Attachment 6 QUUG 23-1017 CCE blank.xlsx

XLSX spreadsheet 59 KB Posted

Attached to
RPR Transformers Substations, Multi Federal contract opportunity
Solicitation number
FA557525B0002
Issued by
Department of the Air Force United States Air Forces in Europe - Air Forces Africa

About this file

This document is a Construction Cost Estimate Breakdown for the RPR Transformers Substations Multi project at Moron Air Base, Spain, prepared by Kellogg Brown & Root. The solicitation (FA557525B0002) covers three Contract Line Item Numbers (CLINs): CLIN #1 Basic Package for Building #1536, CLIN #2 Additive #1 for Building #1551 and Wells, and CLIN #3 Additive #2 for North and South BAK12 transformer locations.

The project involves electrical infrastructure upgrades, including transformer vault installations, demolition of existing transformers, civil works, and underground electrical line work. The estimated project value ranges between $500,000 and $1,000,000. Key dates include a pre-proposal conference on 5 June 2025, question submission deadline of 20 June 2025, and bid submission deadline of 30 June 2025. The solicitation is restricted to local Spanish sources authorized to execute government works, with a bid acceptance period valid through 31 December 2025. The project is being conducted by the Department of the Air Force, United States Air Forces in Europe - Air Forces Africa.

View the file

Other files for this federal contract opportunity

Other files attached to RPR Transformers Substations, Multi, newest first.
File Type Posted
Questions and Answers - Transformers.pdf PDF
Concept drawings Rev1.pdf PDF
Attachment 1a Specifications (Eng)- Transformers Multi.PDF PDF
Attachment 5 Schedule of Material Submittals.xlsx XLSX spreadsheet
Attachment 8 DataSheets compilation.pdf PDF
Attachment 3 QUUG 23-1017 Concept drawings.pdf PDF
Attachment 4 Record Drawings.pdf PDF
Attachment 7 Underground dist switchgear Specs.pdf PDF
Solicitation - FA557525B0002.pdf PDF
Attachment 1b Specifications (Esp)- Transformers Multi.PDF PDF
Attachment 2 Photos.pdf PDF
Show all 11

On GovTribe

Work with this file on GovTribe

  • Download the original file
  • Contacts named in this file
  • Similar government files
  • Ask GovTribe AI about this file

Text version

SUMMARY

CONSTRUCTION COST ESTIMATE BREAKDOWN
CONTRACTORADDRESS
CONTRACT FOR (Work to be performed)
RPR, Transformers Substations, MULTI
PURCHASE REQUEST NUMBERPROJECT NUMBERWORK LOCATION
QUUG 23-1017MORÓN AIR BASE, SPAIN
ITEMTOTAL PROJECT COST (Eur)
(1)
SUMMARY

RESUMEN

CLIN #1: BASIC PACKAGE CLIN #1 - Bldg #1536 CLIN #1: PAQUETE BÁSICO CLIN #1 - Edificio #1536

TOTAL PROJECT COST OF BASIC PACKAGE INCLUDING OVERHEAD AND PROFIT

COSTE TOTAL DEL PROYECTO DE PAQUETE BÁSICO INCLUYENDO GASTOS GENERALES Y BENEFICIO

TOTAL CLIN #1: BASIC PACKAGE
TOTAL CLIN #1: PAQUETE BÁSICO0.00

CLIN #2 ADDITIVE #1- Bldg #1551 & Wells CLIN #2: Additivo #1- Edificio #1551 & Pozos

TOTAL PROJECT COST OF BASIC PACKAGE INCLUDING OVERHEAD AND PROFIT
COSTE TOTAL DEL PROYECTO DE PAQUETE BÁSICO INCLUYENDO GASTOS GENERALES Y BENEFICIO0.00
TOTAL CLIN #2 ADDITIVE #1- Bldg #1551 & Wells

TOTAL CLIN #2: Additivo #1- Edificio #1551 & Pozos

CLIN #3: ADDITIVE #2 North & South BAK12.

CLIN #3: ADITIVO #2 BAK 12 Norte y Sur.

TOTAL PROJECT COST OF BASIC PACKAGE INCLUDING OVERHEAD AND PROFIT
COSTE TOTAL DEL PROYECTO DE PAQUETE BÁSICO INCLUYENDO GASTOS GENERALES Y BENEFICIO0.00
TOTAL CLIN #3: ADDITIVE #2 North & South BAK12.

TOTAL CLIN #3: ADITIVO #2 BAK 12 Norte y Sur.

TOTAL AMOUNT (€)
IMPORTE TOTAL (€)€ - 0
TOTAL AMOUNT ($)
IMPORTE TOTAL ($)$ - 0

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

CLIN #1 BASIC PACKAGE

CONSTRUCTION COST ESTIMATE BREAKDOWN
CONTRACTORADDRESS
GOVERNMENT ESTIMATEMORÓN AIR BASE, SPAIN
CONTRACT FOR (Work to be performed)PROPOSED TOTAL CONTRACT PRICE
RPR, Transformers Substations, MULTICLIN #1 BASIC PACKAGE Bldg #15360.00 €$0.00
PURCHASE REQUEST NUMBERPROJECT NUMBERWORK LOCATION
QUUG 23-1017MORÓN AIR BASE, SPAIN
UNITMATERIAL COSTLABOR COSTSOTHER
LINITEMOFDIRECTLINE
NO.MEAS.QUANTI.UNITTOTALMH/MDAV.RATTOTALCOSTSTOTAL
(1)(2)(3)(4)(5)(6)(7)(8)(9)(10)
INITIAL SUBMITTALS

SUBMITTALS INICIALES

1Initial Submittals preparation and delivery
Preparacion y entrega de submittals iniciales1
DEMOLITION WORKS
TRABAJOS DE DEMOLICIÓN
2Remove and dispose off fenced transformer of Bldg #1536
Eliminar y transportar a vertedero transformador vallado del edificio #1536JOB
3Electrical demolition and disposal to authorized dump site
Demolición eléctrica y transporte a vertedero autorizadoJOB
STANDARD DEMOLITION WORKS TOTAL
TOTAL TRABAJOS DE DEMOLICIÓN ESTÁNDAR
CIVIL WORKS
TRABAJOS DE CIVIL
4Levelling of the area
Nivelación de la zonaCM
5Excavation for new utility vault, inc. sand bed
Excavaciónm para nuevo centro de transformación, con lecho de arenaCM
6Backfill and compaction
Relleno y compactaciónCM
7Install pre-manufactured building 3.22 x 2.50 m
Instalación edificio prefabricado 3.22 x 2.50 mEa
8Turf seeding
Siembra de céspedSm
CIVIL WORKS TOTAL
TOTAL TRABAJOS DE CIVIL0.000.000.000.00
ELECTRICAL WORKS
TRABAJOS DE ELECTRICIDAD
New Transformer Vault, Bldg #1536
Nuevo Centro de Transformación, Edif #1536
9Re-install HV Cable & Install New High Voltage Cable Terminals Indoors.
Reinstalar cables de media tensión e Instalación de Terminales para Cable Alta Tensión Uso Interior.Ea
10Line Cabinet SM AirSet-IM
Celda de Línea SM AirSet-IMEa
11Install transformer Protection Cabinet SM AirSet-QM
Instalar celda de Proteccion Transformador SM AirSet-QMEa
12Install transformer 12470/208V, 75 KVA 60 Hz Dyn11
Instalar transformador 12470/208V, 75 KVA 60 Hz Dyn11Ea
13HV cable jumpers between HV cabinet and transformers.
Puentes de media tension entre Celdas M.T y transformador.Ea
14Life Saving Kit
Kit de SeguridadEa
15Copper cable 1x95 mm2 RZ1-K (AS) 0.6/1 kV
Cable de cobre 1x95 mm2 RZ1-K (AS) 0.6/1 kVLm
16Copper cable 1x4 mm2 H07V-K (AS) 450/750V
Cable de cobre 1x4 mm2 H07V-K (AS) 450/750VLm
173/4" RMC including couplings & accessories
Conducto rígido acero galv. 3/4", incluso manguitos y accesoriosLm
18Main distribution panelboard MDP
Cuadro de distribución principal MDPEa
19Weatherproof lighting fixture 32W (+10% spares)
Luminaria estanca 32 W (+10% recambio)Ls
20LED floodlighting fixture (+10% spares)
Proyectores LED (+10% recambio)Ea
21Ligthing emergency kit
Kit de alumbrado de emergencia.Ea
22Grounding system
Sistema de puesta a tierraLs
23Receptacle & toggle switch with conduit and wiring
Enchufe e interruptor con cableado y conductoEa
New Transformer Vault, Bldg #1536.
Total Nuevo Centro de Transformación, Edif #1536.0.000.000.000.00
New UG lines
Nuevas líneas enterradas
24High voltage A1 type prefabricated manhole with cover D-400.
Arqueta prefabricada tipo A1 alta tension con tapa D-400.Ea
25Copper cable 1x95 mm2 RZ1-K (AS) 0.6/1 kV
Cable de cobre 1x95 mm2 RZ1-K (AS) 0.6/1 kVLm
New UG lines Total
Total Nuevas líneas enterradas0.000.000.000.00
ELECTRICAL WORKS TOTAL
TOTAL TRABAJOS DE ELECTRICIDAD0.000.000.000.00

FINAL SUBMITTALS

SUBMITTALS FINALES

26 Final Submittals preparation and delivery Preparacion y entrega de submittals finales

WORK SUMMARY
RESUMEN TRABAJOS
INITIAL SUBMITTALS
SUBMITTALS INICIALES0.000.00
DEMOLITION WORKS
TRABAJOS DE DEMOLICIÓN0.000.000.000.00
CIVIL WORKS
TRABAJOS DE CIVIL0.000.000.000.00
ELECTRICAL WORKS
TRABAJOS DE ELECTRICIDAD0.000.000.000.00
FINAL SUBMITTALS
SUBMITTALS FINALES0.000.00
GRAND TOTAL
GRAN TOTAL0.000.000.000.00

TOTAL MATERIAL COSTS 0.00

TOTAL LABOR COSTS 0.00

TOTAL OTHER DIRECT COSTS 0.00

TOTAL DIRECT COSTS 0.00

OVERHEAD 15.00% 0.00

SUBTOTAL 0.00

PROFIT 10.00% 0.00

TOTAL PROJECT EUROS0.00
$10.9249euros
TOTAL PROJECT US$0.00

DATE: 7 February 2025 FIRM NAME: KELLOG BROWN & ROOT.

TITLE: ELECTRICAL ENGINEER BY: LUIS RODRíGUEZ LóPEZ

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

&"Times New Roman,Regular"INDEPENDENT GOVERNMENT ESTIMATE &"Times New Roman,Bold"FOR OFFICIAL USE ONLY &"Times New Roman,Regular"Page &P of &N

CLIN #2 Additive #1

CONSTRUCTION COST ESTIMATE BREAKDOWN
CONTRACTORADDRESS
GOVERNMENT ESTIMATEMORÓN AIR BASE, SPAIN
CONTRACT FOR (Work to be performed)PROPOSED TOTAL CONTRACT PRICE
RPR, Transformers Substations, MULTICLIN #2 ADDITIVE #1- Bldg #1551 & Wells0.00 €$0.00
PURCHASE REQUEST NUMBERPROJECT NUMBERWORK LOCATION
QUUG 23-1017MORÓN AIR BASE, SPAIN
UNITMATERIAL COSTLABOR COSTSOTHER
LINITEMOFDIRECTLINE
NO.MEAS.QUANTI.UNITTOTALMH/MDAV.RATTOTALCOSTSTOTAL
(1)(2)(3)(4)(5)(6)(7)(8)(9)(10)
DEMOLITION WORKS
TRABAJOS DE DEMOLICIÓN
1Remove and dispose off fenced transformer of Bldg #1551 & Wells
Eliminar y transportar a vertedero transformador vallado del edificio #1551 y de los pozos.JOB
2Electrical demolition and disposal to authorized dump site
Demolición eléctrica y transporte a vertedero autorizadoJOB
3Recovery of wells & Bldg #1551 HV cables.
Recuperacion de cables de alta tension de los pozos y edificio #1551JOB
STANDARD DEMOLITION WORKS TOTAL
TOTAL TRABAJOS DE DEMOLICIÓN ESTÁNDAR0.000.000.000.00
CIVIL WORKS
TRABAJOS DE CIVIL
3Levelling of the area
Nivelación de la zonaCM
4Excavation for new utility vault, inc. sand bed
Excavaciónm para nuevo centro de transformación, con lecho de arenaCM
5Backfill and compaction
Relleno y compactaciónCM
6Install pre-manufactured building 3.22 x 2.50 m
Instalación edificio prefabricado 3.22 x 2.50 mEa
7Turf seeding
Siembra de céspedSm
CIVIL WORKS TOTAL
TOTAL TRABAJOS DE CIVIL0.000.000.000.00
ELECTRICAL WORKS
TRABAJOS DE ELECTRICIDAD
New Transformer Vault, Bldg #1551
Nuevo Centro de Transformación, Edif #1551
8Re-install HV Cable & Install New High Voltage Cable Terminals Indoors.
Reinstalar cables de media tension e Instalacion de Terminales para Cable Alta Tensión Uso Interior.Ea
9Line Cabinet SM AirSet-IM
Celda de Línea SM AirSet-IMEa
10Install transformer Protection Cabinet SM AirSet-QM
Instalar celda de Proteccion Transformador SM AirSet-QMEa
11Install transformer 12470/208V, 50 KVA 60 Hz Dyn11
Instalar transformador 12470/208V, 50 KVA 60 Hz Dyn11Ea
12HV cable jumpers between HV cabinet and transformers.
Puentes de media tension entre Celdas M.T y transformador.Ea
13Life Saving Kit
Kit de SeguridadEa
14Copper cable 1x95 mm2 RZ1-K (AS) 0.6/1 kV
Cable de cobre 1x95 mm2 RZ1-K (AS) 0.6/1 kVLm
15Copper cable 1x4 mm2 H07V-K (AS) 450/750V
Cable de cobre 1x4 mm2 H07V-K (AS) 450/750VLm
163/4" RMC including couplings & accessories
Conducto rígido acero galv. 3/4", incluso manguitos y accesoriosLm
17Main distribution panelboard MDP
Cuadro de distribución principal MDPEa
18Weatherproof lighting fixture 32W (+10% spares)
Luminaria estanca 32 W (+10% recambio)Ls
19LED floodlighting fixture (+10% spares)
Proyectores LED (+10% recambio)Ea
20Ligthing emergency kit
Kit de alumbrado de emergencia.Ea
21Grounding system
Sistema de puesta a tierraLs
22Receptacle & toggle switch with conduit and wiring
Enchufe e interruptor con cableado y conductoEa
New Transformer Vault, Bldg #1551.
Total Nuevo Centro de Transformación, Edif #1551.0.000.000.000.00
New UG lines
Nuevas líneas enterradas
23Copper cable 5 x 10 mm2 RZ1-K (AS) 0.6/1 kV
Cable de cobre 5 x 10 mm2 RZ1-K (AS) 0.6/1 kVLm
New UG lines Total
Total Nuevas líneas enterradas0.000.000.000.00
ELECTRICAL WORKS TOTAL
TOTAL TRABAJOS DE ELECTRICIDAD0.000.000.000.00
WORK SUMMARY
RESUMEN TRABAJOS
DEMOLITION WORKS
TRABAJOS DE DEMOLICIÓN0.000.000.000.00
CIVIL WORKS
TRABAJOS DE CIVIL0.000.000.000.00
ELECTRICAL WORKS
TRABAJOS DE ELECTRICIDAD0.000.000.000.00
GRAND TOTAL
GRAN TOTAL0.000.000.000.00

TOTAL MATERIAL COSTS 0.00

TOTAL LABOR COSTS 0.00

TOTAL OTHER DIRECT COSTS 0.00

TOTAL DIRECT COSTS 0.00

OVERHEAD 15.00% 0.00

SUBTOTAL 0.00

PROFIT 10.00% 0.00

TOTAL PROJECT EUROS0.00
$10.9249euros
TOTAL PROJECT US$0.00

DATE: 7 February 2025 FIRM NAME: KELLOG BROWN & ROOT.

TITLE: ELECTRICAL ENGINEER BY: LUIS RODRíGUEZ LóPEZ

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

&"Times New Roman,Regular"INDEPENDENT GOVERNMENT ESTIMATE &"Times New Roman,Bold"FOR OFFICIAL USE ONLY &"Times New Roman,Regular"Page &P of &N

CLIN #3 Additive #2

CONSTRUCTION COST ESTIMATE BREAKDOWN
CONTRACTORADDRESS
GOVERNMENT ESTIMATEMORÓN AIR BASE, SPAIN
CONTRACT FOR (Work to be performed)PROPOSED TOTAL CONTRACT PRICE
RPR, Transformers Substations, MULTICLIN #3 ADDITIVE #2- North & South BAK 120.00 €$0.00
PURCHASE REQUEST NUMBERPROJECT NUMBERWORK LOCATION
QUUG 23-1017MORÓN AIR BASE, SPAIN
UNITMATERIAL COSTLABOR COSTSOTHER
LINITEMOFDIRECTLINE
NO.MEAS.QUANTI.UNITTOTALMH/MDAV.RATTOTALCOSTSTOTAL
(1)(2)(3)(4)(5)(6)(7)(8)(9)(10)
DEMOLITION WORKS
TRABAJOS DE DEMOLICIÓN
1Remove and dispose off fenced transformer of N&S BAK12
Eliminar y transportar a vertedero transformador de BAK12 Norte y Sur.JOB
2Electrical demolition and disposal to authorized dump site
Demolición eléctrica y transporte a vertedero autorizadoJOB
STANDARD DEMOLITION WORKS TOTAL
TOTAL TRABAJOS DE DEMOLICIÓN ESTÁNDAR0.000.000.000.00
CIVIL WORKS
TRABAJOS DE CIVIL
3Levelling of the area
Nivelación de la zonaCM
4Excavation for news utility vaults, inc. sand bed
Excavaciónm para nuevos centros de transformación, con lecho de arenaCM
5Backfill and compaction
Relleno y compactaciónCM
6Install pre-manufactured building 3.22 x 2.50 m
Instalación edificio prefabricado 3.22 x 2.50 mEa
7Turf seeding
Siembra de céspedSm
CIVIL WORKS TOTAL
TOTAL TRABAJOS DE CIVIL0.000.000.000.00
ELECTRICAL WORKS
TRABAJOS DE ELECTRICIDAD
News Transformer Vaults, N&S BAK 12
Nuevos Centros de Transformación, BAK 12 Nortre y Sur
8Re-install HV Cable & Install New High Voltage Cable Terminals Indoors.
Reinstalar cables de media tension e Instalacion de Terminales para Cable Alta Tensión Uso Interior.Ea
9Line Cabinet SM AirSet-IM
Celda de Línea SM AirSet-IMEa
10Install transformer Protection Cabinet SM AirSet-QM
Instalar celda de Proteccion Transformador SM AirSet-QMEa
11Instal transformer 12470/208V, 50 KVA 60 Hz Dyn11
Instalar transformador 12470/208V, 50 KVA 60 Hz Dyn11Ea
12HV cable jumpers between HV cabinet and transformers.
Puentes de media tension entre Celdas M.T y transformador.Ea
13Life Saving Kit
Kit de SeguridadEa
14Copper cable 1x95 mm2 RZ1-K (AS) 0.6/1 kV
Cable de cobre 1x95 mm2 RZ1-K (AS) 0.6/1 kVLm
15Copper cable 1x4 mm2 H07V-K (AS) 450/750V
Cable de cobre 1x4 mm2 H07V-K (AS) 450/750VLm
163/4" RMC including couplings & accessories
Conducto rígido acero galv. 3/4", incluso manguitos y accesoriosLm
17Main distribution panelboard MDP
Cuadro de distribución principal MDPEa
18Weatherproof lighting fixture 32W (+10% spares)
Luminaria estanca 32 W (+10% recambio)Ls
19LED floodlighting fixture (+10% spares)
Proyectores LED (+10% recambio)Ea
20Ligthing emergency kit
Kit de alumbrado de emergencia.Ea
21Grounding system
Sistema de puesta a tierraLs
22Receptacle & toggle switch with conduit and wiring
Enchufe e interruptor con cableado y conductoEa
Total News Transformer Vaults, N&S Bak 12
Total Nuevos Centros de Transformación, Nortre y Sur Bak 120.000.000.000.00
New UG lines
Nuevas líneas enterradas
23High voltage A1 type prefabricated manhole with cover D-400.
Arqueta prefabricada tipo A1 alta tension con tapa D-400.Ea
New UG lines Total
Total Nuevas líneas enterradas0.000.000.000.00
ELECTRICAL WORKS TOTAL
TOTAL TRABAJOS DE ELECTRICIDAD0.000.000.000.00
WORK SUMMARY
RESUMEN TRABAJOS
DEMOLITION WORKS
TRABAJOS DE DEMOLICIÓN0.000.000.000.00
CIVIL WORKS
TRABAJOS DE CIVIL0.000.000.000.00
ELECTRICAL WORKS
TRABAJOS DE ELECTRICIDAD0.000.000.000.00
GRAND TOTAL
GRAN TOTAL0.000.000.000.00

TOTAL MATERIAL COSTS 0.00

TOTAL LABOR COSTS 0.00

TOTAL OTHER DIRECT COSTS 0.00

TOTAL DIRECT COSTS 0.00

OVERHEAD 15.00% 0.00

SUBTOTAL 0.00

PROFIT 10.00% 0.00

TOTAL PROJECT EUROS0.00
$10.9249euros
TOTAL PROJECT US$0.00

DATE: 7 February 2025 FIRM NAME: KELLOG BROWN & ROOT.

TITLE: ELECTRICAL ENGINEER BY: LUIS RODRíGUEZ LóPEZ

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

&"Times New Roman,Regular"INDEPENDENT GOVERNMENT ESTIMATE &"Times New Roman,Bold"FOR OFFICIAL USE ONLY &"Times New Roman,Regular"Page &P of &N

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