Attachment 4 total costbreakdown.xlsx
XLSX spreadsheet 19 KB Posted
- Attached to
- REPLACEMENT OF CEILINGS IN CHANCERY BUILDING
- Solicitation number
- 19SP5026Q0006
- Issued by
-
Department of State US Embassy Madrid
About this file
This is a total cost breakdown template for renovation work at the U.S. Embassy in Madrid, Spain, structured as a line-item pricing spreadsheet across three Contract Line Items (CLINs). The document establishes measurement-based pricing for ceiling replacement and related facility improvements, with the disclaimer that all measurements are estimates and offerors are responsible for their own measurements with no price adjustments permitted for measurement errors.
CLIN 1 addresses TSS Relocation and includes 12 line items totaling approximately 63 square meters and 20 LED screen units, covering ceiling demolition, removal of existing fixtures and furniture, installation of Armstrong Sahara 60x60 false ceiling systems with LED screens, wall painting (RAL 9010 washable plastic paint), and related miscellaneous work including waste management and safety. CLIN 2 encompasses larger-scale office renovation with 17 line items across 684 square meters of ceiling installation, 138 electrical light points, 300 linear meters of partition formation, 138 LED screen units, 321 square meters of wall smoothing and painting, door and baseboard installation (125 linear meters), and support services. CLIN 3 is a smaller-scope renovation with 17 comparable line items including 30 square meters of ceiling installation, 15 electrical adaptations, 30 linear meters of partitions, 15 LED screen units, 70 square meters of wall finishing, and 70 linear meters of baseboard installation. All three CLINs include identical supporting activities for furniture removal/relocation, waste management, safety and security, and miscellaneous work.
View the file
Other files
| File | Type | Posted |
|---|---|---|
| Attachment 6 Technical data.pdf | ||
| INVITATION LETTER 19SP5026Q0006.pdf | ||
| Solicitation 19SP5026Q0006.docx | DOCX document | |
| Attachment 7 Structural report.pdf | ||
| Attachment 8 Drawings.pdf | ||
| Attachment 5 STATEMENT OF WORK.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
Text version
Sheet1
| All measurements included herein are estimates. Each Offeror is responsible for taking its own measurements. No adjustment in |
| price shall be made due to errors in Offeror's measurements. |
| Presupuesto | |||||
| Código | Ud | Item | Mes | CanPres | Pres |
| CLIN 1 : TSS RELOCATION | |||||
| 1.01 | ud | Cover of all area | 63 | ||
| 1.02 | ud | Demolition of false ceiling with plaster including disconnection and removal of existing screen-type luminaires, PCI , exhaust grills. | 63 | ||
| 1.03 | pa | Removal of those installation that affected the area of working and installation one finished. | 1 | ||
| 1.04 | pa | Removal furniture | 1 | ||
| 1.05 | m2 | Removal and post installation of false ceiling type Armstrong Sahara 60x60 cm or similar Auxiliary anchors included. Fully assembled. | 63 | ||
| 1.06 | ud | Installation of LED screens 60x60 series according to the technical specifications provided by the Embassy in false ceiling type Armstrong 60x60. | 20 | ||
| 1.07 | m2 | Supply and application of 2 coats of plastic paint washable on the vertical walls inside the offices. RAL 9010. | 112 | ||
| 1.08 | pa | Removal and relocation of heavy furniture inside the office itself, in order to smooth and paint. Includes protection. | 1 | ||
| 1.09 | PA | Reinstallation of installation disconnected | 1 | ||
| 1.1 | pa | Waste mangement | 1 | ||
| 1.11 | pa | Safety and security | 1 | ||
| 1.12 | pa | Miscellaneous | 1 | ||
| CLIN2 | |||||
| 1.01 | ud | Cover of all area | 63 | ||
| 1.02 | pa | Removal of those installation that affected the area of working and installation one finished. | 1 | ||
| 1.03 | pa | Removal furniture | 1 | ||
| 1.04 | pa | Removal baseboard and doors | 1 | ||
| 1.05 | m2 | Supply and installation of false ceiling type Armstrong Sahara 60x60 cm or similar Auxiliary anchors included. Fully assembled. | 684 | ||
| 1.06 | ud | Adapt the current electrical installation to double the current points of light. | 138 | ||
| 1.07 | ml | Formation of partition of h=40 cm in false ceiling type Armstrong 60x60 Sahara or similar. | 300 | ||
| 1.08 | ud | Supply and installation of LED screens 60x60 series according to the technical specifications provided by the Embassy in false ceiling type Armstrong 60x60. | 138 | ||
| 1.09 | ml | Creation of masonry ruts to hide the current installations. Includes demolition, removal of debris, and plastering prior to painting work | 100 | ||
| 1.1 | m2 | Smoothing of the vertical walls inside the offices. | 321 | ||
| 1.11 | m2 | Supply and application of 2 coats of plastic paint washable on the vertical walls inside the offices. RAL 9010. | 321 | ||
| 1.12 | m2 | Supply and installation of new doors | 16 | ||
| 1.13 | ml | Supply and installation baseboard | 125 | ||
| 1.14 | pa | Removal and relocation of heavy furniture inside the office itself, in order to smooth and paint. Includes protection. | 1 | ||
| 1.15 | pa | Waste mangement | 1 | ||
| 1.16 | pa | Safety and security | 1 | ||
| 1.17 | pa | Miscellaneous | 1 | ||
| CLIN3 | |||||
| 1.01 | ud | Cover of all area | 63 | ||
| 1.02 | ud | Demolition of false ceiling with plaster including disconnection and removal of existing screen-type luminaires, PCI , exhaust grills. | 30 | ||
| 1.03 | pa | Removal of those installation that affected the area of working and installation one finished. | 1 | ||
| 1.04 | pa | Removal furniture | 1 | ||
| 1.05 | pa | Removal baseboard and doors | 1 | ||
| 1.06 | m2 | Supply and installation of false ceiling type Armstrong Sahara 60x60 cm or similar Auxiliary anchors included. Fully assembled. | 30 | ||
| 1.07 | ud | Adapt the current electrical installation to double the current points of light. | 15 | ||
| 1.08 | ml | Formation of partition of h=40 cm in false ceiling type Armstrong 60x60 Sahara or similar. | 30 | ||
| 1.09 | ud | Supply and installation of LED screens 60x60 series according to the technical specifications provided by the Embassy in false ceiling type Armstrong 60x60. | 15 | ||
| 1.1 | ml | Creation of masonry ruts to hide the current installations. Includes demolition, removal of debris, and plastering prior to painting work | 30 | ||
| 1.11 | m2 | Smoothing of the vertical walls inside the offices. | 70 | ||
| 1.12 | m2 | Supply and application of 2 coats of plastic paint washable on the vertical walls inside the offices. RAL 9010. | 70 | ||
| 1.13 | ml | Supply and installation baseboard | 70 | ||
| 1.14 | pa | Removal and relocation of heavy furniture inside the office itself, in order to smooth and paint. Includes protection. | 1 | ||
| 1.15 | pa | Waste mangement | 1 | ||
| 1.16 | pa | Safety and security | 1 | ||
| 1.17 | pa | Miscellaneous | 1 |
File details come from the government source that posted it. Updated .