C04-Official Abstract of Bids_.pdf

UNIT EXTENDED UNIT EXTENDED UNIT EXTENDED UNIT EXTENDED UNIT EXTENDED UNIT EXTENDED UNIT EXTENDED

NO. DESCRIPTION QTY U/M PRICE AMOUNT PRICE AMOUNT PRICE AMOUNT PRICE AMOUNT PRICE AMOUNT PRICE AMOUNT PRICE AMOUNT

WATER SERVICE

1 Yard Hydrant 1 EA $6,307.00 $6,307.00 $4,750.00 $4,750.00 $1,000.00 $1,000.00 $8,050.00 $8,050.00 $3,500.00 $3,500.00 $6,795.00 $6,795.00 $6,765.00 $6,765.00

2 Fire Hydrant, Dry Barrel 36" Bury Depth 12 EA $8163.83 $97,965.96 $7,500.00 $90,000.00 $8,000.00 $96,000.00 $8,050.00 $96,600.00 $7,230.75 $86,769.00 $7,410.00 $88,920.00 $8,929.80 $107,157.60

3 3/4"-1" Water Service Pipe 5,275 LF $5.87 $30,964.25 $9.00 $47,475.00 $50.00 $263,750.00 $26.45 $139,523.75 $1.98 $10,444.50 $11.12 $58,658.00 $23.00 $121,330.28

4 Water Service Connection for MHU, Inc. Shutoff Valves 205 EA $2205.82 $452,193.10 $650.00 $133,250.00 $750.00 $153,750.00 $1,495.00 $306,475.00 $720.48 $147,698.40 $618.00 $126,690.00 $1,488.30 $305,101.50

5 Water Service Fees (Tap & Water Meter Installed by Utility ) 1 EA $18,126.00 $18,126.00 $26,000.00 $26,000.00 $7,500.00 $7,500.00 $23,000.00 $23,000.00 $50,000.00 $50,000.00 $12,350.00 $12,350.00 $33,825.00 $33,825.00

6 4" Water Main Pipe 3,900 LF $31.04 $121,056.00 $23.00 $89,700.00 $60.00 $234,000.00 $51.75 $201,825.00 $12.26 $47,814.00 $30.87 $120,393.00 $60.89 $237,451.50

7 4" Gate Valve w/ Cast Iron Box 2 EA $1,776.50 $3,553.00 $1,550.00 $3,100.00 $7,000.00 $14,000.00 $5,175.00 $10,350.00 $1,750.00 $3,500.00 $1,855.00 $3,710.00 $3,788.40 $7,576.80

8 6" Water Main Pipe (Inc. Long FH Legs) 4,050 LF $48.66 $197,073.00 $27.00 $109,350.00 $80.00 $324,000.00 $80.50 $326,025.00 $25.74 $104,247.00 $43.22 $175,041.00 $73.06 $295,901.10

9 6" Gate Valve w/ Cast Iron Box (Inc FH Valves) 17 EA $2,496.41 $42,438.97 $2,250.00 $38,250.00 $7,500.00 $127,500.00 $3,450.00 $58,650.00 $3,297.80 $56,062.60 $3,705.00 $62,985.00 $5,412.00 $92,004.00

10 6" Double Check Valve Backflow Preventer Assembly 1 EA $8,369.00 $8,369.00 $6,500.00 $6,500.00 $25,000.00 $25,000.00 $46,000.00 $46,000.00 $6,800.00 $6,800.00 $18,525.00 $18,525.00 $23,812.80 $23,812.80

SEWER SERVICE XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX

11 8" Gravity Sewer Pipe 6,590 LF $96.99 $639,164.10 $82.50 $543,675.00 $75.00 $494,250.00 $80.50 $530,495.00 $31.41 $206,991.90 $68.00 $448,120.00 $115.01 $757,882.95

12 4"-6" Gravity Sewer Service Pipe 5,275 LF $42.95 $226,561.25 $33.00 $174,075.00 $65.00 $342,875.00 $63.25 $333,643.75 $16.17 $85,296.75 $43.20 $227,880.00 $101.48 $535,280.63

13 3" Force Main Pipe 4,800 LF $11.85 $56,880.00 $27.50 $132,000.00 $55.00 $264,000.00 $25.30 $121,440.00 $10.12 $48,576.00 $34.58 $165,984.00 $59.53 $285,753.60

14 Cleanout - Main Line 4 EA $511.50 $2,046.00 $650.00 $2,600.00 $1,500.00 $6,000.00 $1,437.50 $5,750.00 $2,310.00 $9,240.00 $2,470.00 $9,880.00 $1,353.00 $5,412.00

15 MHU Gravity Sewer Service Connection, Inc. CO 205 EA $1,562.06 $320,222.30 $825.00 $169,125.00 $1,000.00 $205,000.00 $517.50 $106,087.50 $880.49 $180,500.45 $988.00 $202,540.00 $1,758.90 $360,574.50

16 Manhole (Typical) 16 EA $46,898.06 $750,368.96 $9,500.00 $152,000.00 $7,500.00 $120,000.00 $9,200.00 $147,200.00 $7,000.00 $112,000.00 $6,792.00 $108,672.00 $7,035.60 $112,569.60

17 Wastewater Pump Station - Complete Install 2 LS $12,764.00 $25,528.00 $103,500.00 $207,000.00 $70,000.00 $140,000.00 $195,500.00 $391,000.00 $30,000.00 $60,000.00 $92,620.00 $185,240.00 $33,825.00 $67,650.00

18 Wastewater Treatment Plant Equipment - Complete Install of GFE 1 LS $708,314.00 $708,314.00 $53,000.00 $53,000.00 $50,000.00 $50,000.00 $184,000.00 $184,000.00 $212,396.00 $212,396.00 $145,970.00 $145,970.00 $20,295.00 $20,295.00

19 Wastewater Treatment Plant Site - Complete (less electric service, and concrete pads quantified elsewhere)1 LS $45,613.00 $45,613.00 $27,500.00 $27,500.00 $70,000.00 $70,000.00 $80,500.00 $80,500.00 $55,000.00 $55,000.00 $272,065.00 $272,065.00 $27,060.00 $27,060.00

ELECTRICAL SERVICE XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX

20 Connect to Electric Utility (All Costs Upstream of Metering Structure) 1 LS $7,121.00 $7,121.00 $25,000.00 $25,000.00 $15,000.00 $15,000.00 $15,376.65 $15,376.65 $50,000.00 $50,000.00 $42,360.00 $42,360.00 $49,817.46 $49,817.46

21 30 KVA Pole Mounted Transformer 3 EA $10,709.33 $32,127.99 $11,500.00 $34,500.00 $12,000.00 $36,000.00 $26,680.00 $80,040.00 $7,500.00 $22,500.00 $8,615.00 $25,845.00 $10,133.97 $30,401.91

22 75 KVA Pole Mounted Transformer 19 EA $10,520.58 $199,891.02 $11,750.00 $223,250.00 $15,000.00 $285,000.00 $26,680.00 $506,920.00 $11,250.00 $213,750.00 $13,535.00 $257,165.00 $15,924.81 $302,571.39

23 112.5 KVA Pole Mounted Transformer 18 EA $16175.39 $291,157.02 $11,750.00 $211,500.00 $25,000.00 $450,000.00 $26,680.00 $480,240.00 $13,500.00 $243,000.00 $14,880.00 $267,840.00 $17,507.82 $315,140.76

24 Primary Power Pole 43 EA $9,609.72 $413,217.96 $10,250.00 $440,750.00 $6,000.00 $258,000.00 $5,336.00 $229,448.00 $450.00 $19,350.00 $5,745.00 $247,035.00 $6,771.77 $291,185.90

25 Primary Overhead Circuit 7,075 LF $70.64 $499,778.00 $52.00 $367,900.00 $25.00 $176,875.00 $34.50 $244,087.50 $60.00 $424,500.00 $10.00 $70,750.00 $11.77 $83,280.53

26 Primary Metering Structure 1 LS $16693.00 $16,693.00 $10,500.00 $10,500.00 $30,000.00 $30,000.00 $40,020.00 $40,020.00 $250,000.00 $250,000.00 $93,145.00 $93,145.00 $109,538.88 $109,538.88

27 Secondary Overhead Circuit 7400 LF $39.44 $291,856.00 $29.00 $214,600.00 $22.00 $162,800.00 $32.20 $238,280.00 $60.00 $444,000.00 $12.72 $94,128.00 $14.95 $110,634.81

28 Below Grade Secondary Circuit (Conduit & Conductors) 6,471 LF $47.20 $305,431.20 $53.00 $342,963.00 $120.00 $776,520.00 $33.35 $215,807.85 $80.00 $517,680.00 $77.00 $498,267.00 $75.31 $487,317.94

29 Secondary Power Pole 115 EA $9,676.72 $1,112,822.80 $10,500.00 $1,207,500.00 $3,500.00 $402,500.00 $5,336.00 $613,640.00 $300.00 $34,500.00 $3,699.00 $425,385.00 $4,356.66 $501,015.90

30 Site Lighting - Lamp Assembly 42 EA $7,570.05 $317,942.10 $7,500.00 $315,000.00 $3,000.00 $126,000.00 $920.00 $38,640.00 $952.39 $40,000.38 $2,190.00 $91,980.00 $2,224.33 $93,421.94

31 MHU Service / Power Disconnect 205 EA $5721.59 $1,172,925.95 $6,000.00 $1,230,000.00 $1,750.00 $358,750.00 $3,450.00 $707,250.00 $1,500.00 $307,500.00 $8,340.00 $1,709,700.00 $8,518.46 $1,746,284.49

32 Wastewater Treatment Plant Service, Complete 1 EA $18659.00 $18,659.00 $5,500.00 $5,500.00 $7,500.00 $7,500.00 $28,750.00 $28,750.00 $100,000.00 $100,000.00 $75,085.00 $75,085.00 $76,366.03 $76,366.03

33 Wastewater Pump Station Service, Complete 2 EA $13,197.00 $26,394.00 $56,000.00 $112,000.00 $7,500.00 $15,000.00 $28,750.00 $57,500.00 $50,000.00 $100,000.00 $17,585.00 $35,170.00 $17,774.36 $35,548.72

MISC. SITE SERVICE XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX

34 Fencing 7,180 LF $34.66 $248,858.80 $50.00 $359,000.00 $50.00 $359,000.00 $36.80 $264,224.00 $52.93 $380,037.40 $42.00 $301,560.00 $46.13 $331,240.11

35 Fencing Gates (Various Sizes) 1 EA $11838.00 $11,838.00 $7,500.00 $7,500.00 $20,000.00 $20,000.00 $5,750.00 $5,750.00 $60,000.00 $60,000.00 $2,145.00 $2,145.00 $2,354.22 $2,354.22

36 Post Mounted Street Sign (Loc. TBD) 5 EA $501.60 $2,508.00 $550.00 $2,750.00 $1,000.00 $5,000.00 $402.50 $2,012.50 $6,000.00 $30,000.00 $609.00 $3,045.00 $845.63 $4,228.13

37 Pet Waste Station 3 EA $571.00 $1,713.00 $550.00 $1,650.00 $1,000.00 $3,000.00 $460.00 $1,380.00 $10,666.67 $32,000.01 $670.00 $2,010.00 $1,420.65 $4,261.95

38 Bus Stop (Including Concrete, Loc TBD) 2 EA $20,369.50 $40,739.00 $17,000.00 $34,000.00 $55,000.00 $110,000.00 $16,100.00 $32,200.00 $30,000.00 $60,000.00 $91,160.00 $182,320.00 $27,060.00 $54,120.00

39 Mail Box Assembly (Including concrete) 2 EA $15,066.00 $30,132.00 $18,500.00 $37,000.00 $55,000.00 $110,000.00 $33,350.00 $66,700.00 $38,000.00 $76,000.00 $59,910.00 $119,820.00 $47,355.00 $94,710.00

40 Dumpster Pad (not including concrete) 2 EA $14283.00 $28,566.00 $12,000.00 $24,000.00 $10,000.00 $20,000.00 $2,875.00 $5,750.00 $20,000.00 $40,000.00 $19,125.00 $38,250.00 $8,242.48 $16,484.95

41 Concrete - UFAS Pads 71,280 SF $14.69 $1,047,103.20 $9.50 $677,160.00 $12.00 $855,360.00 $6.33 $451,202.40 $4.77 $340,005.60 $12.15 $866,052.00 $9.47 $675,092.88

42 Concrete - WWTP Equipment Pads 5,940 SF $18.94 $112,503.60 $9.50 $56,430.00 $12.00 $71,280.00 $13.80 $81,972.00 $11.79 $70,032.60 $24.70 $146,718.00 $23.00 $136,625.94

43 Concrete - Misc. 2200 SF $18.94 $41,668.00 $9.50 $20,900.00 $12.00 $26,400.00 $7.48 $16,456.00 $11.36 $24,992.00 $31.20 $68,640.00 $20.30 $44,649.00

44 Concrete - DOTD Driveway Apron 1 EA $96,208.00 $96,208.00 $25,000.00 $25,000.00 $50,000.00 $50,000.00 $20,700.00 $20,700.00 $160,000.00 $160,000.00 $48,380.00 $48,380.00 $47,355.00 $47,355.00

45 Aggregate Site & Parking Pad, Complete - MHU 516,295 SF $1.59 $820,909.05 $3.75 $1,936,106.25 $5.00 $2,581,475.00 $5.45 $2,813,807.75 $2.24 $1,156,500.80 $3.20 $1,652,144.00 $3.52 $1,816,222.55

46 Aggregate Site Pads, Complete - UFAS 68,400 SF $3.39 $231,876.00 $3.75 $256,500.00 $5.00 $342,000.00 $12.36 $845,424.00 $4.60 $314,640.00 $3.15 $215,460.00 $3.52 $240,617.52

47 Streets & Misc Aggregate surfaces, Complete 241,675 SF $2.05 $495,433.75 $3.25 $785,443.75 $5.00 $1,208,375.00 $5.75 $1,389,631.25 $3.82 $923,198.50 $3.92 $947,366.00 $4.33 $1,046,356.08

48 Culvert - On site drainage 3 EA $4,355.67 $13,067.01 $4,000.00 $12,000.00 $20,000.00 $60,000.00 $9,170.10 $27,510.30 $12,666.67 $38,000.01 $7,025.00 $21,075.00 $11,365.20 $34,095.60

49 Culvert - Bayou Blue 36", complete inc. fill to final grade 1 EA $45,004.00 $45,004.00 $6,000.00 $6,000.00 $35,000.00 $35,000.00 $627,900.00 $627,900.00 $30,000.00 $30,000.00 $67,450.00 $67,450.00 $39,237.00 $39,237.00

GENERAL XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX

50 Overhead, Incidentals, and Other Costs Not Otherwise Specified 1 LS $2,723,123.00 $2,723,123.00 $5,125,000.00 $5,125,000.00 $2,500,000.00 $2,500,000.00 $394,450.00 $394,450.00 $150,000.00 $150,000.00 $3,000,510.00 $3,000,510.00 $396,055.00 $396,055.00

51 Mobilization 1 LS $79,737.00 $79,737.00 $120,000.00 $120,000.00 $1,500,000.00 $1,500,000.00 $269,755.50 $269,755.50 $350,000.00 $350,000.00 $131,635.00 $131,635.00 $399,678.00 $399,678.00

52 Demobilization 1 LS $37,556.00 $37,556.00 $60,000.00 $60,000.00 $100,000.00 $100,000.00 $112,425.15 $112,425.15 $200,000.00 $200,000.00 $12,165.00 $12,165.00 $37,454.34 $37,454.34

53 Bonding 1 LS $120,000.00 $120,000.00 $125,000.00 $125,000.00 $254,540.00 $254,540.00 $561,890.00 $561,890.00 $530,000.00 $530,000.00 $215,750.00 $215,750.00 $240,000.00 $240,000.00

GRAND TOTAL ITEMS 0001-0053 $14,687,304.34 $16,421,753.00 $16,250,000.00 $14,603,755.85 $9,219,023.90 $14,416,768.00 $13,296,768.78

I certify that I have read all offers received in response to this solicitation and all offers have been recorded on this abstract

INVITATION NO.: W912EQ-22-B-0005 GOVT. ESTIMATE BIDDER #1 BIDDER #2

TITLE: 2097 West Park MEMPHIS

DISTRICT American Native Veterans of TWT MGT, LLC

BID OPENING DATE AND TIME: 04/27/2022 AT 1:00PM COST 808 N Hwy 190, Suite B 100 Harbor Cir

ENGINEERING Covington, LA 70433 New Orleans, LA 70126SMALL BUSINESS DETERMINATION: Service Disabled Veteran Owned Stafford Act Eligible Business

NUMBER OF AMENDMENTS: 3

BIDDER #4

Paladin Civil & Site Construction, LLC

9100 Treasure Lane NE

St. Petersburg, FK 33702

BIDDER #3

Genesis 360, LLC

804 Main St

Baton Rouge, LA 70802

2156 3rd St, Suite D

Mandeville, LA 70471

BIDDER #5

E&L Construction Group, LLC

134 E. Main Street

New Iberia, LA 70560

2% 10%

Sequoria Wilson, Bid Opening Officer

OFFICIAL ABSTRACT

Christopher K. Pease, Contracting Officer

US ARMY, CORPS OF ENGINEERS - MEMPHIS DISTRICT ABSTRACT OF BIDS

VARIATION FROM GOVERNMENT ESTIMATE ---------------------------------------------------------------->>>>>>>>>>>>>>>>>>>>>>>>> 11% 10% 0.60% 46%

BIDDER #6

Coactint, LLC