TABULATION OF BIDS Jesse Viertel Memorial Airport Boonville, Missouri Bids Received: 6/12/2018 Lochner Job No.: 000011332 RECONSTRUCT RUNWAY 1836, NORTH CONNECTING TAXIWAY AND TURNAROUND REPLACE EXISTING MEDIUM INTENSITY RUNWAY LIGHTING (MIRL) SYSTEM, PRECISION APPROACH PATH INDICATOR (PAPI) SYSTEMS, AND RUNWAY END IDENTIFIER LIGHT (REIL) SYSTEMS MITIGATE RUNWAY 36 APPROACH SLOPE OBSTRUCTIONS Bids Tabulated By: KWR Bids Checked By: IJW MODOT PROJECT NO. 17039A1 Engineer's Estimate Ideker, Inc. 4614 South 40th Street St. Joseph, MO 64507 1 Mobilization 1 L.S. $ 300,000.00 $ 300,000.00 $ 396,000.00 $ 396,000.00 2 Temporary Marking, Lighting, & Barricades 1 L.S. $ 10,000.00 $ 10,000.00 $ 3,000.00 $ 3,000.00 3 Saw Cut 140 L.F. $ 5.00 $ 700.00 $ 4.00 $ 560.00 4 Concrete Pavement and Base Course Removal 2,290 S.Y. $ 7.00 $ 16,030.00 $ 4.00 $ 9,160.00 5 Asphalt Pavement and Base Course Removal 34,732 S.Y. $ 5.00 $ 173,660.00 $ 4.00 $ 138,928.00 6 Pavement Marking Removal 1,505 S.F. $ 1.25 $ 1,881.25 $ 2.00 $ 3,010.00 7 Remove Existing Underdrain System 1 L.S. $ 5,000.00 $ 5,000.00 $ 27,000.00 $ 27,000.00 8 Remove Existing Drainage Structures 1 L.S. $ $ $ $ 9 Remove Existing Electrical System 1 L.S. $ 10,000.00 $ 10,000.00 $ 5,000.00 $ 5,000.00 10 Clear and Grub Trees and Brush in RightofWay 1.3 Ac. $ 5,500.00 $ 7,150.00 $ 5,000.00 $ 6,500.00 11 Clear and Grub Mature Trees on Adjacent Property 4 Ea. $ 1,000.00 $ 4,000.00 $ 1,000.00 $ 4,000.00 12 Unclassified Excavation 23,873 C.Y. $ 5.00 $ 119,365.00 $ 6.50 $ 155,174.50 13 Unsuitable Subgrade Removal and Replacement 2,000 C.Y. $ 20.00 $ 40,000.00 $ 12.00 $ 24,000.00 14 Treated Subgrade (12") 40,015 S.Y. $ 10.00 $ 400,150.00 $ 4.00 $ 160,060.00 15 Erosion Control Barrier (Silt Fence) 4,600 L.F. $ 5.00 $ 23,000.00 $ 2.00 $ 9,200.00 16 Erosion Control Barrier (Straw Wattle) 580 L.F. $ 5.00 $ 2,900.00 $ 6.00 $ 3,480.00 17 Erosion Control Blanket (Type 2B) 8,300 S.Y. $ 7.00 $ 58,100.00 $ 2.00 $ 16,600.00 18 Permanent Transition Mat 64 S.F. $ 15.00 $ 960.00 $ 21.00 $ 1,344.00 19 Woven Wire Fence, Class C 300 L.F. $ 8.00 $ 2,400.00 $ 12.00 $ 3,600.00 20 Aggregate Base Course (6") 40,015 S.Y. $ 6.00 $ 240,090.00 $ 10.80 $ 432,162.00 21 Aggregate Subbase Course (6") 40,015 S.Y. $ 6.00 $ 240,090.00 $ 9.60 $ 384,144.00 22 P.C.C. Pavement (6") 37,984 S.Y. $ 40.00 $ 1,519,360.00 $ 30.00 $ 1,139,520.00 23 Temporary NonReflectorized Pavement Marking 23,755 S.F. $ 0.75 $ 17,816.25 $ 1.00 $ 23,755.00 24 Reflectorized Pavement Marking 23,755 S.F. $ 1.50 $ 35,632.50 $ 2.00 $ 47,510.00 25 NonReflectorized Pavement Marking 8,043 S.F. $ 1.50 $ 12,064.50 $ 1.50 $ 12,064.50 26 12" RCP 24 L.F. $ 60.00 $ 1,440.00 $ 90.00 $ 2,160.00
Engineer's Estimate Ideker, Inc. 4614 South 40th Street St. Joseph, MO 64507 27 12" RCP End Section 2 Ea. $ 800.00 $ 1,600.00 $ 800.00 $ 1,600.00 28 Conventional Underdrain (4") 8,385 L.F. $ 12.50 $ 104,812.50 $ 24.50 $ 205,432.50 29 NonPerforated Outlet Pipe (4") 661 L.F. $ 10.00 $ 6,610.00 $ 50.00 $ 33,050.00 30 NonPerforated Outlet Pipe (4")(Sch. 80) 154 L.F. $ 10.00 $ 1,540.00 $ 50.00 $ 7,700.00 31 Splash Pad 11 Ea. $ 600.00 $ 6,600.00 $ 1,250.00 $ 13,750.00 32 Underdrain Cleanout Riser 26 Ea. $ 20.00 $ 520.00 $ 1,100.00 $ 28,600.00 33 Permanent Seeding 32 Ac. $ 1,500.00 $ 48,000.00 $ 1,020.00 $ 32,640.00 34 Temporary Seeding 32 Ac. $ 1,000.00 $ 32,000.00 $ 100.00 $ 3,200.00 35 Placement of Topsoil (Obtained on Site) 1 L.S. $ 20,000.00 $ 20,000.00 $ 40,000.00 $ 40,000.00 36 HydroMulch 30 Ac. $ 1,500.00 $ 45,450.00 $ 1,050.00 $ 31,815.00 37 Install Cable In Duct (1/c, #8 AWG, 5kV, L824C) 20,000 L.F. $ 1.50 $ 30,000.00 $ 2.00 $ 40,000.00 38 Install Cable In Duct (1/c, #6 AWG, 600V, L824C) 600 L.F. $ 2.00 $ 1,200.00 $ 3.00 $ 1,800.00 39 Install Cable In Duct (#10 Bare Copper Ground Wire) 300 L.F. $ 2.00 $ 600.00 $ 1.00 $ 300.00 40 Bare Copper Counterpoise In Same Trench as Conductors 13,500 L.F. $ 1.50 $ 20,250.00 $ 1.00 $ 13,500.00 41 Vault Modifications, Complete 1 L.S. $ 10,000.00 $ 10,000.00 $ 25,000.00 $ 25,000.00 42 Furnish and Install 7.5kW CCR 1 Ea. $ 10,000.00 $ 10,000.00 $ 9,900.00 $ 9,900.00 43 Furnish and Install 10kW CCR 1 Ea. $ 15,000.00 $ 15,000.00 $ 11,050.00 $ 11,050.00 44 2" Electrical Duct and Trench 13,500 L.F. $ 3.00 $ 40,500.00 $ 3.00 $ 40,500.00 45 24" PVC, Schedule 40, Concrete Encased Electrical Duct 239 L.F. $ 25.00 $ 5,975.00 $ 40.00 $ 9,560.00 46 L867 Junction Box (Revised per Addendum No. 1) 25 Ea. $ 600.00 $ 15,000.00 $ 500.00 $ 12,500.00 47 Retroreflective Markers 36 Ea. $ 150.00 $ 5,400.00 $ 100.00 $ 3,600.00 48 M.I.R.L. (LED), Base Mounted (Red/Green Lens) 16 Ea. $ 1,000.00 $ 16,000.00 $ 1,100.00 $ 17,600.00 49 M.I.R.L. (LED), Base Mounted (Clear/Yellow Lens) 39 Ea. $ 700.00 $ 27,300.00 $ 975.00 $ 38,025.00 50 M.I.T.L. (LED), Base Mounted (Blue Lens) 26 Ea. $ 700.00 $ 18,200.00 $ 900.00 $ 23,400.00 51 New 1 Module (LED) Lighted L858R Sign (Size 1, Style 2) 2 Ea. $ 3,500.00 $ 7,000.00 $ 3,200.00 $ 6,400.00 52 New 2 Module (LED) Lighted L858R Sign (Size 1, Style 2) 2 Ea. $ 3,500.00 $ 7,000.00 $ 4,100.00 $ 8,200.00 53 Furnish and Install REIL System 2 Ea. $ 20,000.00 $ 40,000.00 $ 16,998.00 $ 33,996.00 54 Furnish 4Box PAPI System 2 Ea. $ 30,000.00 $ 60,000.00 $ 10,000.00 $ 20,000.00 55 Install 4Box PAPI System 2 Ea. $ 25,000.00 $ 50,000.00 $ 12,000.00 $ 24,000.00 56 Wooden Picket Fence (Added per Addendum No. 1) 250 L.F. $ 10.00 $ 2,500.00 $ 15.00 $ 3,750.00 I:\KAC\PRJ\000011332\PROJECT FILES\AE\ESTIMATE & BUDGET\[MasterPayitems_(11332 Boonville).xlsx]BID TAB 1 (4) TOTAL $ 3,890,847.00 $ 3,748,800.50
TABULATION OF BIDS Jesse Viertel Memorial Airport Boonville, Missouri Bids Received: 6/12/2018 Lochner Job No.: 000011332 RECONSTRUCT RUNWAY 1836, NORTH CONNECTING TAXIWAY AND TURNAROUND REPLACE EXISTING MEDIUM INTENSITY RUNWAY LIGHTING (MIRL) SYSTEM, PRECISION APPROACH PATH INDICATOR (PAPI) SYSTEMS, AND RUNWAY END IDENTIFIER LIGHT (REIL) SYSTEMS MITIGATE RUNWAY 36 APPROACH SLOPE OBSTRUCTIONS Bids Tabulated By: KWR Bids Checked By: IJW MODOT PROJECT NO. 17039A1 Lehman Construction LLC 900 Russellville Road California, MO 65018 Phillips Hardy Inc. 5900F N. Tower Drive Columbia, MO 65243 1 Mobilization 1 L.S. $ 108,000.00 $ 108,000.00 $ 193,750.00 $ 193,750.00 2 Temporary Marking, Lighting, & Barricades 1 L.S. $ 25,000.00 $ 25,000.00 $ 12,215.00 $ 12,215.00 3 Saw Cut 140 L.F. $ 5.20 $ 728.00 $ 2.50 $ 350.00 4 Concrete Pavement and Base Course Removal 2,290 S.Y. $ 7.00 $ 16,030.00 $ 8.50 $ 19,465.00 5 Asphalt Pavement and Base Course Removal 34,732 S.Y. $ 3.16 $ 109,753.12 $ 3.00 $ 104,196.00 6 Pavement Marking Removal 1,505 S.F. $ 2.95 $ 4,439.75 $ 5.00 $ 7,525.00 7 Remove Existing Underdrain System 1 L.S. $ 25,000.00 $ 25,000.00 $ 31,000.00 $ 31,000.00 8 Remove Existing Drainage Structures 1 L.S. $ $ $ $ 9 Remove Existing Electrical System 1 L.S. $ 5,000.00 $ 5,000.00 $ 20,000.00 $ 20,000.00 10 Clear and Grub Trees and Brush in RightofWay 1.3 Ac. $ 25,500.00 $ 33,150.00 $ 8,400.00 $ 10,920.00 11 Clear and Grub Mature Trees on Adjacent Property 4 Ea. $ 2,000.00 $ 8,000.00 $ 500.00 $ 2,000.00 12 Unclassified Excavation 23,873 C.Y. $ 3.50 $ 83,555.50 $ 2.60 $ 62,069.80 13 Unsuitable Subgrade Removal and Replacement 2,000 C.Y. $ 20.00 $ 40,000.00 $ 9.65 $ 19,300.00 14 Treated Subgrade (12") 40,015 S.Y. $ 7.00 $ 280,105.00 $ 8.00 $ 320,120.00 15 Erosion Control Barrier (Silt Fence) 4,600 L.F. $ 2.50 $ 11,500.00 $ 2.30 $ 10,580.00 16 Erosion Control Barrier (Straw Wattle) 580 L.F. $ 2.50 $ 1,450.00 $ 4.00 $ 2,320.00 17 Erosion Control Blanket (Type 2B) 8,300 S.Y. $ 2.00 $ 16,600.00 $ 2.70 $ 22,410.00 18 Permanent Transition Mat 64 S.F. $ 17.60 $ 1,126.40 $ 40.00 $ 2,560.00 19 Woven Wire Fence, Class C 300 L.F. $ 12.50 $ 3,750.00 $ 12.00 $ 3,600.00 20 Aggregate Base Course (6") 40,015 S.Y. $ 9.00 $ 360,135.00 $ 9.50 $ 380,142.50 21 Aggregate Subbase Course (6") 40,015 S.Y. $ 9.00 $ 360,135.00 $ 9.50 $ 380,142.50 22 P.C.C. Pavement (6") 37,984 S.Y. $ 44.00 $ 1,671,296.00 $ 37.50 $ 1,424,400.00 23 Temporary NonReflectorized Pavement Marking 23,755 S.F. $ 0.43 $ 10,214.65 $ 2.00 $ 47,510.00 24 Reflectorized Pavement Marking 23,755 S.F. $ 0.43 $ 10,214.65 $ 3.00 $ 71,265.00 25 NonReflectorized Pavement Marking 8,043 S.F. $ 0.41 $ 3,297.63 $ 2.00 $ 16,086.00 26 12" RCP 24 L.F. $ 60.00 $ 1,440.00 $ 107.00 $ 2,568.00
Lehman Construction LLC Phillips Hardy Inc. 900 Russellville Road 5900F N. Tower Drive California, MO 65018 Columbia, MO 65243 27 12" RCP End Section 2 Ea. $ 650.00 $ 1,300.00 $ 850.00 $ 1,700.00 28 Conventional Underdrain (4") 8,385 L.F. $ 13.00 $ 109,005.00 $ 13.00 $ 109,005.00 29 NonPerforated Outlet Pipe (4") 661 L.F. $ 12.20 $ 8,064.20 $ 12.00 $ 7,932.00 30 NonPerforated Outlet Pipe (4")(Sch. 80) 154 L.F. $ 14.00 $ 2,156.00 $ 14.00 $ 2,156.00 31 Splash Pad 11 Ea. $ 808.00 $ 8,888.00 $ 805.00 $ 8,855.00 32 Underdrain Cleanout Riser 26 Ea. $ 1,000.00 $ 26,000.00 $ 1,000.00 $ 26,000.00 33 Permanent Seeding 32 Ac. $ 1,000.00 $ 32,000.00 $ 280.00 $ 8,960.00 34 Temporary Seeding 32 Ac. $ 190.00 $ 6,080.00 $ 100.00 $ 3,200.00 35 Placement of Topsoil (Obtained on Site) 1 L.S. $ 32,980.00 $ 32,980.00 $ 18,300.00 $ 18,300.00 36 HydroMulch 30 Ac. $ 1,000.00 $ 30,300.00 $ 1,200.00 $ 36,360.00 37 Install Cable In Duct (1/c, #8 AWG, 5kV, L824C) 20,000 L.F. $ 2.00 $ 40,000.00 $ 0.85 $ 17,000.00 38 Install Cable In Duct (1/c, #6 AWG, 600V, L824C) 600 L.F. $ 3.00 $ 1,800.00 $ 1.25 $ 750.00 39 Install Cable In Duct (#10 Bare Copper Ground Wire) 300 L.F. $ 1.00 $ 300.00 $ 0.70 $ 210.00 40 Bare Copper Counterpoise In Same Trench as Conductors 13,500 L.F. $ 1.00 $ 13,500.00 $ 0.74 $ 9,990.00 41 Vault Modifications, Complete 1 L.S. $ 25,000.00 $ 25,000.00 $ 15,574.00 $ 15,574.00 42 Furnish and Install 7.5kW CCR 1 Ea. $ 9,900.00 $ 9,900.00 $ 10,283.00 $ 10,283.00 43 Furnish and Install 10kW CCR 1 Ea. $ 11,050.00 $ 11,050.00 $ 11,610.00 $ 11,610.00 44 2" Electrical Duct and Trench 13,500 L.F. $ 3.00 $ 40,500.00 $ 8.50 $ 114,750.00 45 24" PVC, Schedule 40, Concrete Encased Electrical Duct 239 L.F. $ 40.00 $ 9,560.00 $ 60.00 $ 14,340.00 46 L867 Junction Box (Revised per Addendum No. 1) 25 Ea. $ 500.00 $ 12,500.00 $ 830.00 $ 20,750.00 47 Retroreflective Markers 36 Ea. $ 100.00 $ 3,600.00 $ 64.00 $ 2,304.00 48 M.I.R.L. (LED), Base Mounted (Red/Green Lens) 16 Ea. $ 1,100.00 $ 17,600.00 $ 963.00 $ 15,408.00 49 M.I.R.L. (LED), Base Mounted (Clear/Yellow Lens) 39 Ea. $ 975.00 $ 38,025.00 $ 949.00 $ 37,011.00 50 M.I.T.L. (LED), Base Mounted (Blue Lens) 26 Ea. $ 900.00 $ 23,400.00 $ 805.00 $ 20,930.00 51 New 1 Module (LED) Lighted L858R Sign (Size 1, Style 2) 2 Ea. $ 3,200.00 $ 6,400.00 $ 6,076.00 $ 12,152.00 52 New 2 Module (LED) Lighted L858R Sign (Size 1, Style 2) 2 Ea. $ 4,100.00 $ 8,200.00 $ 6,418.00 $ 12,836.00 53 Furnish and Install REIL System 2 Ea. $ 16,998.00 $ 33,996.00 $ 24,000.00 $ 48,000.00 54 Furnish 4Box PAPI System 2 Ea. $ 10,000.00 $ 20,000.00 $ 10,557.00 $ 21,114.00 55 Install 4Box PAPI System 2 Ea. $ 12,000.00 $ 24,000.00 $ 15,500.00 $ 31,000.00 56 Wooden Picket Fence (Added per Addendum No. 1) 250 L.F. $ 22.50 $ 5,625.00 $ 67.00 $ 16,750.00 I:\KAC\PRJ\000011332\PROJECT FILES\AE\ESTIMATE & BUDGET\[MasterPayitems_(11332 Boonville).xlsx]BID TAB 1 (4) TOTAL $ 3,791,649.90 $ 3,821,724.80
TABULATION OF BIDS Jesse Viertel Memorial Airport Boonville, Missouri Bids Received: 6/12/2018 Lochner Job No.: 000011332 RECONSTRUCT RUNWAY 1836, NORTH CONNECTING TAXIWAY AND TURNAROUND REPLACE EXISTING MEDIUM INTENSITY RUNWAY LIGHTING (MIRL) SYSTEM, PRECISION APPROACH PATH INDICATOR (PAPI) SYSTEMS, AND RUNWAY END IDENTIFIER LIGHT (REIL) SYSTEMS MITIGATE RUNWAY 36 APPROACH SLOPE OBSTRUCTIONS Bids Tabulated By: KWR Bids Checked By: IJW MODOT PROJECT NO. 17039A1 Emery Sapp and Son's, Inc. Capital Paving & Construction LLC 2301 I70 Drive NW PO Box 104960 Columbia, MO 65202 Jefferson City, MO 65110 1 Mobilization 1 L.S. $ 207,200.00 $ 207,200.00 $ 311,200.00 $ 311,200.00 2 Temporary Marking, Lighting, & Barricades 1 L.S. $ 3,767.09 $ 3,767.09 $ 5,051.00 $ 5,051.00 3 Saw Cut 140 L.F. $ 7.21 $ 1,009.40 $ 9.15 $ 1,281.00 4 Concrete Pavement and Base Course Removal 2,290 S.Y. $ 2.28 $ 5,221.20 $ 7.00 $ 16,030.00 5 Asphalt Pavement and Base Course Removal 34,732 S.Y. $ 1.21 $ 42,025.72 $ 1.75 $ 60,781.00 6 Pavement Marking Removal 1,505 S.F. $ 3.31 $ 4,981.55 $ 3.00 $ 4,515.00 7 Remove Existing Underdrain System 1 L.S. $ 25,732.30 $ 25,732.30 $ 29,998.00 $ 29,998.00 8 Remove Existing Drainage Structures 1 L.S. $ $ $ $ 9 Remove Existing Electrical System 1 L.S. $ 5,384.82 $ 5,384.82 $ 6,953.00 $ 6,953.00 10 Clear and Grub Trees and Brush in RightofWay 1.3 Ac. $ 5,701.50 $ 7,411.95 $ 5,611.00 $ 7,294.30 11 Clear and Grub Mature Trees on Adjacent Property 4 Ea. $ 2,961.65 $ 11,846.60 $ 1,925.00 $ 7,700.00 12 Unclassified Excavation 23,873 C.Y. $ 3.90 $ 93,104.70 $ 5.25 $ 125,333.25 13 Unsuitable Subgrade Removal and Replacement 2,000 C.Y. $ 9.87 $ 19,740.00 $ 3.35 $ 6,700.00 14 Treated Subgrade (12") 40,015 S.Y. $ 8.74 $ 349,731.10 $ 7.90 $ 316,118.50 15 Erosion Control Barrier (Silt Fence) 4,600 L.F. $ 3.60 $ 16,560.00 $ 4.40 $ 20,240.00 16 Erosion Control Barrier (Straw Wattle) 580 L.F. $ 4.31 $ 2,499.80 $ 4.05 $ 2,349.00 17 Erosion Control Blanket (Type 2B) 8,300 S.Y. $ 2.91 $ 24,153.00 $ 2.75 $ 22,825.00 18 Permanent Transition Mat 64 S.F. $ 43.08 $ 2,757.12 $ 40.50 $ 2,592.00 19 Woven Wire Fence, Class C 300 L.F. $ 15.61 $ 4,683.00 $ 12.20 $ 3,660.00 20 Aggregate Base Course (6") 40,015 S.Y. $ 11.55 $ 462,173.25 $ 11.20 $ 448,168.00 21 Aggregate Subbase Course (6") 40,015 S.Y. $ 10.75 $ 430,161.25 $ 11.20 $ 448,168.00 22 P.C.C. Pavement (6") 37,984 S.Y. $ 36.80 $ 1,397,811.20 $ 43.10 $ 1,637,110.40 23 Temporary NonReflectorized Pavement Marking 23,755 S.F. $ 0.69 $ 16,390.95 $ 0.65 $ 15,440.75 24 Reflectorized Pavement Marking 23,755 S.F. $ 0.48 $ 11,402.40 $ 0.45 $ 10,689.75 25 NonReflectorized Pavement Marking 8,043 S.F. $ 0.45 $ 3,619.35 $ 0.41 $ 3,297.63 26 12" RCP 24 L.F. $ 65.76 $ 1,578.24 $ 113.00 $ 2,712.00
Emery Sapp and Son's, Inc. Capital Paving & Construction LLC 2301 I70 Drive NW PO Box 104960 Columbia, MO 65202 Jefferson City, MO 65110 27 12" RCP End Section 2 Ea. $ 947.38 $ 1,894.76 $ 1,800.00 $ 3,600.00 28 Conventional Underdrain (4") 8,385 L.F. $ 21.22 $ 177,929.70 $ 14.70 $ 123,259.50 29 NonPerforated Outlet Pipe (4") 661 L.F. $ 7.27 $ 4,805.47 $ 8.10 $ 5,354.10 30 NonPerforated Outlet Pipe (4")(Sch. 80) 154 L.F. $ 16.15 $ 2,487.10 $ 14.20 $ 2,186.80 31 Splash Pad 11 Ea. $ 560.02 $ 6,160.22 $ 1,312.00 $ 14,432.00 32 Underdrain Cleanout Riser 26 Ea. $ 592.33 $ 15,400.58 $ 877.00 $ 22,802.00 33 Permanent Seeding 32 Ac. $ 301.54 $ 9,649.28 $ 284.00 $ 9,088.00 34 Temporary Seeding 32 Ac. $ 107.70 $ 3,446.40 $ 110.00 $ 3,520.00 35 Placement of Topsoil (Obtained on Site) 1 L.S. $ 93,744.94 $ 93,744.94 $ 72,671.00 $ 72,671.00 36 HydroMulch 30 Ac. $ 1,292.35 $ 39,158.21 $ 1,216.00 $ 36,844.80 37 Install Cable In Duct (1/c, #8 AWG, 5kV, L824C) 20,000 L.F. $ 2.15 $ 43,000.00 $ 2.05 $ 41,000.00 38 Install Cable In Duct (1/c, #6 AWG, 600V, L824C) 600 L.F. $ 3.23 $ 1,938.00 $ 3.05 $ 1,830.00 39 Install Cable In Duct (#10 Bare Copper Ground Wire) 300 L.F. $ 1.08 $ 324.00 $ 1.05 $ 315.00 40 Bare Copper Counterpoise In Same Trench as Conductors 13,500 L.F. $ 1.08 $ 14,580.00 $ 1.05 $ 14,175.00 41 Vault Modifications, Complete 1 L.S. $ 26,924.05 $ 26,924.05 $ 25,334.00 $ 25,334.00 42 Furnish and Install 7.5kW CCR 1 Ea. $ 10,661.93 $ 10,661.93 $ 10,032.00 $ 10,032.00 43 Furnish and Install 10kW CCR 1 Ea. $ 11,900.43 $ 11,900.43 $ 11,198.00 $ 11,198.00 44 2" Electrical Duct and Trench 13,500 L.F. $ 3.23 $ 43,605.00 $ 3.05 $ 41,175.00 45 24" PVC, Schedule 40, Concrete Encased Electrical Duct 239 L.F. $ 43.08 $ 10,296.12 $ 40.50 $ 9,679.50 46 L867 Junction Box (Revised per Addendum No. 1) 25 Ea. $ 538.48 $ 13,462.00 $ 507.00 $ 12,675.00 47 Retroreflective Markers 36 Ea. $ 107.70 $ 3,877.20 $ 110.00 $ 3,960.00 48 M.I.R.L. (LED), Base Mounted (Red/Green Lens) 16 Ea. $ 1,184.66 $ 18,954.56 $ 1,115.00 $ 17,840.00 49 M.I.R.L. (LED), Base Mounted (Clear/Yellow Lens) 39 Ea. $ 1,050.04 $ 40,951.56 $ 988.00 $ 38,532.00 50 M.I.T.L. (LED), Base Mounted (Blue Lens) 26 Ea. $ 969.27 $ 25,201.02 $ 912.00 $ 23,712.00 51 New 1 Module (LED) Lighted L858R Sign (Size 1, Style 2) 2 Ea. $ 3,446.28 $ 6,892.56 $ 3,243.00 $ 6,486.00 52 New 2 Module (LED) Lighted L858R Sign (Size 1, Style 2) 2 Ea. $ 4,415.55 $ 8,831.10 $ 4,155.00 $ 8,310.00 53 Furnish and Install REIL System 2 Ea. $ 18,306.20 $ 36,612.40 $ 17,225.00 $ 34,450.00 54 Furnish 4Box PAPI System 2 Ea. $ 10,769.63 $ 21,539.26 $ 10,134.00 $ 20,268.00 55 Install 4Box PAPI System 2 Ea. $ 12,923.56 $ 25,847.12 $ 12,160.00 $ 24,320.00 56 Wooden Picket Fence (Added per Addendum No. 1) 250 L.F. $ 82.74 $ 20,685.00 $ 67.90 $ 16,975.00 I:\KAC\PRJ\000011332\PROJECT FILES\AE\ESTIMATE & BUDGET\[MasterPayitems_(11332 Boonville).xlsx]BID TAB 1 (4) TOTAL $ 3,891,705.96 $ 4,172,232.28
TABULATION OF BIDS Jesse Viertel Memorial Airport Boonville, Missouri Bids Received: 6/12/2018 Lochner Job No.: 000011332 RECONSTRUCT RUNWAY 1836, NORTH CONNECTING TAXIWAY AND TURNAROUND REPLACE EXISTING MEDIUM INTENSITY RUNWAY LIGHTING (MIRL) SYSTEM, PRECISION APPROACH PATH INDICATOR (PAPI) SYSTEMS, AND RUNWAY END IDENTIFIER LIGHT (REIL) SYSTEMS MITIGATE RUNWAY 36 APPROACH SLOPE OBSTRUCTIONS Bids Tabulated By: KWR Bids Checked By: IJW MODOT PROJECT NO. 17039A1 Young's General Contracting, Inc. 5100 Highway PP Popular Bluff, MO 63901 1 Mobilization 1 L.S. $ 325,000.00 $ 325,000.00 $ $ 2 Temporary Marking, Lighting, & Barricades 1 L.S. $ 19,400.00 $ 19,400.00 $ $ 3 Saw Cut 140 L.F. $ 13.00 $ 1,820.00 $ $ 4 Concrete Pavement and Base Course Removal 2,290 S.Y. $ 4.75 $ 10,877.50 $ $ 5 Asphalt Pavement and Base Course Removal 34,732 S.Y. $ 4.75 $ 164,977.00 $ $ 6 Pavement Marking Removal 1,505 S.F. $ 3.80 $ 5,719.00 $ $ 7 Remove Existing Underdrain System 1 L.S. $ 19,400.00 $ 19,400.00 $ $ 8 Remove Existing Drainage Structures 1 L.S. $ $ $ $ 9 Remove Existing Electrical System 1 L.S. $ 18,800.00 $ 18,800.00 $ $ 10 Clear and Grub Trees and Brush in RightofWay 1.3 Ac. $ 3,240.00 $ 4,212.00 $ $ 11 Clear and Grub Mature Trees on Adjacent Property 4 Ea. $ 2,850.00 $ 11,400.00 $ $ 12 Unclassified Excavation 23,873 C.Y. $ 10.55 $ 251,860.15 $ $ 13 Unsuitable Subgrade Removal and Replacement 2,000 C.Y. $ 32.35 $ 64,700.00 $ $ 14 Treated Subgrade (12") 40,015 S.Y. $ 12.45 $ 498,186.75 $ $ 15 Erosion Control Barrier (Silt Fence) 4,600 L.F. $ 3.90 $ 17,940.00 $ $ 16 Erosion Control Barrier (Straw Wattle) 580 L.F. $ 3.90 $ 2,262.00 $ $ 17 Erosion Control Blanket (Type 2B) 8,300 S.Y. $ 2.60 $ 21,580.00 $ $ 18 Permanent Transition Mat 64 S.F. $ 25.90 $ 1,657.60 $ $ 19 Woven Wire Fence, Class C 300 L.F. $ 51.75 $ 15,525.00 $ $ 20 Aggregate Base Course (6") 40,015 S.Y. $ 10.80 $ 432,162.00 $ $ 21 Aggregate Subbase Course (6") 40,015 S.Y. $ 10.80 $ 432,162.00 $ $ 22 P.C.C. Pavement (6") 37,984 S.Y. $ 66.00 $ 2,506,944.00 $ $ 23 Temporary NonReflectorized Pavement Marking 23,755 S.F. $ 0.70 $ 16,628.50 $ $ 24 Reflectorized Pavement Marking 23,755 S.F. $ 0.50 $ 11,877.50 $ $ 25 NonReflectorized Pavement Marking 8,043 S.F. $ 0.50 $ 4,021.50 $ $ 26 12" RCP 24 L.F. $ 64.70 $ 1,552.80 $ $
Young's General Contracting, Inc. 5100 Highway PP Popular Bluff, MO 63901 27 12" RCP End Section 2 Ea. $ 840.00 $ 1,680.00 $ $ 28 Conventional Underdrain (4") 8,385 L.F. $ 12.90 $ 108,166.50 $ $ 29 NonPerforated Outlet Pipe (4") 661 L.F. $ 12.90 $ 8,526.90 $ $ 30 NonPerforated Outlet Pipe (4")(Sch. 80) 154 L.F. $ 12.90 $ 1,986.60 $ $ 31 Splash Pad 11 Ea. $ 1,940.00 $ 21,340.00 $ $ 32 Underdrain Cleanout Riser 26 Ea. $ 970.00 $ 25,220.00 $ $ 33 Permanent Seeding 32 Ac. $ 875.00 $ 28,000.00 $ $ 34 Temporary Seeding 32 Ac. $ 204.00 $ 6,528.00 $ $ 35 Placement of Topsoil (Obtained on Site) 1 L.S. $ 33,600.00 $ 33,600.00 $ $ 36 HydroMulch 30 Ac. $ 1,170.00 $ 35,451.00 $ $ 37 Install Cable In Duct (1/c, #8 AWG, 5kV, L824C) 20,000 L.F. $ 2.90 $ 58,000.00 $ $ 38 Install Cable In Duct (1/c, #6 AWG, 600V, L824C) 600 L.F. $ 2.35 $ 1,410.00 $ $ 39 Install Cable In Duct (#10 Bare Copper Ground Wire) 300 L.F. $ 1.00 $ 300.00 $ $ 40 Bare Copper Counterpoise In Same Trench as Conductors 13,500 L.F. $ 2.90 $ 39,150.00 $ $ 41 Vault Modifications, Complete 1 L.S. $ 18,940.00 $ 18,940.00 $ $ 42 Furnish and Install 7.5kW CCR 1 Ea. $ 11,940.00 $ 11,940.00 $ $ 43 Furnish and Install 10kW CCR 1 Ea. $ 13,600.00 $ 13,600.00 $ $ 44 2" Electrical Duct and Trench 13,500 L.F. $ 5.80 $ 78,300.00 $ $ 45 24" PVC, Schedule 40, Concrete Encased Electrical Duct 239 L.F. $ 40.80 $ 9,751.20 $ $ 46 L867 Junction Box (Revised per Addendum No. 1) 25 Ea. $ 997.50 $ 24,937.50 $ $ 47 Retroreflective Markers 36 Ea. $ 92.00 $ 3,312.00 $ $ 48 M.I.R.L. (LED), Base Mounted (Red/Green Lens) 16 Ea. $ 1,430.00 $ 22,880.00 $ $ 49 M.I.R.L. (LED), Base Mounted (Clear/Yellow Lens) 39 Ea. $ 1,407.00 $ 54,873.00 $ $ 50 M.I.T.L. (LED), Base Mounted (Blue Lens) 26 Ea. $ 1,226.00 $ 31,876.00 $ $ 51 New 1 Module (LED) Lighted L858R Sign (Size 1, Style 2) 2 Ea. $ 3,275.00 $ 6,550.00 $ $ 52 New 2 Module (LED) Lighted L858R Sign (Size 1, Style 2) 2 Ea. $ 3,619.00 $ 7,238.00 $ $ 53 Furnish and Install REIL System 2 Ea. $ 20,000.00 $ 40,000.00 $ $ 54 Furnish 4Box PAPI System 2 Ea. $ 10,600.00 $ 21,200.00 $ $ 55 Install 4Box PAPI System 2 Ea. $ 10,500.00 $ 21,000.00 $ $ 56 Wooden Picket Fence (Added per Addendum No. 1) 250 L.F. $ 40.00 $ 10,000.00 $ $ I:\KAC\PRJ\000011332\PROJECT FILES\AE\ESTIMATE & BUDGET\[MasterPayitems_(11332 Boonville).xlsx]BID TAB 1 (4) TOTAL $ 5,606,422.00 $