Attachment 4 - CCE Blank.xlsx

XLSX spreadsheet 67 KB Posted Jun 18, 2025

Attached to: EDI CNS MSA Barricades
Solicitation number: FA557525B0006
Issued by: Department of the Air Force United States Air Forces in Europe - Air Forces Africa

About this file

Written by GovTribe AI · Jun 18, 2025

The file is a Construction Cost Estimate (CCE) Breakdown spreadsheet for a multi-site berm construction project at Moron Air Base, Spain. The project is divided into four Contract Line Items (CLINs): Kennel Berm, Facility 3100 Berms, Facility 3997 Berm, and Building 1012 Berm. Each CLIN includes detailed cost estimates for civil works and electrical works, covering activities such as fill material transportation, excavation, rodent barriers, landscaping, structural concrete, drainage systems, and electrical line diversions.

The associated federal contract opportunity (Solicitation Number FA557525B0006) is for EDI CNS MSA Barricades, with a project value between $1-5 million. The solicitation is restricted to local sources in Spain, with a pre-proposal conference on 25 June 2025 and bid submission deadline of 16 July 2025. The project is issued by the Department of the Air Force United States Air Forces in Europe - Air Forces Africa, with bids evaluated according to criteria in Section M. Contractors must comply with Spanish legislation for government works, and funds are not currently available, with the bid acceptance period valid through 31 December 2025.

View the file

Other files

File	Type	Posted
Questions and Answers.pdf	PDF	Jul 10, 2025
Solicitation - FA557525B0006.pdf	PDF	Jun 18, 2025
Attachment 1a - Specifications ENG.pdf	PDF	Jun 18, 2025
Attachment 1b - Specifications ESP.pdf	PDF	Jun 18, 2025
Attachment 2 - Drawings.pdf	PDF	Jun 18, 2025
Attachment 3 - Schedule of Material Submittals.xlsx	XLSX spreadsheet	Jun 18, 2025

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.

Summary

CONSTRUCTION COST ESTIMATE BREAKDOWN
CONTRACTOR	ADDRESS

CONTRACT FOR (Work to be performed)			PROPOSED TOTAL CONTRACT PRICE
EDI CNS MSA BARRICADES / EDI CONSTRUIR BARRICADAS DE POLVORINES
PURCHASE REQUEST NUMBER	PROJECT NUMBER		WORK LOCATION
		QUUG 25-1002	MORÓN AIR BASE, SPAIN
				TOTAL PROJECT INCLUDING OVERHEAD AND PROFIT

ITEM

	(€)
SUMMARY
RESUMEN
CLIN 1: KENNEL BERM TOTAL
TOTAL CLIN #1: BERMA DE PERRERA
CLIN #2: FAC. 3100 BERMS TOTAL
TOTAL CLIN #2: BERMAS DE INSTALACION 3100
CLIN #3: FAC. 3997 BERM TOTAL
TOTAL CLIN #3: BERMA DE INSTALACION 3997
CLIN #4: BLDG 1012 BERM TOTAL
TOTAL CLIN #4: BERMA DE EDIFICIO 1012
GRAND TOTAL
GRAN TOTAL

PREPARED BY:

&"Times New Roman,Regular"Page &P of &N

CLIN #1

CONSTRUCTION COST ESTIMATE BREAKDOWN
CONTRACTOR	ADDRESS

CONTRACT FOR (Work to be performed)						PROPOSED TOTAL CONTRACT PRICE
EDI CNS MSA BARRICADES / EDI CONSTRUIR BARRICADAS DE POLVORINES
PURCHASE REQUEST NUMBER			PROJECT NUMBER			WORK LOCATION
				QUUG 25-1002		MORÓN AIR BASE, SPAIN
		UNIT		MATERIAL COST			LABOR COST		OTHER	LINE
LIN	ITEM	OF							DIRECT	COST
NO.		MEAS.	QUANTI.	UNIT	TOTAL	MH/MD	AV.RAT	TOTAL	COST	TOTAL
	(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)	(9)	(10)
	CLIN 1: KENNEL BERM
	CLIN #1: BERMA DE PERRERA

	Material & Transporation
	Material y Transporte
1	Fill, material only
	Relleno, solo material	m3
2	Transport fill, includes transportation and unloading at site
	Transporte de relleno, incluso transporte y descarga en sitio	m3
	Material & Transporation Total
	Total Material y Transporte

	Moving & Installing Fill
	Movimiento y Colocación de Relleno
3	Excavating
	Excavación	m3
4	Hauling, excavated or borrow material
	Transporte de material excavado o de préstamo	m3
5	Spread fill
	Extendido de relleno	m3
6	Backfill, 150 mm to 300 mm lifts
	Relleno, tongadas de 150 mm a 300 mm	m3
7	Soil testing, proctor compaction
	Ensayo de suelo, compactaciónProctor	u
	Moving & Installing Fill Total
	Total Movimiento y Colocación de Relleno

	Rodent Barrier
	Barrera de Roedores
8	AISI 304 stainless steel mesh, 50x25x0.9 mm
	Malla de acero inoxidable AISI 304 50x25x0,9 mm	m2
	Rodent Barrier Total
	Total Barrera de Roedores

	Landscaping
	Jardinería
9	Seeding, irrigation, mowing and maintenance.
	Siembra, irrigación, corte y mantenimiento	m2
	Landscaping Total
	Total Jardinería

	Footing
	Cimentación
10	Structural concrete HA30/B/20/XC2, including forms
	Hormigon estructural HA30/B/20/XC2, incluso encofrado	m3
11	Reinforcing steel B500SD
	Armadura B500SD	kg
12	Concrete admixture, air entraining agent
	Aditivo de hormigó, agente inclusor de aire	g
	Footing Total
	Total Cimentación

	Wall
	Muro
13	Structural concrete HA30/B/20/XC2, including forms
	Hormigon estructural HA30/B/20/XC2, incluso encofrado	m3
14	Reinforcing steel B500SD
	Armadura B500SD	kg
15	Concrete admixture, air entraining agent
	Aditivo de hormigó, agente inclusor de aire	g
	Wall Total
	Total Muro
	Drainage Pipe with Weepholes
	Tubería de drenaje con orificios de desagüe
16	PVC pipe 50 mm diameter, schedule 40, includes couplings 3 m OC and hangers 3 per 3 m
	Tubería de PVC de 50 mm de diámetro, calibre 40, incluye acoplamientos 3 m entre centros y colgadores 3 por 3 m	m
	Drainage Pipe with Weepholes Total
	Total Tubería de drenaje con orificios de desagüe

	Drainage Stone
	Piedra de Drenaje
17	Geotextile Fabric 3.3 mm
	Tejido geotextil 3.3 mm	m2
18	Borrow, select granular fill
	Préstamo, relleno granular seleccionado	m3
	Drainage Stone Total
	Total Piedra de Drenaje

SUMMARY

RESUMEN

Material & Transporation Total

Total Material y Transporte

Moving & Installing Fill Total

Total Movimiento y Colocación de Relleno

Rodent Barrier Total

Total Barrera de Roedores

Landscaping Total

Total Jardinería

Footing Total

Total Cimentación

Wall Total

Total Muro

Drainage Pipe with Weepholes Total

Total Tubería de drenaje con orificios de desagüe

Drainage Stone Total

Total Piedra de Drenaje

CLIN 1: KENNEL BERM TOTAL

TOTAL CLIN #1: BERMA DE PERRERA

TOTAL MATERIAL COST

TOTAL LABOR COST

TOTAL OTHER DIRECT COST

TOTAL LINE COST

OVERHEAD

PROFIT

TOTAL PROJECT EUROS

PREPARED BY:

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

CLIN #2

CONSTRUCTION COST ESTIMATE BREAKDOWN
CONTRACTOR	ADDRESS

CONTRACT FOR (Work to be performed)						PROPOSED TOTAL CONTRACT PRICE
EDI CNS MSA BARRICADES / EDI CONSTRUIR BARRICADAS DE POLVORINES
PURCHASE REQUEST NUMBER			PROJECT NUMBER			WORK LOCATION
				QUUG 25-1002		MORÓN AIR BASE, SPAIN
		UNIT		MATERIAL COST			LABOR COST		OTHER	LINE
LIN	ITEM	OF							DIRECT	COST
NO.		MEAS.	QUANTI.	UNIT	TOTAL	MH/MD	AV.RAT	TOTAL	COST	TOTAL
	(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)	(9)	(10)
	CLIN #2: FAC. 3100 BERMS
	CLIN #2: BERMAS DE INSTALACION 3100

	Material & Transporation
	Material y Transporte
1	Fill, material only
	Relleno, solo material	m3
2	Transport fill, includes transportation and unloading at site
	Transporte de relleno, incluso transporte y descarga en sitio	m3
	Material & Transporation Total
	Total Material y Transporte

	Moving & Installing Fill
	Movimiento y Colocación de Relleno
3	Excavating
	Excavación	m3
4	Hauling, excavated or borrow material
	Transporte de material excavado o de préstamo	m3
5	Spread fill
	Extendido de relleno	m3
6	Backfill, 150 mm to 300 mm lifts
	Relleno, tongadas de 150 mm a 300 mm	m3
7	Soil testing, proctor compaction
	Ensayo de suelo, compactación Proctor	u
	Moving & Installing Fill Total
	Total Movimiento y Colocación de Relleno

	Rodent Barrier
	Barrera de Roedores
8	AISI 304 stainless steel mesh, 50x25x0.9 mm
	Malla de acero inoxidable AISI 304 50x25x0,9 mm	m2
	Rodent Barrier Total
	Total Barrera de Roedores

	Landscaping
	Jardinería
9	Seeding, irrigation, mowing and maintenance.
	Siembra, irrigación, corte y mantenimiento	m2
	Landscaping Total
	Total Jardinería

SUMMARY

RESUMEN

Material & Transporation Total

Total Material y Transporte

Moving & Installing Fill Total

Total Movimiento y Colocación de Relleno

Rodent Barrier Total

Total Barrera de Roedores

Landscaping Total

Total Jardinería

CLIN #2: FAC. 3100 BERMS TOTAL

TOTAL CLIN #2: BERMAS DE INSTALACION 3100

TOTAL MATERIAL COST

TOTAL LABOR COST

TOTAL OTHER DIRECT COST

TOTAL LINE COST

OVERHEAD

PROFIT

TOTAL PROJECT EUROS

PREPARED BY:

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

CLIN #3

CONSTRUCTION COST ESTIMATE BREAKDOWN
CONTRACTOR	ADDRESS

CONTRACT FOR (Work to be performed)						PROPOSED TOTAL CONTRACT PRICE
EDI CNS MSA BARRICADES / EDI CONSTRUIR BARRICADAS DE POLVORINES
PURCHASE REQUEST NUMBER			PROJECT NUMBER			WORK LOCATION
				QUUG 25-1002		MORÓN AIR BASE, SPAIN
		UNIT		MATERIAL COST			LABOR COST		OTHER	LINE
LIN	ITEM	OF							DIRECT	COST
NO.		MEAS.	QUANTI.	UNIT	TOTAL	MH/MD	AV.RAT	TOTAL	COST	TOTAL
	(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)	(9)	(10)
	CLIN #3: FAC. 3997 BERM
	CLIN #3: BERMA DE INSTALACION 3997

	Material & Transporation
	Material y Transporte
1	Fill, material only
	Relleno, solo material	m3
2	Transport fill, includes transportation and unloading at site
	Transporte de relleno, incluso transporte y descarga en sitio	m3
	Material & Transporation Total
	Total Material y Transporte

	Moving & Installing Fill
	Movimiento y Colocación de Relleno
3	Excavating
	Excavación	m3
4	Hauling, excavated or borrow material
	Transporte de material excavado o de préstamo	m3
5	Spread fill
	Extendido de relleno	m3
6	Backfill, 150 mm to 300 mm lifts
	Relleno, tongadas de 150 mm a 300 mm	m3
7	Soil testing, proctor compaction
	Ensayo de suelo, compactación Proctor	u
	Moving & Installing Fill Total
	Total Movimiento y Colocación de Relleno

	Rodent Barrier
	Barrera de Roedores
8	AISI 304 stainless steel mesh, 50x25x0.9 mm
	Malla de acero inoxidable AISI 304 50x25x0,9 mm	m2
	Rodent Barrier Total
	Total Barrera de Roedores

	Landscaping
	Jardinería
9	Seeding, irrigation, mowing and maintenance.
	Siembra, irrigación, corte y mantenimiento	m2
	Landscaping Total
	Total Jardinería

SUMMARY

RESUMEN

Material & Transporation Total

Total Material y Transporte

Moving & Installing Fill Total

Total Movimiento y Colocación de Relleno

Rodent Barrier Total

Total Barrera de Roedores

Landscaping Total

Total Jardinería

CLIN #3: FAC. 3997 BERM TOTAL

TOTAL CLIN #3: BERMA DE INSTALACION 3997

TOTAL MATERIAL COST

TOTAL LABOR COST

TOTAL OTHER DIRECT COST

TOTAL LINE COST

OVERHEAD

PROFIT

TOTAL PROJECT EUROS

PREPARED BY:

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

CLIN #4

CONSTRUCTION COST ESTIMATE BREAKDOWN
CONTRACTOR	ADDRESS

CONTRACT FOR (Work to be performed)						PROPOSED TOTAL CONTRACT PRICE
EDI CNS MSA BARRICADES / EDI CONSTRUIR BARRICADAS DE POLVORINES
PURCHASE REQUEST NUMBER			PROJECT NUMBER			WORK LOCATION
				QUUG 25-1002		MORÓN AIR BASE, SPAIN
		UNIT		MATERIAL COST			LABOR COST		OTHER	LINE
LIN	ITEM	OF							DIRECT	COST
NO.		MEAS.	QUANTI.	UNIT	TOTAL	MH/MD	AV.RAT	TOTAL	COST	TOTAL
	(1)	(2)	(3)	(4)	(5)	(6)	(7)	(8)	(9)	(10)
	CLIN #4: BLDG 1012 BERM
	CLIN #4: BERMA DE EDIFICIO 1012

CIVIL WORKS

OBRA CIVIL

	Material & Transporation
	Material y Transporte
1	Fill, material only
	Relleno, solo material	m3
2	Transport fill, includes transportation and unloading at site
	Transporte de relleno, incluso transporte y descarga en sitio	m3
	Material & Transporation Total
	Total Material y Transporte

	Moving & Installing Fill
	Movimiento y Colocación de Relleno
3	Excavating
	Excavación	m3
4	Hauling, excavated or borrow material
	Transporte de material excavado o de préstamo	m3
5	Spread fill
	Extendido de relleno	m3
6	Backfill, 150 mm to 300 mm lifts
	Relleno, tongadas de 150 mm a 300 mm	m3
7	Soil testing, proctor compaction
	Ensayo de suelo, compactación Proctor	u
	Moving & Installing Fill Total
	Total Movimiento y Colocación de Relleno

	Cut - Excavate & Haul Away
	Desmonte - Excavación y Retirada
8	Excavating
	Excavación	m3
9	Hauling, excavated or borrow material
	Transporte de material excavado o de préstamo	m3
	Cut - Excavate & Haul Away Total
	Total Desmonte - Excavación y Retirada

	Rodent Barrier
	Barrera de Roedores
10	AISI 304 stainless steel mesh, 50x25x0.9 mm
	Malla de acero inoxidable AISI 304 50x25x0,9 mm	m2
	Rodent Barrier Total
	Total Barrera de Roedores

	Landscaping
	Jardinería
11	Seeding, irrigation, mowing and maintenance.
	Siembra, irrigación, corte y mantenimiento	m2
	Landscaping Total
	Total Jardinería

	Footing
	Cimentación
12	Structural concrete HA30/B/20/XC2, including forms
	Hormigon estructural HA30/B/20/XC2, incluso encofrado	m3
13	Reinforcing steel B500SD
	Armadura B500SD	kg
14	Concrete admixture, air entraining agent
	Aditivo de hormigó, agente inclusor de aire	g
	Footing Total
	Total Cimentación

	Wall
	Muro
15	Structural concrete HA30/B/20/XC2, including forms
	Hormigon estructural HA30/B/20/XC2, incluso encofrado	m3
16	Reinforcing steel B500SD
	Armadura B500SD	kg
17	Concrete admixture, air entraining agent
	Aditivo de hormigón, agente inclusor de aire	g
	Wall Total
	Total Muro

	Drainage Pipe with Weepholes
	Tubería de drenaje con orificios de desagüe
18	PVC pipe 50 mm diameter, schedule 40, includes couplings 3 m OC and hangers 3 per 3 m
	Tubería de PVC de 50 mm de diámetro, calibre 40, incluye acoplamientos 3 m entre centros y colgadores 3 por 3 m	m
	Drainage Pipe with Weepholes Total
	Total Tubería de drenaje con orificios de desagüe

	Drainage Stone
	Piedra de Drenaje
19	Geotextile Fabric
	Tejido geotextil	m2
20	Borrow, select granular fill
	Préstamo, relleno granular seleccionado	m3
	Drainage Stone Total
	Total Piedra de Drenaje
	Civil Works Summary
	Resumen de Obra Civil
	Material & Transporation Total
	Total Material y Transporte
	Moving & Installing Fill Total
	Total Movimiento y Colocación de Relleno
	Cut - Excavate & Haul Away Total
	Total Desmonte - Excavación y Retirada
	Rodent Barrier Total
	Total Barrera de Roedores
	Landscaping Total
	Total Jardinería
	Footing Total
	Total Cimentación
	Wall Total
	Total Muro
	Drainage Pipe with Weepholes Total
	Total Tubería de drenaje con orificios de desagüe
	Drainage Stone Total
	Total Piedra de Drenaje
	Civil Works Total
	Total Obra Civil

ELECTRICAL WORKS

TRABAJOS ELÉCTRICOS

	Berm Electrical Line Diversion
	Desvío Línea Eléctrica en Berma
21	Demolition of existing UG line
	Demolición de línea enterrada existente	JOB
22	Low Voltage Cable Cold Shrink Rubber Splicing
	Empalmes retráctiles en frío de baja tensión	Ea
23	High voltage A1 type prefabricated manhole with cover
	Arqueta prefabricada tipo A1 alta tension con tapa	Ea
24	New LV underground ductbank and accessorires
	Nuevo banco conductos línea enterrada de BT y accesorios	Lm
25	Low voltage A1 type prefabricated manhole with cover
	Arqueta prefabricada tipo A1 baka tension con tapa	Ea
26	Copper cable 1x10 mm2 RV-K 0.6/1 kV
	Cable de cobre 1x10 mm2 RV-K 0.6/1 kV	Lm
27	Copper cable 1x16 mm2 RV-K 0.6/1 kV
	Cable de cobre 1x16 mm2 RV-K 0.6/1 kV	Lm
28	Copper cable 1x70 mm2 RV-K 0.6/1 kV
	Cable de cobre 1x70 mm2 RV-K 0.6/1 kV	Lm
29	Copper cable 2x(1x6 mm2) RV-K 1000V
	Cable de cobre 2x(1x6 mm2) RV K 1000V	Lm
30	Copper cable 3 G 6 mm2 RVFV 1000V
	Cable de cobre 3 G 6 mm2 RVFV 1000V	Lm
	Berm Electrical Line Diversion Total
	Total Desvío Línea Eléctrica en Berma

Electrical Works Summary

Resumen de Trabajos Eléctricos

Berm Electrical Line Diversion Total

Total Desvío Línea Eléctrica en Berma

Electrical Works Total

Total Trabajos Eléctricos

CLIN #4: BLDG 1012 BERM SUMMARY

RESUMEN CLIN #4: BERMA DE EDIFICIO 1012

Civil Works Total

Total Obra Civil

Electrical Works Total

Total Trabajos Eléctricos

CLIN #4: BLDG 1012 BERM TOTAL

TOTAL CLIN #4: BERMA DE EDIFICIO 1012

TOTAL MATERIAL COST

TOTAL LABOR COST

TOTAL OTHER DIRECT COST

TOTAL LINE COST

OVERHEAD

PROFIT

TOTAL PROJECT EUROS

PREPARED BY:

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

File details come from the government source that posted it. Updated Jun 18, 2025.