1
2
3
Contractor:
Quantities
4
5
6
Contractor:
Quantities
7
8
9
Contractor:
PO Box Q
PO Box 369
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: | | TK Concrete Inc | Vieco Development & Construction Co Inc | Riley Armstong Plumbing & Heating | | |||||||
| Funding Source: 50% Park & Institutional Road Fund, 50% Federal - LWCF Grant Matching Funds - Various, | | 1608 Fifield Rd | | 5180 SE 70th Rd | | 11 North 20th St | | ||||||
| Pella IA 50219 | | St Joseph MO 64507 | | Fort Dodge IA 50501 | | |||||||
| Plan Sets Requested: 12 | Quantities | | 641-628-4590 | | 816-387-1884 | | 515-955-2232 | | |||||
| No. | Description: | No. | Unit | | Unit Price | Amount | | Unit Price | Amount | | Unit Price | Amount | |
| | | | | | | | | | | | | |
| 1 | Demolition | 1 | L.S. | | $25,000.00 | $25,000.00 | | $2,300.00 | $2,300.00 | | $7,250.00 | $7,250.00 | |
| 2 | Clearing and Grubbing | 1 | L.S. | | $5,500.00 | $5,500.00 | | $11,000.00 | $11,000.00 | | $10,000.00 | $10,000.00 | |
| 3 | Tree Clearing | 1 | L.S. | | $22,500.00 | $22,500.00 | | $3,700.00 | $3,700.00 | | $27,000.00 | $27,000.00 | |
| 4 | Full Depth Saw Cut | 2272 | L.F. | | $3.75 | $8,520.00 | | $2.00 | $4,544.00 | | $4.00 | $9,088.00 | |
| 5 | HMA Pavement Removal | 674 | S.Y. | | $10.50 | $7,077.00 | | $5.00 | $3,370.00 | | $9.00 | $6,066.00 | |
| 6 | HMA Pavement Milling for 5-inch PCC Overlay | 3515 | S.Y. | | $5.00 | $17,575.00 | | $4.00 | $14,060.00 | | $7.00 | $24,605.00 | |
| 7 | Gravel Pad Removal and Stockpile | 3102 | S.Y. | | $7.00 | $21,714.00 | | $4.00 | $12,408.00 | | $9.00 | $27,918.00 | |
| 8 | Grading | 1 | L.S. | | $100,000.00 | $100,000.00 | | $40,500.00 | $40,500.00 | | $75,000.00 | $75,000.00 | |
| 9 | Import Soil From Borrow Site | 7000 | C.Y. | | $5.75 | $40,250.00 | | $6.00 | $42,000.00 | | $5.00 | $35,000.00 | |
| 10 | 8-inch Filter Sock | 475 | L.F. | | $5.00 | $2,375.00 | | $5.00 | $2,375.00 | | $3.00 | $1,425.00 | |
| 11 | Sanitary Sewer Connection to Existing Structures | 3 | Each | | $1,250.00 | $3,750.00 | | $2,350.00 | $7,050.00 | | $1,000.00 | $3,000.00 | |
| 12 | Type SW-301 48" Diameter Sanitary Manhole w/Type 'A' Casting | 9 | Each | | $7,000.00 | $63,000.00 | | $4,500.00 | $40,500.00 | | $5,400.00 | $48,600.00 | |
| 13 | Type SW-303 48" Diameter Sanitary Manhole w/Type 'A' Casting | 1 | Each | | $8,250.00 | $8,250.00 | | $5,000.00 | $5,000.00 | | $5,200.00 | $5,200.00 | |
| 14 | 8-inch Sanitary Sewer (SDR 26) | 1552 | L.F. | | $40.00 | $62,080.00 | | $48.00 | $74,496.00 | | $55.00 | $85,360.00 | |
| 15 | 6-inch Sanitary Sewer (SDR 35) | 1625 | L.F. | | $35.00 | $56,875.00 | | $39.00 | $63,375.00 | | $50.00 | $81,250.00 | |
| 16 | 4-inch Sanitary Sewer Service PVC (SDR 35) | 1112 | L.F. | | $35.00 | $38,920.00 | | $35.00 | $38,920.00 | | $48.00 | $53,376.00 | |
| 17 | RV Sanitary Sewer Cleanout Connection | 46 | Each | | $1,250.00 | $57,500.00 | | $1,100.00 | $50,600.00 | | $193.00 | $8,878.00 | |
| 18 | 10"x6" PVC Schedule 40 Service Wye on Existing 10" Sewer | 1 | Each | | $1,000.00 | $1,000.00 | | $1,900.00 | $1,900.00 | | $1,100.00 | $1,100.00 | |
| 19 | 10"x4" PVC Schedule 40 Service Wye on Existing 10" Sewer | 5 | Each | | $500.00 | $2,500.00 | | $1,735.00 | $8,675.00 | | $680.00 | $3,400.00 | |
| 20 | 8"x6" PVC Schedule 40 Service Wye | 13 | Each | | $200.00 | $2,600.00 | | $170.00 | $2,210.00 | | $348.00 | $4,524.00 | |
| 21 | 8"x4" PVC Schedule 40 Service Wye | 16 | Each | | $250.00 | $4,000.00 | | $155.00 | $2,480.00 | | $284.00 | $4,544.00 | |
| 22 | 8"x4" PVC Schedule 40 Service Wye on Existing 8" Sewer | 3 | Each | | $550.00 | $1,650.00 | | $1,880.00 | $5,640.00 | | $450.00 | $1,350.00 | |
| 23 | 6"x4" PVC Schedule 40 Service Wye on Existing 6" Sewer | 1 | Each | | $550.00 | $550.00 | | $1,800.00 | $1,800.00 | | $648.00 | $648.00 | |
| 24 | SW-203 Sanitary Sewer Cleanout | 13 | Each | | $1,250.00 | $16,250.00 | | $715.00 | $9,295.00 | | $327.00 | $4,251.00 | |
| 25 | 1-inch HDPE Pipe SDR 11 | 4391 | L.F. | | $30.00 | $131,730.00 | | $15.00 | $65,865.00 | | $16.00 | $70,256.00 | |
| 26 | 2-inch HDPE Pipe SDR 11 | 1256 | L.F. | | $30.00 | $37,680.00 | | $18.50 | $23,236.00 | | $19.00 | $23,864.00 | |
| 27 | 3-inch HDPE Pipe SDR 11 | 3576 | L.F. | | $27.50 | $98,340.00 | | $22.00 | $78,672.00 | | $25.00 | $89,400.00 | |
| 28 | 2-Inch Valve with Valve Box | 5 | Each | | $1,000.00 | $5,000.00 | | $1,350.00 | $6,750.00 | | $1,250.00 | $6,250.00 | |
| 29 | 3-Inch Ball Valve with Valve Box | 6 | Each | | $1,000.00 | $6,000.00 | | $1,800.00 | $10,800.00 | | $2,225.00 | $13,350.00 | |
| 30 | 3"x3"x3"x3" HDPE SDR 11 Cross | 1 | Each | | $500.00 | $500.00 | | $400.00 | $400.00 | | $90.00 | $90.00 | |
| 31 | 2"x2"x1"x1" PVC Schedule 40 Cross | 2 | Each | | $100.00 | $200.00 | | $350.00 | $700.00 | | $80.00 | $160.00 | |
| 32 | 2"x2"x1" HDPE SDR 11 Tee | 25 | Each | | $100.00 | $2,500.00 | | $200.00 | $5,000.00 | | $37.00 | $925.00 | |
| 33 | 2"x2"x2" HDPE SDR 11 Tee | 5 | Each | | $100.00 | $500.00 | | $200.00 | $1,000.00 | | $14.00 | $70.00 | |
| 34 | 3"x3"x1" HDPE SDR 11 Tee | 32 | Each | | $100.00 | $3,200.00 | | $225.00 | $7,200.00 | | $60.00 | $1,920.00 | |
| 35 | 3"x3"x2" HDPE SDR 11 Tee | 3 | Each | | $100.00 | $300.00 | | $225.00 | $675.00 | | $40.00 | $120.00 | |
| 36 | 3"x3"x3" HDPE SDR 11 Tee | 3 | Each | | $100.00 | $300.00 | | $225.00 | $675.00 | | $25.00 | $75.00 | |
| 37 | 2"x1" HDPE Reducer | 10 | Each | | $100.00 | $1,000.00 | | $70.00 | $700.00 | | $12.00 | $120.00 | |
| 38 | 3"x1" HDPE Reducer | 1 | Each | | $200.00 | $200.00 | | $75.00 | $75.00 | | $25.00 | $25.00 | |
| 39 | 3"x2" HDPE Reducer | 2 | Each | | $200.00 | $400.00 | | $75.00 | $150.00 | | $14.00 | $28.00 | |
| 40 | 6"x6"x1" PVC Schedule 40 Tee | 1 | Each | | $200.00 | $200.00 | | $600.00 | $600.00 | | $210.00 | $210.00 | |
| 41 | 6"x6"x3" PVC Schedule 40 Tee | 2 | Each | | $200.00 | $400.00 | | $620.00 | $1,240.00 | | $350.00 | $700.00 | |
| 42 | 4"x4"x1" PVC Schedule 40 Tee | 3 | Each | | $150.00 | $450.00 | | $560.00 | $1,680.00 | | $52.00 | $156.00 | |
| 43 | 1-inch PVC Schedule 40 Pipe | 6 | L.F. | | $25.00 | $150.00 | | $15.00 | $90.00 | | $25.00 | $150.00 | |
| 44 | Yard Hydrant with Curb Stop | 55 | Each | | $1,950.00 | $107,250.00 | | $1,900.00 | $104,500.00 | | $1,500.00 | $82,500.00 | |
| 45 | Valve Box Height Adjustment | 2 | Each | | $400.00 | $800.00 | | $125.00 | $250.00 | | $500.00 | $1,000.00 | |
| 46 | FreezeFlow Executive Hydrant | 22 | Each | | $2,000.00 | $44,000.00 | | $2,350.00 | $51,700.00 | | $2,300.00 | $50,600.00 | |
| 47 | 3" Bowoff Hydrant | 1 | Each | | $2,000.00 | $2,000.00 | | $3,900.00 | $3,900.00 | | $3,400.00 | $3,400.00 | |
| 48 | Drain Down Pit | 1 | Each | | $6,000.00 | $6,000.00 | | $6,000.00 | $6,000.00 | | $1,700.00 | $1,700.00 | |
| 49 | Water Connection to Existing Hydrant at Horse Wash in North Campground | 1 | Each | | $1,500.00 | $1,500.00 | | $200.00 | $200.00 | | $500.00 | $500.00 | |
| 50 | Water Connections to Existing Water Mains | 15 | Each | | $1,500.00 | $22,500.00 | | $1,350.00 | $20,250.00 | | $500.00 | $7,500.00 | |
| 51 | Disinfection | 1 | L.S. | | $4,000.00 | $4,000.00 | | $5,500.00 | $5,500.00 | | $2,500.00 | $2,500.00 | |
| 52 | 6" Tee & Cleanout Riser | 11 | Each | | $300.00 | $3,300.00 | | $400.00 | $4,400.00 | | $600.00 | $6,600.00 | |
| 53 | 6" Tee, Riser & Drop in Grate/Cover Assembly | 4 | Each | | $300.00 | $1,200.00 | | $500.00 | $2,000.00 | | $400.00 | $1,600.00 | |
| 54 | 8" Tee, Riser & Drop in Grate/Cover Assembly | 4 | Each | | $400.00 | $1,600.00 | | $500.00 | $2,000.00 | | $800.00 | $3,200.00 | |
| 55 | 6-inch Slotted PVC Subdrain With Sock & Pea Gravel | 680 | L.F. | | $30.00 | $20,400.00 | | $13.00 | $8,840.00 | | $30.00 | $20,400.00 | |
| 56 | 6-inch Solid Wall Pipe | 323 | L.F. | | $20.00 | $6,460.00 | | $7.00 | $2,261.00 | | $45.00 | $14,535.00 | |
| 57 | 8-inch Solid Wall Pipe | 512 | L.F. | | $27.50 | $14,080.00 | | $10.00 | $5,120.00 | | $48.00 | $24,576.00 | |
| 58 | 8-inch 45° Bend | 2 | Each | | $350.00 | $700.00 | | $100.00 | $200.00 | | $100.00 | $200.00 | |
| 59 | Rodent Guards for Outlets | 4 | Each | | $50.00 | $200.00 | | $100.00 | $400.00 | | $50.00 | $200.00 | |
| 60 | Single Campsite Outlet Post-50 Amp | 127 | Each | | $480.00 | $60,960.00 | | $450.00 | $57,150.00 | | $689.57 | $87,575.39 | |
| 61 | No. 1/0 AWG Grounding Conductor Cable, Type THW or USE | 977 | L.F. | | $3.75 | $3,663.75 | | $4.00 | $3,908.00 | | $3.20 | $3,126.40 | |
| 62 | No. 2 AWG Grounding Conductor Cable, Type THW or USE | 10370 | L.F. | | $3.10 | $32,147.00 | | $2.70 | $27,999.00 | | $2.09 | $21,673.30 | |
| 63 | No. 4 AWG Grounding Conductor Cable, Type THW or USE | 390 | L.F. | | $2.45 | $955.50 | | $2.00 | $780.00 | | $1.71 | $666.90 | |
| 64 | No. 8 AWG Grounding Conductor Cable, Type THW or USE | 172 | L.F. | | $1.70 | $292.40 | | $1.50 | $258.00 | | $1.61 | $276.92 | |
| 65 | No. 400 MCM Single Conductor Cable, Type USE | 2931 | L.F. | | $12.60 | $36,930.60 | | $12.00 | $35,172.00 | | $11.16 | $32,709.96 | |
| 66 | No. 350 MCM Single Conductor Cable, Type USE | 6171 | L.F. | | $11.00 | $67,881.00 | | $11.00 | $67,881.00 | | $9.64 | $59,488.44 | |
| 67 | No. 300 MCM Single Conductor Cable, Type USE | 9369 | L.F. | | $9.50 | $89,005.50 | | $9.00 | $84,321.00 | | $8.60 | $80,573.40 | |
| 68 | No. 250 MCM Single Conductor Cable, Type USE | 8700 | L.F. | | $8.50 | $73,950.00 | | $8.00 | $69,600.00 | | $7.20 | $62,640.00 | |
| 69 | No. 4/0 AWG Single Conductor Cable, Type USE | 5862 | L.F. | | $8.00 | $46,896.00 | | $7.00 | $41,034.00 | | $6.05 | $35,465.10 | |
| 70 | No. 3/0 AWG Single Conductor Cable, Type USE | 1248 | L.F. | | $6.75 | $8,424.00 | | $6.00 | $7,488.00 | | $4.86 | $6,065.28 | |
| 71 | No. 2/0 AWG Single Conductor Cable, Type USE | 930 | L.F. | | $5.75 | $5,347.50 | | $5.00 | $4,650.00 | | $3.81 | $3,543.30 | |
| 72 | No. 3 AWG Single Conductor Cable, Type USE | 516 | L.F. | | $3.50 | $1,806.00 | | $3.00 | $1,548.00 | | $1.62 | $835.92 | |
| 73 | No. 12/2 UF-B W/Ground Conductor Cable, Type USE | 790 | L.F. | | $2.00 | $1,580.00 | | $2.00 | $1,580.00 | | $0.75 | $592.50 | |
| 74 | Roadway Crossing 5-Inch Conduit Schedule 80 PVC | 30 | L.F. | | $20.50 | $615.00 | | $12.00 | $360.00 | | $9.07 | $272.10 | |
| 75 | Roadway Crossing 3-Inch Conduit Schedule 80 PVC | 260 | L.F. | | $12.00 | $3,120.00 | | $12.00 | $3,120.00 | | $3.81 | $990.60 | |
| 76 | Roadway Crossing 3-Inch Conduit Schedule 80 PVC Bored | 60 | L.F. | | $28.60 | $1,716.00 | | $30.00 | $1,800.00 | | $41.67 | $2,500.20 | |
| 77 | Flume Crossing 1-inch Conduit Schedule 80 PVC | 20 | L.F. | | $13.00 | $260.00 | | $12.00 | $240.00 | | $17.50 | $350.00 | |
| 78 | Detectable Warning Tape, 3" Electric | 10731 | L.F. | | $0.25 | $2,682.75 | | $0.10 | $1,073.10 | | $0.13 | $1,395.03 | |
| 79 | Trench, Single Circuit Secondary | 10982 | L.F. | | $3.25 | $35,691.50 | | $3.50 | $38,437.00 | | $4.39 | $48,210.98 | |
| 80 | Trench, Double Circuit Secondary | 39 | L.F. | | $4.00 | $156.00 | | $5.00 | $195.00 | | $14.10 | $549.90 | |
| 81 | 250 Amp Circuit Breaker | 1 | Each | | $2,455.00 | $2,455.00 | | $300.00 | $300.00 | | $460.00 | $460.00 | |
| 82 | 225 Amp Circuit Breaker | 1 | Each | | $1,250.00 | $1,250.00 | | $300.00 | $300.00 | | $460.00 | $460.00 | |
| 83 | 200 Amp Circuit Breaker | 14 | Each | | $1,000.00 | $14,000.00 | | $300.00 | $4,200.00 | | $86.50 | $1,211.00 | |
| 84 | 175 Amp Circuit Breaker | 3 | Each | | $1,000.00 | $3,000.00 | | $300.00 | $900.00 | | $183.34 | $550.02 | |
| 85 | 150 Amp Circuit Breaker | 2 | Each | | $1,500.00 | $3,000.00 | | $300.00 | $600.00 | | $150.00 | $300.00 | |
| 86 | 125 Amp Circuit Breaker | 1 | Each | | $1,500.00 | $1,500.00 | | $300.00 | $300.00 | | $125.00 | $125.00 | |
| 87 | 400 Amp Distribution Panel | 1 | Each | | $5,000.00 | $5,000.00 | | $12,500.00 | $12,500.00 | | $3,000.00 | $3,000.00 | |
| 88 | 600 Amp Distribution Panel | 2 | Each | | $6,600.00 | $13,200.00 | | $12,500.00 | $25,000.00 | | $4,500.00 | $9,000.00 | |
| 89 | 800 Amp Distribution Panel | 3 | Each | | $6,500.00 | $19,500.00 | | $12,500.00 | $37,500.00 | | $5,000.00 | $15,000.00 | |
| 90 | 400 Amp Current Transformer Cabinet | 1 | Each | | $3,575.00 | $3,575.00 | | $1,700.00 | $1,700.00 | | $6,119.00 | $6,119.00 | |
| 91 | 600 Amp Current Transformer Cabinet | 2 | Each | | $4,000.00 | $8,000.00 | | $2,000.00 | $4,000.00 | | $7,219.50 | $14,439.00 | |
| 92 | 800 Amp Current Transformer Cabinet | 3 | Each | | $3,575.00 | $10,725.00 | | $2,400.00 | $7,200.00 | | $7,323.00 | $21,969.00 | |
| 93 | Greaves PT400R350 Compression Adapters | 27 | Each | | $5.00 | $135.00 | | $100.00 | $2,700.00 | | $30.81 | $831.87 | |
| 94 | Electrical Connections To Vault RR Light and Check-in Kiosk Light | 1 | L.S. | | $2,000.00 | $2,000.00 | | $600.00 | $600.00 | | $150.00 | $150.00 | |
| 95 | 25' Light Pole | 3 | Each | | $5,000.00 | $15,000.00 | | $4,500.00 | $13,500.00 | | $5,132.33 | $15,396.99 | |
| 96 | 5' Wide PCC Flume | 100 | L.F. | | $75.00 | $7,500.00 | | $75.00 | $7,500.00 | | $80.00 | $8,000.00 | |
| 97 | Special Backfill/Granular Base | 1043 | Tons | | $30.00 | $31,290.00 | | $30.00 | $31,290.00 | | $35.00 | $36,505.00 | |
| 98 | 5-inch Non-Reinforced PCC Sidewalk | 9 | S.Y. | | $100.00 | $900.00 | | $230.00 | $2,070.00 | | $80.00 | $720.00 | |
| 99 | .5-inch Expansion Joint | 16 | L.F. | | $5.00 | $80.00 | | $7.00 | $112.00 | | $2.00 | $32.00 | |
| 100 | 6-inch Non-Reinforced PCC | 3266 | S.Y. | | $55.50 | $181,263.00 | | $75.00 | $244,950.00 | | $72.00 | $235,152.00 | |
| 101 | 7-inch Non-Reinforced PCC | 3232 | S.Y. | | $65.00 | $210,080.00 | | $56.00 | $180,992.00 | | $78.00 | $252,096.00 | |
| 102 | 8-inch Reinforced PCC | 430 | S.Y. | | $85.00 | $36,550.00 | | $125.00 | $53,750.00 | | $98.00 | $42,140.00 | |
| 103 | 5-inch Nylon Reinforced PCC Overlay-Furnish Only | 466 | C.Y. | | $220.00 | $102,520.00 | | $220.00 | $102,520.00 | | $230.00 | $107,180.00 | |
| 104 | 5-inch Nylon Reinforced PCC Overlay-Placement Only | 3354 | S.Y. | | $18.50 | $62,049.00 | | $21.00 | $70,434.00 | | $16.75 | $56,179.50 | |
| 105 | Class 'A' Crushed Stone | 5569 | Tons | | $28.00 | $155,932.00 | | $40.00 | $222,760.00 | | $35.00 | $194,915.00 | |
| 106 | 4'x4'x5.5" Reinforced PCC Fire Ring | 66 | Each | | $625.00 | $41,250.00 | | $800.00 | $52,800.00 | | $811.45 | $53,555.70 | |
| 107 | ADA Grill & Placement on ADA Concrete Pad | 11 | Each | | $625.00 | $6,875.00 | | $700.00 | $7,700.00 | | $2,190.73 | $24,098.03 | |
| 108 | Traffic Control | 1 | L.S. | | $5,500.00 | $5,500.00 | | $4,600.00 | $4,600.00 | | $4,600.00 | $4,600.00 | |
| 109 | Seeding, Fertilizing and Mulching | 12 | Acres | | $2,500.00 | $30,000.00 | | $4,000.00 | $48,000.00 | | $3,750.00 | $45,000.00 | |
| 110 | Street Signage | 1 | L.S. | | $2,500.00 | $2,500.00 | | $3,000.00 | $3,000.00 | | $1,900.00 | $1,900.00 | |
| 111 | Handicap Parking Signage | 1 | L.S. | | $1,500.00 | $1,500.00 | | $2,500.00 | $2,500.00 | | $1,000.00 | $1,000.00 | |
| 112 | Parking Space Pavement Striping, Handicap Parking Cross Hatch Markings | 1 | L.S. | | $15,000.00 | $15,000.00 | | $2,000.00 | $2,000.00 | | $13,500.00 | $13,500.00 | |
| 113 | 6' Concrete Parking Wheel Stops | 2 | Each | | $1,000.00 | $2,000.00 | | $200.00 | $400.00 | | $91.00 | $182.00 | |
| 114 | Construction Survey Staking and As-Built Survey | 1 | Each | | $30,000.00 | $30,000.00 | | $28,000.00 | $28,000.00 | | $35,000.00 | $35,000.00 | |
| 115 | NPDES General Permit #2 & SWPPP | 1 | L.S. | | $8,000.00 | $8,000.00 | | $8,000.00 | $8,000.00 | | $9,000.00 | $9,000.00 | |
| 116 | Mobilization | 1 | L.S. | | $70,000.00 | $70,000.00 | | $255,944.90 | $255,944.90 | | $156,085.00 | $156,085.00 | |
| 117 | 12-Inch RCP Class III | 40 | L.F. | | $100.00 | $4,000.00 | | $100.00 | $4,000.00 | | $90.00 | $3,600.00 | |
| | | | | | | | | | | | | |
| $2,675,685.50 | | $2,764,444.00 | | $2,776,666.73 | | ||||||||
| | | | | | | | | | | | | |
| 4 | 5 | 6 | | |||||||||
| Estimated Cost: $2,900,000.00 | Contractor: | | Castor Construction LLC | Graff Excavating Inc | Gehrke Inc | | |||||||
| Funding Source: 50% Park & Institutional Road Fund, 50% Federal - LWCF Grant Matching Funds - Various, | | 1515 Ave O | | 803 East State St | | 1405 21st Ave | | ||||||
| Fort Dodge IA 50501 | | Toledo IA 52342 | | Eldora IA 50627 | | |||||||
| Plan Sets Requested: 12 | Quantities | | 515-955-6785 | | 641-750-5988 | | 641-858-3821 | | |||||
| No. | Description: | No. | Unit | | Unit Price | Amount | | Unit Price | Amount | | Unit Price | Amount | |
| | | | | | | | | | | | | |
| 1 | Demolition | 1 | L.S. | | $8,673.00 | $8,673.00 | | $30,000.00 | $30,000.00 | | $73,600.00 | $73,600.00 | |
| 2 | Clearing and Grubbing | 1 | L.S. | | $14,878.00 | $14,878.00 | | $25,000.00 | $25,000.00 | | $5,100.00 | $5,100.00 | |
| 3 | Tree Clearing | 1 | L.S. | | $14,000.00 | $14,000.00 | | $15,000.00 | $15,000.00 | | $20,000.00 | $20,000.00 | |
| 4 | Full Depth Saw Cut | 2272 | L.F. | | $4.00 | $9,088.00 | | $10.00 | $22,720.00 | | $4.50 | $10,224.00 | |
| 5 | HMA Pavement Removal | 674 | S.Y. | | $6.50 | $4,381.00 | | $7.75 | $5,223.50 | | $12.00 | $8,088.00 | |
| 6 | HMA Pavement Milling for 5-inch PCC Overlay | 3515 | S.Y. | | $4.00 | $14,060.00 | | $7.75 | $27,241.25 | | $10.00 | $35,150.00 | |
| 7 | Gravel Pad Removal and Stockpile | 3102 | S.Y. | | $1.38 | $4,280.76 | | $4.50 | $13,959.00 | | $8.00 | $24,816.00 | |
| 8 | Grading | 1 | L.S. | | $130,600.00 | $130,600.00 | | $100,000.00 | $100,000.00 | | $148,000.00 | $148,000.00 | |
| 9 | Import Soil From Borrow Site | 7000 | C.Y. | | $17.35 | $121,450.00 | | $10.00 | $70,000.00 | | $6.50 | $45,500.00 | |
| 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 | | $675.00 | $2,025.00 | | $6,000.00 | $18,000.00 | | $2,100.00 | $6,300.00 | |
| 12 | Type SW-301 48" Diameter Sanitary Manhole w/Type 'A' Casting | 9 | Each | | $4,300.00 | $38,700.00 | | $3,400.00 | $30,600.00 | | $6,560.00 | $59,040.00 | |
| 13 | Type SW-303 48" Diameter Sanitary Manhole w/Type 'A' Casting | 1 | Each | | $5,394.00 | $5,394.00 | | $8,600.00 | $8,600.00 | | $6,110.00 | $6,110.00 | |
| 14 | 8-inch Sanitary Sewer (SDR 26) | 1552 | L.F. | | $58.62 | $90,978.24 | | $62.00 | $96,224.00 | | $58.00 | $90,016.00 | |
| 15 | 6-inch Sanitary Sewer (SDR 35) | 1625 | L.F. | | $39.37 | $63,976.25 | | $62.00 | $100,750.00 | | $45.50 | $73,937.50 | |
| 16 | 4-inch Sanitary Sewer Service PVC (SDR 35) | 1112 | L.F. | | $34.93 | $38,842.16 | | $60.00 | $66,720.00 | | $50.00 | $55,600.00 | |
| 17 | RV Sanitary Sewer Cleanout Connection | 46 | Each | | $845.00 | $38,870.00 | | $950.00 | $43,700.00 | | $2,000.00 | $92,000.00 | |
| 18 | 10"x6" PVC Schedule 40 Service Wye on Existing 10" Sewer | 1 | Each | | $945.00 | $945.00 | | $2,250.00 | $2,250.00 | | $940.00 | $940.00 | |
| 19 | 10"x4" PVC Schedule 40 Service Wye on Existing 10" Sewer | 5 | Each | | $770.00 | $3,850.00 | | $2,250.00 | $11,250.00 | | $880.00 | $4,400.00 | |
| 20 | 8"x6" PVC Schedule 40 Service Wye | 13 | Each | | $160.00 | $2,080.00 | | $300.00 | $3,900.00 | | $390.00 | $5,070.00 | |
| 21 | 8"x4" PVC Schedule 40 Service Wye | 16 | Each | | $130.00 | $2,080.00 | | $250.00 | $4,000.00 | | $370.00 | $5,920.00 | |
| 22 | 8"x4" PVC Schedule 40 Service Wye on Existing 8" Sewer | 3 | Each | | $580.00 | $1,740.00 | | $2,000.00 | $6,000.00 | | $665.00 | $1,995.00 | |
| 23 | 6"x4" PVC Schedule 40 Service Wye on Existing 6" Sewer | 1 | Each | | $525.00 | $525.00 | | $1,750.00 | $1,750.00 | | $495.00 | $495.00 | |
| 24 | SW-203 Sanitary Sewer Cleanout | 13 | Each | | $534.00 | $6,942.00 | | $750.00 | $9,750.00 | | $1,460.00 | $18,980.00 | |
| 25 | 1-inch HDPE Pipe SDR 11 | 4391 | L.F. | | $8.22 | $36,094.02 | | $23.00 | $100,993.00 | | $37.00 | $162,467.00 | |
| 26 | 2-inch HDPE Pipe SDR 11 | 1256 | L.F. | | $9.00 | $11,304.00 | | $23.00 | $28,888.00 | | $38.00 | $47,728.00 | |
| 27 | 3-inch HDPE Pipe SDR 11 | 3576 | L.F. | | $10.05 | $35,938.80 | | $23.00 | $82,248.00 | | $39.75 | $142,146.00 | |
| 28 | 2-Inch Valve with Valve Box | 5 | Each | | $1,320.00 | $6,600.00 | | $1,400.00 | $7,000.00 | | $1,375.00 | $6,875.00 | |
| 29 | 3-Inch Ball Valve with Valve Box | 6 | Each | | $2,267.00 | $13,602.00 | | $2,900.00 | $17,400.00 | | $2,200.00 | $13,200.00 | |
| 30 | 3"x3"x3"x3" HDPE SDR 11 Cross | 1 | Each | | $510.00 | $510.00 | | $220.00 | $220.00 | | $635.00 | $635.00 | |
| 31 | 2"x2"x1"x1" PVC Schedule 40 Cross | 2 | Each | | $500.00 | $1,000.00 | | $180.00 | $360.00 | | $150.00 | $300.00 | |
| 32 | 2"x2"x1" HDPE SDR 11 Tee | 25 | Each | | $417.00 | $10,425.00 | | $75.00 | $1,875.00 | | $230.00 | $5,750.00 | |
| 33 | 2"x2"x2" HDPE SDR 11 Tee | 5 | Each | | $405.00 | $2,025.00 | | $75.00 | $375.00 | | $145.00 | $725.00 | |
| 34 | 3"x3"x1" HDPE SDR 11 Tee | 32 | Each | | $427.00 | $13,664.00 | | $110.00 | $3,520.00 | | $180.00 | $5,760.00 | |
| 35 | 3"x3"x2" HDPE SDR 11 Tee | 3 | Each | | $420.00 | $1,260.00 | | $100.00 | $300.00 | | $157.00 | $471.00 | |
| 36 | 3"x3"x3" HDPE SDR 11 Tee | 3 | Each | | $412.00 | $1,236.00 | | $100.00 | $300.00 | | $150.00 | $450.00 | |
| 37 | 2"x1" HDPE Reducer | 10 | Each | | $104.00 | $1,040.00 | | $75.00 | $750.00 | | $140.00 | $1,400.00 | |
| 38 | 3"x1" HDPE Reducer | 1 | Each | | $112.00 | $112.00 | | $85.00 | $85.00 | | $165.00 | $165.00 | |
| 39 | 3"x2" HDPE Reducer | 2 | Each | | $106.00 | $212.00 | | $75.00 | $150.00 | | $135.00 | $270.00 | |
| 40 | 6"x6"x1" PVC Schedule 40 Tee | 1 | Each | | $580.00 | $580.00 | | $650.00 | $650.00 | | $210.00 | $210.00 | |
| 41 | 6"x6"x3" PVC Schedule 40 Tee | 2 | Each | | $886.00 | $1,772.00 | | $900.00 | $1,800.00 | | $210.00 | $420.00 | |
| 42 | 4"x4"x1" PVC Schedule 40 Tee | 3 | Each | | $475.00 | $1,425.00 | | $550.00 | $1,650.00 | | $150.00 | $450.00 | |
| 43 | 1-inch PVC Schedule 40 Pipe | 6 | L.F. | | $26.00 | $156.00 | | $15.00 | $90.00 | | $135.00 | $810.00 | |
| 44 | Yard Hydrant with Curb Stop | 55 | Each | | $3,205.00 | $176,275.00 | | $1,500.00 | $82,500.00 | | $2,000.00 | $110,000.00 | |
| 45 | Valve Box Height Adjustment | 2 | Each | | $275.00 | $550.00 | | $500.00 | $1,000.00 | | $405.00 | $810.00 | |
| 46 | FreezeFlow Executive Hydrant | 22 | Each | | $2,330.00 | $51,260.00 | | $2,100.00 | $46,200.00 | | $2,865.00 | $63,030.00 | |
| 47 | 3" Bowoff Hydrant | 1 | Each | | $3,744.00 | $3,744.00 | | $4,000.00 | $4,000.00 | | $3,675.00 | $3,675.00 | |
| 48 | Drain Down Pit | 1 | Each | | $6,730.00 | $6,730.00 | | $2,500.00 | $2,500.00 | | $8,620.00 | $8,620.00 | |
| 49 | Water Connection to Existing Hydrant at Horse Wash in North Campground | 1 | Each | | $2,560.00 | $2,560.00 | | $1,500.00 | $1,500.00 | | $1,670.00 | $1,670.00 | |
| 50 | Water Connections to Existing Water Mains | 15 | Each | | $5,000.00 | $75,000.00 | | $1,500.00 | $22,500.00 | | $1,680.00 | $25,200.00 | |
| 51 | Disinfection | 1 | L.S. | | $5,000.00 | $5,000.00 | | $20,000.00 | $20,000.00 | | $5,000.00 | $5,000.00 | |
| 52 | 6" Tee & Cleanout Riser | 11 | Each | | $570.00 | $6,270.00 | | $500.00 | $5,500.00 | | $150.00 | $1,650.00 | |
| 53 | 6" Tee, Riser & Drop in Grate/Cover Assembly | 4 | Each | | $363.00 | $1,452.00 | | $500.00 | $2,000.00 | | $220.00 | $880.00 | |
| 54 | 8" Tee, Riser & Drop in Grate/Cover Assembly | 4 | Each | | $482.00 | $1,928.00 | | $505.00 | $2,020.00 | | $405.00 | $1,620.00 | |
| 55 | 6-inch Slotted PVC Subdrain With Sock & Pea Gravel | 680 | L.F. | | $18.40 | $12,512.00 | | $32.00 | $21,760.00 | | $34.25 | $23,290.00 | |
| 56 | 6-inch Solid Wall Pipe | 323 | L.F. | | $18.90 | $6,104.70 | | $28.00 | $9,044.00 | | $34.15 | $11,030.45 | |
| 57 | 8-inch Solid Wall Pipe | 512 | L.F. | | $21.25 | $10,880.00 | | $30.00 | $15,360.00 | | $41.00 | $20,992.00 | |
| 58 | 8-inch 45° Bend | 2 | Each | | $115.00 | $230.00 | | $60.00 | $120.00 | | $81.00 | $162.00 | |
| 59 | Rodent Guards for Outlets | 4 | Each | | $44.00 | $176.00 | | $25.00 | $100.00 | | $45.00 | $180.00 | |
| 60 | Single Campsite Outlet Post-50 Amp | 127 | Each | | $690.00 | $87,630.00 | | $760.00 | $96,520.00 | | $689.57 | $87,575.39 | |
| 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 | | $3.20 | $3,126.40 | |
| 62 | No. 2 AWG Grounding Conductor Cable, Type THW or USE | 10370 | L.F. | | $2.09 | $21,673.30 | | $2.30 | $23,851.00 | | $2.09 | $21,673.30 | |
| 63 | No. 4 AWG Grounding Conductor Cable, Type THW or USE | 390 | L.F. | | $1.71 | $666.90 | | $1.90 | $741.00 | | $1.71 | $666.90 | |
| 64 | No. 8 AWG Grounding Conductor Cable, Type THW or USE | 172 | L.F. | | $1.61 | $276.92 | | $1.80 | $309.60 | | $1.61 | $276.92 | |
| 65 | No. 400 MCM Single Conductor Cable, Type USE | 2931 | L.F. | | $11.16 | $32,709.96 | | $12.30 | $36,051.30 | | $11.16 | $32,709.96 | |
| 66 | No. 350 MCM Single Conductor Cable, Type USE | 6171 | L.F. | | $9.65 | $59,550.15 | | $10.60 | $65,412.60 | | $9.64 | $59,488.44 | |
| 67 | No. 300 MCM Single Conductor Cable, Type USE | 9369 | L.F. | | $8.60 | $80,573.40 | | $9.45 | $88,537.05 | | $8.60 | $80,573.40 | |
| 68 | No. 250 MCM Single Conductor Cable, Type USE | 8700 | L.F. | | $7.20 | $62,640.00 | | $7.95 | $69,165.00 | | $7.20 | $62,640.00 | |
| 69 | No. 4/0 AWG Single Conductor Cable, Type USE | 5862 | L.F. | | $6.05 | $35,465.10 | | $6.65 | $38,982.30 | | $6.05 | $35,465.10 | |
| 70 | No. 3/0 AWG Single Conductor Cable, Type USE | 1248 | L.F. | | $4.90 | $6,115.20 | | $5.35 | $6,676.80 | | $4.86 | $6,065.28 | |
| 71 | No. 2/0 AWG Single Conductor Cable, Type USE | 930 | L.F. | | $3.85 | $3,580.50 | | $4.20 | $3,906.00 | | $3.81 | $3,543.30 | |
| 72 | No. 3 AWG Single Conductor Cable, Type USE | 516 | L.F. | | $1.65 | $851.40 | | $1.80 | $928.80 | | $1.62 | $835.92 | |
| 73 | No. 12/2 UF-B W/Ground Conductor Cable, Type USE | 790 | L.F. | | $0.75 | $592.50 | | $0.85 | $671.50 | | $0.75 | $592.50 | |
| 74 | Roadway Crossing 5-Inch Conduit Schedule 80 PVC | 30 | L.F. | | $9.10 | $273.00 | | $10.00 | $300.00 | | $9.07 | $272.10 | |
| 75 | Roadway Crossing 3-Inch Conduit Schedule 80 PVC | 260 | L.F. | | $3.85 | $1,001.00 | | $4.25 | $1,105.00 | | $3.81 | $990.60 | |
| 76 | Roadway Crossing 3-Inch Conduit Schedule 80 PVC Bored | 60 | L.F. | | $42.00 | $2,520.00 | | $46.00 | $2,760.00 | | $41.67 | $2,500.20 | |
| 77 | Flume Crossing 1-inch Conduit Schedule 80 PVC | 20 | L.F. | | $17.50 | $350.00 | | $20.00 | $400.00 | | $17.50 | $350.00 | |
| 78 | Detectable Warning Tape, 3" Electric | 10731 | L.F. | | $0.15 | $1,609.65 | | $0.15 | $1,609.65 | | $13.00 | $139,503.00 | |
| 79 | Trench, Single Circuit Secondary | 10982 | L.F. | | $4.39 | $48,210.98 | | $5.00 | $54,910.00 | | $4.39 | $48,210.98 | |
| 80 | Trench, Double Circuit Secondary | 39 | L.F. | | $14.10 | $549.90 | | $16.00 | $624.00 | | $14.10 | $549.90 | |
| 81 | 250 Amp Circuit Breaker | 1 | Each | | $460.00 | $460.00 | | $505.00 | $505.00 | | $460.00 | $460.00 | |
| 82 | 225 Amp Circuit Breaker | 1 | Each | | $460.00 | $460.00 | | $505.00 | $505.00 | | $460.00 | $460.00 | |
| 83 | 200 Amp Circuit Breaker | 14 | Each | | $86.50 | $1,211.00 | | $100.00 | $1,400.00 | | $86.50 | $1,211.00 | |
| 84 | 175 Amp Circuit Breaker | 3 | Each | | $184.00 | $552.00 | | $200.00 | $600.00 | | $183.33 | $549.99 | |
| 85 | 150 Amp Circuit Breaker | 2 | Each | | $150.00 | $300.00 | | $200.00 | $400.00 | | $150.00 | $300.00 | |
| 86 | 125 Amp Circuit Breaker | 1 | Each | | $125.00 | $125.00 | | $140.00 | $140.00 | | $125.00 | $125.00 | |
| 87 | 400 Amp Distribution Panel | 1 | Each | | $3,000.00 | $3,000.00 | | $3,300.00 | $3,300.00 | | $3,000.00 | $3,000.00 | |
| 88 | 600 Amp Distribution Panel | 2 | Each | | $4,500.00 | $9,000.00 | | $5,000.00 | $10,000.00 | | $4,500.00 | $9,000.00 | |
| 89 | 800 Amp Distribution Panel | 3 | Each | | $5,000.00 | $15,000.00 | | $5,500.00 | $16,500.00 | | $5,000.00 | $15,000.00 | |
| 90 | 400 Amp Current Transformer Cabinet | 1 | Each | | $6,119.00 | $6,119.00 | | $6,750.00 | $6,750.00 | | $6,119.00 | $6,119.00 | |
| 91 | 600 Amp Current Transformer Cabinet | 2 | Each | | $7,219.50 | $14,439.00 | | $7,950.00 | $15,900.00 | | $7,219.00 | $14,438.00 | |
| 92 | 800 Amp Current Transformer Cabinet | 3 | Each | | $7,323.00 | $21,969.00 | | $8,100.00 | $24,300.00 | | $7,323.00 | $21,969.00 | |
| 93 | Greaves PT400R350 Compression Adapters | 27 | Each | | $30.85 | $832.95 | | $35.00 | $945.00 | | $30.81 | $831.87 | |
| 94 | Electrical Connections To Vault RR Light and Check-in Kiosk Light | 1 | L.S. | | $150.00 | $150.00 | | $165.00 | $165.00 | | $150.00 | $150.00 | |
| 95 | 25' Light Pole | 3 | Each | | $5,200.00 | $15,600.00 | | $5,650.00 | $16,950.00 | | $5,132.33 | $15,396.99 | |
| 96 | 5' Wide PCC Flume | 100 | L.F. | | $80.45 | $8,045.00 | | $125.00 | $12,500.00 | | $110.00 | $11,000.00 | |
| 97 | Special Backfill/Granular Base | 1043 | Tons | | $32.50 | $33,897.50 | | $32.00 | $33,376.00 | | $30.00 | $31,290.00 | |
| 98 | 5-inch Non-Reinforced PCC Sidewalk | 9 | S.Y. | | $100.00 | $900.00 | | $138.00 | $1,242.00 | | $125.00 | $1,125.00 | |
| 99 | .5-inch Expansion Joint | 16 | L.F. | | $100.00 | $1,600.00 | | $6.00 | $96.00 | | $4.75 | $76.00 | |
| 100 | 6-inch Non-Reinforced PCC | 3266 | S.Y. | | $58.00 | $189,428.00 | | $69.00 | $225,354.00 | | $62.00 | $202,492.00 | |
| 101 | 7-inch Non-Reinforced PCC | 3232 | S.Y. | | $70.75 | $228,664.00 | | $72.00 | $232,704.00 | | $65.50 | $211,696.00 | |
| 102 | 8-inch Reinforced PCC | 430 | S.Y. | | $80.50 | $34,615.00 | | $132.00 | $56,760.00 | | $119.50 | $51,385.00 | |
| 103 | 5-inch Nylon Reinforced PCC Overlay-Furnish Only | 466 | C.Y. | | $217.00 | $101,122.00 | | $275.00 | $128,150.00 | | $251.00 | $116,966.00 | |
| 104 | 5-inch Nylon Reinforced PCC Overlay-Placement Only | 3354 | S.Y. | | $16.50 | $55,341.00 | | $16.00 | $53,664.00 | | $14.35 | $48,129.90 | |
| 105 | Class 'A' Crushed Stone | 5569 | Tons | | $33.75 | $187,953.75 | | $32.00 | $178,208.00 | | $30.00 | $167,070.00 | |
| 106 | 4'x4'x5.5" Reinforced PCC Fire Ring | 66 | Each | | $1,100.00 | $72,600.00 | | $1,500.00 | $99,000.00 | | $1,350.00 | $89,100.00 | |
| 107 | ADA Grill & Placement on ADA Concrete Pad | 11 | Each | | $650.00 | $7,150.00 | | $1,650.00 | $18,150.00 | | $1,500.00 | $16,500.00 | |
| 108 | Traffic Control | 1 | L.S. | | $4,600.00 | $4,600.00 | | $10,000.00 | $10,000.00 | | $5,000.00 | $5,000.00 | |
| 109 | Seeding, Fertilizing and Mulching | 12 | Acres | | $3,750.00 | $45,000.00 | | $1,600.00 | $19,200.00 | | $1,450.00 | $17,400.00 | |
| 110 | Street Signage | 1 | L.S. | | $1,900.00 | $1,900.00 | | $20,000.00 | $20,000.00 | | $2,000.00 | $2,000.00 | |
| 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 | | $13,500.00 | $13,500.00 | |
| 113 | 6' Concrete Parking Wheel Stops | 2 | Each | | $750.00 | $1,500.00 | | $1,500.00 | $3,000.00 | | $1,350.00 | $2,700.00 | |
| 114 | Construction Survey Staking and As-Built Survey | 1 | Each | | $26,000.00 | $26,000.00 | | $85,000.00 | $85,000.00 | | $27,000.00 | $27,000.00 | |
| 115 | NPDES General Permit #2 & SWPPP | 1 | L.S. | | $9,000.00 | $9,000.00 | | $6,000.00 | $6,000.00 | | $5,000.00 | $5,000.00 | |
| 116 | Mobilization | 1 | L.S. | | $240,000.00 | $240,000.00 | | $200,000.00 | $200,000.00 | | $85,000.00 | $85,000.00 | |
| 117 | 12-Inch RCP Class III | 40 | L.F. | | $215.00 | $8,600.00 | | $125.00 | $5,000.00 | | $195.00 | $7,800.00 | |
| | | | | | | | | | | | | |
| $2,931,011.39 | | $3,198,584.60 | | $3,250,598.29 | | ||||||||
| | | | | | | | | | | | | |
| 7 | 8 | 9 | | |||||||||
| Estimated Cost: $2,900,000.00 | Contractor: | | On Track Construction LLC | Iowa Civil Contracting Inc | King Contracting LLC dba King Construction | | |||||||
| Funding Source: 50% Park & Institutional Road Fund, 50% Federal - LWCF Grant Matching Funds - Various, | | 1435 W F Ave | | 1106 3rd St PO Box Q | | 104 Main St PO Box 369 | | ||||||
| Nevada IA 50201 | | Victor IA 52347 | | IA 51466 | | |||||||
| Plan Sets Requested: 12 | Quantities | | 888-850-0208 | | 319-647-3561 | | 712-664-2918 | | |||||
| No. | Description: | No. | Unit | | Unit Price | Amount | | Unit Price | Amount | | Unit Price | Amount | |
| | | | | | | | | | | | | |
| 1 | Demolition | 1 | L.S. | | $43,000.00 | $43,000.00 | | $28,000.00 | $28,000.00 | | $28,000.00 | $28,000.00 | |
| 2 | Clearing and Grubbing | 1 | L.S. | | $15,000.00 | $15,000.00 | | $15,750.00 | $15,750.00 | | $22,500.00 | $22,500.00 | |
| 3 | Tree Clearing | 1 | L.S. | | $14,000.00 | $14,000.00 | | $21,000.00 | $21,000.00 | | $11,500.00 | $11,500.00 | |
| 4 | Full Depth Saw Cut | 2272 | L.F. | | $6.00 | $13,632.00 | | $7.00 | $15,904.00 | | $7.00 | $15,904.00 | |
| 5 | HMA Pavement Removal | 674 | S.Y. | | $20.00 | $13,480.00 | | $18.90 | $12,738.60 | | $11.25 | $7,582.50 | |
| 6 | HMA Pavement Milling for 5-inch PCC Overlay | 3515 | S.Y. | | $10.00 | $35,150.00 | | $7.35 | $25,835.25 | | $6.75 | $23,726.25 | |
| 7 | Gravel Pad Removal and Stockpile | 3102 | S.Y. | | $9.00 | $27,918.00 | | $26.25 | $81,427.50 | | $8.00 | $24,816.00 | |
| 8 | Grading | 1 | L.S. | | $58,000.00 | $58,000.00 | | $175,200.00 | $175,200.00 | | $28,000.00 | $28,000.00 | |
| 9 | Import Soil From Borrow Site | 7000 | C.Y. | | $14.00 | $98,000.00 | | $19.95 | $139,650.00 | | $11.25 | $78,750.00 | |
| 10 | 8-inch Filter Sock | 475 | L.F. | | $3.00 | $1,425.00 | | $3.15 | $1,496.25 | | $3.00 | $1,425.00 | |
| 11 | Sanitary Sewer Connection to Existing Structures | 3 | Each | | $5,500.00 | $16,500.00 | | $2,625.00 | $7,875.00 | | $3,100.00 | $9,300.00 | |
| 12 | Type SW-301 48" Diameter Sanitary Manhole w/Type 'A' Casting | 9 | Each | | $4,200.00 | $37,800.00 | | $8,925.00 | $80,325.00 | | $9,200.00 | $82,800.00 | |
| 13 | Type SW-303 48" Diameter Sanitary Manhole w/Type 'A' Casting | 1 | Each | | $9,750.00 | $9,750.00 | | $15,750.00 | $15,750.00 | | $12,300.00 | $12,300.00 | |
| 14 | 8-inch Sanitary Sewer (SDR 26) | 1552 | L.F. | | $65.00 | $100,880.00 | | $52.50 | $81,480.00 | | $108.00 | $167,616.00 | |
| 15 | 6-inch Sanitary Sewer (SDR 35) | 1625 | L.F. | | $55.00 | $89,375.00 | | $52.50 | $85,312.50 | | $96.00 | $156,000.00 | |
| 16 | 4-inch Sanitary Sewer Service PVC (SDR 35) | 1112 | L.F. | | $68.00 | $75,616.00 | | $37.75 | $41,978.00 | | $92.00 | $102,304.00 | |
| 17 | RV Sanitary Sewer Cleanout Connection | 46 | Each | | $1,575.00 | $72,450.00 | | $1,050.00 | $48,300.00 | | $2,100.00 | $96,600.00 | |
| 18 | 10"x6" PVC Schedule 40 Service Wye on Existing 10" Sewer | 1 | Each | | $4,000.00 | $4,000.00 | | $787.50 | $787.50 | | $2,050.00 | $2,050.00 | |
| 19 | 10"x4" PVC Schedule 40 Service Wye on Existing 10" Sewer | 5 | Each | | $3,750.00 | $18,750.00 | | $1,050.00 | $5,250.00 | | $1,600.00 | $8,000.00 | |
| 20 | 8"x6" PVC Schedule 40 Service Wye | 13 | Each | | $995.00 | $12,935.00 | | $315.00 | $4,095.00 | | $725.00 | $9,425.00 | |
| 21 | 8"x4" PVC Schedule 40 Service Wye | 16 | Each | | $970.00 | $15,520.00 | | $262.00 | $4,192.00 | | $675.00 | $10,800.00 | |
| 22 | 8"x4" PVC Schedule 40 Service Wye on Existing 8" Sewer | 3 | Each | | $3,650.00 | $10,950.00 | | $840.00 | $2,520.00 | | $1,500.00 | $4,500.00 | |
| 23 | 6"x4" PVC Schedule 40 Service Wye on Existing 6" Sewer | 1 | Each | | $3,550.00 | $3,550.00 | | $420.00 | $420.00 | | $1,400.00 | $1,400.00 | |
| 24 | SW-203 Sanitary Sewer Cleanout | 13 | Each | | $1,150.00 | $14,950.00 | | $787.50 | $10,237.50 | | $1,575.00 | $20,475.00 | |
| 25 | 1-inch HDPE Pipe SDR 11 | 4391 | L.F. | | $15.00 | $65,865.00 | | $12.60 | $55,326.60 | | $21.00 | $92,211.00 | |
| 26 | 2-inch HDPE Pipe SDR 11 | 1256 | L.F. | | $21.00 | $26,376.00 | | $14.70 | $18,463.20 | | $21.00 | $26,376.00 | |
| 27 | 3-inch HDPE Pipe SDR 11 | 3576 | L.F. | | $22.00 | $78,672.00 | | $16.80 | $60,076.80 | | $23.00 | $82,248.00 | |
| 28 | 2-Inch Valve with Valve Box | 5 | Each | | $1,075.00 | $5,375.00 | | $525.00 | $2,625.00 | | $1,950.00 | $9,750.00 | |
| 29 | 3-Inch Ball Valve with Valve Box | 6 | Each | | $1,825.00 | $10,950.00 | | $1,050.00 | $6,300.00 | | $3,250.00 | $19,500.00 | |
| 30 | 3"x3"x3"x3" HDPE SDR 11 Cross | 1 | Each | | $400.00 | $400.00 | | $1,050.00 | $1,050.00 | | $850.00 | $850.00 | |
| 31 | 2"x2"x1"x1" PVC Schedule 40 Cross | 2 | Each | | $405.00 | $810.00 | | $262.50 | $525.00 | | $850.00 | $1,700.00 | |
| 32 | 2"x2"x1" HDPE SDR 11 Tee | 25 | Each | | $370.00 | $9,250.00 | | $157.50 | $3,937.50 | | $800.00 | $20,000.00 | |
| 33 | 2"x2"x2" HDPE SDR 11 Tee | 5 | Each | | $375.00 | $1,875.00 | | $210.00 | $1,050.00 | | $775.00 | $3,875.00 | |
| 34 | 3"x3"x1" HDPE SDR 11 Tee | 32 | Each | | $375.00 | $12,000.00 | | $262.50 | $8,400.00 | | $800.00 | $25,600.00 | |
| 35 | 3"x3"x2" HDPE SDR 11 Tee | 3 | Each | | $380.00 | $1,140.00 | | $525.00 | $1,575.00 | | $800.00 | $2,400.00 | |
| 36 | 3"x3"x3" HDPE SDR 11 Tee | 3 | Each | | $385.00 | $1,155.00 | | $525.00 | $1,575.00 | | $775.00 | $2,325.00 | |
| 37 | 2"x1" HDPE Reducer | 10 | Each | | $350.00 | $3,500.00 | | $525.00 | $5,250.00 | | $350.00 | $3,500.00 | |
| 38 | 3"x1" HDPE Reducer | 1 | Each | | $360.00 | $360.00 | | $525.00 | $525.00 | | $400.00 | $400.00 | |
| 39 | 3"x2" HDPE Reducer | 2 | Each | | $375.00 | $750.00 | | $210.00 | $420.00 | | $400.00 | $800.00 | |
| 40 | 6"x6"x1" PVC Schedule 40 Tee | 1 | Each | | $540.00 | $540.00 | | $210.00 | $210.00 | | $1,000.00 | $1,000.00 | |
| 41 | 6"x6"x3" PVC Schedule 40 Tee | 2 | Each | | $600.00 | $1,200.00 | | $210.00 | $420.00 | | $1,100.00 | $2,200.00 | |
| 42 | 4"x4"x1" PVC Schedule 40 Tee | 3 | Each | | $395.00 | $1,185.00 | | $210.00 | $630.00 | | $800.00 | $2,400.00 | |
| 43 | 1-inch PVC Schedule 40 Pipe | 6 | L.F. | | $235.00 | $1,410.00 | | $315.00 | $1,890.00 | | $120.00 | $720.00 | |
| 44 | Yard Hydrant with Curb Stop | 55 | Each | | $2,750.00 | $151,250.00 | | $1,575.00 | $86,625.00 | | $4,650.00 | $255,750.00 | |
| 45 | Valve Box Height Adjustment | 2 | Each | | $800.00 | $1,600.00 | | $525.00 | $1,050.00 | | $325.00 | $650.00 | |
| 46 | FreezeFlow Executive Hydrant | 22 | Each | | $3,350.00 | $73,700.00 | | $3,150.00 | $69,300.00 | | $3,700.00 | $81,400.00 | |
| 47 | 3" Bowoff Hydrant | 1 | Each | | $4,150.00 | $4,150.00 | | $3,150.00 | $3,150.00 | | $5,600.00 | $5,600.00 | |
| 48 | Drain Down Pit | 1 | Each | | $6,550.00 | $6,550.00 | | $3,150.00 | $3,150.00 | | $10,400.00 | $10,400.00 | |
| 49 | Water Connection to Existing Hydrant at Horse Wash in North Campground | 1 | Each | | $3,000.00 | $3,000.00 | | $3,675.00 | $3,675.00 | | $2,450.00 | $2,450.00 | |
| 50 | Water Connections to Existing Water Mains | 15 | Each | | $2,200.00 | $33,000.00 | | $2,625.00 | $39,375.00 | | $3,325.00 | $49,875.00 | |
| 51 | Disinfection | 1 | L.S. | | $15,500.00 | $15,500.00 | | $5,250.00 | $5,250.00 | | $5,400.00 | $5,400.00 | |
| 52 | 6" Tee & Cleanout Riser | 11 | Each | | $1,200.00 | $13,200.00 | | $525.00 | $5,775.00 | | $1,300.00 | $14,300.00 | |
| 53 | 6" Tee, Riser & Drop in Grate/Cover Assembly | 4 | Each | | $900.00 | $3,600.00 | | $420.00 | $1,680.00 | | $1,100.00 | $4,400.00 | |
| 54 | 8" Tee, Riser & Drop in Grate/Cover Assembly | 4 | Each | | $1,000.00 | $4,000.00 | | $525.00 | $2,100.00 | | $1,200.00 | $4,800.00 | |
| 55 | 6-inch Slotted PVC Subdrain With Sock & Pea Gravel | 680 | L.F. | | $25.00 | $17,000.00 | | $26.25 | $17,850.00 | | $36.25 | $24,650.00 | |
| 56 | 6-inch Solid Wall Pipe | 323 | L.F. | | $43.00 | $13,889.00 | | $26.25 | $8,478.75 | | $40.00 | $12,920.00 | |
| 57 | 8-inch Solid Wall Pipe | 512 | L.F. | | $44.00 | $22,528.00 | | $26.25 | $13,440.00 | | $43.50 | $22,272.00 | |
| 58 | 8-inch 45° Bend | 2 | Each | | $475.00 | $950.00 | | $262.50 | $525.00 | | $375.00 | $750.00 | |
| 59 | Rodent Guards for Outlets | 4 | Each | | $200.00 | $800.00 | | $105.00 | $420.00 | | $115.00 | $460.00 | |
| 60 | Single Campsite Outlet Post-50 Amp | 127 | Each | | $455.00 | $57,785.00 | | $456.75 | $58,007.25 | | $500.00 | $63,500.00 | |
| 61 | No. 1/0 AWG Grounding Conductor Cable, Type THW or USE | 977 | L.F. | | $3.50 | $3,419.50 | | $3.57 | $3,487.89 | | $3.80 | $3,712.60 | |
| 62 | No. 2 AWG Grounding Conductor Cable, Type THW or USE | 10370 | L.F. | | $2.60 | $26,962.00 | | $2.94 | $30,487.80 | | $3.15 | $32,665.50 | |
| 63 | No. 4 AWG Grounding Conductor Cable, Type THW or USE | 390 | L.F. | | $2.00 | $780.00 | | $2.31 | $900.90 | | $2.50 | $975.00 | |
| 64 | No. 8 AWG Grounding Conductor Cable, Type THW or USE | 172 | L.F. | | $1.00 | $172.00 | | $1.63 | $280.36 | | $1.75 | $301.00 | |
| 65 | No. 400 MCM Single Conductor Cable, Type USE | 2931 | L.F. | | $11.00 | $32,241.00 | | $12.00 | $35,172.00 | | $13.00 | $38,103.00 | |
| 66 | No. 350 MCM Single Conductor Cable, Type USE | 6171 | L.F. | | $10.00 | $61,710.00 | | $10.82 | $66,770.22 | | $11.50 | $70,966.50 | |
| 67 | No. 300 MCM Single Conductor Cable, Type USE | 9369 | L.F. | | $8.00 | $74,952.00 | | $9.30 | $87,131.70 | | $10.00 | $93,690.00 | |
| 68 | No. 250 MCM Single Conductor Cable, Type USE | 8700 | L.F. | | $7.00 | $60,900.00 | | $8.25 | $71,775.00 | | $9.00 | $78,300.00 | |
| 69 | No. 4/0 AWG Single Conductor Cable, Type USE | 5862 | L.F. | | $6.00 | $35,172.00 | | $7.77 | $45,547.74 | | $8.00 | $46,896.00 | |
| 70 | No. 3/0 AWG Single Conductor Cable, Type USE | 1248 | L.F. | | $6.00 | $7,488.00 | | $6.46 | $8,062.08 | | $7.00 | $8,736.00 | |
| 71 | No. 2/0 AWG Single Conductor Cable, Type USE | 930 | L.F. | | $4.50 | $4,185.00 | | $5.40 | $5,022.00 | | $6.00 | $5,580.00 | |
| 72 | No. 3 AWG Single Conductor Cable, Type USE | 516 | L.F. | | $3.00 | $1,548.00 | | $3.25 | $1,677.00 | | $3.50 | $1,806.00 | |
| 73 | No. 12/2 UF-B W/Ground Conductor Cable, Type USE | 790 | L.F. | | $1.00 | $790.00 | | $1.79 | $1,414.10 | | $2.50 | $1,975.00 | |
| 74 | Roadway Crossing 5-Inch Conduit Schedule 80 PVC | 30 | L.F. | | $15.00 | $450.00 | | $19.64 | $589.20 | | $20.00 | $600.00 | |
| 75 | Roadway Crossing 3-Inch Conduit Schedule 80 PVC | 260 | L.F. | | $15.00 | $3,900.00 | | $11.82 | $3,073.20 | | $12.00 | $3,120.00 | |
| 76 | Roadway Crossing 3-Inch Conduit Schedule 80 PVC Bored | 60 | L.F. | | $40.00 | $2,400.00 | | $27.30 | $1,638.00 | | $29.00 | $1,740.00 | |
| 77 | Flume Crossing 1-inch Conduit Schedule 80 PVC | 20 | L.F. | | $15.00 | $300.00 | | $12.18 | $243.60 | | $13.00 | $260.00 | |
| 78 | Detectable Warning Tape, 3" Electric | 10731 | L.F. | | $0.50 | $5,365.50 | | $0.21 | $2,253.51 | | $0.20 | $2,146.20 | |
| 79 | Trench, Single Circuit Secondary | 10982 | L.F. | | $6.00 | $65,892.00 | | $3.15 | $34,593.30 | | $3.35 | $36,789.70 | |
| 80 | Trench, Double Circuit Secondary | 39 | L.F. | | $8.00 | $312.00 | | $3.68 | $143.52 | | $4.00 | $156.00 | |
| 81 | 250 Amp Circuit Breaker | 1 | Each | | $505.00 | $505.00 | | $2,341.50 | $2,341.50 | | $2,500.00 | $2,500.00 | |
| 82 | 225 Amp Circuit Breaker | 1 | Each | | $555.00 | $555.00 | | $1,186.50 | $1,186.50 | | $1,300.00 | $1,300.00 | |
| 83 | 200 Amp Circuit Breaker | 14 | Each | | $505.00 | $7,070.00 | | $971.25 | $13,597.50 | | $1,050.00 | $14,700.00 | |
| 84 | 175 Amp Circuit Breaker | 3 | Each | | $505.00 | $1,515.00 | | $955.50 | $2,866.50 | | $1,000.00 | $3,000.00 | |
| 85 | 150 Amp Circuit Breaker | 2 | Each | | $505.00 | $1,010.00 | | $1,359.75 | $2,719.50 | | $1,450.00 | $2,900.00 | |
| 86 | 125 Amp Circuit Breaker | 1 | Each | | $505.00 | $505.00 | | $1,102.50 | $1,102.50 | | $1,150.00 | $1,150.00 | |
| 87 | 400 Amp Distribution Panel | 1 | Each | | $15,150.00 | $15,150.00 | | $4,777.50 | $4,777.50 | | $5,000.00 | $5,000.00 | |
| 88 | 600 Amp Distribution Panel | 2 | Each | | $25,250.00 | $50,500.00 | | $6,321.00 | $12,642.00 | | $6,600.00 | $13,200.00 | |
| 89 | 800 Amp Distribution Panel | 3 | Each | | $35,350.00 | $106,050.00 | | $6,210.00 | $18,630.00 | | $6,500.00 | $19,500.00 | |
| 90 | 400 Amp Current Transformer Cabinet | 1 | Each | | $2,525.00 | $2,525.00 | | $3,412.50 | $3,412.50 | | $3,650.00 | $3,650.00 | |
| 91 | 600 Amp Current Transformer Cabinet | 2 | Each | | $2,525.00 | $5,050.00 | | $3,979.50 | $7,959.00 | | $4,200.00 | $8,400.00 | |
| 92 | 800 Amp Current Transformer Cabinet | 3 | Each | | $3,000.00 | $9,000.00 | | $3,412.50 | $10,237.50 | | $3,650.00 | $10,950.00 | |
| 93 | Greaves PT400R350 Compression Adapters | 27 | Each | | $1.00 | $27.00 | | $4.20 | $113.40 | | $4.50 | $121.50 | |
| 94 | Electrical Connections To Vault RR Light and Check-in Kiosk Light | 1 | L.S. | | $1,500.00 | $1,500.00 | | $1,643.25 | $1,643.25 | | $1,750.00 | $1,750.00 | |
| 95 | 25' Light Pole | 3 | Each | | $5,000.00 | $15,000.00 | | $4,903.50 | $14,710.50 | | $5,200.00 | $15,600.00 | |
| 96 | 5' Wide PCC Flume | 100 | L.F. | | $110.00 | $11,000.00 | | $80.40 | $8,040.00 | | $90.00 | $9,000.00 | |
| 97 | Special Backfill/Granular Base | 1043 | Tons | | $50.00 | $52,150.00 | | $47.25 | $49,281.75 | | $39.25 | $40,937.75 | |
| 98 | 5-inch Non-Reinforced PCC Sidewalk | 9 | S.Y. | | $125.00 | $1,125.00 | | $150.00 | $1,350.00 | | $90.00 | $810.00 | |
| 99 | .5-inch Expansion Joint | 16 | L.F. | | $5.00 | $80.00 | | $5.00 | $80.00 | | $2.25 | $36.00 | |
| 100 | 6-inch Non-Reinforced PCC | 3266 | S.Y. | | $63.00 | $205,758.00 | | $81.50 | $266,179.00 | | $81.00 | $264,546.00 | |
| 101 | 7-inch Non-Reinforced PCC | 3232 | S.Y. | | $66.00 | $213,312.00 | | $80.30 | $259,529.60 | | $88.00 | $284,416.00 | |
| 102 | 8-inch Reinforced PCC | 430 | S.Y. | | $121.00 | $52,030.00 | | $96.70 | $41,581.00 | | $110.00 | $47,300.00 | |
| 103 | 5-inch Nylon Reinforced PCC Overlay-Furnish Only | 466 | C.Y. | | $255.00 | $118,830.00 | | $220.00 | $102,520.00 | | $255.00 | $118,830.00 | |
| 104 | 5-inch Nylon Reinforced PCC Overlay-Placement Only | 3354 | S.Y. | | $15.00 | $50,310.00 | | $23.22 | $77,879.88 | | $18.75 | $62,887.50 | |
| 105 | Class 'A' Crushed Stone | 5569 | Tons | | $48.00 | $267,312.00 | | $57.75 | $321,609.75 | | $41.00 | $228,329.00 | |
| 106 | 4'x4'x5.5" Reinforced PCC Fire Ring | 66 | Each | | $1,750.00 | $115,500.00 | | $320.00 | $21,120.00 | | $1,250.00 | $82,500.00 | |
| 107 | ADA Grill & Placement on ADA Concrete Pad | 11 | Each | | $2,050.00 | $22,550.00 | | $1,050.00 | $11,550.00 | | $1,250.00 | $13,750.00 | |
| 108 | Traffic Control | 1 | L.S. | | $4,650.00 | $4,650.00 | | $4,830.00 | $4,830.00 | | $5,000.00 | $5,000.00 | |
| 109 | Seeding, Fertilizing and Mulching | 12 | Acres | | $3,750.00 | $45,000.00 | | $1,522.50 | $18,270.00 | | $1,500.00 | $18,000.00 | |
| 110 | Street Signage | 1 | L.S. | | $1,925.00 | $1,925.00 | | $1,995.00 | $1,995.00 | | $2,000.00 | $2,000.00 | |
| 111 | Handicap Parking Signage | 1 | L.S. | | $1,000.00 | $1,000.00 | | $1,050.00 | $1,050.00 | | $1,050.00 | $1,050.00 | |
| 112 | Parking Space Pavement Striping, Handicap Parking Cross Hatch Markings | 1 | L.S. | | $1.00 | $1.00 | | $14,175.00 | $14,175.00 | | $13,500.00 | $13,500.00 | |
| 113 | 6' Concrete Parking Wheel Stops | 2 | Each | | $750.00 | $1,500.00 | | $787.50 | $1,575.00 | | $775.00 | $1,550.00 | |
| 114 | Construction Survey Staking and As-Built Survey | 1 | Each | | $26,250.00 | $26,250.00 | | $55,000.00 | $55,000.00 | | $17,000.00 | $17,000.00 | |
| 115 | NPDES General Permit #2 & SWPPP | 1 | L.S. | | $9,000.00 | $9,000.00 | | $5,250.00 | $5,250.00 | | $9,500.00 | $9,500.00 | |
| 116 | Mobilization | 1 | L.S. | | $140,000.00 | $140,000.00 | | $346,100.00 | $346,100.00 | | $161,416.00 | $161,416.00 | |
| 117 | 12-Inch RCP Class III | 40 | L.F. | | $80.00 | $3,200.00 | | $225.00 | $9,000.00 | | $136.00 | $5,440.00 | |
| | | | | | | | | | | | | |
| $3,395,330.00 | | $3,511,792.95 | | $3,703,244.00 | | ||||||||
| | | | | | | | | | | | | |
12/5/2025