Santa Rosa City Council
September 30, 2025

Bid Abstract
Contract Name: Howarth Courts Renovation
Contract No.: C00714
Bid Opening: September 11, 2025
Bid Name Total % Over/Under Estimate
Engineer's Estimate $1,188,635.00
DMR Builders $1,098,758.04 7.56% UNDER
PAT NELSON CONSTRUCTION INC $1,099,512.50 7.50% UNDER
ATTACHMENT 2
Line Description Unit Quantity Estimated Price Estimated Total Price Total Price Total1 Mobilization LS 1 $82,530.00 $82,530.00 $20,000.00 $20,000.00 $20,000.00 $20,000.002 Temporary Traffic Control LS 1 $3,000.00 $3,000.00 $25,000.00 $25,000.00 $20,000.00 $20,000.003 Water Pollution Control LS 1 $4,000.00 $4,000.00 $10,000.00 $10,000.00 $15,000.00 $15,000.004 Demolition LS 1 $190,460.00 $190,460.00 $77,000.00 $77,000.00 $80,000.00 $80,000.005 Earthwork LS 1 $39,800.00 $39,800.00 $47,300.00 $47,300.00 $200,000.00 $200,000.006 Irrigation System LS 1 $28,560.00 $28,560.00 $41,800.00 $41,800.00 $42,000.00 $42,000.007 Container Plant, 1 Gallon EA 65 $25.00 $1,625.00 $16.50 $1,072.50 $20.00 $1,300.008 Container Plant, 5 Gallon EA 27 $50.00 $1,350.00 $40.00 $1,080.00 $40.00 $1,080.009 Container Plant, 15 Gallon EA 88 $250.00 $22,000.00 $137.00 $12,056.00 $150.00 $13,200.0010 Turf Repair, Sod SF 250 $1.00 $250.00 $8.00 $2,000.00 $20.00 $5,000.0011 Mulch SF 4,425 $1.00 $4,425.00 $2.00 $8,850.00 $2.00 $8,850.0012 90-Day Plant Establishment LS 1 $6,000.00 $6,000.00 $3,300.00 $3,300.00 $4,000.00 $4,000.0013 Landscape Soil Preparation LS 1 $4,020.00 $4,020.00 $6,900.00 $6,900.00 $12,000.00 $12,000.0014 Concrete Pavement SF 50 $25.00 $1,250.00 $71.60 $3,580.00 $100.00 $5,000.0015 Court Band, Type 1 LF 130 $60.00 $7,800.00 $124.00 $16,120.00 $100.00 $13,000.0016 Court Band, Type 2 LF 110 $70.00 $7,700.00 $121.68 $13,384.80 $150.00 $16,500.0017 Retaining Wall LF 8 $400.00 $3,200.00 $596.06 $4,768.48 $1,000.00 $8,000.0018 Court Pavement Overlay SF 19,670 $16.50 $324,555.00 $6.00 $118,020.00 $6.00 $118,020.0019 Court Pavement SF 20,125 $10.00 $201,250.00 $9.00 $181,125.00 $6.00 $120,750.0020 Tennis Court Striping EA 4 $1,200.00 $4,800.00 $21,183.00 $84,732.00 $12,000.00 $48,000.0021 Pickleball Court Striping EA 6 $1,000.00 $6,000.00 $8,644.16 $51,864.96 $7,000.00 $42,000.0022 Reinstall Salvaged Furnishings LS 1 $2,700.00 $2,700.00 $10,000.00 $10,000.00 $6,500.00 $6,500.0023 Tennis Net, Post, and Anchor EA 4 $4,500.00 $18,000.00 $5,175.00 $20,700.00 $6,000.00 $24,000.0024 Pickleball Net, Post, and Anchor EA 4 $4,500.00 $18,000.00 $6,900.00 $27,600.00 $8,000.00 $32,000.0025 Windscreen, Type 1 LF 875 $20.00 $17,500.00 $40.74 $35,647.50 $18.50 $16,187.5026 Windscreen, Type 2 LF 110 $20.00 $2,200.00 $33.45 $3,679.50 $40.00 $4,400.0027 Ball Wall LF 110 $890.00 $97,900.00 $1,453.18 $159,849.80 $1,000.00 $110,000.0028 Bench, Type 1 EA 1 $3,000.00 $3,000.00 $2,300.00 $2,300.00 $5,000.00 $5,000.0029 Bench, Type 2 EA 2 $3,500.00 $7,000.00 $1,207.50 $2,415.00 $5,000.00 $10,000.0030 Drinking Fountain EA 1 $9,500.00 $9,500.00 $12,650.00 $12,650.00 $12,000.00 $12,000.0031 Chain Link Fence, 4' High LF 485 $90.00 $43,650.00 $115.00 $55,775.00 $85.00 $41,225.0032 Chain Link Single Gate, 4' High EA 6 $2,500.00 $15,000.00 $1,725.00 $10,350.00 $3,000.00 $18,000.0033 Chain Link Fence Repair LF 50 $50.00 $2,500.00 $230.00 $11,500.00 $200.00 $10,000.0034 Chain Link Fence Post Replacement EA 1 $1,000.00 $1,000.00 $1,150.00 $1,150.00 $1,500.00 $1,500.0035 Chain Link Gate Modification EA 5 $1,000.00 $5,000.00 $1,437.50 $7,187.50 $2,000.00 $10,000.0036 Tree Protection LS 1 $1,110.00 $1,110.00 $8,000.00 $8,000.00 $5,000.00 $5,000.00Totals: $1,188,635.00 $1,098,758.04 $1,099,512.50 DMR BUILDERS PAT NELSON CONSTRUCTION INCEngineer's EstimateContract Name: Howarth Courts RenovationContract No.: C00174Bid Opening: September 11, 2025