6. Construction Cost Estimate Breakdown (BLANK).xlsx

XLSX spreadsheet 146 KB Posted Jul 1, 2025

Attached to: CNS Alternate Transformer Substation Federal contract opportunity
Solicitation number: FA557525B0010
Issued by: Department of the Air Force United States Air Forces in Europe - Air Forces Africa

About this file

Written by GovTribe AI · Jul 1, 2025

This file is a Construction Cost Estimate Breakdown for a CNS Alternate Transformer Substation project at Moron Air Base, Spain. The comprehensive Excel spreadsheet details an extensive electrical infrastructure project with line-by-line cost breakdowns across multiple work categories including demolition, civil works, architectural works, electrical works, and various system installations. The project involves high-voltage electrical infrastructure upgrades, featuring detailed specifications for transformer installations, switchgear, cabling, grounding systems, control systems, and associated architectural and civil construction work.

The solicitation (FA557625B0010) is specifically for local Spanish contractors, with a project value between $1-5 million. Key dates include a pre-proposal conference/site visit on 16 July 2025, with bid submissions due by 10:00 hours local time on 6 August 2025. The project is being executed by the Department of the Air Force's United States Air Forces in Europe - Air Forces Africa, with the requirement that contractors be authorized under Spanish law to perform government works. The bid acceptance period extends through 31 December 2025, and the government reserves the right to cancel the solicitation at any time.

View the file

Other files for this federal contract opportunity

Other files attached to CNS Alternate Transformer Substation, newest first.
File	Type	Posted
Questions and Answers v2.pdf	PDF	Aug 18, 2025
Questions and Answers.pdf	PDF	Jul 25, 2025
Solicitation Amendment FA557525B00100002 SF 30.pdf	PDF	Jul 16, 2025
5. Especificaciones Español - AMD 1.pdf	PDF	Jul 10, 2025
4. English Specifications - AMD 1.pdf	PDF	Jul 10, 2025
6. Construction Cost Estimate Breakdown BLANK - AMD 1.xlsx	XLSX spreadsheet	Jul 10, 2025
Solicitation Amendment FA557525B00100001 SF 30.pdf	PDF	Jul 3, 2025
3. Drawings - Additive 2.pdf	PDF	Jul 1, 2025
5. Especificaciones Español.pdf	PDF	Jul 1, 2025
7. Schedule of Material Submittals.xlsx	XLSX spreadsheet	Jul 1, 2025
Solicitation - FA557525B0010.pdf	PDF	Jul 1, 2025
2. Drawings - Additive 1.pdf	PDF	Jul 1, 2025
4. English Specifications.pdf	PDF	Jul 1, 2025

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.

SUMMARY

CONSTRUCTION COST ESTIMATE BREAKDOWN
CONTRACTOR				ADDRESS
				MORÓN AIR BASE, SPAIN
CONTRACT FOR (Work to be performed)					PROPOSED TOTAL CONTRACT PRICE
CNS ALT SUBSTATION		SUMMARY			EUROS	0.00 €
					US$ DOLLARS	$0.00
PURCHASE REQUEST NUMBER		PROJECT NUMBER			WORK LOCATION
		QUUG 10-1049			MORÓN AIR BASE, SPAIN
		TOTAL EUROS	TOTAL EUROS		TOTAL USD $	TOTAL USD $
LIN	ITEM
NO.		QUANTI.	UNIT	TOTAL	MH/MD	AV.RAT	TOTAL
		(3)	(4)	(5)	(6)	(7)	(8)
	SUMMARY
	RESUMEN
1	BASIC PACKAGE	0.00 €			$0.00
	PAQUETE BÁSICO
2	ADDITIVE #1	0.00 €			$0.00
	ADICIONAL #1
3	ADDITIVE #2	0.00 €			$0.00
	ADICIONAL #2

FY2025 $1 0.9249 euros

DATE: FIRM NAME:

These costs and overhead and profit percentages will be applied in any possible future modifications

&"Times New Roman,Regular"&9 CONSTRUCTION COST ESTIMATE BREAKDOWN &"Times New Roman,Regular"&9Page &P of &N

BASIC PACKAGE

CONSTRUCTION COST ESTIMATE BREAKDOWN	incluso carga sobre camión de residuos, transporte y entrega a gestor autorizado de vertidos.
CONTRACTOR					ADDRESS
					MORÓN AIR BASE, SPAIN
CONTRACT FOR (Work to be performed)						PROPOSED TOTAL CONTRACT PRICE
CNS ALT SUBSTATION			BASIC PACKAGE				0.00 €		$0.00
PURCHASE REQUEST NUMBER			PROJECT NUMBER			WORK LOCATION
			QUUG 10-1049			MORÓN AIR BASE, SPAIN
		UNIT		MATERIAL COST			LABOR COSTS		OTHER
LIN	ITEM	OF							DIRECT	LINE
NO.		MEAS.	QUANTI.	UNIT	TOTAL	MH/MD	AV.RAT	TOTAL	COSTS	TOTAL
	(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)	(9)	(10)
	DEMOLITION WORKS
	TRABAJOS DE DEMOLICIÓN
1	Exterior pavements demolition.
	Demolición de pavimentos exteriores.	m2			0.00			0.00		0.00
2	Building #1280 security fence demolition.
	Demolición de vallado de seguridad de edificio #1280.	m			0.00			0.00		0.00
3	High voltage yard security fence demolition.
	Demolición de vallado de seguridad de parque de alta tensión.	m			0.00			0.00		0.00
4	Removal of MV underground cabling.
	Retirada de cableado MT soterrado.	m			0.00			0.00		0.00
5	Demolition of existing drainage conduit in its final section, including mahole reconstruction..
	Demolición de canalización de drenaje existente en su tramo final, incluso reconstrucción de arqueta.	m			0.00			0.00		0.00
6	Olive tree transplant.
	Transplante de olivo.	ea			0.00			0.00		0.00
	TOTAL DEMOLITION WORKS
	TOTAL TRABAJOS DE DEMOLICIÓN				0.00			0.00	0.00	0.00

	CIVIL WORKS
	TRABAJOS DE CIVIL
7	Site clearing & grading.
	Desbroce y nivelación del terreno.	m2	0.00	0.00		0.00
8	Excavations and subgrade compaction.
	Excavaciones y compactación de fondo de excavación.	m3	0.00	0.00		0.00
9	Ground improvements.
	Mejoras del terreno.	m3	0.00	0.00		0.00
10	Service corridors concrete slab (Sidewalk).
	Solera de hormigón de pasillos de servicio (Acerado).	m2	0.00	0.00		0.00
11	Crushed stone surface finish, anti weed mesh, artificial ballast ZA 0/20 and geotextile.
	Acabado superficial de piedra machacada, malla anti-hierba, zahorra artificial ZA 0/20 y geotextil.	m2	0.00	0.00		0.00
12	Transformer drainage system, including manhole, steel piping, mortar slope and earthworks.
	Sistema de drenaje de transformador, incluso arqueta, canalizaciones de acero, formación de pendientes de mortero y movimiento de tierras.	JOB	0.00	0.00		0.00
13	Site drainage system, including handholes, stormwater manhole, HDPE pipe, precast concrete headwall, linning ditch, riprap and related accesories.
	Sistema de drenaje del terreno, incluso arquetas, pozo de registro, cunata revestida, rip-rap, embocadira de hormigón prefabricado, colector PEAD y accesorios relacionados.	JOB	0.00	0.00		0.00
14	25 cm reinforded concrete access slab with steel rails.
	Solera de acceso de hormigón armado de 25 cm con railes de acero.	m2	0.00	0.00		0.00
15	Transformer foundation, including steel rails, gratings and crushed stone.
	Cimentación de transformador, incluso railes de acero, rejillas y piedra machacada.	m3	0.00	0.00		0.00
16	Manholes. Including cover, cable racks, excavation, compaction, backfill and miscellaneous.
	Arquetas, incluyendo tapas, soportes para cables, excavaciones, rellenos, y demás accesorios.	JOB	0.00	0.00		0.00
17	HV Ductbank Z1 2 x Ø200 mm.
	Banco de canalizaciones de AT Z1 2xØ200 mm.	m	0.00	0.00		0.00
18	HV Ductbank Z2 2 x Ø200 mm.
	Banco de canalizaciones de AT Z2 2xØ200 mm.	m	0.00	0.00		0.00
19	HV Ductbank Z3 3 x Ø200 mm.
	Banco de canalizaciones de AT Z3 3xØ200 mm.	m	0.00	0.00		0.00
20	HV Ductbank Z4 2 x Ø200 mm.
	Banco de canalizaciones de AT Z4 2xØ200 mm.	m	0.00	0.00		0.00
21	Precast cables trenches.
	Canales de hormigón prefabricado revisables para cables.	m	0.00	0.00		0.00
22	Security fence with concrete wall and access doors.
	Vallado de seguridad con muro de hormigón y puertas de acceso.	m	0.00	0.00		0.00
23	Security fence and access doors.
	Vallado de seguridad y puertas de acceso.	m	0.00	0.00		0.00
	TOTAL CIVIL WORKS
	TOTAL TRABAJOS DE CIVIL		0.00	0.00	0.00	0.00

	HV SWITCHGEAR STEEL SUPPORTS.
	SOPORTES DE APARAMENTA DE AT DE ACERO.
24	Hot dip galvanized steelwork structures.
	Estructuras de acero galvanizado.	kg	0.00	0.00		0.00
25	Plain concrete foundation.
	Cimentación de hormigón en masa.	m3	0.00	0.00		0.00
26	Pre-engineered transformer wiring steel support.
	Soporte prefabricado de acero de cableado del transformador.	ea	0.00	0.00		0.00
	TOTAL HV SWITCHGEAR STEEL SUPPORTS
	TOTAL SOPORTES DE APARAMENTA DE AT DE ACERO		0.00	0.00	0.00	0.00

	ARCHITECTURAL WORKS
	TRABAJOS DE ARQUITECTURA
27	Concrete slab foundation.
	Cimentación de losa de hormigón.	m3	0.00	0.00		0.00
28	Concrete masonry units (CMU) bearing walls includin concrete beams.
	Muros de carga de bloques de hormigón (CMU) incluso vigas de hormigón.	m2	0.00	0.00		0.00
29	Concrete slab roof deck.
	Forjado de cubierta de losa maciza.	m2	0.00	0.00		0.00
30	Facade thermal insulation.
	Aislamiento térmico de fachada.	m2	0.00	0.00		0.00
31	Perforated brick wall facade interior leaf and partitions.
	Hoja interior de fachada y particiones de ladrillo perforado.	m2	0.00	0.00		0.00
32	Exterior openings.
	Carpinterías exteriores.	ea	0.00	0.00		0.00
33	AASS Transformer access door.
	Puerta de acceso a transformador de SSAA.	ea	0.00	0.00		0.00
34	Cement mortar coating (exterior walls).
	Revestimiento de mortero de cemento (muros exteriores).	m2	0.00	0.00		0.00
35	Cement mortar coating (interior walls).
	Revestimiento de mortero de cemento (muros interior)	m2	0.00	0.00		0.00
36	Exterior painting.
	Pintura exterior.	m2	0.00	0.00		0.00
37	Interior painting.
	Pintura interior.	m2	0.00	0.00		0.00
38	Equipment skids made of masonry, steel profiles and patterned steel sheet.
	Bancadas para equipamiento realizadas con albañilería, perfiles metálicos y chapa lagrimada de acero.	JOB	0.00	0.00		0.00
39	Terrazo interior pavement and pit finish, base layers included.
	Pavimento interior de terrazo y acabado de foso capas base incluidas.	m2	0.00	0.00		0.00
40	Low slope roofing system finished with insulated filtering tiles.
	Sistema de cubierta de baja pendiente acabado con losas filtrantes aisladas.	m2	0.00	0.00		0.00
41	Fall arrest system.
	Sistema anticaidas.	ea	0.00	0.00		0.00
	TOTAL ARCHITECTURAL WORKS
	TOTAL TRABAJOS DE ARQUITECTURA		0.00	0.00	0.00	0.00

	PLUMBING WORKS.
	TRABAJOS DE FONTANERÍA.
42	Gutter & Downspout.
	Canalón y bajante.	m	0.00	0.00		0.00
	TOTAL PLUMBING WORKS
	TOTAL TRABAJOS DE FONTANERÍA		0.00	0.00	0.00	0.00

	MECHANICAL WORKS
	TRABAJOS DE MECÁNICA
43	HVAC System.
	Sistema HVAC.	ea	0.00	0.00		0.00
	TOTAL MECHANICAL WORKS
	TOTAL TRABAJOS DE MECÁNICA		0.00	0.00	0.00	0.00

	ELECTRICAL WORKS
	TRABAJOS DE ELECTRICIDAD
	Power Transformer
	Transformador de Potencia
44	5MVA Power transformer.
	Transformador de potencia 5MVA.	ea	0.00	0.00		0.00
45	Neutral grounding resistor (NGR).
	Resistencia de puesta a tierra del neutro (NGR)	ea	0.00	0.00		0.00
	Total Power Transformer
	Transformador de Potencia Total		0.00	0.00	0.00	0.00

	HV Switchgear and accesories.
	Aparamenta de AT y accesorios.
46	HV Switchgear Circuit breaker 66kV/2000A/31.5kA, SF6-FREE. Including installation accessories.
	Celda de Interruptor automático de AT de 66kV/2000A/31.5kA, libre de SF6. Incluso accesorios de instalación.	ea	0.00	0.00		0.00
47	HV Current transformer 66kV. Including instllation accessories.
	Transformador de Corriente de AT de 66kV. Incluso accesorios de instalación.	ea	0.00	0.00		0.00
48	HV Voltage transformer 66kV. Including instllation accessories.
	Transformador de tensión de AT de 66kV. Incluso accesorios de instalación.	ea	0.00	0.00		0.00
49	HV 3-phase disconnector with earthing blades, 66kV GD 72,5/2000-PAT-GE + PR 304/3-M + CCA6-R + PR. Including instllation accessories.
	Interruptor de AT de 3 fases con cuchillas de conexión a tierra, 66kV GD 72,5/2000-PAT-GE + PR 304/3-M + CCA6-R + PR. Incluso accesorios de instalación.	ea	0.00	0.00		0.00
50	HV 1-phase surge arrester, 66kV. Including instllation accessories.
	Pararrayos de AT monofásico, 66kV. Incluso accesorios de instalación.	ea	0.00	0.00		0.00
	Total HV Switchgear and accesories.
	Aparamenta de AT y accesorios.		0.00	0.00	0.00	0.00

	MV Switchgear and accesories.
	Aparamenta de MT y accesorios.
51	MV Cabinets.
	Celdas de MT.	ea	0.00	0.00		0.00
	Total MV Switchgear and accesories.
	Aparamenta de Mt y accesorios.		0.00	0.00	0.00	0.00

	HV Overhead Wiring.
	Cableado Aéreo de AT.
52	Cable C2 Supply and installation of Al pipe, diameter 100/84 mm.
	Cable C2 Suministro y montaje de tubo de Al, de diámetro 100/84 mm.	m	0.00	0.00		0.00
53	Supply and assembly of pipe plug Al 100 mm fittings and connection.
	Suministro y montaje tapón tubo Al 100 mm de conectores y accesorios.	JOB	0.00	0.00		0.00
	Total HV Overhead Wiring
	Total Cableado Aéreo de AT		0.00	0.00	0.00	0.00

	MV underground distribution wiring
	Cableado distribución soterrada en MT
54	C3 HV Wiring. 3c-1x240 mm² HEPRZ1 Al. Including connectors, terminators, cable cleats and related accesories.
	Cable AT C3 3c-1x240 mm² HEPRZ1 Al. Incluso conectores, terminales, grapas y accesorios relacionados.		0.00	0.00		0.00
55	C4 HV Wiring. 3c-1x185 mm² / 1x16 mm² RHZ1-OL H16 Al. Including connectors, terminators, cable cleats and related accesories.
	Cableado AT C4. 3c-1x185 mm² / 1x16 mm² RHZ1-OL H16 Al. Incluso conectores, terminales, grapas y accesorios relacionados.	m	0.00	0.00		0.00
56	C5 HV Wiring. 3c-1x185 mm² / 1x16 mm² RHZ1-OL H16 Al. Including connectors, terminators, cable cleats and related accesories.
	Cableado AT C5. 3c-1x185 mm² / 1x16 mm² RHZ1-OL H16 Al. Incluso conectores, terminales, grapas y accesorios relacionados.	m	0.00	0.00		0.00
57	C7 HV Wiring. 3c-1x95 mm² / 1x16 mm² RHZ1-OL H16 Al. Including connectors, terminators, clamps and accesories.
	Cableado AT C7. 3c-1x95 mm² / 1x16 mm² RHZ1-OL H16 Al. Incluso conectores, terminales, grapas y accesorios relacionados.	m	0.00	0.00		0.00
	Total MV underground distribution
	Total Distribución soterrada en MT		0.00	0.00	0.00	0.00

	LV and signal main wiring
	Cableado principal de BT y señal
58	Wiring RC4Z1-K(AS) 0.6/1 kV, 1c-2x10 mm².
	Cableado RC4Z1-K(AS) 0.6/1 kV, 1c-2x10 mm².	m	0.00	0.00		0.00
59	Wiring RC4Z1-K(AS) 0.6/1 kV, 1c-2x6.
	Cableado RC4Z1-K(AS) 0.6/1 kV, 1c-2x6.	m	0.00	0.00		0.00
60	Wiring RC4Z1-K(AS) 0.6/1 kV, 1c-4x10.
	Cableado RC4Z1-K(AS) 0.6/1 kV, 1c-4x10.	m	0.00	0.00		0.00
61	Wiring RC4Z1-K(AS) 0.6/1 kV, 1c-4x6 mm².
	Cableado RC4Z1-K(AS) 0.6/1 kV, 1c-4x6 mm².	m	0.00	0.00		0.00
62	Wiring RZ1MZ1-K(AS) 0.6/1 kV, 1c-4x2.5 mm².
	Cableado RZ1MZ1-K(AS) 0.6/1 kV, 1c-4x2.5 mm².	m	0.00	0.00		0.00
63	Wiring RZ1MZ1-K(AS) 0.6/1 kV, 1c-3x6 mm².
	Cableado RZ1MZ1-K(AS) 0.6/1 kV, 1c-3x6 mm².	m	0.00	0.00		0.00
64	Wiring RZ1MZ1-K(AS) 0.6/1 kV, 1c-3x16 mm².
	Cableado RZ1MZ1-K(AS) 0.6/1 kV, 1c-3x16 mm².	m	0.00	0.00		0.00
65	Wiring RZ1MZ1-K(AS) 0.6/1 kV, 1c-7x2.5 mm².
	Cable RZ1MZ1-K(AS) 0.6/1 kV, 1c-7x2.5 mm².	m	0.00	0.00		0.00
66	Wiring RZ1MZ1-K(AS) 0.6/1 kV, 1c-10x2.5 mm².
	Cable RZ1MZ1-K(AS) 0.6/1 kV, 1c-10x2.5 mm².	m	0.00	0.00		0.00
67	Wiring RZ1MZ1-K(AS) 0.6/1 kV, 1c-12x2.5 mm².
	Cable RZ1MZ1-K(AS) 0.6/1 kV, 1c-12x2.5 mm².	m	0.00	0.00		0.00
68	Wiring RZ1MZ1-K(AS) 0.6/1 kV, 1c-5x10 mm².
	Cable RZ1MZ1-K(AS) 0.6/1 kV, 1c-5x10 mm².	m	0.00	0.00		0.00
69	Wiring RZ1MAZ1-K(AS) 0.6/1 kV, 4c-1x35 mm².
	Cable RZ1MAZ1-K(AS) 0.6/1 kV, 4c-1x35 mm².	m	0.00	0.00		0.00
70	Wiring RZ1-K(AS) 0.6/1 kV, 3c-1x2.5 mm².
	Cable RZ1-K(AS) 0.6/1 kV, 3c-1x2.5 mm².	m	0.00	0.00		0.00
71	Wiring RZ1-K(AS) 0.6/1 kV, 3c-1x4 mm².
	Cable RZ1-K(AS) 0.6/1 kV, 3c-1x4 mm².	m	0.00	0.00		0.00
72	Wiring RZ1-K(AS) 0.6/1 kV, 3c-1x6 mm².
	Cable RZ1-K(AS) 0.6/1 kV, 3c-1x6 mm².	m	0.00	0.00		0.00
73	Wiring RZ1-K(AS) 0.6/1 kV, 3c-1x10 mm².
	Cable RZ1-K(AS) 0.6/1 kV, 3c-1x10 mm².	m	0.00	0.00		0.00
74	Wiring RZ1-K(AS) 0.6/1 kV, 3c-1x16 mm².
	Cable RZ1-K(AS) 0.6/1 kV, 3c-1x16 mm².	m	0.00	0.00		0.00
75	Wiring RZ1-K(AS) 0.6/1 kV, 5c-1x6 mm².
	Cable RZ1-K(AS) 0.6/1 kV, 5c-1x6 mm².	m	0.00	0.00		0.00
76	Wiring RZ1-K(AS) 0.6/1 kV, 4c-1x35 mm².
	Cable RZ1-K(AS) 0.6/1 kV, 4c-1x35 mm².	m	0.00	0.00		0.00
	Total AASS Equipment, LV wiring, conduits and accesories
	Total Equipamiento SSAA, cableado de BT, canalizaciones y accesorios		0.00	0.00	0.00	0.00

	BLDG1282 Raceways, devices, interior distribution, miscellaneous
	Edif1282 Canalizaciones, mecanismos, distribución interior BT y varios.
77	BLDG1282 Raceways, devices, interior distribution, miscellaneous.
	Edif1282 Canalizaciones, mecanismos, distribución interior BT y varios.	JOB	0.00	0.00		0.00
	Total BLDG1282 Raceways, devices, interior distribution, miscellaneous
	Total Edif1282 Canalizaciones, mecanismos, distribución interior BT y varios.		0.00	0.00	0.00	0.00

	Bldg1282 Interior grounding system
	Edif 1282 Puesta a tierra interior
78	Bldg1282 Interior grounding system.
	Edif 1282 Puesta a tierra interior.	JOB	0.00	0.00		0.00
	Total Bldg1282 Interior grounding system
	Total Edif 1282 Puesta a tierra interior		0.00	0.00	0.00	0.00

	Interior and Exterior Lighting System
	Sistema de Iluminación Interior y Exterior
79	L1 luminaries. Including wring, conduits, control devices and accesories.
	Luminarias L1. Incluso cableado, canalizaciones, dispositivos de control y accesorios.	ea	0.00	0.00		0.00
80	L2 luminaries. Including wring, conduits, control devices and accesories.
	Luminarias L2. Incluso cableado, canalizaciones, dispositivos de control y accesorios.	ea	0.00	0.00		0.00
81	L2 luminaries (emergency). Including wring, conduits, control devices and accesories.
	Luminarias L2 (emergencia). Incluso cableado, canalizaciones, dispositivos de control y accesorios.	ea	0.00	0.00		0.00
	Total Interior and Exterior Lighting System
	Total Sistema de Iluminación Interior y Exterior		0.00	0.00	0.00	0.00

	Emergency generator connection receptacle
	Base de corriente para conexión de generador de emergencia
82	Emergency generator connection receptacle.
	Base de corriente para conexión de generador de emergencia.	ea	0.00	0.00		0.00
	Total Emergency generator connection receptacle
	Total Base de corriente para conexión de generador de emergencia		0.00	0.00	0.00	0.00

	B1282 AASS transformer
	Transformador SSAA EDIF 1282
83	B1282 AASS 25 kVA transformer.
	Transformador de 25kVA.	ea	0.00	0.00		0.00
	Total B1282 AASS transformer
	Total Transformador SSAA EDIF 1282		0.00	0.00	0.00	0.00

	AASS LV Panelboards
	Cuadros BT SSAA
84	Transfer load panel.
	Panel de transferencia.	ea	0.00	0.00		0.00
85	125 DC Panel.
	Panel 125 DC.	ea	0.00	0.00		0.00
86	24 DC Panel.
	Panel 24 DC.	ea	0.00	0.00		0.00
87	AASS panelboard.
	Panel SSAA.	ea	0.00	0.00		0.00
	Tota Panelboards
	Total Cuadros de mando		0.00	0.00	0.00	0.00

	Rectifier-Batteries System
	Sistema Rectificador-Baterías
88	125Vdc Battery Rectifier.
	Rectificador de Baterías 125Vcc.	ea	0.00	0.00		0.00
	Tota Rectifier-Batteries System
	Total Sistema Rectificador-Baterías		0.00	0.00	0.00	0.00

	Energy metering and cabinet
	Medidores de energía y armario
89	Energy company's metering cabinet and equipment.
	Armario y equipos de medida de compañía comercializadora.	ea	0.00	0.00		0.00
	Tota Energy metering and cabinet
	Total Medidores de energía y armario		0.00	0.00	0.00	0.00

	Transformer assembly box
	Caja de formación del transformador
90	Transformer assembly box.
	Caja de formación del transformador.	ea	0.00	0.00		0.00
	Tota Transformer assembly box
	Total Caja de formación del transformador		0.00	0.00	0.00	0.00

	AVR current transformers T3CT3x
	Caja de formación del transformador
91	Three ring-type current transformers for AVR (T3CT3x).
	Juaego de transformador de intensidad tipo toroidal para AVR (T3CT3x).	ea	0.00	0.00		0.00
	Total AASS Equipment, LV wiring, conduits and accesories
	Total Equipamiento SSAA, cableado de BT, canalizaciones y accesorios		0.00	0.00	0.00	0.00

	Exterior Grounding System
	Puesta a Tierra Exteriror
92	Exterior Grounding System.
	Puesta a Tierra Exteriror.	JOB	0.00	0.00		0.00
	Total Exterior Grounding System
	Total Puesta a Tierra Exteriror		0.00	0.00	0.00	0.00

	Lightning protection system
	Sistema de protección contra el rayo
93	Lightning protection system.
	Sistema de protección contra el rayo.	JOB	0.00	0.00		0.00
	Total Lightning protection system
	Total Sistema de protección contra el rayo		0.00	0.00	0.00	0.00

	Integrated Control and Protection System
	Sistema de Protección y Control Integrado
94	Substation Control Unit (SCU).
	Unidad de Control de Subestación (SCU).	JOB	0.00	0.00		0.00
95	Bay Control Unit (BCU-A2).
	Unidad de Control de Posición (BCU-A2).	JOB	0.00	0.00		0.00
96	Bay Control Unit (BCU-A3).
	Unidad de Control de Posición (BCU-A3).	JOB	0.00	0.00		0.00
97	Bay Control Unit (BCU-Mx).
	Unidad de Control de Posición (BCU-Mx).	JOB	0.00	0.00		0.00
	Total Integrated Control and Protection System
	Total Sistema de Protección y Control Integrado		0.00	0.00	0.00	0.00

	Telecomunication wiring system
	Sistema de cableado de Telecomunicaciones
98	Telecomunication wiring system.
	Sistema de cableado de Telecomunicaciones.	JOB	0.00	0.00		0.00
	Total Telecomunication wiring system
	Total Sistema de cableado de Telecomunicaciones		0.00	0.00	0.00	0.00

	HV safety equipment and signaling
	Equipo de protección de AT y señalización
99	HV safety equipment and signaling.
	Equipo de protección de AT y señalización.	JOB	0.00	0.00		0.00
	Total HV safety equipment and signaling
	Total Equipo de protección de AT y señalización		0.00	0.00	0.00	0.00

	Testing and verifications
	Verificaciones y ensayos
100	Testing and verifications.
	Verificaciones y ensayos.	JOB	0.00	0.00		0.00
	Total Testing and verifications
	Total Verificaciones y ensayos		0.00	0.00	0.00	0.00

	Technical Direction & Commissioning Services
	Dirección Técnica y Servicios de puesta en marcha
101	Technical Direction, commissioning and legalization services for the utilities.
	Dirección Técnica, servicios de puesta en marcha y legalización de las instalaciones.	JOB	0.00	0.00		0.00
	Total Technical Direction & Commissioning Services
	Total Dirección Técnica y Servicios de puesta en marcha		0.00	0.00	0.00	0.00

	Protection Devices Selectivity Studies Services
	Servicios de estudio de coordinación de protecciones
102	Protection devices selectivity studies services.
	Servicios de estudio de coordinación de protecciones.	JOB	0.00	0.00		0.00
	Total Protection Devices Selectivity Studies Services
	Total Servicios de estudio de coordinación de protecciones		0.00	0.00	0.00	0.00

	Endesa's Technical and Economic Conditions
	Condiciones Técnicas y Económicas de Endesa
103	Endesa works and fees.
	Trabajos y tasas de Endesa.	JOB	0.00	0.00		0.00
	Total Endesa's Technical and Economic Conditions
	Total Condiciones Técnicas y Económicas de Endesa		0.00	0.00	0.00	0.00
	TOTAL ELECTRICAL WORKS
	TOTAL TRABAJOS ELÉCTRICOS		0.00	0.00	0.00	0.00

WORK SUMMARY
RESUMEN TRABAJOS
TOTAL DEMOLITION WORKS
TOTAL TRABAJOS DE DEMOLICIÓN	0.00	0.00	0.00	0.00
TOTAL CIVIL WORKS
TOTAL TRABAJOS DE CIVIL	0.00	0.00	0.00	0.00
TOTAL HV SWITCHGEAR STEEL SUPPORTS
TOTAL SOPORTES DE APARAMENTA DE AT DE ACERO	0.00	0.00	0.00	0.00
TOTAL ARCHITECTURAL WORKS
TOTAL TRABAJOS DE ARQUITECTURA	0.00	0.00	0.00	0.00
TOTAL PLUMBING WORKS
TOTAL TRABAJOS DE FONTANERÍA	0.00	0.00	0.00	0.00
TOTAL MECHANICAL WORKS
TOTAL TRABAJOS DE MECÁNICA	0.00	0.00	0.00	0.00
TOTAL ELECTRICAL WORKS
TOTAL TRABAJOS DE ELECTRICIDAD	0.00	0.00	0.00	0.00

TOTAL
TOTAL	0.00	0.00	0.00	0.00

TOTAL MATERIAL COSTS 0.00

TOTAL LABOR COSTS 0.00

TOTAL OTHER DIRECT COSTS 0.00

TOTAL DIRECT COSTS 0.00

OVERHEAD 0.00 % 0.00

PROFIT 0.00 % 0.00

	TOTAL PROJECT EUROS			0.00
FY2025	$1	0.9249	euros
	TOTAL PROJECT US$			0.00

DATE: FIRM NAME:

These costs and overhead and profit percentages will be applied in any possible future modifications

&"Times New Roman,Regular"&9 CONSTRUCTION COST ESTIMATE BREAKDOWN &"Times New Roman,Regular"&9Page &P of &N

ADDITIVE 1

CONSTRUCTION COST ESTIMATE BREAKDOWN	incluso carga sobre camión de residuos, transporte y entrega a gestor autorizado de vertidos.
CONTRACTOR					ADDRESS
					MORÓN AIR BASE, SPAIN
CONTRACT FOR (Work to be performed)						PROPOSED TOTAL CONTRACT PRICE
CNS ALT SUBSTATION			ADDITIVE #1				ERROR:#REF!		ERROR:#REF!
PURCHASE REQUEST NUMBER			PROJECT NUMBER			WORK LOCATION
			QUUG 10-1049			MORÓN AIR BASE, SPAIN
		UNIT		MATERIAL COST			LABOR COSTS		OTHER
LIN	ITEM	OF							DIRECT	LINE
NO.	ADDITIVE 1	MEAS.	QUANTI.	UNIT	TOTAL	MH/MD	AV.RAT	TOTAL	COSTS	TOTAL
	(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)	(9)	(10)
	Electrical Works
	Trabajos de Electricidad
1	ICPS emergency direct current (DC) power supply.
	Alimentación de corriente continua de emergencia para ICPS.	EA	1.00		0.00			0.00		0.00
	Total Electrical Works
	Total Trabajos de Electricidad				0.00			0.00	0.00	0.00

WORK SUMMARY
RESUMEN TRABAJOS
TOTAL ELECTRICAL WORKS
TOTAL TRABAJOS DE ELECTRICIDAD	0.00	0.00	0.00	0.00

TOTAL
TOTAL	0.00	0.00	0.00	0.00

TOTAL MATERIAL COSTS 0.00

TOTAL LABOR COSTS 0.00

TOTAL OTHER DIRECT COSTS 0.00

TOTAL DIRECT COSTS 0.00

OVERHEAD 0.00 % 0.00

PROFIT 0.00 % 0.00

	TOTAL PROJECT EUROS			0.00
FY2025	$1	0.9249	euros
	TOTAL PROJECT US$			0.00

FIRM NAME: GABINETE DE INGENIERÍA Y SISTEMAS ANDALUZ, S.L.

These costs and overhead and profit percentages will be applied in any possible future modifications

&"Times New Roman,Regular"&9 CONSTRUCTION COST ESTIMATE BREAKDOWN &"Times New Roman,Regular"&9Page &P of &N

ADDITIVE 2

CONSTRUCTION COST ESTIMATE BREAKDOWN	incluso carga sobre camión de residuos, transporte y entrega a gestor autorizado de vertidos.
CONTRACTOR					ADDRESS
					MORÓN AIR BASE, SPAIN
CONTRACT FOR (Work to be performed)						PROPOSED TOTAL CONTRACT PRICE
CNS ALT SUBSTATION			ADDITIVE #2				0.00 €		$0.00
PURCHASE REQUEST NUMBER			PROJECT NUMBER			WORK LOCATION
			QUUG 10-1049			MORÓN AIR BASE, SPAIN
		UNIT		MATERIAL COST			LABOR COSTS		OTHER
LIN	ITEM	OF							DIRECT	LINE
NO.	ADDITIVE 2	MEAS.	QUANTI.	UNIT	TOTAL	MH/MD	AV.RAT	TOTAL	COSTS	TOTAL
	(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)	(9)	(10)
	Demolition Works
	Trabajos de Demolición
1	High voltage yard security fence demolition.
	Demolición de vallado de seguridad de parque de alta tensión.	m			0.00		26.00	0.00		0.00
	Total Demolition Works
	Total Trabajos de Demolición				0.00			0.00	0.00	0.00

	Civil Works
	Trabajos de Civil
2	Excavations and subgrade compaction.
	Excavaciones y compactación de fondo de excavación.	m3	0.00	26.00	0.00		0.00
3	Security fence with concrete wall and access door.
	Vallado de seguridad con muro de hormigón y puerta de acceso.	m	0.00	26.00	0.00		0.00
	Total Civil Works
	Total Trabajos de Civil		0.00		0.00	0.00	0.00

WORK SUMMARY
RESUMEN TRABAJOS
TOTAL DEMOLITION WORKS
TOTAL TRABAJOS DE DEMOLICIÓN	0.00	0.00	0.00	0.00
TOTAL CIVIL WORKS
TOTAL TRABAJOS DE CIVIL	0.00	0.00	0.00	0.00

TOTAL
TOTAL	0.00	0.00	0.00	0.00

TOTAL MATERIAL COSTS 0.00

TOTAL LABOR COSTS 0.00

TOTAL OTHER DIRECT COSTS 0.00

TOTAL DIRECT COSTS 0.00

OVERHEAD 0.00 % 0.00

PROFIT 0.00 % 0.00

	TOTAL PROJECT EUROS			0.00
FY2025	$1	0.9249	euros
	TOTAL PROJECT US$			0.00

FIRM NAME: GABINETE DE INGENIERÍA Y SISTEMAS ANDALUZ, S.L.

These costs and overhead and profit percentages will be applied in any possible future modifications

&"Times New Roman,Regular"&9 CONSTRUCTION COST ESTIMATE BREAKDOWN &"Times New Roman,Regular"&9Page &P of &N

File details come from the government source that posted it. Updated Jul 1, 2025.