SB-1 DOWNTOWN PAVEMENT REHABILITATION PROJECT
CITY CONTRACT NO. 26-02
BID RESULTS 10-01-26
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 ($/Unit) Amount ($) Unit Price ($/Unit) Amount ($) Unit Price ($/Unit) Amount ($) Unit Price ($/Unit) Amount ($) Unit Price ($/Unit) Amount ($) 1 Grind 10' taper 0.15' Min. Depth at Edges & Profile as Necessary 42,968 SF $ 0.25 $ 10,742.00 $0.19 $8,163.92 $0.23 $9,882.64 $0.15 $6,445.20 $0.30 $12,890.40 $0.26 $11,171.68 $0.25 $10,742.00 $0.35 $15,038.80 $0.35 $15,038.80 2 Pavement Repair (4" HMA) 1,000 SF $ 8.00 $ 8,000.00 $5.20 $5,200.00 $9.85 $9,850.00 $16.50 $16,500.00 $11.00 $11,000.00 $3.50 $3,500.00 $5.00 $5,000.00 $12.50 $12,500.00 $9.00 $9,000.00 3 Geosynthetic Pavement Interlayer (Paving Fabric with Oil) 4,770 SY $ 2.50 $ 11,925.00 $2.76 $13,165.20 $2.67 $12,735.90 $3.25 $15,502.50 $2.13 $10,160.10 $2.85 $13,594.50 $2.50 $11,925.00 $4.50 $21,465.00 $5.50 $26,235.00 4 Hot Mix Asphalt (HMA) (Type A) (2" Min. Overlay) 640 TON $ 100.00 $ 64,000.00 $118.50 $75,840.00 $113.00 $72,320.00 $129.00 $82,560.00 $127.00 $81,280.00 $117.50 $75,200.00 $105.00 $67,200.00 $150.00 $96,000.00 $206.00 $131,840.00 5 Adjust Drain Inlet to grade 10 EA $ 1,000.00 $ 10,000.00 $810.00 $8,100.00 $780.00 $7,800.00 $1,374.00 $13,740.00 $2,000.00 $20,000.00 $2,100.00 $21,000.00 $3,800.00 $38,000.00 $2,250.00 $22,500.00 $2,500.00 $25,000.00 6 Adjust Utility Manhole Covers to grade 15 EA $ 1,500.00 $ 22,500.00 $1,300.00 $19,500.00 $1,660.00 $24,900.00 $1,055.00 $15,825.00 $1,850.00 $27,750.00 $2,250.00 $33,750.00 $2,000.00 $30,000.00 $2,350.00 $35,250.00 $2,800.00 $42,000.00 7 Adjust Utility (Valve /Cleanout) Covers to grade 13 EA $ 750.00 $ 9,750.00 $810.00 $10,530.00 $780.00 $10,140.00 $1,090.00 $14,170.00 $1,700.00 $22,100.00 $2,250.00 $29,250.00 $1,700.00 $22,100.00 $1,750.00 $22,750.00 $2,500.00 $32,500.00 8 Adjust Utility Vault Covers to grade 2 EA $ 3,000.00 $ 6,000.00 $2,100.00 $4,200.00 $780.00 $1,560.00 $1,097.00 $2,194.00 $2,100.00 $4,200.00 $1,550.00 $3,100.00 $3,000.00 $6,000.00 $2,500.00 $5,000.00 $4,700.00 $9,400.00 9 Adjust Centerline Monument Covers to grade (Protect monument in place)
3 EA $ 750.00 $ 2,250.00 $810.00 $2,430.00 $780.00 $2,340.00 $801.00 $2,403.00 $1,900.00 $5,700.00 $2,250.00 $6,750.00 $1,700.00 $5,100.00 $1,950.00 $5,850.00 $2,800.00 $8,400.00 10 Pavement Delineation Crosswalk (Detail A24F - Ladder) 6 EA $ 1,000.00 $ 6,000.00 $1,200.00 $7,200.00 $1,270.00 $7,620.00 $1,235.00 $7,410.00 $1,200.00 $7,200.00 $1,265.00 $7,590.00 $1,200.00 $7,200.00 $4,850.00 $29,100.00 $1,300.00 $7,800.00 11 Pavement Delineation (Detail 22 ) 600 LF $ 4.50 $ 2,700.00 $6.00 $3,600.00 $6.36 $3,816.00 $6.00 $3,600.00 $6.00 $3,600.00 $6.50 $3,900.00 $6.00 $3,600.00 $7.00 $4,200.00 $6.00 $3,600.00 12 Pavement Delineation - Diagonal Parking Lines 64 EA $ 50.00 $ 3,200.00 $45.00 $2,880.00 $48.00 $3,072.00 $46.00 $2,944.00 $45.00 $2,880.00 $47.50 $3,040.00 $45.00 $2,880.00 $78.00 $4,992.00 $48.00 $3,072.00 13 Pavement Delineation - Parallel Parking Lines 2 EA $ 50.00 $ 100.00 $30.00 $60.00 $32.00 $64.00 $31.00 $62.00 $30.00 $60.00 $34.00 $68.00 $30.00 $60.00 $39.00 $78.00 $33.00 $66.00 14 Pavement Delineation ("STOP" Legend and Stop Bar) 10 EA $ 51.00 $ 510.00 $350.00 $3,500.00 $371.00 $3,710.00 $360.00 $3,600.00 $350.00 $3,500.00 $368.00 $3,680.00 $350.00 $3,500.00 $605.00 $6,050.00 $375.00 $3,750.00 $157,677.00 $164,369.12 $169,810.54 $186,955.70 $212,320.50 $215,594.18 $213,307.00 $280,773.80 $317,701.80 1 Grind 10' taper 0.15' Min. Depth at Edges & Profile as Necessary 45,426 SF $ 0.25 $ 11,356.50 $0.19 $8,630.94 $0.23 $10,447.98 $0.15 $6,813.90 $0.30 $13,627.80 $0.26 $11,810.76 $0.25 $11,356.50 $0.35 $15,899.10 $0.35 $15,899.10 2 HMA Repair (3" Grind, Removal and Preparation for Paving) 10,300 SF $ 8.00 $ 82,400.00 $1.20 $12,360.00 $1.54 $15,862.00 $1.40 $14,420.00 $0.30 $3,090.00 $3.50 $36,050.00 $2.50 $25,750.00 $5.00 $51,500.00 $4.00 $41,200.00 3 Geosynthetic Pavement Interlayer (Paving Fabric with Oil) 5,050 SY $ 2.50 $ 12,625.00 $2.76 $13,938.00 $2.67 $13,483.50 $3.25 $16,412.50 $2.13 $10,756.50 $2.90 $14,645.00 $2.50 $12,625.00 $4.50 $22,725.00 $5.50 $27,775.00 4 Hot Mix Asphalt (HMA) (Type A) (2" Min. Overlay) 680 TON $ 100.00 $ 68,000.00 $118.50 $80,580.00 $113.00 $76,840.00 $133.00 $90,440.00 $127.00 $86,360.00 $117.50 $79,900.00 $105.00 $71,400.00 $150.00 $102,000.00 $206.00 $140,080.00 5 Asphalt Concrete (Type A) (3-Inch Grind Area) 190 TON $ 120.00 $ 22,800.00 $184.50 $35,055.00 $141.00 $26,790.00 $213.00 $40,470.00 $140.00 $26,600.00 $92.00 $17,480.00 $80.00 $15,200.00 $250.00 $47,500.00 $195.00 $37,050.00 6 Adjust Drain Inlet to grade 3 EA $ 1,000.00 $ 3,000.00 $810.00 $2,430.00 $780.00 $2,340.00 $1,107.00 $3,321.00 $2,000.00 $6,000.00 $2,100.00 $6,300.00 $3,800.00 $11,400.00 $2,250.00 $6,750.00 $2,500.00 $7,500.00 7 Adjust Utility Manhole Covers to grade 11 EA $ 1,500.00 $ 16,500.00 $1,300.00 $14,300.00 $1,660.00 $18,260.00 $1,322.00 $14,542.00 $1,850.00 $20,350.00 $2,250.00 $24,750.00 $2,000.00 $22,000.00 $2,350.00 $25,850.00 $2,800.00 $30,800.00 8 Adjust Utility (Valve /Cleanout) Covers to grade 12 EA $ 750.00 $ 9,000.00 $810.00 $9,720.00 $780.00 $9,360.00 $1,116.00 $13,392.00 $1,700.00 $20,400.00 $2,250.00 $27,000.00 $1,700.00 $20,400.00 $1,750.00 $21,000.00 $2,500.00 $30,000.00 9 Adjust Utility Vault Covers to grade 1 EA $ 3,000.00 $ 3,000.00 $2,100.00 $2,100.00 $1,660.00 $1,660.00 $2,245.00 $2,245.00 $2,100.00 $2,100.00 $1,550.00 $1,550.00 $3,000.00 $3,000.00 $2,500.00 $2,500.00 $2,900.00 $2,900.00 10 Adjust Centerline Monument Covers to grade (Protect monument in place)
1 EA $ 750.00 $ 750.00 $810.00 $810.00 $780.00 $780.00 $1,215.00 $1,215.00 $1,900.00 $1,900.00 $2,250.00 $2,250.00 $1,700.00 $1,700.00 $1,950.00 $1,950.00 $2,800.00 $2,800.00 11 Pavement Delineation Crosswalk (Detail A24F - Ladder) 5 EA $ 1,000.00 $ 5,000.00 $1,200.00 $6,000.00 $1,270.00 $6,350.00 $1,236.00 $6,180.00 $1,200.00 $6,000.00 $1,265.00 $6,325.00 $1,200.00 $6,000.00 $4,850.00 $24,250.00 $1,300.00 $6,500.00 12 Pavement Delineation (Detail 22 ) 640 LF $ 4.50 $ 2,880.00 $6.00 $3,840.00 $6.36 $4,070.40 $6.00 $3,840.00 $6.00 $3,840.00 $6.50 $4,160.00 $6.00 $3,840.00 $7.00 $4,480.00 $6.00 $3,840.00 13 Pavement Delineation - Diagonal Parking Lines 73 EA $ 50.00 $ 3,650.00 $45.00 $3,285.00 $48.00 $3,504.00 $46.00 $3,358.00 $45.00 $3,285.00 $47.50 $3,467.50 $45.00 $3,285.00 $78.00 $5,694.00 $48.00 $3,504.00 14 ADA Parking Sign 2 EA $ 50.00 $ 100.00 $410.00 $820.00 $450.00 $900.00 $463.00 $926.00 $500.00 $1,000.00 $550.00 $1,100.00 $500.00 $1,000.00 $585.00 $1,170.00 $80.00 $160.00 15 ADA Stall 2 EA $ 500.00 $ 1,000.00 $1,200.00 $2,400.00 $1,270.00 $2,540.00 $1,236.00 $2,472.00 $1,200.00 $2,400.00 $1,265.00 $2,530.00 $1,200.00 $2,400.00 $455.00 $910.00 $1,300.00 $2,600.00 16 Pavement Delineation ("STOP" Legend and Stop Bar) 5 EA $ 51.00 $ 255.00 $350.00 $1,750.00 $371.00 $1,855.00 $360.00 $1,800.00 $350.00 $1,750.00 $370.00 $1,850.00 $350.00 $1,750.00 $605.00 $3,025.00 $375.00 $1,875.00 $242,316.50 $198,018.94 $195,042.88 $221,847.40 $209,459.30 $241,168.26 $213,106.50 $337,203.10 $354,483.10 1 Grind 10' taper 0.15' Min. Depth at Edges & Profile as Necessary 23,816 SF $ 0.25 $ 5,954.00 $0.35 $8,335.60 $0.23 $5,477.68 $0.30 $7,144.80 $0.55 $13,098.80 $0.26 $6,192.16 $0.25 $5,954.00 $0.50 $11,908.00 $0.35 $8,335.60 2 Pavement Repair (4" HMA) 200 SF $ 8.00 $ 1,600.00 $5.20 $1,040.00 $9.85 $1,970.00 $18.00 $3,600.00 $50.00 $10,000.00 $3.50 $700.00 $5.00 $1,000.00 $23.00 $4,600.00 $9.00 $1,800.00 3 Geosynthetic Pavement Interlayer (Paving Fabric with Oil) 2,650 SY $ 2.50 $ 6,625.00 $2.76 $7,314.00 $2.67 $7,075.50 $3.25 $8,612.50 $2.50 $6,625.00 $2.90 $7,685.00 $2.50 $6,625.00 $4.50 $11,925.00 $5.50 $14,575.00 4 Hot Mix Asphalt (HMA) (Type A) (2" Min. Overlay) 360 TON $ 100.00 $ 36,000.00 $118.50 $42,660.00 $113.00 $40,680.00 $156.00 $56,160.00 $161.00 $57,960.00 $117.50 $42,300.00 $105.00 $37,800.00 $155.00 $55,800.00 $206.00 $74,160.00 5 Adjust Drain Inlet to grade 6 EA $ 1,000.00 $ 6,000.00 $810.00 $4,860.00 $780.00 $4,680.00 $1,170.00 $7,020.00 $2,000.00 $12,000.00 $2,100.00 $12,600.00 $3,800.00 $22,800.00 $2,250.00 $13,500.00 $2,500.00 $15,000.00 6 Adjust Utility Manhole Covers to grade 5 EA $ 1,500.00 $ 7,500.00 $1,300.00 $6,500.00 $1,660.00 $8,300.00 $999.00 $4,995.00 $1,850.00 $9,250.00 $2,250.00 $11,250.00 $2,000.00 $10,000.00 $2,350.00 $11,750.00 $2,800.00 $14,000.00 7 Adjust Utility (Valve /Cleanout) Covers to grade 5 EA $ 750.00 $ 3,750.00 $810.00 $4,050.00 $780.00 $3,900.00 $893.00 $4,465.00 $1,700.00 $8,500.00 $2,250.00 $11,250.00 $1,700.00 $8,500.00 $1,750.00 $8,750.00 $2,500.00 $12,500.00 8 Adjust Centerline Monument Covers to grade (Protect monument in place)
1 EA $ 750.00 $ 750.00 $810.00 $810.00 $780.00 $780.00 $1,215.00 $1,215.00 $2,100.00 $2,100.00 $2,250.00 $2,250.00 $1,700.00 $1,700.00 $1,950.00 $1,950.00 $2,800.00 $2,800.00 9 Pavement Delineation Crosswalk (Detail A24F - Ladder) 5 EA $ 1,000.00 $ 5,000.00 $1,200.00 $6,000.00 $1,270.00 $6,350.00 $1,234.00 $6,170.00 $1,200.00 $6,000.00 $1,265.00 $6,325.00 $1,200.00 $6,000.00 $4,850.00 $24,250.00 $1,300.00 $6,500.00 10 Pavement Delineation (Detail 22 ) 300 LF $ 4.50 $ 1,350.00 $6.00 $1,800.00 $6.36 $1,908.00 $6.00 $1,800.00 $6.00 $1,800.00 $6.50 $1,950.00 $6.00 $1,800.00 $7.00 $2,100.00 $6.00 $1,800.00 11 Pavement Delineation - Diagonal Parking Lines 29 EA $ 50.00 $ 1,450.00 $45.00 $1,305.00 $48.00 $1,392.00 $46.00 $1,334.00 $45.00 $1,305.00 $48.00 $1,392.00 $45.00 $1,305.00 $78.00 $2,262.00 $48.00 $1,392.00 12 Pavement Delineation - Parallel Parking Lines 1 EA $ 50.00 $ 50.00 $30.00 $30.00 $32.00 $32.00 $31.00 $31.00 $30.00 $30.00 $35.00 $35.00 $30.00 $30.00 $39.00 $39.00 $33.00 $33.00 13 Pavement Delineation ("STOP" Legend and Stop Bar) 5 EA $ 51.00 $ 255.00 $350.00 $1,750.00 $371.00 $1,855.00 $1,234.00 $6,170.00 $350.00 $1,750.00 $369.00 $1,845.00 $350.00 $1,750.00 $605.00 $3,025.00 $375.00 $1,875.00 $76,284.00 $86,454.60 $84,400.18 $108,717.30 $130,418.80 $105,774.16 $105,264.00 $151,859.00 $154,770.60 1 Grind 10' taper 0.15' Min. Depth at Edges & Profile as Necessary 34,158 SF $ 0.25 $ 8,539.50 $0.24 $8,197.92 $0.23 $7,856.34 $0.25 $8,539.50 $0.30 $10,247.40 $0.26 $8,881.08 $0.25 $8,539.50 $0.40 $13,663.20 $0.35 $11,955.30 2 Pavement Repair (4" HMA) 500 SF $ 8.00 $ 4,000.00 $5.20 $2,600.00 $9.85 $4,925.00 $17.00 $8,500.00 $22.00 $11,000.00 $3.50 $1,750.00 $5.00 $2,500.00 $18.00 $9,000.00 $9.00 $4,500.00 3 Geosynthetic Pavement Interlayer (Paving Fabric with Oil) 3,800 SY $ 2.50 $ 9,500.00 $2.76 $10,488.00 $2.67 $10,146.00 $3.25 $12,350.00 $2.50 $9,500.00 $2.90 $11,020.00 $2.50 $9,500.00 $4.50 $17,100.00 $5.50 $20,900.00 4 Hot Mix Asphalt (HMA) (Type A) (2" Min. Overlay) 510 TON $ 100.00 $ 51,000.00 $118.50 $60,435.00 $113.00 $57,630.00 $144.00 $73,440.00 $138.00 $70,380.00 $117.50 $59,925.00 $105.00 $53,550.00 $150.00 $76,500.00 $206.00 $105,060.00 5 Adjust Centerline Monument Covers to grade (Protect monument in place)
3 EA $ 750.00 $ 2,250.00 $810.00 $2,430.00 $780.00 $2,340.00 $998.00 $2,994.00 $1,900.00 $5,700.00 $2,250.00 $6,750.00 $1,700.00 $5,100.00 $1,950.00 $5,850.00 $2,800.00 $8,400.00 6 ADA Parking Sign 1 EA $ 50.00 $ 50.00 $410.00 $410.00 $450.00 $450.00 $463.00 $463.00 $500.00 $500.00 $550.00 $550.00 $500.00 $500.00 $585.00 $585.00 $80.00 $80.00 7 ADA Stall 1 EA $ 500.00 $ 500.00 $1,200.00 $1,200.00 $1,270.00 $1,270.00 $1,234.00 $1,234.00 $1,200.00 $1,200.00 $1,300.00 $1,300.00 $1,200.00 $1,200.00 $455.00 $455.00 $1,300.00 $1,300.00 8 Pavement Delineation (Detail 22 ) 325 LF $ 4.50 $ 1,462.50 $6.00 $1,950.00 $6.36 $2,067.00 $6.00 $1,950.00 $6.00 $1,950.00 $6.50 $2,112.50 $6.00 $1,950.00 $7.00 $2,275.00 $6.00 $1,950.00 9 Pavement Delineation - Diagonal Parking Lines 65 EA $ 50.00 $ 3,250.00 $45.00 $2,925.00 $48.00 $3,120.00 $46.00 $2,990.00 $45.00 $2,925.00 $48.00 $3,120.00 $45.00 $2,925.00 $65.00 $4,225.00 $48.00 $3,120.00 10 Pavement Delineation - Parallel Parking Lines 6 EA $ 50.00 $ 300.00 $30.00 $180.00 $32.00 $192.00 $31.00 $186.00 $30.00 $180.00 $32.00 $192.00 $30.00 $180.00 $39.00 $234.00 $33.00 $198.00 $80,852.00 $90,815.92 $89,996.34 $112,646.50 $113,582.40 $95,600.58 $85,944.50 $129,887.20 $157,463.30 Total Bid Schedules A1 - A4 = $ 557,129.50 $539,658.58 $539,249.94 $630,166.90 $665,781.00 $658,137.18 $617,622.00 $899,723.10 $984,418.80 Mobilization / Demobilization 3% = $16,714 $15,000.00 $4,140.00 $18,000.00 $15,000.00 $22,000.00 $20,000.00 $26,991.70 $26,265.00 SWPPP = $10,000 $1,800.00 $11,592.00 $7,439.00 $15,000.00 $9,500.00 $5,000.00 $17,500.00 $12,100.00 Traffic Control = $20,000 $27,500.00 $42,210.00 $28,075.10 $38,000.00 $45,000.00 $100,000.00 $90,000.00 $27,350.00 Total Base Bid = $603,844 $583,958.58 $597,191.94 $683,681.00 $733,781.00 $734,637.18 $742,622.00 $1,034,214.80 $1,050,133.80 Contingency 10% = $55,713
Estimated Construction Total = $659,557
Engineers Estimate of Probable Cost All-American Lamon Construction Co. Mountain Cascade Baldwin Contracting Consolidated Engineering DeSilva Gates B&M Builders R&R Horn Bid Schedule A1 - 4th Street (D Street - B Street)
Total Bid Schedule A1 =
Bid Schedule A2 - 5th Street (D Street - B Street)
Total Bid Schedule A2 =
Bid Schedule A3 - 6th Street (C Street - B Street)
Total Bid Schedule A3 =
Bid Schedule A4 - C Street (4th Street - 6th Street)
Total Bid Schedule A4 =
2026 SB1 STREET REHAB ESTIMATE.xlsx\Bid Results Page 1 of 2 Pages SB-1 DOWNTOWN PAVEMENT REHABILITATION PROJECT
CITY CONTRACT NO. 26-02
BID RESULTS 10-01-26
Item
No. Item Description Estimated Quantity Unit Unit Price ($/Unit) Amount ($) Unit Price ($/Unit) Amount ($) Unit Price ($/Unit) Amount ($) Unit Price ($/Unit) Amount ($) Unit Price ($/Unit) Amount ($) Unit Price ($/Unit) Amount ($) Unit Price ($/Unit) Amount ($) Unit Price ($/Unit) Amount ($) Unit Price ($/Unit) Amount ($) Engineers Estimate of Probable Cost All-American Lamon Construction Co. Mountain Cascade Baldwin Contracting Consolidated Engineering DeSilva Gates B&M Builders R&R Horn 1 Grind 10' taper 0.15' Min. Depth at Edges & Profile as Necessary 17,700 SF $ 0.25 $ 4,425.00 $0.23 $4,071.00 $0.67 $11,859.00 $0.30 $5,310.00 $1.30 $23,010.00 $0.64 $11,328.00 $0.60 $10,620.00 $0.40 $7,080.00 $0.80 $14,160.00 2 Pavement Repair (4" HMA) 500 SF $ 8.00 $ 4,000.00 $5.20 $2,600.00 $12.60 $6,300.00 $15.00 $7,500.00 $71.00 $35,500.00 $15.00 $7,500.00 $17.00 $8,500.00 $18.00 $9,000.00 $9.00 $4,500.00 3 Geosynthetic Pavement Interlayer (Paving Fabric with Oil) 1,970 SY $ 2.50 $ 4,925.00 $2.13 $4,196.10 $4.23 $8,333.10 $3.00 $5,910.00 $2.50 $4,925.00 $3.60 $7,092.00 $2.70 $5,319.00 $5.00 $9,850.00 $7.00 $13,790.00 4 Hot Mix Asphalt (HMA) (Type A) (2" Min. Overlay) 270 TON $ 100.00 $ 27,000.00 $130.00 $35,100.00 $143.60 $38,772.00 $131.00 $35,370.00 $291.00 $78,570.00 $154.00 $41,580.00 $105.00 $28,350.00 $180.00 $48,600.00 $206.00 $55,620.00 5 Adjust Drain Inlet to grade 2 EA $ 1,000.00 $ 2,000.00 $810.00 $1,620.00 $780.00 $1,560.00 $1,397.00 $2,794.00 $2,000.00 $4,000.00 $2,100.00 $4,200.00 $3,800.00 $7,600.00 $2,500.00 $5,000.00 $2,500.00 $5,000.00 6 Adjust Utility Manhole Covers to grade 4 EA $ 1,500.00 $ 6,000.00 $1,300.00 $5,200.00 $1,660.00 $6,640.00 $1,355.00 $5,420.00 $1,850.00 $7,400.00 $2,250.00 $9,000.00 $2,000.00 $8,000.00 $2,350.00 $9,400.00 $2,800.00 $11,200.00 7 Adjust Utility (Valve /Cleanout) Covers to grade 7 EA $ 750.00 $ 5,250.00 $810.00 $5,670.00 $780.00 $5,460.00 $957.00 $6,699.00 $1,700.00 $11,900.00 $2,250.00 $15,750.00 $1,700.00 $11,900.00 $1,750.00 $12,250.00 $2,500.00 $17,500.00 8 Pavement Delineation Crosswalk (Detail A24F - Ladder) 1 EA $ 1,000.00 $ 1,000.00 $1,200.00 $1,200.00 $1,270.00 $1,270.00 $1,236.00 $1,236.00 $1,200.00 $1,200.00 $1,300.00 $1,300.00 $1,200.00 $1,200.00 $4,850.00 $4,850.00 $1,300.00 $1,300.00 9 Pavement Delineation (Detail 22 ) 300 LF $ 4.50 $ 1,350.00 $6.00 $1,800.00 $6.36 $1,908.00 $6.00 $1,800.00 $6.00 $1,800.00 $6.50 $1,950.00 $6.00 $1,800.00 $7.00 $2,100.00 $6.00 $1,800.00 10 Pavement Delineation - Diagonal Parking Lines 32 EA $ 50.00 $ 1,600.00 $45.00 $1,440.00 $48.00 $1,536.00 $46.00 $1,472.00 $45.00 $1,440.00 $48.00 $1,536.00 $45.00 $1,440.00 $65.00 $2,080.00 $48.00 $1,536.00 11 Pavement Delineation - Parallel Parking Lines 3 EA $ 50.00 $ 150.00 $30.00 $90.00 $32.00 $96.00 $31.00 $93.00 $30.00 $90.00 $35.00 $105.00 $30.00 $90.00 $39.00 $117.00 $33.00 $99.00 12 Pavement Delineation ("STOP" Legend and Stop Bar) 1 EA $ 51.00 $ 51.00 $350.00 $350.00 $371.00 $371.00 $360.00 $360.00 $350.00 $350.00 $375.00 $375.00 $350.00 $350.00 $605.00 $605.00 $375.00 $375.00 13 ALT1 - Additional Overhead Items 1 LS $ 52.00 $ 5,000.00 $3,400.00 $3,400.00 $6,000.00 $6,000.00 $10,070.00 $10,070.00 $5,000.00 $5,000.00 $5,700.00 $5,700.00 $25,000.00 $25,000.00 $10,000.00 $10,000.00 $4,200.00 $4,200.00 $62,751.00 $66,737.10 $90,105.10 $84,034.00 $175,185.00 $107,416.00 $110,169.00 $120,932.00 $131,080.00 1 Grind 10' taper 0.15' Min. Depth at Edges & Profile as Necessary 17,500 SF $ 0.25 $ 4,375.00 $0.23 $4,025.00 $0.67 $11,725.00 $0.30 $5,250.00 $1.25 $21,875.00 $0.64 $11,200.00 $0.60 $10,500.00 $0.40 $7,000.00 $0.80 $14,000.00 2 Pavement Repair (4" HMA) 500 SF $ 8.00 $ 4,000.00 $5.20 $2,600.00 $12.60 $6,300.00 $9.35 $4,675.00 $71.00 $35,500.00 $15.00 $7,500.00 $17.00 $8,500.00 $18.00 $9,000.00 $9.00 $4,500.00 3 Geosynthetic Pavement Interlayer (Paving Fabric with Oil) 1,940 SY $ 2.50 $ 4,850.00 $2.13 $4,132.20 $4.23 $8,206.20 $3.00 $5,820.00 $2.50 $4,850.00 $3.60 $6,984.00 $2.70 $5,238.00 $5.00 $9,700.00 $7.00 $13,580.00 4 Hot Mix Asphalt (HMA) (Type A) (2" Min. Overlay) 260 TON $ 100.00 $ 26,000.00 $130.00 $33,800.00 $143.60 $37,336.00 $146.00 $37,960.00 $300.00 $78,000.00 $160.00 $41,600.00 $105.00 $27,300.00 $180.00 $46,800.00 $206.00 $53,560.00 5 Adjust Drain Inlet to grade 4 EA $ 1,000.00 $ 4,000.00 $810.00 $3,240.00 $780.00 $3,120.00 $1,323.00 $5,292.00 $700.00 $2,800.00 $2,100.00 $8,400.00 $3,800.00 $15,200.00 $2,500.00 $10,000.00 $2,500.00 $10,000.00 6 Adjust Utility Manhole Covers to grade 4 EA $ 1,500.00 $ 6,000.00 $1,300.00 $5,200.00 $1,660.00 $6,640.00 $1,323.00 $5,292.00 $700.00 $2,800.00 $2,250.00 $9,000.00 $2,000.00 $8,000.00 $2,350.00 $9,400.00 $2,800.00 $11,200.00 7 Adjust Utility (Valve /Cleanout) Covers to grade 2 EA $ 750.00 $ 1,500.00 $810.00 $1,620.00 $780.00 $1,560.00 $1,143.00 $2,286.00 $1,500.00 $3,000.00 $2,250.00 $4,500.00 $1,700.00 $3,400.00 $1,750.00 $3,500.00 $2,500.00 $5,000.00 8 Adjust Utility Vault Covers to grade 1 EA $ 3,000.00 $ 3,000.00 $2,100.00 $2,100.00 $1,660.00 $1,660.00 $1,545.00 $1,545.00 $2,800.00 $2,800.00 $2,250.00 $2,250.00 $3,000.00 $3,000.00 $3,950.00 $3,950.00 $2,500.00 $2,500.00 9 Pavement Delineation (Detail 22 ) 300 LF $ 4.50 $ 1,350.00 $6.00 $1,800.00 $6.36 $1,908.00 $6.00 $1,800.00 $6.00 $1,800.00 $6.50 $1,950.00 $6.00 $1,800.00 $7.00 $2,100.00 $6.00 $1,800.00 10 Pavement Delineation - Diagonal Parking Lines 33 EA $ 50.00 $ 1,650.00 $45.00 $1,485.00 $48.00 $1,584.00 $46.00 $1,518.00 $45.00 $1,485.00 $48.00 $1,584.00 $45.00 $1,485.00 $65.00 $2,145.00 $48.00 $1,584.00 11 Pavement Delineation ("STOP" Legend and Stop Bar) 1 EA $ 51.00 $ 51.00 $350.00 $350.00 $371.00 $371.00 $360.00 $360.00 $350.00 $350.00 $400.00 $400.00 $350.00 $350.00 $605.00 $605.00 $375.00 $375.00 12 ALT2 - Additional Overhead Items 1 LS $ 52.00 $ 5,000.00 $3,400.00 $3,400.00 $6,000.00 $6,000.00 $9,524.00 $9,524.00 $5,000.00 $5,000.00 $6,000.00 $6,000.00 $25,000.00 $25,000.00 $10,000.00 $10,000.00 $4,200.00 $4,200.00 $61,776.00 $63,752.20 $86,410.20 $81,322.00 $160,260.00 $101,368.00 $109,773.00 $114,200.00 $122,299.00 1 Grind 10' taper 0.15' Min. Depth at Edges & Profile as Necessary 7,925 SF $ 0.25 $ 1,981.25 $0.51 $4,041.75 $0.67 $5,309.75 $0.70 $5,547.50 $2.85 $22,586.25 $0.64 $5,072.00 $0.60 $4,755.00 $1.00 $7,925.00 $0.80 $6,340.00 2 Pavement Repair (4" HMA) 200 SF $ 8.00 $ 1,600.00 $5.20 $1,040.00 $12.60 $2,520.00 $16.00 $3,200.00 $172.00 $34,400.00 $15.00 $3,000.00 $17.00 $3,400.00 $23.00 $4,600.00 $9.00 $1,800.00 3 Geosynthetic Pavement Interlayer (Paving Fabric with Oil) 880 SY $ 2.50 $ 2,200.00 $2.13 $1,874.40 $4.23 $3,722.40 $3.00 $2,640.00 $2.50 $2,200.00 $8.00 $7,040.00 $2.70 $2,376.00 $5.00 $4,400.00 $7.00 $6,160.00 4 Hot Mix Asphalt (HMA) (Type A) (2" Min. Overlay) 120 TON $ 150.00 $ 18,000.00 $130.00 $15,600.00 $143.60 $17,232.00 $176.00 $21,120.00 $342.00 $41,040.00 $231.00 $27,720.00 $105.00 $12,600.00 $225.00 $27,000.00 $206.00 $24,720.00 5 Replace Minor Concrete (Curb and Gutter) 80 LF $ 45.00 $ 3,600.00 $184.00 $14,720.00 $180.00 $14,400.00 $136.00 $10,880.00 $70.00 $5,600.00 $201.00 $16,080.00 $100.00 $8,000.00 $125.00 $10,000.00 $77.00 $6,160.00 6 Replace Minor Street Approach 2 EA $ 18,000.00 $ 36,000.00 $11,500.00 $23,000.00 $13,260.00 $26,520.00 $13,850.00 $27,700.00 $9,000.00 $18,000.00 $15,500.00 $31,000.00 $500.00 $1,000.00 $12,500.00 $25,000.00 $4,800.00 $9,600.00 7 Adjust Drain Inlet to grade 1 EA $ 1,000.00 $ 1,000.00 $810.00 $810.00 $780.00 $780.00 $1,545.00 $1,545.00 $2,800.00 $2,800.00 $2,100.00 $2,100.00 $3,800.00 $3,800.00 $2,500.00 $2,500.00 $2,500.00 $2,500.00 8 Adjust Utility Manhole Covers to grade 2 EA $ 1,500.00 $ 3,000.00 $2,100.00 $4,200.00 $1,660.00 $3,320.00 $1,397.00 $2,794.00 $1,400.00 $2,800.00 $2,250.00 $4,500.00 $2,000.00 $4,000.00 $2,350.00 $4,700.00 $2,800.00 $5,600.00 9 Adjust Utility (Valve /Cleanout) Covers to grade 4 EA $ 750.00 $ 3,000.00 $810.00 $3,240.00 $780.00 $3,120.00 $1,070.00 $4,280.00 $700.00 $2,800.00 $2,250.00 $9,000.00 $1,700.00 $6,800.00 $1,750.00 $7,000.00 $2,500.00 $10,000.00 10 Adjust Utility Vault Covers to grade 5 EA $ 3,000.00 $ 15,000.00 $2,100.00 $10,500.00 $1,660.00 $8,300.00 $1,308.00 $6,540.00 $550.00 $2,750.00 $2,500.00 $12,500.00 $3,000.00 $15,000.00 $3,950.00 $19,750.00 $1,600.00 $8,000.00 11 Pavement Delineation ("STOP" Legend and Stop Bar) 1 EA $ 51.00 $ 51.00 $350.00 $350.00 $371.00 $371.00 $360.00 $360.00 $350.00 $350.00 $375.00 $375.00 $350.00 $350.00 $605.00 $605.00 $375.00 $375.00 12 ALT3 - Additional Overhead Items 1 LS $ 52.00 $ 5,000.00 $3,400.00 $3,400.00 $6,000.00 $6,000.00 $10,338.50 $10,338.50 $30,000.00 $30,000.00 $6,000.00 $6,000.00 $20,000.00 $20,000.00 $10,000.00 $10,000.00 $4,200.00 $4,200.00 $90,432.25 $82,776.15 $91,595.15 $96,945.00 $165,326.25 $124,387.00 $82,081.00 $123,480.00 $85,455.00 1 Grind 10' taper 0.15' Min. Depth at Edges & Profile as Necessary 17,400 SF $ 0.25 $ 4,350.00 $0.24 $4,176.00 $0.67 $11,658.00 $0.35 $6,090.00 $1.30 $22,620.00 $0.76 $13,224.00 $0.60 $10,440.00 $0.40 $6,960.00 $0.80 $13,920.00 2 Pavement Repair (4" HMA) 500 SF $ 8.00 $ 4,000.00 $5.20 $2,600.00 $12.60 $6,300.00 $15.30 $7,650.00 $71.00 $35,500.00 $15.00 $7,500.00 $17.00 $8,500.00 $18.00 $9,000.00 $9.00 $4,500.00 3 Geosynthetic Pavement Interlayer (Paving Fabric with Oil) 1,930 SY $ 2.50 $ 4,825.00 $2.13 $4,110.90 $4.23 $8,163.90 $3.00 $5,790.00 $2.50 $4,825.00 $3.60 $6,948.00 $2.70 $5,211.00 $5.00 $9,650.00 $7.00 $13,510.00 4 Hot Mix Asphalt (HMA) (Type A) (2" Min. Overlay) 260 TON $ 100.00 $ 26,000.00 $130.00 $33,800.00 $143.60 $37,336.00 $128.00 $33,280.00 $300.00 $78,000.00 $155.00 $40,300.00 $105.00 $27,300.00 $180.00 $46,800.00 $206.00 $53,560.00 5 Adjust Utility Manhole Covers to grade 3 EA $ 1,500.00 $ 4,500.00 $1,300.00 $3,900.00 $1,660.00 $4,980.00 $1,348.00 $4,044.00 $2,500.00 $7,500.00 $2,250.00 $6,750.00 $2,000.00 $6,000.00 $2,350.00 $7,050.00 $2,800.00 $8,400.00 6 Adjust Utility (Valve /Cleanout) Covers to grade 2 EA $ 750.00 $ 1,500.00 $810.00 $1,620.00 $780.00 $1,560.00 $1,143.00 $2,286.00 $1,800.00 $3,600.00 $2,250.00 $4,500.00 $1,700.00 $3,400.00 $1,750.00 $3,500.00 $2,500.00 $5,000.00 7 Adjust Utility Vault Covers to grade 2 EA $ 3,000.00 $ 6,000.00 $2,100.00 $4,200.00 $1,660.00 $3,320.00 $1,397.00 $2,794.00 $1,700.00 $3,400.00 $2,500.00 $5,000.00 $3,000.00 $6,000.00 $2,500.00 $5,000.00 $2,500.00 $5,000.00 8 Pavement Delineation Crosswalk (Detail A24F - Ladder) 1 EA $ 1,000.00 $ 1,000.00 $1,200.00 $1,200.00 $1,270.00 $1,270.00 $1,236.00 $1,236.00 $1,200.00 $1,200.00 $1,300.00 $1,300.00 $1,200.00 $1,200.00 $4,850.00 $4,850.00 $1,300.00 $1,300.00 9 Pavement Delineation (Detail 22 ) 300 LF $ 4.50 $ 1,350.00 $6.00 $1,800.00 $6.36 $1,908.00 $6.00 $1,800.00 $6.00 $1,800.00 $6.50 $1,950.00 $6.00 $1,800.00 $7.00 $2,100.00 $6.00 $1,800.00 10 Pavement Delineation - Diagonal Parking Lines 37 EA $ 50.00 $ 1,850.00 $45.00 $1,665.00 $48.00 $1,776.00 $46.00 $1,702.00 $45.00 $1,665.00 $48.00 $1,776.00 $45.00 $1,665.00 $65.00 $2,405.00 $48.00 $1,776.00 11 Pavement Delineation ("STOP" Legend and Stop Bar) 1 EA $ 51.00 $ 51.00 $350.00 $350.00 $371.00 $371.00 $360.00 $360.00 $350.00 $350.00 $400.00 $400.00 $350.00 $350.00 $605.00 $605.00 $375.00 $375.00 12 ALT4 - Additional Overhead Items 1 LS $ 52.00 $ 5,000.00 $3,400.00 $3,400.00 $6,000.00 $6,000.00 $9,886.00 $9,886.00 $5,000.00 $5,000.00 $3,500.00 $3,500.00 $20,000.00 $20,000.00 $10,000.00 $10,000.00 $4,200.00 $4,200.00 $60,426.00 $62,821.90 $84,642.90 $76,918.00 $165,460.00 $93,148.00 $91,866.00 $107,920.00 $113,341.00 Total Base Bid = $603,843.50 $583,958.58 $597,191.94 $683,681.00 $733,781.00 $734,637.18 $742,622.00 $1,034,214.80 $1,050,133.80 $275,385.25 $276,087.35 $352,753.35 $339,219.00 $666,231.25 $426,319.00 $393,889.00 $466,532.00 $452,175.00 $879,228.75 $860,045.93 $949,945.29 $1,022,900.00 $1,400,012.25 $1,160,956.18 $1,136,511.00 $1,500,746.80 $1,502,308.80 $87,923.00
$967,151.75 Anrak Corporation
Pacific Northwest Oil
Almendariz Consulting Inc.
SPM
Total Bid=
Add Alt Bid Schedule - ALT 1 - 4th Street (F Street - E Street) Total Add Alt Bid Schedule Alt 1 =
Add Alt Bid Schedule ALT 2 - 4th Street (E Street - D Street) Total Add Alt Bid Schedule Alt 2 =
Add Alt Bid Schedule ALT 3 - Oak Street (Rodarte Way) (5th Street - 6th Street) Total Add Alt Bid Schedule Alt 3 =
Add Alt Bid Schedule ALT 4 - 4th Street (B Street - A Street) Total Add Alt Bid Schedule Alt 4 =
Total Add Alt 1-4 =
Contingency 10% =
Estimated Construction Total = T&S Inc
Specialized Pavement Marking
Pavement Recycling System Inc
Pale Horse Asphalt Engineering
Listed Subcontractors Listed Subcontractors
Specialized Pavement Marking
Pacific Northwest Oil
Specialized Pavement Marking
Ward's Concrete Inc.
Pacific Northwest Oil
Anrak Corporation
Listed Subcontractors
Johnson Construction Company
Tungsten Engineering
Pale Horse Asphalt Engineering
Specialized Pavement Marking
Anrak Corporation
Sierra Traffic Marking Inc.
AP Traffic Services Inc.
Kent's Oil Service
Specialized Pavement Marking
Listed Subcontractors Listed Subcontractors Listed Subcontractors Listed Subcontractors Listed Subcontractors Pavement Recycling
Pacific Northwest Oil
Specialized Pavement Marking
MT Hall & Assco
2026 SB1 STREET REHAB ESTIMATE.xlsx\Bid Results Page 2 of 2 Pages