100_percent_Engineers_Estimate.xls

XLS spreadsheet 46 KB Posted

Attached to
ESGC Phase One Maintenance Building
Solicitation number
25-19
Issued by
Walton County, Florida

About this file

This is an Opinion of Probable Construction Cost estimate prepared for Walton County, Florida for the ESGC Phase One Maintenance Building project at Eagle Springs Golf Course Complex in DeFuniak Springs. The project involves construction of a pre-engineered metal building maintenance facility of approximately 9,600 square feet on a 24,970 square foot site, including site preparation, utility connections, building shell erection, and infrastructure development. The base bid encompasses mobilization, site grading, demolition and clearing, erosion control, water/sewer/electric utility connections, building foundation and slab, metal building shell erection, impact-rated doors and windows, insulation, exterior finishes, and earthwork totaling $1,412,213.12 before contingency. The project includes three bid alternates: Alternate 1 for interior build-out featuring framing, drywall, bathrooms, flooring, ceilings, painting, HVAC, plumbing, and electrical systems ($700,000.00); Alternate 2 for access and parking with concrete sidewalks, asphalt paving, storm drainage, landscaping, and signage ($593,785.50); and Alternate 3 for sewer lift station installation and forcemain with grinder station and site electrical work ($149,216.75). A mandatory pre-bid meeting is scheduled for July 8, 2025, at 8:30 am with bid responses due July 30, 2025, at 3:00 pm. The contract term is 120 days to substantial completion with an additional 30 days for punch list completion.

The total project cost is estimated at $3,283,497.67 including a 15% contingency applied to the base bid and each alternate. The base bid total with contingency is $1,624,045.09, Alternate 1 totals $805,000.00, Alternate 2 totals $682,853.32, and Alternate 3 totals $171,599.26. A 5% bid security deposit is required from all bidders. The project will be funded through Walton County resources with no specific disadvantaged enterprise set-aside designations indicated. The contractor must be an insured, licensed General Contractor in accordance with Walton County Ordinance 2009-01 and must obtain a Walton County Building Permit subject to applicable ordinances. Award will be made to the lowest, most responsible and responsive bidder meeting project specifications. Optional pricing items for storage area finishes and alternative door/window ratings are available but pricing has not been established in this estimate document.

View the file

Other files

File Type Posted
ESGC_Phase_One_Maintenance_Building_(Addendum_#5_Revision).pdf PDF
ESGC_Phase_One_Maintenance_Building_(Addendum_#5_Revision).pdf PDF
P22-0080_Geotechnical_Report_-_Eagle_Springs_Additions.pdf PDF
P22-0080_Geotechnical_Report_-_Eagle_Springs_Additions.pdf PDF
ITB_25_19_ESGC_PHASE_1_MAINT._BUILDING_ATTENDANCE_SHEET_Updated.docx DOCX document
ITB_25_19_ESGC_PHASE_1_MAINT._BUILDING_ATTENDANCE_SHEET.pdf PDF
ITB_25_19_ESGC_PHASE_1_MAINT._BUILDING_ATTENDANCE_SHEET.pdf PDF
ITB_25_19_ESGC_PHASE_1_MAINT._BUILDING_ATTENDANCE_SHEET_Updated.docx DOCX document
EAGLE_SPRINGS_MAINTENANCE_BLDG_Arch_Plans.pdf PDF
EAGLE_SPRINGS_OWNER_REVIEW_05.17.23.pdf PDF
EAGLE_SPRINGS_MAINTENANCE_BLDG_Arch_Plans.pdf PDF
EAGLE_SPRINGS_OWNER_REVIEW_05.17.23.pdf PDF
ESGC_Phase_One_Maintenance_Building.pdf PDF
Contract_No._25-19.pdf PDF
Contract_No._25-19.pdf PDF
Contract_No._25-19.pdf PDF
100_percent_Engineers_Estimate.xls XLS spreadsheet
100_percent_Engineers_Estimate.xls XLS spreadsheet
2025.06.24_PLAN_SET.pdf PDF
2025.06.24_PLAN_SET.pdf PDF
2025.06.24_PLAN_SET.pdf PDF
Eagle_Springs_CIVIL_PLAN_SET_signed.pdf PDF
Eagle_Springs_CIVIL_PLAN_SET_signed.pdf PDF
Eagle_Springs_CIVIL_PLAN_SET_signed.pdf PDF
Eagle_Springs_DO.pdf PDF
Eagle_Springs_DO.pdf PDF
Eagle_Springs_DO.pdf PDF
Excerpt_from_11-13-23_BCC_Meeting_Minutes_(See_Item_#32).pdf PDF
23-1518_-_Pdf_agenda_item.pdf PDF
Excerpt_from_11-13-23_BCC_Meeting_Minutes_(See_Item_#32).pdf PDF
ITB_25-08_Scope_of_Work_Summary.docx DOCX document
1_OVERALL_SITE_PLAN.pdf PDF
ITB_25-19_ESGC_Maint_Bldg_Intake_Meeting_Form_.doc DOC document
11_13_2023_agenda.pdf PDF
1_OVERALL_SITE_PLAN.pdf PDF
ITB_25-08_Bid_Schedule_Template.xlsx XLSX spreadsheet
1_OVERALL_SITE_PLAN.pdf PDF
11_13_2023_agenda.pdf PDF
23-1518_-_Pdf_agenda_item.pdf PDF
23-1518_-_Pdf_agenda_item.pdf PDF
ITB_25-08_Scope_of_Work_Summary.docx DOCX document
ITB_25-19_ESGC_Maint_Bldg_Intake_Meeting_Form_.doc DOC document
ITB_25-19_ESGC_Maint_Bldg_Intake_Meeting_Form_.doc DOC document
ITB_25-08_Scope_of_Work_Summary.docx DOCX document
11_13_2023_agenda.pdf PDF
ITB_25-08_Bid_Schedule_Template.xlsx XLSX spreadsheet
EAGLE_SPRINGS_OWNER_REVIEW_05.17.23.pdf PDF
Public_Construction_Bond_(25).doc DOC document
Public_Construction_Bond_(25).doc DOC document
Public_Construction_Bond_(25).doc DOC document
Show 40 more

50 files listed here. See the rest on GovTribe.

On GovTribe

Work with this file

  • Download the original file
  • Contacts named in this file
  • Similar government files
  • Ask GovTribe AI about this file

Text version

100%_2025

Eagle Springs Golf Course Maintenance Facility Live Oak Avenue Extension
Walton County, Florida
Opinion of Probable Construction Cost
ITEMDESCRIPTIONUNIT OF MEASUREQTYUNIT PRICETOTAL
BASE BID ITEMS
1Mobilization (5% of site work)LS1$ 61,001.64$ 61,001.64
2Maintenance of TrafficLS1$ 10,000.00$ 10,000.00
3Site Grading and Preparation (including stormwater pond)LS1$ 25,000.00$ 25,000.00
4Site Demolition, Clearing and Grubbing, and CleanupLS1$ 35,000.00$ 35,000.00
5Site Erosion ControlLS1$ 15,000.00$ 15,000.00
6Utility Connections (Water/Sewer/Electric)LS1$ 110,000.00$ 110,000.00
7Building Foundation and SlabLS1$ 250,000.00$ 250,000.00
8Pre-Engineered Metal Building Shell ErectionLS1$ 500,000.00$ 500,000.00
9Impact-Rated Doors and WindowsLS1$ 100,000.00$ 100,000.00
10Insulation and Vapor BarrierLS1$ 100,000.00$ 100,000.00
11Exterior Trim and FinishesLS1$ 75,000.00$ 75,000.00
12*Regular ExcavationCY3958$ 15.86$ 62,773.88
13*Regular Embankment (Fill)CY4040$ 16.94$ 68,437.60
SUB-TOTAL$ 1,412,213.12
CONTINGENCY (15%)$ 211,831.97
TOTAL$ 1,624,045.09
ALTERNATE 1 – INTERIOR BUILD-OUT
14Interior Framing and DrywallLS1$ 160,000.00$ 160,000.00
15Interior Doors, Hardware, and TrimLS1$ 70,000.00$ 70,000.00
16Bathroom Fixtures and AccessoriesLS1$ 65,000.00$ 65,000.00
17Break Room Casework, Hardware and FixturesLS1$ 25,000.00$ 25,000.00
18Flooring (VCT) and Base TrimLS1$ 60,000.00$ 60,000.00
19CeilingsLS1$ 25,000.00$ 25,000.00
20Interior PaintingLS1$ 35,000.00$ 35,000.00
21HVAC System InstallationLS1$ 125,000.00$ 125,000.00
22Plumbing System InstallationLS1$ 50,000.00$ 50,000.00
23Electrical System InstallationLS1$ 85,000.00$ 85,000.00
SUB-TOTAL$ 700,000.00
CONTINGENCY (15%)$ 105,000.00
TOTAL$ 805,000.00
ALTERNATE 2 – ACCESS & PARKING
246" concrete (sidewalk)SY124$ 132.22$ 16,395.28
25Concrete Wheel StopEA25$ 150.00$ 3,750.00
266" white solid striping (thermoplastic)GM0.08$ 6,416.99$ 513.36
276" blue solid striping (thermoplastic)LF94$ 7.30$ 686.20
2824" Stop BarLF34$ 10.34$ 351.56
29Handicap symbolEA1$ 300.00$ 300.00
30Preformed White Directional ArrowsEA10$ 148.80$ 1,488.00
31Site Single Post Sign w/Panel Less Than 12 sf (excludes ADA signage)EA5$ 557.45$ 2,787.25
32ADA Single Post Sign w/Panel Less Than 12 sfEA1$ 557.45$ 557.45
331.5" Asphalt SP 12.5 (roadway and cart path)TN492$ 360.00$ 177,120.00
346" Limerock Base (OBG 4)SY6022$ 22.00$ 132,484.00
3512" Type B StabilizationSY122$ 14.96$ 1,825.12
36RiprapTN19$ 217.24$ 4,127.56
37Type F DBIEA8$ 5,600.00$ 44,800.00
3818" Mitered End Section (1:4 slope)EA2$ 3,300.00$ 6,600.00
3930" Double Mitered End Section (one MES @1:2 slope, One MES @1:4 slope)EA2$ 5,000.00$ 10,000.00
4018" RCP Storm PipeLF617$ 161.00$ 99,337.00
4130" RCP Storm PipeLF92$ 329.16$ 30,282.72
42Performance turf - SodSY7000$ 4.34$ 30,380.00
43Landscaping and IrrigationLS1$ 30,000.00$ 30,000.00
SUB-TOTAL$ 593,785.50
CONTINGENCY (15%)$ 89,067.82
TOTAL$ 682,853.32
ALTERNATE 3 – SEWER LIFT STATION AND FORCEMAIN
44Mobilization (5% of utility work)LS1$ 3,386.75$ 3,386.75
454" PVC (SDR35)(Sanitary Sewer, included cleanouts and connections)LF81$ 140.00$ 11,340.00
468" PVC (SDR35)(Sanitary Sewer)LF5180$ 900.008" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)8" PVC (SDR35)(Sanitary Sewer)
472" Forcemain (SDR21) (Sanitary Sewer, includes all bends, fittings, and connections)LF1400$ 30.00$ 42,000.00
482" Water service (HDPE, DR9 AWWA C906)LF708$ 30.00$ 21,240.00
492" gate valve w/ valve boxEA2$ 500.00$ 1,000.00
50Directional DrillLF30$ 55.00$ 1,650.00
51ManholeEA1$ 10,500.00$ 10,500.00
522" backflow (RPZ)LS1$ 2,000.00$ 2,000.00
532" water meterEA1$ 2,000.00$ 2,000.00
548"X8"x2" tapping sleeve and valveEA1$ 2,000.00$ 2,000.00
55Grinder Lift Station with AppurtenancesLS1$ 35,000.00$ 35,000.00
56BollardsEA4$ 300.00$ 1,200.00
57Site ElectricalLS1$ 15,000.00$ 15,000.00
SUB-TOTAL$ 149,216.75
CONTINGENCY (15%)$ 22,382.51
TOTAL$ 171,599.26
OPTIONAL PRICING (IF REQUESTED)
OPTION: Storage Area – 8 ft Interior Metal PanelsLS1
OPTION: Storage Area Floor Finish (Sealed Concrete)LS1
OPTION: Storage Area Floor Finish (Tnemec System)LS1
OPTION: Non-Impact Rated Doors/WindowsLS1
TOTAL BASE BID$ 1,624,045.09
TOTAL ALTERNATE 1$ 805,000.00
TOTAL ALTERNATE 2$ 682,853.32
TOTAL ALTERNATE 3$ 171,599.26$ 3,283,497.67
TOTAL OPTIONAL ITEMS

This is the start of the file's text. The full file is on GovTribe.

File details come from the government source that posted it. Updated .