|
Elk River Welcome Plaza (#9254048)Owner: Elk River MN, City ofSolicitor: Hoisington Koegler Group, Inc08/27/2024 02:00 PM CDTEngineer Estimate Divine Designs General Contracting LLC Albrecht Company Parkstone Contracting, LLC Urban CompaniesSection TitLine Item Item Code Item Description UofM Quantity Unit Price Extension totals Unit Price Extension Unit Price Extension Unit Price Extension Unit Price ExtensionPART 1 ‐ SITE PREP:1 1 ADMINISTRATION: MOBILIZATION LS 1 $10,000.00 $10,000.00 $7,560.00 $7,560.00 $6,500.00 $6,500.00 $47,000.00 $47,000.00 $18,000.00 $18,000.002 2 SURVEY AND STAKING LS 1 $5,000.00 $5,000.00 $3,000.00 $3,000.00 $5,000.00 $5,000.00 $7,000.00 $7,000.00 $25,000.00 $25,000.0033CB AND HH ADJUSTMENTS TO NEW GRADES LS 1 $5,000.00 $5,000.00 $6,500.00 $6,500.00 $2,500.00 $2,500.00 $5,500.00 $5,500.00 $5,000.00 $5,000.004 4 EARTHWORKS ‐ GRADING/FILL/EXPORT AGG PARKING LOT ADJUSTMENTS LS 1 $5,000.00 $5,000.00 $20,000.00 $20,000.00 $23,565.00 $23,565.00 $35,000.00 $35,000.00 $50,000.00 $50,000.005 5 MISC. SITE PREP: REMOVALS, EROSION CONTROL, CONSTRUCTION FENCING LS 1 $3,000.00 $3,000.00 $5,000.00 $5,000.00 $30,650.00 $30,650.00 $6,000.00 $6,000.00 $20,000.00 $20,000.006 6 STRIP SOD ‐ SALVAGE AND STOCK PILE TOPSOIL FOR REUSE LS 1 $3,000.00 $3,000.00 $3,000.00 $3,000.00 $2,500.00 $2,500.00 $5,000.00 $5,000.00 $10,000.00 $10,000.00PART 2 ‐PAVEMENTS:776" CONCRETE AND BASE SF 8700 $12.00 $104,400.00 $10.00 $87,000.00 $11.00 $95,700.00 $14.00 $121,800.00 $12.50 $108,750.008 8 TRUNCATED DOMES SF 32 $100.00 $3,200.00 $70.00 $2,240.00 $80.00 $2,560.00 $90.00 $2,880.00 $80.00 $2,560.009 9 CURB ‐ B612 AND VALLEY AND BASE LF 294 $35.00 $10,290.00 $50.00 $14,700.00 $60.00 $17,640.00 $45.00 $13,230.00 $65.00 $19,110.0010 10 STAIRS ‐ 10FT WIDE ‐ 8 TREADS EA 8 $800.00 $6,400.00 $1,500.00 $12,000.00 $1,850.00 $14,800.00 $2,500.00 $20,000.00 $2,000.00 $16,000.00PART 3 ‐ LANDSCAPING:11 11 PLANTING BED ‐ TOPSOIL, MULCH SF 2845 $5.00 $14,225.00 $5.00 $14,225.00 $4.00 $11,380.00 $3.25 $9,246.25 $2.00 $5,690.0012 12 TREESEA 22 $750.00 $16,500.00 $450.00 $9,900.00 $750.00 $16,500.00 $600.00 $13,200.00 $825.00 $18,150.0013 13 SHRUBS EA 139 $50.00 $6,950.00 $25.00 $3,475.00 $50.00 $6,950.00 $90.00 $12,510.00 $100.00 $13,900.0014 14 PERENNIALS EA 96 $20.00 $1,920.00 $15.00 $1,440.00 $20.00 $1,920.00 $20.00 $1,920.00 $25.00 $2,400.0015 15 TURF RESTORE ‐ TOPSOIL, SEED, BLANKET LS 1 $2,000.00 $2,000.00 $7,500.00 $7,500.00 $5,000.00 $5,000.00 $5,000.00 $5,000.00 $12,500.00 $12,500.0016 16 IRRIGATION SYSTEM EXPANSION LS 1 $5,000.00 $5,000.00 $7,500.00 $7,500.00 $7,500.00 $7,500.00 $12,500.00 $12,500.00 $20,000.00 $20,000.00PART 4 ‐ MISC17 17 LOGO IN CONCRETE ‐ SANDBLAST AND STAIN LS 2 $2,500.00 $5,000.00 $17,500.00 $35,000.00 $13,750.00 $27,500.00 $11,000.00 $22,000.00 $15,000.00 $30,000.0018 18 STAIR HANDRAIL ‐ 3 RUNS LF 33 $120.00 $3,960.00 $120.00 $3,960.00 $350.00 $11,550.00 $375.00 $12,375.00 $265.00 $8,745.00BASE BID TOTAL$210,845.00 $244,000.00 $289,715.00 $352,161.25 $352,161.25ALTERNATE 1‐ADA WORK19 19 6" CONCRETE ADA PARKING STALLS AND WALK AND BASE SF 1320 $15.00 $19,800.00 $10.00 $13,200.00 $11.00 $14,520.00 $18.00 $23,760.00 $12.50 $16,500.0020 20 TRUNCATED DOMES SF 8 $100.00 $800.00 $70.00 $560.00 $80.00 $640.00 $90.00 $720.00 $80.00 $640.0021 21 CURB ‐ B612 AND VALLEY AND BASE LF 27 $35.00 $945.00 $50.00 $1,350.00 $60.00 $1,620.00 $45.00 $1,215.00 $65.00 $1,755.0022 22 2 ADA SIGNS, 1 NO PARKING SIGN W/BOLLARD EA 3 $1,500.00 $4,500.00 $2,500.00 $7,500.00 $750.00 $2,250.00 $1,750.00 $5,250.00 $2,000.00 $6,000.0023 23 STRIPING OF NO PARKING STALL LS 1 $1,200.00 $1,200.00 $1,500.00 $1,500.00 $1,000.00 $1,000.00 $525.00 $525.00 $1,000.00 $1,000.0024 24 ADDITIONAL GRADING, FILL AND TURF RESTORATION (TOPSOIL, SEED, BLANKET) LS 1 $3,000.00 $3,000.00 $2,000.00 $2,000.00 $7,500.00 $7,500.00 $12,000.00 $12,000.00 $10,000.00 $10,000.00ALT 1 TOTAL$30,245.00 $26,110.00 $27,530.00 $43,470.00 $43,470.00BASE BID PLUS ALT TOTAL$241,090.00 $270,110.00 $317,245.00 $395,631.25 $395,631.25Engineer Estimate Divine Designs General Contracting LLC Albrecht Company Parkstone Contracting, LLC Urban CompaniesPage 68 of 197
|