CITY OF MARYSVILLE
CDBG PAVEMENT REHABILITATION PROJECT - PHASE 3 CONTRACT NO. 24-10 04-09-26 BID SUMMARY
Item
No. Item Description Estimated Quantity Unit Unit Price ($/Unit) Amount ($) Unit Price ($/Unit) Amount ($) Unit Price ($/Unit) Amount ($) Unit Price ($/Unit) Amount ($) Unit Price ($/Unit) Amount ($) Bid Schedules A1 - A8 combined
1 Grind 10' taper 0.15' Min. Depth at Edges & Profile as Necessary 596,600 SF $ 0.25 $ 149,150.00 $ 0.29 $ 173,014.00 $ 0.20 $ 119,320.00 $ 0.20 $ 119,320.00 $ 0.16 $ 95,456.00 2 Pavement Repair (4" HMA) 6,500 SF $ 8.00 $ 52,000.00 $ 7.00 $ 45,500.00 $ 7.60 $ 49,400.00 $ 7.00 $ 45,500.00 $ 7.00 $ 45,500.00 3 Geosynthetic Pavement Interlayer (Paving Fabric with Oil) 57,130 SY $ 2.50 $ 142,825.00 $ 2.66 $ 151,965.80 $ 2.16 $ 123,400.80 $ 2.30 $ 131,399.00 $ 2.06 $ 117,687.80 4 Hot Mix Asphalt (HMA) (Type A) (2" Min. Overlay) 1,920 TON $ 100.00 $ 192,000.00 $ 104.90 $ 201,408.00 $ 100.00 $ 192,000.00 $ 100.00 $ 192,000.00 $ 112.00 $ 215,040.00 5 Hot Mix Asphalt (HMA) (Type A) (2" Min. Overlay with
Leveling Course)
8,810 TON $ 108.00 $ 951,480.00 $ 112.00 $ 986,720.00 $ 105.00 $ 925,050.00 $ 100.00 $ 881,000.00 $ 122.00 $ 1,074,820.00 6 Type II Slurry Seal 107,000 SF $ 0.40 $ 42,800.00 $ 0.50 $ 53,500.00 $ 0.59 $ 63,130.00 $ 0.59 $ 63,130.00 $ 0.59 $ 63,130.00 7 Accessible Ramp (Single Corner - Case A) D1 2 EA $ 3,500.00 $ 7,000.00 $ 10,100.00 $ 20,200.00 $ 7,500.00 $ 15,000.00 $ 7,500.00 $ 15,000.00 $ 7,150.00 $ 14,300.00 8 Accessible Ramp (Single Through - Case F) D2 8 EA $ 2,500.00 $ 20,000.00 $ 10,260.00 $ 82,080.00 $ 7,400.00 $ 59,200.00 $ 7,400.00 $ 59,200.00 $ 4,200.00 $ 33,600.00 9 Accessible Ramp (Double Through - Case F) D3 14 EA $ 7,500.00 $ 105,000.00 $ 11,780.00 $ 164,920.00 $ 9,400.00 $ 131,600.00 $ 9,400.00 $ 131,600.00 $ 8,500.00 $ 119,000.00 10 Accessible Ramp (Double Through - Case F with new DIs ) D3 9 EA $ 12,500.00 $ 112,500.00 $ 11,610.00 $ 104,490.00 $ 13,500.00 $ 121,500.00 $ 9,400.00 $ 84,600.00 $ 14,000.00 $ 126,000.00 11 Accessible Ramp (Double Corner - Case C) D7 1 EA $ 7,500.00 $ 7,500.00 $ 11,920.00 $ 11,920.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 12,000.00 $ 14,850.00 $ 14,850.00 12 Install Truncated Dome Mat in (E) Sidewalk / Ramp Area 36 EA $ 800.00 $ 28,800.00 $ 580.00 $ 20,880.00 $ 700.00 $ 25,200.00 $ 700.00 $ 25,200.00 $ 770.00 $ 27,720.00 13 Install HMA Speed Table After Overlay with Paving Markings and Waring Signs
2 EA $ 10,000.00 $ 20,000.00 $ 15,670.00 $ 31,340.00 $ 13,000.00 $ 26,000.00 $ 9,000.00 $ 18,000.00 $ 7,500.00 $ 15,000.00 14 Replace Commercial Driveway 4 EA $ 12,000.00 $ 48,000.00 $ 15,100.00 $ 60,400.00 $ 5,000.00 $ 20,000.00 $ 5,000.00 $ 20,000.00 $ 8,050.00 $ 32,200.00 15 Replace Minor Concrete (Curb and Gutter) 336 LF $ 45.00 $ 15,120.00 $ 180.00 $ 60,480.00 $ 60.00 $ 20,160.00 $ 60.00 $ 20,160.00 $ 98.50 $ 33,096.00 16 Minor Concrete - Remove & Replace Sidewalk 3,255 SF $ 20.00 $ 65,100.00 $ 30.00 $ 97,650.00 $ 44.00 $ 143,220.00 $ 44.00 $ 143,220.00 $ 21.00 $ 68,355.00 17 Replace minor street approach including sidewalk & curb & gutter 24 EA $ 22,300.00 $ 535,200.00 $ 13,260.00 $ 318,240.00 $ 9,400.00 $ 225,600.00 $ 9,400.00 $ 225,600.00 $ 8,500.00 $ 204,000.00 18 Adjust Utility Manhole Covers to grade 30 EA $ 1,500.00 $ 45,000.00 $ 1,280.00 $ 38,400.00 $ 3,000.00 $ 90,000.00 $ 2,200.00 $ 66,000.00 $ 1,800.00 $ 54,000.00 19 Adjust Utility (Valve /Cleanout) Covers to grade 45 EA $ 750.00 $ 33,750.00 $ 870.00 $ 39,150.00 $ 1,000.00 $ 45,000.00 $ 1,800.00 $ 81,000.00 $ 950.00 $ 42,750.00 20 Adjust Drain Inlet to grade 21 EA $ 1,000.00 $ 21,000.00 $ 870.00 $ 18,270.00 $ 2,000.00 $ 42,000.00 $ 5,000.00 $ 105,000.00 $ 600.00 $ 12,600.00 21 Replace Drain Inlet 1 EA $ 2,500.00 $ 2,500.00 $ 2,550.00 $ 2,550.00 $ 1,800.00 $ 1,800.00 $ 10,000.00 $ 10,000.00 $ 9,800.00 $ 9,800.00 22 Adjust Centerline Monument Covers to grade (Protect monument in place)
13 EA $ 750.00 $ 9,750.00 $ 870.00 $ 11,310.00 $ 1,500.00 $ 19,500.00 $ 1,700.00 $ 22,100.00 $ 1,200.00 $ 15,600.00 23 Remove Temporary Traffic Circle 1 LS $ 5,000.00 $ 5,000.00 $ 5,800.00 $ 5,800.00 $ 3,000.00 $ 3,000.00 $ 7,000.00 $ 7,000.00 $ 1,200.00 $ 1,200.00 24 Pavement Delineation ("STOP" Legend and Stop Bar) 36 EA $ 600.00 $ 21,600.00 $ 600.00 $ 21,600.00 $ 550.00 $ 19,800.00 $ 451.00 $ 16,236.00 $ 451.00 $ 16,236.00 25 Pavement Delineation ("YIELD" Legend and line arrows) 3 EA $ 800.00 $ 2,400.00 $ 600.00 $ 1,800.00 $ 550.00 $ 1,650.00 $ 474.00 $ 1,422.00 $ 474.00 $ 1,422.00 26 Pavement Delineation Crosswalk (Detail A24F - Ladder) 61 EA $ 1,000.00 $ 61,000.00 $ 2,700.00 $ 164,700.00 $ 2,500.00 $ 152,500.00 $ 1,600.00 $ 97,600.00 $ 1,597.00 $ 97,417.00 27 Pavement Delineation (Detail 22 ) 9,250 LF $ 4.50 $ 41,625.00 $ 1.60 $ 14,800.00 $ 1.50 $ 13,875.00 $ 5.00 $ 46,250.00 $ 5.40 $ 49,950.00 28 Pavement Delineation (Detail 39 / 39A) 17,100 LF $ 3.50 $ 59,850.00 $ 1.20 $ 20,520.00 $ 1.10 $ 18,810.00 $ 3.00 $ 51,300.00 $ 2.70 $ 46,170.00 29 Pavement Delineation (2' wide Bike lane buffer - Detail 39 / Diagonal @ 6' O.C.)
15,900 EA $ 5.50 $ 87,450.00 $ 3.25 $ 51,675.00 $ 3.00 $ 47,700.00 $ 3.00 $ 47,700.00 $ 2.70 $ 42,930.00 30 Pavement Delineation (Bike Lane Symbol w/ Arrow) 109 EA $ 350.00 $ 38,150.00 $ 172.80 $ 18,835.20 $ 160.00 $ 17,440.00 $ 125.00 $ 13,625.00 $ 125.00 $ 13,625.00 31 Pavement Delineation (Bike Lane Share Arrow) 7 EA $ 450.00 $ 3,150.00 $ 172.80 $ 1,209.60 $ 160.00 $ 1,120.00 $ 135.00 $ 945.00 $ 137.00 $ 959.00 32 Pavement Delineation (TYPE I, II, & II Arrows) 18 EA $ 600.00 $ 10,800.00 $ 540.00 $ 9,720.00 $ 500.00 $ 9,000.00 $ 285.00 $ 5,130.00 $ 285.00 $ 5,130.00 33 Pavement Delineation - Diagonal Parking Lines 169 EA $ 50.00 $ 8,450.00 $ 75.60 $ 12,776.40 $ 70.00 $ 11,830.00 $ 80.00 $ 13,520.00 $ 80.00 $ 13,520.00 34 Bike Path Sign - 1 Post 24 EA $ 400.00 $ 9,600.00 $ 432.00 $ 10,368.00 $ 400.00 $ 9,600.00 $ 550.00 $ 13,200.00 $ 400.00 $ 9,600.00 35 Replace Street Name Signs 2 - 1 Post 17 EA $ 500.00 $ 8,500.00 $ 440.00 $ 7,480.00 $ 410.00 $ 6,970.00 $ 550.00 $ 9,350.00 $ 410.00 $ 6,970.00 36 Replace Street Name Sign - 1 Post 12 EA $ 400.00 $ 4,800.00 $ 405.00 $ 4,860.00 $ 375.00 $ 4,500.00 $ 550.00 $ 6,600.00 $ 375.00 $ 4,500.00 37 Replace Stop Sign - 1 Post 36 EA $ 500.00 $ 18,000.00 $ 432.00 $ 15,552.00 $ 400.00 $ 14,400.00 $ 550.00 $ 19,800.00 $ 400.00 $ 14,400.00 38 Replace Yield Sign - 1 Post 3 EA $ 500.00 $ 1,500.00 $ 475.00 $ 1,425.00 $ 440.00 $ 1,320.00 $ 550.00 $ 1,650.00 $ 440.00 $ 1,320.00 39 Replace Caltrans Signal Loops 2 EA $ 3,500.00 $ 7,000.00 $ 3,780.00 $ 7,560.00 $ 3,500.00 $ 7,000.00 $ 7,000.00 $ 14,000.00 $ 6,995.00 $ 13,990.00 40 Replace Caltrans Advanced Signal Loops 2 EA $ 3,000.00 $ 6,000.00 $ 3,780.00 $ 7,560.00 $ 3,500.00 $ 7,000.00 $ 4,000.00 $ 8,000.00 $ 4,250.00 $ 8,500.00 Total Bid Schedules A1 - A8 = $ 3,001,350.00 $ 3,072,629.00 $ 2,817,595.80 $ 2,844,357.00 $ 2,782,343.80 Engineers Estimate of Probable Cost Lamon Construction Co., Inc. Baldwin Contracting Company, Inc. dba Knife River Construction DeSilva Gates Construction, LLC All-American Construction, Inc. 2024 CDBG STREET REHAB ESTIMATE.xlsx\Bid Results Page 1
CITY OF MARYSVILLE
CDBG PAVEMENT REHABILITATION PROJECT - PHASE 3 CONTRACT NO. 24-10 04-09-26 BID SUMMARY
Item
No. Item Description Estimated Quantity Unit Unit Price ($/Unit) Amount ($) Unit Price ($/Unit) Amount ($) Unit Price ($/Unit) Amount ($) Unit Price ($/Unit) Amount ($) Unit Price ($/Unit) Amount ($) Engineers Estimate of Probable Cost Lamon Construction Co., Inc. Baldwin Contracting Company, Inc. dba Knife River Construction DeSilva Gates Construction, LLC All-American Construction, Inc.
Add Alternate Bid Schedule D Street (10th Street - 14th Street & End of 11th, 12th,& 13th Street) 1 Grind 10' taper 0.15' Min. Depth at Edges & Profile as Necessary 107,800 SF $ 0.25 $ 26,950.00 $ 0.29 $ 31,262.00 $ 0.40 $ 43,120.00 $ 0.40 $ 43,120.00 $ 0.26 $ 28,028.00 2 Pavement Repair (4" HMA) 1,000 SF $ 8.00 $ 8,000.00 $ 7.00 $ 7,000.00 $ 29.00 $ 29,000.00 $ 10.00 $ 10,000.00 $ 12.50 $ 12,500.00 3 Geosynthetic Pavement Interlayer (Paving Fabric with Oil) 11,980 SY $ 2.50 $ 29,950.00 $ 2.66 $ 31,866.80 $ 2.24 $ 26,835.20 $ 2.25 $ 26,955.00 $ 2.66 $ 31,866.80 4 Hot Mix Asphalt (HMA) (Type A) (2" Min. Overlay with
Leveling Course)
2,020 TON $ 108.00 $ 218,160.00 $ 104.90 $ 211,898.00 $ 110.00 $ 222,200.00 $ 100.00 $ 202,000.00 $ 118.00 $ 238,360.00 5 Accessible Ramp (Double Corner - Case A) D5 1 EA $ 7,500.00 $ 7,500.00 $ 11,488.00 $ 11,488.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 8,000.00 $ 14,850.00 $ 14,850.00 6 Install Truncated Dome Mat in (E) Sidewalk / Ramp Area 2 EA $ 800.00 $ 1,600.00 $ 580.00 $ 1,160.00 $ 670.00 $ 1,340.00 $ 670.00 $ 1,340.00 $ 880.00 $ 1,760.00 7 Adjust Utility Manhole Covers to grade 8 EA $ 1,500.00 $ 12,000.00 $ 1,225.00 $ 9,800.00 $ 2,500.00 $ 20,000.00 $ 2,000.00 $ 16,000.00 $ 1,800.00 $ 14,400.00 8 Adjust Utility (Valve /Cleanout) Covers to grade 4 EA $ 750.00 $ 3,000.00 $ 835.00 $ 3,340.00 $ 2,500.00 $ 10,000.00 $ 1,600.00 $ 6,400.00 $ 950.00 $ 3,800.00 9 Adjust Drain Inlet to grade 5 EA $ 1,000.00 $ 5,000.00 $ 835.00 $ 4,175.00 $ 3,800.00 $ 19,000.00 $ 5,000.00 $ 25,000.00 $ 600.00 $ 3,000.00 10 Adjust Centerline Monument Covers to grade (Protect monument in place)
3 EA $ 750.00 $ 2,250.00 $ 835.00 $ 2,505.00 $ 1,000.00 $ 3,000.00 $ 1,500.00 $ 4,500.00 $ 1,200.00 $ 3,600.00 11 Pavement Delineation ("STOP" Legend and Stop Bar) 4 EA $ 600.00 $ 2,400.00 $ 600.00 $ 2,400.00 $ 550.00 $ 2,200.00 $ 451.00 $ 1,804.00 $ 451.00 $ 1,804.00 12 Pavement Delineation Crosswalk (Detail A24F - Ladder) 6 EA $ 1,000.00 $ 6,000.00 $ 2,700.00 $ 16,200.00 $ 2,500.00 $ 15,000.00 $ 1,600.00 $ 9,600.00 $ 1,605.00 $ 9,630.00 13 Pavement Delineation (Detail 22 ) 1,400 LF $ 4.50 $ 6,300.00 $ 1.60 $ 2,240.00 $ 1.50 $ 2,100.00 $ 5.00 $ 7,000.00 $ 5.40 $ 7,560.00 14 Pavement Delineation (Detail 39 / 39A) 2,800 LF $ 3.50 $ 9,800.00 $ 1.20 $ 3,360.00 $ 1.10 $ 3,080.00 $ 3.00 $ 8,400.00 $ 2.70 $ 7,560.00 15 Pavement Delineation (2' wide Bike lane buffer - Detail 39 / Diagonal @ 6' O.C.)
2,800 EA $ 5.50 $ 15,400.00 $ 3.25 $ 9,100.00 $ 3.00 $ 8,400.00 $ 3.00 $ 8,400.00 $ 2.70 $ 7,560.00 16 Pavement Delineation (Bike Lane Symbol w/ Arrow) 12 EA $ 350.00 $ 4,200.00 $ 172.80 $ 2,073.60 $ 160.00 $ 1,920.00 $ 125.00 $ 1,500.00 $ 125.00 $ 1,500.00 17 Pavement Delineation (Bike Lane Share Arrow) 2 EA $ 450.00 $ 900.00 $ 172.80 $ 345.60 $ 160.00 $ 320.00 $ 135.00 $ 270.00 $ 137.00 $ 274.00 18 Pavement Delineation - Diagonal Parking Lines 54 EA $ 50.00 $ 2,700.00 $ 75.60 $ 4,082.40 $ 70.00 $ 3,780.00 $ 55.00 $ 2,970.00 $ 55.00 $ 2,970.00 19 Bike Path Sign - 1 Post 4 EA $ 400.00 $ 1,600.00 $ 432.00 $ 1,728.00 $ 400.00 $ 1,600.00 $ 550.00 $ 2,200.00 $ 400.00 $ 1,600.00 20 Replace Stop Sign - 1 Post 4 EA $ 500.00 $ 2,000.00 $ 432.00 $ 1,728.00 $ 400.00 $ 1,600.00 $ 550.00 $ 2,200.00 $ 400.00 $ 1,600.00 21 Replace Street Name Sign - 1 Post 4 EA $ 400.00 $ 1,600.00 $ 405.00 $ 1,620.00 $ 375.00 $ 1,500.00 $ 550.00 $ 2,200.00 $ 375.00 $ 1,500.00 22 Replace Street Name Signs 2 - 1 Post 1 EA $ 500.00 $ 500.00 $ 405.00 $ 405.00 $ 410.00 $ 410.00 $ 550.00 $ 550.00 $ 410.00 $ 410.00 Total Add Alt Bid Schedule = $ 367,810.00 $ 359,777.40 $ 424,405.20 $ 390,409.00 $ 396,132.80 Total Bid Schedules A1 - A8 = $ 3,001,350.00 $ 3,072,629.00 $ 2,817,595.80 $ 2,844,357.00 $ 2,782,343.80 Mobilization / Demobilization = $86,754 $18,560 $50,000 $320,000 $210,000 SWPPP $60,000 $11,780 $10,000 $8,000 $6,000
Traffic Control = $22,000 $86,280 $350,000 $80,000 $325,000 Contingency 5% = $144,590
Estimated Construction Total / Total Base Bid = $ 3,314,694.00 $ 3,189,249.00 $ 3,227,595.80 $ 3,252,357.00 $ 3,323,343.80 Estimated Construction Total / Twith Alternate Bid = $ 3,682,504.00 $ 3,549,026.40 $ 3,642,766.00 General Administration $ 100,000.00
Engineering/Design $ 46,009.00
NEPA $ 4,500.00
Bid Management $ 6,500.00
Construction Management $ 126,159.00
Labor Compliance $ 55,000.00
Total $ 3,652,862.00
Listed Subcontractors Listed Subcontractors Listed Subcontractors Listed Subcontractors St. Francis Electric, Darren Taylor
Construction, Inc., Pacific Northwest Oil,
Union Pavment Services Inc., Pavment
Recycling Systems, & T&S, Inc.
Anrak Corporation, T&S, DVBE Inc.,
Pacific Northwest Oil, Darren Taylor
Construction Inc., Pavemnt Coatings Co.,
St. Francis Electric, & FBD Vanguard
Construction
FBD Vanguard Construction, Pacific
Northwest Oil, Union Pavement Services
Inc., Pacific Excavation Inc. DG Striping,
T.D.W. Construction, Far West Safety Inc.,
JCC Construction.
Anrak Corporation, T&S Inc., Pacific
Northwest Oil, Dg Striping, Pavemnt
Coatings Co., Pacific Excavation
2024 CDBG STREET REHAB ESTIMATE.xlsx\Bid Results Page 2