8_-_Cost_Estimate_Breakdown.xlsx

XLSX spreadsheet 35 KB Posted Jan 8, 2016

Attached to: Repair/Replace Circuit 7 Electric Distribution Lines, VNVP 1316001
Solicitation number: FA3020-16-R-0001
Issued by: Department of the Air Force Air Education and Training Command

About this file

From the source

Cost Estimate Worksheet

View the file

Other files

File	Type	Posted
Questions_and_Answers_v2.pdf	PDF	Mar 11, 2016
FA3020-16-R-0001-0007.pdf	PDF	Mar 11, 2016
FA3020-16-R-0001-0006.pdf	PDF	Mar 8, 2016
Questions_and_Answers.pdf	PDF	Mar 1, 2016
FA3020-16-R-0001-0005.pdf	PDF	Mar 1, 2016
FA3020-16-R-0001-0004.pdf	PDF	Feb 25, 2016
FA302016R00010003.pdf	PDF	Feb 18, 2016
FA3020-16-R-0001-0002.pdf	PDF	Feb 8, 2016
Initial_Site_Visit_Sign_In_Log.pdf	PDF	Jan 26, 2016
FA3020-16-R-0001-0001.pdf	PDF	Jan 26, 2016
4._Past_Performance_Questionnaire.pdf	PDF	Jan 15, 2016
4._Past_Performance_Questionnaire.pdf	PDF	Jan 8, 2016
FA3020-16-R-0001.pdf	PDF	Jan 8, 2016
5._Wage_Determination_TX12_HEAVY_ _HIGHWAY.pdf	PDF	Jan 8, 2016
10._HAZMAT_Checklist.xfdl	XFDL file	Jan 8, 2016
6._Wage_Determination_TX326_BUILDING.pdf	PDF	Jan 8, 2016
1._Statement_of_Work.pdf	PDF	Jan 8, 2016
7._SAFB_Form_151_Base_Pass.pdf	PDF	Jan 8, 2016
9._SF_LLL_Disclosure_of_Lobbying_Activities.pdf	PDF	Jan 8, 2016
2._Project_Specifications.pdf	PDF	Jan 8, 2016
3._Drawings.pdf	PDF	Jan 8, 2016
11._Background_Check_Requirements.docx	DOCX document	Jan 8, 2016
3._Drawings.dwf	DWF file	Jan 8, 2016

Show all 23

On GovTribe

Work with this file

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.

CIRCUIT 7

CONSTRUCTION COST ESTIMATE							DATE:
CONTRACTOR:			ADDRESS:
PROJECT TITLE: Replace Circuit 7, Overhead to Underground			PROPOSED TOTAL CONTRACT PRICE:
PURCHASE REQUEST NUMBER:			PROJECT NUMBER: VNVP 1310061				WORK LOCATION: Sheppard AFB, TX
				MATERIAL		LABOR		EQUIPMENT		TOTAL
Bid Item	Description	Qty.	Unit	Cost / Unit	Total Cost	Cost / Unit	Total Cost	Cost / Unit	Total Cost	Cost / Unit	Total Cost
	CIRCUIT 7
	Total Length:	15,203	LF
	Total Bore Length:	927	LF
	Total Trench Length:	14,178	LF
	Total Trench Volume:	12,590	CY	3.00	8.00
	Asphalt Demolition:	5,540	SY
	Concrete Demolition:	737	SY
	Saw cutting Asphalt:	4,313	LF
	Saw cutting Concrete:	696	LF

1	SITE WORK
	Pavement
	Saw Cut Asphalt Pavement	LF
	Saw Cut Concrete Sidewalk	LF
	Remove Concrete Sidewalk	SY
	Remove Load & Haul Asphalt Pavement	CY

Scarify Compact Subgrade & Fine Grade	SY
Sub Base, Type II Aggregate	CY
Bituminous Surface - Repair	SY
Replace Concrete Sidewalk	SF

	SUB TOTAL
11	ELECTRICAL
	Demolition
	Remove Primary Circuit Pole, Incl. Appurtenances	EA
	Remove Primary Circuit Aerial	LF
	Remove Communication Aerial (Tele, Fiber & CATV)	LF
	Remove Pole Mounted Light Fixture	EA
	Remove Conductor In Existing Conduit	LF
	Abandon Manhole	EA

Remove Vacuum Circuit Breaker, Class 15kv, Incl Support, Wire & Conduit Termination EA

Transformer, Demolition
Transformer, 5 Or 15 kV Primary, 208/120 V Secondary, 112.5 kVA, Electrical Demolition, Remove, Incl Support, Wire & Conduit Termination	EA	R3	3.5	5.714
Transformer, 5 Or 15 kV Primary, 208/120 V Secondary, 150 kVA, Electrical Demolition, Remove, Incl Support, Wire & Conduit Termination	EA	R3	3.5	5.714
Transformer, 5 Or 15 kV Primary, 208/120 V Secondary, 225 kVA, Electrical Demolition, Remove, Incl Support, Wire & Conduit Termination	EA	R3	3.5	5.714
Transformer, 5 Or 15 kV Primary, 208/120 V Secondary, 300 kVA, Electrical Demolition, Remove, Incl Support, Wire & Conduit Termination	EA	R3	3.5	5.714
Transformer, 5 Or 15 kV Primary, 208/120 V Secondary, 500 kVA, Electrical Demolition, Remove, Incl Support, Wire & Conduit Termination	EA	R3	3.5	5.714
Transformer, 5 Or 15 kV primary, 277/480 V Secondary, 150 kVA, Electrical Demolition, Remove, Incl Support, Wire & Conduit Termination	EA	R3	2.7	7.407
Transformer, 5 Or 15 kV Primary, 277/480 V Secondary, 225 kVA, Electrical Demolition, Remove, Incl Support, Wire & Conduit Termination	EA	R3	2.3	8.696
Transformer, 5 Or 15 kV Primary, 277/480 V Secondary, 500 kVA, Electrical Demolition, Remove, Incl Support, Wire & Conduit Termination	EA	R3	1.45	13.793
Transformer, 5 Or 15 kV Primary, 277/480 V Secondary, 750 kVA, Electrical Demolition, Remove, Incl Support, Wire & Conduit Termination	EA	R3	1.33	15.038
Transformer, 5 Or 15 kV Primary, 277/480 V Secondary, 1000kVA, Electrical Demolition, Remove, Incl Support, Wire & Conduit Termination	EA

Apparatus
Transformer, 15kV, 3 Phase, Oil-Filled, Pad Mounted, With Taps
480/277V Secondary, 150 kVA	EA
480/277V Secondary, 225 kVA	EA
480/277V Secondary, 300 kVA	EA
480/277V Secondary, 500 kVA	EA
480/277V Secondary, 750 kVA	EA
480/277V Secondary, 1000 kVA	EA

208/120V Secondary, 500 kVA	EA
208/120V Secondary, 300 kVA	EA
208/120V Secondary, 225 kVA	EA
208/120V Secondary, 150 kVA	EA
208/120V Secondary, 112.5 kVA	EA
208/120V Secondary,167 kVA SP	EA
240V Secondary, 25 kVA Sp	EA

Switching
Vacuum Circuit Breaker, Class 15kv, Sectionalizing Gear Pedestal & Concrete Surround	EA

Apparatus Grounding
Cad Weld	EA
CU Bare Conductor 1/0	LF
Ground Rod 3/4" x 10'	EA
Trench & Backfill Machine Chain Trencher	LF

Transformer & Switch Pads 6'X6'X8"	EA
Clear & Excavate For Pad	EA
Edge Form	LF
Reinforcing Steel	LB
Place & Finish Concrete	CY

Areal Extension
Utility Pole, 40'	EA
Cross Arms w/ Hardware & Insulators, 6'	EA
Insulators	EA
Fused Cut Out 15 Kv	EA
Pole Riser Conduit Assembly w/ Weather Head	EA

Primary Duct Bank & Distribution
Clearance & Excavation
Excavating, Trench Common Earth, 3/4 C.Y.	BCY	B13G	212	0.075
Backfill, 1 C.Y. Bucket, Minimal Haul, Front End Loader, Wheel Mounted	CY	B10R	400	0.02
For Tamping Backfilled Trenches, 6" Lift, Air Tamped, Add	ECY	A1G	100	0.08
Backfill & Compact, By Hand, 12" Layers, Compaction In Layers, Hand Tamp, Add To Above	ECY	1 Clab	34	0.235
Trench Bedding, Dead Or Bank Sand, Spread Excludes Compaction	CY	B15	600	0.047
Add For Crossing Under Utility	EA
Dewatering, Pump	DAY	B10H	4	2
Load Haul & Waste	LCY	B34A	88	0.091

Duct
Underground Tape, Detectable, Reinforced, Aluminum Foil Core, 2"	CLF	1 Clab	150	0.053
Electrical Underground Duct Banks Ready For Concrete Fill, PVC, Type EB, 2 @ 5" Diameter, Excludes Excavation, Backfill & Concrete	LF	2 Elec	160	0.1
Electrical Underground Duct Banks Ready For Concrete Fill, PVC, Type EB, 4 @ 4" Diameter, Excludes Excavation, Backfill & Concrete	L.F.	2 Elec	80	0.2
Concrete Fill Duct Bank	CY	C6	24	2

Hand Excavate & Connection Existing Long Rad Eles To New Primary @ Transformers	EA
Incoming Duct New Configuration @ Existing Transformer Pad	EA

Manholes
Electrical Underground Manhole, Precast w/Iron Racks & Pulling Irons, C.I. Frame & Cover, 7' x 7' x 7' Deep, Excludes Excavation, Backfill	EA	B13	1.9	25.263
Comm Manhole, Precast w/ Iron Racks & Pulling Irons, C.I. Frame & Cover, 4' x 6' x 7' Deep, Excludes Excavation, Backfill	EA	B13	2	24
Electrical Manhole Precast Concrete, w/ Concrete Cover, 4'x4'x4' Deep, Excludes Excavation, Backfill	EA	R3	1.4	14.286
Ground Rod & Connection	EA

Bore & Jack Horizontal	LF
Directional Drilling, Mobilization & Demobilization Includes Pits	EA	B82A	1	32
Directional Drilling, Hard Clay, Cobble Per Linear Feet, 18" Diameter	LF	B82B	145	0.221
Directional Drilling, Hard Clay, Per Linear Feet, 24" Diameter	LF	B82B	105	0.305
Horizontal Boring, Jack, Casing 1/2" Thick Wall, 24" Diameter	LF	B42	20	2.8

Conductor
Medium-Cable Single Cable, Copper, XLP Shielding Concetric neutral , 15 kV, 500 kcmil, In Conduit, Excl Splicing & Terminations	CLF	3 Elec	3.6	6.667
Medium-Cable Copper, PVC Jacket, 15 kV, single Conductor, XLP Shielding Concetric neutral , 15 kV #2	LF	2 Elec	260	0.062
Cable Terminations, Outdoor Systems, 15 kV, 500 kcmil To 750 kcmil Stranded	EA	1 Elec	4.6	1.739
Cable Terminations, Outdoor Systems, 15 kV, #2 to 4/0 Stranded	EA	1 Elec	4.8	1.667
Cable Terminations Secondary Reconnect	EA

Communication Cable & Fiber By Others NIC

Site Lighting
Light Pole Base 24" Dia X 8'	LS
Light Pole 30' Steel	EA
Light Pole 20' Steel	EA
Ground Rod & Leader	EA
Fixture Arm	EA

Underground Street Light Circuit
Trench & Backfill Machine Chain Trencher	LF
PVC Conduit w/ FTGS 1-1/4"	LF
Conductor #4, Copper, XLP Shielded	LF
Conductor #12, Copper, XLP Shielded	LF

Reinstall Salvaged Fixture	EA
Light Fixture ARE-EDG-2M-DA-60-D-BZ-350	EA
Light Fixture MLED-BOUL-5K-M-BZ-PRU-SP	EA

SUB TOTAL

TOTAL DIRECT COST

SUBTOTAL

OVERHEAD

PROFIT

BONDS

TOTAL PROJECT COST

NOTE: The items listed above are based on recommendation only, and items may be added or deleted as necessary. Page &P of &N

File details come from the government source that posted it. Updated Nov 14, 2017.