1
2
3
Contractor:
Quantities
|
IOWA DEPARTMENT OF NATURAL RESOURCES |
|
| Bids For: | Location: | Brushy Creek | Date: 2/20/2025 | Project No. |
| Campground Upgrade | County: | WEBSTER | Time: 11:00 a.m. | 24-02-94-01 |
| 1 | 2 | 3 | | |||||||||
| Estimated Cost: $2,900,000.00 | Contractor: | | Riley Armstong Plumbing & Heating | Graff Excavating Inc | On Track Construction LLC | | |||||||
| Funding Source: 50% Infrastructure, 50% Federal - LWCF Grant Matching Funds - Various, | | 11 North 20th St | | 803 East State St | | 1435 W F Ave | | ||||||
| Fort Dodge IA 50501 | | Toledo IA 52342 | | Nevada IA 50201 | | |||||||
| Plan Sets Requested: 12 | Quantities | | 515-955-2232 | | 641-750-5988 | | 888-850-0208 | | |||||
| No. | Description: | No. | Unit | | Unit Price | Amount | | Unit Price | Amount | | Unit Price | Amount | |
| | | | | | | | | | | | | |
| 1 | Demolition | 1 | L.S. | | $7,250.00 | $7,250.00 | | $30,000.00 | $30,000.00 | | $43,000.00 | $43,000.00 | |
| 2 | Clearing and Grubbing | 1 | L.S. | | $10,000.00 | $10,000.00 | | $25,000.00 | $25,000.00 | | $15,000.00 | $15,000.00 | |
| 3 | Tree Clearing | 1 | L.S. | | $27,000.00 | $27,000.00 | | $15,000.00 | $15,000.00 | | $14,000.00 | $14,000.00 | |
| 4 | Full Depth Saw Cut | 2272 | L.F. | | $4.00 | $9,088.00 | | $10.00 | $22,720.00 | | $6.00 | $13,632.00 | |
| 5 | HMA Pavement Removal | 674 | S.Y. | | $9.00 | $6,066.00 | | $7.75 | $5,223.50 | | $20.00 | $13,480.00 | |
| 6 | HMA Pavement Milling for 5-inch PCC Overlay | 3515 | S.Y. | | $7.00 | $24,605.00 | | $7.75 | $27,241.25 | | $10.00 | $35,150.00 | |
| 7 | Gravel Pad Removal and Stockpile | 3102 | S.Y. | | $9.00 | $27,918.00 | | $4.50 | $13,959.00 | | $9.00 | $27,918.00 | |
| 8 | Grading | 1 | L.S. | | $75,000.00 | $75,000.00 | | $100,000.00 | $100,000.00 | | $58,000.00 | $58,000.00 | |
| 9 | Import Soil From Borrow Site | 7000 | C.Y. | | $5.00 | $35,000.00 | | $10.00 | $70,000.00 | | $14.00 | $98,000.00 | |
| 10 | 8-inch Filter Sock | 475 | L.F. | | $3.00 | $1,425.00 | | $3.25 | $1,543.75 | | $3.00 | $1,425.00 | |
| 11 | Sanitary Sewer Connection to Existing Structures | 3 | Each | | $1,000.00 | $3,000.00 | | $6,000.00 | $18,000.00 | | $5,500.00 | $16,500.00 | |
| 12 | Type SW-301 48" Diameter Sanitary Manhole w/Type 'A' Casting | 9 | Each | | $5,400.00 | $48,600.00 | | $3,400.00 | $30,600.00 | | $4,200.00 | $37,800.00 | |
| 13 | Type SW-303 48" Diameter Sanitary Manhole w/Type 'A' Casting | 1 | Each | | $5,200.00 | $5,200.00 | | $8,600.00 | $8,600.00 | | $9,750.00 | $9,750.00 | |
| 14 | 8-inch Sanitary Sewer (SDR 26) | 1552 | L.F. | | $55.00 | $85,360.00 | | $62.00 | $96,224.00 | | $65.00 | $100,880.00 | |
| 15 | 6-inch Sanitary Sewer (SDR 35) | 1625 | L.F. | | $50.00 | $81,250.00 | | $62.00 | $100,750.00 | | $55.00 | $89,375.00 | |
| 16 | 4-inch Sanitary Sewer Service PVC (SDR 35) | 1112 | L.F. | | $48.00 | $53,376.00 | | $60.00 | $66,720.00 | | $68.00 | $75,616.00 | |
| 17 | RV Sanitary Sewer Cleanout Connection | 46 | Each | | $193.00 | $8,878.00 | | $950.00 | $43,700.00 | | $1,575.00 | $72,450.00 | |
| 18 | 10"x6" PVC Schedule 40 Service Wye on Existing 10" Sewer | 1 | Each | | $1,100.00 | $1,100.00 | | $2,250.00 | $2,250.00 | | $4,000.00 | $4,000.00 | |
| 19 | 10"x4" PVC Schedule 40 Service Wye on Existing 10" Sewer | 5 | Each | | $680.00 | $3,400.00 | | $2,250.00 | $11,250.00 | | $3,750.00 | $18,750.00 | |
| 20 | 8"x6" PVC Schedule 40 Service Wye | 13 | Each | | $348.00 | $4,524.00 | | $300.00 | $3,900.00 | | $995.00 | $12,935.00 | |
| 21 | 8"x4" PVC Schedule 40 Service Wye | 16 | Each | | $284.00 | $4,544.00 | | $250.00 | $4,000.00 | | $970.00 | $15,520.00 | |
| 22 | 8"x4" PVC Schedule 40 Service Wye on Existing 8" Sewer | 3 | Each | | $450.00 | $1,350.00 | | $2,000.00 | $6,000.00 | | $3,650.00 | $10,950.00 | |
| 23 | 6"x4" PVC Schedule 40 Service Wye on Existing 6" Sewer | 1 | Each | | $648.00 | $648.00 | | $1,750.00 | $1,750.00 | | $3,550.00 | $3,550.00 | |
| 24 | SW-203 Sanitary Sewer Cleanout | 13 | Each | | $327.00 | $4,251.00 | | $750.00 | $9,750.00 | | $1,150.00 | $14,950.00 | |
| 25 | 1-inch HDPE Pipe SDR 11 | 4391 | L.F. | | $16.00 | $70,256.00 | | $23.00 | $100,993.00 | | $15.00 | $65,865.00 | |
| 26 | 2-inch HDPE Pipe SDR 11 | 1256 | L.F. | | $19.00 | $23,864.00 | | $23.00 | $28,888.00 | | $21.00 | $26,376.00 | |
| 27 | 3-inch HDPE Pipe SDR 11 | 3576 | L.F. | | $25.00 | $89,400.00 | | $23.00 | $82,248.00 | | $22.00 | $78,672.00 | |
| 28 | 2-Inch Valve with Valve Box | 5 | Each | | $1,250.00 | $6,250.00 | | $1,400.00 | $7,000.00 | | $1,075.00 | $5,375.00 | |
| 29 | 3-Inch Ball Valve with Valve Box | 6 | Each | | $2,225.00 | $13,350.00 | | $2,900.00 | $17,400.00 | | $1,825.00 | $10,950.00 | |
| 30 | 3"x3"x3"x3" HDPE SDR 11 Cross | 1 | Each | | $90.00 | $90.00 | | $220.00 | $220.00 | | $400.00 | $400.00 | |
| 31 | 2"x2"x1"x1" PVC Schedule 40 Cross | 2 | Each | | $80.00 | $160.00 | | $180.00 | $360.00 | | $405.00 | $810.00 | |
| 32 | 2"x2"x1" HDPE SDR 11 Tee | 25 | Each | | $37.00 | $925.00 | | $75.00 | $1,875.00 | | $370.00 | $9,250.00 | |
| 33 | 2"x2"x2" HDPE SDR 11 Tee | 5 | Each | | $14.00 | $70.00 | | $75.00 | $375.00 | | $375.00 | $1,875.00 | |
| 34 | 3"x3"x1" HDPE SDR 11 Tee | 32 | Each | | $60.00 | $1,920.00 | | $110.00 | $3,520.00 | | $375.00 | $12,000.00 | |
| 35 | 3"x3"x2" HDPE SDR 11 Tee | 3 | Each | | $40.00 | $120.00 | | $100.00 | $300.00 | | $380.00 | $1,140.00 | |
| 36 | 3"x3"x3" HDPE SDR 11 Tee | 3 | Each | | $25.00 | $75.00 | | $100.00 | $300.00 | | $385.00 | $1,155.00 | |
| 37 | 2"x1" HDPE Reducer | 10 | Each | | $12.00 | $120.00 | | $75.00 | $750.00 | | $350.00 | $3,500.00 | |
| 38 | 3"x1" HDPE Reducer | 1 | Each | | $25.00 | $25.00 | | $85.00 | $85.00 | | $360.00 | $360.00 | |
| 39 | 3"x2" HDPE Reducer | 2 | Each | | $14.00 | $28.00 | | $75.00 | $150.00 | | $375.00 | $750.00 | |
| 40 | 6"x6"x1" PVC Schedule 40 Tee | 1 | Each | | $210.00 | $210.00 | | $650.00 | $650.00 | | $540.00 | $540.00 | |
| 41 | 6"x6"x3" PVC Schedule 40 Tee | 2 | Each | | $350.00 | $700.00 | | $900.00 | $1,800.00 | | $600.00 | $1,200.00 | |
| 42 | 4"x4"x1" PVC Schedule 40 Tee | 3 | Each | | $52.00 | $156.00 | | $550.00 | $1,650.00 | | $395.00 | $1,185.00 | |
| 43 | 1-inch PVC Schedule 40 Pipe | 6 | L.F. | | $25.00 | $150.00 | | $15.00 | $90.00 | | $235.00 | $1,410.00 | |
| 44 | Yard Hydrant with Curb Stop | 55 | Each | | $1,500.00 | $82,500.00 | | $1,500.00 | $82,500.00 | | $2,750.00 | $151,250.00 | |
| 45 | Valve Box Height Adjustment | 2 | Each | | $500.00 | $1,000.00 | | $500.00 | $1,000.00 | | $800.00 | $1,600.00 | |
| 46 | FreezeFlow Executive Hydrant | 22 | Each | | $2,300.00 | $50,600.00 | | $2,100.00 | $46,200.00 | | $3,350.00 | $73,700.00 | |
| 47 | 3" Bowoff Hydrant | 1 | Each | | $3,400.00 | $3,400.00 | | $4,000.00 | $4,000.00 | | $4,150.00 | $4,150.00 | |
| 48 | Drain Down Pit | 1 | Each | | $1,700.00 | $1,700.00 | | $2,500.00 | $2,500.00 | | $6,550.00 | $6,550.00 | |
| 49 | Water Connection to Existing Hydrant at Horse Wash in North Campground | 1 | Each | | $500.00 | $500.00 | | $1,500.00 | $1,500.00 | | $3,000.00 | $3,000.00 | |
| 50 | Water Connections to Existing Water Mains | 15 | Each | | $500.00 | $7,500.00 | | $1,500.00 | $22,500.00 | | $2,200.00 | $33,000.00 | |
| 51 | Disinfection | 1 | L.S. | | $2,500.00 | $2,500.00 | | $20,000.00 | $20,000.00 | | $15,500.00 | $15,500.00 | |
| 52 | 6" Tee & Cleanout Riser | 11 | Each | | $600.00 | $6,600.00 | | $500.00 | $5,500.00 | | $1,200.00 | $13,200.00 | |
| 53 | 6" Tee, Riser & Drop in Grate/Cover Assembly | 4 | Each | | $400.00 | $1,600.00 | | $500.00 | $2,000.00 | | $900.00 | $3,600.00 | |
| 54 | 8" Tee, Riser & Drop in Grate/Cover Assembly | 4 | Each | | $800.00 | $3,200.00 | | $505.00 | $2,020.00 | | $1,000.00 | $4,000.00 | |
| 55 | 6-inch Slotted PVC Subdrain With Sock & Pea Gravel | 680 | L.F. | | $30.00 | $20,400.00 | | $32.00 | $21,760.00 | | $25.00 | $17,000.00 | |
| 56 | 6-inch Solid Wall Pipe | 323 | L.F. | | $45.00 | $14,535.00 | | $28.00 | $9,044.00 | | $43.00 | $13,889.00 | |
| 57 | 8-inch Solid Wall Pipe | 512 | L.F. | | $48.00 | $24,576.00 | | $30.00 | $15,360.00 | | $44.00 | $22,528.00 | |
| 58 | 8-inch 45° Bend | 2 | Each | | $100.00 | $200.00 | | $60.00 | $120.00 | | $475.00 | $950.00 | |
| 59 | Rodent Guards for Outlets | 4 | Each | | $50.00 | $200.00 | | $25.00 | $100.00 | | $200.00 | $800.00 | |
| 60 | Single Campsite Outlet Post-50 Amp | 127 | Each | | $689.57 | $87,575.39 | | $760.00 | $96,520.00 | | $455.00 | $57,785.00 | |
| 61 | No. 1/0 AWG Grounding Conductor Cable, Type THW or USE | 977 | L.F. | | $3.20 | $3,126.40 | | $3.50 | $3,419.50 | | $3.50 | $3,419.50 | |
| 62 | No. 2 AWG Grounding Conductor Cable, Type THW or USE | 10370 | L.F. | | $2.09 | $21,673.30 | | $2.30 | $23,851.00 | | $2.60 | $26,962.00 | |
| 63 | No. 4 AWG Grounding Conductor Cable, Type THW or USE | 390 | L.F. | | $1.71 | $666.90 | | $1.90 | $741.00 | | $2.00 | $780.00 | |
| 64 | No. 8 AWG Grounding Conductor Cable, Type THW or USE | 172 | L.F. | | $1.61 | $276.92 | | $1.80 | $309.60 | | $1.00 | $172.00 | |
| 65 | No. 400 MCM Single Conductor Cable, Type USE | 2931 | L.F. | | $11.16 | $32,709.96 | | $12.30 | $36,051.30 | | $11.00 | $32,241.00 | |
| 66 | No. 350 MCM Single Conductor Cable, Type USE | 6171 | L.F. | | $9.64 | $59,488.44 | | $10.60 | $65,412.60 | | $10.00 | $61,710.00 | |
| 67 | No. 300 MCM Single Conductor Cable, Type USE | 9369 | L.F. | | $8.60 | $80,573.40 | | $9.45 | $88,537.05 | | $8.00 | $74,952.00 | |
| 68 | No. 250 MCM Single Conductor Cable, Type USE | 8700 | L.F. | | $7.20 | $62,640.00 | | $7.95 | $69,165.00 | | $7.00 | $60,900.00 | |
| 69 | No. 4/0 AWG Single Conductor Cable, Type USE | 5862 | L.F. | | $6.05 | $35,465.10 | | $6.65 | $38,982.30 | | $6.00 | $35,172.00 | |
| 70 | No. 3/0 AWG Single Conductor Cable, Type USE | 1248 | L.F. | | $4.86 | $6,065.28 | | $5.35 | $6,676.80 | | $6.00 | $7,488.00 | |
| 71 | No. 2/0 AWG Single Conductor Cable, Type USE | 930 | L.F. | | $3.81 | $3,543.30 | | $4.20 | $3,906.00 | | $4.50 | $4,185.00 | |
| 72 | No. 3 AWG Single Conductor Cable, Type USE | 516 | L.F. | | $1.62 | $835.92 | | $1.80 | $928.80 | | $3.00 | $1,548.00 | |
| 73 | No. 12/2 UF-B W/Ground Conductor Cable, Type USE | 790 | L.F. | | $0.75 | $592.50 | | $0.85 | $671.50 | | $1.00 | $790.00 | |
| 74 | Roadway Crossing 5-Inch Conduit Schedule 80 PVC | 30 | L.F. | | $9.07 | $272.10 | | $10.00 | $300.00 | | $15.00 | $450.00 | |
| 75 | Roadway Crossing 3-Inch Conduit Schedule 80 PVC | 260 | L.F. | | $3.81 | $990.60 | | $4.25 | $1,105.00 | | $15.00 | $3,900.00 | |
| 76 | Roadway Crossing 3-Inch Conduit Schedule 80 PVC Bored | 60 | L.F. | | $41.67 | $2,500.20 | | $46.00 | $2,760.00 | | $40.00 | $2,400.00 | |
| 77 | Flume Crossing 1-inch Conduit Schedule 80 PVC | 20 | L.F. | | $17.50 | $350.00 | | $20.00 | $400.00 | | $15.00 | $300.00 | |
| 78 | Detectable Warning Tape, 3" Electric | 10731 | L.F. | | $0.13 | $1,395.03 | | $0.15 | $1,609.65 | | $0.50 | $5,365.50 | |
| 79 | Trench, Single Circuit Secondary | 10982 | L.F. | | $4.39 | $48,210.98 | | $5.00 | $54,910.00 | | $6.00 | $65,892.00 | |
| 80 | Trench, Double Circuit Secondary | 39 | L.F. | | $14.10 | $549.90 | | $16.00 | $624.00 | | $8.00 | $312.00 | |
| 81 | 250 Amp Circuit Breaker | 1 | Each | | $460.00 | $460.00 | | $505.00 | $505.00 | | $505.00 | $505.00 | |
| 82 | 225 Amp Circuit Breaker | 1 | Each | | $460.00 | $460.00 | | $505.00 | $505.00 | | $555.00 | $555.00 | |
| 83 | 200 Amp Circuit Breaker | 14 | Each | | $86.50 | $1,211.00 | | $100.00 | $1,400.00 | | $505.00 | $7,070.00 | |
| 84 | 175 Amp Circuit Breaker | 3 | Each | | $183.34 | $550.02 | | $200.00 | $600.00 | | $505.00 | $1,515.00 | |
| 85 | 150 Amp Circuit Breaker | 2 | Each | | $150.00 | $300.00 | | $200.00 | $400.00 | | $505.00 | $1,010.00 | |
| 86 | 125 Amp Circuit Breaker | 1 | Each | | $125.00 | $125.00 | | $140.00 | $140.00 | | $505.00 | $505.00 | |
| 87 | 400 Amp Distribution Panel | 1 | Each | | $3,000.00 | $3,000.00 | | $3,300.00 | $3,300.00 | | $15,150.00 | $15,150.00 | |
| 88 | 600 Amp Distribution Panel | 2 | Each | | $4,500.00 | $9,000.00 | | $5,000.00 | $10,000.00 | | $25,250.00 | $50,500.00 | |
| 89 | 800 Amp Distribution Panel | 3 | Each | | $5,000.00 | $15,000.00 | | $5,500.00 | $16,500.00 | | $35,350.00 | $106,050.00 | |
| 90 | 400 Amp Current Transformer Cabinet | 1 | Each | | $6,119.00 | $6,119.00 | | $6,750.00 | $6,750.00 | | $2,525.00 | $2,525.00 | |
| 91 | 600 Amp Current Transformer Cabinet | 2 | Each | | $7,219.50 | $14,439.00 | | $7,950.00 | $15,900.00 | | $2,525.00 | $5,050.00 | |
| 92 | 800 Amp Current Transformer Cabinet | 3 | Each | | $7,323.00 | $21,969.00 | | $8,100.00 | $24,300.00 | | $3,000.00 | $9,000.00 | |
| 93 | Greaves PT400R350 Compression Adapters | 27 | Each | | $30.81 | $831.87 | | $35.00 | $945.00 | | $1.00 | $27.00 | |
| 94 | Electrical Connections To Vault RR Light and Check-in Kiosk Light | 1 | L.S. | | $150.00 | $150.00 | | $165.00 | $165.00 | | $1,500.00 | $1,500.00 | |
| 95 | 25' Light Pole | 3 | Each | | $5,132.33 | $15,396.99 | | $5,650.00 | $16,950.00 | | $5,000.00 | $15,000.00 | |
| 96 | 5' Wide PCC Flume | 100 | L.F. | | $80.00 | $8,000.00 | | $125.00 | $12,500.00 | | $110.00 | $11,000.00 | |
| 97 | Special Backfill/Granular Base | 1043 | Tons | | $35.00 | $36,505.00 | | $32.00 | $33,376.00 | | $50.00 | $52,150.00 | |
| 98 | 5-inch Non-Reinforced PCC Sidewalk | 9 | S.Y. | | $80.00 | $720.00 | | $138.00 | $1,242.00 | | $125.00 | $1,125.00 | |
| 99 | .5-inch Expansion Joint | 16 | L.F. | | $2.00 | $32.00 | | $6.00 | $96.00 | | $5.00 | $80.00 | |
| 100 | 6-inch Non-Reinforced PCC | 3266 | S.Y. | | $72.00 | $235,152.00 | | $69.00 | $225,354.00 | | $63.00 | $205,758.00 | |
| 101 | 7-inch Non-Reinforced PCC | 3232 | S.Y. | | $78.00 | $252,096.00 | | $72.00 | $232,704.00 | | $66.00 | $213,312.00 | |
| 102 | 8-inch Reinforced PCC | 430 | S.Y. | | $98.00 | $42,140.00 | | $132.00 | $56,760.00 | | $121.00 | $52,030.00 | |
| 103 | 5-inch Nylon Reinforced PCC Overlay-Furnish Only | 466 | C.Y. | | $230.00 | $107,180.00 | | $275.00 | $128,150.00 | | $255.00 | $118,830.00 | |
| 104 | 5-inch Nylon Reinforced PCC Overlay-Placement Only | 3354 | S.Y. | | $16.75 | $56,179.50 | | $16.00 | $53,664.00 | | $15.00 | $50,310.00 | |
| 105 | Class 'A' Crushed Stone | 5569 | Tons | | $35.00 | $194,915.00 | | $32.00 | $178,208.00 | | $48.00 | $267,312.00 | |
| 106 | 4'x4'x5.5" Reinforced PCC Fire Ring | 66 | Each | | $811.45 | $53,555.70 | | $1,500.00 | $99,000.00 | | $1,750.00 | $115,500.00 | |
| 107 | ADA Grill & Placement on ADA Concrete Pad | 11 | Each | | $2,190.73 | $24,098.03 | | $1,650.00 | $18,150.00 | | $2,050.00 | $22,550.00 | |
| 108 | Traffic Control | 1 | L.S. | | $4,600.00 | $4,600.00 | | $10,000.00 | $10,000.00 | | $4,650.00 | $4,650.00 | |
| 109 | Seeding, Fertilizing and Mulching | 12 | Acres | | $3,750.00 | $45,000.00 | | $1,600.00 | $19,200.00 | | $3,750.00 | $45,000.00 | |
| 110 | Street Signage | 1 | L.S. | | $1,900.00 | $1,900.00 | | $20,000.00 | $20,000.00 | | $1,925.00 | $1,925.00 | |
| 111 | Handicap Parking Signage | 1 | L.S. | | $1,000.00 | $1,000.00 | | $5,000.00 | $5,000.00 | | $1,000.00 | $1,000.00 | |
| 112 | Parking Space Pavement Striping, Handicap Parking Cross Hatch Markings | 1 | L.S. | | $13,500.00 | $13,500.00 | | $12,000.00 | $12,000.00 | | $1.00 | $1.00 | |
| 113 | 6' Concrete Parking Wheel Stops | 2 | Each | | $91.00 | $182.00 | | $1,500.00 | $3,000.00 | | $750.00 | $1,500.00 | |
| 114 | Construction Survey Staking and As-Built Survey | 1 | Each | | $35,000.00 | $35,000.00 | | $85,000.00 | $85,000.00 | | $26,250.00 | $26,250.00 | |
| 115 | NPDES General Permit #2 & SWPPP | 1 | L.S. | | $9,000.00 | $9,000.00 | | $6,000.00 | $6,000.00 | | $9,000.00 | $9,000.00 | |
| 116 | Mobilization | 1 | L.S. | | $156,085.00 | $156,085.00 | | $200,000.00 | $200,000.00 | | $140,000.00 | $140,000.00 | |
| 117 | 12-Inch RCP Class III | 40 | L.F. | | $90.00 | $3,600.00 | | $125.00 | $5,000.00 | | $80.00 | $3,200.00 | |
| | | | | | | | | | | | | |
| $2,776,666.73 | | $3,198,584.60 | | $3,395,330.00 | | ||||||||
| | | | | | | | | | | | | |
2/23/2025