ATTACHMENT A
RINCONADA AND RAMOS PARK RESTROOM SITE WORK
BID SUMMARY
Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost 1 Mobilization/Demobilization 1 Lump Sum 5,000.00$ 5,000.00$ 4,080.00$ 4,080.00$ 24,450.00$ 24,450.00$ 4,800.00$ 4,800.00$ 7,921.00$ 7,921.00$ 18,000.00$ 18,000.00$ 14,000.00$ 14,000.00$ 15,000.00$ 15,000.00$ 28,000.00$ 28,000.00$ 20,000.00$ 20,000.00$ 2 Public Notification 1 Lump Sum 1,500.00$ 1,500.00$ 2,640.00$ 2,640.00$ 1,465.00$ 1,465.00$ 3,000.00$ 3,000.00$ 3,250.00$ 3,250.00$ 4,000.00$ 4,000.00$ 1,400.00$ 1,400.00$ 1,000.00$ 1,000.00$ 5,000.00$ 5,000.00$ 1,000.00$ 1,000.00$ 3 Traffic Control 1 Lump Sum 2,000.00$ 2,000.00$ 10,920.00$ 10,920.00$ 1,827.00$ 1,827.00$ 4,400.00$ 4,400.00$ 3,286.00$ 3,286.00$ 7,000.00$ 7,000.00$ 2,100.00$ 2,100.00$ 1,000.00$ 1,000.00$ 10,000.00$ 10,000.00$ 7,500.00$ 7,500.00$ 4 Demolition and Removal 1 Lump Sum 30,000.00$ 30,000.00$ 18,000.00$ 18,000.00$ 7,917.00$ 7,917.00$ 19,000.00$ 19,000.00$ 13,928.00$ 13,928.00$ 13,000.00$ 13,000.00$ 14,000.00$ 14,000.00$ 53,500.00$ 53,500.00$ 32,000.00$ 32,000.00$ 18,000.00$ 18,000.00$ 5 Tree protection fence 4 Each 1,200.00 $ 4,800.00$ 360.00$ 1,440.00$ 520.00$ 2,080.00$ 500.00$ 2,000.00$ 390.00$ 1,560.00$ 500.00$ 2,000.00$ 700.00$ 2,800.00$ 400.00$ 1,600.00$ 800.00$ 3,200.00$ 500.00$ 2,000.00$ 6 Prepare building pad/subgrade 1 Lump Sum 12,500.00$ 12,500.00$ 5,558.54$ 5,558.54$ 7,040.00$ 7,040.00$ 12,700.00$ 12,700.00$ 14,321.00$ 14,321.00$ 40,000.00$ 40,000.00$ 17,500.00$ 17,500.00$ 11,600.00$ 11,600.00$ 22,000.00$ 22,000.00$ 30,000.00$ 30,000.00$ 7 Field Surveying 1 Lump Sum 2,500.00$ 2,500.00$ 3,000.00$ 3,000.00$ 7,260.00$ 7,260.00$ 4,500.00$ 4,500.00$ 1,560.00$ 1,560.00$ 8,500.00$ 8,500.00$ 1,400.00$ 1,400.00$ 8,100.00$ 8,100.00$ 8,000.00$ 8,000.00$ 7,500.00$ 7,500.00$ 8 Construction Fencing 5 Month 800.00 $ 4,000.00$ 1,200.46$ 6,002.30$ 731.00$ 3,655.00$ 800.00$ 4,000.00$ 650.00$ 3,250.00$ 500.00$ 2,500.00$ 630.00$ 3,150.00$ 300.00$ 1,500.00$ 1,000.00$ 5,000.00$ 500.00$ 2,500.00$ 9 Temporary Portable Restroom 5 Month 450.00 $ 2,250.00$ 336.00$ 1,680.00$ 487.00$ 2,435.00$ 2,000.00$ 10,000.00$ 650.00$ 3,250.00$ 300.00$ 1,500.00$ 280.00$ 1,400.00$ 150.00$ 750.00$ 500.00$ 2,500.00$ 500.00$ 2,500.00$ 10 4 ‐inch‐thick concrete paving 100 Square Foot 15.00$ 1,500.00$ 78.47$ 7,847.00$ 30.00$ 3,000.00$ 40.00$ 4,000.00$ 78.00$ 7,800.00$ 30.00$ 3,000.00$ 21.00$ 2,100.00$ 50.00$ 5,000.00$ 40.00$ 4,000.00$ 90.00$ 9,000.00$ 11 2 ‐inch‐thick asphalt paving 900 Square Foot 5.00$ 4,500.00$ 48.00$ 43,200.00$ 11.00$ 9,900.00$ 40.00$ 36,000.00$ 15.60$ 14,040.00$ 25.00$ 22,500.00$ 14.00$ 12,600.00$ 15.00$ 13,500.00$ 25.00$ 22,500.00$ 22.00$ 19,800.00$ 12 Irrigation 1 Lump Sum 1,500.00$ 1,500.00$ 6,480.00$ 6,480.00$ 4,265.00$ 4,265.00$ 9,500.00$ 9,500.00$ 7,020.00$ 7,020.00$ 15,000.00$ 15,000.00$ 2,800.00$ 2,800.00$ 250.00$ 250.00$ 6,000.00$ 6,000.00$ 7,500.00$ 7,500.00$ 13 Planting 1 Lump Sum 5,000.00$ 5,000.00$ 8,280.00$ 8,280.00$ 2,404.00$ 2,404.00$ 3,500.00$ 3,500.00$ 8,970.00$ 8,970.00$ 12,000.00$ 12,000.00$ 2,800.00$ 2,800.00$ 1,800.00$ 1,800.00$ 9,000.00$ 9,000.00$ 10,000.00$ 10,000.00$ 14 4 ‐inch sewer line installation (includes restoration) 65 Linear Foot 550.00$ 35,750.00$ 58.75$ 3,818.75$ 118.00$ 7,670.00$ 50.00$ 3,250.00$ 135.20$ 8,788.00$ 180.00$ 11,700.00$ 700.00$ 45,500.00$ 260.00$ 16,900.00$ 300.00$ 19,500.00$ 290.00$ 18,850.00$ 15 1 ‐inch water line connection – cut back / extend as needed (includes restoration 1 Lump Sum 10,000.00$ 10,000.00$ 1,718.69$ 1,718.69$ 4,750.00$ 4,750.00$ 14,500.00$ 14,500.00$ 4,274.00$ 4,274.00$ 12,000.00$ 12,000.00$ 11,900.00$ 11,900.00$ 7,300.00$ 7,300.00$ 14,000.00$ 14,000.00$ 18,000.00$ 18,000.00$ 16 2 ‐inch electrical line connection – cut back / extend as needed (includes restoration 1 Lump Sum 10,000.00$ 10,000.00$ 12,000.00$ 12,000.00$ 36,540.00$ 36,540.00$ 25,900.00$ 25,900.00$ 34,358.00$ 34,358.00$ 21,000.00$ 21,000.00$ 42,000.00$ 42,000.00$ 67,000.00$ 67,000.00$ 70,000.00$ 70,000.00$ 75,000.00$ 75,000.00$ 17 Electric Service Pedestal 1 Each 18,000.00 $ 18,000.00$ 12,000.00$ 12,000.00$ 12,180.00$ 12,180.00$ 11,500.00$ 11,500.00$ 29,033.00$ 29,033.00$ 15,000.00$ 15,000.00$ 12,600.00$ 12,600.00$ 15,500.00$ 15,500.00$ 15,000.00$ 15,000.00$ 18,000.00$ 18,000.00$ 18 Install New Street Light 1 Each 12,000.00 $ 12,000.00$ 12,000.00$ 12,000.00$ 7,308.00$ 7,308.00$ 15,000.00$ 15,000.00$ 25,133.00$ 25,133.00$ 15,000.00$ 15,000.00$ 14,000.00$ 14,000.00$ 17,000.00$ 17,000.00$ 18,000.00$ 18,000.00$ 18,000.00$ 18,000.00$ 19 Allowance for Unforeseen Underground Work 1 Lump Sum 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 172,800.00$ 170,665.28$ 156,146.00$ 197,550.00$ 201,742.00$ 233,700.00$ 214,050.00$ 248,300.00$ 303,700.00$ 295,150.00$ Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost Unit Cost Total Cost 20 Mobilization/Demobilization 1 Lump Sum 5,000.00$ 5,000.00$ 4,080.00$ 4,080.00$ 23,534.00$ 23,534.00$ 5,800.00$ 5,800.00$ 11,128.00$ 11,128.00$ 18,000.00$ 18,000.00$ 14,000.00$ 14,000.00$ 15,000.00$ 15,000.00$ 20,000.00$ 20,000.00$ 20,000.00$ 20,000.00$ 21 Public Notification 1 Lump Sum 1,500.00$ 1,500.00$ 2,640.00$ 2,640.00$ 1,465.00$ 1,465.00$ 2,000.00$ 2,000.00$ 3,250.00$ 3,250.00$ 4,000.00$ 4,000.00$ 2,100.00$ 2,100.00$ 1,000.00$ 1,000.00$ 5,000.00$ 5,000.00$ 1,000.00$ 1,000.00$ 22 Traffic Control 1 Lump Sum 2,000.00$ 2,000.00$ 9,600.00$ 9,600.00$ 1,827.00$ 1,827.00$ 4,400.00$ 4,400.00$ 2,340.00$ 2,340.00$ 7,000.00$ 7,000.00$ 2,800.00$ 2,800.00$ 1,000.00$ 1,000.00$ 5,000.00$ 5,000.00$ 5,000.00$ 5,000.00$ 23 Demolition and Removal 1 Lump Sum 30,000.00$ 30,000.00$ 11,280.00$ 11,280.00$ 4,984.00$ 4,984.00$ 15,000.00$ 15,000.00$ 14,318.00$ 14,318.00$ 13,000.00$ 13,000.00$ 14,000.00$ 14,000.00$ 43,500.00$ 43,500.00$ 40,000.00$ 40,000.00$ 18,000.00$ 18,000.00$ 24 Install tree protection fence 6 Each 1,200.00 $ 7,200.00$ 360.00$ 2,160.00$ 812.00$ 4,872.00$ 500.00$ 3,000.00$ 156.00$ 936.00$ 500.00$ 3,000.00$ 700.00$ 2,800.00$ 400.00$ 2,400.00$ 800.00$ 4,800.00$ 500.00$ 3,000.00$ 25 Prepare building pad/subgrade 1 Lump Sum 12,500.00$ 12,500.00$ 5,276.21$ 5,276.21$ 7,044.00$ 7,044.00$ 12,700.00$ 12,700.00$ 11,422.00$ 11,422.00$ 40,000.00$ 40,000.00$ 21,000.00$ 21,000.00$ 11,600.00$ 11,600.00$ 12,000.00$ 12,000.00$ 30,000.00$ 30,000.00$ 26 Field Surveying 1 Lump Sum 2,500.00$ 2,500.00$ 3,000.00$ 3,000.00$ 4,263.00$ 4,263.00$ 2,500.00$ 2,500.00$ 1,560.00$ 1,560.00$ 8,000.00$ 8,000.00$ 1,400.00$ 1,400.00$ 8,100.00$ 8,100.00$ 8,000.00$ 8,000.00$ 7,500.00$ 7,500.00$ 27 Construction Fencing 5 Month 800.00 $ 4,000.00$ 846.87$ 4,234.35$ 730.00$ 3,650.00$ 800.00$ 4,000.00$ 650.00$ 3,250.00$ 500.00$ 2,500.00$ 630.00$ 3,150.00$ 300.00$ 1,500.00$ 1,000.00$ 5,000.00$ 500.00$ 2,500.00$ 28 Temporary Portable Restroom 5 Month 450.00 $ 2,250.00$ 336.00$ 1,680.00$ 487.00$ 2,435.00$ 2,000.00$ 10,000.00$ 650.00$ 3,250.00$ 300.00$ 1,500.00$ 280.00$ 1,400.00$ 150.00$ 750.00$ 500.00$ 2,500.00$ 500.00$ 2,500.00$ 29 Replace portion of existing concrete walkway 50 Square Foot 12.00$ 600.00$ 45.52$ 2,276.00$ 38.00$ 1,900.00$ 40.00$ 2,000.00$ 78.72$ 3,936.00$ 30.00$ 1,500.00$ 98.00$ 4,900.00$ 60.00$ 3,000.00$ 120.00$ 6,000.00$ 100.00$ 5,000.00$ 30 Install header board 177 Linear Foot 18.00$ 3,186.00$ 24.00$ 4,248.00$ 20.00$ 3,540.00$ 15.00$ 2,655.00$ 29.00$ 5,133.00$ 20.00$ 3,540.00$ 70.00$ 12,390.00$ 20.00$ 3,540.00$ 25.00$ 4,425.00$ 90.00$ 15,930.00$ 31 4 ‐inch‐thick concrete paving 850 Square Foot 15.00$ 12,750.00$ 32.89$ 27,956.50$ 28.00$ 23,800.00$ 40.00$ 34,000.00$ 42.00$ 35,700.00$ 30.00$ 25,500.00$ 21.00$ 17,850.00$ 30.00$ 25,500.00$ 40.00$ 34,000.00$ 50.00$ 42,500.00$ 32 Irrigation 1 Lump Sum 7,000.00$ 7,000.00$ 8,760.00$ 8,760.00$ 9,015.00$ 9,015.00$ 16,500.00$ 16,500.00$ 9,490.00$ 9,490.00$ 15,000.00$ 15,000.00$ 2,800.00$ 2,800.00$ 9,800.00$ 9,800.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 33 Planting 1 Lump Sum 8,500.00$ 8,500.00$ 8,400.00$ 8,400.00$ 9,538.00$ 9,538.00$ 3,500.00$ 3,500.00$ 9,100.00$ 9,100.00$ 12,000.00$ 12,000.00$ 2,800.00$ 2,800.00$ 5,100.00$ 5,100.00$ 9,000.00$ 9,000.00$ 10,000.00$ 10,000.00$ 34 4 ‐inch sewer line installation (includes restoration) 50 Linear Foot 625.00$ 31,250.00$ 45.77$ 2,288.50$ 138.00$ 6,900.00$ 50.00$ 2,500.00$ 260.00$ 13,000.00$ 180.00$ 9,000.00$ 700.00$ 35,000.00$ 330.00$ 16,500.00$ 250.00$ 12,500.00$ 400.00$ 20,000.00$ 35 1 1/2‐inch water line installation (includes restoration) 40 Linear Foot 600.00$ 24,000.00$ 70.34$ 2,813.60$ 102.00$ 4,080.00$ 50.00$ 2,000.00$ 273.00$ 10,920.00$ 20.00$ 800.00$ 280.00$ 11,200.00$ 450.00$ 18,000.00$ 200.00$ 8,000.00$ 400.00$ 16,000.00$ 36 2 ‐inch electrical line installation (includes restoration) 125 Linear Foot 185.00$ 23,125.00$ 63.36$ 7,920.00$ 339.00$ 42,375.00$ 70.00$ 8,750.00$ 210.60$ 26,325.00$ 20.00$ 2,500.00$ 350.00$ 43,750.00$ 350.00$ 43,750.00$ 400.00$ 50,000.00$ 400.00$ 50,000.00$ 37 Disconnect and remove existing electrical line 1 Lump Sum 200.00$ 200.00$ 120.00$ 120.00$ 3,654.00$ 3,654.00$ 4,500.00$ 4,500.00$ 17,766.00$ 17,766.00$ 12,000.00$ 12,000.00$ 9,800.00$ 9,800.00$ 14,500.00$ 14,500.00$ 13,000.00$ 13,000.00$ 15,000.00$ 15,000.00$ 38 Electric Meter 1 Each 15,000.00 $ 15,000.00$ 7,200.00$ 7,200.00$ 6,090.00$ 6,090.00$ 6,500.00$ 6,500.00$ 20,886.00$ 20,886.00$ 1,000.00$ 1,000.00$ 12,600.00$ 12,600.00$ 14,500.00$ 14,500.00$ 14,000.00$ 14,000.00$ 15,000.00$ 15,000.00$ 39 Allowance for Unforeseen Underground Work 1 Lump Sum 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 10,000.00$ 202,561.00$ 125,933.16$ 174,966.00$ 152,305.00$ 213,710.00$ 189,840.00$ 225,740.00$ 249,040.00$ 273,225.00$ 298,930.00$ 375,361.00$ 296,598.44$ 332,112.00$ 349,855.00$ 415,452.00$ 423,540.00$ 439,790.00$ 497,340.00$ 576,925.00$ 594,080.00$ Bid
Item Description Approx.
Qty. Unit GradeTech, Inc.
Approx.
Qty. UnitDescriptionBid
Item
Engineer's Estimate 101 Builders, Inc.
101 Builders, Inc.
VNH Builders
VNH BuildersEngineer's Estimate
GradeTech, Inc. Guerra Construction Group Globe Engineering Guerra Construction Group
Kerex Engineering, Inc.
Kerex Engineering, Inc.
BASE BID TOTAL FOR RINCONADA PARK RESTROOM AND RAMOS PARK RESTROOM (items 1 through 39) Rinconada Park Restroom (Base Bid A‐1)
Base Bid A‐1 Total for Rinconada Park Restroom (items 1 through 19) Ramos Park Restroom (Base Bid A‐2)
Base Bid A‐2 Total for Ramos Park Restroom (items 20 through 39) McNabb Construction
McNabb Construction
Redgwick Construction Co.
Redgwick Construction Co.
O'Grady Paving, Inc.
O'Grady Paving, Inc.Globe Engineering