Attachment B - Cost Estimate QUUG 25-1003 BLANK.xlsx
XLSX spreadsheet 42 KB Posted
- Attached to
- Repair Overhead Transformer, B904
- Solicitation number
- FA557525B0012
About this file
The file is a detailed Construction Cost Estimate Breakdown for a Department of the Air Force project at Moron Air Base in Spain, specifically for repairing an overhead transformer at Building 904. The estimate, prepared by Kellogg Brown & Root on February 7, 2025, breaks down the project into two Contract Line Item Numbers (CLINs): a Design Package (CLIN #1) and a Basic Package (CLIN #2), with a comprehensive breakdown of work categories including demolition, civil works, and electrical works.
The project involves removing existing overhead transformers, high voltage lines, and electrical utilities from Buildings 904 and 943, followed by installation of new infrastructure such as a prefabricated transformer building, underground conduits, and electrical systems. The cost estimate includes detailed line items for tasks like cable installations, equipment placement, grounding systems, and lighting fixtures. The solicitation (FA557525B0012) follows a two-step sealed bidding process, with technical proposals due by July 29, 2025, at 10:00 hours local time, to be submitted via email to specified Air Force contracting team members. While the current estimate shows zero dollar amounts, it provides a structured framework for potential contractors to develop their pricing.
View the file
Other files
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
SUMMARY
| CONSTRUCTION COST ESTIMATE BREAKDOWN | |
| CONTRACTOR | ADDRESS |
| CONTRACT FOR (Work to be performed) | |||
| RPR, Overhead Transformer, B904 | |||
| PURCHASE REQUEST NUMBER | PROJECT NUMBER | WORK LOCATION | |
| QUUG 25-1003 | MORÓN AIR BASE, SPAIN | ||
| ITEM | TOTAL PROJECT COST (Eur) | ||
| (1) | |||
| SUMMARY |
RESUMEN
CLIN #1: DESIGN PACKAGE
CLIN #1: PAQUETE DE DISEÑ0
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: DESIGN PACKAGE | ||
| TOTAL CLIN #1: PAQUETE DE DISEÑO | 0.00 |
CLIN #2 BASIC PACKAGE
CLIN #2: PAQUETE BASICO
TOTAL PROJECT COST OF BASIC PACKAGE INCLUDING OVERHEAD AND PROFIT
COSTE TOTAL DEL PROYECTO DE PAQUETE BÁSICO INCLUYENDO GASTOS GENERALES Y BENEFICIO
| TOTAL CLIN #2: BASIC PACKAGE | ||
| TOTAL CLIN #2: PAQUETE BÁSICO | 0.00 |
| TOTAL AMOUNT (€) | ||
| IMPORTE TOTAL (€) | € - 0 |
| TOTAL AMOUNT ($) | ||
| IMPORTE TOTAL ($) | $ - 0 |
&"Times New Roman,Regular"Page &P of &N
CLIN #1 DESING PACKAGE
| CONSTRUCTION COST ESTIMATE BREAKDOWN | ||||||||||
| CONTRACTOR | ADDRESS | |||||||||
| GOVERNMENT ESTIMATE | MORÓN AIR BASE, SPAIN | |||||||||
| CONTRACT FOR (Work to be performed) | PROPOSED TOTAL CONTRACT PRICE | |||||||||
| RPR, Overhead Transformer, B904 | CLIN #1 DESIGN PACKAGE | 0.00 € | $0.00 | |||||||
| PURCHASE REQUEST NUMBER | PROJECT NUMBER | WORK LOCATION | ||||||||
| QUUG 25-1003 | 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) |
| 1 | 35% Design submission | |
| Presentación del 35% del diseño | u | |
| 2 | 65% Design submission | |
| Presentación del 65% del diseño | u | |
| 3 | 95% Design submission | |
| Presentación del 95% del diseño | u | |
| 4 | 100% Design submission | |
| Presentación del 100% del diseño | u |
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 EUROS | 0.00 | ||
| $1 | 0.9249 | euros | |
| TOTAL PROJECT US$ | 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 BASIC PACKAGE
| CONSTRUCTION COST ESTIMATE BREAKDOWN | |||||||||||
| CONTRACTOR | ADDRESS | ||||||||||
| GOVERNMENT ESTIMATE | MORÓN AIR BASE, SPAIN | ||||||||||
| CONTRACT FOR (Work to be performed) | PROPOSED TOTAL CONTRACT PRICE | ||||||||||
| RPR, Overhead Transformer, B904 | CLIN #2 BASIC PACKAGE | 0.00 € | $0.00 | ||||||||
| PURCHASE REQUEST NUMBER | PROJECT NUMBER | WORK LOCATION | |||||||||
| QUUG 25-1003 | 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) | ||
| DEMOLITION WORKS | |||||||||||
| TRABAJOS DE DEMOLICIÓN | |||||||||||
| 1 | Removal and transport to landfill of Bldg #904 overhead transformer. | ||||||||||
| Desmontaje y transporte a vertedero de transformador aereo del edificio #904 | JOB | LS | |||||||||
| 2 | Removal and transport to landfill of crossarms and concrete pole 2-53. | ||||||||||
| Desmontaje y transporte a vertedero de crucetas y apoyo de hormigon 2-53. | JOB | LS | |||||||||
| 3 | Removal overhead High Voltage line, crossarms and CUT-OUT protections. | ||||||||||
| Desmontaje de linea aerea de alta tension, crucetas y protecciones CUT-OUT. | JOB | LS | |||||||||
| 4 | Removal and transport to landfill of Bldg #943 transformer vault and electrical utilities. | ||||||||||
| Desmontaje y transporte a vertedero de cento de transformacion prefabricado del edificio #943 y el equipamiento electrico. | JOB | LS | |||||||||
| 5 | Removal and transport to landfill of crossarms and concrete pole 2-51. | ||||||||||
| Desmontaje y transporte a vertedero de crucetas y apoyo de hormigon 2-51. | JOB | LS | |||||||||
| 6 | Removal overhead High Voltage line between 2-51 and 2-52 concrete poles. | ||||||||||
| Desmontaje de linea aerea de alta tension entre postes de hormigon 2-51 y 2-52. | JOB | LS | |||||||||
| STANDARD DEMOLITION WORKS TOTAL | |||||||||||
| TOTAL TRABAJOS DE DEMOLICIÓN ESTÁNDAR | 0.00 | 0.00 | 0.00 | 0.00 |
CIVIL WORKS
OBRA CIVIL
| 7 | Levelling of the area. | |||||
| Nivelación de la zona | CM | |||||
| 8 | Excavation for new utility vault, inc. sand bed | |||||
| Excavación para nuevo centro de transformación, con lecho de arena. | CM | |||||
| 9 | Backfill and compaction. | |||||
| Relleno y compactación. | CM | |||||
| 10 | Install pre-manufactured building 3.22 x 2.50 m. | |||||
| Instalación edificio prefabricado 3.22 x 2.50 m | Ea | |||||
| 11 | Turf seeding. | |||||
| Siembra de césped | Sm | |||||
| 12 | Underground drilling | |||||
| Perforacion subterranea | lm | |||||
| 13 | Underground low voltage conduit for power supply to building 904 and 943. | |||||
| Canalización de baja tension para alimentacion de edificios 904 y 943. | Lm | |||||
| 14 | High voltage A1 type prefabricated manhole with cover D-400. | |||||
| Arqueta prefabricada tipo A1 alta tension con tapa D-400. | Ea | |||||
| CIVIL WORKS TOTAL | ||||||
| TOTAL TRABAJOS DE CIVIL | 0.00 | 0.00 | 0.00 | 0.00 |
| ELECTRICAL WORKS | ||||||
| TRABAJOS DE ELECTRICIDAD | ||||||
| New Transformer Vault, Bldg #904 & Bldg #943 | ||||||
| Nuevo Centro de Transformación, Edificios #904 y #943 | ||||||
| 15 | High voltage RHZ1 OL 12/20 kV 1x35 mm² Cu. | |||||
| Cable alta tensión RHZ1 OL 12/20 kV 1x35 mm² Cobre. | Lm | |||||
| 16 | High Voltage Cable Terminals Indoors/Outdoors. | |||||
| Terminales Cable Alta Tensión Uso Interior/Exterior | Ea | |||||
| 17 | Line Cabinet SM AirSet-IM. | |||||
| Celda de Línea SM AirSet-IM. | Ea | |||||
| 18 | Install transformer Protection Cabinet SM AirSet-QM. | |||||
| Instalar celda de Proteccion Transformador SM AirSet-QM. | Ea | |||||
| 19 | Install transformer 12470/208V, 250 KVA 60 Hz Dyn11. | |||||
| Instalar transformador 12470/208V, 250 KVA 60 Hz Dyn11 | Ea | |||||
| 20 | HV cable jumpers between HV cabinet and transformers. | |||||
| Puentes de media tension entre Celdas M.T y transformador. | Ea | |||||
| 21 | Life Saving Kit. | |||||
| Kit de Seguridad. | Ea | |||||
| 22 | Copper cable 1x150 mm2 RZ1-K (AS) 0.6/1 kV. | |||||
| Cable de cobre 1x150 mm2 RZ1-K (AS) 0.6/1 kV. | Lm | |||||
| 23 | Copper cable 1x4 mm2 H07V-K (AS) 450/750V. | |||||
| Cable de cobre 1x4 mm2 H07V-K (AS) 450/750V. | Lm | |||||
| 24 | 3/4" RMC including couplings & accessories. | |||||
| Conducto rígido acero galv. 3/4", incluso manguitos y accesorios. | Lm | |||||
| 25 | Main distribution panelboard MDP. | |||||
| Cuadro de distribución principal MDP | Ea | |||||
| 26 | Weatherproof lighting fixture 32W. | |||||
| Luminaria estanca 32 W. | Ls | |||||
| 27 | LED floodlighting fixture. | |||||
| Proyector LED. | Ea | |||||
| 28 | Ligthing emergency kit. | |||||
| Kit de alumbrado de emergencia. | Ea | |||||
| 29 | Grounding system. | |||||
| Sistema de puesta a tierra. | Ls | |||||
| 30 | Receptacle & toggle switch with conduit and wiring. | |||||
| Enchufe e interruptor con cableado y conducto. | Ea | |||||
| New Transformer Vault, Bldg #1536. | ||||||
| Total Nuevo Centro de Transformación, Edif #1536. | 0.00 | 0.00 | 0.00 | 0.00 |
| New UG lines | ||||||
| Nuevas líneas enterradas | ||||||
| 31 | Copper cable 1x150 mm2 RZ1-K (AS) 0.6/1 kV. | |||||
| Cable de cobre 1x150 mm2 RZ1-K (AS) 0.6/1 kV | Lm | |||||
| 1 | Copper cable 1x95 mm2 RZ1-K (AS) 0.6/1 kV. | |||||
| Cable de cobre 1x95 mm2 RZ1-K (AS) 0.6/1 kV | Lm | |||||
| 1 | Copper cable 1x240 mm2 RZ1-K (AS) 0.6/1 kV. | |||||
| Cable de cobre 1x240 mm2 RZ1-K (AS) 0.6/1 kV | Lm | |||||
| 1 | Copper cable 1x150 mm2 RZ1-K (AS) 0.6/1 kV. | |||||
| Cable de cobre 1x150 mm2 RZ1-K (AS) 0.6/1 kV | Lm | |||||
| New UG lines Total | ||||||
| Total Nuevas líneas enterradas | 0.00 | 0.00 | 0.00 | 0.00 | ||
| ELECTRICAL WORKS TOTAL | ||||||
| TOTAL TRABAJOS DE ELECTRICIDAD | 0.00 | 0.00 | 0.00 | 0.00 |
| WORK SUMMARY | ||||||||
| RESUMEN TRABAJOS | ||||||||
| DEMOLITION WORKS | ||||||||
| TRABAJOS DE DEMOLICION | 0.00 | 0.00 | 0.00 | 0.00 | ||||
| CIVIL WORKS | ||||||||
| OBRA CIVIL | 0.00 | 0.00 | 0.00 | 0.00 | ||||
| ELECTRICAL WORKS | ||||||||
| TRABAJOS DE ELECTRICIDAD | 0.00 | 0.00 | 0.00 | 0.00 | ||||
| GRAND TOTAL | ||||||||
| GRAN TOTAL | 0.00 | 0.00 | 0.00 | 0.00 |
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 EUROS | 0.00 | ||
| $1 | 0.9249 | euros | |
| TOTAL PROJECT US$ | 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 .