Attach 4 Cost Estimat REV.xlsx

XLSX spreadsheet 133 KB Posted Jul 9, 2026

Attached to: ADD Non-Potable Water Distribution Lines to Irrigation Areas, Multi
Solicitation number: FA557526B0003
Issued by: Department of the Air Force United States Air Forces in Europe - Air Forces Africa

About this file

Written by GovTribe AI · Jul 9, 2026

This is a Cost Estimate Breakdown document for a federal construction contract at Morón Air Base, Spain. The project (QUUG 19-1000) involves adding non-potable water distribution lines to irrigation areas with a contract value between $500,000 and $1,000,000 and a 570-day performance period. The cost estimate is prepared by ESTUDIO GH as of June 2026, using a EUR to USD exchange rate of 0.9303, and covers seven contract line items (CLINs): CLIN #1 (Base Bid) and CLINs #2 through #7 (Options 1-6).

CLIN #1 (Base Bid) encompasses modifications to the non-potable water system at the potable water treatment facility, installation of programmers in existing sprinkler irrigation systems with solar-powered cabinets, and distribution infrastructure for Area #1, including polyethylene HDPE pipes (DN200, DN160, DN110, DN63), solenoid valves, water meters, cabinet-type control systems, gate valves, road crossings, and site restoration. CLINs #2-#5 cover Areas #2-#5 respectively with similar components scaled to each area's requirements. CLIN #6 addresses unexpected obstructions with contingency materials and labor, while CLIN #7 includes Ground Penetrating Radar (GPR) and GPS surveying plus targeted construction for Areas #3 and #4 serving buildings 106, 110, 119, 192, and 203. Each CLIN line item details unit measurements, quantities, material costs, labor costs (in man-hours or man-days with average rates), and other direct costs, with subtotals for materials, labor, overhead, and profit calculations applied uniformly across all modifications.

View the file

Other files

File	Type	Posted
Attach 3 Drawings REV.pdf	PDF	Jul 9, 2026
Solicitation Amendment - FA557526B00030004.pdf	PDF	Jul 9, 2026
Solicitation Amendment FA557526B00030004 SF 30.pdf	PDF	Jul 9, 2026
Attach 1 Specs Eng REV.pdf	PDF	Jul 9, 2026
Attach 5 Schedule of Materials REV.xlsx	XLSX spreadsheet	Jul 9, 2026
Attach 2 Specs Sp REV.pdf	PDF	Jul 9, 2026
Solicitation Amendment - FA557526B00030004.pdf	PDF	Jul 7, 2026
Solicitation Amendment FA557526B00030004 SF 30.pdf	PDF	Jul 7, 2026
Solicitation Amendment FA557526B00030003 SF 30.pdf	PDF	Jun 25, 2026
Solicitation Amendment - FA557526B00030003.pdf	PDF	Jun 25, 2026
FA557526B0003 QA.pdf	PDF	Jun 25, 2026
Solicitation Amendment - FA557526B00030003.pdf	PDF	Jun 25, 2026
Solicitation Amendment FA557526B00030003 SF 30.pdf	PDF	Jun 25, 2026
Solicitation Amendment FA557526B00030002 SF 30.pdf	PDF	Jun 10, 2026
Solicitation Amendment - FA557526B00030002.pdf	PDF	Jun 10, 2026
Solicitation Amendment FA557526B00030001 SF 30.pdf	PDF	Jun 1, 2026
Solicitation Amendment - FA557526B00030001.pdf	PDF	Jun 1, 2026
Attach 3 Drawings.pdf	PDF	May 29, 2026
Attach 4 Cost Estimate Blank.xlsx	XLSX spreadsheet	May 29, 2026
Solicitation - FA557526B0003.pdf	PDF	May 29, 2026
Attach 5 Schedule of Materials.xlsx	XLSX spreadsheet	May 29, 2026
Attach 1 Statement of Work Eng.pdf	PDF	May 29, 2026
Attach 6 Int Natural Resources Management Plan.pdf	PDF	May 29, 2026
Attach 2 Statement of Work Spa.pdf	PDF	May 29, 2026
Attach 7 Environmental Final Governing Standard.pdf	PDF	May 29, 2026

Show all 25

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.

GOV-SUMMARY

COST ESTIMATE BREAKDOWN
CONTRACTOR					ADDRESS
					MORÓN AIR BASE, SPAIN
CONTRACT FOR (Work to be performed)						PROPOSED TOTAL CONTRACT PRICE
ADD NON-POTABLE WATER DIST LINES TO IRRIGATION AREAS, MULTI				SUMMARY						$
PURCHASE REQUEST NUMBER			PROJECT NUMBER			WORK LOCATION
			QUUG 19-1000			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)

1	CLIN #1 BASE BID
	CLIN #1 BASE BID
2	CLIN #2 OPTION #1
	CLIN #2 OPCIÓN #1
3	CLIN #3 OPTION #2
	CLIN #3 OPCIÓN #2
4	CLIN #4 OPTION #3
	CLIN #4 OPCIÓN #3
5	CLIN #5 OPTION #4
	CLIN #5 OPCIÓN #4
6	CLIN #6 OPTION #5
	CLIN #6 OPCIÓN #5
7	CLIN #7 OPTION #6
	CLIN #7 OPCIÓN #6
	TOTAL
	TOTAL

DATE: June 2026 FIRM NAME: ESTUDIO GH RATE $1: 0.9303 €

TITLE: A&E Director PREPARED BY: Cayetano Gómez

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

Page &P

GOV-CLIN #1-BASE BID

COST ESTIMATE BREAKDOWN
CONTRACTOR					ADDRESS
					MORÓN AIR BASE, SPAIN
CONTRACT FOR (Work to be performed)						PROPOSED TOTAL CONTRACT PRICE
ADD NON-POTABLE WATER DIST LINES TO IRRIGATION AREAS, MULTI				CLIN #1 BASE BID					$
PURCHASE REQUEST NUMBER			PROJECT NUMBER			WORK LOCATION
			QUUG 19-1000			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)
	CLIN #1 BASE BID
	CLIN #1 BASE BID
	WORKS RELATED TO MODIFICATION OF NON-POTABLE WATER SYSTEM AT POTABLE WATER TREATMENT FACILITY
	TRABAJOS RELACIONADOS CON LA MODIFICACIÓN DEL SISTEMA DE AGUA NO POTABLE EN LA INSTALACIÓN DE TRATAMIENTO DE AGUA POTABLE
1	Polyethylene pipe HDPE PN16 DN200, connection fittings and excavation and filling of trench
	Tubo de polietileno HDPE PN16 DN200, accesorios de conexión y excavación y relleno de zanja	Lm
2	Solenoid Valve Ø200mm and accessories
	Válvulas solenoide Ø200mm y accesorios	Ea
3	Solenoid valves and accessories (on the water inlet line for the water treatment plant)
	Válvulas solenoide y accesorios (en la línea de entrada de agua para la planta potabilizadora)	Ea
4	Install water meter BMETERS. WDE-K50 Ø200mm compatible with existing SCADA system
	Instalar contador de agua BMETERS. WDE-K50 Ø200mm compatible con el sistema SCADA existente	Ea
	TOTAL WORKS
	TOTAL TRABAJO

	WORKS RELATED TO INSTALLATION OF PROGRAMMERS IN EXISTING SPRINKLER IRRIGATION SYSTEM
	TRABAJOS RELACIONADOS CON INTALACIÓN DE PROGRAMADORES EN SISTEMAS DE RIEGO POR ASPERSIÓN EXISTENTE
5	Cabinet type C2: precast concrete cabinet with reinforced concrete slab(15cm/Ø6mm) including hose bibb, hose connection vacuum breaker 3/4", water meter Ø110mm, pressure gauge, solenoid valve Ø110mm, programmer with solar panel and accessories
	Armario tipo C2: armario prefabricado de hormigón con losa de hormigón armado (15 cm/Ø6 mm) que incluye grifo para manguera, conexión para manguera, válvula de vacío de 3/4", contador de agua de Ø110 mm, manómetro, válvula solenoide de Ø110 mm, programador con panel solar y accesorios.	Ea
6	Cabinet type C3: precast concrete cabinet with reinforced concrete slab(15cm/Ø6mm) including hose bibb, hose connection vacuum breaker 3/4", water meter Ø63mm, pressure gauge, solenoid valve Ø63mm, programmer with solar panel and accessories
	Armario tipo C3: armario prefabricado de hormigón con losa de hormigón armado (15 cm/Ø6 mm) que incluye grifo para manguera, conexión para manguera, válvula de vacío de 3/4", contador de agua de Ø63 mm, manómetro, válvula solenoide de Ø63 mm, programador con panel solar y accesorios.	Ea
7	Cabinet type C4: precast concrete cabinet with reinforced concrete slab(15cm/Ø6mm) including hose bibb, hose connection vacuum breaker 3/4", water meter Ø40mm, pressure gauge, solenoid valve Ø40mm, programmer with solar panel and accessories
	Armario tipo C4: armario prefabricado de hormigón con losa de hormigón armado (15 cm/Ø6 mm) que incluye grifo para manguera, conexión para manguera, válvula de vacío de 3/4", contador de agua de Ø40 mm, manómetro, válvula solenoide de Ø40 mm, programador con panel solar y accesorios.	Ea

TOTAL WORKS

TOTAL TRABAJO

	AREA #1
	ZONA #1
8	Ground Penetrating Radar GPR survey
	Estudio Geo-Radar (GPR)	m2
9	GPS Survey
	Estudio GPS	m2
10	Polyethylene pipe HDPE PN10 DN200, connection fittings and excavation and filling of trench
	Tubo de polietileno HDPE PN10 DN200, accesorios de conexión y excavación y relleno de zanja	Lm
11	Polyethylene pipe HDPE PN10 DN160, connection fittings, excavation and filling of trench
	Tubo de polietileno HDPE PN10 DN160, accesorios de conexión, excavación y relleno de zanja	Lm
12	Polyethylene pipe HDPE PN10 DN110, connection fittings, excavation and filling of trench
	Tubo de polietileno HDPE PN10 DN110, accesorios de conexión, excavación y relleno de zanja	Lm
13	Polyethylene pipe HDPE PN10 DN63, connection fittings, excavation and filling of trench
	Tubo de polietileno HDPE PN10 DN63, accesorios de conexión, excavación y relleno de zanja	Lm
14	Cabinet type C1: Precast concrete cabinet including hose bibb, hose connection vacuum breaker 3/4", water meter Ø63mm, pressure gauge and accessories
	Armario tipo C1: Armario prefabricado de hormigón con grifo de manguera, conexión de manguera, disyuntor de vacío de 3/4", contador de agua Ø63mm, manómetro y accesorios	Ea
15	Gate Valve Ø160mm and accessories (valve box)
	Válvulas de compuerta Ø160mm y accesorios (caja de válvulas)	Ea
16	Gate Valve Ø110mm and accessories (valve box)
	Válvulas de compuerta Ø110mm y accesorios (caja de válvulas)	Ea
17	Road crossing (drilled) RC-01 for pipe Ø160mm
	Cruce carretera (con topo) RC-01 para tubería Ø160mm	Lm
18	Road crossing (drilled) RC-02 for pipe Ø110mm
	Cruce carretera (con topo) RC-02 para tubería Ø110mm	Lm
19	Road crossing (drilled) RC-03 for pipe Ø110mm
	Cruce carretera (con topo) RC-03 para tubería Ø110mm	Lm
20	Road crossing (drilled) RC-04 for pipe Ø110mm
	Cruce carretera (con topo) RC-04 para tubería Ø110mm	Lm
21	Road crossing (drilled) RC-05 for pipe Ø110mm
	Cruce carretera (con topo) RC-05 para tubería Ø110mm	Lm
22	Top soil and seeding
	Tierra vegetal y sembrado	m2
23	Repair elements affected by the execution of the project
	Reparar elementos afectados por la ejecución del proyecto	Job
	Total, Area #1
	Total Zona #1

TOTAL

TOTAL MATERIAL COSTS

TOTAL LABOR COSTS

TOTAL OTHER DIRECT COSTS

TOTAL DIRECT COSTS

OVERHEAD %

SUBTOTAL

PROFIT %

TOTAL PROJECT EUROS
RATE $1	0.9303	€
TOTAL PROJECT US $

DATE: June 2026 FIRM NAME: ESTUDIO GH

TITLE: A&E Director PREPARED BY: Cayetano Gómez

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

GOV-CLIN #2-OPTION 1

COST ESTIMATE BREAKDOWN
CONTRACTOR					ADDRESS
					MORÓN AIR BASE, SPAIN
CONTRACT FOR (Work to be performed)						PROPOSED TOTAL CONTRACT PRICE
ADD NON-POTABLE WATER DIST LINES TO IRRIGATION AREAS, MULTI				CLIN #2-OPTION 1					$
PURCHASE REQUEST NUMBER			PROJECT NUMBER			WORK LOCATION
			QUUG 19-1000			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)

CLIN #2 OPTION #1

CLIN #2 OPCIÓN #1

	AREA #2
	ZONA #2
1	Ground Penetrating Radar GPR survey
	Estudio Geo-Radar (GPR)	m2
2	GPS Survey
	Estudio GPS	m2
3	Polyethylene pipe HDPE PN10 DN200, connection fittings and excavation and filling of trench
	Tubo de polietileno HDPE PN10 DN200, accesorios de conexión y excavación y relleno de zanja	Lm
4	Polyethylene pipe HDPE PN10 DN110, connection fittings and excavation and filling of trench
	Tubo de polietileno HDPE PN10 DN110, accesorios de conexión y excavación y relleno de zanja	Lm
5	Polyethylene pipe HDPE PN10 DN63, connection fittings and excavation and filling of trench
	Tubo de polietileno HDPE PN10 DN63, accesorios de conexión y excavación y relleno de zanja	Lm
6	Cabinet type C5: precast concrete cabinet including hose bibb, hose connection vacuum breaker, 3/4" water meter Ø63mm and pressure gauge.
	Armario tipo C5: armario prefabricado de hormigón que incluye grifo para manguera, conexión para manguera, válvula de vacío de 3/4" ,contador de agua de Ø63 mm y manómetro	Ea
7	Cabinet type C1: Precast concrete cabinet including hose bibb, hose connection vacuum breaker, 3/4" water meter Ø63mm , pressure gauge and accessories
	Armario tipo C1: Armario prefabricado de hormigón con grifo de manguera, conexión de manguera, disyuntor de vacío de 3/4", contador de agua Ø63mm , manómetro y accesorios	Ea
8	Handhole with blind flange
	Arqueta con brida ciega	Ea
9	Gate Valve Ø110mm and accessories (valve box)
	Válvulas de compuerta Ø110mm y accesorios (caja de válvula)	Ea
10	Gate Valve Ø63mm and accessories (valve box)
	Válvulas de compuerta Ø63mm y accesorios (caja válvulas)	Ea
11	Road crossing (drilled) RC-06 for pipe Ø63mm
	Cruce carretera (con topo) RC-06 para tubería Ø63mm	Lm
12	Top soil and seeding
	Tierra vegetal y sembrado	m2
13	Repair elements affected by the execution of the project
	Reparar elementos afectados por la ejecución del proyecto	Job
	Total, Area #2
	Total Zona #2
	TOTAL
	TOTAL

TOTAL MATERIAL COSTS

TOTAL LABOR COSTS

TOTAL OTHER DIRECT COSTS

TOTAL DIRECT COSTS

OVERHEAD %

		SUBTOTAL
DATE: June 2026	FIRM NAME: ESTUDIO GH
		PROFIT	%

TITLE: A&E Director	PREPARED BY:	Cayetano Gómez	TOTAL PROJECT EUROS
			RATE $1	0.9303	€
			TOTAL PROJECT US $

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

GOV-CLIN #3-OPTION 2

COST ESTIMATE BREAKDOWN
CONTRACTOR					ADDRESS
					MORÓN AIR BASE, SPAIN
CONTRACT FOR (Work to be performed)						PROPOSED TOTAL CONTRACT PRICE
ADD NON-POTABLE WATER DIST LINES TO IRRIGATION AREAS, MULTI				CLIN #3-OPTION 2					$
PURCHASE REQUEST NUMBER			PROJECT NUMBER			WORK LOCATION
			QUUG 19-1000			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)

CLIN #3 OPTION #2

CLIN #3 OPCIÓN #2

	AREA #3
	ZONA #3
1	Ground Penetrating Radar GPR survey
	Estudio Geo-Radar (GPR)	m2
2	GPS Survey
	Estudio GPS	m2
3	Polyethylene pipe HDPE PN10 DN200, connection fittings and excavation and filling of trench
	Tubo de polietileno HDPE PN10 DN200, accesorios de conexión y excavación y relleno de zanja	Lm
4	Polyethylene pipe HDPE PN10 DN63, connection fittings and excavation and filling of trench
	Tubo de polietileno HDPE PN10 DN63, accesorios de conexión y excavación y relleno de zanja	Lm
5	Cabinet type C1: Precast concrete cabinet including hose bibb, hose connection vacuum breaker 3/4", water meter Ø63mm , pressure gauge and accessories
	Armario tipo C1: Armario prefabricado de hormigón (tipo 1) con grifo de manguera, conexión de manguera Ø63mm , disyuntor de vacío de 3/4", contador de agua, manómetro y accesorios	Ea
6	Gate Valve Ø63mm and accessories (valve box)
	Válvulas de compuerta Ø63mm y accesorios (caja válvulas)	Ea
7	Road crossing (drilled) RC-07 for pipe Ø63mm
	Cruce carretera (con topo) RC-07 para tubería Ø63mm	Lm
8	Road crossing (drilled) RC-08 for pipe Ø63mm
	Cruce carretera (con topo) RC-08 para tubería Ø63mm	Lm
9	Top soil and seeding
	Tierra vegetal y sembrado	m2
10	Repair elements affected by the execution of the project
	Reparar elementos afectados por la ejecución del proyecto	Job
	Total, Area #3
	Total Zona #3

TOTAL

TOTAL MATERIAL COSTS

TOTAL LABOR COSTS

TOTAL OTHER DIRECT COSTS

TOTAL DIRECT COSTS

OVERHEAD %

SUBTOTAL

PROFIT %

TOTAL PROJECT EUROS
RATE $1	0.9303	€
TOTAL PROJECT US $

DATE: June 2026 FIRM NAME: ESTUDIO GH

TITLE: A&E Director PREPARED BY: Cayetano Gómez

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

GOV-CLIN #4-OPTION 3

COST ESTIMATE BREAKDOWN
CONTRACTOR					ADDRESS
					MORÓN AIR BASE, SPAIN
CONTRACT FOR (Work to be performed)						PROPOSED TOTAL CONTRACT PRICE
ADD NON-POTABLE WATER DIST LINES TO IRRIGATION AREAS, MULTI				CLIN #4-OPTION 3					$
PURCHASE REQUEST NUMBER			PROJECT NUMBER			WORK LOCATION
			QUUG 19-1000			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)

CLIN #4 OPTION #3

CLIN #4 OPCIÓN #3

	AREA #4
	ZONA #4
1	Ground Penetrating Radar GPR survey
	Estudio Geo-Radar (GPR)	m2
2	GPS Survey
	Estudio GPS	m2
3	Polyethylene pipe HDPE PN10 DN200, connection fittings and excavation and filling of trench
	Tubo de polietileno HDPE PN10 DN200, accesorios de conexión y excavación y relleno de zanja	Lm
4	Polyethylene pipe HDPE PN10 DN110, connection fittings and excavation and filling of trench
	Tubo de polietileno HDPE PN10 DN110, accesorios de conexión y excavación y relleno de zanja	Lm
5	Polyethylene pipe HDPE PN10 DN63, connection fittings and excavation and filling of trench
	Tubo de polietileno HDPE PN10 DN63, accesorios de conexión y excavación y relleno de zanja	Lm
6	Cabinet type C1: Precast concrete cabinet including hose bibb, hose connection vacuum breaker 3/4", water meter Ø63mm, pressure gauge and accessories
	Armario tipo C1: Armario prefabricado de hormigón (tipo 1) con grifo de manguera, conexión de manguera, disyuntor de vacío de 3/4", contador de agua Ø63mm, manómetro y accesorios	Ea
7	Handhole with blind flange
	Arqueta con brida ciega	Ea
8	Gate Valve Ø110mm and accessories (valve box)
	Válvulas de compuerta Ø110mm y accesorios (caja de válvulas)	Ea
9	Road crossing (drilled) RC-19 for pipe Ø110mm
	Cruce carretera (con topo) RC-19 para tubería Ø110mm	Lm
10	Top soil and seeding
	Tierra vegetal y sembrado	m2
11	Repair elements affected by the execution of the project
	Reparar elementos afectados por la ejecución del proyecto	Job
	Total, Area #4
	Total Zona #4

TOTAL

TOTAL MATERIAL COSTS

TOTAL LABOR COSTS

TOTAL OTHER DIRECT COSTS

TOTAL DIRECT COSTS

OVERHEAD %

		SUBTOTAL
DATE: June 2026	FIRM NAME: ESTUDIO GH
		PROFIT	%

TITLE: A&E Director	PREPARED BY:	Cayetano Gómez	TOTAL PROJECT EUROS
			RATE $1	0.9303	€
			TOTAL PROJECT US $
These costs and overhead and profit will be applied in any possible future modifications

GOV-CLIN #5-OPTION 4

COST ESTIMATE BREAKDOWN
CONTRACTOR					ADDRESS
					MORÓN AIR BASE, SPAIN
CONTRACT FOR (Work to be performed)						PROPOSED TOTAL CONTRACT PRICE
ADD NON-POTABLE WATER DIST LINES TO IRRIGATION AREAS, MULTI				CLIN #5-OPTION 4					$
PURCHASE REQUEST NUMBER			PROJECT NUMBER			WORK LOCATION
			QUUG 19-1000			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)

CLIN #5 OPTION #4

CLIN #5 OPCIÓN #4

	AREA #5
	ZONA #5
1	Ground Penetrating Radar GPR survey
	Estudio Geo-Radar (GPR)	m2
2	GPS Survey
	Estudio GPS	m2
3	Polyethylene pipe HDPE PN10 DN200, connection fittings and excavation and filling of trench
	Tubo de polietileno HDPE PN10 DN200, accesorios de conexión y excavación y relleno de zanja	Lm
4	Polyethylene pipe HDPE PN10 DN110, connection fittings and excavation and filling of trench
	Tubo de polietileno HDPE PN10 DN110, accesorios de conexión y excavación y relleno de zanja	Lm
5	Polyethylene pipe HDPE PN10 DN63, connection fittings and excavation and filling of trench
	Tubo de polietileno HDPE PN10 DN63, accesorios de conexión y excavación y relleno de zanja	Lm
6	Cabinet type C1: Precast concrete cabinet including hose bibb, hose connection vacuum breaker 3/4", water meter Ø63mm, pressure gauge and accessories
	Armario tipo C1: Armario prefabricado de hormigón (tipo 1) con grifo de manguera, conexión de manguera, disyuntor de vacío de 3/4", contador de agua Ø63mm, manómetro y accesorios	Ea
7	Gate Valve Ø110mm and accessories (valve box)
	Válvulas de compuerta Ø110mm y accesorios (caja válvulas)	Ea
8	Gate Valve Ø63mm and accessories (valve box)
	Válvulas de compuerta Ø63mm y accesorios (caja válvulas)	Ea
9	Road crossing (drilled) RC-09 for pipe Ø63mm
	Cruce carretera (con topo) RC-09 para tubería Ø63mm	Lm
10	Road crossing (drilled) RC-10 for pipe Ø63mm
	Cruce carretera (con topo) RC-10 para tubería Ø63mm	Lm
11	Road crossing (drilled) RC-11 for pipe Ø110mm
	Cruce carretera (con topo) RC-11 para tubería Ø110mm	Lm
12	Road crossing (drilled) RC-12 for pipe Ø110mm
	Cruce carretera (con topo) RC-12 para tubería Ø110mm	Lm
13	Road crossing (drilled) RC-13 for pipe Ø63mm
	Cruce carretera (con topo) RC-13 para tubería Ø63mm	Lm
14	Road crossing (drilled) RC-14 for pipe Ø63mm
	Cruce carretera (con topo) RC-14 para tubería Ø63mm	Lm
15	Road crossing (drilled) RC-15 for pipe Ø63mm
	Cruce carretera (con topo) RC-15 para tubería Ø63mm	Lm
16	Road crossing (drilled) RC-16 for pipe Ø63mm
	Cruce carretera (con topo) RC-16 para tubería Ø63mm	Lm
17	Road crossing (drilled) RC-17 for pipe Ø63mm
	Cruce carretera (con topo) RC-17 para tubería Ø63mm	Lm
18	Top soil and seeding
	Tierra vegetal y sembrado	m2
19	Repair elements affected by the execution of the project
	Reparar elementos afectados por la ejecución del proyecto	Job
	Total, Area #5
	Total Zona #5

TOTAL

TOTAL MATERIAL COSTS

TOTAL LABOR COSTS

TOTAL OTHER DIRECT COSTS

TOTAL DIRECT COSTS

OVERHEAD %

SUBTOTAL

PROFIT %

TOTAL PROJECT EUROS
RATE $1	0.9303	€
TOTAL PROJECT US $

DATE: June 2026 FIRM NAME: ESTUDIO GH

TITLE: A&E Director PREPARED BY: Cayetano Gómez

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

GOV-CLIN#6-OPTION 5

COST ESTIMATE BREAKDOWN
CONTRACTOR					ADDRESS
					MORÓN AIR BASE, SPAIN
CONTRACT FOR (Work to be performed)						PROPOSED TOTAL CONTRACT PRICE
ADD NON-POTABLE WATER DIST LINES TO IRRIGATION AREAS, MULTI				CLIN #6-OPTION 5					$
PURCHASE REQUEST NUMBER			PROJECT NUMBER			WORK LOCATION
			QUUG 19-1000			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)

	CLIN #6 OPTION #5
	CLIN #6 OPCIÓN #5
	WORKS RELATED TO UNEXPECTED OBSTRUCTIONS
	TRABAJOS RELACIONADOS CON OBSTRUCCIONES NO DETECTADAS
1	Polyethylene pipe HDPE PN10 DN200, connection fittings and excavation and filling of trench
	Tubo de polietileno HDPE PN10 DN200, accesorios de conexión y excavación y relleno de zanja	Lm
2	Polyethylene pipe HDPE PN10 DN160, connection fittings, excavation and filling of trench
	Tubo de polietileno HDPE PN10 DN160, accesorios de conexión, excavación y relleno de zanja	Lm
3	Polyethylene pipe HDPE PN10 DN63, connection fittings and excavation and filling of trench
	Tubo de polietileno HDPE PN10 DN63, accesorios de conexión y excavación y relleno de zanja	Lm
4	Polyethylene pipe HDPE PN10 DN110, connection fittings and excavation and filling of trench
	Tubo de polietileno HDPE PN10 DN110, accesorios de conexión y excavación y relleno de zanja	Lm
5	Gate Valve Ø160mm and accessories (valve box)
	Válvulas de compuerta Ø160mm y accesorios (caja de válvulas)	Ea
6	Gate Valve Ø110mm and accessories (valve box)
	Válvulas de compuerta Ø110mm y accesorios (caja de válvulas)	Ea
7	Gate Valve Ø63mm and accessories (valve box)
	Válvulas de compuerta Ø63mm y accesorios (caja de válvulas)	Ea
8	Road crossing (drilled) for pipe Ø160mm
	Cruce carretera (con topo) para tubería Ø160mm	Lm
9	Road crossing (drilled) for pipe Ø110mm
	Cruce carretera (con topo) para tubería Ø110mm	Lm
10	Cabinet type C1: Precast concrete cabinet including hose bibb, hose connection vacuum breaker 3/4", water meter Ø63mm, pressure gauge and accessories
	Armario tipo C1: Armario prefabricado de hormigón (tipo 1) con grifo de manguera, conexión de manguera, disyuntor de vacío de 3/4", contador de agua Ø63mm, manómetro y accesorios	Ea

TOTAL

TOTAL MATERIAL COSTS

TOTAL LABOR COSTS

TOTAL OTHER DIRECT COSTS

TOTAL DIRECT COSTS

OVERHEAD %

SUBTOTAL

PROFIT %

		TOTAL PROJECT EUROS
		RATE $1	0.9303	€
		TOTAL PROJECT US $
DATE: June 2026	FIRM NAME: ESTUDIO GH

TITLE: A&E Director PREPARED BY: Cayetano Gómez

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

GOV-CLIN#7-OPTION 6

COST ESTIMATE BREAKDOWN
CONTRACTOR					ADDRESS
					MORÓN AIR BASE, SPAIN
CONTRACT FOR (Work to be performed)						PROPOSED TOTAL CONTRACT PRICE
ADD NON-POTABLE WATER DIST LINES TO IRRIGATION AREAS, MULTI				CLIN #7-OPTION 6					$
PURCHASE REQUEST NUMBER			PROJECT NUMBER			WORK LOCATION
			QUUG 19-1000			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)

	CLIN #7 OPTION #6
	CLIN #7 OPCIÓN #6
	GROUND PENETRATING RADAR (GPR) Y GPS
	GEO-RADAR Y GPS
1	Ground Penetrating Radar GPR survey
	Estudio Geo-Radar (GPR)	m2
2	GPS Survey
	Estudio GPS	m2
	TOTAL GPR AND GPS WORKS
	TOTAL TRABAJO DE GPR Y GPS

	AREA #3 (Blg. #106, #110, #119)
	ZONA #3 (Blg. #106, #110, #119)
3	Polyethylene pipe HDPE PN10 DN200, connection fittings and excavation and filling of trench
	Tubo de polietileno HDPE PN10 DN200, accesorios de conexión y excavación y relleno de zanja	Lm
4	Polyethylene pipe HDPE PN10 DN110, connection fittings and excavation and filling of trench
	Tubo de polietileno HDPE PN10 DN110, accesorios de conexión y excavación y relleno de zanja	Lm
5	Handhole with blind flange
	Arqueta con brida ciega	Ea
6	Gate Valve Ø110mm and accessories (valve box)
	Válvulas de compuerta Ø110mm y accesorios (caja de válvulas)	Ea
7	Road crossing (drilled) RC-20 for pipe Ø110mm
	Cruce carretera (con topo) RC-20 para tubería Ø110mm	Lm
8	Road crossing (drilled) RC-18 for pipe Ø110mm
	Cruce carretera (con topo) RC-18 para tubería Ø110mm	Lm
9	Top soil and seeding
	Tierra vegetal y sembrado	m2
10	Repair elements affected by the execution of the project
	Reparar elementos afectados por la ejecución del proyecto	Job
	Total, Area #3
	Total Zona #3
	AREA #4 (Blg #192, #203)
	ZONA #4 (Edif. #192, #203)
11	Polyethylene pipe HDPE PN10 DN110, connection fittings and excavation and filling of trench
	Tubo de polietileno HDPE PN10 DN110, accesorios de conexión y excavación y relleno de zanja	Lm
12	Polyethylene pipe HDPE PN10 DN63, connection fittings and excavation and filling of trench
	Tubo de polietileno HDPE PN10 DN63, accesorios de conexión y excavación y relleno de zanja	Lm
13	Handhole with blind flange
	Arqueta con brida ciega	Ea
14	Connection to existing handhole (bldg 192)	Ea
	Conexión con arqueta existente (Bldg 192)
15	Gate Valve Ø110mm and accessories (valve box)
	Válvulas de compuerta Ø110mm y accesorios (caja de válvulas)	Ea
16	Top soil and seeding
	Tierra vegetal y sembrado	m2
17	Repair elements affected by the execution of the project
	Reparar elementos afectados por la ejecución del proyecto	Job
	Total, Area #4
	Total Zona #4
	TOTAL WORKS
	TOTAL TRABAJO CONSTRUCCIÓN

TOTAL

TOTAL MATERIAL COSTS

TOTAL LABOR COSTS

TOTAL OTHER DIRECT COSTS

TOTAL DIRECT COSTS

OVERHEAD %

SUBTOTAL

PROFIT %

TOTAL PROJECT EUROS
RATE $1	0.9303	€
TOTAL PROJECT US $

DATE: June 2026 FIRM NAME: ESTUDIO GH

TITLE: A&E Director PREPARED BY: Cayetano Gómez

These costs and overhead and profit will be applied in any possible future modifications image1.png image2.png

File details come from the government source that posted it. Updated Jul 9, 2026.