CCEB 21-1047.xls

XLS spreadsheet 185 KB Posted

Attached to
ASHE 21-1047, RENOVATE MEDIUM VOLTAGE SUBSTATION FAC. 1305, AVIANO AB, ITALY
Solicitation number
FA568223R0009
Issued by

About this file

This is a construction cost estimate breakdown for the ASHE 21-1047 project to renovate a medium voltage substation facility 1305 at Aviano Air Base in Italy. The estimate includes line items for demolition, architectural and civil work, mechanical work, electrical work, fire prevention work, and a total proposed price. It provides unit costs and quantities for materials, labor hours and rates, and other direct costs for each work item. The attached federal contract opportunity notice indicates the solicitation will be issued in June 2023 for the ASHE 21-1047 project with a magnitude of construction between $500,000 and $1,000,000. Interested vendors must possess a current Statement of Capabilities certification for category OG10. The work will be performed in Italy according to DFARS provisions and must comply with Italian labor law D.Lgs. 81/2008.

View the file

Other files

File Type Posted
ASHE 21-1047_Dwgs_100.pdf PDF
ASHE 21-1047_Dwgs 1_2.pdf PDF
ASHE 21-1047_PSC.pdf PDF
ASHE 21-1047_CCEB.pdf PDF
ASHE 21-1047_Tech Specs.pdf PDF

On GovTribe

Work with this file

  • Download the original file
  • Contacts named in this file
  • Similar government files
  • Ask GovTribe AI about this file

Text version

ASHE 21-1047

CONSTRUCTION COST ESTIMATE BREAKDOWN
CONTRACTORADDRESS
CONTRACT FOR (Work to be performed)PROPOSED TOTAL CONTRACT PRICE
RENOVATE MEDIUM VOLTAGE SUBSTATION FACILITY 1305
PURCHASE REQUEST NUMBERPROJECT NUMBERWORK LOCATION
ASHE 21-1047AREA F - AVIANO AIR BASE
MATERIAL COSTSLABOR COSTS
LINE NO.ITEMUNIT OF MEASUREQUANTITYUNITTOTALMANHOURS MANDAYSAVERAGE RATETOTALOTHER DIRECT COSTSLINE 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 Demolitions - Demolizioni Architettoniche
1ACM/PACM REMOVAL
Rimozione materiali contenente amiantoIT. No. Art. n.1Ls/Ac
2REMOVAL OF CONCRETE STEPS
Rimozione di gradini in calcestruzzoIT. No. Art. n.2Ls/Ac
3REMOVAL OF CNC PAD AND METAL RAILS
Rimozione di basamento in calcestruzzo e guide metallicheIT. No. Art. n.3Ls/Ac
4REMOVAL OF PLASTER FROM CEILINGS
Rimozione di intonaco dai soffittiIT. No. Art. n.4Sq.m/Mq
5SLOTS OPENING ON ROOF SLAB FOR NEW FAN
Apertura di asole su solaio copertura per nuovi ventilatoriIT. No. Art. n.5Ea/No
6SURVEYED DEMOLITION OF BEARING WALLS
demolizione controllata di murature portantiIT. No. Art. n.6Cu.m/Mc
7DOORS PASSAGEWAY OPENINGS
Apertura vani portaIT. No. Art. n.7Sq.m/Mq
8STEEL DOOR AND GRATES REMOVAL
Rimozione porta e grata in acciaioIT. No. Art. n.8Ea/No
9REMOVAL OF 4+4mm WATERPROOFING MEMBRANE
Rimozione di doppia guaina impermeabile, 4+4mmiIT. No. Art. n.9Sq.m/Mq
Total Architectural - Totale Architettonico
Ib Civil Demolitions - Demolizioni Civili
10REMOVAL OF METAL FENCES, H=250cm
Rimozione di recinzione metallica, H=250cmIT. No. Art. n.10Sq.m/Mq
11EXCAVATION IN ANY KIND OF SOIL AND COMPACTNESS
Scavo in terreno di qualsiasi natura e compattezzaIT. No. Art. n.11Cu.m/Mc
Total Civil - Totale Civile
Ic Mechanical Demolitions - Demolizioni Meccaniche
12REMOVAL OF EXISTING VENTILATION SYSTEM
Rimozione di impianto di ventilazione esistenteIT. No. Art. n.12Ls/Ac
Total Mechanical - Totale Meccanico
Id Electrical Demolitions - Demolizioni Elettriche
13REMOVAL OF CAST RESIN TRANSFORMER, INCL METAL ENCLOSURE
Rimozione di Trasformatore in resina, incl box metallicoIT. No. Art. n.13Ls/Ac
14REMOVAL OF ELECTRICAL LV SWITCHGEARS AND PANELS INCLUDING CABLES AND CONDUITS
Rimozione di quadri elettrici e pannelli compresi cavi e tubazioniIT. No. Art. n.14Ls/Ac
15REMOVAL OF ELECTRICAL HV AND LV CABLES AND CONDUITS
Rimozione di cavi e tubazioni di MT e BTIT. No. Art. n.15Ls/Ac
16REMOVAL OF TELEMETERING/TELEMONITORING PANEL
Rimozione di Quadro Telemisura/TelemonitoraggioIT. No. Art. n.16Ls/Ac
17REMOVAL OF LIGHTING FIXTURES AND OUTLETS, INCL WIRINGS
Rimozione elementi illuminanti, incluso pese e cablaggiIT. No. Art. n.17Ls/Ac
18REMOVAL OF BACK_UP GENERATOR
Rimozione Generatore di riservaIT. No. Art. n.18Ls/Ac
19REMOVE FIRE ALARM SYSTEM
Rimozione Impianto Allarme IncendiIT. No. Art. n.19Ls/Ac
Total Electrical - Totale Elettrico
TOTAL PART I / Totale Parte I0.000.000.000.00
PART II - ARCHITECTURAL AND CIVIL WORK / Parte II - Lavori Architettonici e Civili
IIa Architectural and Structural Work - IIa Lavori Architettonici e Strutturali
20PAINTING OF INTERIOR SURFACES. CEILINGS
Pitturazione delle superfici interne. SoffittiIT. No. Art. n.1aSq.m/Mq
21PAINTING OF INTERIOR SURFACES. WALLS
Pitturazione delle superfici interne, ParetiIT. No. Art. n.1bSq.m/Mq
22PAINTING OF EXTERIOR SURFACES, INCL PREPARATION
Pitturazione delle superfici esterne, incl preparazioneIT. No. Art. n.2Sq.m/Mq
23PAINTING OF METAL SURFACES
Tinteggiatura delle superfici metallicheIT. No. Art. n.3Sq.m/Mq
24NEW 4+4mm WATERPROOFING MEMBRANE
Nuova doppia guaina impermeabile, 4+4mmIT. No. Art. n.4Sq.m/Mq
25NEW VERMICULITE BASED PLASTER ON CEILINGS
Nuovo intonaco a base di vermiculite sui soffittiIT. No. Art. n.5Sq.m/Mq
26EXISTING INDUSTRIAL CNC FLOOR RENOVATION
Ripristino pavimentazione industriale in calcestruzzoIT. No. Art. n.6Sq.m/Mq
27NEW MOUSE SCREEN, INCL, FRAME
Nuova rete antitopo, incluso telaioIT. No. Art. n.7Ea/No
28EXISTING DOOR RENOVATION
Manutenzione porte esistentiIT. No. Art. n.8Ls/Ac
29PANIC BAR INSTALLATION
Installazione barra antipanicoIT. No. Art. n.9EA/NO
30NEW GENSET CNC PAD
Nuovo basamento generatoreIT. No. Art. n.10Sq.m/Mq
31EXISTING LOUVER BLOCK-UP
Chiusura vani grigliaIT. No. Art. n.11Cu.m/Mc
32NEW PARTITION WALL, W1 TYPE
Nuovo tramezzo, tipo W1IT. No. Art. n.12Sq.m/Mq
33NEW STEEL DOOR, Di1 TYPE - 140*220
Nuova porta in acciaio, tipo Di1IT. No. Art. n.13aEa/No
34NEW STEEL DOOR, Di2 TYPE - 90*210
Nuova porta in acciaio, tipo Di2IT. No. Art. n.13bEa/No
35NEW VENTILATION GRILLE
Nuova griglia di ventilazioneIT. No. Art. n.14Ea/No
36CLEANING AND SEALING OF CABLE CROSSINGS
Pulizia trincee e sigillatura attraversamenti caviIT. No. Art. n.15Ls/Ac
37EXISTING CABLE TRENCH CLOSURE
Chiusura trincee esistentiIT. No. Art. n.16Sq.m/Mq
38NEW FLOOR CABLE TRENCH
Nuova trincea cavi a pavimentoIT. No. Art. n.17Lm/Ml
39SAFETY GALVANIZED STEEL RAIL
Parapetto di sicurezza in acciaio zincatoIT. No. Art. n.18Kg
40NEW STEEL SHEET FLASHING
Nuove scosaline in lamiere di acciaioIT. No. Art. n.19Sq.m/Mq
41CALCIUM SILICATE LINING
Rivestimento in silicato di calcioIT. No. Art. n.20Sq.m/Mq
42S275JR STEEL FRAME
Telaio in acciaio S275JRIT. No. Art. n.21Kg
Total Architectural and Structural Work - Totale Lavori Architettonici e Strutturali
IIb Civil Work - IIb Lavori Civili
43EXISTING EXT CNC SIDEWALK REPAIR
Ripristino marciapiede esistente in clsIT. No. Art. n.1Sq.m/Mq
44NEW BITUMINOUS CONCRETE PAVEMENT
Nuova pavimentazione in conglomerato bituminosoIT. No. Art. n.2Sq.m/Mq
45NEW CHAIN LINK FENCE AND GATES, H=250cm
Nuova recinzione a maglie metalliche e cancelli, H=250cmIT. No. Art. n.3Lm/Ml
46RENOVATION OF EXISTING MANHOLES
Ripristino pozzetti esistentiIT. No. Art. n.4Ls/Ac
47INFILTRATION SWALE
Cunetta drenanteIT. No. Art. n.5Ls/Ac
Total Civil Work - Totale Lavori Civili
TOTAL PART II / Totale Parte II
PART III - MECHANICAL WORK / Parte III - Lavori Meccanici
48DUCTED AXIAL EXHAUST FAN
Estrattori assialiIT. No. Art. n.1Ea/No
49FUEL FEEDING SYSTEM FOR GENSET
Sistema di alimentazione del gasolioIT. No. Art. n.2LS/AC
Total Mechanical Work - Totale Lavori Meccanici
TOTAL PART III / Totale Parte III
PART IV- ELECTRICAL WORK / Parte VI - Lavori Elettrici
IVa Power System - IVa Impianto FM
50INSTALLATION OF EQUIPMENT PREVIOUSLY REMOVED
Installazione di apparecchiature precedentemente rimosseIT. No. Art. n.1Ls/Ac0.00
51HV TRANSFORMER PROTECTION UIT
Unità di MT Protezione trasformatoreIT. No. Art. n.2Ea/No0.00
52HV SWITCHGEAR UPGRADING
Adeguamento Unità di MTIT. No. Art. n.3Ls/Ac0.00
53TRANSFORMER 250 kVA
Trasformatore 250 kVAIT. No. Art. n.4Ea/No0.00
54TRANSFORMER 250 kVA BOX
Contenitore Trasformatore 250 kVAIT. No. Art. n.5Ea/No0.00
55BACK-UP GENERATOR 250 kVA
Generatore di riserva 250 KVAIT. No. Art. n.6Ea/No0.00
56MANUAL TRANSFER SWITCH SYSTEM
Sistema commutazione manualeIT. No. Art. n.7Ls/Ac0.00
57LOAD BENCH SYSTEM
Impianto carico in provaIT. No. Art. n.8Ls/Ac0.00
58400V LOW VOLTAGE SWITCHGEAR
Quadro BT 400VIT. No. Art. n.9Ea/No0.00
59SPD
SPDIT. No. Art. n.10Ea/No0.00
60HV CABLES
Cavi MTIT. No. Art. n.11aLm/Ml0.00
61LV CABLES 3x1x240+1x120N+1x120PE FG16M16
Cavi BT 3x1x240+1x120N+1x120PE FG16M16IT. No. Art. n.11bLm/Ml0.00
62LV CABLES 3x1x240+1x120N+1x120PE FG16M16
Cavi BT 3x1x240+1x120N+1x120PE FG16M16IT. No. Art. n.11cLm/Ml0.00
63LV CABLES 3x1x240+1x120N+1x120PE FG16M16
Cavi BT 3x1x240+1x120N+1x120PE FG16M16IT. No. Art. n.11dLm/Ml0.00
64LV CABLES 3x1x120+1x70N+1x70PE FG16M16
Cavi BT 3x1x120+1x70N+1x70PE FG16M16IT. No. Art. n.11eLm/Ml0.00
65LV CABLES 3x1x240+1x120N+1x120PE FG16M16
Cavi BT 3x1x240+1x120N+1x120PE FG16M16IT. No. Art. n.11fLm/Ml0.00
66LV CABLES 3,5x70+35PE FG16OM16
Cavi BT 3,5x70+35PE FG16OM16IT. No. Art. n.11gLm/Ml0.00
67LV CABLES 3,5x70+35PE FG16OM16
Cavi BT 3,5x70+35PE FG16OM16IT. No. Art. n.11hLm/Ml0.000.000.0000.000.000.000.00
68LV CABLES 3x1x240+120PE FG16OM16
Cavi BT 3x1x240+120PE FG16OM16IT. No. Art. n.11iLm/Ml0.000.000.0000.000.000.000.00
6950 KVA AUTOTRANSFORMER INCL METAL ENCLOSURE
Autotrasformatore 50kVA incl box metallicoIT. No. Art. n.12Ea/No0.00
70SUBSTATION SERVICE PANEL
Quadro servizi cabinaIT. No. Art. n.13Ea/No0.00
71EXHAUST FAN CONTROL PANEL
Quadro Sistema VentilazioneIT. No. Art. n.14Ea/No0.00
72DDC PANEL
Quadro DccIT. No. Art. n.15Ea/No0.00
73AUTOMATIC POWER FACTOR CORRECTION UNIT
Unità di rifasamento automaticoIT. No. Art. n.16Ea/No0.00
74100x50 METAL CABLE TRAY
Canaletta metallica 100x50IT. No. Art. n.17aLm/Ml0.00
75300x100 METAL CABLE TRAY
Canaletta metallica 300x100IT. No. Art. n.17bLm/Ml0.00
7616A INTERLOCKED OUTLET
Presa interbloccata 16 AIT. No. Art. n.18Ea/No0.00
77OUTLET POINT
Punto PresaIT. No. Art. n.19Ea/No0.00
78WALL BOX
Contenitore a pareteIT. No. Art. n.20Ea/No0.000.000.0000.000.000.00
79NEW TEL/TEL SYSTEM AND WIRING SYSTEM
Nuovo impianto TEL/TEL e CablaggioIT. No. Art. n.21Ls/Ac0.000.00
80NEW GROUNDING SYSTEM
Nuovo impianto di TerraIT. No. Art. n.22Ls/Ac0.000.00
81NEW GROUNDING TESTS
Nuove Prove Impianto di terraIT. No. Art. n.23Ls/Ac0.000.000.00
Total Power System - Torale Impianto FM0.000.00
IVb Lighting system - IVb Impianto Illuminazione
8236 W LED LIGHTING FIXTURE
Lampada a LED 36 WIT. No. Art. n.24Ea/No0.000.00
838 W LED EMERGENCY LIGHTING FIXTURE
Lampada di emergenza LED 8 WIT. No. Art. n.25Ea/No0.000.00
8453 W LED FLOODLIGHT
Proiettore da 53 W a LEDIT. No. Art. n.26Ea/No0.000.00
85LIGHTING POINT
PunLuceIT. No. Art. n.27Ea/No0.000.000.0000.000.000.00
Total Lighting system - Totale Impianto Illuminazione0.000.000.000.00
IVc Fire Alarm System - IVc Impianto Allarme Incendio
86OPTICAL SMOKE DETECTORS
Rilavatori di Fumo OttiiciIT. No. Art. n.28EA/NO0.000.000.00
87RATE OF RISE DETECTORS
Rilavatori di Fumo termovelocimetriciIT. No. Art. n.29EA/NO0.000.000.00
88MANUAL PULLING STATIONS
Pulsanti Manuali di AllarmeIT. No. Art. n.30EA/NO0.000.000.00
89AUDIO/VISUAL DEVICES
Dispositivi audiovisiviIT. No. Art. n.31EA/NO0.000.000.00
90FIRE ALARM VISUAL PANEL
Pannelli di allarme incendioIT. No. Art. n.32EA/NO0.000.000.00
91AM 8200 FIRE ALARM PANEL
Centrale antincendio AM 8200IT. No. Art. n.33EA/NO0.000.000.00
92FTG10OM1 2X1,5sq.mm CABLE
Cavo FTG10OM1 2x1,5mm2IT. No. Art. n.34LM/ML0.000.000.00
93TESTING ON F/A SYSTEM
Prove impianto F/AIT. No. Art. n.35LS/LC0.000.000.0000.000.000.000.00
Total Fire Alarm System - Total Impianto Allarme Incendio0.000.000.000.00
Total Substation - Totale Cabina Elettrica0.000.000.000.00
IVd Site Work - Ivd Lavori Esterni
94TEMPORARY SUBSTATION
Cabina TemporaneaIT. No. Art. n.36Ls/Ac0.000.000.0000.000.000.00
Total Site Work - Totale Lavori Esterni
TOTAL PART IV - Totale Parte IV
PART V - FIRE PREVENTION/ Parte V - Prevenzione Incendi
95CPI PROCUREMENTS
Ottenimento Certificato Prevenzioen incendiIT. No. Art. n.1LS/AC0.000.000.0000.000.000.000.00
96FIRE ESTINGUISHER
EstintoreIT. No. Art. n.2EA/NO0.000.000.0000.000.000.000.00
97FIRE PREVENTION SIGNS
Segnaletica antincendioIT. No. Art. n.3LS/AC0.000.000.0000.000.000.000.00
Total Fire Prevention - Totale Prevenzione Incendi0.000.000.000.00
SUMMARY / Riepilogo
PART I - DEMOLITIONS, EXCAVATIONS AND REMOVALS
PART II - ARCHITECTURAL, STRUCTURAL AND CIVIL WORK
PART III - MECHANICAL WORK
PART IV - ELECTRICAL WORK
PART V - FIRE PREVENTION
TOTAL PRICE / Costo Totale

&C&"Arial,Grassetto"&12FOR OFFICIAL USE ONLY &C&"Arial,Grassetto"&12FOR OFFICIAL USE ONLY&R&P of &N

Grand Total

ASHE 21-1047 RENOVATE MEDIUM VOLTAGE SUBSTATION FACILITY 1305
INSTRUCTIONS FOR COMPLETING AF FORM 3052
TOTAL MATERIAL COSTS€
TOTAL LABOR COSTS€
TOTAL OTHER DIRECT COSTS€
TOTAL DIRECT COSTS€
OVERHEAD€
SUBTOTAL€
PROFIT€
TOTAL PRICE€
DATEFIRM NAME
TITLEBY
INSTRUCTIONS TO OFFERORS

&R&P of &N 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.

Col 10 Line. Self-explanatory.

Note: In addition to other totals entered on various pages, the grand total of column 10, plus overhead and profit will be shown on the last page as follows:

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.

File details come from the government source that posted it. Updated .