234025 Bid Tabulation.xlsx
XLSX spreadsheet 18 KB Posted
- Solicitation number
- S-10000-00006274
- Issued by
- Coos County, Oregon
About this file
This is a bid tabulation document for Bid No. 234025, a General Contractor of Record for Public Works position, with a bid closing date of April 25, 2023 at 2:30 PM local time. Three vendors submitted bids: Emery & Sons Construction, North Santiam Paving Co., and Gelco Construction Co. The project encompasses labor costs for various construction trades including laborers (Group 1 and Group 2), truck drivers, power equipment operators, cement masons, carpenters, foremen, and other labor categories. Quantities for labor hours range from 300 hours for cement masons and carpenters to 2,200 hours for Group 1 laborers. Additional costs include assumed values for subcontracts ($50,000), equipment ($200,000), materials ($150,000), and bonding ($10,000) for time and materials work. All bidders were required to submit bid bonds, acknowledge addenda, complete First Tier certifications, and provide alternate options.
The bid tabulation reflects proposed wage rates calculated by applying percentage markups to January 2023 BOLI (Bureau of Labor and Industries) wage rates. Emery & Sons Construction applied a 27.5% markup across most categories, resulting in a bid subtotal of $975,032.00 and a total bid of $1,003,307.93 after insurance and taxes. North Santiam Paving Co. applied a 47.0% markup, yielding a bid subtotal of $1,058,790.00 and total of $1,069,377.90. Gelco Construction Co. applied varying markups ranging from 28.79% to 38.50%, resulting in a bid subtotal of $987,905.00 and total bid of $993,832.43. Insurance and taxes calculations varied significantly among bidders, ranging from $5,927.43 to $28,275.93, reflecting different percentage applications to respective bid subtotals.
View the file
Other files
On GovTribe
Work with this file
- Download the original file
- Contacts named in this file
- Similar government files
- Ask GovTribe AI about this file
Text version
Sheet1
| Bid Tabulation |
| Bid No. 234025 General Contractor of Record for Public Works |
| Bid Close: April 25, 2023 @ 2:30 PM (Local Time) |
| Vendor Name: | Vendor Name: | Vendor Name: | |||
| Emery & Sons Construction | North Santiam Paving Co. | Gelco Construction Co. |
| Table A | |
| SCHED |
No.
Item Quantity
| Unit of Measure | BOLI Wage Rate (January 2023) | Percentage Markup | Proposed Wage Rate (BOLI Wage Rate plus Mark-up) | BOLI Wage Rate (January 2023) | Percentage Markup | Proposed Wage Rate (BOLI Wage Rate plus Mark-up) | BOLI Wage Rate (January 2023) | Percentage Markup | Proposed Wage Rate (BOLI Wage Rate plus Mark-up) | |||||
| base | 1 | Laborer, Group 1, Region #3 | 1 | Hour(s) | $51.53 | 27.5% | $ 65.70 | $51.53 | 47.0% | $ 75.75 | $51.53 | 34.39% | $ 69.25 | |
| base | 2 | Laborer, Group 2, Region #3 | 1 | Hour(s) | $52.80 | 27.5% | $ 67.32 | $52.80 | 47.0% | $ 77.62 | $52.80 | 31.16% | $ 69.25 | |
| base | 3 | Truck Driver, Region #3 | 1 | Hour(s) | $46.82 | 27.5% | $ 59.70 | $46.82 | 47.0% | $ 68.83 | $46.82 | 31.67% | $ 61.65 | |
| base | 4 | Power Equipment Operation Group 4, Zone 1 | 1 | Hour(s) | $65.89 | 27.5% | $ 84.01 | $65.89 | 47.0% | $ 96.86 | $65.89 | 31.51% | $ 86.65 | |
| base | 5 | Cement Mason, Group 1, Region #3 | 1 | Hour(s) | $62.97 | 27.5% | $ 80.29 | $62.97 | 47.0% | $ 92.57 | $62.97 | 28.79% | $ 81.10 | |
| 6 | Carpenter, Group 1, Region #3 | 1 | Hour(s) | $64.01 | 27.5% | $ 81.61 | $64.01 | 47.0% | $ 94.09 | $64.01 | 29.28% | $ 82.75 | ||
| 7 | ALL OTHER LABOR CATEGORIES (a) | 1 | Hour(s) | $50.00 (a) | 27.5% | $ 63.75 | $50.00 (a) | 47.0% | $ 73.50 | $50.00 (a) | 38.50% | $ 69.25 | ||
| USE "TABLE A" AS A WORKSHEET AND COPY THE PROPOSED WAGE RATE VALUES INTO TABLE B | ||||||||||||||
| Table B |
No.
Item Quantity
| Unit of Measure | Proposed Wage Rate (from Table A) | Total Amount |
| Quantity x Unit Price | Proposed Wage Rate (from Table A) | Total Amount |
| Quantity x Unit Price | Proposed Wage Rate (from Table A) | Total Amount |
Quantity x Unit Price
| base | 8 | Laborer, Group 1, Region #3 | 2200 | Hour(s) | $ 65.70 | $ 144,540.00 | $ 75.75 | $ 166,650.00 | $ 69.25 | $ 152,350.00 |
| base | 9 | Laborer, Group 2, Region #3 | 1600 | Hour(s) | $ 67.32 | $ 107,712.00 | $ 77.62 | $ 124,192.00 | $ 69.25 | $ 110,800.00 |
| base | 10 | Truck Driver, Region #3 | 1000 | Hour(s) | $ 59.70 | $ 59,700.00 | $ 68.83 | $ 68,830.00 | $ 61.65 | $ 61,650.00 |
| base | 11 | Power Equipment Operation Group 4, Zone 1 | 1000 | Hour(s) | $ 84.01 | $ 84,010.00 | $ 96.86 | $ 96,860.00 | $ 86.65 | $ 86,650.00 |
| base | 12 | Cement Mason, Group 1, Region #3 | 300 | Hour(s) | $ 80.29 | $ 24,087.00 | $ 92.57 | $ 27,771.00 | $ 81.10 | $ 24,330.00 |
| 13 | Carpenter, Group 1, Region #3 | 300 | Hour(s) | $ 81.61 | $ 24,483.00 | $ 94.09 | $ 28,227.00 | $ 82.75 | $ 24,825.00 | |
| 14 | ALL OTHER LABOR CATEGORIES (a) | 400 | Hour(s) | $ 63.75 | $ 25,500.00 | $ 73.50 | $ 29,400.00 | $ 69.25 | $ 27,700.00 | |
| base | 15 | Foreman | 1000 | Hour(s) | $ 95.00 | $ 95,000.00 | $ 106.86 | $ 106,860.00 | $ 89.60 | $ 89,600.00 |
| 16 | Subcontracts for T&M Work (All Bidders Shall Use $50,000 - Includes 5% Mark-up) | 1.00 | Assumed Value | $ 50,000.00 | $ 50,000.00 | $ 50,000.00 | $ 50,000.00 | $ 50,000.00 | $ 50,000.00 | |
| 17 | Equipment for T&M Work (All Bidders Shall Use $200,000 - Includes 15% Mark-up) | 1.00 | Assumed Value | $ 200,000.00 | $ 200,000.00 | $ 200,000.00 | $ 200,000.00 | $ 200,000.00 | $ 200,000.00 | |
| 18 | Materials for T&M Work (All Bidders Shall Use $150,000 - Includes 15% Mark-up) | 1.00 | Assumed Value | $ 150,000.00 | $ 150,000.00 | $ 150,000.00 | $ 150,000.00 | $ 150,000.00 | $ 150,000.00 | |
| 19 | Bonding for T&M Work (All Bidders Shall Use $10,000 - No Mark-up) | 1.00 | Assumed Value | $ 10,000.00 | $ 10,000.00 | $ 10,000.00 | $ 10,000.00 | $ 10,000.00 | $ 10,000.00 | |
| BID SUBTOTAL (Table B) | $ 975,032.00 | $ 1,058,790.00 | $ 987,905.00 |
| Calculation for Insurance and Taxes | |||||||||
| 20 | Insurance and Taxes | % | Percentage | Bid Subtotal x Percentage | $ 28,275.93 | Bid Subtotal x Percentage | $ 10,587.90 | Bid Subtotal x Percentage | $ 5,927.43 |
| TOTAL BID "TABLE B" ITEMS 8 THRU 20 | $ 1,003,307.93 | $ 1,069,377.90 | $ 993,832.43 |
| Bid Requirements: | |||||||||
| Bid Bond | Yes | Bid Bond | Yes | Bid Bond | Yes | ||||
| Addendum | Yes | Addendum | Yes | Addendum | Yes | ||||
| First Tier | Yes | First Tier | Yes | First Tier | Yes | ||||
| Alternate Option? | Yes | Alternate Option? | Yes | Alternate Option? | Yes |
File details come from the government source that posted it. Updated .