2.2.1-DRAFT Attachment 3 - Pricing Template.xlsx

XLSX spreadsheet 316 KB Posted Dec 19, 2024

Attached to: Transportation Services for the SNA and HLG Field Office, TX
Solicitation number: Not on record
Issued by: Immigration and Customs Enforcement

About this file

Written by GovTribe AI · Dec 19, 2024

This is a draft pricing template spreadsheet for a transportation services contract that includes detailed CLIN structures and cost buildup worksheets. The template covers labor rates, vehicle costs, and other direct costs across a base period of 8 months plus 120-day transition, four one-year option periods, and a 6-month option to extend services period.

The CLINs are structured to capture costs for different types of transportation services: CLIN X001 covers guaranteed minimum miles (100,000/month) for primary routes; CLINs X001A/B cover over-GM mileage up to 1,030,000 additional miles annually (1,000,000 for ERO and 30,000 for HSI); CLIN X002 covers long distance routes; CLIN X003 covers stationary/delay hours (up to 43,200 annually); CLINs X004A/B cover remote post guard hours (up to 15,100 annually - 10,000 for ERO and 5,100 for HSI); CLIN X005 covers per diem; and CLIN X006 covers sack lunches (up to 48,000 annually). The template requires detailed cost breakdowns for labor, vehicles, fuel, maintenance, facilities, and other direct costs, with separate worksheets for GM and over-GM services.

View the file

Other files

File	Type	Posted
2.2.1-Draft RFP Vendor Questions.xlsx	XLSX spreadsheet	Jan 23, 2025
2.2.1-DRAFT Attachment 1 - Performance Work Statement (PWS) v2.docx	DOCX document	Jan 2, 2025
2.2.1-DRAFT PWS Attachment 4 - ERO & HSI Ground Transportation Detailed Summary.xlsx	XLSX spreadsheet	Dec 19, 2024
2.2.1-DRAFT PWS Attachment 1 - Primary Coverage Area.docx	DOCX document	Dec 19, 2024
2.2.1-DRAFT Attachment 4 - Corporate Experience Questionnaire v2.docx	DOCX document	Dec 19, 2024
2.2.1-DRAFT Attachment 5 - Past Performance Questionnaire v2.doc	DOC document	Dec 19, 2024
2.2.1-DRAFT PWS Attachment 3 - QASP v2.docx	DOCX document	Dec 19, 2024
2.2.1-DRAFT PWS Attachment 2 - 2 S. TX Transportation Address List.xlsx	XLSX spreadsheet	Dec 19, 2024
2.2.1-DRAFT Attachment 7 SF 1449.pdf	PDF	Dec 19, 2024
2.2.1-DRAFT Attachment 6 RFP v3.docx	DOCX document	Dec 19, 2024
2.2.1-DRAFT Attachment 2 - Wage Determinations - Not Updated.pdf	PDF	Dec 19, 2024
2.2.1-DRAFT PWS Attachment 5 - G-391 Upload Template.xlsx	XLSX spreadsheet	Dec 19, 2024
2.2.1-DRAFT Attachment 2b - CBA_UGSOA CBA 2022-2025 Von Ormy.pdf	PDF	Dec 19, 2024
2.2.1-DRAFT Attachment 8 Questions Template.xlsx	XLSX spreadsheet	Dec 19, 2024
2.2.1-DRAFT Attachment 2a - CBA_SPFPA-TX 5 DHS Locations (2022-2025).pdf	PDF	Dec 19, 2024

Show all 15

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.

CLIN Breakdown

CLIN Definitions:

NOTE: After the 120-day Transition period in CLIN 0007, the base year CLINs 0001-0006 reflect the remaining 8 months of the base year and pro-rate the full year quantities and costs

detailed in this cost build-up at two-thirds of the annual totals.

NOTE: Rates in Column D are rounded to the nearest cent ($0.01). Total amounts in column H and J reflect Rate x Quantity = Total.

CLIN X001: Represents all contractor personnel hours (including standing/processing time), vehicle costs, facilities costs, fuel, maintenance, management,

overhead/G&A, and profit to meet the requirements outlined in the PWS for 100,000 miles per month for primary routes. Only miles that are driven with non-citizens on board are

included.

CLIN X001A/X001B: Is not to exceed 1,030,000 miles per year above the GM, and represents a fully burdened mileage rate that includes both above-GM mileage and above-GM labor

costs up to 1,030,000 miles per year. Only miles that are driven with non-citizens on board are included. All miles and hours requested by ERO shall be billed against the CLIN X001A

series, and all miles and hours requested by HSI shall be billed against the CLIN X001B series.

CLIN X002: Represents a fully burdened mileage rate that includes all contractor personnel hours (including standing/processing time), vehicle costs, fuel, maintenance, management,

overhead/G&A, and profit to meet the requirements outlined in the PWS for long distance routes. Any mileage associated with this CLIN does not count towards CLIN X001: Guaranteed

Minimum Miles and Guard Hours - Primary Routes. Only miles that are driven with non-citizens on board are included.

CLIN X003: Stationary and Delay Hours include additional wait time or delay, caused through no fault by the contractor, outside of the included 1 hour start/stop/end wait period in

CLINs X001, X001A/X001B and X002.

CLIN X004A/X004B: Remote Post Guard Hours include labor hours outside of CLINs X001, X001A/X001B, X002, and X003 that are required to perform guard post duties for medical runs,

court trips, monitoring non-citizen hotel stays, etc. All miles and hours requested by ERO shall be billed against the CLIN X004A series, and all miles and hours requested by HSI shall

be billed against the CLIN X004B series.

CLIN X005: Per Diem will only be considered for long distance routes within CLIN X002 or to adjoining states, HSI extended operations or mass evacuations. All travel shall occur in

accordance with the Federal Travel regulation (FTR) and approved in advance by the Contracting Officer Representative (COR) or will not be reimbursed.

CLIN X006: Sack Lunches for non-citizens.

CLIN 0007: Transition costs include costs required to transition from the incumbent contractor to the new contractor in order to start-up activities.

CLIN Breakdown					Estimated		Maximum
		Rate	Unit	Total	Quantity	Total	Quantity	Total
0001	Guaranteed Minimum Miles and Guard Hours - Primary Routes	$ - 0	Months	$ - 0	8	$ - 0	8	$ - 0
0001A	Over GM Miles and Guard Hours - ERO	$ - 0	Miles	$ - 0	284,667	$ - 0	666,667	$ - 0
0001B	Over GM Miles and Guard Hours - HSI	$ - 0	Miles	$ - 0	5,000	$ - 0	20,000	$ - 0
0002	Long Distance Routes - Miles and Guard Hours	$ - 0	Miles	$ - 0	56,667	$ - 0	100,000	$ - 0
0003	Stationary and Delay Hours	$ - 0	Hours	$ - 0	14,000	$ - 0	28,800	$ - 0
0004A	Remote Post Guard Hours - ERO	$ - 0	Hours	$ - 0	4,333	$ - 0	6,667	$ - 0
0004B	Remote Post Guard Hours - HSI	$ - 0	Hours	$ - 0	1,667	$ - 0	3,400	$ - 0
0005	Per Diem	$ 33,333.33	Lot	$ 33,333.33 NTE	1	$ 33,333.33 NTE	1	$ 33,333.33 NTE
0006	Sack Lunches	$ - 0	EA	$ - 0	16,667	$ - 0	32,000	$ - 0
0007	Transition (120 days)	$ - 0	EA	$ - 0	1	$ - 0	1	$ - 0
Base Year				$ 33,333.33		$ 33,333.33		$ 33,333.33
1001	Guaranteed Minimum Miles and Guard Hours - Primary Routes	$ - 0	Months	$ - 0	12	$ - 0	12	$ - 0
1001A	Over GM Miles and Guard Hours - ERO	$ - 0	Miles	$ - 0	427,000	$ - 0	1,000,000	$ - 0
1001B	Over GM Miles and Guard Hours - HSI	$ - 0	Miles	$ - 0	7,500	$ - 0	30,000	$ - 0
1002	Long Distance Routes - Miles and Guard Hours	$ - 0	Miles	$ - 0	85,000	$ - 0	150,000	$ - 0
1003	Stationary and Delay Hours	$ - 0	Hours	$ - 0	21,000	$ - 0	43,200	$ - 0
1004A	Remote Post Guard Hours - ERO	$ - 0	Hours	$ - 0	6,500	$ - 0	10,000	$ - 0
1004B	Remote Post Guard Hours - HSI	$ - 0	Hours	$ - 0	2,500	$ - 0	5,100	$ - 0
1005	Per Diem	$ 50,000.00	Lot	$ 50,000.00 NTE	1	$ 50,000.00 NTE	1	$ 50,000.00 NTE
1006	Sack Lunches	$ - 0	EA	$ - 0	25,000	$ - 0	48,000	$ - 0
Option Year 1				$ 50,000.00		$ 50,000.00		$ 50,000.00
2001	Guaranteed Minimum Miles and Guard Hours - Primary Routes	$ - 0	Months	$ - 0	12	$ - 0	12	$ - 0
2001A	Over GM Miles and Guard Hours - ERO	$ - 0	Miles	$ - 0	427,000	$ - 0	1,000,000	$ - 0
2001B	Over GM Miles and Guard Hours - HSI	$ - 0	Miles	$ - 0	7,500	$ - 0	30,000	$ - 0
2002	Long Distance Routes - Miles and Guard Hours	$ - 0	Miles	$ - 0	85,000	$ - 0	150,000	$ - 0
2003	Stationary and Delay Hours	$ - 0	Hours	$ - 0	21,000	$ - 0	43,200	$ - 0
2004A	Remote Post Guard Hours - ERO	$ - 0	Hours	$ - 0	6,500	$ - 0	10,000	$ - 0
2004B	Remote Post Guard Hours - HSI	$ - 0	Hours	$ - 0	2,500	$ - 0	5,100	$ - 0
2005	Per Diem	$ 50,000.00	Lot	$ 50,000.00 NTE	1	$ 50,000.00 NTE	1	$ 50,000.00 NTE
2006	Sack Lunches	$ - 0	EA	$ - 0	25,000	$ - 0	48,000	$ - 0
Option Year 2				$ 50,000.00		$ 50,000.00		$ 50,000.00
3001	Guaranteed Minimum Miles and Guard Hours - Primary Routes	$ - 0	Months	$ - 0	12	$ - 0	12	$ - 0
3001A	Over GM Miles and Guard Hours - ERO	$ - 0	Miles	$ - 0	427,000	$ - 0	1,000,000	$ - 0
3001B	Over GM Miles and Guard Hours - HSI	$ - 0	Miles	$ - 0	7,500	$ - 0	30,000	$ - 0
3002	Long Distance Routes - Miles and Guard Hours	$ - 0	Miles	$ - 0	85,000	$ - 0	150,000	$ - 0
3003	Stationary and Delay Hours	$ - 0	Hours	$ - 0	21,000	$ - 0	43,200	$ - 0
3004A	Remote Post Guard Hours - ERO	$ - 0	Hours	$ - 0	6,500	$ - 0	10,000	$ - 0
3004B	Remote Post Guard Hours - HSI	$ - 0	Hours	$ - 0	2,500	$ - 0	5,100	$ - 0
3005	Per Diem	$ 50,000.00	Lot	$ 50,000.00 NTE	1	$ 50,000.00 NTE	1	$ 50,000.00 NTE
3006	Sack Lunches	$ - 0	EA	$ - 0	25,000	$ - 0	48,000	$ - 0
Option Year 3				$ 50,000.00		$ 50,000.00		$ 50,000.00
4001	Guaranteed Minimum Miles and Guard Hours - Primary Routes	$ - 0	Months	$ - 0	12	$ - 0	12	$ - 0
4001A	Over GM Miles and Guard Hours - ERO	$ - 0	Miles	$ - 0	427,000	$ - 0	1,000,000	$ - 0
4001B	Over GM Miles and Guard Hours - HSI	$ - 0	Miles	$ - 0	7,500	$ - 0	30,000	$ - 0
4002	Long Distance Routes - Miles and Guard Hours	$ - 0	Miles	$ - 0	85,000	$ - 0	150,000	$ - 0
4003	Stationary and Delay Hours	$ - 0	Hours	$ - 0	21,000	$ - 0	43,200	$ - 0
4004A	Remote Post Guard Hours - ERO	$ - 0	Hours	$ - 0	6,500	$ - 0	10,000	$ - 0
4004B	Remote Post Guard Hours - HSI	$ - 0	Hours	$ - 0	2,500	$ - 0	5,100	$ - 0
4005	Per Diem	$ 50,000.00	Lot	$ 50,000.00 NTE	1	$ 50,000.00 NTE	1	$ 50,000.00 NTE
4006	Sack Lunches	$ - 0	EA	$ - 0	25,000	$ - 0	48,000	$ - 0
Option Year 4				$ 50,000.00		$ 50,000.00		$ 50,000.00
5001	Guaranteed Minimum Miles and Guard Hours - Primary Routes	$ - 0	Months	$ - 0	6	$ - 0	6	$ - 0
5001A	Over GM Miles and Guard Hours - ERO	$ - 0	Miles	$ - 0	213,500	$ - 0	500,000	$ - 0
5001B	Over GM Miles and Guard Hours - HSI	$ - 0	Miles	$ - 0	3,750	$ - 0	15,000	$ - 0
5002	Long Distance Routes - Miles and Guard Hours	$ - 0	Miles	$ - 0	42,500	$ - 0	75,000	$ - 0
5003	Stationary and Delay Hours	$ - 0	Hours	$ - 0	10,500	$ - 0	21,600	$ - 0
5004A	Remote Post Guard Hours - ERO	$ - 0	Hours	$ - 0	3,250	$ - 0	5,000	$ - 0
5004B	Remote Post Guard Hours - HSI	$ - 0	Hours	$ - 0	1,250	$ - 0	2,550	$ - 0
5005	Per Diem	$ 25,000.00	Lot	$ 25,000.00 NTE	1	$ 25,000.00 NTE	1	$ 25,000.00 NTE
5006	Sack Lunches	$ - 0	EA	$ - 0	12,500	$ - 0	24,000	$ - 0
Option to Extend Services (FAR 52.217-8)				$ 25,000.00		$ 25,000.00		$ 25,000.00

Total Evaluated Price $ 258,333.33 $ 258,333.33 $ 258,333.33

CLIN X001 - GM Labor

CLIN X001: Guaranteed Minimum Miles and Guard Hours - Primary Routes

GM Labor Breakdown

Definition: GM Labor costs include those costs that relate directly to the number of personnel required to support the guaranteed minimum of 100,000 miles per month for primary routes. Do not include G&A or Profit.

COMPLETION INSTRUCTIONS:

1. Enter the position description in Column B. (Transportation Officer, Supervisor, Project Manager, etc.).

2. In Columns C through E, enter the total number of FTEs needed for each position type, whether that position is under a Collective Bargaining Agreement (CBA) or Service Contract Act (SCA), and if that position is a Detention Officer. If CBA position,

inputted labor rate must not exceed the labor rate for the previous contract period. Annual escalations for labor rates are not permitted for these positions.

3. Enter the company that will employ the FTE in Column F. This can be a subcontractor.

4. Enter the base labor hourly rate In Column G. This is typically the SCA wage determination from the DOL for the position description. If CBA position, inputted labor rate must not exceed the labor rate for the previous contract period. Annual escalations

for labor rates are not permitted for these positions.

5. In columns H through M, enter the hourly Health and Wellness (H&W), retirement benefits, and other costs as needed per position. Directly re-label any "Other Benefits" columns being used. Column N will calculate based on the values entered.

6. In columns O through R, enter the relevant tax burden for each position type. Columns S and T will calculate based on the values entered.

7. Enter the overtime premium percent for each position in Column U. The OT Premium is the percentage added on to the fully burdened labor rate, expressed as a decimal (for time and a half, enter .5 in Column U).

8. Enter the total annual hours expected for each FTE in column W (typically 2080). In Columns X through AA enter total non productive hours (leave, training, etc.). Column AB will calculate based on inputs.

9. In Column AC enter estimate of annual overtime hours by FTE.

Columns AD through AH will calculate based on the entered values above. Do not enter information into these fields.

Base Year

Labor Price Buildup

Labor Rate

Annual Hours

Cost Basis

Base Rate

Burdening

Taxes

Fully Burdened

Overtime

Base

Non-Productive Hours

Hours

Base

Overtime

Total

Position Description

FTE Count

CBA or SCA?

(Yes/No)

Detention Officer? (Yes/No)

Company

Labor Rate

H&W

Retirement

Other Benefit 1

Other Benefit 2

Other Benefit 3

Other Charges

Total Benefits

FICA

FUTA

SUTA

Worker's Comp

Total Taxes

Fully Burdened Rate

OT Premium

OT Rate

Total

Holidays

Vacation

Sick

Training

Productive

Overtime

Total Billable Hours

Grand Total Billable Hours

Cost per FTE

Total Cost - Base Year

(8 Months)

GM Labor Costs

$ - 0

GM Labor G&A

$ - 0

GM Labor Profit

$ - 0

GM Labor Grand Total

$ - 0

Total Billable GM Labor Hours

Option Year 1

Labor Price Buildup

Labor Rate

Annual Hours

Cost Basis

Base Rate

Burdening

Taxes

Fully Burdened

Overtime

Base

Non-Productive Hours

Hours

Base

Overtime

Total

Position Description

FTE Count

CBA or SCA?

(Yes/No)

Detention Officer? (Yes/No)

Company

Labor Rate

H&W

Retirement

Other Benefit 1

Other Benefit 2

Other Benefit 3

Other Charges

Total Benefits

FICA

FUTA

SUTA

Worker's Comp

Total Taxes

Fully Burdened Rate

OT Premium

OT Rate

Total

Holidays

Vacation

Sick

Training

Productive

Overtime

Total Billable Hours

Grand Total Billable Hours

Cost per FTE

Total Cost - Option Year 1

GM Labor Costs

$ - 0

GM Labor G&A

$ - 0

GM Labor Profit

$ - 0

GM Labor Grand Total

$ - 0

Total Billable GM Labor Hours

Option Year 2

Labor Price Buildup

Labor Rate

Annual Hours

Cost Basis

Base Rate

Burdening

Taxes

Fully Burdened

Overtime

Base

Non-Productive Hours

Hours

Base

Overtime

Total

Position Description

FTE Count

CBA or SCA?

(Yes/No)

Detention Officer? (Yes/No)

Company

Labor Rate

H&W

Retirement

Other Benefit 1

Other Benefit 2

Other Benefit 3

Other Charges

Total Benefits

FICA

FUTA

SUTA

Worker's Comp

Total Taxes

Fully Burdened Rate

OT Premium

OT Rate

Total

Holidays

Vacation

Sick

Training

Productive

Overtime

Total Billable Hours

Grand Total Billable Hours

Cost per FTE

Total Cost - Option Year 2

GM Labor Costs

$ - 0

GM Labor G&A

$ - 0

GM Labor Profit

$ - 0

GM Labor Grand Total

$ - 0

Total Billable GM Labor Hours

Escalation

ERROR:#DIV/0!

Option Year 3

Labor Price Buildup

Labor Rate

Annual Hours

Cost Basis

Base Rate

Burdening

Taxes

Fully Burdened

Overtime

Base

Non-Productive Hours

Hours

Base

Overtime

Total

Position Description

FTE Count

CBA or SCA?

(Yes/No)

Detention Officer? (Yes/No)

Company

Labor Rate

H&W

Retirement

Other Benefit 1

Other Benefit 2

Other Benefit 3

Other Charges

Total Benefits

FICA

FUTA

SUTA

Worker's Comp

Total Taxes

Fully Burdened Rate

OT Premium

OT Rate

Total

Holidays

Vacation

Sick

Training

Productive

Overtime

Total Billable Hours

Grand Total Billable Hours

Cost per FTE

Total Cost - Option Year 3

GM Labor Costs

$ - 0

GM Labor G&A

$ - 0

GM Labor Profit

$ - 0

GM Labor Grand Total

$ - 0

Total Billable GM Labor Hours

Escalation

ERROR:#DIV/0!

Option Year 4

Labor Price Buildup

Labor Rate

Annual Hours

Cost Basis

Base Rate

Burdening

Taxes

Fully Burdened

Overtime

Base

Non-Productive Hours

Hours

Base

Overtime

Total

Position Description

FTE Count

CBA or SCA?

(Yes/No)

Detention Officer? (Yes/No)

Company

Labor Rate

H&W

Retirement

Other Benefit 1

Other Benefit 2

Other Benefit 3

Other Charges

Total Benefits

FICA

FUTA

SUTA

Worker's Comp

Total Taxes

Fully Burdened Rate

OT Premium

OT Rate

Total

Holidays

Vacation

Sick

Training

Productive

Overtime

Total Billable Hours

Grand Total Billable Hours

Cost per FTE

Total Cost - Option Year 4

GM Labor Costs

$ - 0

GM Labor G&A

$ - 0

GM Labor Profit

$ - 0

GM Labor Grand Total

$ - 0

Total Billable GM Labor Hours

Escalation

ERROR:#DIV/0!

Option to Extend Services (FAR 52.217-8)

Labor Price Buildup

Labor Rate

Annual Hours

Cost Basis

Base Rate

Burdening

Taxes

Fully Burdened

Overtime

Base

Non-Productive Hours

Hours

Base

Overtime

Total

Position Description

FTE Count

CBA or SCA?

(Yes/No)

Detention Officer? (Yes/No)

Company

Labor Rate

H&W

Retirement

Other Benefit 1

Other Benefit 2

Other Benefit 3

Other Charges

Total Benefits

FICA

FUTA

SUTA

Worker's Comp

Total Taxes

Fully Burdened Rate

OT Premium

OT Rate

Total

Holidays

Vacation

Sick

Training

Productive

Overtime

Total Billable Hours

Grand Total Billable Hours

Cost per FTE

Total Cost - Option to Extend Services

GM Labor Costs	$ - 0
GM Labor G&A	$ - 0
GM Labor Profit	$ - 0
GM Labor Grand Total	$ - 0
Total Billable GM Labor Hours	0

CLIN X001 - GM Other Costs

CLIN X001: Guaranteed Minimum Miles and Guard Hours - Primary Routes

GM Other Costs Breakdown

Definition: GM Other Costs are additional annual costs related to supporting the guaranteed minimum of 100,000 miles per month for primary routes that do not

fall into a labor or transition category (Assets, Facilities, Uniforms, Training Programs, etc.). Do not include G&A or Profit.

COMPLETION INSTRUCTIONS. The fields are free form text that allow you to enter specific costs as needed. There is no drop down selection to choose from.

1. Input cost items in Column B.

2. Enter the total number of units in Column C. If a single lump sum cost, enter 1.

3. Enter the unit description in Column D (each, annually, etc.).

4. Enter the cost per each unit of the item in Column E.

5. Add any comments to provide additional detail or explanation to the cost items in Column G.

Column F will calculate based on the entered values above. Do not enter information into these fields.

		Base Year
		GM Other Costs Item Description	Number of Units	Unit	Cost per Unit	Total Cost Base Year
(8 Months)	Comments (Explanation of Costs)

			GM Other Costs	$ - 0
			GM Other Costs G&A	$ - 0
			GM Other Costs Profit	$ - 0
			GM Other Costs Grand Total	$ - 0
Option Year 1
GM Other Costs Item Description	Number of Units	Unit	Cost per Unit	Total Cost - Option Year 1	Comments (Explanation of Costs)

			GM Other Costs	$ - 0
			GM Other Costs G&A	$ - 0
			GM Other Costs Profit	$ - 0
			GM Other Costs Grand Total	$ - 0
Option Year 2
GM Other Costs Item Description	Number of Units	Unit	Cost per Unit	Total Cost - Option Year 2	Comments (Explanation of Costs)

			GM Other Costs	$ - 0
			GM Other Costs G&A	$ - 0
			GM Other Costs Profit	$ - 0
			GM Other Costs Grand Total	$ - 0
			Escalation	ERROR:#DIV/0!
Option Year 3
GM Other Costs Item Description	Number of Units	Unit	Cost per Unit	Total Cost - Option Year 3	Comments (Explanation of Costs)

			GM Other Costs	$ - 0
			GM Other Costs G&A	$ - 0
			GM Other Costs Profit	$ - 0
			GM Other Costs Grand Total	$ - 0
			Escalation	ERROR:#DIV/0!
Option Year 4
GM Other Costs Item Description	Number of Units	Unit	Cost per Unit	Total Cost - Option Year 4	Comments (Explanation of Costs)

			GM Other Costs	$ - 0
			GM Other Costs G&A	$ - 0
			GM Other Costs Profit	$ - 0
			GM Other Costs Grand Total	$ - 0
			Escalation	ERROR:#DIV/0!
Option to Extend Services (FAR 52.217-8)
GM Other Costs Item Description	Number of Units	Unit	Cost per Unit	Total Cost - Option to Extend Services	Comments (Explanation of Costs)

GM Other Costs	$ - 0
GM Other Costs G&A	$ - 0
GM Other Costs Profit	$ - 0
GM Other Costs Grand Total	$ - 0

CLIN X001A,B - Over GM Assets

CLIN X001A,B: Over GM Miles and Guard Hours

Over GM Assets Breakdown

Definition: Over GM Assets costs are a build up of the yearly costs associated with operating and maintaining vehicles to support any mileage above the guaranteed minimum mileage of 100,000 miles per month.

For existing vehicles that are required to support mileage above the guaranteed minimum, simply copy any information entered in the "GM Other Costs" tab into this tab and adjust Columns E and L appropriately to reflect

additional mileage requirements. Do not include additional Monthly Lease Costs for existing vehicles. Do not include G&A or Profit. Note: Estimated Total Yearly Miles above the guaranteed minimum in Column F shall

sum to 1,030,000 miles per year, for which 1,000,000 miles will be attributable to CLIN X001A (Over GM Miles and Guard Hours - ERO), and 30,000 miles will be attributable to CLIN X001B (Over GM Miles and Guard

Hours - HSI).

COMPLETION INSTRUCTIONS:

1. Enter the asset description in Column B. (Specify whether van, sedan, bus, etc.)

2. Enter the total number of seats available for the asset in Column C.

3. Enter the number of assets of each type in Column D.

4. Input the estimated yearly miles per single vehicle in Column E; Column F will calculate the estimated yearly based on Column D and E.

5. Input the monthly lease or payment amount per vehicle type in Column G.

6. Enter a baseline fuel cost per gallon and the average MPG by vehicle type in Columns I and J.

7. Enter the estimated annual maintenance costs for each vehicle type in Column L.

Columns M and N will calculate based on the entered values above. Do not enter information into these fields.

		Base Year
		Asset Description	Number of Seats	Number of Assets	Est. Yearly Miles per Vehicle	Est. Total Yearly Miles
(Total 686,667 Miles)	Monthly Lease Rate / Amortization per Vehicle	Yearly Lease / Amortization per Vehicle	Cost per Gallon	Average MPGs	Yearly Fuel Costs per Vehicle	Yearly Maintenance Costs per Vehicle	Total Yearly Costs per Vehicle	Total Cost - Base Year

									Over GM Assets Costs	$ - 0
									Over GM Assets G&A	$ - 0
									Over GM Assets Profit	$ - 0
									Over GM Assets Grand Total	$ - 0
		Option Year 1
		Asset Description	Number of Seats	Number of Assets	Est. Yearly Miles per Vehicle	Est. Total Yearly Miles
(Total 1,030,000 Miles)	Monthly Lease Rate / Amortization per Vehicle	Yearly Lease / Amortization per Vehicle	Cost per Gallon	Average MPGs	Yearly Fuel Costs per Vehicle	Yearly Maintenance Costs per Vehicle	Total Yearly Costs per Vehicle	Total Cost - Option Year 1

									Over GM Assets Costs	$ - 0
									Over GM Assets G&A	$ - 0
									Over GM Assets Profit	$ - 0
									Over GM Assets Grand Total	$ - 0
		Option Year 2
		Asset Description	Number of Seats	Number of Assets	Est. Yearly Miles per Vehicle	Est. Total Yearly Miles
(Total 1,030,000 Miles)	Monthly Lease Rate / Amortization per Vehicle	Yearly Lease / Amortization per Vehicle	Cost per Gallon	Average MPGs	Yearly Fuel Costs per Vehicle	Yearly Maintenance Costs per Vehicle	Total Yearly Costs per Vehicle	Total Cost - Option Year 2

									Over GM Assets Costs	$ - 0
									Over GM Assets G&A	$ - 0
									Over GM Assets Profit	$ - 0
									Over GM Assets Grand Total	$ - 0
									Escalation	ERROR:#DIV/0!
		Option Year 3
		Asset Description	Number of Seats	Number of Assets	Est. Yearly Miles per Vehicle	Est. Total Yearly Miles
(Total 1,030,000 Miles)	Monthly Lease Rate / Amortization per Vehicle	Yearly Lease / Amortization per Vehicle	Cost per Gallon	Average MPGs	Yearly Fuel Costs per Vehicle	Yearly Maintenance Costs per Vehicle	Total Yearly Costs per Vehicle	Total Cost - Option Year 3

									Over GM Assets Costs	$ - 0
									Over GM Assets G&A	$ - 0
									Over GM Assets Profit	$ - 0
									Over GM Assets Grand Total	$ - 0
									Escalation	ERROR:#DIV/0!
		Option Year 4
		Asset Description	Number of Seats	Number of Assets	Est. Yearly Miles per Vehicle	Est. Total Yearly Miles
(Total 1,030,000 Miles)	Monthly Lease Rate / Amortization per Vehicle	Yearly Lease / Amortization per Vehicle	Cost per Gallon	Average MPGs	Yearly Fuel Costs per Vehicle	Yearly Maintenance Costs per Vehicle	Total Yearly Costs per Vehicle	Total Cost - Option Year 4

									Over GM Assets Costs	$ - 0
									Over GM Assets G&A	$ - 0
									Over GM Assets Profit	$ - 0
									Over GM Assets Grand Total	$ - 0
									Escalation	ERROR:#DIV/0!
		Option to Extend Services (FAR 52.217-8)
		Asset Description	Number of Seats	Number of Assets	Est. Yearly Miles per Vehicle	Est. Total Yearly Miles
(Total 515,000 Miles)	Monthly Lease Rate / Amortization per Vehicle	Yearly Lease / Amortization per Vehicle	Cost per Gallon	Average MPGs	Yearly Fuel Costs per Vehicle	Yearly Maintenance Costs per Vehicle	Total Yearly Costs per Vehicle	Total Cost - Option to Extend Services

Over GM Assets Costs	$ - 0
Over GM Assets G&A	$ - 0
Over GM Assets Profit	$ - 0
Over GM Assets Grand Total	$ - 0

CLIN X001A,B - Over GM Labor

CLIN X001A,B: Over GM Miles and Guard Hours

Over GM Labor Breakdown

Definition: Over GM Labor costs include those costs that relate directly to the number of additional personnel required in excess of CLIN X001 staffing levels to provide an additional 1,030,000 miles per year above the 100,000 miles per month guaranteed

minimum, for which 1,000,000 miles will be attributable to CLIN X001A (Over GM Miles and Guard Hours - ERO), and 30,000 miles will be attributable to CLIN X001B (Over GM Miles and Guard Hours - HSI). Do not include G&A or Profit.

COMPLETION INSTRUCTIONS:

1. Enter the position description in Column B. (Transportation Officer, Supervisor, Project Manager, etc.).

inputted labor rate must not exceed the labor rate for the previous contract period. Annual escalations for labor rates are not permitted for these positions.

3. Enter the company that will employ the FTE in Column F. This can be a subcontractor.

for labor rates are not permitted for these positions.

6. In columns O through R, enter the relevant tax burden for each position type. Columns S and T will calculate based on the values entered.

9. In Column AC enter estimate of annual overtime hours by FTE.

Columns AD through AH will calculate based on the entered values above. Do not enter information into these fields.

Base Year

Labor Price Buildup

Labor Rate

Annual Hours

Cost Basis

Base Rate

Burdening

Taxes

Fully Burdened

Overtime

Base

Non-Productive Hours

Hours

Base

Overtime

Total

Position Description

FTE Count

CBA or SCA?

(Yes/No)

Detention Officer? (Yes/No)

Company

Labor Rate

H&W

Retirement

Other Benefit 1

Other Benefit 2

Other Benefit 3

Other Charges

Total Benefits

FICA

FUTA

SUTA

Worker's Comp

Total Taxes

Fully Burdened Rate

OT Premium

OT Rate

Total

Holidays

Vacation

Sick

Training

Productive

Overtime

Total Billable Hours

Grand Total Billable Hours

Cost per FTE

Total Cost - Base Year

Over GM Labor Costs

$ - 0

Over GM Labor G&A

$ - 0

Over GM Labor Profit

$ - 0

Over GM Labor Grand Total

$ - 0

Total Billable Over GM Labor Hours

Option Year 1

Labor Price Buildup

Labor Rate

Annual Hours

Cost Basis

Base Rate

Burdening

Taxes

Fully Burdened

Overtime

Base

Non-Productive Hours

Hours

Base

Overtime

Total

Position Description

FTE Count

CBA or SCA?

(Yes/No)

Detention Officer? (Yes/No)

Company

Labor Rate

H&W

Retirement

Other Benefit 1

Other Benefit 2

Other Benefit 3

Other Charges

Total Benefits

FICA

FUTA

SUTA

Worker's Comp

Total Taxes

Fully Burdened Rate

OT Premium

OT Rate

Total

Holidays

Vacation

Sick

Training

Productive

Overtime

Total Billable Hours

Grand Total Billable Hours

Cost per FTE

Total Cost - Option Year 1

Over GM Labor Costs

$ - 0

Over GM Labor G&A

$ - 0

Over GM Labor Profit

$ - 0

Over GM Labor Grand Total

$ - 0

Total Billable Over GM Labor Hours

Option Year 2

Labor Price Buildup

Labor Rate

Annual Hours

Cost Basis

Base Rate

Burdening

Taxes

Fully Burdened

Overtime

Base

Non-Productive Hours

Hours

Base

Overtime

Total

Position Description

FTE Count

CBA or SCA?

(Yes/No)

Detention Officer? (Yes/No)

Company

Labor Rate

H&W

Retirement

Other Benefit 1

Other Benefit 2

Other Benefit 3

Other Charges

Total Benefits

FICA

FUTA

SUTA

Worker's Comp

Total Taxes

Fully Burdened Rate

OT Premium

OT Rate

Total

Holidays

Vacation

Sick

Training

Productive

Overtime

Total Billable Hours

Grand Total Billable Hours

Cost per FTE

Total Cost - Option Year 2

Over GM Labor Costs

$ - 0

Over GM Labor G&A

$ - 0

Over GM Labor Profit

$ - 0

Over GM Labor Grand Total

$ - 0

Total Billable Over GM Labor Hours

Escalation

ERROR:#DIV/0!

Option Year 3

Labor Price Buildup

Labor Rate

Annual Hours

Cost Basis

Base Rate

Burdening

Taxes

Fully Burdened

Overtime

Base

Non-Productive Hours

Hours

Base

Overtime

Total

Position Description

FTE Count

CBA or SCA?

(Yes/No)

Detention Officer? (Yes/No)

Company

Labor Rate

H&W

Retirement

Other Benefit 1

Other Benefit 2

Other Benefit 3

Other Charges

Total Benefits

FICA

FUTA

SUTA

Worker's Comp

Total Taxes

Fully Burdened Rate

OT Premium

OT Rate

Total

Holidays

Vacation

Sick

Training

Productive

Overtime

Total Billable Hours

Grand Total Billable Hours

Cost per FTE

Total Cost - Option Year 3

Over GM Labor Costs

$ - 0

Over GM Labor G&A

$ - 0

Over GM Labor Profit

$ - 0

Over GM Labor Grand Total

$ - 0

Total Billable Over GM Labor Hours

Escalation

ERROR:#DIV/0!

Option Year 4

Labor Price Buildup

Labor Rate

Annual Hours

Cost Basis

Base Rate

Burdening

Taxes

Fully Burdened

Overtime

Base

Non-Productive Hours

Hours

Base

Overtime

Total

Position Description

FTE Count

CBA or SCA?

(Yes/No)

Detention Officer? (Yes/No)

Company

Labor Rate

H&W

Retirement

Other Benefit 1

Other Benefit 2

Other Benefit 3

Other Charges

Total Benefits

FICA

FUTA

SUTA

Worker's Comp

Total Taxes

Fully Burdened Rate

OT Premium

OT Rate

Total

Holidays

Vacation

Sick

Training

Productive

Overtime

Total Billable Hours

Grand Total Billable Hours

Cost per FTE

Total Cost - Option Year 4

Over GM Labor Costs

$ - 0

Over GM Labor G&A

$ - 0

Over GM Labor Profit

$ - 0

Over GM Labor Grand Total

$ - 0

Total Billable Over GM Labor Hours

Escalation

ERROR:#DIV/0!

Option to Extend Services (FAR 52.217-8)

Labor Price Buildup

Labor Rate

Annual Hours

Cost Basis

Base Rate

Burdening

Taxes

Fully Burdened

Overtime

Base

Non-Productive Hours

Hours

Base

Overtime

Total

Position Description

FTE Count

CBA or SCA?

(Yes/No)

Detention Officer? (Yes/No)

Company

Labor Rate

H&W

Retirement

Other Benefit 1

Other Benefit 2

Other Benefit 3

Other Charges

Total Benefits

FICA

FUTA

SUTA

Worker's Comp

Total Taxes

Fully Burdened Rate

OT Premium

OT Rate

Total

Holidays

Vacation

Sick

Training

Productive

Overtime

Total Billable Hours

Grand Total Billable Hours

Cost per FTE

Total Cost - Option to Extend Services

Over GM Labor Costs	$ - 0
Over GM Labor G&A	$ - 0
Over GM Labor Profit	$ - 0
Over GM Labor Grand Total	$ - 0
Total Billable Over GM Labor Hours	0

CLIN X002 - Long Dist Assets

CLIN X002: Long Distance Routes - Miles and Guard Hours

Long Distance Assets Breakdown

Definition: Long Distance Assets costs are a build up of the yearly costs associated with operating and maintaining vehicles to support any mileage outlined in the PWS for long distance routes. Any mileage associated with

this CLIN does not count towards CLIN X001: Guaranteed Minimum Miles and Guard Hours - Primary Routes. For existing vehicles that are required to support mileage for long distance routes, simply copy the information

entered in the "GM Other Costs" tab into this tab and adjust Columns E and L appropriately to reflect additional mileage requirements. Do not include additional Monthly Lease Costs for existing vehicles. Do not include

G&A or Profit.

COMPLETION INSTRUCTIONS:

1. Enter the asset description in Column B. (Specify whether van, sedan, bus, etc.)

2. Enter the total number of seats available for the asset in Column C.

3. Enter the number of assets of each type in Column D.

4. Input the estimated yearly miles per single vehicle in Column E; Column F will calculate the estimated yearly based on Column D and E.

5. Input the monthly lease or payment amount per vehicle type in Column G.

6. Enter a baseline fuel cost per gallon and the average MPG by vehicle type in Columns I and J.

7. Enter the estimated annual maintenance costs for each vehicle type in Column L.

Columns M and N will calculate based on the entered values above. Do not enter information into these fields.

		Base Year
		Asset Description	Number of Seats	Number of Assets	Est. Yearly Miles per Vehicle	Est. Total Yearly Miles
(Total 100,000 Miles)	Monthly Lease Rate / Amortization per Vehicle	Yearly Lease / Amortization per Vehicle	Cost per Gallon	Average MPGs	Yearly Fuel Costs per Vehicle	Yearly Maintenance Costs per Vehicle	Total Yearly Costs per Vehicle	Total Cost - Base Year

									Long Distance Assets Costs	$ - 0
									Long Distance Assets G&A	$ - 0
									Long Distance Assets Profit	$ - 0
									Long Distance Assets Grand Total	$ - 0
		Option Year 1
		Asset Description	Number of Seats	Number of Assets	Est. Yearly Miles per Vehicle	Est. Total Yearly Miles
(Total 150,000 Miles)	Monthly Lease Rate / Amortization per Vehicle	Yearly Lease / Amortization per Vehicle	Cost per Gallon	Average MPGs	Yearly Fuel Costs per Vehicle	Yearly Maintenance Costs per Vehicle	Total Yearly Costs per Vehicle	Total Cost - Option Year 1

									Long Distance Assets Costs	$ - 0
									Long Distance Assets G&A	$ - 0
									Long Distance Assets Profit	$ - 0
									Long Distance Assets Grand Total	$ - 0
		Option Year 2
		Asset Description	Number of Seats	Number of Assets	Est. Yearly Miles per Vehicle	Est. Total Yearly Miles
(Total 150,000 Miles)	Monthly Lease Rate / Amortization per Vehicle	Yearly Lease / Amortization per Vehicle	Cost per Gallon	Average MPGs	Yearly Fuel Costs per Vehicle	Yearly Maintenance Costs per Vehicle	Total Yearly Costs per Vehicle	Total Cost - Option Year 2

									Long Distance Assets Costs	$ - 0
									Long Distance Assets G&A	$ - 0
									Long Distance Assets Profit	$ - 0
									Long Distance Assets Grand Total	$ - 0
									Escalation	ERROR:#DIV/0!
		Option Year 3
		Asset Description	Number of Seats	Number of Assets	Est. Yearly Miles per Vehicle	Est. Total Yearly Miles
(Total 150,000 Miles)	Monthly Lease Rate / Amortization per Vehicle	Yearly Lease / Amortization per Vehicle	Cost per Gallon	Average MPGs	Yearly Fuel Costs per Vehicle	Yearly Maintenance Costs per Vehicle	Total Yearly Costs per Vehicle	Total Cost - Option Year 3

									Long Distance Assets Costs	$ - 0
									Long Distance Assets G&A	$ - 0
									Long Distance Assets Profit	$ - 0
									Long Distance Assets Grand Total	$ - 0
									Escalation	ERROR:#DIV/0!
		Option Year 4
		Asset Description	Number of Seats	Number of Assets	Est. Yearly Miles per Vehicle	Est. Total Yearly Miles
(Total 150,000 Miles)	Monthly Lease Rate / Amortization per Vehicle	Yearly Lease / Amortization per Vehicle	Cost per Gallon	Average MPGs	Yearly Fuel Costs per Vehicle	Yearly Maintenance Costs per Vehicle	Total Yearly Costs per Vehicle	Total Cost - Option Year 4

									Long Distance Assets Costs	$ - 0
									Long Distance Assets G&A	$ - 0
									Long Distance Assets Profit	$ - 0
									Long Distance Assets Grand Total	$ - 0
									Escalation	ERROR:#DIV/0!
		Option to Extend Services (FAR 52.217-8)
		Asset Description	Number of Seats	Number of Assets	Est. Yearly Miles per Vehicle	Est. Total Yearly Miles
(Total 75,000 Miles)	Monthly Lease Rate / Amortization per Vehicle	Yearly Lease / Amortization per Vehicle	Cost per Gallon	Average MPGs	Yearly Fuel Costs per Vehicle	Yearly Maintenance Costs per Vehicle	Total Yearly Costs per Vehicle	Total Cost - Option to Extend Services

Long Distance Assets Costs	$ - 0
Long Distance Assets G&A	$ - 0
Long Distance Assets Profit	$ - 0
Long Distance Assets Grand Total	$ - 0

CLIN X002 - Long Dist Labor

CLIN X002: Long Distance Routes - Miles and Guard Hours

Long Distance Labor Breakdown

Definition: Long Distance Labor costs include those costs that relate directly to the number of additional personnel required in excess of CLIN X001 staffing levels to provide any mileage outlined in the PWS for long distance routes. Any mileage associated

with this CLIN does not count towards CLIN X001: Guaranteed Minimum Miles and Guard Hours - Primary Routes. Do not include G&A or Profit.

COMPLETION INSTRUCTIONS:

1. Enter the position description in Column B. (Transportation Officer, Supervisor, Project Manager, etc.).

inputted labor rate must not exceed the labor rate for the previous contract period. Annual escalations for labor rates are not permitted for these positions.

3. Enter the company that will employ the FTE in Column F. This can be a subcontractor.

for labor rates are not permitted for these positions.

6. In columns O through R, enter the relevant tax burden for each position type. Columns S and T will calculate based on the values entered.

9. In Column AC enter estimate of annual overtime hours by FTE.

Columns AD through AH will calculate based on the entered values above. Do not enter information into these fields.

Base Year

Labor Price Buildup

Labor Rate

Annual Hours

Cost Basis

Base Rate

Burdening

Taxes

Fully Burdened

Overtime

Base

Non-Productive Hours

Hours

Base

Overtime

Total

Position Description

FTE Count

CBA or SCA?

(Yes/No)

Detention Officer? (Yes/No)

Company

Labor Rate

H&W

Retirement

Other Benefit 1

Other Benefit 2

Other Benefit 3

Other Charges

Total Benefits

FICA

FUTA

SUTA

Worker's Comp

Total Taxes

Fully Burdened Rate

OT Premium

OT Rate

Total

Holidays

Vacation

Sick

Training

Productive

Overtime

Total Billable Hours

Grand Total Billable Hours

Cost per FTE

Total Cost - Base Year

Long Distance Labor Costs

$ - 0

Long Distance Labor G&A

$ - 0

Long Distance Labor Profit

$ - 0

Long Distance Labor Grand Total

$ - 0

Total Billable Long Distance Labor Hours

Option Year 1

Labor Price Buildup

Labor Rate

Annual Hours

Cost Basis

Base Rate

Burdening

Taxes

Fully Burdened

Overtime

Base

Non-Productive Hours

Hours

Base

Overtime

Total

Position Description

FTE Count

CBA or SCA?

(Yes/No)

Detention Officer? (Yes/No)

Company

Labor Rate

H&W

Retirement

Other Benefit 1

Other Benefit 2

Other Benefit 3

Other Charges

Total Benefits

FICA

FUTA

SUTA

Worker's Comp

Total Taxes

Fully Burdened Rate

OT Premium

OT Rate

Total

Holidays

Vacation

Sick

Training

Productive

Overtime

Total Billable Hours

Grand Total Billable Hours

Cost per FTE

Total Cost - Option Year 1

Long Distance Labor Costs

$ - 0

Long Distance Labor G&A

$ - 0

Long Distance Labor Profit

$ - 0

Long Distance Labor Grand Total

$ - 0

Total Billable Long Distance Labor Hours

Option Year 2

Labor Price Buildup

Labor Rate

Annual Hours

Cost Basis

Base Rate

Burdening

Taxes

Fully Burdened

Overtime

Base

Non-Productive Hours

Hours

Base

Overtime

Total

Position Description

FTE Count

CBA or SCA?

(Yes/No)

Detention Officer? (Yes/No)

Company

Labor Rate

H&W

Retirement

Other Benefit 1

Other Benefit 2

Other Benefit 3

Other Charges

Total Benefits

FICA

FUTA

SUTA

Worker's Comp

Total Taxes

Fully Burdened Rate

OT Premium

OT Rate

Total

Holidays

Vacation

Sick

Training

Productive

Overtime

Total Billable Hours

Grand Total Billable Hours

Cost per FTE

Total Cost - Option Year 2

Long Distance Labor Costs

$ - 0

Long Distance Labor G&A

$ - 0

Long Distance Labor Profit

$ - 0

Long Distance Labor Grand Total

$ - 0

Total Billable Long Distance Labor Hours

Escalation

ERROR:#DIV/0!

Option Year 3

Labor Price Buildup

Labor Rate

Annual Hours

Cost Basis

Base Rate

Burdening

Taxes

Fully Burdened

Overtime

Base

Non-Productive Hours

Hours

Base

Overtime

Total

Position Description

FTE Count

CBA or SCA?

(Yes/No)

Detention Officer? (Yes/No)

Company

Labor Rate

H&W

Retirement

Other Benefit 1

Other Benefit 2

Other Benefit 3

Other Charges

Total Benefits

FICA

FUTA

SUTA

Worker's Comp

Total Taxes

Fully Burdened Rate

OT Premium

OT Rate

Total

Holidays

Vacation

Sick

Training

Productive

Overtime

Total Billable Hours

Grand Total Billable Hours

Cost per FTE

Total Cost - Option Year 3

Long Distance Labor Costs

$ - 0

Long Distance Labor G&A

$ - 0

Long Distance Labor Profit

$ - 0

Long Distance Labor Grand Total

$ - 0

Total Billable Long Distance Labor Hours

Escalation

ERROR:#DIV/0!

Option Year 4

Labor Price Buildup

Labor Rate

Annual Hours

Cost Basis

Base Rate

Burdening

Taxes

Fully Burdened

Overtime

Base

Non-Productive Hours

Hours

Base

Overtime

Total

Position Description

FTE Count

CBA or SCA?

(Yes/No)

Detention Officer? (Yes/No)

Company

Labor Rate

H&W

Retirement

Other Benefit 1

Other Benefit 2

Other Benefit 3

Other Charges

Total Benefits

FICA

FUTA

SUTA

Worker's Comp

Total Taxes

Fully Burdened Rate

OT Premium

OT Rate

Total

Holidays

Vacation

Sick

Training

Productive

Overtime

Total Billable Hours

Grand Total Billable Hours

Cost per FTE

Total Cost - Option Year 4

Long Distance Labor Costs

$ - 0

Long Distance Labor G&A

$ - 0

Long Distance Labor Profit

$ - 0

Long Distance Labor Grand Total

$ - 0

Total Billable Long Distance Labor Hours

Escalation

ERROR:#DIV/0!

Option to Extend Services (FAR 52.217-8)

Labor Price Buildup

Labor Rate

Annual Hours

Cost Basis

Base Rate

Burdening

Taxes

Fully Burdened

Overtime

Base

Non-Productive Hours

Hours

Base

Overtime

Total

Position Description

FTE Count

CBA or SCA?

(Yes/No)

Detention Officer? (Yes/No)

Company

Labor Rate

H&W

Retirement

Other Benefit 1

Other Benefit 2

Other Benefit 3

Other Charges

Total Benefits

FICA

FUTA

SUTA

Worker's Comp

Total Taxes

Fully Burdened Rate

OT Premium

OT Rate

Total

Holidays

Vacation

Sick

Training

Productive

Overtime

Total Billable Hours

Grand Total Billable Hours

Cost per FTE

Total Cost - Option to Extend Services

Long Distance Labor Costs	$ - 0
Long Distance Labor G&A	$ - 0
Long Distance Labor Profit	$ - 0
Long Distance Labor Grand Total	$ - 0
Total Billable Long Distance Labor Hours	0

CLIN X003- Station. Delay Hours

CLIN X003: Stationary and Delay Hours

Stationary and Delay Hours Breakdown

Definition: Stationary and Delay Hours include additional wait time or delay, caused through no fault by the contractor, outside of the included 1 hour start/stop/end wait period in CLINs X001, X001A/X001B and X002. Time is recognized on a quarter-hourly

basis. Do not include G&A or Profit. NOTE: Maximum annual requirement of 43,200 stationary and delay labor hours.

COMPLETION INSTRUCTIONS:

1. Enter the position description in Column B. (Transportation Officer, Supervisor, Project Manager, etc.).

inputted labor rate must not exceed the labor rate for the previous contract period. Annual escalations for labor rates are not permitted for these positions.

3. Enter the company that will employ the FTE in Column F. This can be a subcontractor.

for labor rates are not permitted for these positions.

6. In columns O through R, enter the relevant tax burden for each position type. Columns S and T will calculate based on the values entered.

9. In Column AC enter estimate of annual overtime hours by FTE.

Columns AD through AH will calculate based on the entered values above. Do not enter information into these fields.

Base Year

Labor Price Buildup

Labor Rate

Annual Hours

Cost Basis

Base Rate

Burdening

Taxes

Fully Burdened

Overtime

Base

Non-Productive Hours

Hours

Base

Overtime

Total

Position Description

FTE Count

CBA or SCA?

(Yes/No)

Detention Officer? (Yes/No)

Company

Labor Rate

H&W

Retirement

Other Benefit 1

Other Benefit 2

Other Benefit 3

Other Charges

Total Benefits

FICA

FUTA

SUTA

Worker's Comp

Total Taxes

Fully Burdened Rate

OT Premium

OT Rate

Total

Holidays

Vacation

Sick

Training

Productive

Overtime

Total Billable Hours

Grand Total Billable Hours

Cost per FTE

Total Cost - Base Year

(28,800 Hours)

																																	Stationary and Delay Hours Costs	$ - 0
																																	Stationary and Delay Hours G&A	$ - 0
																																	Stationary and Delay Hours Profit	$ - 0
																																	Stationary and Delay Hours Grand Total	$ - 0
																																	Total Billable Stationary and Delay Hours	0

This is the start of the file's text. The full file is on GovTribe.

File details come from the government source that posted it. Updated Dec 19, 2024.