19_-_Cost_Estimate_Breakdown,_VNVP_141207_(10187)_-_Blank.pdf

Summary

UNIT

PRICE

TOTAL

MATERIAL

COST

UNIT

PRICE

TOTAL

LABOR COST

UNIT

PRICE

TOTAL

EQUIPMENT

COST

1 General Conditions - See attached breakout -$ 2 Civil - See attached breakout -$ 3 Architectural - See attached breakout -$ 4 Mechanical - See attached breakout -$ 5 Communications - See attached breakout -$ 6 Electrical - See attached breakout -$ 7 -$ 9 Subtotal -$

10 Bond % 11 -$

WORK LOCATION: Sheppard AFB, TX

LINE NO. Summary UNIT OF

MEASURE QUANTITY

MATERIAL COST

Sub-Total General Contractor Overhead & Profit @ %

Total

CONSTRUCTION COST ESTIMATE DATE:

CONTRACTOR: ADDRESS:

CONTRACT FOR (word to be performed): Repair Tech Training Facility, B10187 PROPOSED TOTAL CONTRACT PRICE: -$

LABOR COST EQUIPMENT COST

OTHER

DIRECT

COSTS

LINE TOTAL

PURCHASE REQUEST NUMBER: PROJECT NUMBER: VNVP 141207

General Conditions

UNIT PRICE

TOTAL

MATERIAL

COST

UNIT PRICE TOTAL

LABOR COST

UNIT

PRICE

TOTAL

EQUIPMENT

COST

1 Mobilization/demobilization LOT -$ -$ -$ -$

2 30 CY dumpster weekly rental (7 Ton), 1 dump per week WK -$ -$ -$ -$

3 Dump charges TON -$ -$ -$ -$ 4 Cleanup (daily and final) LOT -$ -$ -$ -$ 5 Temporary Sanitation WK -$ -$ -$ -$ 6 Project Manager Week -$ -$ -$ -$ 7 Superintendent Week -$ -$ -$ -$ 8 General Conditions Sub-Total -$

OTHER

DIRECT

COSTS

LINE TOTAL

PURCHASE REQUEST NUMBER: PROJECT NUMBER: VNVP 141207 WORK LOCATION: Sheppard AFB, TX

LINE NO. General Conditions UNIT OF

MEASURE QUANTITY

MATERIAL COST LABOR COST EQUIPMENT COST

CONSTRUCTION COST ESTIMATE DATE:

CONTRACTOR: ADDRESS:

CONTRACT FOR (word to be performed): Repair Tech Training Facility, B10187 PROPOSED TOTAL CONTRACT PRICE:

Civil

TOTAL

MATERIAL

COST

UNIT PRICE TOTAL LABOR

COST UNIT PRICE

TOTAL

EQUIPMENT

COST

1 Clean, remove and dispose fuel tank complete LS -$ -$ -$ -$

2 Demo and dispose concrete rentention structure complete. LS -$ -$ -$ -$

3 Remove HDPE liner beneath concrete and test for hydrocarbons LS -$ -$ -$ -$

4 Remove fence posts and concrete footings LS -$ -$ -$ -$

5 Demo and dispose building CF -$ -$ -$ -$ 6 Remove weeds and vegitation SF -$ -$ -$ -$ 7 Remove fence, gate and posts LS -$ -$ -$ -$ 8 Demo and dispose concrete slabs SF -$ -$ -$ -$ 9 Testing LOT -$ -$ -$ -$

10 Surveying LS -$ -$ -$ -$ 11 New reinforced concrete pads LS -$ -$ -$ -$ 12 Backfill & grade concrete demo SF -$ -$ -$ -$ 13 Grade gravel SF -$ -$ -$ -$ 14 Plug site conduit LS -$ -$ -$ -$ 15 New gates complete LS -$ -$ -$ -$ 16 New fence posts in concrete LS -$ -$ -$ -$ 17 Install salvaged chain link fabric LS -$ -$ -$ -$ 18 New barbed wire assembly LS -$ -$ -$ -$ 19 New corner post fence assembly LS -$ -$ -$ -$ 20 Subtotal -$ 21 Prime Contractor Overhead % 22 Subtotal -$ 23 Prime Contractor Profit % 24 Subtotal -$ 25 Bond % 26 Total -$

OTHER DIRECT

COSTS LINE TOTAL

PURCHASE REQUEST NUMBER: PROJECT NUMBER: VNVP 141207 WORK LOCATION: Sheppard AFB, TX

LINE NO. CIVIL UNIT OF

MEASURE QUANTITY

MATERIAL COST LABOR COST EQUIPMENT COST

CONSTRUCTION COST ESTIMATE DATE:

CONTRACT FOR (word to be performed): Repair Tech Training Facility, B10187 PROPOSED TOTAL CONTRACT PRICE:

Architectural

TOTAL

MATERIAL

COST

UNIT PRICE TOTAL LABOR

COST UNIT PRICE

TOTAL

EQUIPMENT

COST

1 Remove existing VCT floor tile, clean and prep floor. SF -$ -$ -$ -$

Pre-engineered steel trusses with 24 ga standing seam metal roof, misc. roof structure and trim

LS -$ -$ -$ -$

3 Scarify concrete and apply bonding agent for new curb SF -$ -$ -$ -$

4 Drill reinforced concrete slab up to 6" thick EA -$ -$ -$ -$

5 1/2" diam. concrete chemical anchors EA -$ -$ -$ 6 Reinforced concrete curb LF -$ -$ -$ -$

7 16 ga 3 5/8" Metal studs, 16" o.c. plus misc framing and sill anchoring LF -$ -$ -$ -$

8 R-13 un-faced batt insulation SF -$ -$ -$ -$ 9 R38 craft faced batt insulation SF -$ -$ -$ -$

10 5/8" thick gyp bd, with tape & bed and level 5 skim coat SF -$ -$ -$ -$

Paint walls complete including surface prep, primer and 2 coats of paint on drywall with roller

SF -$ -$ -$ -$

12 Add 10% for light texture % -$ -$ -$ -$ 13 VCT 12"x12", 1/8" Thick Marbleized SF -$ -$ -$ -$

14 Resiliant Base, Rubber or Vinyl 4" high LF -$ -$ -$ -$

15 Gyp sheathing SF -$ -$ -$ -$ 16 Modular brick veneer SF -$ -$ -$ -$ 17 Rowlock LF -$ -$ -$ -$ 18 Brick ties EA -$ -$ -$ -$ 19 1/2" AC Grade Plywood SF -$ -$ -$ -$ 20 1" Drainable PM class EIFS SF -$ -$ -$ -$ 21 Heavy duty mesh reinf. Add SF -$ -$ -$ -$ 22 EIFS Control Joint LF -$ -$ -$ -$ 23 Spray applied moisture barrier SF -$ -$ -$ -$ 24 Flashing SF -$ -$ -$ -$ 25 Sealant LF -$ -$ -$ -$ 26 3ft x 7ft HM door frame EA -$ -$ -$ -$ 27 3ft x 7ft HM doors EA -$ -$ -$ -$ 28 Door Hardware Set -$ -$ -$ -$

PURCHASE REQUEST NUMBER: PROJECT NUMBER: VNVP 141207 WORK LOCATION: Sheppard AFB, TX

LINE NO. ARCHITECTURAL UNIT OF

MEASURE QUANTITY

MATERIAL COST LABOR COST EQUIPMENT COST

OTHER DIRECT

COSTS LINE TOTAL

CONSTRUCTION COST ESTIMATE DATE:

CONTRACT FOR (word to be performed): Repair Tech Training Facility, B10187 PROPOSED TOTAL CONTRACT PRICE:

Architectural

29 Paint new HM door, flush both sides including frame LS -$ -$ -$ -$

30 Paint plywood SF -$ -$ -$ -$ 31 Gutter, eave type, 26 ga, prefinished LF -$ -$ -$ -$ 32 Downspouts LF -$ -$ -$ -$ 33 Concrete splash blocks EA -$ -$ -$ 34 Aluminum building number sign EA -$ -$ -$ -$

35 3x6 anod. aluminum window with Low-E glass EA -$ -$ -$ -$

36 3x4 anod. aluminum window with Low-E glass EA -$ -$ -$ -$

37 New suspended gyp bd ceiling assembly SF -$ -$ -$ -$

38 Tape, bed ceiling gyp bd walls with level 5 skim coat SF -$ -$ -$ -$

39 New ceiling access door EA -$ -$ -$ -$

Paint ceilings complete including surface prep, primer and 2 coats of paint on drywall with roller

SF -$ -$ -$ -$

41 Add 10% for light texture % -$ -$ -$ -$ 42 Subtotal -$ 43 Prime Contractor Overhead % 44 Subtotal -$ 45 Prime Contractor Profit % 46 Subtotal -$ 47 Bond % 48 Total -$

Mechanical

TOTAL

MATERIAL

COST

UNIT PRICE TOTAL LABOR

COST UNIT PRICE

TOTAL

EQUIPMENT

COST

1 Install Ductless HVAC System EA -$ -$ -$ -$ 2 Install Exhaust Fan EA -$ -$ -$ -$ 3 Install Exhaust Fan Chimney EA -$ -$ -$ -$ 4 Install Return Air Grill w/filter EA -$ -$ -$ -$ 5 -$ -$ -$ -$ 6 -$ -$ -$ -$ 7 -$ -$ -$ -$ 8 -$ -$ -$ -$ 9 -$ -$ -$ -$

10 -$ -$ -$ -$ 11 -$ -$ -$ -$ 12 -$ -$ -$ -$ 13 -$ -$ -$ -$ 14 -$ -$ -$ -$ 15 Prime Contractor Overhead % -$ 16 Prime Contractor Profit % -$ 17 Bond % -$ 18 Total -$

PURCHASE REQUEST NUMBER: PROJECT NUMBER: VNVP 141207 WORK LOCATION: Sheppard AFB, TX

LINE NO. MECHANICAL UNIT OF

MEASURE QUANTITY

MATERIAL COST LABOR COST EQUIPMENT COST

OTHER DIRECT

COSTS LINE TOTAL

CONSTRUCTION COST ESTIMATE DATE:

CONTRACT FOR (word to be performed): Repair Training Facility, B10187 PROPOSED TOTAL CONTRACT PRICE:

Communications

TOTAL

MATERIAL

COST

UNIT PRICE TOTAL LABOR

COST UNIT PRICE

TOTAL

EQUIPMENT

COST

1 Data/Voice Drops LS -$ -$ -$ -$ 2 Directional Boring LF -$ -$ -$ -$ 3 New Hand Holes LS -$ -$ -$ -$

Wall Mount Cabinet LS -$ -$ -$ -$ 4 Labeling LS -$ -$ -$ -$ 5 Major Splices LS -$ -$ -$ -$ 6 SMFO Cable LF -$ -$ -$ -$ 7 Georextile Inner Duct (Maxcell) LF -$ -$ -$ -$ 8 Conduit LF -$ -$ -$ -$ 9 Trenching /Backfill LF -$ -$ -$ -$ 10 Testing LS -$ -$ -$ -$

11 Mic Materials (patch pannels, FO pannels) LS -$ -$ -$ -$

12 Subtotal -$ 13 Prime Contractor Overhead % 14 Subtotal -$ 15 Prime Contractor Profit % 16 Subtotal -$ 17 Bond % 18 Total -$

PURCHASE REQUEST NUMBER: PROJECT NUMBER: VNVP 141207 WORK LOCATION: Sheppard AFB, TX

LINE NO. COMMUNICATIONS UNIT OF

MEASURE QUANTITY

MATERIAL COST LABOR COST EQUIPMENT COST

OTHER

DIRECT

COSTS

LINE TOTAL

CONSTRUCTION COST ESTIMATE DATE:

CONTRACT FOR: Repair Tech Training Facility, B10187 PROPOSED TOTAL CONTRACT PRICE:

Electrical

TOTAL

MATERIAL

COST

UNIT PRICE TOTAL LABOR

COST UNIT PRICE

TOTAL

EQUIPMENT

COST

1 Electrical demolition & cleanup LS -$ -$ -$ -$

2 Electrical panelboards, complete install. (incl. main & branch CBs for active exterior circuit reconnections ) EA -$ -$ -$ -$

3 Electrical racks EA -$ -$ -$ -$ 4 SE & exterior circuit mods (incl. any trenching, excavation, backfilling, etc.) LS -$ -$ -$ -$ 5 Ground rods, cadwelds, etc. LS -$ -$ -$ -$ 6 All new 20A, 120V receptacles, complete install. EA -$ -$ -$ -$ 7 LED fixtures, interior EA -$ -$ -$ -$ 8 LED fixtures, exterior EA -$ -$ -$ -$ 9 New occupancy sensors EA -$ -$ -$ -$ 10 New wall switch+dimmers EA -$ -$ -$ -$ 11 New wall switches EA -$ -$ -$ -$ 12 Structural support (outlet boxes, hangers, etc.) SF -$ -$ -$ -$ 13 Lighting wiring (conduit, conductors, etc.) SF -$ -$ -$ -$ 14 HVAC unit installation, complete (including wires, conduits, etc.) EA -$ -$ -$ -$ 15 LV testing, complete LS -$ -$ -$ -$ 16 Labeling, complete LS -$ -$ -$ -$ 17 Superintendent LS -$ -$ -$ -$ 18 Contractor Overhead % -$ 19 Contractor Profit % -$ 20 Bond % -$ 21 Totals -$ -$ -$ -$

PURCHASE REQUEST NUMBER: PROJECT NUMBER: VNVP 141207 WORK LOCATION: Sheppard AFB, TX

LINE NO. ELECTRICAL UNIT OF

MEASURE QUANTITY

MATERIAL COST LABOR COST EQUIPMENT COST

OTHER

DIRECT

COSTS

LINE TOTAL

CONSTRUCTION COST ESTIMATE DATE:

CONTRACT FOR: Repair Tech Training Facility, B10187 PROPOSED TOTAL CONTRACT PRICE: