CITY OF MARYSVILLE
Fire Department Accessory Building Replacement
02-22-24 BID SUMMARY
Item
No.
Item Description Estimated
Quantity
Unit Unit Price
($/Unit)
Amount
($)
Unit Price
($/Unit)
Amount
($)
Unit Price
($/Unit)
Amount
($)
Unit Price
($/Unit)
Amount
($)
1 Mobilization/Demobilization 1 LS $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 5,000.00 $ 22,000.00 $ 22,000.00 $ 13,744.56 $ 13,744.56 2 Contractor Management and Overhead 1 LS $ 45,000.00 $ 45,000.00 $ 31,000.00 $ 31,000.00 $ 23,000.00 $ 23,000.00 $ 46,208.96 $ 46,208.96 3 Demo existing Building, Foundation, Pavement, &
Fencing
1 LS $ 20,000.00 $ 20,000.00 $ 25,000.00 $ 25,000.00 $ 13,800.00 $ 13,800.00 $ 12,860.41 $ 12,860.41 4 40' x 65' - 16' High Metal Building with engineering 1 LS $ 95,000.00 $ 95,000.00 $ 64,250.00 $ 64,250.00 $ 65,250.00 $ 65,250.00 $ 72,026.86 $ 72,026.86 5 14' x 14' High Roll Up Doors with Openers 4 EA $ 15,000.00 $ 60,000.00 $ 5,532.00 $ 22,128.00 $ 5,809.75 $ 23,239.00 $ 5,950.08 $ 23,800.32 6 36" Man Door 2 EA $ 1,500.00 $ 3,000.00 $ 2,000.00 $ 4,000.00 $ 1,750.00 $ 3,500.00 $ 1,071.70 $ 2,143.40 7 Building Foundation with engineering 1 LS $ 30,000.00 $ 30,000.00 $ 104,000.00 $ 104,000.00 $ 83,712.50 $ 83,712.50 $ 105,316.63 $ 105,316.63 8 Building Assembly 1 LS $ 45,000.00 $ 45,000.00 $ 33,730.00 $ 33,730.00 $ 75,000.00 $ 75,000.00 $ 36,148.46 $ 36,148.46 9 Building Electrical stub from existing building service 1 LS $ 10,000.00 $ 10,000.00 $ 4,500.00 $ 4,500.00 $ 1,500.00 $ 1,500.00 $ 2,143.40 $ 2,143.40 10 Minor Concrete (6" Barrier Curb and Gutter) 37 LF $ 50.00 $ 1,850.00 $ 155.00 $ 5,735.00 $ 135.14 $ 5,000.18 $ 80.38 $ 2,974.06 11 Minor Concrete (Sidewalk- City Detail 103 / Heavy
Duty Driveway City Detail 105)
295 SF $ 20.00 $ 5,900.00 $ 37.00 $ 10,915.00 $ 67.80 $ 20,001.00 $ 38.69 $ 11,413.55 12 Saw Cut and Pave in front of the new curb, & 4' wide building doors (3" AC on 12" AB)
760 SF $ 15.00 $ 11,400.00 $ 37.00 $ 28,120.00 $ 13.32 $ 10,123.20 $ 42.60 $ 32,376.00 Total Bid Schedule A = $ 332,150.00 $338,378.00 $346,125.88 $361,156.61 Subtotal (A ) = $ 332,150.00
Construction Contingency @ 10.0% = 33,215.00
Construction Inspection @ 3.0% = 9,964.50
Project Management and Administration @ 3.0% = 9,964.50 Design / Construction Support @ 2% = 6,643.00
Rock Creek Construction, Inc.
Bid Schedule A - Accessory Building Replacement
Engineers Estimate of Probable Cost United Building Contractors, Inc. ABS Builders, Inc.
Subcontractors Part 1 Subcontractors Part 1 Subcontractors Part 1 Rackley, All American, Mescher Door,
Rock Creek Construction
Brownsville Sand & Gravel, Arrow
Fence, Mescher, Inc., Double B
Demolition
Santos Excavating, Double B, Mescher
Door, Rackley
CITY OF MARYSVILLE
Fire Department Accessory Building Replacement
02-22-24 BID SUMMARY
Unit Price
($/Unit)
Amount ($) Unit Price
($/Unit)
Amount
($)
Unit Price
($/Unit)
Amount
($)
Unit Price
($/Unit)
Amount
($)
Unit Price
($/Unit)
Amount
($)
Unit Price
($/Unit)
Amount
($)
$ 5,000.00 $ 5,000.00 $ 12,995.00 $ 12,995.00 $ 15,000.00 $ 15,000.00 $ 14,300.00 $ 14,300.00 $ 8,000.00 $ 8,000.00 $ 13,922.00 $ 13,922.00 $ 3,000.00 $ 3,000.00 $ 66,315.00 $ 66,315.00 $ 40,000.00 $ 40,000.00 $ 133,598.00 $ 133,598.00 $ 60,000.00 $ 60,000.00 $ 98,782.00 $ 98,782.00 $ 28,500.00 $ 28,500.00 $ 21,955.00 $ 21,955.00 $ 25,000.00 $ 25,000.00 $ 21,200.00 $ 21,200.00 $ 35,000.00 $ 35,000.00 $ 29,470.00 $ 29,470.00 $ 72,100.00 $ 72,100.00 $ 88,885.00 $ 88,885.00 $ 78,000.00 $ 78,000.00 $ 70,841.00 $ 70,841.00 $ 90,000.00 $ 90,000.00 $ 106,615.00 $ 106,615.00 $ 6,063.00 $ 24,252.00 $ 5,809.75 $ 23,239.00 $ 8,500.00 $ 34,000.00 $ 5,532.00 $ 22,128.00 $ 6,000.00 $ 24,000.00 $ 13,980.00 $ 55,920.00 $ 3,000.00 $ 6,000.00 $ 2,012.50 $ 4,025.00 $ 2,000.00 $ 4,000.00 $ 2,694.50 $ 5,389.00 $ 2,500.00 $ 5,000.00 $ 4,600.00 $ 9,200.00 $ 83,000.00 $ 83,000.00 $ 82,755.00 $ 82,755.00 $ 94,000.00 $ 94,000.00 $ 85,860.00 $ 85,860.00 $ 95,000.00 $ 95,000.00 $ 66,200.00 $ 66,200.00 $ 78,000.00 $ 78,000.00 $ 40,250.00 $ 40,250.00 $ 82,000.00 $ 82,000.00 $ 37,030.00 $ 37,030.00 $ 90,000.00 $ 90,000.00 $ 65,000.00 $ 65,000.00 $ 5,000.00 $ 5,000.00 $ 3,450.00 $ 3,450.00 $ 1,000.00 $ 1,000.00 $ 3,850.00 $ 3,850.00 $ 3,000.00 $ 3,000.00 $ 13,260.00 $ 13,260.00 $ 440.00 $ 16,280.00 $ 161.11 $ 5,961.07 $ 75.00 $ 2,775.00 $ 157.00 $ 5,809.00 $ 50.00 $ 1,850.00 $ 222.17 $ 8,220.29 $ 100.00 $ 29,500.00 $ 127.54 $ 37,624.30 $ 54.00 $ 15,930.00 $ 6.20 $ 1,829.00 $ 40.00 $ 11,800.00 $ 42.34 $ 12,490.30 $ 56.00 $ 42,560.00 $ 16.88 $ 12,828.80 $ 48.00 $ 36,480.00 $ 38.80 $ 29,488.00 $ 40.00 $ 30,400.00 $ 26.87 $ 20,421.20 $393,192.00 $400,283.17 $428,185.00 $431,322.00 $454,050.00 $499,500.79 Sauren Construction, Inc.
Subcontractors Part 1 Subcontractors Part 1
Double B Demo, LGM Consruction,
Mescher Door
Geter Done Ind., LGM Consruction,
Ragnir Corp., Cal, Inc., Overhead Door
4J Construction Services, Inc. Hilbers, Inc. American River Construction, Inc.
Subcontractors Part 1 Subcontractors Part 1
Weston Buildings, Inc., Brian Taylor,
H&H Trenching
H&H Trenching, Brian Taylor
Concrete, Mescher Door Co., Rackley
Company
Plummerbuilt, Inc. Frank Webb Construction, Inc.
Subcontractors Part 1 Subcontractors Part 1
KCM Grading & Paving, Inc.,
Mescher, Inc.
H&H Trenching, Mescher Door,
Brownsville, Rackley Co.