BidAbstractFullBreakdown.pdf

ABSTRACT OF OFFERS -CONSTRUCTION 1. SOLICITATION NUMBER 2. OA TE ISSUED 3. DATE OPENED PAGE OF PAGES I

W912WJ-14-B-0010 6/5/2014 8/1/2014 1 3

4. ISSUING OFFICE NAME AND TITLE OF CERTIFYING OFFICIAL (TYPED) I

I CERTIFY that I have opened, read, and Jessica Kidd

J/.," I US ARMY ENGINEER DISTRICT, NEW ENGLAND recorded on this abstract all offers Bid Opening Officer A 696 VIRGINIA ROAD received in response to this solicitation. SIGNATURE /j--- ;~-~ D~!'t//t<--1 CONCORD, MA 01742

I 9. OFFE!1S I

5. PROJECT TITLE (IFB) 8. GOVERNMENT ESTIMATE NO.1 NO.2

Shoreline Protection at Camp Cronin Fishing Area and (Check A, B, c and complete 0, E, and F) A. OFFEROR A. OFFEROR

Repair East Shore Ann Breakwater, Point Judith Harbor of A HIRED LABOR Refuge Federal Navigation Project {FNP), Narragansett, RC&D, Inc. C.R.C. Company, Inc.

Rhode Island B. REASONABLE CONTRACT B. BID SECURTIY (TYPE AND AMOUNT) B. BID SECURTIY (TYPE AND AMOUNT)

Unrestricted (Without Profit) 20% Bid Bond 20% Bid Bond

6. NUMBER OF AMENDMENTS ISSUED C. REASONABLE CONTRACT C. AMENDEMENTS ACKNOWLEDGED C. AMENDEMENTS ACKNOWLEDGED

1 X (Including Profit) 5 5

,_,,OM ·""'·

NUMBER 78. DESCRIPTION OF OFFERED ITEM QUANTITY D. UNIT E. UNIT PRICE F. ESTIMATED AMOUNT D. UNIT PRICE E. ESTIMATED AMOUNT D. UNIT PRICE E. ESTIMATED AMOUNT

Mobilization and Demobilization for East Shore Arm 0001 Breakwater Repair 1 Job $617,000.00 $617,000.00 $550,000.00 $550,000.00 $425,000.00 $425,000.00

Mobilization and Demobilization or Revetment 0002 Construction 1 Job $296,721.00 $296,721.00 $400,000.00 $400,000.00 $315,000.00 $315,000.00

0003 New Armor Stone at the East Shore Arm Breakwater

0003AA First 8,000 Tons 8000 Ton $556.25 $4,450,000.00 $195.00 $1,560,000.00 $350.00 $2,800,000.00

0003AB Over 8,000 Tons 2700 Ton $556.25 $1,501,875.00 $225.00 $607,500.00 $250.00 $675,000.00 All H.evetment Construction Except 2 Ton Stone, Underlayer Stone, and Armor Stone as Shown on Contract Drawings C-101, C-102, and Associated

0004 Sections 1 Job $444,362.00 $444,362.00 $400,000.00 $400,000.00 $1,610,000.00 $1,610,000.00 New 2 Ton Stone for Revetment Construction as Shown on Contract Drawings C-101, C-102, and

0005 Associated Sections 970 Ton $105.00 $101,850.00 $105.00 $101,850.00 $90.00 $87,300.00 New Underlayer Stone for Revetment Construction as Shown on Contract Drawings C-101, C-102, and

0006 Associated Sections

0006AA First 5,600 Tons 5600 Ton $114.00 $638,400.00 $125.00 $700,000.00 $75.00 $420,000.00

0006AB Over 5,600 Tons 850 Ton $114.00 $96,900.00 $120.00 $102,000.00 $75.00 $63,750.00

New Armor Stone for Revetment Construction as Shown on Contract Drawings C-101, C-

0007 102, and Associated Sections 9500 Ton $118.00 $1,121,000.00 $105.00 $997,500.00 $100.00 $950,000.00

ESTIMATED TOTAL AMOUNT BASE $9,268,108.00 $5,418,850.00 $7,346,050.00

Stone, Under1ayer Stone, and Anmor Stone as Shown on Contract Drawings C-101, C-103, and

0008 Associated Sections 1 Job $122,821.00 $122,821.00 $350,000.00 $350,000.00 $275,000.00 $275,000.00

New 2 Ton Stone for Revetment Construction as Shown on Contract Drawings C-101, C-

0009 103, and Associated Sections 560 Ton $105.00 $58,800.00 $125.00 $70,000.00 $75.00 $42,000.00

New Underlayer Stone for Revetment Construction as Shown on Contract Drawings

0010 C-101, C-103, and Associated Sections

0010AA First 3,400 Ton 3400 Ton $114.00 $387,600.00 $110.00 $374,000.00 $60.00 $204,000.00

0010AB Over 3,400 Ton 500 Ton $114.00 $57,000.00 $120.00 $60,000.00 $60.00 $30,000.00

New Armor Stone for Revetment Construction as Shown on Contract Drawings C-101, C- 0011 103, and Associated Sections 6100 Ton $118.00 $719,800.00 $105.00 $640,500.00 $75.00 $457,500.00

Stone, Underlayer Stone, and Anmor Stone as Shown on Contract Drawings C-101, C-104, and

0012 Associated Sections 1 Ton $222,453.00 $222,453.00 $250,000.00 $250,000.00 $350,000.00 $350,000.00

New 2 Ton Stone for Revetment Construction as Shown on Contract Drawings C-101, C-

0013 104, and Associated Sections 560 Ton $105.00 $58,800.00 $115.00 $64,400.00 $75.00 $42,000.00

New Under1ayer Stone for Revetment Construction as Shown on Contract Drawings

0014 C-1 01, C-1 04, and Associated Sections

0014AA First 4,000 Ton 4000 Ton $114.00 $456,000.00 $115.00 $460,000.00 $60.00 $240,000.00 0014AB Over 4, 000 Ton 600 Ton $114.00 $68,400.00 $115.00 $69,000.00 $60.00 $36,000.00

New Armor Stone for Revetment Construction as Shown on Contract Drawings C-101, C-

0015 104, and Associated Sections 6600 Ton $118.00 $778,800.00 $105.00 $693,000.00 $75.00 $495,000.00

ESTIMATED TOTAL AMOUNT OPTIONS $2,930,474.00 $3,030,900.00 $2,171 ,500.00

ESTIMATED TOTAL AMOUNT BASE+ OPTIONS $12,198,582.00 $8,449,750.00 $9,517,550.00

1. SOLICITATION NUMBER PAGE OF PAGES

W912WJ-14-B-001 0 2 3

ABSTRACT OF OFFERS - CONSTRUCTION INSTRUCTIONS- Attach this form to OF 1419, Abstract of Offers- Construction, when more than 2 offers are received on

CONTINUATION SHEET a construction project. Each Continuation Sheet will accommodate 14 contract items to conform to the number of items which can be entered on the OF 1419. Use additional OF 1419's for contract items in excess of 14 and attach additional

Continuation Sheets (OF 1419A) as needed.

2. PROJECT TITLE

NO.3 NO.4 NO.5 NO.6

Shoreline Protection at Camp Cronin A OFFEROR A OFFEROR A OFFEROR A OFFEROR Fishing Area and Repair East Shore Ann Breakwater, Point Judith Harbor

Jay Cashman; Inc. Mohawk Northeast, Inc. . George R. Cairns & Sons, Inc. HK+S Construction Holding Corp. of Refuge Federal Navigation Project (FNP), Narragansett, Rhode Island B. BID SECURITY (TYPE AND AMT) B. BID SECURITY (TYPE AND AMT) B. BID SECURITY (TYPE AND AMT) B. BID SECURITY (TYPE AND AMT)

I

Bid Bond 20% Bid Bond 20% Bid Bond 20% Bid Bond 20% I

3. CONTRACT ITEMS C. AMENDMENTS ACKNOWLEDGED C. AMENDMENTS ACKNOWLEDGED C. AMENDMENTS ACKNOWLEDGED C. AMENDMENTS ACKNOWLEDGED

A B. C. 5 5 5 5 ITEM ESTIMATED UNIT D. UNIT E. ESTIMATED D. UNIT E. ESTIMATED D. UNIT E. ESTIMATED D. UNIT E. ESTIMATED

NO. QUANTITY PRICE AMOUNT PRICE AMOUNT PRICE AMOUNT PRICE AMOUNT

0001 1 Job $2,200,000.00 $2,200,000.00 $950,000.00 $950,000.00 $775,000.00 $775,000.00 $1,000,000.00 $1,000,000.00

0002 1 Job $1,340,000.00 $1 ,340,000.00 $927,000.00 $927,000.00 $150,000.00 $150,000.00 $334,734.00 $334,734.00

0003AA 8000 Ton $100.00 $800,000.00 $330.00 $2,640,000.00 $444.00 $3,552,000.00 $150.00 $1,200,000.00

0003AB 2700 Ton $100.00 $270,000.00 $275.00 $742,500.00 $55.00 $148,500.00 $150.00 $405,000.00

0004 1 Job $3,300,000.00 $3,300,000.00 $2,850,000.00 $2,850,000.00 $2,250,000.00 $2,250,000.00 $500,000.00 $500,000.00

0005 970 Ton $50.00 $48,500.00 $200.00 $194,000.00 $100.00 $97,000.00 $120.00 $116,400.00

0006AA 5600 Ton $50.00 $280,000.00 $243.00 $1,360,800.00 $61.00 $341,600.00 $120.00 $672,000.00

0006AB 850 Ton $50.00 $42,500.00 $220.00 $187,000.00 $61.00 $51,850.00 $120.00 $102,000.00

0007 9500 Ton $50.00 $475,000.00 $250.00 $2,375,000.00 $65.00 $617,500.00 $150.00 $1,425,000.00

ESTIMATED TOTAL AMOUNT BASE $8,756,000.00 $12,226,300.00 $7,983,450.00 $5,755,134.00

0008 1 Job $700,000.00 $700,000.00 $320,000.00 $320,000.00 $492,000.00 $492,000.00 $50,000.00 $50,000.00

0009 560 Ton $50.00 $28,000.00 $125.00 $70,000.00 $100.00 $56,000.00 $120.00 $67,200.00

0010AA 3400 Ton $50.00 $170,000.00 $230.00 $782,000.00 $61.00 $207,400.00 $120.00 $408,000.00

0010AB 500 Ton $50.00 $25,000.00 $230.00 $115,000.00 $61.00 $30,500.00 $120.00 $60,000.00

0011 6100 Ton $50.00 $305,000.00 $210.00 $1,281 ,000.00 $65.00 $396,500.00 $150.00 $915,000.00

0012 1 Ton $800,000.00 $800,000.00 $370,000:00 $370,000.00 $770,000.00 $770,000.00 $50,000.00 $50,000.00

0013 560 Ton $50.00 $28,000.00 $180.00 $100,800.00 $100.00 $56,000.00 $120.00 $67,200.00

0014AA 4000 Ton $50.00 $200,000.00 $190.00 $760,000.00 $61.00 $244,000.00 $120.00 $480,000.00

0014AB 600 Ton $50.00 $30,000.00 $190.00 $114,000.00 $61.00 $36,600.00· $120.00 $72,000.00

0015 6600 Ton $50.00 $330,000.00 $210.00 $1 ,386,000.00 $65.00 $429,000.00 $150.00 $990,000.00

ESTIMATED TOTAL AMOUNT OPTIONS $2,616,000.00 $5,298,800.00 $2,718,000.00 $3,159,400.00

ESTIMATED TOTAL AMOUNT BASE+ OPTIONS $11,372,000.00 $17,525,100.00

$10,701,450.00 $8,914,534.00

1. SOLICITATION NUMBER PAGE OF -~PAGES

W912WJ-14-B-001 0 3 3

ABSTRACT OF OFFERS - CONSTRUCTION INSTRUCTIONS -Attach this form to OF 1419, Abstract of Offers- Construction, when more than 2 offers are received on

CONTINUATION SHEET a construction project. Each Continuation Sheet will accom_modate 14 contract items to conform to the number of items which can be entered on the OF 1419. Use additional OF 1419's for contract items in excess of 14 and attach additional

Continuation Sheets (OF 1419A) as needed.

2. PROJECT TITLE

NO.7 NO: 8

Shoreline Protection at Camp Cronin A. OFFEROR A. OFFEROR Fishing Area and Repair East Shore Ann Breakwater, Point Judith Harbor

MIG Corporation, Inc. Cashman Equipment Corp. of Refuge Federal Navigation Project (FNP), Narragansett, Rhode Island B. BID SECURITY (TYPE AND AMT) B. BID SECURITY (TYPE AND AMT)

Bid Bond 20% Bid Bond 20%

3. CONTRACT ITEMS C. AMENDMENTS ACKNOWLEDGED C. AMENDMENTS ACKNOWLEDGED I

A. B. C. 5 5

ITEM ESTIMATED UNIT D. UNIT E. ESTIMATED D. UNIT E. ESTIMATED

NO. QUANTITY PRICE AMOUNT PRICE AMOUNT

0001 1 Job $500,000.00 $500,000.00 $1 '1 00,000.00 $1 '1 00,000.00

0002 1 Job $150,000.00 $150,000.00 $250,000.00 $250,000.00

0003AA 8000 Ton $400.00 $3,200,000.00 $425.00 $3,400,000.00

0003AB 2700 Ton $400.00 $1 ,080,000.00 $360.00 $972,000.00

0004 1 Job $650,000.00 $650,000.00 $2,136,594.30 $2,136,594.30

0005 970 Ton $180.00 $174,600.00 $111.54 $108,193.80

0006 - 0006AA 5600 Ton $180.00 $1 ,008,000.00 $78.00 $436,800.00

0006AB 850 Ton $180.00 $153,000.00. $65.00 $55,250.00

0007 9500 Ton $250.00 $2,375,000.00 $78.00 $741,000.00

ESTIMATED TOTAL AMOUNT BASE $9,290,600.00 $9,199,838.10

0008 1 Job $300,000.00 $300,000.00 $570,233.24 $570,233.24

0009 560 Ton $120.00 $67,200.00 $75.00 $42,000.00

0010AA 3400 Ton $120.00 $408,000.60 $62.00 $210,800.00

0010AB 500 Ton $120.00 $60,000.00 $55.00 $27,500.00

0011 6100 Ton $230.00 $1 ,403,000.00 . $78.00 $475,800.00

0012 1 Ton $300,000.00 $300,000.00 $572,684.88 $572,684.88

0013 560 Ton $120.00 $67,200.00 $65.00 $36,400.00 -· 0014

0014AA 4000 Ton $120.00 $480,000.00 $62.00 $248,000.00

0014AB 600 Ton $120.00 $72,000.00 $55.00 $33,000.00

0015 6600 Ton $230.00 $1 ,518,000.00 $78.00 $514,800.00

ESTIMATED TOTAL AMOUNT OPTIONS $4,675,400.00 $2,731,218.12

ESTIMATED TOTAL AMOUNT BASE+ OPTIONS $13;.966,000.00 $11,931,056.22