Range Front Gate Cost Breakout.xlsx

This is a Cost Breakout spreadsheet for a commercial construction project to install an automatic gate system at Fort Devens, Massachusetts. The total project cost is $150,047.04, comprised of general conditions labor and equipment ($20,250.00), gate replacement and installation ($99,980.00), general contractor overhead and profit ($24,046.00), and a 4% performance bond ($5,771.04). The labor component includes one project manager (10 hours at $105/hour), one project superintendent/quality control manager (40 hours at $80/hour), one heavy equipment operator (40 hours at $100/hour), and an additional project superintendent (20 hours at $80/hour), totaling $9,850 in direct labor costs. Equipment and fuel charges are estimated at $10,400.00. The primary material cost is the gate unit itself at $99,980.00. The cost breakdown applies to the solicitation W15QKN-26-Q-A145, which is a 100% Service-Disabled Veteran-Owned Small Business set-aside using lowest-price-technically-acceptable (LPTA) evaluation methodology. The work is being issued under commercial construction procedures using FAR Part 12 with applicable construction requirements from FAR Part 36 and DFARS Part 236, with award expected as a firm-fixed-price purchase order from the Department of the Army Materiel Command Contracting Command Picatinny Arsenal.