Attachment_III-B12-Bid_Schedule_0001.pdf

PDF 284 KB Posted Jun 8, 2021

Attached to: PAVEMENT MAINTENANCE NCTC Federal contract opportunity
Solicitation number: 140F0421R0025
Issued by: Department of the Interior Fish and Wildlife Service

About this file

Written by GovTribe AI · Dec 28, 2023

This document contains a cost estimate analysis and bid schedule for a pavement maintenance project at the National Conservation Training Center in Shepherdstown, West Virginia. The project includes asphalt overlay and repairs to parking lots, driveways and walkways across multiple sites. Work includes milling, patching, overlaying and striping asphalt surfaces. The bid schedule provides itemized estimates for materials, equipment, labor and unit costs to complete tasks such as asphalt hauling, full depth removal, surface courses and mobilization. It also lists estimated quantities and total costs for each work area including entry lots, parking areas for daycare, offices and dormitories. The cost analysis totals over $131,000 to complete all work at all sites as itemized in the spreadsheet.

The related federal contract opportunity is a solicitation from the Department of Interior Fish and Wildlife Service for pavement maintenance at the National Conservation Training Center. Solicitation number 140F0421R0025 provides an opportunity for contractors to bid on the projects outlined in the cost estimate, with an aim to complete the work described.

View the file

Other files for this federal contract opportunity

Other files attached to PAVEMENT MAINTENANCE NCTC, newest first.
File	Type	Posted
Attachment_VI-Amendment_0006__0006.pdf	PDF	Jul 7, 2021
Sol_140F0421R0025_Amd_0006.pdf	PDF	Jul 7, 2021
Attachment_-VIII_Amendment_0005_0005.pdf	PDF	Jul 6, 2021
Sol_140F0421R0025_Amd_0005.pdf	PDF	Jul 6, 2021
Sol_140F0421R0025_Amd_0004.pdf	PDF	Jun 29, 2021
Attachment_VII-Amendment_0004140F0421R0025_0004.pdf	PDF	Jun 29, 2021
Attachment_VI_-B08-Solicitation_140F0421R0025_Pavement_pdfrevised_0003.pdf	PDF	Jun 24, 2021
Sol_140F0421R0025_Amd_0003.pdf	PDF	Jun 24, 2021
Sol_140F0421R0025_Amd_0002.pdf	PDF	Jun 10, 2021
B09-_Attachment-VI_SF30_Amendment_0002140F0421R0025_0002.pdf	PDF	Jun 10, 2021
Attachment_I-B08-Solicitation_140F0421R0025_Pavement_0001.pdf	PDF	Jun 8, 2021
Attachment_V-A21-Project_Experience_Questionnaire_0001.pdf	PDF	Jun 8, 2021
Attachment_II-A06-Drawings-Specifications_revised_0001.pdf	PDF	Jun 8, 2021
Attachment_IV-B03-DOL_Wage_Determination_0001.pdf	PDF	Jun 8, 2021
Sol_140F0421R0025.pdf	PDF	May 11, 2021

Show all 15

On GovTribe

Work with this file on GovTribe

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.

YELLOW LOT

ORANGE LOT

CPT. HENDRIX DR

GREY LOT

Entry Lot: $

Blue Lot: $ DAYCARE LOT

Green Lot $

Yellow Lot: $ ENTRY LOT

Orange Lot: $

Cpt Hendrix $ BLUE LOT

Grey Lot $

TOTAL GREEN LOT

Total

Summary - Construction Estimate: COSTS PER CLIN

General Conditions: $

Baird Dr: $ BAIRD DRIVE

Red Lot: $

Daycare Lot: $ RED LOT

Prime Profit

Subtotal

Prime Bond

Subtotal

Prime OH

Subtotal

Subcontract OH Subtotal

Subcontract Profit

Equipment

Material

Other

0 PRICING DATE

PROJECT: NCTC Pavement Maintenance - 2021 LOCATION: NCTC - Shepherdstown, WV

CODE: A

Descrip:

B Asphal

C Overlay &

Repairs

Prime Contractor's Work General Conditions

Baird Dr Red Lot Daycare Lot Entry Lot Blue Lot Gree Labor

Mob & Demob - assume 2% of Equip & Material costs

Foreman 10 Wks 40.00 400 $ 75.00 $ 30,000.00

General Conditions

TASK DESCRIPTION Reference No. of Unit MH Total Unit Costs Unit Units Meas Units Hours Price Price

PAVING MAINTENANCE - 2021.xlsx

COST ESTIMATE ANALYSIS CONTRACT NUMBE 0 PRICING DA

PROJECT: NCTC Pavement Maintenance - 2021 CODE: A B C DRAWING NU LOCATION: NCTC - Shepherdstown, WV Descrip Asphalt Overlay & Repairs Estimator:

Means Quantity Labor Equip

$ 9,865.00

Replenish Shoulder 030513250850 &

Crew A-5 53 CY 0.3 16 $ 95.82 $ 1,534.00 $ 7.00

ADA Symbols 3.21723E+11 - EA 0.2 - $ 84.20 $ - $ 50.00

Wheel Stop Install - EA 0 - $ - $ - $ -

Striping

Parking Spaces - 53 spaces 3.21723E+11 1537 LF 0.001 2 128.3 257

Cross Hatch Area - 1,080 SF X-ha 3.21723E+11 1836 LF 0.001 2 128.3 257

Hauling 3.12323E+11 356.8667 LCY 0.051 19 48.95 931 7

Factor for Curb Length (Dtl 2, sheet 11 546 LF 0.019 11 195.95 2156 19

Overlay

2" Overlay 321216130380

321126198900 5353 SY 0.0026 14 142.95 2002 6

Binder Course (3") 321216130380

321126198900 422 SY 0.0026 2 $ 142.95 $ 286.00 $ 671.50

Surface Course (2") 321216130380

321126198900 422 SY 0.0026 2 $ 142.95 $ 286.00 $ 671.50

Asphalt hauling 3.12323E+11 84 LCY 0.051 5 $ 48.95 $ 245.00 $ 71.61

Asphalt Repairs - Full Depth Remova

Demo 24113175050 422 SY 0.019 9 $ 195.95 $ 1,764.00 $ 197.26

Demo hauling (assume 3" depth) 3.12323E+11 42 LCY 0.0513 3 $ 48.95 $ 147.00 $ 71.61

Prep Work - sweeping, crack seal, etc 5,775 SY 0 - $ - $ - $ -

Prep Work - Remove and store wheel stop - EA

Baird Dr

Means Quantity Labor E TASK DESCRIPTION Reference No. of Unit MH Total Unit Costs Unit

Units Meas Units Hours Price Price

COST ESTIMATE ANALYSIS CONTRACT NUMBER: 0 PRICING

PROJECT: NCTC Pavement Maintenance - 2021 CODE: A B C DRAWING LOCATION: NCTC - Shepherdstown, WV Decrip: Asphalt Overlay & Repairs Estimat

TOTALS THIS SHEET $ 30,000.00

Overlay

Surface Course (2") 130380 3 - SY 0.003 - $ 142.95 $ - $ 671.50 $ Asphalt hauling 312323201056 - LCY 0.051 - $ 48.95 $ - $ 71.61 $

Demo 24113175050 - SY 0.019 - $ 195.95 $ - $ 197.26 $ Demo hauling (assume 3" depth) 312323201056 - LCY 0.0513 0 48.95 0 71.61 Binder Course (3") 130380 3 - SY 0.003 - $ 142.95 $ - $ 671.50 $

Prep Work - Remove and store wheel stops 5 EA

Asphalt Repairs - Full Depth Removal

Daycare Lot

Prep Work - sweeping, crack seal, etc. 692 SY - - $ - $ - $ - $

TASK DESCRIPTION Reference No. of Unit MH Total Unit Costs Unit Units Meas Units Hours Price Price

COST ESTIMATE ANALYSIS CONTRACT NUMBE 0 PRICING DATE

PROJECT: NCTC Pavement Maintenance - 2021 CODE: A B C DRAWING NUMBER LOCATION: NCTC - Shepherdstown, WV Descrip Asphalt Overlay & Repairs Estimator: TW

Means Quantity Labor Equipmen

$7,387.00

TOTALS THIS SHEET $7,387.00

Replenish Shoulder

Wheel Stop Install 5 EA 0 0 0 0 0

Parking Spaces - 53 spaces 321723130710 1,537 LF 0.001 2 $ 128.30 $ 257.00 $ 189.00 Cross Hatch Area - 1,080 SF X-hatc 321723130710 1,836 LF 0.001 2 $ 128.30 $ 257.00 $ 189.00 ADA Symbols 321723141200 - EA 0.200 - $ 84.20 $ - $ 50.00

Factor for Curb Length (Dtl 2, sheet 11) 537 LF 0.019 11 $ 195.95 $ 2,156.00 $ 197.26

Striping

Overlay

2" Overlay 321216130380 321126198900

1,845 SY 0.003 5 $ 142.95 $ 715.00 $ 671.50

Hauling 312323201056 123 LCY 0.051 7 $ 48.95 $ 343.00 $ 71.61

Surface Course (2") 321216130380 321126198900

670 SY 0.003 2 $ 142.95 $ 286.00 $ 671.50

Asphalt hauling 312323201056 134 LCY 0.051 7 $ 48.95 $ 343.00 $ 71.61

Demo 24113175050 670 SY 0.019 13 $ 195.95 $ 2,548.00 $ 197.26 Demo hauling (assume 3" depth) 312323201056 67 LCY 0.051 4 $ 48.95 $ 196.00 $ 71.61

Binder Course (3") 321216130380 321126198900

670 SY 0.003 2 $ 142.95 $ 286.00 $ 671.50

Prep Work - Remove and store wheel stops 5.0 EA

Asphalt Repairs - Full Depth Removal

Red Lot

Prep Work - sweeping, crack seal, etc. 2515.0 SY - - $ - $ - $ -

TASK DESCRIPTION or No. of Unit MH Total Unit Costs Unit Other Units Meas Units Hours Price Price

COST ESTIMATE ANALYSIS CONTRACT NUMBER 0 PRICING DATE

PROJECT: NCTC Pavement Maintenance - 2021 CODE: A B C DRAWING NUMB LOCATION: NCTC - Shepherdstown, WV Descrip Asphalt Overlay & Repairs Estimator: T

Means Quantity Labor Equipme

TOTALS THIS SHEET $ 9,865.00

Replenish Shoulder

Wheel Stop Install 25 EA - - $ - $ - $ - $

Parking Spaces - 33 spaces 3.21723E+11 957 LF 0.001 1 $ 128.30 $ 129.00 $ 189.00

Cross Hatch Area - 540 SF X-hatch 3.21723E+11 918 LF 0.001 1 128.3 129 189

ADA Symbols 3.21723E+11 1 EA 0.200 1 $ 84.20 $ 85.00 $ 50.00

Factor for Curb Length (Dtl 2, sheet 11) 120 LF 0.019 3 $ 195.95 $ 588.00 $ 197.26

Striping

Overlay

2" Overlay 16130380 3 21126198 1,276 SY 0.003 4 $ 142.95 $ 572.00 $ 671.50 $

Hauling 3.12323E+11 85.0667 LCY 0.051 5 48.95 245 71.61

Surface Course (2") 130380 3211261 84 SY 0.003 1 $ 142.95 $ 143.00 $ 671.50

Asphalt hauling 3.12323E+11 16.8 LCY 0.051 1 48.95 49 71.61

Demo 24113175050 84 SY 0.019 2 $ 195.95 $ 392.00 $ 197.26

Demo hauling (assume 3" depth) 3.12323E+11 8 LCY 0.051 1 $ 48.95 $ 49.00 $ 71.61

Binder Course (3") 130380 3211261 84 SY 0.003 1 $ 142.95 $ 143.00 $ 671.50

Prep Work - Remove and store wheel stops 25 EA

Asphalt Repairs - Full Depth Removal

Entry Lot

Prep Work - sweeping, crack seal, etc. 1,360 SY - - $ - $ - $ - $

TASK DESCRIPTION Reference No. of Unit MH Total Unit Costs Unit C

Units Meas Units Hours Price Price

COST ESTIMATE ANALYSIS CONTRACT NUMBER: 0 PRICING DATE

PROJECT: NCTC Pavement Maintenance - 2021 CODE: A B C DRAWING NUMBER LOCATION: NCTC - Shepherdstown, WV Descrip: Asphalt Overlay & Repairs Estimator: TW

Means Quantity Labor Equipment

$ 1,756.00 $ 2

TOTALS THIS SHEET $ 1,756.00 $ 2

Replenish Shoulder

Wheel Stop Install 6 EA - - $ - $0.00 $ - $

Parking Spaces - 15 spaces 321723130710 435 LF 0.001 1 $ 128.30 $ 129.00 $ 189.00 $ 1 Cross Hatch Area - 360 SF X-hatch 321723130710 612 LF 0.001 1 128.3 129 189 ADA Symbols 321723141200 2 EA 0.200 1 $ 84.20 $85.00 $ 50.00 $ 5

Factor for Curb Length (Dtl 2, sheet 11) 224 LF 0.019 5 $ 195.95 $ 980.00 $ 197.26 $ 9

Striping

2" Overlay 130380 3 692 SY 0.003 2 $ 142.95 $ 286.00 $ 671.50 $ 1 Hauling 312323201056 46.13333 LCY 0.051 3 48.95 147 71.61

Wheel Stop Install 151 EA - - $ - $ - $ -

Replenish Shoulder

Cross Hatch Area - 1,680 SF X-h 321723130710 1,836 LF 0.001 2 $ 128.30 $ 257.00 $ 189.00 ADA Symbols 321723141200 - EA 0.200 - $ 84.20 $ - $ 50.00

Striping Parking Spaces - 151 spaces 321723130710 1537 LF 0.001 2 128.3 257 18

2" Overlay 321216130380

321126198900 5,621 SY 0.003 15 $ 142.95 $ 2,145.00 $ 671.50

Hauling 312323201056 375 LCY 0.051 20 $ 48.95 $ 979.00 $ 71.61 Factor for Curb Length (Dtl 2, sheet 11) - LF 0.019 - $ 195.95 $ - $ 197.26

Asphalt hauling 312323201056 4 LCY 0.051 1 48.95 49 71.6

Overlay

Demo hauling (assume 3" depth) 312323201056 2 LCY 0.051 1 $ 48.95 $ 49.00 $ 71.61

Binder Course (3") 321216130380

321126198900 20 SY 0.0026 1 $ 142.95 $ 143.00 $ 671.50

Surface Course (2") 321216130380 321126198900

20 SY 0.0026 1 142.95 143 671.

Asphalt Repairs - Full Depth Removal Demo 24113175050 20 SY 0.019 1 $ 195.95 $ 196.00 197.2

Prep Work - sweeping, crack seal, etc. 5641 SY 0 0 0 0 Prep Work - Remove and store wheel stops 151 EA

Other Units Meas Units Hours Price Price

Blue Lot

PROJECT: NCTC Pavement Maintenance - CODE: A B C DRAWING NUMB LOCATION: NCTC - Shepherdstown, WV Descrip: Asphalt Overlay & Repairs Estimator: T

Means Quantity Labor Equipm TASK DESCRIPTION or No. of Unit MH Total Unit Costs Unit

TOTALS THIS SHEET $ 2,524.00 $

COST ESTIMATE ANALYSIS CONTRACT NUMBER 0 PRICING DATE

$ 2,524.00 $

Prep Work - sweeping, crack seal, etc. 2515 SY 0 0 0 0 0 Prep Work - Remove and store wheel stops 29 EA

Units Meas Units Hours Price Price

Yellow Lot

PROJECT: NCTC Pavement Maintenance - 2021 CODE: A B C DRAWING NUM LOCATION: NCTC - Shepherdstown, WV Descr Asphalt Overlay & Repairs Estimator:

Means Quantity Labor Equipm TASK DESCRIPTION Reference No. of Unit MH Total Unit Costs Unit

TOTALS THIS SHEET $ 2,412.00

COST ESTIMATE ANALYSIS CONTRACT NUMBE 0 PRICING DAT

$ 2,412.00

Wheel Stop Install 49 EA 0 - $0.00 $0.00

Replenish Shoulder

Cross Hatch Area - 180 SF X-hat 321723130710 306 LF 0.001 1 $128.30 $129.00 18 ADA Symbols 321723141200 - EA 0.2 - $84.20 $0.00 5

Striping Parking Spaces - 49 spaces 321723130710 1,421 LF 0.001 2 $128.30 $257.00 18

2" Overlay 321216130380

321126198900 2,111 SY 0.0026 6 $142.95 $858.00 671.

Hauling 312323201056 141 LCY 0.051 8 $48.95 $392.00 71.6 Factor for Curb Length (Dtl 2, sheet 11) - LF 0.019 - $195.95 $0.00 197.2

Asphalt hauling 312323201056 11 LCY 0.051 1 48.95 49 71.6

Overlay

Demo hauling (assume 3" depth) 312323201056 6 LCY 0.051 1 $ 48.95 $ 49.00 $ 71.61

Binder Course (3") 321216130380

321126198900 55 SY 0.003 1 $ 142.95 $ 143.00 $ 671.50

Surface Course (2") 321216130380 321126198900

55 SY 0.0026 1 142.95 143 671.

Asphalt Repairs - Full Depth Removal Demo 24113175050 55 SY 0.019 2 $ 195.95 $ 392.00 $ 197.26

Prep Work - sweeping, crack seal, etc. 2166 SY 0 0 0 0 Prep Work - Remove and store wheel stops 49 EA

Other Units Meas Units Hours Price Price

Green Lot

PROJECT: NCTC Pavement Maintenance - CODE: A B C DRAWING NUMB LOCATION: NCTC - Shepherdstown, WV Descrip: Asphalt Overlay & Repairs Estimator: T

Means Quantity Labor Equipm TASK DESCRIPTION or No. of Unit MH Total Unit Costs Unit

TOTALS THIS SHEET $ 4,218.00

COST ESTIMATE ANALYSIS CONTRACT NUMBER 0 PRICING DATE

$ 4,218.00

Cross Hatch Area - 1,122 SF X-hatch 321723130710 1907.4 LF 0.001 2 128.3 257 18 ADA Symbols 321723141200 - EA 0.200 - $ 84.20 $ - $ 50.00

Striping Parking Spaces - 90 spaces 321723130710 2,610 LF 0.001 3 $ 128.30 $ 385.00 $ 189.00

2" Overlay 321216130380

321126198900 3,353 SY 0.003 9 $ 142.95 $ 1,287.00 $ 671.50

Hauling 312323201056 224 LCY 0.051 12 $ 48.95 $ 588.00 $ 71.61 Factor for Curb Length (Dtl 2, sheet 11) - LF 0.019 - $ 195.95 $ - $ 197.26

Asphalt hauling 312323201056 27 LCY 0.051 2 $ 48.95 $ 98.00 $ 71.61

Overlay

Demo hauling (assume 3" depth) 312323201056 14 LCY 0.051 1 $ 48.95 $ 49.00 $ 71.61

Binder Course (3") 321216130380

321126198900 137 SY 0.003 1 $ 142.95 $ 143.00 $ 671.50

Surface Course (2") 321216130380 321126198900

137 SY 0.003 1 $ 142.95 $ 143.00 $ 671.50

Asphalt Repairs - Full Depth Removal Demo 24113175050 137 SY 0.019 3 $ 195.95 $ 588.00 $ 197.26

Prep Work - sweeping, crack seal, etc. 3490 SY - - $ - $ - $ - Prep Work - Remove and store wheel stops 90 EA

Units Meas Units Hours Price Price

Orange Lot

PROJECT: NCTC Pavement Maintenance - 2021 CODE: A B C DRAWIN LOCATION: NCTC - Shepherdstown, WV Decrip Asphalt Overlay & Repairs Estima

Means Quantity Labor E TASK DESCRIPTION Reference No. of Unit MH Total Unit Costs Unit

TOTALS THIS SHEET $ 1,956.00

COST ESTIMATE ANALYSIS CONTRACT NUMB 0 PRICIN

$ 1,956.00

Wheel Stop Install 29 EA 0.0000 - $ - $ - $ -

Replenish Shoulder

Cross Hatch Area - 1,080 SF X-hat 321723130710 1,836 LF 0.0010 2 $ 128.30 $ 257.00 $ 189.00 ADA Symbols 321723141200 - EA 0.2000 - $ 84.20 $ - $ 50.00

Striping Parking Spaces - 49 spaces 321723130710 1,421 LF 0.0010 2 $ 128.30 $ 257.00 $ 189.00

2" Overlay 321216130380

321126198900 2,515 SY 0.0026 7 $ 142.95 $ 1,001.00 $ 671.50

Hauling 312323201056 168 LCY 0.0510 9 $ 48.95 $ 441.00 $ 71.61 Factor for Curb Length (Dtl 2, sheet 11) - LF 0.0190 - $ 195.95 $ - $ 197.26

Asphalt hauling 312323201056 - LCY 0.0510 - $ 48.95 $ - $ 71.61

Overlay

Demo hauling (assume 3" depth) 312323201056 - LCY 0.0513 - $ 48.95 $ - $ 71.61

Binder Course (3") 321216130380

321126198900 - SY 0.0026 - $ 142.95 $ - $ 671.50

Surface Course (2") 321216130380 321126198900

- SY 0.0026 - $ 142.95 $ - $ 671.50

Asphalt Repairs - Full Depth Removal Demo 24113175050 - SY 0.0190 - $ 195.95 $ - $ 197.26

Wheel Stop Install - EA - - $ - $ - $ -

Replenish Shoulder 030513250850 &

Crew A-5

2.5 CY 0.3 1 $ 95.82 $ 96.00 $ 7.00

Cross Hatch Area - 0 SF X-hatch 321723130710 0 LF 0.001 0 128.3 0 18 ADA Symbols 321723141200 - EA 0.200 - $ 84.20 $ - $ 50.00

Striping Parking Spaces - 0 spaces 321723130710 - LF 0.001 - $ 128.30 $ - $ 189.00

2" Overlay 321216130380

321126198900 4,360 SY 0.003 12 $ 142.95 $ 1,716.00 $ 671.50

Hauling 312323201056 291 LCY 0.051 15 $ 48.95 $ 735.00 $ 71.61 Factor for Curb Length (Dtl 2, sheet 11) - LF 0.019 - $ 195.95 $ - $ 197.26

Asphalt hauling 312323201056 - LCY 0.051 - $ 48.95 $ - $ 71.61

Overlay

Demo hauling (assume 3" depth) 312323201056 - LCY 0.051 - $ 48.95 $ - $ 71.61

Binder Course (3") 321216130380 321126198900

- SY 0.003 - $ 142.95 $ - $ 671.50

Surface Course (2") 321216130380 321126198900

- SY 0.003 - $ 142.95 $ - $ 671.50

Asphalt Repairs - Full Depth Removal Demo 24113175050 - SY 0.019 - $ 195.95 $ - $ 197.26

Prep Work - sweeping, crack seal, etc. 4360 SY - - $ - $ - $ - Prep Work - Remove and store wheel stops - EA

Units Meas Units Hours Price Price

Cpt Hendrix

PROJECT: NCTC Pavement Maintenance - 2021 CODE: A B C DRAWING LOCATION: NCTC - Shepherdstown, WV Decrip Asphalt Overlay & Repairs Estimat

Means Quantity Labor E TASK DESCRIPTION Reference No. of Unit MH Total Unit Costs Unit

TOTALS THIS SHEET 34 $ 3,538.00

COST ESTIMATE ANALYSIS CONTRACT NUMBE 0 PRICING

$ 3,538.00

Wheel Stop Install 90 EA - - $ - $ - $ -

Replenish Shoulder

TOTALS THIS SHEET 64 $ 3,293.00

$ 3,293.00

Wheel Stop Install 68 EA - - $ - $ - $ -

Replenish Shoulder

Cross Hatch Area - 1,620 SF X-hatch 321723130710 2754 LF 0.001 3 128.3 385 18 ADA Symbols 321723141200 - EA 0.200 - $ 84.20 $ - $ 50.00

Striping Parking Spaces - 68 spaces 321723130710 1,972 LF 0.001 2 $ 128.30 $ 257.00 $ 189.00

2" Overlay 321216130380

321126198900 3,442 SY 0.003 9 $ 142.95 $ 1,287.00 $ 671.50

Hauling 312323201056 229 LCY 0.051 12 $ 48.95 $ 588.00 $ 71.61 Factor for Curb Length (Dtl 2, sheet 11) - LF 0.019 - $ 195.95 $ - $ 197.26

Asphalt hauling 312323201056 12 LCY 0.051 1 $ 48.95 $ 49.00 $ 71.61

Overlay

Demo hauling (assume 3" depth) 312323201056 6 LCY 0.051 1 $ 48.95 $ 49.00 $ 71.61

Binder Course (3") 321216130380

321126198900 58 SY 0.003 1 $ 142.95 $ 143.00 $ 671.50

Surface Course (2") 321216130380 321126198900

58 SY 0.003 1 $ 142.95 $ 143.00 $ 671.50

Asphalt Repairs - Full Depth Removal Demo 24113175050 58 SY 0.019 2 $ 195.95 $ 392.00 $ 197.26

Prep Work - sweeping, crack seal, etc. 3500 SY - - $ - $ - $ - Prep Work - Remove and store wheel stops 68 EA

Units Meas Units Hours Price Price

Grey Lot

PROJECT: NCTC Pavement Maintenance - 2021 CODE: A B C DRAWIN LOCATION: NCTC - Shepherdstown, WV Decrip Asphalt Overlay & Repairs Estima

Means Quantity Labor E TASK DESCRIPTION Reference No. of Unit MH Total Unit Costs Unit

TOTALS THIS SHEET 56 $ 2,547.00

COST ESTIMATE ANALYSIS CONTRACT NUMB 0 PRICIN

$ 2,547.00

Bid Alt

$ $ Bid Alt

TOTALS

USE

DATE PREPARED:

SHEET OF

CHECKED BY:

n Lot Yellow Lot Orange Lot Cpt Hendrix Grey Lot Sums Across

$ 16,769.02 $ 16,769.02

$ 30,000.00

Costs Unit Costs Unit Costs Costs Price w/ 6% Sales Price

Summary

ATE DATE PREPARED: 1-Apr-21

UMBER SHEET OF

: TW CHECKED BY:

pment Material Other Totals

$ 18,833.67 $ 22,113.30 $ 80,248.35 $ 131,060.32

$ 112.00 $ 28.17 $ 1,582.59 $ - $ - $ 3,228.59

$ - $ 35.00 $ - $ - $ -

$ - $ - $ - $ 10.00 $ - $ -

189 378 0.5 814.61 0 $ 1,449.61

189 378 0.5 973.08 0 $ 1,608.08

71.61 1360.59 0 0 0 2291.59

97.26 2169.86 0 0 112.6 61479.6 65805.46

671.5 9401 2.79 15830.9622 0 27233.9622

$ 1,343.00 $ 3.72 $ 1,664.03 0 $ 3,293.03

$ 1,343.00 $ 2.79 $ 1,248.02 0 $ 2,877.02

$ 358.05 $ - $ - 0 603.05

$ 1,775.34 $ - $ - $ - $ 3,539.34

$ 214.83 $ - $ - 0 $ 361.83

$ - $ - $ 3.25 $ 18,768.75 $ 18,768.75

$ 2.00 $ - $ -quipment Material Other Totals t Costs Unit Costs Unit Costs Costs

Price w/ 6% sales t Price

G DATE DATE PREPARED: 1-Apr-21

G NUMBER SHEET OF

tor: TW CHECKED BY:

$ - $ - $ 16,769.02 $ 46,769.02

- $ 2.79 $ - 0 $ -

- $ - $ - 0 $ -

0 0 0 $ - $ -

- $ 3.72 $ - 0 $ -

$ 2.00 $ 10.00 $ 10.00

- $ - 3.25 2249 $ 2,249.00

Costs Unit Costs Unit Costs Costs Price w/ 6% Sales Ta Price

DATE PREPARED: 1-Apr-21

R SHEET OF

CHECKED BY:

nt Material Other Totals

$12,822.72 $11,867.50 $68,699.95 $100,777.17

0 0 0 10 50 50

$ 378.00 $ 0.50 $ 814.61 $ - $ 1,449.61 $ 378.00 $ 0.50 $ 973.08 $ - $ 1,608.08 $ - $ 35.00 $ - $ - $ -

$ 2,169.86 $ - $ - $ 112.60 $ 60,466.20 $ 64,792.06

$ 3,357.50 $ 2.79 $ 5,456.40 $ - $ 9,528.90

$ 501.27 $ - $ - $ - $ 844.27

$ 1,343.00 $ 2.79 $ 1,981.46 $ - $ 3,610.46

$ 501.27 $ - $ - $ - $ 844.27

$ 2,564.38 $ - $ - $ - $ 5,112.38 $ 286.44 $ - $ - $ - $ 482.44

$ 1,343.00 $ 3.72 $ 2,641.94 $ - $ 4,270.94

$ 2.00 $ 10.00 $ 10.00 $ - $ - $ 3.25 $ 8,173.75 $ 8,173.75

Costs Unit Costs Unit Costs Costs Price w/ 6% Sales Ta Price

E DATE PREPARED: 1-Apr-21

BER SHEET OF

TW CHECKED BY:

ent Material Other Totals

$ 18,833.67 $ 22,113.30 $ 80,248.35 $ 131,060.32

- $ - $ - 10 250 $ 250.00

$ 189.00 $ 0.50 $ 507.21 $ - $ 825.21

189 0.5 486.54 0 804.54

$ 50.00 $ 35.00 $ 37.10 0 $ 172.10

$ 591.78 $ - $ - 112.6 13512 $ 14,691.78

$ 2,686.00 $ 2.79 $ 3,773.64 $ - $ 7,031.64

358.05 0 0 0 603.05

$ 671.50 $ 2.79 $ 248.42 0 $ 1,062.92

71.61 0 0 0 120.61

$ 394.52 $ - $ - 0 $ 786.52

$ 71.61 $ - $ - 0 $ 120.61

$ 671.50 $ 3.72 $ 331.23 0 $ 1,145.73

2 50 $ 50.00

- $ - 3.25 4420 $ 4,420.00

Costs Unit Costs Unit Costs Costs

Price w/ 6% Sales T Price

DATE PREPARED: 1-Apr-21

SHEET OF

CHECKED BY:

Material Other Totals

,972.13 $ 2,675.63 $ 27,541.40 $ 34,945.16

- $ - $ - 10 $60.00 $ 60.00

89.00 $ 0.50 $ 230.55 0 $ 548.55 189 0.5 324.36 0 642.36

0.00 $ 35.00 $ 74.20 $0.00 $ 209.20

986.30 $ - $ - 112.6 25222.4 $ 27,188.70

,343.00 $ 2.79 $ 2,046.52 $ - $ 3,675.52

214.83 0 0 0 361.83

$ - $ - $ - $ 10.00 $ 1,510.00 $ 1,510.00

$ 378.00 $ 0.50 $ 973.08 $ - $ 1,608.08 $ - $ 35.00 $ - $ - $ -

9 378 0.5 814.61 0 $ 1,449.61

$ 10,072.50 $ 2.79 $ 16,623.55 $ - $ 28,841.05

$ 1,432.20 $ - $ - $ - $ 2,411.20 $ - $ - $ - $ 112.60 $ - $ -

1 71.61 0 0 $ - $ 120.61

$ 71.61 $ - $ - $ - $ 120.61

$ 671.50 $ 3.72 $ 78.86 $ - $ 893.36

5 671.5 2.79 59.148 $ - $ 873.65

6 197.26 0 0 $ - $ 393.26

0 0 0 3.25 18333.25 18333.25 2 302 $ 302.00

Price w/ 6% Sales Ta Price

ER SHEET OF

W CHECKED BY:

ment Material Other Totals

Costs Unit Costs Unit Costs Costs

$ 5,944.57 $ 5,384.14 $18,232.00 $ 32,084.71

DATE PREPARED: 1-Apr-21

$ 5,944.57 $ 5,384.14 $18,232.00 $ 32,084.71

0 0 3.25 8173.75 8173.75 $ 2.00 $ 58.00 $ 58.00

Price w/ 6% Sales Ta Price

MBER SHEET OF

TW CHECKED BY:

ment Material Other Totals

Costs Unit Costs Unit Costs Costs

$ 7,049.62 $ 7,537.91 $ 7,627.50 $ 24,627.03

TE DATE PREPARED: 1-Apr-21

$ 7,049.62 $ 7,537.91 $ 7,627.50 $ 24,627.03

0 0 0 0 10 490 $ 490.00

9 189 0.5 162.18 0 $ 480.18 0 0 35 0 0 $ -

9 378 0.5 753.13 0 $ 1,388.13

5 4029 2.79 6243.0714 0 $ 11,130.07

1 572.88 0 0 0 $ 964.88 6 0 0 0 112.6 0 $ -

1 71.61 0 0 0 120.61

$ 71.61 $ - $ - $ - $ 120.61

$ 671.50 $ 3.72 $ 216.88 $ - $ 1,031.38

5 671.5 2.79 162.657 0 977.157

$ 394.52 $ - $ - $ - $ 786.52

0 0 0 3.25 7039.5 7039.5 2 98 $ 98.00

Price w/ 6% Sales Ta Price

ER SHEET OF

W CHECKED BY:

ment Material Other Totals

Costs Unit Costs Unit Costs Costs

$ 13,944.18 $ 18,549.25 $ 20,145.25 $ 56,856.68

DATE PREPARED: 1-Apr-21

$ 13,944.18 $ 18,549.25 $ 20,145.25 $ 56,856.68

89 378 0.5 1010.922 0 1645.922 $ - $ 35.00 $ - $ - $ -

0 $ 567.00 $ 0.50 $ 1,383.30 $ - $ 2,335.30

0 $ 6,043.50 $ 2.79 $ 9,916.16 $ - $ 17,246.66

$ 859.32 $ - $ - $ - $ 1,447.32 6 $ - $ - $ - $ 112.60 $ - $ -

$ 143.22 $ - $ - $ - $ 241.22

$ 71.61 $ - $ - $ - $ 120.61

0 $ 671.50 $ 3.72 $ 540.22 $ - $ 1,354.72

0 $ 671.50 $ 2.79 $ 405.16 $ - $ 1,219.66

6 $ 591.78 $ - $ - $ - $ 1,179.78

$ - $ - $ 3.25 $ 11,342.50 $ 11,342.50 $ 2.00 $ 180.00 $ 180.00

Price w/ 6% Sales T Price

NG NUMBER SHEET OF

ator: TW CHECKED BY:

Equipment Material Other Totals

Costs Unit Costs Unit Costs Costs

$ 6,100.99 $ 9,164.07 $ 8,521.75 $ 25,742.81

NG DATE DATE PREPARED: 1-Apr-21

$ 6,100.99 $ 9,164.07 $ 8,521.75 $ 25,742.81

$ - $ - $ - $ 10.00 $ 290.00 $ 290.00

$ 378.00 $ 0.50 $ 973.08 $ - $ 1,608.08 $ - $ 35.00 $ - $ - $ -

$ 378.00 $ 0.50 $ 753.13 $ - $ 1,388.13

$ 4,700.50 $ 2.79 $ 7,437.86 $ - $ 13,139.36

$ 644.49 $ - $ - $ - $ 1,085.49 $ - $ - $ - $ 112.60 $ - $ -

$ - $ - $ - 0 $ -

$ - $ 3.72 $ - 0 $ -

$ - $ 2.79 $ - 0 $ -

$ - $ - $ - 0 $ -

$ - $ - $ - 10 0 $ -

$ 7.00 $ 28.17 $ 74.65 $ - $ - $ 177.65

89 0 0.5 0 0 0 $ - $ 35.00 $ - $ - $ -

0 $ - $ 0.50 $ - $ - $ -

0 $ 8,058.00 $ 2.79 $ 12,894.26 $ - $ 22,668.26

$ 1,074.15 $ - $ - $ - $ 1,809.15 6 $ - $ - $ - $ 112.60 $ - $ -

0 $ - $ 3.72 $ - $ - $ -

0 $ - $ 2.79 $ - $ - $ -

6 $ - $ - $ - $ - $ -

$ - $ - $ 3.25 $ 14,170.00 $ 14,170.00 $ 2.00 $ - $ -

Price w/ 6% Sales T Price

G NUMBER SHEET OF

tor: TW CHECKED BY:

quipment Material Other Totals

Costs Unit Costs Unit Costs Costs

$ 9,997.43 $ 13,255.77 $ 12,422.50 $ 39,213.70

G DATE DATE PREPARED: 1-Apr-21

$ 9,997.43 $ 13,255.77 $ 12,422.50 $ 39,213.70

$ - $ - $ - 10 900 $ 900.00

$ 9,728.56 $ 13,084.39 $ 12,191.00 $ 38,296.95

$ - $ - $ - 10 680 $ 680.00

89 567 0.5 1459.62 0 2411.62 $ - $ 35.00 $ - $ - $ -

0 $ 378.00 $ 0.50 $ 1,045.16 $ - $ 1,680.16

0 $ 6,043.50 $ 2.79 $ 10,179.37 $ - $ 17,509.87

$ 859.32 $ - $ - $ - $ 1,447.32 6 $ - $ - $ - $ 112.60 $ - $ -

$ 71.61 $ - $ - $ - $ 120.61

0 $ 671.50 $ 3.72 $ 228.71 $ - $ 1,043.21

0 $ 671.50 $ 2.79 $ 171.53 $ - $ 986.03

6 $ 394.52 $ - $ - $ - $ 786.52

$ - $ - $ 3.25 $ 11,375.00 $ 11,375.00 $ 2.00 $ 136.00 $ 136.00

Price w/ 6% Sales T Price

NG NUMBER SHEET OF

ator: TW CHECKED BY:

Equipment Material Other Totals

Costs Unit Costs Unit Costs Costs

$ 9,139.15 $ 12,968.91 $ 14,170.00 $ 38,825.06

NG DATE DATE PREPARED: 1-Apr-21

$ 9,139.15 $ 12,968.91 $ 14,170.00 $ 38,825.06

Table 1

File details come from the government source that posted it. Updated Jun 8, 2021.