BidAbstract_W912PL-15-B-0010.pdf

NO. CONTRACTOR LOCATION

TOTAL BID

AMOUNT

1 $22,503,118.00 2 $22,896,388.00 3 Cayo, LLC Fort Worth, TX $27,470,038.00 4 Harper Contracting, Inc. Salt Lake City, UT $28,057,704.00

Government Estimate $20,166,457.00

ABSTRACT OF BIDS

Invitation for Bids - W912PL-15-B-0010 for Santa Ana River Mainstem, Lower Santa Ana River Channel

Orange County, California Reach 9 Phase 5a, North Bank Protection

John S. Meek Company, Inc. Gardena, CA Vortex Marine Construction, Inc. Antioch, CA

With 4 Amendments

Bid Opening Date: September 9, 2015

SARM Lower Santa Ana River Channel Reach 9 Phase 5a, North Bank Protection

W912PL-15-B-0010

John S. Meek

Base Bid Items

Item Description Quantity Unit Unit Price Amount

0001 Diversion and Control of Water 1 Job JA 385,000.00$

0002 Traffic Control Plan and Implementation 1 Job JA 495,000.00$

0003 15-ft ABC Maintenance Road 1 Job JA 122,300.00$

0004 Temporary Access Ramp(s) 1 Job JA 68,320.00$

0005 Sheet Pile Instrumentation 1 Job JA 345,000.00$

0006 Temporary Fencing 1 Job JA 72,270.00$

0007 Riding and Hiking Trail 1 Job JA 228,415.00$

0008 As-Built Drawings 1 Job JA 32,500.00$

0009 Clearing 6.5 AC $17,400.00 113,100.00$

0010 Grubbing 1.0 AC $12,630.00 12,630.00$

0011 Excavation 33,000 CY $15.80 521,400.00$

0012 Compacted Fill and Backfill 32,000 CY $30.80 985,600.00$

0013 Removal of Existing Slope Stone 12,000 Ton $25.85 310,200.00$

0014 24-inch Grouted Stone Slope Protection 3,000 Ton $62.50 187,500.00$

0015 Grouting Stone 700 CY $161.00 112,700.00$

0016 6-inch Bedding Material 800 Ton $58.50 46,800.00$

0017 Salvage Of Exist. Stone, Toe-Down Launching Stone 900 CY $38.80 34,920.00$

0018 Sheet Pile 170,000 SF $64.00 10,880,000.00$

0019 Sheet Pile Concrete Cap 3,275 LF $250.00 818,750.00$

0020 Sound Barrier Wall 4,600 LF $158.00 726,800.00$

Gardena, CA 90248 14732 So. Maple Avenue John S. Meek Company, Inc.

Invitation for Bids - # W912PL-15-B-0010 Santa Ana River Mainstem, Lower Santa Ana River Channel

Reach 9 Phase 5a, North Bank Protection 4 Amendments

W912PL-15-B-0010

John S. Meek

Item Description Quantity Unit Unit Price Amount

0021 Tieback Tendons 328 EA $7,380.00 2,420,640.00$

0022 Remove Existing Bikeway 3,504 LF $35.00 122,640.00$

0023 Installation of New Bikeway 3,504 LF $59.00 206,736.00$

0024 Cable Fence 3,504 LF $25.00 87,600.00$

0025 Landscape Planting and Maintenance 5.5 AC $43,000.00 236,500.00$

0026 Temporary Irrigation 5.5 AC $25,000.00 137,500.00$

0027 84-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $153,860.00 153,860.00$

0028 60-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $123,235.00 123,235.00$

0029 48-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $87,345.00 87,345.00$

0030 36-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $102,000.00 102,000.00$

0031 27-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $79,900.00 79,900.00$

0032 Installation of 8-inch Dia. PVC Bikeway Drainage System 3 EA $2,100.00 6,300.00$

0033 Installation of Survey Monuments 32 EA $275.00 8,800.00$

0034 Installation of Station Markers 7 EA $250.00 1,750.00$

0035 Weep Hole Drainage System 440 LF $43.00 18,920.00$

20,292,931.00$ ESTIMATED AMOUNT OF BASE BID :

(Line Items 0001 through 0035)

W912PL-15-B-0010

John S. Meek

Option Bid Items

Item Description Quantity Unit Unit Price Amount

0036 Diversion and Control of Water 1 Job JA 53,000.00$

0037 Traffic Control Plan and Implementation 1 Job JA 8,000.00$

0038 15-ft ABC Maintenance Road 1 Job JA 17,500.00$

0039 Removal and Replacement of Access Ramp and Turnaround 1 Job JA 229,500.00$

0040 Installation of Inclinometer and Survey Markers 1 Job JA

115,000.00$

0041 Shoring Plan and Implementation 1 Job JA 180,000.00$

0042 Contingency Shoring Plan and Implementation 1 Job JA

275,000.00$

0043 Temporary Fencing 1 Job JA 7,900.00$

0044 As-Built Drawings 1 Job JA 7,500.00$

0045 Clearing 2.0 AC $12,000.00 24,000.00$

0046 Grubbing 0.2 AC $12,000.00 2,400.00$

0047 Excavation 17,000 CY $13.00 221,000.00$

0048 Compacted Fill and Backfill 14,000 CY $13.50 189,000.00$

0049 Removal of Existing Slope Stone 2,000 Ton $28.75 57,500.00$

0050 24-inch Grouted Stone Slope Protection 4,800 Ton $46.00 220,800.00$

0051 Grouting Stone 1,300 CY $143.75 186,875.00$

0052 6-inch Bedding Material 1,300 Ton $46.00 59,800.00$

0053 Salvage Of Exist. Stone, Toe-Down Launching Stone 1,300 CY $34.50 44,850.00$

0054 Sound Barrier Wall 680 LF $124.75 84,830.00$

0055 Remove Existing Bikeway 50 LF $35.00 1,750.00$

0056 Installation of New Bikeway 50 LF $59.00 2,950.00$

W912PL-15-B-0010

John S. Meek

Item Description Quantity Unit Unit Price Amount

0057 Cable Fence 50 LF $94.00 4,700.00$

0058 Landscape Planting and Maintenance 1.25 AC $56,000.00 70,000.00$

0059 Temporary Irrigation 1.25 AC $24,000.00 30,000.00$

0060 60-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $89,300.00 89,300.00$

0061 Installation of Survey Monuments 6 EA $275.00 1,650.00$

0062 Installation of Station Markers 2 EA $250.00 500.00$

0063 Weep Hole Drainage System 638 LF $39.00 24,882.00$

2,210,187.00$

22,503,118.00$ TOTAL ESTIMATED AMOUNT :

(Base Bid and Option Bid Items)

ESTIMATED AMOUNT OF OPTION :

(Line Items 0036 through 0063)

W912PL-15-B-0010

Vortex

Base Bid Items

Item Description Quantity Unit Unit Price Amount

0001 Diversion and Control of Water 1 Job JA 1,200,000.00$

0002 Traffic Control Plan and Implementation 1 Job JA 300,000.00$

0003 15-ft ABC Maintenance Road 1 Job JA 120,000.00$

0004 Temporary Access Ramp(s) 1 Job JA 75,000.00$

0005 Sheet Pile Instrumentation 1 Job JA 250,000.00$

0006 Temporary Fencing 1 Job JA 90,000.00$

0007 Riding and Hiking Trail 1 Job JA 150,000.00$

0008 As-Built Drawings 1 Job JA 10,000.00$

0009 Clearing 6.5 AC $45,000.00 292,500.00$

0010 Grubbing 1.0 AC $70,000.00 70,000.00$

0011 Excavation 33,000 CY $20.00 660,000.00$

0012 Compacted Fill and Backfill 32,000 CY $20.00 640,000.00$

0013 Removal of Existing Slope Stone 12,000 Ton $20.00 240,000.00$

0014 24-inch Grouted Stone Slope Protection 3,000 Ton $92.00 276,000.00$

0015 Grouting Stone 700 CY $270.00 189,000.00$

0016 6-inch Bedding Material 800 Ton $85.00 68,000.00$

0017 Salvage Of Exist. Stone, Toe-Down Launching Stone 900 CY $50.00 45,000.00$

0018 Sheet Pile 170,000 SF $61.40 10,438,000.00$

0019 Sheet Pile Concrete Cap 3,275 LF $120.00 393,000.00$

0020 Sound Barrier Wall 4,600 LF $115.00 529,000.00$

1 Maritime Way Antioch, CA 94509

Invitation for Bids - # W912PL-15-B-0010 Santa Ana River Mainstem, Lower Santa Ana River Channel

Reach 9 Phase 5a, North Bank Protection 4 Amendments

Vortex Marine Construction, Inc.

W912PL-15-B-0010

Vortex

Item Description Quantity Unit Unit Price Amount

0021 Tieback Tendons 328 EA $5,800.00 1,902,400.00$

0022 Remove Existing Bikeway 3,504 LF $25.00 87,600.00$

0023 Installation of New Bikeway 3,504 LF $250.00 876,000.00$

0024 Cable Fence 3,504 LF $27.00 94,608.00$

0025 Landscape Planting and Maintenance 5.5 AC $45,000.00 247,500.00$

0026 Temporary Irrigation 5.5 AC $27,000.00 148,500.00$

0027 84-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $150,000.00 150,000.00$

0028 60-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $140,000.00 140,000.00$

0029 48-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $135,000.00 135,000.00$

0030 36-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $120,000.00 120,000.00$

0031 27-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $85,000.00 85,000.00$

0032 Installation of 8-inch Dia. PVC Bikeway Drainage System 3 EA $5,500.00 16,500.00$

0033 Installation of Survey Monuments 32 EA $1,200.00 38,400.00$

0034 Installation of Station Markers 7 EA $800.00 5,600.00$

0035 Weep Hole Drainage System 440 LF $85.00 37,400.00$

20,120,008.00$ ESTIMATED AMOUNT OF BASE BID :

W912PL-15-B-0010

Vortex

Option Bid Items

Item Description Quantity Unit Unit Price Amount

0036 Diversion and Control of Water 1 Job JA 100,000.00$

0037 Traffic Control Plan and Implementation 1 Job JA 20,000.00$

0038 15-ft ABC Maintenance Road 1 Job JA 30,000.00$

0039 Removal and Replacement of Access Ramp and Turnaround 1 Job JA 32,000.00$

0040 Installation of Inclinometer and Survey Markers 1 Job JA

110,000.00$

0041 Shoring Plan and Implementation 1 Job JA 200,000.00$

0042 Contingency Shoring Plan and Implementation 1 Job JA

200,000.00$

0043 Temporary Fencing 1 Job JA 30,000.00$

0044 As-Built Drawings 1 Job JA 3,000.00$

0045 Clearing 2.0 AC $40,000.00 80,000.00$

0046 Grubbing 0.2 AC $60,000.00 12,000.00$

0047 Excavation 17,000 CY $15.00 255,000.00$

0048 Compacted Fill and Backfill 14,000 CY $20.00 280,000.00$

0049 Removal of Existing Slope Stone 2,000 Ton $20.00 40,000.00$

0050 24-inch Grouted Stone Slope Protection 4,800 Ton $90.00 432,000.00$

0051 Grouting Stone 1,300 CY $300.00 390,000.00$

0052 6-inch Bedding Material 1,300 Ton $80.00 104,000.00$

0053 Salvage Of Exist. Stone, Toe-Down Launching Stone 1,300 CY $50.00 65,000.00$

0054 Sound Barrier Wall 680 LF $130.00 88,400.00$

0055 Remove Existing Bikeway 50 LF $25.00 1,250.00$

0056 Installation of New Bikeway 50 LF $470.00 23,500.00$

W912PL-15-B-0010

Vortex

Item Description Quantity Unit Unit Price Amount

0057 Cable Fence 50 LF $30.00 1,500.00$

0058 Landscape Planting and Maintenance 1.25 AC $45,000.00 56,250.00$

0059 Temporary Irrigation 1.25 AC $17,000.00 21,250.00$

0060 60-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $140,000.00 140,000.00$

0061 Installation of Survey Monuments 6 EA $900.00 5,400.00$

0062 Installation of Station Markers 2 EA $800.00 1,600.00$

0063 Weep Hole Drainage System 638 LF $85.00 54,230.00$

2,776,380.00$

22,896,388.00$

(Line Items 0036 through 0063)

TOTAL ESTIMATED AMOUNT :

(Base Bid and Option Bid Items)

W912PL-15-B-0010

Cayo

Base Bid Items

Item Description Quantity Unit Unit Price Amount

0001 Diversion and Control of Water 1 Job JA 1,390,000.00$

0002 Traffic Control Plan and Implementation 1 Job JA 725,000.00$

0003 15-ft ABC Maintenance Road 1 Job JA 102,000.00$

0004 Temporary Access Ramp(s) 1 Job JA 575,000.00$

0005 Sheet Pile Instrumentation 1 Job JA 235,000.00$

0006 Temporary Fencing 1 Job JA 155,000.00$

0007 Riding and Hiking Trail 1 Job JA 202,000.00$

0008 As-Built Drawings 1 Job JA 18,000.00$

0009 Clearing 6.5 AC $2,000.00 13,000.00$

0010 Grubbing 1.0 AC $6,500.00 6,500.00$

0011 Excavation 33,000 CY $6.00 198,000.00$

0012 Compacted Fill and Backfill 32,000 CY $14.50 464,000.00$

0013 Removal of Existing Slope Stone 12,000 Ton $17.00 204,000.00$

0014 24-inch Grouted Stone Slope Protection 3,000 Ton $55.00 165,000.00$

0015 Grouting Stone 700 CY $230.00 161,000.00$

0016 6-inch Bedding Material 800 Ton $43.00 34,400.00$

0017 Salvage Of Exist. Stone, Toe-Down Launching Stone 900 CY $12.00 10,800.00$

0018 Sheet Pile 170,000 SF $83.00 14,110,000.00$

0019 Sheet Pile Concrete Cap 3,275 LF $311.00 1,018,525.00$

0020 Sound Barrier Wall 4,600 LF $54.00 248,400.00$

Invitation for Bids - # W912PL-15-B-0010 Santa Ana River Mainstem, Lower Santa Ana River Channel

Reach 9 Phase 5a, North Bank Protection 4 Amendments

Bid Opening Date: September 9, 2015

CAYO, LLC

1400 Everman Pkwy, Suite 127 Fort Worth, TX 76140

W912PL-15-B-0010

Cayo

Item Description Quantity Unit Unit Price Amount

0021 Tieback Tendons 328 EA $4,000.00 1,312,000.00$

0022 Remove Existing Bikeway 3,504 LF $30.00 105,120.00$

0023 Installation of New Bikeway 3,504 LF $129.00 452,016.00$

0024 Cable Fence 3,504 LF $18.00 63,072.00$

0025 Landscape Planting and Maintenance 5.5 AC $64,000.00 352,000.00$

0026 Temporary Irrigation 5.5 AC $43,000.00 236,500.00$

0027 84-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $170,000.00 170,000.00$

0028 60-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $110,000.00 110,000.00$

0029 48-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $80,000.00 80,000.00$

0030 36-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $75,000.00 75,000.00$

0031 27-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $55,000.00 55,000.00$

0032 Installation of 8-inch Dia. PVC Bikeway Drainage System 3 EA $3,900.00 11,700.00$

0033 Installation of Survey Monuments 32 EA $615.00 19,680.00$

0034 Installation of Station Markers 7 EA $705.00 4,935.00$

0035 Weep Hole Drainage System 440 LF $38.00 16,720.00$

23,099,368.00$ ESTIMATED AMOUNT OF BASE BID :

W912PL-15-B-0010

Cayo

Option Bid Items

Item Description Quantity Unit Unit Price Amount

0036 Diversion and Control of Water 1 Job JA 1,500,000.00$

0037 Traffic Control Plan and Implementation 1 Job JA 60,000.00$

0038 15-ft ABC Maintenance Road 1 Job JA 20,000.00$

0039 Removal and Replacement of Access Ramp and Turnaround 1 Job JA 350,000.00$

0040 Installation of Inclinometer and Survey Markers 1 Job JA

150,000.00$

0041 Shoring Plan and Implementation 1 Job JA 180,000.00$

0042 Contingency Shoring Plan and Implementation 1 Job JA

525,000.00$

0043 Temporary Fencing 1 Job JA 5,000.00$

0044 As-Built Drawings 1 Job JA 20,000.00$

0045 Clearing 2.0 AC $20,000.00 40,000.00$

0046 Grubbing 0.2 AC $60,000.00 12,000.00$

0047 Excavation 17,000 CY $11.00 187,000.00$

0048 Compacted Fill and Backfill 14,000 CY $15.00 210,000.00$

0049 Removal of Existing Slope Stone 2,000 Ton $11.00 22,000.00$

0050 24-inch Grouted Stone Slope Protection 4,800 Ton $63.00 302,400.00$

0051 Grouting Stone 1,300 CY $200.00 260,000.00$

0052 6-inch Bedding Material 1,300 Ton $50.00 65,000.00$

0053 Salvage Of Exist. Stone, Toe-Down Launching Stone 1,300 CY $12.00 15,600.00$

0054 Sound Barrier Wall 680 LF $55.00 37,400.00$

0055 Remove Existing Bikeway 50 LF $30.00 1,500.00$

0056 Installation of New Bikeway 50 LF $315.00 15,750.00$

W912PL-15-B-0010

Cayo

Item Description Quantity Unit Unit Price Amount

0057 Cable Fence 50 LF $100.00 5,000.00$

0058 Landscape Planting and Maintenance 1.25 AC $90,000.00 112,500.00$

0059 Temporary Irrigation 1.25 AC $80,000.00 100,000.00$

0060 60-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $140,000.00 140,000.00$

0061 Installation of Survey Monuments 6 EA $1,000.00 6,000.00$

0062 Installation of Station Markers 2 EA $1,500.00 3,000.00$

0063 Weep Hole Drainage System 638 LF $40.00 25,520.00$

4,370,670.00$

27,470,038.00$

ESTIMATED AMOUNT OF OPTION :

(Line Items 0036 through 0063)

TOTAL ESTIMATED AMOUNT :

W912PL-15-B-0010

Harper Contracting

Base Bid Items

Item Description Quantity Unit Unit Price Amount

0001 Diversion and Control of Water 1 Job JA 650,000.00$

0002 Traffic Control Plan and Implementation 1 Job JA 860,000.00$

0003 15-ft ABC Maintenance Road 1 Job JA 180,000.00$

0004 Temporary Access Ramp(s) 1 Job JA 60,000.00$

0005 Sheet Pile Instrumentation 1 Job JA 260,000.00$

0006 Temporary Fencing 1 Job JA 20,000.00$

0007 Riding and Hiking Trail 1 Job JA 94,000.00$

0008 As-Built Drawings 1 Job JA 10,000.00$

0009 Clearing 6.5 AC $10,000.00 65,000.00$

0010 Grubbing 1.0 AC $7,500.00 7,500.00$

0011 Excavation 33,000 CY $12.00 396,000.00$

0012 Compacted Fill and Backfill 32,000 CY $15.00 480,000.00$

0013 Removal of Existing Slope Stone 12,000 Ton $25.00 300,000.00$

0014 24-inch Grouted Stone Slope Protection 3,000 Ton $60.00 180,000.00$

0015 Grouting Stone 700 CY $175.00 122,500.00$

0016 6-inch Bedding Material 800 Ton $35.00 28,000.00$

0017 Salvage Of Exist. Stone, Toe-Down Launching Stone 900 CY $22.00 19,800.00$

0018 Sheet Pile 170,000 SF $92.50 15,725,000.00$

0019 Sheet Pile Concrete Cap 3,275 LF $28.00 91,700.00$

0020 Sound Barrier Wall 4,600 LF $70.00 322,000.00$

P.O. Box 18549 Salt Lake City, UT 84118

Invitation for Bids - # W912PL-15-B-0010 Santa Ana River Mainstem, Lower Santa Ana River Channel

Reach 9 Phase 5a, North Bank Protection 4 Amendments

Harper Contracting, Inc.

W912PL-15-B-0010

Harper Contracting

Item Description Quantity Unit Unit Price Amount

0021 Tieback Tendons 328 EA $9,000.00 2,952,000.00$

0022 Remove Existing Bikeway 3,504 LF $20.00 70,080.00$

0023 Installation of New Bikeway 3,504 LF $100.00 350,400.00$

0024 Cable Fence 3,504 LF $30.00 105,120.00$

0025 Landscape Planting and Maintenance 5.5 AC $60,000.00 330,000.00$

0026 Temporary Irrigation 5.5 AC $75,000.00 412,500.00$

0027 84-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $135,000.00 135,000.00$

0028 60-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $130,000.00 130,000.00$

0029 48-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $84,000.00 84,000.00$

0030 36-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $96,000.00 96,000.00$

0031 27-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $62,000.00 62,000.00$

0032 Installation of 8-inch Dia. PVC Bikeway Drainage System 3 EA $3,600.00 10,800.00$

0033 Installation of Survey Monuments 32 EA $1,000.00 32,000.00$

0034 Installation of Station Markers 7 EA $600.00 4,200.00$

0035 Weep Hole Drainage System 440 LF $43.00 18,920.00$

24,664,520.00$ ESTIMATED AMOUNT OF BASE BID :

W912PL-15-B-0010

Harper Contracting

Option Bid Items

Item Description Quantity Unit Unit Price Amount

0036 Diversion and Control of Water 1 Job JA 617,000.00$

0037 Traffic Control Plan and Implementation 1 Job JA 23,000.00$

0038 15-ft ABC Maintenance Road 1 Job JA 35,000.00$

0039 Removal and Replacement of Access Ramp and Turnaround 1 Job JA 385,000.00$

0040 Installation of Inclinometer and Survey Markers 1 Job JA

165,000.00$

0041 Shoring Plan and Implementation 1 Job JA 78,000.00$

0042 Contingency Shoring Plan and Implementation 1 Job JA

598,000.00$

0043 Temporary Fencing 1 Job JA 6,000.00$

0044 As-Built Drawings 1 Job JA 6,500.00$

0045 Clearing 2.0 AC $6,700.00 13,400.00$

0046 Grubbing 0.2 AC $9,600.00 1,920.00$

0047 Excavation 17,000 CY $12.00 204,000.00$

0048 Compacted Fill and Backfill 14,000 CY $15.00 210,000.00$

0049 Removal of Existing Slope Stone 2,000 Ton $30.00 60,000.00$

0050 24-inch Grouted Stone Slope Protection 4,800 Ton $60.00 288,000.00$

0051 Grouting Stone 1,300 CY $175.00 227,500.00$

0052 6-inch Bedding Material 1,300 Ton $35.00 45,500.00$

0053 Salvage Of Exist. Stone, Toe-Down Launching Stone 1,300 CY $14.00 18,200.00$

0054 Sound Barrier Wall 680 LF $80.00 54,400.00$

0055 Remove Existing Bikeway 50 LF $54.00 2,700.00$

0056 Installation of New Bikeway 50 LF $300.00 15,000.00$

W912PL-15-B-0010

Harper Contracting

Item Description Quantity Unit Unit Price Amount

0057 Cable Fence 50 LF $40.00 2,000.00$

0058 Landscape Planting and Maintenance 1.25 AC $94,000.00 117,500.00$

0059 Temporary Irrigation 1.25 AC $50,000.00 62,500.00$

0060 60-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $120,000.00 120,000.00$

0061 Installation of Survey Monuments 6 EA $1,405.00 8,430.00$

0062 Installation of Station Markers 2 EA $600.00 1,200.00$

0063 Weep Hole Drainage System 638 LF $43.00 27,434.00$

3,393,184.00$

28,057,704.00$

(Line Items 0036 through 0063)

TOTAL ESTIMATED AMOUNT :

W912PL-15-B-0010

IGE

Base Bid Items

Item Description Quantity Unit Unit Price Amount

0001 Diversion and Control of Water 1 Job JA 179,000.00$

0002 Traffic Control Plan and Implementation 1 Job JA 800,000.00$

0003 15-ft ABC Maintenance Road 1 Job JA 84,000.00$

0004 Temporary Access Ramp(s) 1 Job JA 60,000.00$

0005 Sheet Pile Instrumentation 1 Job JA 513,000.00$

0006 Temporary Fencing 1 Job JA 30,000.00$

0007 Riding and Hiking Trail 1 Job JA 185,500.00$

0008 As-Built Drawings 1 Job JA 28,000.00$

0009 Clearing 6.5 AC $4,200.00 27,300.00$

0010 Grubbing 1.0 AC $9,000.00 9,000.00$

0011 Excavation 33,000 CY $16.00 528,000.00$

0012 Compacted Fill and Backfill 32,000 CY $12.60 403,200.00$

0013 Removal of Existing Slope Stone 12,000 Ton $14.00 168,000.00$

0014 24-inch Grouted Stone Slope Protection 3,000 Ton $74.00 222,000.00$

0015 Grouting Stone 700 CY $165.00 115,500.00$

0016 6-inch Bedding Material 800 Ton $42.00 33,600.00$

0017 Salvage Of Exist. Stone, Toe-Down Launching Stone 900 CY $58.50 52,650.00$

0018 Sheet Pile 170,000 SF $61.50 10,455,000.00$

0019 Sheet Pile Concrete Cap 3,275 LF $197.00 645,175.00$

0020 Sound Barrier Wall 4,600 LF $91.00 418,600.00$

Reach 9 Phase 5a, North Bank Protection

Invitation for Bids - # W912PL-15-B-0010 Santa Ana River Mainstem, Lower Santa Ana River Channel

4 Amendments

Independent Government Estimate

W912PL-15-B-0010

IGE

Item Description Quantity Unit Unit Price Amount

0021 Tieback Tendons 328 EA $3,750.00 1,230,000.00$

0022 Remove Existing Bikeway 3,504 LF $73.00 255,792.00$

0023 Installation of New Bikeway 3,504 LF $80.50 282,072.00$

0024 Cable Fence 3,504 LF $34.50 120,888.00$

0025 Landscape Planting and Maintenance 5.5 AC $20,620.00 113,410.00$

0026 Temporary Irrigation 5.5 AC $15,050.00 82,775.00$

0027 84-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $115,250.00 115,250.00$

0028 60-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $79,000.00 79,000.00$

0029 48-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $56,700.00 56,700.00$

0030 36-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $60,000.00 60,000.00$

0031 27-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $48,800.00 48,800.00$

0032 Installation of 8-inch Dia. PVC Bikeway Drainage System 3 EA $6,800.00 20,400.00$

0033 Installation of Survey Monuments 32 EA $2,000.00 64,000.00$

0034 Installation of Station Markers 7 EA $310.00 2,170.00$

0035 Weep Hole Drainage System 440 LF $55.00 24,200.00$

17,512,982.00$ ESTIMATED AMOUNT OF BASE BID :

W912PL-15-B-0010

IGE

Option Bid Items

Item Description Quantity Unit Unit Price Amount

0036 Diversion and Control of Water 1 Job JA 211,000.00$

0037 Traffic Control Plan and Implementation 1 Job JA 100,000.00$

0038 15-ft ABC Maintenance Road 1 Job JA 23,000.00$

0039 Removal and Replacement of Access Ramp and Turnaround 1 Job JA 230,000.00$

0040 Installation of Inclinometer and Survey Markers 1 Job JA

58,600.00$

0041 Shoring Plan and Implementation 1 Job JA 82,500.00$

0042 Contingency Shoring Plan and Implementation 1 Job JA

489,000.00$

0043 Temporary Fencing 1 Job JA 12,700.00$

0044 As-Built Drawings 1 Job JA 9,350.00$

0045 Clearing 2.0 AC $22,600.00 45,200.00$

0046 Grubbing 0.2 AC $31,300.00 6,260.00$

0047 Excavation 17,000 CY $14.50 246,500.00$

0048 Compacted Fill and Backfill 14,000 CY $12.60 176,400.00$

0049 Removal of Existing Slope Stone 2,000 Ton $14.00 28,000.00$

0050 24-inch Grouted Stone Slope Protection 4,800 Ton $74.00 355,200.00$

0051 Grouting Stone 1,300 CY $165.00 214,500.00$

0052 6-inch Bedding Material 1,300 Ton $42.00 54,600.00$

0053 Salvage Of Exist. Stone, Toe-Down Launching Stone 1,300 CY $58.50 76,050.00$

0054 Sound Barrier Wall 680 LF $91.00 61,880.00$

0055 Remove Existing Bikeway 50 LF $73.00 3,650.00$

0056 Installation of New Bikeway 50 LF $80.50 4,025.00$

W912PL-15-B-0010

IGE

Item Description Quantity Unit Unit Price Amount

0057 Cable Fence 50 LF $34.50 1,725.00$

0058 Landscape Planting and Maintenance 1.25 AC $20,450.00 25,562.50$

0059 Temporary Irrigation 1.25 AC $15,050.00 18,812.50$

0060 60-inch Dia. RCP Extension, Outlet Structure & Flap Gate 1 EA $71,250.00 71,250.00$

0061 Installation of Survey Monuments 6 EA $2,000.00 12,000.00$

0062 Installation of Station Markers 2 EA $310.00 620.00$

0063 Weep Hole Drainage System 638 LF $55.00 35,090.00$

2,653,475.00$

20,166,457.00$

ESTIMATED AMOUNT OF OPTION :

(Line Items 0036 through 0063)

TOTAL ESTIMATED AMOUNT :