47PG0121R0005 Section B.2 - Cost Breakout.xlsx

XLSX spreadsheet 86 KB Posted

Attached to
Sioux City Operations and Mechanical Maintenance Services
Solicitation number
47PG0121R0005
Issued by

View the file

Other files

File Type Posted
Amend 04 - 47PG0121R0005.pdf PDF
Amend 04 - Section B.1 - Price Sheets.xlsx XLSX spreadsheet
Section J.8.0.JPG JPG image
Amend 04 - Section M - M.12 Proposal Matrix.xlsx XLSX spreadsheet
Amend 03 - Section C.pdf PDF
Amend 03 - Section L.pdf PDF
8 - Exhibit 6A - Region 6 BAS Review Guideline Rev A - Appendices.pdf PDF
Amend 03 - Section B.1 - Price Sheets.xlsx XLSX spreadsheet
Amend 03 - Intro.pdf PDF
Amend 03 - Section M.pdf PDF
Amend 03 - 47PG0121R0005.pdf PDF
Amend 02 - 47PG0121R0005.pdf PDF
Amend 02 - B.2 Cost Breakout - REVISED.xlsx XLSX spreadsheet
Amend 01 - 47PG0121R0005.pdf PDF
47PG0121R0005 Section A - SF1449.pdf PDF
47PG0121R0005 Section J.pdf PDF
47PG0121R0005 Section F.pdf PDF
47PG0121R0005 Section B.1 - Price Sheets.xlsx XLSX spreadsheet
47PG0121R0005 Section I - Wage Determination.pdf PDF
47PG0121R0005 Section K.pdf PDF
47PG0121R0005 Section I.pdf PDF
47PG0121R0005 Section L.pdf PDF
47PG0121R0005 Section G.pdf PDF
47PG0121R0005 - Cover Pages.pdf PDF
47PG0121R0005 Section C.pdf PDF
47PG0121R0005 Section D.pdf PDF
47PG0121R0005 Section M.pdf PDF
47PG0121R0005 Section M - M.12 Proposal Matrix.xlsx XLSX spreadsheet
Show all 28

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

Instructions

Detailed Labor and Fringe

DETAILED LABOR AND FRINGE COST BREAKDOWN SEVICES
If a labor category is not applicable, please indicate by adding N/A to the "Total Hours" field.
**Eligible for escalation but not annual DOL wage increase.
Solicitation #47PG0121R0005Project Title:Sioux City O&MVendor:
FICA RateFUTA RateSUTA RateFUTA Wage ThresholdSUTA Wage ThrsholdWorker's Compensation Rate for CustodialWorker's Compensation Rate for Admin
Base YearNumber of EmployeesTotal HoursHourly Wage RateTotal LaborTotal FICATotal FUTATotal SUTATotal Workers CompHealth and Welfare RateTotal Health and WelfareBenefitsTotal FringeTotal Labor and FringeDescription of "Benefits"
A. Janitorial In-House (Onsite) Labor and Fringe
1. Janitor (11150)$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
2. Laborer Grounds Maintenance (11210)$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
3. Lead Worker$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
4. Onsite Supervisor(s)**$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
7. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
8. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
9. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
10. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
11. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
12. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
B. Administrative Labor and Fringe
1. Management**$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
2. Clerical / Admin Support$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
3. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
4. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
5. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Option INumber of EmployeesTotal HoursHourly Wage RateTotal LaborTotal FICATotal FUTATotal SUTATotal Workers CompHealth and Welfare RateTotal Health and WelfareBenefitsTotal FringeTotal Labor and FringeDescription of "Benefits"
A. Janitorial In-House (Onsite) Labor and Fringe
1. Janitor (11150)$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
2. Laborer Grounds Maintenance (11210)$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
3. Lead Worker$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
4. Onsite Supervisor(s)**$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
7. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
8. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
9. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
10. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
11. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
12. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
B. Administrative Labor and Fringe
1. Management**$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
2. Clerical / Admin Support$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
3. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
4. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
5. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Option IINumber of EmployeesTotal HoursHourly Wage RateTotal LaborTotal FICATotal FUTATotal SUTATotal Workers CompHealth and Welfare RateTotal Health and WelfareBenefitsTotal FringeTotal Labor and FringeDescription of "Benefits"
A. Janitorial In-House (Onsite) Labor and Fringe
1. Janitor (11150)$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
2. Laborer Grounds Maintenance (11210)$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
3. Lead Worker$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
4. Onsite Supervisor(s)**$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
7. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
8. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
9. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
10. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
11. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
12. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
B. Administrative Labor and Fringe
1. Management**$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
2. Clerical / Admin Support$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
3. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
4. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
5. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Option IIINumber of EmployeesTotal HoursHourly Wage RateTotal LaborTotal FICATotal FUTATotal SUTATotal Workers CompHealth and Welfare RateTotal Health and WelfareBenefitsTotal FringeTotal Labor and FringeDescription of "Benefits"
A. Janitorial In-House (Onsite) Labor and Fringe
1. Janitor (11150)$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
2. Laborer Grounds Maintenance (11210)$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
3. Lead Worker$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
4. Onsite Supervisor(s)**$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
7. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
8. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
9. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
10. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
11. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
12. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
B. Administrative Labor and Fringe
1. Management**$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
2. Clerical / Admin Support$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
3. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
4. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
5. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Option IVNumber of EmployeesTotal HoursHourly Wage RateTotal LaborTotal FICATotal FUTATotal SUTATotal Workers CompHealth and Welfare RateTotal Health and WelfareBenefitsTotal FringeTotal Labor and FringeDescription of "Benefits"
A. Janitorial In-House (Onsite) Labor and Fringe
1. Janitor (11150)$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
2. Laborer Grounds Maintenance (11210)$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
3. Lead Worker$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
4. Onsite Supervisor(s)**$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
7. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
8. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
9. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
10. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
11. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
12. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
B. Administrative Labor and Fringe
1. Management**$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
2. Clerical / Admin Support$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
3. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
4. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
5. Other$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00

Other Direct Costs

Other Direct Costs - Cost Breakdown
If a category is not applicable, please indicate by adding N/A.
Solicitation #47PG0121R0005Project Title:ERROR:#VALUE!Vendor:ERROR:#VALUE!
DescriptionBase YearOption IOption IIOption IIIOption IV
1. Expendables
Supplies
Paper Products
Other
Other
Other
Other
Other
Other
Total Expendables$0.00$0.00$0.00$0.00$0.00
2. Major Equipment
Total Major Equipment$0.00$0.00$0.00$0.00$0.00
3. Minor Equipment
Total Minor Equipment$0.00$0.00$0.00$0.00$0.00
4. Vehicle Operation
Total Vehicle Operation$0.00$0.00$0.00$0.00$0.00
5. Rental
Total Rental$0.00$0.00$0.00$0.00$0.00
6. Subcontracting
Window Washing
Blind Washing
Carpet Shampoo
Strip & Refinish
Trash Removal
Recycling Removal
Landscaping
Floor Mat Service
Snow Removal
Pest Management
Entrance and Plate Glass
Other
Other
Other
Total Subcontracting$0.00$0.00$0.00$0.00$0.00
7. Other
Total Other$0.00$0.00$0.00$0.00$0.00
Total Other Direct Costs$0.00$0.00$0.00$0.00$0.00

Aggregate

ANNUAL AGGREGATE TOAL - COST BREAKDOWN
Solicitation #47PG0121R0005Project Title:Vendor:0
Bidders are required to classify the cost per year of their bid for Janitorial Services as indicated below and defined in this contract’s specifications. This is not to be considered as an alternative bid! The following costs are required for the Government evaluation purposes only. The aggregate total of such costs must be the same as the respective dollar amounts in CLIN 0001 and the corresponding CLINs for the Option Period(s). If a category is not applicable, please indicate by adding N/A. **Eligible for escalation but not annual DOL wage increase
Aggregate Annual Total
Contract Period:Base YearOption IOption IIOption IIIOption IV
I. From CLIN 0001, 1001,2001, 3001, etc
A. Janitorial In-House (Onsite) Labor & Fringe
1. Janitor (11150)$0.00$0.00$0.00$0.00$0.00
2. Laborer Grounds Maintenance (11210)$0.00$0.00$0.00$0.00$0.00
3. Lead Worker$0.00$0.00$0.00$0.00$0.00
4. Onsite Supervisor(s)**$0.00$0.00$0.00$0.00$0.00
7. Other$0.00$0.00$0.00$0.00$0.00
8. Other$0.00$0.00$0.00$0.00$0.00
9. Other$0.00$0.00$0.00$0.00$0.00
10. Other$0.00$0.00$0.00$0.00$0.00
11. Other$0.00$0.00$0.00$0.00$0.00
12. Other$0.00$0.00$0.00$0.00$0.00
B. Administrative Costs Labor and Fringe
1. Management**$0.00$0.00$0.00$0.00$0.00
2. Clerical/Admin Support$0.00$0.00$0.00$0.00$0.00
3. Other$0.00$0.00$0.00$0.00$0.00
4. Other$0.00$0.00$0.00$0.00$0.00
5. Other$0.00$0.00$0.00$0.00$0.00
Total Labor and Fringe$0.00$0.00$0.00$0.00$0.00
C. Other Direct Costs
1. Expendables$0.00$0.00$0.00$0.00$0.00
2. Major Equipment$0.00$0.00$0.00$0.00$0.00
3. Minor Equipment$0.00$0.00$0.00$0.00$0.00
4. Vehicle Operation$0.00$0.00$0.00$0.00$0.00
5. Rental$0.00$0.00$0.00$0.00$0.00
6. Subcontracting$0.00$0.00$0.00$0.00$0.00
7. Other0$0.00$0.00$0.00$0.00$0.00
8. Other0$0.00$0.00$0.00$0.00$0.00
9. Other0$0.00$0.00$0.00$0.00$0.00
Total Other Direct Costs$0.00$0.00$0.00$0.00$0.00
Total A-C$0.00$0.00$0.00$0.00$0.00
I. Overhead%$0.00$0.00$0.00$0.00$0.00
J. G&A%$0.00$0.00$0.00$0.00$0.00
K. Profit%$0.00$0.00$0.00$0.00$0.00
Total PriceAnnual$0.00$0.00$0.00$0.00$0.00
Monthly$0.00$0.00$0.00$0.00$0.00

Labor & Fringe Totals

LABOR COST BREAKDOWN
Solicitation #47PG0121R0005Project Title:
LaborBase YearOption IOption IIOption IIIOption IVTotal All Options
A. O&M In-House (Onsite)
1. Janitor (11150)0.000.000.000.000.00$0.00
2. Laborer Grounds Maintenance (11210)0.000.000.000.000.00$0.00
3. Lead Worker0.000.000.000.000.00$0.00
4. Onsite Supervisor(s)**0.000.000.000.000.00$0.00
7. Other0.000.000.000.000.00$0.00
8. Other0.000.000.000.000.00$0.00
9. Other0.000.000.000.000.00$0.00
10. Other0.000.000.000.000.00$0.00
11. Other0.000.000.000.000.00$0.00
12. Other0.000.000.000.000.00$0.00
B. Administrative Costs
1. Management**0.000.000.000.000.00$0.00
2. Clerical / Admin Support0.000.000.000.000.00$0.00
3. Other0.000.000.000.000.00$0.00
4. Other0.000.000.000.000.00$0.00
5. Other0.000.000.000.000.00$0.00
Total Labor Cost$0.00$0.00$0.00$0.00$0.00$0.00
FRINGE COST BREAKDOWN
FringeBase YearOption IOption IIOption IIIOption IVTotal All Options
A. O&M In-House (Onsite)
1. Janitor (11150)0.000.000.000.000.00$0.00
2. Laborer Grounds Maintenance (11210)0.000.000.000.000.00$0.00
3. Lead Worker0.000.000.000.000.00$0.00
4. Onsite Supervisor(s)**0.000.000.000.000.00$0.00
7. Other0.000.000.000.000.00$0.00
8. Other0.000.000.000.000.00$0.00
9. Other0.000.000.000.000.00$0.00
10. Other0.000.000.000.000.00$0.00
11. Other0.000.000.000.000.00$0.00
12. Other0.000.000.000.000.00$0.00
B. Administrative Costs
1. Management**0.000.000.000.000.00$0.00
2. Clerical / Admin Support0.000.000.000.000.00$0.00
3. Other0.000.000.000.000.00$0.00
4. Other0.000.000.000.000.00$0.00
5. Other0.000.000.000.000.00$0.00
Total Labor Cost$0.00$0.00$0.00$0.00$0.00$0.00

Microsoft_Word_Document1.docx Price Sheets (Return the completed excel price sheets below with your Price Proposal)

Offerors are required to classify the cost of their proposal annually for Janitorial and Related Services as indicated in the supplemental pricing sheets and defined in this contract’s specifications. This is not to be considered as an alternative bid! The costs included on the price sheets are required for Government evaluation purposes only. The aggregate total of such costs must be the same as the respective dollar amounts in CLIN 0001 and the corresponding CLINs for the Option Period(s).

Some cells are purposefully locked and are not to be edited. With the exception of locked cells, the Price Sheet must be completed for all proposed costs and as thoroughly as possible.

SEE PRICE SHEETS ATTACHMENT TO SOLICITATION

INSTRUCTIONS FOR COMPLETION OF PRICE SHEETS

1. Instructions Tab (READ FIRST)

a. All tabs that are highlighted yellow can be edited for the offeror to add data (dollars, percentages or text)

b. Cells highlighted grey or white are locked and aren’t editable.

c. For ease of completion, it is recommended that you progress through the tabs in order from left to right.

d. Some data entered such as solicitation number, project title and vendor name will carry forward to the supplemental tabs.

2. Detailed Labor and Fringe Tab

a. The Janitorial In-House (Onsite) Labor & Fringe and Administrative Labor & Fringe cells allow for offerors to add additional labor categories, as needed in the base year. If completed, those categories will auto populate in each of the option periods.

a. For positions identified as “Other”, enter the title of the position and the applicable Department of Labor Wage Determination Labor Classification Number (see current positions for examples).

b. Enter information in the appropriate cells for FICA Rate, FUTA Rate, SUTA Rate, Worker’s Compensation Rate for Custodial/Grounds, and Worker’s Compensation Rate for Admin. All amounts entered must be listed as percentages (%). Once these cells are filled in, they will apply for all Option years automatically.

c. Enter information in the appropriate cells for FUTA Wage Threshold and SUTA Wage Threshold. This information must be listed as dollars ($). Once these cells are filled in, they will apply for all Option years automatically.

d. For each position enter the number of employees (#), total hours (#), wage rate ($), health and welfare rate ($), and benefits ($).

a. Total Hours should represent all productive (working) hours, all vacation hours, all sick hours, and all holiday hours. Hours per employee should not exceed 2080 hours.

b. Any benefits amount should be entered as the total for all employees. If an amount is entered into this field a brief description of the benefits must be entered in the appropriate column.

3. Other Direct Costs Tab

a. Enter any additional information in the appropriate cells for supplies, major equipment, minor equipment, vehicle operation, rental, subcontracting, and other at is not listed. Enter the associated dollar values ($) for those categories for the base and all option periods. The total other direct costs calculated in the last row will carry forward to the aggregate spreadsheet tab.

4. Aggregate Tab

a. The aggregate tab is based on annual values.

b. In these worksheets enter information into the appropriate cells that are highlighted yellow. Items that are highlighted grey can’t be edited, and they are pre-populated based on the information entered in previous tabs.

c. Overhead, G&A, and Profit – Enter the percentages (%) associated with these categories. The total amounts for each option period will auto-populate based on the subtotal in row 36.

d. The annual and monthly price will be auto-calculated based on the information entered above. Ensure that those totals are equivalent to the prices submitted on the CLIN pricing sheet(s) for the standard base services.

5. The Labor & Fringe Tab are for Government Use Only. Those tabs auto-populate based on information the offerors enter on the detailed labor and fringe tab.

image1.emf

File details come from the government source that posted it. Updated .