Attachment_5._13-1016_AF_3052_KTR.xlsx
XLSX spreadsheet 40 KB Posted
- Attached to
- RPL A/C Unit, Bldg 107 Federal contract opportunity
- Solicitation number
- FA5575-16-B-0001
About this file
Attachment 5. AF 3052 Cost Estimate Breakdown
View the file
Other files for this federal contract opportunity
| File | Type | Posted |
|---|---|---|
| Attachment_4._13-1016_Schedule_of_Material_Submittals.xlsx | XLSX spreadsheet | |
| Attachment_1._13-1016_Specs_English.pdf | ||
| FA5575-16-B-0001_RPL_AC_bldg_107.pdf | ||
| Attachment_3._13-1016.pdf | ||
| Attachment_2._13-1016_Especificaciones_espanol.pdf | ||
| Attachment_6._-_PPI_reference_list.pdf |
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
Text version
KTR (SUS)
| CONSTRUCTION COST ESTIMATE BREAKDOWN | ||||||||||
| CONTRACTOR | ADDRESS | |||||||||
| MORÓN AIR BASE, SPAIN | ||||||||||
| CONTRACT FOR (Work to be performed) | PROPOSED TOTAL CONTRACT PRICE | |||||||||
| RPL A/C UNIT, 107 (EXCHANGE) - SUSTAINMENT | ||||||||||
| PURCHASE REQUEST NUMBER | PROJECT NUMBER | WORK LOCATION | ||||||||
| QUUG 13-1016 (SUSTAINMENT) | 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) | |
| MECHANICAL WORK | ||||||||||
| OBRA MECÁNICA | ||||||||||
| 1 | Removal of existing HVAC system and accessories | |||||||||
| Desmontaje de sistema existente HVAC y accesorios | Ea | |||||||||
| 2 | Ductless split heat pump system and accessories | |||||||||
| Sistema sconsolas plit bomba de calor y accesorios | Ea | |||||||||
| 3 | Reinforced concrete slab | |||||||||
| Bancada de hormigón armado | m3 | |||||||||
| 4 | Ducted split heat pump equipment and accessories | |||||||||
| Equipo partido bomba de calor para conductos y accesorios | Ea | |||||||||
| 5 | Support structure and accessories for ducted interior unit | |||||||||
| Estructura de soporte y accesorios para unidad interior de conductos | Ea | |||||||||
| 6 | Rectangular galvanized steel supply duct (insulated) | |||||||||
| Conducto de chapa rectangular de impulsión (aislado) | m2 | |||||||||
| 7 | Rectangular galvanized steel return duct (insulated) | |||||||||
| Conducto de chapa rectangular de retorno (aislado) | m2 | |||||||||
| 8 | Roof slab opening for diffusers and grilles | |||||||||
| Apertura de huecos en forjado para difusores y rejillas | Ea | |||||||||
| 9 | Linear supply diffusers SD-1 | |||||||||
| Difusores de impulsión lineales SD-1 | Ea | |||||||||
| 10 | Return grilles RR-1 | |||||||||
| Rejillas de retorno RR-1 | Ea | |||||||||
| 11 | Manual regulation dampers | |||||||||
| Compuertas de regulación manuales | Ea | |||||||||
| 12 | Volume motorized control damper for fresh air and accessories | |||||||||
| Compuerta motorizada de aire exterior y accesorios | Ea | |||||||||
| 13 | Fresh air intake grille and accessories | |||||||||
| Rejilla de toma de aire exterior y accesorios | Ea | |||||||||
| 14 | Tests, setup and regulation | |||||||||
| Pruebas, puesta en marcha y regulación | JOB | |||||||||
| 15 | Galvanized steel pipe 3/4" and connection accessories | |||||||||
| Tubería acero galvanizado 3/4" y accesorios de conexión | Lm | |||||||||
| 16 | Ball valve 3/4" | |||||||||
| Válvula de bola 3/4" | Ea | |||||||||
| 17 | Hose bibb and hose connection vacuum breaker 3/4" | |||||||||
| Grifo y rompedor de vacío para conexión de manguera 3/4" | Ea | |||||||||
| 18 | Repair roof access platform handrail | |||||||||
| Reparar barandilla de plataforma de acceso acubierta | Ea | |||||||||
| 19 | Repair elements affected by the project execution | |||||||||
| Reparar elementos afectados por la ejecución del proyecto | JOB | |||||||||
| TOTAL MECHANICAL WORK | ||||||||||
| TOTAL OBRA MECÁNICA |
| FIRE ALARM WORK | ||
| OBRA DE ALARMA CONTRAINCENDIOS | ||
| 20 | Demolition of existing fire alarm panel installation | |
| Demolición de la instalación alarma contraincendios existente | JOB | |
| 21 | New Addressable Fire Alarm Control Panel | |
| Nuevo Panel de Alarma Direccionable | Ea | |
| 22 | Duct Smoke Detectors, conduit, cabling & acc. | |
| Detectores de humo de conducto, conducto, cableado y acc. | Ea | |
| 23 | Heat Detectors, bases, conduit, cabling & acc. | |
| Detectores de calor, bases, conducto, cableado y acc. | Ea | |
| 24 | Addressable interfacedevice conduit, wiring & acc. | |
| Módulo monitorización direcc., cond., cableado y acc. | Ea | |
| TOTAL FIRE ALARM WORK | ||
| TOTAL OBRA ALARMA CONTRAICENDIOS |
| SUMMARY (SUSTAINMENT COST) |
| RESUMEN (SUSTAINMENT COST) |
| TOTAL MECHANICAL WORK |
| TOTAL OBRA MECÁNICA |
| TOTAL FIRE ALARM WORK |
| TOTAL OBRA ALARMA CONTRAICENDIOS |
| TOTAL (SUSTAINMENT COST) |
| TOTAL (SUSTAINMENT COST) |
| ` | |
| TOTAL MATERIAL COSTS |
TOTAL LABOR COSTS
TOTAL OTHER DIRECT COSTS
TOTAL DIRECT COSTS
OVERHEAD %
SUBTOTAL
PROFIT %
TOTAL SUSTAINMENT COST EUROS
DATE: FIRM NAME:
TITLE: BY:
TITLE: BY:
TITLE: CHECKED BY:
&"Times New Roman,Regular"AF Form 3052 (Computer Generated) &"Times New Roman,Regular"Page &P of &N
KTR (REST&MOD)
| CONSTRUCTION COST ESTIMATE BREAKDOWN | ||||||||||
| CONTRACTOR | ADDRESS | |||||||||
| MORÓN AIR BASE, SPAIN | ||||||||||
| CONTRACT FOR (Work to be performed) | PROPOSED TOTAL CONTRACT PRICE | |||||||||
| RPL A/C UNIT, 107 (EXCHANGE) - RESTORATION & MODERNIZATION | ||||||||||
| PURCHASE REQUEST NUMBER | PROJECT NUMBER | WORK LOCATION | ||||||||
| QUUG 13-1016 (REST & MODERN) | 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) | |
| ELECTRICAL WORK | ||||||||||
| OBRA ELÉCTRICA | ||||||||||
| 1 | Demolition of existing electrical installation | |||||||||
| Demolición de la instalación eléctrica existente | JOB | |||||||||
| 2 | New 6A, Phase + Neutral, Curve C 10kA Circuit Breaker | |||||||||
| Nuevos magnetotérmico 6A, Fase + Neutro, Curva C 10 kA | Ea | |||||||||
| 3 | New 10A, Phase + Neutral, Curve C 10kA Circuit Breaker | |||||||||
| Nuevos magnetotérmico 10A, Fase + Neutro, Curva C 10 kA | Ea | |||||||||
| 4 | New 16A, 2- Phase, Curve C 10kA Circuit Breaker | |||||||||
| Nuevo magnetotérmico 16A, 2 Fases, Curva C 10 kA | Ea | |||||||||
| 5 | New MDP Panel | |||||||||
| Nuevo Panel MDP | Ea | |||||||||
| 6 | 6" RMC including couplings & accessories | |||||||||
| Conducto rígido acero galv. 6", incluso manguitos y accesorios | Lm | |||||||||
| 7 | 3 1/2" RMC including couplings & accessories | |||||||||
| Conducto acero galv. 3 1/2", incluso manguitos y accesorios | Lm | |||||||||
| 8 | 2 1/2" RMC including couplings & accessories | |||||||||
| Conducto acero galv. 2 1/2", incluso manguitos y accesorios | Lm | |||||||||
| 9 | 1 1/2" RMC including couplings & accessories | |||||||||
| Conducto acero galv. 1 1/2", incluso manguitos y accesorios | Lm | |||||||||
| 10 | 3/4" RMC including couplings & accessories | |||||||||
| Conducto rígido acero galv. 3/4", incluso manguitos y accesorios | Lm | |||||||||
| 11 | 2" EMT including couplings & accessories | |||||||||
| Conducto acero galv. 2", incluso manguitos y accesorios | Lm | |||||||||
| 12 | 1" EMT including couplings & accessories | |||||||||
| Conducto acero galv. 1", incluso manguitos y accesorios | Lm | |||||||||
| 13 | 3/4" EMT including couplings & accessories | |||||||||
| Conducto acero galv. 3/4", incluso manguitos y accesorios | Lm | |||||||||
| 14 | PG21 Flexible Metal Conduit including couplings & accesories | |||||||||
| Cond. Flexible Metálico PG21 incluso prensaestopas y acc. | Lm | |||||||||
| 15 | Copper cable 1x2.5 mm2 H07V-K 450/750V | |||||||||
| Cable de cobre 1x2.5 mm2 H07V-K 450/750V | Lm | |||||||||
| 16 | Copper cable 1x2.5 mm2 RZ1-K(AS) 1000V | |||||||||
| Cable de cobre 1x2.5 mm2 RZ1-K(AS) 1000V | Lm | |||||||||
| 17 | Copper cable 1x4 mm2 H07V-K 450/750V | |||||||||
| Cable de cobre 1x4 mm2 H07V-K 450/750V | Lm | |||||||||
| 18 | Copper cable 1x6 mm2 H07V-K 450/750V | |||||||||
| Cable de cobre 1x6 mm2 H07V-K 450/750V | Lm | |||||||||
| 19 | Copper cable 1x16 mm2 RZ1-K(AS) 1000V | |||||||||
| Cable de cobre 1x16 mm2 RZ1 K(AS) 1000V | Lm | |||||||||
| 20 | Copper cable 1x70 mm2 RZ1-K(AS) 1000V | |||||||||
| Cable de cobre 1x70 mm2 RZ1 K(AS) 1000V | Lm | |||||||||
| 21 | Copper cable 1x95 mm2 RZ1-K(AS) 1000V | |||||||||
| Cable de cobre 1x95 mm2 RZ1 K(AS) 1000V | Lm | |||||||||
| 22 | Copper cable 1x185 mm2 RZ1-K(AS) 1000V | |||||||||
| Cable de cobre 1x185 mm2 RZ1 K(AS) 1000V | Lm | |||||||||
| 23 | Copper cable 1x300 mm2 RZ1-K(AS) 1000V | |||||||||
| Cable de cobre 1x300 mm2 RZ1 K(AS) 1000V | Lm | |||||||||
| 24 | Pull Boxes | |||||||||
| Cajas de Pas | Ea | |||||||||
| 25 | Re-location of EXIT light | |||||||||
| Re-colocación de luz de salida de emergencia | Ea | |||||||||
| 26 | Lighting fixtures (Type A) 2xTL5 35W HFP | |||||||||
| Luminaria estanca (Tipo A) | Ea | |||||||||
| 27 | Emergency lighting fixtures (Type A) 2xTL5 35W HFP | |||||||||
| Luminaria estanca de emergencia (Tipo A) | Ea | |||||||||
| 28 | Receptacles NEMA 6-20R | |||||||||
| Enchufes tipo NEMA 6-20R | Ea | |||||||||
| 29 | Emergency HVAC Shutoff Pushbutton | |||||||||
| Paro de Emergencia de Climatización | Ea | |||||||||
| 30 | Safety Switches | |||||||||
| Seccionadores Fusibles | Ea | |||||||||
| 31 | Repair elements affected by the project execution | |||||||||
| Reparar elementos afectados por la ejecución del proyecto | JOB | |||||||||
| 32 | Underground service line to MDP Panelboard | |||||||||
| Acometida eléctrica a panel MDP | Lm | |||||||||
| 33 | New electrical manholes | |||||||||
| Nuevas arquetas eléctricas | Ea | |||||||||
| 34 | New Grounding Hanholes | |||||||||
| Nuevas arquetas de PAT | Ea | |||||||||
| 35 | Stranded bare copper cable, 50mm2, incl. exothermic weld | |||||||||
| Cable trenzado desnudo de cobre, 50mm2, incl. sold. exotérmica | Lm | |||||||||
| 36 | Stranded bare copper cable, 35mm2, incl. exothermic weld | |||||||||
| Cable trenzado desnudo de cobre, 35mm2, incl. sold. Exotérmica | Lm | |||||||||
| 37 | Copper-clad grounding rods Ø19x3000mm and handhole | |||||||||
| Picas de tierra acero cobreado Ø19x3000mm y registro | Ea | |||||||||
| TOTAL ELECTRICAL WORK | ||||||||||
| TOTAL OBRA ELÉCTRICA |
| PAINT WORK | ||
| OBRA DE PINTURA | ||
| 38 | Desmontaje y reinstalación cables, acces y equipos | |
| Removal & reinstall cables, accessor. & equipments | SM | |
| 39 | Eliminación de capas de pintura | |
| Paint removal | SM | |
| 40 | Limpiar con fungicida superficies cubiertas de hongos | |
| Clean with fungicide midew-covered surfaces | SM | |
| 41 | Paint mechanical room interior walls and ceiling | |
| Pintar paredes y techo interiores cuarto técnico | SM | |
| 42 | Paint mechanical room double doors | |
| Pintar puerta doble interiores cuarto técnico | SM | |
| TOTAL PAINT WORK | ||
| TOTAL OBRA PINTURA |
| SUMMARY (RESTORATION & MODERNIZATION) |
| RESUMEN (RESTORATION & MODERNIZATION) |
| TOTAL ELECTRICAL WORK |
| TOTAL OBRA ELÉCTRICA |
| TOTAL PAINT WORK |
| TOAL OBRA PINTURA |
| TOTAL (RESTORATION & MODERNIZATION) |
| TOTAL (RESTORATION & MODERNIZATION) |
| ` | |
| TOTAL MATERIAL COSTS |
TOTAL LABOR COSTS
TOTAL OTHER DIRECT COSTS
TOTAL DIRECT COSTS
OVERHEAD %
SUBTOTAL
PROFIT %
TOTAL REST & MODERNIZATION EUROS
DATE: FIRM NAME:
TITLE: BY:
TITLE: BY:
TITLE: CHECKED BY:
&"Times New Roman,Regular"AF Form 3052 (Computer Generated) &"Times New Roman,Regular"Page &P of &N
KTR (SUMMARY)
| CONSTRUCTION COST ESTIMATE BREAKDOWN | ||||||||||
| CONTRACTOR | ADDRESS | |||||||||
| MORÓN AIR BASE, SPAIN | ||||||||||
| CONTRACT FOR (Work to be performed) | PROPOSED TOTAL CONTRACT PRICE | |||||||||
| RPL A/C UNIT, 107 (EXCHANGE) - SUMMARY | ||||||||||
| PURCHASE REQUEST NUMBER | PROJECT NUMBER | WORK LOCATION | ||||||||
| QUUG 13-1016 (SUMMARY) | 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) | |
| SUMMARY | ||||||||||
| RESUMEN | ||||||||||
| TOTAL SUSTAINMENT | ||||||||||
| TOTAL SUSTAINMENT | ||||||||||
| TOTAL RESTORATION & MODERNIZATION | ||||||||||
| TOTAL RESTORATION & MODERNIZATION | ||||||||||
| TOTAL (SUMMARY) | ||||||||||
| TOTAL (RESUMEN) |
| ` | |
| TOTAL MATERIAL COSTS |
TOTAL LABOR COSTS
TOTAL OTHER DIRECT COSTS
TOTAL DIRECT COSTS
OVERHEAD %
SUBTOTAL
PROFIT %
TOTAL SUMMARY EUROS
DATE: FIRM NAME:
TITLE: BY:
TITLE: BY:
TITLE: CHECKED BY:
&"Times New Roman,Regular"AF Form 3052 (Computer Generated) &"Times New Roman,Regular"Page &P of &N
File details come from the government source that posted it. Updated .