Attachment 3 - AF Form 3052-Construction Cost Estimate Breakdown.xlsx

Air Force Form XLSX spreadsheet 32 KB Posted

Attached to
Repair Rooms, Building 1410 Gunter
Solicitation number
FA330024R0004
Issued by

About this file

Written by GovTribe AI ·

This document contains a construction cost estimate breakdown for repair work at Building 1410 on Maxwell Air Force Base. The estimate provides unit costs and quantities for removing carpeting and installing luxury vinyl tile flooring in one dormitory room. It includes costs for removing baseboards, installing new baseboards and corners, flooring adhesive, and labor. The total estimated cost for the flooring replacement is $1,981. The related federal contract opportunity is solicitation number FA330024R0004 to repair rooms at Building 1410 on Gunter Air Force Base. The solicited work includes repairing dormitory rooms and replacing flooring. The soliciting agency is the Department of the Air Force Air Education and Training Command.

View the file

Other versions and copies of AF Form 3052

156 government files on GovTribe name AF Form 3052. Different revisions are separate documents; copies of this exact file point search engines to its first posting.

File Revision Posted Attached to
Attachment E - Blank Sample AF Form 3052.xls Revision not stated Robins AFB Paving Multi-Award IDIQ
Attachment 5 - PNQS 24-4829 Airfield Improvements AF Form 3052 - Amendment 0002.xlsx Revision not stated Maxwell AFB - Airfield Repairs - Amendment 0006
31 - AF Form 3052 Cost Estimate Template.xlsx Revision not stated SABER IDIQ
31 - AF Form 3052 Cost Estimate Template.xlsx Revision not stated SABER IDIQ
B6 AF Form 3052 - Construction Cost Estimate.pdf Revision not stated Emergent Requirements Construction IDIQ (Single-Award)
AF Form 3052 (Blank) ReplCath Prot 240026 at Multi Facs -- .xlsx Revision not stated FBNV240026 Replace Cathodic Protection Test Points DMAFB
FBNV240017 - AF Form 3052 Blank.xlsx Revision not stated FA487724R0020 - Upgrade PGS Fire System
Attachment 4 - JUBJ 22 1016 Construct RIC - AF Form 3052.xlsx Revision not stated Construct Research Information Center (Solicitation Amendment 0002)
Attachment 4 - PNQS 24-3992 Replace Localizer Pad - AF Form 3052.xlsx Revision not stated PNQS 24-3992 Replace Localizer Pad (Solicitation Amendment 0001)
05. FBNV230009_AF Form 3052 (Blank).xlsx Revision not stated Solicitation - Repair Command Post Bldg 2300 - DMAFB
B941 Replace AHU AF Form 3052 - Construction Cost Estimate.xlsx Revision not stated Bldg 941 Replace Air Handling Unit 1
AF Form 3052.xlsx Revision not stated BLDG 4868 Additional Electrical Panel for DMAFB
Atch 7 AF Form 3052.xlsx Revision not stated B324 Add Sewer Line, FE Warren AFB, WY
AF Form 3052-Construction Cost Estimate Breakdown (3).xlsx Revision not stated Barnes Center Command Suite Modification Bldg. 832 Gunter Annex (Amendment 0003)
5. AF Form 3052-BLANK.xlsx Revision not stated Replace Swamp Cooler B5045
Copy of Attachment 3 - AF Form 3052-Construction Cost Estimate Breakdown.xlsx Revision not stated Repair Battery Room - Maxwell AFB, AL (Solicitation)
Attachment 4 - PNQS 23-0379 Connect Fire Mains - AF Form 3052.xlsx Revision not stated PNQS 23-0379 Connect Fire Mains Bldgs. 849 & 1143, MAFB & Gunter Annex
17. AF Form 3052 (Blank) - FBNV190002.xlsx Revision not stated Repair and Construct Primary Electric Distribution
Attachment 2.12 - AF Form 3052 Construction Cost Estimate Breakdown Template.xlsx Revision not stated Multiple Award Basic Ordering Agreement for Construction Services at Cannon AFB, NM
AF Form 3052 (BLANK).xlsx Revision not stated Solicitation for LPS Bldg 5415
Show all 20

Who attaches AF Form 3052

Agency Files
Department of the Air Force Air Combat Command 58
Department of the Air Force United States Air Forces in Europe - Air Forces Africa 28
Department of the Air Force Air Education and Training Command 15
Department of the Air Force Global Strike Command 11
Department of the Air Force Pacific Air Forces 10
Department of the Air Force Materiel Command Installation and Mission Support Center Installation Contracting Agency 9
Department of the Air Force Materiel Command Lifecycle Management Center Robins Air Force Base 7
Department of the Air Force Materiel Command Air Force Sustainment Center 4

Other files

File Type Posted
Solicitation - FA330024R0004.pdf PDF
Attachment 4 - Wage Determination- Building Construction.pdf PDF
Attachment 1 - JUBJ 23-4706 Repair Rooms Bldg 1410 Specifications.pdf PDF
Attachment 2 - JUBJ 23-4706 Repair Rooms Bldg 1410 Drawings.pdf PDF

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.

Total

CONSTRUCTION COST ESTIMATE BREAKDOWN

CONTRACTORDATEADDRESS
181 East Maxwell Blvd, Maxwell Air Force Base, Alabama
CONTRACT FOR (Work to be performed)PROPOSED TOTAL CONTRACT PRICE
Repair Rooms, PP Dorm, Building 1410$0.00
LOCATION (Work to be performed)PROJECT NUMBER/WORK ORDERWORK LOCATION
Gunter Building 1410JUBJ 23-4706 / 13406422Maxwell AFB
ITEMUNIT OF MEASUREQUANTITYMATERIAL/EQUIP. COSTSLABOR RATESOTHER
UNITAVERAGEDIRECTLINE
TOTALRATETOTALCOSTSTOTAL
DIVISION 1 (General Requirements)
Dumpter, weekly rental, 1 dump/week, 40 CY$0.00
40'x8' Storage Box, rent per month x each
Remove Cove BaseLF$0.00$0.00$0.00
Remove Molded CornersEA$0.00$0.00
Demolition in mold contaminated area, ceiling, gypsum boardSF$0.00$0.00
Demolition in mold contaminated areaSF$0.00$0.00
DIVISION 2 (Site Work)$0.00$0.00$0.00
DIVISION 3 (CONCRETE$0.00$0.00$0.00
DIVISION 4 (MASONRY)$0.00$0.00$0.00
DIVISION 5 (METAL)$0.00$0.00$0.00
DIVISION 6 (WOOD AND PLASTICS)$0.00$0.00$0.00
DIVISION 7 (THERMAL AND MOISTURE PROTECTION)$0.00$0.00$0.00
DIVISION 8 (DOORS AND WINDOWS)$0.00$0.00$0.00
Pipe Chase Access Doors 18x18EA$0.00$0.00$0.00$0.00
Door sealEA$0.00$0.00$0.00$0.00
DIVISION 9 (FINISHES)$0.00$0.00$0.00
install 5/8" Type X Gyp. Bd. at walls, w/ compound skim coat (level 5 finish)SF$0.00$0.00$0.00$0.00
install 5/8" Type X Gyp. Bd. at ceilingsSF$0.00$0.00$0.00$0.00
Paint Door Frames Only (Interior)EA$0.00$0.00$0.00$0.00
Patch WallsSF$0.00$0.00$0.00$0.00
Prepare WallsSF$0.00$0.00$0.00$0.00
Cut-In Walls w/ Brush- Walls (2 Coats)LF$0.00$0.00$0.00$0.00
Cut-In Walls w/ Brush- Ceilings (2 Coats), Add 25%LF$0.00$0.00$0.00$0.00
Paint Walls (2 Coats)SF$0.00$0.00$0.00$0.00
Paint Ceilings, Add 25%SF$0.00$0.00$0.00$0.00
LVT PlanksSF$0.00$0.00$0.00$0.00
New 4" Cove BaseLF$0.00$0.00$0.00$0.00
Molded Corners, 4" Cove BaseEA$0.00$0.00$0.00$0.00
Flooring Adhesive for LVT, 4 gallon bucketEA$0.00$0.00$0.00
Cove Base AdjesiveEA$0.00$0.00$0.00
Uninstall lavatory base cabinetEA$0.00$0.00
Install lavatory base cabinetEA$0.00$0.00
DIVISION 10 (SPECIALTIES)$0.00$0.00$0.00
DIVISION 11 (EQUIPMENT)$0.00$0.00$0.00
DIVISION 12 (FURNISHINGS)$0.00$0.00$0.00
DIVISION 13 (SPECIAL CONSTRUCTION)$0.00$0.00$0.00
DIVISION 14 (CONVEYING SYSTEMS)$0.00$0.00$0.00
DIVISION 15 (MECHANICAL)$0.00$0.00$0.00
Uninstall sink and facuet (min. charge)LS$0.00$0.00
Install sink and facuet (min. charge)LS$0.00$0.00
Pipe 1"LF$0.00$0.00$0.00
1-1/2" ON 1"LF$0.00$0.00$0.00$0.00
DIVISION 16 (ELECTRICAL/FIRE SYSTEM/COMMUNICATIONS)$0.00$0.00
Install black cover platesEA$0.00$0.00$0.00$0.00
$0.00$0.00$0.00
TOTAL$0.00$0.00$0.00$0.00
$0.00$0.00$0.00
Material Costs$0.00$0.00
Tax on Materials10%$0.00$0.00
TOTAL MATERIAL COST$0.00$0.00
$0.00$0.00$0.00
Labor Cost$0.00$0.00
Insurance & Tax on Labor10%$0.00$0.00
TOTAL LABOR COST$0.00$0.00
$0.00$0.00$0.00
Total Other Direct Costs$0.00$0.00$0.00
Total Material, Labor, Tax & Insurance$0.00$0.00
TOTAL DIRECT COSTS$0.00$0.00$0.00
$0.00$0.00$0.00
Overhead15%$0.00$0.00$0.00
Subtotal$0.00$0.00$0.00$0.00
Profit10%$0.00$0.00$0.00
Sub Total$0.00$0.00
TOTAL$0.00$0.00$0.00
Bonds2.5%$0.00$0.00
TOTAL$0.00$0.00$0.00
I acknowledge the above cost estimate has been estimated to the best of my ability and means.

Signature: ______________________________________

Calcs to CE

Renew dorm rooms0.0
Replace flooring (Per Dorm Room)1981.0
20.0
39620.0
39620.0
LVT Flooring
SF
Typ. Dorm Rm206.0Sffor flooring9.0
9.0
1854.0
Office207.0
Comm19.0
Storage 129 & 130402.0
2482.0
RBLFCorners
Typ. Dorm Rm73.018.0
9.09.0
657.0162.0
Office197.014.0
Comm15.04.0
Storage 129 & 130109.025.0
978.0LF205.0
Perimeter Wall80.5LFfor painting
Cut-In
Cut-In/Wall Area from FlrDorm RmsAreaOfficeCommStorageTLT RMS
Perimeter80.571.018.0120.021.0
Height up to six feet6.0483.06.0426.06.0108.06.0720.06.0126.0
Number of corners18.014.04.025.06.0
108.084.024.0150.036.0
Total LF per Dorm Rm188.5155.042.0270.057.0
9 rms9.09.06.0
Total LF for Dorm Rms1696.54347.0342.0
LF to Cut-in2505.55727.0SF
Cut-In
Cut-In/Wall Area on LadderDorm RmsOfficeCommStorageTLT RMS
Perimeter per Dorm Rm80.571.018.0120.021.0
Length above six feet3.0241.53.0213.03.054.03.0360.03.0
Number of corners18.014.04.025.06.0
54.042.012.075.018.0
Total LF per Dorm Rm on Ladder134.5113.030.0195.039.0
9 rms9.09.06.0
Total LF for Dorm Rms on Ladder1210.52173.5234.0
LF1782.52800.5SF
120.0120.0
1902.5120.0
8527.52.0
2.0
244.0
paint clgs9.0
Dorm RmsAreaOfficeCommStorage2196.0
Area per Dorm Rm80.571.018.0120.021.0
6.0
126.0
Flr Area for Flring2482.0
Paint Door FramesTotal Clgs to Paint2608.0
Exterior Doors12.0
Bathroom Doors11.0
Comm1.0
Closet Doors18.0
42.0
Total Gyp. Bd. Area to Replace
Area of end walls
length9.5
Ht8.5
80.75
Total end walls5.0
Total Area of End Wall403.75
Closets
length11.5SF of clg8.0
Ht8.56.0
97.7548.0
Total closets6.0
Total Area of Closets586.5Dorm rm 123
207.0
Side wall 1
length7.0
Ht10.0
70.0
Total side wall 14.0
Total Area of Side wall 1280.0
Side wall 2
length7.667
Ht10.0
76.67
Total side wall 23.0
Total Area of Side Wall 2230.01
Side wall 3
length20.0
Ht10.0
200.0
Total side wall 33.0
Total Area of Side Wall 3600.0
Tolet Rms
length21.333TLT RM 123
Ht8.521.0
181.33049999999997
Total closets1.0
Total Area of Closets181.33049999999997
2281.5905000000002276.0
Wall Area To PaintDorm RmsAreaOfficeCommStorageTLT RMS
Perimeter80.571.018.0120.021.0
Height up to six feet9.0724.59.0639.09.0162.09.01080.08.0168.0
Number of corners18.014.04.025.06.0
162.0126.036.0225.048.0
Total LF per Dorm Rm242.5197.054.0345.069.0
9 rms9.09.06.0
Total LF for Dorm Rms2182.56520.5414.0
LF to Cut-in3192.58569.5SF

Unit Cost Per Dorm Rm for LVT

CONSTRUCTION COST ESTIMATE BREAKDOWN

CONTRACTORDATEADDRESS
20230831181 East Maxwell Blvd, Maxwell Air Force Base, Alabama
CONTRACT FOR (Work to be performed)PROPOSED TOTAL CONTRACT PRICE
Unit Cost To Replace Carpet w/ LVT$1,981.00
LOCATION (Work to be performed)PROJECT NUMBER/WORK ORDERWORK LOCATION
Maxwell Building 1410PNQS 23-4706 / 13406422Maxwell AFB
ITEMUNIT OF MEASUREQUANTITYMATERIAL/EQUIP. COSTSLABOR RATESOTHER
UNITAVERAGEDIRECTLINE
TOTALRATETOTALCOSTSTOTAL
DIVISION 1 (General Requirements)
Remove carpet, bonded, include surface scrapingSF207$0.25$51.75$5.18$56.93
Remove Cove BaseLF63$0.00$0.96$60.48$6.05$66.53
Remove Molded CornersEA16$0.96$15.36$1.54$16.90125000.0
DIVISION 2 (Site Work)$0.00$0.00$0.0078.0
DIVISION 3 (CONCRETE$0.00$0.00$0.001602.5641025641025
DIVISION 4 (MASONRY)$0.00$0.00$0.00
DIVISION 5 (METAL)$0.00$0.00$0.00
DIVISION 6 (WOOD AND PLASTICS)$0.00$0.00$0.00
DIVISION 7 (THERMAL AND MOISTURE PROTECTION)$0.00$0.00$0.00
DIVISION 8 (DOORS AND WINDOWS)$0.00$0.00$0.00
DIVISION 9 (FINISHES)$0.00$0.00$0.00
LVT PlanksSF207$1.90$393.30$2.00$414.00$80.73$888.03
New 4" Cove BaseLF63$0.94$59.22$0.95$59.85$11.91$130.98
Molded Corners, 4" Cove BaseEA16$2.70$43.20$0.95$15.20$5.84$64.24
Flooring Adhesive for LVT, 4 gallon bucketEA1$150.00$150.00$15.00$165.00
Cove Base AdjesiveEA2$5.25$10.50$1.05$11.55
DIVISION 10 (SPECIALTIES)$0.00$0.00$0.00
DIVISION 11 (EQUIPMENT)$0.00$0.00$0.00
DIVISION 12 (FURNISHINGS)$0.00$0.00$0.00
DIVISION 13 (SPECIAL CONSTRUCTION)$0.00$0.00$0.00
DIVISION 14 (CONVEYING SYSTEMS)$0.00$0.00$0.00ERROR:#REF!
DIVISION 15 (MECHANICAL)$0.00$0.00$0.00
DIVISION 16 (ELECTRICAL/FIRE SYSTEM/COMMUNICATIONS)$0.00$0.00
$0.00$0.00$0.00
TOTAL$656.22$616.64$127.29$1,400.15
$0.00$0.00$0.0018.0
Material Costs$0.00$656.22
Tax on Materials10%$0.00$65.62
TOTAL MATERIAL COST$0.00$721.84
$0.00$0.00$0.00
Labor Cost$0.00$616.64
Insurance & Tax on Labor10%$0.00$61.66
TOTAL LABOR COST$0.00$678.30
$0.00$0.00$0.00
Total Other Direct Costs$0.00$0.00$127.29
Total Material, Labor, Tax & Insurance$0.00$1,400.15
TOTAL DIRECT COSTS$0.00$0.00$1,527.43
$0.00$0.00$0.00
Overhead15%$0.00$0.00$229.11
Subtotal$0.00$0.00$0.00$1,756.55
Profit10%$0.00$0.00$175.65
Sub Total$0.00$1,932.20
TOTAL$0.00$0.00$1,932.20
Bonds2.5%$0.00$48.31
TOTAL$0.00$0.00$1,981.00
I acknowledge the above cost estimate has been estimated to the best of my ability and means.

Signature: ______________________________________ Gov't Coord___________________________________

File details come from the government source that posted it. Updated .