IOWA DEPARTMENT OF NATURAL RESOURCES
ENGINEERING BUREAU

INFORMAL BID TAB
NOTICE: This document represents bids that were opened on the letting date and may be subject to further review. This is not the official bid tab.

 Bids For:  Location:   Three Mile Lake  Date: 7/20/2023  Project No.  
  Restoration Phase 2  County:   UNION  Time: 11:00 AM  19-04-88-02

 

 
1
2
3
Estimated Cost: $3,600,000.00
Contractor: 
JNC Construction LLCKeller Excavating IncJB Holland Construction, Inc
Funding Source: 75% Lake Restoration, 25% Other, 609 3rd St
1133 155th St
2092 State Hwy 9
Clearfield IA  50840Boone IA  50036Decorah IA  52101
Plan Sets Requested: 6
Quantities
641-344-4119515-232-2776563-382-2901
No.Description:No.UnitUnit Price AmountUnit Price AmountUnit Price Amount
1MOBILIZATION1L.S.$100,000.00$100,000.00 $288,301.00$288,301.00 $93,000.00$93,000.00 
2CLEARING AND GRUBBING1L.S.$40,000.00$40,000.00 $70,000.00$70,000.00 $35,300.00$35,300.00 
3EROSION CONTROL (SWPPP)1L.S.$25,000.00$25,000.00 $55,000.00$55,000.00 $35,200.00$35,200.00 
4SURVEY AND STAKING1L.S.$20,000.00$20,000.00 $15,000.00$15,000.00 $30,200.00$30,200.00 
5GENERAL SEEDING - GRASS SEED MIX5.3Acres$4,500.00$23,850.00 $2,500.00$13,250.00 $3,020.00$16,006.00 
6BMP 1 - STRIP, STOCKPILE AND REPLACE 9" TOPSOIL1763C.Y.$6.00$10,578.00 $9.00$15,867.00 $3.70$6,523.10 
7BMP 1 - EARTH EMBANKMENT5412C.Y.$6.75$36,531.00 $7.00$37,884.00 $12.00$64,944.00 
8BMP 1 - 12" SMP74L.F.$60.00$4,440.00 $110.00$8,140.00 $120.00$8,880.00 
9BMP 1 - CLASS "E" ROCK RIPRAP13Tons$63.25$822.25 $55.00$715.00 $89.50$1,163.50 
10BMP 1 - STANDARD FLEXAMAT16142S.F.$7.00$112,994.00 $6.75$108,958.50 $5.40$87,166.80 
11BMP 1 - FLEXAMAT 10NW11021S.F.$7.00$77,147.00 $6.75$74,391.75 $6.20$68,330.20 
12BMP 1 - SEEDING - GRASS SEED MIX0.5Acres$4,500.00$2,250.00 $2,500.00$1,250.00 $3,020.00$1,510.00 
13BMP 1 - SEEDING - COVER CROP1.1Acres$3,500.00$3,850.00 $700.00$770.00 $2,520.00$2,772.00 
14BMP 1 - TIMBER POLE4Each$1,500.00$6,000.00 $500.00$2,000.00 $650.00$2,600.00 
15BMP 2 - STRIP, STOCKPILE AND REPLACE 9" TOPSOIL1872C.Y.$6.00$11,232.00 $9.00$16,848.00 $3.70$6,926.40 
16BMP 2 - EARTH EMBANKMENT5822C.Y.$6.75$39,298.50 $7.00$40,754.00 $11.50$66,953.00 
17BMP 2 - 12" SMP28L.F.$60.00$1,680.00 $110.00$3,080.00 $138.00$3,864.00 
18BMP 2 - FLEXAMAT 10NW21212S.F.$7.00$148,484.00 $6.75$143,181.00 $6.80$144,241.60 
19BMP 2 - SEEDING - GRASS SEED MIX0.2Acres$4,500.00$900.00 $2,500.00$500.00 $3,020.00$604.00 
20BMP 2 - SEEDING - COVER CROP1.5Acres$3,500.00$5,250.00 $700.00$1,050.00 $2,520.00$3,780.00 
21BMP 2 - TIMBER POLE4Each$1,500.00$6,000.00 $500.00$2,000.00 $650.00$2,600.00 
22BMP 20 - WATER HANDLING1L.S.$7,500.00$7,500.00 $9,500.00$9,500.00 $46,600.00$46,600.00 
23BMP 20 - REMOVE AND DISPOSE OF EXISTING 24" CMP83L.F.$30.00$2,490.00 $10.00$830.00 $45.00$3,735.00 
24BMP 20 - STRIP, STOCKPILE AND REPLACE 9" TOPSOIL126C.Y.$6.00$756.00 $9.00$1,134.00 $6.85$863.10 
25BMP 20 - TRENCH EXCAVATION, STOCKPILE AND BACKFILL1752C.Y.$6.00$10,512.00 $9.00$15,768.00 $9.15$16,030.80 
26BMP 20 - 42" SMP82L.F.$300.00$24,600.00 $300.00$24,600.00 $530.00$43,460.00 
27BMP 20 - DREDGE12000C.Y.$8.50$102,000.00 $12.00$144,000.00 $8.90$106,800.00 
28BMP 20 - CLASS "B" ROCK RIPRAP2Tons$300.00$600.00 $55.00$110.00 $135.00$270.00 
29BMP 20 - SEEDING - GRASS SEED MIX0.1Acres$4,500.00$450.00 $2,500.00$250.00 $3,020.00$302.00 
30BMP 20 - TIMBER POLE4Each$1,500.00$6,000.00 $500.00$2,000.00 $650.00$2,600.00 
31BMP 20 SPOILS - EARTH EMBANKMENT1572C.Y.$4.00$6,288.00 $7.00$11,004.00 $3.55$5,580.60 
32BMP 20 SPOILS - 12" SOLID WALL PVC & APPURTENANCES65L.F.$50.00$3,250.00 $45.00$2,925.00 $90.50$5,882.50 
33BMP 20 SPOILS - 12" PERFORATED PVC RISER W/ SOCK1Each$2,500.00$2,500.00 $600.00$600.00 $1,480.00$1,480.00 
34BMP 20 SPOILS - CLASS "E" ROCK RIPRAP4Tons$300.00$1,200.00 $55.00$220.00 $77.00$308.00 
35BMP 20 SPOILS - SEEDING - COVER CROP3.7Acres$3,500.00$12,950.00 $700.00$2,590.00 $2,520.00$9,324.00 
36IN-LAKE SITE DIKE - EARTH EMBANKMENT4863C.Y.$4.00$19,452.00 $7.00$34,041.00 $5.25$25,530.75 
37IN-LAKE SILT DIKE - OVEREXCAVATION2804C.Y.$8.00$22,432.00 $12.00$33,648.00 $10.20$28,600.80 
38IN-LAKE SILT DIKE - STRIP AND STOCKPILE 9" TOPSOIL1176.21C.Y.$6.00$7,057.26 $9.00$10,585.89 $6.60$7,762.986 
39IN-LAKE SILT DIKE - FLEXAMAT 10NW53101S.F.$7.00$371,707.00 $6.75$358,431.75 $5.70$302,675.70 
40IN-LAKE SILT DIKE - FLEXAMAT ANCHOR SYSTEM1L.S.$30,000.00$30,000.00 $20,000.00$20,000.00 $20,800.00$20,800.00 
41IN-LAKE SILT DIKE - SEEDING - COVER CROP1.8Acres$3,500.00$6,300.00 $700.00$1,260.00 $2,520.00$4,536.00 
42SHORELINE - STANDARD EROSION PROTECTION CLASS "E" ROCK RIPRAP1323Tons$63.25$83,679.75 $55.00$72,765.00 $62.00$82,026.00 
43SHORELINE - STANDARD EROSION PROTECTION EXCAVATION928C.Y.$3.50$3,248.00 $8.00$7,424.00 $6.35$5,892.80 
44SHORELINE - SPECIAL SHORELINE PROTECTION CLASS "E" ROCK RIPRAP10726Tons$63.25$678,419.50 $55.00$589,930.00 $68.50$734,731.00 
45JETTY - EMBANKMENT2852C.Y.$4.50$12,834.00 $8.00$22,816.00 $10.10$28,805.20 
46JETTY - OVEREXCAVATION1049.722C.Y.$6.00$6,298.332 $7.00$7,348.054 $23.80$24,983.384 
47JETTY - LOW GRADE CLASS "D" ROCK6550Tons$47.25$309,487.50 $49.00$320,950.00 $52.50$343,875.00 
48JETTY - CLASS "E" ROCK RIPRAP610Tons$63.25$38,582.50 $55.00$33,550.00 $62.00$37,820.00 
49JETTY - LIMESTONE CHIPS24Tons$58.75$1,410.00 $47.00$1,128.00 $74.00$1,776.00 
50JETTY - EMBANKMENT55C.Y.$15.00$825.00 $8.00$440.00 $31.50$1,732.50 
51JETTY - CLASS "E" ROCK RIPRAP162Tons$63.25$10,246.50 $55.00$8,910.00 $62.00$10,044.00 
52JETTY - LIMESTONE CHIPS11Tons$58.75$646.25 $47.00$517.00 $74.00$814.00 
53JETTY - PEA GRAVEL23Tons$85.00$1,955.00 $60.00$1,380.00 $78.50$1,805.50 
54JETTY - EMBANKMENT217C.Y.$15.00$3,255.00 $8.00$1,736.00 $26.00$5,642.00 
55JETTY - LOW GRADE CLASS "D" ROCK80Tons$47.25$3,780.00 $49.00$3,920.00 $52.50$4,200.00 
56JETTY - CLASS "E" ROCK RIPRAP190Tons$63.25$12,017.50 $55.00$10,450.00 $62.00$11,780.00 
57JETTY - LIMESTONE CHIPS18Tons$58.75$1,057.50 $47.50$855.00 $74.00$1,332.00 
58JETTY - PEA GRAVEL25Tons$85.00$2,125.00 $60.00$1,500.00 $79.00$1,975.00 
59FISH HABITAT - STANDARD ROCK REEF 4Each$16,259.25$65,037.00 $16,083.00$64,332.00 $19,900.00$79,600.00 
60FISH HABITAT - DOUBLE WIDE ROCK REEF4Each$21,849.50$87,398.00 $22,954.00$91,816.00 $33,200.00$132,800.00 
61FISH HABITAT - ROCK FIELD4Each$29,453.25$117,813.00 $25,431.00$101,724.00 $32,200.00$128,800.00 
62FISH HABITAT - ROCK PILES5Each$12,768.75$63,843.75 $11,025.00$55,125.00 $13,300.00$66,500.00 
63FISH HABITAT - SPAWNING BED30Each$1,870.00$56,100.00 $1,320.00$39,600.00 $2,050.00$61,500.00 
64STREAM MITIGATION - EXCAVATION (LOCAL SPOIL)650C.Y.$10.00$6,500.00 $7.00$4,550.00 $12.20$7,930.00 
65STREAM MITIGATION - TRENCH AND BACKFILL45C.Y.$10.00$450.00 $20.00$900.00 $45.00$2,025.00 
66STREAM MITIGATION - PLACE 9" TOPSOIL204C.Y.$5.00$1,020.00 $9.00$1,836.00 $8.70$1,774.80 
67STREAM MITIGATION - CLASS "E" ROCK RIPRAP201Tons$63.25$12,713.25 $55.00$11,055.00 $97.50$19,597.50 
68STREAM MITIGATION - CLASS "B" ROCK RIPRAP220Tons$63.25$13,915.00 $55.00$12,100.00 $81.50$17,930.00 
69STREAM MITIGATION - 18"-24" DIA HARDWOOD LOGS10Each$1,500.00$15,000.00 $800.00$8,000.00 $630.00$6,300.00 
70STREAM MITIGATION - LIVE STAKES36Each$50.00$1,800.00 $5.00$180.00 $50.50$1,818.00 
71STREAM MITIGATION - SEEDING - FLOODPLAIN SEED MIX3.3Acres$4,500.00$14,850.00 $3,500.00$11,550.00 $3,020.00$9,966.00 
72STREAM MITIGATION - SEEDING - COVER CROP6.4Acres$3,500.00$22,400.00 $700.00$4,480.00 $2,520.00$16,128.00 
      $2,963,058.342  $3,065,304.944  $3,167,610.52 
Alternate        
73JETTY - EMBANKMENT204C.Y.$6.00$1,224.00 $13.00$2,652.00 $31.50$6,426.00 
Alternate        
74JETTY - LOW GRADE CLASS "D" ROCK400Tons$47.25$18,900.00 $53.00$21,200.00 $52.50$21,000.00 
Alternate        
75JETTY - CLASS "E" ROCK RIPRAP284Tons$63.25$17,963.00 $60.00$17,040.00 $62.00$17,608.00 
Alternate        
76JETTY - LIMESTONE CHIPS21Tons$58.75$1,233.75 $51.00$1,071.00 $74.00$1,554.00 
Alternate        
77JETTY - PEA GRAVEL39Tons$85.00$3,315.00 $65.00$2,535.00 $79.00$3,081.00 
Alternate        
78FISH HABITAT - STANDARD ROCK REEF 2Each$16,259.25$32,518.50 $17,370.00$34,740.00 $19,800.00$39,600.00 
Alternate        
79FISH HABITAT - ROCK FIELD4Each$29,453.25$117,813.00 $27,470.00$109,880.00 $32,000.00$128,000.00 
      $3,156,025.592  $3,254,422.944  $3,384,879.52 
 
4
5
6
Estimated Cost: $3,600,000.00
Contractor: 
RW Excavating Solutions LCLeick Constructions IncPeterson Contractors Inc
Funding Source: 75% Lake Restoration, 25% Other, 13293 S 88th Ave W
22027 221st St
104 Blackhawk St
Prairie City IA  50228Glendwood IA  51534Reinbeck IA  50669
Plan Sets Requested: 6
Quantities
515-994-2648712-526-2065319-788-4731
No.Description:No.UnitUnit Price AmountUnit Price AmountUnit Price Amount
1MOBILIZATION1L.S.$200,000.00$200,000.00 $145,000.00$145,000.00 $315,400.00$315,400.00 
2CLEARING AND GRUBBING1L.S.$20,000.00$20,000.00 $49,500.00$49,500.00 $65,000.00$65,000.00 
3EROSION CONTROL (SWPPP)1L.S.$20,000.00$20,000.00 $51,250.00$51,250.00 $43,000.00$43,000.00 
4SURVEY AND STAKING1L.S.$20,000.00$20,000.00 $66,000.00$66,000.00 $70,000.00$70,000.00 
5GENERAL SEEDING - GRASS SEED MIX5.3Acres$8,000.00$42,400.00 $4,125.00$21,862.50 $3,500.00$18,550.00 
6BMP 1 - STRIP, STOCKPILE AND REPLACE 9" TOPSOIL1763C.Y.$8.80$15,514.40 $13.20$23,271.60 $8.50$14,985.50 
7BMP 1 - EARTH EMBANKMENT5412C.Y.$9.00$48,708.00 $15.39$83,290.68 $14.00$75,768.00 
8BMP 1 - 12" SMP74L.F.$150.00$11,100.00 $135.67$10,039.58 $96.75$7,159.50 
9BMP 1 - CLASS "E" ROCK RIPRAP13Tons$67.65$879.45 $78.91$1,025.83 $71.50$929.50 
10BMP 1 - STANDARD FLEXAMAT16142S.F.$6.30$101,694.60 $6.20$100,080.40 $4.75$76,674.50 
11BMP 1 - FLEXAMAT 10NW11021S.F.$6.55$72,187.55 $6.38$70,313.98 $4.85$53,451.85 
12BMP 1 - SEEDING - GRASS SEED MIX0.5Acres$8,000.00$4,000.00 $4,125.00$2,062.50 $3,000.00$1,500.00 
13BMP 1 - SEEDING - COVER CROP1.1Acres$4,000.00$4,400.00 $3,500.00$3,850.00 $2,500.00$2,750.00 
14BMP 1 - TIMBER POLE4Each$100.00$400.00 $1,100.00$4,400.00 $310.00$1,240.00 
15BMP 2 - STRIP, STOCKPILE AND REPLACE 9" TOPSOIL1872C.Y.$8.80$16,473.60 $13.20$24,710.40 $4.50$8,424.00 
16BMP 2 - EARTH EMBANKMENT5822C.Y.$9.00$52,398.00 $13.52$78,713.44 $22.15$128,957.30 
17BMP 2 - 12" SMP28L.F.$50.00$1,400.00 $187.05$5,237.40 $104.00$2,912.00 
18BMP 2 - FLEXAMAT 10NW21212S.F.$6.55$138,938.60 $6.38$135,332.56 $5.05$107,120.60 
19BMP 2 - SEEDING - GRASS SEED MIX0.2Acres$8,000.00$1,600.00 $4,125.00$825.00 $3,000.00$600.00 
20BMP 2 - SEEDING - COVER CROP1.5Acres$4,000.00$6,000.00 $3,500.00$5,250.00 $2,500.00$3,750.00 
21BMP 2 - TIMBER POLE4Each$100.00$400.00 $1,100.00$4,400.00 $310.00$1,240.00 
22BMP 20 - WATER HANDLING1L.S.$5,000.00$5,000.00 $30,000.00$30,000.00 $14,415.00$14,415.00 
23BMP 20 - REMOVE AND DISPOSE OF EXISTING 24" CMP83L.F.$30.00$2,490.00 $18.00$1,494.00 $9.00$747.00 
24BMP 20 - STRIP, STOCKPILE AND REPLACE 9" TOPSOIL126C.Y.$8.80$1,108.80 $13.20$1,663.20 $28.50$3,591.00 
25BMP 20 - TRENCH EXCAVATION, STOCKPILE AND BACKFILL1752C.Y.$8.80$15,417.60 $21.60$37,843.20 $21.25$37,230.00 
26BMP 20 - 42" SMP82L.F.$200.00$16,400.00 $362.90$29,757.80 $221.50$18,163.00 
27BMP 20 - DREDGE12000C.Y.$8.80$105,600.00 $34.29$411,480.00 $15.00$180,000.00 
28BMP 20 - CLASS "B" ROCK RIPRAP2Tons$67.65$135.30 $298.80$597.60 $261.50$523.00 
29BMP 20 - SEEDING - GRASS SEED MIX0.1Acres$8,000.00$800.00 $4,125.00$412.50 $3,000.00$300.00 
30BMP 20 - TIMBER POLE4Each$100.00$400.00 $1,100.00$4,400.00 $310.00$1,240.00 
31BMP 20 SPOILS - EARTH EMBANKMENT1572C.Y.$9.00$14,148.00 $11.63$18,282.36 $3.60$5,659.20 
32BMP 20 SPOILS - 12" SOLID WALL PVC & APPURTENANCES65L.F.$60.00$3,900.00 $12.50$812.50 $48.75$3,168.75 
33BMP 20 SPOILS - 12" PERFORATED PVC RISER W/ SOCK1Each$500.00$500.00 $229.00$229.00 $720.00$720.00 
34BMP 20 SPOILS - CLASS "E" ROCK RIPRAP4Tons$67.65$270.60 $120.00$480.00 $180.00$720.00 
35BMP 20 SPOILS - SEEDING - COVER CROP3.7Acres$8,000.00$29,600.00 $3,500.00$12,950.00 $2,500.00$9,250.00 
36IN-LAKE SITE DIKE - EARTH EMBANKMENT4863C.Y.$9.00$43,767.00 $13.95$67,838.85 $15.75$76,592.25 
37IN-LAKE SILT DIKE - OVEREXCAVATION2804C.Y.$8.80$24,675.20 $7.20$20,188.80 $10.15$28,460.60 
38IN-LAKE SILT DIKE - STRIP AND STOCKPILE 9" TOPSOIL1176.21C.Y.$8.80$10,350.648 $10.80$12,703.068 $2.75$3,234.578 
39IN-LAKE SILT DIKE - FLEXAMAT 10NW53101S.F.$6.55$347,811.55 $6.38$338,784.38 $5.15$273,470.15 
40IN-LAKE SILT DIKE - FLEXAMAT ANCHOR SYSTEM1L.S.$21,000.00$21,000.00 $21,240.00$21,240.00 $46,200.00$46,200.00 
41IN-LAKE SILT DIKE - SEEDING - COVER CROP1.8Acres$4,000.00$7,200.00 $3,500.00$6,300.00 $2,500.00$4,500.00 
42SHORELINE - STANDARD EROSION PROTECTION CLASS "E" ROCK RIPRAP1323Tons$67.65$89,500.95 $67.20$88,905.60 $62.50$82,687.50 
43SHORELINE - STANDARD EROSION PROTECTION EXCAVATION928C.Y.$8.80$8,166.40 $10.80$10,022.40 $6.00$5,568.00 
44SHORELINE - SPECIAL SHORELINE PROTECTION CLASS "E" ROCK RIPRAP10726Tons$67.65$725,613.90 $61.22$656,645.72 $81.00$868,806.00 
45JETTY - EMBANKMENT2852C.Y.$9.00$25,668.00 $9.60$27,379.20 $20.00$57,040.00 
46JETTY - OVEREXCAVATION1049.722C.Y.$8.80$9,237.554 $10.20$10,707.164 $11.00$11,546.942 
47JETTY - LOW GRADE CLASS "D" ROCK6550Tons$59.65$390,707.50 $34.75$227,612.50 $39.00$255,450.00 
48JETTY - CLASS "E" ROCK RIPRAP610Tons$67.65$41,266.50 $75.24$45,896.40 $57.50$35,075.00 
49JETTY - LIMESTONE CHIPS24Tons$64.00$1,536.00 $87.60$2,102.40 $53.00$1,272.00 
50JETTY - EMBANKMENT55C.Y.$9.00$495.00 $9.60$528.00 $24.50$1,347.50 
51JETTY - CLASS "E" ROCK RIPRAP162Tons$67.65$10,959.30 $75.24$12,188.88 $57.50$9,315.00 
52JETTY - LIMESTONE CHIPS11Tons$64.00$704.00 $87.60$963.60 $53.00$583.00 
53JETTY - PEA GRAVEL23Tons$81.00$1,863.00 $87.73$2,017.79 $63.75$1,466.25 
54JETTY - EMBANKMENT217C.Y.$9.00$1,953.00 $9.60$2,083.20 $21.00$4,557.00 
55JETTY - LOW GRADE CLASS "D" ROCK80Tons$59.65$4,772.00 $60.72$4,857.60 $40.00$3,200.00 
56JETTY - CLASS "E" ROCK RIPRAP190Tons$67.65$12,853.50 $75.24$14,295.60 $57.50$10,925.00 
57JETTY - LIMESTONE CHIPS18Tons$64.00$1,152.00 $87.60$1,576.80 $53.00$954.00 
58JETTY - PEA GRAVEL25Tons$81.00$2,025.00 $87.73$2,193.25 $63.75$1,593.75 
59FISH HABITAT - STANDARD ROCK REEF 4Each$16,260.15$65,040.60 $16,436.00$65,744.00 $21,000.00$84,000.00 
60FISH HABITAT - DOUBLE WIDE ROCK REEF4Each$19,802.10$79,208.40 $32,872.00$131,488.00 $31,060.00$124,240.00 
61FISH HABITAT - ROCK FIELD4Each$35,110.35$140,441.40 $30,120.00$120,480.00 $27,725.00$110,900.00 
62FISH HABITAT - ROCK PILES5Each$15,221.25$76,106.25 $11,250.00$56,250.00 $11,580.00$57,900.00 
63FISH HABITAT - SPAWNING BED30Each$1,513.60$45,408.00 $1,200.00$36,000.00 $2,360.00$70,800.00 
64STREAM MITIGATION - EXCAVATION (LOCAL SPOIL)650C.Y.$8.80$5,720.00 $9.30$6,045.00 $10.00$6,500.00 
65STREAM MITIGATION - TRENCH AND BACKFILL45C.Y.$8.80$396.00 $7.20$324.00 $41.50$1,867.50 
66STREAM MITIGATION - PLACE 9" TOPSOIL204C.Y.$8.80$1,795.20 $9.60$1,958.40 $5.75$1,173.00 
67STREAM MITIGATION - CLASS "E" ROCK RIPRAP201Tons$67.65$13,597.65 $75.95$15,265.95 $57.25$11,507.25 
68STREAM MITIGATION - CLASS "B" ROCK RIPRAP220Tons$67.65$14,883.00 $79.20$17,424.00 $54.25$11,935.00 
69STREAM MITIGATION - 18"-24" DIA HARDWOOD LOGS10Each$500.00$5,000.00 $4,560.00$45,600.00 $835.00$8,350.00 
70STREAM MITIGATION - LIVE STAKES36Each$20.00$720.00 $63.75$2,295.00 $90.00$3,240.00 
71STREAM MITIGATION - SEEDING - FLOODPLAIN SEED MIX3.3Acres$8,000.00$26,400.00 $4,125.00$13,612.50 $3,000.00$9,900.00 
72STREAM MITIGATION - SEEDING - COVER CROP6.4Acres$4,000.00$25,600.00 $3,500.00$22,400.00 $2,500.00$16,000.00 
Alternate        
73JETTY - EMBANKMENT204C.Y.$9.00$1,836.00 $9.60$1,958.40 $20.50$4,182.00 
Alternate        
74JETTY - LOW GRADE CLASS "D" ROCK400Tons$59.65$23,860.00 $48.18$19,272.00 $48.25$19,300.00 
Alternate        
75JETTY - CLASS "E" ROCK RIPRAP284Tons$67.65$19,212.60 $75.24$21,368.16 $54.55$15,492.20 
Alternate        
76JETTY - LIMESTONE CHIPS21Tons$64.00$1,344.00 $87.60$1,839.60 $51.75$1,086.75 
Alternate        
77JETTY - PEA GRAVEL39Tons$81.00$3,159.00 $87.73$3,421.47 $54.50$2,125.50 
Alternate        
78FISH HABITAT - STANDARD ROCK REEF 2Each$16,260.15$32,520.30 $16,436.00$32,872.00 $20,100.00$40,200.00 
Alternate        
79FISH HABITAT - ROCK FIELD4Each$35,110.35$140,441.40 $30,120.00$120,480.00 $30,100.00$120,400.00 
      $3,480,232.302  $3,749,947.712  $3,780,083.42 
 
7
8
9
Estimated Cost: $3,600,000.00
Contractor: 
Rachel Contracting LLCC J Moyna & Sons LLC
Funding Source: 75% Lake Restoration, 25% Other, 4180 Napier Court NE
24412 Hwy 13

Michael MN  55376Elkader IA  52043  
Plan Sets Requested: 6
Quantities
763-424-1500563-245-1442
No.Description:No.UnitUnit Price AmountUnit Price AmountUnit Price Amount
1MOBILIZATION1L.S.$590,087.00$590,087.00 $500,000.00$500,000.00 $0.00 
2CLEARING AND GRUBBING1L.S.$290,000.00$290,000.00 $106,000.00$106,000.00 $0.00 
3EROSION CONTROL (SWPPP)1L.S.$197,000.00$197,000.00 $18,000.00$18,000.00 $0.00 
4SURVEY AND STAKING1L.S.$30,000.00$30,000.00 $85,000.00$85,000.00 $0.00 
5GENERAL SEEDING - GRASS SEED MIX5.3Acres$3,000.00$15,900.00 $3,950.00$20,935.00 $0.00 
6BMP 1 - STRIP, STOCKPILE AND REPLACE 9" TOPSOIL1763C.Y.$12.50$22,037.50 $10.00$17,630.00 $0.00 
7BMP 1 - EARTH EMBANKMENT5412C.Y.$12.50$67,650.00 $13.00$70,356.00 $0.00 
8BMP 1 - 12" SMP74L.F.$250.00$18,500.00 $110.00$8,140.00 $0.00 
9BMP 1 - CLASS "E" ROCK RIPRAP13Tons$76.00$988.00 $180.00$2,340.00 $0.00 
10BMP 1 - STANDARD FLEXAMAT16142S.F.$8.25$133,171.50 $7.20$116,222.40 $0.00 
11BMP 1 - FLEXAMAT 10NW11021S.F.$8.25$90,923.25 $8.20$90,372.20 $0.00 
12BMP 1 - SEEDING - GRASS SEED MIX0.5Acres$3,000.00$1,500.00 $3,950.00$1,975.00 $0.00 
13BMP 1 - SEEDING - COVER CROP1.1Acres$2,500.00$2,750.00 $2,650.00$2,915.00 $0.00 
14BMP 1 - TIMBER POLE4Each$400.00$1,600.00 $1,200.00$4,800.00 $0.00 
15BMP 2 - STRIP, STOCKPILE AND REPLACE 9" TOPSOIL1872C.Y.$12.50$23,400.00 $12.00$22,464.00 $0.00 
16BMP 2 - EARTH EMBANKMENT5822C.Y.$12.50$72,775.00 $14.00$81,508.00 $0.00 
17BMP 2 - 12" SMP28L.F.$550.00$15,400.00 $160.00$4,480.00 $0.00 
18BMP 2 - FLEXAMAT 10NW21212S.F.$8.25$174,999.00 $8.20$173,938.40 $0.00 
19BMP 2 - SEEDING - GRASS SEED MIX0.2Acres$3,000.00$600.00 $3,950.00$790.00 $0.00 
20BMP 2 - SEEDING - COVER CROP1.5Acres$2,500.00$3,750.00 $2,650.00$3,975.00 $0.00 
21BMP 2 - TIMBER POLE4Each$400.00$1,600.00 $1,200.00$4,800.00 $0.00 
22BMP 20 - WATER HANDLING1L.S.$25,000.00$25,000.00 $24,000.00$24,000.00 $0.00 
23BMP 20 - REMOVE AND DISPOSE OF EXISTING 24" CMP83L.F.$17.50$1,452.50 $30.00$2,490.00 $0.00 
24BMP 20 - STRIP, STOCKPILE AND REPLACE 9" TOPSOIL126C.Y.$12.50$1,575.00 $40.00$5,040.00 $0.00 
25BMP 20 - TRENCH EXCAVATION, STOCKPILE AND BACKFILL1752C.Y.$17.50$30,660.00 $24.00$42,048.00 $0.00 
26BMP 20 - 42" SMP82L.F.$625.00$51,250.00 $80.00$6,560.00 $0.00 
27BMP 20 - DREDGE12000C.Y.$13.00$156,000.00 $12.00$144,000.00 $0.00 
28BMP 20 - CLASS "B" ROCK RIPRAP2Tons$76.00$152.00 $380.00$760.00 $0.00 
29BMP 20 - SEEDING - GRASS SEED MIX0.1Acres$3,000.00$300.00 $3,950.00$395.00 $0.00 
30BMP 20 - TIMBER POLE4Each$400.00$1,600.00 $1,200.00$4,800.00 $0.00 
31BMP 20 SPOILS - EARTH EMBANKMENT1572C.Y.$10.00$15,720.00 $22.00$34,584.00 $0.00 
32BMP 20 SPOILS - 12" SOLID WALL PVC & APPURTENANCES65L.F.$50.00$3,250.00 $90.00$5,850.00 $0.00 
33BMP 20 SPOILS - 12" PERFORATED PVC RISER W/ SOCK1Each$1,200.00$1,200.00 $2,500.00$2,500.00 $0.00 
34BMP 20 SPOILS - CLASS "E" ROCK RIPRAP4Tons$76.00$304.00 $280.00$1,120.00 $0.00 
35BMP 20 SPOILS - SEEDING - COVER CROP3.7Acres$2,500.00$9,250.00 $2,650.00$9,805.00 $0.00 
36IN-LAKE SITE DIKE - EARTH EMBANKMENT4863C.Y.$8.25$40,119.75 $18.00$87,534.00 $0.00 
37IN-LAKE SILT DIKE - OVEREXCAVATION2804C.Y.$5.25$14,721.00 $16.00$44,864.00 $0.00 
38IN-LAKE SILT DIKE - STRIP AND STOCKPILE 9" TOPSOIL1176.21C.Y.$12.50$14,702.625 $14.00$16,466.94 $0.00 
39IN-LAKE SILT DIKE - FLEXAMAT 10NW53101S.F.$8.25$438,083.25 $7.40$392,947.40 $0.00 
40IN-LAKE SILT DIKE - FLEXAMAT ANCHOR SYSTEM1L.S.$2,500.00$2,500.00 $5,500.00$5,500.00 $0.00 
41IN-LAKE SILT DIKE - SEEDING - COVER CROP1.8Acres$2,500.00$4,500.00 $2,650.00$4,770.00 $0.00 
42SHORELINE - STANDARD EROSION PROTECTION CLASS "E" ROCK RIPRAP1323Tons$69.00$91,287.00 $76.00$100,548.00 $0.00 
43SHORELINE - STANDARD EROSION PROTECTION EXCAVATION928C.Y.$50.00$46,400.00 $20.00$18,560.00 $0.00 
44SHORELINE - SPECIAL SHORELINE PROTECTION CLASS "E" ROCK RIPRAP10726Tons$69.00$740,094.00 $70.00$750,820.00 $0.00 
45JETTY - EMBANKMENT2852C.Y.$12.25$34,937.00 $18.00$51,336.00 $0.00 
46JETTY - OVEREXCAVATION1049.722C.Y.$7.50$7,872.915 $14.00$14,696.108 $0.00 
47JETTY - LOW GRADE CLASS "D" ROCK6550Tons$60.00$393,000.00 $58.00$379,900.00 $0.00 
48JETTY - CLASS "E" ROCK RIPRAP610Tons$76.00$46,360.00 $72.00$43,920.00 $0.00 
49JETTY - LIMESTONE CHIPS24Tons$58.00$1,392.00 $88.00$2,112.00 $0.00 
50JETTY - EMBANKMENT55C.Y.$16.25$893.75 $44.00$2,420.00 $0.00 
51JETTY - CLASS "E" ROCK RIPRAP162Tons$76.00$12,312.00 $92.00$14,904.00 $0.00 
52JETTY - LIMESTONE CHIPS11Tons$58.00$638.00 $110.00$1,210.00 $0.00 
53JETTY - PEA GRAVEL23Tons$71.00$1,633.00 $140.00$3,220.00 $0.00 
54JETTY - EMBANKMENT217C.Y.$13.50$2,929.50 $60.00$13,020.00 $0.00 
55JETTY - LOW GRADE CLASS "D" ROCK80Tons$67.00$5,360.00 $106.00$8,480.00 $0.00 
56JETTY - CLASS "E" ROCK RIPRAP190Tons$76.00$14,440.00 $92.00$17,480.00 $0.00 
57JETTY - LIMESTONE CHIPS18Tons$58.00$1,044.00 $110.00$1,980.00 $0.00 
58JETTY - PEA GRAVEL25Tons$71.00$1,775.00 $140.00$3,500.00 $0.00 
59FISH HABITAT - STANDARD ROCK REEF 4Each$20,000.00$80,000.00 $55,000.00$220,000.00 $0.00 
60FISH HABITAT - DOUBLE WIDE ROCK REEF4Each$25,350.00$101,400.00 $110,000.00$440,000.00 $0.00 
61FISH HABITAT - ROCK FIELD4Each$32,500.00$130,000.00 $52,000.00$208,000.00 $0.00 
62FISH HABITAT - ROCK PILES5Each$14,000.00$70,000.00 $20,000.00$100,000.00 $0.00 
63FISH HABITAT - SPAWNING BED30Each$1,100.00$33,000.00 $3,500.00$105,000.00 $0.00 
64STREAM MITIGATION - EXCAVATION (LOCAL SPOIL)650C.Y.$7.50$4,875.00 $18.00$11,700.00 $0.00 
65STREAM MITIGATION - TRENCH AND BACKFILL45C.Y.$28.00$1,260.00 $60.00$2,700.00 $0.00 
66STREAM MITIGATION - PLACE 9" TOPSOIL204C.Y.$12.50$2,550.00 $40.00$8,160.00 $0.00 
67STREAM MITIGATION - CLASS "E" ROCK RIPRAP201Tons$76.00$15,276.00 $98.00$19,698.00 $0.00 
68STREAM MITIGATION - CLASS "B" ROCK RIPRAP220Tons$76.00$16,720.00 $118.00$25,960.00 $0.00 
69STREAM MITIGATION - 18"-24" DIA HARDWOOD LOGS10Each$350.00$3,500.00 $3,500.00$35,000.00 $0.00 
70STREAM MITIGATION - LIVE STAKES36Each$50.00$1,800.00 $150.00$5,400.00 $0.00 
71STREAM MITIGATION - SEEDING - FLOODPLAIN SEED MIX3.3Acres$3,000.00$9,900.00 $3,900.00$12,870.00 $0.00 
72STREAM MITIGATION - SEEDING - COVER CROP6.4Acres$2,500.00$16,000.00 $2,650.00$16,960.00 $0.00 
Alternate        
73JETTY - EMBANKMENT204C.Y.$13.75$2,805.00 $60.00$12,240.00 $0.00 
Alternate        
74JETTY - LOW GRADE CLASS "D" ROCK400Tons$61.00$24,400.00 $80.00$32,000.00 $0.00 
Alternate        
75JETTY - CLASS "E" ROCK RIPRAP284Tons$76.00$21,584.00 $90.00$25,560.00 $0.00 
Alternate        
76JETTY - LIMESTONE CHIPS21Tons$58.00$1,218.00 $110.00$2,310.00 $0.00 
Alternate        
77JETTY - PEA GRAVEL39Tons$71.00$2,769.00 $140.00$5,460.00 $0.00 
Alternate        
78FISH HABITAT - STANDARD ROCK REEF 2Each$20,000.00$40,000.00 $55,000.00$110,000.00 $0.00 
Alternate        
79FISH HABITAT - ROCK FIELD4Each$32,500.00$130,000.00 $52,000.00$208,000.00 $0.00 
      $4,678,396.54  $5,207,799.448  $0.00 
 



 

6/14/2024