Exhibit I - List of boilers and equipment - Final.xls
XLS spreadsheet 616 KB Posted
- Solicitation number
- 19FR6326R0004
- Issued by
-
Department of State US Embassy Paris
About this file
This is a pricing exhibit (Exhibit I) that lists boilers and heating equipment requiring maintenance services across nine Contract Line Items (CLINs) at multiple US Embassy locations in Paris, France. The exhibit provides detailed inventory information including equipment identification, descriptions, property IDs, locations, quantities, manufacturers, models, and maintenance frequency requirements (weekly, monthly, quarterly, and annual preventive maintenance schedules). The nine CLINs cover distinct buildings and compounds: A Building, B Building, C Building, Residence Rue Weber, Residence Avenue Leopold II, DCM's Residence, Neuilly Compound, Boulogne Compound, and Raphael Building. Equipment types include pumps (sewage ejectors, fuel, sump, charging, recirculating), tanks (water expansion), valves, boilers, heat exchangers, control panels, fan coil units, water softeners, and related components.
The pricing structure reflects a base year plus four one-year option years with a five-month extension period, with monthly unit prices quoted in EUR excluding VAT for scheduled maintenance services (CLINs 001-008) and hourly rates for heating technicians and helpers, plus trip charges for unscheduled maintenance (CLINs 009-015). Material and equipment (spare parts) are budgeted at a maximum of EUR 75,000 per year. The base year total is estimated at EUR 138,475.82 excluding VAT, escalating through option years one through four to EUR 147,404.09, with a five-month extension valued at EUR 70,330.46, for a grand total contract value of EUR 788,097.68. Three potential vendors are identified with varying pricing proposals: SEC, TEMPEOL, and DERICHEBOURG. The contract also includes air conditioning and ventilation services pricing with similar year structures, and maintenance requirements specify that isolating valves in each boiler room shall be fully opened and closed twice yearly at six-month intervals.
View the file
Other files
| File | Type | Posted |
|---|---|---|
| SF-30 Amendment- 0001.docx | DOCX document | |
| Amended Exhibit I - List of boilers and equipment.xls | XLS spreadsheet | |
| Pricing Structure Maintenance of Boilers.xlsx | XLSX spreadsheet | |
| Solicitation letter.pdf | ||
| 19FR6326R0004_PARIS BOILERS SOLICITATION.doc | DOC document | |
| Exhibit J - W-14 Form.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
Heating
| Eq. | Id | Description | Property Id | Location | QTY | Manufacturer | Model | Year | Weekly preventive maintenance | Monthly preventive maintenance | Quarterly preventive maintenance | Annual preventive maintenance | Base year monthly unit prices in € excl. VAT |
| CLIN 001 - A BUILDING - (*) | |||||||||||||
| PS | 404 | Pump, Sewage ejector | 1001 | 2er Basement Boiler room | 2 | WORTHINGTON+1 sans marque | SK254K855 | X | |||||
| PS | 405 | Pump, Sewage ejector | 1001 | Garage pump room | 2 | WORTHINGTON | Type 8-AX. IFLO | X | |||||
| TW | 420 | Tank water 1500 l. | 1001 | 2nd Basement | 2 | CHAROT | 2020 | X | |||||
| Valve | 1001 | 2nd Basement | 1 | Landis & Gyr | SQL 33 | X | |||||||
| Backflow preventer | 1001 | 2nd Basement | 3 | WATTS Industries | X | ||||||||
| Pump Fuel (black) | 1001 | 2nd Basement | 2 | DELAULE | 705 | X | |||||||
| Pump Fuel (orange) | 1001 | 2rd Basement | 2 | PCM | LS71/T | X | |||||||
| PS | Sump pump/condensate | 1001 | 2nd Basement | 2 | GRUNDFOS | GR3-8/AFGJ-A-E-HUUE | X | ||||||
| Charging pump (A bldg) | 1001 | 2nd Basement | 2 | SALMSON | JRC 408.18.2.2 | X | |||||||
| Valve | 1001 | 2rd Basement | 1 | Landis & Gyr | SQL 33 | X | |||||||
| Charging pump (B bldg) | 1001 | 2nd Basement | 2 | SALMSON | JRC 408.18.2.2 | X | |||||||
| Pump (batterie) | 1001 | 2nd Basement | 2 | SALMSON | C 2655N | X | |||||||
| Pump (batterie) | 1001 | 2nd Basement | 2 | SALMSON | MA 300-4 | X | |||||||
| Pump (ECS) | 1001 | 2nd Basement | 2 | SALMSON | DXM 32-50 | X | |||||||
| Filling (meter) | 1001 | 2nd Basement /pressure maintain | 1 | X | |||||||||
| Pressure group | 1001 | 2nd Basement | 1 | CETETHERM | SPD60 | 2003 | X | ||||||
| CP | Control panel | 1001 | 2nd Basement | 2 | X | ||||||||
| RV | Regulator | 1001 | 2nd Basement | 1 | Landis & Gyr | RVL | X | ||||||
| TOTAL FOR CLIN 001 | |||||||||||||
| CLIN 002 - B BUILDING - (*) | |||||||||||||
| VA | Charging Pump (régulé) | 2002 | 2nd Basement | 2 | SALMSON | JRL 404-15/0.75 | X | ||||||
| PR | Valve (Circuit régulé) | 2002 | 2nd Basement | 1 | Landis & Gyr | SQL.33 | X | ||||||
| VA | Charging Pump (ventilo) | 2002 | 2nd Basement | 2 | SALMSON | LRC 404-24/1.5/C | X | ||||||
| PR | Valve (Circuit ventilo) | 2002 | 2nd Basement | 1 | Siemens | SQK.33 | X | ||||||
| PR | Twin Charging pump (batterie) | 2002 | 2nd Basement | 2 | Wilo + Salmson | 2120654/21W09 | X | ||||||
| TW | Charging pump ECS | 2002 | 2nd Basement | 2 | Wilo and Salmson | RS30/70r and BMXM32.35 | X | ||||||
| Backflow preventer | 2002 | 2nd Basement | 1 | Socla | Ref 3884 | X | |||||||
| Twin Recycling pump ECS | 2002 | 2nd Basement | 1 | Wilo + Salmson | 21W18/1251159/P | X | |||||||
| PR | Tank water | 2002 | 2nd Basement | 1 | X | ||||||||
| Filling (meter) | 2002 | 2nd Basement | 1 | X | |||||||||
| Control panel | 2002 | 2nd Basement | 1 | X | |||||||||
| PS | Regulator | 2002 | 2nd Basement | 1 | Siemens | RVL 380 | X | ||||||
| Sump pump | 2002 | 2nd Basement | 2 | X | |||||||||
| TOTAL FOR CLIN 002 | |||||||||||||
| CLIN 003 - C BUILDING - (*) | |||||||||||||
| Boiler room | |||||||||||||
| FC | 861 | Fan | 5005 | Roof | 1 | FRANCE AIR | DEDRA MODEL 20 | X | |||||
| EXHAUST FAN | 5005 | Small courtyard | 1 | X | |||||||||
| EXPANSION TANK | 5005 | Basement | 1 | Ets RONOT 400l. | 1987 | X | |||||||
| Double pump | 5005 | Basement | 1 | SALMSON | DIL 405-22/2.2 | X | |||||||
| Panel control | 5005 | Basement | 1 | X | |||||||||
| Sump pump | 5005 | Basement | 1 | SALMSON | X | ||||||||
| Filling (meter) | 5005 | Basement | 1 | X | |||||||||
| Backflow preventer | 5005 | Basement | 1 | X | |||||||||
| Technical room | |||||||||||||
| TW | TANK WATER | 5005 | Basement | 2 | MDTC - 2000l./unitaire | 461A & 461B | 1997 | X | |||||
| PR | PUMP, RECIRCULATING | 5005 | Basement / pump n° 9 et 10 | 2 | SALMSON | NEC-2-T-25C/LS71 | X | ||||||
| PR | PUMP, RECIRCULATING | 5005 | Basement / pump North n°5 | 1 | SALMSON | Type SCX65-50 | X | ||||||
| PR | PUMP, RECIRCULATING | 5005 | Basement / pump North n°6 | 1 | Guinard | Type 65.06.360 | X | ||||||
| VA | VALVE | 5005 | Basement | 1 | Siemens | SKB.32 | X | ||||||
| PR | PUMP, RECIRCULATING | 5005 | Basement - interior pump n° 1 | 1 | Grundfoss n° 1 | Type UPS 40-50F 250 | X | ||||||
| PR | PUMP, RECIRCULATING | 5005 | Basement - interior pump n° 2 | 1 | Grundfoss n° 2 | Type UPS 40-50F 250 | X | ||||||
| VA | VALVE | 5005 | Basement | 1 | Controlli | MVB 56 | X | ||||||
| PR | PUMP, RECIRCULATING | 5005 | Basement - South n°3 | 1 | Grundfoss | Type UPS 40-50F 250 | X | ||||||
| PR | PUMP, RECIRCULATING | 5005 | Basement - South n°4 | 1 | Grundfoss | Type UPS 40-50F 250 | X | ||||||
| PR | 918 | PUMP, RECIRCULATING | 5005 | Basement - Batterie n° 7 | 1 | Wilo | Type S/os 80/125 | X | |||||
| PR | 910 | PUMP, RECIRCULATING | 5005 | Basement - Batterie n° 8 | 1 | Guinard | Type GS 812V4 PN10 | X | |||||
| VA | VALVE | 5005 | Basement - for the water tank n° 1&2 . | 2 | Controlli | MVB 56 | X | ||||||
| PR | PUMP, RECIRCULATING | 5005 | Basement - pump/hall n°1 - circuit 5 | 1 | GRUNDFOSS | UP-40-50-F250 | X | ||||||
| PR | PUMP, RECIRCULATING | 5005 | Basement - pump/hall n°2 - circuit 5 | 1 | GRUNDFOSS | UP-40-50-F250 | X | ||||||
| REGULATOR | 5005 | Basement - control panel | 1 | MN Touch | MN 500 | X | |||||||
| REGULATOR | 5005 | Basement - circuit Noth | 1 | landis & Staeffa | RVP200 | X | |||||||
| PN | PANEL, CONTROL | 5005 | Basement | 2 | X | ||||||||
| TOTAL FOR CLIN 003 | |||||||||||||
| CLIN 004 - RESIDENCE RUE WEBER - (*) | |||||||||||||
| BR | BOILER | Basement | 1 | GENERATEUR REMEHA GAS | 210 ECO (181kW) | 2003 | X | ||||||
| VA | VALVE | Basement /Circuit Aérotherme | 1 | 2003 | X | ||||||||
| PR | PUMP, RECIRCULATING | Basement /Circuit Aérotherme | 1 | GRUNDFOS UPSD 32.80.F 220 | 2003 | X | |||||||
| VA | VALVE /retour | Basement /Circuit Aérotherme | 1 | 2003 | X | ||||||||
| VA | VALVE | Basement /Circuit Bâtiment | 1 | 2003 | X | ||||||||
| PR | PUMP, RECIRCULATING | Basement /Circuit Bâtiment | 1 | GRUNDFOS UPSD 40.120.F | 2003 | X | |||||||
| VA | VALVE /retour | Basement /Circuit Bâtiment | 1 | 2003 | X | ||||||||
| VA | VALVE /retour | Basement /Circuit Chauffage | 1 | 2003 | X | ||||||||
| VA | VALVE /retour | Basement /Circuit Pavillon | 1 | 2003 | X | ||||||||
| HE | PL. HEAT EXCHANGER | Basement /Préparateur ECS | 1 | 2003 | X | ||||||||
| VA | VALVE | Basement /Réglage eau de ville ecs | 1 | 2003 | X | ||||||||
| WT | WATER TANK 300 l. | Basement | 1 | ECS Magnum 300 l. | 2003 | X | |||||||
| EXPANSION TANK 200 l. | Basement | 1 | 2003 | X | |||||||||
| WATER METER | Basement | 1 | 2003 | X | |||||||||
| Backflow preventer | Basement | 1 | WATTS DN 15 | 2003 | X | ||||||||
| VA | VALVE /barrage gaz naturel | Basement | 1 | 2003 | X | ||||||||
| VA | VALVE /Electrovanne gaz | Basement | 1 | 2003 | X | ||||||||
| PN | PANEL, CONTROL | Basement | 1 | 2003 | X | ||||||||
| FC | FAN COIL UNIT | Basement / Kitchen | 1 | X | |||||||||
| FN | FAN | Basement /Hood exhaust fan | 1 | X | |||||||||
| SUMP, PUMP | Basement | 1 | 2006 | X | |||||||||
| TOTAL FOR CLIN 004 | |||||||||||||
| CLIN 005 - RESIDENCE AVENUE LEOPOLD II - (*) | |||||||||||||
| BR | BOILER | Basement /Boiler room | 2 | Atlantic | B23/B23p | 2025 | X | ||||||
| PR | PUMP, RECIRCULATING | Basement /Boiler room | 4 | GRUNDFOS | MAGNA | 2025 | X | ||||||
| PR | PUMP, RECIRCULATING | Basement /Boiler room | 1 | Wilo | Para | 2025 | X | ||||||
| EXPANSION TANK 100 l. | Basement /Boiler room | 1 | Reflex | N100 | 2025 | X | |||||||
| EXPANSION TANK 11 l. | Basement /Boiler room | 1 | Somatherm | 602511208 | 2025 | X | |||||||
| Ens. mesure de pres. diff | Basement /Boiler room | 1 | GRUNDFOSS | HTM | 2003 | X | |||||||
| VA | VALVE | Basement /Boiler room | 1 | DANFOSS | HRB-3 | 2003 | X | ||||||
| Backflow preventer | Basement /Boiler room | 1 | X | ||||||||||
| RV | REGULATOR | Basement /Boiler room | 1 | DANFOSS | ECL 100M | 2003 | X | ||||||
| Préparateur ECS 295L | Basement /Boiler room | 1 | Atlantic | 27964 | 2025 | X | |||||||
| Softener | Basement /Boiler room | 1 | Pentair international | KC01W-001 | 2025 | X | |||||||
| Mud Pot | Basement /Boiler room | 1 | GLW BFH10 | 2025 | X | ||||||||
| PN | PANEL, CONTROL | Basement /Boiler room | 1 | 2003 | X | ||||||||
| FN | FAN | Roof / Hood exhaust fan | 1 | X | |||||||||
| TOTAL FOR CLIN 005 | |||||||||||||
| CLIN 006 - DCM RESIDENCE - (*) | |||||||||||||
| BR | BOILER | Basement /Boiler room | 1 | De Dietrich | GT 305 Ex | 2008 | X | ||||||
| BURNER | Basement /Boiler room | 1 | SICMA gaz | GS 12 1 alure | 2000 | X | |||||||
| Water tank 750 l | Basement /Boiler room | 1 | 2000 | X | |||||||||
| Water tank 750 l | Basement /Boiler room | 1 | 2005 | X | |||||||||
| PR | PUMP, RECIRCULATING | Basement /Boiler room | 1 | 2000 | X | ||||||||
| VA | 3 WAY CONTROL VALVE | Basement /Boiler room | 1 | 2000 | X | ||||||||
| PRIMARY PUMP | Basement /Boiler room | 1 | 2000 | X | |||||||||
| PN | PANEL, CONTROL | Basement /Boiler room | 1 | 2000 | X | ||||||||
| EXPANSION TANK 300 l. | Basement | 1 | 2000 | X | |||||||||
| Backflow preventer | Basement | 1 | 2000 | X | |||||||||
| SUMP, PUMP | Basement /Boiler room | 1 | 2000 | X | |||||||||
| WS | WATER SOFTENER | Basement | 1 | Culligan / M89 FBG 601 | 2002 | X | |||||||
| TOTAL FOR CLIN 006 | |||||||||||||
| CLIN 007 - NEUILLY COMPOUND - (*) | |||||||||||||
| BR | 970 | Boiler | 17018 | Neuilly / Basement Boiler room | 1 | ELCO, TRIGON | XL 500 (Pu : 476,7 kW) | 2021 | X | ||||
| BR | 971 | Boiler | 17018 | Neuilly / Basement Boiler room | 1 | ELCO, TRIGON | XL 500 (Pu : 476,7 kW) | 2021 | X | ||||
| BR | 994 | Boiler | 17018 | Neuilly / Basement Boiler room | 1 | ELCO, TRIGON | XL 500 (Pu : 476,7 kW) | 2021 | X | ||||
| BR | 995 | Burner | 17018 | Neuilly / Basement Boiler room | 0 | WEISHAUPT | WGL | 2004 | X | ||||
| PR | 1019 | PUMP, RECIRCULATING | 17018 | Neuilly / Basement Boiler room | 3 | SALMSON | SCX.65.90 | X | |||||
| PR | 1020 | PUMP, RECIRCULATING | 17018 | Neuilly / Basement Boiler room | 1 | SALMSON | DCX.50.90 | X | |||||
| PR | 1018 | PUMP, RECIRCULATING | 17018 | Neuilly / Basement Boiler room | 2 | SALMSON | NEC 33 | X | |||||
| FUEL OIL PUMP | 17018 | Neuilly / Basement Boiler room | 2 | DELMO | X | ||||||||
| PS | SUMP, PUMP | 17018 | Neuilly / Basement Boiler room | 1 | SALMSON | 20410 | X | ||||||
| VA | VALVE | 17018 | Neuilly / Basement Boiler room | 1 | LANDIS | VXF 31 GS | X | ||||||
| R | REGULATOR | 17018 | Neuilly / Basement Boiler room | 1 | SCS | RH 500 | X | ||||||
| VA | VALVE | 17018 | Neuilly / Basement Boiler room | 1 | NW | 65 | X | ||||||
| TW | TANK WATER | 17018 | Neuilly / Basement Boiler room | 2 | X | ||||||||
| Backflow preventer | 17018 | Neuilly / Basement Boiler room | 2 | WATTS | 2005 | X | |||||||
| EXPANSION TANK | 17018 | Neuilly / Basement Boiler room | 2 | 2004 | X | ||||||||
| VA | VALVE | 17018 | Neuilly / Basement Boiler room | 1 | VKF | 4100 | X | ||||||
| SERVOMOTOR | 17018 | Neuilly / Basement Boiler room | 2 | SQL | 33 | X | |||||||
| FC | 975 | FAN COIL UNIT | 17018 | Neuilly / Basement Boiler room | 1 | CIAT | 29802369A1 | 1998 | X | ||||
| PN | PANEL, CONTROL | 17018 | Neuilly / Basement Boiler room | 1 | X | ||||||||
| WS | WATER SOFTENER | 17018 | Neuilly / Basement Boiler room | 1 | Culligan / HF2 HB 90 | PBVFT 02-10 | X | ||||||
| MAGNETIC SLUDGE REMOVER | 17018 | Neuilly / Basement Boiler room | X | ||||||||||
| TOTAL FOR CLIN 007 | |||||||||||||
| CLIN 008 - BOULOGNE COMPOUND - (*) | |||||||||||||
| BR | BOILER | 16016 | Boulogne / Basement Boiler room | 3 | OPTIMAGAZ | Type B22 - 345 kW | 2001 | X | |||||
| PR | PUMP, RECIRCULATING | 16016 | Boulogne / Basement Boiler room | 3 | SALMSON | DCX 40/80 | 2001 | X | |||||
| VA | VALVE | 16016 | Boulogne / Basement Boiler room | 3 | SIEMENS SQX 32 | motor VXG40.10 | 2001 | X | |||||
| R | REGULATOR | 16016 | Boulogne / Basement Boiler room | 3 | LANDIS & GYR | Type RVL 470 | 2001 | X | |||||
| R | REGULATOR | 16016 | Boulogne / Basement Boiler room | 1 | LANDIS & GYR | RVX 22.4 | 2001 | X | |||||
| PN | PANEL, CONTROL | 16016 | Boulogne / Basement Boiler room | 1 | 2001 | X | |||||||
| HE | PL. HEAT EXCHANGER | 16016 | Boulogne / Basement Boiler room | 1 | DAKOTA PRO | 2511 DD2 | 2021 | X | |||||
| TW | TANK WATER 1000L. | 16016 | Boulogne / Basement Boiler room | 1 | 2001 | X | |||||||
| PR | PUMP, RECIRCULATING | 16016 | Boulogne / Basement Boiler room | 1 | SALMSON | NSB 30/25 B | 2001 | X | |||||
| PS | SUMP, PUMP | 16016 | Boulogne / Basement Boiler room | 1 | 2001 | X | |||||||
| FC | FAN COIL UNIT | 16016 | FAN COIL UNIT | 1 | CIAT | 2001 | X | ||||||
| Backflow preventer | 16016 | Boulogne / Basement Boiler room | 1 | 2004 | X | ||||||||
| EXPANSION TANK | 16016 | Boulogne / Basement Boiler room | 2 | 2001 | X | ||||||||
| Electrical gas valve | 16016 | Boulogne / Basement Boiler room | 1 | GH-5219-9049 | X | ||||||||
| WS | WATER SOFTENER | 16016 | Boulogne / Basement Boiler room | 1 | Culligan / HF2 HB 90 | PBVFT 02-10 | 2003 | ||||||
| MAGNETIC SLUDGE REMOVER | 16016 | Neuilly / Basement Boiler room | X | ||||||||||
| TOTAL FOR CLIN 008 | |||||||||||||
| CLIN 009 - RAPHAEL BUILDING - (*) | |||||||||||||
| BR | Electric Boiler | Raphael / 2nd Basement | 1 | Charot | Multi elec compact | 2024 | X | ||||||
| Backflow preventer | Raphael / 2nd Basement | 2 | X | ||||||||||
| Mud Pot | Raphael / 2nd Basement | 1 | 2024 | X | |||||||||
| Mud pot pump | Raphael / 2nd Basement | 1 | 2024 | X | |||||||||
| Backflow preventer | Raphael / 2nd Basement | 2 | X | ||||||||||
| TOTAL PER MONTH WITHOUT VAT | |||||||||||||
| TOTAL PER YEAR WITHOUT VAT | |||||||||||||
| TOTAL PER YEAR VAT INCLUDED | |||||||||||||
| (*) Each isolating valve in each boiler room shall be fully opened and closed twice yearly at 6-monthly intervals |
&L&"Arial,Bold"RFQ #SFR63016D0011&C&"Arial,Bold"&U
EXHIBIT I&U
List of heating equipment and breakdown of prices &R&P &L&"Arial,Bold"RFQ #SFR63016D0011&C&"Arial,Bold"&U
EXHIBIT I&U
List of heating equipment and breakdown of prices &R&P &L&"Arial,Bold"RFQ #SFR63016D0011&C&"Arial,Bold"&U
EXHIBIT I&U
List of heating equipment and breakdown of prices &R&P &L&"Arial,Bold"RFP #19FR6320R0006 Contract #19FR6321D0026&C&"Arial,Bold"&U
EXHIBIT I&U
List of heating equipment and breakdown of prices &R&P &L&"Arial,Bold"RFQ #SFR63016D0011&C&"Arial,Bold"&U
EXHIBIT I&U
List of heating equipment and breakdown of prices &R&P &L&"Arial,Bold"RFQ #SFR63016D0011&C&"Arial,Bold"&U
EXHIBIT I&U
List of heating equipment and breakdown of prices &R&P &L&"Arial,Bold"RFQ #SFR63016D0011&C&"Arial,Bold"&U
EXHIBIT I&U
List of heating equipment and breakdown of prices &R&P &L&"Arial,Bold"RFQ #SFR63015R0011&C&"Arial,Bold"&U
EXHIBIT I&U
List of heating equipment and breakdown of prices &LMod #003&R&P &L&"Arial,Bold"RFQ #SFR63016D0011&C&"Arial,Bold"&U
EXHIBIT I&U
List of heating equipment and breakdown of prices &R&P &L&"Arial,Bold"RFQ #SFR63016D0011&C&"Arial,Bold"&U
EXHIBIT I&U
List of heating equipment and breakdown of prices &R&P &L&"Arial,Bold"RFP #19FR6320R0006&C&"Arial,Bold"&U
EXHIBIT I&U
List of heating equipment and breakdown of prices &R&P
Sheet3
Option Year One
| CLIN | Location | Base year | Option year 1 | ||
| 1 | A building | ||||
| 2 avenue Gabriel | 199.81 € | 210.56 € | |||
| 2 | B building | ||||
| 2 avenue Gabriel | 158.18 € | 165.40 € | |||
| 3 | C building | ||||
| 41 rue du Faubourg St Honoré | 289.03 € | 305.44 € | |||
| 4 | Residence | ||||
| 12 rue Weber | 315.96 € | 333.90 € | |||
| 5 | Residence | ||||
| 17 avenue Leopold II | 275.62 € | 291.27 € | |||
| 6 | DCM's Residence | ||||
| 10 avenue Emile Deschanel | 275.62 € | 291.27 € | |||
| 7 | Neuilly Compound | ||||
| 5 rue de la Ferme | 432.88 € | 445.75 € | |||
| 8 | Boulogne Compound | ||||
| 21 quai du 4 Septembre | 397.61 € | 417.59 € | |||
| Subtotal | 2,344.71 € | 2,461.19 € | |||
| CLIN | Technician | Hourly rate in € | Estimated Number of Hours per Year | Total Amount per year in € | |
| 9 | Heating Technician | 62.00 € | 65.52 € | 50 | 3,276.03 € |
| 10 | Heating Helper | 56.00 € | 59.18 € | 50 | 2,959.00 € |
| Subtotal | 6,235.03 € | ||||
| CLIN | Technician | Hourly rate in € | Estimated Number of Hours per Year | Total Amount per year in € | |
| 11 | Heating Technician | 114.00 € | 120.47 € | 10 | 1,204.73 € |
| 12 | Heating Helper | 106.00 € | 112.02 € | 10 | 1,120.19 € |
| Subtotal | 2,324.93 € | ||||
| CLIN | Technician | Hourly rate in € | Estimated Number of Hours per Year | Total Amount per year in € | |
| 13 | Heating Technician | 124.00 € | 131.04 € | 10 | 1,310.41 € |
| 14 | Heating Helper | 112.00 € | 118.36 € | 10 | 1,183.60 € |
| Subtotal | 2,494.01 € | ||||
| CLIN | Technician | Unit price per trip in € | Estimated Number of Trips per Year | Total Amount per year in € | |
| 15 | Trip | 60.00 € | 63.41 € | 30 | 1,902.21 € |
| Subtotal | 1,902.21 € | ||||
| Subtotals | € | ||||
| Heating Services | |||||
| Scheduled Maintenance (CLINS 001 - 008) | 29,534.32 € | ||||
| Unscheduled Maintenance (CLINS 009 - 016) | 87,956.17 € | ||||
| Total excl. VAT | 117,490.50 € | ||||
| 20% VAT | 23,498.10 € | ||||
| Total incl. VAT | 140,988.59 € | ||||
| Estimated Base Year Total | 138,475.82 | ||||
| Estimated First Option Year Total | 140,988.59 |
Option Year Two
| CLIN | Location | Option year 1 | Option year 2 | 16,922.49 € | 20,306.99 € | ||
| 1 | A building | 11,102.60 € | 13,323.13 € | ||||
| 2 avenue Gabriel | 211.16 € | 220.01 € | 2,640.12 € | 4,174.82 € | 5,009.79 € | ||
| 2 | B building | 32,199.92 € | 38,639.90 € | ||||
| 2 avenue Gabriel | 167.16 € | 174.17 € | 2,090.05 € | ||||
| 3 | C building | ||||||
| 41 rue du Faubourg St Honoré | 305.44 € | 318.25 € | 3,818.99 € | ||||
| 4 | Residence | ||||||
| 12 rue Weber | 333.90 € | 347.90 € | 4,174.82 € | ||||
| 5 | Residence | ||||||
| 17 avenue Leopold II | 291.27 € | 303.48 € | 3,641.81 € | ||||
| 6 | DCM's Residence | ||||||
| 10 avenue Emile Deschanel | 291.27 € | 303.48 € | 3,641.81 € | ||||
| 7 | Neuilly Compound | ||||||
| 5 rue de la Ferme | 554.95 € | 578.22 € | 6,938.64 € | ||||
| 8 | Boulogne Compound | ||||||
| 21 quai du 4 Septembre | 420.19 € | 437.81 € | 5,253.68 € | ||||
| Subtotal | 2,575.34 € | 2,683.33 € | 32,199.92 € | ||||
| CLIN | Technician | Option Year 1 Hourly Rate in € | Hourly rate in € | Estimated Number of Hours per Year | Total Amount per year in € | ||
| 9 | Heating Technician | 65.52 € | 68.27 € | 50 | 3,413.39 € | ||
| 10 | Heating Helper | 59.18 € | 61.66 € | 50 | 3,083.07 € | ||
| Subtotal | 6,496.46 € | ||||||
| CLIN | Technician | Option Year 1 Hourly Rate in € | Hourly rate in € | Estimated Number of Hours per Year | Total Amount per year in € | ||
| 11 | Heating Technician | 120.47 € | 125.52 € | 10 | 1,255.25 € | ||
| 12 | Heating Helper | 112.02 € | 116.72 € | 10 | 1,167.16 € | ||
| Subtotal | 2,422.41 € | ||||||
| CLIN | Technician | Option Year 1 Hourly Rate in € | Hourly rate in € | Estimated Number of Hours per Year | Total Amount per year in € | ||
| 13 | Heating Technician | 131.04 € | 136.54 € | 10 | 1,365.36 € | ||
| 14 | Heating Helper | 118.36 € | 123.32 € | 10 | 1,233.23 € | ||
| Subtotal | 2,598.58 € | ||||||
| CLIN | Technician | Option Year 1 Hourly Rate in € | Unit price per trip in € | Estimated Number of Trips per Year | Total Amount per year in € | ||
| 15 | Trip | 63.41 € | 66.07 € | 30 | 1,981.97 € | ||
| Subtotal | 1,981.97 € | ||||||
| Subtotals | € | ||||||
| Heating Services | |||||||
| Scheduled Maintenance (CLINS 001 - 008) | 32,199.92 € | ||||||
| Unscheduled Maintenance (CLINS 009 - 016) | 88,499.42 € | ||||||
| Total excl. VAT | 120,699.34 € | ||||||
| 20% VAT | 24,139.87 € | ||||||
| Total incl. VAT | 144,839.21 € | ||||||
| Estimated Base Year Total | 138,475.82 € | ||||||
| Estimated First Option Year Total | 140,988.59 € | ||||||
| Estimated Second Option Year Total | 144,839.21 € |
Option Year 3
| 1.0222522971 | ||||||
| CLIN | Location | Option year 2 | Option year 3 | |||
| 1 | A building | |||||
| 2 avenue Gabriel | 220.01 € | 224.91 € | 2,698.87 € | |||
| 2 | B building | |||||
| 2 avenue Gabriel | 174.17 € | 178.05 € | 2,136.56 € | |||
| 3 | C building | |||||
| 41 rue du Faubourg St Honoré | 318.25 € | 325.33 € | 3,903.97 € | |||
| 4 | Residence | |||||
| 12 rue Weber | 347.90 € | 355.64 € | 4,267.72 € | |||
| 5 | Residence | |||||
| 17 avenue Leopold II | 303.48 € | 310.24 € | 3,722.84 € | |||
| 6 | DCM's Residence | |||||
| 10 avenue Emile Deschanel | 303.48 € | 310.24 € | 3,722.84 € | |||
| 7 | Neuilly Compound | |||||
| 5 rue de la Ferme | 578.22 € | 591.09 € | 7,093.04 € | |||
| 8 | Boulogne Compound | |||||
| 21 quai du 4 Septembre | 437.81 € | 447.55 € | 5,370.58 € | |||
| Subtotal | 2,683.33 € | 2,743.04 € | 32,916.44 € | |||
| CLIN | Technician | Option Year 2 Hourly Rate in € | Hourly rate in € | Estimated Number of Hours per Year | Total Amount per year in € | |
| 9 | Heating Technician | 68.27 € | 69.79 € | 50 | 3,489.35 € | |
| 10 | Heating Helper | 61.66 € | 63.03 € | 50 | 3,151.67 € | |
| Subtotal | 6,641.02 € | |||||
| CLIN | Technician | Option Year 2 Hourly Rate in € | Hourly rate in € | Estimated Number of Hours per Year | Total Amount per year in € | |
| 11 | Heating Technician | 125.52 € | 128.32 € | 10 | 1,283.18 € | |
| 12 | Heating Helper | 116.72 € | 119.31 € | 10 | 1,193.13 € | |
| Subtotal | 2,476.31 € | |||||
| CLIN | Technician | Option Year 2 Hourly Rate in € | Hourly rate in € | Estimated Number of Hours per Year | Total Amount per year in € | |
| 13 | Heating Technician | 136.54 € | 139.57 € | 10 | 1,395.74 € | |
| 14 | Heating Helper | 123.32 € | 126.07 € | 10 | 1,260.67 € | |
| Subtotal | 2,656.41 € | |||||
| CLIN | Technician | Option Year 1 Hourly Rate in € | Unit price per trip in € | Estimated Number of Trips per Year | Total Amount per year in € | |
| 15 | Trip | 66.07 € | 67.54 € | 30 | 2,026.07 € | |
| Subtotal | 2,026.07 € | |||||
| Subtotals | € | |||||
| Heating Services | ||||||
| Scheduled Maintenance (CLINS 001 - 008) | 32,916.44 € | |||||
| Unscheduled Maintenance (CLINS 009 - 016) | 88,799.82 € | |||||
| Total excl. VAT | 121,716.26 € | |||||
| 20% VAT | 24,343.25 € | |||||
| Total incl. VAT | 146,059.51 € | |||||
| Estimated Base Year Total | 138,475.82 € | |||||
| Estimated First Option Year Total | 140,988.59 € | |||||
| Estimated Second Option Year Total | 144,839.21 € | |||||
| Estimated Third Option Year Total | 146,059.51 € |
Option Year 4
| 1.0232682825 | ||||||
| CLIN | Location | Option year 2 | Option year 3 | Option year 4 | Yearly preventive services excl. VAT | |
| 1 | A building | |||||
| 2 avenue Gabriel | 220.01 € | 224.91 € | 230.37 € | 2,764.41 € | ||
| 2 | B building | |||||
| 2 avenue Gabriel | 174.17 € | 178.05 € | 182.37 € | 2,188.45 € | ||
| 3 | C building | |||||
| 41 rue du Faubourg St Honoré | 318.25 € | 325.33 € | 333.23 € | 3,998.78 € | ||
| 4 | Residence | |||||
| 12 rue Weber | 347.90 € | 355.64 € | 364.28 € | 4,371.37 € | ||
| 5 | Residence | |||||
| 17 avenue Leopold II | 303.48 € | 310.24 € | 317.77 € | 3,813.25 € | ||
| 6 | DCM's Residence | |||||
| 10 avenue Emile Deschanel | 303.48 € | 310.24 € | 317.77 € | 3,813.25 € | ||
| 7 | Neuilly Compound | |||||
| 5 rue de la Ferme | 578.22 € | 591.09 € | 605.44 € | 7,265.30 € | ||
| 8 | Boulogne Compound | |||||
| 21 quai du 4 Septembre | 437.81 € | 447.55 € | 458.42 € | 5,501.01 € | ||
| Subtotal | 2,683.33 € | 2,743.04 € | 2,809.65 € | 33,715.83 € | 1.02 € | |
| CLIN | Technician | Option Year 3 Hourly Rate in € | Hourly rate in € | Estimated Number of Hours per Year | Total Amount per year in € | |
| 9 | Heating Technician | 69.79 € | 71.41 € | 50 | 3,570.54 € | |
| 10 | Heating Helper | 63.03 € | 64.50 € | 50 | 3,225.01 € | |
| Subtotal | 6,795.55 € | |||||
| CLIN | Technician | Option Year 3 Hourly Rate in € | Hourly rate in € | Estimated Number of Hours per Year | Total Amount per year in € | |
| 11 | Heating Technician | 128.32 € | 131.30 € | 10 | 1,313.04 € | |
| 12 | Heating Helper | 119.31 € | 122.09 € | 10 | 1,220.89 € | |
| Subtotal | 2,533.93 € | |||||
| CLIN | Technician | Option Year 3 Hourly Rate in € | Hourly rate in € | Estimated Number of Hours per Year | Total Amount per year in € | |
| 13 | Heating Technician | 139.57 € | 142.82 € | 10 | 1,428.22 € | |
| 14 | Heating Helper | 126.07 € | 129.00 € | 10 | 1,290.00 € | |
| Subtotal | 2,718.22 € | |||||
| CLIN | Technician | Option Year 3 Hourly Rate in € | Unit price per trip in € | Estimated Number of Trips per Year | Total Amount per year in € | |
| 15 | Trip | 67.54 € | 69.11 € | 30 | 2,073.22 € | |
| Subtotal | 2,073.22 € | |||||
| Subtotals | € | |||||
| Heating Services | ||||||
| Scheduled Maintenance (CLINS 001 - 008) | 33,715.83 € | |||||
| Unscheduled Maintenance (CLINS 009 - 016) | 89,120.92 € | |||||
| Total excl. VAT | 122,836.74 € | |||||
| 20% VAT | 24,567.35 € | |||||
| Total incl. VAT | 147,404.09 € | |||||
| Estimated Base Year Total | 138,475.82 € | |||||
| Estimated First Option Year Total | 140,988.59 € | |||||
| Estimated Second Option Year Total | 144,839.21 € | |||||
| Estimated Third Option Year Total | 146,059.51 € | |||||
| Estimated Fourth Option Year Total | 147,404.09 € |
5-month extension
| 1.0232682825 | |||||||||
| CLIN | Location | Option year 2 | Option year 3 | Option year 4 and extension | 6-month extension excl. VAT | ||||
| 1 | A building | ||||||||
| 2 avenue Gabriel | 220.01 € | 224.91 € | 230.37 € | 1,151.84 € | |||||
| 2 | B building | ||||||||
| 2 avenue Gabriel | 174.17 € | 178.05 € | 182.37 € | 911.85 € | |||||
| 3 | C building | ||||||||
| 41 rue du Faubourg St Honoré | 318.25 € | 325.33 € | 333.23 € | 1,666.16 € | |||||
| 4 | Residence | ||||||||
| 12 rue Weber | 347.90 € | 355.64 € | 364.28 € | 1,821.40 € | |||||
| 5 | Residence | ||||||||
| 17 avenue Leopold II | 303.48 € | 310.24 € | 317.77 € | 1,588.86 € | |||||
| 6 | DCM's Residence | ||||||||
| 10 avenue Emile Deschanel | 303.48 € | 310.24 € | 317.77 € | 1,588.86 € | |||||
| 7 | Neuilly Compound | ||||||||
| 5 rue de la Ferme | 578.22 € | 591.09 € | 605.44 € | 3,027.21 € | |||||
| 8 | Boulogne Compound | ||||||||
| 21 quai du 4 Septembre | 437.81 € | 447.55 € | 458.42 € | 2,292.09 € | |||||
| Subtotal | 2,683.33 € | 2,743.04 € | 2,809.65 € | 14,048.26 € | 1.02 € | ||||
| CLIN | Technician | Option Year 3 Hourly Rate in € | Hourly rate in € | Estimated Number of Hours per Year | Total Amount per year in € | ||||
| 9 | Heating Technician | 69.79 € | 71.41 € | 25 | 1,785.27 € | ||||
| 10 | Heating Helper | 63.03 € | 64.50 € | 25 | 1,612.50 € | ||||
| Subtotal | 3,397.77 € | ||||||||
| CLIN | Technician | Option Year 3 Hourly Rate in € | Hourly rate in € | Estimated Number of Hours per Year | Total Amount per year in € | ||||
| 11 | Heating Technician | 128.32 € | 131.30 € | 5 | 656.52 € | ||||
| 12 | Heating Helper | 119.31 € | 122.09 € | 5 | 610.45 € | ||||
| Subtotal | 1,266.97 € | ||||||||
| CLIN | Technician | Option Year 3 Hourly Rate in € | Hourly rate in € | Estimated Number of Hours per Year | Total Amount per year in € | ||||
| 13 | Heating Technician | 139.57 € | 142.82 € | 5 | 714.11 € | ||||
| 14 | Heating Helper | 126.07 € | 129.00 € | 5 | 645.00 € | ||||
| Subtotal | 1,359.11 € | ||||||||
| CLIN | Technician | Option Year 3 Hourly Rate in € | Unit price per trip in € | Estimated Number of Trips per Year | Total Amount per year in € | ||||
| 15 | Trip | 67.54 € | 69.11 € | 15 | 1,036.61 € | ||||
| Subtotal | 1,036.61 € | ||||||||
| Subtotals | € | ||||||||
| Heating Services | |||||||||
| Scheduled Maintenance (CLINS 001 - 008) | 14,048.26 € | ||||||||
| Unscheduled Maintenance (CLINS 009 - 016) | 44,560.46 € | ||||||||
| Total excl. VAT | 58,608.72 € | ||||||||
| 20% VAT | 11,721.74 € | ||||||||
| Total incl. VAT | 70,330.46 € | ||||||||
| Estimated Base Year Total | 138,475.82 € | ||||||||
| Estimated First Option Year Total | 140,988.59 € | ||||||||
| Estimated Second Option Year Total | 144,839.21 € | ||||||||
| Estimated Third Option Year Total | 146,059.51 € | ||||||||
| Estimated Fourth Option Year Total | 147,404.09 € | ||||||||
| Estimated 5-month extension Total | 70,330.46 € | ||||||||
| Estimated GRAND TOTAL | 788,097.68 € | ||||||||
| CLIN | Total Estimated Amount for five months | ||||||||
| 16 | Material and Equipment (Spare Parts) not to exceed € 75,000.- per year | 37,500.00 € |
Sheet1
| AIR CONDITIONING AND VENTILATION SERVICES STANDARD SERVICES | SEC | TEMPEOL | DERICHEBOURG | |||||||||||||
| Base Year | First Option Year | Second Option Year | Third Option Year | Fourth Option Year | Base Year | First Option Year | Second Option Year | Third Option Year | Fourth Option Year | Base Year | First Option Year | Second Option Year | Third Option Year | Fourth Option Year | ||
| CLIN | Location | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) |
| 0001 | A building | 199.81 € | 275.00 € | 275.00 € | 275.00 € | 275.00 € | 466.36 € | 474.83 € | 499.97 € | 509.31 € | 422.66 € | 430.33 € | 453.12 € | 461.58 € | ||
| 2 avenue Gabriel | ||||||||||||||||
| 0002 | B building | 158.18 € | 138.00 € | 138.00 € | 138.00 € | 138.00 € | 314.18 € | 319.78 € | 336.71 € | 343.00 € | 314.56 € | 320.37 € | 337.23 € | 343.53 € | ||
| 2 avenue Gabriel | ||||||||||||||||
| 0003 | C building | 289.03 € | 235.00 € | 235.00 € | 235.00 € | 235.00 € | 605.92 € | 616.92 € | 649.58 € | 661.72 € | 557.56 € | 567.69 € | 597.74 € | 608.91 € | ||
| 41 rue du Faubourg St Honoré | ||||||||||||||||
| 0004 | US OECD CMR | 315.96 € | 128.00 € | 128.00 € | 128.00 € | 128.00 € | 197.77 € | 201.36 € | 212.02 € | 215.99 € | 260.42 € | 265.15 € | 279.19 € | 284.40 € | ||
| 12 rue Weber | ||||||||||||||||
| 0005 | US UNESCO CMR | 275.62 € | 128.00 € | 128.00 € | 128.00 € | 128.00 € | 146.29 € | 148.94 € | 156.83 € | 159.76 € | 252.14 € | 256.72 € | 270.31 € | 275.36 € | ||
| 17 avenue Leopold II | ||||||||||||||||
| 0006 | DCMR | 275.62 € | 142.00 € | 142.00 € | 142.00 € | 142.00 € | 189.30 € | 192.74 € | 202.95 € | 206.74 € | 270.64 € | 275.55 € | 290.14 € | 295.56 € | ||
| 10 avenue Emile Deschanel | ||||||||||||||||
| 0007 | Residence | 128.00 € | 128.00 € | 128.00 € | 128.00 € | 168.31 € | 171.36 € | 180.44 € | 183.81 € | 250.76 € | 255.31 € | 268.83 € | 273.86 € | |||
| 16 Villa Said | ||||||||||||||||
| 0008 | Neuilly compound | 432.88 € | 201.00 € | 201.00 € | 201.00 € | 201.00 € | 382.21 € | 389.15 € | 409.75 € | 417.41 € | 415.50 € | 423.05 € | 445.45 € | 453.77 € | ||
| 5 rue de la Ferme | ||||||||||||||||
| 0009 | Boulogne Compound | 397.61 € | 235.00 € | 235.00 € | 235.00 € | 235.00 € | 408.36 € | 415.78 € | 437.79 € | 445.97 € | 434.55 € | 442.44 € | 465.87 € | 474.57 € | ||
| 21 quai du 4 Septembre | ||||||||||||||||
| Subtotal | 0.00 € | 1,610.00 € | 1,610.00 € | 1,610.00 € | 1,610.00 € | 0.00 € | 2,878.70 € | 2,930.86 € | 3,086.04 € | 3,143.71 € | 0.00 € | 3,178.79 € | 3,236.61 € | 3,407.88 € | 3,471.54 € | |
| Total for twelve months | 0.00 € | 19,320.00 € | 19,320.00 € | 19,320.00 € | 19,320.00 € | 0.00 € | 34,544.40 € | 35,170.32 € | 37,032.48 € | 37,724.52 € | 0.00 € | 38,145.48 € | 38,839.32 € | 40,894.56 € | 41,658.48 € | |
| UNSCHEDULED SERVICES | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | |
| 0010 | Heating technician | 3,250.00 € | 3,250.00 € | 3,250.00 € | 3,250.00 € | 3,250.00 € | 3,000.00 € | 3,101.00 € | 3,157.50 € | 3,325.00 € | 3,387.00 € | 2,700.00 € | 2,791.50 € | 2,842.00 € | 2,992.50 € | 3,048.50 € |
| 0011 | Heating helper | 2,600.00 € | 2,600.00 € | 2,600.00 € | 2,600.00 € | 2,600.00 € | 1,500.00 € | 1,550.50 € | 1,578.50 € | 1,662.50 € | 1,693.50 € | 1,750.00 € | 1,809.00 € | 1,842.00 € | 1,939.50 € | 1,976.00 € |
| 0012 | Heating technician | 975.00 € | 975.00 € | 975.00 € | 975.00 € | 975.00 € | 900.00 € | 930.40 € | manque page 14 | 997.50 € | 1,016.10 € | 1,080.00 € | 1,116.50 € | 1,136.80 € | 1,197.00 € | 1,219.40 € |
| 0013 | Heating helper | 780.00 € | 780.00 € | 780.00 € | 780.00 € | 780.00 € | 350.00 € | 361.80 € | manque page 14 | 387.90 € | 395.10 € | 700.00 € | 723.70 € | 736.80 € | 775.80 € | 790.30 € |
| 0014 | Heating technician | 975.00 € | 975.00 € | 975.00 € | 975.00 € | 975.00 € | 750.00 € | 755.40 € | manque page 14 | 831.20 € | 846.80 € | 1,080.00 € | 1,116.50 € | 1,136.80 € | 1,197.00 € | 1,219.40 € |
| 0015 | Heating helper | 780.00 € | 780.00 € | 780.00 € | 780.00 € | 780.00 € | 375.00 € | 387.70 € | manque page 14 | 415.60 € | 423.40 € | 700.00 € | 723.70 € | 736.80 € | 775.80 € | 790.30 € |
| 0016 | Trip | 1,560.00 € | 1,560.00 € | 1,560.00 € | 1,560.00 € | 1,560.00 € | 1,800.00 € | 1,800.00 € | manque page 14 | 1,800.00 € | 1,800.00 € | 1,500.00 € | 1,500.00 € | 1,500.00 € | 1,500.00 € | 1,500.00 € |
| 0017 | Material and equipment | 20,000.00 € | 15,000.00 € | 15,000.00 € | 10,000.00 € | 10,000.00 € | 4,000.00 € | 4,000.00 € | 4,000.00 € | 4,000.00 € | 4,000.00 € | 75,000.00 € | 75,000.00 € | 75,000.00 € | 75,000.00 € | 75,000.00 € |
| TOTAL for twelve months | 30,920.00 € | 25,920.00 € | 25,920.00 € | 20,920.00 € | 20,920.00 € | 12,675.00 € | 12,886.80 € | 8,736.00 € | 13,419.70 € | 13,561.90 € | 84,510.00 € | 84,780.90 € | 84,931.20 € | 85,377.60 € | 85,543.90 € | |
| GRAND TOTAL FOR TWELVE MONTHS WITHOUT VAT | 0.00 € | 45,240.00 € | 45,240.00 € | 40,240.00 € | 40,240.00 € | 0.00 € | 47,431.20 € | 119,207.00 € | 50,452.18 € | 51,286.42 € | 0.00 € | 122,926.38 € | 123,770.52 € | 126,272.16 € | 127,202.38 € | |
| VAT | 0.00 € | 9,048.00 € | 9,048.00 € | 8,048.00 € | 8,048.00 € | 0.00 € | 9,486.24 € | 23,841.40 € | 10,090.44 € | 10,257.28 € | 0.00 € | 24,585.28 € | 24,754.10 € | 25,254.43 € | 25,440.48 € | |
| GRAND TOTAL FOR TWELVE MONTHS WITH VAT | 0.00 € | 54,288.00 € | 54,288.00 € | 48,288.00 € | 48,288.00 € | 0.00 € | 56,917.44 € | 143,048.40 € | 60,542.62 € | 61,543.70 € | 0.00 € | 147,511.66 € | 148,524.62 € | 151,526.59 € | 152,642.86 € | |
| X5 | 0.00 € | 0.00 € | 0.00 € | |||||||||||||
| 0.00 € | 0.00 € | 0.00 € |
Sheet2
| AIR CONDITIONING AND VENTILATION SERVICES STANDARD SERVICES | SEC | TEMPEOL | DERICHEBOURG | |||||||||||||
| Base Year | First Option Year | Second Option Year | Third Option Year | Fourth Option Year | Base Year | First Option Year | Second Option Year | Third Option Year | Fourth Option Year | Base Year | First Option Year | Second Option Year | Third Option Year | Fourth Option Year | ||
| CLIN | Location | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) | Per month in € (w/t VAT) |
| 0001 | A building | 199.81 € | 275.00 € | 275.00 € | 275.00 € | 275.00 € | 466.36 € | 474.83 € | 499.97 € | 509.31 € | 422.66 € | 430.33 € | 453.12 € | 461.58 € | ||
| 2 avenue Gabriel | ||||||||||||||||
| 0002 | B building | 158.18 € | 138.00 € | 138.00 € | 138.00 € | 138.00 € | 314.18 € | 319.78 € | 336.71 € | 343.00 € | 314.56 € | 320.37 € | 337.23 € | 343.53 € | ||
| 2 avenue Gabriel | ||||||||||||||||
| 0003 | C building | 289.03 € | 235.00 € | 235.00 € | 235.00 € | 235.00 € | 605.92 € | 616.92 € | 649.58 € | 661.72 € | 557.56 € | 567.69 € | 597.74 € | 608.91 € | ||
| 41 rue du Faubourg St Honoré | ||||||||||||||||
| 0004 | US OECD CMR | 315.96 € | 128.00 € | 128.00 € | 128.00 € | 128.00 € | 197.77 € | 201.36 € | 212.02 € | 215.99 € | 260.42 € | 265.15 € | 279.19 € | 284.40 € | ||
| 12 rue Weber | ||||||||||||||||
| 0005 | US UNESCO CMR | 275.62 € | 128.00 € | 128.00 € | 128.00 € | 128.00 € | 146.29 € | 148.94 € | 156.83 € | 159.76 € | 252.14 € | 256.72 € | 270.31 € | 275.36 € | ||
| 17 avenue Leopold II | ||||||||||||||||
| 0006 | DCMR | 275.62 € | 142.00 € | 142.00 € | 142.00 € | 142.00 € | 189.30 € | 192.74 € | 202.95 € | 206.74 € | 270.64 € | 275.55 € | 290.14 € | 295.56 € | ||
| 10 avenue Emile Deschanel | ||||||||||||||||
| 0007 | Residence | 128.00 € | 128.00 € | 128.00 € | 128.00 € | 168.31 € | 171.36 € | 180.44 € | 183.81 € | 250.76 € | 255.31 € | 268.83 € | 273.86 € | |||
| 16 Villa Said | ||||||||||||||||
| 0008 | Neuilly compound | 432.88 € | 201.00 € | 201.00 € | 201.00 € | 201.00 € | 382.21 € | 389.15 € | 409.75 € | 417.41 € | 415.50 € | 423.05 € | 445.45 € | 453.77 € | ||
| 5 rue de la Ferme | ||||||||||||||||
| 0009 | Boulogne Compound | 397.61 € | 235.00 € | 235.00 € | 235.00 € | 235.00 € | 408.36 € | 415.78 € | 437.79 € | 445.97 € | 434.55 € | 442.44 € | 465.87 € | 474.57 € | ||
| 21 quai du 4 Septembre | ||||||||||||||||
| Subtotal | 0.00 € | 1,610.00 € | 1,610.00 € | 1,610.00 € | 1,610.00 € | 0.00 € | 2,878.70 € | 2,930.86 € | 3,086.04 € | 3,143.71 € | 0.00 € | 3,178.79 € | 3,236.61 € | 3,407.88 € | 3,471.54 € | |
| Total for twelve months | 0.00 € | 19,320.00 € | 19,320.00 € | 19,320.00 € | 19,320.00 € | 0.00 € | 34,544.40 € | 35,170.32 € | 37,032.48 € | 37,724.52 € | 0.00 € | 38,145.48 € | 38,839.32 € | 40,894.56 € | 41,658.48 € | |
| UNSCHEDULED SERVICES | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | Per year in € (w/t VAT) | |
| 0010 | Heating technician | 3,250.00 € | 3,250.00 € | 3,250.00 € | 3,250.00 € | 3,250.00 € | 3,000.00 € | 3,101.00 € | 3,157.50 € | 3,325.00 € | 3,387.00 € | 2,700.00 € | 2,791.50 € | 2,842.00 € | 2,992.50 € | 3,048.50 € |
| 0011 | Heating helper | 2,600.00 € | 2,600.00 € | 2,600.00 € | 2,600.00 € | 2,600.00 € | 1,500.00 € | 1,550.50 € | 1,578.50 € | 1,662.50 € | 1,693.50 € | 1,750.00 € | 1,809.00 € | 1,842.00 € | 1,939.50 € | 1,976.00 € |
| 0012 | Heating technician | 975.00 € | 975.00 € | 975.00 € | 975.00 € | 975.00 € | 900.00 € | 930.40 € | manque page 14 | 997.50 € | 1,016.10 € | 1,080.00 € | 1,116.50 € | 1,136.80 € | 1,197.00 € | 1,219.40 € |
| 0013 | Heating helper | 780.00 € | 780.00 € | 780.00 € | 780.00 € | 780.00 € | 350.00 € | 361.80 € | manque page 14 | 387.90 € | 395.10 € | 700.00 € | 723.70 € | 736.80 € | 775.80 € | 790.30 € |
| 0014 | Heating technician | 975.00 € | 975.00 € | 975.00 € | 975.00 € | 975.00 € | 750.00 € | 755.40 € | manque page 14 | 831.20 € | 846.80 € | 1,080.00 € | 1,116.50 € | 1,136.80 € | 1,197.00 € | 1,219.40 € |
| 0015 | Heating helper | 780.00 € | 780.00 € | 780.00 € | 780.00 € | 780.00 € | 375.00 € | 387.70 € | manque page 14 | 415.60 € | 423.40 € | 700.00 € | 723.70 € | 736.80 € | 775.80 € | 790.30 € |
| 0016 | Trip | 1,560.00 € | 1,560.00 € | 1,560.00 € | 1,560.00 € | 1,560.00 € | 1,800.00 € | 1,800.00 € | manque page 14 | 1,800.00 € | 1,800.00 € | 1,500.00 € | 1,500.00 € | 1,500.00 € | 1,500.00 € | 1,500.00 € |
| 0017 | Material and equipment | 75,000.00 € | 75,000.00 € | 75,000.00 € | 75,000.00 € | 75,000.00 € | 75,000.00 € | 75,000.00 € | 75,000.00 € | 75,000.00 € | 75,000.00 € | 75,000.00 € | 75,000.00 € | 75,000.00 € | 75,000.00 € | 75,000.00 € |
| TOTAL for twelve months | 85,920.00 € | 85,920.00 € | 85,920.00 € | 85,920.00 € | 85,920.00 € | 83,675.00 € | 83,886.80 € | 79,736.00 € | 84,419.70 € | 84,561.90 € | 84,510.00 € | 84,780.90 € | 84,931.20 € | 85,377.60 € | 85,543.90 € | |
| GRAND TOTAL FOR TWELVE MONTHS WITHOUT VAT | 0.00 € | 105,240.00 € | 105,240.00 € | 105,240.00 € | 105,240.00 € | 0.00 € | 118,431.20 € | 119,207.00 € | 121,452.18 € | 122,286.42 € | 0.00 € | 122,926.38 € | 123,770.52 € | 126,272.16 € | 127,202.38 € | |
| VAT | 0.00 € | 21,048.00 € | 21,048.00 € | 21,048.00 € | 21,048.00 € | 0.00 € | 23,686.24 € | 23,841.40 € | 24,290.44 € | 24,457.28 € | 0.00 € | 24,585.28 € | 24,754.10 € | 25,254.43 € | 25,440.48 € | |
| GRAND TOTAL FOR TWELVE MONTHS WITH VAT | 0.00 € | 126,288.00 € | 126,288.00 € | 126,288.00 € | 126,288.00 € | 0.00 € | 142,117.44 € | 143,048.40 € | 145,742.62 € | 146,743.70 € | 0.00 € | 147,511.66 € | 148,524.62 € | 151,526.59 € | 152,642.86 € | |
| X5 | 0.00 € | 0.00 € | 0.00 € | |||||||||||||
| 0.00 € | 0.00 € | 0.00 € |
File details come from the government source that posted it. Updated .