1
2
3
Contractor:
Quantities
4
5
6
Contractor:
Quantities
7
8
9
Contractor:
Quantities
|
IOWA DEPARTMENT OF NATURAL RESOURCES |
|
| Bids For: | Location: | Iowa River | Date: 7/24/2025 | Project No. |
| Steamboat Rock Dam Mitigation - Phase 1 | County: | HARDIN | Time: 11:00 a.m. | 23-02-42-01 |
| 1 | 2 | 3 | | |||||||||
| Estimated Cost: $1,391,000.00 | Contractor: | | Shift General Contracting | Three Oaks Contruction Inc | Gehrke, Inc | | |||||||
| Funding Source: 19% Marine Fuel Tax, 19% Water Trails/Low Head Dams, 62% Federal-Other, | | 4812 Harvest CT SW | | 515 S Flynn St | | 1405 21st | | ||||||
| ced IA 52404 | | North Sioux City SD 57049 | | Eldora IA 50627 | | |||||||
| Plan Sets Requested: 9 | Quantities | | 319-536-0111 | | 712-251-1767 | | 641-858-3821 | | |||||
| No. | Description: | No. | Unit | | Unit Price | Amount | | Unit Price | Amount | | Unit Price | Amount | |
| | | | | | | | | | | | | |
| 1 | MOBILIZATION | 1 | L.S. | | $223,000.00 | $223,000.00 | | $100,000.00 | $100,000.00 | | $134,200.00 | $134,200.00 | |
| 2 | NPDES GENERAL PERMIT #2 & SWPPP | 1 | L.S. | | $20,000.00 | $20,000.00 | | $3,500.00 | $3,500.00 | | $27,000.00 | $27,000.00 | |
| 3 | TRAFFIC CONTROL | 1 | L.S. | | $6,000.00 | $6,000.00 | | $5,000.00 | $5,000.00 | | $6,854.00 | $6,854.00 | |
| 4 | CONSTRUCTION STAKING | 1 | L.S. | | $20,000.00 | $20,000.00 | | $5,000.00 | $5,000.00 | | $20,000.00 | $20,000.00 | |
| 5 | CLEARING AND GRUBBING | 3.11 | Acres | | $10,000.00 | $31,100.00 | | $4,500.00 | $13,995.00 | | $13,320.00 | $41,425.20 | |
| 6 | TOPSOIL, STRIP, SALVAGE AND SPREAD, 6" | 2790 | C.Y. | | $8.00 | $22,320.00 | | $6.00 | $16,740.00 | | $13.50 | $37,665.00 | |
| 7 | EXCAVATION, CLASS 10 | 12480 | C.Y. | | $9.00 | $112,320.00 | | $10.00 | $124,800.00 | | $10.00 | $124,800.00 | |
| 8 | SUBGRADE PREPARATION, 12-INCH | 2323 | S.Y. | | $2.00 | $4,646.00 | | $4.34 | $10,081.82 | | $2.50 | $5,807.50 | |
| 9 | GRAVEL ROAD SURFACING, CLASS 'A' CRUSHED STONE | 73 | Tons | | $26.00 | $1,898.00 | | $46.00 | $3,358.00 | | $27.30 | $1,992.90 | |
| 10 | GRAVEL ROAD SURFACING (SALVAGED) | 415 | Tons | | $9.00 | $3,735.00 | | $20.00 | $8,300.00 | | $13.50 | $5,602.50 | |
| 11 | STABILIZED CONSTRUCTION ENTRANCE, MACADAM STONE | 40 | Tons | | $27.00 | $1,080.00 | | $50.00 | $2,000.00 | | $27.30 | $1,092.00 | |
| 12 | ROAD MAINTENANCE | 1 | L.S. | | $15,075.35 | $15,075.35 | | $3,000.00 | $3,000.00 | | $16,650.00 | $16,650.00 | |
| 13 | STORM SEWER, TRENCHED, RCP, 15 IN. | 54 | L.F. | | $125.00 | $6,750.00 | | $300.00 | $16,200.00 | | $89.25 | $4,819.50 | |
| 14 | 15" CONCRETE APRON | 2 | Each | | $3,000.00 | $6,000.00 | | $1,400.00 | $2,800.00 | | $2,872.00 | $5,744.00 | |
| 15 | CLASS 'E' REVETMENT | 784 | Tons | | $54.00 | $42,336.00 | | $63.00 | $49,392.00 | | $50.75 | $39,788.00 | |
| 16 | EROSION STONE | 156 | Tons | | $45.00 | $7,020.00 | | $57.00 | $8,892.00 | | $47.50 | $7,410.00 | |
| 17 | MACADAM STONE | 798 | Tons | | $32.00 | $25,536.00 | | $50.00 | $39,900.00 | | $32.00 | $25,536.00 | |
| 18 | WEIR STONE (4'x5'x1.2' MIN.) | 400 | Tons | | $120.00 | $48,000.00 | | $150.00 | $60,000.00 | | $120.00 | $48,000.00 | |
| 19 | DAM REMOVAL | 1 | L.S. | | $195,000.00 | $195,000.00 | | $200,000.00 | $200,000.00 | | $253,000.00 | $253,000.00 | |
| 20 | REMOVAL OF SIDEWALK, PCC | 13 | S.Y. | | $20.00 | $260.00 | | $10.00 | $130.00 | | $24.00 | $312.00 | |
| 21 | GRAVEL ROAD REMOVAL | 3045 | S.Y. | | $2.00 | $6,090.00 | | $1.00 | $3,045.00 | | $6.50 | $19,792.50 | |
| 22 | BOAT RAMP REMOVAL AND SALVAGE | 1 | L.S. | | $1,200.00 | $1,200.00 | | $3,000.00 | $3,000.00 | | $4,000.00 | $4,000.00 | |
| 23 | EXCAVATION, CLASS 10 | 736 | C.Y. | | $9.00 | $6,624.00 | | $10.00 | $7,360.00 | | $10.00 | $7,360.00 | |
| 24 | CLASS 'E' REVETMENT | 12 | Tons | | $54.00 | $648.00 | | $63.00 | $756.00 | | $50.75 | $609.00 | |
| 25 | EROSION STONE | 106 | Tons | | $45.00 | $4,770.00 | | $57.00 | $6,042.00 | | $47.50 | $5,035.00 | |
| 26 | MACADAM STONE | 66 | Tons | | $32.00 | $2,112.00 | | $50.00 | $3,300.00 | | $32.00 | $2,112.00 | |
| 27 | WEIR STONE (3'x2'x1' MIN.) | 64 | Tons | | $120.00 | $7,680.00 | | $150.00 | $9,600.00 | | $120.00 | $7,680.00 | |
| 28 | WEIR STONE (3.5'x3'x2' MIN.) | 32 | Tons | | $120.00 | $3,840.00 | | $150.00 | $4,800.00 | | $120.00 | $3,840.00 | |
| 29 | EXCAVATION, CLASS 10 | 40 | C.Y. | | $9.00 | $360.00 | | $10.00 | $400.00 | | $10.00 | $400.00 | |
| 30 | 6" MINUS CHOKE STONE | 55 | Tons | | $34.00 | $1,870.00 | | $46.00 | $2,530.00 | | $46.25 | $2,543.75 | |
| 31 | WEIR STONE (3.5'x3'x2' MIN.) | 184 | Tons | | $120.00 | $22,080.00 | | $150.00 | $27,600.00 | | $120.00 | $22,080.00 | |
| 32 | EXCAVATION, CLASS 10 | 20 | C.Y. | | $9.00 | $180.00 | | $10.00 | $200.00 | | $10.00 | $200.00 | |
| 33 | 6" MINUS CHOKE STONE | 42 | Tons | | $34.00 | $1,428.00 | | $46.00 | $1,932.00 | | $46.25 | $1,942.50 | |
| 34 | WEIR STONE (3.5'x3'x2' MIN.) | 140 | Tons | | $120.00 | $16,800.00 | | $150.00 | $21,000.00 | | $120.00 | $16,800.00 | |
| 35 | WEIR STONE (3.5'x3'x2' MIN.) | 42 | Tons | | $120.00 | $5,040.00 | | $150.00 | $6,300.00 | | $120.00 | $5,040.00 | |
| 36 | TOPSOIL, STRIP, SALVAGE AND SPREAD, 6" | 164 | C.Y. | | $8.00 | $1,312.00 | | $6.00 | $984.00 | | $13.50 | $2,214.00 | |
| 37 | EXCAVATION, CLASS 10 | 171 | C.Y. | | $9.00 | $1,539.00 | | $10.00 | $1,710.00 | | $10.00 | $1,710.00 | |
| 38 | SUBGRADE PREPARATION, 12-INCH | 282 | S.Y. | | $2.00 | $564.00 | | $4.34 | $1,223.88 | | $2.50 | $705.00 | |
| 39 | CLASS 'A' CRUSHED STONE | 60 | Tons | | $25.00 | $1,500.00 | | $46.00 | $2,760.00 | | $25.25 | $1,515.00 | |
| 40 | MACADAM STONE | 55 | Tons | | $32.00 | $1,760.00 | | $50.00 | $2,750.00 | | $32.00 | $1,760.00 | |
| 41 | TOPSOIL, STRIP, SALVAGE AND SPREAD, 6" | 630 | C.Y. | | $8.00 | $5,040.00 | | $6.00 | $3,780.00 | | $13.50 | $8,505.00 | |
| 42 | EXCAVATION, CLASS 10 | 1507 | C.Y. | | $9.00 | $13,563.00 | | $10.00 | $15,070.00 | | $10.00 | $15,070.00 | |
| 43 | SUBGRADE PREPARATION, 12-INCH | 600 | S.Y. | | $2.00 | $1,200.00 | | $4.34 | $2,604.00 | | $2.50 | $1,500.00 | |
| 44 | CLASS 'A' CRUSHED STONE | 126 | Tons | | $26.00 | $3,276.00 | | $46.00 | $5,796.00 | | $25.25 | $3,181.50 | |
| 45 | MACADAM STONE | 392 | Tons | | $32.00 | $12,544.00 | | $50.00 | $19,600.00 | | $32.00 | $12,544.00 | |
| 46 | CLASS 'E' REVETMENT | 582 | Tons | | $54.00 | $31,428.00 | | $63.00 | $36,666.00 | | $50.75 | $29,536.50 | |
| 47 | EXCAVATION, CLASS 10 | 1757 | C.Y. | | $9.00 | $15,813.00 | | $10.00 | $17,570.00 | | $10.00 | $17,570.00 | |
| 48 | SUBGRADE PREPARATION, 12-INCH | 446 | S.Y. | | $2.00 | $892.00 | | $4.34 | $1,935.64 | | $2.50 | $1,115.00 | |
| 49 | CLASS 'A' CRUSHED STONE | 98 | Tons | | $27.00 | $2,646.00 | | $46.00 | $4,508.00 | | $25.25 | $2,474.50 | |
| 50 | MACADAM STONE | 356 | Tons | | $32.00 | $11,392.00 | | $50.00 | $17,800.00 | | $32.00 | $11,392.00 | |
| 51 | CLASS 'E' REVETMENT | 433 | Tons | | $54.00 | $23,382.00 | | $63.00 | $27,279.00 | | $50.75 | $21,974.75 | |
| 52 | SEEDING/FERTILIZING/MULCHING | 3.9 | Acres | | $2,750.00 | $10,725.00 | | $5,000.00 | $19,500.00 | | $4,150.00 | $16,185.00 | |
| 53 | WATERS EDGE SEEDING | 2.15 | Acres | | $825.00 | $1,773.75 | | $5,000.00 | $10,750.00 | | $2,125.00 | $4,568.75 | |
| 54 | TEMPORARY SEEDING AND HYDROMULCHING | 6.05 | Acres | | $1,500.00 | $9,075.00 | | $3,000.00 | $18,150.00 | | $2,400.00 | $14,520.00 | |
| 55 | WATTLE | 3846 | L.F. | | $1.80 | $6,922.80 | | $3.00 | $11,538.00 | | $2.50 | $9,615.00 | |
| 56 | EROSION MATTING | 9756 | S.Y. | | $3.55 | $34,633.80 | | $4.50 | $43,902.00 | | $4.50 | $43,902.00 | |
| 57 | ROLLED EROSION CONTROL PRODUCT, TYPE 1.C | 8686 | S.Y. | | $1.05 | $9,120.30 | | $5.00 | $43,430.00 | | $1.20 | $10,423.20 | |
| | | | | | | | | | | | | |
| $1,072,900.00 | | $1,080,260.34 | | $1,139,114.55 | | ||||||||
| Alternate | | | | | |||||||||
| 58 | TOPSOIL, STRIP, SALVAGE AND SPREAD, 6" | 630 | C.Y. | | $8.00 | $5,040.00 | | $6.00 | $3,780.00 | | $13.50 | $8,505.00 | |
| Alternate | | | | | |||||||||
| 59 | EXCAVATION, CLASS 10 | 1524 | C.Y. | | $9.00 | $13,716.00 | | $10.00 | $15,240.00 | | $10.00 | $15,240.00 | |
| Alternate | | | | | |||||||||
| 60 | SUBGRADE PREPARATION, 12-INCH | 600 | S.Y. | | $2.00 | $1,200.00 | | $4.34 | $2,604.00 | | $2.50 | $1,500.00 | |
| Alternate | | | | | |||||||||
| 61 | REINFORCED PCC 6-INCH | 33 | S.Y. | | $172.00 | $5,676.00 | | $70.00 | $2,310.00 | | $212.00 | $6,996.00 | |
| Alternate | | | | | |||||||||
| 62 | REINFORCED PCC BOAT RAMP TRANSITION SECTION 6-INCH | 18 | S.Y. | | $172.00 | $3,096.00 | | $100.00 | $1,800.00 | | $212.00 | $3,816.00 | |
| Alternate | | | | | |||||||||
| 63 | CLASS 'A' CRUSHED STONE | 131 | Tons | | $27.00 | $3,537.00 | | $46.00 | $6,026.00 | | $25.25 | $3,307.75 | |
| Alternate | | | | | |||||||||
| 64 | MACADAM STONE | 388 | Tons | | $31.00 | $12,028.00 | | $50.00 | $19,400.00 | | $32.00 | $12,416.00 | |
| Alternate | | | | | |||||||||
| 65 | CLASS 'E' REVETMENT | 582 | Tons | | $54.00 | $31,428.00 | | $63.00 | $36,666.00 | | $50.75 | $29,536.50 | |
| Alternate | | | | | |||||||||
| 66 | EXCAVATION, CLASS 10 | 1802 | C.Y. | | $9.00 | $16,218.00 | | $10.00 | $18,020.00 | | $10.00 | $18,020.00 | |
| Alternate | | | | | |||||||||
| 67 | SUBGRADE PREPARATION, 12-INCH | 446 | S.Y. | | $2.00 | $892.00 | | $4.34 | $1,935.64 | | $2.50 | $1,115.00 | |
| Alternate | | | | | |||||||||
| 68 | REINFORCED PCC 6-INCH | 45 | S.Y. | | $172.00 | $7,740.00 | | $70.00 | $3,150.00 | | $212.00 | $9,540.00 | |
| Alternate | | | | | |||||||||
| 69 | REINFORCED PCC BOAT RAMP TRANSITION SECTION 6-INCH | 18 | S.Y. | | $172.00 | $3,096.00 | | $100.00 | $1,800.00 | | $212.00 | $3,816.00 | |
| Alternate | | | | | |||||||||
| 70 | CLASS 'A' CRUSHED STONE | 104 | Tons | | $27.00 | $2,808.00 | | $46.00 | $4,784.00 | | $25.25 | $2,626.00 | |
| Alternate | | | | | |||||||||
| 71 | MACADAM STONE | 344 | Tons | | $32.00 | $11,008.00 | | $50.00 | $17,200.00 | | $32.00 | $11,008.00 | |
| Alternate | | | | | |||||||||
| 72 | CLASS 'E' REVETMENT | 433 | Tons | | $54.00 | $23,382.00 | | $63.00 | $27,279.00 | | $50.75 | $21,974.75 | |
| | | | | | | | | | | | | |
| $1,213,765.00 | | $1,242,254.98 | | $1,288,531.55 | | ||||||||
| | | | | | | | | | | | | |
| 4 | 5 | 6 | | |||||||||
| Estimated Cost: $1,391,000.00 | Contractor: | | Boomerang Corp of Iowa | Peterson Contractors, Inc | H & H Construction & Development LLC | | |||||||
| Funding Source: 19% Marine Fuel Tax, 19% Water Trails/Low Head Dams, 62% Federal-Other, | | 13225 Circle Drive Suite A | | 104 Blackhawk St | | 12475 Hwy 52 | | ||||||
| Anamosa IA 52205 | | Reinbeck IA 50669 | | Miles IA 52064 | | |||||||
| Plan Sets Requested: 9 | Quantities | | 319-462-4435 | | 319-345-2713 | | 563-357-1849 | | |||||
| No. | Description: | No. | Unit | | Unit Price | Amount | | Unit Price | Amount | | Unit Price | Amount | |
| | | | | | | | | | | | | |
| 1 | MOBILIZATION | 1 | L.S. | | $180,000.00 | $180,000.00 | | $135,000.00 | $135,000.00 | | $275,000.00 | $275,000.00 | |
| 2 | NPDES GENERAL PERMIT #2 & SWPPP | 1 | L.S. | | $5,000.00 | $5,000.00 | | $25,000.00 | $25,000.00 | | $10,000.00 | $10,000.00 | |
| 3 | TRAFFIC CONTROL | 1 | L.S. | | $1,200.00 | $1,200.00 | | $17,500.00 | $17,500.00 | | $5,000.00 | $5,000.00 | |
| 4 | CONSTRUCTION STAKING | 1 | L.S. | | $4,200.00 | $4,200.00 | | $14,000.00 | $14,000.00 | | $10,000.00 | $10,000.00 | |
| 5 | CLEARING AND GRUBBING | 3.11 | Acres | | $8,500.00 | $26,435.00 | | $18,000.00 | $55,980.00 | | $3,000.00 | $9,330.00 | |
| 6 | TOPSOIL, STRIP, SALVAGE AND SPREAD, 6" | 2790 | C.Y. | | $10.00 | $27,900.00 | | $9.25 | $25,807.50 | | $6.00 | $16,740.00 | |
| 7 | EXCAVATION, CLASS 10 | 12480 | C.Y. | | $10.00 | $124,800.00 | | $11.75 | $146,640.00 | | $4.50 | $56,160.00 | |
| 8 | SUBGRADE PREPARATION, 12-INCH | 2323 | S.Y. | | $1.00 | $2,323.00 | | $3.00 | $6,969.00 | | $1.50 | $3,484.50 | |
| 9 | GRAVEL ROAD SURFACING, CLASS 'A' CRUSHED STONE | 73 | Tons | | $40.00 | $2,920.00 | | $25.75 | $1,879.75 | | $35.00 | $2,555.00 | |
| 10 | GRAVEL ROAD SURFACING (SALVAGED) | 415 | Tons | | $20.00 | $8,300.00 | | $14.50 | $6,017.50 | | $21.42 | $8,889.30 | |
| 11 | STABILIZED CONSTRUCTION ENTRANCE, MACADAM STONE | 40 | Tons | | $50.00 | $2,000.00 | | $40.00 | $1,600.00 | | $50.00 | $2,000.00 | |
| 12 | ROAD MAINTENANCE | 1 | L.S. | | $2,200.00 | $2,200.00 | | $10,000.00 | $10,000.00 | | $10,000.00 | $10,000.00 | |
| 13 | STORM SEWER, TRENCHED, RCP, 15 IN. | 54 | L.F. | | $100.00 | $5,400.00 | | $160.00 | $8,640.00 | | $140.00 | $7,560.00 | |
| 14 | 15" CONCRETE APRON | 2 | Each | | $4,000.00 | $8,000.00 | | $4,500.00 | $9,000.00 | | $3,500.00 | $7,000.00 | |
| 15 | CLASS 'E' REVETMENT | 784 | Tons | | $80.00 | $62,720.00 | | $55.00 | $43,120.00 | | $65.00 | $50,960.00 | |
| 16 | EROSION STONE | 156 | Tons | | $60.00 | $9,360.00 | | $58.00 | $9,048.00 | | $50.00 | $7,800.00 | |
| 17 | MACADAM STONE | 798 | Tons | | $50.00 | $39,900.00 | | $35.00 | $27,930.00 | | $50.00 | $39,900.00 | |
| 18 | WEIR STONE (4'x5'x1.2' MIN.) | 400 | Tons | | $200.00 | $80,000.00 | | $350.00 | $140,000.00 | | $125.00 | $50,000.00 | |
| 19 | DAM REMOVAL | 1 | L.S. | | $270,000.00 | $270,000.00 | | $430,000.00 | $430,000.00 | | $800,000.00 | $800,000.00 | |
| 20 | REMOVAL OF SIDEWALK, PCC | 13 | S.Y. | | $20.00 | $260.00 | | $20.00 | $260.00 | | $100.00 | $1,300.00 | |
| 21 | GRAVEL ROAD REMOVAL | 3045 | S.Y. | | $5.00 | $15,225.00 | | $3.50 | $10,657.50 | | $6.89 | $20,980.05 | |
| 22 | BOAT RAMP REMOVAL AND SALVAGE | 1 | L.S. | | $3,200.00 | $3,200.00 | | $7,250.00 | $7,250.00 | | $10,000.00 | $10,000.00 | |
| 23 | EXCAVATION, CLASS 10 | 736 | C.Y. | | $20.00 | $14,720.00 | | $11.75 | $8,648.00 | | $15.00 | $11,040.00 | |
| 24 | CLASS 'E' REVETMENT | 12 | Tons | | $80.00 | $960.00 | | $65.00 | $780.00 | | $70.00 | $840.00 | |
| 25 | EROSION STONE | 106 | Tons | | $80.00 | $8,480.00 | | $60.00 | $6,360.00 | | $50.00 | $5,300.00 | |
| 26 | MACADAM STONE | 66 | Tons | | $50.00 | $3,300.00 | | $45.00 | $2,970.00 | | $50.00 | $3,300.00 | |
| 27 | WEIR STONE (3'x2'x1' MIN.) | 64 | Tons | | $200.00 | $12,800.00 | | $350.00 | $22,400.00 | | $125.00 | $8,000.00 | |
| 28 | WEIR STONE (3.5'x3'x2' MIN.) | 32 | Tons | | $200.00 | $6,400.00 | | $350.00 | $11,200.00 | | $125.00 | $4,000.00 | |
| 29 | EXCAVATION, CLASS 10 | 40 | C.Y. | | $20.00 | $800.00 | | $25.00 | $1,000.00 | | $100.00 | $4,000.00 | |
| 30 | 6" MINUS CHOKE STONE | 55 | Tons | | $60.00 | $3,300.00 | | $50.00 | $2,750.00 | | $50.00 | $2,750.00 | |
| 31 | WEIR STONE (3.5'x3'x2' MIN.) | 184 | Tons | | $200.00 | $36,800.00 | | $350.00 | $64,400.00 | | $125.00 | $23,000.00 | |
| 32 | EXCAVATION, CLASS 10 | 20 | C.Y. | | $20.00 | $400.00 | | $25.00 | $500.00 | | $100.00 | $2,000.00 | |
| 33 | 6" MINUS CHOKE STONE | 42 | Tons | | $60.00 | $2,520.00 | | $50.00 | $2,100.00 | | $50.00 | $2,100.00 | |
| 34 | WEIR STONE (3.5'x3'x2' MIN.) | 140 | Tons | | $200.00 | $28,000.00 | | $350.00 | $49,000.00 | | $125.00 | $17,500.00 | |
| 35 | WEIR STONE (3.5'x3'x2' MIN.) | 42 | Tons | | $200.00 | $8,400.00 | | $350.00 | $14,700.00 | | $125.00 | $5,250.00 | |
| 36 | TOPSOIL, STRIP, SALVAGE AND SPREAD, 6" | 164 | C.Y. | | $20.00 | $3,280.00 | | $9.25 | $1,517.00 | | $5.00 | $820.00 | |
| 37 | EXCAVATION, CLASS 10 | 171 | C.Y. | | $40.00 | $6,840.00 | | $25.00 | $4,275.00 | | $4.50 | $769.50 | |
| 38 | SUBGRADE PREPARATION, 12-INCH | 282 | S.Y. | | $1.00 | $282.00 | | $3.00 | $846.00 | | $1.75 | $493.50 | |
| 39 | CLASS 'A' CRUSHED STONE | 60 | Tons | | $40.00 | $2,400.00 | | $30.00 | $1,800.00 | | $35.00 | $2,100.00 | |
| 40 | MACADAM STONE | 55 | Tons | | $50.00 | $2,750.00 | | $50.00 | $2,750.00 | | $50.00 | $2,750.00 | |
| 41 | TOPSOIL, STRIP, SALVAGE AND SPREAD, 6" | 630 | C.Y. | | $20.00 | $12,600.00 | | $9.25 | $5,827.50 | | $6.00 | $3,780.00 | |
| 42 | EXCAVATION, CLASS 10 | 1507 | C.Y. | | $20.00 | $30,140.00 | | $11.75 | $17,707.25 | | $4.50 | $6,781.50 | |
| 43 | SUBGRADE PREPARATION, 12-INCH | 600 | S.Y. | | $1.00 | $600.00 | | $3.00 | $1,800.00 | | $1.50 | $900.00 | |
| 44 | CLASS 'A' CRUSHED STONE | 126 | Tons | | $40.00 | $5,040.00 | | $25.50 | $3,213.00 | | $45.00 | $5,670.00 | |
| 45 | MACADAM STONE | 392 | Tons | | $50.00 | $19,600.00 | | $35.00 | $13,720.00 | | $50.00 | $19,600.00 | |
| 46 | CLASS 'E' REVETMENT | 582 | Tons | | $80.00 | $46,560.00 | | $55.00 | $32,010.00 | | $75.00 | $43,650.00 | |
| 47 | EXCAVATION, CLASS 10 | 1757 | C.Y. | | $20.00 | $35,140.00 | | $11.75 | $20,644.75 | | $4.50 | $7,906.50 | |
| 48 | SUBGRADE PREPARATION, 12-INCH | 446 | S.Y. | | $1.00 | $446.00 | | $3.00 | $1,338.00 | | $2.00 | $892.00 | |
| 49 | CLASS 'A' CRUSHED STONE | 98 | Tons | | $40.00 | $3,920.00 | | $25.50 | $2,499.00 | | $35.00 | $3,430.00 | |
| 50 | MACADAM STONE | 356 | Tons | | $50.00 | $17,800.00 | | $35.00 | $12,460.00 | | $50.00 | $17,800.00 | |
| 51 | CLASS 'E' REVETMENT | 433 | Tons | | $80.00 | $34,640.00 | | $55.00 | $23,815.00 | | $75.00 | $32,475.00 | |
| 52 | SEEDING/FERTILIZING/MULCHING | 3.9 | Acres | | $4,000.00 | $15,600.00 | | $4,000.00 | $15,600.00 | | $5,000.00 | $19,500.00 | |
| 53 | WATERS EDGE SEEDING | 2.15 | Acres | | $2,000.00 | $4,300.00 | | $3,500.00 | $7,525.00 | | $3,000.00 | $6,450.00 | |
| 54 | TEMPORARY SEEDING AND HYDROMULCHING | 6.05 | Acres | | $2,000.00 | $12,100.00 | | $2,500.00 | $15,125.00 | | $5,000.00 | $30,250.00 | |
| 55 | WATTLE | 3846 | L.F. | | $3.00 | $11,538.00 | | $2.00 | $7,692.00 | | $6.50 | $24,999.00 | |
| 56 | EROSION MATTING | 9756 | S.Y. | | $4.50 | $43,902.00 | | $3.50 | $34,146.00 | | $4.00 | $39,024.00 | |
| 57 | ROLLED EROSION CONTROL PRODUCT, TYPE 1.C | 8686 | S.Y. | | $2.00 | $17,372.00 | | $1.20 | $10,423.20 | | $5.00 | $43,430.00 | |
| Alternate | | | | | |||||||||
| 58 | TOPSOIL, STRIP, SALVAGE AND SPREAD, 6" | 630 | C.Y. | | $20.00 | $12,600.00 | | $9.25 | $5,827.50 | | $5.00 | $3,150.00 | |
| Alternate | | | | | |||||||||
| 59 | EXCAVATION, CLASS 10 | 1524 | C.Y. | | $20.00 | $30,480.00 | | $11.75 | $17,907.00 | | $4.50 | $6,858.00 | |
| Alternate | | | | | |||||||||
| 60 | SUBGRADE PREPARATION, 12-INCH | 600 | S.Y. | | $1.00 | $600.00 | | $3.00 | $1,800.00 | | $1.50 | $900.00 | |
| Alternate | | | | | |||||||||
| 61 | REINFORCED PCC 6-INCH | 33 | S.Y. | | $80.00 | $2,640.00 | | $500.00 | $16,500.00 | | $700.00 | $23,100.00 | |
| Alternate | | | | | |||||||||
| 62 | REINFORCED PCC BOAT RAMP TRANSITION SECTION 6-INCH | 18 | S.Y. | | $90.00 | $1,620.00 | | $370.00 | $6,660.00 | | $700.00 | $12,600.00 | |
| Alternate | | | | | |||||||||
| 63 | CLASS 'A' CRUSHED STONE | 131 | Tons | | $40.00 | $5,240.00 | | $25.50 | $3,340.50 | | $35.00 | $4,585.00 | |
| Alternate | | | | | |||||||||
| 64 | MACADAM STONE | 388 | Tons | | $50.00 | $19,400.00 | | $35.00 | $13,580.00 | | $50.00 | $19,400.00 | |
| Alternate | | | | | |||||||||
| 65 | CLASS 'E' REVETMENT | 582 | Tons | | $80.00 | $46,560.00 | | $55.00 | $32,010.00 | | $75.00 | $43,650.00 | |
| Alternate | | | | | |||||||||
| 66 | EXCAVATION, CLASS 10 | 1802 | C.Y. | | $20.00 | $36,040.00 | | $11.75 | $21,173.50 | | $4.00 | $7,208.00 | |
| Alternate | | | | | |||||||||
| 67 | SUBGRADE PREPARATION, 12-INCH | 446 | S.Y. | | $1.00 | $446.00 | | $3.00 | $1,338.00 | | $2.00 | $892.00 | |
| Alternate | | | | | |||||||||
| 68 | REINFORCED PCC 6-INCH | 45 | S.Y. | | $80.00 | $3,600.00 | | $500.00 | $22,500.00 | | $600.00 | $27,000.00 | |
| Alternate | | | | | |||||||||
| 69 | REINFORCED PCC BOAT RAMP TRANSITION SECTION 6-INCH | 18 | S.Y. | | $90.00 | $1,620.00 | | $370.00 | $6,660.00 | | $6.00 | $108.00 | |
| Alternate | | | | | |||||||||
| 70 | CLASS 'A' CRUSHED STONE | 104 | Tons | | $40.00 | $4,160.00 | | $25.50 | $2,652.00 | | $40.00 | $4,160.00 | |
| Alternate | | | | | |||||||||
| 71 | MACADAM STONE | 344 | Tons | | $50.00 | $17,200.00 | | $35.00 | $12,040.00 | | $50.00 | $17,200.00 | |
| Alternate | | | | | |||||||||
| 72 | CLASS 'E' REVETMENT | 433 | Tons | | $80.00 | $34,640.00 | | $55.00 | $23,815.00 | | $75.00 | $32,475.00 | |
| | | | | | | | | | | | | |
| $1,551,919.00 | | $1,743,644.45 | | $2,010,495.85 | | ||||||||
| | | | | | | | | | | | | |
| 7 | 8 | 9 | | |||||||||
| Estimated Cost: $1,391,000.00 | Contractor: | | HGS, LLC | | |||||||||
| Funding Source: 19% Marine Fuel Tax, 19% Water Trails/Low Head Dams, 62% Federal-Other, | | 3700 SE Beisser Drive Suites D & E | | | | ||||||||
| Grimes IA 50111 | | | | |||||||||
| Plan Sets Requested: 9 | Quantities | | 262-895-9005 | | | | |||||||
| No. | Description: | No. | Unit | | Unit Price | Amount | | Unit Price | Amount | | Unit Price | Amount | |
| | | | | | | | | | | | | |
| 1 | MOBILIZATION | 1 | L.S. | | $184,400.00 | $184,400.00 | | $0.00 | | $0.00 | | ||
| 2 | NPDES GENERAL PERMIT #2 & SWPPP | 1 | L.S. | | $22,300.00 | $22,300.00 | | $0.00 | | $0.00 | | ||
| 3 | TRAFFIC CONTROL | 1 | L.S. | | $4,800.00 | $4,800.00 | | $0.00 | | $0.00 | | ||
| 4 | CONSTRUCTION STAKING | 1 | L.S. | | $6,400.00 | $6,400.00 | | $0.00 | | $0.00 | | ||
| 5 | CLEARING AND GRUBBING | 3.11 | Acres | | $21,600.00 | $67,176.00 | | $0.00 | | $0.00 | | ||
| 6 | TOPSOIL, STRIP, SALVAGE AND SPREAD, 6" | 2790 | C.Y. | | $17.86 | $49,829.40 | | $0.00 | | $0.00 | | ||
| 7 | EXCAVATION, CLASS 10 | 12480 | C.Y. | | $9.43 | $117,686.40 | | $0.00 | | $0.00 | | ||
| 8 | SUBGRADE PREPARATION, 12-INCH | 2323 | S.Y. | | $2.25 | $5,226.75 | | $0.00 | | $0.00 | | ||
| 9 | GRAVEL ROAD SURFACING, CLASS 'A' CRUSHED STONE | 73 | Tons | | $84.00 | $6,132.00 | | $0.00 | | $0.00 | | ||
| 10 | GRAVEL ROAD SURFACING (SALVAGED) | 415 | Tons | | $54.00 | $22,410.00 | | $0.00 | | $0.00 | | ||
| 11 | STABILIZED CONSTRUCTION ENTRANCE, MACADAM STONE | 40 | Tons | | $231.00 | $9,240.00 | | $0.00 | | $0.00 | | ||
| 12 | ROAD MAINTENANCE | 1 | L.S. | | $23,300.00 | $23,300.00 | | $0.00 | | $0.00 | | ||
| 13 | STORM SEWER, TRENCHED, RCP, 15 IN. | 54 | L.F. | | $250.00 | $13,500.00 | | $0.00 | | $0.00 | | ||
| 14 | 15" CONCRETE APRON | 2 | Each | | $4,480.00 | $8,960.00 | | $0.00 | | $0.00 | | ||
| 15 | CLASS 'E' REVETMENT | 784 | Tons | | $78.00 | $61,152.00 | | $0.00 | | $0.00 | | ||
| 16 | EROSION STONE | 156 | Tons | | $85.00 | $13,260.00 | | $0.00 | | $0.00 | | ||
| 17 | MACADAM STONE | 798 | Tons | | $74.00 | $59,052.00 | | $0.00 | | $0.00 | | ||
| 18 | WEIR STONE (4'x5'x1.2' MIN.) | 400 | Tons | | $552.00 | $220,800.00 | | $0.00 | | $0.00 | | ||
| 19 | DAM REMOVAL | 1 | L.S. | | $543,400.00 | $543,400.00 | | $0.00 | | $0.00 | | ||
| 20 | REMOVAL OF SIDEWALK, PCC | 13 | S.Y. | | $64.10 | $833.30 | | $0.00 | | $0.00 | | ||
| 21 | GRAVEL ROAD REMOVAL | 3045 | S.Y. | | $3.55 | $10,809.75 | | $0.00 | | $0.00 | | ||
| 22 | BOAT RAMP REMOVAL AND SALVAGE | 1 | L.S. | | $1,800.00 | $1,800.00 | | $0.00 | | $0.00 | | ||
| 23 | EXCAVATION, CLASS 10 | 736 | C.Y. | | $21.44 | $15,779.84 | | $0.00 | | $0.00 | | ||
| 24 | CLASS 'E' REVETMENT | 12 | Tons | | $225.00 | $2,700.00 | | $0.00 | | $0.00 | | ||
| 25 | EROSION STONE | 106 | Tons | | $110.00 | $11,660.00 | | $0.00 | | $0.00 | | ||
| 26 | MACADAM STONE | 66 | Tons | | $101.00 | $6,666.00 | | $0.00 | | $0.00 | | ||
| 27 | WEIR STONE (3'x2'x1' MIN.) | 64 | Tons | | $603.00 | $38,592.00 | | $0.00 | | $0.00 | | ||
| 28 | WEIR STONE (3.5'x3'x2' MIN.) | 32 | Tons | | $739.00 | $23,648.00 | | $0.00 | | $0.00 | | ||
| 29 | EXCAVATION, CLASS 10 | 40 | C.Y. | | $127.00 | $5,080.00 | | $0.00 | | $0.00 | | ||
| 30 | 6" MINUS CHOKE STONE | 55 | Tons | | $125.00 | $6,875.00 | | $0.00 | | $0.00 | | ||
| 31 | WEIR STONE (3.5'x3'x2' MIN.) | 184 | Tons | | $573.00 | $105,432.00 | | $0.00 | | $0.00 | | ||
| 32 | EXCAVATION, CLASS 10 | 20 | C.Y. | | $142.00 | $2,840.00 | | $0.00 | | $0.00 | | ||
| 33 | 6" MINUS CHOKE STONE | 42 | Tons | | $126.00 | $5,292.00 | | $0.00 | | $0.00 | | ||
| 34 | WEIR STONE (3.5'x3'x2' MIN.) | 140 | Tons | | $584.00 | $81,760.00 | | $0.00 | | $0.00 | | ||
| 35 | WEIR STONE (3.5'x3'x2' MIN.) | 42 | Tons | | $530.00 | $22,260.00 | | $0.00 | | $0.00 | | ||
| 36 | TOPSOIL, STRIP, SALVAGE AND SPREAD, 6" | 164 | C.Y. | | $36.00 | $5,904.00 | | $0.00 | | $0.00 | | ||
| 37 | EXCAVATION, CLASS 10 | 171 | C.Y. | | $28.00 | $4,788.00 | | $0.00 | | $0.00 | | ||
| 38 | SUBGRADE PREPARATION, 12-INCH | 282 | S.Y. | | $4.14 | $1,167.48 | | $0.00 | | $0.00 | | ||
| 39 | CLASS 'A' CRUSHED STONE | 60 | Tons | | $67.00 | $4,020.00 | | $0.00 | | $0.00 | | ||
| 40 | MACADAM STONE | 55 | Tons | | $73.00 | $4,015.00 | | $0.00 | | $0.00 | | ||
| 41 | TOPSOIL, STRIP, SALVAGE AND SPREAD, 6" | 630 | C.Y. | | $36.00 | $22,680.00 | | $0.00 | | $0.00 | | ||
| 42 | EXCAVATION, CLASS 10 | 1507 | C.Y. | | $15.90 | $23,961.30 | | $0.00 | | $0.00 | | ||
| 43 | SUBGRADE PREPARATION, 12-INCH | 600 | S.Y. | | $3.43 | $2,058.00 | | $0.00 | | $0.00 | | ||
| 44 | CLASS 'A' CRUSHED STONE | 126 | Tons | | $66.00 | $8,316.00 | | $0.00 | | $0.00 | | ||
| 45 | MACADAM STONE | 392 | Tons | | $73.00 | $28,616.00 | | $0.00 | | $0.00 | | ||
| 46 | CLASS 'E' REVETMENT | 582 | Tons | | $82.00 | $47,724.00 | | $0.00 | | $0.00 | | ||
| 47 | EXCAVATION, CLASS 10 | 1757 | C.Y. | | $13.22 | $23,227.54 | | $0.00 | | $0.00 | | ||
| 48 | SUBGRADE PREPARATION, 12-INCH | 446 | S.Y. | | $3.50 | $1,561.00 | | $0.00 | | $0.00 | | ||
| 49 | CLASS 'A' CRUSHED STONE | 98 | Tons | | $66.00 | $6,468.00 | | $0.00 | | $0.00 | | ||
| 50 | MACADAM STONE | 356 | Tons | | $73.00 | $25,988.00 | | $0.00 | | $0.00 | | ||
| 51 | CLASS 'E' REVETMENT | 433 | Tons | | $80.00 | $34,640.00 | | $0.00 | | $0.00 | | ||
| 52 | SEEDING/FERTILIZING/MULCHING | 3.9 | Acres | | $10,120.00 | $39,468.00 | | $0.00 | | $0.00 | | ||
| 53 | WATERS EDGE SEEDING | 2.15 | Acres | | $1,680.00 | $3,612.00 | | $0.00 | | $0.00 | | ||
| 54 | TEMPORARY SEEDING AND HYDROMULCHING | 6.05 | Acres | | $5,790.00 | $35,029.50 | | $0.00 | | $0.00 | | ||
| 55 | WATTLE | 3846 | L.F. | | $3.76 | $14,460.96 | | $0.00 | | $0.00 | | ||
| 56 | EROSION MATTING | 9756 | S.Y. | | $4.00 | $39,024.00 | | $0.00 | | $0.00 | | ||
| 57 | ROLLED EROSION CONTROL PRODUCT, TYPE 1.C | 8686 | S.Y. | | $2.18 | $18,935.48 | | $0.00 | | $0.00 | | ||
| Alternate | | | | | |||||||||
| 58 | TOPSOIL, STRIP, SALVAGE AND SPREAD, 6" | 630 | C.Y. | | $36.00 | $22,680.00 | | $0.00 | | $0.00 | | ||
| Alternate | | | | | |||||||||
| 59 | EXCAVATION, CLASS 10 | 1524 | C.Y. | | $15.88 | $24,201.12 | | $0.00 | | $0.00 | | ||
| Alternate | | | | | |||||||||
| 60 | SUBGRADE PREPARATION, 12-INCH | 600 | S.Y. | | $4.95 | $2,970.00 | | $0.00 | | $0.00 | | ||
| Alternate | | | | | |||||||||
| 61 | REINFORCED PCC 6-INCH | 33 | S.Y. | | $281.00 | $9,273.00 | | $0.00 | | $0.00 | | ||
| Alternate | | | | | |||||||||
| 62 | REINFORCED PCC BOAT RAMP TRANSITION SECTION 6-INCH | 18 | S.Y. | | $299.00 | $5,382.00 | | $0.00 | | $0.00 | | ||
| Alternate | | | | | |||||||||
| 63 | CLASS 'A' CRUSHED STONE | 131 | Tons | | $69.00 | $9,039.00 | | $0.00 | | $0.00 | | ||
| Alternate | | | | | |||||||||
| 64 | MACADAM STONE | 388 | Tons | | $73.00 | $28,324.00 | | $0.00 | | $0.00 | | ||
| Alternate | | | | | |||||||||
| 65 | CLASS 'E' REVETMENT | 582 | Tons | | $81.00 | $47,142.00 | | $0.00 | | $0.00 | | ||
| Alternate | | | | | |||||||||
| 66 | EXCAVATION, CLASS 10 | 1802 | C.Y. | | $13.80 | $24,867.60 | | $0.00 | | $0.00 | | ||
| Alternate | | | | | |||||||||
| 67 | SUBGRADE PREPARATION, 12-INCH | 446 | S.Y. | | $3.50 | $1,561.00 | | $0.00 | | $0.00 | | ||
| Alternate | | | | | |||||||||
| 68 | REINFORCED PCC 6-INCH | 45 | S.Y. | | $275.00 | $12,375.00 | | $0.00 | | $0.00 | | ||
| Alternate | | | | | |||||||||
| 69 | REINFORCED PCC BOAT RAMP TRANSITION SECTION 6-INCH | 18 | S.Y. | | $296.00 | $5,328.00 | | $0.00 | | $0.00 | | ||
| Alternate | | | | | |||||||||
| 70 | CLASS 'A' CRUSHED STONE | 104 | Tons | | $66.00 | $6,864.00 | | $0.00 | | $0.00 | | ||
| Alternate | | | | | |||||||||
| 71 | MACADAM STONE | 344 | Tons | | $74.00 | $25,456.00 | | $0.00 | | $0.00 | | ||
| Alternate | | | | | |||||||||
| 72 | CLASS 'E' REVETMENT | 433 | Tons | | $80.00 | $34,640.00 | | $0.00 | | $0.00 | | ||
| | | | | | | | | | | | | |
| $2,436,819.42 | | $0.00 | | $0.00 | | ||||||||
| | | | | | | | | | | | | |
12/5/2025