B01_Bid_Abstract_W912ES-16-B-0007.pdf

Lost Island Unloading US Army Corps of Engineers. 180 5th Street East, Suite 700, St. Paul, MN 55101-1678

Contracting Officer: Kevin P. Henricks Contract Specialist: Gwen Davis, Justin H. Rose

Item Description Quantity Unit Unit Price Amount Unit Price Amount Unit Price Amount Unit Price Amount Unit Price Amount BASE Lost Island Unloading 0001 Mobilization & Demobilization 1 JOB $218,000.00 $218,000.00 $865,800.00 $865,800.00 $470,000.00 $470,000.00 $1,389,505.00 $1,389,505.00 $800,000.00 $800,000.00 0002 Remove Dredge Material 410,000 CY $10.65 $4,366,500.00 $8.50 $3,485,000.00 $8.32 $3,411,200.00 $8.20 $3,362,000.00 $12.60 $5,166,000.00 0003 Topsoil Stripping 1 JOB $295,000.00 $295,000.00 $202,200.00 $202,200.00 $290,000.00 $290,000.00 $250,000.00 $250,000.00 $250,000.00 $250,000.00 0004 Topsoil Respread 1 JOB $294,000.00 $294,000.00 $202,200.00 $202,200.00 $290,000.00 $290,000.00 $205,000.00 $205,000.00 $100,000.00 $100,000.00 0005 Excavation & Embankment - Road, Parking and Berm 11,000 CY $4.00 $44,000.00 $7.00 $77,000.00 $6.55 $72,050.00 $2.60 $28,600.00 $5.00 $55,000.00 0006 Subgrade Excavation - Road 5,000 CY $17.00 $85,000.00 $15.00 $75,000.00 $22.40 $112,000.00 $9.50 $47,500.00 $8.00 $40,000.00 0007 Aggregate Surface 1,200 TON $26.00 $31,200.00 $36.00 $43,200.00 $13.30 $15,960.00 $22.70 $27,240.00 $15.00 $18,000.00 0008 Culvert Replacement 1 JOB $6,500.00 $6,500.00 $10,800.00 $10,800.00 $5,000.00 $5,000.00 $5,790.00 $5,790.00 $3,000.00 $3,000.00 0009 Seeding 55 AC $3,300.00 $181,500.00 $5,000.00 $275,000.00 $1,256.00 $69,080.00 $1,500.00 $82,500.00 $3,000.00 $165,000.00 0010 Silt Fence - Turtle Protection 8,100 LF $4.50 $36,450.00 $2.50 $20,250.00 $2.60 $21,060.00 $3.15 $25,515.00 $3.00 $24,300.00 0011 Restoration 1 JB $30,000.00 $30,000.00 $30,000.00 $30,000.00 $10,022.50 $10,022.50 $48,000.00 $48,000.00 $10,000.00 $10,000.00

Total Base Bid $5,588,150.00 $5,286,450.00 $4,766,372.50 $5,471,650.00 $6,631,300.00

OPTION 1

1001 Remove Dredge Material 120,000 CY $10.65 $1,278,000.00 $7.25 $870,000.00 $8.32 $998,400.00 $7.50 $900,000.00 $8.60 $1,032,000.00 Total Option 1 $1,278,000.00 $870,000.00 $998,400.00 $900,000.00 $1,032,000.00

OPTION 2

2001 Remove Dredge Material 100,000 CY $10.65 $1,065,000.00 $7.25 $725,000.00 $8.32 $832,000.00 $7.50 $750,000.00 $8.60 $860,000.00

Total Option 2 $1,065,000.00 $725,000.00 $832,000.00 $750,000.00 $860,000.00

OPTION 3

3001 Remove Dredge Material 100,000 CY $10.65 $1,065,000.00 $7.25 $725,000.00 $8.32 $832,000.00 $7.50 $750,000.00 $8.60 $860,000.00 Total Option 3 $1,065,000.00 $725,000.00 $832,000.00 $750,000.00 $860,000.00

OPTION 4

4001 Remove Dredge Material 100,000 CY $10.65 $1,065,000.00 $7.25 $725,000.00 $8.32 $832,000.00 $7.50 $750,000.00 $8.60 $860,000.00

Total Option 4 $1,065,000.00 $725,000.00 $832,000.00 $750,000.00 $860,000.00

OPTION 5

5001 Remove Dredge Material 100,000 CY $10.65 $1,065,000.00 $7.25 $725,000.00 $8.32 $832,000.00 $7.70 $770,000.00 $8.60 $860,000.00 Total Option 5 $1,065,000.00 $725,000.00 $8.32 $832,000.00 $770,000.00 $860,000.00

OPTION 6

6001 Remove Dredge Material 150,000 JOB $10.65 $1,597,500.00 $7.25 $1,087,500.00 $8.32 $1,248,000.00 $7.70 $1,155,000.00 $8.60 $1,290,000.00

Total Option 6 $1,597,500.00 $1,087,500.00 $1,248,000.00 $1,155,000.00 $1,290,000.00

OPTION 7

7001 Remove Dredge Material 200,000 CY $10.65 $2,130,000.00 $7.25 $1,450,000.00 $8.32 $1,664,000.00 $7.70 $1,540,000.00 $8.60 $1,720,000.00 Total Option 7 $2,130,000.00 $1,450,000.00 $1,664,000.00 $1,540,000.00 $1,720,000.00

OPTION 8

8001 2nd Mobilization and Demobilization 1 JOB $218,000.00 $218,000.00 $180,000.00 $180,000.00 $110,000.00 $110,000.00 $240,400.00 $240,400.00 $80,000.00 $80,000.00

Total Option 8 $218,000.00 $180,000.00 $110,000.00 $240,400.00 $80,000.00

OPTION 9

9001 3rd Mobilization and Demobilization 1 JOB $218,000.00 $218,000.00 $100,000.00 $100,000.00 $95,000.00 $95,000.00 $106,600.00 $106,600.00 $80,000.00 $80,000.00 Total Option 9 $218,000.00 $100,000.00 $95,000.00 $106,600.00 $80,000.00

OPTION 10

10001 Temporary Water Supply

10001A Option 10A - Water Supply - Year 1 - First 30 30 MO $0.00 $0.00 $200.00 $6,000.00 $525.00 $15,750.00 $25.00 $750.00 $80.00 $2,400.00 10001A Option 10B - Water Supply - Year 1 - Over 30 60 MO $0.00 $0.00 $100.00 $6,000.00 $525.00 $31,500.00 $25.00 $1,500.00 $80.00 $4,800.00

Total Option 10 $0.00 $12,000.00 $47,250.00 $2,250.00 $7,200.00

OPTION 11

11001 Temporary Water Supply 11001A Option 11A - Water Supply - Year 2 - First 30 30 MO $0.00 $0.00 $200.00 $6,000.00 $525.00 $15,750.00 $25.00 $750.00 $80.00 $2,400.00

Dubuque Barge & Fleeting Co. dba Newt Marine

Service 5 Jones Street

Dubuque, IA 52001

Kaiyuh Services, LLC 1205 E Int. Airport Road Anchorage, AK 99518

Solicitation W912ES-16-B-0007 d Opening: 16 August 2016 2:00 p.m.

Government Estimate Brannt Valley Inc.

32588 County Road 12 Winona, MN 55987

LS Marine, Inc.

3000 Centerville Rd, Suite D

St. Paul, MN 55117

11001A Option 11B - Water Supply - Year 2 - Over 30 60 MO $0.00 $0.00 $100.00 $6,000.00 $525.00 $31,500.00 $25.00 $1,500.00 $80.00 $4,800.00 Total Option 11 $0.00 $12,000.00 $47,250.00 $2,250.00 $7,200.00

OPTION 12

12001 Temporary Water Supply

12001A Option 12A - Water Supply - Year 3 - First 30 30 MO $0.00 $0.00 $200.00 $6,000.00 $525.00 $15,750.00 $25.00 $750.00 $80.00 $2,400.00 12001A Option 12B - Water Supply - Year 3 - Over 30 60 MO $0.00 $0.00 $100.00 $6,000.00 $525.00 $31,500.00 $25.00 $1,500.00 $80.00 $4,800.00

Total Option 12 $0.00 $12,000.00 $47,250.00 $2,250.00 $7,200.00

TOTAL BID AMOUNT - BASE AND OPTIONS $15,289,650.00 $11,909,950.00 $12,351,522.50 $12,440,400.00 $14,294,900.00

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

Kevin P. Henricks Contracting Officer

Unit Price Amount

$1,336,000.00 $1,336,000.00 $11.90 $4,879,000.00

$262,000.00 $262,000.00 $262,000.00 $262,000.00

$1.65 $18,150.00 $1.90 $9,500.00

$23.70 $28,440.00 $3,040.00 $3,040.00 $4,230.00 $232,650.00

$4.70 $38,070.00 $296,000.00 $296,000.00

$7,364,850.00

$11.90 $1,428,000.00 $1,428,000.00

$11.90 $1,190,000.00 $1,190,000.00

$11.90 $1,190,000.00 $1,190,000.00

$11.90 $1,190,000.00 $1,190,000.00

$11.90 $1,190,000.00

$1,190,000.00

$11.90 $1,785,000.00 $1,785,000.00

$11.90 $2,380,000.00 $2,380,000.00

$158,725.00 $158,725.00 $158,725.00

$70,105.00 $70,105.00 $70,105.00

$0.00 $0.00 $0.00 $0.00

$0.00

$0.00 $0.00

Panacea Group, LLC W746 County Road VV

Seymour, WI 54165

$0.00 $0.00 $0.00

$0.00 $0.00 $0.00 $0.00

$0.00

$17,946,680.00

Sheet1