234025 Bid Tabulation.xlsx

XLSX spreadsheet 18 KB Posted

Attached to
District 7 JOBS Services-Supported Work and Job Search
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 ConstructionNorth Santiam Paving Co.Gelco Construction Co.
Table A
SCHED

No.

Item Quantity

Unit of MeasureBOLI Wage Rate (January 2023)Percentage MarkupProposed Wage Rate (BOLI Wage Rate plus Mark-up)BOLI Wage Rate (January 2023)Percentage MarkupProposed Wage Rate (BOLI Wage Rate plus Mark-up)BOLI Wage Rate (January 2023)Percentage MarkupProposed Wage Rate (BOLI Wage Rate plus Mark-up)
base1Laborer, Group 1, Region #31Hour(s)$51.5327.5%$ 65.70$51.5347.0%$ 75.75$51.5334.39%$ 69.25
base2Laborer, Group 2, Region #31Hour(s)$52.8027.5%$ 67.32$52.8047.0%$ 77.62$52.8031.16%$ 69.25
base3Truck Driver, Region #31Hour(s)$46.8227.5%$ 59.70$46.8247.0%$ 68.83$46.8231.67%$ 61.65
base4Power Equipment Operation Group 4, Zone 11Hour(s)$65.8927.5%$ 84.01$65.8947.0%$ 96.86$65.8931.51%$ 86.65
base5Cement Mason, Group 1, Region #31Hour(s)$62.9727.5%$ 80.29$62.9747.0%$ 92.57$62.9728.79%$ 81.10
6Carpenter, Group 1, Region #31Hour(s)$64.0127.5%$ 81.61$64.0147.0%$ 94.09$64.0129.28%$ 82.75
7ALL OTHER LABOR CATEGORIES (a)1Hour(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 MeasureProposed Wage Rate (from Table A)Total Amount
Quantity x Unit PriceProposed Wage Rate (from Table A)Total Amount
Quantity x Unit PriceProposed Wage Rate (from Table A)Total Amount

Quantity x Unit Price

base8Laborer, Group 1, Region #32200Hour(s)$ 65.70$ 144,540.00$ 75.75$ 166,650.00$ 69.25$ 152,350.00
base9Laborer, Group 2, Region #31600Hour(s)$ 67.32$ 107,712.00$ 77.62$ 124,192.00$ 69.25$ 110,800.00
base10Truck Driver, Region #31000Hour(s)$ 59.70$ 59,700.00$ 68.83$ 68,830.00$ 61.65$ 61,650.00
base11Power Equipment Operation Group 4, Zone 11000Hour(s)$ 84.01$ 84,010.00$ 96.86$ 96,860.00$ 86.65$ 86,650.00
base12Cement Mason, Group 1, Region #3300Hour(s)$ 80.29$ 24,087.00$ 92.57$ 27,771.00$ 81.10$ 24,330.00
13Carpenter, Group 1, Region #3300Hour(s)$ 81.61$ 24,483.00$ 94.09$ 28,227.00$ 82.75$ 24,825.00
14ALL OTHER LABOR CATEGORIES (a)400Hour(s)$ 63.75$ 25,500.00$ 73.50$ 29,400.00$ 69.25$ 27,700.00
base15Foreman1000Hour(s)$ 95.00$ 95,000.00$ 106.86$ 106,860.00$ 89.60$ 89,600.00
16Subcontracts for T&M Work (All Bidders Shall Use $50,000 - Includes 5% Mark-up)1.00Assumed Value$ 50,000.00$ 50,000.00$ 50,000.00$ 50,000.00$ 50,000.00$ 50,000.00
17Equipment for T&M Work (All Bidders Shall Use $200,000 - Includes 15% Mark-up)1.00Assumed Value$ 200,000.00$ 200,000.00$ 200,000.00$ 200,000.00$ 200,000.00$ 200,000.00
18Materials for T&M Work (All Bidders Shall Use $150,000 - Includes 15% Mark-up)1.00Assumed Value$ 150,000.00$ 150,000.00$ 150,000.00$ 150,000.00$ 150,000.00$ 150,000.00
19Bonding for T&M Work (All Bidders Shall Use $10,000 - No Mark-up)1.00Assumed Value$ 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
20Insurance and Taxes%PercentageBid Subtotal x Percentage$ 28,275.93Bid Subtotal x Percentage$ 10,587.90Bid 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 BondYesBid BondYesBid BondYes
AddendumYesAddendumYesAddendumYes
First TierYesFirst TierYesFirst TierYes
Alternate Option?YesAlternate Option?YesAlternate Option?Yes

File details come from the government source that posted it. Updated .