Attachement 9 - Estimates for Solication.xlsx
XLSX spreadsheet 38 KB Posted
- Solicitation number
- 75N98023R00017
About this file
This document contains an independent government cost estimate for a comprehensive solid and medical pathological waste and recycling management services contract with the National Institutes of Health. The five-year contract requires roll-off/roll-on services, front end loader services, project management and staffing, residential control services, repairs, waste disposal, recycling services, and medical pathological waste services. It provides estimated costs for units, quantities, and pricing for base through option years. Services include waste collection, transportation, disposal, equipment rental, staffing, and supplies. The location is the NIH main campus in Bethesda, Maryland as well as other sites. The total estimated contract value will depend on actual quantities and pricing but is projected to be in the millions of dollars over the five-year period.
View the file
Other files
Show all 27
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
Sheet1
INDEPENDENT GOVERNMENT COST ESTIMATE- BLANK
| Base Year 2024 April - 2025 March | 1st Year 2025 April-2026 March | 2nd Year 2026 April-2027 March | 3rd Year 2027 April-2028 March | 4th Year 2028 April-2029 March | TOTAL 5 YEAR CONTRACT | |||||||||||||||||
| ESTIMATED | ESTIMATED | ESTIMATED | ESTIMATED | ESTIMATED | ESTIMATED | ESTIMATED | ESTIMATED | ESTIMATED | ESTIMATED | |||||||||||||
| QUANTITY | UNIT | PRICE | TOTAL | QUANTITY | UNIT | PRICE | TOTAL | QUANTITY | UNIT | PRICE | TOTAL | QUANTITY | UNIT | PRICE | TOTAL | QUANTITY | UNIT | PRICE | TOTAL | |||
| 1. | Roll-On/Roll-Off Services | |||||||||||||||||||||
| (a) | Cost per "pull" from | |||||||||||||||||||||
| (i) | NIH Main Campus | 1,000 | ea. | . | . | 1,000 | ea. | . | . | 1,000 | ea. | . | . | 1,000 | ea. | . | . | 1,300 | ea. | . | . | |
| (ii) | NIHAC, Poolesville, MD | 26 | ea. | . | . | 26 | ea. | . | . | 26 | ea. | . | . | 26 | ea. | . | . | 26 | ea. | . | . | |
| (iii) | NIH, Bethesda, MD - construction debris | 1,800 | ea. | . | . | 1,800 | ea. | . | . | 1,800 | ea. | . | . | 1,800 | ea. | . | . | 1,800 | ea. | . | . | |
| (iv) | Waste Water Sludge, Poolesville, MD (includes drop charge) | 1 | ea. | . | . | 1 | ea. | . | . | 1 | ea. | . | . | 1 | ea. | . | . | 1 | ea. | . | . | |
| (v) | Pulls from PRDS to Montgomery County Transfer Station | 2 | ea | 2 | ea. | 2 | ea. | 2 | ea. | 2 | ea. | |||||||||||
| (b) | Rental units: Includes Delivery and Installation | . | . | . | . | . | . | . | . | . | . | |||||||||||
| (i) | 30 cubic yard Open Top | 12 | mos. | . | . | 12 | mos. | . | . | 12 | mos. | . | . | 12 | mos. | . | . | 12 | mos. | . | . | |
| (ii) | 30 yd Self Contained Compactor | 216 | mos | . | . | 216 | mos | . | . | 216 | mos | . | . | 216 | mos | . | . | 216 | mos | . | . | |
| (iii) | 40 cubic yard open top | 12 | mos. | . | . | 12 | mos. | . | . | 12 | mos. | . | . | 12 | mos. | . | . | 12 | mos. | . | . | |
| (iv) | 30 cubic yard , open top (construction debris) | 650 | mos. | . | . | 650 | mos. | . | . | 650 | mos. | . | . | 650 | mos. | . | . | 650 | mos. | . | . | |
| (v) | Lined Sludge Roll-off | 1 | mos. | 1 | mos. | 1 | mos. | 1 | mos. | 1 | mos. | |||||||||||
| (c) | Compactor Related Equipment | . | . | . | . | . | . | . | . | . | . | |||||||||||
| (i) | Loading Ramps Connecting to Docks | 1 | ea | 1 | ea | 1 | ea | 1 | ea | 1 | ea | |||||||||||
| (d) | Cleaning of Containers | . | . | . | . | . | . | . | . | . | . | |||||||||||
| (i) | Enclosed Roll Off | 50 | ea | . | . | 50 | ea | . | . | 50 | ea | . | . | 50 | ea | . | . | 50 | ea | . | . | |
| (ii) | Open Top Roll Off | 50 | ea | 50 | ea | 50 | ea | 50 | ea | 50 | ea | |||||||||||
| (e) | Painting of Containers | . | . | . | . | . | . | . | . | . | . | |||||||||||
| (i) | Enclosed Roll Off | 20 | ea | . | . | 20 | ea | . | . | 20 | ea | . | . | 20 | ea | . | . | 20 | ea | . | . | |
| (ii) | Open Top Roll Off | 20 | ea | . | . | 20 | ea | . | . | 20 | ea | . | . | 20 | ea | . | . | 20 | ea | . | . | |
| Sub Total ROS Services |
| 2. | Front End Loader (FEL) Services | ||||||||||||||||||||
| (a) | NIH Bethesda/Rockville, 8hrs/day (includes cost of Front End Scale) and Driver | 252 | days | . | . | 252 | days | . | . | 252 | days | . | . | 252 | days | . | . | 252 | days | . | . |
| (b) | NIHAC (estimated 20 dumps/week) | 1,040 | dumps | . | . | 1,040 | dumps | . | . | 1,040 | dumps | . | . | 1,040 | dumps | . | . | 1,040 | dumps | . | . |
| (c) | Rental Units | . | . | . | . | . | . | . | . | . | . | ||||||||||
| (i) | Two cubic yards | 36 | mos | . | . | 36 | mos | . | . | 36 | mos | . | . | 36 | mos | . | . | 36 | mos | . | . |
| (ii) | Four cubic yards | 96 | mos | . | . | 96 | mos | . | . | 96 | mos | . | . | 96 | mos | . | . | 96 | mos | . | . |
| (iii) | Six cubic yards | 24 | mos | . | . | 24 | mos | . | . | 24 | mos | . | . | 24 | mos | . | . | 24 | mos | . | . |
| (iv) | Eight cubic yards | 492 | mos | . | . | 492 | mos | . | . | 492 | mos | . | . | 492 | mos | . | . | 492 | mos | . | . |
| (v) | Eight cubic yards - Animal Bedding | 24 | mos | . | . | 24 | mos | . | . | 24 | mos | . | . | 24 | mos | . | . | 24 | mos | . | . |
| (vi) | mos | . | . | - 0 | mos | . | . | - 0 | mos | . | . | - 0 | mos | . | . | - 0 | mos | . | . | ||
| (d) | Cleaning FEL Containers | 30 | ea | . | . | 30 | ea | . | . | 30 | ea | . | . | 30 | ea | . | . | 30 | ea | . | . |
| (e) | Painting FEL Containers | 30 | ea | . | . | 30 | ea | . | . | 30 | ea | . | . | 30 | ea | . | . | 30 | ea | . | . |
| Sub Total FEL Services |
| 3. | Project Manager, Supervisory and Administrative Staff | ||||||||||||||||||||
| (a) | Project Manger | 2,080 | hours | . | . | 2,080 | hours | . | . | 2,080 | hours | 2,080 | hours | 2,080 | hours | ||||||
| (b) | Supervisory Personnel (Supervise Recycing and MPW personnel) | 2,080 | hours | . | . | 2,080 | hours | . | . | 2,080 | hours | . | . | 2,080 | hours | . | . | 2,080 | hours | . | . |
| (c) | Office Staff (Customer Service, Data entry, Invoicing, Create Reports) | 2,080 | hours | . | . | 2,080 | hours | . | . | 2,080 | hours | . | . | 2,080 | hours | . | . | 2,080 | hours | . | . |
| (d) | Managerial / Supervisor overtime - work outside of normal scheduled hours, Federal Holidays, or Federal Government snow days. | 24 | hours | . | . | 24 | hours | . | . | 24 | hours | . | . | 24 | hours | . | . | 24 | Hours | . | . |
| (e) | General Labor overtime - work outside of normal scheduled hours, Federal Holidays, or Federal Government snow days. | 24 | hours | . | . | 24 | hours | . | . | 24 | hours | . | . | 24 | Hours | . | . | 24 | Hours | . | . |
| (f) | Special Projects as Approved by Project Officer | 1.00 | ea | TBD | . | 1 | ea | $ - 0 | . | 1 | ea | . | . | 1 | ea | . | . | 1 | ea | . | . |
| SubTotal for Staff Service | $ - 0 |
| 4. | Residential Control (RESCON) Services | ||||||||||||||||||||
| (a) | Labor and Vehicle for Service (Collection of residential recycling, trash; campus trash wire mesh cans and CRU's) | 2,080 | hrs | . | . | 2,080 | hrs | . | . | 2,080 | hrs | . | . | 2,080 | hrs | . | . | 2,080 | hrs | . | . |
| (b) | Residential trash bins | 6 | ea | . | . | 6 | ea | . | . | 6 | ea | . | . | 6 | ea | . | . | 6 | ea | . | . |
| Sub Total RESCON Services |
5. Special Repairs 1 LOT TBD . 1 LOT TBD . 1 LOT TBD . 1 LOT TBD . 1 LOT TBD .
| 6. | Solid Waste Disposal Fees | ||||||||||||||||||||
| (a) | Solid Waste Fee - Front End Loader | 2,000 | TON | . | . | 2,000 | TON | . | . | 2,000 | TON | . | . | 2,000 | TON | . | . | 2,000 | TON | . | . |
| (b) | Solid Waste Fee - Compactor Roll-Off | 2,500 | TON | . | . | 2,500 | TON | . | . | 2,500 | TON | . | . | 2,500 | TON | . | . | 2,500 | TON | . | . |
| (c) | Solid Waste Fee - Open Top Roll-Off | 100 | TON | . | . | 100 | TON | . | . | 100 | TON | . | . | 100 | TON | . | . | 100 | TON | . | . |
| (d) | Yard Waste Disposal Fee | 150 | TON | . | . | 150 | TON | . | . | 150 | TON | . | . | 150 | TON | . | . | 150 | TON | . | . |
| (e) | Wastewater Sludge | 20 | TON | . | . | 20 | TON | . | . | 20 | TON | . | . | 20 | TON | . | . | 20 | TON | . | . |
| (f) | Construction Debris | 9,000 | TON | . | . | 9,000 | TON | . | . | 9,000 | TON | . | . | 9,000 | TON | . | . | 9,000 | TON | . | . |
| (g) | Organics' Composting Fee (Animal bedding and/or Food) | 600 | TON | TBD | . | 600 | TON | TBD | . | 600 | TON | TBD | . | 600 | TON | TBD | . | 600 | TON | TBD | . |
| (h) | Fines Levied by Montgomery County | 2 | ea | 2 | ea | 2 | ea | 2 | ea | 2 | ea | ||||||||||
| Sub Total Waste Disposal Fees | |||||||||||||||||||||
| Sub Total Solid Waste Services |
| 7. | Recycling Servicers | ||||||||||||||||||||
| (a) | Service Crews/Vehicles | ||||||||||||||||||||
| (i) | Labor/Vehicles to Service Interior/Exterior Recycling | 12 | Month | . | . | 12 | Month | . | . | 12 | Month | . | . | 12 | Month | . | . | 12 | Month | . | . |
| (ii) | B2 Loading Dock/ Labor/ No Truck Bldg 10 | 12 | Month | . | . | 12 | Month | . | . | 12 | Month | . | . | 12 | Month | . | . | 12 | Month | . | . |
| (iii) | Front End Truck (Animal Bedding and or food waste) no Driver, driver to operate FE trash and Animal Bedding - TBD | 252 | Days | TBD | . | 252 | Days | TBD | . | 252 | Days | TBD | . | 252 | Days | TBD | . | 252 | Days | TBD | . |
| (b) | Recycling Receptacles | TBD | TBD | TBD | |||||||||||||||||
| (i) | Interior Recycling Receptacles | TBD | . | TBD | . | TBD | . | TBD | . | TBD | . | ||||||||||
| (ii) | Ecterior Recycling Receptacles | TBD | . | TBD | . | TBD | . | TBD | . | TBD | . | ||||||||||
| (iii) | Residential Recycling Bins | TBD | . | TBD | . | TBD | . | TBD | . | TBD | . | ||||||||||
| (c) | Expendable Supplies NOT to exceed $60,000 (Gloves, Plastic bags, Hampers, etc.) | 1 | LOT | TBD | . | 1 | LOT | TBD | . | 1 | LOT | TBD | . | TBD | . | 1 | LOT | TBD | . | ||
| (d) | Trailer Hauling Services | ||||||||||||||||||||
| (i) | Open Road Trailer / Box Truck Hauling | 1,000 | Mile | . | . | 1,000 | Mile | . | . | 1,000 | Mile | . | . | 1,000 | Mile | . | . | 1,000 | Mile | . | . |
| (ii) | Recycling Trailer Rental - 45' | 12 | Month | . | . | 12 | Month | . | . | 12 | Month | . | . | 12 | Month | . | . | 12 | Month | . | . |
| (e) | Pulls to Recycling Outlets from NIH Main Campus | . | . | . | . | . | . | . | . | . | . | ||||||||||
| (i) | Scrap Metal | 180 | ea. | . | . | 180 | ea. | . | . | 180 | ea. | . | . | 180 | ea. | . | . | 180 | ea. | . | . |
| (ii) | Mixed Paper | 130 | ea. | . | . | 130 | ea. | . | . | 130 | ea. | . | . | 130 | ea. | . | . | 130 | ea. | . | . |
| (iii) | Cardboard | 600 | ea. | . | . | 600 | ea. | . | . | 600 | ea. | . | . | 600 | ea. | . | . | 600 | ea. | . | . |
| (iv) | Commingled Glass, Plastic, Aluminum | 70 | ea. | . | . | 70 | ea. | . | . | 70 | ea. | . | . | 70 | ea. | . | . | 70 | ea. | . | . |
| (v) | Composting Materials (Animal Bedding, Food Waste) | 144 | ea. | TBD | . | 144 | ea. | TBD | . | 144 | ea. | TBD | . | 144 | ea. | TBD | . | 144 | ea. | TBD | . |
| (f) | Rental units: Includes Delivery and Installation | . | . | ||||||||||||||||||
| (i) | 30 yd Self Contained Compactor | 96 | mos | 96 | mos | 96 | mos | 96 | mos | 96 | mos | ||||||||||
| (ii) | 20 cubic yards Open Top | 12 | mos. | 12 | mos. | 12 | mos. | 12 | mos. | 12 | mos. | ||||||||||
| (iii) | 40 cubic yards Open Top | 12 | mos. | 12 | mos. | 12 | mos. | 12 | mos. | 12 | mos. | ||||||||||
| (iv) | 30 cubic yards Open Top | 60 | mos. | 60 | mos. | 60 | mos. | 60 | mos. | 60 | mos. | ||||||||||
| (g) | Rental units: Front end | - 0 | - 0 | - 0 | - 0 | ||||||||||||||||
| (i) | Six cubic yards | 48 | mos | . | . | 48 | mos | . | . | 48 | mos | . | . | 48 | mos | . | . | 48 | mos | ||
| (ii) | Two cubic yards | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | ||
| (iii) | Four cubic yards | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | ||
| (h) | Removal of Hazardous Materials from Dumpsters (2 hours, Roll off Driver, manager, and 2 staff) | 4 | year | . | . | 4 | mos | . | . | 4 | mos | . | . | 4 | mos | . | . | 4 | mos | ||
| (i) | Remunerations for Recycling | TBD | . | TBD | . | TBD | . | TBD | . | TBD | . | ||||||||||
| Sub Total Recycling Services | |||||||||||||||||||||
| (j) | Management Handling Fee - 15% (Lines 5, 7c only) | . | . | . | . | . | |||||||||||||||
| (k) | Styrofoam Recycling Services | ||||||||||||||||||||
| (i) | Styrofoam Trailer Rental | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . |
| (ii) | Transportation of Styrofoam Trailer | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . |
| (iii) | Styrofoam Processing | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . |
| Sub Total Styrofoam Recycling Services | $ - 0 | $ - 0 | $ - 0 | . | $ - 0 | . | $ - 0 | ||||||||||||||
| (l) | Pulls from PRDS (Scrap Metal) | 12 | ea. | . | . | 12 | ea. | . | . | 12 | ea. | . | . | 12 | ea. | . | . | 12 | ea. | . | . |
| (m) | Pulls from PRDS (CD) | 36 | ea. | . | . | 36 | ea. | . | . | 36 | ea. | . | . | 36 | ea. | . | . | 36 | ea. | . | . |
| (n) | Fuel Surcharge | . | . | . | . | . | . | . | . | . | . | ||||||||||
| (0) | Composting Services (Pre Consumer Food Scraps Recycling) | ||||||||||||||||||||
| (i) | Monthly Compost Service (3x/week) | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . |
| (ii) | Additional Tote | 12 | ea. | . | . | 12 | ea. | . | . | 12 | ea. | . | . | 12 | ea. | . | . | 12 | ea. | . | . |
| (p) | Composting Services (Post Consumer Food Scraps Recycling) | ||||||||||||||||||||
| (i) | Monthly Compost Service | TBD | . | TBD | . | TBD | . | TBD | . | TBD | . | ||||||||||
| (ii) | Additional Tote | TBD | . | TBD | . | TBD | . | TBD | . | TBD | . | ||||||||||
| Sub Total for Compost Services | |||||||||||||||||||||
| Sub Total Recycling Services | |||||||||||||||||||||
| Total SW and Recycling |
| 8. | Medical Pathological Waste (MPW) Services | ||||||||||||||||||||
| (a) | Labor/Truck (NIH Campus) | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . |
| (b) | Bldg 10 Labor no truck (M-F) | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . |
| (c) | Bldg 10 Labor (no truck) - (weekends) | 832 | hours | . | . | 832 | Hours | . | . | 832 | Hours | . | . | 832 | Hours | . | . | 832 | Hours | . | . |
| (d) | Bldg 10 Labor (no truck) - holidays | 88 | hours | . | . | 88 | Holiday | . | . | 88 | Holiday | . | . | 88 | Holiday | . | . | 88 | Holiday | . | . |
| (e) | Mobile Refrigerated MPW Storage Units | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . |
| (f) | MPW Disposal (Estimated 4000 boxes / wk) | 2,500,000 | Lbs | . | . | 2,500,000 | Lbs | . | . | 2,500,000 | Lbs | . | . | 2,500,000 | Lbs | . | . | 2,500,000 | Lbs | . | . |
| (g) | Bayview Research Center MPW | 3,000 | boxes | . | . | 3,000 | boxes | . | . | 3,000 | boxes | . | . | 3,000 | boxes | . | . | 3,000 | boxes | . | . |
| (h) | MPW Handling Bldg 25 No truck (Mon-Fri) | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . | 12 | mos | . | . |
| (i) | Expendable Supplies NOT to exceed $30,000.00 | 1 | LOT | TBD | . | 1 | LOT | TBD | . | 1 | LOT | TBD | . | 1 | LOT | TBD | . | 1 | LOT | TBD | . |
| (j) | MPW Totes/Carts | ea | TBD | . | ea | TBD | . | ea | TBD | . | ea | TBD | . | ea | TBD | . | |||||
| (k) | Ft Detrick IRF MW Disposal (Estimated 4-10 Toters/week) | 120,000 | Lbs | . | . | 120,000 | Lbs | . | . | 120,000 | Lbs | . | . | 120,000 | Lbs | . | . | 120,000 | Lbs | . | . |
| (l) | MPW Tote/Cart Sanitation (Estimated 80 totes/month) | 960 | ea. | . | . | 960 | ea. | . | . | 960 | ea. | . | . | 960 | ea. | . | . | 960 | ea. | . | . |
| (m) | MPW Transport (<9000 net weight) | 1 | Shipment | . | . | 1 | Shipment | . | . | 1 | Shipment | . | . | 1 | Shipment | . | . | 1 | Shipment | . | . |
| (n) | Additional Staff to assist MPW operations during pandemic or other significant public health outbreaks | TBD | . | . | TBD | . | . | TBD | . | . | TBD | . | . | TBD | . | . | |||||
| (o) | NHLBI MPW Boxes Collection Services at WashingtonDC | 200 | boxes | . | . | 200 | mos | . | . | 200 | mos | . | . | 200 | mos | . | . | 200 | mos | . | . |
| (p) | Poolesville MPW Disposal (special project as directed by PO) | 100 | boxes | . | . | 100 | boxes | . | . | 100 | boxes | . | . | 100 | boxes | . | . | 100 | boxes | . | . |
| (q) | Poolesville MPW Transportation (special project as directed by PO) | 1.00 | Shipment | . | . | 1 | Shipment | . | . | 1 | Shipment | . | . | 1 | Shipment | . | . | 1 | Shipment | . | . |
| (r) | Special Projects as Approved by Project Officer | 1.00 | ea | TBD | . | 1 | ea | TBD | . | 1 | ea | TBD | . | 1 | ea | TBD | . | 1 | ea | TBD | . |
| 9 | Management Handling Fee - 15% (Line 8(i) and (r) only) | . | . | . | . | . |
Sub Total MPW Services:
Total Solid, Medical Wastes and Recycling Annual Cost
File details come from the government source that posted it. Updated .