Exhibit_M.xlsx
XLSX spreadsheet 21 KB Posted
- Attached to
- Job Order Contract Construction NAVSEA PHD
- Solicitation number
- N6339423R0TBD-JOC
View the file
Other files
Show all 32
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
Sheet1
| PRE-PRICED ITEM DESCRIPTION | MEANS ITEM # | QTY # | QTY UNIT | NATIONAL AVERAGE MATERIAL (MATL) UNIT COST | MATL TOTAL COST | NATIONAL AVERAGE LABOR UNIT COST | LABOR TOTAL COST | NATIONAL AVERAGE EQUIPMENT (EQUIP) UNIT COST | EQUIP TOTAL COST | OTHER COST | OTHER TOTAL COST |
| Remove vinyl rub rail | 02 42 10.20 0630 | 70 | SF | $ 1.88 | $ 131.60 | ||||||
| Remove vinyl Cove Base | 09 05 05.20 0850 | 1515 | LF | $ - 0 | $ 0.38 | $ 575.70 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| Remove Carpet Tile permanent | 09 05 05.20 0560 | 9575 | SF | $ - 0 | $ 0.41 | $ 3,925.75 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| Remove ceramic tile flooring | 09 05 05.20 2020 | 75 | SF | $ - 0 | $ 1.21 | $ 90.75 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| Remove VCT 12"x12" | 09 05 05.20 0900 | 1350 | SF | $ - 0 | $ 0.76 | $ 1,026.00 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| Remove regular ceiling tiles | 09 05 05.10 1250 | 13000 | SF | $ - 0 | $ 0.63 | $ 8,190.00 | |||||
| Repair gypsum walls | 09 01 70.10 0500 | 12877.5 | SF | $ 0.04 | $ 515.10 | $ 0.29 | $ 3,734.48 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Paint walls and collumns | 09 91 23.72 0880 | 12877.5 | SF | $ 0.34 | $ 4,378.35 | $ 0.24 | $ 3,090.60 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Install vinyl Cove Base | 09 65 13.13 0730 | 1515 | LF | $ 0.97 | $ 1,469.55 | $ 1.40 | $ 2,121.00 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Install vinyl transition strips | 09 65 13.37 0100 | 50 | LF | $ 6.40 | $ 320.00 | $ 1.40 | $ 70.00 | ||||
| Install metal thresholds 4" x 36" | 08 71 20.65 2300 | 8 | EA | $ 28.00 | $ 224.00 | $ 39.00 | $ 312.00 | ||||
| Install metal thresholds 4" x 72" | 08 71 20.65 2320 | 3 | EA | $ 60.00 | $ 180.00 | $ 39.00 | $ 117.00 | ||||
| Install Vinyl Tile | 09 65 19.23 7800 | 1850 | SF | $ 3.85 | $ 7,122.50 | $ 0.88 | $ 1,628.00 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Install Vinyl Planks | 09 65 19.23 7800 | 11150 | SF | $ 3.85 | $ 42,927.50 | $ 0.88 | $ 9,812.00 | ||||
| Install vinyl rub rail | 10 26 23.10 0400 | 750 | LF | $ 3.83 | $ 2,872.50 | $ 2.53 | $ 1,897.50 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Circuit relocation | 26 05 19.90 0100 | 25 | CLF | $ 23.00 | $ 575.00 | $ 49.00 | $ 1,225.00 | ||||
| Conduit relocation | 26 05 33.13 5020 | 500 | LF | $ 1.94 | $ 970.00 | $ 4.14 | $ 2,070.00 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Install tegular style ceiling tiles | 09 51 23.10 1165 | 13000 | SF | $ 4.02 | $ 52,260.00 | $ 1.04 | $ 13,520.00 | ||||
| Connect Service/Power poles | 26 27 23.40 4110 | 25 | EA | $ 294.00 | $ 7,350.00 | $ 135.00 | $ 3,375.00 | ||||
| Communicaiton lines relocations/installation | 27 15 13.13 2350 | 67 | EA | $ 47.00 | $ 3,149.00 | $ 60.00 | $ 4,020.00 | ||||
| NMCI relocation/installation | 27 15 13.13 7240 | 67 | EA | $ 69.00 | $ 4,623.00 | $ 77.00 | $ 5,159.00 | ||||
| TOTALS | $ 128,936.50 | $ 66,091.38 | $ - 0 | $ - 0 |
| NON PRE-PRICED ITEM DESCRIPTION | QTY # | QTY UNIT | MATERIAL (MATL) UNIT COST | MATL TOTAL COST | LABOR UNIT COST | LABOR TOTAL COST | EQUIPMENT (EQUIP) UNIT COST | EQUIP TOTAL COST | OTHER COST | OTHER TOTAL COST | |
| Power Whip installation | 25 | ea | $ 200.00 | $ 5,000.00 | |||||||
| PREPRICED LINE TOTALS (MATERIALS + LABOR + EQUIPMENT + OTHER) | $ 195,027.88 | ||||||||||
| CITY COST INDEX _110.1____ (_Oxnard___________ WEIGHTED AVERAGE)_ | $ 19,697.82 | ||||||||||
| SUBTOTAL (PREPRICED LINE TOTALS + CCI) | $ 214,725.69 | ||||||||||
| APPLICABLE SALES TAX ON MATERIALS AND EQUIPMENT __8.75%_______ | $ 11,281.94 | THE PROVIDED UNIT PRICING IS BASED ON R. S. MEANS 2023 BASE DATA. | |||||||||
| SUBTOTAL (PREPRICED LINE ITEMS + CCI + SALES TAX) | $ 226,007.63 | DO NOT CHANGE THE UNIT PRICING OR SALES TAX PROVIDED. | |||||||||
| PRE-PRICED COEFFICIENT __________ (FROM EXHIBIT K WORKSHEET) | ENTER YOUR EXHIBIT K COEFFICIENTS, COMPLETE THE CALCULATIONS IN ROWS 33 TO 42, AND RETURN. | ||||||||||
| TOTAL (PRE-PRICED LINE ITEMS + CCI + SALES TAX, LINE 31) + PRE-PRICED COEFFICIENT ADUSTMENT (LINE 31 x LINE 32) | $ |
| NON PRE-PRICED LINE TOTALS (MATERIALS + LABOR + EQUIPMENT + OTHER) | $ 5,000.00 |
| APPLICABLE SALES TAX ON MATERIALS AND EQUIPMENT _8.75%_________ | $ - 0 |
| SUBTOTAL | $ 5,000.00 |
| NON PRE-PRICED COEFFICIENT ________ (FROM EXHIBIT K WORKSHEET) | $ |
| TOTAL (NON PRE-PRICED LINE ITEMS + SALES TAX, LINE 58) + NON PRE-PRICED COEFFICIENT ADJUSTMENT (LINE 66 x LINE 67) | $ |
| TOTAL TASK ORDER PRICE (LINE 34 + LINE 40) | $ |
| NOTE: USE OF THIS FORM IS MANDATORY. ANY MODIFICATION OF THIS FORM BY THE OFFEROR WILL RESULT IN THE OFFER BEING REJECTED AS NON-RESPONSIVE. |
File details come from the government source that posted it. Updated .