J-1 Schedule of Estimated Price FINAL UL.xlsx

XLSX spreadsheet 52 KB Posted Jul 8, 2021

Attached to: NAVFAC EXWC: Equipment Support Services (ESS)- Requirement includes, but not limited to inspection, overhaul, repair, refurbishment, preventive maintenance and logistics management information services in support of fleet readiness.
Solicitation number: N39430-21-R-2312
Issued by: Department of the Navy Naval Facilities Engineering Command

About this file

Written by GovTribe AI · Dec 30, 2023

This document package includes a schedule of estimated pricing and line item pricing tables for a federal contract solicitation for Equipment Support Services (ESS). The Naval Facilities Engineering Command (NAVFAC) is soliciting proposals to provide inspection, overhaul, repair, refurbishment, preventive maintenance, and logistics management information services to support fleet readiness for naval expeditionary equipment assets. The contract will have a 60-month period of performance with a 6-month option and will be managed by NAVFAC's Expeditionary Maintenance Division. Pricing is provided on the schedule and line item tables by location, work type, materials, and transportation for evaluation purposes. Labor rates should be fully burdened. Estimated quantities are provided by location and will vary by task order.

View the file

Other files

File	Type	Posted
21-R-2312 Amendment 3 Location Removal.pdf	PDF	Jul 8, 2021
21-R-2312 Amendment 2 Govt Responses.pdf	PDF	Jun 1, 2021
21-R-2312 Amendment 1 Govt Responses.pdf	PDF	Jun 1, 2021
J-3 CDRL LISTING.docx	DOCX document	May 12, 2021
J-4 ESS Sample of Equipment for Inspection and Repair.pdf	PDF	May 12, 2021
N39430-21-R-2312 Non-Commercial Solicitation_5-12-21.pdf	PDF	May 12, 2021
J-1 Schedule of Estimated Price_FINAL.xlsx	XLSX spreadsheet	May 12, 2021
J-2 QASP.pdf	PDF	May 12, 2021
J-7 Small Business Participation and Commitment Strategy.docx	DOCX document	May 12, 2021
J-5 Financial Institution Bank Information.pdf	PDF	May 12, 2021
J-8 Past Performance Questionnaire Cover sheet.docx	DOCX document	May 12, 2021
J-6 Small Business Subcontracting Record.docx	DOCX document	May 12, 2021

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

Try for free Login

Text version

The file's text, extracted by GovTribe without its formatting.

Schedule of Estimated Price

Schedule of Total Estimated Price
Solicitation: N39430-21-R-2311
ESS NAVFAC EXWC	IDIQ SUMMARY SCHEDULE OF ESTIMATED PRICE BY YEAR AND GRAND TOTAL

COMPANY NAME:

	Instructions: Fill in YELLOW HIGHLIGHTED CELLS WITH PROPOSED PROFIT
	Element	BASE YEAR Ordering Period Total Amount	Ordering Period 2
Total Amount	Ordering Period

Total Amount Ordering Period Total Amount Ordering Period Total Amount 6 Month Option Period Total Amount

Direct Labor Combined Port Hueneme, CA	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Direct Labor Combined Gulfport, MS	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Direct Labor Combined San Diego, CA	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Direct Labor Combined Little Creek, VA	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Total Direct Labor, F/B, OH	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0

Oil Analysis subtotal $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Direct Material	$ 7,640,000.00	$ 7,792,800.00	$ 7,948,656.00	$ 8,107,629.12	$ 8,269,781.70	$ 8,435,177.34
Shipping and Transportation	$ 181,000.00	$ 184,620.00	$ 188,312.40	$ 192,078.65	$ 195,920.22	$ 199,838.63
General and Administrative Expense (G&A)	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Subtotal Material, Transportation, and G&A	$ 7,821,000.00	$ 7,977,420.00	$ 8,136,968.40	$ 8,299,707.77	$ 8,465,701.92	$ 8,635,015.96
PROFIT PERCENTAGE (For Proposal Use Only)	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Total Profit:	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Other Expense (specify)
Total Price	$ 7,821,000.00	$ 7,977,420.00	$ 8,136,968.40	$ 8,299,707.77	$ 8,465,701.92	$ 8,635,015.96
CLIN 001 60 MONTHS and 6 MONTH OPTION TOTAL PRICE						$ 49,335,814.05

Base Year Pricing Schedule

N39430-21-R-2312 EXHIBIT LINE ITEMS - MAKE UP THE AGGREGATE PRICE FOR BASE YEAR
Instructions: Fill in YELLOW CELLS with PROPOSED LABOR RATES
Port Hueneme, CA						San Diego, CA
ELIN	Description	Est Qty		U/Price	Est Amount	ELIN	Description	Est Qty		U/Price	Est Amount
A001	Direct Labor - Inspection*					A001	Direct Labor - Inspection*
	Project Manager	270	$ - 0	HR	$ - 0		Project Manager	270	$ - 0	HR	$ - 0
	Scheduler Maintenance	40	$ - 0	HR	$ - 0		Scheduler Maintenance	40	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic	800	$ - 0	HR	$ - 0		Motor Vehicle Mechanic	800	$ - 0	HR	$ - 0
	Body Repair and Paint	720	$ - 0	HR	$ - 0		Body Repair and Paint	720	$ - 0	HR	$ - 0
	Heavy Equipment Operator	640	$ - 0	HR	$ - 0		Heavy Equipment Operator	640	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic - Helper	640	$ - 0	HR	$ - 0		Motor Vehicle Mechanic - Helper	640	$ - 0	HR	$ - 0
	Optional				$ - 0		Optional			HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Subtotal				$ - 0		Subtotal				$ - 0
A002	Direct Labor - Repair*					A002	Direct Labor - Repair*
	Project Manager	270	$ - 0	HR	$ - 0		Project Manager	270	$ - 0	HR	$ - 0
	Scheduler Maintenance	40	$ - 0	HR	$ - 0		Scheduler Maintenance	40	$ - 0	HR	$ - 0
	Body Repair and Paint	720	$ - 0	HR	$ - 0		Body Repair and Paint	720	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic	640	$ - 0	HR	$ - 0		Motor Vehicle Mechanic	640	$ - 0	HR	$ - 0
	Heavy Equipment Operator	640	$ - 0	HR	$ - 0		Heavy Equipment Operator	640	$ - 0	HR	$ - 0
	Heavy Equipment Mechanic	1600	$ - 0	HR	$ - 0		Heavy Equipment Mechanic	1600	$ - 0	HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Subtotal				$ - 0		Subtotal				$ - 0
	Subtotal Direct Labor				$ - 0		Subtotal Direct Labor				$ - 0
A003	Oil Analysis and Report	300	$ - 0	EA	$ - 0	A003	Oil Analysis and Report	60	$ - 0	EA	$ - 0
	Price should include drawing samples, performing oil and fluid analysis, generating and providing the report.						Price should include drawing samples, performing oil and fluid analysis, generating and providing the report.
	Direct Material				$ 2,000,000.00		Direct Material				$ 1,820,000.00
A004	Shipping and Transportation				$ 50,000.00	A004	Shipping and Transportation				$ 30,000.00
A005	General Adminstrative Expense (G&A XX%)			0.00%	$ - 0	A005	General Adminstrative Expense (G&A XX%)			0.00%	$ - 0
TOTAL PRICE (FOR EVALUATION PURPOSES ONLY):					$ 2,050,000.00	TOTAL PRICE (FOR EVALUATION PURPOSES ONLY):					$ 1,850,000.00

Gulfport, MS						Little Creek, VA
ELIN	Description	Est Qty		U/Price	Est Amount	ELIN	Description	Est Qty		U/Price	Est Amount
A001	Direct Labor - Inspection*					A001	Direct Labor - Inspection*
	Project Manager	270	$ - 0	HR	$ - 0		Project Manager	0	$ - 0	HR	$ - 0
	Scheduler Maintenance	40	$ - 0	HR	$ - 0		Scheduler Maintenance	0	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic	800	$ - 0	HR	$ - 0		Motor Vehicle Mechanic	0	$ - 0	HR	$ - 0
	Body Repair and Paint	720	$ - 0	HR	$ - 0		Body Repair and Paint	0	$ - 0	HR	$ - 0
	Heavy Equipment Operator	640	$ - 0	HR	$ - 0		Heavy Equipment Operator	0	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic - Helper	640	$ - 0	HR	$ - 0		Motor Vehicle Mechanic - Helper	0	$ - 0	HR	$ - 0
	Optional				$ - 0		Optional			HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Subtotal				$ - 0		Subtotal				$ - 0
A002	Direct Labor - Repair*					A002	Direct Labor - Repair*
	Project Manager	270	$ - 0	HR	$ - 0		Project Manager	0	$ - 0	HR	$ - 0
	Scheduler Maintenance	40	$ - 0	HR	$ - 0		Scheduler Maintenance	0	$ - 0	HR	$ - 0
	Body Repair and Paint	720	$ - 0	HR	$ - 0		Body Repair and Paint	0	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic	640	$ - 0	HR	$ - 0		Motor Vehicle Mechanic	0	$ - 0	HR	$ - 0
	Heavy Equipment Operator	640	$ - 0	HR	$ - 0		Heavy Equipment Operator	0	$ - 0	HR	$ - 0
	Heavy Equipment Mechanic	1600	$ - 0	HR	$ - 0		Heavy Equipment Mechanic	0	$ - 0	HR	$ - 0
	Optional				$ - 0		Optional			HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Subtotal				$ - 0		Subtotal				$ - 0
	Subtotal Direct Labor				$ - 0		Subtotal Direct Labor				$ - 0
A003	Oil Analysis and Report	300	$ - 0	EA	$ - 0	A003	Oil Analysis and Report	60	$ - 0	EA	$ - 0
	Price should include drawing samples, performing oil and fluid analysis, generating and providing the report.						Price should include drawing samples, performing oil and fluid analysis, generating and providing the report.
	Direct Material				$ 1,820,000.00		Direct Material				$ - 0
A004	Shipping and Transportation				$ 25,000.00	A004	Shipping and Transportation				$ - 0
A005	General Adminstrative Expense (G&A XX%)			0.00%	$ - 0	A005	General Adminstrative Expense (G&A XX%)			0.00%	$ - 0
TOTAL PRICE (FOR EVALUATION PURPOSES ONLY):					$ 1,845,000.00	TOTAL PRICE (FOR EVALUATION PURPOSES ONLY):					$ - 0
Notes:
*For Labor Rates, provide FULLY BURDENED rates that include hourly rates of pay, all applicable burdens (e.g., fringe benefit, overhead), and profit.
** Estimated quantities are utilized solely for purposes of this solicitation, actual quantities will vary per task order depending on the needs of the Navy; the direct material and shipping & transportation prices on this sheet are for evaluation purposes and are estimations based on quantities by location and type of equipment.

Ordering Period 2

N39430-21-R-2312 EXHIBIT LINE ITEMS - MAKE UP THE AGGREGATE PRICE FOR ORDERING PERIOD 2
Instructions: Fill in YELLOW CELLS with PROPOSED LABOR RATES
Port Hueneme, CA						San Diego, CA
ELIN	Description	Est Qty		U/Price	Est Amount	ELIN	Description	Est Qty		U/Price	Est Amount
A001	Direct Labor - Inspection*					A001	Direct Labor - Inspection*
	Project Manager	270	$ - 0	HR	$ - 0		Project Manager	270	$ - 0	HR	$ - 0
	Scheduler Maintenance	40	$ - 0	HR	$ - 0		Scheduler Maintenance	40	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic	800	$ - 0	HR	$ - 0		Motor Vehicle Mechanic	800	$ - 0	HR	$ - 0
	Body Repair and Paint	720	$ - 0	HR	$ - 0		Body Repair and Paint	720	$ - 0	HR	$ - 0
	Heavy Equipment Operator	640	$ - 0	HR	$ - 0		Heavy Equipment Operator	640	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic - Helper	640	$ - 0	HR	$ - 0		Motor Vehicle Mechanic - Helper	640	$ - 0	HR	$ - 0
	Optional				$ - 0		Optional			HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Subtotal				$ - 0		Subtotal				$ - 0
A002	Direct Labor - Repair*					A002	Direct Labor - Repair*
	Project Manager	270	$ - 0	HR	$ - 0		Project Manager	270	$ - 0	HR	$ - 0
	Scheduler Maintenance	40	$ - 0	HR	$ - 0		Scheduler Maintenance	40	$ - 0	HR	$ - 0
	Body Repair and Paint	720	$ - 0	HR	$ - 0		Body Repair and Paint	720	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic	640	$ - 0	HR	$ - 0		Motor Vehicle Mechanic	640	$ - 0	HR	$ - 0
	Heavy Equipment Operator	640	$ - 0	HR	$ - 0		Heavy Equipment Operator	640	$ - 0	HR	$ - 0
	Heavy Equipment Mechanic	1600	$ - 0	HR	$ - 0		Heavy Equipment Mechanic	1600	$ - 0	HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Subtotal				$ - 0		Subtotal				$ - 0
	Subtotal Direct Labor				$ - 0		Subtotal Direct Labor				$ - 0
A003	Oil Analysis and Report	300	$ - 0	EA	$ - 0	A003	Oil Analysis and Report	60	$ - 0	EA	$ - 0
	Price should include drawing samples, performing oil and fluid analysis, generating and providing the report.						Price should include drawing samples, performing oil and fluid analysis, generating and providing the report.
	Direct Material				$ 2,040,000.00		Direct Material				$ 1,856,400.00
A004	Shipping and Transportation				$ 51,000.00	A004	Shipping and Transportation				$ 30,600.00
A005	General Adminstrative Expense (G&A XX%)			0.00%	$ - 0	A005	General Adminstrative Expense (G&A XX%)			0.00%	$ - 0
TOTAL PRICE (FOR EVALUATION PURPOSES ONLY):					$ 2,091,000.00	TOTAL PRICE (FOR EVALUATION PURPOSES ONLY):					$ 1,887,000.00

Gulfport, MS						Little Creek, VA
ELIN	Description	Est Qty		U/Price	Est Amount	ELIN	Description	Est Qty		U/Price	Est Amount
A001	Direct Labor - Inspection*					A001	Direct Labor - Inspection*
	Project Manager	270	$ - 0	HR	$ - 0		Project Manager	0	$ - 0	HR	$ - 0
	Scheduler Maintenance	40	$ - 0	HR	$ - 0		Scheduler Maintenance	0	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic	800	$ - 0	HR	$ - 0		Motor Vehicle Mechanic	0	$ - 0	HR	$ - 0
	Body Repair and Paint	720	$ - 0	HR	$ - 0		Body Repair and Paint	0	$ - 0	HR	$ - 0
	Heavy Equipment Operator	640	$ - 0	HR	$ - 0		Heavy Equipment Operator	0	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic - Helper	640	$ - 0	HR	$ - 0		Motor Vehicle Mechanic - Helper	0	$ - 0	HR	$ - 0
	Optional				$ - 0		Optional			HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Subtotal				$ - 0		Subtotal				$ - 0
A002	Direct Labor - Repair*					A002	Direct Labor - Repair*
	Project Manager	270	$ - 0	HR	$ - 0		Project Manager	0	$ - 0	HR	$ - 0
	Scheduler Maintenance	40	$ - 0	HR	$ - 0		Scheduler Maintenance	0	$ - 0	HR	$ - 0
	Body Repair and Paint	720	$ - 0	HR	$ - 0		Body Repair and Paint	0	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic	640	$ - 0	HR	$ - 0		Motor Vehicle Mechanic	0	$ - 0	HR	$ - 0
	Heavy Equipment Operator	640	$ - 0	HR	$ - 0		Heavy Equipment Operator	0	$ - 0	HR	$ - 0
	Heavy Equipment Mechanic	1600	$ - 0	HR	$ - 0		Heavy Equipment Mechanic	0	$ - 0	HR	$ - 0
	Optional				$ - 0		Optional			HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Subtotal				$ - 0		Subtotal				$ - 0
	Subtotal Direct Labor				$ - 0		Subtotal Direct Labor				$ - 0
A003	Oil Analysis and Report	300	$ - 0	EA	$ - 0	A003	Oil Analysis and Report	60	$ - 0	EA	$ - 0
	Price should include drawing samples, performing oil and fluid analysis, generating and providing the report.						Price should include drawing samples, performing oil and fluid analysis, generating and providing the report.
	Direct Material				$ 1,856,400.00		Direct Material				$ - 0
A004	Shipping and Transportation				$ 25,500.00	A004	Shipping and Transportation				$ - 0
A005	General Adminstrative Expense (G&A XX%)			0.00%	$ - 0	A005	General Adminstrative Expense (G&A XX%)			0.00%	$ - 0
TOTAL PRICE (FOR EVALUATION PURPOSES ONLY):					$ 1,881,900.00	TOTAL PRICE (FOR EVALUATION PURPOSES ONLY):					$ - 0
Notes:
*For Labor Rates, provide FULLY BURDENED rates that include hourly rates of pay, all applicable burdens (e.g., fringe benefit, overhead), and profit.
** Estimated quantities are utilized solely for purposes of this solicitation, actual quantities will vary per task order depending on the needs of the Navy; the direct material and shipping & transportation prices on this sheet are for evaluation purposes and are estimations based on quantities by location and type of equipment.

Ordering Period 3

N39430-21-R-2312 EXHIBIT LINE ITEMS - MAKE UP THE AGGREGATE PRICE FOR ORDERING PERIOD 3
Instructions: Fill in YELLOW CELLS with PROPOSED LABOR RATES
Port Hueneme, CA						San Diego, CA
ELIN	Description	Est Qty		U/Price	Est Amount	ELIN	Description	Est Qty		U/Price	Est Amount
A001	Direct Labor - Inspection*					A001	Direct Labor - Inspection*
	Project Manager	270	$ - 0	HR	$ - 0		Project Manager	270	$ - 0	HR	$ - 0
	Scheduler Maintenance	40	$ - 0	HR	$ - 0		Scheduler Maintenance	40	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic	800	$ - 0	HR	$ - 0		Motor Vehicle Mechanic	800	$ - 0	HR	$ - 0
	Body Repair and Paint	720	$ - 0	HR	$ - 0		Body Repair and Paint	720	$ - 0	HR	$ - 0
	Heavy Equipment Operator	640	$ - 0	HR	$ - 0		Heavy Equipment Operator	640	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic - Helper	640	$ - 0	HR	$ - 0		Motor Vehicle Mechanic - Helper	640	$ - 0	HR	$ - 0
	Optional				$ - 0		Optional			HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Subtotal				$ - 0		Subtotal				$ - 0
A002	Direct Labor - Repair*					A002	Direct Labor - Repair*
	Project Manager	270	$ - 0	HR	$ - 0		Project Manager	270	$ - 0	HR	$ - 0
	Scheduler Maintenance	40	$ - 0	HR	$ - 0		Scheduler Maintenance	40	$ - 0	HR	$ - 0
	Body Repair and Paint	720	$ - 0	HR	$ - 0		Body Repair and Paint	720	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic	640	$ - 0	HR	$ - 0		Motor Vehicle Mechanic	640	$ - 0	HR	$ - 0
	Heavy Equipment Operator	640	$ - 0	HR	$ - 0		Heavy Equipment Operator	640	$ - 0	HR	$ - 0
	Heavy Equipment Mechanic	1600	$ - 0	HR	$ - 0		Heavy Equipment Mechanic	1600	$ - 0	HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Subtotal				$ - 0		Subtotal				$ - 0
	Subtotal Direct Labor				$ - 0		Subtotal Direct Labor				$ - 0
A003	Oil Analysis and Report	300	$ - 0	EA	$ - 0	A003	Oil Analysis and Report	60	$ - 0	EA	$ - 0
	Price should include drawing samples, performing oil and fluid analysis, generating and providing the report.						Price should include drawing samples, performing oil and fluid analysis, generating and providing the report.
	Direct Material				$ 2,080,800.00		Direct Material				$ 1,893,528.00
A004	Shipping and Transportation				$ 52,020.00	A004	Shipping and Transportation				$ 31,212.00
A005	General Adminstrative Expense (G&A XX%)			0.00%	$ - 0	A005	General Adminstrative Expense (G&A XX%)			0.00%	$ - 0
TOTAL PRICE (FOR EVALUATION PURPOSES ONLY):					$ 2,132,820.00	TOTAL PRICE (FOR EVALUATION PURPOSES ONLY):					$ 1,924,740.00

Gulfport, MS						Little Creek, VA
ELIN	Description	Est Qty		U/Price	Est Amount	ELIN	Description	Est Qty		U/Price	Est Amount
A001	Direct Labor - Inspection*					A001	Direct Labor - Inspection*
	Project Manager	270	$ - 0	HR	$ - 0		Project Manager	0	$ - 0	HR	$ - 0
	Scheduler Maintenance	40	$ - 0	HR	$ - 0		Scheduler Maintenance	0	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic	800	$ - 0	HR	$ - 0		Motor Vehicle Mechanic	0	$ - 0	HR	$ - 0
	Body Repair and Paint	720	$ - 0	HR	$ - 0		Body Repair and Paint	0	$ - 0	HR	$ - 0
	Heavy Equipment Operator	640	$ - 0	HR	$ - 0		Heavy Equipment Operator	0	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic - Helper	640	$ - 0	HR	$ - 0		Motor Vehicle Mechanic - Helper	0	$ - 0	HR	$ - 0
	Optional				$ - 0		Optional			HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Subtotal				$ - 0		Subtotal				$ - 0
A002	Direct Labor - Repair*					A002	Direct Labor - Repair*
	Project Manager	270	$ - 0	HR	$ - 0		Project Manager	0	$ - 0	HR	$ - 0
	Scheduler Maintenance	40	$ - 0	HR	$ - 0		Scheduler Maintenance	0	$ - 0	HR	$ - 0
	Body Repair and Paint	720	$ - 0	HR	$ - 0		Body Repair and Paint	0	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic	640	$ - 0	HR	$ - 0		Motor Vehicle Mechanic	0	$ - 0	HR	$ - 0
	Heavy Equipment Operator	640	$ - 0	HR	$ - 0		Heavy Equipment Operator	0	$ - 0	HR	$ - 0
	Heavy Equipment Mechanic	1600	$ - 0	HR	$ - 0		Heavy Equipment Mechanic	0	$ - 0	HR	$ - 0
	Optional				$ - 0		Optional			HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Subtotal				$ - 0		Subtotal				$ - 0
	Subtotal Direct Labor				$ - 0		Subtotal Direct Labor				$ - 0
A003	Oil Analysis and Report	300	$ - 0	EA	$ - 0	A003	Oil Analysis and Report	60	$ - 0	EA	$ - 0
	Price should include drawing samples, performing oil and fluid analysis, generating and providing the report.						Price should include drawing samples, performing oil and fluid analysis, generating and providing the report.
	Direct Material				$ 1,893,528.00		Direct Material				$ - 0
A004	Shipping and Transportation				$ 26,010.00	A004	Shipping and Transportation				$ - 0
A005	General Adminstrative Expense (G&A XX%)			0.00%	$ - 0	A005	General Adminstrative Expense (G&A XX%)			0.00%	$ - 0
TOTAL PRICE (FOR EVALUATION PURPOSES ONLY):					$ 1,919,538.00	TOTAL PRICE (FOR EVALUATION PURPOSES ONLY):					$ - 0
Notes:
*For Labor Rates, provide FULLY BURDENED rates that include hourly rates of pay, all applicable burdens (e.g., fringe benefit, overhead), and profit.
** Estimated quantities are utilized solely for purposes of this solicitation, actual quantities will vary per task order depending on the needs of the Navy; the direct material and shipping & transportation prices on this sheet are for evaluation purposes and are estimations based on quantities by location and type of equipment.

Ordering Period 4

N39430-21-R-2312 EXHIBIT LINE ITEMS - MAKE UP THE AGGREGATE PRICE FOR ORDERING PERIOD 4
Instructions: Fill in YELLOW CELLS with PROPOSED LABOR RATES
Port Hueneme, CA						San Diego, CA
ELIN	Description	Est Qty		U/Price	Est Amount	ELIN	Description	Est Qty		U/Price	Est Amount
A001	Direct Labor - Inspection*					A001	Direct Labor - Inspection*
	Project Manager	270	$ - 0	HR	$ - 0		Project Manager	270	$ - 0	HR	$ - 0
	Scheduler Maintenance	40	$ - 0	HR	$ - 0		Scheduler Maintenance	40	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic	800	$ - 0	HR	$ - 0		Motor Vehicle Mechanic	800	$ - 0	HR	$ - 0
	Body Repair and Paint	720	$ - 0	HR	$ - 0		Body Repair and Paint	720	$ - 0	HR	$ - 0
	Heavy Equipment Operator	640	$ - 0	HR	$ - 0		Heavy Equipment Operator	640	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic - Helper	640	$ - 0	HR	$ - 0		Motor Vehicle Mechanic - Helper	640	$ - 0	HR	$ - 0
	Optional				$ - 0		Optional			HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Subtotal				$ - 0		Subtotal				$ - 0
A002	Direct Labor - Repair*					A002	Direct Labor - Repair*
	Project Manager	270	$ - 0	HR	$ - 0		Project Manager	270	$ - 0	HR	$ - 0
	Scheduler Maintenance	40	$ - 0	HR	$ - 0		Scheduler Maintenance	40	$ - 0	HR	$ - 0
	Body Repair and Paint	720	$ - 0	HR	$ - 0		Body Repair and Paint	720	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic	640	$ - 0	HR	$ - 0		Motor Vehicle Mechanic	640	$ - 0	HR	$ - 0
	Heavy Equipment Operator	640	$ - 0	HR	$ - 0		Heavy Equipment Operator	640	$ - 0	HR	$ - 0
	Heavy Equipment Mechanic	1600	$ - 0	HR	$ - 0		Heavy Equipment Mechanic	1600	$ - 0	HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Subtotal				$ - 0		Subtotal				$ - 0
	Subtotal Direct Labor				$ - 0		Subtotal Direct Labor				$ - 0
A003	Oil Analysis and Report	300	$ - 0	EA	$ - 0	A003	Oil Analysis and Report	60	$ - 0	EA	$ - 0
	Price should include drawing samples, performing oil and fluid analysis, generating and providing the report.						Price should include drawing samples, performing oil and fluid analysis, generating and providing the report.
	Direct Material				$ 2,122,416.00		Direct Material				$ 1,931,398.56
A004	Shipping and Transportation				$ 53,060.40	A004	Shipping and Transportation				$ 31,836.24
A005	General Adminstrative Expense (G&A XX%)			0.00%	$ - 0	A005	General Adminstrative Expense (G&A XX%)			0.00%	$ - 0
TOTAL PRICE (FOR EVALUATION PURPOSES ONLY):					$ 2,175,476.40	TOTAL PRICE (FOR EVALUATION PURPOSES ONLY):					$ 1,963,234.80

Gulfport, MS						Little Creek, VA
ELIN	Description	Est Qty		U/Price	Est Amount	ELIN	Description	Est Qty		U/Price	Est Amount
A001	Direct Labor - Inspection*					A001	Direct Labor - Inspection*
	Project Manager	270	$ - 0	HR	$ - 0		Project Manager	0	$ - 0	HR	$ - 0
	Scheduler Maintenance	40	$ - 0	HR	$ - 0		Scheduler Maintenance	0	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic	800	$ - 0	HR	$ - 0		Motor Vehicle Mechanic	0	$ - 0	HR	$ - 0
	Body Repair and Paint	720	$ - 0	HR	$ - 0		Body Repair and Paint	0	$ - 0	HR	$ - 0
	Heavy Equipment Operator	640	$ - 0	HR	$ - 0		Heavy Equipment Operator	0	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic - Helper	640	$ - 0	HR	$ - 0		Motor Vehicle Mechanic - Helper	0	$ - 0	HR	$ - 0
	Optional				$ - 0		Optional			HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Subtotal				$ - 0		Subtotal				$ - 0
A002	Direct Labor - Repair*					A002	Direct Labor - Repair*
	Project Manager	270	$ - 0	HR	$ - 0		Project Manager	0	$ - 0	HR	$ - 0
	Scheduler Maintenance	40	$ - 0	HR	$ - 0		Scheduler Maintenance	0	$ - 0	HR	$ - 0
	Body Repair and Paint	720	$ - 0	HR	$ - 0		Body Repair and Paint	0	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic	640	$ - 0	HR	$ - 0		Motor Vehicle Mechanic	0	$ - 0	HR	$ - 0
	Heavy Equipment Operator	640	$ - 0	HR	$ - 0		Heavy Equipment Operator	0	$ - 0	HR	$ - 0
	Heavy Equipment Mechanic	1600	$ - 0	HR	$ - 0		Heavy Equipment Mechanic	0	$ - 0	HR	$ - 0
	Optional				$ - 0		Optional			HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Subtotal				$ - 0		Subtotal				$ - 0
	Subtotal Direct Labor				$ - 0		Subtotal Direct Labor				$ - 0
A003	Oil Analysis and Report	300	$ - 0	EA	$ - 0	A003	Oil Analysis and Report	60	$ - 0	EA	$ - 0
	Price should include drawing samples, performing oil and fluid analysis, generating and providing the report.						Price should include drawing samples, performing oil and fluid analysis, generating and providing the report.
	Direct Material				$ 1,931,398.56		Direct Material				$ - 0
A004	Shipping and Transportation				$ 26,530.20	A004	Shipping and Transportation				$ - 0
A005	General Adminstrative Expense (G&A XX%)			0.00%	$ - 0	A005	General Adminstrative Expense (G&A XX%)			0.00%	$ - 0
TOTAL PRICE (FOR EVALUATION PURPOSES ONLY):					$ 1,957,928.76	TOTAL PRICE (FOR EVALUATION PURPOSES ONLY):					$ - 0
Notes:
*For Labor Rates, provide FULLY BURDENED rates that include hourly rates of pay, all applicable burdens (e.g., fringe benefit, overhead), and profit.
** Estimated quantities are utilized solely for purposes of this solicitation, actual quantities will vary per task order depending on the needs of the Navy; the direct material and shipping & transportation prices on this sheet are for evaluation purposes and are estimations based on quantities by location and type of equipment.

Ordering Period 5

N39430-21-R-2312 EXHIBIT LINE ITEMS - MAKE UP THE AGGREGATE PRICE FOR ORDERING PERIOD 5
Instructions: Fill in YELLOW CELLS with PROPOSED LABOR RATES
Port Hueneme, CA						San Diego, CA
ELIN	Description	Est Qty		U/Price	Est Amount	ELIN	Description	Est Qty		U/Price	Est Amount
A001	Direct Labor - Inspection*					A001	Direct Labor - Inspection*
	Project Manager	270	$ - 0	HR	$ - 0		Project Manager	270	$ - 0	HR	$ - 0
	Scheduler Maintenance	40	$ - 0	HR	$ - 0		Scheduler Maintenance	40	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic	800	$ - 0	HR	$ - 0		Motor Vehicle Mechanic	800	$ - 0	HR	$ - 0
	Body Repair and Paint	720	$ - 0	HR	$ - 0		Body Repair and Paint	720	$ - 0	HR	$ - 0
	Heavy Equipment Operator	640	$ - 0	HR	$ - 0		Heavy Equipment Operator	640	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic - Helper	640	$ - 0	HR	$ - 0		Motor Vehicle Mechanic - Helper	640	$ - 0	HR	$ - 0
	Optional				$ - 0		Optional			HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Subtotal				$ - 0		Subtotal				$ - 0
A002	Direct Labor - Repair*					A002	Direct Labor - Repair*
	Project Manager	270	$ - 0	HR	$ - 0		Project Manager	270	$ - 0	HR	$ - 0
	Scheduler Maintenance	40	$ - 0	HR	$ - 0		Scheduler Maintenance	40	$ - 0	HR	$ - 0
	Body Repair and Paint	720	$ - 0	HR	$ - 0		Body Repair and Paint	720	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic	640	$ - 0	HR	$ - 0		Motor Vehicle Mechanic	640	$ - 0	HR	$ - 0
	Heavy Equipment Operator	640	$ - 0	HR	$ - 0		Heavy Equipment Operator	640	$ - 0	HR	$ - 0
	Heavy Equipment Mechanic	1600	$ - 0	HR	$ - 0		Heavy Equipment Mechanic	1600	$ - 0	HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Subtotal				$ - 0		Subtotal				$ - 0
	Subtotal Direct Labor				$ - 0		Subtotal Direct Labor				$ - 0
A003	Oil Analysis and Report	300	$ - 0	EA	$ - 0	A003	Oil Analysis and Report	60	$ - 0	EA	$ - 0
	Price should include drawing samples, performing oil and fluid analysis, generating and providing the report.						Price should include drawing samples, performing oil and fluid analysis, generating and providing the report.
	Direct Material				$ 2,164,864.32		Direct Material				$ 1,970,026.53
A004	Shipping and Transportation				$ 54,121.61	A004	Shipping and Transportation				$ 32,472.96
A005	General Adminstrative Expense (G&A XX%)			0.00%	$ - 0	A005	General Adminstrative Expense (G&A XX%)			0.00%	$ - 0
TOTAL PRICE (FOR EVALUATION PURPOSES ONLY):					$ 2,218,985.93	TOTAL PRICE (FOR EVALUATION PURPOSES ONLY):					$ 2,002,499.50

Gulfport, MS						Little Creek, VA
ELIN	Description	Est Qty		U/Price	Est Amount	ELIN	Description	Est Qty		U/Price	Est Amount
A001	Direct Labor - Inspection*					A001	Direct Labor - Inspection*
	Project Manager	270	$ - 0	HR	$ - 0		Project Manager	0	$ - 0	HR	$ - 0
	Scheduler Maintenance	40	$ - 0	HR	$ - 0		Scheduler Maintenance	0	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic	800	$ - 0	HR	$ - 0		Motor Vehicle Mechanic	0	$ - 0	HR	$ - 0
	Body Repair and Paint	720	$ - 0	HR	$ - 0		Body Repair and Paint	0	$ - 0	HR	$ - 0
	Heavy Equipment Operator	640	$ - 0	HR	$ - 0		Heavy Equipment Operator	0	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic - Helper	640	$ - 0	HR	$ - 0		Motor Vehicle Mechanic - Helper	0	$ - 0	HR	$ - 0
	Optional				$ - 0		Optional			HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Subtotal				$ - 0		Subtotal				$ - 0
A002	Direct Labor - Repair*					A002	Direct Labor - Repair*
	Project Manager	270	$ - 0	HR	$ - 0		Project Manager	0	$ - 0	HR	$ - 0
	Scheduler Maintenance	40	$ - 0	HR	$ - 0		Scheduler Maintenance	0	$ - 0	HR	$ - 0
	Body Repair and Paint	720	$ - 0	HR	$ - 0		Body Repair and Paint	0	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic	640	$ - 0	HR	$ - 0		Motor Vehicle Mechanic	0	$ - 0	HR	$ - 0
	Heavy Equipment Operator	640	$ - 0	HR	$ - 0		Heavy Equipment Operator	0	$ - 0	HR	$ - 0
	Heavy Equipment Mechanic	1600	$ - 0	HR	$ - 0		Heavy Equipment Mechanic	0	$ - 0	HR	$ - 0
	Optional				$ - 0		Optional			HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Subtotal				$ - 0		Subtotal				$ - 0
	Subtotal Direct Labor				$ - 0		Subtotal Direct Labor				$ - 0
A003	Oil Analysis and Report	300	$ - 0	EA	$ - 0	A003	Oil Analysis and Report	60	$ - 0	EA	$ - 0
	Price should include drawing samples, performing oil and fluid analysis, generating and providing the report.						Price should include drawing samples, performing oil and fluid analysis, generating and providing the report.
	Direct Material				$ 1,970,026.53		Direct Material				$ - 0
A004	Shipping and Transportation				$ 27,060.80	A004	Shipping and Transportation				$ - 0
A005	General Adminstrative Expense (G&A XX%)			0.00%	$ - 0	A005	General Adminstrative Expense (G&A XX%)			0.00%	$ - 0
TOTAL PRICE (FOR EVALUATION PURPOSES ONLY):					$ 1,997,087.34	TOTAL PRICE (FOR EVALUATION PURPOSES ONLY):					$ - 0
Notes:
*For Labor Rates, provide FULLY BURDENED rates that include hourly rates of pay, all applicable burdens (e.g., fringe benefit, overhead), and profit.
** Estimated quantities are utilized solely for purposes of this solicitation, actual quantities will vary per task order depending on the needs of the Navy; the direct material and shipping & transportation prices on this sheet are for evaluation purposes and are estimations based on quantities by location and type of equipment.

6 Month Option

N39430-21-R-2312 EXHIBIT LINE ITEMS - MAKE UP THE AGGREGATE PRICE FOR 6 MONTH OPTION PERIOD
Instructions: Fill in YELLOW CELLS with PROPOSED LABOR RATES
Port Hueneme, CA						San Diego, CA
ELIN	Description	Est Qty		U/Price	Est Amount	ELIN	Description	Est Qty		U/Price	Est Amount
A001	Direct Labor - Inspection*					A001	Direct Labor - Inspection*
	Project Manager	270	$ - 0	HR	$ - 0		Project Manager	270	$ - 0	HR	$ - 0
	Scheduler Maintenance	40	$ - 0	HR	$ - 0		Scheduler Maintenance	40	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic	800	$ - 0	HR	$ - 0		Motor Vehicle Mechanic	800	$ - 0	HR	$ - 0
	Body Repair and Paint	720	$ - 0	HR	$ - 0		Body Repair and Paint	720	$ - 0	HR	$ - 0
	Heavy Equipment Operator	640	$ - 0	HR	$ - 0		Heavy Equipment Operator	640	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic - Helper	640	$ - 0	HR	$ - 0		Motor Vehicle Mechanic - Helper	640	$ - 0	HR	$ - 0
	Optional				$ - 0		Optional			HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Subtotal				$ - 0		Subtotal				$ - 0
A002	Direct Labor - Repair*					A002	Direct Labor - Repair*
	Project Manager	270	$ - 0	HR	$ - 0		Project Manager	270	$ - 0	HR	$ - 0
	Scheduler Maintenance	40	$ - 0	HR	$ - 0		Scheduler Maintenance	40	$ - 0	HR	$ - 0
	Body Repair and Paint	720	$ - 0	HR	$ - 0		Body Repair and Paint	720	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic	640	$ - 0	HR	$ - 0		Motor Vehicle Mechanic	640	$ - 0	HR	$ - 0
	Heavy Equipment Operator	640	$ - 0	HR	$ - 0		Heavy Equipment Operator	640	$ - 0	HR	$ - 0
	Heavy Equipment Mechanic	1600	$ - 0	HR	$ - 0		Heavy Equipment Mechanic	1600	$ - 0	HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Subtotal				$ - 0		Subtotal				$ - 0
	Subtotal Direct Labor						Subtotal Direct Labor
A003	Oil Analysis and Report	300	$ - 0	EA	$ - 0	A003	Oil Analysis and Report	60	$ - 0	EA	$ - 0
	Price should include drawing samples, performing oil and fluid analysis, generating and providing the report.						Price should include drawing samples, performing oil and fluid analysis, generating and providing the report.
	Direct Material				$ 2,208,161.61		Direct Material				$ 2,009,427.06
A004	Shipping and Transportation				$ 55,204.04	A004	Shipping and Transportation				$ 33,122.42
A005	General Adminstrative Expense (G&A XX%)			0.00%	$ - 0	A005	General Adminstrative Expense (G&A XX%)			0.00%	$ - 0
TOTAL PRICE (FOR EVALUATION PURPOSES ONLY):					$ 2,263,365.65	TOTAL PRICE (FOR EVALUATION PURPOSES ONLY):					$ 2,042,549.49

Gulfport, MS						Little Creek, VA
ELIN	Description	Est Qty		U/Price	Est Amount	ELIN	Description	Est Qty		U/Price	Est Amount
A001	Direct Labor - Inspection*					A001	Direct Labor - Inspection*
	Project Manager	270	$ - 0	HR	$ - 0		Project Manager	0	$ - 0	HR	$ - 0
	Scheduler Maintenance	40	$ - 0	HR	$ - 0		Scheduler Maintenance	0	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic	800	$ - 0	HR	$ - 0		Motor Vehicle Mechanic	0	$ - 0	HR	$ - 0
	Body Repair and Paint	720	$ - 0	HR	$ - 0		Body Repair and Paint	0	$ - 0	HR	$ - 0
	Heavy Equipment Operator	640	$ - 0	HR	$ - 0		Heavy Equipment Operator	0	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic - Helper	640	$ - 0	HR	$ - 0		Motor Vehicle Mechanic - Helper	0	$ - 0	HR	$ - 0
	Optional				$ - 0		Optional			HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Subtotal				$ - 0		Subtotal				$ - 0
A002	Direct Labor - Repair*					A002	Direct Labor - Repair*
	Project Manager	270	$ - 0	HR	$ - 0		Project Manager	0	$ - 0	HR	$ - 0
	Scheduler Maintenance	40	$ - 0	HR	$ - 0		Scheduler Maintenance	0	$ - 0	HR	$ - 0
	Body Repair and Paint	720	$ - 0	HR	$ - 0		Body Repair and Paint	0	$ - 0	HR	$ - 0
	Motor Vehicle Mechanic	640	$ - 0	HR	$ - 0		Motor Vehicle Mechanic	0	$ - 0	HR	$ - 0
	Heavy Equipment Operator	640	$ - 0	HR	$ - 0		Heavy Equipment Operator	0	$ - 0	HR	$ - 0
	Heavy Equipment Mechanic	1600	$ - 0	HR	$ - 0		Heavy Equipment Mechanic	0	$ - 0	HR	$ - 0
	Optional				$ - 0		Optional			HR	$ - 0
	Optional			HR	$ - 0		Optional			HR	$ - 0
	Subtotal				$ - 0		Subtotal				$ - 0
	Subtotal Direct Labor						Subtotal Direct Labor
A003	Oil Analysis and Report	300	$ - 0	EA	$ - 0	A003	Oil Analysis and Report	60	$ - 0	EA	$ - 0
	Price should include drawing samples, performing oil and fluid analysis, generating and providing the report.						Price should include drawing samples, performing oil and fluid analysis, generating and providing the report.
	Direct Material				$ 2,009,427.06		Direct Material				$ - 0
A004	Shipping and Transportation				$ 27,602.02	A004	Shipping and Transportation				$ - 0
A005	General Adminstrative Expense (G&A XX%)			0.00%	$ - 0	A005	General Adminstrative Expense (G&A XX%)			0.00%	$ - 0
TOTAL PRICE (FOR EVALUATION PURPOSES ONLY):					$ 2,037,029.08	TOTAL PRICE (FOR EVALUATION PURPOSES ONLY):					$ - 0
Notes:
*For Labor Rates, provide FULLY BURDENED rates that include hourly rates of pay, all applicable burdens (e.g., fringe benefit, overhead), and profit.
** Estimated quantities are utilized solely for purposes of this solicitation, actual quantities will vary per task order depending on the needs of the Navy; the direct material and shipping & transportation prices on this sheet are for evaluation purposes and are estimations based on quantities by location and type of equipment.

File details come from the government source that posted it. Updated Jul 8, 2021.