CnstCostEstimate.pdf

US Army Corps Of

Engineers Europe District

Prepared and Submitted by:

SO.IN.CI. S.r.l.

Architecture, Engineering & Consulting Services

Via di Sacco Pastore n. 4 - Rome, Italy Tel. +39.06.97848041 fax +39.06.97848175

E-mail: design@soinci.it

PROJECT ASHE 08-1066

REPAIR FIRE SUPPRESSION/DETECTION SYSTEM

“AREA F”, AVIANO AIR BASE

AVIANO, ITALY

CONSTRUCTION COST ESTIMATE

FINAL SUBMITTAL (100%)

Date: MAY 2009

A/E CONTRACT No.: W912GB-08-D-0003 D.O.: 0004

FOR OFFICIAL USE ONLY

CONSTRUCTION COST ESTIMATE BREAKDOWN OMB No. 0704-0193

Expires 31 October 1989

CONTRACTOR ADDRESS

CONTRACT FOR (Work to be performed) PROPOSED TOTAL CONTRACT PRICE

PURCHASE REQUEST NUMBER PROJECT NUMBER WORK LOCATION

ASHE 08-1066 AREA F, AVIANO AIR BASE, ITALY

MATERIAL COSTS LABOR COSTS

LINE

NO. ITEM

UNIT OF

MEASURE QUANTITY UNIT TOTAL

MANHOUR

S

MANDAYS

AVERAGE

RATE TOTAL

OTHER DIRECT

COSTS LINE TOTAL

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)

PART I - DEMOLITIONS, EXCAVATIONS AND REMOVALS / Parte I - Demolizioni, Scavi e Rimozioni

Ia Architectural Work - Ia Lavori Architettonici

BUILDING No. 1000/ Edificio No. 1000

REMOVAL OF EXISTING PREFABRICATED METAL

STRUCTURE TECHNICAL ROOM.

Rimozione della struttura metallica prefabbricata del locale tecnico esistente.

IT. No.

Art. n. 1 LS/AC

BUILDING No. 1121/ Edificio No. 1121

EXECUTION OF HOLES IN PERIMENTER WALLS FOR

OVERPRESSURE DAMPERS INSTALLATION WITH

RECONSTRUCTION.

Esecuzione di fori nella muratura perimetrale per l'installazione di serrande di sovrappressione compresa ricostruzione.

IT. No.

Art. n. 2 LS/AC

3 REMOVAL OF INTERIOR METAL DOOR.

Rimozione di porta interna in metallo.

IT. No.

Art. n.

3 LS/AC

Total Architectural Work - Totale Lavori Architettonici

REPAIR FIRE SUPPRESSION - DETECTION SYSTEM, BLDGS #1000 AND #1221

Ripristino impianto soppressione - rivelazione incendi, edifici No. 1000 e 1221

AF Form 3052, JAN 88 PREVIOUS EDITION IS OBSOLETE FOR OFFICIAL USE ONLY Sheet 1 of 9

Expires 31 October 1989

CONTRACTOR ADDRESS

CONTRACT FOR (Work to be performed) PROPOSED TOTAL CONTRACT PRICE

PURCHASE REQUEST NUMBER PROJECT NUMBER WORK LOCATION

ASHE 08-1066 AREA F, AVIANO AIR BASE, ITALY

MATERIAL COSTS LABOR COSTS

LINE

NO. ITEM

UNIT OF

MEASURE QUANTITY UNIT TOTAL

MANHOUR

S

MANDAYS

AVERAGE

RATE TOTAL

OTHER DIRECT

COSTS LINE TOTAL

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)

REPAIR FIRE SUPPRESSION - DETECTION SYSTEM, BLDGS #1000 AND #1221

Ripristino impianto soppressione - rivelazione incendi, edifici No. 1000 e 1221

Ib Civil Work - Ib Lavori Civili

BUILDING No. 1000/ Edificio No. 1000

DEMOLITION OF EXISTING SPRINKLER ROOM REINFORCED

CONCRETE PAD .

Demolizione soletta in cemento armato dell'esistente locale sprinkler.

IT. No.

Art. n.

4 m2

DEMOLITION OF BITUMINOUS CONCRETE PAVEMENT

Demolizione di pavimento in conglomerato bituminoso

IT. No.

Art. n. 5 m2

EXCAVATION IN ANY KIND OF SOIL, 30 cm DEEP Scavo di terreno di qualsiasi natura, 30cm profondo

IT. No.

Art. n. 6 m3

Total Civil Work - Totale Lavori Civili

Id Mechanical Work - Id Lavori Meccanici

BUILDING No. 1000/ Edificio No. 1000

7 DEMOLITION AND REMOVAL OF EXISTING FIRE

SUPPRESSION FOAM STATION

Demolizione e rimozione dell'esistente centrale antincendio a schiuma.

IT. No.

Art. No. 7 LS/AC

8 REMOVAL OF EXISTING FIRE SUPPRESSION PIPELINE INSIDE

THE BUILDING

Rimozione dell'esistente rete di distribuzione dell'impianto di spegnimento a schiuma all'interno dell'edificio

IT. No.

Art. No.

8 LS/AC

Total Mechanical Work - Totale Lavori Meccanici

AF Form 3052, JAN 88 PREVIOUS EDITION IS OBSOLETE FOR OFFICIAL USE ONLY Sheet 2 of 9

Expires 31 October 1989

CONTRACTOR ADDRESS

CONTRACT FOR (Work to be performed) PROPOSED TOTAL CONTRACT PRICE

PURCHASE REQUEST NUMBER PROJECT NUMBER WORK LOCATION

ASHE 08-1066 AREA F, AVIANO AIR BASE, ITALY

MATERIAL COSTS LABOR COSTS

LINE

NO. ITEM

UNIT OF

MEASURE QUANTITY UNIT TOTAL

MANHOUR

S

MANDAYS

AVERAGE

RATE TOTAL

OTHER DIRECT

COSTS LINE TOTAL

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)

REPAIR FIRE SUPPRESSION - DETECTION SYSTEM, BLDGS #1000 AND #1221

Ripristino impianto soppressione - rivelazione incendi, edifici No. 1000 e 1221

Ie Electrical Work - Ie Lavori Elettrici

BUILDING No. 1000/ Edificio No. 1000

MONACO TRASMITTER REMOVAL AND STORAGE

Rimozione ed immagazzinamento trasmettitore Monaco

IT. No.

Art. n. 9 LS/AC

REMOVAL AND DISPOSAL EXISTING FIRE ALARM SYSTEM

Rimozione e smaltimento impianto di rivelazione incendi esistente

IT. No.

Art. n. 10 LS/AC

BUILDING No. 1121/ Edificio No. 1121

MONACO TRASMITTER DESCONNECTING AND PROTECTION

Scollegamento e protezione del trasmettitore Monaco

IT. No.

Art. n. 11 LS/AC

REMOVAL AND DISPOSAL OF EXISTING FIRE ALARM SYSTEM

Rimozione e smaltimento dell'impianto di rivelazione incendi esistente

IT. No.

Art. n. 12 LS/AC

Total Electrical Work - Totale Lavori Elettrici

TOTAL PART I / Totale Parte I

PART II - ARCHITECTURAL, STRUCTURAL AND CIVIL WORK / Parte II - Lavori Architettonici, Strutturali e Civili

AF Form 3052, JAN 88 PREVIOUS EDITION IS OBSOLETE FOR OFFICIAL USE ONLY Sheet 3 of 9

Expires 31 October 1989

CONTRACTOR ADDRESS

CONTRACT FOR (Work to be performed) PROPOSED TOTAL CONTRACT PRICE

PURCHASE REQUEST NUMBER PROJECT NUMBER WORK LOCATION

ASHE 08-1066 AREA F, AVIANO AIR BASE, ITALY

MATERIAL COSTS LABOR COSTS

LINE

NO. ITEM

UNIT OF

MEASURE QUANTITY UNIT TOTAL

MANHOUR

S

MANDAYS

AVERAGE

RATE TOTAL

OTHER DIRECT

COSTS LINE TOTAL

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)

REPAIR FIRE SUPPRESSION - DETECTION SYSTEM, BLDGS #1000 AND #1221

Ripristino impianto soppressione - rivelazione incendi, edifici No. 1000 e 1221

IIa Architectural Work - IIa Lavori Architettonici

BUILDING No. 1121/ Edificio No. 1121

INTERIOR PERIMETER FENCE WITH "KELLER" GALVD STEEL

GRATE, HEIGHT 2.10m.

Recinzione interna perimetrale in grigliato di acciaio zincato "keller", altezza 2,10m.

IT. No.

Art. n.

1 m2

BLOCK-UP OF ROOM No.003 DOOR OPENING WITH CMU

WALL.

Chiusura del vano porta del locale No.003 con blocchetti forati di cls.

IT. No.

Art. n. 2 m2

1.5 cm THICK INTERIOR WALL PLASTER FINISH ON CLOSED

DOOR AND CLOSED WINDOW.

Intonaco per pareti interne spessore 1,5 cm sulle chiusure porta e finestra.

IT. No.

Art. n.

3 m2

PAINTING OF INTERIOR WALLS.

Tinteggiatura di pareti interne.

IT. No.

Art. n. 4 m2

SILICATE PANELS INTERIOR WALL TO PROVIDE REI 120

COMPARTMENT, ROOM 003.

Parete interna di lastre in silicato di calcio per compartimentazione REI120, stanza 003.

IT. No.

Art. n.

5 m2

POLYURETHANE FOAM REI 120 IN FLOOR TRENCH TO

PROVIDE FIRE RESISTANCE AND AIR TIGHT SEALING

BETWEEN ADJACENT ROOMS.

Schiuma poliuretanica REI 120 in canaletta a pavimento esistente per fornire sigillatura resistente al fuoco e a tenuta d'aria tra i locali adiacenti.

IT. No.

Art. n. 6 LS/AC

Total Architectural Work - Totale Lavori Architettonici

AF Form 3052, JAN 88 PREVIOUS EDITION IS OBSOLETE FOR OFFICIAL USE ONLY Sheet 4 of 9

Expires 31 October 1989

CONTRACTOR ADDRESS

CONTRACT FOR (Work to be performed) PROPOSED TOTAL CONTRACT PRICE

PURCHASE REQUEST NUMBER PROJECT NUMBER WORK LOCATION

ASHE 08-1066 AREA F, AVIANO AIR BASE, ITALY

MATERIAL COSTS LABOR COSTS

LINE

NO. ITEM

UNIT OF

MEASURE QUANTITY UNIT TOTAL

MANHOUR

S

MANDAYS

AVERAGE

RATE TOTAL

OTHER DIRECT

COSTS LINE TOTAL

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)

REPAIR FIRE SUPPRESSION - DETECTION SYSTEM, BLDGS #1000 AND #1221

Ripristino impianto soppressione - rivelazione incendi, edifici No. 1000 e 1221

IIb Civil Work - IIb Lavori Civili

BUILDING No. 1000/ Edificio No. 1000

20 cm THICK REINFORCED CONCRETE PAD Basamento in cemento armato, spessore 20 cm

IT. No.

Art. n. 7 m2

Total Civil Work - Totale Lavori Civili

TOTAL PART II / Totale Parte II

PART III - MECHANICAL WORK / Parte III - Lavori Meccanici

AF Form 3052, JAN 88 PREVIOUS EDITION IS OBSOLETE FOR OFFICIAL USE ONLY Sheet 5 of 9

Expires 31 October 1989

CONTRACTOR ADDRESS

CONTRACT FOR (Work to be performed) PROPOSED TOTAL CONTRACT PRICE

PURCHASE REQUEST NUMBER PROJECT NUMBER WORK LOCATION

ASHE 08-1066 AREA F, AVIANO AIR BASE, ITALY

MATERIAL COSTS LABOR COSTS

LINE

NO. ITEM

UNIT OF

MEASURE QUANTITY UNIT TOTAL

MANHOUR

S

MANDAYS

AVERAGE

RATE TOTAL

OTHER DIRECT

COSTS LINE TOTAL

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)

REPAIR FIRE SUPPRESSION - DETECTION SYSTEM, BLDGS #1000 AND #1221

Ripristino impianto soppressione - rivelazione incendi, edifici No. 1000 e 1221

BUILDING No. 1000/ Edificio No. 1000

20 PROVIDE NEW WATER LINE FROM MAIN BASE PIPELINE TO

NEW FIRE STATION

Realizzazione della nuova linea di adduzione idrica dalla dorsale idrica della Base sino alla nuova stazione antincendio

IT. No.

Art. No. 1 LS/AC

21 FURNISCHING AND INSTALLATION OF NEW PREASSEMBLED

FIRE SUPPRESSION FOAM STATION

Fornitura e posa in opera della nuova stazione antincendio a schiuma preassemblata

IT. No.

Art. No.

2 LS/AC

22 NEW FIRE FOAM PIPELINES INSIDE THE BUILDING

Nuova rete di distribuzione antincendio all'interno dell'edificio

IT. No.

Art. No. 3 LS/AC

23 FURNISHING AND INSTALLATION OF SPRINKLER NOZZLES

Fornitura e posa in opera di erogatori sprinkler

IT. No.

Art. No. 4 EA/NO

24 FURNISHING SPARE SPRINKLER NOZZLES

Fornitura di erogatori sprinkler di ricambio

IT. No.

Art. No. 5 EA/NO

BUILDING No. 1121/ Edificio No. 1121

25 NEW GASEOUS FIRE SUPPRESSION SYSTEMs Nuovo impianto di spegnimento incendi a gas

IT. No.

Art. No. 6 LS/AC

26 TEST, AS BUILT DRAWINGS AND CERTIFICATION FOR NEW

GASEOUS FIRE SUPPRESSION SYSTEM

Prove, disegni del come costruito e certificazioni dei nuovi impianti di spegnimento a gas

IT. No.

Art. No.

7 LS/AC

27 PRESSURE RELIEF DAMPERS 300x200 Serranda di sovrapressione 300x200

IT. No.

Art. No. 8a EA/NO

28 PRESSURE RELIEF DAMPERS 400x200 Serranda di sovrapressione 400x200

IT. No.

Art. No. 8b EA/NO

29 PRESSURE RELIEF DAMPERS De 150 Serranda di sovrapressione De 150

IT. No.

Art. No. 8c EA/NO

TOTAL PART III / Totale Parte III

PART IV- ELECTRICAL WORK / Parte VI - Lavori Elettrici

AF Form 3052, JAN 88 PREVIOUS EDITION IS OBSOLETE FOR OFFICIAL USE ONLY Sheet 6 of 9

Expires 31 October 1989

CONTRACTOR ADDRESS

CONTRACT FOR (Work to be performed) PROPOSED TOTAL CONTRACT PRICE

PURCHASE REQUEST NUMBER PROJECT NUMBER WORK LOCATION

ASHE 08-1066 AREA F, AVIANO AIR BASE, ITALY

MATERIAL COSTS LABOR COSTS

LINE

NO. ITEM

UNIT OF

MEASURE QUANTITY UNIT TOTAL

MANHOUR

S

MANDAYS

AVERAGE

RATE TOTAL

OTHER DIRECT

COSTS LINE TOTAL

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)

REPAIR FIRE SUPPRESSION - DETECTION SYSTEM, BLDGS #1000 AND #1221

Ripristino impianto soppressione - rivelazione incendi, edifici No. 1000 e 1221

BUILDING No. 1000/ Edificio No. 1000

METALLIC CONDUITS AND WIRING

Tubazione metallica e cablaggio

IT. No.

Art. n. 1 LS/AC

FIRE ALARM SYSTEM

Impianto di allarme incendi

IT. No.

Art. n. 2 LS/AC

NEW ELECTRICAL LINE

Nuova linea elettrica

IT. No.

Art. n. 3 LS/AC

NEW ELECTRICAL PANEL

Nuovo quadro elettrici

IT. No.

Art. n. 4 EA/NO

SYSTEM TEST AND SETUP

Prove e messa a punto dell'impianto

IT. No.

Art. n. 5 LS/AC

AS BUILT DRAWINGS

Disegni del come costruito

IT. No.

Art. n. 6 LS/AC

BUILDING No. 1121/ Edificio No. 1121

METALLIC CONDUITS AND WIRING

Tubazione metallica e cablagio

IT. No.

Art. n. 7 LS/AC

FIRE ALARM SYSTEM

Impianto di allarme

IT. No.

Art. n. 8 LS/AC

SYSTEM TEST AND SETUP

Prove e messa a punto dell'impianto

IT. No.

Art. n. 9 LS/AC

AS BUILT DRAWINGS

Disegni del come costruito

IT. No.

Art. n. 10 LS/AC

TOTAL PART IV / Totale Parte IV

AF Form 3052, JAN 88 PREVIOUS EDITION IS OBSOLETE FOR OFFICIAL USE ONLY Sheet 7 of 9

Expires 31 October 1989

CONTRACTOR ADDRESS

CONTRACT FOR (Work to be performed) PROPOSED TOTAL CONTRACT PRICE

PURCHASE REQUEST NUMBER PROJECT NUMBER WORK LOCATION

ASHE 08-1066 AREA F, AVIANO AIR BASE, ITALY

MATERIAL COSTS LABOR COSTS

LINE

NO. ITEM

UNIT OF

MEASURE QUANTITY UNIT TOTAL

MANHOUR

S

MANDAYS

AVERAGE

RATE TOTAL

OTHER DIRECT

COSTS LINE TOTAL

(1) (2) (3) (4) (5) (6) (7) (8) (9) (10)

REPAIR FIRE SUPPRESSION - DETECTION SYSTEM, BLDGS #1000 AND #1221

Ripristino impianto soppressione - rivelazione incendi, edifici No. 1000 e 1221

PART III - MECHANICAL WORK

PART IV - ELECTRICAL WORK

TOTAL PRICE / Costo Totale

OR US DOLLARS (RATE 1$ = 0,7905€)

PART I - DEMOLITIONS, EXCAVATIONS AND REMOVALS

PART II - ARCHITECTURAL, STRUCTURAL AND CIVIL WORK

AF Form 3052, JAN 88 PREVIOUS EDITION IS OBSOLETE FOR OFFICIAL USE ONLY Sheet 8 of 9

ASHE 08-1066 - REPAIR FIRE SUPPESSION/DETECTION SYSTEMS, AREA "F", AVIANO AIR BASE, ITALY

INSTRUCTIONS FOR COMPLETING AF FORM 3052

TOTAL MATERIAL COSTS € $

TOTAL LABOR COSTS € $

TOTAL OTHER DIRECT COSTS € $

TOTAL DIRECT COSTS € $

OVERHEAD % € $

SUBTOTAL € $

PROFIT % € $

TOTAL PRICE € $

DATE FIRM NAME

TITLE BY

INSTRUCTIONS TO OFFERORS

(Reverse of AF Form 3052, Jan 88)

1. The purpose of this form is to provide a standard format by which the offeror submits to the Government a summary of incurred and estimated costs, (and attached supporting information) suitable for detailed review and analysis. Prior to the award of a contract resulting from this proposal, the offeror shall, under the conditions stated in ASPR 3-807.3, be required to submit a certificate of current cost or pricing data (see ASPR 3-807.3 and 3-807.4).

2. In addition to the specific information required by this form, the offeror is experted, in good faith, to incorporate in and submit with this form any additional data, supporting schedules, or substation which are reasonably required for the conduct of an appropriate review and analysis in the light of the specific facts of this procurement. For effective negotiations, it is essential that there be a clean understanding of:

a. The existing, verifiable data.

b. The judgmental factors applied in projecting from know data to the estimate, and

c. The contingencies used by the offeror in his proposed price.

In short, the offeror's estimating process itself needs to be disclosed.

3. When attachment of supporting cost or pricing data to this form is impracticable, the data will be described (with schedules as appropriate) and made available to the contracting officer or his authorized representative upon request.

4. By submission of this proposal the offeror grants to the contracting officer, or his authorized representative, the right to examine, for the purpose of verifying the cost or pricing data submitted, those books, records, documents and other supporting data which will permit adequate evaluation of such cost or pricing data, along with the computations and projections used therein. This right may be exercised in connection with any negotiations prior to contract award.

Col 1 Item. Description of materials required, work to be done, special equipment needed, etc. Breakdown should be in sufficient detail to permit itemizing of all direct costs.

Col 2 Unit of Measure. Description of the unit in which each item is to be estimated (examples - square yards-SY, cubic yards-CY, square feet- SF, linear feet-LF, board feet-BF, each-EA,, pound-LB).

Col 3 Quantity. Contractor's estimated of quantity required in terms of unit of measure (column 2). Item and units of measure will be furnished by the Government. Quantity estimates will be furnished by the Government only when it is anticipated that a unit price contract will be issued. Otherwise, the contractor is responsible for determining quantity estimates.

Col 4 and 5 Material Costs. Enter unit cost (Col 4) of material to be supplied and total cost (Col 5) for item listed in column 1.

Col 6, 7 and 8 Labor Costs. Enter in col 6 the estimated number of manhours or mandays needed to perform the work listed in column 1. Enter in col 7 the average rate per manhour (manday) and in col 8 the total labor cost.

Col 9 Other Direct Costs. Enter estimated costs of special equipment and other items (listed in column 1), which are special to the contract and of significant dollar value.

FOR OFFICIAL USE ONLY Sheet 9 of 9