ATTACHMENT (1) - PRICING SHEET.xls
XLS spreadsheet 98 KB Posted
- Attached to
- CGC KUKUI DRYDOCK
- Solicitation number
- 70ZU0227QIBCT0001
- Issued by
- Not on record
About this file
This is a pricing sheet for a U.S. Coast Guard drydock availability project for the USCGC KUKUI (WLB-225A) scheduled for FY2027. The document serves as a template for contractor pricing submission on approximately 89 line items encompassing hull maintenance, structural repairs, propulsion system overhaul, preservation work, and support services. Pricing line items are organized by work category and include tasks such as hull plating inspection and ultrasonic testing, underwater body preservation at varying conditions, main reduction gear overhaul, propulsion shaft removal and alignment, controllable pitch propeller maintenance, sea valve overhaul, rudder inspection and bearing renewal, thruster unit service, and cathodic protection system work. Optional line items for hull and structural plating renewal are provided in increments up to 4 square feet across multiple steel plate thicknesses (7.5 to 20.4 lbs.). Support services include drydock provision, temporary services, sea trials support, dining, lodging, tenting, and NACE Level 3 independent inspection. The pricing template contains a composite labor rate section developed for a 105-day drydock period and references labor rate adjustments across multiple geographic regions, with rates ranging from 45 to 67 per hour depending on location. The estimate was developed using historical data from similar Coast Guard projects including CGC KUKUI DS FY26, CGC JUNIPER DD FY26, and CGC CYPRESS DD FY25, with adjustments for COVID impact, inflation, and current market conditions.
View the file
Other files
Show all 12
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
SOS&S
| PRICING SCHEDULE FOR: | ||||||
| USCGC KUKUI (WLB-225A) DRYDOCK AVAILABILITY FY2027 | ||||||
| ITEM | DESCRIPTION | UNIT PRICE | UNIT | QTY | EXTENDED PRICE | |
| D-001 | Fire Prevention Requirements «TYPE» | $0.00 | NSP | 1 | $0.00 | |
| D-002 | Hull Plating, U/W Body, Inspect | $0.00 | JOB | 1 | $0.00 | |
| D-003 | Hull Plating, U/W Body, Ultrasonic Testing | $0.00 | JOB | 1 | $0.00 | |
| O-004 | U/W Body, Preserve, Partial, Condition A | $0.00 | JOB | 1 | $0.00 | |
| O-005 | U/W Body, Preserve, Partial, Condition B | $0.00 | JOB | 1 | $0.00 | |
| O-006 | U/W Body, Preserve, Partial, Condition C | $0.00 | JOB | 1 | $0.00 | |
| D-007 | U/W Body, Preserve, 100 percent | $0.00 | JOB | 1 | $0.00 | |
| D-008 | Hull Plating Freeboard, Preserve, Partial | $0.00 | JOB | 1 | $0.00 | |
| D-009 | Appendages, U/W, Leak Test | $0.00 | JOB | 1 | $0.00 | |
| D-010 | Propulsion Shaft Fairwaters And Rope Guards, Inspect | $0.00 | JOB | 1 | $0.00 | |
| O-011 | Appendages, U/W, Internal, Preserve | $0.00 | JOB | 1 | $0.00 | |
| D-012 | Chain Lockers, Clean and Inspect | $0.00 | JOB | 1 | $0.00 | |
| D-013 | Voids, Non-Accessible, Leak Test | $0.00 | JOB | 1 | $0.00 | |
| O-014 | Voids, Non-Accessible, Internal Surfaces, Preserve | $0.00 | JOB | 1 | $0.00 | |
| D-015 | Tanks, Ballast, Clean and Inspect | $0.00 | JOB | 1 | $0.00 | |
| D-016 | Tanks, Dirty Oil and Waste, Clean and Inspect | $0.00 | JOB | 1 | $0.00 | |
| D-017 | Main Reduction Gear, Overhaul | $0.00 | JOB | 1 | $0.00 | |
| D-018 | Stern Tube Interior Surfaces, Preserve, 100 Percent | $0.00 | JOB | 1 | $0.00 | |
| D-019 | Heat Exchangers, Clean, Inspect And Hydro | $0.00 | JOB | 1 | $0.00 | |
| D-020 | SSDG Isolation Mounts, Renewal | $0.00 | JOB | 1 | $0.00 | |
| D-021 | Fathometer Transducer, Renew | $0.00 | JOB | 1 | $0.00 | |
| D-022 | Sea Valves and Waster Pieces, Overhaul Or Renew | $0.00 | JOB | 1 | $0.00 | |
| D-023 | Sea Strainers, Duplex, All Sizes, Overhaul | $0.00 | JOB | 1 | $0.00 | |
| D-024 | Sea Strainers, Simplex, All Sizes, Clean and Inspect | $0.00 | JOB | 1 | $0.00 | |
| O-025 | Sea Bay, Preserve - Partial | $0.00 | JOB | 1 | $0.00 | |
| D-026 | Sea Bay, Clean and Inspect | $0.00 | JOB | 1 | $0.00 | |
| O-027 | Sea Bay, Preserve 100% | $0.00 | JOB | 1 | $0.00 | |
| D-028 | Rudders, Preserve, 100 Percent | $0.00 | JOB | 1 | $0.00 | |
| D-029 | Rudder Stock Bearings, Check Clearances | $0.00 | JOB | 1 | $0.00 | |
| D-030 | Rudder, Inspect And Repair | $0.00 | JOB | 1 | $0.00 | |
| O-031 | Rudder and Rudder Stock, Remove and Inspect | $0.00 | JOB | 1 | $0.00 | |
| O-032 | Rudder Bearings, Renewal | $0.00 | JOB | 1 | $0.00 | |
| D-033 | Thruster Units (Bow And Stern), Overhaul | $0.00 | JOB | 1 | $0.00 | |
| D-034 | Thruster Unit Bearings, Renew | $0.00 | JOB | 1 | $0.00 | |
| D-035 | Anchor Windlass, Inspect and Service | $0.00 | JOB | 1 | $0.00 | |
| D-036 | Anchor Chains and Ground Tackle, Inspect and Repair | $0.00 | JOB | 1 | $0.00 | |
| D-037 | Hull Fittings (Mooring and Towing), Inspect and Test | $0.00 | JOB | 1 | $0.00 | |
| D-038 | Accessible Voids, Preserve, 100 Percent | $0.00 | JOB | 1 | $0.00 | |
| D-039 | Tanks, Ballast, Preserve, 100 Percent | $0.00 | JOB | 1 | $0.00 | |
| D-040 | Tanks, Ballast, Preserve, Partial | $0.00 | JOB | 1 | $0.00 | |
| D-041 | Chain Locker, Preserve, 100 Percent | $0.00 | JOB | 1 | $0.00 | |
| D-042 | Chain Lockers, Preserve, Partial | $0.00 | JOB | 1 | $0.00 | |
| D-043 | Accessible Void(s), Preserve, Partial, | $0.00 | JOB | 1 | $0.00 | |
| D-044 | Tanks, Potable Water Preserve, 100 Percent | $0.00 | JOB | 1 | $0.00 | |
| D-045 | Tanks, Potable Water, Preserve, Partial, | $0.00 | JOB | 1 | $0.00 | |
| D-046 | Decks – Exterior (Buoy or Construction Deck), Preserve 100% | $0.00 | JOB | 1 | $0.00 | |
| D-047 | Hull Plating Freeboard (Buoy Port Areas), Preserve | $0.00 | JOB | 1 | $0.00 | |
| D-048 | Superstructure, Preserve, 100 Percent | $0.00 | JOB | 1 | $0.00 | |
| D-049 | Cathodic Protection, Zinc Anodes, Renew, | $0.00 | JOB | 1 | $0.00 | |
| D-050 | Impressed Current Cathodic Protection System, Inspect and Maintain | $0.00 | JOB | 1 | $0.00 | |
| O-051 | Impressed Current, Cathodic Protection System, Reference Cells, Renew | $0.00 | JOB | 1 | $0.00 | |
| D-052 | Drydock | $0.00 | JOB | 1 | $0.00 | |
| D-053 | Temporary Services, Provide - Cutter | $0.00 | JOB | 1 | $0.00 | |
| D-054 | Sea Trial Performance, Support, Provide | $0.00 | JOB | 1 | $0.00 | |
| D-055 | Bilges, Preserve | $0.00 | JOB | 1 | $0.00 | |
| D-056 | Anchor Pocket Modify | $0.00 | JOB | 1 | $0.00 | |
| D-057 | ATON Tie-down Install | $0.00 | JOB | 1 | $0.00 | |
| D-058 | Main Reduction Gear Filter Assembly, Replace | $0.00 | JOB | 1 | $0.00 | |
| D-059 | Thruster Motor, Replace | $0.00 | JOB | 1 | $0.00 | |
| D-060 | Forward Hydraulic Unit, Inspect and Service | $0.00 | JOB | 1 | $0.00 | |
| D-061 | Dining Provide | $0.00 | JOB | 1 | $0.00 | |
| D-062 | Lodging Provide | $0.00 | JOB | 1 | $0.00 | |
| D-063 | Independent NACE Inspector (Level 3), Provide | $0.00 | NSP | 1 | $0.00 | |
| D-064 | Tenting, Provide | $0.00 | NSP | 1 | $0.00 | |
| D-065 | Propulsion Shafting; Remove, Inspect, and Reinstall | $0.00 | JOB | 1 | $0.00 | |
| D-066 | Propulsion Shaft Seals, Mechanical Overhaul And Inflatable Renewal | $0.00 | JOB | 1 | $0.00 | |
| D-067 | Propulsion Shaft Seals, Bulkhead, Overhaul | $0.00 | JOB | 1 | $0.00 | |
| O-068 | Propulsion Shafting, Optical or Laser Alignment Check | $0.00 | JOB | 1 | $0.00 | |
| D-069 | Propulsion Tail Shaft Sleeve, Skim Cut | $0.00 | JOB | 1 | $0.00 | |
| D-070 | Propulsion Shaft Bearings, External, Check Clearances | $0.00 | JOB | 1 | $0.00 | |
| O-071 | Propulsion Shaft Bearing, Stave Renewal | $0.00 | JOB | 1 | $0.00 | |
| D-072 | Controllable Pitch Propellers, Clean and Inspect | $0.00 | JOB | 1 | $0.00 | |
| D-073 | Controllable Pitch Propeller, System Maintenance, Perform | $0.00 | JOB | 1 | $0.00 | |
| D-074 | Controllable Pitch Propeller Hub, General Maintenance with EAL, Perform | $0.00 | JOB | 1 | $0.00 | |
| D-075 | Controllable Pitch Propeller Hub, Remove and Reinstall | $0.00 | JOB | 1 | $0.00 | |
| D-076 | Controllable Pitch Propeller, Fluid Replace | $0.00 | JOB | 1 | $0.00 | |
| O-077 | Fluxgate Digital Compass System, Upgrade | $0.00 | JOB | 1 | $0.00 | * |
| O-078 | Hull and Structural Plating, General, 10.2 lbs. Steel, Renew | $0.00 | 4-SQFT | 1 | $0.00 | * |
| O-079 | Hull and Structural Plating, General, 12.75 lbs. Steel Plate, Renew | $0.00 | 4-SQFT | 1 | $0.00 | * |
| O-080 | Hull and Structural Plating, General, 15.3 lbs. Steel Plate, Renew | $0.00 | 4-SQFT | 1 | $0.00 | * |
| O-081 | Hull And Structural Plating, General, 20.4 lbs. Steel Plate, Renew | $0.00 | 4-SQFT | 1 | $0.00 | * |
| O-082 | Hull and Structural Plating, General, 7.5 lbs., 3/16 in. Steel Plate, Renew | $0.00 | 4-SQFT | 1 | $0.00 | * |
| O-083 | Hull and Structural Plating, General, 7.65 lbs. Steel Plate, Renew | $0.00 | 4-SQFT | 1 | $0.00 | * |
| O-084 | Hull And Structural Plating, General, Cracked Steel Welds, Repairs | $0.00 | 4-SQFT | 1 | $0.00 | * |
| O-085 | Hull and Structural Plating, General, Degraded Weld, Steel, Repair | $0.00 | 4-SQFT | 1 | $0.00 | * |
| D-086 | Compressed Air Receivers and System Valves, All, Clean, Inspect, Hydro and Lift | $0.00 | JOB | 1 | $0.00 | |
| D-087 | Welin Lambie Dual Point Davit TWPIV 5.0B, Inspect, Test, and Overhaul | $0.00 | JOB | 1 | $0.00 | |
| D-088 | TCTO (TM2100.0) ASW CLA-VAL PRV, Install | $0.00 | JOB | 1 | $0.00 | |
| D-089 | Space Heaters, Renew | $0.00 | JOB | 1 | $0.00 | |
| O-00A | Composite Labor Rate | $0.00 | Hour | 5040 | $0.00 | |
| D-00C | Travel and Perdiem | $0.00 | JOB | $0.00 | ||
| O-00Z | Laydays | $0.00 | Day | 5 | $0.00 | |
| Total Price of Definite Items | $0.00 | |||||
| Total Price of Option Items | $0.00 | |||||
| Total Price of Definite and Optional Items | $0.00 | |||||
| ***The following optional items as per specification may be activated in increments up to 4 square feet | ||||||
| This Independent Government Estimate (IGE) was created using past pricing on similar projects with historical data from Contract Workbook Database, recent quotes from standalone work within the West Coast Region (California, Seattle, Alaska), and with a best estimate for of current market value. The Composite Labor rate is devleoped by DeSpecC and hours were estimated based on a 105-day drydock period. COVID impact on labor and supply chains and inflation are also considered. The below projects were referenced from Contract Workbook Database: | ||||||
| CGC KUKUI DS FY26 | ||||||
| CGC JUNIPER DD FY26 | ||||||
| CGC CYPRESS DD FY25 - 70Z08525DIBCT0007 |
&C(6/15/2026) Rev-1 - Page &P of &N
CostEstimateBreakdowns
| Composite Labor Rate | 130 | |||||||||||||||||||||||
| Assumed G&A Factor | 15% | |||||||||||||||||||||||
| Assumed Profit Factor | 10% | Direct Labor | Direct Material/Subs Cost | |||||||||||||||||||||
| ITEM | DESCRIPTION | UNIT PRICE | Sub-Contracted (put a "1" in the blank) | Total Labor Hours | Total Material & Subs (cost + G&A + profit) | Eng Tech | Machinest/Pipe Fitter | Electrician | Shipfitter | Welder | Firewatch | Insulator/Lagger | Painter | Gen Labor/Helper/Rigger | Supt/QA/NDT | Mat/Sub Cost 1 | Mat/Sub Cost 2 | Mat/Sub Cost 3 | Mat/Sub Cost 4 | Lab Rate | Area | WorkItemID | WIFileID | LoadData |
| 130 | Baltimore, MD | |||||||||||||||||||||||
| 52 | Biloxi, MS | |||||||||||||||||||||||
| 56 | Boston, MA | |||||||||||||||||||||||
| 50 | Charleston, SC | |||||||||||||||||||||||
| 60 | Corpus Christi, TX | |||||||||||||||||||||||
| 51 | Hampton Roads | |||||||||||||||||||||||
| 64 | Honolulu, HI | |||||||||||||||||||||||
| 55 | Houston, TX | |||||||||||||||||||||||
| 56 | Los Angeles, CA | |||||||||||||||||||||||
| 55 | Median Rate | |||||||||||||||||||||||
| 49 | Miami | |||||||||||||||||||||||
| 50 | Narragansett Bay, RI | |||||||||||||||||||||||
| 55 | New London, CN | |||||||||||||||||||||||
| 45 | New Orleans | |||||||||||||||||||||||
| 62 | NYNY | |||||||||||||||||||||||
| 49 | Panama City, FL | |||||||||||||||||||||||
| 60 | Philadelphia, PA | |||||||||||||||||||||||
| 51 | Portland, ME | |||||||||||||||||||||||
| 57 | Portland, OR | |||||||||||||||||||||||
| 55 | San Diego, CA | |||||||||||||||||||||||
| 67 | San Francisco, CA | |||||||||||||||||||||||
| 55 | Santa Barbara, CA | |||||||||||||||||||||||
| 55 | SE North Carolina | |||||||||||||||||||||||
| 65 | Seattle, WA | |||||||||||||||||||||||
| 48 | Tampa-St. Petersburg | |||||||||||||||||||||||
| 60 | Wilmington, DE |
&C(09/28/2009) Page &P of &N
CostEstimateTemplate
File details come from the government source that posted it. Updated .