1
2
3
Contractor:
PO Box 488
Quantities
4
5
6
Contractor:
Box A
PO Box 828
Quantities
7
8
9
Contractor:
Quantities
|
IOWA DEPARTMENT OF NATURAL RESOURCES |
|
| Bids For: | Location: | Lake Darling | Date: 10/4/2012 | Project No. |
| Shoreline Armoring and PCC Paving | County: | WASHINGTON | Time: 11:00 A.M. | 12-06-92-07 |
| 1 | 2 | 3 | | |||||||||
| Estimated Cost: $3,800,000.00 | Contractor: | | JB Holland Construction | DeLong Construction Inc | Wicks Construction Co | | |||||||
| Funding Source: 100% Lake Restoration, | | 2092 HWY 9 West | | 1320 N 8th Ave PO Box 488 | | PO Box 428 | | ||||||
| Decorah IA 52101 | | Washington IA 52353 | | Decorah IA 52101 | | |||||||
| Plan Sets Requested: 26 | Quantities | | 563-382-2901 | | 319-653-3334 | | 563-382-2325 | | |||||
| No. | Description: | No. | Unit | | Unit Price | Amount | | Unit Price | Amount | | Unit Price | Amount | |
| | | | | | | | | | | | | |
| 1 | Fishing Pier | 1 | L.S. | | $45,000.00 | $45,000.00 | | $4,000.00 | $4,000.00 | | $48,250.00 | $48,250.00 | |
| 2 | CLEAR+GRUBB | 6 | Acres | | $3,850.00 | $23,100.00 | | $1,075.00 | $6,450.00 | | $4,500.00 | $27,000.00 | |
| 3 | EXCAVATION, CL 10, RDWY+BORROW | 1977 | C.Y. | | $4.93 | $9,746.61 | | $3.35 | $6,622.95 | | $3.25 | $6,425.25 | |
| 4 | MODIFIED SUBBASE | 7.4 | C.Y. | | $27.55 | $203.87 | | $28.50 | $210.90 | | $26.50 | $196.10 | |
| 5 | GRANULAR SURF ON RD, CL A CR STONE | 1619 | Tons | | $14.75 | $23,880.25 | | $16.20 | $26,227.80 | | $15.00 | $24,285.00 | |
| 6 | APRON, METAL, 18" | 6 | Each | | $156.00 | $936.00 | | $70.00 | $420.00 | | $175.00 | $1,050.00 | |
| 7 | APRON, METAL, 24" | 2 | Each | | $223.00 | $446.00 | | $110.00 | $220.00 | | $220.00 | $440.00 | |
| 8 | CULV, CMP ENT, 18" | 63 | L.F. | | $23.25 | $1,464.75 | | $57.00 | $3,591.00 | | $28.00 | $1,764.00 | |
| 9 | CULV, CMP ENT, 24" | 45 | L.F. | | $27.25 | $1,226.25 | | $78.00 | $3,510.00 | | $30.00 | $1,350.00 | |
| 10 | SIDEWALK, PCC 5" | 6892.1 | S.Y. | | $24.75 | $170,579.475 | | $19.75 | $136,118.975 | | $19.75 | $136,118.975 | |
| 11 | SIDEWALK, PCC, 6" | 587 | S.Y. | | $26.75 | $15,702.25 | | $20.85 | $12,238.95 | | $20.85 | $12,238.95 | |
| 12 | SEED+FERTILIZE (URBAN) | 6 | Acres | | $1,419.00 | $8,514.00 | | $1,850.00 | $11,100.00 | | $1,850.00 | $11,100.00 | |
| 13 | CLEAR+GRUBB | 1.9 | Acres | | $3,850.00 | $7,315.00 | | $1,075.00 | $2,042.50 | | $4,500.00 | $8,550.00 | |
| 14 | EXCAVATION, CL 10, RDWY+BORROW | 12097 | C.Y. | | $1.00 | $12,097.00 | | $3.35 | $40,524.95 | | $3.25 | $39,315.25 | |
| 15 | ENGINEERING FABRIC | 6935 | S.Y. | | $1.25 | $8,668.75 | | $1.60 | $11,096.00 | | $1.80 | $12,483.00 | |
| 16 | REVETMENT, CLASS D | 4986 | Tons | | $21.75 | $108,445.50 | | $25.35 | $126,395.10 | | $25.00 | $124,650.00 | |
| 17 | SEED+FERTILIZE (URBAN) | 1.9 | Acres | | $1,419.00 | $2,696.10 | | $1,850.00 | $3,515.00 | | $0.00 | $0.00 | |
| 18 | BEACH SAND | 4560 | Tons | | $17.00 | $77,520.00 | | $16.70 | $76,152.00 | | $15.50 | $70,680.00 | |
| 19 | RAISE LIFT STATION, COMPLETE | 1 | L.S. | | $3,000.00 | $3,000.00 | | $6,850.00 | $6,850.00 | | $5,500.00 | $5,500.00 | |
| 20 | CLEAR+GRUBB | 6 | Acres | | $3,850.00 | $23,100.00 | | $1,075.00 | $6,450.00 | | $4,500.00 | $27,000.00 | |
| 21 | EXCAVATION, CL 10, RDWY+BORROW | 14815 | C.Y. | | $3.10 | $45,926.50 | | $3.35 | $49,630.25 | | $3.25 | $48,148.75 | |
| 22 | MODIFIED SUBBASE | 596 | C.Y. | | $27.55 | $16,419.80 | | $28.50 | $16,986.00 | | $26.50 | $15,794.00 | |
| 23 | SHLD CONSTRUCTION, EARTH | 6.61 | STA. | | $250.00 | $1,652.50 | | $140.75 | $930.358 | | $250.00 | $1,652.50 | |
| 24 | STD/S-F PCC PAV'T, CL C CL 3, 7" | 2980 | S.Y. | | $25.00 | $74,500.00 | | $23.90 | $71,222.00 | | $23.90 | $71,222.00 | |
| 25 | GRANULAR SURF ON RD, CL A CR STONE | 556.5 | Tons | | $14.75 | $8,208.375 | | $16.20 | $9,015.30 | | $15.00 | $8,347.50 | |
| 26 | STRUCT CONC (MISCELLANEOUS) | 160 | C.Y. | | $201.00 | $32,160.00 | | $300.00 | $48,000.00 | | $300.00 | $48,000.00 | |
| 27 | APRON, CONC, 12" | 1 | Each | | $350.00 | $350.00 | | $550.00 | $550.00 | | $300.00 | $300.00 | |
| 28 | INTAKE, SW511 | 1 | Each | | $2,100.00 | $2,100.00 | | $2,500.00 | $2,500.00 | | $2,000.00 | $2,000.00 | |
| 29 | INTAKE, SW-512, 18" | 1 | Each | | $1,500.00 | $1,500.00 | | $1,260.00 | $1,260.00 | | $975.00 | $975.00 | |
| 30 | PILE, STEEL SHEET | 3800 | S.F. | | $36.00 | $136,800.00 | | $30.00 | $114,000.00 | | $22.00 | $83,600.00 | |
| 31 | SUBDRAIN, LONGITUDINAL, (SHLD) 4" | 660.8 | L.F. | | $3.32 | $2,193.856 | | $3.30 | $2,180.64 | | $3.30 | $2,180.64 | |
| 32 | SUBDRAIN OUTLET (RF-19C) | 6 | Each | | $160.93 | $965.58 | | $160.00 | $960.00 | | $160.00 | $960.00 | |
| 33 | RM SWR G-MAIN, TRENCHED, RCP, 2000D, 12" | 365 | L.F. | | $27.75 | $10,128.75 | | $25.50 | $9,307.50 | | $29.00 | $10,585.00 | |
| 34 | RMVL OF PAV'T | 3552 | S.Y. | | $1.00 | $3,552.00 | | $3.00 | $10,656.00 | | $2.50 | $8,880.00 | |
| 35 | SIDEWALK, PCC, 5" | 250.4 | S.Y. | | $24.64 | $6,169.856 | | $21.50 | $5,383.60 | | $21.50 | $5,383.60 | |
| 36 | PAINTED PAV'T MARK, WATERBORNE/SOLVENT | 29.11 | STA. | | $145.84 | $4,245.402 | | $145.00 | $4,220.95 | | $145.00 | $4,220.95 | |
| 37 | SEED+FERTILIZE (URBAN) | 6 | Acres | | $1,419.00 | $8,514.00 | | $1,850.00 | $11,100.00 | | $1,850.00 | $11,100.00 | |
| 38 | LIGHT POLE AND BASE, COMPLETE | 3 | Each | | $3,201.75 | $9,605.25 | | $3,185.00 | $9,555.00 | | $3,250.00 | $9,750.00 | |
| 39 | ELECTRICAL SERVICE TO MAIN BOAT RAMP, COMPLETE | 1 | L.S. | | $9,745.00 | $9,745.00 | | $9,700.00 | $9,700.00 | | $9,750.00 | $9,750.00 | |
| 40 | SHELTER AND SWINGSET DEMOLITION | 1 | L.S. | | $1,750.00 | $1,750.00 | | $4,000.00 | $4,000.00 | | $5,000.00 | $5,000.00 | |
| 41 | BRIDGE PLANKS - 3" X 12" | 735 | L.F. | | $16.00 | $11,760.00 | | $17.00 | $12,495.00 | | $22.00 | $16,170.00 | |
| 42 | STORMCEPTOR (OSR-390) | 1 | Each | | $15,000.00 | $15,000.00 | | $40,000.00 | $40,000.00 | | $20,000.00 | $20,000.00 | |
| 43 | BENCHES, COMPLETE | 8 | Each | | $480.00 | $3,840.00 | | $385.00 | $3,080.00 | | $350.00 | $2,800.00 | |
| 44 | 40'X65' SHELTER, COMPLETE | 1 | Each | | $60,000.00 | $60,000.00 | | $61,500.00 | $61,500.00 | | $95,500.00 | $95,500.00 | |
| 45 | EXCAVATION, CL 10, RDWY+BORROW | 5538 | C.Y. | | $1.50 | $8,307.00 | | $3.35 | $18,552.30 | | $3.25 | $17,998.50 | |
| 46 | MODIFIED SUBBASE | 708 | C.Y. | | $27.55 | $19,505.40 | | $28.50 | $20,178.00 | | $26.50 | $18,762.00 | |
| 47 | STD/S-F PCC PAV'T, CL C CL 3, 7" | 4248 | S.Y. | | $25.00 | $106,200.00 | | $23.90 | $101,527.20 | | $23.90 | $101,527.20 | |
| 48 | 3/8" MINUS AGGREGATE | 51 | Tons | | $20.00 | $1,020.00 | | $17.75 | $905.25 | | $35.00 | $1,785.00 | |
| 49 | ENGINEERING FABRIC | 997 | S.Y. | | $1.25 | $1,246.25 | | $1.60 | $1,595.20 | | $1.80 | $1,794.60 | |
| 50 | REVETMENT, CLASS D | 935 | Tons | | $21.75 | $20,336.25 | | $25.35 | $23,702.25 | | $25.00 | $23,375.00 | |
| 51 | 2" STONE | 16 | Tons | | $22.00 | $352.00 | | $26.75 | $428.00 | | $35.00 | $560.00 | |
| 52 | EXCAVATION, CL 10, RDWY+BORROW | 2870 | C.Y. | | $1.75 | $5,022.50 | | $3.35 | $9,614.50 | | $3.25 | $9,327.50 | |
| 53 | 3/8" MINUS AGGREGATE | 12 | Tons | | $15.00 | $180.00 | | $17.75 | $213.00 | | $35.00 | $420.00 | |
| 54 | GRANULAR SURF ON RD, CL A CR STONE | 1126.1 | Tons | | $14.65 | $16,497.365 | | $16.20 | $18,242.82 | | $15.00 | $16,891.50 | |
| 55 | STRUCT CONC (MISCELLANEOUS) | 23.85 | C.Y. | | $201.00 | $4,793.85 | | $400.00 | $9,540.00 | | $400.00 | $9,540.00 | |
| 56 | ENGINEER FABRIC | 298 | S.Y. | | $1.25 | $372.50 | | $1.60 | $476.80 | | $1.80 | $536.40 | |
| 57 | REVETMENT, CLASS D | 295 | Tons | | $21.75 | $6,416.25 | | $23.35 | $6,888.25 | | $25.00 | $7,375.00 | |
| 58 | EXCAVATION, CL 10, RDWY+BORROW | 5249 | C.Y. | | $1.50 | $7,873.50 | | $3.35 | $17,584.15 | | $3.25 | $17,059.25 | |
| 59 | MODIFIED SUBBASE | 548 | C.Y. | | $27.55 | $15,097.40 | | $28.50 | $15,618.00 | | $26.50 | $14,522.00 | |
| 60 | SHLD CONSTRUCTION, EARTH | 15.47 | STA. | | $250.00 | $3,867.50 | | $140.75 | $2,177.403 | | $250.00 | $3,867.50 | |
| 61 | STD/S-F PCC PAV'T, CL C CL 3, 7" | 2742 | S.Y. | | $25.00 | $68,550.00 | | $23.90 | $65,533.80 | | $23.90 | $65,533.80 | |
| 62 | POROUS BACKFILL | 181 | Tons | | $20.00 | $3,620.00 | | $19.10 | $3,457.10 | | $25.00 | $4,525.00 | |
| 63 | INTAKE, SW-512, 18" | 2 | Each | | $1,600.00 | $3,200.00 | | $1,260.00 | $2,520.00 | | $975.00 | $1,950.00 | |
| 64 | SUBDRAIN, LONGITUDINAL, (SHLD) 4" | 626.06 | L.F. | | $3.32 | $2,078.519 | | $3.30 | $2,065.998 | | $3.30 | $2,065.998 | |
| 65 | STD, PERFORATED, 8" | 309 | L.F. | | $9.50 | $2,935.50 | | $6.00 | $1,854.00 | | $16.00 | $4,944.00 | |
| 66 | SUBDRAIN OUTLET (RF-19C) | 4 | Each | | $161.00 | $644.00 | | $160.00 | $640.00 | | $160.00 | $640.00 | |
| 67 | RM SWR G-MAIN, TRENCHED, RCP 2000D, 12" | 118 | L.F. | | $27.75 | $3,274.50 | | $25.50 | $3,009.00 | | $43.00 | $5,074.00 | |
| 68 | ENGINEER FABRIC | 1008 | S.Y. | | $1.25 | $1,260.00 | | $1.60 | $1,612.80 | | $1.80 | $1,814.40 | |
| 69 | RMVL OF PAV'T | 3290 | S.Y. | | $1.00 | $3,290.00 | | $3.00 | $9,870.00 | | $2.50 | $8,225.00 | |
| 70 | NATIVE GRASS SEEDING | 0.5 | Acres | | $2,534.00 | $1,267.00 | | $2,000.00 | $1,000.00 | | $2,000.00 | $1,000.00 | |
| 71 | ELECTRICAL SERVICE TO LODGE PARKING, COMPLETE | 1 | L.S. | | $705.00 | $705.00 | | $700.00 | $700.00 | | $750.00 | $750.00 | |
| 72 | SOIL MATRIX | 280 | C.Y. | | $24.00 | $6,720.00 | | $30.00 | $8,400.00 | | $35.00 | $9,800.00 | |
| 73 | EXCAVATION, CL 10, RDWY+BORROW | 1414 | C.Y. | | $2.50 | $3,535.00 | | $3.35 | $4,736.90 | | $3.25 | $4,595.50 | |
| 74 | MODIFIED SUBBASE | 502 | C.Y. | | $27.55 | $13,830.10 | | $28.50 | $14,307.00 | | $26.50 | $13,303.00 | |
| 75 | STD/S-F PCC PAV'T, CL C CL 3, 7" | 3011 | S.Y. | | $25.00 | $75,275.00 | | $23.90 | $71,962.90 | | $23.90 | $71,962.90 | |
| 76 | PAINTED PAV'T MARK, WATERBORNE/SOLVENT | 28.77 | STA. | | $146.00 | $4,200.42 | | $145.00 | $4,171.65 | | $145.00 | $4,171.65 | |
| 77 | LIGHT POLE AND BASE, COMPLETE | 4 | Each | | $3,860.00 | $15,440.00 | | $3,850.00 | $15,400.00 | | $3,100.00 | $12,400.00 | |
| 78 | PRECAST CONCRETE SINGLE PIT LATRINE | 1 | Each | | $23,500.00 | $23,500.00 | | $32,000.00 | $32,000.00 | | $25,000.00 | $25,000.00 | |
| 79 | EXCAVATION, CL 10, RDWY+BORROW | 9853 | C.Y. | | $2.50 | $24,632.50 | | $3.35 | $33,007.55 | | $3.25 | $32,022.25 | |
| 80 | MODIFIED SUBBASE | 7811.4 | C.Y. | | $27.55 | $215,204.07 | | $28.50 | $222,624.90 | | $26.50 | $207,002.10 | |
| 81 | SHLD CONSTRUCTION, EARTH | 349.84 | STA. | | $150.00 | $52,476.00 | | $140.75 | $49,239.98 | | $250.00 | $87,460.00 | |
| 82 | STD/S-F PCC PAV'T, CL C CL 3, 7" | 38984.6 | S.Y. | | $25.00 | $974,615.00 | | $23.90 | $931,731.94 | | $23.90 | $931,731.94 | |
| 83 | APRON, CONC, 24" | 22 | Each | | $500.00 | $11,000.00 | | $815.00 | $17,930.00 | | $450.00 | $9,900.00 | |
| 84 | ARPON, CONC, 30" | 2 | Each | | $600.00 | $1,200.00 | | $875.00 | $1,750.00 | | $500.00 | $1,000.00 | |
| 85 | APRON, CONC, 48" | 1 | Each | | $1,200.00 | $1,200.00 | | $1,650.00 | $1,650.00 | | $1,100.00 | $1,100.00 | |
| 86 | CULV, CONC RDWY PIPE, 24" | 1005 | L.F. | | $45.50 | $45,727.50 | | $56.50 | $56,782.50 | | $48.00 | $48,240.00 | |
| 87 | CONC, RDWY PIPE, 30" | 161 | L.F. | | $60.00 | $9,660.00 | | $70.50 | $11,350.50 | | $55.00 | $8,855.00 | |
| 88 | CULV, CONC RDWY PIPE, 48" | 100 | L.F. | | $100.00 | $10,000.00 | | $112.50 | $11,250.00 | | $90.00 | $9,000.00 | |
| 89 | SUBDRAIN, LONGITUDINAL, (SHLD) 4" | 31085.14 | L.F. | | $3.32 | $103,202.665 | | $3.30 | $102,580.962 | | $3.30 | $102,580.962 | |
| 90 | SUBDRAIN OUTLET (RF-19C) | 104 | Each | | $161.00 | $16,744.00 | | $160.00 | $16,640.00 | | $160.00 | $16,640.00 | |
| 91 | RMVL OF PAV'T | 41212 | S.Y. | | $1.00 | $41,212.00 | | $3.00 | $123,636.00 | | $2.50 | $103,030.00 | |
| 92 | SEED+FERTILIZE (URBAN) | 15 | Acres | | $1,419.00 | $21,285.00 | | $1,850.00 | $27,750.00 | | $1,850.00 | $27,750.00 | |
| 93 | 24" JOINT BLOCK | 2 | Each | | $150.00 | $300.00 | | $365.00 | $730.00 | | $500.00 | $1,000.00 | |
| 94 | 30" JOINT BLOCK | 2 | Each | | $200.00 | $400.00 | | $365.00 | $730.00 | | $550.00 | $1,100.00 | |
| 95 | 48" JOINT BLOCK | 1 | Each | | $350.00 | $350.00 | | $365.00 | $365.00 | | $800.00 | $800.00 | |
| 96 | 48" RISER | 1 | Each | | $3,600.00 | $3,600.00 | | $2,500.00 | $2,500.00 | | $4,000.00 | $4,000.00 | |
| 97 | EXCAVATION, CL, 10, RDWY+BORROW | 283 | C.Y. | | $2.50 | $707.50 | | $3.35 | $948.05 | | $3.25 | $919.75 | |
| 98 | MODIFIED SUBBASE | 284 | C.Y. | | $27.55 | $7,824.20 | | $28.50 | $8,094.00 | | $26.50 | $7,526.00 | |
| 99 | STD/S-F PCC PAV'T, CL C CL 3, 7" | 1700 | S.Y. | | $25.00 | $42,500.00 | | $23.90 | $40,630.00 | | $23.90 | $40,630.00 | |
| 100 | EXCAVATION, CL 10, RDWY+BORROW | 300 | C.Y. | | $2.50 | $750.00 | | $3.35 | $1,005.00 | | $3.25 | $975.00 | |
| 101 | DUMP STATION, COMPLETE | 1 | L.S. | | $13,000.00 | $13,000.00 | | $17,750.00 | $17,750.00 | | $13,000.00 | $13,000.00 | |
| 102 | MOBILIZATION | 1 | L.S. | | $110,500.00 | $110,500.00 | | $75,000.00 | $75,000.00 | | $87,500.00 | $87,500.00 | |
| 103 | 36" JOINT BLOCK | 2 | Each | | $200.00 | $400.00 | | $365.00 | $730.00 | | $600.00 | $1,200.00 | |
| 104 | CULV, CONC RDWY PIPE, 36" | 155 | L.F. | | $81.00 | $12,555.00 | | $80.00 | $12,400.00 | | $66.00 | $10,230.00 | |
| 105 | APRON, CONC, 36" | 2 | Each | | $1,000.00 | $2,000.00 | | $1,110.00 | $2,220.00 | | $875.00 | $1,750.00 | |
| | | | | | | | | | | | | |
| $3,184,186.913 | | $3,243,479.375 | | $3,280,756.165 | | ||||||||
| | | | | | | | | | | | | |
| 4 | 5 | 6 | | |||||||||
| Estimated Cost: $3,800,000.00 | Contractor: | | PETERSON CONTRACTORS INC (PCI-REINBECK) | Cornerstone Excavating Inc. | C J Moyna & Sons Inc | | |||||||
| Funding Source: 100% Lake Restoration, | | 104 Blackhawk St Box A | | 1320 West Main St PO Box 828 | | 24412 Hwy 13 | | ||||||
| Reinbeck IA 50669 | | Washington IA 52353 | | Elkader IA 52043 | | |||||||
| Plan Sets Requested: 26 | Quantities | | 319-345-2713 | | 319-653-3957 | | 563-245-1442 | | |||||
| No. | Description: | No. | Unit | | Unit Price | Amount | | Unit Price | Amount | | Unit Price | Amount | |
| | | | | | | | | | | | | |
| 1 | Fishing Pier | 1 | L.S. | | $42,500.00 | $42,500.00 | | $42,000.00 | $42,000.00 | | $50,000.00 | $50,000.00 | |
| 2 | CLEAR+GRUBB | 6 | Acres | | $3,000.00 | $18,000.00 | | $3,000.00 | $18,000.00 | | $4,000.00 | $24,000.00 | |
| 3 | EXCAVATION, CL 10, RDWY+BORROW | 1977 | C.Y. | | $5.40 | $10,675.80 | | $3.25 | $6,425.25 | | $3.50 | $6,919.50 | |
| 4 | MODIFIED SUBBASE | 7.4 | C.Y. | | $37.00 | $273.80 | | $25.95 | $192.03 | | $25.00 | $185.00 | |
| 5 | GRANULAR SURF ON RD, CL A CR STONE | 1619 | Tons | | $15.00 | $24,285.00 | | $14.75 | $23,880.25 | | $16.50 | $26,713.50 | |
| 6 | APRON, METAL, 18" | 6 | Each | | $200.00 | $1,200.00 | | $115.00 | $690.00 | | $1,000.00 | $6,000.00 | |
| 7 | APRON, METAL, 24" | 2 | Each | | $300.00 | $600.00 | | $160.00 | $320.00 | | $1,500.00 | $3,000.00 | |
| 8 | CULV, CMP ENT, 18" | 63 | L.F. | | $27.00 | $1,701.00 | | $28.00 | $1,764.00 | | $26.00 | $1,638.00 | |
| 9 | CULV, CMP ENT, 24" | 45 | L.F. | | $34.00 | $1,530.00 | | $32.00 | $1,440.00 | | $28.00 | $1,260.00 | |
| 10 | SIDEWALK, PCC 5" | 6892.1 | S.Y. | | $19.75 | $136,118.975 | | $24.50 | $168,856.45 | | $19.75 | $136,118.975 | |
| 11 | SIDEWALK, PCC, 6" | 587 | S.Y. | | $20.85 | $12,238.95 | | $26.50 | $15,555.50 | | $20.85 | $12,238.95 | |
| 12 | SEED+FERTILIZE (URBAN) | 6 | Acres | | $1,800.00 | $10,800.00 | | $1,800.00 | $10,800.00 | | $3,200.00 | $19,200.00 | |
| 13 | CLEAR+GRUBB | 1.9 | Acres | | $3,000.00 | $5,700.00 | | $3,000.00 | $5,700.00 | | $4,000.00 | $7,600.00 | |
| 14 | EXCAVATION, CL 10, RDWY+BORROW | 12097 | C.Y. | | $2.90 | $35,081.30 | | $3.25 | $39,315.25 | | $2.85 | $34,476.45 | |
| 15 | ENGINEERING FABRIC | 6935 | S.Y. | | $2.50 | $17,337.50 | | $1.50 | $10,402.50 | | $3.00 | $20,805.00 | |
| 16 | REVETMENT, CLASS D | 4986 | Tons | | $22.75 | $113,431.50 | | $25.00 | $124,650.00 | | $24.00 | $119,664.00 | |
| 17 | SEED+FERTILIZE (URBAN) | 1.9 | Acres | | $1,800.00 | $3,420.00 | | $1,800.00 | $3,420.00 | | $4,000.00 | $7,600.00 | |
| 18 | BEACH SAND | 4560 | Tons | | $17.25 | $78,660.00 | | $16.00 | $72,960.00 | | $17.00 | $77,520.00 | |
| 19 | RAISE LIFT STATION, COMPLETE | 1 | L.S. | | $21,000.00 | $21,000.00 | | $10,000.00 | $10,000.00 | | $5,800.00 | $5,800.00 | |
| 20 | CLEAR+GRUBB | 6 | Acres | | $3,000.00 | $18,000.00 | | $3,000.00 | $18,000.00 | | $4,000.00 | $24,000.00 | |
| 21 | EXCAVATION, CL 10, RDWY+BORROW | 14815 | C.Y. | | $4.00 | $59,260.00 | | $3.25 | $48,148.75 | | $3.00 | $44,445.00 | |
| 22 | MODIFIED SUBBASE | 596 | C.Y. | | $27.75 | $16,539.00 | | $25.95 | $15,466.20 | | $25.00 | $14,900.00 | |
| 23 | SHLD CONSTRUCTION, EARTH | 6.61 | STA. | | $155.00 | $1,024.55 | | $150.00 | $991.50 | | $350.00 | $2,313.50 | |
| 24 | STD/S-F PCC PAV'T, CL C CL 3, 7" | 2980 | S.Y. | | $23.90 | $71,222.00 | | $24.85 | $74,053.00 | | $23.90 | $71,222.00 | |
| 25 | GRANULAR SURF ON RD, CL A CR STONE | 556.5 | Tons | | $15.00 | $8,347.50 | | $14.75 | $8,208.375 | | $16.50 | $9,182.25 | |
| 26 | STRUCT CONC (MISCELLANEOUS) | 160 | C.Y. | | $300.00 | $48,000.00 | | $320.00 | $51,200.00 | | $350.00 | $56,000.00 | |
| 27 | APRON, CONC, 12" | 1 | Each | | $650.00 | $650.00 | | $705.00 | $705.00 | | $1,200.00 | $1,200.00 | |
| 28 | INTAKE, SW511 | 1 | Each | | $2,300.00 | $2,300.00 | | $2,500.00 | $2,500.00 | | $5,500.00 | $5,500.00 | |
| 29 | INTAKE, SW-512, 18" | 1 | Each | | $1,350.00 | $1,350.00 | | $1,750.00 | $1,750.00 | | $5,500.00 | $5,500.00 | |
| 30 | PILE, STEEL SHEET | 3800 | S.F. | | $25.00 | $95,000.00 | | $36.00 | $136,800.00 | | $37.00 | $140,600.00 | |
| 31 | SUBDRAIN, LONGITUDINAL, (SHLD) 4" | 660.8 | L.F. | | $6.50 | $4,295.20 | | $5.80 | $3,832.64 | | $3.50 | $2,312.80 | |
| 32 | SUBDRAIN OUTLET (RF-19C) | 6 | Each | | $150.00 | $900.00 | | $135.00 | $810.00 | | $180.00 | $1,080.00 | |
| 33 | RM SWR G-MAIN, TRENCHED, RCP, 2000D, 12" | 365 | L.F. | | $27.00 | $9,855.00 | | $25.65 | $9,362.25 | | $25.00 | $9,125.00 | |
| 34 | RMVL OF PAV'T | 3552 | S.Y. | | $2.50 | $8,880.00 | | $2.65 | $9,412.80 | | $3.95 | $14,030.40 | |
| 35 | SIDEWALK, PCC, 5" | 250.4 | S.Y. | | $21.50 | $5,383.60 | | $24.50 | $6,134.80 | | $21.50 | $5,383.60 | |
| 36 | PAINTED PAV'T MARK, WATERBORNE/SOLVENT | 29.11 | STA. | | $145.00 | $4,220.95 | | $145.00 | $4,220.95 | | $150.00 | $4,366.50 | |
| 37 | SEED+FERTILIZE (URBAN) | 6 | Acres | | $1,800.00 | $10,800.00 | | $1,800.00 | $10,800.00 | | $2,500.00 | $15,000.00 | |
| 38 | LIGHT POLE AND BASE, COMPLETE | 3 | Each | | $2,900.00 | $8,700.00 | | $3,500.00 | $10,500.00 | | $3,200.00 | $9,600.00 | |
| 39 | ELECTRICAL SERVICE TO MAIN BOAT RAMP, COMPLETE | 1 | L.S. | | $11,600.00 | $11,600.00 | | $10,000.00 | $10,000.00 | | $10,000.00 | $10,000.00 | |
| 40 | SHELTER AND SWINGSET DEMOLITION | 1 | L.S. | | $3,500.00 | $3,500.00 | | $1,500.00 | $1,500.00 | | $7,500.00 | $7,500.00 | |
| 41 | BRIDGE PLANKS - 3" X 12" | 735 | L.F. | | $16.60 | $12,201.00 | | $16.00 | $11,760.00 | | $17.00 | $12,495.00 | |
| 42 | STORMCEPTOR (OSR-390) | 1 | Each | | $29,900.00 | $29,900.00 | | $35,000.00 | $35,000.00 | | $3,500.00 | $3,500.00 | |
| 43 | BENCHES, COMPLETE | 8 | Each | | $420.00 | $3,360.00 | | $1,000.00 | $8,000.00 | | $4,000.00 | $32,000.00 | |
| 44 | 40'X65' SHELTER, COMPLETE | 1 | Each | | $115,000.00 | $115,000.00 | | $80,000.00 | $80,000.00 | | $50,000.00 | $50,000.00 | |
| 45 | EXCAVATION, CL 10, RDWY+BORROW | 5538 | C.Y. | | $4.00 | $22,152.00 | | $3.25 | $17,998.50 | | $3.75 | $20,767.50 | |
| 46 | MODIFIED SUBBASE | 708 | C.Y. | | $27.75 | $19,647.00 | | $25.95 | $18,372.60 | | $25.00 | $17,700.00 | |
| 47 | STD/S-F PCC PAV'T, CL C CL 3, 7" | 4248 | S.Y. | | $23.90 | $101,527.20 | | $24.85 | $105,562.80 | | $23.90 | $101,527.20 | |
| 48 | 3/8" MINUS AGGREGATE | 51 | Tons | | $24.00 | $1,224.00 | | $14.75 | $752.25 | | $100.00 | $5,100.00 | |
| 49 | ENGINEERING FABRIC | 997 | S.Y. | | $2.50 | $2,492.50 | | $1.50 | $1,495.50 | | $3.00 | $2,991.00 | |
| 50 | REVETMENT, CLASS D | 935 | Tons | | $22.75 | $21,271.25 | | $25.00 | $23,375.00 | | $24.00 | $22,440.00 | |
| 51 | 2" STONE | 16 | Tons | | $35.00 | $560.00 | | $14.75 | $236.00 | | $25.00 | $400.00 | |
| 52 | EXCAVATION, CL 10, RDWY+BORROW | 2870 | C.Y. | | $5.00 | $14,350.00 | | $3.25 | $9,327.50 | | $3.75 | $10,762.50 | |
| 53 | 3/8" MINUS AGGREGATE | 12 | Tons | | $35.00 | $420.00 | | $14.75 | $177.00 | | $100.00 | $1,200.00 | |
| 54 | GRANULAR SURF ON RD, CL A CR STONE | 1126.1 | Tons | | $15.00 | $16,891.50 | | $14.75 | $16,609.975 | | $16.50 | $18,580.65 | |
| 55 | STRUCT CONC (MISCELLANEOUS) | 23.85 | C.Y. | | $400.00 | $9,540.00 | | $300.00 | $7,155.00 | | $350.00 | $8,347.50 | |
| 56 | ENGINEER FABRIC | 298 | S.Y. | | $2.50 | $745.00 | | $1.50 | $447.00 | | $3.00 | $894.00 | |
| 57 | REVETMENT, CLASS D | 295 | Tons | | $26.50 | $7,817.50 | | $25.00 | $7,375.00 | | $24.00 | $7,080.00 | |
| 58 | EXCAVATION, CL 10, RDWY+BORROW | 5249 | C.Y. | | $5.85 | $30,706.65 | | $3.25 | $17,059.25 | | $4.25 | $22,308.25 | |
| 59 | MODIFIED SUBBASE | 548 | C.Y. | | $27.75 | $15,207.00 | | $25.95 | $14,220.60 | | $25.00 | $13,700.00 | |
| 60 | SHLD CONSTRUCTION, EARTH | 15.47 | STA. | | $155.00 | $2,397.85 | | $150.00 | $2,320.50 | | $350.00 | $5,414.50 | |
| 61 | STD/S-F PCC PAV'T, CL C CL 3, 7" | 2742 | S.Y. | | $23.90 | $65,533.80 | | $24.85 | $68,138.70 | | $23.90 | $65,533.80 | |
| 62 | POROUS BACKFILL | 181 | Tons | | $22.00 | $3,982.00 | | $21.10 | $3,819.10 | | $26.00 | $4,706.00 | |
| 63 | INTAKE, SW-512, 18" | 2 | Each | | $1,350.00 | $2,700.00 | | $1,775.00 | $3,550.00 | | $3,500.00 | $7,000.00 | |
| 64 | SUBDRAIN, LONGITUDINAL, (SHLD) 4" | 626.06 | L.F. | | $6.50 | $4,069.39 | | $5.80 | $3,631.148 | | $3.50 | $2,191.21 | |
| 65 | STD, PERFORATED, 8" | 309 | L.F. | | $12.00 | $3,708.00 | | $20.00 | $6,180.00 | | $16.00 | $4,944.00 | |
| 66 | SUBDRAIN OUTLET (RF-19C) | 4 | Each | | $150.00 | $600.00 | | $135.00 | $540.00 | | $175.00 | $700.00 | |
| 67 | RM SWR G-MAIN, TRENCHED, RCP 2000D, 12" | 118 | L.F. | | $27.00 | $3,186.00 | | $25.65 | $3,026.70 | | $50.00 | $5,900.00 | |
| 68 | ENGINEER FABRIC | 1008 | S.Y. | | $2.50 | $2,520.00 | | $1.50 | $1,512.00 | | $4.00 | $4,032.00 | |
| 69 | RMVL OF PAV'T | 3290 | S.Y. | | $2.50 | $8,225.00 | | $2.65 | $8,718.50 | | $3.95 | $12,995.50 | |
| 70 | NATIVE GRASS SEEDING | 0.5 | Acres | | $4,000.00 | $2,000.00 | | $4,000.00 | $2,000.00 | | $8,000.00 | $4,000.00 | |
| 71 | ELECTRICAL SERVICE TO LODGE PARKING, COMPLETE | 1 | L.S. | | $12,850.00 | $12,850.00 | | $750.00 | $750.00 | | $1,000.00 | $1,000.00 | |
| 72 | SOIL MATRIX | 280 | C.Y. | | $65.00 | $18,200.00 | | $100.00 | $28,000.00 | | $65.00 | $18,200.00 | |
| 73 | EXCAVATION, CL 10, RDWY+BORROW | 1414 | C.Y. | | $5.85 | $8,271.90 | | $3.25 | $4,595.50 | | $4.25 | $6,009.50 | |
| 74 | MODIFIED SUBBASE | 502 | C.Y. | | $27.75 | $13,930.50 | | $25.95 | $13,026.90 | | $25.00 | $12,550.00 | |
| 75 | STD/S-F PCC PAV'T, CL C CL 3, 7" | 3011 | S.Y. | | $23.90 | $71,962.90 | | $24.85 | $74,823.35 | | $23.90 | $71,962.90 | |
| 76 | PAINTED PAV'T MARK, WATERBORNE/SOLVENT | 28.77 | STA. | | $145.00 | $4,171.65 | | $145.00 | $4,171.65 | | $150.00 | $4,315.50 | |
| 77 | LIGHT POLE AND BASE, COMPLETE | 4 | Each | | $1,400.00 | $5,600.00 | | $3,500.00 | $14,000.00 | | $4,000.00 | $16,000.00 | |
| 78 | PRECAST CONCRETE SINGLE PIT LATRINE | 1 | Each | | $28,000.00 | $28,000.00 | | $30,000.00 | $30,000.00 | | $6,500.00 | $6,500.00 | |
| 79 | EXCAVATION, CL 10, RDWY+BORROW | 9853 | C.Y. | | $4.75 | $46,801.75 | | $3.25 | $32,022.25 | | $4.25 | $41,875.25 | |
| 80 | MODIFIED SUBBASE | 7811.4 | C.Y. | | $27.00 | $210,907.80 | | $25.95 | $202,705.83 | | $25.00 | $195,285.00 | |
| 81 | SHLD CONSTRUCTION, EARTH | 349.84 | STA. | | $155.00 | $54,225.20 | | $150.00 | $52,476.00 | | $295.00 | $103,202.80 | |
| 82 | STD/S-F PCC PAV'T, CL C CL 3, 7" | 38984.6 | S.Y. | | $23.90 | $931,731.94 | | $24.85 | $968,767.31 | | $23.90 | $931,731.94 | |
| 83 | APRON, CONC, 24" | 22 | Each | | $850.00 | $18,700.00 | | $965.00 | $21,230.00 | | $1,650.00 | $36,300.00 | |
| 84 | ARPON, CONC, 30" | 2 | Each | | $900.00 | $1,800.00 | | $1,140.00 | $2,280.00 | | $2,300.00 | $4,600.00 | |
| 85 | APRON, CONC, 48" | 1 | Each | | $1,500.00 | $1,500.00 | | $2,125.00 | $2,125.00 | | $3,650.00 | $3,650.00 | |
| 86 | CULV, CONC RDWY PIPE, 24" | 1005 | L.F. | | $47.00 | $47,235.00 | | $36.00 | $36,180.00 | | $51.00 | $51,255.00 | |
| 87 | CONC, RDWY PIPE, 30" | 161 | L.F. | | $58.00 | $9,338.00 | | $44.00 | $7,084.00 | | $59.00 | $9,499.00 | |
| 88 | CULV, CONC RDWY PIPE, 48" | 100 | L.F. | | $108.00 | $10,800.00 | | $86.00 | $8,600.00 | | $130.00 | $13,000.00 | |
| 89 | SUBDRAIN, LONGITUDINAL, (SHLD) 4" | 31085.14 | L.F. | | $5.50 | $170,968.27 | | $5.80 | $180,293.812 | | $3.50 | $108,797.99 | |
| 90 | SUBDRAIN OUTLET (RF-19C) | 104 | Each | | $150.00 | $15,600.00 | | $135.00 | $14,040.00 | | $175.00 | $18,200.00 | |
| 91 | RMVL OF PAV'T | 41212 | S.Y. | | $2.50 | $103,030.00 | | $2.65 | $109,211.80 | | $3.15 | $129,817.80 | |
| 92 | SEED+FERTILIZE (URBAN) | 15 | Acres | | $1,650.00 | $24,750.00 | | $1,650.00 | $24,750.00 | | $3,200.00 | $48,000.00 | |
| 93 | 24" JOINT BLOCK | 2 | Each | | $550.00 | $1,100.00 | | $300.00 | $600.00 | | $3,800.00 | $7,600.00 | |
| 94 | 30" JOINT BLOCK | 2 | Each | | $600.00 | $1,200.00 | | $400.00 | $800.00 | | $4,200.00 | $8,400.00 | |
| 95 | 48" JOINT BLOCK | 1 | Each | | $725.00 | $725.00 | | $600.00 | $600.00 | | $4,800.00 | $4,800.00 | |
| 96 | 48" RISER | 1 | Each | | $6,000.00 | $6,000.00 | | $7,500.00 | $7,500.00 | | $6,500.00 | $6,500.00 | |
| 97 | EXCAVATION, CL, 10, RDWY+BORROW | 283 | C.Y. | | $7.00 | $1,981.00 | | $3.25 | $919.75 | | $10.00 | $2,830.00 | |
| 98 | MODIFIED SUBBASE | 284 | C.Y. | | $27.75 | $7,881.00 | | $25.95 | $7,369.80 | | $25.00 | $7,100.00 | |
| 99 | STD/S-F PCC PAV'T, CL C CL 3, 7" | 1700 | S.Y. | | $23.90 | $40,630.00 | | $24.85 | $42,245.00 | | $23.90 | $40,630.00 | |
| 100 | EXCAVATION, CL 10, RDWY+BORROW | 300 | C.Y. | | $7.00 | $2,100.00 | | $3.25 | $975.00 | | $10.00 | $3,000.00 | |
| 101 | DUMP STATION, COMPLETE | 1 | L.S. | | $14,000.00 | $14,000.00 | | $22,500.00 | $22,500.00 | | $18,500.00 | $18,500.00 | |
| 102 | MOBILIZATION | 1 | L.S. | | $107,500.00 | $107,500.00 | | $117,000.00 | $117,000.00 | | $235,000.00 | $235,000.00 | |
| 103 | 36" JOINT BLOCK | 2 | Each | | $625.00 | $1,250.00 | | $500.00 | $1,000.00 | | $4,400.00 | $8,800.00 | |
| 104 | CULV, CONC RDWY PIPE, 36" | 155 | L.F. | | $65.00 | $10,075.00 | | $56.00 | $8,680.00 | | $70.00 | $10,850.00 | |
| 105 | APRON, CONC, 36" | 2 | Each | | $1,100.00 | $2,200.00 | | $1,490.00 | $2,980.00 | | $2,100.00 | $4,200.00 | |
| | | | | | | | | | | | | |
| $3,455,333.175 | | $3,503,431.07 | | $3,673,173.715 | | ||||||||
| | | | | | | | | | | | | |
| 7 | 8 | 9 | | |||||||||
| Estimated Cost: $3,800,000.00 | Contractor: | | Ceres Environmental Services | | |||||||||
| Funding Source: 100% Lake Restoration, | | 3825 85th Ave North | | | | ||||||||
| Brooklyn Park MN 55443 | | | | |||||||||
| Plan Sets Requested: 26 | Quantities | | 763-488-5600 | | | | |||||||
| No. | Description: | No. | Unit | | Unit Price | Amount | | Unit Price | Amount | | Unit Price | Amount | |
| | | | | | | | | | | | | |
| 1 | Fishing Pier | 1 | L.S. | | $54,000.00 | $54,000.00 | | $0.00 | | $0.00 | | ||
| 2 | CLEAR+GRUBB | 6 | Acres | | $2,135.00 | $12,810.00 | | $0.00 | | $0.00 | | ||
| 3 | EXCAVATION, CL 10, RDWY+BORROW | 1977 | C.Y. | | $4.15 | $8,204.55 | | $0.00 | | $0.00 | | ||
| 4 | MODIFIED SUBBASE | 7.4 | C.Y. | | $71.65 | $530.21 | | $0.00 | | $0.00 | | ||
| 5 | GRANULAR SURF ON RD, CL A CR STONE | 1619 | Tons | | $17.65 | $28,575.35 | | $0.00 | | $0.00 | | ||
| 6 | APRON, METAL, 18" | 6 | Each | | $180.00 | $1,080.00 | | $0.00 | | $0.00 | | ||
| 7 | APRON, METAL, 24" | 2 | Each | | $225.00 | $450.00 | | $0.00 | | $0.00 | | ||
| 8 | CULV, CMP ENT, 18" | 63 | L.F. | | $38.45 | $2,422.35 | | $0.00 | | $0.00 | | ||
| 9 | CULV, CMP ENT, 24" | 45 | L.F. | | $45.40 | $2,043.00 | | $0.00 | | $0.00 | | ||
| 10 | SIDEWALK, PCC 5" | 6892.1 | S.Y. | | $27.55 | $189,877.355 | | $0.00 | | $0.00 | | ||
| 11 | SIDEWALK, PCC, 6" | 587 | S.Y. | | $29.80 | $17,492.60 | | $0.00 | | $0.00 | | ||
| 12 | SEED+FERTILIZE (URBAN) | 6 | Acres | | $2,178.00 | $13,068.00 | | $0.00 | | $0.00 | | ||
| 13 | CLEAR+GRUBB | 1.9 | Acres | | $2,165.00 | $4,113.50 | | $0.00 | | $0.00 | | ||
| 14 | EXCAVATION, CL 10, RDWY+BORROW | 12097 | C.Y. | | $2.90 | $35,081.30 | | $0.00 | | $0.00 | | ||
| 15 | ENGINEERING FABRIC | 6935 | S.Y. | | $2.15 | $14,910.25 | | $0.00 | | $0.00 | | ||
| 16 | REVETMENT, CLASS D | 4986 | Tons | | $24.15 | $120,411.90 | | $0.00 | | $0.00 | | ||
| 17 | SEED+FERTILIZE (URBAN) | 1.9 | Acres | | $2,175.00 | $4,132.50 | | $0.00 | | $0.00 | | ||
| 18 | BEACH SAND | 4560 | Tons | | $16.10 | $73,416.00 | | $0.00 | | $0.00 | | ||
| 19 | RAISE LIFT STATION, COMPLETE | 1 | L.S. | | $3,665.00 | $3,665.00 | | $0.00 | | $0.00 | | ||
| 20 | CLEAR+GRUBB | 6 | Acres | | $2,135.00 | $12,810.00 | | $0.00 | | $0.00 | | ||
| 21 | EXCAVATION, CL 10, RDWY+BORROW | 14815 | C.Y. | | $3.75 | $55,556.25 | | $0.00 | | $0.00 | | ||
| 22 | MODIFIED SUBBASE | 596 | C.Y. | | $32.55 | $19,399.80 | | $0.00 | | $0.00 | | ||
| 23 | SHLD CONSTRUCTION, EARTH | 6.61 | STA. | | $321.71 | $2,126.503 | | $0.00 | | $0.00 | | ||
| 24 | STD/S-F PCC PAV'T, CL C CL 3, 7" | 2980 | S.Y. | | $27.95 | $83,291.00 | | $0.00 | | $0.00 | | ||
| 25 | GRANULAR SURF ON RD, CL A CR STONE | 556.5 | Tons | | $16.30 | $9,070.95 | | $0.00 | | $0.00 | | ||
| 26 | STRUCT CONC (MISCELLANEOUS) | 160 | C.Y. | | $225.00 | $36,000.00 | | $0.00 | | $0.00 | | ||
| 27 | APRON, CONC, 12" | 1 | Each | | $310.00 | $310.00 | | $0.00 | | $0.00 | | ||
| 28 | INTAKE, SW511 | 1 | Each | | $875.00 | $875.00 | | $0.00 | | $0.00 | | ||
| 29 | INTAKE, SW-512, 18" | 1 | Each | | $905.00 | $905.00 | | $0.00 | | $0.00 | | ||
| 30 | PILE, STEEL SHEET | 3800 | S.F. | | $41.91 | $159,258.00 | | $0.00 | | $0.00 | | ||
| 31 | SUBDRAIN, LONGITUDINAL, (SHLD) 4" | 660.8 | L.F. | | $3.85 | $2,544.08 | | $0.00 | | $0.00 | | ||
| 32 | SUBDRAIN OUTLET (RF-19C) | 6 | Each | | $195.00 | $1,170.00 | | $0.00 | | $0.00 | | ||
| 33 | RM SWR G-MAIN, TRENCHED, RCP, 2000D, 12" | 365 | L.F. | | $28.55 | $10,420.75 | | $0.00 | | $0.00 | | ||
| 34 | RMVL OF PAV'T | 3552 | S.Y. | | $3.30 | $11,721.60 | | $0.00 | | $0.00 | | ||
| 35 | SIDEWALK, PCC, 5" | 250.4 | S.Y. | | $27.55 | $6,898.52 | | $0.00 | | $0.00 | | ||
| 36 | PAINTED PAV'T MARK, WATERBORNE/SOLVENT | 29.11 | STA. | | $202.94 | $5,907.583 | | $0.00 | | $0.00 | | ||
| 37 | SEED+FERTILIZE (URBAN) | 6 | Acres | | $2,175.00 | $13,050.00 | | $0.00 | | $0.00 | | ||
| 38 | LIGHT POLE AND BASE, COMPLETE | 3 | Each | | $3,510.00 | $10,530.00 | | $0.00 | | $0.00 | | ||
| 39 | ELECTRICAL SERVICE TO MAIN BOAT RAMP, COMPLETE | 1 | L.S. | | $10,685.00 | $10,685.00 | | $0.00 | | $0.00 | | ||
| 40 | SHELTER AND SWINGSET DEMOLITION | 1 | L.S. | | $900.00 | $900.00 | | $0.00 | | $0.00 | | ||
| 41 | BRIDGE PLANKS - 3" X 12" | 735 | L.F. | | $17.65 | $12,972.75 | | $0.00 | | $0.00 | | ||
| 42 | STORMCEPTOR (OSR-390) | 1 | Each | | $35,800.00 | $35,800.00 | | $0.00 | | $0.00 | | ||
| 43 | BENCHES, COMPLETE | 8 | Each | | $485.00 | $3,880.00 | | $0.00 | | $0.00 | | ||
| 44 | 40'X65' SHELTER, COMPLETE | 1 | Each | | $44,275.00 | $44,275.00 | | $0.00 | | $0.00 | | ||
| 45 | EXCAVATION, CL 10, RDWY+BORROW | 5538 | C.Y. | | $3.95 | $21,875.10 | | $0.00 | | $0.00 | | ||
| 46 | MODIFIED SUBBASE | 708 | C.Y. | | $32.55 | $23,045.40 | | $0.00 | | $0.00 | | ||
| 47 | STD/S-F PCC PAV'T, CL C CL 3, 7" | 4248 | S.Y. | | $27.95 | $118,731.60 | | $0.00 | | $0.00 | | ||
| 48 | 3/8" MINUS AGGREGATE | 51 | Tons | | $23.80 | $1,213.80 | | $0.00 | | $0.00 | | ||
| 49 | ENGINEERING FABRIC | 997 | S.Y. | | $2.20 | $2,193.40 | | $0.00 | | $0.00 | | ||
| 50 | REVETMENT, CLASS D | 935 | Tons | | $24.75 | $23,141.25 | | $0.00 | | $0.00 | | ||
| 51 | 2" STONE | 16 | Tons | | $27.25 | $436.00 | | $0.00 | | $0.00 | | ||
| 52 | EXCAVATION, CL 10, RDWY+BORROW | 2870 | C.Y. | | $4.10 | $11,767.00 | | $0.00 | | $0.00 | | ||
| 53 | 3/8" MINUS AGGREGATE | 12 | Tons | | $30.60 | $367.20 | | $0.00 | | $0.00 | | ||
| 54 | GRANULAR SURF ON RD, CL A CR STONE | 1126.1 | Tons | | $16.55 | $18,636.955 | | $0.00 | | $0.00 | | ||
| 55 | STRUCT CONC (MISCELLANEOUS) | 23.85 | C.Y. | | $224.85 | $5,362.673 | | $0.00 | | $0.00 | | ||
| 56 | ENGINEER FABRIC | 298 | S.Y. | | $2.20 | $655.60 | | $0.00 | | $0.00 | | ||
| 57 | REVETMENT, CLASS D | 295 | Tons | | $25.00 | $7,375.00 | | $0.00 | | $0.00 | | ||
| 58 | EXCAVATION, CL 10, RDWY+BORROW | 5249 | C.Y. | | $4.10 | $21,520.90 | | $0.00 | | $0.00 | | ||
| 59 | MODIFIED SUBBASE | 548 | C.Y. | | $32.55 | $17,837.40 | | $0.00 | | $0.00 | | ||
| 60 | SHLD CONSTRUCTION, EARTH | 15.47 | STA. | | $312.38 | $4,832.519 | | $0.00 | | $0.00 | | ||
| 61 | STD/S-F PCC PAV'T, CL C CL 3, 7" | 2742 | S.Y. | | $27.95 | $76,638.90 | | $0.00 | | $0.00 | | ||
| 62 | POROUS BACKFILL | 181 | Tons | | $20.00 | $3,620.00 | | $0.00 | | $0.00 | | ||
| 63 | INTAKE, SW-512, 18" | 2 | Each | | $902.00 | $1,804.00 | | $0.00 | | $0.00 | | ||
| 64 | SUBDRAIN, LONGITUDINAL, (SHLD) 4" | 626.06 | L.F. | | $3.85 | $2,410.331 | | $0.00 | | $0.00 | | ||
| 65 | STD, PERFORATED, 8" | 309 | L.F. | | $8.15 | $2,518.35 | | $0.00 | | $0.00 | | ||
| 66 | SUBDRAIN OUTLET (RF-19C) | 4 | Each | | $195.00 | $780.00 | | $0.00 | | $0.00 | | ||
| 67 | RM SWR G-MAIN, TRENCHED, RCP 2000D, 12" | 118 | L.F. | | $28.75 | $3,392.50 | | $0.00 | | $0.00 | | ||
| 68 | ENGINEER FABRIC | 1008 | S.Y. | | $2.20 | $2,217.60 | | $0.00 | | $0.00 | | ||
| 69 | RMVL OF PAV'T | 3290 | S.Y. | | $2.80 | $9,212.00 | | $0.00 | | $0.00 | | ||
| 70 | NATIVE GRASS SEEDING | 0.5 | Acres | | $5,515.00 | $2,757.50 | | $0.00 | | $0.00 | | ||
| 71 | ELECTRICAL SERVICE TO LODGE PARKING, COMPLETE | 1 | L.S. | | $770.00 | $770.00 | | $0.00 | | $0.00 | | ||
| 72 | SOIL MATRIX | 280 | C.Y. | | $47.50 | $13,300.00 | | $0.00 | | $0.00 | | ||
| 73 | EXCAVATION, CL 10, RDWY+BORROW | 1414 | C.Y. | | $4.35 | $6,150.90 | | $0.00 | | $0.00 | | ||
| 74 | MODIFIED SUBBASE | 502 | C.Y. | | $32.55 | $16,340.10 | | $0.00 | | $0.00 | | ||
| 75 | STD/S-F PCC PAV'T, CL C CL 3, 7" | 3011 | S.Y. | | $27.95 | $84,157.45 | | $0.00 | | $0.00 | | ||
| 76 | PAINTED PAV'T MARK, WATERBORNE/SOLVENT | 28.77 | STA. | | $202.94 | $5,838.584 | | $0.00 | | $0.00 | | ||
| 77 | LIGHT POLE AND BASE, COMPLETE | 4 | Each | | $3,390.00 | $13,560.00 | | $0.00 | | $0.00 | | ||
| 78 | PRECAST CONCRETE SINGLE PIT LATRINE | 1 | Each | | $25,815.00 | $25,815.00 | | $0.00 | | $0.00 | | ||
| 79 | EXCAVATION, CL 10, RDWY+BORROW | 9853 | C.Y. | | $5.00 | $49,265.00 | | $0.00 | | $0.00 | | ||
| 80 | MODIFIED SUBBASE | 7811.4 | C.Y. | | $32.55 | $254,261.07 | | $0.00 | | $0.00 | | ||
| 81 | SHLD CONSTRUCTION, EARTH | 349.84 | STA. | | $309.50 | $108,275.48 | | $0.00 | | $0.00 | | ||
| 82 | STD/S-F PCC PAV'T, CL C CL 3, 7" | 38984.6 | S.Y. | | $27.95 | $1,089,619.57 | | $0.00 | | $0.00 | | ||
| 83 | APRON, CONC, 24" | 22 | Each | | $505.00 | $11,110.00 | | $0.00 | | $0.00 | | ||
| 84 | ARPON, CONC, 30" | 2 | Each | | $625.00 | $1,250.00 | | $0.00 | | $0.00 | | ||
| 85 | APRON, CONC, 48" | 1 | Each | | $1,200.00 | $1,200.00 | | $0.00 | | $0.00 | | ||
| 86 | CULV, CONC RDWY PIPE, 24" | 1005 | L.F. | | $37.40 | $37,587.00 | | $0.00 | | $0.00 | | ||
| 87 | CONC, RDWY PIPE, 30" | 161 | L.F. | | $46.70 | $7,518.70 | | $0.00 | | $0.00 | | ||
| 88 | CULV, CONC RDWY PIPE, 48" | 100 | L.F. | | $82.80 | $8,280.00 | | $0.00 | | $0.00 | | ||
| 89 | SUBDRAIN, LONGITUDINAL, (SHLD) 4" | 31085.14 | L.F. | | $3.85 | $119,677.789 | | $0.00 | | $0.00 | | ||
| 90 | SUBDRAIN OUTLET (RF-19C) | 104 | Each | | $195.00 | $20,280.00 | | $0.00 | | $0.00 | | ||
| 91 | RMVL OF PAV'T | 41212 | S.Y. | | $2.80 | $115,393.60 | | $0.00 | | $0.00 | | ||
| 92 | SEED+FERTILIZE (URBAN) | 15 | Acres | | $2,178.00 | $32,670.00 | | $0.00 | | $0.00 | | ||
| 93 | 24" JOINT BLOCK | 2 | Each | | $325.00 | $650.00 | | $0.00 | | $0.00 | | ||
| 94 | 30" JOINT BLOCK | 2 | Each | | $393.00 | $786.00 | | $0.00 | | $0.00 | | ||
| 95 | 48" JOINT BLOCK | 1 | Each | | $401.00 | $401.00 | | $0.00 | | $0.00 | | ||
| 96 | 48" RISER | 1 | Each | | $1,150.00 | $1,150.00 | | $0.00 | | $0.00 | | ||
| 97 | EXCAVATION, CL, 10, RDWY+BORROW | 283 | C.Y. | | $5.40 | $1,528.20 | | $0.00 | | $0.00 | | ||
| 98 | MODIFIED SUBBASE | 284 | C.Y. | | $32.55 | $9,244.20 | | $0.00 | | $0.00 | | ||
| 99 | STD/S-F PCC PAV'T, CL C CL 3, 7" | 1700 | S.Y. | | $27.95 | $47,515.00 | | $0.00 | | $0.00 | | ||
| 100 | EXCAVATION, CL 10, RDWY+BORROW | 300 | C.Y. | | $5.65 | $1,695.00 | | $0.00 | | $0.00 | | ||
| 101 | DUMP STATION, COMPLETE | 1 | L.S. | | $8,115.00 | $8,115.00 | | $0.00 | | $0.00 | | ||
| 102 | MOBILIZATION | 1 | L.S. | | $723,015.03 | $723,015.03 | | $0.00 | | $0.00 | | ||
| 103 | 36" JOINT BLOCK | 2 | Each | | $737.00 | $1,474.00 | | $0.00 | | $0.00 | | ||
| 104 | CULV, CONC RDWY PIPE, 36" | 155 | L.F. | | $55.75 | $8,641.25 | | $0.00 | | $0.00 | | ||
| 105 | APRON, CONC, 36" | 2 | Each | | $840.00 | $1,680.00 | | $0.00 | | $0.00 | | ||
| | | | | | | | | | | | | |
| $4,349,199.551 | | $0.00 | | $0.00 | | ||||||||
| | | | | | | | | | | | | |
10/14/2026