2/8/2022
City of Santa Rosa
Project Bid Summary
Project Name: FIRE DAMAGED ROADWAY
LANDSCAPING Contract No.: C02300
Client: CITY OF SANTA ROSA Project No.: C02300
Bid Opening: 02/08/2022 2:00 PM Owner: City of Santa Rosa Rank Vendor Number Business Name Total Bid Amount Percent Over Low Bid Percent Over/Under Estimate Engineers Estimate $6,660,099.70
1 TBD BORTOLUSSI & WATKIN, INC $6,009,025.20 0.00% 9.78% UNDER ESTIMATE 2 TBD MARINA LANDSCAPE, INC. $6,098,741.55 1.49% 8.43% UNDER ESTIMATE 3 TBD WABO LANDSCAPE &
CONSTRUCTION $6,286,800.19 4.62% 5.61% UNDER ESTIMATE
4 TBD
HANFORD APPLIED
RESTORATION &
CONSERVATION
$6,713,006.75 11.72% 0.79% OVER ESTIMATE
5 TBD MCGUIRE AND HESTER $7,173,703.00 19.38% 7.71% OVER ESTIMATE 6 V006204 TEAM GHILOTTI INC $7,567,141.00 25.93% 13.62% OVER ESTIMATE 7 TBD BRIGHTVIEW LANDSCAPE
DEVELOPMENT $7,712,495.39 28.35% 15.80% OVER ESTIMATE
Project Bid Abstract Summary for Project C02300
2/8/2022http://172.31.32.134/RtAEC/Reports/rpt_AbstractSummary.asp?WorkOrderID=278&EngineerEst=Y Attachment 2
2/8/2022
City of Santa Rosa
Project Bid Abstract
Project Name: FIRE DAMAGED ROADWAY
LANDSCAPING Contract No.: C02300
Client: CITY OF SANTA ROSA Project No.: C02300
Bid Opening: 02/08/2022 2:00 PM Owner: City of Santa Rosa Project: C02300 - FIRE DAMAGED ROADWAY LANDSCAPING Engineers Estimate BORTOLUSSI & WATKIN, INC MARINA LANDSCAPE, INC. WABO LANDSCAPE & CONSTRUCTION Line No. Item Units Quantity Unit Price Total Price Unit Price Total Price Unit Price Total Price Unit Price Total Price 1 110001 MOBILIZATION LS 1 $493,340.72 $493,340.72 $480,700.00 $480,700.00 $160,000.00 $160,000.00 $502,000.00 $502,000.00 2 120100 TEMPORARY TRAFFIC CONTROL LS 1 $151,200.00 $151,200.00 $499,860.00 $499,860.00 $230,000.00 $230,000.00 $70,000.00 $70,000.00 3 074020 WATER POLLUTION CONTROL LS 1 $126,000.00 $126,000.00 $25,000.00 $25,000.00 $60,000.00 $60,000.00 $90,000.00 $90,000.00 4 160101 CLEAR AND GRUB LS 1 $105,000.00 $105,000.00 $195,000.00 $195,000.00 $130,000.00 $130,000.00 $140,349.00 $140,349.00 5 9990.
04295 TREE REMOVAL - GROUP A EA 34 $500.00 $17,000.00 $225.00 $7,650.00 $200.00 $6,800.00 $225.00 $7,650.00 6 9990.
04295
TREE REMOVAL - GROUP B EA 90 $1,000.00 $90,000.00 $335.00 $30,150.00 $300.00 $27,000.00 $335.00 $30,150.00 7 9990.
04295 TREE REMOVAL - GROUP C EA 26 $2,500.00 $65,000.00 $600.00 $15,600.00 $500.00 $13,000.00 $600.00 $15,600.00 8 9990.
04295 TREE REMOVAL - GROUP D EA 20 $4,000.00 $80,000.00 $950.00 $19,000.00 $1,100.00 $22,000.00 $950.00 $19,000.00 9 9990.
04299
STUMP GRIND, GROUP B EA 169 $500.00 $84,500.00 $75.00 $12,675.00 $40.00 $6,760.00 $75.00 $12,675.00 10 9990.
04299
STUMP GRIND, GROUP C EA 49 $1,000.00 $49,000.00 $120.00 $5,880.00 $75.00 $3,675.00 $120.00 $5,880.00 11 9990.
04299
STUMP GRIND, GROUP D EA 38 $1,500.00 $57,000.00 $150.00 $5,700.00 $100.00 $3,800.00 $150.00 $5,700.00 12 150686 REMOVE AND DISPOSE OF IRRIGATION COMPONENT LS 1 $15,750.00 $15,750.00 $170,000.00 $170,000.00 $78,000.00 $78,000.00 $61,980.00 $61,980.00 13 722001 REMOVE AND DISPOSE OF LOG PILES OR DEBRIS LS 1 $13,125.00 $13,125.00 $6,500.00 $6,500.00 $4,000.00 $4,000.00 $4,000.00 $4,000.00 14 1212 SOIL PREPARATION EA 30300 $3.50 $106,050.00 $1.00 $30,300.00 $1.70 $51,510.00 $7.00 $212,100.00 15 4545 24" BOX TREES EA 82 $450.00 $36,900.00 $400.00 $32,800.00 $420.00 $34,440.00 $360.00 $29,520.00 16 45456 15 GALLON TREES EA 172 $250.00 $43,000.00 $125.00 $21,500.00 $155.00 $26,660.00 $160.00 $27,520.00 17 9990.
02559
5 GALLON SHRUBS EA 4501 $45.00 $202,545.00 $35.00 $157,535.00 $22.00 $99,022.00 $32.00 $144,032.00 18 9990.
02559
1 GALLON SHRUBS EA 25533 $18.00 $459,594.00 $14.00 $357,462.00 $10.00 $255,330.00 $18.00 $459,594.00 19 202011 MULCH SF 570263 $1.00 $570,263.00 $0.30 $171,078.90 $0.85 $484,723.55 $0.38 $216,699.94 20 203561 JUTE NETTING SF 20500 $1.00 $20,500.00 $0.40 $8,200.00 $0.60 $12,300.00 $0.75 $15,375.00 21 205051 FOLIAGE PROTECTOR EA 222 $80.00 $17,760.00 $150.00 $33,300.00 $160.00 $35,520.00 $96.00 $21,312.00 22 152400 2" MAIN LINE LF 25800 $12.50 $322,500.00 $8.00 $206,400.00 $10.00 $258,000.00 $8.00 $206,400.00 23 208310 SLEEVE 4" LF 1225 $20.00 $24,500.00 $65.00 $79,625.00 $45.00 $55,125.00 $110.00 $134,750.00 24 208310 SLEEVE 6" LF 4570 $20.00 $91,400.00 $100.00 $457,000.00 $70.00 $319,900.00 $115.00 $525,550.00 25 11 LATERAL LINE LS 1 $288,560.50 $288,560.50 $285,258.00 $285,258.00 $1,120,000.00 $1,120,000.00 $450,000.00 $450,000.00 26 860782 ELECTRICAL CONDUIT LF 170 $8.00 $1,360.00 $12.00 $2,040.00 $25.00 $4,250.00 $20.00 $3,400.00 27 208562 QUICK COUPLING VALVE EA 121 $610.00 $73,810.00 $350.00 $42,350.00 $150.00 $18,150.00 $405.00 $49,005.00 28 206747 48 STATION MC-E CONTROLLER EA 12 $6,040.00 $72,480.00 $5,800.00 $69,600.00 $10,500.00 $126,000.00 $6,800.00 $81,600.00 29 860640 SITEONE GREENTECH CONTROLLER ASSEMBLY EA 8 $18,938.31 $151,506.48 $18,650.00 $149,200.00 $22,500.00 $180,000.00 $17,000.00 $136,000.00 30 206851 MASTER CONTROL VALVE EA 20 $935.00 $18,700.00 $850.00 $17,000.00 $600.00 $12,000.00 $650.00 $13,000.00
2/8/2022http://172.31.32.134/RtAEC/Reports/rpt_Abstract.asp?WorkOrderID=278&EngineerEst=Y&NumPerPage=4&LinesPerPage=40 Project: C02300 - FIRE DAMAGED ROADWAY LANDSCAPING Engineers Estimate BORTOLUSSI & WATKIN, INC
MARINA LANDSCAPE,
INC.
WABO LANDSCAPE &
CONSTRUCTION
Line No. Item Units Quantity Unit Price Total Price Unit Price Total Price Unit Price Total Price Unit Price Total Price 31 232 FLOW SENSORS EA 20 $600.00 $12,000.00 $750.00 $15,000.00 $620.00 $12,400.00 $1,000.00 $20,000.00 32 223 REMOTE CONTROL VALVE, SIZE 1" EA 207 $290.00 $60,030.00 $710.00 $146,970.00 $420.00 $86,940.00 $590.00 $122,130.00 33 225 REMOTE CONTROL VALVE, SIZE 1.5" EA 38 $445.00 $16,910.00 $750.00 $28,500.00 $520.00 $19,760.00 $530.00 $20,140.00 34 208706 COMMON AND CONTROL WIRING LS 1 $84,525.00 $84,525.00 $189,000.00 $189,000.00 $82,000.00 $82,000.00 $390,000.00 $390,000.00 35 208683 LEAD FREE BALL VALVE EA 85 $485.00 $41,225.00 $775.00 $65,875.00 $565.00 $48,025.00 $365.00 $31,025.00 36 208420 BACKFLOW PREVENTER ASSEMBLY EA 20 $3,850.00 $77,000.00 $5,200.00 $104,000.00 $3,700.00 $74,000.00 $4,700.00 $94,000.00 37 208631 PRESSURE REGULATING VALVE EA 31 $815.00 $25,265.00 $1,500.00 $46,500.00 $1,650.00 $51,150.00 $1,300.00 $40,300.00 38 209502 BOOSTER PUMP EA 8 $25,000.00 $200,000.00 $29,700.00 $237,600.00 $35,000.00 $280,000.00 $27,000.00 $216,000.00 39 160121 BUBBLERS EA 22004 $60.00 $1,320,240.00 $22.00 $484,088.00 $25.00 $550,100.00 $31.00 $682,124.00 40 190101 DRIPLINE LF 140675 $2.00 $281,350.00 $2.00 $281,350.00 $2.00 $281,350.00 $1.95 $274,316.25 41 208683 BALL VALVE FOR FLUSHING EA 116 $35.00 $4,060.00 $180.00 $20,880.00 $52.00 $6,032.00 $180.00 $20,880.00 42 711100 OPERATION INDICATOR EA 116 $20.00 $2,320.00 $35.00 $4,060.00 $24.00 $2,784.00 $75.00 $8,700.00 43 208670 CHECK VALVE EA 148 $15.00 $2,220.00 $185.00 $27,380.00 $65.00 $9,620.00 $75.00 $11,100.00 44 204099 PLANT ESTABLISHMENT, 3 MONTHS LS 1 $56,700.00 $56,700.00 $54,342.00 $54,342.00 $130,000.00 $130,000.00 $45,000.00 $45,000.00 45 150604 VINTAGE PLACE TRELLIS REPAIR LS 1 $52,500.00 $52,500.00 $16,513.00 $16,513.00 $27,000.00 $27,000.00 $30,000.00 $30,000.00 46 719209 NEW SERVICE METER PEDESTAL EA 11 $11,500.00 $126,500.00 $11,500.00 $126,500.00 $13,500.00 $148,500.00 $11,500.00 $126,500.00 47 719209 UPGRADE OF SERVICE METER PEDESTAL EA 1 $8,000.00 $8,000.00 $3,000.00 $3,000.00 $13,000.00 $13,000.00 $3,000.00 $3,000.00 48 600100 TRENCHING AND BACKFILLING LF 2300 $40.00 $92,000.00 $39.84 $91,632.00 $15.00 $34,500.00 $40.00 $92,000.00 49 208706 1" CONDUIT INSTALLATION LF 580 $12.00 $6,960.00 $5.95 $3,451.00 $14.00 $8,120.00 $6.00 $3,480.00 50 208706 1.25" CONDUIT INSTALLATION LF 370 $15.00 $5,550.00 $6.52 $2,412.40 $23.00 $8,510.00 $6.50 $2,405.00 51 208706 1.5" CONDUIT INSTALLATION LF 390 $20.00 $7,800.00 $7.71 $3,006.90 $25.00 $9,750.00 $7.70 $3,003.00 52 208706 2" CONDUIT INSTALLATION LF 950 $25.00 $23,750.00 $10.48 $9,956.00 $18.00 $17,100.00 $10.50 $9,975.00 53 208706 3" CONDUIT INSTALLATION LF 500 $30.00 $15,000.00 $20.25 $10,125.00 $40.00 $20,000.00 $20.25 $10,125.00 54 208706 ELECTRICAL WIRING CONNECTIONS FOR IRRIGATION CONTROLLERS AND BOOSTER PUMPS EA 8 $3,000.00 $24,000.00 $2,750.00 $22,000.00 $720.00 $5,760.00 $2,750.00 $22,000.00 55 208706 ELECTRICAL WIRING CONNECTIONS FOR IRRIGATION CONTROLLERS EA 4 $1,200.00 $4,800.00 $2,000.00 $8,000.00 $900.00 $3,600.00 $2,000.00 $8,000.00 56 666751 CALTRANS 3.5 CONCRETE ELECTRICAL PULL BOXES EA 9 $900.00 $8,100.00 $650.00 $5,850.00 $730.00 $6,570.00 $650.00 $5,850.00 57 666751 CALTRANS 5 CONCRETE ELECTRICAL PULL BOXES EA 10 $1,100.00 $11,000.00 $825.00 $8,250.00 $820.00 $8,200.00 $825.00 $8,250.00 58 666751 CALTRANS 6 CONCRETE ELECTRICAL PULL BOXES EA 2 $1,400.00 $2,800.00 $850.00 $1,700.00 $1,250.00 $2,500.00 $850.00 $1,700.00 59 666751 CALTRANS 3.5T CONCRETE ELECTRICAL PULL BOXES EA 2 $1,100.00 $2,200.00 $1,500.00 $3,000.00 $1,760.00 $3,520.00 $1,500.00 $3,000.00 60 666751 CALTRANS 5T CONCRETE ELECTRICAL PULL BOXES EA 2 $1,400.00 $2,800.00 $1,850.00 $3,700.00 $1,950.00 $3,900.00 $1,850.00 $3,700.00 61 869005 NO. 12 AWG CONDUCTORS LF 4000 $2.00 $8,000.00 $1.10 $4,400.00 $2.00 $8,000.00 $1.10 $4,400.00 62 869005 NO. 10 AWG CONDUCTORS LF 2000 $3.00 $6,000.00 $1.30 $2,600.00 $1.65 $3,300.00 $1.30 $2,600.00 63 869005 NO. 3 AWG CONDUCTORS LF 2500 $5.00 $12,500.00 $3.95 $9,875.00 $4.90 $12,250.00 $4.00 $10,000.00 64 869005 NO. 2 AWG CONDUCTORS LF 5500 $5.00 $27,500.00 $4.85 $26,675.00 $2.75 $15,125.00 $4.85 $26,675.00 65 869005 NO. 1 AWG CONDUCTORS LF 2000 $8.00 $16,000.00 $4.90 $9,800.00 $9.00 $18,000.00 $4.90 $9,800.00 66 999.0111 TREE PROTECTION FENCING LF 15630 $5.00 $78,150.00 $9.00 $140,670.00 $7.00 $109,410.00 $6.00 $93,780.00 67 155530 1.5" WATER SERVICE EA 20 $4,300.00 $86,000.00 $9,800.00 $196,000.00 $7,000.00 $140,000.00 $7,000.00 $140,000.00 Totals for Project C02300 $6,660,099.70 $6,009,025.20 $6,098,741.55 $6,286,800.19 % of Estimate for Project C02300 -9.78% -8.43% -5.61%
2/8/2022http://172.31.32.134/RtAEC/Reports/rpt_Abstract.asp?WorkOrderID=278&EngineerEst=Y&NumPerPage=4&LinesPerPage=40 Project: C02300 - FIRE DAMAGED ROADWAY LANDSCAPING Engineers Estimate HANFORD APPLIED RESTORATION & CONSERVATION MCGUIRE AND HESTER TEAM GHILOTTI INC Line No. Item Units Quantity Unit Price Total Price Unit Price Total Price Unit Price Total Price Unit Price Total Price 1 110001 MOBILIZATION LS 1 $493,340.72 $493,340.72 $64,200.00 $64,200.00 $300,000.00 $300,000.00 $585,585.00 $585,585.00 2 120100 TEMPORARY TRAFFIC CONTROL LS 1 $151,200.00 $151,200.00 $179,900.00 $179,900.00 $205,000.00 $205,000.00 $490,000.00 $490,000.00 3 074020 WATER POLLUTION CONTROL LS 1 $126,000.00 $126,000.00 $53,100.00 $53,100.00 $50,000.00 $50,000.00 $125,023.86 $125,023.86 4 160101 CLEAR AND GRUB LS 1 $105,000.00 $105,000.00 $146,700.00 $146,700.00 $142,000.00 $142,000.00 $761,000.00 $761,000.00 5 9990.
04295 TREE REMOVAL - GROUP A EA 34 $500.00 $17,000.00 $458.00 $15,572.00 $238.00 $8,092.00 $225.00 $7,650.00 6 9990.
04295 TREE REMOVAL - GROUP B EA 90 $1,000.00 $90,000.00 $626.00 $56,340.00 $354.00 $31,860.00 $335.00 $30,150.00 7 9990.
04295
TREE REMOVAL - GROUP C EA 26 $2,500.00 $65,000.00 $1,110.00 $28,860.00 $634.00 $16,484.00 $600.00 $15,600.00 8 9990.
04295
TREE REMOVAL - GROUP D EA 20 $4,000.00 $80,000.00 $1,920.00 $38,400.00 $1,000.00 $20,000.00 $950.00 $19,000.00 9 9990.
04299
STUMP GRIND, GROUP B EA 169 $500.00 $84,500.00 $273.00 $46,137.00 $79.00 $13,351.00 $75.00 $12,675.00 10 9990.
04299 STUMP GRIND, GROUP C EA 49 $1,000.00 $49,000.00 $406.00 $19,894.00 $127.00 $6,223.00 $120.00 $5,880.00 11 9990.
04299 STUMP GRIND, GROUP D EA 38 $1,500.00 $57,000.00 $441.00 $16,758.00 $158.00 $6,004.00 $150.00 $5,700.00 12 150686 REMOVE AND DISPOSE OF IRRIGATION COMPONENT LS 1 $15,750.00 $15,750.00 $23,000.00 $23,000.00 $8,580.00 $8,580.00 $78,000.00 $78,000.00 13 722001 REMOVE AND DISPOSE OF LOG PILES OR DEBRIS LS 1 $13,125.00 $13,125.00 $7,420.00 $7,420.00 $1.00 $1.00 $19,700.00 $19,700.00 14 1212 SOIL PREPARATION EA 30300 $3.50 $106,050.00 $13.00 $393,900.00 $0.50 $15,150.00 $3.35 $101,505.00 15 4545 24" BOX TREES EA 82 $450.00 $36,900.00 $591.00 $48,462.00 $646.00 $52,972.00 $395.00 $32,390.00 16 45456 15 GALLON TREES EA 172 $250.00 $43,000.00 $260.00 $44,720.00 $266.00 $45,752.00 $163.00 $28,036.00 17 9990.
02559
5 GALLON SHRUBS EA 4501 $45.00 $202,545.00 $79.00 $355,579.00 $34.00 $153,034.00 $39.80 $179,139.80 18 9990.
02559
1 GALLON SHRUBS EA 25533 $18.00 $459,594.00 $29.00 $740,457.00 $13.50 $344,695.50 $13.60 $347,248.80 19 202011 MULCH SF 570263 $1.00 $570,263.00 $1.25 $712,828.75 $0.50 $285,131.50 $0.38 $216,699.94 20 203561 JUTE NETTING SF 20500 $1.00 $20,500.00 $0.70 $14,350.00 $0.80 $16,400.00 $0.55 $11,275.00 21 205051 FOLIAGE PROTECTOR EA 222 $80.00 $17,760.00 $122.00 $27,084.00 $222.00 $49,284.00 $185.00 $41,070.00 22 152400 2" MAIN LINE LF 25800 $12.50 $322,500.00 $27.50 $709,500.00 $19.50 $503,100.00 $11.40 $294,120.00 23 208310 SLEEVE 4" LF 1225 $20.00 $24,500.00 $57.50 $70,437.50 $189.00 $231,525.00 $61.00 $74,725.00 24 208310 SLEEVE 6" LF 4570 $20.00 $91,400.00 $58.00 $265,060.00 $199.00 $909,430.00 $51.00 $233,070.00 25 11 LATERAL LINE LS 1 $288,560.50 $288,560.50 $55,500.00 $55,500.00 $798,000.00 $798,000.00 $704,787.00 $704,787.00 26 860782 ELECTRICAL CONDUIT LF 170 $8.00 $1,360.00 $44.00 $7,480.00 $7.50 $1,275.00 $2.25 $382.50 27 208562 QUICK COUPLING VALVE EA 121 $610.00 $73,810.00 $445.00 $53,845.00 $370.00 $44,770.00 $298.00 $36,058.00 28 206747 48 STATION MC-E CONTROLLER EA 12 $6,040.00 $72,480.00 $20,900.00 $250,800.00 $8,610.00 $103,320.00 $13,356.00 $160,272.00 29 860640 SITEONE GREENTECH CONTROLLER ASSEMBLY EA 8 $18,938.31 $151,506.48 $20,300.00 $162,400.00 $20,100.00 $160,800.00 $23,540.00 $188,320.00 30 206851 MASTER CONTROL VALVE EA 20 $935.00 $18,700.00 $3,260.00 $65,200.00 $865.00 $17,300.00 $500.00 $10,000.00 31 232 FLOW SENSORS EA 20 $600.00 $12,000.00 $979.00 $19,580.00 $912.00 $18,240.00 $626.00 $12,520.00 32 223 REMOTE CONTROL VALVE, SIZE 1" EA 207 $290.00 $60,030.00 $443.00 $91,701.00 $620.00 $128,340.00 $715.00 $148,005.00 33 225 REMOTE CONTROL VALVE, SIZE 1.5" EA 38 $445.00 $16,910.00 $598.00 $22,724.00 $766.00 $29,108.00 $500.00 $19,000.00 34 208706 COMMON AND CONTROL WIRING LS 1 $84,525.00 $84,525.00 $41,800.00 $41,800.00 $179,000.00 $179,000.00 $70,500.00 $70,500.00 35 208683 LEAD FREE BALL VALVE EA 85 $485.00 $41,225.00 $904.00 $76,840.00 $596.00 $50,660.00 $667.50 $56,737.50 36 208420 BACKFLOW PREVENTER ASSEMBLY EA 20 $3,850.00 $77,000.00 $3,470.00 $69,400.00 $4,240.00 $84,800.00 $4,677.00 $93,540.00 37 208631 PRESSURE REGULATING VALVE EA 31 $815.00 $25,265.00 $1,320.00 $40,920.00 $1,440.00 $44,640.00 $1,832.00 $56,792.00 38 209502 BOOSTER PUMP EA 8 $25,000.00 $200,000.00 $37,400.00 $299,200.00 $28,800.00 $230,400.00 $36,888.00 $295,104.00 39 160121 BUBBLERS EA 22004 $60.00 $1,320,240.00 $13.50 $297,054.00 $28.00 $616,112.00 $20.75 $456,583.00 40 190101 DRIPLINE LF 140675 $2.00 $281,350.00 $2.00 $281,350.00 $3.20 $450,160.00 $2.05 $288,383.75
2/8/2022http://172.31.32.134/RtAEC/Reports/rpt_Abstract.asp?WorkOrderID=278&EngineerEst=Y&NumPerPage=4&LinesPerPage=40 Project: C02300 - FIRE DAMAGED ROADWAY LANDSCAPING Engineers Estimate
HANFORD APPLIED
RESTORATION &
CONSERVATION
MCGUIRE AND HESTER TEAM GHILOTTI INC
Line No. Item Units Quantity Unit Price Total Price Unit Price Total Price Unit Price Total Price Unit Price Total Price 41 208683 BALL VALVE FOR FLUSHING EA 116 $35.00 $4,060.00 $135.00 $15,660.00 $62.00 $7,192.00 $101.00 $11,716.00 42 711100 OPERATION INDICATOR EA 116 $20.00 $2,320.00 $271.00 $31,436.00 $38.00 $4,408.00 $19.50 $2,262.00 43 208670 CHECK VALVE EA 148 $15.00 $2,220.00 $210.00 $31,080.00 $31.00 $4,588.00 $149.00 $22,052.00 44 204099 PLANT ESTABLISHMENT, 3 MONTHS LS 1 $56,700.00 $56,700.00 $31,000.00 $31,000.00 $133,000.00 $133,000.00 $154,380.00 $154,380.00 45 150604 VINTAGE PLACE TRELLIS REPAIR LS 1 $52,500.00 $52,500.00 $10,800.00 $10,800.00 $44,100.00 $44,100.00 $48,500.00 $48,500.00 46 719209 NEW SERVICE METER PEDESTAL EA 11 $11,500.00 $126,500.00 $17,200.00 $189,200.00 $10,600.00 $116,600.00 $11,122.55 $122,348.05 47 719209 UPGRADE OF SERVICE METER PEDESTAL EA 1 $8,000.00 $8,000.00 $17,100.00 $17,100.00 $11,300.00 $11,300.00 $10,476.00 $10,476.00 48 600100 TRENCHING AND BACKFILLING LF 2300 $40.00 $92,000.00 $45.00 $103,500.00 $33.00 $75,900.00 $75.00 $172,500.00 49 208706 1" CONDUIT INSTALLATION LF 580 $12.00 $6,960.00 $26.00 $15,080.00 $12.60 $7,308.00 $11.59 $6,722.20 50 208706 1.25" CONDUIT INSTALLATION LF 370 $15.00 $5,550.00 $35.50 $13,135.00 $20.00 $7,400.00 $18.90 $6,993.00 51 208706 1.5" CONDUIT INSTALLATION LF 390 $20.00 $7,800.00 $37.50 $14,625.00 $22.00 $8,580.00 $20.04 $7,815.60 52 208706 2" CONDUIT INSTALLATION LF 950 $25.00 $23,750.00 $32.50 $30,875.00 $15.90 $15,105.00 $14.70 $13,965.00 53 208706 3" CONDUIT INSTALLATION LF 500 $30.00 $15,000.00 $78.50 $39,250.00 $35.00 $17,500.00 $32.27 $16,135.00 54 208706 ELECTRICAL WIRING CONNECTIONS FOR IRRIGATION CONTROLLERS AND BOOSTER PUMPS EA 8 $3,000.00 $24,000.00 $1,020.00 $8,160.00 $638.00 $5,104.00 $589.00 $4,712.00 55 208706 ELECTRICAL WIRING CONNECTIONS FOR IRRIGATION CONTROLLERS EA 4 $1,200.00 $4,800.00 $1,430.00 $5,720.00 $789.00 $3,156.00 $728.75 $2,915.00 56 666751 CALTRANS 3.5 CONCRETE ELECTRICAL PULL BOXES EA 9 $900.00 $8,100.00 $1,060.00 $9,540.00 $652.00 $5,868.00 $602.00 $5,418.00 57 666751 CALTRANS 5 CONCRETE ELECTRICAL PULL BOXES EA 10 $1,100.00 $11,000.00 $1,140.00 $11,400.00 $729.00 $7,290.00 $673.10 $6,731.00 58 666751 CALTRANS 6 CONCRETE ELECTRICAL PULL BOXES EA 2 $1,400.00 $2,800.00 $1,930.00 $3,860.00 $1,110.00 $2,220.00 $1,026.00 $2,052.00 59 666751 CALTRANS 3.5T CONCRETE ELECTRICAL PULL BOXES EA 2 $1,100.00 $2,200.00 $2,480.00 $4,960.00 $1,570.00 $3,140.00 $1,448.00 $2,896.00 60 666751 CALTRANS 5T CONCRETE ELECTRICAL PULL BOXES EA 2 $1,400.00 $2,800.00 $2,750.00 $5,500.00 $1,730.00 $3,460.00 $1,602.00 $3,204.00 61 869005 NO. 12 AWG CONDUCTORS LF 4000 $2.00 $8,000.00 $3.25 $13,000.00 $1.80 $7,200.00 $1.67 $6,680.00 62 869005 NO. 10 AWG CONDUCTORS LF 2000 $3.00 $6,000.00 $4.00 $8,000.00 $1.50 $3,000.00 $1.34 $2,680.00 63 869005 NO. 3 AWG CONDUCTORS LF 2500 $5.00 $12,500.00 $7.25 $18,125.00 $4.40 $11,000.00 $4.02 $10,050.00 64 869005 NO. 2 AWG CONDUCTORS LF 5500 $5.00 $27,500.00 $4.50 $24,750.00 $2.40 $13,200.00 $2.25 $12,375.00 65 869005 NO. 1 AWG CONDUCTORS LF 2000 $8.00 $16,000.00 $12.00 $24,000.00 $8.10 $16,200.00 $7.46 $14,920.00 66 999.0111 TREE PROTECTION FENCING LF 15630 $5.00 $78,150.00 $3.25 $50,797.50 $3.00 $46,890.00 $20.50 $320,415.00 67 155530 1.5" WATER SERVICE EA 20 $4,300.00 $86,000.00 $3,400.00 $68,000.00 $11,100.00 $222,000.00 $13,200.00 $264,000.00 Totals for Project C02300 $6,660,099.70 $6,713,006.75 $7,173,703.00 $7,567,141.00 % of Estimate for Project C02300 0.79% 7.71% 13.62%
2/8/2022http://172.31.32.134/RtAEC/Reports/rpt_Abstract.asp?WorkOrderID=278&EngineerEst=Y&NumPerPage=4&LinesPerPage=40 Project: C02300 - FIRE DAMAGED ROADWAY LANDSCAPING Engineers Estimate BRIGHTVIEW LANDSCAPE DEVELOPMENT Line No. Item Units Quantity Unit Price Total Price Unit Price Total Price 1 110001 MOBILIZATION LS 1 $493,340.72 $493,340.72 $349,500.00 $349,500.00 2 120100 TEMPORARY TRAFFIC CONTROL LS 1 $151,200.00 $151,200.00 $784,250.00 $784,250.00 3 074020 WATER POLLUTION CONTROL LS 1 $126,000.00 $126,000.00 $230,300.00 $230,300.00 4 160101 CLEAR AND GRUB LS 1 $105,000.00 $105,000.00 $589,000.00 $589,000.00 5 9990.
04295 TREE REMOVAL - GROUP A EA 34 $500.00 $17,000.00 $327.50 $11,135.00 6 9990.
04295 TREE REMOVAL - GROUP B EA 90 $1,000.00 $90,000.00 $596.75 $53,707.50 7 9990.
04295
TREE REMOVAL - GROUP C EA 26 $2,500.00 $65,000.00 $1,293.00 $33,618.00 8 9990.
04295
TREE REMOVAL - GROUP D EA 20 $4,000.00 $80,000.00 $1,955.00 $39,100.00 9 9990.
04299
STUMP GRIND, GROUP B EA 169 $500.00 $84,500.00 $371.25 $62,741.25 10 9990.
04299 STUMP GRIND, GROUP C EA 49 $1,000.00 $49,000.00 $371.25 $18,191.25 11 9990.
04299 STUMP GRIND, GROUP D EA 38 $1,500.00 $57,000.00 $371.25 $14,107.50 12 150686 REMOVE AND DISPOSE OF IRRIGATION COMPONENT LS 1 $15,750.00 $15,750.00 $14,320.00 $14,320.00 13 722001 REMOVE AND DISPOSE OF LOG PILES OR DEBRIS LS 1 $13,125.00 $13,125.00 $3,600.00 $3,600.00 14 1212 SOIL PREPARATION EA 30300 $3.50 $106,050.00 $3.30 $99,990.00 15 4545 24" BOX TREES EA 82 $450.00 $36,900.00 $390.00 $31,980.00 16 45456 15 GALLON TREES EA 172 $250.00 $43,000.00 $161.00 $27,692.00 17 9990.
02559
5 GALLON SHRUBS EA 4501 $45.00 $202,545.00 $39.20 $176,439.20 18 9990.
02559
1 GALLON SHRUBS EA 25533 $18.00 $459,594.00 $13.40 $342,142.20 19 202011 MULCH SF 570263 $1.00 $570,263.00 $0.38 $216,699.94 20 203561 JUTE NETTING SF 20500 $1.00 $20,500.00 $0.55 $11,275.00 21 205051 FOLIAGE PROTECTOR EA 222 $80.00 $17,760.00 $182.00 $40,404.00 22 152400 2" MAIN LINE LF 25800 $12.50 $322,500.00 $11.25 $290,250.00 23 208310 SLEEVE 4" LF 1225 $20.00 $24,500.00 $15.85 $19,416.25 24 208310 SLEEVE 6" LF 4570 $20.00 $91,400.00 $54.50 $249,065.00 25 11 LATERAL LINE LS 1 $288,560.50 $288,560.50 $693,778.00 $693,778.00 26 860782 ELECTRICAL CONDUIT LF 170 $8.00 $1,360.00 $2.25 $382.50 27 208562 QUICK COUPLING VALVE EA 121 $610.00 $73,810.00 $293.00 $35,453.00 28 206747 48 STATION MC-E CONTROLLER EA 12 $6,040.00 $72,480.00 $13,150.00 $157,800.00 29 860640 SITEONE GREENTECH CONTROLLER ASSEMBLY EA 8 $18,938.31 $151,506.48 $23,170.00 $185,360.00 30 206851 MASTER CONTROL VALVE EA 20 $935.00 $18,700.00 $495.00 $9,900.00 31 232 FLOW SENSORS EA 20 $600.00 $12,000.00 $620.00 $12,400.00 32 223 REMOTE CONTROL VALVE, SIZE 1" EA 207 $290.00 $60,030.00 $704.00 $145,728.00 33 225 REMOTE CONTROL VALVE, SIZE 1.5" EA 38 $445.00 $16,910.00 $492.00 $18,696.00 34 208706 COMMON AND CONTROL WIRING LS 1 $84,525.00 $84,525.00 $69,500.00 $69,500.00 35 208683 LEAD FREE BALL VALVE EA 85 $485.00 $41,225.00 $660.00 $56,100.00 36 208420 BACKFLOW PREVENTER ASSEMBLY EA 20 $3,850.00 $77,000.00 $4,615.00 $92,300.00 37 208631 PRESSURE REGULATING VALVE EA 31 $815.00 $25,265.00 $1,805.00 $55,955.00 38 209502 BOOSTER PUMP EA 8 $25,000.00 $200,000.00 $36,310.00 $290,480.00 39 160121 BUBBLERS EA 22004 $60.00 $1,320,240.00 $20.45 $449,981.80 40 190101 DRIPLINE LF 140675 $2.00 $281,350.00 $1.98 $278,536.50
2/8/2022http://172.31.32.134/RtAEC/Reports/rpt_Abstract.asp?WorkOrderID=278&EngineerEst=Y&NumPerPage=4&LinesPerPage=40 Project: C02300 - FIRE DAMAGED ROADWAY LANDSCAPING Engineers Estimate BRIGHTVIEW LANDSCAPE DEVELOPMENT Line No. Item Units Quantity Unit Price Total Price Unit Price Total Price 41 208683 BALL VALVE FOR FLUSHING EA 116 $35.00 $4,060.00 $100.00 $11,600.00 42 711100 OPERATION INDICATOR EA 116 $20.00 $2,320.00 $19.00 $2,204.00 43 208670 CHECK VALVE EA 148 $15.00 $2,220.00 $147.00 $21,756.00 44 204099 PLANT ESTABLISHMENT, 3 MONTHS LS 1 $56,700.00 $56,700.00 $151,950.00 $151,950.00 45 150604 VINTAGE PLACE TRELLIS REPAIR LS 1 $52,500.00 $52,500.00 $33,050.00 $33,050.00 46 719209 NEW SERVICE METER PEDESTAL EA 11 $11,500.00 $126,500.00 $13,260.00 $145,860.00 47 719209 UPGRADE OF SERVICE METER PEDESTAL EA 1 $8,000.00 $8,000.00 $14,585.00 $14,585.00 48 600100 TRENCHING AND BACKFILLING LF 2300 $40.00 $92,000.00 $224.80 $517,040.00 49 208706 1" CONDUIT INSTALLATION LF 580 $12.00 $6,960.00 $20.00 $11,600.00 50 208706 1.25" CONDUIT INSTALLATION LF 370 $15.00 $5,550.00 $19.50 $7,215.00 51 208706 1.5" CONDUIT INSTALLATION LF 390 $20.00 $7,800.00 $18.50 $7,215.00 52 208706 2" CONDUIT INSTALLATION LF 950 $25.00 $23,750.00 $17.25 $16,387.50 53 208706 3" CONDUIT INSTALLATION LF 500 $30.00 $15,000.00 $86.19 $43,095.00 54 208706 ELECTRICAL WIRING CONNECTIONS FOR IRRIGATION CONTROLLERS AND BOOSTER PUMPS EA 8 $3,000.00 $24,000.00 $1,990.00 $15,920.00 55 208706 ELECTRICAL WIRING CONNECTIONS FOR IRRIGATION CONTROLLERS EA 4 $1,200.00 $4,800.00 $1,860.00 $7,440.00 56 666751 CALTRANS 3.5 CONCRETE ELECTRICAL PULL BOXES EA 9 $900.00 $8,100.00 $3,315.00 $29,835.00 57 666751 CALTRANS 5 CONCRETE ELECTRICAL PULL BOXES EA 10 $1,100.00 $11,000.00 $3,450.00 $34,500.00 58 666751 CALTRANS 6 CONCRETE ELECTRICAL PULL BOXES EA 2 $1,400.00 $2,800.00 $3,580.00 $7,160.00 59 666751 CALTRANS 3.5T CONCRETE ELECTRICAL PULL BOXES EA 2 $1,100.00 $2,200.00 $3,715.00 $7,430.00 60 666751 CALTRANS 5T CONCRETE ELECTRICAL PULL BOXES EA 2 $1,400.00 $2,800.00 $3,978.00 $7,956.00 61 869005 NO. 12 AWG CONDUCTORS LF 4000 $2.00 $8,000.00 $7.30 $29,200.00 62 869005 NO. 10 AWG CONDUCTORS LF 2000 $3.00 $6,000.00 $7.65 $15,300.00 63 869005 NO. 3 AWG CONDUCTORS LF 2500 $5.00 $12,500.00 $9.95 $24,875.00 64 869005 NO. 2 AWG CONDUCTORS LF 5500 $5.00 $27,500.00 $10.60 $58,300.00 65 869005 NO. 1 AWG CONDUCTORS LF 2000 $8.00 $16,000.00 $10.95 $21,900.00 66 999.0111 TREE PROTECTION FENCING LF 15630 $5.00 $78,150.00 $6.90 $107,847.00 67 155530 1.5" WATER SERVICE EA 20 $4,300.00 $86,000.00 $5,000.00 $100,000.00 Totals for Project C02300 $6,660,099.70 $7,712,495.39
% of Estimate for Project C02300 15.80%
2/8/2022http://172.31.32.134/RtAEC/Reports/rpt_Abstract.asp?WorkOrderID=278&EngineerEst=Y&NumPerPage=4&LinesPerPage=40