ATTACHMENT A
CUBBERLEY FIELD 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 1 Mobilization/Demobilization 1 Lump Sum 20,000.00 $ 20,000.00$ 15,000.00$ 15,000.00$ 20,785.00$ 20,785.00$ 40,000.00$ 40,000.00$ 68,912.00$ 68,912.00$ 94,950.00$ 94,950.00$ 2 Public Notification 1 Lump Sum 1,500.00 $ 1,500.00$ 1,500.00$ 1,500.00$ 2,968.00$ 2,968.00$ 7,500.00$ 7,500.00$ 824.00$ 824.00$ 1,250.00$ 1,250.00$ 3 Traffic Control 1 Lump Sum 45,000.00 $ 45,000.00$ 5,000.00$ 5,000.00$ 17,824.00$ 17,824.00$ 9,750.00$ 9,750.00$ 25,052.00$ 25,052.00$ 22,520.00$ 22,520.00$ 4 Demolition and Removal 1 Lump Sum 25,000.00 $ 25,000.00$ 18,000.00$ 18,000.00$ 22,807.00$ 22,807.00$ 24,800.00$ 24,800.00$ 178,829.00$ 178,829.00$ 37,010.00$ 37,010.00$ 5 Cut back fence for pathway detour 40 Linear Foot 30.00 $ 1,200.00$ 150.00$ 6,000.00$ 45.00$ 1,800.00$ 50.00$ 2,000.00$ 112.00$ 4,480.00$ 12.60$ 504.00$ 6 Tree Protection Fence 1 Each 1,500.00 $ 1,500.00$ 250.00$ 250.00$ 3,564.00$ 3,564.00$ 2,500.00$ 2,500.00$ 981.00$ 981.00$ 4,705.00$ 4,705.00$ 7 Field Surveying 1 Lump Sum 5,000.00 $ 5,000.00$ 5,000.00$ 5,000.00$ 6,937.00$ 6,937.00$ 18,000.00$ 18,000.00$ 12,915.00$ 12,915.00$ 12,100.00$ 12,100.00$ 8 Construction Fencing 3 Month 2,000.00 $ 6,000.00$ 2,500.00$ 7,500.00$ 570.00$ 1,710.00$ 1,500.00$ 4,500.00$ 2,150.00$ 6,450.00$ 1,560.00$ 4,680.00$ 9 Temporary Portable Restroom 3 Month 450.00 $ 1,350.00$ 1,000.00$ 3,000.00$ 475.00$ 1,425.00$ 400.00$ 1,200.00$ 1,000.00$ 3,000.00$ 500.00$ 1,500.00$ 10 Prepare Building Pad/Subgrade 1 Lump Sum 12,500.00 $ 12,500.00$ 24,000.00$ 24,000.00$ 6,247.00$ 6,247.00$ 21,500.00$ 21,500.00$ 9,512.00$ 9,512.00$ 44,920.00$ 44,920.00$ 11 Stockpile Coarse Mason Sand 8 Cubic Yard 1,000.00 $ 8,000.00$ 650.00$ 5,200.00$ 240.00$ 1,920.00$ 275.00$ 2,200.00$ 426.00$ 3,408.00$ 283.00$ 2,264.00$ 12 Sheeting, Shoring, and Bracing (pump installation) 1 Lump Sum 8,000.00 $ 8,000.00$ 15,000.00$ 15,000.00$ 10,860.00$ 10,860.00$ 7,500.00$ 7,500.00$ 5,000.00$ 5,000.00$ 7,200.00$ 7,200.00$ 13 Dewatering (pump installation) 1 Lump Sum 15,000.00 $ 15,000.00$ 10,000.00$ 10,000.00$ 3,560.00$ 3,560.00$ 12,850.00$ 12,850.00$ 5,000.00$ 5,000.00$ 5,280.00$ 5,280.00$ 14 Earthwork- Fine Grade for restroom pad 1000 Square Foot 0.75 $ 750.00$ 8.00$ 8,000.00$ 15.00$ 15,000.00$ 5.50$ 5,500.00$ 2.05$ 2,050.00$ 5.14$ 5,140.00$ 15 Earthwork- Fine Grade for asphalt pathway 9520 Square Foot 0.75 $ 7,140.00$ 4.00$ 38,080.00$ 13.75$ 130,900.00$ 4.00$ 38,080.00$ 2.05$ 19,516.00$ 7.05$ 67,116.00$ 16 Asphalt paving replacement around building 1000 Square Foot 5.00 $ 5,000.00$ 12.00$ 12,000.00$ 9.00$ 9,000.00$ 5.75$ 5,750.00$ 10.79$ 10,790.00$ 17.49$ 17,490.00$ 17 Asphalt Pathway Replacement 8600 Square Foot 5.00 $ 43,000.00$ 8.00$ 68,800.00$ 3.00$ 25,800.00$ 5.25$ 45,150.00$ 10.79$ 92,794.00$ 9.71$ 83,506.00$ 18 Fencing 50 Linear Foot 65.00 $ 3,250.00$ 250.00$ 12,500.00$ 208.00$ 10,400.00$ 110.00$ 5,500.00$ 209.00$ 10,450.00$ 75.00$ 3,750.00$ 19 Fencing with Gate 30 Linear Foot 80.00 $ 2,400.00$ 300.00$ 9,000.00$ 465.00$ 13,950.00$ 145.00$ 4,350.00$ 209.00$ 6,270.00$ 150.00$ 4,500.00$ 20 Restore fencing along pathway detour 40 Linear Foot 65.00 $ 2,600.00$ 250.00$ 10,000.00$ 44.00$ 1,760.00$ 125.00$ 5,000.00$ 148.00$ 5,920.00$ 50.00$ 2,000.00$ 21 3/4" Angular Rock 10 Cubic Yard 500.00 $ 5,000.00$ 350.00$ 3,500.00$ 240.00$ 2,400.00$ 425.00$ 4,250.00$ 2,430.00$ 24,300.00$ 532.20$ 5,322.00$ 22 4" Thick Concrete Paving 400 Square Foot 15.00 $ 6,000.00$ 40.00$ 16,000.00$ 23.00$ 9,200.00$ 36.00$ 14,400.00$ 63.00$ 25,200.00$ 52.75$ 21,100.00$ 23 Furnish and Install 2-inch SCH 80 PVC Sewer Force Main and Cleanouts 400 Linear Foot 200.00$ 80,000.00$ 45.00$ 18,000.00$ 70.00$ 28,000.00$ 125.00$ 50,000.00$ 83.50$ 33,400.00$ 118.67$ 47,468.00$ 24 Furnish and Install 4-inch SCH 80 PVC Gravity 23 Linear Foot 225.00 $ 5,175.00$ 300.00$ 6,900.00$ 71.00$ 1,633.00$ 225.00$ 5,175.00$ 170.00$ 3,910.00$ 336.00$ 7,728.00$ 25 Furnish and Install 36" Duplex Grinder Pump Package 1 Each 80,000.00 $ 80,000.00$ 44,000.00$ 44,000.00$ 18,810.00$ 18,810.00$ 64,885.00$ 64,885.00$ 18,900.00$ 18,900.00$ 68,382.00$ 68,382.00$ 26 2-inch Water Line Installation 420 Linear Foot 165.00 $ 69,300.00$ 65.00$ 27,300.00$ 60.85$ 25,560.00$ 150.00$ 63,000.00$ 83.50$ 35,070.00$ 133.00$ 55,860.00$ 27 1.5-inch RPPA Backflow 1 Each 3,000.00 $ 3,000.00$ 7,500.00$ 7,500.00$ 18,815.00$ 18,815.00$ 6,500.00$ 6,500.00$ 23,750.00$ 23,750.00$ 2,895.00$ 2,895.00$ 28 2-inch Electrical Line Installation (directional boring) 300 Linear Foot 185.00 $ 55,500.00$ 120.00$ 36,000.00$ 265.00$ 79,500.00$ 172.00$ 51,600.00$ 169.00$ 50,700.00$ 137.50$ 41,250.00$ 29 Electric Meter 1 Each 15,000.00 $ 15,000.00$ 22,500.00$ 22,500.00$ 29,700.00$ 29,700.00$ 27,000.00$ 27,000.00$ 5,000.00$ 5,000.00$ 40,750.00$ 40,750.00$ 30 Install New Street Light and Pull Box 1 Each 14,000.00 $ 14,000.00$ 24,000.00$ 24,000.00$ 11,900.00$ 11,900.00$ 29,400.00$ 29,400.00$ 13,202.00$ 13,202.00$ 23,650.00$ 23,650.00$ 31 Allowance for Unforeseen Underground Work 1 Lump Sum 20,000.00$ 20,000.00$ 20,000.00$ 20,000.00$ 20,000.00$ 20,000.00$ 20,000.00$ 20,000.00$ 20,000.00$ 20,000.00$ 20,000.00$ 20,000.00$ 567,165.00$ 499,530.00$ 548,735.00$ 599,840.00$ 725,585.00$ 756,790.00$ 28% 33%PERCENT OVER ENGINEER'S ESTIMATE -12% -3% 6%
Engineer's Estimate
BASE BID TOTAL (Items 1 through 31)
Galeb Paving IncE.E. Gilbert Construction WestCal Design and Build IncCentral Pacific Engineering Guerra Construction GroupApprox.
Qty. UnitDescriptionBid
Item