B08_-_Attachment_6_-_Cost_Estimate_Proposal.xlsx

XLSX spreadsheet 60 KB Posted Mar 8, 2023

Attached to: HPTC-CON. ROEDER HOUSE HISTORIC FINISHES
Solicitation number: 140P2123Q0053
Issued by: Department of the Interior National Park Service

View the file

Other files

File	Type	Posted
Sol_140P2123Q0053_Amd_0001.pdf	PDF	Mar 27, 2023
Sol_140P2123Q0053.pdf	PDF	Mar 8, 2023
B08_-_Attachment_5_-__SF24-16e_Bid_Bond.pdf	PDF	Mar 8, 2023
B08_-_Attachment_1_Specifications_(PMIS_244067).pdf	PDF	Mar 8, 2023
B08_-_Attachment__4_-_Past_Performance_Questionnaire.docx	DOCX document	Mar 8, 2023
B08_-_Attachment_3_-_RoederHouse_PlasterandStuccoConditionAssessment_Final.pdf	PDF	Mar 8, 2023
B08_-_Attachment_8_-_Site_Visit__Map_Plans_of_Lower_Town1.pdf	PDF	Mar 8, 2023
B08_-_Attachment_7__-_Davis_-_Bacon_WD___WV20230037.pdf	PDF	Mar 8, 2023
B08_-_Attachment_2_-_Conservation_Drawings_2022.pdf	PDF	Mar 8, 2023

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.

Basis of Estimate

Class B Construction Cost Estimate Template

National Park Service (NPS) - Denver Service Center (DSC) | 5-27-21

By using this Construction Cost Estimate template, you acknowledge you read and understand the corresponding Instructions.

PROJECT INFORMATION

Project:	Project Name
Park:	Park Name
Park Alpha:	Park Code
PMIS:	TBD or PMIS number if known
Estimate Date:	Estimate Date
Prepared By:	Estimator Name
Company:	Company
Address:	Address
City, State Zip:	City
Phone:	Phone

BACKGROUND SUPPORTING MATERIAL (Scope of Work):

Briefly describe scope of work included in the estimate, plan dates, exclusions, etc. List any Government Furnished Property (GFP)

SOURCE OF COST DATA:

Document all sources of cost information used in the estimate. (Attach additional information if necessary)

ESTIMATE ASSUMPTIONS:

Describe any assumptions made to prepare estimate and highlight areas needing clarification for future estimates.

MAJOR CHANGES FROM PREVIOUS ESTIMATE:

Describe any major changes in scope of work, materials, systems, assumptions, etc. from the previous estimate version.

DESCRIPTION OF MARK-UP & ADD-ONS:

Location Factor:	0.00%	Describe source and rationale for location factor here
Remoteness Factor:	0.00%	Site is___miles from published commercial center. Describe other impacts included
Wage Rate Factor:	0.00%	Explain method and justify value
State & Local Taxes:	0.00%	Describe type of tax and rates used
Design Contingency:	0.00%	Explain & Justify
Standard. General Conditions:	0.00%	Explain & Justify
Government General Conditions:	0.00%	Explain & Justify
Historic Preservation Factor:	0.00%	Describe rationale for using this factor
Contractor Overhead:	0.00%	Explain & Justify
Contractor Profit:	0.00%	Explain & Justify
Bonds and Permits:	0.00%	Explain & Justify
Contracting Method Adjustment:	0.00%	Describe anticipated contract method and justify value used.
Annual Inflation Escalation Factor:	0.00%	Projected annual inflation rate.
Time Until Project Midpoint (Months)	0	Number of months from estimate (or data) date until the projects midpoint of construction.

OTHER COMMENTS:

Provide any additional information, qualifications, etc.

&"Arial,Bold"United States Department of the Interior National Park Service Class B Construction Cost Estimate&4

&13BASIS OF ESTIMATE

&6&F &A &11Page &P of &N &6Print Date: &D

When using City Cost Index (CCI) published by RS Means, a CCI of 112.1 should be converted to +12.1 location factor and a CCI of 93.5 converted to a -6.5 location factor.

Project Cost Summary

Project:	Paint Exterior and Refinish Interior Floors of the Historic Roeder House Bldg 16/16A			Estimate By:	Estimator Name
Park:	Harpers Ferry National Historical Park			Date:	Estimate Date
Park Alpha:	HAFE
				Reviewed By:	Reviewer Name
				Date:	Review Date
	Asset / Project Element	Size/Count	Units
	Asset / Project Element Name	100	Unit

Item No.	WBS	Description	Material Cost/Unit	Total Material Cost	Installation Cost/Unit	Total Install Cost	Direct Cost/Unit	Total Direct Costs	NET Cost/Unit	Total NET Costs
1	C30	Interior Finishes	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!
2	B20	Exterior Enclosure	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!
3	E10	Equipment	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!
4	XX	Special Use - 1	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!

Subtotal Direct Construction Costs $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $0 ERROR:#DIV/0! ERROR:#DIV/0!

Remoteness Factor	0.00%				$0
State & Local Taxes	0.00%				$0
Total Direct Construction Costs					$0
General & Adminstration Costs	0.00%				$0
Historic Preservation Factor	0.00%				$0
Subtotal NET Construction Cost					$0
Overhead	0.00%				$0
Profit	0.00%				$0
Estimated NET Construction Cost					$0
Bonds & Permits	0.00%				$0
Contracting Method Adjustment	0.00%				$0
Inflation Escalation	0	Months	Annual Rate =	0.00%	$0
Total Estimated NET Cost of Construction					$0

Class B Construction Cost Estimate&4 &"Arial,Regular" &"Arial,Bold"&13PROJECT COST SUMMARY

&6&F &A Page &P of &N &6Print Date: &D, &T

B20 - Exterior Enclosure

Summary Item B20 Exterior Enclosure Total Cost: $0

Uniformat II WBS Code		Description	Quantity	Unit	MATERIAL		INSTALLATION		TOTALS
					Material Cost/Unit	Total Material Cost	Install Cost/Unit	Total Install Cost	Total Cost/Unit	Total Cost
B2010		EXTERIOR WALLS
	Basic Requirement	Stucco Repairs	80	sq	$ - 0	$0	$ - 0	$0	$ - 0	$0

SUBTOTAL EXTERIOR WALLS 100 Unit $ - 0 $0 $ - 0 $0 $ - 0 $0

Summary Item	B20	Exterior Enclosure
Uniformat II WBS Code		Description	Quantity	Unit	MATERIAL		INSTALLATION		TOTALS
					Material Cost/Unit	Total Material Cost	Install Cost/Unit	Total Install Cost	Total Cost/Unit	Total Cost

B20 Exterior Enclosure 100 Unit $ - 0 $0 $ - 0 $0 $ - 0 $0

Class B Construction Cost Estimate&8 (expanded)&6

&12LINE ITEM COST SUMMARY

&6&F, &A &9&P of &N &6&D &T

C30 - Interior Finishes

Summary Item C30 Interior Finishes Total Cost: $0

Uniformat II WBS Code		Description	Quantity	Unit	MATERIAL		INSTALLATION		TOTALS
					Material Cost/Unit	Total Material Cost	Install Cost/Unit	Total Install Cost	Total Cost/Unit	Total Cost
C3010		WALL FINISHES
	Basic Requirement	Loss of Key, Severely Cracked or Bulging Wall Plaster	175	SF	$ - 0	$0	$ - 0	$0	$ - 0	$0
	Basic Requirement	Cracked, Chipped, or Crumbling Wall Plaster	175	SF	$ - 0	$0	$ - 0	$0	$ - 0	$0
	Basic Requirement	Re-adhere Loose Plaster Fragments	5	SF	$ - 0	$0	$ - 0	$0	$ - 0	$0
	Basic Requirement	Plaster Crack Repairs	75	LF	$ - 0	$0	$ - 0	$0	$ - 0	$0
	Basic Requirement	Limewash Coating & Paint Stabilization	500	SF	$ - 0	$0	$ - 0	$0	$ - 0	$0
	Basic Requirement	Wallpaper Stabilization	3	SF	$ - 0	$0	$ - 0	$0	$ - 0	$0
	Basic Requirement	Lath Stabilization	5	SF	$ - 0	$0	$ - 0	$0	$ - 0	$0
SUBTOTAL		WALL FINISHES	100	Unit	$ - 0	$0	$ - 0	$0	$ - 0	$0

Summary Item		C30	Interior Finishes
Uniformat II WBS Code			Description	Quantity	Unit	MATERIAL		INSTALLATION		TOTALS
						Material Cost/Unit	Total Material Cost	Install Cost/Unit	Total Install Cost	Total Cost/Unit	Total Cost
C3020			FLOOR FINISHES
	Basic Requirement		Wood Floor Finish Cleaning	1300	SF	$ - 0	$0	$ - 0	$0	$ - 0	$0
SUBTOTAL			FLOOR FINISHES	100	Unit	$ - 0	$0	$ - 0	$0	$ - 0	$0

Summary Item		C30	Interior Finishes
Uniformat II WBS Code			Description	Quantity	Unit	MATERIAL		INSTALLATION		TOTALS
						Material Cost/Unit	Total Material Cost	Install Cost/Unit	Total Install Cost	Total Cost/Unit	Total Cost
C3030			CEILING FINISHES
	Basic Requirement		Consolidate Plaster	75	SF	$ - 0	$0	$ - 0	$0	$ - 0	$0
	Basic Requirement		Raise-Re-adhere Distorted Plaster	50	SF	$ - 0	$0	$ - 0	$0	$ - 0	$0
SUBTOTAL			CEILING FINISHES	100	Unit	$ - 0	$0	$ - 0	$0	$ - 0	$0

Summary Item	C30	Interior Finishes
Uniformat II WBS Code		Description	Quantity	Unit	MATERIAL		INSTALLATION		TOTALS
					Material Cost/Unit	Total Material Cost	Install Cost/Unit	Total Install Cost	Total Cost/Unit	Total Cost

C30 Interior Finishes 100 Unit $ - 0 $0 $ - 0 $0 $ - 0 $0

Class B Construction Cost Estimate&8 (expanded)&6

&12LINE ITEM COST SUMMARY

&6&F, &A &9&P of &N &6&D &T

E10 - Equipment

Summary Item E10 Equipment Total Cost: $0

Uniformat II WBS Code		Description	Quantity	Unit	MATERIAL		INSTALLATION		TOTALS
					Material Cost/Unit	Total Material Cost	Install Cost/Unit	Total Install Cost	Total Cost/Unit	Total Cost
F1010		SPECIAL STRUCTURES
	Basic Requirement	Temporary Site Protection	1	LS	$ - 0	$0	$ - 0	$0	$ - 0	$0
	Basic Requirement	Shoring and Bracing	1	LS	$ - 0	$0	$ - 0	$0	$ - 0	$0
	Basic Requirement	Equipment Rental	0.5	Months	$ - 0	$0	$ - 0	$0	$ - 0	$0
	Basic Requirement	Small Tools	1	LS	$ - 0	$0	$ - 0	$0	$ - 0	$0
SUBTOTAL		SPECIAL STRUCTURES	100	Unit	$ - 0	$0	$ - 0	$0	$ - 0	$0

Summary Item	E10	Equipment
Uniformat II WBS Code		Description	Quantity	Unit	MATERIAL		INSTALLATION		TOTALS
					Material Cost/Unit	Total Material Cost	Install Cost/Unit	Total Install Cost	Total Cost/Unit	Total Cost

E10 Equipment 100 Unit $ - 0 $0 $ - 0 $0 $ - 0 $0

Class B Construction Cost Estimate&8 (expanded)&6

&12LINE ITEM COST SUMMARY

&6&F, &A &9&P of &N &6&D &T

Special Use- 1

Summary Item XX Special Use - 1 Total Cost: $0

Uniformat II WBS Code		Description	Quantity	Unit	MATERIAL		INSTALLATION		TOTALS
					Material Cost/Unit	Total Material Cost	Install Cost/Unit	Total Install Cost	Total Cost/Unit	Total Cost
BASE CODE		BASE ELEMENT
	Basic Requirement	Field Personal, Safety	4	wk	$ - 0	$0	$ - 0	$0	$ - 0	$0
	Basic Requirement	Field Personal, Superintendent	6	wk	$ - 0	$0	$ - 0	$0	$ - 0	$0
	Basic Requirement	Field Personal, Quality Control	3	wk	$ - 0	$0	$ - 0	$0	$ - 0	$0
SUBTOTAL		BASE ELEMENT	100	Unit	$ - 0	$0	$ - 0	$0	$ - 0	$0

Summary Item	XX	Special Use - 1
Uniformat II WBS Code		Description	Quantity	Unit	MATERIAL		INSTALLATION		TOTALS
					Material Cost/Unit	Total Material Cost	Install Cost/Unit	Total Install Cost	Total Cost/Unit	Total Cost

XX Special Use - 1 100 Unit $ - 0 $0 $ - 0 $0 $ - 0 $0

Class B Construction Cost Estimate&8 (expanded)&6

&12LINE ITEM COST SUMMARY

&6&F, &A &9&P of &N &6&D &T

File details come from the government source that posted it. Updated Mar 8, 2023.