Attachment 3 - Total Cost Breakdown.xlsx

This is a Total Cost Breakdown attachment for a fire-rated doors and walls fireproofing project at the U.S. Embassy in Madrid, Spain (Solicitation 19SP5026Q0013). The cost breakdown is organized under CLIN 1: TSS Relocation and itemizes all materials, labor, and services required for the project scope.

The deliverables include mobilization and site survey; demolition and removal of existing doors and frames (63 m²); supply and installation of nine fire-rated doors with specifications including boiler room doors (1680x2100 dimensions), high voltage room door (1680x2100), mechanical room entrance door (1680x2100), boiler room to locker room door (900x2000), boiler room east door (930x2100), fire pump room door (900x2000), low voltage electrical room doors (930x2100, two units), and UPS room door (930x2100). Additional work includes supply and installation of frames, panic hardware, closers, and smoke seals (63 m²); door installation labor (63 m²); fire-rated wall construction around boiler using CMU or UL gypsum (20 units); masonry work to reduce oversized openings (112 m²); firestopping of penetrations using UL-approved systems; joint sealing, fire caulking, and finishing; waste disposal and site cleaning; certified fire door and firestop inspection; waste management; safety and security; and miscellaneous items. The document notes that all measurements are estimates and each offeror is responsible for independent site measurements.