The file's text, extracted by GovTribe without its formatting.
Sheet1 (3)
| | | | OMB No. 0704-0193 |
| CONSTRUCTION COST ESTIMATE BREAKDOWN | | (GOVERNMENT) | Expires 31 October 1989 |
| CONTRACTOR | | ADDRESS | | |
| CONTRACT FOR | | (Work to be performed) | | | | | | PROPOSED TOTAL CONTRACT PRICE | | | |
| REPAIR/UPGRADE KITCHEN, GOH 4200 PL | | | | | | | | | | |
| PURCHASE REQUEST NUMBER | | | | PROJECT NUMBER | | | | WORK LOCATION | | | |
| | | | EVKP14-4269 | | | | Kadena Air Base, Okinawa, Japan | | | |
| | | | | MATERIAL COST | | LABOR COSTS | | | | |
| | | UNIT | | | | | | | OTHER | |
| LINE | ITEM | | OF | QUANTITY | | | MANHOURS | AVERAGE | | DIRECT | LINE |
| NO. | | | MEASURE | | UNIT | TOTAL | MANDAYS | RATE | TOTAL | COSTS | TOTAL |
| (1) | | (2) | (3) | (4) ¥ | (5) ¥ | (6) | (7) ¥ | (8) ¥ | (9) ¥ | (10) ¥ |
| SUMMARY (OPTIONAL) | | | | | | | | | | |
A APPLIANCES (Optional) LOT 1 945,000 945,000
| TOTAL DIRECT COST | | 945,000 |
| OVERHEAD | 15% | 141,750 |
| SUBTOTAL | | 1,086,750 |
| PROFIT | 10% | 108,675 |
| TOTAL COST | | 1,195,425 |
$1.00 = ¥ 103.9439 $11,500.67
| A | KITCHEN APPLIANCES (Optional) | | | | |
| a | 36" BUILT IN COOKTOP | EA | 1 | 170,000 | 170,000.00 |
| b | 30" BUILT IN DOUBLE WALL OVEN CONVECTION | EA | 1 | 300,000 | 300,000.00 |
| c | 28.6 CF FRENCH DOOR REFRIGERATOR | EA | 1 | 250,000 | 250,000.00 |
| d | OVER THE RANGE MICROWAVE OVEN | EA | 1 | 200,000 | 200,000.00 |
| E | INSTALLATION | LOT | 1 | 25,000 | 25,000.00 |
| SUB-TOTAL | | | | 945,000.00 |
7 May 13
&"Courier New,Regular"&8AF FORM 3052, JAN 88 PREVIOUS EDITION IS OBSOLETE. &"Times New Roman,Bold"&12FOR OFFICIAL USE ONLY Page &P of &N
Final
| | | | OMB No. 0704-0193 |
| CONSTRUCTION COST ESTIMATE BREAKDOWN | | (CONTRACTOR) | Expires 31 October 1989 |
| CONTRACTOR | | ADDRESS | | |
| CONTRACT FOR | | (Work to be performed) | | | | | | PROPOSED TOTAL CONTRACT PRICE | | | |
| REPAIR AND IMPROVE KITCHEN, LAUNDRY AND SECONDARY DINING AREA | | | | | | | | | | |
| PURCHASE REQUEST NUMBER | | | | PROJECT NUMBER | | | | WORK LOCATION | | | |
| | | | EVKP14-4269 | | | | Plaza Housing, Camp Foster, Okinawa, Japan | | | |
| | | | | MATERIAL COST | | LABOR COSTS | | | | |
| | | UNIT | | | | | | | OTHER | |
| LINE | ITEM | | OF | QUANTITY | | | MANHOURS | AVERAGE | | DIRECT | LINE |
| NO. | | | MEASURE | | UNIT | TOTAL | MANDAYS | RATE | TOTAL | COSTS | TOTAL |
| (1) | | (2) | (3) | (4) ¥ | (5) ¥ | (6) | (7) ¥ | (8) ¥ | (9) ¥ | (10) ¥ |
| SUMMARY | | | | | | | | | | |
| A | ARCHITECTURAL | |
| B | APPLIANCES (Install GFE) | a |
| C | MECHANICAL | |
| D | ELECTRICAL | |
| E | SAMPLING AND ABATEMENT OF ACM/LBP | |
| TOTAL DIRECT COST |
| OVERHEAD |
| SUBTOTAL |
| PROFIT |
| TOTAL COST |
$1.00 = ¥ 103.9439 $0
| A | ARCHITECTURAL |
| 1 | REMOVAL WORKS |
| a. Floor Tile |
| b. Cove Base |
| c. Wall Tile |
| d. Ceiling |
| e. CMU Wall |
| f. Dry Wall |
| g. Kitchen Base Cabinets and Countertops |
| h. Windows |
| j. Door and Frames |
| k. Cabinet Door and Frames |
| l. Mobilization |
| m.Disposal |
| SUB-TOTAL |
| 2 | NEW WORKS |
| a. Ceramic Floor Tile |
| b. Wall Base |
| c. Dry Wall Partition and stud |
| d. Door and Frame |
| e. Kitchen base/wall, pantry cabinets & Countertop |
| f. Ceiling |
| g. Surface Preparation |
| h. Painting |
| i. Wall Tile |
| j. Gypsum Board and Metal Furring |
| k. Wall Insulation |
| l. WR Gypsum wallboard |
| m. Cement plaster |
| n. Miscellaneous |
| o. Built-in Pull out Garbage Bin |
| SUB-TOTAL |
| ARCHITECTURAL TOTAL |
| B | KITCHEN APPLIANCES INSTALL |
| a | COOKTOP |
| b | DOUBLE WALL OVEN CONVECTION |
| c | DISHWASHER |
| d | OVER THE RANGE MICROWAVE OVEN |
| e | REFRIGERATOR |
| SUB-TOTAL |
| C | MECHANICAL |
| 1 | REMOVAL WORKS |
| a. Kitchen Sink with faucet, disposer, stop |
| valves, p-trap, water and waste tubes |
| b. Ref & Laundry Room Equipment |
| c. Range Hood with ductwork and wall cap |
| d. Disposal |
| 2 | NEW WORKS |
| a. Kitchen Sink with stop valves, p-trap, |
| water and waste tubes |
| b. Kitchen Faucet |
| c. Food Waste Disposer |
| d. Install Dishwasher and Ref |
| e. Ductwork and Wall Cap |
| f . Reinstall Ref & Laundry Eqpt |
| g. Misc. Work |
| MECHANICAL TOTAL COST |
| D | ELECTRICAL |
| 1 | REMOVAL WORKS |
SUB-TOTAL
| 2 | NEW WORKS |
| a. Panelboard |
| b. Outlet |
| c.Telephone Outlet |
| d. Switch |
| e. Juntion Box |
| d. Cover Plate |
| d. AWG #12 |
| e. AWG #10 |
| f. AWG #6 |
| g. AWG #1 |
| h. AWG #2/0 |
| i. Telephone Cable |
| i. RSC Conduit 1/2" |
| j. RSC Conduit 2" |
| k. Mobilization |
| l. Disposal |
ELECTRICAL SUB-TOTAL
| E | ACM/LBP SAMPLING/TESTING |
| 1 | ACM/LBP TESTING |
SUB-TOTAL
| 2 | ACM/LBP ABATEMENT |
| ACM/LBP including Disposal |
26 November 14
&"Courier New,Regular"&8AF FORM 3052, JAN 88 PREVIOUS EDITION IS OBSOLETE. &"Times New Roman,Bold"&12FOR OFFICIAL USE ONLY Page &P of &N
