Attachment_Jb1_ISRDS-3_Cost_Price_Template_Workbook.xlsx
XLSX spreadsheet 296 KB Posted
- Solicitation number
- 80ARC018R0012
About this file
ISRDS-3 Cost/Price Workbook
View the file
Other files
Show all 45
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
Exhibit 1 Proposing Entity: _________________________________________
SUMMARY OF PROPOSED PRICE
| CLIN | Description | Estimated Cost | Fixed Fee | Total Cost/Price |
| 0001 | Phase-in (from Exhibit 15) | N/A | N/A | $0 |
| BASE PERIOD | ||||
| 0002 | ISRDS-3 Core Management Requirement (from Exhibit 2) | N/A | N/A | $0 |
| 0003 | ISRDS-3 Core Technical (from Exhibit 3) | $0 | $0 | $0 |
| 0004 | ISRDS-3 IDIQ CPFF Task Orders (from Exhibit 4) | $4,867,500 | $0 | $4,867,500 |
| OPTION PERIOD 1 | ||||
| 0006 | ISRDS-3 Core Management Requirement (from Exhibit 2) | N/A | N/A | $0 |
| 0007 | ISRDS-3 Core Technical (from Exhibit 3) | $0 | $0 | $0 |
| 0008 | ISRDS-3 IDIQ CPFF Task Orders (from Exhibit 4) | $4,867,500 | $0 | $4,867,500 |
| OPTION PERIOD 2 | ||||
| 0010 | ISRDS-3 Core Management Requirement (from Exhibit 2) | N/A | N/A | $0 |
| 0011 | ISRDS-3 Core Technical (from Exhibit 3) | $0 | $0 | $0 |
| 0012 | ISRDS-3 IDIQ CPFF Task Orders (from Exhibit 4) | $4,867,500 | $0 | $4,867,500 |
| OPTION PERIOD 3 | ||||
| 0014 | ISRDS-3 Core Management Requirement (from Exhibit 2) | N/A | N/A | $0 |
| 0015 | ISRDS-3 Core Technical (from Exhibit 3) | $0 | $0 | $0 |
| 0016 | ISRDS-3 IDIQ CPFF Task Orders (from Exhibit 4) | $4,867,500 | $0 | $4,867,500 |
| Total Evaluated Price for Selection Purposes* | $19,470,000 |
* A cost/price evaluation will be conducted in accordance with FAR 15.305(a)(1) and NFS 1815.305(a)(1)(B).
80ARC018R0012 Attachment J(b)1&K000000 Exhibit 1
Exhibit 2 Summary of Elements of Price - ISRDS-3 FFP Core Management Requirement (Required of Prime Offeror only)
Proposing Entity: _________________________________________
BASE PERIOD OPTION PERIOD 1 OPTION PERIOD 2 OPTION PERIOD 3 Grand Total
| Contract Year 1 | Contract Year 2 | Contract Year 3 | Contract Year 4 | Contract Year 5 | Contract Year 6 | Contract Year 7 | Contract Year 8 | All Years | |
| Productive Labor Hours | |||||||||
| Prime | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Subcontractor #1 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Subcontractor #2 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Total Productive Labor Hours | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Direct Labor Costs (Prime only) | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Fringe Benefits on Prime Labor | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Overhead on Prime Labor | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Subcontractor Total Cost and Fee: | |||||||||
| Subcontractor #1 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Subcontractor #2 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Other Direct Costs | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Material and/or Subcontract Handling | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Subtotal | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| G&A Expense | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Total Estimated Costs | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Facilities Capital Cost of Money | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Profit | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Total Firm Fixed Price | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
80ARC018R0012 J(b) Attachment 1 Exhibit 2
Page &P of &N
Exhibit 3 Summary of Elements of Cost - ISRDS-3 Core Technical (Prime Offeror)
Proposing Entity: _________________________________________
BASE PERIOD OPTION PERIOD 1 OPTION PERIOD 2 OPTION PERIOD 3 Grand Total
| Contract Year 1 | Contract Year 2 | Contract Year 3 | Contract Year 4 | Contract Year 5 | Contract Year 6 | Contract Year 7 | Contract Year 8 | All Years | |
| Productive Labor Hours | |||||||||
| Prime | 99,840 | 109,824 | 120,806 | 132,887 | 146,176 | 160,793 | 176,873 | 194,560 | 1,141,759 |
| Subcontractor #1 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Subcontractor #2 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Total Productive Labor Hours | 99,840 | 109,824 | 120,806 | 132,887 | 146,176 | 160,793 | 176,873 | 194,560 | 1,141,759 |
| Direct Labor Costs (Prime only) | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Fringe Benefits on Prime Labor | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Overhead on Prime Labor | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Subcontractor Total Cost and Fee: | |||||||||
| Subcontractor #1 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Subcontractor #2 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Other Direct Costs | - 0 | - 0 | - 0 | ||||||
| Material and/or Subcontract Handling | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Subtotal | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| G&A Expense | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Total Estimated Costs | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Facilities Capital Cost of Money | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Fixed Fee | - 0 | ||||||||
| Total Cost Plus Fixed Fee | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
80ARC018R0012 J(b) Attachment 1 Exhibit 3
Page &P of &N
Exhibit 3a Summary of Elements of Cost - ISRDS-3 Core Technical (Major Subcontractors)
Proposing Entity: _________________________________________
BASE PERIOD OPTION PERIOD 1 OPTION PERIOD 2 OPTION PERIOD 3 Grand Total
Contract Year 1 Contract Year 2 Contract Year 3 Contract Year 4 Contract Year 5 Contract Year 6 Contract Year 7 Contract Year 8 All Years
Productive Labor Hours - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
| Direct Labor Costs | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Fringe Benefits | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Overhead | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Other Direct Costs | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Material and/or Subcontract Handling | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Subtotal | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| G&A Expense | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Total Estimated Costs | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Facilities Capital Cost of Money | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Fee or Profit | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Total Cost and Fee/Profit | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
80ARC018R0012 J(b) Attachment 1 Exhibit 3a
Page &P of &N
Exhibit 4 Summary of Elements of Cost - ISRDS-3 IDIQ CPFF Task Orders (Prime Offeror)
Proposing Entity: _________________________________________
BASE PERIOD OPTION PERIOD 1 OPTION PERIOD 2 OPTION PERIOD 3 Grand Total
| Contract Year 1 | Contract Year 2 | Contract Year 3 | Contract Year 4 | Contract Year 5 | Contract Year 6 | Contract Year 7 | Contract Year 8 | All Years | |
| Productive Labor Hours | |||||||||
| Prime | 62,180 | 68,640 | 75,504 | 83,054 | 91,360 | 100,496 | 110,545 | 121,600 | 713,379 |
| Subcontractor #1 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Subcontractor #2 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Total Productive Labor Hours | 62,180 | 68,640 | 75,504 | 83,054 | 91,360 | 100,496 | 110,545 | 121,600 | 713,379 |
| Direct Labor Costs (Prime only) | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Fringe Benefits on Prime Labor | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Overhead on Prime Labor | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Subcontractor Total Cost and Fee: | |||||||||
| Subcontractor #1 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Subcontractor #2 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Other Direct Costs | 2,433,750 | 2,433,750 | 2,433,750 | 2,433,750 | 2,433,750 | 2,433,750 | 2,433,750 | 2,433,750 | 19,470,000 |
| Material and/or Subcontract Handling | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Subtotal | 2,433,750 | 2,433,750 | 2,433,750 | 2,433,750 | 2,433,750 | 2,433,750 | 2,433,750 | 2,433,750 | 19,470,000 |
| G&A Expense | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Total Estimated Costs | 2,433,750 | 2,433,750 | 2,433,750 | 2,433,750 | 2,433,750 | 2,433,750 | 2,433,750 | 2,433,750 | 19,470,000 |
| Facilities Capital Cost of Money | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Fixed Fee | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Total Cost Plus Fixed Fee | $ 2,433,750 | $ 2,433,750 | $ 2,433,750 | $ 2,433,750 | $ 2,433,750 | $ 2,433,750 | $ 2,433,750 | $ 2,433,750 | $ 19,470,000 |
80ARC018R0012 J(b) Attachment 1 Exhibit 4
Page &P of &N
Exhibit 4a Summary of Elements of Cost - ISRDS-3 IDIQ CPFF Task Orders (Major Subcontractor)
Proposing Entity: _________________________________________
BASE PERIOD OPTION PERIOD 1 OPTION PERIOD 2 OPTION PERIOD 3 Grand Total
Contract Year 1 Contract Year 2 Contract Year 3 Contract Year 4 Contract Year 5 Contract Year 6 Contract Year 7 Contract Year 8 All Years
Productive Labor Hours - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0
| Direct Labor Costs | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Fringe Benefits | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Overhead | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Other Direct Costs | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Material and/or Subcontract Handling | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Subtotal | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| G&A Expense | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Total Estimated Costs | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Facilities Capital Cost of Money | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Fee or Profit | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 | - 0 |
| Total Cost and Fee/Profit | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
80ARC018R0012 J(b) Attachment 1 Exhibit 4a
Page &P of &N
Exhibit 5 Summary of Proposed Direct Labor Rates
| [ ] Prime Contractor: |
| [ ] Major Subcontractor: |
Contract Year (CY) 1 Base Period Proposed Labor Rate
| LABOR CATEGORY | |||||||||||
| Proposed Direct Labor Rates | |||||||||||
| NASA Standard Labor Category | Offeror's Category | CY2 | CY3 | CY4 | CY5 | CY6 | CY7 | CY8 | Source | Staffing | |
| Example: | |||||||||||
| Proposed Escalation Percentage (%) | 2.9% | 3.0% | 3.0% | 3.0% | 2.9% | 2.9% | 2.9% | Actual | Incumbent | ||
| Salary Survey | Offeror's employee | ||||||||||
| Senior Software Engineer V | Engineer V | $52.00 | $53.51 | $55.12 | $56.77 | $58.47 | $60.17 | $61.91 | $63.71 | DOL2005-2516 | New hire |
Proposed Escalation Percentage (%)
| Core Management | |||||||
| No input required in this space | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| ARC Core Technical & IDIQ | ||||||||
| Senior Technical Writer | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Systems Analyst II | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Systems Analyst III | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Senior Systems Analyst IV | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Senior Systems Analyst V | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Systems Integrator II | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Systems Integrator III | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Senior Systems Integrator IV | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Senior Systems Integrator V | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| System Engineer I | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| System Engineer II | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| System Engineer III | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Senior System Engineer IV | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Senior System Engineer V | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Research Engineer I | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Research Engineer II | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Research Engineer III | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Senior Research Engineer IV | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Senior Research Engineer V | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Software Engineer I | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Software Engineer II | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Software Engineer III | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Senior Software Engineer IV | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Senior Software Engineer V | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Computer Scientist III | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Senior Computer Scientist IV | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Senior Computer Scientist V | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Physicist II | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Physicist III | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Senior Physicist IV | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Senior Physicist V | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Other, non-SLC Labor Categories: | ||||||||
| $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||
| $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||
| $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||
| $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||
| $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||
| $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||
| Offeror shall remove examples when submitting its proposal. | ||||||||
| The example is provided to demonstrate formatting and how the data is to be submitted. The data in the example is not real and should not be interpreted as such. |
80ARC018R0012 J(b) Attachment 1 Exhibit 5
Exhibit 6
RESERVED
80ARC018R0012 J(b) Attachment 1 Exhibit 6
Exhibit 7
| [ ] Prime Contractor: |
| [ ] Major Subcontractor: |
DIRECT LABOR COST SUMMARY - ISRDS-3 CORE MANAGEMENT REQUIREMENT
| Labor Category | Base Period Contract Year 1 | Base Period Contract Year 2 | Option Period 1 Contract Year 3 | Option Period 1 Contract Year 4 | ||||||||
| Total Labor Hours | Labor Rate | Total Labor Cost | Total Labor Hours | Labor Rate | Total Labor Cost | Total Labor Hours | Labor Rate | Total Labor Cost | Total Labor Hours | Labor Rate | Total Labor Cost | |
| 0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | ||||
| 0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | ||||
| 0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | ||||
| 0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | ||||
| 0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | ||||
| 0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | ||||
| 0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | ||||
| 0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | ||||
| 0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | ||||
| 0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | ||||
| 0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | ||||
| Total Labor Hours and Costs | - 0 | $0 | - 0 | $0 | - 0 | $0 | - 0 | $0 |
DIRECT LABOR COST SUMMARY - ISRDS-3 CORE MANAGEMENT REQUIREMENT
| Labor Category | Option Period 2 Contract Year 5 | Option Period 2 Contract Year 6 | Option Period 3 Contract Year 7 | Option Period 3 Contract Year 8 | ||||||||
| Total Labor Hours | Labor Rate | Total Labor Cost | Total Labor Hours | Labor Rate | Total Labor Cost | Total Labor Hours | Labor Rate | Total Labor Cost | Total Labor Hours | Labor Rate | Total Labor Cost | |
| 0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | ||||
| 0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | ||||
| 0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | ||||
| 0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | ||||
| 0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | ||||
| 0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | ||||
| 0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | ||||
| 0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | ||||
| 0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | ||||
| 0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | ||||
| 0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | $0.00 | $0 | ||||
| Total Labor Hours and Costs | - 0 | $0 | - 0 | $0 | - 0 | $0 | - 0 | $0 |
80ARC018R0012 J(b) Attachment 1 Exhibit 7
Page &P of &N
Exhibit 8
| [ ] Prime Contractor: |
| [ ] Major Subcontractor: |
DIRECT LABOR COST SUMMARY - ISRDS-3 CORE TECHNICAL
| Labor Category | Base Period Contract Year 1 | Base Period Contract Year 2 | Option Period 1 Contract Year 3 | Option Period 1 Contract Year 4 | ||||||||
| Total Labor Hours | Labor Rate | Total Labor Cost | Total Labor Hours | Labor Rate | Total Labor Cost | Total Labor Hours | Labor Rate | Total Labor Cost | Total Labor Hours | Labor Rate | Total Labor Cost | |
| Senior Technical Writer | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Systems Analyst II | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Systems Analyst III | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 3,720 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| Senior Systems Analyst IV | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 3,720 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| Senior Systems Analyst V | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| Systems Integrator II | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Systems Integrator III | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 3,720 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| Senior Systems Integrator IV | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| Senior Systems Integrator V | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| System Engineer I | 3,120 | $0.00 | $0 | 3,804 | $0.00 | $0 | 3,804 | $0.00 | $0 | 3,804 | $0.00 | $0 |
| System Engineer II | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| System Engineer III | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Senior System Engineer IV | 1,860 | $0.00 | $0 | 3,720 | $0.00 | $0 | 5,402 | $0.00 | $0 | 5,402 | $0.00 | $0 |
| Senior System Engineer V | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| Research Engineer I | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| Research Engineer II | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 |
| Research Engineer III | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| Senior Research Engineer IV | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Senior Research Engineer V | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 |
| Software Engineer I | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| Software Engineer II | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 2,781 | $0.00 | $0 |
| Software Engineer III | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Senior Software Engineer IV | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| Senior Software Engineer V | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| Computer Scientist III | 1,860 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| Senior Computer Scientist IV | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 |
| Senior Computer Scientist V | 7,440 | $0.00 | $0 | 11,160 | $0.00 | $0 | 11,160 | $0.00 | $0 | 11,160 | $0.00 | $0 |
| Physicist II | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| Physicist III | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Senior Physicist IV | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| Senior Physicist V | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Total Labor Hours and Costs | 99,840 | $0 | 109,824 | $0 | 120,806 | $0 | 132,887 | $0 |
DIRECT LABOR COST SUMMARY - ISRDS-3 CORE TECHNICAL
| Labor Category | Option Period 2 Contract Year 5 | Option Period 2 Contract Year 6 | Option Period 3 Contract Year 7 | Option Period 3 Contract Year 8 | ||||||||
| Total Labor Hours | Labor Rate | Total Labor Cost | Total Labor Hours | Labor Rate | Total Labor Cost | Total Labor Hours | Labor Rate | Total Labor Cost | Total Labor Hours | Labor Rate | Total Labor Cost | |
| Senior Technical Writer | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Systems Analyst II | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Systems Analyst III | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| Senior Systems Analyst IV | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 |
| Senior Systems Analyst V | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| Systems Integrator II | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Systems Integrator III | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| Senior Systems Integrator IV | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| Senior Systems Integrator V | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| System Engineer I | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| System Engineer II | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| System Engineer III | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Senior System Engineer IV | 5,402 | $0.00 | $0 | 5,402 | $0.00 | $0 | 7,440 | $0.00 | $0 | 11,160 | $0.00 | $0 |
| Senior System Engineer V | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| Research Engineer I | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Research Engineer II | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 |
| Research Engineer III | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| Senior Research Engineer IV | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 11,160 | $0.00 | $0 |
| Senior Research Engineer V | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 | 9,300 | $0.00 | $0 |
| Software Engineer I | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 |
| Software Engineer II | 4,994 | $0.00 | $0 | 4,994 | $0.00 | $0 | 4,994 | $0.00 | $0 | 4,994 | $0.00 | $0 |
| Software Engineer III | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Senior Software Engineer IV | 1,860 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 9,300 | $0.00 | $0 |
| Senior Software Engineer V | 1,860 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| Computer Scientist III | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| Senior Computer Scientist IV | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 | 8,387 | $0.00 | $0 |
| Senior Computer Scientist V | 11,160 | $0.00 | $0 | 16,740 | $0.00 | $0 | 16,740 | $0.00 | $0 | 16,740 | $0.00 | $0 |
| Physicist II | 1,860 | $0.00 | $0 | 3,457 | $0.00 | $0 | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 |
| Physicist III | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 4,479 | $0.00 | $0 | 4,479 | $0.00 | $0 |
| Senior Physicist IV | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Senior Physicist V | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Total Labor Hours and Costs | 146,176 | $0 | 160,793 | $0 | 176,873 | $0 | 194,560 | $0 |
80ARC018R0012 J(b) Attachment 1 Exhibit 8
Page &P of &N
Exhibit 9
| [ ] Prime Contractor: |
| [ ] Major Subcontractor: |
DIRECT LABOR COST SUMMARY - ISRDS-3 IDIQ CPFF TASK ORDERS
| Labor Category | Base Period Contract Year 1 | Base Period Contract Year 2 | Option Period 1 Contract Year 3 | Option Period 1 Contract Year 4 | ||||||||
| Total Labor Hours | Labor Rate | Total Labor Cost | Total Labor Hours | Labor Rate | Total Labor Cost | Total Labor Hours | Labor Rate | Total Labor Cost | Total Labor Hours | Labor Rate | Total Labor Cost | |
| Senior Technical Writer | - 0 | $0.00 | $0 | - 0 | $0.00 | $0 | - 0 | $0.00 | $0 | - 0 | $0.00 | $0 |
| Systems Analyst II | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| Systems Analyst III | 1,860 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Senior Systems Analyst IV | 1,860 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| Senior Systems Analyst V | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Systems Integrator II | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| Systems Integrator III | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| Senior Systems Integrator IV | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| Senior Systems Integrator V | 1,860 | $0.00 | $0 | 2,740 | $0.00 | $0 | 2,740 | $0.00 | $0 | 2,740 | $0.00 | $0 |
| System Engineer I | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| System Engineer II | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| System Engineer III | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| Senior System Engineer IV | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| Senior System Engineer V | - 0 | $0.00 | $0 | - 0 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| Research Engineer I | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| Research Engineer II | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Research Engineer III | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Senior Research Engineer IV | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| Senior Research Engineer V | 2,660 | $0.00 | $0 | 2,660 | $0.00 | $0 | 3,944 | $0.00 | $0 | 3,944 | $0.00 | $0 |
| Software Engineer I | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| Software Engineer II | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| Software Engineer III | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Senior Software Engineer IV | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| Senior Software Engineer V | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| Computer Scientist III | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| Senior Computer Scientist IV | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 |
| Senior Computer Scientist V | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Physicist II | - 0 | $0.00 | $0 | - 0 | $0.00 | $0 | - 0 | $0.00 | $0 | 1,970 | $0.00 | $0 |
| Physicist III | - 0 | $0.00 | $0 | - 0 | $0.00 | $0 | - 0 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| Senior Physicist IV | - 0 | $0.00 | $0 | - 0 | $0.00 | $0 | - 0 | $0.00 | $0 | - 0 | $0.00 | $0 |
| Senior Physicist V | - 0 | $0.00 | $0 | - 0 | $0.00 | $0 | - 0 | $0.00 | $0 | - 0 | $0.00 | $0 |
| Total Labor Hours and Costs | 62,180 | $0 | 68,640 | $0 | 75,504 | $0 | 83,054 | $0 |
DIRECT LABOR COST SUMMARY - ISRDS-3 IDIQ CPFF TASK ORDERS
| Labor Category | Option Period 2 Contract Year 5 | Option Period 2 Contract Year 6 | Option Period 3 Contract Year 7 | Option Period 3 Contract Year 8 | ||||||||
| Total Labor Hours | Labor Rate | Total Labor Cost | Total Labor Hours | Labor Rate | Total Labor Cost | Total Labor Hours | Labor Rate | Total Labor Cost | Total Labor Hours | Labor Rate | Total Labor Cost | |
| Senior Technical Writer | - 0 | $0.00 | $0 | - 0 | $0.00 | $0 | - 0 | $0.00 | $0 | - 0 | $0.00 | $0 |
| Systems Analyst II | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Systems Analyst III | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| Senior Systems Analyst IV | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| Senior Systems Analyst V | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Systems Integrator II | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| Systems Integrator III | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Senior Systems Integrator IV | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| Senior Systems Integrator V | 2,740 | $0.00 | $0 | 2,740 | $0.00 | $0 | 2,740 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| System Engineer I | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| System Engineer II | 1,860 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| System Engineer III | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 9,300 | $0.00 | $0 |
| Senior System Engineer IV | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 |
| Senior System Engineer V | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Research Engineer I | 2,726 | $0.00 | $0 | 2,726 | $0.00 | $0 | 2,726 | $0.00 | $0 | 2,726 | $0.00 | $0 |
| Research Engineer II | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Research Engineer III | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Senior Research Engineer IV | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 2,635 | $0.00 | $0 |
| Senior Research Engineer V | 3,944 | $0.00 | $0 | 3,944 | $0.00 | $0 | 3,944 | $0.00 | $0 | 3,944 | $0.00 | $0 |
| Software Engineer I | 1,860 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Software Engineer II | 1,860 | $0.00 | $0 | 5,440 | $0.00 | $0 | 5,440 | $0.00 | $0 | 5,440 | $0.00 | $0 |
| Software Engineer III | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Senior Software Engineer IV | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| Senior Software Engineer V | 1,860 | $0.00 | $0 | 3,696 | $0.00 | $0 | 4,445 | $0.00 | $0 | 4,445 | $0.00 | $0 |
| Computer Scientist III | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 | 1,860 | $0.00 | $0 |
| Senior Computer Scientist IV | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 | 7,440 | $0.00 | $0 |
| Senior Computer Scientist V | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 | 3,720 | $0.00 | $0 |
| Physicist II | 1,970 | $0.00 | $0 | 1,970 | $0.00 | $0 | 1,970 | $0.00 | $0 | 1,970 | $0.00 | $0 |
| Physicist III | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 | 5,580 | $0.00 | $0 |
| Senior Physicist IV | - 0 | $0.00 | $0 | - 0 | $0.00 | $0 | - 0 | $0.00 | $0 | - 0 | $0.00 | $0 |
| Senior Physicist V | - 0 | $0.00 | $0 | - 0 | $0.00 | $0 | - 0 | $0.00 | $0 | - 0 | $0.00 | $0 |
| Total Labor Hours and Costs | 91,360 | $0 | 100,496 | $0 | 110,545 | $0 | 121,600 | $0 |
80ARC018R0012 J(b) Attachment 1 Exhibit 9
Page &P of &N
Exhibit 10 Summary of Indirect Cost Rates
| [ ] Prime Contractor: __________________________________ |
| [ ] Major Subcontractor: __________________________________ |
| Fringe Benefits* | Overhead** | G&A | |
| Example: | |||
| Portion of Contractor FY 16 From: _11/1/16_ to _4/30/17_ | 46.00% | 75.00% | 25.00% |
| Portion of Contractor FY 17 From: _5/1/17_ to _10/31/17 | 44.00% | 80.00% | 26.00% |
| Base Period Weighted Average | 45.00% | 77.50% | 25.50% |
| Phase-in Period: |
| Contractor FY Ending: ____________ |
| Base Period; Contract Year 1: |
| Portion of Contractor FY __ From: ________ to ________ |
| Portion of Contractor FY __ From: ________ to ________ |
| Base Period Average |
| Base Period; Contract Year 2: |
| Portion of Contractor FY __ From: ________ to ________ |
| Portion of Contractor FY __ From: ________ to ________ |
| Base Period Average |
| Option Period 1; Contract Year 3: |
| Portion of Contractor FY __ From: ________ to ________ |
| Portion of Contractor FY __ From: ________ to ________ |
| Option Period 1 Average |
| Option Period 1; Contract Year 4: |
| Portion of Contractor FY __ From: ________ to ________ |
| Portion of Contractor FY __ From: ________ to ________ |
| Option Period 1 Average |
| Option Period 2; Contract Year 5: |
| Portion of Contractor FY __ From: ________ to ________ |
| Portion of Contractor FY __ From: ________ to ________ |
| Option Period 2 Average |
| Option Period 2; Contract Year 6: |
| Portion of Contractor FY __ From: ________ to ________ |
| Portion of Contractor FY __ From: ________ to ________ |
| Option Period 2 Average |
| Option Period 3; Contract Year 7: |
| Portion of Contractor FY __ From: ________ to ________ |
| Portion of Contractor FY __ From: ________ to ________ |
| Option Period 3 Average |
| Option Period 3; Contract Year 8: |
| Portion of Contractor FY __ From: ________ to ________ |
| Portion of Contractor FY __ From: ________ to ________ |
| Option Period 3 Average |
| * Disregard if it is your normal accounting practice to include fringe benefits with overhead. |
| ** If you plan to propose more than one overhead rate (e.g., Contractor Site OH and Customer Site OH), modify this |
| exhibit by adding the necessary number of columns to display all proposed overhead rates. |
| Offeror shall remove examples when submitting its proposal. |
| The example is provided to demonstrate formatting and how the data is to be submitted. The data in the example is not real and should not be interpreted as such. |
80ARC018R0012 J(b) Attachment 2 Exhibit 10
Page &P of &N
Exhibit 11 Overhead and/or Fringe Benefits (Composition of Burden Pool)
| [ ] Prime Contractor: __________________________________ | |
| [ ] Major Subcontractor: _________________________________ | Overhead or Service Center Pool* = ___________________ |
| Base of Application = __________________________ |
* Specify Type of Overhead Burden: Fringe Benefits, Labor, Onsite, Offsite, Engineering, Procurement, Service Center(s), etc.
OFFEROR'S FISCAL YEAR BEGINS ____________ AND ENDS ____________.
| Actual | Forecast | ||||||||||
| Prior Year 3 | Prior Year 2 | Prior Year 1 | |||||||||
| Cost Elements within | Contractor | Contractor | Contractor | Contractor | Contractor | Contractor | Contractor | Contractor | Contractor | Contractor | Contractor |
| the Overhead Burden Pool | Fiscal Year | Fiscal Year | Fiscal Year | Fiscal Year | Fiscal Year | Fiscal Year | Fiscal Year | Fiscal Year | Fiscal Year | Fiscal Year | Fiscal Year |
| 20xx | 20xx | 20xx | 20xx | 20xx | 20xx | 20xx | 20xx | 20xx | 20xx | 20xx |
| Payroll Taxes |
| FICA (Social Security) |
| HIT (Medicare) |
| FUI (Federal Unemployment) |
| SUI (State Unemployment) |
| WC (Workers Comp) |
| Fringes: |
| Retirement |
| Health/Life Insurance |
| Paid Leave |
| Other |
| Other (Identify) |
| Facilities |
| Depreciation |
| Total Overhead Expenses | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Application Base ($) | |||||||||||
| Contractor FY Rate (%) | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! |
80ARC018R0012 J(b) Attachment 1 Exhibit 11
Page &P of &N
Exhibit 12 General and Administrative Expense (G&A)
| [ ] Prime Contractor: __________________________________ | |
| [ ] Major Subcontractor: _________________________________ | Base of Application = __________________________ |
OFFEROR'S FISCAL YEAR BEGINS ____________ AND ENDS ____________.
| Actual | Forecast | ||||||||||
| Prior Year 3 | Prior Year 2 | Prior Year 1 | |||||||||
| Cost Elements within | Contractor | Contractor | Contractor | Contractor | Contractor | Contractor | Contractor | Contractor | Contractor | Contractor | Contractor |
| the Overhead Burden Pool | Fiscal Year | Fiscal Year | Fiscal Year | Fiscal Year | Fiscal Year | Fiscal Year | Fiscal Year | Fiscal Year | Fiscal Year | Fiscal Year | Fiscal Year |
| 20xx | 20xx | 20xx | 20xx | 20xx | 20xx | 20xx | 20xx | 20xx | 20xx | 20xx |
Labor: (Identify)
Labor Related Cost: (Taxes & Fringes Etc.)
| B&P |
| IR&D |
| Corporate Allocations: |
| Other (Specify): |
| Facilities |
| Depreciation |
| Total G&A Expenses | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Distribution Base Dollars: | |||||||||||
| Existing Business Base | |||||||||||
| This Contract Base | |||||||||||
| Forecasted Business Base | |||||||||||
| Total Distribution Base $ | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Calculated G&A Rates (%) | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! | ERROR:#DIV/0! |
80ARC018R0012 J(b) Attachment 1 Exhibit 12
Page &P of &N
Exhibit 13 Prime Contractor:
MINOR SUBCONTRACTORS
| Minor Subcontractor | NASA Standard Labor Category | Base Period | Option Period 1 | Option Period 2 | Option Period 3 | ||||||||||||||||||||
| Contract Year 1 | Contract Year 2 | Contract Year 3 | Contract Year 4 | Contract Year 5 | Contract Year 6 | Contract Year 7 | Contract Year 8 | ||||||||||||||||||
| Hours | SFBR | Total | Hours | SFBR | Total | Hours | SFBR | Total | Hours | SFBR | Total | Hours | SFBR | Total | Hours | SFBR | Total | Hours | SFBR | Total | Hours | SFBR | Total | ||
| Examples: | |||||||||||||||||||||||||
| XYZ Company | Engineer 3 | 1,395 | $85.00 | $118,575 | 1,395 | $87.55 | $120,947 | 1,395 | $90.18 | $123,365 | 1,395 | $92.89 | $125,833 | 1,395 | $92.89 | $125,833 | 1,395 | $92.89 | $125,833 | 1,395 | $92.89 | $125,833 | 1,395 | $92.89 | $125,833 |
| Technician 2 | 1,395 | $56.00 | $78,120 | 1,395 | $57.68 | $79,682 | 1,395 | $59.41 | $81,276 | 1,395 | $61.19 | $82,902 | 1,395 | $61.19 | $82,902 | 1,395 | $61.19 | $82,902 | 1,395 | $61.19 | $82,902 | 1,395 | $61.19 | $82,902 | |
| Safety Manager | 930 | $79.00 | $73,470 | 450 | $81.37 | $36,261 | - 0 | $83.81 | $0 | - 0 | $86.32 | $0 | - 0 | $86.32 | $0 | - 0 | $86.32 | $0 | - 0 | $86.32 | $0 | - 0 | $86.32 | $0 | |
| Technician 3 | 3,720 | $58.00 | $215,760 | 1,500 | $59.74 | $88,740 | - 0 | $61.53 | $0 | - 0 | $63.38 | $0 | - 0 | $63.38 | $0 | - 0 | $63.38 | $0 | - 0 | $63.38 | $0 | - 0 | $63.38 | $0 | |
| Total XYZ: | 7,440 | $485,925 | 4,740 | $325,630 | 2,790 | $204,641 | 2,790 | $208,734 | 2,790 | $208,734 | 2,790 | $208,734 | 2,790 | $208,734 | 2,790 | $208,734 |
| ABC Tool & Die | Engineer 1 | 1,860 | $44.00 | $81,840 | 1,860 | $45.32 | $84,295 | 1,860 | $46.68 | $86,825 | 1,860 | $48.08 | $89,429 | 1,860 | $48.08 | $89,429 | 1,860 | $48.08 | $89,429 | 1,860 | $48.08 | $89,429 | 1,860 | $48.08 | $89,429 |
| Technician 3 | 3,720 | $62.00 | $230,640 | 1,395 | $63.86 | $89,085 | - 0 | $65.78 | $0 | - 0 | $67.75 | $0 | - 0 | $67.75 | $0 | - 0 | $67.75 | $0 | - 0 | $67.75 | $0 | - 0 | $67.75 | $0 | |
| Safety Manager | 930 | $71.00 | $66,030 | 450 | $73.13 | $32,909 | - 0 | $75.32 | $0 | - 0 | $77.58 | $0 | - 0 | $77.58 | $0 | - 0 | $77.58 | $0 | - 0 | $77.58 | $0 | - 0 | $77.58 | $0 | |
| Total ABC: | 6,510 | $378,510 | 3,705 | $206,289 | 1,860 | $86,825 | 1,860 | $89,429 | 1,860 | $89,429 | 1,860 | $89,429 | 1,860 | $89,429 | 1,860 | $89,429 | |||||||||
| $173,650 |
| Offeror shall remove examples when submitting its proposal. |
| The example is provided to demonstrate formatting and how the data is to be submitted. The data in the example is not real and should not be interpreted as such. |
80ARC018R0012 J(b) Attachment 1 Exhibit 13
Page &P of &N
Exhibit 14 Incumbency Assumptions – ISRDS-3 Core Technical and CPFF IDIQ Task Orders Only
| [ ] Prime Contractor: ________________________ |
| [ ] Major Subcontractor: _______________________ |
| This exhibit provides the Government visibility into the Offeror's intentions regarding the hiring of |
| incumbent contractor employees. |
State the percentage of incumbents intended/expected to be retained: ________
| Labor Rates | The Government understands that a non-incumbent Offeror may only be able to estimate the salary cost of current incumbents; however, the Government must evaluate the Offeror’s intentions regarding pay for these employees if retained. |
| Notwithstanding the rates estimated and proposed by the Offeror, upon receiving contract award, do you intend to pay retained incumbents at their current salaries/wages? Offerors shall select only one of the options below. | |
| [ ] Yes. No further response required. | |
| [ ] No. If you check this box, explain (in the space below) what salaries/wages you intend to offer to incumbents and how this will allow you to achieve the intended/expected incumbent retention percentage stated above. |
| Length of Service | Do you intend to recognize incumbent employees' service time under predecessor contracts, in the performance of similar work, for purposes of fringe benefits computations (such as the amount of paid-time-off received)? Offerors shall select only one of the options below. |
| [ ] Yes. No further response required. | |
| [ ] No. If you check this box, explain (in the space below) your policy regarding length of service of incumbents, as it relates to fringe benefits computations (such as the amount of paid-time-off received), and how this will allow you to achieve the intended/expected incumbent retention percentage stated above. |
80ARC018R0012 Section J(b), Attachment 1 Exhibit 14
Exhibit 15
| Proposing Entity: _________________________________________ |
| PHASE-IN |
| Description | Total |
| Phase-In 60 days (Firm Fixed Price) | $ - 0 |
80ARC018R0012 Attachment J(b)1 Exhibit 15
Exhibit 16 Schedule of Subcontracts
[ ] Prime Contractor: ______________________________________
Description of Work:
| Number of quotes solicited/received | ||||
| Subcontractor selected: | Subcontract (1) Name and Address | Subcontract (2) Name and Address | Subcontract (3) Name and Address | Subcontract (4) Name and Address |
Basis of Selection:*
Type of Subcontract:**
| Cost | ||||
| Fee/Profit | ||||
| Total Amount Proposed | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Affiliation with Prime:*** |
Cost/Price Analysis Performed by Prime:****
| * Lowest price, teaming partner, technical qualifications, etc. |
| ** FFP, CPAF, CPFF, T&M, etc. |
| *** Subcontractor, subsidiary, interdivisional, etc. |
| **** FAR 15.404-3(b) requires that contractors conduct appropriate cost or price analyses to establish the reasonableness of proposed subcontract prices |
| and include the results of these analyses in the price proposal. If response above is "No", explain why cost or price analysis was not performed and how |
| the Offeror determined that the proposed subcontract price was reasonable. |
80ARC018R0012 Attachment J(b)1 Exhibit 16
Page &P of &N image1.png
File details come from the government source that posted it.