Update_with_Line_Items_Abstract.xls

XLS spreadsheet 73 KB Posted Sep 6, 2013

Attached to: Platte River Flood Risk Reduction Project, Phase 1, Shell Creek Levee
Solicitation number: W9128F-13-B-0010
Issued by: Department of the Army Corps of Engineers Engineering District Omaha

About this file

From the source

Bid Abstract Updated with Line Items

View the file

Other files

File	Type	Posted
ABSTRACT-13-B-0010.pdf	PDF	Sep 4, 2013

On GovTribe

Work with this file

Download the original file
Contacts named in this file
Similar government files
Ask GovTribe AI about this file

Try for free Login

Text version

The file's text, extracted by GovTribe without its formatting.

PAGE1

ABSTRACT OF OFFERS - CONSTRUCTION			1. SOLICITATION NUMBER			2. DATE ISSUED	3. DATE OPENED	PAGE 1 OF 5
			W9128F-13-B-0010			22-Jul-13	29-Aug-13
4. ISSUING OFFICE			I CERTIFY THAT I HAVE OPENED, READ AND			NAME AND TITLE OF CERTIFYING OFFICIAL (Type)
US ARMY CORPS OF ENGINEERS			AND RECORDED ON THIS ABSTRACT
CONTRACTING DIVISION (CECT-NWO-C)			ALL OFFERS RECEIVED IN RESPONSE			SIGNATURE			DATE SIGNED
1616 CAPITOL AVENUE			TO THIS SOLICITATION
OMAHA, NE 68102-4901						Signed
5. PROJECT TITLE			8. GOVERNMENT ESTIMATE			9. OFFERS
			(Check A, B or C AND COMPLETE D, E AND F)			NO. 1		NO. 2
Platte River Flood Protection Project				A. HIRED LABOR		A. OFFEROR		A. OFFEROR
Phase 1 Shell Creek						Phillips Hardy Inc		HDB Construction
Schuyler NE						Boonville MO		Topeka KS
			X	B. REASONABLE CONTRACT		B. BID SECURITY (Type & Amount)		B. BID SECURITY (Type & Amount)
				(Without Profit)		20%		20%
6. NUMBER OF AMENDMENTS ISSUED				C. REASONABLE CONTRACT		C. AMENDMENTS ACKNOWLEDGED		C. AMENDMENTS ACKNOWLEDGED
1				(Including Profit)		3		3
7A	7B	7C	D.	E.	F.	E.	F.	E.	F.
ITEM #	DESCRIPTION OF ITEM	EST. QUANTITY	UNIT	UNIT PRICE	ESTIMATED AMOUNT	UNIT PRICE	ESTIMATED AMOUNT	UNIT PRICE	ESTIMATED AMOUNT
1	All work to complete placement of cohesive fill IAW drawings & specs	41,740	CY	$ 15.70	$ 655,318.00	$ 10.50	$ 438,270.00	$ 9.19	$ 383,590.60
2	All work to complete placement of random fill IAW drawings & specs	153,520	CY	$ 12.45	$ 1,911,324.00	$ 9.40	$ 1,443,088.00	$ 6.91	$ 1,060,823.20
3	All work to complete construction of toe drain IAW drawings & specs	1,500	LF	$ 98.20	$ 147,300.00	$ 21.00	$ 31,500.00	$ 192.18	$ 288,270.00
4	All work to complete placement of topsoil IAW drawings & specs	1	LS		$ 102,858.00		$ 301,000.00		$ 153,381.57
5	All work to complete placement of levee surfacing IAW drawings & specs	3,400	Tons	$ 26.85	$ 91,290.00	$ 18.00	$ 61,200.00	$ 40.67	$ 138,278.00
6	All work to complete placement of riprap IAW drawings & specs	200	Tons	$ 96.05	$ 19,210.00	$ 47.00	$ 9,400.00	$ 67.83	$ 13,566.00
7	All work to complete installation of drainage structure 1 IAW drawings & specs	1	LS		$ 140,265.00		$ 230,000.00		$ 78,719.25
8	All work to complete installation of drainage structure 2 IAW drawings & specs	1	LS		$ 139,543.00		$ 113,000.00		$ 135,372.91
9	All work to complete construction of road raise IAW drawings & specs	1	LS		$ 531,062.00		$ 300,000.00		$ 658,410.40
10	All work to complete construction of utility crossing IAW drawings & specs	7	Ea	$ 16,384.00	$ 114,688.00	$ 21,300.00	$ 149,100.00	$ 63,196.28	$ 442,373.96
11	All work to complete demolition IAW drawings & specs	1	LS		$ 5,211.00		$ 46,000.00		$ 42,169.95
12	All work to complete all remaining work (items 0001 - 0011)	1	LS		$ 364,494.00		$ 710,000.00		$ 410,652.48
	BASE ITEMS TOTAL				$ 4,222,563.00		$ 3,832,558.00		$ 3,805,608.32
	Option
13	All work to complete placement of cohesive fill IAW drawings & specs	4,260	CY	$ 15.60	$ 66,456.00	$ 12.00	$ 51,120.00	$ 13.42	$ 57,169.20
14	All work to complete placement of random fill IAW drawings & specs	6,480	CY	$ 11.70	$ 75,816.00	$ 11.00	$ 71,280.00	$ 11.09	$ 71,863.20
15	All work to complete placement of topsoil IAW drawings & specs	1	LS		$ 7,200.00		$ 32,000.00		$ 105,830.53
16	All work to complete placement of levee surfacing IAW drawings & specs	300	Tons	$ 26.85	$ 8,055.00	$ 29.00	$ 8,700.00	$ 114.87	$ 34,461.00
17	All work to complete placement of riprap IAW drawings & specs	2,530	Tons	$ 65.60	$ 165,968.00	$ 25.00	$ 63,250.00	$ 54.12	$ 136,923.60
18	All work to complete all remaining work (items 0001 - 0017)	1	LS		$ 6,605.00		$ 27,000.00		$ 508,778.42
	(Items 0013 -0018) Option 1 Total				$ 330,100.00		$ 253,350.00		$ 915,025.95
	(Items 0001 -0012) Base Total				$ 4,222,563.00		$ 3,832,558.00		$ 3,805,608.32
	(Base and Option 1) Contract Total				$ 4,552,663.00		$ 4,085,908.00		$ 4,720,634.27

G6CTXSDH:

Amount of $70,400 entered on bid is incorrect. Contractor did not multiply correctly.

PAGE2

ABSTRACT OF OFFERS -			1. SOLICITATION NUMBER			PAGE 2 OF 5
			W9128F-13-B-0010
CONSTRUCTION			INSTRUCTIONS: Attach this form to Abstract of Offers - Construction, when more than 2 offers are received on a construction project. Each Continuation
CONTINUATION SHEET			sheet will accommodate 24 contract items to conform the number of items which can be entered . Use additional forms and continuation sheets as needed.
2. PROJECT TITLE			4. OFFERS (Continued)
			NO. 3		NO. 4		NO. 5
Platte River Flood Protection Project			A. OFFEROR		A. OFFEROR		A. OFFEROR
Phase 1 Shell Creek			Range and Civil Construction		HB Construction Inc		Commercial Contractors
Schuyler NE			Junction City KS		Platte City MO		Lincoln NE
			B. BID SECURITY (Type & Amount)		B. BID SECURITY (Type & Amount)		B. BID SECURITY (Type & Amount)
			20%		20%		20%
3. CONTRACT ITEMS			C. AMENDMENTS ACKNOWLEDGED		C. AMENDMENTS ACKNOWLEDGED		C. AMENDMENTS ACKNOWLEDGED
			3		3		3
A	B	C	D.	E.	D.	E.	D.	E.	E.	E.
ITEM #	EST. QUANTITY	UNIT	UNIT PRICE	ESTIMATED AMOUNT	UNIT PRICE	ESTIMATED AMOUNT	UNIT PRICE	UNIT PRICE	ESTIMATED AMOUNT	ESTIMATED AMOUNT
1	41,740	CY	$ 8.00	$ 333,920.00	$ 9.50	$ 396,530.00	$ 12.75	$ 121.13	$ 532,185.00	$
2	153,520	CY	$ 6.12	$ 939,542.40	$ 9.50	$ 1,458,440.00	$ 9.75	$ 92.63	$ 1,496,820.00	$
3	1,500	LF	$ 57.25	$ 85,875.00	$ 55.00	$ 82,500.00	$ 60.80	$ 3,344.00	$ 91,200.00	$
4	1	LS		$ 145,500.00		$ 100,000.00		$ 145,500.00	$ 125,000.00	$
5	3,400	Tons	$ 50.75	$ 172,550.00	$ 44.52	$ 151,368.00	$ 35.00	$ 1,558.20	$ 119,000.00	$
6	200	Tons	$ 65.00	$ 13,000.00	$ 60.00	$ 12,000.00	$ 70.00	$ 4,200.00	$ 14,000.00	$
7	1	LS		$ 172,000.00		$ 188,104.00		$ 172,000.00	$ 250,000.00
8	1	LS		$ 174,500.00		$ 98,361.00		$ 174,500.00	$ 155,000.00
9	1	LS		$ 700,000.00		$ 325,065.00		$ 700,000.00	$ 433,300.00	$
10	7	Ea	$ 11,720.00	$ 82,040.00	$ 12,000.00	$ 84,000.00	$ 8,805.00	$ 105,660,000.00	$ 61,635.00	$
11	1	LS		$ 44,000.00		$ 65,000.00		$ 44,000.00	$ 15,000.00	$
12	1	LS		$ 316,000.00		$ 633,000.00		$ 316,000.00	$ 655,500.00	$
	BASE ITEMS TOTAL			$ 3,178,927.40		$ 3,594,368.00		$ 107,221,315.95	$ 3,948,640.00
	Option 1
13	4,260	CY	$ 8.00	$ 34,080.00	$ 9.50	$ 40,470.00	$ 14.00	$ 133.00	$ 59,640.00	$
14	6,480	CY	$ 6.50	$ 42,120.00	$ 9.50	$ 61,560.00	$ 14.00	$ 133.00	$ 90,720.00	$
15	1	LS		$ 4,500.00		$ 10,000.00		$ 4,500.00	$ 10,000.00	$
16	300	Tons	$ 50.75	$ 15,225.00	$ 44.52	$ 13,356.00	$ 35.00	$ 1,558.20	$ 10,500.00
17	2,530	Tons	$ 65.00	$ 164,450.00	$ 60.00	$ 151,800.00	$ 63.00	$ 3,780.00	$ 159,390.00
18	1	LS		$ 15,000.00		$ 25,000.00		$ 15,000.00	$ 160,000.00	$
	Option 1 Total			$ 275,375.00		$ 302,186.00		$ 25,104.20	$ 490,250.00
	Base Total			$ 3,178,927.40		$ 3,594,368.00		$ 107,221,315.95	$ 3,948,640.00
	Contract Total			$ 3,454,302.40		$ 3,896,554.00		$ 107,246,420.15	$ 4,438,890.00

PAGE3

ABSTRACT OF OFFERS -			1. SOLICITATION NUMBER			PAGE 3 OF 5
			W9128F-13-B-0010
CONSTRUCTION			INSTRUCTIONS: Attach this form to Abstract of Offers - Construction, when more than 2 offers are received on a construction project. Each Continuation
CONTINUATION SHEET			sheet will accommodate 24 contract items to conform the number of items which can be entered . Use additional forms and continuation sheets as needed.
2. PROJECT TITLE			4. OFFERS (Continued)
			NO. 6		NO. 7		NO. 8
Platte River Flood Protection Project			A. OFFEROR		A. OFFEROR		A. OFFEROR
Phase 1 Shell Creek			Valley Corp		Coastal Environmental Group		Pruss Excavation
Schuyler NE			Valley, NE		Omaha NE		Dodge NE
			B. BID SECURITY (Type & Amount)		B. BID SECURITY (Type & Amount)		B. BID SECURITY (Type & Amount)
			20%		20%		20%
3. CONTRACT ITEMS			C. AMENDMENTS ACKNOWLEDGED		C. AMENDMENTS ACKNOWLEDGED		C. AMENDMENTS ACKNOWLEDGED
			3		3		3
A	B	C	D.	E.	D.	E.	D.	E.	E.	E.
ITEM #	EST. QUANTITY	UNIT	UNIT PRICE	ESTIMATED AMOUNT	UNIT PRICE	ESTIMATED AMOUNT	UNIT PRICE	UNIT PRICE	ESTIMATED AMOUNT	ESTIMATED AMOUNT
1	41,740	CY	$ 9.63	$ 401,956.20	$ 10.80	$ 450,792.00	$ 17.21	$ 185.87	$ 718,345.40	$
2	153,520	CY	$ 5.21	$ 799,839.20	$ 6.00	$ 921,120.00	$ 10.12	$ 60.72	$ 1,553,622.40	$
3	1,500	LF	$ 41.56	$ 62,340.00	$ 35.00	$ 52,500.00	$ 49.40	$ 1,729.00	$ 74,100.00	$
4	1	LS		$ 55,653.80		$ 71,400.00		$ 145,500.00	$ 90,000.00	$
5	3,400	Tons	$ 35.29	$ 119,986.00	$ 33.00	$ 112,200.00	$ 30.10	$ 993.30	$ 102,340.00	$
6	200	Tons	$ 58.52	$ 11,704.00	$ 60.00	$ 12,000.00	$ 76.54	$ 4,592.40	$ 15,308.00	$
7	1	LS		$ 210,173.29		$ 245,000.00		$ 172,000.00	$ 185,338.00
8	1	LS		$ 183,685.32		$ 185,000.00		$ 174,500.00	$ 161,980.00
9	1	LS		$ 382,257.70		$ 500,000.00		$ 700,000.00	$ 241,435.00	$
10	7	Ea	$ 5,626.10	$ 39,382.70	$ 11,000.00	$ 77,000.00	$ 8,730.00	$ 96,030,000.00	$ 61,110.00	$
11	1	LS		$ 27,895.17		$ 27,000.00		$ 44,000.00	$ 10,000.00	$
12	1	LS		$ 579,781.30		$ 330,000.00		$ 316,000.00	$ 795,235.64	$
	BASE ITEMS TOTAL			$ 2,874,654.68		$ 2,984,012.00		$ 97,589,561.29	$ 4,008,814.44
	Option 1
13	4,260	CY	$ 9.10	$ 38,766.00	$ 12.00	$ 51,120.00	$ 17.21	$ 206.52	$ 73,314.60	$
14	6,480	CY	$ 5.62	$ 36,417.60	$ 9.00	$ 58,320.00	$ 10.12	$ 91.08	$ 65,577.60	$
15	1	LS		$ 3,484.98		$ 4,000.00		$ 4,500.00	$ 3,400.00	$
16	300	Tons	$ 35.29	$ 10,587.00	$ 35.00	$ 10,500.00	$ 30.10	$ 1,053.50	$ 9,030.00
17	2,530	Tons	$ 62.10	$ 157,113.00	$ 50.00	$ 126,500.00	$ 48.34	$ 2,417.00	$ 122,300.20
18	1	LS		$ 23,250.04		$ 12,570.00		$ 15,000.00	$ 10,000.00	$
	Option 1 Total			$ 269,618.62		$ 263,010.00		$ 23,268.10	$ 283,622.40
	Base Total			$ 2,874,654.68		$ 2,984,012.00		$ 97,589,561.29	$ 4,008,814.44
	Contract Total			$ 3,144,273.30		$ 3,247,022.00		$ 97,612,829.39	$ 4,292,436.84

PAGE4

ABSTRACT OF OFFERS -			1. SOLICITATION NUMBER			PAGE 4 OF 5
			W9128F-13-B-0010
CONSTRUCTION			INSTRUCTIONS: Attach this form to Abstract of Offers - Construction, when more than 2 offers are received on a construction project. Each Continuation
CONTINUATION SHEET			sheet will accommodate 24 contract items to conform the number of items which can be entered . Use additional forms and continuation sheets as needed.
2. PROJECT TITLE			4. OFFERS (Continued)
			NO. 9		NO. 10		NO. 11
Platte River Flood Protection Project			A. OFFEROR		A. OFFEROR		A. OFFEROR
Phase 1 Shell Creek			TCW Construction		K & L Landscape and Const		Doernemann Const
Schuyler NE			Lincoln, NE		Sergeant Bluff IA		Clarskson, NE
			B. BID SECURITY (Type & Amount)		B. BID SECURITY (Type & Amount)		B. BID SECURITY (Type & Amount)
			20%		20%		20%
3. CONTRACT ITEMS			C. AMENDMENTS ACKNOWLEDGED		C. AMENDMENTS ACKNOWLEDGED		C. AMENDMENTS ACKNOWLEDGED
			3		3		3
A	B	C	D.	E.	D.	E.	D.	E.	E.	E.
ITEM #	EST. QUANTITY	UNIT	UNIT PRICE	ESTIMATED AMOUNT	UNIT PRICE	ESTIMATED AMOUNT	UNIT PRICE	UNIT PRICE	ESTIMATED AMOUNT	ESTIMATED AMOUNT
1	41,740	CY	$ 12.68	$ 529,263.20	$ 7.25	$ 302,615.00	$ 14.40	$ 104.40	$ 601,056.00	$
2	153,520	CY	$ 5.31	$ 815,191.20	$ 5.50	$ 844,360.00	$ 8.75	$ 48.13	$ 1,343,300.00	$
3	1,500	LF	$ 33.00	$ 49,500.00	$ 25.00	$ 37,500.00	$ 55.22	$ 1,380.50	$ 82,830.00	$
4	1	LS		$ 91,636.66		$ 98,713.00		$ 145,500.00	$ 48,600.00	$
5	3,400	Tons	$ 32.06	$ 109,004.00	$ 31.50	$ 107,100.00	$ 54.47	$ 1,715.81	$ 185,198.00	$
6	200	Tons	$ 58.84	$ 11,768.00	$ 55.00	$ 11,000.00	$ 67.54	$ 3,714.70	$ 13,508.00	$
7	1	LS		$ 117,343.29		$ 295,600.00		$ 172,000.00	$ 194,604.90
8	1	LS		$ 90,564.33		$ 332,500.00		$ 174,500.00	$ 170,079.00
9	1	LS		$ 421,608.21		$ 155,000.00		$ 700,000.00	$ 305,000.00	$
10	7	Ea	$ 1,930.59	$ 13,514.13	$ 55,000.00	$ 385,000.00	$ 26,149.20	$ 1,438,206,000.00	$ 183,044.40	$
11	1	LS		$ 29,538.61		$ 15,500.00		$ 44,000.00	$ 24,000.00	$
12	1	LS		$ 732,580.66		$ 596,500.00		$ 316,000.00	$ 398,400.00	$
	BASE ITEMS TOTAL			$ 3,011,512.29		$ 3,181,388.00		$ 1,439,764,963.53	$ 3,549,620.30
	Option 1
13	4,260	CY	$ 12.40	$ 52,824.00	$ 7.25	$ 30,885.00	$ 14.40	$ 104.40	$ 61,344.00	$
14	6,480	CY	$ 5.31	$ 34,408.80	$ 5.50	$ 35,640.00	$ 8.75	$ 48.13	$ 56,700.00	$
15	1	LS		$ 10,535.23		$ 9,500.00		$ 4,500.00	$ 1,500.00	$
16	300	Tons	$ 32.60	$ 9,780.00	$ 34.20	$ 10,260.00	$ 54.47	$ 1,862.87	$ 16,341.00
17	2,530	Tons	$ 57.80	$ 146,234.00	$ 55.00	$ 139,150.00	$ 67.54	$ 3,714.70	$ 170,876.20
18	1	LS		$ 47,026.67		$ 195,000.00		$ 15,000.00	$ 25,000.00	$
	Option 1 Total			$ 300,808.70		$ 420,435.00		$ 25,230.10	$ 331,761.20
	Base Total			$ 3,011,512.29		$ 3,181,388.00		$ 1,439,764,963.53	$ 3,549,620.30
	Contract Total			$ 3,312,320.99		$ 3,601,823.00		$ 1,439,790,193.63	$ 3,881,381.50

PAGE5

ABSTRACT OF OFFERS -			1. SOLICITATION NUMBER			PAGE 5 OF 5
			W9128F-13-B-0010
CONSTRUCTION			INSTRUCTIONS: Attach this form to Abstract of Offers - Construction, when more than 2 offers are received on a construction project. Each Continuation
CONTINUATION SHEET			sheet will accommodate 24 contract items to conform the number of items which can be entered . Use additional forms and continuation sheets as needed.
2. PROJECT TITLE			4. OFFERS (Continued)
			NO. 12		NO. 13		NO. 14
Platte River Flood Protection Project			A. OFFEROR		A. OFFEROR		A. OFFEROR
Phase 1 Shell Creek			FutureNet Group		TJC Engineering Inc.
Schuyler NE			Detroit MI		Prospect KY
			B. BID SECURITY (Type & Amount)		B. BID SECURITY (Type & Amount)		B. BID SECURITY (Type & Amount)
			20%		20%
3. CONTRACT ITEMS			C. AMENDMENTS ACKNOWLEDGED		C. AMENDMENTS ACKNOWLEDGED		C. AMENDMENTS ACKNOWLEDGED
			3		3
A	B	C	D.	E.	D.	E.	D.	E.	E.	E.
ITEM #	EST. QUANTITY	UNIT	UNIT PRICE	ESTIMATED AMOUNT	UNIT PRICE	ESTIMATED AMOUNT	UNIT PRICE	UNIT PRICE	ESTIMATED AMOUNT	ESTIMATED AMOUNT
1	41,740	CY	$ 23.50	$ 980,890.00	$ 7.00	$ 292,180.00				$
2	153,520	CY	$ 14.50	$ 2,226,040.00	$ 6.00	$ 921,120.00				$
3	1,500	LF	$ 28.00	$ 42,000.00	$ 90.00	$ 135,000.00				$
4	1	LS		$ 56,345.00		$ 94,000.00				$
5	3,400	Tons	$ 28.00	$ 95,200.00	$ 45.00	$ 153,000.00				$
6	200	Tons	$ 9.00	$ 1,800.00	$ 45.00	$ 9,000.00				$
7	1	LS		$ 198,500.00		$ 134,550.00
8	1	LS		$ 199,750.00		$ 93,600.00
9	1	LS		$ 695,000.00		$ 501,605.00				$
10	7	Ea	$ 14,000.00	$ 98,000.00	$ 14,000.00	$ 98,000.00				$
11	1	LS		$ 16,000.00		$ 10,000.00				$
12	1	LS		$ 1,179,750.00		$ 387,750.00				$
	BASE ITEMS TOTAL			$ 5,789,275.00		$ 2,829,805.00
	Option 1
13	4,260	CY	$ 9.00	$ 38,340.00	$ 6.00	$ 25,560.00				$
14	6,480	CY	$ 17.50	$ 113,400.00	$ 6.00	$ 38,880.00				$
15	1	LS		$ 15,500.00		$ 6,000.00				$
16	300	Tons	$ 23.00	$ 6,900.00	$ 45.00	$ 13,500.00
17	2,530	Tons	$ 27.00	$ 68,310.00	$ 45.00	$ 113,850.00
18	1	LS		$ 99,750.00		$ 50,000.00				$
	Option 1 Total			$ 342,200.00		$ 247,790.00
	Base Total			$ 5,789,275.00		$ 2,829,805.00
	Contract Total			$ 6,131,475.00		$ 3,077,595.00

G6CTXSDH:

etimatied amount of $18K in bid relects a $90 unit price, contractor used $9

G6CTXSDH:

Contractor's amount on bid of $38K incorrectly recorded as the total for option 1 is correct

TOTALS

Offeror 13	TJC Engineering Inc.	$ 3,077,595.00
Offeror 6	Valley Corp	$ 3,144,273.30
Offeror 7	Coastal Environmental Group	$ 3,247,022.00
Offeror 9	TCW Construction	$ 3,312,320.99
Offeror 3	Range and Civil Construction	$ 3,454,302.40
Offeror 10	K & L Landscape and Const	$ 3,601,823.00
Offeror 4	HB Construction Inc	$ 3,896,554.00
Offeror 1	Phillips Hardy Inc	$ 4,085,908.00
Offeror 8	Pruss Excavation	$ 4,292,436.84
Offeror 5	Commercial Contractors	$ 4,438,890.00
Offeror 2	HDB Construction	$ 4,720,634.27
Offeror 12	FutureNet Group	$ 6,131,475.00
Offeror 11	Doernemann Const	$ 3,881,381.50

File details come from the government source that posted it. Updated Nov 14, 2017.