Attachment 4 - AF 3052 - JUBJ 23-4636 Rpl Chiller B863.xlsx

25 KB Posted

Attached to
Maxwell AFB-Gunter - JUBJ 23-4636 Replace B863 Chiller - Amendment 0002
Solicitation number
FA330025R0031
Issued by

About this file

Written by GovTribe AI ·

This file is a detailed construction cost estimate breakdown for replacing a chiller at the Maxwell Air Force Base-Gunter Annex in Alabama. The project (JUBJ 23-4636) involves installing a 40-ton air-cooled chiller in Building 863 Youth Center, with comprehensive mechanical, electrical, and infrastructure work. The cost estimate covers multiple divisions including mechanical systems (chiller, piping, valves, pumps), electrical components (conduits, wiring, breakers, disconnects), and associated installation tasks such as trenching, concrete work, and system connections. While the spreadsheet contains line-by-line cost breakdown entries, all financial fields are currently populated with $0.00, indicating this is likely a template or preliminary estimate. The solicitation is issued by the Department of the Air Force Air Education and Training Command, with a response deadline of 15 August 2025 at 12:00pm CST.

View the file

Other files

File Type Posted
Questions and Answers - 863 Chiller.xlsx XLSX spreadsheet
Solicitation Amendment FA330025R00310001 SF 30.pdf PDF
Attachment 3 - Wage Determination - Davis-Bacon Act WD AL20250093.pdf PDF
Attachment 1 - JUBJ 23-4636 Replace Chiller B863 Dwgs.pdf PDF
Solicitation - FA330025R0031.pdf PDF
Attachment 2 - JUBJ 23-4636 Replace Chiller B863 Specs.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.

B863 CONSTRUCTION COST ESTIMATE BREAKDOWN OMB No. 0704-0193

CONTRACTORDATEADDRESS400 Cannon Street
Maxwell Air Force Base Alabama
CONTRACT FOR (Work to be performed)PROPOSED TOTAL CONTRACT PRICE
REPLACE CHILLER, BUILDING 863 YOUTH CENTER
PURCHASE REQUEST NUMBERPROJECT NUMBER/WORK ORDERWORK LOCATION
JUBJ 23-4636Maxwell AFB- Gunter Annex
UNITMATERIAL/EQUIP. COSTSLABOR RATESOTHER
LINEITEMOFQUANTITYdManhoursAVERAGEDIRECTLINE
NO.MEASUREUNITTOTALRATETOTALCOSTSTOTAL
DIVISION 1 (General Requirements)
1.0Project ManagerWK$0.00$0.00$0.00
2.0SuperintendentWK$0.00$0.00$0.00
3.0pickupEA$0.00$0.00$0.00
4.0CraneWK$0.00$0.00$0.00
5.0ToolsMo$0.00$0.00$0.00
6.0Daily cleanupWK$0.00
7.0Truck, 3TMo$0.00$0.00$0.00
8.0$0.00$0.00$0.00
$0.00$0.00$0.00
$0.00$0.00$0.00
$0.00$0.00$0.00
$0.00$0.00$0.00
$0.00$0.00$0.00
$0.00$0.00$0.00
$0.00$0.00$0.00
$0.00$0.00$0.00
$0.00$0.00$0.00
$0.00$0.00$0.00
9.0DIVISION 3 CONCRETE
10.0DONE BY PRIME CONTRACTOR LABOR
11.0FormsLot
12.0concreteCY
13.0Hand dig pipe support concrete excavationsMH
14.0Hand dig concrete pad excavationsMH
15.0
16.0DIVISION 5 (METALS)
17.0DONE BY PRIME CONTRACTOR LABOR
18.0Steel Pipe supportsLB
19.0Paint supportslot
20.0
21.0DIVISIONS 6-22 N/A
22.0
23.0DIVISION 23 (MECHANICAL)
24.0
25.040T air-cooled chillerEA
26.0Heat traceLot
27.03" Steel pipe, weldedLF
28.03" Steel 90-degree elbow, weldedEA
29.03" steel Tee, weldedEA
30.03" x 12" flexible SS hoseEA
31.03" WN flanges with B&G KitEA
32.03" Blind flange, with B&G KitEA
32.03" air/dirt separatorEA
33.03" butterfly valveEA
34.03" multi-purpose valveEA
35.03" wye strainerEA
36.0180 gal buffer tankEA
37.08-gal expansion tankEA
38.02 hp building pumpEA
39.00.75"water pressure reducing valveEA
40.00.75 relief valveEA
41.00.75 backflow preventor with shut-off valvesEA
42.00.75 ball valvesEA
43.00.75" pipeLF
44.02 hp magnetic starter, material onlyEA
45.0ThermometerEA
46.0Pressure gaugeEA
47.0Automatic air Vents, 0.75"EA
48.0Mechanical Subcontractor OH&PLot
49.0
50.0INSULATION CONTRACTOR$0.00$0.00$0.00
51.0insulate 0.75" piping and accessoriesLOT
52.0insulate expansion tankEA
53.0insulate air/dirt separatorEA
54.0insulate pumpEA
55.03" pipe insulation, foamglass with coveringLF
56.03" Pipe fitting insulation with coveringEA
57.0Insulation subcontractor OH&PLot
58.0
59.0TAB CONTRACTOR
60.0water balance pumpEA
61.0water balance AHU, chilled waterEA
62.0TAB contractor travel time from B'hmMH
63.0TAB contractor travel expensemiles
64.0
65.0CONTROLS CONTRACTOR
66.0New JACE and programmingEA
67.0New controller and sensors, chillerEA
68.0
69.0DIVISION 26 (ELECTRICAL/FIRE SYSTEM/COMMUNICATIONS)$0.00$0.00$0.00
70.0$0.00$0.00$0.00
71.0Remove existing 2" conduit and wiringLOT
72.0Remove large disconnectEA
73.0Remove 3-phase breakerEA
74.0Remove concrete pad over trenchMH
75.0Trenching for feeder to panel BLF
76.0Remove excess soil at trenchMH
77.0Sand at trenchCY
78.0concrete over trenchCY
79.0turf repairlot
80.0400A 3-phase breaker panel, NEMA 3REA
81.050A 1-phase breaker panel, NEMA 3REA
82.020A 3-phase breakerEA
83.020A 1-phase breakerEA
84.0250A 3-phase breakerEA
85.0350A 3-phase breakerEA
86.050A 3-phase breakerEA
87.0heavy duty 30A fusible disconnect, NEMA 3REA
88.0Heavy duty 400A disconnect, NEMA 3REA
89.0Connect Chiller wiringLOT
90.0Connect pump wiringLOT
91.0Connect 120V 1-phase wiringLOT
92.02" galvanized rigid conduitLF
93.02" rigid fittingsEA
94.02" PVC conduitLF
95.02" Flex conduitEA
96.03" galvanized rigid conduitLF
97.03" galvanized conduit fittingsEA
98.03" pvc conduit, undergroundLF
99.03" flex conduitEA
100.01" galvanized rigid conduitLF
101.01" pvc conduitLF
102.01" rigid fittingsEA
103.00.75" conduit, rigidLF
104.00.75" conduit, pvcLF
105.0.075" flex conduitEA
106.0#12 WireLF
107.0#3 wireLF
#4 wireLF
108.0300 MCMLF
3/0 wireLF
109.0
110.0Electrical sub OH&PLot
111.0TOTAL ELECTRICAL$0.00$0.00$0.00
112.0TOTAL$0.00$0.00$0.00$0.00
113.0Inflation escalation for one year at 5%$0.00$0.00$0.00
114.0Material Costs$0.00$0.00
115.0Tax on Materials$0.00$0.00
116.0TOTAL MATERIAL COST$0.00$0.00
117.0$0.00$0.00$0.00
118.0Labor Cost$0.00$0.00
119.0Insurance & Tax on Labor$0.00$0.00
120.0TOTAL LABOR COST$0.00$0.00
121.0$0.00$0.00$0.00
122.0Total Other Direct Costs$0.00$0.00$0.00
123.0Total Material, Labor, Tax & Insurance$0.00$0.00
124.0
125.0TOTAL DIRECT COSTS$0.00$0.00$0.00
126.0$0.00$0.00$0.00
127.0Overhead$0.00$0.00$0.00
128.0Subtotal$0.00$0.00$0.00$0.00
129.0Profit$0.00$0.00$0.00
130.0Sub Total$0.00$0.00
131.0
132.0Bonds$0.00$0.00
133.0TOTAL$0.00$0.00$0.00

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