Pricing_Worksheet.xlsx

XLSX spreadsheet 31 KB Posted Dec 13, 2021

Attached to: OAK GROVE BUNKHOUSE RENOVATIONS
Solicitation number: 140L6422R0002
Issued by: Department of the Interior Bureau of Land Management Arizona Region

About this file

Written by GovTribe AI · Dec 28, 2023

This pricing worksheet and cost estimate are for renovations to the Oak Grove Administration Building and bunkhouse located at the Grand Canyon-Parashant National Monument. The project involves demolishing and replacing portions of the existing structures, including concrete work, installation of doors, windows, and siding, and upgrades to plumbing, HVAC, electrical and utility systems. The cost estimate totals approximately $455,908 and includes general contractor fees, bonds, and insurance.

The related federal contract opportunity is a small business set-aside solicitation from the Department of the Interior Bureau of Land Management Arizona Region to support renovations of the Oak Grove Bunkhouse-Administrative Station. Offerors must be classified as a small business with revenues under $39.5 million to be eligible for award. The solicitation type is a request for proposal.

View the file

Other files

File	Type	Posted
Sol_140L6422R0002_Amd_0002.pdf	PDF	Jan 13, 2022
Geotechnical_Engineering_Report_0002.pdf	PDF	Jan 13, 2022
Project_Specifications_0001.pdf	PDF	Dec 27, 2021
Sol_140L6422R0002_Amd_0001.pdf	PDF	Dec 27, 2021
Construction_Plans.pdf	PDF	Dec 13, 2021
DOL_Wage_Determination.pdf	PDF	Dec 13, 2021
Sol_140L6422R0002.pdf	PDF	Dec 13, 2021
Past_Performance_Questionnaire.doc	DOC document	Dec 13, 2021

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.

Project Summary

UNITED STATES DEPARTMENT OF THE INTERIOR

BUREAU OF LAND MANAGEMENT

OAK GROVE ADMINISTRATION BUILDING RENOVATION

GRAND CANYON-PARASHANT NATIONAL MONUMENT

PRICING WORKSHEET

140L6422R0002

CSI	Description		Total
01	Mobilization/Demobilization
02	Existing Conditions
03	Concrete
05	Metals
06	Wood and Plastic Products
07	Thermal and Moisture Protection
08	Openings
09	Finishes
10	Specialties
11	Equipment
22	Plumbing
23	Heating, Ventilation and Air Conditioning
26	Electrical and Lighting
31	Earthwork
33	Utilities
		Subtotal	$ - 0

General Contractor Fees
General Contractor Overhead	8%		$ - 0
General Contractor Profit	8%		$ - 0
		Sub Total	$ - 0
Bonds and Insurance	5%		$ - 0
		Sub Total	$ - 0

Class A Cost Estimate Project Total $ - 0

&"Arial Narrow,Regular"Project Summary &"Arial Narrow,Regular"&P

Item Details

UNITED STATES DEPARTMENT OF THE INTERIOR

BUREAU OF LAND MANAGEMENT

OAK GROVE ADMINISTRATION BUILDING RENOVATION

GRAND CANYON-PARASHANT NATIONAL MONUMENT

CLASS A COST ESTIMATE

Final Construction Plans

September 4, 2020

Task Order: 140L0620F0007

01	General Conditions		Quantity	Unit	Cost / Unit	Total
	1	Mobilization	1	LS	$ 60,000.00	$ 60,000.00
	Total					$ 60,000.00

02	Existing Conditions		Quantity	Unit	Cost / Unit	Total
	1	Demolition	1	LS	$ 20,000.00	$ 20,000.00
	2	Shoring Porch Roof	1	LS	$ 12,500.00	$ 12,500.00
	Total					$ 32,500.00

03	Concrete		Quantity	Unit	Cost / Unit	Total
	1	Concrete Slab on Grade, 4" thick, reinforced	235	SF	$ 23.27	$ 5,468.45
	2	Concrete Slab on Grade, 6" thick, reinforced (Generator Pad)	36	SF	$ 34.90	$ 1,256.40
	3	Concrete Slab on Grade, 6" thick, (Wellhead)	36	SF	$ 34.90	$ 1,256.40
	4	Formed turn-down vertical edge, earthen bottom and inside slope	43	LF	$ 116.22	$ 4,997.46
	5	Concrete Crack Repair	56	LF	$ 225.00	$ 12,600.00
	6	4-inch Concrete Bollard	8	EA	$ 175.00	$ 1,400.00
	Total					$ 26,978.71

05	Metals		Quantity	Unit	Cost / Unit	Total
	1	Cut in Lintel Metals Work	1	LS	$ 500.00	$ 500.00
	Total					$ 500.00

06	Wood and Plastic Products		Quantity	Unit	Cost / Unit	Total
	1	Porch Posts 4x4	24	LF	$ 48.09	$ 1,154.16
	2	Wood Roof Beam 4x8 at Porch	32	LF	$ 63.57	$ 2,034.24
	3	Double Door Base Cabinet w/ Drawers - 30" Wide	1	EA	$ 910.97	$ 910.97
	4	Double Door Base Cabinet w/ Drawers - 45" Wide	1	EA	$ 1,108.52	$ 1,108.52
	5	Base Cabinet w/ Drawers - 24" Wide	1	EA	$ 687.24	$ 687.24
	6	Sink Base Cabinet (Kitchen) - 33" Wide	1	EA	$ 890.76	$ 890.76
	7	Sink Base Cabinet (Toilet Room) - 36" Wide	1	EA	$ 740.93	$ 740.93
	8	Wall Cabinet - 48" Wide	1	EA	$ 990.00	$ 990.00
	9	Wall Cabinet - 24" Wide	1	EA	$ 454.82	$ 454.82
	10	Tall Cabinet - 30" Wide x 78" High	1	EA	$ 1,290.00	$ 1,290.00	RS Means Cost / Unit (Hide)	RS Means % Increase (Hide)
	11	Countertop - Plam	15	LF	$ 344.22	$ 5,163.30	$ 664.32	$ 863.62
	Total					$ 15,424.94	$ 440.97	$ 573.26

07	Thermal and Moisture Protection		Quantity	Unit	Cost / Unit	Total
	1	Gutters	70	LF	$ 20.16	$ 1,411.20	$ 5.39	$ 80.85
	2	Downspouts	40	LF	$ 22.40	$ 896.00	$ 2.10	$ 31.50
	3	Standing seam roof - patch	8	SF	$ 18.75	$ 150.00	$ 2.10	$ 31.50
	Total					$ 2,457.20

08	Openings		Quantity	Unit	Cost / Unit	Total	$ 0.25	$ 12.50
	1	Interior Door - Wood, 2'-0" X 6'-8"	2	EA	$ 627.00	$ 1,254.00	RS Means Cost / Unit (Hide)	RS Means % Increase (Hide)
	2	Interior Door - Wood, 2'-6" X 6'-8"	1	EA	$ 712.50	$ 712.50
	3	Exterior Door - Hollow Metal Door and Frame, 3'-0" X 7'-0"	2	EA	$ 1,375.00	$ 2,750.00	$ 261.93	$ 340.51
	4	Exterior Door - Screen Door, 3'-0" X 7'-0"	1	EA	$ 725.27	$ 725.27
	5	Door Hardware - Interior	3	EA	$ 366.36	$ 1,099.08
	6	Door Hardware - Exterior	2	EA	$ 795.86	$ 1,591.72
	7	Window Aluminum Slider, 2'-0" X 3'-0"	1	EA	$ 578.94	$ 578.94
	8	Window Aluminum Slider, 4'-0" X 3'-0"	3	EA	$ 728.54	$ 2,185.62
	9	Window Aluminum Slider, 6'-0" X 3'-0"	1	EA	$ 878.48	$ 878.48
	Total					$ 12,378.05
							RS Means Cost / Unit (Hide)	RS Means % Increase (Hide)
09	Finishes		Quantity	Unit	Cost / Unit	Total	$ 218.80	$ 284.44
	Ceilings						$ 4.00	$ 5.20
	1	5/8" Gypsum Board	765	SF	$ 4.44	$ 3,396.60
	2	Batt Insulation (3 1/2")	750	SF	$ 1.75	$ 1,312.50
	3	Paint - Ceilings	765	SF	$ 0.64	$ 489.60	$ 4.00	$ 5.20
	Walls & Finishes						$ 4.00	$ 5.20
	4	Perimeter Furring 5/8" Gypsum Board on wd studs 2"x4", 24" O.C. w/ batt insulation	548	SF	$ 10.19	$ 5,584.12	$ 4.00	$ 5.20
	5	Partition Wall Patch and Fill (gypsum board)	40	SF	$ 6.90	$ 276.00	$ 4.00	$ 5.20
	6	Masonry Wall Patch and Fill	2	SF	$ 41.36	$ 82.72
	7	Painting - Walls (interior gypsum board)	533	SF	$ 1.70	$ 906.10
	8	Painting - Walls (interior CMU walls)	492	SF	$ 5.00	$ 2,460.00
	9	Painting - Exterior Wood Posts	70	SF	$ 1.50	$ 105.00	$ 8.59	$ 11.17
	10	Painting - Walls (exterior CMU walls)	776	SF	$ 3.75	$ 2,910.00
	11	Painting - Walls (exterior wood siding)	206	SF	$ 2.50	$ 515.00
	12	Resilient Rubber Base (casework base)	20	SF	$ 12.51	$ 250.20
	Floors						$ 4.83	$ 6.28
	13	Resinous/Epoxy Flooring	840	SF	$ 15.00	$ 12,600.00
	Total					$ 30,887.84	$ 12.38	$ 16.09

10	Specialties		Quantity	Unit	Cost / Unit	Total	$ 4.63	$ 6.02
	Toilet Accessories						RS Means Cost / Unit (Hide)	RS Means % Increase (Hide)
	1	Toilet accessories, medicine cabinet	1	EA	$ 600.00	$ 600.00	$ 88.25	$ 114.73
	Shower Accessories						$ 172.70	$ 224.51
	2	Shower accessories, robe hook	1	EA	$ 37.47	$ 37.47	$ 421.60	$ 548.08
	3	Allowance for Miscellaneous Metals	1	LS	$ 200.00	$ 200.00	$ 28.82	$ 37.47
	Total					$ 837.47		$ - 0

11	Equipment		Quantity	Unit	Cost / Unit	Total
	1	30" Gas Range/Oven	1	EA	$ 937.50	$ 937.50	$ 440.97	$ 573.26
	Sbho					$ 937.50	$ 157.61	$ 204.89

22	Plumbing		Quantity	Unit	Cost / Unit	Total	$ 157.61	$ 204.89
	1	ADA Shower, Pan insert and Accessories	1	EA	$ 1,626.50	$ 1,626.50
	2	Tankless Propane Water Heater	1	EA	$ 2,500.00	$ 2,500.00
	3	Water Closets	1	EA	$ 904.14	$ 904.14
	4	Lavatories	1	EA	$ 465.62	$ 465.62
	5	Kitchen Sink	1	EA	$ 815.84	$ 815.84
	6	Shower valve	1	EA	$ 634.90	$ 634.90
	7	Shower enclosure	1	EA	$ 1,500.00	$ 1,500.00
	8	Floor Drains	2	EA	$ 468.11	$ 936.22
	9	Piping	175	LF	$ 71.06	$ 12,435.50
	10	Sanitary piping below grade	75	LF	$ 88.52	$ 6,639.00
	11	Sanitary/vent piping above grade	60	LF	$ 91.64	$ 5,498.40
	12	Gas piping	95	LF	$ 30.42	$ 2,889.90
	13	Heat Trace	175	LF	$ 19.32	$ 3,381.00	$ 656.04	$ 852.85
	14	Booster Pump	1	EA	$ 1,050.00	$ 1,050.00	$ 656.04	$ 852.85
	Total					$ 41,277.02	$ 656.04	$ 852.85

23	Heating, Ventilation and Air Conditioning		Quantity	Unit	Cost / Unit	Total
	1	Propane furnace	1	EA	$ 8,100.00	$ 8,100.00
	2	Exhaust fan	2	EA	$ 1,480.00	$ 2,960.00
	3	Ductwork	100	LF	$ 21.00	$ 2,100.00
	4	Return Grilles	3	EA	$ 368.77	$ 1,106.31
	5	Supply Registers	9	EA	$ 157.41	$ 1,416.69
	6	Flue piping/vent	40	LF	$ 80.37	$ 3,214.80
	7	Evaporative Cooler	1	EA	$ 4,850.00	$ 4,850.00
	9	Kitchen hood exhaust and termination	1	EA	$ 940.00	$ 940.00
	Total					$ 24,687.80

26	Electrical and Lighting		Quantity	Unit	Cost / Unit	Total
	1	4kW PV System w/ 6kWH Battery	1	EA	$ 39,540.00	$ 39,540.00
	2	Generator	1	EA	$ 9,150.00	$ 9,150.00
	3	Site work, feeder to Bunkhouse	1	EA	$ 9,912.00	$ 9,912.00
	4	Power distribution panels - bunkhouse bldg	1	EA	$ 14,410.00	$ 14,410.00
	5	Bunkhouse general power and mechanical connections	1	EA	$ 7,470.00	$ 7,470.00
	6	Bunkhouse lighting	1	EA	$ 6,779.00	$ 6,779.00
	Total					$ 87,261.00

31	Earthwork		Quantity	Unit	Cost / Unit	Total
	1	Earthwork removal under porch slab and footing	21	CY	$ 50.00	$ 1,050.00
	2	Unclassified Excavation	50	CY	$ 65.00	$ 3,250.00
	3	Structural Backfill	64	CY	$ 200.00	$ 12,800.00
	4	Site Clearing	0.5	ACRE	$ 8,500.00	$ 4,250.00	0
	5	Trench and Backfill of Exposed Waterline	200	LF	$ 16.00	$ 3,200.00	0
	Total					$ 24,550.00

33	Utilities		Quantity	Unit	Cost / Unit	Total
	1	1 1/4-inch HDPE Pipe	260	LF	$ 35.48	$ 9,224.80
	2	1 1/4-inch Gate Valve and Box	6	EA	$ 195.31	$ 1,171.86
	3	1 1/4-inch Check Valve	2	EA	$ 106.25	$ 212.50
	4	1 1/4-inch Drain Valve	1	EA	$ 195.31	$ 195.31
	5	Yard Hydrant	1	EA	$ 552.98	$ 552.98
	6	Factory Coated Welded Steel Water Storage Tank	1	EA	$ 45,000.00	$ 45,000.00
	7	Submersible Well Pump, Motor and Power Supply	1	LS	$ 7,800.00	$ 7,800.00
	8	Tank Equipment and Appurtenances	1	LS	$ 500.00	$ 500.00
	9	3/4-inch Polyethylene Pipe	22	LF	$ 35.12	$ 772.64
	10	Relocate Propane Tank	1	LS	$ 4,750.00	$ 4,750.00
	11	12"x18"X24" Handhole Box	5	EA	$ 450.00	$ 2,250.00
	12	1" Sch80 PVC Conduit	1900	LF	$ 12.00	$ 22,800.00
	Total					$ 95,230.09
	Construction Cost Sub-Total					$ 455,907.62

&"Arial Narrow,Regular"Item Details &"Arial Narrow,Regular"&P

File details come from the government source that posted it. Updated Dec 13, 2021.