|
Rivers Edge Renovations (#9254049)
<br />Owner: Elk River MN, City of
<br />Solicitor: Hoisington Koegler Group, Inc
<br />08/27/2024 01:00 PM CDT
<br />Engineer Estimate Vada Contracting, LLC G&M Outdoor Services, LLC Sunram Construction, Inc.Greenscape Companies Inc.Blakeborough Hardscapes Parkstone Contracting, LLC Urban Companies
<br />Section Tit Line Item Item Code Item Description UofM Quantity Unit Price Extension part totals Unit Price Extension Unit Price Extension Unit Price Extension Unit Price Extension Unit Price Extension Unit Price Extension Unit Price Extension
<br />PART 1 - SITE:
<br />1 1 ADMINISTRATION: MOBILIZATION LS 1 $15,000.00 $15,000.00 $8,425.00 $8,425.00 $3,000.00 $3,000.00 $9,350.55 $9,350.55 $3,500.00 $3,500.00 $12,500.00 $12,500.00 $95,000.00 $95,000.00 $20,000.00 $20,000.00
<br />2 2 SURVEY AND STAKING LS 1 $6,000.00 $6,000.00 $5,000.00 $5,000.00 $3,200.00 $3,200.00 $8,000.00 $8,000.00 $3,500.00 $3,500.00 $7,500.00 $7,500.00 $10,000.00 $10,000.00 $25,000.00 $25,000.00
<br />3 3 SILT FENCE LF 200 $1.50 $300.00 $5.00 $1,000.00 $8.75 $1,750.00 $3.50 $700.00 $10.00 $2,000.00 $7.00 $1,400.00 $10.00 $2,000.00 $7.00 $1,400.00
<br />4 4 INLET PROTECTION EA 3 $500.00 $1,500.00 $200.00 $600.00 $315.66 $946.98 $150.00 $450.00 $350.00 $1,050.00 $250.00 $750.00 $300.00 $900.00 $400.00 $1,200.00
<br />5 5 CONSTRUCTION BARRIERS LF 100 $20.00 $2,000.00 $12.50 $1,250.00 $10.50 $1,050.00 $15.00 $1,500.00 $10.00 $1,000.00 $25.00 $2,500.00 $35.00 $3,500.00 $20.00 $2,000.00
<br />6 6 ROCK CONSTRUCTION ENTRY - IF NEEDED LS 1 $2,000.00 $2,000.00 $250.00 $250.00 $1,800.00 $1,800.00 $800.00 $800.00 $3,000.00 $3,000.00 $1,500.00 $1,500.00 $250.00 $250.00 $0.01 $0.01
<br />7 7 REMOVALS: MISC. CONCRETE/SALVAGE PAVERS SF 100 $8.00 $800.00 $9.31 $931.00 $5.73 $573.00 $7.50 $750.00 $15.00 $1,500.00 $10.00 $1,000.00 $15.00 $1,500.00 $20.00 $2,000.00
<br />8 8 STRIP TOPSOIL FOR REUSE SF 3633 $3.00 $10,899.00 $1.20 $4,359.60 $1.27 $4,613.91 $2.00 $7,266.00 $1.00 $3,633.00 $1.50 $5,449.50 $1.50 $5,449.50 $5.00 $18,165.00
<br />9 9 REMOVE AND GRUB SOD/PLANTING BED AREAS/IRRIGATION AS NEEDED SF 100 $6.00 $600.00 $9.25 $925.00 $46.16 $4,616.00 $12.00 $1,200.00 $10.00 $1,000.00 $30.00 $3,000.00 $10.00 $1,000.00 $1.00 $100.00
<br />PART 2 -LIMESTONE REMOVAL:
<br />10 10 LIMESTONE BLOCK SALVAGE AND STACK LF 588 $23.00 $13,524.00 $6.65 $3,910.20 $11.77 $6,920.76 $25.00 $14,700.00 $15.00 $8,820.00 $30.00 $17,640.00 $35.00 $20,580.00 $0.01 $5.88
<br />11 11 LIMESTONE BLOCK REMOVAL FROM SITE LF 588 $11.00 $6,468.00 $6.00 $3,528.00 $1.70 $999.60 $8.50 $4,998.00 $13.00 $7,644.00 $15.00 $8,820.00 $20.00 $11,760.00 $0.01 $5.88
<br />PART 3 - LARGE BLOCK SEATWALL:
<br />12 12 EARTHWORKS/GRADING LS 1 $14,000.00 $14,000.00 $10,000.00 $10,000.00 $24,772.00 $24,772.00 $12,125.00 $12,125.00 $3,500.00 $3,500.00 $25,000.00 $25,000.00 $55,000.00 $55,000.00 $218,000.00 $218,000.00
<br />13 13 PROVIDE AND INSTALL BLOCK WALL WITH BASE AND CAPS LF 700 $130.00 $91,000.00 $125.00 $87,500.00 $135.39 $94,773.00 $120.00 $84,000.00 $177.00 $123,900.00 $165.00 $115,500.00 $195.00 $136,500.00 $150.00 $105,000.00
<br />14 14 STAIN BLOCK WALL LF 700 $8.00 $5,600.00 $3.25 $2,275.00 $4.33 $3,031.00 $30.00 $21,000.00 $10.00 $7,000.00 $5.00 $3,500.00 $33.00 $23,100.00 $12.00 $8,400.00
<br />PART 4 - RESTORATION
<br />15 15 SAND SET PAVERS SF 200 $40.00 $8,000.00 $22.25 $4,450.00 $24.98 $4,996.00 $24.25 $4,850.00 $19.00 $3,800.00 $20.00 $4,000.00 $30.00 $6,000.00 $30.00 $6,000.00
<br />16 16 TOPSOIL RESPREAD - 6" MIN SF 3633 $1.50 $5,449.50 $1.20 $4,359.60 $1.29 $4,686.57 $2.65 $9,627.45 $1.00 $3,633.00 $1.50 $5,449.50 $1.50 $5,449.50 $5.00 $18,165.00
<br />17 17 SOD LF 3633 $5.00 $18,165.00 $1.35 $4,904.55 $1.69 $6,139.77 $1.00 $3,633.00 $2.00 $7,266.00 $1.75 $6,357.75 $1.00 $3,633.00 $0.01 $36.33
<br />18 18 PLANTING BED HARD WOOD MULCH SF 150 $5.00 $750.00 $3.87 $580.50 $2.50 $375.00 $1.50 $225.00 $5.00 $750.00 $5.00 $750.00 $1.50 $225.00 $10.00 $1,500.00
<br />19 19 DECIDUOUS SHRUB NO.2 CONT.EA 8 $45.00 $360.00 $54.00 $432.00 $25.00 $200.00 $84.00 $672.00 $80.00 $640.00 $145.00 $1,160.00 $90.00 $720.00 $100.00 $800.00
<br />20 20 RESTORE IRRIGATION SYSTEM LS 1 $8,000.00 $8,000.00 $6,700.00 $6,700.00 $3,384.00 $3,384.00 $10,300.00 $10,300.00 $18,000.00 $18,000.00 $15,000.00 $15,000.00 $11,000.00 $11,000.00 $35,000.00 $35,000.00
<br />BASE BID TOTAL $210,415.50 $151,380.45 $171,827.59 $196,147.00 $205,136.00 $238,776.75 $393,567.00 $393,567.00
<br />ALTERNATE 1 - ADDITIONAL WALL WORK
<br />21 21 SURVEY & STAKING ASSOCIATED ADDITIONAL WORK LS 1 $3,000.00 $3,000.00 $500.00 $500.00 $1,500.00 $1,500.00 $2,300.00 $2,300.00 $1,500.00 $1,500.00 $2,500.00 $2,500.00 $4,000.00 $4,000.00 $5,000.00 $5,000.00
<br />22 22 REMOVE ADDITIONAL LIMESTONE AND STACK LF 194 $23.00 $4,462.00 $6.65 $1,290.10 $11.77 $2,283.38 $25.00 $4,850.00 $16.00 $3,104.00 $30.00 $5,820.00 $35.00 $6,790.00 $0.01 $1.94
<br />23 23 REMOVE ADDITIONAL LIMESTONE FROM SITE LF 194 $11.00 $2,134.00 $6.00 $1,164.00 $2.57 $498.58 $8.50 $1,649.00 $15.00 $2,910.00 $15.00 $2,910.00 $20.00 $3,880.00 $0.01 $1.94
<br />24 24 ADDITIONAL EARTHWORKS: REMOVALS/SALVAGE TOPSOIL/GRADING LS 1 $10,280.00 $10,280.00 $2,500.00 $2,500.00 $3,800.00 $3,800.00 $7,500.00 $7,500.00 $2,500.00 $2,500.00 $7,500.00 $7,500.00 $25,000.00 $25,000.00 $49,000.00 $49,000.00
<br />25 25 INSTALL LARGE BLOCK WALLS - WITH BASE/DRAINAGE, CUTS, CAPS LF 164 $130.00 $21,320.00 $138.00 $22,632.00 $139.67 $22,905.88 $120.00 $19,680.00 $177.00 $29,028.00 $165.00 $27,060.00 $195.00 $31,980.00 $150.00 $24,600.00
<br />26 26 STAIN BLOCK WALL LF 164 $8.00 $1,312.00 $3.25 $533.00 $4.33 $710.12 $30.00 $4,920.00 $8.00 $1,312.00 $5.00 $820.00 $33.00 $5,412.00 $12.00 $1,968.00
<br />27 27 SOD SF 800 $3.00 $2,400.00 $1.35 $1,080.00 $1.69 $1,352.00 $1.00 $800.00 $2.00 $1,600.00 $1.75 $1,400.00 $1.00 $800.00 $1.00 $800.00
<br />28 28 DECIDUOUS SHRUB- NO 2 CONT EA 45 $40.00 $1,800.00 $54.00 $2,430.00 $19.50 $877.50 $80.00 $3,600.00 $65.00 $2,925.00 $145.00 $6,525.00 $85.00 $3,825.00 $100.00 $4,500.00
<br />29 29 PLANTING BED RESTORE - WOOD MULCH SF 600 $5.00 $3,000.00 $3.87 $2,322.00 $2.50 $1,500.00 $1.50 $900.00 $2.00 $1,200.00 $5.00 $3,000.00 $1.50 $900.00 $1.00 $600.00
<br />30 30 RESTORE IRRIGATION SYSTEM - SOD AND PLANTING BEDS LS 1 $5,000.00 $5,000.00 $2,215.00 $2,215.00 $5,774.00 $5,774.00 $13,000.00 $13,000.00 $9,000.00 $9,000.00 $5,000.00 $5,000.00 $11,000.00 $11,000.00 $10,000.00 $10,000.00
<br />ALT 1 TOTAL $54,708.00 $36,666.10 $41,201.46 $59,199.00 $55,079.00 $62,535.00 $93,587.00 $93,587.00
<br />ALTERNATE 2 - FIBER
<br />31 31 (2) 1.5" PVC CONDUIT RUNS WITH PULL CORD/TRACER WIRE AND RESTORATION LF 250 $40.00 $10,000.00 $10.75 $2,687.50 $39.00 $9,750.00 $21.00 $5,250.00 $15.00 $3,750.00 $25.00 $6,250.00 $100.00 $25,000.00 $21.90 $5,475.00
<br />32 32 FIBER LINE LF 250 $25.00 $6,250.00 $14.75 $3,687.50 $37.28 $9,320.00 $10.00 $2,500.00 $20.00 $5,000.00 $20.00 $5,000.00 $15.00 $3,750.00 $10.10 $2,525.00
<br />33 33 HAND HOLES EA 3 $500.00 $1,500.00 $2,200.00 $6,600.00 $1,500.00 $4,500.00 $3,300.00 $9,900.00 $390.00 $1,170.00 $2,500.00 $7,500.00 $3,500.00 $10,500.00 $2,852.00 $8,556.00
<br />ALT 2 TOTAL $17,750.00 $12,975.00 $23,570.00 $17,650.00 $9,920.00 $18,750.00 $39,250.00 $39,250.00
<br />BASE BID PLUS ALT 1 AND 2 $282,873.50 $201,021.55 $236,599.05 $272,996.00 $270,135.00 $320,061.75 $526,404.00 $575,805.98 $526,404.00
<br />Engineer Estimate Vada Contracting, LLC G&M Outdoor Services, LLC Sunram Construction, Inc.Greenscape Companies Inc.Blakeborough Hardscapes Parkstone Contracting, LLC Urban Companies
<br />Page 65 of 197
|