NCD986187094_20030731_Reasor Chemical Company_FRBCERCLA RD_Preliminary Design Submittal-OCR

I
I
I
I
I
I
I
I
I
I
Prepared By:
I
I Approved By:
I Prepared and
Approved By:
I
I Approved By:
fK
I
I
I
I NOR/(".\Min~\Trand.ul .doc
I, :·'-.._,_ qi/') .,
'U, ~" '· REASOR CHEMICAL COMPANY 1/; ~ f,; ·,.,,
CASTLE HAYNE, NORTH CAROLINA;'· / , ~ ;f~';,-, .
REMEDIAL DESIGN 4t;(J I!/ ft~"---.
PRELIMINARY DESIGN SUBMITTAL -{Upf'!?, 11 <'oo.1 );fj) /
July 2003 ~~;jf L) f!JI/ _
--,~ C 1, I
WORK ASSIGNMENT NO. 147-RDRD-A424
Prepared for
U.S. EPA Contract No. 68-W7-0026
U.S. Environmental Protection Agency
77 West Jackson Boulevard
Chicago, Illinois 60604
~L~
KalphP.McKeen, P.E.
Project Engineer
g: _fl/. ~
Douglas M ney, P.E.
Cert~ Engineer .
,7 ,t'.1"&:/41 ~(A'
Teresa Offner,P:.
~;@'Je
James M. Burton, P.E.
Program Manager
Date:
Date:
Date:
Date:
'-.'.!f!_y I
011/0IIOJ
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
SECTION
I
2
3
4
NORl{:.i.,tinc\Rtas<:r\RIJ\Trand.U (_Ji,c
TABLE OF CONTENTS
TITLE
Preliminary Specifications Outline
Preliminary Construction Schedule
Preliminary List of Construction Drawings
Preliminary Cost Estimate
08/01/l)J
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
PRELIMINARY CONSTRUCTION SPECIFICATIONS
TABLE OF CONTENTS
SPECIFICATIONS
DIVISION I-GENERAL REQUIREMENTS
01010
01025
01040
01300
01350
01400
01410
01700
Summary ofWork ................................................................................ 1-
Measurement and Payment .................................................................. !-
Coordination ......................................................................................... 1-
Submittals ............................................................................................. l-
Health and Safety ................................................................................. !-
Quality Control ..................................................................................... !-
Environment Protection ........................................................................ !-
Contract Closeout ................................................................................. 1-
DIVISION 2-SITE WORK
02100
02200
02220
02230
02231
02233
Site Preparation .................................................................................... 2-
Earthwork ............................................................................................. 2-
Excavation and Handling of Contaminated Materials ......................... 2-
Transportation and Disposal of Contaminated Materials ..................... 2-
Erosion and Sediment Control ............................................................. 2-
Seeding and Revegetation .................................................................... 2-
END OF SECTION
I Preliminary Remedial Action Schedule
Reasor Chemical Company Site
I Castle Hayne, North Carolina
I Duration I I '04 I Mar '04 I Apr '04 May '04 I Jun '04 I Jul '04
ID Task Name Start Finish 2/15 I 2/22 I 2/29 I 3f7 I 3/14 I 3/21 l 3/28 I 4/4 I 4/11 I 4/18 r 4/25 l 5/2 I 5/9 I 5/16 I 5/23 I 5/30 I 6/6 I 6/13 I 6/20 I 6/27 I 7/4 I 7/11 I 7/18 I 7/25 8/1
I
1 RA Contractor Notice to Proceed 0d 3/1/04 3/1/04 ~3/1 I ---------'
2 RA Contractor Submittals 45d 3/1/04 4/30/04
T ----
I
3 Remedial Action Work Plan 30d 3/1/04 4/9/04 l(T" ;·:; ;· ,,.,,.,.,.,.,:i:':"""';"""· '!Tilii.l!'"i1!!!:cf ,.,.,,.,.,.,ntTII
-----' 4 Health and Safety Plan 30d 3/1/04 4/9/04 r····• :·· , ................... ·····.· ;·;: ............ : ;-·····:;J I
5 EPA/Weston Review of Plans 15d 4/12/04 4/30/04 fi!i!!ii·'"···"'·'""'it"W"~•·
I --6 RA Contractor Mobilization 0d 5/2/04 5/2/04 5/2
-----------7 Site Preparation/E&S Controls 3d 5/3/04 5/5/04 iffil
I -------·-
8 Soil Removal Areas 10d 5/6/04 5/19/04
------·-----·-T T
9 Excavation 2d 5/6/04 5/7/04 f;., m
---------····-. -----------·
I 10 Verification Sampling 1d 5/10/04 5/10/04
-----· ·----------------11 Disposal Profile Sampling 5d 5/11/04 5/17/04 I i!l!Hiii'H ii
----------------------·
I 12 Transportation/Disposal 1d 5/18/04 5/18/04 I --------·-------·-----.
13 Backfill/Regrading 1d 5/19/04 5/19/04
----------------------... . ---·---·---·----·--· ------
I 14 Pond Liquid Removal 8d 5/19/04 5/28/04
-------------------... --·-----------T T
15 Liquid Pumping 2d 5/19/04 5/20/04 ffiili ----·-----·-------------------
.
I
16 Disposal Profile Sampling 5d 5/21/04 5/27/04 i!'"'"'"•"·!li --·---~~ 17 Transportation/Disposal 1d 5/28/04 5/28/04
--------18 Sediment Removal 15d 5/31/04 6/18/04
T T I ---··--· . ------·
19 Excavation 4d 5/31/04 6/3/04
-------------____ ,_ . ----------------------20 Verification Sampling 1d 6/4/04 6/4/04
I ---------------· ---------·-----·
21 Disposal Profile Sampling 5d 6/7/04 6/11/04
··--... ----·--
22 Transportation/Disposal 1d 6/14/04 6/14/04
·--· ---------------I 23 Backfill/Regrading 4d 6/15/04 6/18/04 li!Hiili
---~-24 Site Resoration/Seeding 3d 6/21/04 6/23/04
----
I 25 Inspections and Reporting 26d 7/1/04 8/6/04 ... ...
----·-26 Pre-Final Inspection 0d 7/1/04 7/1/04 7/1
---
I 27 Pre-Final Inspection Report 3d 7/1/04 7/5/04 ,,.,:,,,,,_ ~ --
28 Final Construction Inspection 1d 7/6/04 7/6/04
-------
I
29 Contractor Demobilization 4d 7/7/04 7/12/04 1;·:-·,,,.,,;1
------------------
30 Draft RA Report 0d 8/6/04 8/6/04 ♦
I
I Task , .. Fii!UV!m!!iilii:itl Milestone ♦ Rolled Up Task 1.,., .. ,. .... ,..: .. ;, . .,,.,. ... :,, ..• 1 Rolled Up Progress Project:
Date: 7/31/03 • • ◊ Progress Summary Rolled Up Milestone
Page 1
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
REASOR CHEMICAL COMPANY SITE
CASTLE HAYNE, NORTH CAROLINA
REMEDIAL CONSTRUCTION PLAN
I y f
/'~rr_
i \ ~ .. =
in. 132 (
I f
f f \
f f
f
f I ~ f f \ ~
f f I
f f f
f I
f f
f f
f f f f f
I
\ /
/.
f
f I
f f f ·f I
BASE MAP
I
f'tRl€JI 11(9'1 -..MDOJS[ I
I
I
I
HORTH TAI« aua.£ N1l£,I,.
I
I
I .---
:
g ,
~ """"'-""'
I
I
\
-·----
f ~::::::::~::::::::::::::::=========="'"'°"'"""'='_c::!.J_ / _/. '-\
/ \
f -:~,~ I -----------.___ /
/ '-/ .....__ ___ .,,...
-✓ /
U.S. EPA REGION 4
61 FORSYTH STREET
ATLANTA, GEORGIA 30303
CONTRACT NO. 68-W?-0026
.. DRAWING LIST
-COVER SHEET
C-1 EXISTING CONDITIONS SITE MAP
C-2 SITE EXCAVATION PLAN
C-3 EROSION AND SEDIMENT CONTROL PLAN
C-4 SOIL EXCAVATION DETAILS
C-5 POND EXCAVATION DETAILS
C-6 EROSION CONTROL DETAILS
REGIONAL MAP
7
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
PRELIMINARY REMEDIAL ACTION COST ESTIMATE
REASOR CHEMICAL COMPANY SITE
WORK ASSIGNMENT 147-RDRD-A424
Notes:
1. Total preliminary remedial action construction cost estimate is
$380,290.
2. This cost estimate includes only those costs for remedial action
construction. No costs for EPA oversight monitoring have been
included.
3. This estimate includes typical overhead, fringe benefits, and fees, etc.
for the remedial construction industry.
4. The estimate has been prepared using G2 Estimator™. Presented is a
summary report followed by worksheets for each work activity
required for the project scope of work.
----- - -- - -- --- --
REASOR CHEMICAL COMPANY SITE
PRELIMINARY REMEDIAL ACTION COST ESTIMATE
WORK ASSIGNMENT 147-RDRD-A424
Summary Report
Item Information
Item Description Direct Cost Quantity Unit Unit Price
0101. SITE VISIT & DOCUMENTATION REVIEW $1,093.68 1.00 LS $1,093.68
0210. REMEDIAL ACTION WORK PLAN $5,684.91 1.00 LS $5,684.91
0220. SITE SAFETY AND HEAL TH PLAN $1,819.74 1.00 LS $1,819.74
0320. CONTRACTOR MOBILIZATION/DEMOBILIZATION $6,123.59 1.00 LS $6,123.59
0420. SITE PREPARATION AND SET•UP $21,571.61 1.00 LS $21,571.61
0510. SOIL REMOVAL AREA-SOILS EXCAVATION $4,504.76 345.00 CY $13.06
0511. SOILS REMOVAL AREA· VERIFICATION SAMPLING $9,893.28 1.00 LS $9,893.28
0512. SOILS REMOVAL AREA· DISPOSAL PROFILE SAMPUN $1,890.72 1.00 LS $1,890.72
0513. SOILS REMOVAL AREA· TRANSPORTATION/DISPOSAL $11,215.80 465.00 TONS $24.12
0514. SOILS REMOVAL AREA· BACKFILLING/REGRADING $9,414.74 345.00 CY $27.29
0520. POND LIQUID REMOVALS· UOUIO PUMPING $3,139.22 344,000.00 GAL $0.01
0521. POND LIQUID REMOVALS· DISPOSAL SAMPLING $1,890.72 1.00 LS $1,890.72
0522. POND LIQUID REMOVALS-TRANSPOATATION/DISPOSA $82,560.00 344,000.00 GAL $0.24
0530. POND SEDIMENTS REMOVALS. $14,292.16 1,076.00 CY $13.28
0531. POND SEDIMENTS -LOAD FROM STOCKPILE TO TRUCK $1,376.11 1,076.00 CY $1.28
0532. PONO SEDIMENTS· VERIFICATION SAMPLING $12,393.28 1.00 LS $12,393.28
0533. POND SEDIMENTS • DISPOSAL PROFILE SAMPLING $10,227.72 1.00 LS $10,227.72
0534. POND SEDIMENTS· TRANSPORTATION/DISPOSAL $34,974.00 1,450.00 TONS $24.12
0535. POND AREA· BACKFJLLINGIREGRADING $62,838.16 4,000.00 CY $15.71
0536. SITE RESTORATION AND SEEDING $3,215.70 2.00 ACRE $1,607.85
0910. SITE MANAGEMENT $41,859.01 1.00 LS $41,859.01
1000. PROJECT ADMIN/SUPPORT · HOME OFFICE $30,683.92 1.00 LS $30,683.92
1100. PROJECT REPORTING · DRAFT & FINAL $7,627.60 1.00 LS $7,627.60
Report Total
Amount
$1,093.68
$5,684.91
$1,819.74
$6,123.59
$21,571.61
$4,504.76
$9,893.28
$1,890.72
$11,215.80
$9,414.74
$3,139.22
$1,890.72
$82,560.00
$14,292.16
$1,376.11
$12,393.28
$10,227.72
$34,974.00
$62,838.16
$3,215.70
$41,859.01
$30,683.92
$7,627.60
$380,290.43
- ---
-- --- --·--- ----·-REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
Worksheet: 0101 -Site Visit & Document Review
Worksheet Header: Quantity: 1.00
Work Codes
Unit:LS Estimator: TET
01.00 HTRWM'BS
02.00 PRICING
BREAKOOW
Notes
LineResource
1.00 10000190
2.00 01000423
0101.
0100
SITE VISIT & DOCUMENTATION REVIEW
PRE-CONSTRUCTIONNJORK PLANS
Oescrletlon Quanll!Y: Unit
. Site Manager 8.00 HR
QC/Safety Officer 8.00 HR
Sheet Totals 1.00 LS
ManhOUl'll
800
1.00
8.00 1.00
16.00
~ G2 ESTIMATOR, A Division of Valli lnfonnation Systems, Inc.
'---~-=
Labor
598.48 74.81
495.20 61.90
1,093.68
Revision: Rev. Date: Start Date:
Fonnula Variables
Global Variables
Travel Egulement Subcontract lntemal External T&D
- -- -
End Date:
Bnd.llnsr jNot Used) jNotUsed) Total Coat
598.48 74.81
495.20
61.90
1,093.68
8/1/2003 10:26:06 AM
Page 1
-- -- -- --· -- -----REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
Worksheet: 0210 -Remedial Action Work Plan
Worksheet Header: Quantity: 1.00
Work Codes
Unit:LS Estimator: TET
01.00 HTRWM'BS
02.00 PRICING
BREAKDOW
Notes
0210.
0100
REMEDIAL ACTION WORK PLAN
PRE-CONSTRUCTIONNJORK PLANS
Work plans to include: Draft & Final -12 copies ea
LlneResouree
1.00 01000390
2.00 01000190
3.00 01000120
4.00 01000414
5.00 10000190
6.00 01000040
7.00 4010CAD1
8.00 01000110
9.00 4010COP1
10.00 3000REPR
Descrtptlon
Project Manager
Health and Safety Officer/QC
Clerical
Project Engineer
Site Manager
CADD Draftsman
GADD Usage
Scheduler, CosVConstructioo
Copies -Per Copy
Document Production
Quantity Unit Manhours
8.00 HR 8.00
2.00
16.00
40.00
8.00
4.00
4.00
3.00
1,500.00
.75
HR
HR
HR
HR
HR
HR
HR
EA
LS
1,00
200 1.00
16.00
1.00
40,00 1.00
8.00 1.00
4.00 1.00
3.00 1.00
G2 ESTIMATOR, A Division of Vaill Information Systems, Inc.
Labor
743.52 92.94
123.80
61.90
661.44 41.34
2,502.40 62.56
598.48
74.81
195.52 48.88
166.80
55.60
Revision: Rev. Date: Start Date:
Formula Variables
Global Variables
Travel Equipment Subcontract Internal External T&D
52.00
13.00
105.00 0.07
535.95
714.60
-·-- -
End Date:
Bnd/lnsr (!'lot Used) (Not Used) Total Cost
743.52 92.94
123.80 61.90
661.44 41.34
2,502.40
62.56
598.46 74.81
195.52 48.88
52.00 13.00
166.60 55.60
105.00 0.07
535.95 714.60
8/ 1 /2003 10:26:06 AM
Page 1
- - --- - - - -- -- --- -
REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
LIM Resource . ___ Quantity Unit Manhours Labor Travel E~p~!'!Jt ;:_;ubcontract Internal External T & D Bndllnsr(Not Usedl_ __ ~ Used) ____ Total Cost
Shee!Totals 1.00 LS 81.00 4,991.96 157.00 535.95 5,684.91
~ G2 ESTIMATOR. A Division of Valli Information Systems, Inc.
'---\....J;f;"-•~
8/1/2003 10:26:06 AM
Page 2
- ---------- ---REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
Worksheet: 0220 -Site Safety and Health Plan
Worksheet Header: Quantity: 1.00
Work Codes
Unit:LS
01.00 HTRWM'BS
02.00 PRICING
BREAKDOW
Notes
0220.
0100
SITE SAFETY AND HEAL TH PLAN
PRE-CONSTRUCTION/WORK PLANS
Estimator: TET Revision: Rev. Date: Start Date:
Fonnula Variables
Global Variables
- ---
End Date:
Plan to address all known hazards, physical and chemical, that are likely to be encountered during execution of this project. The HSP will be reviewed and approved by the USEPA prior to the
Contractor mobilizin to the site
__ LineResourco Description Quantity Unit Manhours Labo, Travel Equipment Subcontract Internal External T&D Bnd/lnsr (Not Used) (Not Used) Total Cost
1.00 4010COP1 Copies -Per Copy 1,200.00 EA 8400 84.00
0.07 0.07
2.00 01000260 Cert Ind Hygienist 2.00 HR 2.00 246.94 246.94
1.00 123.47 123.47
3.00 01000414 Project Engineer 8.00 HR 8.00 500.48 500.48
1.00 62.56 62.56
4.00 01000390 Project Manager 4.00 HR 4.00 371.76 371.76
1.00 92.94 92.94
5.00 01000120 Clerical 8.00 HR 8.00 330.72 330.72
1.00 41.34 41.34
6.00 3000REPR Document Production 40 LS 265.84 285.84
714.60 714.60
Sheet Totals 1.00 LS 22.00 1,449.90 84.00 285.84 1,819.74
G2 ESTIMATOR, A Division of Valli lnfonnation Systems, Inc. 81 112003 10:26:06 AM
Page 1
-----

-
--

-

-
-

-

-
-

-
REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
Worksheet: 0320 -Contractor Mobilization/Demobilization
Worksheet Header: Quantity: 1.00
Work Codes
Unit:LS Estimator: TET
01.00 HTRWM'BS
02.00 PRICING
BREAKDOW
Notes
0320.
0300
CONTRACTOR M081UZATION/DEMOBILJZATION
CONTRACTOR MOB ANO DEMOB
Mobilize manpower and equipment to the site.
Mobilize three (3) equipment operators.
two (2) laborers; two (2) Sampling Techs; and Site Manager to the site.
UneResource Oescrletion Ouanti!): Unit ManhOUf'III
1.00 12S0LAB1 Group I Laborer 16,00 HR 16.00 1.00
2.00 12500160 Power Equip Oper -Heavy 24.00 HR 24.00 1.00
3.00 10000190 Site Manager 8.00 HR 800
1.00
4.00 01000424 Sample Technicians 16.00 HR 16.00
1.00
5.00 3000CH83 Mob/Demob Excavator 2.00 EA
6.00 3000CHB4 Mob/Demob 1/v'heel loader 2.00 EA
7.00 3000CHB6 Mob/Demob D5 Dozer 2.00 EA
8.00 3000DPTK Mobilization Compactor 2.00 EA
9.00 3000CHB4 Mob/Demob 1/v'heel loader 2.00 EA
10.00 3000FTM2 Mob. Field Office -

1

O' x 44' -1.00 LS
WillaimsScottsman
11.00 3000SBWT Mob/Demob Water Truck 200 EA
@:<~ G2 ESTIMATOR, A Division of Valli Information Systems, Inc.
Labor
327.52 20.47
708.46
29.52
598.48 74.81
893.28
55.83
Revision:
Travel
Rev. Date: Start Date:
Fonnula Variables
Global Variables
Eguiement Subcontract Internal External T&D
571.68 285.84
571.68
285.84
571.68 285.84
83.38
41.69
571.68
285.84
363.25
363.25
297.76
148.68
--

-
-
End Date:
Bnd/lnsr {Not Used) !Not Used) Total Cost
327.52
20.47
708.48
29.52
598.48 74.81
893.28
55.83
571.68
285.84
571.68 285.84
571.68
285.84
83.38
41.69
571.68
285.84
363.25
363.25
297.76
148.88
81 112003 10:26:06AM
Page 1
--- -- - --· --- - -- -- -
REASOR_A (20064-147-100-0810)
_._Line _____ . Resource Description Quantity Unit Manhours Labor Travel Equipment Subcontract Internal ~xtamal T&D Bnd/lnsr (Not Used) (Not Used) Total Cost
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
12.00 3000FTD2 Demob. Field Offic.e-10'x44' 1.00 LS 362.25 362.25
WUliamsScottsman 362.25 362.25
13.00 3000FTD4 Field Office Trailer: Knockdown -1.00 LS 202.47 202.47
WiJliamsScottsman 202.47 202.47
Sheet Totals 1.00 LS 64.00 2,527.76 3,298.07 297.76 6,123.59
G2 ESTIMATOR, A Division of Valli Information Systems, Inc. 6/ 1 /2003 10:26:06 AM
Page 2
------ ---- - -
REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
Worksheet: 0420 -Site Preparation and Site Set-Up
Worksheet Header: Quantity: 1.00
Work Codes
Unit:LS
01.00 HTRWM'BS
02.00 PRICING
BREAKOOW
Notes
0420.
0400
SITE PREPARATION ANO SET-UP
SITE PREPARATION & SITE SET-UP
Set up trailers and equipment. Construct two (2) staging areas.
Estimator: TET Revision: Rev. Date: Start Date:
Fonnula Variables
Global Variables
Soil Removal Area staging -Assume 40'-0 x 40'-0 area with geo-textile and 30 mil liner materials. Provide sump and pumps for intermediate pumping of rain water.
Pond Sediments -Assume 80'-0 x 80'-0 area to allow for natural dewatering of sediments. Install geo-tex and liner materials with sumps and pumping.
E & S Controls -Soil Removal Areas. Provide silt fence, hay bales, construction entrance for 150'-0 x 150'-0 area.
E & S Controls -Sediments stock pile area -130'-0 x 130'-0 area
E & S Controls -Soil Stockpile area -90'--0 x 90'-0 area.
--- -
End Date:
LlneResource Description Quantity Unit Manhouni Internal External T & 0 Bndflnsr _ (!!_ot Used) (Not Used) Total Coat
1.00 5100SLT1 Silt Fence 3' X 100' w/stakes -20.00 RL
2.00 1250LAB1 Group I Laborer 32.00 HR
3.00 12500162 Power Equipment Operator -light 16.00 HR
4.00 25000004 Backhoe 2.00 DY
5.00 51000002 Stakes 2.00 LS
6.00 51000006 Hay Bales 50000 LF
7.00 5100FEN1 Safety Fence -orange 4' X 100' -5.00 RL
MMC
8.00 5100FEN2 Fence Post 100.00 EA
9.00 30000028 Subcontractor-Utility Hook-up 1.00 LS
@:: ... G2 ESTIMATOR, A Division of Valli Information Systems, Inc.
32.00 1.00
16.00 1.00
655.04 20.47
421.12 26.32
376.34
188.17
1,786.50
825.80
41.29
119.10 59.55
1,785.00
3.57
392.80
78.56
596.00 5.96
825.80
41.29
655.04 20.47
421.12 26.32
376.34 188.17
119.10
59.55
1,785.00 3.57
392.80
78.56
596.00
5.96
1,786.50
8/1/2003 10:26:06 AM
Page 1
----- - ----- - - --- -- -
REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
___ Line _____ Resource Description -·· ··--··-·-··------· Quar\ilty __ Unit_ Manhouni Labor Travel Equipment Subcontrac_t ______ lntemal _____ External .. T&D Bnd/lnsUNot ,!!sed} (Not Used) Tota1_£(?_=!,1
1,786.50 1,786.50
10.00 3000BWS1 Potable Water -Bottled Water 1.()() LS 595.50 595.50
Service -Initial set up
595.50 595.50
11.00 3000FTM4 Field Office Trailer. Block & Level -1.()() LS 38.94 38.94
WtlliamsScottsman
38.94 38.94
12.00 3000FTM6 Setup/Anchor Trailer: 1.00 LS 190.56 190.56
WilliamsScottsman
190.56 190.56
13.00 30000017 Subcontract:40 mil LLDPE Smooth 8,000.00 SF 3,440.00 0.43
3,440.00 0.43
14.00 30000022 Subcontract-Geotextile 8,000.00 SF 3,840.00 0.48
3,840.00 0.48
15.00 12500160 Power Equip Oper -Heavy 48.00 HR 48.00 1,416.96 1,416.96
1.00 29.52 29.52
16.00 1250LAB 1 Group I Laborer 48 00 HR 48.00 982.56 982.56
1.00 20.47 20.47
17.00 2500C416 Caterpillar 416 Backhoe/Loader 3.00 DY 964.71 964.71
321.57 321.57
18.00 2500DOZR John Deere -JD 550 Dozer 3.00 DY 821.73 821.73
273.91 273.91
19.00 2500CMP3 Compactor 3 00 DY 535.95 535.95
178.65 178.65
20.00 5100STON Crushed Stone 100.00 TN 1,787.00 1.787.00
17.87 17.87
Sheet Totals 1.00 LS 144.00 3,475.68 2,698.73 9,891.50 5.505.70 21,571.61
G2 ESTIMATOR, A Division of Valli Information Systems, Inc. 8/1/2003 10:26:06 AM
Page 2
---- ------- -- --REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
Worksheet: 0510 -Soil Removal Area -Soils Excavation
Worksheet Header: Quantity: 345.00
Work Codes
Unit:CY Estimator: TET
01.00 HTRWM'BS
02.00 PRICING
BREAKDOW
Notes
0510.
0500
SOIL REMOVAL AREA· SOILS EXCAVATION
SOILS REMOVAL AREA \o\'ORK
Excavate soils from Removal Area. Set-up 20'-0 x 20'-0 grid for sampling.
Assumes 1'-0 to 2'-0 deep excavations assume area of 100'-0 x 100'..Q.
Load trucks directly from excavator. Assume 2 days with delays in sampling.
Use one (1) Excavator; one (1) Wheel Loader
Revision: Rev. Date: Start Date:
Formula Variables
Global Variables
-- -
End Date:
LineReso~~---· . oescrlp)ion .. ----···-_______ Quanti!L_ _ _ Unit. Manhou" --~-~--"'-----"'""'==•e,1 _ __:E,,>to!"~~L ....... T & D._ ... Bndllm1r._ ..(Not.Used) .. {Not Used) Total Cost ... __ Travel __ E~ulpment Subcontract
1.00 12500160 Power Equip Oper -Heavy 16.00 HR
2.00 12500162 Power Equipment Operator -Light 16,00 HR
3.00 1250LAB1 Group I Laborer 48.00 HR
4.00 2500CBH2 Caterpillar 330 Tracked Excavator, or 2.00 DY
Equivalent
5.00 2500C416 Caterpillar 416 Backhoe/Loader ,.oo DY
6.00 51000002 Stakes 4.00 LS
7.00 51000003 Flagging 5.00 LS
8.00 51000004 Spray Paint 20.00 LS
9.00 5100PLY6 6-mil Ploy Sheeting 24'X100' Roll 5.00 RL
10.00 50501010 FOGM -(fuel, oil, grease, 200.00 GAL
maintenance)
G2 ESTIMATOR, A Division of Valli Information Systems, Inc.
16.00 472.32
1.00 29.52
16.00 421.12 1.00 26.32
48.00 982.56
1.00 20.47
628.92
314.46
643.14 321.57
238.20
59.55
89.35
17.87
238.20
11.91
408.95 81.79
382.00
1.91
472.32
29.52
421.12
26.32
982.56
20.47
628.92
314.46
643.14
321.57
238.20
59.55
89-35 17.87
238.20 11.91
408.95
81.79
382.00
1.91
8/1/2003 10:26:06 AM
Page 1
---· --- - - - -·---- - -- - -
REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
Sheet Totals 345.00 CY 80.00 1,876.00 1,272.06 1,356.70 4,504.76
~ G2 ESTIMATOR, A Division of Valli Information Systems, Inc.
\.__\....F,;'-M
8/ 1 /2003 10:26:06 AM
Page 2
------- - - ------- -
REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
--------------------~----------·----------------·------·-------
Worksheet: 0511 -Soil Removal Area -Verification Sampling
Worksheet Header: Quantity: 1.00
Work Codes
Unit:LS Estimator: TET
01.00 HTRWM'BS
02.00 PRICING
BREAKDOW
0511.
0500
SOILS REMOVAL AREA -VERIFICATION SAMPLING
SOILS REMOVAL AREA WORK
Notes
Take eighteen (18) samples. Quick tum-around with the samples.
Lab testing at $500.00 per sample.
LineResource __________ Descrletion Quan~
1.00 01000424 Sample Technicians 16.00
2.00 3000LABD MetaUPAHNOC • Soil 18.00
Sheet Totals 1.00
Unit Manhou~
HR 16.00 1.00
EA
LS 16.00
G2 ESTIMATOR, A Division of Valli lnfonnation Systems, Inc.
Lobo,
893.28 55.83
893.28
Revision: Rev. Date:
Fonnula Variables
Global Variables
Travel Egulement Subcontract Internal
9sm88
9,000.00
Start Date: End Date:
External ---~I&D Bndllnsr {~f:l'LU~~d) {Not Used) Total Cost
693.28 55.83
95~-gg
9,893.28
8/ 1/2003 10:26:06 AM
Page 1
- -- - - - ---- -- - - -
REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
Worksheet: 0512 -Soil Removal Area -Disposal Profile Sampling
Worksheet Header: Quantity: 1.00
Work Codes
Unit:LS Estimator: TET
01.00 HTRW/INBS
02.00 PRICING
BREAKDOW
Notes
0512.
0500
SOILS REMOVAL AREA-DISPOSAL PROFILE SAMPUN
SOILS REMOVAL AREA 'NORK
Take two (2) Disposal Profile Samples.
Lab tests at $700.00 per test for quick tum-around.
LineResource DescrietiOfl ··-·-~ __ Unit _ Manhours
1.00 01000424 Sample Technicians 4.00 HR 4.00 1.00
2.00 3000LABG Profile Samples 2.00 EA
Sheet Totals 1.00 LS 4.00
G2 ESTIMATOR, A Division of Valli lnfonnation Systems, Inc.
labor
223.32 55,83
223.32
Revision: Rev. Date:
Formula Variables
Global Variables
Travel Equle__ment Subc_ontract. ··--Internal
ttI.i8
1,667.40
Start Date:
External T&D
- - - -
End Date:
Bnd/lnsr {Not Used) __ _(Not UsedL Tota_1 Cost
223.32
55.83
1a1I:i8
1,890.72
8/ 1 /2003 10:26:06 AM
Page 1
-- -- - -- -- - -- -
REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
Worksheet: 0513 -Soil Removal Area -Transportation & Disposal
Worksheet Header: Quantity: 465.00
Work Codes
Unit:TONS Estimator: TET
01.00 HTRWM'BS
02.00 PRICING
BREAKDOW
0513.
0600
SOILS REMOVAL AREA· TRANSPORTATION/DISPOSAL
TRANSPORTATION AND DISPOSAL OF SOILS/WATER
Notes
Transportation and disposal of soils.
T & D Costs at $17 .25 per ton disposal plus $3.00 per ton hauling.
LlneResourc! ... _. . . -·· ~~ription Quantity Unit Manhours
1.00 7000DSP3 Transportation and Disposal of Soils 465.00 TN
Sheet Totals 465.00 TONS
@=:... G2 ESTIMATOR, A Division of Valli lnfonnation Systems, Inc.
Revision: Rev. Date:
Formula Variables
Global Variables
Start Date:
·--11,215.80
- -- -
End Date:
11,215.80
8/1/2003 10:26:06 AM
Page 1
.. - - ------ -- -- -- -- -- -
REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
Worksheet: 0514 -Soil Removal Area -Backfilling and Regrade
Worksheet Header: Quantity: 345.00
Work Codes
Unit:CY Estimator: TET
01.00 HTRW/WBS
02.00 PRICING
BREAKDOW
0514.
0500
SOILS REMOVAL AREA -BACKFILLING/REGRADING
SOILS REMOVAL AREA \o\'ORK
Notes
Backfill areas with common fill materials, including 4" topsoil and hydroseeding of areas.
Common Fill Required -170 CY.
Topsoil Required -176 CY
Place in 8" lifts with compaction.
LinoResource Oescrl~---___ ·-Quantity Unit Manhours
1.00 30000014 Subcontract: Hau6ng • Topsoil 245.00 TN
2.00 30000015 Subncontract: Hauling -Common Fill 265.00 TN
3.00 12500161 Power Equipment Operator• Medium 16.00 HR 16.00
1.00
4.00 1250LA81 Group I Laborer 16.00 HR 16.00 1.00
5.00 250000ZR John Deere -JO 550 Dozer 1.00 DY
6.00 2500VIBR VibratOf)' Roller 1.00 DY
7.00 2500WTR1 Water Truck 2000 gl 1.00 DY
8.00 50501010 FOGM -(fuel, oil, grease, 200.00 GAL
maintenance)
-----------~---··-Sheet Totals 345.00 CY 32.00
G2 ESTIMATOR, A Division of Valli lnfonnation Systems, Inc.
Labo,
466.08
29.13
327.52 20.47
79360
Revision: Rev. Date:
Fonnula Variables
Global Variables
__ ,:~~v__!!!_ __ ~.9ulpment Subcon~a_~~. Internal
4,814.25
19.65
2,366.45 8.93
273,91 273.91
616.94 616.94
167.59 167.59
----------·· --------~ ---·-··--·--·-. 1,05844 7,180.70
Start Date: End Date:
External T & D Bnd/lnsr (Not Used) .. t_N_ot_ Use_(!)_ Total Cost
382.00
1.91
382.00
4,814.25 19.65
2,366.45 8.93
466.08 29.13
327.52
20.47
273.91 273.91
616.94 616.94
167.59 167.59
382.00
1.91
8/1/2003 10:26:06 AM
Page 1
-- -- -- - --· - - -- --REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
Worksheet: 0520 -Pond Liquid Removals -Liquid Pumping
Worksheet Header: Quantity: 344000.00 Unit:LS
Work Codes
Estimator: TET
01.00 HTRWM'BS
02.00 PRICING
BREAKDOW
Notes
0520.
0520
PONO LIQUID REMOVALS -LIQUID PUMPING
PONO SEDIMENTS REMOVALS
Pump liquids from Pond Areas directly to Tank Trucks.
Two (2) Laborers and one (1) Godwin Pump -350 gpm diesel driven pump.
Suction Hose -Assume 40'-0 long
Discharge Hose -Assume 50'-0 long.
_h!r:ieResource Description Quantity _ Unit .. _Manhoun11 __
1.00 1250LAB1 Group I Laborer 32.00 HR 32.00
1.00
2.00 2500GODVVIN1 Godwin -Diesel Driven Pump -@ 2.00 DY
350 gpm.
3.00 2500GODWIN2 Godwin -Sullair Compressor for 200 DY
prime assist
4.00 2500GODVVIN3 Godwin -Suction Hose -20K-0 Length 4.00 DY
5.00 2500GODWIN4 Godwin -Discharge Hoses -50'-0 2.00 DY
Long
6.00 2500GODWIN5 Godwin -Automatic Murphy Switdl 2.00 DY
7.00 2500GODWIN6 Godwin -Delivery Charges 2.00 EA
8.00 50501010 FOGM -(fuel, oil, grease, 150.00 GAL
maintenance)
G2 ESTIMATOR, A Division of Valli lnfonnation Systems, Inc.
Labo,
655.04 20.47
Revision: Rev. Date:
Fonnula Variables
Global Variables
Travel Equipment Subcontract ___ Internal
928.98
464.49
190.56
95.28
119.08
29.77
57.16
28.58
30640
153.20
595.50 297.75
Start Date:
External !.& D
286.50
1.91
----
End Date:
Bnd/'lnsr (Not Used) (Not Used) Total Cost
655.04 20.47
928.98
464.49
190.56
95.28
119.08 29.77
57.16
28.58
306.40 153.20
595.50
297.75
286.50
1.91
8/ 1/2003 10:26:06 AM
Page 1
-- - ----- -- -- ---- -- -
REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
Line ResO\Jrce Description T & 0 Bndnnsr (Not Used)__(Not Used) __ .J5'~!_!;<,st
Sheet Totals 344,000.00 LS 32.00 655.04 2,197.68 286.50 3,139.22
~ G2 ESTIMATOR, A Division of Valli Information Systems, Inc.
'--\....:J;:';'-•~
8/1/2003 10:26:06 AM
Page 2
-- - ----·--- -- -- -
REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
Worksheet: 0521 -Pond Liquid Removals -Disposal Profile Sampl
Worksheet Header: Quantity: 1.00
Work Codes
Unit:LS Estimator: TET
01.00 HTRW/WBS
02.00 PRICING
BREAKOOW
Notes
0521.
0520
POND LIQUID REMOVALS~ DISPOSAL SAMPLING
POND SEDIMENTS REMOVALS
Take two (2) samples for Profile Sampling.
UneReaourco Descr1pllon Quantity Unit Manhou"
1.00 01000424 Sample Technicians 4.00 HR 4.00 1.00
2.00 3000LABG Profile Samples 2.00 EA
Sheet Totals 1.00 LS 4.00
G2 ESTIMATOR, A Division of Valli Information Systems, Inc.
L,bo,
223.32 55.83
223.32
Revision: Rev. Date:
Formula Variables
Global Variables
Travel Eguipmont Subcontract Internal
1.667.40 833.70
1,667.40
Start Date:
External T&D
--- -
End Date:
Bnd/lnsr (NotU.ed) (Not Used) Total Cost
223.32 55.83
1e~I.i8
1,890.72
8/ 1/2003 10:26:06 AM
Page 1
-- - --- ----------REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
Worksheet: 0522 -Pond Liquid Removals -Transportation & Dispo
Worksheet Header: Quantity: 344000.00 Unit: GALS
Work Codes
Estimator: TET
01.00 HTRW/1/1/8S
02.00 PRICING
BREAKDOW
0522.
0600
POND LIQUID REMOVALS· TRANSPORTATJONJDISPOSA
TRANSPORTATION AND DISPOSAL OF SOILS/WATER
Notes
Trasnportation and Disposal of Liquid Wastes.
Subcontroactor: $0.20 per allon
Revision: Rev. Date:
Fonnula Variables
Global Variables
Start Date:
--- -
End Date:
UneResource _ -· Oescrl_etlon Quantity Unit Manhours ~~..!'..... ___ .!"~~'.-'.!I! .. E.9!!1pment Subcontract_~l•~•==•'~~"'~•~•m~•~I ~ _ T & 0 ·-Bnd/lnsr _.(Not Used) ___ {Not UsedL_TotaJ Cost
1.00 7000DSP2 Transportation & Disposal of Liquids 344,000.00 GALS
··--·sheet Totals 344,000.00 GALS
G2 ESTIMATOR, A Division of Valli Information Systems, Inc.
82,560.00 0.24 82,560.00 0.24
------------------82,560.00
8/1/2003 10:26:06 AM
Page 1
--- - --- - -- --·-- -
REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
Worksheet: 0530 -Pond Sediment Removals
Worksheet Header: Quantity: 1076.00
Work Codes
Unit:CY Estimator: TET
01.00 HTRWM'BS
02.00 PRICING
BREAKOOW
0530.
0520
POND SEDIMENTS REMOVALS -
POND SEDIMENTS REMOVALS
Notes
1 cy = 1.35 Tons
Remove sediments from Pond.
Assume four (4) days
One (1) Trackhoe
One (1) Dozer
Load directly to trucks and haul to stockpile.
LlneResource Oescrlptloo --------
1.00 12500160 Power Equip Oper -Heavy
2.00 1250LAB1 Group I laborer
3.00 1250TRKH Truck Driver-Heavy
4.00 2500C980 Caterpillar 980 Loader
5.00 2500CBH2 Caterpillar 330 Tracked Excavator, or
Equivalent
6.00 2500CDZ3 Caterpillar 040 Dozer
7.00 2500TRAX Tri-Axle Dump Truck
8.00 50501010 FOGM -(fuel, oil, grease,
maintenance)
Quantity
96.00
64.00
32.00
4.00
4.00
4.00
4.00
1,000.00
Unit Manhours
HR 96.00 1.00
HR 64.00
1.00
HR 32.00
1.00
DY
DY
DY
DY
GAL
G2 ESTIMATOR, A Division of Valli lnfonnation Systems, Inc.
Labo,
2,833.92 29.52
1,310.08
20.47
1,239.68 38.74
Revision: Rev. Date: Start Date:
Formula Variables
Global Variables
Travel Equipment Subcontract ____ _Internal __ External T&D
3,382.44
845.61
1,257.84
314.46
857.52 214.38
j~{1
1,910.00
1.91
--- -
End Date:
Bnd/lnsr {Not Used) (Not Usedl_Total Cost
2.~i"l~
1,~18.~
1,239.68 38.74
3,382.44 845.61
1,257.84
314.46
857.52 214.38
13~--~
1,910.00
1.91
8/1/2003 10:26:06 AM
Page 1
--- -- -- - --- - ---- -- -
REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
~U=n•~ ___ Resourc_e _____ ,----"Oe""'"''""''"'"~"'-----------'Q"'u"•ne,Uty,,___:Ue,ne,11_,,,Man,,,,,.hou--,n,'-"-----'L"'•bo--,,r _____ Tra_vel __ Equipment Subcontract Internal T & D _ ..... Bnd/lnsr .l~~t UsedL_.~ot Used) Total Cost
Sheet Totals 1,076.00 CY 192.00 5,383.68 6,998.48 1,910.00 14,292.16
G2 ESTIMATOR, A Division of Valli Information Systems, Inc. 8/ 1/2003 10:26:06 AM
Page 2
-- -- ----- -- -- ------REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
Worksheet: 0531 -Pond Sediments -Load from Stockpile
Worksheet Header: Quantity: 1076.00
Work Codes
Unit:CY Estimator: TET
01.00 HTRWM'BS
02.00 PRICING
BREAKOOW
Notes
0531.
0520
POND SEDIMENTS -LOAD FROM STOCKPILE TO TRUCK
POND SEDIMENTS REMOVALS
Load-out from Stockpile to Disposal trucks.
LineResource
1.00 12500161
2.00 12S0LA61
3.00 2500C980
4.00 50501010
Description
Power Equipment Operator • Medium
Group I Laborer
Caterpillar 980 Loader
FOGM -(fuel, oil, grease,
maintenance)
Sheet Totals
Quantity Unit Man hours
8.00 HR
8.00 HR
1.00 DY
70.00 GAL
1,076.00 CY
8.00 1.00
8.00
1.00
16.00
G2 ESTIMATOR, A Division of Valli Information Systems, Inc.
233.04 29.13
163.76 20.47
396.80
Revision: Rev. Date:
Formula Variables
Global Variables
Travel Equipment Subcontract
845.61 845.61
845.61
Start Date: End Date:
T & D Bnd/lnsr (Not Used) {Not Used) Total Cost
133.70
1.91
133.70
233.04 29.13
163.76 20.47
845.61
845.61
133.70
1.91
1,376.11
8/1/2003 10:26:06 AM
Page 1
------- -- - -- -
REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
Worksheet: 0532 -Verification Sampling
Worksheet Header: Quantity: 23.00
Work Codes
Unit:EA Estimator: TET
01.00 HTRWN-18S
02.00 PRICING
BREAKDOW
0532.
0520
POND SEDIMENTS-VERIFICATION SAMPLING
POND SEDIMENTS REMOVALS
Notes
Verification Sampling -twenty three (23) each.
Revision: Rev. Date: Start Date:
Formula Variables
Global Variables
--- -
End Date:
_ LlneResource ·---_ [)escrlptlon ··---------~
Metal/PAHNOC -Soil
Quantity Unit Manhours =====--=="-------===----'-T,._& 0 ___ Bnd/lnsr _ _(Not Used) (Not Used) Total Cost ....... Labor ________ Travel __ Equipment Subcontract lntomal External
1.00 3000LABD 23.00 EA
2.00 01000424 Sample Technicians 16.00 HR 16.00 1.00
Sheet Totals 23.00 EA 16.00
@.:::.,. G2 ESTIMATOR, A Division of Valli lnfonnation Systems, Inc.
1~~88
893.28 55.83
893.26 11,500.00
11.500.00 500.00
893.28
55.83
12,393.28
811/2003 10:26:06 AM
Page 1
---- - -------- -------REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
Worksheet: 0533 -Disposal Profile Sampling
Worksheet Header: Quantity: 3.00
Work Codes
Unit:EA Estimator: TET
01.00 HTRWiWBS
02.00 PRICING
BREAKOOW
Notes
0533,
0520
POND SEDIMENTS -DISPOSAL PROFILE SAMPLING
POND SEDIMENTS REMOVALS
Disposal Profile Sampling -Three (3) eacil.
LineResource Oe1crlptlon Quantity Unit Manhours
1.00 3000LABG Profile Samples 12.00 EA
2.00 01000424 Sample Technicians 400 HR ,.oo 1.00
Sheet Totals 3.00 EA ,.oo
G2 ESTIMATOR, A Division of Valli Information Systems, Inc.
Labo,
223.32 55.83
223.32
Revision: Rev. Date:
Fonnula Variables
Global Variables
Travel Equipment Subcontract Internal
10,004.40 833.70
10,004.40
Start Date: End Date:
E,:;temal T & D Bnd/lnsr (Not Used) (Not Used) Total Cost
223.32 55.83
10,227.72
81 112003 10:26:06 AM
Page 1
-- -- -- - --- - - --REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
Worksheet: 0534 -Transportation & Disposal of Pond Sediments
Worksheet Header: Quantity: 1450.00 Unit:TN Estimator: TET
Work Codes
01.00 HTRWNo/8S
02.00 PRICING
BREAKDOW
Notes
1 cy= 1.35Tons
0534.
0600
POND SEDIMENTS-TRANSPORTATION/DISPOSAL
TRANSPORTATION AND DISPOSAL OF SOILSNJATER
R'evision: Rev. Date:
Formula Variables
Global Variables
Start Date:
--- -
End Date:
.slle,noRe="e<o"e,',c;"'----""°""''°"'"'P'"''o,,_n ________ __..a,,.oa!!!n,etlty,__,u!.'.!n"-11 ---'M,,,,,,_nhe,o,,,Bc,_ _ _,La.,.b,,,_o,'---T"'r.,"v"'•'--"'•"'"""'P"""'""'""-' _e,S,,ebe._,o,,.ntr.._,,,.,c1'---"'""'""""""'''---'E="""'me,•;,,I __ Tc,&e.,O,___Be"nd/lnsr (Not Used} (Not Used) Total Cost
1.00 7000DSP3 Transportation and Disposal of Soils 1,450.oo TN
Sheet Totals 1,450.00 TN
G2 ESTIMATOR, A Division of Valli Information Systems, Inc.
34,974.00 24.12
34,974.00
34,974.00 24.12
34,974.00
8/ 1/2003 10:26:06 AM
Page 1
----.. --- - ---REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
Worksheet: 0535 -Pond Area -Backfilling & Grading
Worksheet Header: Quantity: 4000.00 Unit:CY Estimator: TET
Work Codes
01.00 HTRW/WBS
02.00 PRICING
BREAKDOW
Notes
0535.
0520
POND AREA -BACKFILLING/REGRADING
POND SEDIMENTS REMOVALS
Revision: Rev. Date: Start Date:
Formula Variables
Global Variables
----
End Date:
Internal External T & 0 Bndllnsr (Not Used) {Not Used) Total 9ost
1.00 30000015 Subncontract: Hauling -Common Fill 5,000.00 TN
2.00 30000014 Subcontract: Hauling -Topsoil 500.00 TN
3.00 12500161 Power Equipment Operator -Medium 64.00 HR
4.00 1250LAB1 Group I Laborer 64.00 HR
5.00 2500DOZR John Deere -JD 550 Dozer 4.00 DY
6.00 2500VIBR Vibratory Roller 4.00 DY
7.00 2500vVTR1 Water Truck 2000 gl 4.00 DY
8.00 50501010 FOGM -(fuel, oil, grease, 500.00 GAL
maintenance)
Sheet Totals 4,000.00 CY
G2 ESTIMATOR, A Division of Valli lnfonnation Systems, Inc.
64.00 1.00
64.00 1.00
128.00
1,864.32
29.13
1,310.08 20.47
3, 174,40
1.095.64 273.91
670.36 167.59
44,650 00 8.93
9,825.00 19.65
4,233.76 54,475.00
855.00
1.91
855.00
44,650.00 8.93
9,825.00 19.65
1,864.32 29.13
1.095.64
273.91
670.36
167.59
955.00
1.91
62,838.16
81 112003 10:26:06 AM
Page 1
-- --- --- ---- -- -
REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
Worksheet: 0536 -Site Restoration/Seading
Worksheet Header: Quantity: 2.00
Work Codes
Unit:AC
01.00 HTRW/'v\18S
02.00 PRICING
BREAKDOW
Notes
0536.
0520
Site Restoration/Seeding
Hydroseedin of two (2) Acres .
SITE RESTORATION AND SEEDING
POND SEDIMENTS REMOVALS
Estimator: TET Revision: Rev. Date: Start Date:
Fonnula Variables
Global Variables
----
End Date:
. LlneResource __ -----"'Oe,eocccri,epUe,oo,._ _______ _.,,Q.,,u,n"'-"'Uty,___.u,,.o1.._1 _,M,,,ae,nhoee.''-!!! _. __ -~--Labor__ Travel Equipment Subcontract Internal External______ T & O Bnd/lnsr. _ (Not Used) (Not Used) Total_Cost
1.00 30000018 Subcontact: -Seeding 2.00 AC
G2 ESTIMATOR. A Division of Valli Information Systems, Inc.
3.215.70
1,607.85
---··---·----· ---------------3,215.70
3,215.70 1,607.85
3,215.70
8/1/2003 10:26:06 AM
Page 1
- ----------- --·-- - -
REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
Worksheet: 0910 -Site Managment
Worksheet Header: Quantity: 1.00
Work Codes
Unit:LS
01.00 HTRWM/8S 0910. SITE MANAGEMENT --------------
Notes
Start 1 May 2004
End 30 June 2004 -two (2) months.
Site Manager - 9 weeks @ 50 hrs/week = 450 hours
UneResource Description Quantity
1.00 10000190 Site Manager 450.00
2.00 4000PE09 OVA/PIO 43.00
3.00 4000SEQ1 First Aid Kit 1.00
4.00 2500PKP1 Pickup Truck-F-150 (1) 43.00
5.00 25000001 Port-A-John 2.00
6.00 25008KR3 Storage Box (CONEX) / lockable 43.00
7.00 2500FTM7 Field Office Trailer 10' x 44'W/OSHA 00.00
Steps
8.00 2500PUM1 2" Diaphragm Water Pump 43.00
9.00 5025PPE2 Level D Modified 43.00
10.00 51000100 Miscellaneous ODCs 10.00
11.00 5100BWS2 Drinking Water• Bottled Water 50.00
12.00 5100BWS3 Water Cooler 2.00
Estimator: TET
Unit Manhours Labor
HR 450.00 33,~J;> 1.00
DY
LS
DY
MO
DY
OY
DY
MAN
EA
EA
MTH
G2 ESTIMATOR, A Division of Valli Information Systems, Inc.
Revision: Rev. Date:
Formula Variables
Global Variables
Travel Equipment Subcontract
1,766.87 41.09
76841
17.87
730.80
12.18
256.28
5.96
409.68 204.84
Internal
1,123.59 26.13
Start Date:
External
75.00
75.00
940.84 21.88
595.50 59.55
408.00
8.16
95.28 47.64
T&D
End Date:
Bndllnsr (Not Used) (Not Used) Total Cost
33,664.50 74.81
75.00
75.00
409.68 204.84
768.41
17.87
730.80
12.18
256.28 5.96
940.84 21.88
595.50 59.55
408.00
8.16
95.28 47.64
8/1/2003 10:26:06 AM
Page 1
-- -- ------- - --- -- -
REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
__ Line ___ -·-·-. Resource Description Quantity Unit Manhours ---Labor Travel Equipment Subcontract Internal ... __ External _ -··--···T&D Bnd/lnsr (~_t U5!!!L (Not Used) ToM_~_=!_t
13.00 5100PHN1 Project Phone Service (Mobile) 43.00 DY 512.13 512.13 11.91 11.91
14.00 5100UTY1 Project Utilities (Electrical) 43.00 DY 512.13 512.13
11.91 11.91
Sheet Totals 1.00 LS 450.00 33,664.50 3,522.36 409.68 1,123.59 3,138.68 41,859.01
G2 ESTIMATOR, A Division of Valli Information Systems, Inc. 8/ 1/2003 10:26:06 AM
Page 2
--- --------------REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
Worksheet: 1000 -Project Admin/Sup Home Office
Worksheet Header: Quantity: 1.00
Work Codes
Unit:LS Estimator: TET
01.00 HTRWM'BS 1000. PROJECT AOMIN/SUPPORT -HOME OFFICE
Notes
Start Project -1 February 2004
End Projed -31 July 2004 = 6 months.
LlneResource Description Quantity Unit Manhours
1.00 01000390 Project Manager 258.00 HR 258.00 23,978.52
1.00 92.94
2.00 01000102 Procurement Specialist 16.00 HR 16.00 898.24
1.00 56.14
3.00 02000030 Accounting Clerk 24.00 HR 24.00 1,219.92 1.00 50.83
4.00 01000422 Cost Control Person 4800 HR 48.00 2,167.20 1.00 45.15
5.00 4010COP1 Copies -Per Copy 1,500.00 EA
6.00 01000120 Clerical 56.00 HR 56.00 2,315 04 1.00 41.34
Sheet Totals 1.00 LS 402.00 30,578,92
G2 ESTIMATOR, A Division of Valli Information Systems, Inc.
Revision: Rev. Date: Start Date:
Formula Variables
Global Variables
Travel Equipment Subcontract lntemal External T&D
105.00 0.07
105.00
----
End Date:
Bndllnsr (Not Used) (Not Used) Total Cost
23,978.52 92.94
898.24 56.14
1·\1ctN§
2,167.20 45.15
10500 0.07
2,315 04 41.34
..... ·--·----·-
30,683.92
8/ 1/2003 10:26:06 AM
Page 1
------ - -- ---,_ -REASOR_A (20064-147-100-0810)
REASOR CHEMICAL-PRELIMINARY/REMEDIAL ACTION WORK
Worksheet: 1100 -Project Reporting -Draft & Final
Worksheet Header: Quantity: 1.00
Work Codes
Unit:LS Estimator: TET
01.00 HTRW/Vv'BS 1100. PROJECT REPORTING· DRAFT & FINAL --------
Notes
Work plans to include: Draft & Final
12 copies each.
UneResource Descrietlon Ouantl~ Unit Manhouni Labo,
1.00 01000390 Project Manager 12.00 HR 12.00 1,115.28
1.00 92.94
2.00 01000414 Project Engineer 40.00 HR 40.00 2,502.40 1.00 62.56
3.00 10000190 Site Manager 8.00 HR 8.00 598.48 1.00 74.81
4.00 01000120 Clerical 24.00 HR 24.00 992.16
1.00 41.34
5.00 01000040 GADD Draftsman 16.00 HR 16.00 782.08 1.00 48.88
6.00 4010CAD1 GADD Usage 16.00 HR
7.00 3000REPR Document Production 2.00 LS
Sheet Totals 1.00 LS 100.00 5,990.40
G2 ESTIMATOR, A Division of Valli lnfom,atlon Systems, Inc.
Revision: Rev. Date: Start Date:
Formula Variables
Global Variables
Travel E9ui2ment Subcontract Internal External T&D
208.00
13.00
~~~~gg
208.00 1,429.20
- - ---
End Date:
Bndflnsr {Not Used) {Not Usedj Total Cost
1,115.28
92.94
2·:ltg
598.48 74.81
992.16
41.34
782.08 48.88
208.00 13.00
11fli&
7,627.60
8/1/2003 10:26:06 AM
Page 1