Unit Rate Cost Unit Rate Cost Unit Rate Cost Unit Rate Cost Unit Rate Cost Unit Rate Cost $427.00 $2,562.00 $0.00 $0.00 $250.00
Total Page:16
File Type:pdf, Size:1020Kb
PROGRAM 1410S -------- ---------------------------------- ------- August 22, 2019 - July 31, 2020 option through (July 2021) MERLIZ INC, DBA DOME FREDERIC PRINTING INV TECH SERVICES PRINTING MONARCH LITHO SCHMITZ PRESS BASIS AURORA, CO ROSWELL, GA MCCLELLAN, CA MONTEBELLO, CA SPARKS, MD GPO ESTIMATE ITEM OF NUMBER ITEM DESCRIPTION AWARD UNIT RATE COST UNIT RATE COST UNIT RATE COST UNIT RATE COST UNIT RATE COST UNIT RATE COST -------- ---------------------------------- ------- Category 1: Format A & Format B I. COMPLETE PRODUCT: A. Makeready and/or Setup per printed side (1) FORMAT A (14 x 20) 6 $427.00 $2,562.00 $0.00 $0.00 $250.00 $1,500.00 $695.00 $4,170.00 $247.00 $1,482.00 $308.00 $1,848.00 (2) FORMAT B (any trim size over 14x20, to include 24-1/2 x 40) 11 $369.00 $4,059.00 $0.00 $0.00 $500.00 $5,500.00 $730.00 $8,030.00 $247.00 $2,717.00 $372.00 $4,092.00 B. Running Rate per 1000 copies, per side 1 FORMAT A (14 x 20) (a) 1,000 through 29,999 copies 40 $75.00 $3,000.00 $125.11 $5,004.40 $58.84 $2,353.60 $57.00 $2,280.00 $42.90 $1,716.00 $63.61 $2,544.40 (b) 30,000 through 59,999 copies 30 $70.00 $2,100.00 $108.56 $3,256.80 $58.38 $1,751.40 $56.50 $1,695.00 $37.65 $1,129.50 $61.62 $1,848.60 (c) 60,000 through 89,999 copies 60 $65.00 $3,900.00 $99.23 $5,953.80 $56.06 $3,363.60 $56.00 $3,360.00 $34.85 $2,091.00 $59.02 $3,541.20 (d) 90,000 and over 90 $60.00 $5,400.00 $90.44 $8,139.60 $54.09 $4,868.10 $55.50 $4,995.00 $33.85 $3,046.50 $56.53 $5,087.70 2 FORMAT B (any trim size over 14x20, to include 24-1/2 x 40) (a) 1,000 through 29,999 copies 95 $229.00 $21,755.00 $140.77 $13,373.15 $204.58 $19,435.10 $177.00 $16,815.00 $135.40 $12,863.00 $174.12 $16,541.40 (b) 30,000 through 59,999 copies 60 $224.00 $13,440.00 $127.44 $7,646.40 $208.90 $12,534.00 $176.00 $10,560.00 $129.45 $7,767.00 $171.45 $10,287.00 (c) 60,000 through 89,999 copies 60 $220.00 $13,200.00 $116.33 $6,979.80 $206.64 $12,398.40 $175.00 $10,500.00 $125.60 $7,536.00 $169.08 $10,144.80 (d) 90,000 and over 360 $218.00 $78,480.00 $109.35 $39,366.00 $205.15 $73,854.00 $174.50 $62,820.00 $124.05 $44,658.00 $167.90 $60,444.00 II. ADDITIONAL OPERATIONS: (a) PDF Proof per complete form 17 $90.00 $1,530.00 $0.00 $0.00 $0.00 $0.00 $75.00 $1,275.00 $65.00 $1,105.00 $45.00 $765.00 (b) Prior to production samples 1 Format A….5 samples per order 6 $200.00 1200 $25.00 $150.00 $250.00 $1,500.00 $505.00 $3,030.00 $393.00 $2,358.00 $247.00 $1,482.00 2 Format B….5 samples per order 11 $250.00 $2,750.00 $25.00 $275.00 $500.00 $5,500.00 $545.00 $5,995.00 $393.00 $4,323.00 $381.00 $4,191.00 III. SHIPPING CHARGES: A. Pallets… per pallet 112 $10.00 $1,120.00 $35.00 $3,920.00 $0.00 $0.00 $28.00 $3,136.00 $0.00 $0.00 $12.67 $1,419.04 B. Delivery F.O.B. Destination 1 FORMAT A per 1000 sheets a) Zone 1: NY, CT, ME, MA, NH, NJ, RI, VT 1 $25.00 $25.00 $44.15 $44.15 $77.00 $77.00 $70.00 $70.00 $12.00 $12.00 $46.38 $46.38 b) Zone 2: PA, DC, DE, KY, MD, OH, TN, VA, WV 1 $20.00 $20.00 $42.81 $42.81 $77.00 $77.00 $70.00 $70.00 $12.25 $12.25 $44.27 $44.27 c) Zone 3: IL, AR, IN, IA, MI, MN, MO, WI 1 $16.00 $16.00 $39.54 $39.54 $88.00 $88.00 $70.00 $70.00 $13.80 $13.80 $41.85 $41.85 d) Zone 4: GA, AL, FL, LA, MS, NC, SC 210 $23.00 $4,830.00 $28.34 $5,951.40 $77.00 $16,170.00 $45.00 $9,450.00 $16.00 $3,360.00 $32.11 $6,743.10 e) Zone 5: CO, AZ, KS, MT, NE, NM, ND, OK, SD, TX, UT, WY 1 $20.00 $20.00 $53.93 $53.93 $61.00 $61.00 $70.00 $70.00 $25.70 $25.70 $61.64 $61.64 f) Zone 6: CA, ID, NV, OR, WA 1 $23.00 $23.00 $46.95 $46.95 $57.00 $57.00 $70.00 $70.00 $22.25 $22.25 42.32% $0.42 g) Zone 7: AK, HI 1 $179.00 $179.00 $83.59 $83.59 $252.00 $252.00 $300.00 $300.00 $212.00 $212.00 $243.67 $243.67 2 FORMAT B per 1000 sheets a) Zone 1: NY, CT, ME, MA, NH, NJ, RI, VT 49 $47.00 $2,303.00 $69.11 $3,386.39 $196.00 $9,604.00 $45.00 $2,205.00 $24.50 $1,200.50 $53.70 $2,631.30 b) Zone 2: PA, DC, DE, KY, MD, OH, TN, VA, WV 22 $34.00 $748.00 $63.48 $1,396.56 $196.00 $4,312.00 $44.00 $968.00 $24.75 $544.50 $47.16 $1,037.52 c) Zone 3: IL, AR, IN, IA, MI, MN, MO, WI 23 $32.00 $736.00 $59.75 $1,374.25 $208.00 $4,784.00 $43.00 $989.00 $27.35 $629.05 $44.92 $1,033.16 d) Zone 4: GA, AL, FL, LA, MS, NC, SC 350 $36.00 $12,600.00 $34.33 $12,015.50 $196.00 $68,600.00 $40.00 $14,000.00 $20.55 $7,192.50 $36.78 $12,873.00 e) Zone 5: CO, AZ, KS, MT, NE, NM, ND, OK, SD, TX, UT, WY 65 $34.00 $2,210.00 $88.84 $5,774.60 $141.00 $9,165.00 $35.00 $2,275.00 $53.60 $3,484.00 $59.15 $3,844.75 f) Zone 6: CA, ID, NV, OR, WA 58 $42.00 $2,436.00 $74.81 $4,338.98 $114.00 $6,612.00 $28.00 $1,624.00 $46.47 $2,695.26 $49.76 $2,886.08 g) Zone 7: AK, HI 4 $245.00 $980.00 $155.07 $620.28 $536.00 $2,144.00 $390.00 $1,560.00 $512.00 $2,048.00 $418.43 $1,673.72 -------- ---------------------------------- ------- TOTAL $181,622.00 $129,233.88 $266,561.20 $172,382.00 $114,243.81 $157,397.00 DISCOUNT 2% $3,632.44 0% $0.00 0% $0.00 2% $3,447.64 0.50% $571.22 0 NET TOTAL $177,989.56 $129,233.88 $266,561.20 $168,934.36 $113,672.59 $157,397.00 AWARDED PROGRAM 1410S -------- ---------------------------------- ------- August 22, 2019 - July 31, 2020 option through (July 2021) MERLIZ INC, DBA DOME FREDERIC PRINTING PRINTING MONARCH LITHO BASIS AURORA, CO MCCLELLAN, CA MONTEBELLO, CA GPO ESTIMATE ITEM OF NUMBER ITEM DESCRIPTION AWARD UNIT RATE COST UNIT RATE COST UNIT RATE COST UNIT RATE COST -------- ---------------------------------- ------- Category 2 Format C any trim over 24-1/2 x 40 up to 24-1/2 x 45 I. COMPLETE PRODUCT: A. Makeready and/or Setup charges per printed side 5 $575.00 $2,875.00 $750.00 $3,750.00 $1,097.00 $5,485.00 $807.33 $4,036.65 B. Running Rate per 1000 copies 1 1,000 through 29,999 copies 23 $299.00 $6,877.00 $418.77 $9,631.71 $248.00 $5,704.00 $321.92 $7,404.16 2 30,000 through 59,999 copies 30 $278.00 $8,340.00 $422.11 $12,663.30 $247.00 $7,410.00 $315.70 $9,471.00 3 60,000 through 85,000 copies 60 $265.00 $15,900.00 $419.90 $25,194.00 $246.50 $14,790.00 $310.47 $18,628.20 II. ADDITIONAL OPERATIONS: (a) PDF Proof per complete form 5 $90.00 $450.00 $0.00 $0.00 $75.00 $375.00 $55.00 $275.00 (b) Prior-to-production samples…5 samples per order 5 $275.00 $1,375.00 $750.00 $3,750.00 $695.00 $3,475.00 $573.00 $2,865.00 III. SHIPPING CHARGES: A. Pallets… per pallet 12 $10.00 $120.00 $0.00 $0.00 $28.00 $336.00 $45.00 $540.00 B. Delivery F.O.B. Destination per 1,000 sheets a) Zone 1: NY, CT, ME, MA, NH, NJ, RI, VT 1 $60.00 $60.00 $222.00 $222.00 $177.00 $177.00 $153.00 $153.00 b) Zone 2: PA, DC, DE, KY, MD, OH, TN, VA, WV 1 $43.00 $43.00 $194.00 $194.00 $230.00 $230.00 $155.00 $155.00 c) Zone 3: IL, AR, IN, IA, MI, MN, MO, WI 1 $40.00 $40.00 $194.00 $194.00 $177.00 $177.00 $137.00 $137.00 d) Zone 4: GA, AL, FL, LA, MS, NC, SC 113 $50.00 $5,650.00 $161.00 $18,193.00 $45.00 $5,085.00 $85.00 $9,605.00 e) Zone 5: CO, AZ, KS, MT, NE, NM, ND, OK, SD, TX, UT, WY 1 $42.00 $42.00 $206.00 $206.00 $166.00 $166.00 $138.00 $138.00 f) Zone 6: CA, ID, NV, OR, WA 1 $53.00 $53.00 $157.00 $157.00 $155.00 $155.00 $121.00 $121.00 g) Zone 7: AK, HI 1 $280.00 $280.00 $480.00 $480.00 $300.00 $300.00 $353.00 $353.00 -------- ---------------------------------- ------- TOTAL $42,105.00 $74,635.01 $43,865.00 $53,882.01 DISCOUNT 2.00% $842.10 0.00% $0.00 2.00% $877.30 $0.00 NET TOTAL $41,262.90 $74,635.01 $42,987.70 $53,882.01 AWARDED .