Exhibit_M UPDATED.xlsx
XLSX spreadsheet 22 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 | OXNARD (930) MATERIAL (MATL) UNIT COST | MATL TOTAL COST | OXNARD (930) LABOR UNIT COST | LABOR TOTAL COST | OXNARD (930) EQUIPMENT (EQUIP) UNIT COST | EQUIP TOTAL COST | OTHER COST | OTHER TOTAL COST |
| Remove vinyl rub rail | 02 42 10.20 0630 | 70 | SF | $ 2.42 | $ 169.40 | ||||||
| Remove vinyl Cove Base | 09 05 05.20 0850 | 1515 | LF | $ - 0 | $ 0.52 | $ 787.80 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| Remove Carpet Tile permanent | 09 05 05.20 0560 | 15825 | SF | $ - 0 | $ 0.56 | $ 8,862.00 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| Remove ceramic tile flooring | 09 05 05.20 2020 | 75 | SF | $ - 0 | $ 1.66 | $ 124.50 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| Remove VCT 12"x12" | 09 05 05.20 0900 | 1350 | SF | $ - 0 | $ 1.04 | $ 1,404.00 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| Disconnect and Reconnect Fire Alarm devices | 28 46 20.50 5610 | 30 | Ea | $ - 0 | $ 121.62 | $ 3,648.60 | |||||
| Remove regular ceiling tiles | 09 05 05.10 1250 | 13000 | SF | $ - 0 | $ 0.86 | $ 11,180.00 | |||||
| Repair gypsum walls | 09 01 70.10 0500 | 13635 | SF | $ 0.04 | $ 545.40 | $ 0.40 | $ 5,454.00 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Paint walls and collumns | 09 91 23.72 0880 | 13635 | SF | $ 0.34 | $ 4,635.90 | $ 0.31 | $ 4,226.85 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Install vinyl Cove Base | 09 65 13.13 0700 | 1515 | LF | $ 1.27 | $ 1,924.05 | $ 1.72 | $ 2,605.80 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Install vinyl transition strips | 09 65 13.37 0100 | 50 | LF | $ 6.96 | $ 348.00 | $ 1.72 | $ 86.00 | ||||
| Install metal thresholds 4" x 36" | 08 71 20.65 2300 | 8 | EA | $ 29.37 | $ 234.96 | $ 53.66 | $ 429.28 | ||||
| Install metal thresholds 4" x 72" | 08 71 20.65 2320 | 3 | EA | $ 62.67 | $ 188.01 | $ 53.66 | $ 160.98 | ||||
| Install Vinyl Tile | 09 65 19.23 7800 | 1850 | SF | $ 4.19 | $ 7,751.50 | $ 1.08 | $ 1,998.00 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Install Vinyl Planks | 09 65 19.23 7800 | 15400 | SF | $ 4.19 | $ 64,526.00 | $ 1.08 | $ 16,632.00 | ||||
| Install vinyl rub rail | 10 26 23.10 0400 | 750 | LF | $ 3.74 | $ 2,805.00 | $ 3.00 | $ 2,250.00 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Circuit relocation | 26 05 36.10 0180 | 25 | CLF | $ 23.74 | $ 593.50 | $ 56.50 | $ 1,412.50 | ||||
| Cable tray install | 27 05 19.90 0100 | 100 | LF | $ 21.16 | $ 2,116.00 | $ 13.49 | $ 1,349.00 | ||||
| Conduit relocation | 26 05 33.13 5020 | 500 | LF | $ 2.00 | $ 1,000.00 | $ 4.77 | $ 2,385.00 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Install tegular style ceiling tiles | 09 51 23.10 1165 | 17250 | SF | $ 3.84 | $ 66,240.00 | $ 1.46 | $ 25,185.00 | ||||
| Connect Service/Power poles | 26 27 23.40 4110 | 25 | EA | $ 303.41 | $ 7,585.25 | $ 155.66 | $ 3,891.50 | ||||
| Communicaiton cable relocations | 27 15 13.13 7240 | 58 | CLF | $ - 0 | $ 88.78 | $ 5,149.24 | |||||
| Communicaiton cable cat 6 instalation | 27 15 13.13 7240 | 11 | CLF | $ 71.21 | $ 783.31 | $ 88.78 | $ 976.58 | ||||
| NMCI cables relocation | 27 15 13.13 7240 | 58 | CLF | $ - 0 | $ 88.78 | $ 5,149.24 | |||||
| NMCI cable cat 6 installation | 27 15 13.13 7240 | 11 | CLF | $ 71.21 | $ 783.31 | $ 88.78 | $ 976.58 | ||||
| TOTALS | $ 162,060.19 | $ 106,493.85 | $ - 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) | $ 268,554.04 | ||||||||||
| APPLICABLE SALES TAX ON MATERIALS AND EQUIPMENT __8.75%_______ | $ 14,180.27 | THE PROVIDED UNIT PRICING IS BASED ON R. S. MEANS 2023 QUARTER 1 IN OXNARD CA (930) BASE DATA. | |||||||||
| SUBTOTAL (PREPRICED LINE ITEMS + CCI + SALES TAX) | $ 282,734.31 | 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 36) + PRE-PRICED COEFFICIENT ADUSTMENT (LINE 36 x LINE 37) | $ |
| 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 36) + NON PRE-PRICED COEFFICIENT ADJUSTMENT (LINE 40 x LINE 41) | $ |
| TOTAL TASK ORDER PRICE (LINE 36 + LINE 42) | $ |
| 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 .