Attachment 4 Seed Project Renovate Meeting Hall Bldg. 105 - Blank Cost Estimate (Price Worksheet)__NA __Dated 4 Feb 2021.xlsx
XLSX spreadsheet 58 KB Posted
- Solicitation number
- FA557521R0004
About this file
This document provides a cost estimate breakdown for the renovation of Meeting Hall B105 at Moron Air Base in Spain. The cost estimate includes line items for design services, architectural repair works, mechanical repair works, electrical repair works, and a summary. Design services are estimated at 35%, 65%, 95%, and 100% completion. Architectural repair works include items for the building superstructure, roofing, interiors, interior finishes, and selective demolition. Mechanical repair works cover HVAC, plumbing, and related systems. Electrical repair works include electrical service and distribution, lighting, and special systems. The total estimated costs include amounts for materials, labor, other direct costs, overhead, and profit. The cost estimate will be applied to any future modifications of the renovation work.
View the file
Other files
Show all 34
On GovTribe
Work with this file
- Download the original file
- Contacts named in this file
- Similar government files
- Ask GovTribe AI about this file
Text version
DSN (KTR)
| CONSTRUCTION COST ESTIMATE BREAKDOWN | |
| CONTRACTOR | ADDRESS |
| CONTRACT FOR (Work to be performed) | PROPOSED TOTAL CONTRACT PRICE | |||||||||
| RENOVATE MEETING HALL, B105 (DESING SERVICES) | ||||||||||
| PURCHASE REQUEST NUMBER | PROJECT NUMBER | WORK LOCATION | ||||||||
| QUUG 06-1003 | 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) | |
| DESIGN SERVICES | ||||||||||
| SERVICIOS DE REDACCIÓN DE PROYECTO | ||||||||||
| 1 | 35% Design Submission | |||||||||
| Presentación del Diseño al 35% | Ea | |||||||||
| 2 | 65% Design Submission | |||||||||
| Presentación del Diseño al 65% | Ea | |||||||||
| 3 | 95% Design Submission | |||||||||
| Presentación del Diseño al 95% | Ea | |||||||||
| 4 | 100% Design Submission | |||||||||
| Presentación del Diseño al 100% | Ea | |||||||||
| DESIGN SERVICES TOTAL | ||||||||||
| TOTAL SERVICIOS DE REDACCIÓN DE PROYECTO |
TOTAL MATERIAL COSTS
TOTAL LABOR COSTS
TOTAL OTHER DIRECT COSTS
TOTAL DIRECT COSTS
OVERHEAD %
SUBTOTAL
PROFIT %
TOTAL PROJECT EUROS (DESING SERVICES)
DATE: FIRM NAME:
| TITLE: |
| BY: |
These costs and overhead and profit percentages will be applied in any possible future modifications
&"Times New Roman,Regular"Page &P of &N
BASIC PACKAGE (REPAIR) KTR
| CONSTRUCTION COST ESTIMATE BREAKDOWN | |
| CONTRACTOR | ADDRESS |
| CONTRACT FOR (Work to be performed) | PROPOSED TOTAL CONTRACT PRICE | |||||||||
| RENOVATE MEETING HALL, B105 (BASIC PACKAGE - REPAIR) | ||||||||||
| PURCHASE REQUEST NUMBER | PROJECT NUMBER | WORK LOCATION | ||||||||
| QUUG 06-1003 | 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) | |
| BLDG #105 | ||||||||||
| EDIF #105 | ||||||||||
| ARCHITECTURAL REPAIR WORKS | ||||||||||
| TRABAJOS DE REPARACIÓN DE ARQUITECTURA | ||||||||||
| B10 SUPERSTRUCTURE | ||||||||||
| B10 SUPERESTRUCTURA | ||||||||||
| B2010 EXTERIOR WALLS | ||||||||||
| B2010 MUROS EXTERIORES | ||||||||||
| 1 | B201001 Exterior Skin | |||||||||
| B201001 Revestimientos exteriores | JOB | |||||||||
| 2 | B201002 Exterior Louvers and Screens | |||||||||
| B201002 Rejillas y pantallas exteriores | JOB | |||||||||
| B2020 EXTERIOR WINDOWS | ||||||||||
| B2020 VENTANAS EXTERIORES | ||||||||||
| 3 | B203001 AT/FP windows | |||||||||
| B203001 AT/FP Ventanas | JOB | |||||||||
| B2030 EXTERIOR PERSONEL DOORS | ||||||||||
| B2030 PUERTAS DE PASO EXTERIORES | ||||||||||
| 4 | B203002 Solid Doors | |||||||||
| B203002 Puertas Solidas | JOB | |||||||||
| B2040 EXTERIOR SPECIALTY DOORS | ||||||||||
| B2040 PUERTAS EXTERIORES ESPECIALES | ||||||||||
| 5 | B204003 Blast Resistant Doors | |||||||||
| B204003 Puertas Resistentes a la explosión | JOB | |||||||||
| TOTAL B10 SUPERSTRUCTURE | ||||||||||
| TOTAL B10 SUPERSESTRUCTURA |
| B30 ROOFING | ||
| B30 CUBIERTAS | ||
| B3010 ROOFING | ||
| B3010 CUBIERTAS | ||
| 6 | B3010001 Roof Covering | |
| B301001 Sistema de Cubrición | JOB | |
| 7 | B301002 Roof Insulation and Fill | |
| B301002 Aislamiento y formación de pendiente | JOB | |
| 8 | B301004 Flashing and Trim | |
| B301004 Rematería | JOB | |
| 9 | B301005 Roof Opening and Supports | |
| B301005 Huecos en cubierta | JOB | |
| 10 | B301006 Gutters and Downspouts | |
| B301006 Canalones y bajantes | JOB | |
| 11 | B301099 Other Roofing (Fall Arresting System) | |
| B301099 Otros elementos Cubierta (Sistema anticaidas) | JOB | |
| TOTAL B30 ROOFING | ||
| TOTAL B30 CUBIERTAS |
| C10 INTERIORS | ||
| C10 INTERIORES | ||
| C1010 PARTITIONS | ||
| C1010 PARTICONES | ||
| 12 | C1010001 Fixed Partitions | |
| C1010001 Particiones fijas | JOB | |
| C1020 INTERIOR PERSONNEL DOORS | ||
| C1020 PUERTAS DE PASO INTERIORES | ||
| 13 | C102001 Standard Interior Doors | |
| C102001 Pertas interiores estandards | JOB | |
| 14 | C102003 Fire Doors | |
| C102003 Pertas ignifugas | JOB | |
| C1040 SPECIALTIES | ||
| C1040 ESPECIALIDADES | ||
| 15 | C104001 Compartments, Cubicles & Toilett Partitions | |
| C104001 Compartimentacion, Cubículos y particiones de Baños. | JOB | |
| 16 | C104002 Toilet & Bath Accessories | |
| C104002 Accesorios de Aseos y Baños | JOB | |
| 17 | C104004 Identifying Devices | |
| C104004 Elementos de identificación | JOB | |
| 18 | C104006 Shelving | |
| C104006 Estantes | JOB | |
| C1050 CASEWORK | ||
| C1050 CARPINTERIA | ||
| 19 | C105001 Counters | |
| C105001 Encimeras | JOB | |
| 20 | C105003 Closets | |
| C105003 Armarios | JOB | |
| TOTAL C10 INTERIORS | ||
| TOTAL INTERIORES |
| C30 INTERIOR FINISHES | ||
| C30 AVCABADOS INTERIORES | ||
| C3010 WALL FINISHES | ||
| C3010 ACABADOS EN PARAMENTOS | ||
| 21 | C301002 Plaster Wall Finishes | |
| C301002 Enlucidos en paredes | JOB | |
| 22 | C301004 Tile & Terrazzo Wall Finishes | |
| C301004 Alicatados y aplacados en paramentos | JOB | |
| 23 | C301005 Painting to Wall | |
| C301005 Pintura en paramentos | JOB | |
| 24 | C301007 Acoustical Tiles & Panels to Walls | |
| C301007 Placas y panels acústicos en paredes | JOB | |
| C3020 FLOORING AND FLOOR FINISHES | ||
| C3020 SOLADOS Y ACABADOS DE SUELOS | ||
| 25 | C302001 Tile Floor Finishes | |
| C302001 Acabado enlosado en suelos | JOB | |
| 26 | C3020003 Wood Flooring | |
| C3020 Suelos de madera | JOB | |
| 27 | C3020004 Resilient Flooring | |
| C3020004 Suelos Resistentes | JOB | |
| 28 | C302008 Painted & Stained Floors | |
| C3020008 Suelos pintados y teñidos | JOB | |
| C3030 CEILING & CEILING FINISHES | ||
| C3030 TECHOS Y ACABADOS DE TECHOS | ||
| 29 | C303002 Gypsum Wallboard Ceiling Finishes | |
| C303002 Techos continuos de placas de yeso | JOB | |
| 30 | C303004 Acoustical Ceiling Tiles & Panels | |
| C303004 Techos de placas y paneles acústicos | JOB | |
| 31 | C303006 Painted & Stained Ceiling | |
| C303006 Techos pintados y teñidos | JOB | |
| TOTAL C30 INTERIOR FINISHES | ||
| TOTAL C30 ACABADOS INTERIORES |
| F20 SELECTIVE BUILDING DEMOLITION | ||
| F20 DEMOLICION SELECTIVA DE EDIFICIO | ||
| F2010 NON-HAZARDOUS SELECTIVE BULIDING DEMOLITION | ||
| F2010 DEMOLICION SELECTIVA EDIF NO PELIGROSA | ||
| 32 | F201002 Exterior closure | |
| F201002 Cerramiento exteriores | JOB | |
| 33 | F2021003 Roofing | |
| F2021003 Cubiertas | JOB | |
| 34 | F201004 Interior Construction & Finishes | |
| F201004 Construcciones interiores y Acabados | JOB | |
| 35 | F201006 Mechanical System | |
| F201006 Sistemas Mecánicos | JOB | |
| 36 | F201007 Electrical System | |
| F201007 Sistemas eléctricos | JOB | |
| F2020 HAZARDOUS SELECTIVE BUILDING DEMOLITION | ||
| F2020 DEMOLICION SELECTIVAS DE MATERIAL PELIGROSO | ||
| 37 | F202099 Asbestos Containing Material Removal | |
| F202099 Eliminación de material que contiene amianto | JOB | |
| TOTAL F20 SELECTIVE BUILDING DEMOLITION | ||
| TOTAL F20 DEMOLICION SELECTIVA DE EDIFICIO |
| TOTAL ARCHITECTURAL REPAIR WORKS |
| TOTAL TRABAJOS DE REPARACIÓN DE ARQUITECTURA |
| MECHANICAL REPAIR WORKS | ||
| TRABAJOS DE REPARACIÓN MECÁNICOS | ||
| 38 | D30 Renovate HVAC systems | |
| D30 Renovar sistemas de ventilación, calefacción y aire acondicionado | JOB | |
| 39 | D30 Provide access for HVAC equipment maintenance | |
| D30 Acceso para mantenimiento de equipos HVAC | JOB | |
| 40 | D301006 Install Domestic Hot water System | |
| D301006 Instalar sistema de agua caliente sanitaria | JOB | |
| 41 | D2010 Replace plumbing fixtures and toilet accessories | |
| D2010 Reemplazar aparatos sanitarios y accesorios de aseo | JOB | |
| 42 | D2020 Install interior plumbing system | |
| D2020 Instalación fontanería interior | JOB | |
| 43 | D2030 Install interior sewer system for toilets | |
| D2030 Saneamiento interior para aseos | JOB | |
| 44 | G3010 Exterior Underground Water Lines | |
| G3010 Líneas exteriores de agua enterradas | JOB | |
| 45 | G3020 Exterior Underground Sewer Lines and Manholes | |
| G3020 Líneas exteriores de saneamiento enterradas y arquetas | JOB | |
| 46 | F2010 Demolition and Disposal of Mechanical Installations | |
| F2010 Demolición y gestión instalaciones mecánicas | JOB | |
| TOTAL MECHANICAL REPAIR WORKS | ||
| TOTAL TRABAJOS DE REPARACIÓN MECÁNICOS |
| ELECTRICAL REPAIR WORKS | ||
| TRABAJOS DE REPARACIÓN ELECTRICOS | ||
| 47 | D5010 Electrical Service & Distribution | |
| D5010 Acometida y Distribución Eléctricas | JOB | |
| 48 | D5020 Lighting & Branch Wiring | |
| D5020 Cableado de Derivación e Iluminación | JOB | |
| 49 | D5090 Special Electrical Systems | |
| D5090 Sistemas Eléctrcicos Especiales | JOB | |
| TOTAL ELECTRICAL REPAIR WORKS | ||
| TOTAL TRABAJOS DE REPARACIÓN ELÉCTRICOS |
| MISCELLANEOUS | ||
| VARIOS | ||
| 50 | Repair Elements Affected by the Project Execution | |
| Reparar elementos afectados por la ejecución del proyecto | JOB | |
| TOTAL MISCELLANEOUS | ||
| TOTAL VARIOS |
| WORK SUMMARY |
| RESUMEN TRABAJOS |
| TOTAL ARCHITECTURAL REPAIR WORKS |
| TOTAL TRABAJOS DE REPARACIÓN DE ARQUITECTURA |
| TOTAL MECHANICAL REPAIR WORKS |
| TOTAL TRABAJOS DE REPARACIÓN MECÁNICOS |
| TOTAL ELECTRICAL REPAIR WORKS |
| TOTAL TRABAJOS DE REPARACIÓN ELÉCTRICOS |
| Miscellaneous |
| Varios |
| GRAND TOTAL |
| GRAN TOTAL |
TOTAL MATERIAL COSTS
TOTAL LABOR COSTS
TOTAL OTHER DIRECT COSTS
TOTAL DIRECT COSTS
OVERHEAD %
SUBTOTAL
PROFIT %
| TOTAL PROJECT EUROS (BASIC PKG-REPAIR) | |
| euros |
DATE: FIRM NAME:
| TITLE: |
| BY: |
These costs and overhead and profit percentages will be applied in any possible future modifications
BASIC PACKAGE (RENOVATION) KTR
| CONSTRUCTION COST ESTIMATE BREAKDOWN | |
| CONTRACTOR | ADDRESS |
| CONTRACT FOR (Work to be performed) | PROPOSED TOTAL CONTRACT PRICE | |||||||||
| RENOVATE MEETING HALL, B105 (BASIC PACKAGE - RENOVATION) | ||||||||||
| PURCHASE REQUEST NUMBER | PROJECT NUMBER | WORK LOCATION | ||||||||
| QUUG 06-1003 | 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) | |
| BLDG #105 | ||||||||||
| EDIF #105 | ||||||||||
| MECHANICAL RENOVATION WORKS | ||||||||||
| TRABAJOS DE RENOVACIÓN MECÁNICOS | ||||||||||
| 1 | D4020 Fire Suppression System | |||||||||
| D4020 Sistema de extinción de incendios | JOB | |||||||||
| TOTAL MECHANICAL RENOVATION WORKS | ||||||||||
| TOTAL TRABAJOS DE RENOVACIÓN MECÁNICOS |
| ELECTRICAL RENOVATION WORKS | ||
| TRABAJOS DE RENOVACIÓN ELECTRICOS | ||
| 2 | D5030 Communication, Security & Alarm Systems | |
| D5030 Sistemas de Comunicaciiones, Seguridad y Alarma | JOB | |
| TOTAL ELECTRICAL RENOVATION WORKS | ||
| TOTAL TRABAJOS DE RENOVACIÓN ELÉCTRICOS |
| WORK SUMMARY |
| RESUMEN TRABAJOS |
| TOTAL MECHANICAL RENOVATION WORKS |
| TOTAL TRABAJOS DE RENOVACIÓN MECÁNICOS |
| TOTAL ELECTRICAL RENOVATION WORKS |
| TOTAL TRABAJOS DE RENOVACIÓN ELÉCTRICOS |
| GRAND TOTAL |
| GRAN TOTAL |
TOTAL MATERIAL COSTS
TOTAL LABOR COSTS
TOTAL OTHER DIRECT COSTS
TOTAL DIRECT COSTS
OVERHEAD %
SUBTOTAL
PROFIT %
TOTAL PROJECT EUROS (BASIC PKG-RENOV)
DATE: FIRM NAME:
| TITLE: |
| BY: |
| TITLE: MECHANICAL ENGINEER | TITLE: ELECTRICAL ENGINEER |
| BY: JOSÉ MARÍA ZUMÁRRAGA CARMONA | BY: MANUEL CÓRDOBA GARCÍA |
These costs and overhead and profit percentages will be applied in any possible future modifications
SUMMARY (KTR)
| CONSTRUCTION COST ESTIMATE BREAKDOWN | |
| CONTRACTOR | ADDRESS |
| CONTRACT FOR (Work to be performed) | PROPOSED TOTAL CONTRACT PRICE | |||||||||
| RENOVATE MEETING HALL, B105 (SUMMARY) | ||||||||||
| PURCHASE REQUEST NUMBER | PROJECT NUMBER | WORK LOCATION | ||||||||
| QUUG 06-1003 | 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) | |
| SUMMARY | ||||||||||
| RESUMEN | ||||||||||
| 1 | DESIGN SERVICES TOTAL | |||||||||
| TOTAL SERVICIOS DE REDACCIÓN DE PROYECTO | ||||||||||
| 2 | BASIC PACKAGE (REPAIRS) TOTAL | |||||||||
| TOTAL PAQUETE BASICO (REPARACIONES) | ||||||||||
| 3 | BASIC PACKAGE (RENOVATION) TOTAL | |||||||||
| TOTAL PAQUETE BASICO (RENOVACIONES) | ||||||||||
| SUMMARY TOTAL | ||||||||||
| TOTAL RESUMEN |
TOTAL MATERIAL COSTS
TOTAL LABOR COSTS
TOTAL OTHER DIRECT COSTS
TOTAL DIRECT COSTS
OVERHEAD %
SUBTOTAL
PROFIT %
TOTAL PROJECT EUROS (SUMMARY)
DATE: FIRM NAME:
| TITLE: |
| 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 .