Bid Abstract McGregot Lake HREP.pdf

McGregor Lake Habitat Rehabilitation & Enhancement Project Solicitation Number: W912ES20B0019 US Army Corps of Engineers. 180 East 5th Street, Suite 700. Saint Paul, Minnesota 55101 BID OPENING: August 11 2020 at 1400

Contracting Officer: Kevin Henricks Contract Specialist: Jesse Onkka

Unit Unit Unit Unit Item Description Quantity Unit Price Amount Price Amount Price Amount Price Amount

Base 0001 Bonds (Performance And Payment) 1 JOB $36,292.00 $36,292.00 $35,000.00 $35,000.00 $70,000.00 $70,000.00 $26,852.00 $26,852.00 0002 Berm and Floodplain Forest Construction – Granular Fill - Area F14 (tail)

0002AA FIRST 45,000 CY 45,000 CY $16.15 $726,750.00 $31.30 $1,408,500.00 $57.52 $2,588,400.00 $60.00 $2,700,000.00 0002AB OVER 45,000 CY 6,000 CY $16.15 $96,900.00 $21.65 $129,900.00 $27.28 $163,680.00 $30.31 $181,860.00

0003 Berm and floodplain forest construction – berm mixture – area f14 (tail) 0003AA First 7,500 CY 7,500 CY $20.83 $156,225.00 $45.30 $339,750.00 $89.54 $671,550.00 $35.32 $264,900.00 0003AB Over 7,500 CY 1,000 CY $20.83 $20,830.00 $35.65 $35,650.00 $55.74 $55,740.00 $35.32 $35,320.00

0004 Berm and floodplain forest construction – fine fill – area f14 (tail) 0004AA FIRST 5,500 CY 5,500 CY $62.69 $344,795.00 $40.00 $220,000.00 $72.35 $397,925.00 $45.26 $248,930.00 0004AB OVER 5,500 CY 500 CY $62.69 $31,345.00 $30.35 $15,175.00 $42.40 $21,200.00 $45.26 $22,630.00 area b 0005AA FIRST 14,000 CY 14,000 CY $24.14 $337,960.00 $45.80 $641,200.00 $89.54 $1,253,560.00 $33.94 $475,160.00 0005AB OVER 14,000 CY 800 CY $24.14 $19,312.00 $36.15 $28,920.00 $55.74 $44,592.00 $31.00 $24,800.00

0006 berm and floodplain forest construction – granular fill – area f14 (non-tail) 0006AA FIRST 6,000 CY 6,000 CY $10.58 $63,480.00 $31.30 $187,800.00 $56.93 $341,580.00 $24.00 $144,000.00 0006AB OVER 6,000 CY 5,000 CY $10.58 $52,900.00 $21.65 $108,250.00 $27.28 $136,400.00 $26.08 $130,400.00

0007 riprap – area r4 0007AA First 12,500 TON 12,500 TON $60.59 $757,375.00 $46.00 $575,000.00 $83.32 $1,041,500.00 $45.18 $564,750.00 0007AB Over 12,500 TON 1,500 TON $60.59 $90,885.00 $46.00 $69,000.00 $51.89 $77,835.00 $45.18 $67,770.00

0008 Riprap – area w1 0008AA First 4,000 TON 4,000 TON $62.07 $248,280.00 $60.00 $240,000.00 $83.32 $333,280.00 $61.00 $244,000.00 0008AB Over 4,000 TON 500 TON $62.07 $31,035.00 $60.00 $30,000.00 $51.89 $25,945.00 $61.00 $30,500.00

0009 turf establishment - Area F14 (tail) 0009AA First 4.5 ACRE 5 ACRE $7,632.00 $34,344.00 $2,500.00 $11,250.00 $5,022.89 $22,603.01 $7,106.60 $31,979.70 0009AB Over 4.5 ACRE 1 ACRE $7,566.00 $3,783.00 $2,500.00 $1,250.00 $5,022.89 $2,511.45 $7,106.60 $3,553.30

0010 turf establishment - Area F14 (non-tail) Test Area B 0010AA First 1.5 ACRE 2 ACRE $8,303.00 $12,454.50 $2,500.00 $3,750.00 $5,022.89 $7,534.34 $7,106.60 $10,659.90 0010AB Over 1.5 ACRE 0.5 ACRE $8,233.00 $4,116.50 $2,500.00 $1,250.00 $5,022.89 $2,511.45 $7,106.60 $3,553.30

0011 willows - Area F14 (tail) 0011AA Supplied - First 6,000 EACH 6,000 EA $5.10 $30,600.00 $1.00 $6,000.00 $1.23 $7,380.00 $6.40 $38,400.00 0011AB Supplied - Over 6,000 EACH 500 EA $5.10 $2,550.00 $1.00 $500.00 $1.23 $615.00 $6.40 $3,200.00 0011BB installed – first 6,000 each 6,000 EA $1.35 $8,100.00 $3.00 $18,000.00 $2.77 $16,620.00 $2.26 $13,560.00 0011BC installed – over 6,000 each 500 EA $1.35 $675.00 $3.00 $1,500.00 $2.77 $1,385.00 $2.26 $1,130.00

$3,110,987.00 $4,107,645.00 $7,284,347.23 $5,267,908.20

Option 1 1001 Bonds (Performance And Payment) 1 JOB $49,332.00 $49,332.00 $47,000.00 $47,000.00 $78,000.00 $78,000.00 $25,400.00 $25,400.00 1002 berm and floodplain forest construction – granular fill – area f15

1002AA FIRST 29,500 CY 29,500 CY $17.25 $508,875.00 $28.90 $852,550.00 $49.14 $1,449,630.00 $44.00 $1,298,000.00 1002AB OVER 29,500 CY 6,700 CY $17.25 $115,575.00 $25.85 $173,195.00 $26.91 $180,297.00 $28.00 $187,600.00

1003 berm and floodplain forest construction – berm mixture – area f15 1003AA First 7,600 CY 7,600 CY $21.41 $162,716.00 $42.85 $325,660.00 $81.32 $618,032.00 $35.36 $268,736.00 1003AB Over 7,600 CY 1,000 CY $21.41 $21,410.00 $39.80 $39,800.00 $54.99 $54,990.00 $35.36 $35,360.00

1004 berm and floodplain forest construction – fine fill – area f15 1004AA FIRST 5,800 CY 5,800 CY $29.71 $172,318.00 $39.30 $227,940.00 $64.35 $373,230.00 $45.75 $265,350.00 1004AB OVER 5,800 CY 500 CY $29.71 $14,855.00 $36.25 $18,125.00 $41.83 $20,915.00 $45.75 $22,875.00

1005 berm and floodplain forest construction – granular fill – area f16

Kaiyuh Services LLC Shinn Kellogg LLC

Base Total

Government Estimate Dubuque Barge & Fleeting Co. DBA Newt Marine

1005AA FIRST 55,000 CY 55,000 CY $17.15 $943,250.00 $28.90 $1,589,500.00 $49.14 $2,702,700.00 $27.00 $1,485,000.00 1005AB OVER 55,000 CY 16,000 CY $17.15 $274,400.00 $25.85 $413,600.00 $26.91 $430,560.00 $24.00 $384,000.00

1006 berm and floodplain forest construction – berm mixture – area f16 1006AA First 11,700 CY 11,700 CY $21.41 $250,497.00 $42.35 $495,495.00 $81.32 $951,444.00 $33.00 $386,100.00 1006AB Over 11,700 CY 1,000 CY $21.41 $21,410.00 $39.30 $39,300.00 $54.99 $54,990.00 $33.00 $33,000.00

1007 berm and floodplain forest construction – fine fill – area f16 1007AA FIRST 8,900 CY 8,900 CY $60.26 $536,314.00 $38.30 $340,870.00 $64.35 $572,715.00 $45.63 $406,107.00 1007AB OVER 8,900 CY 500 CY $60.26 $30,130.00 $35.25 $17,625.00 $41.83 $20,915.00 $45.63 $22,815.00

1008 riprap – area r2 1008AA First 2,000 TON 2,000 TON $62.86 $125,720.00 $47.00 $94,000.00 $75.17 $150,340.00 $58.00 $116,000.00 1008AB Over 2,000 TON 200 TON $62.86 $12,572.00 $47.00 $9,400.00 $51.19 $10,238.00 $58.00 $11,600.00

1009 turf establishment - Area F15 1009AA First 4.0 ACRE 4 ACRE $7,521.00 $30,084.00 $2,500.00 $10,000.00 $4,970.03 $19,880.12 $7,087.55 $28,350.20 1009AB Over 4.0 ACRE 0.5 ACRE $7,461.00 $3,730.50 $2,500.00 $1,250.00 $4,970.03 $2,485.02 $7,087.56 $3,543.78

1010 turf establishment - Area F16 1010AA First 7.0 ACRE 7 ACRE $7,529.00 $52,703.00 $2,500.00 $17,500.00 $4,970.03 $34,790.21 $7,087.55 $49,612.85 1010AB Over 7.0 ACRE 0.5 ACRE $7,461.00 $3,730.50 $2,500.00 $1,250.00 $4,970.03 $2,485.02 $7,087.56 $3,543.78

1011 willows - Area F15 1011AA SUPPLIED - First 5,600 EACH 5,600 EA $5.03 $28,168.00 $1.00 $5,600.00 $1.21 $6,776.00 $6.38 $35,728.00 1011AB SUPPLIED - Over 5,600 EACH 600 EA $5.03 $3,018.00 $1.00 $600.00 $1.21 $726.00 $6.38 $3,828.00 1011BB INSTALLED – FIRST 5,600 EACH 5,600 EA $1.33 $7,448.00 $3.00 $16,800.00 $2.73 $15,288.00 $2.25 $12,600.00 1011BC INSTALLED – OVER 5,600 EACH 600 EA $1.33 $798.00 $3.00 $1,800.00 $2.73 $1,638.00 $2.25 $1,350.00

1012 willows - Area F16 1012AA SUPPLIED - First 10,600 EACH 10,600 EA $5.03 $53,318.00 $1.00 $10,600.00 $1.21 $12,826.00 $6.38 $67,628.00 1012AB SUPPLIED - Over 10,600 EACH 1,200 EA $5.03 $6,036.00 $1.00 $1,200.00 $1.21 $1,452.00 $6.38 $7,656.00 1012BB INSTALLED – FIRST 10,600 EACH 10,600 EA $1.33 $14,098.00 $3.00 $31,800.00 $2.73 $28,938.00 $2.25 $23,850.00 1012BC INSTALLED – OVER 10,600 EACH 1,200 EA $1.33 $1,596.00 $3.00 $3,600.00 $2.73 $3,276.00 $2.25 $2,700.00

$3,444,102.00 $4,786,060.00 $7,799,556.36 $5,188,333.61

Option 2 2001 Bonds (Performance And Payment) 1 JOB $131,291.00 $131,291.00 $60,000.00 $60,000.00 $136,600.00 $136,600.00 $37,900.00 $37,900.00 2002 berm and floodplain forest construction – granular fill – area f4b

2002AA FIRST 52,000 CY 52,000 CY $35.75 $1,859,000.00 $21.70 $1,128,400.00 $44.12 $2,294,240.00 $45.69 $2,375,880.00 2002AB OVER 52,000 CY 14,000 CY $35.75 $500,500.00 $16.70 $233,800.00 $25.21 $352,940.00 $23.11 $323,540.00

2003 berm and floodplain forest construction – berm mixture – area f4b 2003AA First 104,000 CY 104,000 CY $38.43 $3,996,720.00 $35.10 $3,650,400.00 $75.33 $7,834,320.00 $29.00 $3,016,000.00 2003AB Over 104,000 CY 10,000 CY $38.43 $384,300.00 $30.10 $301,000.00 $52.65 $526,500.00 $29.00 $290,000.00

2004 berm and floodplain forest construction – fine fill – area f4b 2004AA FIRST 32,000 CY 32,000 CY $63.13 $2,020,160.00 $39.10 $1,251,200.00 $57.82 $1,850,240.00 $41.19 $1,318,080.00 2004AB OVER 32,000 CY 3,000 CY $63.13 $189,390.00 $34.10 $102,300.00 $39.19 $117,570.00 $41.19 $123,570.00

2005 berm and floodplain forest construction – FINE FILL – area f8 2005AA FIRST 7,000 CY 7,000 CY $67.52 $472,640.00 $39.10 $273,700.00 $57.82 $404,740.00 $52.39 $366,730.00 2005AB OVER 7,000 CY 500 CY $67.52 $33,760.00 $34.10 $17,050.00 $39.19 $19,595.00 $51.23 $25,615.00

2006 riprap – area c1 2006AA First 225 TON 225 TON $63.57 $14,303.25 $75.00 $16,875.00 $67.96 $15,291.00 $76.00 $17,100.00 2006AB Over 225 TON 25 TON $63.57 $1,589.25 $75.00 $1,875.00 $47.95 $1,198.75 $73.00 $1,825.00

2007 turf establishment - Area F4B 2007AA First 17.0 ACRE 17 ACRE $7,572.00 $128,724.00 $2,500.00 $42,500.00 $4,831.56 $82,136.52 $7,087.55 $120,488.35 2007AB Over 17.0 ACRE 0.5 ACRE $7,506.00 $3,753.00 $2,500.00 $1,250.00 $4,831.56 $2,415.78 $7,087.56 $3,543.78

2008 willows - Area F4B 2008AA SUPPLIED - First 1,800 EACH 1,800 EA $5.02 $9,036.00 $1.00 $1,800.00 $1.07 $1,926.00 $6.38 $11,484.00 2008AB SUPPLIED - Over 1,800 EACH 200 EA $5.02 $1,004.00 $1.00 $200.00 $1.07 $214.00 $6.38 $1,276.00 2008BB INSTALLED – FIRST 1,800 EACH 1,800 EA $1.34 $2,412.00 $3.00 $5,400.00 $2.41 $4,338.00 $2.25 $4,050.00 2008BC INSTALLED – OVER 1,800 EACH 200 EA $1.34 $268.00 $3.00 $600.00 $2.41 $482.00 $2.25 $450.00

$9,748,850.50 $7,088,350.00 $13,644,747.05 $8,037,532.13

Option 1 Total

Option 2 Total

Option 3 3001 Bonds (Performance And Payment) 1 JOB $26,944.00 $26,944.00 $12,000.00 $12,000.00 $39,000.00 $39,000.00 $8,500.00 $8,500.00

BERM AND FLOODPLAIN FOREST CONSTRUCTION – BERM MIXTURE –

AREA F14 (NON-TAIL)

3002AA First 17,000 CY 17,000 CY $25.63 $435,710.00 $45.30 $770,100.00 $122.96 $2,090,320.00 $52.00 $884,000.00 3002AB Over 17,000 CY 2,000 CY $25.63 $51,260.00 $34.55 $69,100.00 $61.98 $123,960.00 $29.00 $58,000.00

BERM AND FLOODPLAIN FOREST CONSTRUCTION – FINE FILL – AREA

F14 (NON-TAIL)

3003AA FIRST 12,600 CY 12,600 CY $45.91 $578,466.00 $41.30 $520,380.00 $103.84 $1,308,384.00 $40.56 $511,056.00 3003AB OVER 12,600 CY 1,400 CY $45.91 $64,274.00 $30.55 $42,770.00 $47.14 $65,996.00 $40.56 $56,784.00

3004 RIPRAP WITH CHINKING STONE – AREA R1

3004AA First 1,650 TON 1,650 TON $85.89 $141,718.50 $75.00 $123,750.00 $116.04 $191,466.00 $61.00 $100,650.00 3004AB Over 1,650 TON 150 TON $85.89 $12,883.50 $75.00 $11,250.00 $57.69 $8,653.50 $62.95 $9,442.50

3005 Willows – area f14 (non-tail) 3005AA supplied - first 1,800 ea 1,800 EA $6.18 $11,124.00 $1.00 $1,800.00 $1.40 $2,520.00 $6.38 $11,484.00 3005AB supplied - over 1,800 ea 225 EA $6.18 $1,390.50 $1.00 $225.00 $1.40 $315.00 $6.38 $1,435.50 3005BB INSTALLED – FIRST 1,800 EA 1,800 EA $1.64 $2,952.00 $3.00 $5,400.00 $3.15 $5,670.00 $2.25 $4,050.00 3005BC INSTALLED – OVER 1,800 EA 225 EA $1.64 $369.00 $3.00 $675.00 $3.15 $708.75 $2.25 $506.25

3006 TURF ESTABLISHMENT – AREA f14 (NON-TAIL) 3006AA FIRST 6.0 ACRE 6 AC $9,244.00 $55,464.00 $2,500.00 $15,000.00 $5,461.40 $32,768.40 $7,087.55 $42,525.30 3006AB OVER 6.0 ACRE 0.5 AC $9,171.00 $4,585.50 $2,500.00 $1,250.00 $5,461.40 $2,730.70 $7,087.56 $3,543.78

Option 3 Total $1,387,141.00 $1,573,700.00 $3,872,492.35 $1,691,977.33

Total Bid Amount for Base & All Options $17,691,080.50 $17,555,755.00 $32,601,142.99 $20,185,751.27

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

Sheet1