W9127821B0004 Abstract of Offerors.pdf

ITEM

NO. DESCRIPTION EST QTY UNIT UNIT PRICE ESTIMATED AMOUNT EST QTY UNIT UNIT PRICE ESTIMATED AMOUNT % of GOVT ESTIMATE EST QTY UNIT UNIT PRICE ESTIMATED AMOUNT % of GOVT ESTIMATE

Dredging 100% Pay Time, Black

Warrior/Tombigbee River System 2,222 HRS $3,000.00 $6,666,000.00 2,222 HRS $3,825.00 $8,499,150.00 128% 2,222 HRS $2,775.00 $6,166,050.00 93%

2 Reserved - HRS - $0.00 - HRS - $0.00 #DIV/0! - HRS - $0.00 #DIV/0!

Dredging 100% Pay Time, Tennesee Tombigbee Waterway 2,014 HRS $2,800.00 $5,639,200.00 2,014 HRS $3,825.00 $7,703,550.00 137% 2,014 HRS $2,775.00 $5,588,850.00 99%

Dredging 100% Pay Time, Coastal

Projects 2,083 HRS $2,800.00 $5,832,400.00 1,811 HRS $4,000.00 $7,244,000.00 124% 2,083 HRS $2,700.00 $5,624,100.00 96%

4a Dredging 100% Pay Time, Work for Others 500 HRS $2,600.00 $1,300,000.00 425 HRS $4,000.00 $1,700,000.00 131% 500 HRS $2,000.00 $1,000,000.00 77%

5a Mobilization Bar to Bar, BWT and

TTWW

400 MI $900.00 $360,000.00 400 MI $1,200.00 $480,000.00 133% 400 MI $825.00 $330,000.00 92%

5b Mobilization Bar to Bar, Coastal 400 MI $1,050.00 $420,000.00 400 MI $1,200.00 $480,000.00 114% 400 MI $825.00 $330,000.00 79%

Mobilization & Demobilization -

Dredge & Attendant Plant

1 JOB - $750,000.00 1 JOB $2,350,000.00 313% 1 JOB $789,200.00 105%

7a Mobilization & Demobilization -

Booster Pump, Inland

1 JOB - $150,000.00 1 JOB $150,000.00 100% 1 JOB $16,500.00 11%

7b Mobilization & Demobilization - Booster Pump, Coastal Projects

1 JOB - $150,000.00 1 JOB $150,000.00 100% 1 JOB $35,000.00 23%

8a Booster Pump 100% Pay Time, Inland Projects 400 HRS $900.00 $360,000.00 400 HRS $1,250.00 $500,000.00 139% 400 HRS $925.00 $370,000.00 103%

8b Booster Pump 100% Pay Time, Coastal Projects 400 HRS $900.00 $360,000.00 400 HRS $1,250.00 $500,000.00 139% 400 HRS $925.00 $370,000.00 103%

9a Intermediate Mobilization and

Demobilization of Pipeline Inland Projects

75 UNIT $10,000.00 $750,000.00 75 UNIT $2,500.00 $187,500.00 25% 75 UNIT $11,500.00 $862,500.00 115%

9b Intermediate Mobilization and

Demobilization of Pipeline Coastal Projects

75 UNIT $10,000.00 $750,000.00 75 UNIT $2,500.00 $187,500.00 25% 75 UNIT $29,500.00 $2,212,500.00 295%

10 Mississippi State Tax 1 JOB $50,000.00 1 JOB $50,000.00 100% 1 JOB $50,000.00 100%

$23,537,600.00 $30,181,700.00 128% $23,744,700.00 101%TOTAL BID

Weeks Marine / Dredge Name: #310 Borinquen Inland Dredging Company / Kelly L

Rental of 24" Cutterhead Pipeline Dredge for Dredging in Alabama, Mississippi, and Florida W9127821B0004

Bid Opening: 19 August 2021 at 2:30 P.M.

INDEPENDENT GOVERNMENT ESTIMATE