4-Replace Substation Relays - Blank -AF FORM 3052.xlsx

XLSX spreadsheet 38 KB Posted Jun 17, 2020

Attached to: Replace Substation Relays Bldg 4739 Federal contract opportunity
Solicitation number: FA487720R0034
Issued by: Department of the Air Force Air Combat Command

About this file

Written by GovTribe AI · Dec 27, 2023

This document contains a construction cost estimate breakdown template for replacing relays at a substation on Davis-Monthan Air Force Base in Arizona. The template includes line items for general conditions, architectural, civil, structural, mechanical, plumbing and electrical work. It provides unit costs and labor rates for each line item based on reference sources. Standard markups are included for overhead, profit, taxes and bonds to calculate a total projected price. The related federal contract opportunity is solicitation number FA487720R0034 to replace substation relays at Building 4739 on Davis-Monthan Air Force Base. The solicitation is issued by the Department of the Air Force Air Combat Command.

View the file

Other files for this federal contract opportunity

Other files attached to Replace Substation Relays Bldg 4739, newest first.
File	Type	Posted
Davis-Monthan Electrical Substation.pdf	PDF	Jul 16, 2020
Solicitation Amendment FA487720R00340002.pdf	PDF	Jul 16, 2020
53002_07_DWG_01 One Line Drawing.pdf	PDF	Jul 10, 2020
Solicitation Amendment FA487720R00340001 SF 30.pdf	PDF	Jul 10, 2020
1-SOW - Replace Substion Relays - Revised 8 May 20.pdf	PDF	Jun 17, 2020
7-Wage Determinations.pdf	PDF	Jun 17, 2020
Solicitation - FA487720R0034.pdf	PDF	Jun 17, 2020
2-Replace Substation Relays - AF Form 66.xlsx	XLSX spreadsheet	Jun 17, 2020
8. Section L.pdf	PDF	Jun 17, 2020
9. Section M.pdf	PDF	Jun 17, 2020
3-NEW Contractor EAL Template.xls	XLS spreadsheet	Jun 17, 2020
6-Contractor Environmental Guide.pdf	PDF	Jun 17, 2020
5-DMAFB Design Compatibility Guidelines 2017.pdf	PDF	Jun 17, 2020

Show all 13

On GovTribe

Work with this file on GovTribe

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.

AF Form 3052

CONSTRUCTION COST ESTIMATE BREAKDOWN											AE Notes:
CONTRACTOR					ADDRESS						1. Only edit the items in blue.
CONTRACT FOR(WORK TO BE PERFORMED)		Replace Relays Base Substation					PROPOSED TOTAL CONTRACT PRICE				2. The costs references are from the Means 2019 Facilities Construction Cost Data book.
PURCHASE REQUEST NUMBER				PROJECT NUMBER	FBNV XXXXXX		WORK LOCATION	DAVIS-MONTHAN AFB, AZ 85707
LINE		UNIT OF		MATERIAL COST			LABOR COST		DIRECT	LINE
NO.	ITEM	MEASURE	QUANTITY	UNIT	TOTAL	MANHOURS	RATE	TOTAL	COSTS	TOTAL
	SUMMARY
1	SUBTOTAL GENERAL CONDITIONS				0			0	0	0
2	SUBTOTAL ARCHITECTURAL				0			0	0	0
3	SUBTOTAL CIVIL				0			0	0	0
4	SUBTOTAL STRUCTURAL				0			0	0	0
5	SUBTOTAL MECHANICAL				0			0	0	0
6	SUBTOTAL PLUMBING				0			0	0	0
7	SUBTOTAL ELECTRICAL				0			0	0	0

LINE TOTALS	0	0	0
OVERHEAD (15%)				Standard base overhead markup; may be changed with justification. See 010-060.
SUBTOTAL
PROFIT (10%)				Standard base profit markup; may be changed with justification. Taken on the LINE TOTAL, not the SUBTOTAL of the LINE TOTAL plus OVERHEAD markup.
SUBTOTAL
TAX (3.97%)				Standard AZ sales tax markup.
BOND (2.0%)				Standard base bond markup; may be changed with justification. See 010-068.
TOTAL PROJECT PRICE

DATE:	FIRM NAME:
TITLE:	BY:

	GENERAL CONDITIONS
1	A
2	B
3	C
4	D
5	E
6	F
7	G
8	H
9	I
10	J
11	K
12	L
	SUBTOTAL THIS PAGE	0	0	0	0

SUBTOTAL ALL PAGES	0	0	0	0
LABOR BURDEN (XX%)		0			Labor Burden taken at 21% for the purposes of this worksheet. The percentage can vary based on the estimator's experience and judgement.

	SUBTOTAL GENERAL CONDITIONS	0	0	0	0
	ARCHITECTURAL					Include demolition and construction activities.
1	A
2	B
3	C
4	D
5	E
6	F
7	G
8	H
9	I
10	J
11	K
12	L
13	M
	SUBTOTAL THIS PAGE	0	0	0	0
	LABOR BURDEN (XX%)		0			Labor Burden taken at 21% for the purposes of this worksheet. The percentage can vary based on the estimator's experience and judgement.

	SUBTOTAL ARCHITECTURAL	0	0	0	0
	CIVIL					Include demolition and construction activities.
1	A
2	B
3	C
4	D
5	E
6	F
7	G
8	H
9	I
10	J
11	K
12	L
13	M
	SUBTOTAL THIS PAGE	0	0	0	0
	LABOR BURDEN (XX%)		0			Labor Burden taken at 21% for the purposes of this worksheet. The percentage can vary based on the estimator's experience and judgement.

	SUBTOTAL CIVIL	0	0	0	0
	STRUCTURAL					Include demolition and construction activities.
1	A
2	B
3	C
4	D
5	E
6	F
7	G
8	H
9	I
10	J
11	K
12	L
13	M
	SUBTOTAL THIS PAGE	0	0	0	0
	LABOR BURDEN (XX%)		0			Labor Burden taken at 21% for the purposes of this worksheet. The percentage can vary based on the estimator's experience and judgement.

	SUBTOTAL STRUCTURAL	0	0	0	0
	MECHANICAL					Include demolition and construction activities.
1	A
2	B
3	C
4	D
5	E
6	F
7	G
8	H
9	I
10	J
11	K
12	L
13	M
	SUBTOTAL THIS PAGE	0	0	0	0
	LABOR BURDEN (XX%)		0			Labor Burden taken at 21% for the purposes of this worksheet. The percentage can vary based on the estimator's experience and judgement.

	SUBTOTAL MECHANICAL	0	0	0	0
	PLUMBING					Include demolition and construction activities.
1	A
2	B
3	C
4	D
5	E
6	F
7	G
8	H
9	I
10	J
11	K
12	L
13	M
	SUBTOTAL THIS PAGE	0	0	0	0
	LABOR BURDEN (XX%)		0			Labor Burden taken at 21% for the purposes of this worksheet. The percentage can vary based on the estimator's experience and judgement.

	SUBTOTAL PLUMBING	0	0	0	0
	ELECTRICAL					Include demolition and construction activities.
1	A
2	B
3	C
4	D
5	E
6	F
7	G
8	H
9	I
10	J
11	K
12	L
13	M
	SUBTOTAL THIS PAGE	0	0	0	0
	LABOR BURDEN (XX%)		0			Labor Burden taken at 21% for the purposes of this worksheet. The percentage can vary based on the estimator's experience and judgement.

	SUBTOTAL ELECTRICAL	0	0	0	0
THIS PORTION EXPLAINS HOW TO HANDLE MULTIPLE PAGES FOR ANY DISCIPLINE.

	WHATEVER
1	A	EA	0.0	200.00	0	16.00	30.82	0	0	0
2	B	SF	0.0	2.10	0	0.20	30.82	0	0	0
3	C	EA	0.0	326.00	0	3.00	30.82	0	0	0
4	D	LBS	0.0	2.10	0	0.35	30.82	0	0	0
5	E	LS	0.0	250.00	0	5.00	30.82	0	0	0
6	F	EA	0.0	50.00	0	4.00	30.82	0	0	0
7	G	LF	0.0	2.10	0	0.10	30.82	0	0	0
8	H	LF	0.0	1.00	0	0.20	30.82	0	0	0
9	I	EA	0.0	14.70	0	0.50	30.82	0	0	0
10	J	LS	0.0	0.00	0	0.00	0.00	0	0	0
11	K	LS	0.0	300.00	0	60.00	30.82	0	0	0
12	L	LF	0.0	3.75	0	0.00	15.00	0	0	0
13	M	EA	0.0	55.00	0	0.47	27.66	0	0	0
	SUBTOTAL THIS PAGE				0			0	0	0
	WHATEVER (continued)
14	N	EA	0.0	200.00	0	16.00	30.82	0	0	0
15	O	SF	0.0	2.10	0	0.20	30.82	0	0	0
16	P	EA	0.0	326.00	0	3.00	30.82	0	0	0
17	Q	LBS	0.0	2.10	0	0.35	30.82	0	0	0
18	R	LS	0.0	250.00	0	5.00	30.82	0	0	0
19	S	EA	0.0	50.00	0	4.00	30.82	0	0	0
20	T	LF	0.0	2.10	0	0.10	30.82	0	0	0
21	U	LF	0.0	1.00	0	0.20	30.82	0	0	0
22	V	EA	0.0	14.70	0	0.50	30.82	0	0	0
23	W	LS	0.0	0.00	0	0.00	0.00	0	0	0
24	X	LS	0.0	300.00	0	60.00	30.82	0	0	0
25	Y	LF	0.0	3.75	0	0.00	15.00	0	0	0
26	Z	EA	0.0	55.00	0	0.47	27.66	0	0	0
	SUBTOTAL THIS PAGE				0			0	0	0

SUBTOTAL PREVIOUS PAGE(S) 0 0 0 0

SUBTOTAL ALL PAGES	0	0	0	0
LABOR BURDEN (XX%)		0			Labor Burden taken at 21% for the purposes of this worksheet. The percentage can vary based on the estimator's experience and judgement.

SUBTOTAL WHATEVER 0 0 0 0

AF Form 3052 (Computer Generated)	&"Univers (WN)"&8
&10FOR OFFICIAL USE ONLY	&"Univers (WN)"&8

&10PAGE &P OF &N

Ktr's Blank

CONSTRUCTION COST ESTIMATE BREAKDOWN
CONTRACTOR					ADDRESS
CONTRACT FOR(WORK TO BE PERFORMED)		TITLE OF PROJECT					PROPOSED TOTAL CONTRACT PRICE
PURCHASE REQUEST NUMBER				PROJECT NUMBER	FBNV XXXXXX		WORK LOCATION	DAVIS-MONTHAN AFB, AZ 85707
LINE		UNIT OF		MATERIAL COST			LABOR COST		DIRECT	LINE
NO.	ITEM	MEASURE	QUANTITY	UNIT	TOTAL	MANHOURS	RATE	TOTAL	COSTS	TOTAL
	SUMMARY
1	SUBTOTAL GENERAL CONDITIONS
2	SUBTOTAL ARCHITECTURAL
3	SUBTOTAL CIVIL
4	SUBTOTAL STRUCTURAL
5	SUBTOTAL MECHANICAL
6	SUBTOTAL PLUMBING
7	SUBTOTAL ELECTRICAL

LINE TOTALS

OVERHEAD (___%)

SUBTOTAL

PROFIT (___%)

SUBTOTAL

TAX (5.6% of 65%)

BOND (___%)

TOTAL PROJECT PRICE

DATE:	FIRM NAME:
TITLE:	BY:

	GENERAL CONDITIONS			Standard base format. Don't forget to include cost adjustment factors for such requirements as: cutting/patching to match existing, dust protection and protection of existing, working space and material handling limitations, shift work, overtime, etc. Include safety measures, temporary controls, etc., as applicable. See 010-032.
1	Field Office (expenses+rent)	MO	1.0	UNIT MATERIAL COST = 010-034-0100 thru 0160, plus 015-904-0350, which includes office equipment rental, office supplies, telephone bill (w/o initial charge), lights & HVAC, trailer rental, bottled water ($50/month), and postage ($40/month) costs, respectively. DIRECT COSTS = $30 for average 20 mile roundtrip delivery/pickup + $300 telephone initial charge costs.
2	Field Clerk	WK	1.0	LABOR COST RATE = 010-036-0100 w/o per diem (usually local hire).
3	General Purpose Laborer	WK	1.0	LABOR COST RATE = 010-036-0160 w/o per diem (usually local hire).
4	Project Manager	WK	1.0	LABOR COST RATE = 010-036-0200. DIRECT COSTS = $150 per week for per diem costs.
5	Superintendent	WK	1.0	LABOR COST RATE = 010-036-0260. DIRECT COSTS = $150 per week for per diem costs.
6	Builder's Insurance	JOB	1.0	DIRECT COSTS = 010-040-0200 TOTAL INCL O&P x Estimated Project Construction Costs.
7	Permits	JOB	1.0	DIRECT COSTS = 010-070-0010 TOTAL INCL O&P x Estimated Project Construction Costs + permit fees from Section 01010.
8	Small Tools	JOB	1.0	DIRECT COSTS = 010-082-0010 TOTAL INCL O&P x Estimated Project Construction Costs.
9	Scheduling	JOB	1.0	DIRECT COSTS = 013-104-0600 TOTAL INCL O&P x Estimated Project Construction Costs.
10	Surveying (3-man crew)	DAY	2.0	LABOR COST RATE = 013-306-1200 TOTAL INCL O&P (subcontractor's cost) with a 2 day minimum.
11	Shop Drawings/Submittals	LS	1.0	LABOR COST RATE = estimator's experience and judgement.
12	Construction Photos	DAY	1.0	UNIT MATERIAL COST = 013-804-0200 & 1720.
13	Testing Lab Service	JOB	1.0	DIRECT COSTS = 014-108-0015, to be increased or decreased per the estimator's judgement and experience.
14	Traffic Cones	EA	1.0	UNIT MATERIAL COST = 015-302-0800.
15	Construction Fence	LF	1.0	015-304-0200. LABOR COST RATE should reflect the current wage labor rates.
16	Project Sign	SF	32.0	UNIT MATERIAL COST = 015-804-0010. DIRECT COSTS = $50 based on estimator's experience and judgement.
17	Storage Building	MO	1.0	UNIT MATERIAL COST = 015-904-1350. DIRECT COSTS = $30 for average 20 mile roundtrip delivery/pickup.
18	Portable Toilets	WK	1.0	UNIT MATERIAL COST = 016-420-6410. DIRECT COSTS = $8 per day for cleaning (assumed once per week).

	SUBTOTAL THIS PAGE
	GENERAL CONDITIONS (continued)
19	Truck -Project Manager	WK	1.0	UNIT MATERIAL COST = 016-420-7100. DIRECT COSTS = $125.50 per day for miscellaneous costs (assumed once per week).
20	Truck - Superintendent	WK	1.0	UNIT MATERIAL COST = 016-420-7100. DIRECT COSTS = $125.50 per day for miscellaneous costs (assumed once per week).
21	Cleanup (after job completion)	JOB	1.0	DIRECT COSTS = 017-104-0010 x Estimated Project Construction Costs.
22	Cleanup (final floor area)	MSF	1.0	017-104-0100. LABOR COST RATE should reflect the current wage labor rates.
23	Dumpsters	WK	1.0	DIRECT COSTS = 020-620-0910/0920/0930 for 7 days/0950 for 4 tons (non-hazardous) or 10 CY capacity TOTAL INCL O&P (subcontractor's cost).
24	Equipment Mobilization	EA	1.0	DIRECT COSTS = 022-274-0020 + 022-274-1100 TOTAL INCL O&P (subcontractor's costs).
25	AutoCAD Service	LS	1.0	DIRECT COSTS = estimator's experience and judgement.
26	Asbestos Removal	JOB	1.0	DIRECT COSTS = abatement subcontractor's costs including subcontractor's overhead and profit.
27	Asbestos Dumping Fees	TON	1.0	DIRECT COSTS = Tucson rates, not including hauler's direct costs, overhead or profit.
28	Lead Paint Removal	JOB	1.0	DIRECT COSTS = estimator's judgement of abatement subcontractor's costs including subcontractor's overhead and profit. See Division 099-902 for abatement of specific materials.
29	Contractor Mobilization	JOB	1.0	DIRECT COSTS = Prime Contractor's justifiable mobilization costs x Estimated Project Construction Costs.
30	Safety Items	JOB	1.0	DIRECT COSTS = estimator's judgement of safety items such as fire extinguishers (105-225-2080 @ ~$75/each), hard hats (~$10/each), and first aid kit (~$30/each).
	SUBTOTAL THIS PAGE

SUBTOTAL PREVIOUS PAGE(S)

SUBTOTAL ALL PAGES

LABOR BURDEN (___%)

	SUBTOTAL GENERAL CONDITIONS
	ARCHITECTURAL
1
2
3
4
5
6
7
8
9
10
11
12
13
	SUBTOTAL THIS PAGE
	LABOR BURDEN (___%)

	SUBTOTAL ARCHITECTURAL
	CIVIL
1
2
3
4
5
6
7
8
9
10
11
12
13
	SUBTOTAL THIS PAGE
	LABOR BURDEN (___%)

	SUBTOTAL CIVIL
	STRUCTURAL
1
2
3
4
5
6
7
8
9
10
11
12
13
	SUBTOTAL THIS PAGE
	LABOR BURDEN (___%)

	SUBTOTAL STRUCTURAL
	MECHANICAL
1
2
3
4
5
6
7
8
9
10
11
12
13
	SUBTOTAL THIS PAGE
	LABOR BURDEN (___%)

	SUBTOTAL MECHANICAL
	PLUMBING
1
2
3
4
5
6
7
8
9
10
11
12
13
	SUBTOTAL THIS PAGE
	LABOR BURDEN (___%)

	SUBTOTAL PLUMBING
	ELECTRICAL
1
2
3
4
5
6
7
8
9
10
11
12
13
	SUBTOTAL THIS PAGE
	LABOR BURDEN (___%)

SUBTOTAL ELECTRICAL

AF Form 3052 (Computer Generated)	&"Univers (WN)"&8
&10FOR OFFICIAL USE ONLY	&"Univers (WN)"&8

&10PAGE &P OF &N

File details come from the government source that posted it. Updated Jun 17, 2020.