1
2
3
Contractor:
PO Box 640
Quantities
|
IOWA DEPARTMENT OF NATURAL RESOURCES |
|
| Bids For: | Location: | Wilson Island Recreation Area | Date: 6/5/2013 | Project No. |
| Flood Damage Remediation & Campground Upgrade | County: | POTTAWATTAMIE | Time: 11 a.m. | 12-04-78-08 |
| 1 | 2 | 3 | | |||||||||
| Estimated Cost: $3,035,310.00 | Contractor: | | Thompson Construction, Inc. | K & L CONSTRUCTION INC | Hawkins Construction Company | | |||||||
| Funding Source: 11% Funding Source 1, 66% Executive Council, 11% Funding Source 2, 12% Funding Source 3 | | 315 W Eagle St PO Box 640 | | 501 S Ridge Rd | | 2516 Deer Park Blvd | | ||||||
| Arlington NE 68002 | | Sergeant Bluff IA 51054 | | Omaha NE 68105 | | |||||||
| Plan Sets Requested: 18 | Quantities | | 402-478-4751 | | 712-943-2939 | | 402-342-1607 | | |||||
| No. | Description: | No. | Unit | | Unit Price | Amount | | Unit Price | Amount | | Unit Price | Amount | |
| | | | | | | | | | | | | |
| 1 | STUMP REMOVAL (>6"-9") | 29 | Each | | $55.00 | $1,595.00 | | $100.00 | $2,900.00 | | $153.00 | $4,437.00 | |
| 2 | STUMP REMOVAL (>9"-12") | 20 | Each | | $65.00 | $1,300.00 | | $120.00 | $2,400.00 | | $229.50 | $4,590.00 | |
| 3 | STUMP REMOVAL (>12"-15") | 2 | Each | | $75.00 | $150.00 | | $195.00 | $390.00 | | $306.00 | $612.00 | |
| 4 | STUMP REMOVAL (>15"-18") | 0 | Each | | $0.00 | $0.00 | | $0.00 | $0.00 | | $0.00 | $0.00 | |
| 5 | STUMP REMOVAL (>18"-24") | 2 | Each | | $100.00 | $200.00 | | $230.00 | $460.00 | | $382.50 | $765.00 | |
| 6 | STUMP REMOVAL (>24"-30") | 11 | Each | | $120.00 | $1,320.00 | | $280.00 | $3,080.00 | | $560.99 | $6,170.89 | |
| 7 | STUMP REMOVAL (>30"-36") | 7 | Each | | $130.00 | $910.00 | | $305.00 | $2,135.00 | | $713.99 | $4,997.93 | |
| 8 | STUMP REMOVAL (>36"-42") | 5 | Each | | $140.00 | $700.00 | | $360.00 | $1,800.00 | | $917.99 | $4,589.95 | |
| 9 | STUMP REMOVAL (>42"-48") | 5 | Each | | $175.00 | $875.00 | | $335.00 | $1,675.00 | | $1,019.99 | $5,099.95 | |
| 10 | STUMP REMOVAL (>48"-60") | 3 | Each | | $200.00 | $600.00 | | $360.00 | $1,080.00 | | $1,121.99 | $3,365.97 | |
| 11 | GRIND EXISTING STUMP (>9"-12") | 1 | Each | | $30.00 | $30.00 | | $85.00 | $85.00 | | $76.50 | $76.50 | |
| 12 | GRIND EXISTING STUMP (>12"-15") | 12 | Each | | $35.00 | $420.00 | | $95.00 | $1,140.00 | | $86.70 | $1,040.40 | |
| 13 | GRIND EXISTING STUMP (>15"-18") | 11 | Each | | $50.00 | $550.00 | | $105.00 | $1,155.00 | | $153.00 | $1,683.00 | |
| 14 | GRIND EXISTING STUMP (>18"-24") | 11 | Each | | $50.00 | $550.00 | | $110.00 | $1,210.00 | | $270.30 | $2,973.30 | |
| 15 | GRIND EXISTING STUMP (>24"-30") | 48 | Each | | $65.00 | $3,120.00 | | $120.00 | $5,760.00 | | $290.70 | $13,953.60 | |
| 16 | GRIND EXISTING STUMP (>30"-36") | 67 | Each | | $80.00 | $5,360.00 | | $130.00 | $8,710.00 | | $316.20 | $21,185.40 | |
| 17 | GRIND EXISTING STUMP (>36"-42") | 45 | Each | | $90.00 | $4,050.00 | | $150.00 | $6,750.00 | | $357.00 | $16,065.00 | |
| 18 | GRIND EXISTING STUMP (>42"-48") | 10 | Each | | $105.00 | $1,050.00 | | $160.00 | $1,600.00 | | $408.00 | $4,080.00 | |
| 19 | GRIND EXISTING STUMP (>48"-60") | 30 | Each | | $115.00 | $3,450.00 | | $195.00 | $5,850.00 | | $428.40 | $12,852.00 | |
| 20 | CLEAR AND GRUB | 1 | L.S. | | $90,000.00 | $90,000.00 | | $15,500.00 | $15,500.00 | | $394,565.31 | $394,565.31 | |
| 21 | ON-SITE TOPSOIL - (AREA 1; 1,920 CY MOVED TWICE) | 1920 | C.Y. | | $5.00 | $9,600.00 | | $6.50 | $12,480.00 | | $3.67 | $7,046.40 | |
| 22 | ON-SITE TOPSOIL - (AREA 2; 1,026 CY MOVED TWICE) | 1026 | C.Y. | | $5.00 | $5,130.00 | | $6.50 | $6,669.00 | | $3.67 | $3,765.42 | |
| 23 | ON-SITE TOPSOIL - (AREA 3; 1,755 CY MOVED TWICE) | 1755 | C.Y. | | $5.00 | $8,775.00 | | $6.50 | $11,407.50 | | $3.67 | $6,440.85 | |
| 24 | ON-SITE TOPSOIL - (AREA 7; 1,142 CY MOVED TWICE) | 1142 | C.Y. | | $5.00 | $5,710.00 | | $6.50 | $7,423.00 | | $3.67 | $4,191.14 | |
| 25 | EARTHWORK (ON-SITE, AREA 1 - FROM STOCKPILE) | 6216 | C.Y. | | $4.00 | $24,864.00 | | $5.75 | $35,742.00 | | $3.11 | $19,331.76 | |
| 26 | EARTHWORK (ON-SITE, AREA 1 - FROM STOCKPILE; 2,838 CY HANDLED TWICE) | 2838 | C.Y. | | $7.00 | $19,866.00 | | $6.85 | $19,440.30 | | $4.59 | $13,026.42 | |
| 27 | EARTHWORK (AREA 2, BORROW FROM AREA 1 STOCKPILE) | 2924 | C.Y. | | $6.00 | $17,544.00 | | $5.85 | $17,105.40 | | $3.11 | $9,093.64 | |
| 28 | EARTHWORK (AREA 2, BORROW FROM AREA 6) | 732 | C.Y. | | $8.50 | $6,222.00 | | $7.00 | $5,124.00 | | $4.59 | $3,359.88 | |
| 29 | EARTHWORK (AREA 3, BORROW FROM AREA 6) | 990 | C.Y. | | $8.50 | $8,415.00 | | $7.00 | $6,930.00 | | $4.49 | $4,445.10 | |
| 30 | EARTHWORK (AREA 5, EXCAVATE AND HAUL TO STOCKPILE) | 3128 | C.Y. | | $5.50 | $17,204.00 | | $6.75 | $21,114.00 | | $4.84 | $15,139.52 | |
| 31 | EARTHWORK (AREA 6, EXCAVATE AND HAUL TO STOCKPILE) | 1750 | C.Y. | | $5.50 | $9,625.00 | | $6.75 | $11,812.50 | | $4.84 | $8,470.00 | |
| 32 | EARTHWORK (AREA 7, EXCAVATE AND HAUL TO STOCKPILE) | 2892 | C.Y. | | $7.00 | $20,244.00 | | $6.50 | $18,798.00 | | $4.49 | $12,985.08 | |
| 33 | EARTHWORK (RIVER BANK STABILIZATION FOR 36" STORM SEWER AND OUTLET, EXCAVATE AND HAUL TO STOCKPILE) | 164 | C.Y. | | $8.00 | $1,312.00 | | $10.00 | $1,640.00 | | $8.16 | $1,338.24 | |
| 34 | EARTHWORK (RIVER BANK STABILIZATION NORTH OF BOAT RAMP, EXCAVATE AND HAUL TO STOCKPILE) | 575 | C.Y. | | $8.00 | $4,600.00 | | $15.00 | $8,625.00 | | $7.34 | $4,220.50 | |
| 35 | EARTHWORK (COMPACT STOCKPILE SOILS) | 8000 | C.Y. | | $2.50 | $20,000.00 | | $3.50 | $28,000.00 | | $2.70 | $21,600.00 | |
| 36 | EARTHWORK (MISCELLANEOUS EXCAVATION) | 5000 | C.Y. | | $5.50 | $27,500.00 | | $5.00 | $25,000.00 | | $2.80 | $14,000.00 | |
| 37 | REMOVE EXISTING 18" CULVERT | 70 | L.F. | | $5.00 | $350.00 | | $15.00 | $1,050.00 | | $5.16 | $361.20 | |
| 38 | REMOVE EXISTING 24" CULVERT | 62 | L.F. | | $5.00 | $310.00 | | $20.00 | $1,240.00 | | $5.16 | $319.92 | |
| 39 | GRAVEL REMOVAL | 840 | S.Y. | | $1.10 | $924.00 | | $5.00 | $4,200.00 | | $3.82 | $3,208.80 | |
| 40 | REMOVE EXISTING DUMP STATION AND SEPTIC TANK | 1 | L.S. | | $2,500.00 | $2,500.00 | | $2,500.00 | $2,500.00 | | $5,099.95 | $5,099.95 | |
| 41 | PAVEMENT REMOVAL/DISPOSITION - ASPHALT (VARIABLE THICKNESS) | 3420 | S.Y. | | $6.00 | $20,520.00 | | $6.00 | $20,520.00 | | $6.22 | $21,272.40 | |
| 42 | SEEDING, FERTILIZING AND MULCHING | 28 | Acres | | $1,650.00 | $46,200.00 | | $1,750.00 | $49,000.00 | | $1,389.12 | $38,895.36 | |
| 43 | SILT FENCE (INCLUDING REMOVAL OF SEDIMENT AND DEVICE) | 5120 | L.F. | | $3.50 | $17,920.00 | | $3.00 | $15,360.00 | | $1.78 | $9,113.60 | |
| 44 | ROLLED EROSION CONTROL PRODUCT (TYPE 2C) W/ SEEDING AND FERTILIZING | 12165 | S.Y. | | $1.70 | $20,680.50 | | $1.50 | $18,247.50 | | $0.93 | $11,313.45 | |
| 45 | ROLLED EROSION CONTROL PRODUCT (TYPE 2D) W/ SEEDING AND FERTILIZING | 6180 | S.Y. | | $1.70 | $10,506.00 | | $1.50 | $9,270.00 | | $0.91 | $5,623.80 | |
| 46 | STRAW WATTLE | 293 | L.F. | | $3.00 | $879.00 | | $3.50 | $1,025.50 | | $1.84 | $539.12 | |
| 47 | INLET PROTECTION | 2 | Each | | $100.00 | $200.00 | | $125.00 | $250.00 | | $617.09 | $1,234.18 | |
| 48 | STABILIZED CONSTRUCTION ENTRANCE | 2 | Each | | $900.00 | $1,800.00 | | $8,500.00 | $17,000.00 | | $3,898.74 | $7,797.48 | |
| 49 | TESTING ALLOWANCE | 1 | L.S. | | $22,783.00 | $22,783.00 | | $22,783.00 | $22,783.00 | | $22,783.00 | $22,783.00 | |
| 50 | GEOGRID FABRIC, TENSAR BX 1100 | 9007 | S.Y. | | $1.95 | $17,563.65 | | $6.00 | $54,042.00 | | $1.69 | $15,221.83 | |
| 51 | MIRAFI 600X | 21319 | S.Y. | | $1.50 | $31,978.50 | | $5.00 | $106,595.00 | | $2.92 | $62,251.48 | |
| 52 | 6" GRANULAR SUBBASE, IDOT #14 | 8742 | S.Y. | | $7.10 | $62,068.20 | | $40.00 | $349,680.00 | | $11.87 | $103,767.54 | |
| 53 | 7" P.C.C. PAVEMENT | 7167 | S.Y. | | $41.35 | $296,355.45 | | $50.00 | $358,350.00 | | $42.47 | $304,382.49 | |
| 54 | 7" THICK GRANULAR SHOULDER, IDOT #11 | 546 | Tons | | $30.00 | $16,380.00 | | $25.00 | $13,650.00 | | $40.82 | $22,287.72 | |
| 55 | 6" INTEGRAL CURB | 203 | L.F. | | $3.00 | $609.00 | | $42.00 | $8,526.00 | | $22.20 | $4,506.60 | |
| 56 | 5" P.C.C. PAVEMENT WITH W.W.F. (SHELTERS) | 174 | S.Y. | | $65.00 | $11,310.00 | | $55.00 | $9,570.00 | | $89.76 | $15,618.24 | |
| 57 | SIDEWALK, 5" P.C.C. | 68 | S.Y. | | $45.00 | $3,060.00 | | $46.00 | $3,128.00 | | $44.38 | $3,017.84 | |
| 58 | SIDEWALK WITH HANDICAP RAMP, 6" P.C.C. | 6 | S.Y. | | $56.00 | $336.00 | | $55.00 | $330.00 | | $140.77 | $844.62 | |
| 59 | CONSTRUCT CONCRETE HEADER | 122 | L.F. | | $15.00 | $1,830.00 | | $20.00 | $2,440.00 | | $19.08 | $2,327.76 | |
| 60 | BURIED LUG HEADER | 6 | Each | | $900.00 | $5,400.00 | | $1,500.00 | $9,000.00 | | $485.43 | $2,912.58 | |
| 61 | CONSTRUCT CURB STOP | 28 | Each | | $75.00 | $2,100.00 | | $450.00 | $12,600.00 | | $221.65 | $6,206.20 | |
| 62 | DETECTABLE WARNINGS 2' x 2' | 2 | S.F. | | $210.00 | $420.00 | | $55.00 | $110.00 | | $188.01 | $376.02 | |
| 63 | 6" BOLLARD | 4 | Each | | $300.00 | $1,200.00 | | $350.00 | $1,400.00 | | $1,412.41 | $5,649.64 | |
| 64 | CRUSHED ROCK SURFACING | 1617 | Tons | | $25.00 | $40,425.00 | | $28.00 | $45,276.00 | | $32.17 | $52,018.89 | |
| 65 | CRUSHED ROCK BASE | 3743 | Tons | | $27.00 | $101,061.00 | | $29.00 | $108,547.00 | | $40.97 | $153,350.71 | |
| 66 | NOT USED | 0 | Units | | $0.00 | $0.00 | | $0.00 | $0.00 | | $0.00 | $0.00 | |
| 67 | 2" CRUSHED ROCK SURFACING | 50 | Tons | | $48.00 | $2,400.00 | | $55.00 | $2,750.00 | | $32.17 | $1,608.50 | |
| 68 | HANDICAP SYMBOL PAVEMENT MARKING | 1 | Each | | $900.00 | $900.00 | | $925.00 | $925.00 | | $841.49 | $841.49 | |
| 69 | PERMANENT PAINTED PAVEMENT MARKING - 4" WHITE | 616 | L.F. | | $2.50 | $1,540.00 | | $2.75 | $1,694.00 | | $2.29 | $1,410.64 | |
| 70 | 8' HIGH CHAIN LINK FENCE | 325 | L.F. | | $25.00 | $8,125.00 | | $35.00 | $11,375.00 | | $25.50 | $8,287.50 | |
| 71 | FENCE GATE - 20' DOUBLE SWING | 1 | Each | | $1,500.00 | $1,500.00 | | $750.00 | $750.00 | | $1,019.99 | $1,019.99 | |
| 72 | 6" SDR 23.5 PVC (TDP) | 144 | L.F. | | $15.00 | $2,160.00 | | $25.00 | $3,600.00 | | $27.31 | $3,932.64 | |
| 73 | PIPE CULVERT, 18" RCP (CLASS III) | 508 | L.F. | | $36.00 | $18,288.00 | | $45.00 | $22,860.00 | | $42.49 | $21,584.92 | |
| 74 | PIPE CULVERT, 18" RCP (CLASS IV) | 225 | L.F. | | $40.00 | $9,000.00 | | $48.00 | $10,800.00 | | $49.32 | $11,097.00 | |
| 75 | PIPE CULVERT, 36" RCP (CLASS III) | 232 | L.F. | | $93.00 | $21,576.00 | | $135.00 | $31,320.00 | | $93.16 | $21,613.12 | |
| 76 | PIPE APRON GUARD, 18" | 16 | Each | | $1,300.00 | $20,800.00 | | $1,880.00 | $30,080.00 | | $926.74 | $14,827.84 | |
| 77 | PIPE APRON GUARD, 36" | 1 | Each | | $2,600.00 | $2,600.00 | | $3,035.00 | $3,035.00 | | $1,893.52 | $1,893.52 | |
| 78 | FOOTINGS FOR PIPE APRON, 18" | 16 | Each | | $590.00 | $9,440.00 | | $750.00 | $12,000.00 | | $707.63 | $11,322.08 | |
| 79 | FOOTINGS FOR PIPE APRON, 36" | 1 | Each | | $1,250.00 | $1,250.00 | | $1,550.00 | $1,550.00 | | $1,071.08 | $1,071.08 | |
| 80 | TIMBER PILE | 1 | Each | | $7,000.00 | $7,000.00 | | $2,000.00 | $2,000.00 | | $3,863.34 | $3,863.34 | |
| 81 | RECTANGULAR MANHOLE WITH SLUICE GATE, 36" | 1 | Each | | $20,000.00 | $20,000.00 | | $25,000.00 | $25,000.00 | | $27,814.60 | $27,814.60 | |
| 82 | FLAP GATE, 36" | 1 | Each | | $3,000.00 | $3,000.00 | | $4,500.00 | $4,500.00 | | $10,768.35 | $10,768.35 | |
| 83 | 30" I.D. CIRCULAR AREA INTAKE | 11 | L.F. | | $325.00 | $3,575.00 | | $750.00 | $8,250.00 | | $503.24 | $5,535.64 | |
| 84 | TAP 36" STORM PIPE | 2 | Each | | $200.00 | $400.00 | | $1,500.00 | $3,000.00 | | $412.27 | $824.54 | |
| 85 | SCOUR STOP PADS (4'X4' PADS) | 4 | Each | | $335.00 | $1,340.00 | | $250.00 | $1,000.00 | | $163.20 | $652.80 | |
| 86 | PREFORMED SCOUR HOLE | 164 | Tons | | $70.00 | $11,480.00 | | $20.00 | $3,280.00 | | $49.94 | $8,190.16 | |
| 87 | RIP RAP (BANK STABILIZATION) | 815 | Tons | | $54.00 | $44,010.00 | | $55.00 | $44,825.00 | | $51.95 | $42,339.25 | |
| 88 | TYPE PC-1 CONCRETE COLLAR, 18" | 1 | Each | | $400.00 | $400.00 | | $500.00 | $500.00 | | $445.90 | $445.90 | |
| 89 | SANITARY SEWER PIPE, 4" SDR 23.5 PVC | 235 | L.F. | | $16.00 | $3,760.00 | | $32.00 | $7,520.00 | | $16.52 | $3,882.20 | |
| 90 | MOUND SEPTIC SYSTEM 1 (WITH APPURTENANCES) | 1 | Each | | $37,000.00 | $37,000.00 | | $27,500.00 | $27,500.00 | | $76,790.04 | $76,790.04 | |
| 91 | MOUND SEPTIC SYSTEM 2 (WITH APPURTENANCES) | 1 | Each | | $36,000.00 | $36,000.00 | | $27,500.00 | $27,500.00 | | $76,790.04 | $76,790.04 | |
| 92 | MOUND SEPTIC SYSTEM 3 (WITH APPURTENANCES) | 1 | Each | | $29,000.00 | $29,000.00 | | $25,500.00 | $25,500.00 | | $66,590.15 | $66,590.15 | |
| 93 | CONSTRUCT CLEANOUT | 5 | Each | | $500.00 | $2,500.00 | | $850.00 | $4,250.00 | | $1,049.62 | $5,248.10 | |
| 94 | WASTEWATER RV DUMP STATIONS | 1 | Each | | $8,500.00 | $8,500.00 | | $4,500.00 | $4,500.00 | | $14,621.43 | $14,621.43 | |
| 95 | 2" PVC WATER LINE | 260 | L.F. | | $13.00 | $3,380.00 | | $10.00 | $2,600.00 | | $16.57 | $4,308.20 | |
| 96 | 2" GATE VALVE WITH VALVE BOX | 1 | Each | | $550.00 | $550.00 | | $550.00 | $550.00 | | $536.51 | $536.51 | |
| 97 | CONNECTION TO EXISTING WATER | 4 | Each | | $650.00 | $2,600.00 | | $750.00 | $3,000.00 | | $730.31 | $2,921.24 | |
| 98 | REMOVE EXISTING YARD HYDRANT | 9 | Each | | $375.00 | $3,375.00 | | $85.00 | $765.00 | | $51.00 | $459.00 | |
| 99 | PROVIDE NEW YARD HYDRANT | 10 | Each | | $1,200.00 | $12,000.00 | | $550.00 | $5,500.00 | | $930.23 | $9,302.30 | |
| 100 | WATER CROSSING CONFLICT #1 (AREA 1) | 1 | L.S. | | $2,000.00 | $2,000.00 | | $350.00 | $350.00 | | $2,957.97 | $2,957.97 | |
| 101 | WATER CROSSING CONFLICT #2 (AREA 4) | 1 | L.S. | | $2,400.00 | $2,400.00 | | $350.00 | $350.00 | | $5,298.84 | $5,298.84 | |
| 102 | WATER CROSSING CONFLICT #3 (AREA 6) | 1 | L.S. | | $2,400.00 | $2,400.00 | | $350.00 | $350.00 | | $5,579.34 | $5,579.34 | |
| 103 | PANELBOARD AND METER SOCKET, 250A | 1 | Each | | $7,125.00 | $7,125.00 | | $9,900.00 | $9,900.00 | | $9,132.50 | $9,132.50 | |
| 104 | PANELBOARD AND METER SOCKET, 350A | 2 | Each | | $8,626.00 | $17,252.00 | | $11,880.00 | $23,760.00 | | $10,953.91 | $21,907.82 | |
| 105 | PANELBOARD AND METER SOCKET, 400A | 4 | Each | | $9,555.00 | $38,220.00 | | $13,420.00 | $53,680.00 | | $12,405.32 | $49,621.28 | |
| 106 | PEDESTALS, PD-1 | 79 | Each | | $473.00 | $37,367.00 | | $902.00 | $71,258.00 | | $833.79 | $65,869.41 | |
| 107 | SITE LIGHT POLE, S-1 | 3 | Each | | $3,563.00 | $10,689.00 | | $4,840.00 | $14,520.00 | | $4,454.02 | $13,362.06 | |
| 108 | SITE LIGHT POLE, S-2 | 1 | Each | | $1,950.00 | $1,950.00 | | $1,925.00 | $1,925.00 | | $1,764.06 | $1,764.06 | |
| 109 | GFCI WEATHERPROOF DUPLEX RECEPTACLE W/ COVER | 2 | Each | | $618.00 | $1,236.00 | | $462.00 | $924.00 | | $425.93 | $851.86 | |
| 110 | CONDUIT, 4" (RMC) | 550 | L.F. | | $114.00 | $62,700.00 | | $27.72 | $15,246.00 | | $26.22 | $14,421.00 | |
| 111 | BRANCH CONDUCTOR WIRE, TYPE USE-2 XLP, RHH/RHW-2, SIZE 12 | 1100 | L.F. | | $1.94 | $2,134.00 | | $2.20 | $2,420.00 | | $1.86 | $2,046.00 | |
| 112 | BRANCH CONDUCTOR WIRE, TYPE USE-2 XLP, RHH/RHW-2, SIZE 10 | 550 | L.F. | | $2.10 | $1,155.00 | | $2.20 | $1,210.00 | | $2.00 | $1,100.00 | |
| 113 | BRANCH CONDUCTOR WIRE, TYPE USE-2 XLP, RHH/RHW-2, SIZE 8 | 3500 | L.F. | | $2.15 | $7,525.00 | | $2.31 | $8,085.00 | | $2.07 | $7,245.00 | |
| 114 | BRANCH CONDUCTOR WIRE, TYPE USE-2 XLP, RHH/RHW-2, SIZE 6 | 1500 | L.F. | | $2.26 | $3,390.00 | | $2.53 | $3,795.00 | | $2.34 | $3,510.00 | |
| 115 | BRANCH CONDUCTOR WIRE, TYPE USE-2 XLP, RHH/RHW-2, SIZE 2 | 800 | L.F. | | $3.55 | $2,840.00 | | $3.85 | $3,080.00 | | $3.52 | $2,816.00 | |
| 116 | BRANCH CONDUCTOR WIRE, TYPE USE-2 XLP, RHH/RHW-2, SIZE 1/0 | 6000 | L.F. | | $4.19 | $25,140.00 | | $5.28 | $31,680.00 | | $4.89 | $29,340.00 | |
| 117 | BRANCH CONDUCTOR WIRE, TYPE USE-2 XLP, RHH/RHW-2, SIZE 3/0 | 1500 | L.F. | | $5.70 | $8,550.00 | | $8.58 | $12,870.00 | | $7.86 | $11,790.00 | |
| 118 | DEMOLITION AND REMOVAL OF EXISTING PEDESTALS | 63 | Each | | $14.00 | $882.00 | | $143.00 | $9,009.00 | | $132.60 | $8,353.80 | |
| 119 | DEMOLITION AND REMOVAL OF EXISTING PANELBOARDS | 2 | Each | | $27.00 | $54.00 | | $143.00 | $286.00 | | $132.60 | $265.20 | |
| 120 | CXT CHEYENNE PRECAST CONCRETE SHOWER BUILDING | 1 | Each | | $212,000.00 | $212,000.00 | | $218,000.00 | $218,000.00 | | $210,793.33 | $210,793.33 | |
| 121 | TREE REMOVAL | 1 | L.S. | | $900.00 | $900.00 | | $4,500.00 | $4,500.00 | | $509.99 | $509.99 | |
| 122 | SITE GRADING | 1 | L.S. | | $800.00 | $800.00 | | $5,500.00 | $5,500.00 | | $509.99 | $509.99 | |
| 123 | EARTHWORK, FILL-HAULED-IN | 148 | C.Y. | | $6.00 | $888.00 | | $20.00 | $2,960.00 | | $3.82 | $565.36 | |
| 124 | CLASS "A" CRUSHED STONE | 266 | Tons | | $31.00 | $8,246.00 | | $25.00 | $6,650.00 | | $56.33 | $14,983.78 | |
| 125 | 6" PCC ROADWAY | 67 | S.Y. | | $50.00 | $3,350.00 | | $55.00 | $3,685.00 | | $120.54 | $8,076.18 | |
| 126 | 4" PCC SIDEWALK | 177 | S.Y. | | $60.00 | $10,620.00 | | $40.00 | $7,080.00 | | $108.47 | $19,199.19 | |
| 127 | CURB STOP | 3 | Each | | $150.00 | $450.00 | | $350.00 | $1,050.00 | | $335.39 | $1,006.17 | |
| 128 | LINE PAINTING | 36 | L.F. | | $7.00 | $252.00 | | $7.00 | $252.00 | | $6.12 | $220.32 | |
| 129 | UNDER-ROAD BOARING | 55 | L.F. | | $50.00 | $2,750.00 | | $65.00 | $3,575.00 | | $206.84 | $11,376.20 | |
| 130 | 600 AMP BREAKER PANEL | 1 | Each | | $1,000.00 | $1,000.00 | | $13,750.00 | $13,750.00 | | $12,405.32 | $12,405.32 | |
| 131 | TRENCH - SINGLE CIRCUIT SECONDARY | 241 | L.F. | | $4.00 | $964.00 | | $4.40 | $1,060.40 | | $4.08 | $983.28 | |
| 132 | #2 AWG CABLE, TYPE USE | 251 | L.F. | | $3.00 | $753.00 | | $3.85 | $966.35 | | $3.52 | $883.52 | |
| 133 | 4/0 AWG CABLE, TYPE USE | 753 | L.F. | | $8.00 | $6,024.00 | | $9.90 | $7,454.70 | | $8.76 | $6,596.28 | |
| 134 | PUMP ELECTRICAL | 1 | L.S. | | $3,700.00 | $3,700.00 | | $3,630.00 | $3,630.00 | | $3,325.62 | $3,325.62 | |
| 135 | ROAD CROSSING CONDUIT | 20 | L.F. | | $26.00 | $520.00 | | $26.00 | $520.00 | | $26.22 | $524.40 | |
| 136 | CONNECTION TO TRANSFORMER | 1 | L.S. | | $100.00 | $100.00 | | $110.00 | $110.00 | | $102.00 | $102.00 | |
| 137 | CAUTION TAPE | 241 | L.F. | | $0.10 | $24.10 | | $1.00 | $241.00 | | $0.10 | $24.10 | |
| 138 | UNDER-BUILDING PLUMBING & ELECTRICAL | 1 | L.S. | | $3,000.00 | $3,000.00 | | $21,200.00 | $21,200.00 | | $31,792.07 | $31,792.07 | |
| 139 | 4" PVC SDR 35 SEWER LINE | 10 | L.F. | | $20.00 | $200.00 | | $25.00 | $250.00 | | $48.96 | $489.60 | |
| 140 | 2" PVC WATER SERVICE TO DRAIN PIT | 26 | L.F. | | $16.00 | $416.00 | | $25.00 | $650.00 | | $26.52 | $689.52 | |
| 141 | DRAIN DOWN PIT | 1 | Each | | $400.00 | $400.00 | | $450.00 | $450.00 | | $1,019.99 | $1,019.99 | |
| 142 | CONNECTION TO EXISTING WATER | 1 | L.S. | | $500.00 | $500.00 | | $1,650.00 | $1,650.00 | | $1,007.75 | $1,007.75 | |
| 143 | ON-SITE WASTEWATER TREATEMENT SYSTEM | 1 | L.S. | | $36,000.00 | $36,000.00 | | $45,000.00 | $45,000.00 | | $99,958.94 | $99,958.94 | |
| 144 | SITE RESTORATION | 1 | L.S. | | $1,500.00 | $1,500.00 | | $7,500.00 | $7,500.00 | | $3,230.67 | $3,230.67 | |
| 145 | SEWER CONNECTION TO BUILDING | 1 | L.S. | | $500.00 | $500.00 | | $1,500.00 | $1,500.00 | | $1,444.30 | $1,444.30 | |
| 146 | WATER CONNECTION TO BUILDING | 1 | L.S. | | $500.00 | $500.00 | | $350.00 | $350.00 | | $1,553.44 | $1,553.44 | |
| 147 | ELECTRICAL CONNECTION TO BUILDING | 1 | L.S. | | $8,000.00 | $8,000.00 | | $1,105.50 | $1,105.50 | | $1,025.09 | $1,025.09 | |
| 148 | HAND DRYER, BOBRICK B-700, 220V | 2 | Each | | $1,000.00 | $2,000.00 | | $1,463.00 | $2,926.00 | | $337.15 | $674.30 | |
| 149 | 45’-0” x 80’-0” SIPS BUILDING WITH ALL COMPONENTS AS SHOWN (ARCHITECTURE, MECHANICAL, ELECTRICAL) | 1 | L.S. | | $554,000.00 | $554,000.00 | | $555,500.00 | $555,500.00 | | $537,716.39 | $537,716.39 | |
| | | | | | | | | | | | | |
| $2,485,325.40 | | $3,064,723.65 | | $3,226,172.91 | | ||||||||
| | | | | | | | | | | | | |
4/1/2026