Apron_Cost_Estimates.xls

XLS spreadsheet 107 KB Posted May 3, 2014

Attached to: Notice of Award to Award Contract W912JB-14-C-2004, Repair Main Parking Apron, Alpena CRTC, Alpena, MI
Solicitation number: W912JB14R2004
Issued by: Department of the Army Michigan Army National Guard

About this file

From the source

Cost Estimate Worksheet

View the file

Other files

File	Type	Posted
I.A.(02)PRE-AWARD_DOCS-Solicitation_Amendment__0007.pdf	PDF	May 3, 2014
Amendment__0006_Q_ _A.pdf	PDF	Apr 24, 2014
I.A.(02)PRE-AWARD_DOCS-Solicitation_Amendment__0006.pdf	PDF	Apr 24, 2014
I.A.(02)PRE-AWARD_DOCS-Solicitation_Amendment__0005.pdf	PDF	Apr 22, 2014
Pre-bid_sign-in_TDVG122778.pdf	PDF	Apr 17, 2014
I.A.(02)PRE-AWARD_DOCS-Solicitation_Amendment__0002.pdf	PDF	Apr 11, 2014
EAL_Form_-_Functions.pdf	PDF	Apr 9, 2014
I.A.(02)PRE-AWARD_DOCS-Solicitation_Amendment__0001.pdf	PDF	Apr 9, 2014
EXHIBIT_A-Performance_Relevancy_Quest..doc	DOC document	Apr 8, 2014
EXHIBIT_C-Reference_Quest._Package.doc	DOC document	Apr 8, 2014
Attachment_1-Specifications.pdf	PDF	Apr 8, 2014
Attachment_2-DOL_Wage_Rates.pdf	PDF	Apr 8, 2014
W912JB-14-R-2004_Main_Apron_Repair _CRTC.pdf	PDF	Apr 8, 2014
EXHIBIT_B-Sub_Info_ _Consent_Form.doc	DOC document	Apr 8, 2014

Show all 14

On GovTribe

Work with this file

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.

Read First

The Excel file for the apron cost estimate is for

informational purposes to help the contractors with their bids by entering

their unit costs. The contractors are still required to submit their

proposals in the bid schedule format provided with the RFP. Also, the

government shall not be responsible for the contractors changing the bid

quantities.

ITEMS FOR ESTIMATE

						5/3/14 14:44
				ESTIMATED	COST	TOTAL
	ITEM NO.	DESCRIPTION	UNIT	QUANTITY	PER UNIT	COST
1	010000	STORM WATER AND MISC. PERMITS	LS
2	010000	SUBMITTALS , DOCUMENTATION AND REPORTING	LS
3	010000	CONSTRUCTION STAKING-PROJECT	LS
4	010000	MOBILIZATION	LS
5	010000	LOCATE AND PROTECT EXISTING CIRCUITS	LS
6	015000	TRAFFIC CONTROL	LS
7	015000	MAINTENANCE AND REPAIR OF HAUL ROADS	LS
8	015000	MAINTENANCE AND REPAIR OF AIRPORT HAUL ROADS	LS
9	015000	TEMPORARY CONSTRUCTION FACILITIES	LS
10	015723	SILT FENCE, MAINTAINED	LF
11	015723	SILT FENCE	LF
12	015723	EROSION MAT	SY
13	024100	REMOVE BITUMINOUS PAVEMENT	SY
14	024100	REMOVING RIGID PAVEMENT	SY
15	024100	MILLING BITUMINOUS PAVEMENT	SY
16	024100	REMOVE MITL (TO BE RELOCATED)	EACH
17	024100	REMOVE GUIDANCE SIGN (TO BE RELOCATED)	EACH
18	024100	REMOVE L-867 BASE CANS	EACH
19	024100	REMOVE GROUNDING POINT	EACH
20	024100	REMOVE RETROREFLECTOR	EACH
21	024100	SAW CUTTING BITUMINOUS PAVEMENT -FULL DEPTH	LF
22	024100	SAW CUTTING CONCRETE PAVEMENT-FULL DEPTH	LF
23	310000	UNCLASSIFIED EXCAVATION - SHOULDER AREA	CY
	310000	UNCLASSIFIED EXCAVATION - APRON AREA	SY
24	310000	SALVAGED TOPSOIL	SY
25	320119	SEAL CONCRETE/ASPHALT JOINT	LF
26	321116	RIGID PAVEMENT BASE COURSE	TON
27	321123	GRADED CRUSHED AGGREGATE BASE COURSE	TON
28	321210	BITUMINOUS TACK COAT	GAL
29	321210	BITUMINOUS PRIME COAT	GAL
30	321215	HOT MIX ASPHALT (HMA) FOR AIRFIELDS - TAXIWAY	TON
31	321215	HOT MIX ASPHALT (HMA) FOR AIRFIELDS - SHOULDER	TON
32	321215	ASPHALT REINFORCING MESH	SY
33	321311	CONCRETE PAVEMENT FOR AIRFIELDS	CY
34	321311	DRILL AND PLACE CONCRETE DOWELS	EACH
35	321311	CONCRETE REINFORCING MESH	SY
36	321723	PAINTING, REFLECTIVE YELLOW	SF
37	321723	PAINTING, NON-REFLECTIVE YELLOW	SF
38	321723	PAINTING, REFLECTIVE RED	SF
39	321723	PAINTING, NON-REFLECTIVE BLACK	SF
40	329219	TEMPORARY SEEDING	LBS
41	329219	SEEDING	LBS
42	329219	FERTILIZING	LBS
43	329219	LIME	LBS
44	329219	HYDRO-MULCHING	SY
45	337102	5000V CABLE, NO. 8	LF
46	337102	L-823 CABLE SPLICE	EACH
47	337102	COUNTERPOISE, BARE No. 4	LF
48	337102	COUNTERPOISE GROUND ROD	EACH
49	337102	TRENCH RESTORATION	LF
50	337102	2 - 4" ELECTRICAL DUCT ENCASED	LF
51	337102	1 - 4" ELECTRICAL DUCT ENCASED	LF
52	337102	ELECTRICAL DUCT EDGE LIGHTS (RIGID PVC)	LF
53	337102	ELECTRICAL HANDHOLE	EACH
54	344300	REGULATOR	EACH
55	344300	BASE MOUNTED MITL - BLUE (QUARTZ)	EACH
56	344300	BASE MOUNTED MITL - YELLOW (QUARTZ)	EACH
57	344300	BASE MOUNTED MITL - BLUE (LED)	EACH
58	344300	L-867 BASE CAN WITH LID AND GASKET	EACH
59	344300	RELOCATE MITL (QUARTZ)	EACH
60	344300	RELOCATE GUIDANCE SIGN	EACH
61	344300	GUIDANCE SIGN - 1 MODULE	LS
62	344300	MISCELLANEOUS LIGHTING EQUIPMENT	LS
63	344300	MISCELLANEOUS ELECTRICAL VAULT WORK	LS
64	SUPPL	INSULATE WATERLINE	LF
					TOTAL:	$0.00

B-3 FINAL CLIN 1

MICHIGAN AIR NATIONAL GUARD - ALPENA CRTC										REPAIR PARKING APRON A01B AND A08B
RECONSTRUCT AIRCRAFT APRON A01B AND A08B										TDVG122778
B-3 FINAL ESTIMATE										BASE BID
MINOR CONSTRUCTION - CLIN 1										MINOR CONSTRUCTION - CLIN 1
				DATE	3-May-14			ITEM NO.	DESCRIPTION	UNIT	QUANTITY	UNIT PRICE	TOTAL
							1	024100	REMOVE BITUMINOUS PAVEMENT	SY	4
ITEM NO.	DESCRIPTION	UNIT	QUANTITY		UNIT COST		2	024100	SAW CUTTING BITUMINOUS PAVEMENT -FULL DEPTH	LF	61
			PHASE 1	PHASE 2			3	321123	GRADED CRUSHED AGGREGATE BASE COURSE	TON	6,580
	REMOVALS						4	321210	BITUMINOUS TACK COAT	GAL	1,640
024100	REMOVE BITUMINOUS PAVEMENT	SY	4	0		4	5	321210	BITUMINOUS PRIME COAT	GAL	3,840
024100	SAW CUTTING BITUMINOUS PAVEMENT -FULL DEPTH	LF	61	0		61	6	321215	HOT MIX ASPHALT (HMA) FOR AIRFIELDS - SHOULDERS/ROADS	TON	2,080
						0	7	320119	SEAL CONCRETE/ASPHALT JOINT	LF	1,790
	CRUSHED AGGREGATE					0	8	321723	BOLLARDS	EACH	15
321123	GRADED CRUSHED AGGREGATE BASE COURSE	TON	3,440	3140		6580	9	337102	2-4" ENCASED DUCT	LF	50
						0						BASE BID CLIN-1 TOTAL COST:
	ASPHALT SURFACE					0
321210	BITUMINOUS TACK COAT	GAL	840	800		1640		This sheet is to be filled out and attached to the Bid Proposal.
321210	BITUMINOUS PRIME COAT	GAL	2,010	1830		3840
321215	HOT MIX ASPHALT (HMA) FOR AIRFIELDS - SHOULDERS/ROADS	TON	1,080	1000		2080
						0
						0
	CONCRETE SURFACE					0
320119	SEAL CONCRETE/ASPHALT JOINT	LF	1,050	740		1790
						0
						0
	PAVEMENT MARKINGS					0
321723	BOLLARDS	EACH	15	0		15
						0
	MISC. ELECTRICAL					0
337102	2-4" ENCASED DUCT	LF	50	0		50
						0

&L&7&Z&F&F&R&7Page &P of &N

B-3 FINAL CLIN 2

MICHIGAN AIR NATIONAL GUARD - ALPENA CRTC
RECONSTRUCT AIRCRAFT APRON A01B AND A08B										REPAIR PARKING APRON A01B AND A08B
B-3 FINAL ESTIMATE										TDVG122778
REPAIR - CLIN 2										BASE BID
										REPAIR - CLIN 2
ITEM NO.	DESCRIPTION	UNIT	QUANTITY		UNIT COST			ITEM NO.	DESCRIPTION	UNIT	QUANTITY	UNIT PRICE	TOTAL
			PHASE 1	PHASE 2			1	010000	STORM WATER AND MISC. PERMITS	LS	1
	GENERAL						2	010000	SUBMITTALS , DOCUMENTATION AND REPORTING	LS	1
010000	STORM WATER AND MISC. PERMITS	LS	0.5	0.5		1.0	3	010000	CONSTRUCTION STAKING-PROJECT	LS	1
010000	SUBMITTALS , DOCUMENTATION AND REPORTING	LS	0.5	0.5		1	4	010000	MOBILIZATION	LS	1
010000	CONSTRUCTION STAKING-PROJECT	LS	0.5	0.5		1	5	010000	LOCATE AND PROTECT EXISTING CIRCUITS	LS	1
010000	MOBILIZATION	LS	0.5	0.5		1	6	010000	SECURITY FORCES/GATE GUARD	LS	1
010000	LOCATE AND PROTECT EXISTING CIRCUITS	LS	0.5	0.5		1	7	015000	TRAFFIC CONTROL	LS	1
010000	SECURITY FORCES/GATE GUARD	LS	0.5	0.5		1	8	015000	MAINTENANCE AND REPAIR OF HAUL ROADS	LS	1
015000	TRAFFIC CONTROL	LS	0.5	0.5		1	9	015000	MAINTENANCE AND REPAIR OF AIRPORT HAUL ROADS	LS	1
015000	MAINTENANCE AND REPAIR OF HAUL ROADS	LS	0.5	0.5		1	10	015000	TEMPORARY CONSTRUCTION FACILITIES	LS	1
015000	MAINTENANCE AND REPAIR OF AIRPORT HAUL ROADS	LS	0.5	0.5		1	11	015723	EROSION MAT	SY	21,170
015000	TEMPORARY CONSTRUCTION FACILITIES	LS	0.5	0.5		1	12	015723	SILT FENCE, MAINTAINED	LF	3270
							13	015723	SILT FENCE	LF	3270
	EROSION CONTROL						14	024100	REMOVE BITUMINOUS PAVEMENT	SY	12,230
015723	EROSION MAT	SY	12,150	9,020		21170	15	024100	REMOVING RIGID PAVEMENT (EACH 7" LIFT)	SY	155260
015723	SILT FENCE, MAINTAINED	LF	1,810	1,460		3270	16	024100	REMOVING RIGID PAVEMENT	SY	3900
015723	SILT FENCE	LF	1,810	1,460		3270	17	024100	REMOVING ASPHALT INTERLAYER	SY	73310
							18	024100	REMOVING BOLLARDS	EACH	30
	REMOVALS						19	024100	REMOVE GROUND LUG/TIE-DOWN	EACH	158
024100	REMOVE BITUMINOUS PAVEMENT	SY	5,420	6,810		12230	20	024100	REMOVE, ADJUST, AND REINSTALL SIGN/GATE POST	EACH	9
024100	REMOVING RIGID PAVEMENT (EACH 7" LIFT)	SY	78,270	76,990		155260	21	024100	SAW CUTTING BITUMINOUS PAVEMENT -FULL DEPTH	LF	860
024100	REMOVING RIGID PAVEMENT	SY	590	3,310		3900	22	024100	SAW CUTTING CONCRETE PAVEMENT-FULL DEPTH	LF	1260
024100	REMOVING ASPHALT INTERLAYER	SY	36,900	36,410		73310	23	310000	UNCLASSIFIED EXCAVATION - SHOULDER AREA	CY	12050
024100	REMOVING BOLLARDS	EACH	0	30		30	24	310000	UNCLASSIFIED EXCAVATION - APRON AREA	CY	710
024100	REMOVE GROUND LUG/TIE-DOWN	EACH	80	78		158	25	310000	BORROW EXCAVATION - SELECT MATERIAL SUBBASE COURSE	CY	4,870
024100	REMOVE, ADJUST, AND REINSTALL SIGN/GATE POST	EACH	5	4		9	26	310000	CLAY EXCAVATION AND REPLACEMENT	SY	21,400
024100	SAW CUTTING BITUMINOUS PAVEMENT -FULL DEPTH	LF	450	410		860	27	321723	EROSION CONTROL MOBILIZATION	LS	4
024100	SAW CUTTING CONCRETE PAVEMENT-FULL DEPTH	LF	790	470		1260	28	310000	SALVAGED TOPSOIL	SY	26660
310000	UNCLASSIFIED EXCAVATION - SHOULDER AREA	CY	5,270	6,780		12050	29	329219	TEMPORARY SEEDING	LBS	490
310000	UNCLASSIFIED EXCAVATION - APRON AREA	CY	380	330		710	30	329219	SEEDING	LBS	970
310000	BORROW EXCAVATION - SELECT MATERIAL SUBBASE COURSE	CY	2,670	2,200		4870	31	329219	FERTILIZING	LBS	1660
310000	CLAY EXCAVATION AND REPLACEMENT	SY	17,700	3,700		21400	32	329219	LIME	LBS	2760
							33	329219	HYDRO-MULCHING	SY	5480
	LANDSCAPING						34	337102	TACKIFIER	SY	5,480
321723	EROSION CONTROL MOBILIZATION	LS	2	2		4	35	321116	RIGID PAVEMENT BASE COURSE	TON	35,130
310000	SALVAGED TOPSOIL	SY	16,220	10,440		26660	36	321123	GRADED CRUSHED AGGREGATE BASE COURSE	TON	2,800
329219	TEMPORARY SEEDING	LBS	300	190		490	37	321210	BITUMINOUS TACK COAT	GAL	720
329219	SEEDING	LBS	590	380		970	38	321210	BITUMINOUS PRIME COAT	GAL	1395
329219	FERTILIZING	LBS	1,010	650		1660	39	321215	HOT MIX ASPHALT (HMA) FOR AIRFIELDS - APRON	TON	390
329219	LIME	LBS	1,680	1,080		2760	40	321215	HOT MIX ASPHALT (HMA) FOR AIRFIELDS - SHOULDERS/ROADS	TON	650
329219	HYDRO-MULCHING	SY	4,060	1,420		5480	41	321311	CONCRETE PAVEMENT FOR AIRFIELDS	CY	36,760
337102	TACKIFIER	SY	4,060	1,420		5480	42	321311	CONCRETE CURING FACILITY	LS	1
							43	321311	DRILL AND PLACE CONCRETE DOWELS	EACH	296
	CRUSHED AGGREGATE						44	321311	CONCRETE REINFORCING MESH	SY	1696
321116	RIGID PAVEMENT BASE COURSE	TON	17,230	17,900		35130	45	320119	SEAL CONCRETE/ASPHALT JOINT	LF	2,000
321123	GRADED CRUSHED AGGREGATE BASE COURSE	TON	1,090	1,710		2800	46	321723	BOLLARDS	EACH	30
							47	321723	STOP/ATC SIGN	EACH	2
	ASPHALT SURFACE						48	321723	PAINTING, YELLOW (REFLECTIVE)	SF	11390
321210	BITUMINOUS TACK COAT	GAL	270	450		720	49	321723	PAINTING, YELLOW (NON-REFLECTIVE)	SF	1640
321210	BITUMINOUS PRIME COAT	GAL	525	870		1395	50	321723	PAINTING, BLACK	SF	19500
321215	HOT MIX ASPHALT (HMA) FOR AIRFIELDS - APRON	TON	180	210		390	51	321723	PAINTING, WHITE (NON-REFLECTIVE)	SF	1110
321215	HOT MIX ASPHALT (HMA) FOR AIRFIELDS - SHOULDERS/ROADS	TON	220	430		650	52	321723	PAINTING, RED (NON-REFLECTIVE)	SF	290
							53	321723	PAINTING, FOD STOP BARS	SF	685
	CONCRETE SURFACE						54	337102	COUNTERPOISE CABLE	LF	8,840
321311	CONCRETE PAVEMENT FOR AIRFIELDS	CY	18,240	18,520		36760	55	337102	CAD WELD	EACH	158
321311	CONCRETE CURING FACILITY	LS	0.5	0.5		1	56	337102	GROUND ROD/ TIE-DOWN	EACH	158
321311	DRILL AND PLACE CONCRETE DOWELS	EACH	44	252		296						BASE BID CLIN-2 TOTAL COST:
321311	CONCRETE REINFORCING MESH	SY	964	732		1696
320119	SEAL CONCRETE/ASPHALT JOINT	LF	710	1,290		2000		This sheet is to be filled out and attached to the Bid Proposal.
	PAVEMENT MARKINGS
321723	BOLLARDS	EACH	0	30		30
321723	STOP/ATC SIGN	EACH	1	1		2
321723	PAINTING, YELLOW (REFLECTIVE)	SF	5,680	5,710		11390
321723	PAINTING, YELLOW (NON-REFLECTIVE)	SF	780	860		1640
321723	PAINTING, BLACK	SF	9,710	9,790		19500
321723	PAINTING, WHITE (NON-REFLECTIVE)	SF	520	590		1110
321723	PAINTING, RED (NON-REFLECTIVE)	SF	140	150		290
321723	PAINTING, FOD STOP BARS	SF	245	440		685
	MISC. ELECTRICAL
337102	COUNTERPOISE CABLE	LF	4,480	4,360		8840
337102	CAD WELD	EACH	78	80		158
337102	GROUND ROD/ TIE-DOWN	EACH	78	80		158

&L&7&Z&F&F&R&7Page &P of &N

B-3 FINAL CLIN 3

MICHIGAN AIR NATIONAL GUARD - ALPENA CRTC
RECONSTRUCT AIRCRAFT APRON A01B AND A08B										REPAIR PARKING APRON A01B AND A08B
B-3 FINAL ESTIMATE										TDVG122778
REPAIR - CLIN 3										BASE BID
										REPAIR - CLIN 3
ITEM NO.	DESCRIPTION	UNIT	QUANTITY		UNIT COST			ITEM NO.	DESCRIPTION	UNIT	QUANTITY		UNIT PRICE	TOTAL
			PHASE 1	PHASE 2		1	1	010000	CONSTRUCTION STAKING-PROJECT	LS	1
	GENERAL					1	2	010000	LOCATE AND PROTECT EXISTING CIRCUITS	LS	1
010000	CONSTRUCTION STAKING-PROJECT	LS	0.5	0.5			3	024100	REMOVING RIGID PAVEMENT (EACH 7" LIFT)	SY	40,090
010000	LOCATE AND PROTECT EXISTING CIRCUITS	LS	0.5	0.5			4	024100	REMOVING ASPHALT INTERLAYER	SY	20,050
						40090	5	024100	SAW CUTTING CONCRETE PAVEMENT-FULL DEPTH	LF	4,800
	REMOVALS					20050	6	310000	UNCLASSIFIED EXCAVATION - APRON AREA	CY	1,610
024100	REMOVING RIGID PAVEMENT (EACH 7" LIFT)	SY	20,190	19,900		4800	7	321116	RIGID PAVEMENT BASE COURSE	TON	8,080
024100	REMOVING ASPHALT INTERLAYER	SY	10,100	9,950		1610	8	321311	CONCRETE PAVEMENT FOR AIRFIELDS	CY	9,180
024100	SAW CUTTING CONCRETE PAVEMENT-FULL DEPTH	LF	2,420	2,380			9	321311	DRILL AND PLACE CONCRETE DOWELS	EACH	60
310000	UNCLASSIFIED EXCAVATION - APRON AREA	CY	830	780									BASE BID CLIN-3 TOTAL COST:
						8080
	CRUSHED AGGREGATE							This sheet is to be filled out and attached to the Bid Proposal.
321116	RIGID PAVEMENT BASE COURSE	TON	4,000	4,080
						9180
	CONCRETE SURFACE					60
321311	CONCRETE PAVEMENT FOR AIRFIELDS	CY	4,570	4,610
321311	DRILL AND PLACE CONCRETE DOWELS	EACH	0	60
										REPAIR PARKING APRON A01B AND A08B
										TDVG122778
										BASE BID SUMMARY
							CLIN No.		DESCRIPTION			TOTAL COST
							CLIN 1		MINOR CONSTRUCTION
							CLIN 2		REPAIR
							CLIN 3		REPAIR
											BASE BID TOTAL COST:
								This sheet is to be filled out and attached to the Bid Proposal.

&L&7&Z&F&F&R&7Page &P of &N

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