DENVER ZOO CONSERVATION ALLIANCE SCHEMATIC PRICING PACKAGE/PROPOSAL
F L A M I N G O N E T T I N G S C H E M AT I C D E S I G N
Emily Hamilton (978) 877-3726 Ehamilton@denverzoo.org
1
BOARD PACKAGE FINAL SUBMITTAL
For a “book” version of this submittal copy and paste this link into your browser: https://issuu.com/aia_cof_wmr/docs/20261019_-_dzca_flamingo_pricing_presentation
• Preparation of Final Schematic Design/SP2C Package - digital copy - separate digital images as requested by Zoo - presentation to Zoo Board (by Zoo team with CSNA if/as requested)
1
2
3
4
5
Workshop 3
Note: Our project approach responds to your “schematic design” description of the project. For us, this is “preliminary design”. With the initial phase concluded, we are confident that when the project moves forward we can skip the traditional “design development” phase and immediately move into implementation/construction documents.
ADDITIONAL ATTACHMENTS 20260827 - Flamingo Aviary - 100% SD’s 20260924 - SK SD Narrative 20260921 - Nets Unlimited Pricing 20260922 - DWS Steel Pricing
NAVIGATION PROJECT APPROACH PROCESS CONSTRUCTION BIDS Fletemeyer Construction Stanton Construction Nets Unlimited Drake Williams COST SYNTHESIS DESIGN TEAM COST OF SERVICE CONCLUSION ZOO COSTS
3 4-5 6-7 8-9 10-11 12-13 14-17 18-19 20-21 22-23
DENVER ZOO CONSERVATION ALLIANCE SCHEMATIC PRICING REVIEW
F L A M I N G O N E T T I N G S C H E M AT I C D E S I G N
3
PROCESS EXPLORATION AND DOCUMENTATION • Exploration through workshops and review with Zoo staff • Preparation of a physical model • Preparation of schematic documents • Preparation and review of construction bid documents
NEW HSS STEEL FRAMING. HOT DIPPED GALVANIZED, WITH HIGH ZINC PRIMER, AND PAINT (COLOR BY OWNER). RE: A1.01
3 A4.10
0' - 2"
2
EXISTING SHADE SAIL TO REMAIN. NO SCOPE OF WORK.
LINE OF EXISTING ROOF BEYOND. NO SCOPE OF WORK.
B.O. ROOF EAVE 5300' - 6"
EXISTING FLAMINGO BUILDING BEYOND. NO SCOPE OF WORK.
EXISTING ROOF. NO SCOPE OF WORK.
INFILL EXISTING OPENINGS AT GUEST OVERLOOK. DETAILS TO BE DEVELOPED AS PART OF CONSTRUCTION DOCS. ASSUME NETTING TO MATCH.
EXISTING GUEST OVERLOOK
NEW LACING ROD INSTALLED ON EXISTING FACE OF GUEST OVERLOOK. DETAIL TO BE DEVELOPED AFTER STRUCTURAL ANALYSIS.
GUEST OVERLOOK, GUEST SIDE WALL GUEST OVERLOOK, EXHIBIT SIDE WALL
NEW HSS STEEL COLUMN. HOT DIPPED GALVANIZED, WITH HIGH ZINC PRIMER, AND PAINT (COLOR BY OWNER). RE: A1.01
EXISTING OPENING. NO SCOPE OF WORK.
EXISTING FLAMINGO EXHIBIT
GUEST SIDE OF EXHIBIT
EXISTING GUEST BARRIER. NO SCOPE OF WORK. NEW 1-1/2", BLACK, ANODIZED NETTING
FIRST FLOOR 5290' - 6"
NEW LACING ROD INSTALLED IN CONCRETE CURB. DETAIL TO BE DEVELOPED AFTER STRUCTURAL ANALYSIS.
EXISTING SHOTCRETE POOL
SCHEMATIC PRICING REVIEW
F L A M I N G O N E T T I N G S C H E M AT I C D E S I G N
5
3.1 ESTIMATES FLETEMEYER CONSTRUCTION • Fletemeyer Construction is not a GC, but a builder • Steel pricing provided by Steel United, out of Denver • N/A items to signify no scope of work included in pricing ITEM NO.
DESCRIPTION OF WORK
SCHEDULED VALUE
$909,330
Denver Zoo Flamingo Budget Site Demolition
$15,325
1
Demolition (Concrete, Guest Barrier Railing, Planter Area, Wall @ north entrance to enclosure)
2 3 4 5 6 7
Professional Surveying General Excavation, Backfill, Drilling Site Grading Imported Fill Trenching/ Utility Ditches Landscaping
8 9 10 11 12 13 14 15 16 17 18 19
Plywoood Protection over Concrete & Shotcrete Build Back Bench/ Reinstall Railings, etc Painting (Steel, Bolts, misc) Electrical Light Pole & Base Removal Black Vinyl Fencing Enclosure Dig Barrier 75' Railing Extension to 18" Asphalt Path Electrical Work & Electrical Pole Work Security Equipment Relocation (By Owner) Nets Unlimited Nets Unlimitied Taxes on Material
20
<NONE>
N/A
21 22
Concrete Pier/ Pilaster Foundaton Pour back for removed concrete
Concrete
$44,285
23 24
Steel Support Structure Tube Steel for Netted Doors
Structural Steel
$182,950
25 26
Permit Fees (TBD) Supervision Insurance Dumpsters/ Trash Clean Up Mobilization General Labor Office Supplies/ Blueprints Final Clean
General Conditions
$118,800
27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46
$15,325
Earthwork
$25,425
Site Improvements
$405,470
Utilities
Job Equipment (Scissors Lifts, Forklifts, Fuel, Scaffolding,etc)
Cold Weather Protection Contractor Layout Concrete testing Allowance Soils Testing Allowance Structural Steel/ Rebar Inspection Allowance Erosion Control Concrete Washout Water Meter Temp Fencing Temp Storage Container Temp Toilets Temp Heat Temp Electric
Bonding 2.5% Contracting Contractor Overhead 50 Contractor Profit 47 48 49
TOTAL:
$2,500 $18,350 $4,575 N/A N/A N/A
$5,440 $7,440 $14,210 $5,120 $20,650 $12,700 $21,750 $4,700 $17,660 N/A $282,850 $12,950
$0
$35,785 $8,500
$181,000 $1,950 N/A $60,800 $17,500 $4,360 $4,500 $9,675 $450 $950 $8,950 N/A N/A N/A N/A N/A N/A $2,770 N/A $4,720 $2,875 $1,250 N/A N/A $19,825 $250 $15,345 $81,655
$909,330
DENVER ZOO CONSERVATION ALLIANCE SCHEMATIC PRICING REVIEW
F L A M I N G O N E T T I N G S C H E M AT I C D E S I G N
7
Paint, Primer and Intermediate Coat Erection Grid J Pair of Doors, HSS Framing Reinstall Guest Barrier Extend "Shorty" Barrier 18" Vert
3.2 ESTIMATES Stanton Construction
9.000
13.000
Division 1.000
2.000
3.000
5.000
9.000
13.000
26.000 28.000 31.000
32.000
Quantity
Unit
Unit Cost
Subtotal
1 1 1 1 1 1 1 1 1
L Sum L Sum L Sum L Sum L Sum L Sum L Sum L Sum L Sum
$ 136,000.00 $ 14,000.00 $ 18,600.00 $ 3,600.00 $ 9,600.00 $ 600.00 $ 3,500.00 $ 2,800.00 $ 1,200.00
$ $ $ $ $ $ $ $ $
136,000 14,000 18,600 3,600 9,600 600 3,500 2,800 1,200
6 1 40 15 300
LF Ea LF LF SF
$ $ $ $ $
45.00 650.00 35.00 6.00 8.00
$ $ $ $ $ $
270 650 1,400 90 2,400 -
64 400 112 4 9 16.5 13
Ea LB SFCA CY Set SF CY
$ $ $ $ $ $ $
75.00 5.25 26.00 650.00 75.00 8.00 45.00
$ $ $ $ $ $ $
4,800 2,100 2,912 2,600 675 132 585
1 1 1 1 46 100
L Sum L Sum L Sum L Sum LF LF
$ 208,700.00 $ 20,000.00 $ 145,000.00 $ 8,800.00 $ 85.00 $ 120.00
$ $ $ $ $ $ $
208,700 20,000 145,000 8,800 3,910 12,000 -
1 2840
L Sum SF
$ $
3,000.00 6.60
$ $ $
3,000 18,744 -
1 1 1 11 68
L Sum L Sum L Sum SF SF
$ 139,750.00 $ 2,100.00 $ 146,000.00 $ 90.00 $ 90.00
$ $ $ $ $ $
139,750 2,100 146,000 990 6,120 -
1
L Sum
$
450.00
$
450
1
L Sum
$
1,200.00
$ $
1,200 -
40 15 9 66 12 11.64
VLF CY CY CY CY CY
$ $ $ $ $ $
265.00 85.00 55.00 115.00 85.00 8.00
400
SF
$
3.00
$ $ $ $ $ $ $ $ $
10,600 1,275 495 7,590 1,020 93 1,200 -
840 420
SF SF
$ $
4.40 3.00
$ $
3,696 1,260
GENERAL CONDITIONS
Supervision/ Misc. Costs General Labor Permits Conex/Storage Equipment Rentals Temp Toilets Safety/ Barricades Clean up/ Trash Dumpster
EXISTING CONDITIONS
Demolition of Site Concrete Bench Remove Security Pole and Foundation Remove Guest Barrier Remove Chainlink Fence, Vestibule Demo Asphalt at Vestibule, Allowance
CONCRETE
Drill, Epoxy Rebar Dowels Rebar Cages, 4 Ea Formwork 4000 psi Concrete, Place, Finish Labor to Set Anchor Bolts Grout Steel Base Plates Concrete Pumping
METALS
Structural Steel Materials Paint, Primer and Intermediate Coat Erection Grid J Pair of Doors, HSS Framing Reinstall Guest Barrier Extend "Shorty" Barrier 18" Vert
FINISHES
Field Paint, Touch-up, Railings Final Coat Steel
SPECIAL CONSTRUCTION
Netting Material Sub Quote Netting Hardware Netting Installation Infill Panel at Guest Overlook Main Panel at Guest Overlook
ELECTRICAL
Reinstall Pole Lighting
ELECTRONIC SAFETY & SECURITY
Reinstall Security Items
EXCAVATION
Drilled Caissons 30" dia, w/ Concrete Excavate Formed Piers Backfill Formed Piers Excavate/ Backfill Dig Barrier Misc. Hauling Spoils from Piers, Caissons Move to Stock Pile Revise Grade at East Retaining Wall Use Spoils
SITE IMPROVEMENTS
Dig Barrier Chain Link Dig Barrier Weed Fabric/Mesh
26.000
DZCA Flamingo Netting
Subdivision Totals
$
189,900
$
4,810
$
13,804
28.000 31.000
32.000
L Sum L Sum L Sum LF LF
$ 20,000.00 $ 145,000.00 $ 8,800.00 $ 85.00 $ 120.00
$ $ $ $ $ $
20,000 145,000 8,800 3,910 12,000 -
1 2840
L Sum SF
$ $
3,000.00 6.60
$ $ $
3,000 18,744 -
1 1 1 11 68
L Sum L Sum L Sum SF SF
$ 139,750.00 $ 2,100.00 $ 146,000.00 $ 90.00 $ 90.00
$ $ $ $ $ $
139,750 2,100 146,000 990 6,120 -
1
L Sum
$
450.00
$
450
1
L Sum
$
1,200.00
$ $
1,200 -
40 15 9 66 12 11.64
VLF CY CY CY CY CY
$ $ $ $ $ $
265.00 85.00 55.00 115.00 85.00 8.00
400
SF
$
3.00
$ $ $ $ $ $ $ $ $
10,600 1,275 495 7,590 1,020 93 1,200 -
840 420 38 152 214 2 33 1 28
SF SF SY SF SF Ea SY L Sum Ea
$ $ $ $ $ $ $ $ $
4.40 3.00 16.00 14.00 10.00 1,500.00 85.00 750.00 250.00
$ $ $ $ $ $ $ $ $
3,696 1,260 608 2,128 2,140 3,000 2,833 750 7,000
$
21,744
$
294,960
$
450
$
1,200
$
22,273
$
23,415
$
970,966
Contractor Overhead 10% Contractor Profit 15% Bonding 2.5% Contingency 15%
$ $ $ $
97,097 145,645 24,274 145,645
TOTAL:
$
1,383,627
Field Paint, Touch-up, Railings Final Coat Steel
SPECIAL CONSTRUCTION
Netting Material Sub Quote Netting Hardware Netting Installation Infill Panel at Guest Overlook Main Panel at Guest Overlook
$1,383,627
• Prepared with Means Construction Cost Data indices • Steel pricing provided by Drake Williams, out of Denver • N/A items to signify no scope of work included in pricing
STANTON CONSTRUCTION, INC.
FINISHES
1 1 1 46 100
ELECTRICAL
10/12/2026 Reinstall Pole Lighting Schematic Plan 8/26/2026
ELECTRONIC SAFETY & SECURITY
Reinstall Security Items
EXCAVATION
Drilled Caissons 30" dia, w/ Concrete Excavate Formed Piers Backfill Formed Piers Excavate/ Backfill Dig Barrier Misc. Hauling Spoils from Piers, Caissons Move to Stock Pile Revise Grade at East Retaining Wall Use Spoils
SITE IMPROVEMENTS
Dig Barrier Chain Link Dig Barrier Weed Fabric/Mesh Dig Barrier Gravel 8" Vestibule Top, 9 Ga Vinyl Chainlink Vestibule Walls Vestibule Gates Asphalt at Vestibule, Allowance Concrete Stoop at Grid J Doors Landscape Shrubs
SUB-TOTAL
$
398,410
$
21,744
$
294,960
$ 970,966
1
$
450
$
1,200
$
22,273
DENVER ZOO CONSERVATION ALLIANCE SCHEMATIC PRICING REVIEW
F L A M I N G O N E T T I N G S C H E M AT I C D E S I G N $
23,415
9
3.3 ESTIMATES Nets Unlimited • Both of the above estimates include the information listed as part of their price • Netting pricing by Nets Unlimited out of Arizona • See included document “20260921 - Nets Unlimited Pricing” for more detailed information • Provided pricing does not include sales tax • Original price did not include overlook infill. Add $7,100 for materials and install Denver Zoo – Flamingo • Hand-Woven Stainless Steel Cable Netting o Approximately 7,000 sq ft of hand-woven 3” mesh in 1/16” black oxide stainless steel type 304 cable netting covering the roof of the flamingo exhibit o Approximately 4,700 sq ft of hand-woven 2” or 1-1/2” mesh in 1/16” black oxide stainless steel type 304 cable netting covering the sides of the flamingo exhibit ▪ All netting will attach to continuous lacing rods by others on steel posts and beams ▪ There are no penetrations in the netting for trees, branches, or other objects protruding through the plane of the netting ▪ Netting will be delivered “un-finished” (loose cables top and bottom) and will need to be custom cut and fit on-site ▪ Netting price includes lacing cable the same size as comprises the netting and finishing sleeves ▪ Netting price includes delivery o
Total hand-woven netting (3” roof + 2” sides) = $117,450 Delivered
o
Total hand-woven netting (3” roof + 1-1/2” sides) = $139,750 Delivered
•
Cable & Related Hardware o We are assuming 3/8” SS cable with standard termination hardware including thimbles and wire rope clips as nothing was specified in the drawings. ▪ Cables along buildings to run through eyebolts embedded in concrete along the existing retaining wall ▪ Cables along chain-link dig barrier will be laced to the chain-link • A trench must be maintained to provide access to the top of the chain-link ▪ If the architect/engineer requires different cable sizes, finishes or termination hardware, the price will be adjusted accordingly ▪ Cable and hardware pricing includes delivery
•
Installation o Includes one (1) mobilization ▪ Additional mobilizations between $9,000 - $15,000 per trip ▪ Additional mobilizations will be billed accordingly based on our current schedule at the time and crew size required to perform the remaining scope of work on site o Based on our AZ based crew, paid at Arizona wage rates traveling to Denver, CO to perform our scope o PREVAILING WAGES ▪ If this project requires prevailing wages we will need to adjust our figures accordingly o PUBLIC WORKS ▪ If this job is a public works project, we will need to review the public works requirements and adjust our bid accordingly ▪ This pricing does not account for union, apprenticeship, or community workforce requirements o Our pricing reflects working 8-hour days and having access to the jobsite Mon – Sat ▪ Local restrictions on the available time on-site will require us to adjust our numbers accordingly o Installation pricing does not include materials o Installation pricing does not include an initial site visit for field dimensions o Installation pricing includes lift equipment rentals and assumes there would be adequate access to and around the site ▪ If scaffolding is required for work at elevation we will need to adjust our figures accordingly o Installation pricing assumes that all punch list items would be identified and provided during our single continuous mobilization. Any punch list items identified after we have left the site may require an additional mobilization which will be priced based on the crew size needed for the remaining work
▪
o
Total cable & related hardware = $2,100 Delivered
DENVER ZOO CONSERVATION ALLIANCE SCHEMATIC PRICING REVIEW
F L A M I N G O N E T T I N G S C H E M AT I C D E S I G N
Installation Total = $133,000 – $146,000
Page 2 of 3
11
3.4 ESTIMATES Drake Williams • Pricing from this submittal included in the Stanton construction pricing • Includes moneys for high zinc primer ILO hot dipped galv, due to construction concerns • See included document “20260922 - DWS Steel Pricing” for more detailed information
AGC Scope Form Submit: CSNA Architects Attn: Gregory Friesen Project: DZCA Flamingo Netting Budget 1 Address: 2300 Steele St City Denver DWS Midwest, LLC
Per Plans and Specs:
e-mail gmf@csnaarchitects.com
Yes
See Q&E
9/22/2026 Revision: Total Quote Pages: 9 Bid Date:
State CO Zip 80205 FOB Jobsite Installed Tax Included Posted/Prevailing Wage Is Bond Included Can You Bond Project Bond Rate/Cost MBE WBE
Addenda: Description. Structural Steel Framing
Specification Section # -
Date: Time: Rcvd By:
Phone: 719-440-6470
Phone: (303)721-9500 www.dwsteel.com Fax: (303)721-9504
20400 E. 26th Ave. Aurora, CO 80011
For Office Use Only
37293
DWS Bid #
No
No
Yes X X X
9.15%
X
X X
See Below DBE -
Units/Tons
17.6
Total Bid:
$373,700
See Qualifications & Exclusions
Specific Terms: Furnish items as Itemized above, subject to the following list of inclusions, exclusions and qualifications. List of Bid
Schematic Design drawing set dated 8/26/2026
Payment & Performance Bond (ADD) Price quoted is for one year of coverage.
$2,620
Payment & Performance Bond (ADD) Price quoted is for two years of coverage.
$3,560
Alternate Item No.
Use Tax Breakout ROM Breakout #1 ROM Breakout #2 ROM Breakout #3 ROM Breakout #4
Additions and Deduction Descriptions (P&P Bond is not included in amounts shown. Add will be approximately 1%) Included in Base Bid above, Use Tax (9.15%) is broken out for accounting purposes: Erection Cost: Primer and Intermediate Coat Cost: Detailing and Modelling Cost: Material, Fabrication, Delivery, Use Tax Cost: Digitally signed by Maryann J. Davis DN: C=US, E="mdavis@dwsteel.com ", O=Drake-Williams Steel, OU=Mountain Steel Division, CN="Maryann J. Davis " Date: 2026.09.22 13:57:55-06'00'
Tons
Bid Amount $8,218 $145,000 $20,000 $14,000 $194,700
Bidder's Authorized Signature
Estimating Manager Title
Maryann J. Davis, PE Printed Name
mdavis@dwsteel.com e-mail Address
Quality Steel Products Since 1882
DENVER ZOO CONSERVATION ALLIANCE SCHEMATIC PRICING REVIEW
F L A M I N G O N E T T I N G S C H E M AT I C D E S I G N
13
4
FLETEMEYER/STANTON COST SYNTHESIS • All costs from above bids are included • Organized to make information easily digestible • Comparison of cost showing where difference in price is • Remove and equal out % based costs (Overhead, profit, etc.)
Division # 01 00 00
02 00 00
03 00 00
#
Drew Value
Bob Value
Value Δ ($)
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21
General Conditions Permit Fees Supervision General Labor Equipment Rentals Temp. Storage Dumpster & Cleaning Final Clean Temp. Fencing/Baricades Temp. Toilets Mobilization Insurance Soils Testing (Allowance) Struc. Steel/ Rebar Inspection Allowance Concrete Testing Allowance Concrete Washout Erosion Control Cold Weather Protection Temp. Heat Temp. Electric Contracting Office Supplies
$0.00 $60,800.00 $9,675.00 $8,950.00 $2,875.00 $4,360.00 $950.00 $4,720.00 $1,250.00 $4,500.00 $17,500.00 $0.00 $0.00 $0.00 $2,770.00 $0.00 $0.00 $0.00 $0.00 $250.00 $450.00
$18,600.00 $136,000.00 $14,000.00 $9,600.00 $3,600.00 $3,000.00 $0.00 $3,500.00 $600.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$18,600.00 $75,200.00 $4,325.00 $650.00 $725.00 -$1,360.00 -$950.00 -$1,220.00 -$650.00 -$4,500.00 -$17,500.00 $0.00 $0.00 $0.00 -$2,770.00 $0.00 $0.00 $0.00 $0.00 -$250.00 -$450.00
22 23 24 25 26
Existing Conditions Demo Light/Security Pole Hard Surfaces Removal Keeper Barrier Guest Barrier Planter/Bench Modifications
$5,120.00 $3,831.25 $3,831.25 $3,831.25 $3,831.25
$650.00 $2,400.00 $90.00 $1,400.00 $270.00
-$4,470.00 -$1,431.25 -$3,741.25 -$2,431.25 -$3,561.25
27 27.1 27.2 27.3 27.4 27.5 27.6 27.7 28
Concrete Concrete Foundations Drill, Epoxy Rebar Dowels Rebar Cages, 4 Ea Formwork 4000 psi Concrete, Place, Finish Labor to Set Anchor Bolts Grout Steel Base Plates Concrete Pumping Pourback for Removed Concrete
$35,785.00 N/A N/A N/A N/A N/A N/A N/A $8,500.00
$13,804.00 $4,800.00 $2,100.00 $2,912.00 $2,600.00 $675.00 $132.00 $585.00 $0.00
-$21,981.00
Division Subtotals (Drew)
Division Subtotals (Bob)
$119,050.00
$188,900.00
$20,445.00
$44,285.00
$4,810.00
$13,804.00
Value Δ ($) $69,850.00
-$15,635.00
-$30,481.00
Highest Value
Lowest
$218,550.00 $18,600.00 $136,000.00 $14,000.00 $9,600.00 $3,600.00 $4,360.00 $950.00 $4,720.00 $1,250.00 $4,500.00 $17,500.00 $0.00 $0.00 $0.00 $2,770.00 $0.00 $0.00 $0.00 $0.00 $250.00 $450.00
$89
$20,445.00 $5,120.00 $3,831.25 $3,831.25 $3,831.25 $3,831.25
$4 $ $2
$44,285.00 $35,785.00
$13 $13
DENVER ZOO CONSERVATION ALLIANCE SCHEMATIC PRICING REVIEW
F L A M I N G O N E T T I N G S C H E M AT I C D E S I G N -$8,500.00
15
$8,500.00
$60 $9 $8 $2 $3
$3 $
$1 $
03 00 00
05 00 00
09 00 00
13 00 00
26 00 00 28 00 00 31 00 00
32 00 00
24 25 26
Keeper Barrier Guest Barrier Planter/Bench Modifications
$3,831.25 $3,831.25 $3,831.25
$90.00 $1,400.00 $270.00
-$3,741.25 -$2,431.25 -$3,561.25
27 27.1 27.2 27.3 27.4 27.5 27.6 27.7 28
Concrete Concrete Foundations Drill, Epoxy Rebar Dowels Rebar Cages, 4 Ea Formwork 4000 psi Concrete, Place, Finish Labor to Set Anchor Bolts Grout Steel Base Plates Concrete Pumping Pourback for Removed Concrete
$35,785.00 N/A N/A N/A N/A N/A N/A N/A $8,500.00
$13,804.00 $4,800.00 $2,100.00 $2,912.00 $2,600.00 $675.00 $132.00 $585.00 $0.00
-$21,981.00
29 29.1 29.2 30 31
Metals Steel Support Structure Steel Materials Erection Tube Steel Door Modigy "Shorty" Railing
$181,000.00 N/A N/A $1,950.00 $21,750.00
$353,700.00 $208,700.00 $145,000.00 $8,800.00 $12,000.00
$172,700.00
32 32.1 32.2 32.3
Finishes Paint Shop Paint, Primer, & Intermediate Coat Field Paint, Touch-Ups, & Railings Final Coat Steel
$14,210.00 $0.00 $0.00 $0.00
$41,744.00 $20,000.00 $3,000.00 $18,744.00
$27,534.00
33 33.1 33.2 34
Special Construction Nets Unlimited Quote Infill Panel at Guest Overlook Main Panel at Guest Overlook Nets Unlimited Taxes on Material
$294,950.00 $0.00 $0.00 $12,950.00
$294,950.00 $2,100.00 $7,100.00 $12,950.00
35
Electrical Electrical Work
$17,660.00
$450.00
36
Electronic Safety & Security Reinstall Security Items
$0.00
$1,200.00
37 37.1 37.2 37.3 37.4 38 39 40
Excavation General Excavation 30" Drilled Caissons Excavate Formed Piers Backfill Formed Piers Excavate/ Backfill Dig Barrier Site Grading Misc. Hauling Spoils from Piers/Caissons
$18,350.00 N/A N/A N/A N/A $4,575.00 $0.00 $0.00
$19,960.00 $10,600.00 $1,275.00 $495.00 $7,590.00 $1,200.00 $1,020.00 $93.00
41 41.1 41.2 41.3 42 42.1 42.2 42.3 43 44
Site Improvements Dig Barrier Chain Link Weed Fabric/Mesh 8" Gravel Chain Link Vestibule Vestibule Top Vestibule Walls Vestibule Gates Asphalt Allowance Guest Barrier and Concrete Bench Repair
$12,700.00 N/A N/A N/A $20,650.00 N/A N/A N/A $4,700.00 $7,440.00
$5,564.00 $3,696.00 $1,260.00 $608.00 $7,268.00 $2,128.00 $2,140.00 $3,000.00 $2,833.00 $3,910.00
$44,285.00
$13,804.00
-$30,481.00
-$8,500.00
$3,831.25 $3,831.25 $3,831.25
$1 $
$44,285.00 $35,785.00
$13 $13
$8,500.00 $204,700.00
$374,500.00
$169,800.00
$6,850.00 -$9,750.00
$384,250.00 $353,700.00
$194 $181
$8,800.00 $21,750.00
$1 $12
$14,210.00
$41,744.00
$27,534.00
$41,744.00 $41,744.00
$14 $14
$307,900.00
$307,900.00
$0.00
$317,100.00 $294,950.00 $2,100.00 $7,100.00 $12,950.00
$307 $294
$ $
$12
$17,660.00
$450.00
-$17,210.00
$17,660.00 $17,660.00
$0.00
$1,200.00
$1,200.00
$1,200.00 $1,200.00
$22,925.00
$22,273.00
-$652.00
$25,648.00 $19,960.00
$19 $18
$4,575.00 $1,020.00 $93.00
$1
$51,680.00 $12,700.00
$19 $5
-$13,382.00
$20,650.00
$7
-$1,867.00 -$3,530.00
$4,700.00 $7,440.00
$2 $3
$1,610.00
-$3,375.00 $1,020.00 $93.00
-$7,136.00
$50,930.00
$20,325.00
-$30,605.00
32 00 00
33 00 00
38 39 40
Site Grading Misc. Hauling Spoils from Piers/Caissons
$4,575.00 $0.00 $0.00
$1,200.00 $1,020.00 $93.00
-$3,375.00 $1,020.00 $93.00
41 41.1 41.2 41.3 42 42.1 42.2 42.3 43 44 45 46 47
Site Improvements Dig Barrier $12,700.00 Chain Link N/A Weed Fabric/Mesh N/A 8" Gravel N/A Chain Link Vestibule $20,650.00 Vestibule Top N/A Vestibule Walls N/A Vestibule Gates N/A Asphalt Allowance $4,700.00 Guest Barrier and Concrete Bench Repair $7,440.00 Concrete Stoop at HM Door $0.00 Landscaping $0.00 Plywood Protection Over Concrete & Shotcrete $5,440.00
$5,564.00 $3,696.00 $1,260.00 $608.00 $7,268.00 $2,128.00 $2,140.00 $3,000.00 $2,833.00 $3,910.00 $750.00 $0.00 $0.00
-$7,136.00
48
Utilities Professional Surbeyting
$2,500.00
$0.00
$4,575.00 $1,020.00 $93.00
$1
$51,680.00 $12,700.00
$19 $5
-$13,382.00
$20,650.00
$7
-$1,867.00 -$3,530.00 $750.00 $0.00 -$5,440.00
$4,700.00 $7,440.00 $750.00 $0.00 $5,440.00
$2 $3
-$2,500.00 Subtotals:
$20,325.00
-$30,605.00
$2,500.00
$0.00
-$2,500.00
$2,500.00 $2,500.00
$804,605.00
$975,906.00
$171,301.00
$1,125,062.00
$356
CONTRACTOR OVERHEAD
10%
$80,460.50
$97,590.60
$112,506.20
$35,67
CONTRACTOR PROFIT
15%
$120,690.75
$146,385.90
$168,759.30
$53,51
BONDING
2.5%
$20,115.13
$24,397.65
$28,126.55
$8,918
CONTINGENCY
15%
$120,690.75
$146,385.90
$168,759.30
$53,51
$1,146,562.13
$1,390,666.05
$1,603,213.35
$508,36
$39,212.42
$47,560.78
$54,829.90
$1,185,774.55
$1,438,226.83
$1,658,043.25
TOTAL: ESCALATION: GRAND TOTAL:
*
$50,930.00
*
*3.42%
$244,103.93
6.84% ANNUAL / 2 = 3.42% ASSUMING CONSTRUCTION STARTS JUNE 2027 DENVER ZOO CONSERVATION ALLIANCE SCHEMATIC PRICING REVIEW
F L A M I N G O N E T T I N G S C H E M AT I C D E S I G N
17
5
CONSTRUCTION DOCUMENTATION & CONSTRUCTION ADMINISTRATION COST OF SERVICE PROPOSALS CSNA - ARCHITECTURAL • $XX,XXX • Preparation of Construction Documents • Early coordination with trade partners • Construction Administration 3 ROCKS - STRUCTURAL • $XX,XXX • Preparation of Construction Documents • Early coordination with trade partners • Construction Administration SK DESIGN GROUP - CIVIL • No utility work expected at this time • $15,000 allowance for potholing • $30,000 budget for coordination, drainage study, and permitting BRIDGERS & PAXTON - ELECTRICAL • $XX,XXX allowance TOTAL: • $XXX,XXX DENVER ZOO CONSERVATION ALLIANCE SCHEMATIC PRICING REVIEW
F L A M I N G O N E T T I N G S C H E M AT I C D E S I G N
19
6
COST SUMMARY PROJECT COST • Construction Cost $1,658,043 • AE Costs • Architectural $XX,XXX • Structural $XX,XXX • Civil $XX,XXX • Electrical $XX,XXX • SUBTOTAL $X,XXX,XXX • Zoo Costs TBD • GRANDTOTAL $X,XXX,XXX
DENVER ZOO CONSERVATION ALLIANCE SCHEMATIC PRICING REVIEW
F L A M I N G O N E T T I N G S C H E M AT I C D E S I G N
21
6
DZCA COSTS
UNDER SEPARATE COVER
DENVER ZOO CONSERVATION ALLIANCE SCHEMATIC PRICING REVIEWE
F L A M I N G O N E T T I N G S C H E M AT I C D E S I G N
23
DENVER ZOO CONSERVATION ALLIANCE PROFESSIONAL SERVICES PROPOSAL RESPONSE
F L A M I N G O N E T T I N G S C H E M AT I C D E S I G N