About this file

Attachment C- Schedule of Items

View the file

Other files

File Type Posted
Q A 0690.pdf PDF
SF30.pdf PDF
Service Form.DOC DOC document
DRAWINGS.pdf PDF
Submittal Requirement.xls XLS spreadsheet
Questionnaire.pdf PDF
RFP Construction.pdf PDF
Scope of Work.pdf PDF

On GovTribe

Work with this file

  • Download the original file
  • Contacts named in this file
  • Similar government files
  • Ask GovTribe AI about this file

Text version

CLASS A ESTIMATE SUMMARY

USFS - Class A EstimateEstimate By:TRL
Grey Towers National Historic SiteDate:5-Feb-10
Black Locust Allee Restoration Project
Reviewed By:DMM
Class A EstimateDate:5-Feb-10
Estimate is Based on 2010 Costs
Bid ItemMaterial CostsLabor CostsEquip CostsTotal Costs
02000 - BASIC SITE WORK REQ'S$0$8,000$0$8,0008,000.00
02050 - SITE DEMOLITION$3,500$28,126$6,013$37,63837,638.25
02110 - SITE CLEARING$5,537$20,253$7,666$33,45633,455.75
02210 - EARTHWORK$6,721$52,471$15,250$74,44374,442.50
02720 - STORM WATER$40,179$17,069$5,745$62,99362,992.50
02740 - FLEXIBLE PAVEMENT$430$281$94$805805.00
02760 - PAVEMENT SPECIALTIES$101,380$83,250$27,750$212,380212,380.00
02770 - CURBS & GUTTERS$71,902$97,744$33,307$202,953202,952.75
02780 - UNIT PAVERS$4,895$15,298$5,275$25,46825,467.50
02800 - SITE IMPROVEMENTS$3,080$732$248$4,0604,060.00
02900 - PLANTING$2,911$4,658$1,165$8,7348,733.75
Optional Bid ItemMaterial CostsLabor CostsEquip CostsTotal Costs
02900 - OPTIONAL ITEM 1: PLANTING - DECIDUOUS TREE$18,240$9,120$3,040$30,40030,400.00
02900 - OPTIONAL ITEM 2: PLANTING - SHRUB$13,965$5,985$0$19,95019,950.00
02900 - OPTIONAL ITEM 3: PLANTING - HERBACEOUS PLANTINGS$20,000$12,000$0$32,00032,000.00
02810 - OPTIONAL ITEM 4: SITE IMPROVEMENTS - IRRIGATION$20,000$18,750$6,250$45,00045,000.00
Subtotal Direct Construction Cost$312,740$373,737$111,802$798,278798,278.00
Overhead & Profit (15 Percent)$119,742
Total Direct Construction Costs$918,020
Mobilization (10 Percent)$91,802
Design Contingency (10 Percent)$91,802
TOTAL Estimated Cost of Construction$1,101,624

&CClass A Estimate &LPage &P&CEstimate Summary&R&D

CLASS A ESTIMATE DETAIL

USDA FOREST SERVICE
Grey Towers National Historic Site
Black Locust Allee Restoration Project
CLASS A ESTIMATE
5-Feb-10
CSI MASTER SPECIFICATION SECTIONS
Division #DescriptionQty.UnitMaterialLaborEquipmentSubcontractorEquipmentTotal
DIVISION 2 - SITE CONSTRUCTIONCost/UnitMat'l CostCost/UnitLabor CostCost/UnitEquip. CostCostCost/UnitEquip. CostCost/UnitTOTAL
02000MOBILIZATION1LSMOBILIZATION COST INCLUDED ON COVER SHEET
02000MAINTENANCE & PROTECTION OF TRAFFIC1LS$0.00$0.00$2,500.00$2,500.00$0.00$0.00$2,500.00$2,500.00
02000SURVEY & STAKEOUT1LS$0.00$0.00$5,500.00$5,500.00$0.00$0.00$5,500.00$5,500.00
02000 - BASIC SITE WORK REQUIREMENTS$0.00$8,000.00$0.00$8,000.00$8,000.00
02050SITE DEMO - TEMP PED ACCESS1LS$3,500.00$3,500.00$1,500.00$1,500.00$1,000.00$1,000.00$6,000.00$6,000.00
02050SITE DEMO - SAWCUT CONC. P'MENT130LF$0.00$0.00$1.60$208.00$1.00$130.00$2.60$338.00
02050SITE DEMO - EXCAV & DISPOSE BIT P'MENT16310SF$0.00$0.00$1.50$24,465.00$0.25$4,077.50$1.75$28,542.50
02050SITE DEMO - STM SEWER200LF$0.00$0.00$4.25$850.00$1.00$200.00$5.25$1,050.00
02050SITE DEMO - STM SWR STR & CAP PIPES11EA$0.00$0.00$100.25$1,102.75$55.00$605.00$155.25$1,707.75
02050 - SITE DEMOLITION SUBTOTAL$3,500.00$28,125.75$6,012.50$37,638.25$37,638.25
02110SITE CLEARING - TREE REMOVAL56EA$0.00$0.00$292.50$16,380.00$100.00$5,600.00$392.50$21,980.00
02110SITE CLEARING - TREE REMOVAL, STUMP11EA$0.00$0.00$92.50$1,017.50$100.00$1,100.00$192.50$2,117.50
02110SITE CLEARING - EROSION CTRL (SILT FNC)840LF$1.25$1,050.00$1.00$840.00$0.25$210.00$2.50$2,100.00
02110SITE CLEARING - EROSION CTRL (CON ENT)1675SF$1.15$1,926.25$0.50$837.50$0.25$418.75$1.90$3,182.50
02110SITE CLEARING - EROSION CTRL (RK FLTR)3EA$170.00$510.00$46.00$138.00$10.00$30.00$226.00$678.00
02110SITE CLEARING - EROSION CTRL (INL PROT)19EA$7.25$137.75$10.00$190.00$5.00$95.00$22.25$422.75
02110SITE CLEARING - TREE PROTECTION FENCE850LF$2.25$1,912.50$1.00$850.00$0.25$212.50$3.50$2,975.00
02110 - SITE CLEARING SUBTOTAL$5,536.50$20,253.00$7,666.25$33,455.75$33,455.75
02210EARTHWORK - GENERAL: LUMP SUM BID PRICE SHALL CONSIST OF ALL MATERIAL, LABOR, & APPURTENANCES NECESSARY FOR THE COMPLETION OF SITE EARTHWORK OPERATIONS, INCLUDING, BUT NOT LIMITED TO THE FOLLOWING: TRENCH EXCAVATION MATERIAL & LABOR; EXCAVATION FOR SITE IMPROVEMENTS; TEMPORARY SHORING; PROTECTION OF ADJACENT WORK; BACKFILLING WITH NATIVE OR IMPORTED MATERIALS; BARRICADES AND PROTECTION DEVICES; COMPACTION; DISPOSAL OF UNUSED MATERIALS; & IMPORTED TOPSOIL.1LS$0.00$0.00$45,750.00$45,750.00$15,250.00$15,250.00$61,000.00$61,000.00
02210EARTHWORK - SUBBASE COURSE475CY$14.15$6,721.25$14.15$6,721.25$0.00$0.00$28.30$13,442.50
02210 - EARTHWORK SUBTOTAL$6,721.25$52,471.25$15,250.00$74,442.50$74,442.50
02720STM SWR - STM DRAIN INLET STR - 12"9EA$895.00$8,055.00$251.25$2,261.25$83.75$753.75$1,230.00$11,070.00
02720STM SWR - STM DRAIN INLET STR - 24"10EA$1,125.00$11,250.00$326.25$3,262.50$108.75$1,087.50$1,560.00$15,600.00
02720STM SWR - STM MANHOLE1EA$2,295.00$2,295.00$401.25$401.25$133.75$133.75$2,830.00$2,830.00
02720STM SWR - 4" PERF HDPE665LF$4.75$3,158.75$5.00$3,325.00$1.75$1,163.75$11.50$7,647.50
02720STM SWR - 24" PERF HDPE65LF$54.75$3,558.75$7.50$487.50$2.50$162.50$64.75$4,208.75
02720STM SWR - 12" HDPE100LF$34.75$3,475.00$7.50$750.00$2.50$250.00$44.75$4,475.00
02720STM SWR - 6" HDPE175LF$24.75$4,331.25$7.50$1,312.50$2.50$437.50$34.75$6,081.25
02720STM SWR - MASONARY END SECT3EA$435.00$1,305.00$243.75$731.25$81.25$243.75$760.00$2,280.00
02720STM SWR - RIPRAP APRON110SF$25.00$2,750.00$41.25$4,537.50$13.75$1,512.50$80.00$8,800.00
02720 - STORM WATER SUBTOTAL$40,178.75$17,068.75$5,745.00$62,992.50$62,992.50
02740FLEXIBLE P'MENT - BITUMINOUS (TOP)2CY$86.00$172.00$56.25$112.50$18.75$37.50$161.00$322.00
02740FLEXIBLE P'MENT - BITUMINOUS (BINDER)3CY$86.00$258.00$56.25$168.75$18.75$56.25$161.00$483.00
02720 - FLEXIBLE PAVEMENT SUBTOTAL$430.00$281.25$93.75$805.00$805.00
02760P'MENT SPECIALTIES - STAB AGGREEGATE1480SY$68.50$101,380.00$56.25$83,250.00$18.75$27,750.00$143.50$212,380.00
02760 - PAVEMENT SPECIALTIES SUBTOTAL$101,380.00$83,250.00$27,750.00$212,380.00$212,380.00
02770CURBS & GUTTERS - GRANITE CURB (FLSH)305LF$18.50$5,642.50$9.15$2,790.75$3.10$945.50$30.75$9,378.75
02770CURBS & GUTTERS - COBBLE GUTTER4290SF$15.25$65,422.50$22.00$94,380.00$7.50$32,175.00$44.75$191,977.50
02770BLUESTONE EDGING62LF$13.50$837.00$9.25$573.50$3.00$186.00$25.75$1,596.50
02770 - CURBS & GUTTERS SUBTOTAL$71,902.00$97,744.25$33,306.50$202,952.75$202,952.75
02780UNIT PAVER - GRANITE PAVERS245SF$17.50$4,287.50$14.50$3,552.50$5.00$1,225.00$37.00$9,065.00
02780UNIT PAVER - RESET EX. GRANITE PAVERS810SF$0.75$607.50$14.50$11,745.00$5.00$4,050.00$20.25$16,402.50
02780 - UNIT PAVER SUBTOTAL$4,895.00$15,297.50$5,275.00$25,467.50$25,467.50
02800DRY LAID STONE LANDSCAPE WALL80LF$38.50$3,080.00$9.15$732.00$3.10$248.00$50.75$4,060.00
02800 - SITE IMPROVEMENTS - GENERAL$3,080.00$732.00$248.00$4,060.00$4,060.00
02900PLANTING - FINE GRADE & SEED58225LF$0.05$2,911.25$0.08$4,658.00$0.02$1,164.50$0.15$8,733.75
02900 - PLANTING SUBTOTAL$2,911.25$4,658.00$1,164.50$8,733.75$8,733.75
DIVISION 2 - SITE CONSTRUCTION SUBTOTAL$240,534.75$327,881.75$102,511.50$670,928.00$670,928.00
SUBTOTAL BASE BID DIRECT CONSTRUCTION COSTEquipmentSubcontractorSUBTOTAL
$670,928.00
02900OPTIONAL ITEM 1: PLANTING - DECIDUOUS TREE76EA$240.00$18,240.00$120.00$9,120.00$40.00$3,040.00$400.00$30,400.00
02900OPTIONAL ITEM 2: PLANTING - SHRUB399EA$35.00$13,965.00$15.00$5,985.00$0.00$0.00$50.00$19,950.00
02900OPTIONAL ITEM 3: PLANTING - HERBACEOUS PLANTINGS3200EA$6.25$20,000.00$3.75$12,000.00$0.00$0.00$10.00$32,000.00
02810OPTIONAL ITEM 4: SITE IMPROVEMENTS - IRRIGATION SYSTEM (LUMP SUM BID PRICE SHALL CONSIST OF ALL MATERIAL, LABOR, & APPURTENANCES NECESSARY FOR THE FURNISHING & INSTALLATION OF THE IRRIGATION SYSTEM, INCLUDING, BUT NOT LIMITED TO THE FOLLOWING: EXCAVATION & EARTHWORK OPERATIONS, WATER CONNECTION, SUPPLY & CONTROL LINE, VALVES & MISCELLANEOUS ACCESSORIES, SLEEVES & BORINGS, & ALL OTHER APPURTANCES NECESSARY FOR IRRIGATION SYSTEM INSTALLATION)1LS$20,000.00$20,000.00$18,750.00$18,750.00$6,250.00$6,250.00$45,000.00$45,000.00$798,278.00

&A&RPage &P

UNIT PRICE BID SCHEDULE

USDA FOREST SERVICE
Grey Towers National Historic Site
Black Locust Allee Restoration Project
UNIT PRICE BID SCHEDULE
5-Feb-10
CSI MASTER SPECIFICATION SECTIONS
Division #DescriptionQty.UnitMaterialLaborEquipmentSubcontractorEquipmentTotal
DIVISION 2 - SITE CONSTRUCTIONCost/UnitMat'l CostCost/UnitLabor CostCost/UnitEquip. CostCostCost/UnitEquip CostCost/UnitTOTAL
02000MOBILIZATION1LS
02000MAINTENANCE & PROTECTION OF TRAFFIC1LS
02000SURVEY & STAKEYOUT1LS
02000 - BASIC SITE WORK REQUIREMENTS
02050SITE DEMO - TEMP PED ACCESS1LS
02050SITE DEMO - SAWCUT CONC. P'MENT130LF
02050SITE DEMO - EXCAV & DISPOSE BIT P'MENT16310SF$0.00
02050SITE DEMO - STM SEWER200LF
02050SITE DEMO - STM SWR STR & CAP PIPES11EA
02050 - SITE DEMOLITION SUBTOTAL
02110SITE CLEARING - TREE REMOVAL56EA
02110SITE CLEARING - TREE REMOVAL, STUMP11EA
02110SITE CLEARING - EROSION CTRL (SILT FNC)840LF
02110SITE CLEARING - EROSION CTRL (CON ENT)1675SF
02110SITE CLEARING - EROSION CTRL (RK FLTR)3EA$0.00
02110SITE CLEARING - EROSION CTRL (INL PROT)19EA
02110SITE CLEARING - TREE PROTECTION FENCE850LF
02110 - SITE CLEARING SUBTOTAL
$0.00
02210EARTHWORK - GENERAL: LUMP SUM BID PRICE SHALL CONSIST OF ALL MATERIAL, LABOR, & APPURTENANCES NECESSARY FOR THE COMPLETION OF SITE EARTHWORK OPERATIONS, INCLUDING, BUT NOT LIMITED TO THE FOLLOWING: TRENCH EXCAVATION MATERIAL & LABOR; EXCAVATION FOR SITE IMPROVEMENTS; TEMPORARY SHORING; PROTECTION OF ADJACENT WORK; BACKFILLING WITH NATIVE OR IMPORTED MATERIALS; BARRICADES AND PROTECTION DEVICES; COMPACTION; DISPOSAL OF UNUSED MATERIALS; & IMPORTED TOPSOIL.1LS
02210EARTHWORK - SUBBASE COURSE475CY
02210 - EARTHWORK SUBTOTAL
02720STM SWR - STM DRAIN INLET STR - 12"9EA
02720STM SWR - STM DRAIN INLET STR - 24"10EA
02720STM SWR - STM MANHOLE1EA
02720STM SWR - 4" PERF HDPE665LF
02720STM SWR - 24" PERF HDPE65LF
02720STM SWR - 12" HDPE100LF
02720STM SWR - 6" HDPE175LF$0.00
02720STM SWR - MASONARY END SECT3EA
02720STM SWR - RIPRAP APRON110SF
02720 - STORM WATER SUBTOTAL
$0.00
02740FLEXIBLE P'MENT - BITUMINOUS (TOP)2CY
02740FLEXIBLE P'MENT - BITUMINOUS (BINDER)3CY
02720 - FLEXIBLE PAVEMENT SUBTOTAL$0.00
02760P'MENT SPECIALTIES - STAB AGGREEGATE1480SY
02760 - PAVEMENT SPECIALTIES SUBTOTAL
02770CURBS & GUTTERS - GRANITE CURB (FLSH)305LF$0.00
02770CURBS & GUTTERS - COBBLE GUTTER4290SF
02770BLUESTONE EDGING62LF
02770 - CURBS & GUTTERS SUBTOTAL$0.00
02780UNIT PAVER - GRANITE PAVERS245SF
02780UNIT PAVER - RESET EX. GRANITE PAVERS810SF
02780 - UNIT PAVER SUBTOTAL$0.00
02800DRY LAID STONE LANDSCAPE WALL80LF
02800 - SITE IMPROVEMENTS - GENERAL$0.00
02900PLANTING - FINE GRADE & SEED58225SF$0.00
02900 - PLANTING SUBTOTAL
TOTAL BASE BIDEquipmentSubcontractorTOTAL
02900OPTIONAL ITEM 1: PLANTING - DECIDUOUS TREE76EA
TOTAL OPTIONAL ITEM 1EquipmentSubcontractorTOTAL
02900OPTIONAL ITEM 2: PLANTING - SHRUB399EA
TOTAL OPTIONAL ITEM 2EquipmentSubcontractorTOTAL
02900OPTIONAL ITEM 3: PLANTING - HERBACEOUS PLANTINGS3200EA
TOTAL OPTIONAL ITEM 3EquipmentSubcontractorTOTAL
02810OPTIONAL ITEM 4: SITE IMPROVEMENTS - IRRIGATION SYSTEM (LUMP SUM BID PRICE SHALL CONSIST OF ALL MATERIAL, LABOR, & APPURTENANCES NECESSARY FOR THE FURNISHING & INSTALLATION OF THE IRRIGATION SYSTEM, INCLUDING, BUT NOT LIMITED TO THE FOLLOWING: EXCAVATION & EARTHWORK OPERATIONS, WATER CONNECTION, SUPPLY & CONTROL LINE, VALVES & MISCELLANEOUS ACCESSORIES, SLEEVES & BORINGS, & ALL OTHER APPURTANCES NECESSARY FOR IRRIGATION SYSTEM INSTALLATION)1LS
TOTAL OPTIONAL ITEM 4EquipmentSubcontractorTOTAL
TOTAL BASE BID PLUS OPTIONAL ITEM 1EquipmentSubcontractorTOTAL
TOTAL BASE BID PLUS OPTIONAL ITEM 1 & 2EquipmentSubcontractorTOTAL
TOTAL BASE BID PLUS OPTIONAL ITEM 1, 2, & 3EquipmentSubcontractorTOTAL
TOTAL BASE BID PLUS OPTIONAL ITEM 1, 2, 3, & 4EquipmentSubcontractorTOTAL
TOTAL BASE BID PLUS OPTIONAL ITEM 1 & 4EquipmentSubcontractorTOTAL

&A&RPage &P

EARTHWORK (INTERNAL INFO ONLY)

USDA FOREST SERVICE
Grey Towers National Historic Site
Black Locust Allee Restoration Project
CLASS A ESTIMATE
5-Feb-10
CSI MASTER SPECIFICATION SECTIONS
02210EARTHWORK - STRIP & STOCKPILE TOPSOIL715CY$0.00$0.00$7.10$5,076.50$7.10$5,076.50
02210EARTHWORK - PLACE STOCKPILED TOPSOIL715CY$0.00$0.00$7.10$5,076.50$7.10$5,076.50
02210EARTHWORK - EXCAVATION165CY$0.00$0.00$9.50$1,567.50$9.50$1,567.50
02210EARTHWORK - EXCAVATION DISPOSAL165CY$0.00$0.00$10.25$1,691.25$10.25$1,691.25
02210EARTHWORK - ROUGH GRADING70300SF$0.00$0.00$0.50$35,150.00$0.50$35,150.00
02210EARTHWORK - STM TRNCH EXCAVATION270CY$0.00$0.00$25.00$6,750.00$25.00$6,750.00
02210EARTHWORK - STM BACKFILL (GEN)60CY$0.00$0.00$10.50$630.00$10.50$630.00
02210EARTHWORK - STM BACKFILL (NO 2 STN)150CY$14.15$2,122.50$18.45$2,767.50$32.60$4,890.00
02210 - EARTHWORK SUBTOTAL$2,122.50$58,709.25$60,831.75$60,831.75

&A&RPage &P

File details come from the government source that posted it. Updated .