Attachment 7 KTR Estimate Blank.xls

XLS spreadsheet 538 KB Posted Jul 16, 2010

Attached to: Repair HVAC and Infrastructure for Mathies Manor, Bldg 3621
Solicitation number: FA7012-10-R-0020
Issued by: Department of the Air Force Headquarters District Washington

About this file

From the source

Attachment No. 7 Blank Contractor Estimate

View the file

Other files

File	Type	Posted
Amendment 0003 FA7012-10-R-0020.pdf	PDF	Aug 16, 2010
Attachment 13 3621_option bid floor plan.ppt	PPT presentation	Aug 10, 2010
FA7012-10-R-0020 Amendment 002.pdf	PDF	Aug 10, 2010
Attachment 12 Questions and Answers.doc	DOC document	Aug 10, 2010
FA7012-10-R-0020 Attachment 9.pdf	PDF	Aug 4, 2010
FA7012-10-R-0020 Attachment 11.pdf	PDF	Aug 4, 2010
FA7012-10-R-0020 Attachment 8.pdf	PDF	Aug 4, 2010
FA7012-10-R-0020 Amendment 001.pdf	PDF	Aug 4, 2010
FA7012-10-R-0020 Attachment 10.pdf	PDF	Aug 4, 2010
Attachment 1 Specs.pdf	PDF	Jul 16, 2010
Attachment 4 AF Form 66.xls	XLS spreadsheet	Jul 16, 2010
FA7012-10-R-0020 Solicitation to Repair HVAC and Infrastructure Mathies Manor.pdf	PDF	Jul 16, 2010
Attachment No. 3 General Decision Number DC20080004.pdf	PDF	Jul 16, 2010
Attachment 6 Past Performance Questionnaire.pdf	PDF	Jul 16, 2010
Attachment 5 Past Performance Reference List.doc	DOC document	Jul 16, 2010
Attachment 2 Drawings.pdf	PDF	Jul 16, 2010

Show all 16

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.

Prime Cover sheet

		Project	Repair HVAC and Infrastructure Mathies Manor, B3621					Project No.	BXUR 08-0002
			Bolling AFB					Sheet	1 of 19
			Washington, D.C.					Dated
								Estimate Valid to
			Final Estimate IGE					D:\Projects\….\032-33_FinalEst.xls
Item		Description		%	Material	Labor	Total	Total Cost		Option Bid Summary
No.		SUMMARY SHEET			Cost	Cost	Cost
1	General Construction Subcontractors
2
3	Mechanical Subcontractor
4	Electrical Subcontractor
5	Fire Alarm Subcontractor
6	Option Bid #1
7		Subtotal
8	Prime Mark Up on Subcontractors
9		Total Subcontractors
10
11	General Conditions
12
13
14
15		Subtotal
16
17
18
19	Prime Overhead and Profit
20		Subtotal
21		Total Including Subcontractors
22	Escalation to midpoint of construction
23		Subtotal
24	Bond
25		Subtotal
26
27
28
29
30
31
32

&CSolicitation No. FA7012-10-R-0020 Attachment No. 7

General Conditions

		Project	Repair HVAC and Infrastructure Mathies Manor, B3621						Project No.	BXUR 08-0002
			Bolling AFB							2 of 19
			Washington, D.C.						Dated
									Estimate Valid to
		Trade/Division	General Conditions - 2008 Means Prices						Prices by	Daihl
									Checked by
D:\Projects\….\032-33_FinalEst.xls			Final Estimate IGE
Item	Description			Quantity	Unit	Material		Labor		Total
No.						Unit Cost	Cost	Unit Cost	Cost	Cost
1	superintentdant/cqc, full time			52	WK
2	project manager, 1/4 time			52	WK
3	Security processing			1	Job
4	field office expenses			12	MO
5	office supplies			12	MO
6	telephone bills			12	MO
7	dumpster, 30 cy, 1 dump per week			52	WK
8	daily cleanup (2 hour/day) in occupied areas			540	MH
9	mobilization/demobilization			160	MH
10	plastic sheets, 6 mil, fire retardent			1,500	SF
11	Crane, flatbed mounted, 3-ton capacity			6	day
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
	Sheet Total

Sub No 1 Summary

		Project	Repair HVAC and Infrastructure Mathies Manor, B3621							Project No.	BXUR 08-0002
			Bolling AFB							Sheet	3 of 19
			Washington, D.C.							Dated
										Estimate Valid to
		Trade/Division	General Construction Subcontractors							Prices by
										Checked by
D:\Projects\….\032-33_FinalEst.xls			Final Estimate IGE
Item		Description		%	Quantity	Unit	Material		Labor		Total
No.							Unit Cost	Cost	Unit Cost	Cost	Cost
1	Interior Architectural Construction
2	Interior Architectural Equipment
3	Staff Toilet Architectural Construction
4	Exterior & Supplemental Architectural Components
5	Site Work
6
7
8
9
10
11
12
13
14
15
16
17
18
19		Subtotal
20
21
22
23
24
25	Subcontractor Overhead
26		Subtotal
27	Subcontractor Profit
	Sheet Total

Sub No 1 Sheet 1

		Project	Repair HVAC and Infrastructure Mathies Manor, B3621						Project No.	BXUR 08-0002
			Bolling AFB							4 of 19
			Washington, D.C.						Dated
									Estimate Valid to
		Trade/Division	General Construction Subcontractors						Prices by
									Checked by
D:\Projects\….\032-33_FinalEst.xls			Final Estimate IGE
Item	Description			Quantity	Unit	Material		Labor		Total
No.		General Construction				Unit Cost	Cost	Unit Cost	Cost	Cost
1	Demo Exist. Guest Rm. Carpet			21,188	SF
2	Demo Exist. Guest Rm. Quarry Tile			1116	SF
3	Demo Exist. Guest Rm. Ceramic Tile Fl.			2604	SF
4	Demo Exist. Guest Rm. Gyp. Bd. Chase			1984	SF
5
6	Demo Exist. Guest Rm. Wet Walls (Gyp.,Studs & CT)			16,709	SF
7	Demo Exist. Guest Rm. Interior Walls (Gyp. & Studs) - no wet walls			36,010	SF
8	Demo Exist. Guest Rm. Exterior Walls (Gyp. & Studs) Int. face only			10,912	SF
9	Demo Exist. Guest Rm. Toilet Doors & Frames			62	EA
10
11	Carpet w/ Pad - Guest Room			2,354	SY
12	Quarry Tile - Guest Room			1,116	SF
13	Ceramic Tile Floor - Guest Room			2,604	SF
14	Ceramic Tile Wall - Guest Room			11284	SF
15	Gyp. Bd. Chase - Guest Room			1,984	SF
16	Wall Paint - Textured Acrylic Coating			48,800	SF
17	Wall Paint Accent - Textured Acrylic Coating			8,432	SF
18	Ceiling Paint			6,074	SF
19	Ceiling Patching for Exist. Wall Demo			1,984	SF
20
21	New Gyp. Bd. & Mtl. Stud Wet Walls - Guest Rm.			16,709	SF
22	New Gyp. Bd. & Mtl. Stud Interior Walls - Guest Rm. (no wet walls)			36,010	SF
23	New Gyp Bd & Mtl Stud Ext Walls w/ Insul - Guest Rm - Int face only			10,912	SF
24
25	SCWD, Frame & Hardware (2'-0" x 6'-8")			62	EA
26
27
	Sheet Total

Sub No 1 Sheet 2

		Project	Repair HVAC and Infrastructure Mathies Manor, B3621						Project No.	BXUR 08-0002
			Bolling AFB							5 of 19
			Washington, D.C.						Dated
									Estimate Valid to
		Trade/Division	General Construction Subcontractors						Prices by
									Checked by
D:\Projects\….\032-33_FinalEst.xls			Final Estimate IGE
Item	Description			Quantity	Unit	Material		Labor		Total
No.		General Construction				Unit Cost	Cost	Unit Cost	Cost	Cost
1	Guest Rooms
2	Demo Exist. Vanity			155	LF
3	Demo Exist. Wet Bar & Upper Cabinet			310	LF
4	Demo Exist. Shower Assembly			62	EA
5
6
7	Vanity Base			60	EA
8	Vanity Counter			60	LF
9	Vanity Sink & Cut-Out			60	EA
10	Wet Bar Base Cabinet			60	EA
11	Wet Bar Upper Cabinet			60	EA
12	Wet Bar Counter - Solid Surface			155	LF
13	Mirror			124	EA
14	Toilet Paper Dispenser			60	EA
15	Towel Bar - 24"			60	EA
16	Towel Loop			60	EA
17	Robe Hook			60	EA
18
19	Clg. Access Door - 24" x 24" Stainless (bathroom) - Fire Rated			22	EA
20	Clg. Access Door - 24" x 24" Stainless (bathroom) - Non-Fire Rated			41	EA
21
22
23
24
25
26
27
	Sheet Total

Sub No 1 Sheet 3

		Project	Repair HVAC and Infrastructure Mathies Manor, B3621						Project No.	BXUR 08-0002
			Bolling AFB							6 of 19
			Washington, D.C.						Dated
									Estimate Valid to
		Trade/Division	General Construction Subcontractors						Prices by
									Checked by
D:\Projects\….\032-33_FinalEst.xls			Final Estimate IGE
Item	Description			Quantity	Unit	Material		Labor		Total
No.		General Construction				Unit Cost	Cost	Unit Cost	Cost	Cost
1	Staff Toilet
2	Demo Exist. Ceramic Tile Fl.			88	SF
3	Demo Exist. Ceramic Tile Wall			495	SF
4	Demo Exist. Toilet Partitions			4	EA
5
6
7	Conc. Floor Slab Patching			88	SF
8	Epoxy Floor Coating			88	SF
9	Ceramic Tile Wall			495	SF
10	Toilet Partitions			4	EA
11	Toilet Paper Dispenser			2	EA
12	Mirror			2	EA
13	Paper Towel Dispenser			2	EA
14	Soap Dispenser			2	EA
15
16
17
18
19
20
21
22
23
24
25
26
27
	Sheet Total

Sub No 1 Sheet 4

		Project	Repair HVAC and Infrastructure Mathies Manor, B3621						Project No.	BXUR 08-0002
			Bolling AFB							7 of 19
			Washington, D.C.						Dated
									Estimate Valid to
		Trade/Division	General Construction Subcontractors						Prices by
									Checked by
D:\Projects\….\032-33_FinalEst.xls			Final Estimate IGE
Item	Description			Quantity	Unit	Material		Labor		Total
No.		General Construction				Unit Cost	Cost	Unit Cost	Cost	Cost
1	Sawcutting Exist Masonry			48	LF
2	Demo Exist Face Masonry			72	SF
3	Light Gauge Mtl. Framing @ New Opening			4	EA
4
5	Steel Lintels - 5'			4	EA
6	3' x 4' Alum. Fixed Blade Louver			48	SF
7
8	Access Ladder - Aluminum w/ Cage			32	VLF
9	Access Door - 24" x 36"			2	EA
10
11	Guard Railing - mechanical platform			20	LF
12	Steel beam for platform			20	LF
13	Platform grating			60	SF
14
15	Steel framing for relocated AHU (2)			80	LF
16
17	Caulk Removal, Grout Infill			9	EA
18
19	T/O Shaft Enclosures			22	EA
20
21	Threaded rod hangers for relocated AHU			60	LF
22
23	Anchorage assemblies for platform/AHU framing			12	EA
24
25
26
27
	Sheet Total

Sub No 1 Sheet 5

		Project	Repair HVAC and Infrastructure Mathies Manor, B3621						Project No.	BXUR 08-0002
			Bolling AFB							8 of 19
			Washington, D.C.						Dated
									Estimate Valid to
		Trade/Division	General Construction Subcontractors						Prices by
									Checked by
D:\Projects\….\032-33_FinalEst.xls			Final Estimate IGE
Item	Description			Quantity	Unit	Material		Labor		Total
No.		General Construction				Unit Cost	Cost	Unit Cost	Cost	Cost
1	Demo, concrete sidewalk			3,800	SF
2	Demo, gravel bed			3,800	SF
3	Dumpster			6	EA
4	Debris haul/disposal			2,400	CF
5	New cleanouts			7	EA
6	Tie-ins/pipe fittings			7	EA
7	Excavate			2,400	CF
8	Backfill			1,200	CF
9	New slab subbase			3,800	SF
10	New concrete sidewalk			7,600	SF
11	Sodding			4,200	SF
12	Remove/store/transplant shrubs			40	EA
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
	Sheet Total

Sub No 3 Summary

		Project	Repair HVAC and Infrastructure Mathies Manor, B3621							Project No.	BXUR 08-0002
			Bolling AFB							Sheet	9 of 19
			Washington, D.C.							Dated
										Estimate Valid to
		Trade/Division	Mechanical Subcontractor							Prices by	Anastasi
										Checked by	Anastasi
D:\Projects\….\032-33_FinalEst.xls			Final Estimate IGE
Item		Description		%	Quantity	Unit	Material		Labor		Total
No.							Unit Cost	Cost	Unit Cost	Cost	Cost
1	Mechanical Sheet 1
2	Mechanical Sheet 2
3	Mechanical Sheet 3
4	Plumbing Sheet 1
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19		Subtotal
20
21
22
23
24
25	Subcontractor Overhead			10%
26		Subtotal
27	Subcontractor Profit			10%
	Sheet Total

Sub No 3 Sheet 1

		Project	Repair HVAC and Infrastructure Mathies Manor, B3621						Project No.	BXUR 08-0002
			Bolling AFB							10 of 19
			Washington, D.C.						Dated
									Estimate Valid to
		Trade/Division	Mechanical Subcontractor						Prices by	Daihl
									Checked by
D:\Projects\….\032-33_FinalEst.xls			Final Estimate IGE
Item	Description			Quantity	Unit	Material		Labor		Total
No.						Unit Cost	Cost	Unit Cost	Cost	Cost
1	Replace MAU-1, Northeast Attic
2	Demolition			48	MH
3	AHU-1, 2,850 CFM, coils, CAV			1	EA
4	Exhaust Fan, Inline centrifugal, 2,050 CFM			1	EA
5	Ductwork, galvanized steel			600	lbs
6	Insulation: 1-1/2", 1-1/2 lb board			400	SF
7	Air devices			126	EA
8	Controls			24	Pts.
9	Testing and Balancing			60	MH
10
11	Replace MAU-2, Southwest Attic
12	Demolition			48	MH
13	AHU-2, 2,200 CFM, coils, CAV			1	EA
14	Exhaust Fan, Inline centrifugal, 1,350 CFM			1	EA
15	Ductwork, galvanized steel			600	lbs
16	Insulation: 1-1/2", 1-1/2 lb board			400	SF
17	Air devices			78	EA
18	Controls			24	Pts.
19	Testing and Balancing			40	MH
20
21	Fan Coil Units, 4-Pipe, Pre-Piped w/ valves and accessories (C-125)			134	EA
22	Piping	3/4" to 1" Dia, Type L		2,787	LF
23	Control Valves			268	EA
24
25	Ductwork Risers, galvanized steel			7,280	lbs
26	Insulation: 1-1/2", 1-1/2 lb board			4,160	SF
27
	Sheet Total

Sub No 3 Sheet 2

		Project	Repair HVAC and Infrastructure Mathies Manor, B3621						Project No.	BXUR 08-0002
			Bolling AFB							11 of 19
			Washington, D.C.						Dated
									Estimate Valid to
		Trade/Division	Mechanical Subcontractor	Subs					Prices by	Daihl
									Checked by
D:\Projects\….\032-33_FinalEst.xls			Final Estimate IGE
Item	Description			Quantity	Unit	Material		Labor		Total
No.						Unit Cost	Cost	Unit Cost	Cost	Cost
1	Piping	4" Black Steel, insulated FG, glass cloth		65	LF
2	Piping	3" Black Steel, insulated FG, glass cloth		260	LF
3	Piping	2-1/2" Black Steel, insulated FG, glass cloth		360	LF
4	Piping	2" Black Steel, insulated FG, glass cloth		195	LF
5	Piping	1" to 1-1/2" Dia, Type L, insulated FG		325	LF
6	Piping	3/4" Dia, Type L, insulated FG		1,850	LF
7	4" Valves and Accessories (Class 125)			6	EA
8	3" Valves and Accessories (Class 125)			10	EA
9	2-1/2" Valves and Accessories (Class 125)			10	EA
10	1-1/4" to 1-1/2" Valves and Accessories (Class 125)			20	EA
11	3/4" Valves and Accessories (Class 125)			125	EA
12
13	Piping	1-1/4", Condensate drain		680	LF
14
15	Piping	2-1/2" Dia, Sched 80, Insulated FG, Glass Cloth, HTHW		60	LF
16	Piping	2" Dia, Sched 80, Insulated FG, Glass Cloth, HTHW		30	LF
17	Piping	1-1/2" Dia, Sched 80, Insulated FG, Glass Cloth, HTHW		25	LF
18	2-1/2" Valve, Gate (Class 300)			2	EA
19	2" Valves and Accessories (Class 300)			6	EA
20	1-1/2" Valves and Accessories (Class 300)			6	EA
21
22
23
24
25
26
27
	Sheet Total

Sub No 3 Sheet 3

		Project	Repair HVAC and Infrastructure Mathies Manor, B3621						Project No.	BXUR 08-0002
			Bolling AFB							12 of 19
			Washington, D.C.						Dated
									Estimate Valid to
		Trade/Division	Mechanical Subcontractor	Subs					Prices by	Daihl
									Checked by
D:\Projects\….\032-33_FinalEst.xls			Final Estimate IGE
Item	Description			Quantity	Unit	Material		Labor		Total
No.						Unit Cost	Cost	Unit Cost	Cost	Cost
1	Unit Heater, 60-MBH, Horizontal, heating only			4	EA
2	Controls, UHs			9	Pts
3
4	Heat Exchanger, HTHW-to-HWR, Class 600, Dbl.-Wall			1	EA
5	Expansion Tank			1	EA
6	Air Separator, 2"			1	EA
7	Testing and Balancing			30	MH
8	Controls			10	Pts
9	Pump, End suction, centrifugal, 7.5 hp			1	EA
10	Pump, End suction, centrifugal, 5 hp			2	EA
11	Equipment Insulation			1	Job
12
13	Reinsulate Piping Mains In Attic, 3", FG Insulated			300	LF
14	Reinsulate Piping Mains In Attic, 2-1/2", FG Insulated			550	LF
15	Reinsulate Piping Mains In Attic, 2", FG Insulated			1,000	LF
16	Reinsulate Piping Mains In Attic, 1-1/2", FG Insulated			150	LF
17	Reinsulate Piping Mains In Attic, 1-1/4", FG Insulated			200	LF
18
19
20
21
22
23
24
25
26
27
	Sheet Total

Sub No 3 Sheet 4

		Project	Repair HVAC and Infrastructure Mathies Manor, B3621						Project No.	BXUR 08-0002
			Bolling AFB							13 of 19
			Washington, D.C.						Dated
									Estimate Valid to
		Trade/Division	Mechanical Subcontractor						Prices by	Daihl
			Plumbing						Checked by
D:\Projects\….\032-33_FinalEst.xls			Final Estimate IGE
Item	Description			Quantity	Unit	Material		Labor		Total
No.						Unit Cost	Cost	Unit Cost	Cost	Cost
1	Demolition, Mechanical room, Plumbing equipment			40	MH
2	Demolition, Water closet assemblies			155	EA
3
4	Water Closet, Floor Mounted, two piece, power assist, incl. pipe,etc			61	EA
5	Lavatory w/ Trim, Vanity Top, includes pipe and valves			122	EA
6	Fiberglass, one piece, Three Walls, 36" Square, inc. pipe and valves			61	EA
7
8
9	Domestic Water Heater, Gas-Fired, condensing type, PVC Intake/Exh			1	EA
10	Storage Tank, 80 gallon			1	EA
11	Expansion Tank, 5 gallon			1	EA
12	Domestic Water Hot Water Generator, 50 GPM Recovery			1	EA
13	Circulating Pump, bronze, fractional horsepower			2	EA
14
15	Piping	3" Galvanized Steel, insulated FG, glass cloth		50	LF
16	Piping	2" Galvanized, insulated FG, glass cloth		125	LF
17	Piping	1" to 1-1/2" Dia, Type L, glass cloth, insulated FG		98	LF
18	Piping	3/4" Dia, Type L, glass cloth, insulated FG		130	LF
19	3" Valves and Accessories (Class 125)			2	EA
20	2" Valves and Accessories (Class 125)			12	EA
21	1-1/4" to 1-1/2" Valves and Accessories (Class 125)			10	EA
22	3/4" Valves and Accessories (Class 125)			10	EA
23
24	Fire Protection Modifications - Mechanical Room
25	Demolition			750	SF
26	Sprinkler Piping Modifications			1,200	SF
27	Drain and Refill			40	MH
	Sheet Total

Sub No 4 Summary

		Project	Repair HVAC and Infrastructure Mathies Manor, B3621							Project No.	BXUR 08-0002
			Bolling AFB							Sheet	14 of 19
			Washington, D.C.							Dated
										Estimate Valid to
		Trade/Division	Electrical Subcontractor							Prices by
										Checked by
D:\Projects\….\032-33_FinalEst.xls			Final Estimate IGE
Item		Description		%	Quantity	Unit	Material		Labor		Total
No.							Unit Cost	Cost	Unit Cost	Cost	Cost
1	Electrical Sheet 1
2	Electrical Sheet 2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19		Subtotal
20
21
22
23
24
25	Subcontractor Overhead			10%
26		Subtotal
27	Subcontractor Profit			10%
	Sheet Total

Sub No 4 Sheet 1

		Project	Repair HVAC and Infrastructure Mathies Manor, B3621						Project No.	BXUR 08-0002
			Bolling AFB							15 of 19
			Washington, D.C.						Dated
									Estimate Valid to
		Trade/Division	Electrical Subcontractor						Prices by	Bolt
									Checked by	Bolt
D:\Projects\….\032-33_FinalEst.xls			Final Estimate IGE
Item	Description			Quantity	Unit	Material		Labor		Total
No.						Unit Cost	Cost	Unit Cost	Cost	Cost
1	Demolition			160	HR
2	Tag, Protect and Retain Wiring/Cabling			160	HR
3	Ceiling Mounted Lighting Fixtures (bathroom downlights)			64	EA
4	Wall Mounted Lighting Fixtures (bathroom sinks)			62	EA
5	Ceiling Mounted Lighting Fixtures (wet bar downlight)			60	EA
6	Industrial Deep-V Lighting Fixtures			5	EA
7	First Floor Bathroom Strip Lighting Fixtures			2	EA
8	Outdoor Stair Lighting Fixtures			15	EA
9	Outdoor Exit Lights			9	EA
10	Outdoor Walkway Lights			96	EA
11	2x2 Recessed Parabolics			46	EA
12	Jelly Jar Lighting Fixtures			14	EA
13	Light Switches			330	EA
14	Battery Inverter System			1	EA
15	Receptacles, 20A, Duplex, Recess Mounted			496	EA
16	Receptacles, GFI, 20A Duplex, Recess Mounted			248	EA
17	Time Clock			2	EA
18	Emergency Relays			3	EA
19	Motor Connection, Single Phase			150	EA
20	Motor Connection, Three Phase			7	EA
21	Combination Motor Starter & 60A Safety Switch			1	EA
22	Combination Motor Starter & 30A Safety Switch			3	EA
23	Wire Trough			2	EA
24	3-Pole Motor Rated Switch			2	EA
25	Thermal Motor Switch			8	EA
26	150A c/b for Switchboard			1	EA
27	Lighting Contactor, 6 Pole Electrically Operated, Electrically Held			1	EA
28	Lighting Contactor, 10 Pole Electrically Operated, Electrically Held			1	EA
29	Telecom Cover Plate with Ports/Jacks			124	EA
	Sheet Total

Sub No 4 Sheet 2

		Project	Repair HVAC and Infrastructure Mathies Manor, B3621						Project No.	BXUR 08-0002
			Bolling AFB							16 of 19
			Washington, D.C.						Dated
									Estimate Valid to
		Trade/Division	Electrical Subcontractor						Prices by	Bolt
									Checked by	Bolt
D:\Projects\….\032-33_FinalEst.xls			Final Estimate IGE
Item	Description			Quantity	Unit	Material		Labor		Total
No.						Unit Cost	Cost	Unit Cost	Cost	Cost
1	#12 THHN conductors			5,000	LF
2	#10 THHN conductors			350	LF
3	#8 THHN conductors			800	LF
4	#3 THHN conductors			175	LF
5	3/4" EMT			2,000	LF
6	3/4" Rigid			500	LF
7	1-1/2" EMT			50	LF
8
9	225A, 208V Panelboard			1	EA
10
11	3 #12 Metal Clad (MC) Cable			5,000	LF
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
	Sheet Total

Sub No 5 Summary

		Project	Repair HVAC and Infrastructure Mathies Manor, B3621							Project No.	BXUR 08-0002
			Bolling AFB							Sheet	17 of 19
			Washington, D.C.							Dated
										Estimate Valid to
		Trade/Division	Fire Alarm Subcontractor							Prices by
										Checked by
D:\Projects\….\032-33_FinalEst.xls			Final Estimate IGE
Item		Description		%	Quantity	Unit	Material		Labor		Total
No.							Unit Cost	Cost	Unit Cost	Cost	Cost
1	Fire Alarm Sheet 1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19		Subtotal
20
21
22
23
24
25	Subcontractor Overhead			10%
26		Subtotal
27	Subcontractor Profit			10%
	Sheet Total

Sub No 5 Sheet 1

		Project	Repair HVAC and Infrastructure Mathies Manor, B3621						Project No.	BXUR 08-0002
			Bolling AFB							18 of 19
			Washington, D.C.						Dated
									Estimate Valid to
		Trade/Division	Fire Alarm Subcontractor						Prices by
									Checked by
D:\Projects\….\032-33_FinalEst.xls			Final Estimate IGE
Item	Description			Quantity	Unit	Material		Labor		Total
No.						Unit Cost	Cost	Unit Cost	Cost	Cost
1	Demolition			8	HR
2
3	Duct Mounted Smoke Detector			4	EA
4	Addressable Relay			6	EA
5
6	Programming and testing			12	HR
7
8	FPLP Metal Clad Cable			2,500	LF
9	3/4" EMT			500	LF
10	#16 TSSHPR			1,100	LF
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
	Sheet Total

Option Bid

		Project	Repair HVAC and Infrastructure Mathies Manor, B3621						Project No.	BXUR 08-0002
			Bolling AFB							19 of 19
			Washington, D.C.						Dated
									Estimate Valid to
		Trade/Division	Design/Built - Office spaces SW Wing first floor						Prices by
									Checked by
D:\Projects\….\032-33_FinalEst.xls			Final Estimate IGE
Item	Description			Quantity	Unit	Material		Labor		Total
No.						Unit Cost	Cost	Unit Cost	Cost	Cost
1	Demolition - Walls & openings			200	SF
2
3	New door, door frame, and hardware complete			8	EA
4	New Gyp. Bd. & Mtl. Stud Wet Walls - bath room			576	SF
5	New Gyp. Bd. & Mtl. Stud Interior Walls - office Rm. (no wet walls)			656	SF
6
7	Wall Paint - Textured Acrylic Coating			780	SF
8	Wall Paint Accent - Textured Acrylic Coating			1,500	SF
9
10	Tiles, bath room fixtures, floor finishes, drop ceiling (under base bid)
11	Sprinkler Piping Modifications Lounge Area			1,200	SF
12
13	Lighting rearrange in Lounge area			8	HR
14
15	2x2 Recessed Parabolics			16	EA
16
17	Design/Built fee			1	Job
18
19		Subtotal
20
21
22
23
24
25	Subcontractor Overhead
26		Subtotal
27	Subcontractor Profit
	Sheet Total

File details come from the government source that posted it. Updated Nov 14, 2017.