City of Salinas
Bid Results for Project Natividad Creek Park Restroom Rehabilitation Project Issued on 12/16/2022
Bid Due on January 17, 2023 2:00 PM (PST)
Exported on 01/17/2023
Line Totals (Unit Price * Quantity)
Item
Num Section Item
Code Description Unit of
Measure Quantity City adjusted
Cost Estimate
Aiden's Quality
Painting % HA
Construction % Stellar BG Inc % Precision Estimating
Services - Estimate
1S e c t i o n 11 Building Permit Fee EA 1 6,646.89$ $0.00 -100% $10,000.00 50% $1,674.00 -75% 4,333.45 $ 2S e c t i o n 12 Demolition and Structure Moving (Division 02 40 00) LS 1 14,536.44$ $0.00 -100% $12,000.00 -17% $23,825.00 64% 12,223.00 $ 3S e c t i o n 13 Concrete Division (Division 03 00 00) LS 1 3,813.44$ $0.00 -100% $15,000.00 293% $6,448.00 69% 1,500.00$ 4S e c t i o n 14 Masonry Division (Division 04 00 00) LS 1 3,321.44$ $0.00 -100% $4,000.00 20% $6,905.00 108% 1,008.00$ 5S e c t i o n 15 Wood, Plastic, & Composites (Division 06 00 00) LS 1 6,453.44$ $0.00 -100% $2,000.00 -69% $5,239.00 -19% 4,140.00 $ 6S e c t i o n 16 Roofing & Side Panels (Division 07 40 00) LS 1 8,613.44$ $0.00 -100% $17,000.00 97% $13,651.00 58% 6,300.00 $ 7S e c t i o n 17 Doors & Frames (Division 08 10 00) LS 1 8,583.44$ $0.00 -100% $4,000.00 -53% $13,113.00 53% 6,270.00 $ 8S e c t i o n 18 Skylights (Division 08 60 00) LS 1 8,633.44$ $0.00 -100% $4,000.00 -54% $9,548.00 11% 6,320.00 $ 9S e c t i o n 19 Painting & Coating (Division 08 60 00) LS 1 16,454.44$ $18,360.00 12% $3,000.00 -82% $8,215.00 -50% 14,141.00 $ 10 Section 11 0 Specialties (Division 10 00 00) LS 1 11,873.44$ $0.00 -100% $2,000.00 -83% $38,819.00 227% 9,560.00$ 11 Section 11 1 Plumbing (Division 22 00 00) LS 1 42,313.44$ $0.00 -100% $10,000.00 -76% $55,645.00 32% 40,000.00 $ 12 Section 11 2 Electrical (Division 26 00 00) LS 1 12,137.44$ $0.00 -100% $6,000.00 -51% $24,634.00 103% 9,824.00$ 13 Section 11 3 Earthwork & Grading (Division 31 20 00) LS 1 9,927.44$ $0.00 -100% $4,000.00 -60% $12,955.00 30% 7,614.00 $ 14 Section 11 4 Flexible Paving (Division 32 12 00) LS 1 19,473.44$ $0.00 -100% $17,000.00 -13% $34,443.00 77% 6,864.00 $ 15 Section 11 5 Rigid Paving (Division 32 13 00) LS 1 10,423.44$ $0.00 -100% $15,000.00 44% $27,125.00 160% 8,110.00$ 16 Section 11 6 Paving Specialties (Division 32 17 00) LS 1 7,137.44$ $0.00 -100% $4,000.00 -44% $8,192.00 15% 2,412.00 $ 17 Section 11 7 Work Area Perimeter Fencing LS 1 5,313.44$ $0.00 -100% $4,000.00 -25% $2,175.00 -59% 3,000.00$ 18 Section 11 8 Site Bicycle Racks LS 1 3,913.44$ $0.00 -100% $7,000.00 79% $1,782.00 -54% 1,600.00$ 199,569.45$ $18,360.00 $140,000.00 $294,388.00 136,286.00 $ Total Direct Costs
General Requirements 17,792.00$
Insurance & Bonding 3,407.00$
Contractor fee (OH&P) 20,443.00$
$94,818.55 48% $177,928.00 Construction
Cost Subtotal
Design Contingency 14,175.00$ 8%
Construction Contigency 7,117.00$ 4% 199,220.00$
TOTAL
PROJECT
BUDGET
BID
BID