The file's text, extracted by GovTribe without its formatting.
$60M ECS Price Spreadsheet
| Proposal (Worksheet) | | | | |
| Attachment 1 - Price Spreadsheet - $60M 8(a) ECS MATOC | | | | |
| Reference Section L | | | | |
| YEAR 1 (BASE YEAR 1) | | | | |
| A. Personnel | Burdened Binding Cap Rate (Hourly) | Units | Quantity | Subtotal |
| Program Manager | | hrs | 80 | $ - 0 |
| Project Manager | | hrs | 135 | $ - 0 |
| Senior Engineer | | hrs | 190 | $ - 0 |
| Mid-level Engineer | | hrs | 170 | $ - 0 |
| Senior Scientist | | hrs | 175 | $ - 0 |
| Quality Control Supervisor | | hrs | 175 | $ - 0 |
| Data Analyst | | hrs | 175 | $ - 0 |
| Regulatory Specialist | | hrs | 150 | $ - 0 |
| Subtotal: | | | | $ - 0 |
| B. Other Direct Costs | | Units | Quantity | Subtotal |
| Materials, supplies, equipment, and other ODCs (plugged number) | | each | 8,500 | $ 8,500.00 |
| Markup Rate (If applicable) (Base Period - Year 1): | | | | 0.00% |
| Markup Amount (Base Period - Year 1): | | | | $ - 0 |
| Subtotal: | | | | $ 8,500.00 |
| Subcontract Effort (plugged number) | | each | 30,000 | $ 30,000.00 |
| Markup Rate (If applicable) (Base Period - Year 1): | | | | 0.00% |
| Markup Amount (Base Period - Year 1): | | | | $ - 0 |
| Subtotal: | | | | $ 30,000.00 |
| Total (A+B) | | | | |
| Total Estimated Cost | | | | $ 38,500.00 |
| Profit | | | | |
| Profit Rate: | | | | 0.00% |
| Profit Amount: | | | | $ - 0 |
| Total Term Cost | | | | |
| Year 1 Total : | | | | $ 38,500.00 |
| YEAR 2 (BASE YEAR 2) | | | | |
| A. Personnel | Burdened Binding Cap Rate (Hourly) | Units | Quantity | Subtotal |
| Program Manager | | hrs | 80 | $ - 0 |
| Project Manager | | hrs | 135 | $ - 0 |
| Senior Engineer | | hrs | 190 | $ - 0 |
| Mid-level Engineer | | hrs | 170 | $ - 0 |
| Senior Scientist | | hrs | 175 | $ - 0 |
| Quality Control Supervisor | | hrs | 175 | $ - 0 |
| Data Analyst | | hrs | 175 | $ - 0 |
| Regulatory Specialist | | hrs | 150 | $ - 0 |
| Subtotal: | | | | $ - 0 |
| B. Other Direct Costs | | Units | Quantity | Subtotal |
| Materials, supplies, equipment, and other ODCs (plugged number) | | each | 8,500 | $ 8,500.00 |
| Markup Rate (If applicable) (Base Period - Year 2): | | | | 0.00% |
| Markup Amount (Base Period - Year 2): | | | | $ - 0 |
| Subtotal: | | | | $ 8,500.00 |
| Subcontract Effort (plugged number) | | each | 30,000 | $ 30,000.00 |
| Markup Rate (If applicable) (Base Period - Year 2): | | | | 0.00% |
| Markup Amount (Base Period - Year 2): | | | | $ - 0 |
| Subtotal: | | | | $ 30,000.00 |
| Total (A+B) | | | | |
| Total Estimated Cost | | | | $ 38,500.00 |
| Profit | | | | |
| Profit Rate: | | | | 0.00% |
| Profit Amount: | | | | $ - 0 |
| Total Term Cost | | | | |
| Year 2 Total : | | | | $ 38,500.00 |
| YEAR 3 (BASE YEAR 3) | | | | |
| A. Personnel | Burdened Binding Cap Rate (Hourly) | Units | Quantity | Subtotal |
| Program Manager | | hrs | 80 | $ - 0 |
| Project Manager | | hrs | 135 | $ - 0 |
| Senior Engineer | | hrs | 190 | $ - 0 |
| Mid-level Engineer | | hrs | 170 | $ - 0 |
| Senior Scientist | | hrs | 175 | $ - 0 |
| Quality Control Supervisor | | hrs | 175 | $ - 0 |
| Data Analyst | | hrs | 175 | $ - 0 |
| Regulatory Specialist | | hrs | 150 | $ - 0 |
| Subtotal: | | | | $ - 0 |
| B. Other Direct Costs | | Units | Quantity | Subtotal |
| Materials, supplies, equipment, and other ODCs (plugged number) | | each | 8,500 | $ 8,500.00 |
| Markup Rate (If applicable) (Base Period - Year 3): | | | | 0.00% |
| Markup Amount (Base Period - Year 3): | | | | $ - 0 |
| Subtotal: | | | | $ 8,500.00 |
| Subcontract Effort (plugged number) | | each | 30,000 | $ 30,000.00 |
| Markup Rate (If applicable) (Base Period - Year 3): | | | | 0.00% |
| Markup Amount (Base Period - Year 3): | | | | $ - 0 |
| Subtotal: | | | | $ 30,000.00 |
| Total (A+B) | | | | |
| Total Estimated Cost | | | | $ 38,500.00 |
| Profit | | | | |
| Profit Rate: | | | | 0.00% |
| Profit Amount: | | | | $ - 0 |
| Total Term Cost | | | | |
| Year 3 Total : | | | | $ 38,500.00 |
| YEAR 4 (Option Year 1) | | | | |
| A. Personnel | Burdened Binding Cap Rate (Hourly) | Units | Quantity | Subtotal |
| Program Manager | | hrs | 80 | $ - 0 |
| Project Manager | | hrs | 135 | $ - 0 |
| Senior Engineer | | hrs | 190 | $ - 0 |
| Mid-level Engineer | | hrs | 170 | $ - 0 |
| Senior Scientist | | hrs | 175 | $ - 0 |
| Quality Control Supervisor | | hrs | 175 | $ - 0 |
| Data Analyst | | hrs | 175 | $ - 0 |
| Regulatory Specialist | | hrs | 150 | $ - 0 |
| Subtotal: | | | | $ - 0 |
| B. Other Direct Costs | | Units | Quantity | Subtotal |
| Materials, supplies, equipment, and other ODCs (plugged number) | | each | 8,500 | $ 8,500.00 |
| Markup Rate (If applicable) (Option Year 1): | | | | 0.00% |
| Markup Amount(Option Year 1): | | | | $ - 0 |
| Subtotal: | | | | $ 8,500.00 |
| Subcontract Effort (plugged number) | | each | 30,000 | $ 30,000.00 |
| Markup Rate (If applicable) (Option Year 1): | | | | 0.00% |
| Markup Amount(Option Year 1): | | | | $ - 0 |
| Subtotal: | | | | $ 30,000.00 |
| Total (A+B) | | | | |
| Total Estimated Cost | | | | $ 38,500.00 |
| Profit | | | | |
| Profit Rate: | | | | 0.00% |
| Profit Amount: | | | | $ - 0 |
| Total Term Cost | | | | |
| Year 4 (Option Year 1) Total : | | | | $ 38,500.00 |
| YEAR 5 (Option Year 2) | | | | |
| A. Personnel | Burdened Binding Cap Rate (Hourly) | Units | Quantity | Subtotal |
| Program Manager | | hrs | 80 | $ - 0 |
| Project Manager | | hrs | 135 | $ - 0 |
| Senior Engineer | | hrs | 190 | $ - 0 |
| Mid-level Engineer | | hrs | 170 | $ - 0 |
| Senior Scientist | | hrs | 175 | $ - 0 |
| Quality Control Supervisor | | hrs | 175 | $ - 0 |
| Data Analyst | | hrs | 175 | $ - 0 |
| Regulatory Specialist | | hrs | 150 | $ - 0 |
| Subtotal: | | | | $ - 0 |
| B. Other Direct Costs | | Units | Quantity | Subtotal |
| Materials, supplies, equipment, and other ODCs (plugged number) | | each | 8,500 | $ 8,500.00 |
| Markup Rate (If applicable) (Option Year 2): | | | | 0.00% |
| Markup Amount (Option Year 2): | | | | $ - 0 |
| Subtotal: | | | | $ 8,500.00 |
| Subcontract Effort (plugged number) | | each | 30,000 | $ 30,000.00 |
| Markup Rate (If applicable) (Option Year 2): | | | | 0.00% |
| Markup Amount (Option Year 2): | | | | $ - 0 |
| Subtotal: | | | | $ 30,000.00 |
| Total (A+B) | | | | |
| Total Estimated Cost | | | | $ 38,500.00 |
| Profit | | | | |
| Profit Rate: | | | | 0.00% |
| Profit Amount: | | | | $ - 0 |
| Total Term Cost | | | | |
| Year 5 (Option Year 2) Total : | | | | $ 38,500.00 |
| Six (6) Month Extension Period | | | | |
| A. Personnel | Burdened Binding Cap Rate (Hourly) | Units | Quantity | Subtotal |
| Program Manager | | hrs | 40 | $ - 0 |
| Project Manager | | hrs | 67.5 | $ - 0 |
| Senior Engineer | | hrs | 95 | $ - 0 |
| Mid-level Engineer | | hrs | 85 | $ - 0 |
| Senior Scientist | | hrs | 87.5 | $ - 0 |
| Quality Control Supervisor | | hrs | 87.5 | $ - 0 |
| Data Analyst | | hrs | 87.5 | $ - 0 |
| Regulatory Specialist | | hrs | 75 | $ - 0 |
| Subtotal: | | | | $ - 0 |
| B. Other Direct Costs | | Units | Quantity | Subtotal |
| Materials, supplies, equipment, and other ODCs (plugged number) | | each | 4,250 | $ 4,250.00 |
| Markup Rate (If applicable) (Option Year 2): | | | | 0.00% |
| Markup Amount (Option Year 2): | | | | $ - 0 |
| Subtotal: | | | | $ 4,250.00 |
| Subcontract Effort (plugged number) | | each | 15,000 | $ 15,000.00 |
| Markup Rate (If applicable) (Option Year 2): | | | | 0.00% |
| Markup Amount (Option Year 2): | | | | $ - 0 |
| Subtotal: | | | | $ 15,000.00 |
| Total (A+B) | | | | |
| Total Estimated Cost | | | | $ 19,250.00 |
| Profit | | | | |
| Profit Rate: | | | | 0.00% |
| Profit Amount: | | | | $ - 0 |
| Total Term Cost | | | | |
| Six Month Extension Total: | | | | $ 19,250.00 |
Total for all five (5) years & 6-month Extension $ 211,750.00