Bid Abstract W912ES24B0007 Pool 10 Islands Stage 1.pdf

Roads West Project at St. Cloud VA Solicitation W912ES24B0007 U.S. Army Corps of Engineers, 332 Minnesota Street, Suite E1500 Bid Opening: August 6, 2024 @ 2:00 p.m.

St. Paul, MN 55101-1323

Contracting Officer: Kenneth J. Eshom Contract Specialist: Justin H. Rose

BASE

Item Description Quantity Unit Unit Price Amount Unit Price Amount Unit Price Amount Unit Price Amount Unit Price Amount 0001 Bonds (Performance and Payment) 1 JOB $52,000.00 $52,000.00 $30,000.00 $30,000.00 $55,000.00 $55,000.00 $103,232.06 $103,232.06 $59,000.00 $59,000.00 0002 Berm & Island Construction - Granular Fill - Area IS-H25

0002AA First 48,000 CY 48,000 CY $35.40 $1,699,200.00 $19.50 $936,000.00 $31.38 $1,506,240.00 $30.97 $1,486,560.00 $55.00 $2,640,000.00 0002AB Over 48,000 CY 4,000 CY $35.40 $141,600.00 $18.60 $74,400.00 $28.38 $113,520.00 $23.00 $92,000.00 $29.00 $116,000.00

0003 Berm & Island Construction - Fine Fill - Area IS-H25 0003AA First 23,250 CY 23,250 CY $68.24 $1,586,580.00 $23.00 $534,750.00 $37.19 $864,667.50 $86.47 $2,010,427.50 $109.00 $2,534,250.00 0003AB Over 23,250 CY 500 CY $68.24 $34,120.00 $21.80 $10,900.00 $30.94 $15,470.00 $74.00 $37,000.00 $85.00 $42,500.00

0004 Riprap - Area IS-H25 0004AA First 6,450 Tons 6,450 TN $92.86 $598,947.00 $85.00 $548,250.00 $100.83 $650,353.50 $95.47 $615,781.50 $140.00 $903,000.00 0004AB Over 6,450 Tons 250 TN $92.86 $23,215.00 $80.00 $20,000.00 $85.83 $21,457.50 $58.00 $14,500.00 $86.00 $21,500.00

0005 Berm & Island Construction - Granular Fill - Area SP-H3N & SP-H3S 0005AA First 3,600 CY 3,600 CY $35.40 $127,440.00 $19.50 $70,200.00 $31.38 $112,968.00 $86.47 $311,292.00 $80.00 $288,000.00 0005AB Over 3,600 CY 250 CY $35.40 $8,850.00 $18.60 $4,650.00 $28.38 $7,095.00 $23.00 $5,750.00 $30.00 $7,500.00

0006 Berm & Island Construction - Fine Fill - Area SP-H3N & SP-H3S 0006AA First 4,500 CY 4,500 CY $68.24 $307,080.00 $23.00 $103,500.00 $37.19 $167,355.00 $125.47 $564,615.00 $135.00 $607,500.00 0006AB Over 250 CY 250 CY $68.24 $17,060.00 $21.80 $5,450.00 $30.94 $7,735.00 $74.00 $18,500.00 $85.00 $21,250.00

0007 Riprap - Area SP-H3N & SP-H3S 0007AA First 1,700 Tons 1,700 TN $92.86 $157,862.00 $85.00 $144,500.00 $100.83 $171,411.00 $180.47 $306,799.00 $140.00 $238,000.00 0007AB Over 1,700 Tons 150 TN $92.86 $13,929.00 $80.00 $12,000.00 $85.83 $12,874.50 $49.00 $7,350.00 $86.00 $12,900.00

0008 Berm & Island Construction - Granular Fill - Area SP-H12 0008AA First 1,750 CY 1,750 CY $35.40 $61,950.00 $19.50 $34,125.00 $41.38 $72,415.00 $151.47 $265,072.50 $275.00 $481,250.00 0008AB Over 1,750 CY 200 CY $35.40 $7,080.00 $18.60 $3,720.00 $38.38 $7,676.00 $23.00 $4,600.00 $220.00 $44,000.00

0009 Riprap - Area SP-H12 0009AA First 1,400 Tons 1,400 TN $92.86 $130,004.00 $85.00 $119,000.00 $94.83 $132,762.00 $217.47 $304,458.00 $190.00 $266,000.00 0009AB Over 1,400 Tons 150 TN $92.86 $13,929.00 $80.00 $12,000.00 $79.83 $11,974.50 $58.00 $8,700.00 $190.00 $28,500.00

0010 Turf Establishment - Area IS-H25 0010AA First 7.04 Acres 7 AC $15,396.00 $108,387.84 $9,200.00 $64,768.00 $5,000.00 $35,200.00 $4,503.47 $31,704.43 $9,400.00 $66,176.00 0010AB Over 7.04 Acres 0.35 AC $15,396.00 $5,388.60 $9,200.00 $3,220.00 $5,000.00 $1,750.00 $4,500.00 $1,575.00 $3,400.00 $1,190.00

0011 Turf Establishment - Area SP-H3N & SP-H3S 0011AA First 1.3 Acres 1.3 AC $15,396.00 $20,014.80 $9,200.00 $11,960.00 $5,000.00 $6,500.00 $4,503.47 $5,854.51 $6,400.00 $8,320.00 0011AB Over 1.3 Acres 0.13 AC $15,396.00 $2,001.48 $9,200.00 $1,196.00 $5,000.00 $650.00 $4,500.00 $585.00 $3,400.00 $442.00

0012 Willows - Area IS-H25 0012AA First 10,000 Each 10,000 EA $6.34 $63,400.00 $9.80 $98,000.00 $7.00 $70,000.00 $7.97 $79,700.00 $9.00 $90,000.00 0012AB Over 10,000 Each 500 EA $6.34 $3,170.00 $9.80 $4,900.00 $7.00 $3,500.00 $4.50 $2,250.00 $9.00 $4,500.00

0013 Willows - Area SP-H3N & SP-H3S 0013AA First 1,850 Each 1,850 EA $6.34 $11,729.00 $9.80 $18,130.00 $7.00 $12,950.00 $7.97 $14,744.50 $9.00 $16,650.00 0013AB Over 1,850 Each 100 EA $6.34 $634.00 $9.80 $980.00 $7.00 $700.00 $4.50 $450.00 $9.00 $900.00

$5,195,571.72 $2,866,599.00 $4,062,224.50 $6,293,501.00 $8,499,328.00

OPTION 1

Item Description Quantity Unit Unit Price Amount Unit Price Amount Unit Price Amount Unit Price Amount Unit Price Amount 1001 Bonds (Performance and Payment) 1.000 JOB $31,000.00 $31,000.00 $19,200.00 $19,200.00 $20,000.00 $20,000.00 $56,041.09 $56,041.09 $35,000.00 $35,000.00 1002 Berm & Island Construction - Granular Fill - Area IS-H31

1002AA First 6,400 CY 6,400 CY $37.74 $241,536.00 $19.50 $124,800.00 $31.38 $200,832.00 $52.47 $335,808.00 $67.00 $428,800.00 1002AB Over 6,400 CY 150 CY $37.74 $5,661.00 $18.60 $2,790.00 $41.38 $6,207.00 $33.00 $4,950.00 $65.00 $9,750.00

1003 Berm & Island Construction - Fine Fill - Area IS-H31 1003AA First 2,700 CY 2,700 CY $72.75 $196,425.00 $23.00 $62,100.00 $24.80 $66,960.00 $116.47 $314,469.00 $90.00 $243,000.00 1003AB Over 2,700 CY 150 CY $72.75 $10,912.50 $21.80 $3,270.00 $18.55 $2,782.50 $77.00 $11,550.00 $85.00 $12,750.00

1004 Riprap - Area IS-H31 1004AA First 4,000 Tons 4,000 TN $99.00 $396,000.00 $85.00 $340,000.00 $65.47 $261,880.00 $88.47 $353,880.00 $87.00 $348,000.00 1004AB Over 4,000 Tons 250 TN $99.00 $24,750.00 $80.00 $20,000.00 $65.47 $16,367.50 $60.00 $15,000.00 $87.00 $21,750.00

1005 Berm & Island Construction - Granular Fill - Area IS-H27 1005AA First 13,100 CY 13,100 CY $37.74 $494,394.00 $19.50 $255,450.00 $31.38 $411,078.00 $44.47 $582,557.00 $55.00 $720,500.00 1005AB Over 13,100 CY 500 CY $37.74 $18,870.00 $18.60 $9,300.00 $41.38 $20,690.00 $33.00 $16,500.00 $66.00 $33,000.00

1006 Berm & Island Construction - Fine Fill - Area IS-H27 1006AA First 12,700 CY 12,700 CY $72.75 $923,925.00 $23.00 $292,100.00 $37.19 $472,313.00 $87.47 $1,110,869.00 $91.00 $1,155,700.00 1006AB Over 12,700 CY 350 CY $72.75 $25,462.50 $21.80 $7,630.00 $30.94 $10,829.00 $77.00 $26,950.00 $86.00 $30,100.00

1007 Riprap - Area IS-H27 1007AA First 5,500 Tons 5,500 TN $99.00 $544,500.00 $85.00 $467,500.00 $70.83 $389,565.00 $81.47 $448,085.00 $87.00 $478,500.00 1007AB Over 5,500 Tons 300 TN $99.00 $29,700.00 $80.00 $24,000.00 $70.83 $21,249.00 $60.00 $18,000.00 $87.00 $26,100.00

1008 Turf Establishment - Area IS-H31 1008AA First 0.76 Acres 0.76 AC $16,413.00 $12,473.88 $9,200.00 $6,992.00 $2,500.00 $1,900.00 $4,503.47 $3,422.64 $9,400.00 $7,144.00 1008AB Over 0.76 Acres 0.08 AC $16,413.00 $1,313.04 $9,200.00 $736.00 $2,500.00 $200.00 $4,500.00 $360.00 $9,400.00 $752.00

1009 Turf Establishment - Area IS-H27 1009AA First 3.3 Acres 3.3 AC $16,413.00 $54,162.90 $9,200.00 $30,360.00 $2,500.00 $8,250.00 $4,503.47 $14,861.45 $9,400.00 $31,020.00 1009AB Over 3.3 Acres 0.15 AC $16,413.00 $2,461.95 $9,200.00 $1,380.00 $2,500.00 $375.00 $4,500.00 $675.00 $9,400.00 $1,410.00

1010 Willows - Area IS-H31 1010AA First 1,100 Each 1,100 EA $6.76 $7,436.00 $9.80 $10,780.00 $4.00 $4,400.00 $7.97 $8,767.00 $9.00 $9,900.00 1010AB Over 1,100 Each 100 EA $6.76 $676.00 $9.80 $980.00 $4.00 $400.00 $4.50 $450.00 $9.00 $900.00

1011 Willows - Area IS-H27 1011AA First 4,650 Each 4,650 EA $6.76 $31,434.00 $9.80 $45,570.00 $4.00 $18,600.00 $7.97 $37,060.50 $9.00 $41,850.00 1011AB Over 4,650 Each 250 EA $6.76 $1,690.00 $9.80 $2,450.00 $4.00 $1,000.00 $4.50 $1,125.00 $9.00 $2,250.00

$3,054,783.77 $1,727,388.00 $1,935,878.00 $3,361,380.68 $3,638,176.00

OPTION 2

Item Description Quantity Unit Unit Price Amount Unit Price Amount Unit Price Amount Unit Price Amount Unit Price Amount 2001 Bonds (Performance and Payment) 1 JOB $20,000.00 $20,000.00 $13,200.00 $13,200.00 $15,000.00 $15,000.00 $34,181.00 $34,181.00 $17,900.00 $17,900.00 2002 Berm & Island Construction - Granular Fill - Area IS-H24

2002AA First 12,700 CY 12,700 CY $37.74 $479,298.00 $19.50 $247,650.00 $27.59 $350,393.00 $44.47 $564,769.00 $44.00 $558,800.00 2002AB Over 12,700 CY 400 CY $37.74 $15,096.00 $18.60 $7,440.00 $27.59 $11,036.00 $33.00 $13,200.00 $38.00 $15,200.00

2003 Berm & Island Construction - Fine Fill - Area IS-H24 2003AA First 7,200 CY 7,200 CY $72.75 $523,800.00 $23.00 $165,600.00 $37.19 $267,768.00 $93.47 $672,984.00 $91.00 $655,200.00

TOTAL BASE BID

TOTAL OPTION 1

Legacy Corporation of IL 16322 Barstow Road East Moline, IL 61244

Government Estimate Togiak Management Services LLC

4141 B Street Suite 306 Anchorage, AK 99503

Three Oaks Construction Inc.

515 South Flynn Street

North Sioux City, SD 57049

Dubuque Barge & Fleeting Service Co.

dba Newt Marine Service 5 Jones St.

Dubuque, IA 52001

2003AB Over 7,200 CY 250 CY $72.75 $18,187.50 $21.80 $5,450.00 $30.94 $7,735.00 $77.00 $19,250.00 $95.00 $23,750.00 2004 Riprap - Area IS-H24

2004AA First 1,600 Tons 1,600 TN $99.00 $158,400.00 $85.00 $136,000.00 $70.83 $113,328.00 $125.47 $200,752.00 $90.00 $144,000.00 2004AB Over 1,600 Tons 150 TN $99.00 $14,850.00 $80.00 $12,000.00 $70.83 $10,624.50 $60.00 $9,000.00 $90.00 $13,500.00

2005 Riprap - Area RM-H3 2005AA First 4,350 Tons 4,350 TN $99.00 $430,650.00 $85.00 $369,750.00 $103.66 $450,921.00 $76.47 $332,644.50 $88.00 $382,800.00 2005AB Over 4,350 Tons 250 TN $99.00 $24,750.00 $80.00 $20,000.00 $103.66 $25,915.00 $51.00 $12,750.00 $88.00 $22,000.00

2006 Riprap - Area SP-H11 2006AA First 1,350 Tons 1,350 TN $99.00 $133,650.00 $85.00 $114,750.00 $103.66 $139,941.00 $126.47 $170,734.50 $90.00 $121,500.00 2006AB Over 1,350 Tons 150 TN $99.00 $14,850.00 $80.00 $12,000.00 $103.66 $15,549.00 $51.00 $7,650.00 $90.00 $13,500.00

2007 Turf Establishment - Area IS-H24 2007AA First 2.14 Acres 2.14 AC $16,413.00 $35,123.82 $9,200.00 $19,688.00 $2,500.00 $5,350.00 $4,503.47 $9,637.43 $9,400.00 $20,116.00 2007AB Over 2.14 Acres 0.15 AC $16,413.00 $2,461.95 $9,200.00 $1,380.00 $2,500.00 $375.00 $4,500.00 $675.00 $9,400.00 $1,410.00

2008 Willows - Area IS-H24 2008AA First 3,000 Each 3,000 EA $6.76 $20,280.00 $9.80 $29,400.00 $4.00 $12,000.00 $7.97 $23,910.00 $9.00 $27,000.00 2008AB Over 3,000 Each 300 EA $6.76 $2,028.00 $9.80 $2,940.00 $4.00 $1,200.00 $4.50 $1,350.00 $9.00 $2,700.00

$1,893,425.27 $1,157,248.00 $1,427,135.50 $2,073,487.43 $2,019,376.00

OPTION 3

Item Description Quantity Unit Unit Price Amount Unit Price Amount Unit Price Amount Unit Price Amount Unit Price Amount 3001 Bonds (Performance and Payment) 1 JOB $52,000.00 $52,000.00 $39,600.00 $39,600.00 $25,000.00 $25,000.00 $74,258.22 $74,258.22 $55,000.00 $55,000.00 3002 Berm & Island Construction - Granular Fill - Area SP-H2

3002AA First 21,500 CY 21,500 CY $40.08 $861,720.00 $19.50 $419,250.00 $23.84 $512,560.00 $43.47 $934,605.00 $87.00 $1,870,500.00 3002AB Over 21,500 CY 750 CY $40.08 $30,060.00 $18.60 $13,950.00 $23.84 $17,880.00 $35.00 $26,250.00 $87.00 $65,250.00

3003 Berm & Island Construction - Fine Fill - Area SP-H2 3003AA First 5,250 CY 5,250 CY $77.26 $405,615.00 $23.00 $120,750.00 $24.80 $130,200.00 $104.47 $548,467.50 $91.00 $477,750.00 3003AB Over 5,250 CY 250 CY $77.26 $19,315.00 $21.80 $5,450.00 $18.55 $4,637.50 $80.00 $20,000.00 $85.00 $21,250.00

3004 Riprap - Area SP-H2 3004AA First 23,500 Tons 23,500 TN $105.13 $2,470,555.00 $85.00 $1,997,500.00 $58.47 $1,374,045.00 $60.47 $1,421,045.00 $95.00 $2,232,500.00 3004AB Over 23,500 Tons 1,000 TN $105.13 $105,130.00 $80.00 $80,000.00 $58.47 $58,470.00 $53.00 $53,000.00 $95.00 $95,000.00

3005 Berm & Island Construction - Granular Fill - Area SP-H7 3005AA First 10,100 CY 10,100 CY $40.08 $404,808.00 $19.50 $196,950.00 $27.59 $278,659.00 $49.47 $499,647.00 $96.00 $969,600.00 3005AB Over 10,100 CY 350 CY $40.08 $14,028.00 $18.60 $6,510.00 $27.59 $9,656.50 $35.00 $12,250.00 $90.00 $31,500.00

3006 Berm & Island Construction - Fine Fill - Area SP-H7 3006AA First 2,425 CY 2,425 CY $77.26 $187,355.50 $23.00 $55,775.00 $37.19 $90,185.75 $130.47 $316,389.75 $90.00 $218,250.00 3006AB Over 2,425 CY 150 CY $77.26 $11,589.00 $21.80 $3,270.00 $30.94 $4,641.00 $80.00 $12,000.00 $85.00 $12,750.00

3007 Riprap - Area SP-H7 3007AA First 5,300 Tons 5,300 TN $105.13 $557,189.00 $85.00 $450,500.00 $63.83 $338,299.00 $87.47 $463,591.00 $94.00 $498,200.00 3007AB Over 5,300 Tons 250 TN $105.13 $26,282.50 $80.00 $20,000.00 $63.83 $15,957.50 $63.00 $15,750.00 $94.00 $23,500.00

3008 Turf Establishment - Area SP-H2 3008AA First 0.97 Acres 0.97 AC $17,430.00 $16,907.10 $9,200.00 $8,924.00 $2,500.00 $2,425.00 $4,503.47 $4,368.37 $9,400.00 $9,118.00 3008AB Over 0.97 Acres 0.10 AC $17,430.00 $1,743.00 $9,200.00 $920.00 $2,500.00 $250.00 $4,500.00 $450.00 $9,400.00 $940.00

3009 Turf Establishment - Area SP-H7 3009AA First 0.17 Acres 0.17 AC $17,430.00 $2,963.10 $9,200.00 $1,564.00 $2,500.00 $425.00 $4,503.47 $765.59 $9,400.00 $1,598.00 3009AB Over 0.17 Acres 0.02 AC $17,430.00 $348.60 $9,200.00 $184.00 $2,500.00 $50.00 $4,500.00 $90.00 $9,400.00 $188.00

3010 Willows - Area SP-H2 3010AA First 1,400 Each 1,400 EA $7.18 $10,052.00 $9.80 $13,720.00 $4.00 $5,600.00 $7.97 $11,158.00 $9.00 $12,600.00 3010AB Over 1,400 Each 150 EA $7.18 $1,077.00 $9.80 $1,470.00 $4.00 $600.00 $4.50 $675.00 $9.00 $1,350.00

3011 Willows - Area SP-H7 3011AA First 250 Each 250 EA $7.18 $1,795.00 $9.80 $2,450.00 $4.00 $1,000.00 $7.97 $1,992.50 $9.00 $2,250.00 3011AB Over 250 Each 25 EA $7.18 $179.50 $9.80 $245.00 $4.00 $100.00 $4.50 $112.50 $9.00 $225.00

$5,180,712.30 $3,438,982.00 $2,870,641.25 $4,416,865.43 $6,599,319.00

OPTION 4

Item Description Quantity Unit Unit Price Amount Unit Price Amount Unit Price Amount Unit Price Amount Unit Price Amount 4001 Bonds (Performance and Payment) 1 JOB $40,000.00 $40,000.00 $19,200.00 $19,200.00 $20,000.00 $20,000.00 $64,773.13 $64,773.13 $39,000.00 $39,000.00 4002 Berm & Island Construction - Granular Fill - Area IS-H16

4002AA First 27,000 CY 27,000 CY $40.08 $1,082,160.00 $19.50 $526,500.00 $27.59 $744,930.00 $40.47 $1,092,690.00 $55.00 $1,485,000.00 4002AB Over 27,000 CY 1,500 CY $40.08 $60,120.00 $18.60 $27,900.00 $27.59 $41,385.00 $35.00 $52,500.00 $40.00 $60,000.00

4003 Berm & Island Construction - Fine Fill - Area IS-H16 4003AA First 22,250 CY 22,250 CY $77.26 $1,719,035.00 $23.00 $511,750.00 $37.19 $827,477.50 $86.47 $1,923,957.50 $90.00 $2,002,500.00 4003AB Over 22,250 CY 1,200 CY $77.26 $92,712.00 $21.80 $26,160.00 $30.94 $37,128.00 $78.00 $93,600.00 $85.00 $102,000.00

4004 Riprap - Area IS-H16 4004AA First 5,950 Tons 5,950 TN $105.13 $625,523.50 $85.00 $505,750.00 $70.83 $421,438.50 $83.47 $496,646.50 $90.00 $535,500.00 4004AB Over 5,950 Tons 300 TN $105.13 $31,539.00 $80.00 $24,000.00 $70.83 $21,249.00 $63.00 $18,900.00 $90.00 $27,000.00

4005 Turf Establishment - Area IS-H16 4005AA First 6.25 Acres 6.25 AC $17,430.00 $108,937.50 $9,200.00 $57,500.00 $2,500.00 $15,625.00 $4,503.47 $28,146.69 $9,400.00 $58,750.00 4005AB Over 6.25 Acres 0.35 AC $17,430.00 $6,100.50 $9,200.00 $3,220.00 $2,500.00 $875.00 $4,500.00 $1,575.00 $9,400.00 $3,290.00

4006 Willows - Area IS-H16 4006AA First 8,750 Each 8,750 EA $7.18 $62,825.00 $9.80 $85,750.00 $4.00 $35,000.00 $7.97 $69,737.50 $9.00 $78,750.00 4006AB Over 8,750 Each 450 EA $7.18 $3,231.00 $9.80 $4,410.00 $4.00 $1,800.00 $4.50 $2,025.00 $9.00 $4,050.00

$3,832,183.50 $1,792,140.00 $2,166,908.00 $3,844,551.32 $4,395,840.00

OPTION 5

Item Description Quantity Unit Unit Price Amount Unit Price Amount Unit Price Amount Unit Price Amount Unit Price Amount 5001 Mudpuppy / Mussel Habitat

5001AA First 50 Tons 50 TN $261.18 $13,059.00 $85.00 $4,250.00 $600.00 $30,000.00 $3,003.47 $150,173.50 $1,900.00 $95,000.00 5001AB Over 50 Tons 5 TN $261.18 $1,305.90 $80.00 $400.00 $800.00 $4,000.00 $7,500.00 $37,500.00 $900.00 $4,500.00

$14,364.90 $4,650.00 $34,000.00 $187,673.50 $99,500.00

$19,171,041.46 $10,987,007.00 $12,496,787.25 $20,177,459.35 $25,251,539.00

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

Kenneth J. Eshom Contracting Officer

NOTE: Two issues were found in the pricing spreadsheet resulting in the above errors.

TOTAL BID AMOUNT - BASE AND OPTIONS

TOTAL OPTION 5

Unit price extension errors resulting in a different bid amount than read at the bid opening. Total bid amount read was $10,986.942.60

Unit price extension errors resulting in a different bid amount than read at the bid opening. Total bid amount read was $12,496,769.75

Unit price extension errors resulting in a different bid amount than read at the bid opening. Total bid amount read was $20,177,441.65

Unit price extension errors resulting in a different estimate amount than read at the bid opening. Total estimated amount read was $19,170,923.52

TOTAL OPTION 2

TOTAL OPTION 3

TOTAL OPTION 4