The file's text, extracted by GovTribe without its formatting.
AFHRA CRAC UNIT
CONSTRUCTION COST ESTIMATE BREAKDOWN
| WO 12967637 | | | | | | ADDRESS | 400 Cannon Street | | | |
| | | | | | | Maxwell Air Force Base Alabama | | | |
| CONTRACT FOR (Work to be performed) | | | | | | | PROPOSED TOTAL CONTRACT PRICE | | | |
| Replace CRAC Unit AFHRA MAFB BLDG 1405 | | | | | | | $0.00 | | | |
| PROJECT NUMBER/WORK ORDER | | | | | | WORK LOCATION | | | | |
| PNQS 23-5080 | | | | | | AFHRA Bldg 1405 MAFB | | | | |
| | UNIT | | MATERIAL/EQUIP. COSTS | | | LABOR RATES | | OTHER | |
| LINE | ITEM | OF | QUANTITY | | | | AVERAGE | | DIRECT | LINE |
| NO. | | MEASURE | | UNIT | TOTAL | Manhours | RATE | TOTAL | COSTS | TOTAL |
| Division 1 (General Requirements) | | | $0.00 | |
| 1.0 | | | | | |
| 2.0 | PROJECT MANAGER | | WK | | $0 |
| 3.0 | SUPERINTENDENT | | WK | | $0 |
| 4.0 | | | | | $0 |
| 5.0 | Field labor, daily cleanup | | wk | | $0 |
| 6.0 | | | | | $0 |
| 7.0 | Project sign | | ea | | $0 |
| 8.0 | | | | | $0 |
| 9.0 | PORT-A-LET (1) | | MO | | $0 |
| 10.0 | Dumpster | | dumps | | $0 |
| 11.0 | | | | | $0 |
| 12.0 | | | | | $0 |
| 13.0 | | | | | $0 |
| 14.0 | | | | | $0 |
| DIVISION 1 TOTAL, MATERIAL & LABOR | $0.00 | | | |
| $0.00 | $0.00 | $0.00 |
| Division 2 thru 06 NOT USED | $0.00 | $0.00 | $0.00 |
DIvision 07 FIRESTOPPING
| 1.0 | Fire caulk pipe openings in walls. | Lot | 1.0 | $0.00 | $0.00 | | |
| 2.0 | Touchup painting | Lot | 1.0 | $0.00 | $0 | | |
| | | | | $0 | OH&P added to total | 0.0 |
| | | | $0 |
| $0.00 | $0.00 | $0.00 | $0 |
| Division 08 thu 22 NOT USED | $0.00 | | $0.00 | $0 |
| Division 23 (HVAC) | | | | | $0.00 | $0.00 | $0.00 | | $0 | | | | |
| 1.0 | REFRIGERANT PIPING (Incl Insulation) | | Lot | | | | | | | $0 | | | | |
| 2.0 | 3/4" COPPER (INCL FIBERGLASS PIPE INSUL.) | | LF | | | | | $0.00 | | $0 | | | | |
| 3.0 | TEE | | EA | | | | | $0.00 | | $0 | | | | |
| 4.0 | ELL | | EA | | | | | $0.00 | | $0 | | | | |
| 5.0 | BALL VALVE | | EA | | | | | $0.00 | | $0 | | | | |
| 6.0 | | | | | | | | | | $0 | | | | |
| 7.0 | RENTAL PKGD COOLING FOR RM 144 | | MO | | | | | | | $0 | | | | |
| 8.0 | | | | | | | | | | $0 | | | | |
| 9.0 | 15 TON AIR COOLED CRAC UNIT | | EA | 1 | | | | $0.00 | | $0 | | | | |
| 10.0 | MODIFY RAISED FLOOR | | LOT | 1 | | | | $0.00 | | $0 | | | | |
| 11.0 | | | | | | | | | | | | | | |
| 12.0 | | | | | | | | | | $0 | | | | |
| 13.0 | | | | | | | | | | $0 | | | | |
| 14.0 | | | | | | | | | | $0 | | | | |
| 15.0 | | | | | | | | | | $0 | | | | |
| 16.0 | | | | | | | | | | | | | | |
| 17.0 | | | | | | | | | | | | | | |
| 18.0 | TEST & BALANCE SUBCONTRACTOR (INCLUDES OH&P) | | | | | | | | | | | | | |
| 19.0 | | | | | | | | | | $0 | | | | |
| 20.0 | TAB CRAC UNIT | | EA | 1 | $0.00 | $0.00 | | $0.00 | | $0 | | | | |
| 21.0 | | | | | | | | | | $0 | | | | |
| 22.0 | | | | | | | | | | $0 | | | | |
| 23.0 | | | | | | | | | | $0 | | | | |
| 24.0 | | | | | | | | | | $0 | 0.0 | | | |
| 25.0 | SUBTOTAL TAB | $0.00 | | | | | | | | | | | | |
| 26.0 | | | | | | | | | | | | | | |
| 27.0 | CONTROLS SUBCONTRACTOR (INCLUDES OH&P) | | | | | $0.00 | | $0.00 | | $0 | | | | |
| 28.0 | UPDATE GRAPHICS, REPLACE JACE, REPLACE CABLE | | LS | 3 | | $0.00 | | $0.00 | | $0 | | | | |
| 29.0 | INTERFACE WITH CRAC CONTROLLER | | LS | 1 | | $0.00 | | $0.00 | | $0 | | | | |
| 30.0 | | | | | | | | | | | | | | |
| 31.0 | | | | | | | | | | $0 | | | | |
| 32.0 | | | | | | | | | | $0 | | | | |
| 33.0 | | | | | | | | | | $0 | 0.0 | | | |
| 34.0 | SUBTOTAL CONTROLS | $0.00 | | | | | | | | | | | | |
| 35.0 | | | | | | | | | | | | | | |
| 36.0 | SUBTOTAL, MECHANICAL | $0.00 | | | | | | | | | OH | 0.0 | base + oh | 0.0 |
| 37.0 | OH&P, SUB | | LS | 1 | | | | | 0.00 | $0 | Profit | 0.0 | | 0.0 |
| 38.0 | TOTAL, MECHANICAL WITH OH&P | $0.00 | | | | | | | | | | | | |
| 39.0 | | | | | | | | | | | | | | |
| 40.0 | | | | | | | | | | | | | | |
| 41.0 | | | | | | $0.00 | $0.00 | $0.00 | | $0 | | | | |
| 42.0 | Division 26 (Electrical) | | | | | $0.00 | $0.00 | $0.00 | | $0 | | | | |
| 43.0 | | | | | | | | | | $0 | | | | |
| 44.0 | Electrical Subcontractor with OH&P | | LS | 1.0 | | $0.00 | | $0.00 | | $0 | | | | |
| 45.0 | Fire Alarm Panel Programming with OH&P | | LS | 1.0 | | $0.00 | | $0.00 | | $0 | | | | |
| 46.0 | Electrical Design | | LS | 1.0 | | | | | | $0 | | | | |
| | | | | | $0.00 | | $0.00 | | $0 | | | | |
| TOTAL | | | | | $0.00 | | $0.00 | $0.00 | $0 | | | | |
| | | | | | | | $0.00 | | $0 | | | | |
| | | | | | $0.00 | | $0.00 | | $0 | | | | |
| 1.0 | Material Costs | | | | | | | $0.00 | | $0 | | | | |
| 2.0 | Tax on Materials | | 10% | | | | | $0.00 | | $0 | | | | |
| 3.0 | TOTAL MATERIAL COST | | | | | | | $0.00 | | $0 | | | | |
| 4.0 | | | | | | $0.00 | | $0.00 | | $0 | | | | |
| 5.0 | Labor Cost | | | | | | | $0.00 | | $0 | | | | |
| 6.0 | Insurance & Tax on Labor | | | | | | | $0.00 | | $0 | | | | |
| 7.0 | TOTAL LABOR COST | | | | | | | $0.00 | | $0 | | | | |
| 8.0 | | | | | | $0.00 | | $0.00 | | $0 | | | | |
| 9.0 | Total Other Direct Costs | | | | | $0.00 | | $0.00 | | $0 | | | | |
| 10.0 | Total Material, Labor, Tax & Insurance | | | | | | | $0.00 | | $0 | | | | |
| 11.0 | | | | | | | | | | | | | | |
| 12.0 | TOTAL DIRECT COSTS | | | | | $0.00 | | $0.00 | | $0 | | | | |
| 13.0 | | | | | | $0.00 | | $0.00 | | $0 | | | | |
| 14.0 | Overhead | | | | | $0.00 | | $0.00 | | $0 | | | | |
| 15.0 | Subtotal | | | | | $0.00 | $0.00 | $0.00 | | $0 | | | | |
| 16.0 | Profit | | | | | $0.00 | | $0.00 | | $0 | | | | |
| 17.0 | Sub Total | | | | | | | $0.00 | | $0 | | | | |
| 18.0 | TOTAL | | | | | $0.00 | | $0.00 | | $0 | | | | |
| 19.0 | Bonds | | | | | | | | | $0 | | | | |
| 20.0 | TOTAL | | | | | $0.00 | | $0.00 | | $0 | | | | |
| | | | | | | | $0.00 | | $0.00 | | | | |
| John Worthington | 12/7/23 |
| Signature: | |