Attachment F_ Construction Cost Breakdown Blank.xlsx

XLSX spreadsheet 37 KB Posted Jun 9, 2025

Attached to: Design and construct Chapel Addition Federal contract opportunity
Solicitation number: FA557525B0004
Issued by: Department of the Air Force United States Air Forces in Europe - Air Forces Africa

About this file

Written by GovTribe AI · Jun 9, 2025

The file is a Construction Cost Breakdown Excel template for a design and construction project at Moron Air Base, Spain, specifically for a Chapel Addition and SAPR Office (Building 109). The detailed spreadsheet breaks down the project into comprehensive cost categories including civil works, architectural works, mechanical works, electrical works, and miscellaneous tasks. The cost estimate template provides line-item granularity for each project phase, with sections for design services (35%, 65%, 95%, and 100% design submissions), and construction activities ranging from utilities disconnection and geotechnical studies to specific structural, interior, and systems implementation tasks.

The related federal contract opportunity (Solicitation Number FA557525B0004) is a two-step sealed bidding process by the United States Air Force to design and construct a chapel addition. Technical proposals are due by 23 June 2025 at 10:00 hours local time, with only local sources in Spain eligible to bid. The project is specifically restricted to companies authorized to execute government works under Spanish law, with a preference for Spanish material, labor, and equipment. Offerors must submit a single technical proposal without pricing information, with successful candidates advancing to a sealed priced bid stage in the subsequent step.

View the file

Other files for this federal contract opportunity

Other files attached to Design and construct Chapel Addition, newest first.
File	Type	Posted
Attachment D_Concept Drawings 25-1005.pdf	PDF	Jun 9, 2025
Attachment B_ INRMP.pdf	PDF	Jun 9, 2025
Attachment C_ EFGS May 2014.pdf	PDF	Jun 9, 2025
Attachment E2_Record Drawings B109.pdf	PDF	Jun 9, 2025
Attachment G_ Schedule of Material Submittals Form.xlsx	XLSX spreadsheet	Jun 9, 2025
Attachment A_Architectural Compatibility Guide-Jan25.pdf	PDF	Jun 9, 2025
25B0004_Step 1 of 2 Step Sealed Bid Tech Proposal Instructions.pdf	PDF	Jun 9, 2025
Statement of Work 25-1005.pdf	PDF	Jun 9, 2025
Attachment E1_ Record Drawings B109.pdf	PDF	Jun 9, 2025

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

Try for free Login

Text version

The file's text, extracted by GovTribe without its formatting.

Summary

	CONSTRUCTION COST ESTIMATE BREAKDOWN
	CONTRACTOR				ADDRESS
					MORÓN AIR BASE, SPAIN
	CONTRACT FOR (Work to be performed)					PROPOSED CONTRACT PRICE
	CNS CHAPEL ADDITION & SAPR OFFICE, B109
	PURCHASE REQUEST NUMBER		PROJECT NUMBER			WORK LOCATION
			QUUG 25-1005			MORÓN AIR BASE, SPAIN
	LINE
NO.	ITEM	QUANTITY		MATERIAL COST		LABOR COST	OTHER DIRECT COSTS
(8)	TOTAL LINE COST
			UNIT OF
MEASURE	UNIT
NUMBER	UNIT COST	TOTAL
COST	UNIT COST	TOTAL

COST

(1)	(2)	(3)	(4)	(5)	(6)	(7)	(9)
SUMMARY

RESUMEN

DESIGN SERVICES TOTAL (CLIN#1)

TOTAL SERVICIOS DE REDACCIÓN DE PROYECTO

BASIC PACKAGE TOTAL (CLIN#2 CONSTRUCTION)

TOTAL PAQUETE BASICO

SUMMARY TOTAL

TOTAL RESUMEN

TOTAL MATERIAL COST
TOTAL LABOR COST
TOTAL OTHER DIRECT COSTS
TOTAL DIRECT COST
OVERHEAD		%
SUBTOTAL
PROFIT		%
TOTAL PROJECT EUROS (SUMMARY)
	$1.00 =	0.9249 €
TOTAL PROJECT US$ (SUMMARY)

DATE: FIRM NAME:

TITLE:

BY:

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

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

DESIGN

	CONSTRUCTION COST ESTIMATE BREAKDOWN
	CONTRACTOR				ADDRESS
					MORÓN AIR BASE, SPAIN
	CONTRACT FOR (Work to be performed)					PROPOSED CONTRACT PRICE
	CNS CHAPEL ADDITION &SAPR OFFICE, B109
	PURCHASE REQUEST NUMBER		PROJECT NUMBER			WORK LOCATION
			QUUG 25-1005			MORÓN AIR BASE, SPAIN
	LINE
NO.	ITEM	QUANTITY		MATERIAL COST		LABOR COST	OTHER DIRECT COSTS
(8)	TOTAL LINE COST
			UNIT OF
MEASURE	UNIT
NUMBER	UNIT COST	TOTAL
COST	UNIT COST	TOTAL

COST

(1)	(2)	(3)	(4)	(5)	(6)	(7)	(9)
DESIGN SERVICES

SERVICIOS DE REDACCIÓN DE PROYECTO

	1	35% Design submission
Presentación del 35% del diseño	Ea
	2	65% Design submission
Presentación del 65% del diseño	Ea
	3	95% Design submission
Presentación del 95% del diseño	Ea
	4	100% Design submission
Presentación del 100% del diseño	Ea
		TOTAL DESIGN SERVICES
TOTAL SERVICIOS DE REDACCIÓN DE PROYECTO			0.00

TOTAL MATERIAL COST
TOTAL LABOR COST
TOTAL DIRECT COSTS
OVERHEAD		%
SUBTOTAL
PROFIT		%
TOTAL PROJECT € (DESIGNE SERVICE)
	$1.00 =	€ 0.9249
TOTAL PROJECT US$ (DESIGNE SERVICE)

DATE: FIRM NAME:

TITLE:

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

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

BUILD

	CONSTRUCTION COST ESTIMATE BREAKDOWN
	CONTRACTOR				ADDRESS
					MORÓN AIR BASE, SPAIN
	CONTRACT FOR (Work to be performed)					PROPOSED CONTRACT PRICE
	CNS CHAPEL ADDITION &SAPR OFFICE, B109
	PURCHASE REQUEST NUMBER		PROJECT NUMBER			WORK LOCATION
			QUUG 25-1005			MORÓN AIR BASE, SPAIN
	LINE
NO.		QUANTITY		MATERIAL COST		LABOR COST	OTHER DIRECT COSTS
(8)	TOTAL LINE COST
			UNIT OF
MEASURE	UNIT
NUMBER	UNIT COST	TOTAL
COST	UNIT COST	TOTAL

COST

(1) (2) (3) (4) (5) (6) (7) (9)

CIVIL WORKS.

TRABAJOS CIVILES

	1	Utilities disconnection
Desconexion de los servicios Públicos	Ea
	2	Provide Georadar
Proveer Georadar	Ea
	3	Carry out a GIS/topographic survey.
Realizar un estudio SIG/topográfico	Ea
	4	Removal of the existing ditches, culverts, and discharge points, if required.
Eliminación de las zanjas, alcantarillas y puntos de descarga existentes, si es necesario	Ea
	5	Divert non-potable water distribution line (irrigation).
Desviar linea de distribucion de agua no potable (riego)	Ea
	6	Reroute fiber optic distribution line.

Desviar linea de distribucion de fibra optica

	Ea
	7	Eliminate the corresponding part of the existing French drainage system.
Eliminar la parte que corresponda del dren frances existente	Ea
	8	Construction of new French drains and their connection to ditches.
Construccion de nuevos drenes franceses y su conexion a cunetas	Ea
	9	Tree and shrub planting.
Plantacion de arboles y arbustos	Ea
		TOTAL CIVIL WORKS.

TOTAL TRABAJOS CIVILES

ARCHITECTURAL WORKS

TRABAJOS DE ARQUITECTURA

PRELIMINARY WORKS

TRABAJOS PRELIMINARES

	10	Geotechnical Study.
Estudio geotecnico	Ea
	11	Sampling and analysis of materials suspected of containing lead-based paint in the action areas of the existing building.
Muestreo y análisis de materiales sospechosos de contener pintura con plomo en las zonas de actuación del edificio existente.	Ea
		TOTAL PRELIMINARY WORKS

TOTAL DE TRABAJOS PRELIMINARES

ESTRUCTURE WORKS.

TRABAJOS DE ESTUCTURA

	12	Excavation and levelling.
Excavacion y explanacion	Ea
	13	Execution of foundations
Ejecucion de cimientos	Ea
	14	Execution reinforced concrete structure.
Ejecucion estructura de hormigon armado	m²
	15	Execution of reinforced concrete floor screed and its different layers.
Ejecucion de solera de hormigon armado de suelo y sus diferentes capas	m²
		TOTAL ESTRUCTURE WORKS.

TOTAL DE TRABAJOS DE ESTUCTURA

EXTERIOR WORKS.

TRABAJOS DE EXTERIOR

EXTERIOR WALLS.

MUROS EXTERIORES

	16	Exterior Skin.
Revestimientos exteriores	m²
	17	Execution of exterior enclosure.
Ejecucion de cerramiento exterior	m²
	18	Exterior windows.
Ventanas exteriores	Ea
	19	Exterior Personel Doors.
Puertas exteriores	Ea
		TOTAL EXTERIOR WALLS.

TOTAL MUROS EXTERIORES

ROOFING.

CUBIERTAS

	20	Roof Covering.
Sistema de cubricion	m²
	21	Roof Insulation and Fill.
Aislamiento y formacion de pendiente.	m²
	22	Flashing and Trim.
Remateria	Ea
	23	Other Roofing ( Fall Arresting System).
Otros elementos Cubierta ( sistema anticaida)	Ea
		TOTAL ROOFING.

TOTAL CUBIERTAS

INTERIORS.

INTERIORES

	24	Fixed Partitions.
Particiones fijas	m²
	25	Movable partitions.
Particiones moviles	m²
	26	Standars Interior Doors.

Puertas Interiores

Ud
27	Fire Doors.

Puertas Ignifugas

	Ud
	28	Acoustic Doors.
Puertas acusticas	Ud
	29	Toilet, kitchen & Bath Accessories.
Accesorios de Aseos, cocina y baños	Ea
	30	Counter.
Encimera	Ea
		TOTAL INTERIORS.

TOTAL INTERIORES

INTERIORS FINISHES

ACABADOS INTERIORES

WALL FINISHES.

ACABADOS EN PARAMENTOS

	31	Plaster Wall Finishes.
Enlucidos en paredes	m²
	32	Tile & Terrazzo Wall Finishes.
Alicatados y aplacados en paramentos	m²
	33	Painting to Wall.
Pintura en paramentos	m²
		FLOORING AND FLOOR FINISHES.

SOLADOS Y ACABADOS DE SUELOS

	34	Tile Floor Finishes.
Acabado enlosado en suelos	m²
	35	Carpet Floor Finishes.
Acabado de moqueta en suelos	m²
	36	Granite Stone Floors.
Suelos de piedra de granito	m²
		CEILING & CEILING FINISHES.

TECHOS Y ACABADOS DE TECHOS

	37	Gypsum Wallboard Ceiling Finishes.
Techos continuos de placas de yeso	m²
	38	Acoustical Ceiling Tiles & Panels.

Techos de placas y paneles acústicos

m²
	TOTAL INTERIORS FINISHES

TOTAL DE ACABADOS INTERIORES

SELECTIVE BUILDING DEMOLITION

DEMOLICION SELECTIVA DE EDIFICIO

	39	Exterior closure.
Cerramiento exteriores	Ea
	40	Roofing.
Cubiertas	Ea
	41	Interior Construction & Finishes.
Construcciones interiores y Acabados	Ea
	42	Mechanical System.
Sistemas Mecánicos	Ea
	43	Electrical System.
Sistemas eléctricos	Ea
		TOTAL SELECTIVE BUILDING DEMOLITION

TOTAL DE DEMOLICION SELECTIVA DE EDIFICIO

TOTAL ARCHITECTURAL WORKS.

TOTAL TRABAJOS DE ARQUITECTURA

MECHANICAL WORKS.

TRABAJOS MECÁNICOS

	44	Install interior sewer system for toilets, breakroom and/or kitchen areas.
Saneamiento interior para aseos, area de descanso y/o cocina	Ea
	45	Install interior plumbing system for potable and non-potable uses.
Instalación fontanería interior para usos potable y no potable	Ea
	46	Exterior Underground Potable Water Lines.
Líneas exteriores de agua potable enterradas	Ea
	47	Exterior Underground Non-Potable Water Lines.
Líneas exteriores de agua no potable enterradas	Ea
	48	Exterior Underground Fire Suppression Water Lines.
Líneas exteriores de agua para supresión de incendios enterradas	Ea
	49	Domestic Hot water system

Sistema de producción de agua caliente sanitaria

Reemplazar aparatos sanitarios y accesorios de aseo	Ea
	50	Fire Suppression system
Sistema de supresión contraincendios	Ea
	51	Exterior sewer system.
Saneamiento exterior	Ea
	52	HVAC system
Sistemas de climatización y ventilación	Ea
		TOTAL MECHANICAL WORKS.

TOTAL TRABAJOS MECÁNICOS

ELECTRICAL WORKS.

TRABAJOS ELECTRICOS

	53	Electrical Service & Distribution.
Acometida y Distribución Eléctricas	ea
	54	Lighting & Branch Wiring
Cableado de Derivación e Iluminación	ea
	55	Communication, Security & Alarm Systems
Sistemas de Comunicaciiones, Seguridad y Alarma	ea
	56	Sistemas Eléctrcicos Especiales.
Sistemas Eléctrcicos Especiales	ea
		TOTAL ELECTRICAL WORKS.

TOTAL DE TRABAJOS ELECTRICOS

MISCELLANEOUS.

VARIOS

	57	Repair Elements Affected by the Project Execution
Reparar elementos afectados por la ejecución del proyecto	Ea
		TOTAL MISCELLANEOUS.

TOTAL VARIOS

WORK SUMMARY.

RESUMEN TRABAJOS

TOTAL CIVIL WORKS.

TOTAL TRABAJOS CIVILES

TOTAL ARCHITECTURAL WORKS.

TOTAL TRABAJOS DE ARQUITECTURA

TOTAL MECHANICAL WORKS.

TOTAL TRABAJOS MECÁNICOS

TOTAL ELECTRICAL WORKS.

TOTAL DE TRABAJOS ELECTRICOS

TOTAL MISCELLANEOUS.

TOTAL VARIOS

GRAND TOTAL

GRAN TOTAL

		TOTAL MATERIAL COST
		TOTAL LABOR COST
		TOTAL OTHER DIRECT COSTS
		TOTAL DIRECT COSTS
		OVERHEAD		%
		SUBTOTAL
		PROFIT		%
		TOTAL PROJECT EUROS (BASIC PKG)
			$1.00 =	0.9249 €
			TOTAL PROJECT US$ (BASIC PKG)
DATE:	FIRM NAME:

TITLE:

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

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

File details come from the government source that posted it. Updated Jun 9, 2025.