Amendment_001_-_Replacement_ATTACH_5-McWilliiams_Campround_Reconstruction_Cost_Estimate_Breakdown.xlsx

XLSX spreadsheet 30 KB Posted May 3, 2013

Attached to: McWilliams Campground Reconstruction Project Federal contract opportunity
Solicitation number: AG-0261-S-13-0025
Issued by: Department of Agriculture Forest Service R4-Intermountain Region

About this file

From the source

Amend 0001 - Replacement Attach 5 - Cost Breakdown Spreadsheet

View the file

Other files for this federal contract opportunity

Other files attached to McWilliams Campground Reconstruction Project, newest first.
File	Type	Posted
Amend_0001_-_AG-0261-S-13-0025.pdf	PDF	May 3, 2013
04-09-13__McWilliams_RFP.pdf	PDF	Apr 9, 2013
ATT_2a_-_McWilliams.Dwg.Final.Signed.03.07.2013.pdf	PDF	Apr 9, 2013
ATT_3_-_NV100034_Highway_01-04-13.pdf	PDF	Apr 9, 2013
ATT_1_-_McWilliams.Specs.Final.03.07.2013.pdf	PDF	Apr 9, 2013
ATT_4_-_McWilliams_Campground_Past_Performance_Questionnaire.pdf	PDF	Apr 9, 2013
ATTACH_5_-_McWilliiams_Campround_Reconstruction_Cost_Estimate_Breakdown.xlsx	XLSX spreadsheet	Apr 9, 2013
ATT_2b_-_McWilliams.Dwg.Final.Signed.03.07.2013.pdf	PDF	Apr 9, 2013

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.

Page 1- Breakdown

Amend 0001 -	ATTACH 5 -McWilliams Campround Reconstruction Project AG-0261-S-13-0025
CONSTRUCTION COST ESTIMATE BREAKDOWN

CONTRACTOR ADDRESS

CONTRACT FOR (Work to be performed) PROPOSED CONTRACT PRICE

PURCHASE REQUEST NUMBER PROJECT NUMBER WORK LOCATION

				MATERIAL COST		LABOR COSTS
		UNIT							OTHER
LINE	ITEM	OF	QUANTITY	UNIT	TOTAL	MANHOUR	AVERAGE	TOTAL	DIRECT	LINE
NO		MEASURE				MANDAYS	RATE		COSTS	TOTAL

	(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)	(9)	(10)
10250	Construction Staking	LSQ	1
11900	Mobilization	LSQ	1
022060-1	Heavy Loose Rock Riprap (Slope Stabilization)	DQ	355
022060-2	Heavy Loose Rock Riprap (Channel Bed)	DQ	755
24102	Removal and Disposal of Existing Structures	LSQ	1
26460	Concrete Dumpster Pad	AQ	5
033545-1	Colored Concrete Sidewalks, 5-feet Wide with 4-inch aggregate base (Family Unit Paths)	AQ	1,525
033545-2	Colored Concrete Paths 5-feet wide with 4-inch aggregate base (Interpretive Paths)	AQ	2,050
033545-3	Concrete Channeling Island	LSQ	1
033545-4	Colored Concrete Kiosk Pad (Comfort Stations)	AQ	8
033545-5	Colored Concrete Interpretive Pad (Interpretive Paths)	AQ	9
101400-1	Signs - Regulatory & Directional (Aluminum)	AQ	27
101400-2	Signs - Regulatory & Directional (HDO)	AQ	16
101420	Major Site I.D. Sign - NRA-REC (HDPE)	AQ	1
129305	Fee Tube	AQ	1
129400-1	Family Unit - Single	AQ	68
129400-2	Family Unit - Double	AQ	9
129410	Waste and Recycling Receptacle	AQ	8
133402-1	Utility Box, 48" Dia. Concrete with Pressure Reducing Valve	AQ	4
133402-2	Utility Box, 48" Dia. Concrete with Air Release Valve	AQ	2
133430-1	Concrete Bench (Gov't Furnished) with Concrete Pullout	AQ	4
133450	Comfort Station Installation (2-Unit) - Including Utilities and Sidewalks	AQ	8
133470	Entrance Station Installation, Including Utilities, Sidewalks and Curb	AQ	1
221100-1	Pipeline, 2" HDPE, 160 PSI with Heat Fusion Joints, Including Trench	DQ	1,800
221100-2	Pipeline, 3" HDPE, 160 PSI with Heat Fusion Joints, Including Trench	DQ	4,200
221100-3	Pipeline, 2 Lines in Trench, 3" and 3" HDPE, 160 PSI with Heat Fusion Joints, Including Trench	DQ	2,350
221100-4	Pipeline, 2 Lines in Trench, 3" and 6" HDPE, 160 PSI with Heat Fusion Joints, Including Trench	DQ	700
221100-5	Pipeline With Frostshield 2” HDPE, Including Sleeve and Insulation	DQ	60
221100-6	Pipeline With Frostshield 3” HDPE, Including Sleeve and Insulation	DQ	115
221100-7	Pipeline With Frostshield, 2 lines in Trench, 3” and 3” HDPE, Including Sleeve and Insulation	DQ	55
221100-8	Drain - 2" Daylight Drain	AQ	1
221100-9	Drain - 3" Daylight Drain	AQ	6
221102-1	2" Poly Curb Valve and Box	AQ	24
221102-2	3" Poly Curb Valve and Box	AQ	12
221102-3	6" Poly Curb Valve and Box	AQ	1
221103	Modifications to Existing Booster Pump Station	LSQ	1
221105	Hydrant - Frost Proof, Type D	AQ	21
221200	Two 18,000 Gallon Fiberglass Water Storage Tanks, Including Access Road	LSQ	1
221300-1	Sewerline - Gravity, 4" PVC, SDR 35 Including Trench	DQ	1,350
221300-2	Sewerline - 2 Lines in Trench, Gravity, 4" PVC, SDR 35 Including Trench	DQ	900
221300-3	Drainfield #1	LSQ	1
221300-4	Drainfield #2	LSQ	1
221300-5	Drainfield #3	LSQ	1
221300-6	Drainfield #4	LSQ	1
221300-7	Drainfield #5	LSQ	1
221300-8	Drainfield #6	LSQ	1
221300-9	Drainfield #7	LSQ	1
221300-10	Drainfield #8	LSQ	1
221300-11	Drainfield #9 (Host Unit #1)	LSQ	1
221300-12	Drainfield #10 (Host Unit #2)	LSQ	1
221300-13	Dosing Tank - 620 Gallon (Concrete) with One Siphon	AQ	4
221300-14	Dosing Tank - 620 Gallon (Concrete) with Two Siphons	AQ	1
221300-15	Dosing Tank - 1,000 Gallon (Concrete) with One Siphon	AQ	2
221300-16	Dosing Tank - 1,000 Gallon (Concrete) with Two Siphons	AQ	3
221300-17	Septic Tank - 1,000 Gallon (Concrete) with Internal Baffle	AQ	2
221300-18	Septic Tank - 1,500 Gallon (Concrete) with Internal Baffle	AQ	2
221300-19	Septic Tank - 2,000 Gallon (Concrete) with Internal Baffle	AQ	3
221300-20	Septic Tank - 2,500 Gallon (Concrete) with Internal Baffle	AQ	1
221300-21	Septic Tank - 4,000 Gallon (Concrete) with Internal Baffle	AQ	2
221300-22	Trailer Sewer Service Hookup	AQ	2
231126-1	Exterior Propane Gas System (Comfort Stations) - 500 Gallon Tank and 1-Inch PE Piping to Buildings	AQ	3
231126-2	Exterior Propane Gas System (Host Units) - 120 Gallon Tank and 3/4-Inch PE Piping to Unit	AQ	2
231126-3	Exterior Propane Gas System (Entrance Station) - 120 Gallon Tank & 3/4-Inch PE Piping to Building	AQ	1
260500	Electrical Distribution System - Campground	LSQ	1
312000-1	Special Bedding - Imported, Commercial Source	DQ	450
312000-2	Pipe Zone - Imported, Commercial Source	DQ	1,150
312010	Select Borrow for Roads and Spurs	DQ	2,915
312100-1	Project Site Preparation and Grading	LSQ	1
312100-2	Project Site Preparation and Grading (Concrete Paths)	AQ	1,525
321200	Hot Mix Asphalt Paving for Roads and Spurs	AQ	4,950
321204	Crushed Aggregate Base - Grading C (For Under Asphalt Roads and Spurs)	DQ	4,000
321210	Rockery Retaining Walls	DQ	2,650
322100-1	Tent Pad Single (TS), Size 12' by 12'	AQ	68
322100-2	Tent Pad Double (TD), Size 16' by 16'	AQ	9
322205	Barrier Rocks - Commercial Source	AQ	308
322625	Recycled Plastic Wheelstops 8-Foot	AQ	88
322640-1	Pavement Markings (Directional Arrows Reflectorized White)	AQ	16
322640-2	Pavement Marking - 4-inch Wide (Reflectorized White)	AQ	630
322640-3	Pavement Marking - Accessible Parking Symbols	AQ	2
322706	Asphalt Pavement Pulverizing (Reuse as Asphalt Base)	DQ	1,800
323230	Concrete Segmented Retaining Wall	DQ	500
332228-1	Culvert - 18-inch Galv. Corrugated Metal Pipe (16 Gage, 2 2/3"x1/2" Corrugations)	AQ	30
332228-2	Culvert - 24-inch Galv. Corrugated Metal Pipe (16 Gage, 2 2/3"x1/2" Corrugations)	AQ	915
332228-3	Culvert - 30-inch Galv. Corrugated Metal Pipe (16 Gage, 2 2/3"x1/2" Corrugations)	AQ	60
332228-4	Culvert - 48-inch Galv. Corrugated Metal Pipe (16 Gage, 2 2/3"x1/2" Corrugations)	AQ	60
334217-1	Concrete Box Culvert #5 (2.5’H x 6.0’W x 70.0’L) - Including wingwalls and headwalls	LSQ	1
334217-2	Concrete Box Culvert #8 (3.0’H x 12.0’W x 46.0’L) - Including wingwalls and headwalls	LSQ	1
334217-3	Concrete Box Culvert #17 (2.5’H x 8.0’W x 38.0’L) - Including wingwalls and headwalls	LSQ	1
334217-4	Concrete Box Culvert #18 (3.0’H x 12.0’W x 58.0’L) - Including wingwalls and headwalls	LSQ	1
334217-5	Concrete Box Culvert #19 (3.0’H x 12.0’W x 50.0’L) - Including wingwalls and headwalls	LSQ	1
334217-6	Concrete Box Culvert #20 (2.5’H x 8.0’W x 40.0’L) - Including wingwalls and headwalls	LSQ	1
334217-7	Concrete Box Culvert #21 (2.5’H x 8.0’W x 50.0’L) - Including wingwalls and headwalls	LSQ	1
	OPTIONAL ITEMS
	DESCRIPTION
022060-3	Heavy Loose Rock Riprap (Slope Stabilization)	CY	50
133430-2	Concrete Bench (Gov't Furnished) with Pulverized Asphalt Surface Pullout	EA	8
312100-3	Project Site Preparation and Grading (Pulverized Asphalt Paths)	LF	4,775
322712	Pulverized Asphalt Surfacing - for 3-Foot Wide by 4-Inch Depth Interpretive Paths with Aluminum Edging	LF	4,775
323116-1	Road Closure Gate - 24 Foot (Double 12' Gate)	EA	5
323116-2	Road Closure Gate - 32 Foot (Double 16' Gate)	EA	3
332228-5	Culvert - 24-inch Galv. Corrugated Metal Pipe (16 Gage, 2 2/3"x1/2" Corrugations) - Culverts on Paths	LF	15

Page 2 - Totals

INSTRUCTIONS FOR COMPLETING CONSTRUCTION COST ESTIMATE BREAKDOWN
Col 1 Item. Description of materials required, work to be done, special equipment needed, etc. Breakdown should be in sufficient detail to permit
itemizing of all direct costs.
Col 2 Units of Measure. Description of the unit in which each item is to be estimated (examples - square yards - SY, cubic yards - CY, square feet - SF,
linear feet - LF, board feet - BF, each - EA, pound - LB).
Col 3 Quantity. Contractor's estimate of quantity required in terms of unit of measure (column 2). Items and units of measure will be furnished by the
Government. Quantity estimates will be furnished by the Government only when it is anticipated that a unit price contract will be issued. Otherwise,
the contractor is responsible for determining quantity estimates.
Col 4 and 5 Material Costs. Enter unit cost (Col 4) of the material to be supplied and total cost (col 5); for item listed in column 1.
Col 6, 7 and 8 Labor Costs. Enter in col 6 the estimated number of manhours or mandays needed to perform the work listed in column 1.
Col 9 Other Direct Costs. Enter estimated costs of special equipment and other items (listed in column 1) which are special to the contract and of
significant dollar value.
Col 10 Line Total. Self-explanatory.
NOTE:	In addition to other totals derived on various pages, the grand total of column 10, plus overhead and profit will be shown on the last
	page as follows
	TOTAL MATERIAL COSTS	$

TOTAL LABOR COSTS $

TOTAL OTHER DIRECT COSTS $

TOTAL DIRECT COSTS $

OVERHEAD % $

SUBTOTAL $

PROFIT % $

TOTAL PRICE $

DATE FIRM NAME

TITLE	BY
		(Signature)

INSTRUCTIONS TO OFFERORS
1.	The purpose of this form is to provide a standard format by which the offeror submits to the Government a summary of incurred and
estimated costs (and attached supporting information) suitable for detailed review and analysis. Prior to the award of a contract resulting from
this proposal the offeror may be required to submit a certificate of current cost or pricing data
2.	In addition to the specific information required by this form, the offeror is expected, in good faith, to incorporate in and submit with this
form any additional data, supporting schedules, or substantiation which are reasonable required for the conduct of an appropriate review and
analysis in the light of the specific facets of this procurement. For effective negotiations, it is essential that there be a clear understanding of
	a.	The existing, verifiable data.
	b.	The judgmental factors applied in projecting from known data to the estimate, and
	c.	The contingencies used by the offeror in his proposed price.
In short, the offeror's estimating process itself needs to be disclosed.
3.	When attachment of supporting cost or pricing data to this form is impracticable, the data will be described (with schedules as appropriate),
	and made available to the contracting officer his authorized representative upon request.
4.	By submission of this proposal the offeror grants to the contracting officer, or his authorized representative, the right to examine, for the
purpose of verifying the cost or pricing data submitted, those books, records, documents and other supporting data which will permit adequate
evaluation of such cost or pricing data, along with the computations and projections used therein. This right may be exercised in connection
with any negotiations prior to contract award.

Sheet1

File details come from the government source that posted it. Updated Nov 14, 2017.