C04-Official Abstract of Bids-W912EQ22B0006.pdf

UNIT EXTENDED UNIT EXTENDED UNIT EXTENDED UNIT EXTENDED UNIT EXTENDED UNIT EXTENDED UNIT EXTENDED UNIT EXTENDED UNIT EXTENDED UNIT EXTENDED UNIT EXTENDED

NO. DESCRIPTION QTY U/M PRICE AMOUNT PRICE AMOUNT PRICE AMOUNT PRICE AMOUNT PRICE AMOUNT PRICE AMOUNT PRICE AMOUNT PRICE AMOUNT PRICE AMOUNT PRICE AMOUNT PRICE AMOUNT

NO

BREAKDOWN

WATER SERVICE

1 Fire Hydrant, Dry Barrel 36" Bury Depth 4 LF $7,532.50 $30,130.00 $3,500.00 $14,000.00 $9,434.88 $37,739.52 $9,984.00 $39,936.00 $10,000.00 $40,000.00 $12,000.00 $48,000.00 $11,806.07 $47,224.28 $41,168.82 $11,751.28 $47,005.12 $12,848.83 $51,395.32 $6,000.00 $24,000.00

2 3/4" Water Service Pipe 3,038 LF $8.63 $26,217.94 $17.25 $52,405.50 $22.11 $67,170.18 $23.40 $71,089.20 $45.00 $136,710.00 $36.96 $112,284.48 $30.70 $93,266.60 $44,738.35 $19.34 $58,754.92 $28.28 $85,901.45 $7.25 $22,025.50

3 3/4" Water Service Taps 99 EA $895.73 $88,677.27 $402.50 $39,847.50 $1,142.51 $113,108.49 $1,209.00 $119,691.00 $500.00 $49,500.00 $1,680.00 $166,320.00 $3,027.34 $299,706.66 $61,860.65 $593.50 $58,756.50 $657.15 $65,057.70 $950.00 $94,050.00

4 3/4" Water Service Shut Off Valves 99 EA $195.94 $19,398.06 $287.50 $28,462.50 $464.37 $45,972.63 $491.40 $48,648.60 $500.00 $49,500.00 $560.00 $55,440.00 $984.42 $97,457.58 $46,424.07 $237.40 $23,502.60 $510.55 $50,544.01 $475.00 $47,025.00

5 Water Service Coordination & Fees- Main to Meter Install by Utility1 LS $18,126.00 $18,126.00 $4,025.00 $4,025.00 $11,340.00 $11,340.00 $12,000.00 $12,000.00 $15,000.00 $15,000.00 $39,200.00 $39,200.00 $34,778.64 $34,778.64 $10,292.21 $22,219.88 $22,219.88 $13,528.65 $13,528.65 $12,000.00 $12,000.00

6 4" Water Main Pipe 1,848 LF $22.55 $41,672.40 $28.75 $53,130.00 $64.86 $119,861.28 $68.64 $126,846.72 $67.00 $123,816.00 $109.76 $202,836.48 $94.75 $175,098.00 $68,302.08 $44.44 $82,125.12 $37.44 $69,187.63 $48.00 $88,704.00

7 4" Gate Valve w/ Cast Iron Box 2 EA $1,535.00 $3,070.00 $747.50 $1,495.00 $4,054.05 $8,108.10 $4,290.00 $8,580.00 $6,500.00 $13,000.00 $2,800.00 $5,600.00 $2,948.65 $5,897.30 $5,289.90 $1,110.99 $2,221.98 $2,424.68 $4,849.36 $2,100.00 $4,200.00

8 6" Water Main Pipe 3,358 LF $27.35 $91,852.24 $47.32 $158,908.96 $76.66 $257,424.28 $81.12 $272,400.96 $87.00 $292,146.00 $156.80 $526,534.40 $126.89 $426,096.62 $188,106.77 $55.55 $186,536.90 $50.15 $168,400.43 $78.00 $261,955.20

9 6" Gate Valve w/ Cast Iron Box 8 EA $2,254.75 $18,038.00 $1,092.50 $8,740.00 $5,896.80 $47,174.40 $6,240.00 $49,920.00 $7,500.00 $60,000.00 $3,360.00 $26,880.00 $6,577.77 $52,622.16 $32,349.24 $4,406.73 $35,253.84 $4,850.26 $38,802.06 $2,200.00 $17,600.00

10 6" Double Check Valve Backflow Preventer Assembly 1 EA $6,316.00 $6,316.00 $2,875.00 $2,875.00 $25,061.40 $25,061.40 $26,520.00 $26,520.00 $35,000.00 $35,000.00 $44,800.00 $44,800.00 $23,437.57 $23,437.57 $17,643.78 $88,134.62 $88,134.62 $33,428.84 $33,428.84 $14,500.00 $14,500.00

SEWER SERVICE XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX

11 8" Gravity Sewer Pipe 4,535 LF $81.78 $370,872.30 $40.25 $182,533.75 $122.36 $554,902.60 $129.48 $587,191.80 $90.00 $408,150.00 $242.00 $1,097,470.00 $110.43 $500,800.05 $534,268.35 $77.77 $352,686.95 $72.23 $327,542.32 $150.00 $680,250.00

12 4" Gravity Sewer Service Pipe 2,745 LF $30.68 $84,216.60 $28.75 $78,918.75 $98.77 $271,123.65 $104.52 $286,907.40 $75.00 $205,875.00 $144.30 $396,103.50 $59.95 $164,562.75 $161,694.23 $55.55 $152,484.75 $65.43 $179,607.02 $102.00 $279,990.00

13 Cleanout (Service and Main Line) 102 EA $655.13 $66,823.26 $172.50 $17,595.00 $700.25 $71,425.50 $741.00 $75,582.00 $750.00 $76,500.00 $896.00 $91,392.00 $2,282.01 $232,765.02 $90,006.84 $576.04 $58,756.08 $847.65 $86,460.01 $1,400.00 $142,800.00

14 Main Line Service Tee/Wye 99 EA $2,147.07 $212,559.93 $575.00 $56,925.00 $324.32 $32,107.68 $343.20 $33,976.80 $750.00 $74,250.00 $555.00 $54,945.00 $857.39 $84,881.61 $31,185.00 $593.50 $58,756.50 $1,923.42 $190,418.74 $1,250.00 $123,750.00

15 Manhole (Typical) 12 EA $9,066.00 $108,792.00 $5,175.00 $62,100.00 $7,665.84 $91,990.08 $8,112.00 $97,344.00 $7,500.00 $90,000.00 $8,400.00 $100,800.00 $19,531.87 $234,382.44 $91,668.00 $9,998.95 $119,987.40 $9,809.88 $117,718.57 $12,500.00 $150,000.00

16 Connect to Existing Gravity Main 1 LS $31,788.00 $31,788.00 $3,680.00 $3,680.00 $6,928.74 $6,928.74 $7,332.00 $7,332.00 $25,000.00 $25,000.00 $9,775.00 $9,775.00 $13,911.99 $13,911.99 $8,087.31 $35,253.85 $35,253.85 $7,571.95 $7,571.95 $7,500.00 $7,500.00

17 Connect to Existing Manhole 1 LS $31,490.00 $31,490.00 $3,910.00 $3,910.00 $3,464.37 $3,464.37 $3,666.00 $3,666.00 $10,000.00 $10,000.00 $13,800.00 $13,800.00 $3,856.39 $3,856.39 $5,146.68 $37,604.10 $37,604.10 $7,894.99 $7,894.99 $7,500.00 $7,500.00

ELECTRICAL SERVICE XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX

18 Connect to Electric Utility (All Costs Upstream of Metering Structure)1 LS $7,121.00 $7,121.00 $11,500.00 $11,500.00 $32,460.42 $32,460.42 $34,349.64 $34,349.64 $15,000.00 $15,000.00 $34,500.00 $34,500.00 $18,039.24 $18,039.24 $30,832.73 $266,306.45 $266,306.45 $67,677.50 $67,677.50 $52,000.00 $52,000.00

19 30 KVA Pole Mounted Transformer 12 EA $11,394.83 $136,737.96 $20,125.00 $241,500.00 $10,541.27 $126,495.24 $11,154.78 $133,857.36 $11,500.00 $138,000.00 $10,560.00 $126,720.00 $6,000.61 $72,007.32 $120,166.20 $3,328.83 $39,945.96 $20,303.25 $243,639.00 $12,100.00 $145,200.00

20 75 KVA Pole Mounted Transformer 7 EA $11,470.43 $80,293.01 $20,125.00 $140,875.00 $16,554.84 $115,883.88 $17,518.35 $122,628.43 $15,500.00 $108,500.00 $19,800.00 $138,600.00 $15,001.32 $105,009.24 $110,077.28 $4,438.44 $31,069.08 $23,687.13 $165,809.88 $14,300.00 $100,100.00

21 112.5 KVA Pole Mounted Transformer 8 EA $17,066.38 $136,531.04 $20,125.00 $161,000.00 $18,188.68 $145,509.44 $19,247.28 $153,978.24 $22,500.00 $180,000.00 $23,205.00 $185,640.00 $22,502.12 $180,016.96 $138,332.04 $5,548.05 $44,384.40 $30,454.88 $243,639.00 $17,830.00 $142,640.00

22 Primary Power Pole 35 EA $10,223.83 $357,834.05 $4,025.00 $140,875.00 $7,027.51 $245,962.85 $7,436.52 $260,278.20 $6,000.00 $210,000.00 $7,514.00 $262,990.00 $2,239.58 $78,385.30 $233,656.50 $221.92 $7,767.20 $3,722.26 $130,279.19 $1,500.00 $52,500.00

23 Primary Overhead Circuit 4,842 LF $50.34 $243,746.28 $28.74 $139,150.00 $7.89 $38,203.38 $8.35 $40,411.33 $75.00 $363,150.00 $9.78 $47,330.55 $97.04 $469,867.68 $36,351.32 $44.38 $214,887.96 $101.52 $491,541.68 $42.00 $203,364.00

24 Primary Metering Structure 1 LS $7,768.00 $7,768.00 $34,420.50 $34,420.50 $35,724.29 $35,724.29 $37,803.48 $37,803.48 $20,000.00 $20,000.00 $39,900.00 $39,900.00 $18,039.24 $18,039.24 $32,687.39 $110,961.02 $110,961.02 $108,284.00 $108,284.00 $34,000.00 $34,000.00

25 Secondary Overhead Circuit 3,950 LF $27.38 $108,156.48 $28.75 $113,562.50 $15.57 $61,501.50 $16.47 $65,070.72 $28.00 $110,600.00 $16.50 $65,175.00 $97.04 $383,308.00 $63,871.50 $44.38 $175,301.00 $87.98 $347,523.96 $30.00 $118,506.00

26 Below Grade Secondary Circuit (Conduit & Conductors)2,971 LF $52.40 $155,680.40 $258.75 $768,746.25 $48.32 $143,558.72 $51.14 $151,927.43 $125.00 $371,375.00 $59.40 $176,477.40 $181.46 $539,117.66 $267,657.39 $343.98 $1,021,964.58 $115.05 $341,818.75 $18.00 $53,478.00

27 Secondary Power Pole 60 EA $10,377.03 $622,621.80 $4,025.00 $241,500.00 $4,527.64 $271,658.40 $4,791.15 $287,469.00 $3,500.00 $210,000.00 $4,730.00 $283,800.00 $3,137.69 $188,261.40 $258,073.20 $1,109.61 $66,576.60 $3,722.26 $223,335.75 $1,350.00 $81,000.00

28 Site Lighting - Lamp Assembly 21 EA $8,444.62 $177,337.02 $1,437.50 $30,187.50 $2,253.90 $47,331.90 $2,385.08 $50,086.76 $3,000.00 $63,000.00 $2,200.00 $46,200.00 $4,067.67 $85,421.07 $36,746.33 $1,664.42 $34,952.82 $4,737.43 $99,485.93 $3,410.00 $71,610.00

29 MHU Service / Power Disconnect 99 EA $5,288.03 $523,514.97 $517.50 $51,232.50 $8,122.99 $804,176.01 $8,595.76 $850,979.84 $2,500.00 $247,500.00 $8,030.00 $794,970.00 $4,075.23 $403,447.77 $861,475.23 $2,219.22 $219,702.78 $3,045.49 $301,503.26 $2,400.00 $237,600.00

MISC. SITE SERVICE XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX

30 Fencing - 6' with Privacy Screen 2,308 LF $50.55 $116,669.40 $40.25 $92,897.00 $52.45 $121,054.60 $55.50 $128,092.58 $40.00 $92,320.00 $46.20 $106,629.60 $47.18 $108,891.44 $157,278.66 $76.37 $176,261.96 $72.69 $167,758.45 $70.00 $161,560.00

31 Fencing - 8' with Privacy Screen 1,356 LF $87.54 $118,704.24 $51.75 $58,011.75 $89.85 $100,721.85 $95.07 $106,574.86 $50.00 $56,050.00 $79.20 $88,783.20 $72.07 $80,790.47 $111,348.93 $104.83 $117,514.43 $121.14 $135,800.99 $88.00 $119,328.00

32 Fencing Gates (Various Sizes) 1 EA $6,952.00 $6,952.00 $23,000.00 $23,000.00 $20,004.89 $20,004.89 $21,169.20 $21,169.20 $15,000.00 $15,000.00 $4,995.00 $4,995.00 $4,392.06 $4,392.06 $2,793.95 $14,689.10 $14,689.10 $9,691.31 $9,691.31 $5,000.00 $5,000.00

33 Post Mounted Street Sign 8 EA $526.88 $4,215.04 $632.50 $5,060.00 $921.38 $7,371.04 $975.00 $7,800.00 $750.00 $6,000.00 $784.00 $6,272.00 $7,045.63 $56,365.04 $5,885.88 $1,101.68 $8,813.44 $888.38 $7,107.00 $950.00 $7,600.00

34 Flexible Dileneator Posts 1 LS $527.00 $527.00 $5,175.00 $5,175.00 $2,948.40 $2,948.40 $3,120.00 $3,120.00 $7,500.00 $7,500.00 $5,040.00 $5,040.00 $18,985.54 $18,985.54 $5,173.25 $5,875.64 $5,875.64 $807.61 $807.61 $950.00 $950.00

35 Pet Waste Station 1 EA $549.00 $549.00 $862.50 $862.50 $1,547.91 $1,547.91 $1,638.00 $1,638.00 $1,000.00 $1,000.00 $1,680.00 $1,680.00 $5,443.76 $5,443.76 $483.95 $2,937.82 $2,937.82 $4,175.40 $4,175.40 $1,500.00 $1,500.00

36 Bus Stop (Not Including Concrete) 1 EA $16,619.00 $16,619.00 $8,625.00 $8,625.00 $19,164.60 $19,164.60 $20,280.00 $20,280.00 $50,000.00 $50,000.00 $17,528.00 $17,528.00 $26,456.99 $26,456.99 $41,755.56 $58,756.41 $58,756.41 $27,731.91 $27,731.91 $25,000.00 $25,000.00

37 Mail Box Assembly (Not Including Concrete) 1 EA $18,737.00 $18,737.00 $51,750.00 $51,750.00 $40,599.47 $40,599.47 $42,962.40 $42,962.40 $55,000.00 $55,000.00 $36,960.00 $36,960.00 $34,433.44 $34,433.44 $62,507.45 $52,880.77 $52,880.77 $63,616.85 $63,616.85 $21,000.00 $21,000.00

38 Dumpster Pad (Not Including Concrete) 1 EA $10,756.00 $10,756.00 $17,250.00 $17,250.00 $4,186.73 $4,186.73 $4,430.40 $4,430.40 $10,000.00 $10,000.00 $44,800.00 $44,800.00 $11,705.73 $11,705.73 $23,113.86 $29,378.21 $29,378.21 $14,781.40 $14,781.40 $9,500.00 $9,500.00

39 DOTD Driveway Apron (Inc. Concrete) 2 EA $25,343.50 $50,687.00 $28,750.00 $57,500.00 $54,545.40 $109,090.80 $57,720.00 $115,440.00 $43,750.00 $87,500.00 $78,400.00 $156,800.00 $54,121.48 $108,242.96 $112,067.34 $52,880.77 $105,761.54 $128,792.84 $257,585.68 $55,000.00 $110,000.00

40 Concrete - UFAS Pads, Misc. 58,370 SF $8.99 $524,746.30 $8.05 $469,878.50 $9.22 $538,171.40 $9.75 $569,107.50 $12.00 $700,440.00 $18.15 $1,059,415.50 $10.89 $635,649.30 $910,134.23 $15.10 $881,387.00 $36.87 $2,152,142.88 $13.00 $758,810.00

41 Aggregate - MHU Pads, UFAS Pads, Roads, Streets, Misc.259,021 SF $1.53 $396,302.13 $2.88 $744,685.38 $3.39 $878,081.19 $3.59 $929,367.35 $6.00 $1,554,126.00 $5.51 $1,427,853.26 $5.46 $1,414,254.66 $927,424.70 $8.30 $2,149,874.30 $4.55 $1,178,008.86 $15.00 $3,885,315.00

42 Aggregate - Roads / Streets 111,674 SF $2.00 $223,348.00 $2.88 $321,062.75 $4.42 $493,599.08 $4.68 $522,634.32 $7.50 $837,555.00 $6.83 $762,175.05 $47.30 $552,180.20 $490,137.19 $8.30 $926,894.20 $4.70 $524,512.51 $15.00 $1,675,110.00

GENERAL XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX XXX

43 Overhead, Incidentals, and Other Costs Not Otherwise Specified1 LS $2,225,753.00 $2,225,753.00 $273,300.00 $273,300.00 $442,133.36 $442,133.36 $362,497.20 $362,497.20 $2,335,839.00 $2,335,839.00 $2,120,100.00 $2,120,100.00 $1,419,960.53 $1,419,960.53 $1,825,282.29 $1,528,262.22 $1,528,262.22 $1,109,617.20 $1,109,617.20 $928,000.00 $928,000.00

44 Mobilization 1 LS $85,897.00 $85,897.00 $180,877.92 $180,877.92 $146,918.77 $146,918.77 $155,469.60 $155,469.60 $550,000.00 $550,000.00 $702,900.00 $702,900.00 $811,428.07 $811,428.07 $363,540.87 $1,057,615.44 $1,057,615.44 $59,182.32 $59,182.32 $525,000.00 $525,000.00

45 Demobilization 1 LS $40,224.00 $40,224.00 $25,000.00 $25,000.00 $36,327.53 $36,327.53 $38,441.83 $38,441.83 $100,000.00 $100,000.00 $57,750.00 $57,750.00 $426,510.00 $426,510.00 $50,177.27 $916,600.05 $916,600.05 $27,631.15 $27,631.15 $45,000.00 $45,000.00

46 Bonding 1 LS $75,940.00 $75,940.00 $100,000.00 $100,000.00 $123,006.00 $123,006.00 $134,383.09 $134,383.09 $285,000.00 $285,000.00 $263,500.00 $263,500.00 $219,322.06 $219,322.06 $214,862.40 $241,393.46 $241,393.46 $189,497.00 $189,497.00 $285,000.00 $285,000.00

Judy Stallion, Bid Opening Officer

US ARMY, CORPS OF ENGINEERS - MEMPHIS DISTRICT ABSTRACT OF BIDS

OFFICIAL ABSTRACT

$8,932,127.17 $11,928,756.95 $10,192,495.47 $11,833,520.70

38% 11% 7% 30% 44% 35% 14% 43% 28% 42%

$6,918,296.55 $7,219,881.24 $10,484,902.00 $12,057,665.42 $10,966,678.79GRAND TOTAL ITEMS 0001-0046 $7,724,008.12 $5,279,037.01

VARIATION FROM GOVERNMENT ESTIMATE ---------------------------------------------------------------------------------->>>>>>>>>>

INVITATION NO.: W912EQ-22-B-0006 GOVT. ESTIMATE BIDDER #1 BIDDER #2

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

TITLE: Rainbow Group Site MEMPHIS

DISTRICT Cypress Solutions LLC Lakey, Inc.

BID OPENING DATE AND TIME: 04/19/2022 AT 11:45AM COST 38562 Cardinal CT 201 E. Frank Avenue Suite 101

SMALL BUSINESS DETERMINATION: Women Owned Stafford

Act Eligible Business

ENGINEERING Prairieville, Louisiana 70769 Lufkin, Texas 75901

NUMBER OF AMENDMENTS: 4

BIDDER #4

BM Grace, Inc.

11505 Perkins Rd. Bldg. 2Ste D

Baton Rouge, LA 70810

BIDDER #3

Vanguard Pacific

14051 County Road 9

Foley, AL 36535

BIDDER #6

WQRI Joint Venture LLC

4203 Gardendale St Ste 210C

San Antonio, TX 78229

BIDDER #5

J. Star Enterprises, Inc.

2882 Allen Street

New Orleans, LA 70119

BIDDER #8

K-Belle Consultants, LLC

8603 Oak Street

New Orleans, LA 70118

BIDDER #7

Quality First Construction, LLC

1254 N. Columbia Street

Covington, LA 70433

BIDDER #9

Titan-Persons JV

130 E. Washington Ave Suite 11

Athens, TN 37303

BIDDER #10

Strategic Planning Associates, LLC

5037 Veterans BLVD, #1D

Metairie, LA 70006