Bid Name Total % Over/Under Estimate
ENGINEER'S ESTIMATE $2,558,168.00
COASTSIDE CONCRETE & CONSTRUCTION INC $1,584,746.00 38.05% UNDER ARGONAUT CONSTRUCTORS $1,798,537.00 29.69% UNDER
TEAM GHILOTTI INC $1,866,000.00 27.06% UNDER
GHILOTTI BROS / TERRACON CONSTRUCTORS JV $1,881,990.00 26.43% UNDER PAT NELSON CONSTRUCTION INC $2,247,593.00 12.14% UNDER
Project Name: PIERSON STREET REHABILITATION
Contract No.: C02540
Bid Opening: 04/01/2026 at 2:00 PM
Project Bid Summary
Attachment 2
Project Name: PIERSON STREET REHABILITATION
Line Description Unit Quantity Estimated Price Estimated Total Price Total Price Total Price Total Price Total Price Total 1 Mobilization LS 1 $25,000.00 $25,000.00 $25,000.00 $25,000.00 $25,000.00 $25,000.00 $25,000.00 $25,000.00 $25,000.00 $25,000.00 $25,000.00 $25,000.00 2 Traffic Control LS 1 $75,000.00 $75,000.00 $20,000.00 $20,000.00 $117,000.00 $117,000.00 $52,292.00 $52,292.00 $180,000.00 $180,000.00 $100,000.00 $100,000.00 3 Water Pollution Control LS 1 $15,000.00 $15,000.00 $7,500.00 $7,500.00 $7,000.00 $7,000.00 $12,000.00 $12,000.00 $5,500.00 $5,500.00 $50,000.00 $50,000.00 4 Groundwater Management Allowance AL 1 $15,000.00 $15,000.00 $15,000.00 $15,000.00 $15,000.00 $15,000.00 $15,000.00 $15,000.00 $15,000.00 $15,000.00 $15,000.00 $15,000.00 5 Utility Clearances LS 1 $25,000.00 $25,000.00 $15,000.00 $15,000.00 $18,000.00 $18,000.00 $4,500.00 $4,500.00 $60,000.00 $60,000.00 $50,000.00 $50,000.00 6 Utility Conflict Resolution Allowance AL 1 $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 7 Lower and Adjust Existing Manhole to Grade EA 1 $2,700.00 $2,700.00 $10,000.00 $10,000.00 $2,600.00 $2,600.00 $3,300.00 $3,300.00 $2,000.00 $2,000.00 $2,000.00 $2,000.00 8 Sidewalk and Driveway Transitions LS 1 $10,000.00 $10,000.00 $20,000.00 $20,000.00 $25,000.00 $25,000.00 $2,600.00 $2,600.00 $5,800.00 $5,800.00 $13,000.00 $13,000.00 9 Clearing and Grubbing LS 1 $50,000.00 $50,000.00 $35,000.00 $35,000.00 $28,000.00 $28,000.00 $75,000.00 $75,000.00 $15,000.00 $15,000.00 $15,000.00 $15,000.00 10 Roadway Excavation (F) CY 700 $100.00 $70,000.00 $65.00 $45,500.00 $100.00 $70,000.00 $160.00 $112,000.00 $135.00 $94,500.00 $70.00 $49,000.00 11 Soil Stabilization Fabric SY 2,444 $2.00 $4,888.00 $7.50 $18,330.00 $1.25 $3,055.00 $3.00 $7,332.00 $2.00 $4,888.00 $3.25 $7,943.00 12 Asphalt Concrete Surface (0.25') TON 469 $200.00 $93,800.00 $185.00 $86,765.00 $204.00 $95,676.00 $172.00 $80,668.00 $190.00 $89,110.00 $220.00 $103,180.00 13 Asphalt Concrete Base Course (0.32') TON 600 $210.00 $126,000.00 $185.00 $111,000.00 $208.00 $124,800.00 $177.00 $106,200.00 $200.00 $120,000.00 $265.00 $159,000.00 14 Mill and Fill (0.45') TON 53 $200.00 $10,600.00 $185.00 $9,805.00 $250.00 $13,250.00 $338.00 $17,914.00 $220.00 $11,660.00 $350.00 $18,550.00 15 Permanent Trench Paving TON 35 $300.00 $10,500.00 $185.00 $6,475.00 $400.00 $14,000.00 $284.00 $9,940.00 $420.00 $14,700.00 $350.00 $12,250.00 16 Type II Catch Basin EA 3 $10,000.00 $30,000.00 $7,500.00 $22,500.00 $7,600.00 $22,800.00 $5,800.00 $17,400.00 $8,000.00 $24,000.00 $7,000.00 $21,000.00 17 3'X5' GDO Catch Basin EA 2 $15,000.00 $30,000.00 $7,500.00 $15,000.00 $10,000.00 $20,000.00 $14,000.00 $28,000.00 $10,528.00 $21,056.00 $12,000.00 $24,000.00 18 5'X'5 GDO Catch Basin EA 1 $25,000.00 $25,000.00 $7,500.00 $7,500.00 $12,000.00 $12,000.00 $16,600.00 $16,600.00 $9,500.00 $9,500.00 $15,000.00 $15,000.00 19 48" Storm Drain Manhole EA 1 $20,000.00 $20,000.00 $7,500.00 $7,500.00 $11,000.00 $11,000.00 $7,400.00 $7,400.00 $7,571.00 $7,571.00 $13,000.00 $13,000.00 20 Remove and Relocate Roadside Sign EA 2 $1,000.00 $2,000.00 $1,500.00 $3,000.00 $1,200.00 $2,400.00 $450.00 $900.00 $1,200.00 $2,400.00 $500.00 $1,000.00 21 New Road Sign Installation EA 2 $500.00 $1,000.00 $1,000.00 $2,000.00 $800.00 $1,600.00 $850.00 $1,700.00 $800.00 $1,600.00 $1,000.00 $2,000.00 22 Remove Existing Storm Drain System LS 1 $50,000.00 $50,000.00 $2,500.00 $2,500.00 $12,000.00 $12,000.00 $18,500.00 $18,500.00 $1,580.00 $1,580.00 $10,000.00 $10,000.00 23 15" RCP, Class V LF 56 $280.00 $15,680.00 $200.00 $11,200.00 $420.00 $23,520.00 $207.00 $11,592.00 $166.00 $9,296.00 $268.00 $15,008.00 24 24" RCP, Class V LF 131 $340.00 $44,540.00 $225.00 $29,475.00 $320.00 $41,920.00 $295.00 $38,645.00 $217.00 $28,427.00 $305.00 $39,955.00 25 14"X23" HORIZONTAL ELLIPTICAL RCP LF 187 $500.00 $93,500.00 $300.00 $56,100.00 $290.00 $54,230.00 $344.00 $64,328.00 $264.00 $49,368.00 $348.00 $65,076.00 26 19"X30" HORIZONTAL ELLIPTICAL RCP LF 191 $400.00 $76,400.00 $350.00 $66,850.00 $320.00 $61,120.00 $465.00 $88,815.00 $300.00 $57,300.00 $418.00 $79,838.00 27 Concrete Curb and Gutter LF 1,329 $180.00 $239,220.00 $75.00 $99,675.00 $78.00 $103,662.00 $60.00 $79,740.00 $60.00 $79,740.00 $95.00 $126,255.00 28 Concrete Sidewalk SF 4,381 $50.00 $219,050.00 $20.00 $87,620.00 $26.00 $113,906.00 $18.00 $78,858.00 $17.00 $74,477.00 $25.00 $109,525.00 29 Concrete Driveway Apron SF 3,268 $100.00 $326,800.00 $28.00 $91,504.00 $27.00 $88,236.00 $21.00 $68,628.00 $19.00 $62,092.00 $29.50 $96,406.00 30 Concrete Curb Ramp SF 220 $100.00 $22,000.00 $60.00 $13,200.00 $38.00 $8,360.00 $32.00 $7,040.00 $35.00 $7,700.00 $60.00 $13,200.00 31 Sidewalk Drain EA 1 $2,500.00 $2,500.00 $500.00 $500.00 $2,500.00 $2,500.00 $2,500.00 $2,500.00 $2,500.00 $2,500.00 $2,500.00 $2,500.00 32 City Monument EA 1 $2,000.00 $2,000.00 $2,500.00 $2,500.00 $3,500.00 $3,500.00 $1,600.00 $1,600.00 $2,500.00 $2,500.00 $3,000.00 $3,000.00 33 4" Thermoplastic Striping LF 211 $8.00 $1,688.00 $6.00 $1,266.00 $5.00 $1,055.00 $3.00 $633.00 $5.00 $1,055.00 $20.00 $4,220.00 34 6" Thermoplastic Striping LF 32 $10.00 $320.00 $7.00 $224.00 $6.00 $192.00 $4.00 $128.00 $6.00 $192.00 $70.00 $2,240.00 35 12" Thermoplastic Striping LF 81 $12.00 $972.00 $12.00 $972.00 $10.00 $810.00 $12.00 $972.00 $10.00 $810.00 $50.00 $4,050.00 36 Stop Legend EA 1 $220.00 $220.00 $500.00 $500.00 $300.00 $300.00 $350.00 $350.00 $300.00 $300.00 $3,000.00 $3,000.00 37 24" Continental Crosswalk SF 100 $10.00 $1,000.00 $15.00 $1,500.00 $12.00 $1,200.00 $12.00 $1,200.00 $12.00 $1,200.00 $40.00 $4,000.00 38 USPS Mailboxes LS 1 $20,000.00 $20,000.00 $10,000.00 $10,000.00 $14,000.00 $14,000.00 $18,300.00 $18,300.00 $10,000.00 $10,000.00 $10,000.00 $10,000.00 39 Trench Bracing and Shoring LS 1 $50,000.00 $50,000.00 $12,500.00 $12,500.00 $10,000.00 $10,000.00 $24,000.00 $24,000.00 $27,243.00 $27,243.00 $50,000.00 $50,000.00 40 Tree and Stump Removal EA 7 $4,500.00 $31,500.00 $2,250.00 $15,750.00 $695.00 $4,865.00 $595.00 $4,165.00 $600.00 $4,200.00 $600.00 $4,200.00 41 Stump Removal EA 2 $1,000.00 $2,000.00 $750.00 $1,500.00 $200.00 $400.00 $200.00 $400.00 $200.00 $400.00 $600.00 $1,200.00 42 8" Sewer Main LF 694 $210.00 $145,740.00 $240.00 $166,560.00 $205.00 $142,270.00 $251.00 $174,194.00 $221.00 $153,374.00 $303.00 $210,282.00 43 Abandon or Remove Existing Sewer
System Components LS 1 $30,000.00 $30,000.00 $10,000.00 $10,000.00 $6,000.00 $6,000.00 $11,500.00 $11,500.00 $327.00 $327.00 $15,000.00 $15,000.00 44 4" Sewer Laterals (Remove and Replace) EA 20 $6,500.00 $130,000.00 $3,500.00 $70,000.00 $5,500.00 $110,000.00 $7,000.00 $140,000.00 $5,982.00 $119,640.00 $6,250.00 $125,000.00 45 48" Sewer Manholes EA 2 $10,000.00 $20,000.00 $10,000.00 $20,000.00 $15,000.00 $30,000.00 $16,500.00 $33,000.00 $16,715.00 $33,430.00 $16,000.00 $32,000.00 46 Trunk Sewer Junction Structure LS 1 $20,000.00 $20,000.00 $25,000.00 $25,000.00 $54,000.00 $54,000.00 $69,000.00 $69,000.00 $96,390.00 $96,390.00 $70,000.00 $70,000.00 47 Mainline Sewer Cleanout EA 1 $5,000.00 $5,000.00 $2,500.00 $2,500.00 $1,000.00 $1,000.00 $3,000.00 $3,000.00 $1,936.00 $1,936.00 $2,000.00 $2,000.00 48 Abandon or Remove Existing Water
System Components LS 1 $20,000.00 $20,000.00 $12,500.00 $12,500.00 $6,000.00 $6,000.00 $1,200.00 $1,200.00 $327.00 $327.00 $15,000.00 $15,000.00 49 8" Water Main LF 707 $150.00 $106,050.00 $175.00 $123,725.00 $130.00 $91,910.00 $150.00 $106,050.00 $172.00 $121,604.00 $245.00 $173,215.00 50 Single Water Service EA 21 $5,000.00 $105,000.00 $3,250.00 $68,250.00 $3,600.00 $75,600.00 $5,200.00 $109,200.00 $4,218.00 $88,578.00 $6,500.00 $136,500.00 51 Dual Water Service EA 1 $12,000.00 $12,000.00 $6,000.00 $6,000.00 $5,800.00 $5,800.00 $7,000.00 $7,000.00 $6,216.00 $6,216.00 $8,000.00 $8,000.00 52 Fire Hydrant and Lateral Assembly EA 2 $18,000.00 $36,000.00 $12,500.00 $25,000.00 $16,000.00 $32,000.00 $15,700.00 $31,400.00 $18,821.00 $37,642.00 $15,000.00 $30,000.00 53 8" Gate Valve EA 5 $4,000.00 $20,000.00 $3,500.00 $17,500.00 $2,600.00 $13,000.00 $4,300.00 $21,500.00 $3,477.00 $17,385.00 $4,000.00 $20,000.00 54 12" Gate Valve EA 1 $10,000.00 $10,000.00 $7,500.00 $7,500.00 $4,600.00 $4,600.00 $6,600.00 $6,600.00 $5,482.00 $5,482.00 $5,500.00 $5,500.00 55 Cut In 12x8 Tee EA 1 $8,000.00 $8,000.00 $7,500.00 $7,500.00 $20,000.00 $20,000.00 $2,000.00 $2,000.00 $18,966.00 $18,966.00 $5,000.00 $5,000.00 56 8"x4" Tee LS 1 $5,000.00 $5,000.00 $5,000.00 $5,000.00 $4,900.00 $4,900.00 $4,700.00 $4,700.00 $7,029.00 $7,029.00 $8,500.00 $8,500.00 57 Temporary Blow-off EA 3 $1,500.00 $4,500.00 $1,500.00 $4,500.00 $500.00 $1,500.00 $972.00 $2,916.00 $1,633.00 $4,899.00 $4,000.00 $12,000.00 58 Water Main tie-in EA 2 $15,000.00 $30,000.00 $7,500.00 $15,000.00 $8,000.00 $16,000.00 $13,300.00 $26,600.00 $14,550.00 $29,100.00 $15,000.00 $30,000.00 Total $2,558,168.00 $1,584,746.00 $1,798,537.00 $1,866,000.00 $1,881,990.00 $2,247,593.00
GHILOTTI BROS / TERRACON NELSON CONSTRUCTION
Project Bid Abstract
COASTSIDE CONCRETE &
CONSTRUCTION
Engineers Estimate ARGONAUT CONSTRUCTORS TEAM GHILOTTI INC Contract No.: C02540
Bid Opening: 04/01/2026 at 2:00 PM