Annex 2 - SAMPLE BUDGET TEMPLATE.xlsx

XLSX spreadsheet 121 KB Posted

Attached to
USAID/Pakistan Inclusive Water Governance Activity (IWGA)
Opportunity number
72039125RFA00002
Issued by

About this file

This is a budget template Excel workbook designed for USAID grant applications, containing six tabs: Instructions, Detail, Narrative, Summary, Travel Table, and Fee Calculation. The template provides a standardized format for detailed cost breakdowns across personnel, fringe benefits, travel, equipment, supplies, contractual services, construction, and other direct/indirect costs. It includes built-in formulas for calculating inflation adjustments and verifying calculations.

The template corresponds to USAID/Pakistan's Inclusive Water Governance Activity (IWGA) grant opportunity (72039125RFA00002) under CFDA 98.001 - USAID Foreign Assistance for Programs Overseas. The workbook contains specific sections for expatriate and local staff costs, travel expenses, equipment purchases over $5,000, supplies under $5,000, contractual activities including training and consultants, construction costs, and indirect cost calculations. It includes detailed instructions for completing each section and emphasizes proper documentation of cost assumptions in the narrative tab. The fee calculation tab specifically uses Department of Defense Weighted Guidelines for determining appropriate fee percentages, though this applies only to acquisition instruments, not assistance awards.

Annex 2

View the file

Other files

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

TEMPLATE INSTRUCTIONS

You must save this IGCE as .xlsx file, or it will lose some of the formulas.

You should always use a blank template when creating a new. Do not reuse a template used for a previous program. The most current version of the template is available on the USAID Templates Website.

Do not delete sheets, rows or columns while preparing the. Columns and Rows that are not used for this budget should always be hidden, NOT deleted.

There are 6 tabs at the bottom of this workbook.
1. Instructions - Current Tab
2. Detail - This Tab will have the detailed budget with cost categories
3. Narrative - This Tab will allow you to explain each cost category in further detail. This will be the basis the CO/AO and Activity Manager base their cost realism and cost reasonableness analysis on.
Summary - This Tab is an overall snapshot of what was entered into the Detial Tab.
5. Travel Table- This Tab will allow you to list out expected travel for the requirement.
6. Fee Calculation - For contracts only. This tab has separate instructions and help you calculate fee using the DoD Weighted Guidelines Approach.

DETAILED WORKSHEET

Shaded cells indicate special attention needs to be paid to that cell. Do not alter or change any formulas unless you are able to re-connect link(s) within the worksheets

Modifying the Worksheet

Columns for years that will not be used should be HIDDEN. Do NOT delete any columns!

In general, rows can be added as needed. It is better to HIDE unused rows rather than delete. NEVER delete a shaded row, as these rows contain formulas or other required information!

Completing the Header

Enter the information for each header row in each yellow highlighted cell. Once an entry has been made, the cell will no longer be highlighted yellow. Additionally the headers will show up on other sheets that have been linked

Entering Inflation Factors

Enter the estimated Inflation Factors for the type of expense in the appropriate yellow shaded cell. The percentage will be applied to the unit cost for Years 2 to 5. Some costs do not automatically receive an inflation adjustment. Activity Managers should determine on a case by case basis for these costs whether increases in years 2 to 5 are necessary. All inflation factors should be justified.
Note - For costs that are first incured in year two or later, an initial unit cost needs to be included in year one for the inflation factor to be automatically calculated.
Expatriate Salary Increase: Inflation Factor is applied to expatriate, regional and HQ salaries.
National Salary Increase: Inflation Factor is applied to national staff salaries.
Cost Inflation Factor: Inflation Factor is applied to certain expense categories. Other categories do not automatically calculate an increased unit cost for inflation. Care should be taken when preparing the budget to ensure that cost inflation is applied to each applicable cost.

Labeling Column Sections for Year and Date

The template is separated into column sections by year.

Enter the expected year period in the space for <Dates>.

Separating Costs by Office within the Worksheet

Costs within each cost category should be shown separately for each office supporting and/or implementing the program. The template is formatted for the country office and one field office. Additional field offices can be inserted into the worksheet if there is more than one field office supporting or implementing the program.

Description

Cells in red have been provided in the Description column for additional entries. Enter a description of the cost item in the space provided. Line descriptions are limited to the column width provided. Descriptions longer than the column width will be cut off. If more detail is needed, include that information in the Narrative Tab.

Certain cells in red indicate where to insert additional lines if needed. Insert additional lines above these lines.

Calculation Verification

There are several formulas built into the worksheets to assist with verifying that the spreadsheet is calculating totals correctly. These aids will not identify all the possible calculation errors and are meant only to assist the preparer in identifying and correcting errors. A thorough mathematical review should always be done prior to the being submitted to the CO/AO.
Note - The calculation verification formulas do not verify individual line calculations. If an individual ine calculation formula has been altered or deleted, the line calculation may be incorrect. Each individual Iline should be recalculated manually when checking the overall Amount.
Detail Sheet - Rows:
Each row that includes a total calculation has a formula to check the total in the column at the end of the row. If a cost is not calculated correctly, it will say "ERROR."

NARRATIVE

Care should be exercised to ensure the line descriptions in Column A match the descriptions in the Detail worksheet.

The Narrative is intended to assist the preparer, and should be modified, edited or deleted as needed.

Narrative

BUDGET NARRATIVE
(This is a brief narrative of each item. Applicants must provide detailed budget narrative for each line item and sub line item detailing all the assumptions as a separate word / pdf document along with the cost application. )
Program Office:
Country/Region:
Program Name:
Program Dates:
COST DESCRIPTIONASSUMPTIONSADDITIONAL INFO
PERSONNEL
EXPATRIATE STAFFDESCRIPTIONQUALIFICATIONS

HQ STAFF (US Based) DESCRIPTION

NATIONAL PROGRAM STAFF - ISLAMABAD DESCRIPTION QUALIFICATIONS

NATIONAL OPERATIONAL STAFF - ISLAMABAD DESCRIPTION QUALIFICATIONS

#REF!
#REF!
#REF!
#REF!

Driver Please find details HERE!

FRINGE BENEFITSDESCRIPTION
<Describe in one or two sentences >
#REF!<Describe in one or two sentences >

TRAVEL SEE TRAVEL TABLE

EQUIPMENTDESCRIPTION
VEHICLES
CAPITAL EQUIPMENT (NON-PROGRAM)
#REF!
SUPPLIESDESCRIPTION
GENERAL EQUIPMENTGeneral equipment a unit price greater than $0 but less than $5,000
For day to day operations and working of the project staff in Islamabad
For day to day operations and working of the project staff in Islamabad
For day to day operations and working of the project staff in Islamabad
#REF!For day to day operations and working of the project staff in Islamabad
#REF!For day to day operations and working of the project staff in Islamabad
#REF!For day to day operations and working of the project staff in Islamabad
#REF!For day to day operations and working of the project staff in Islamabad
CONTRACTUALDESCRIPTION
GENERAL PROGRAM ACTIVITIES
Universities Assessment Surveys<Identify the program activity. Describe in one or two sentences the expense and how it relates to a program activity.>
TRAINING
Mutiple Trainings as Identifies by the IP in the Applicantion<Describe in one or two sentences the purpose of the training and how it relates to the program activity.>
<Describe in one or two sentences the purpose of the training and how it relates to the program activity.>
DESIGN, MONITORING AND EVALUATION
<Describe in one or two sentences the types of expenses included in the Design, Monitoring and Evaluation cost amount>
EXPATRIATE CONSULTANT
#REF!<Describe in one or two sentences the purpose of the consultancy and how it relates to the office function.>
#REF!<Describe in one or two sentences the purpose of the consultancy and how it relates to the office function.>
LOCAL CONSULTANTS
#REF!<Describe in one or two sentences the purpose of the consultancy and how it relates to the program activity.>
SUBGRANTS - US ORGANIZATIONS
SUBGRANTS - LOCAL AGENCIES
CONSTRUCTIONDESCRIPTION
CONSTRUCTION - PROGRAM
<Identify the construction activity. Describe in one or two sentences the construction program activity.>
<Identify the construction activity. Describe in one or two sentences the construction program activity.>
<Insert more Construction lines here><Identify the construction activity. Describe in one or two sentences the construction program activity.>
OTHER DIRECT COSTSDESCRIPTION
HEAD OFFICE COSTS
<Describe in one or two sentences the lease vs buy option, if applicable.>
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
INDIRECT COSTSDESCRIPTION
<Describe in one or two sentences the how this cost was estimated>
<Describe in one or two sentences the how this cost was estimated>
<Describe in one or two sentences the how this cost was estimated>
FEEDESCRIPTION
Fee-Profit<Reference Fee Calculation Tab>

https://docs.google.com/document/d/1YFo7VEwS2XnB0VDuqcfvUdOVo265wt7_PtkFK222Aeg/edit Detail

Fill in Inflation Factors on right. --->Program Office:Inflation FactorsGeneral Assumptions for Inflation Only
Country/Region:Expatriate Salary Increase:
Program Name:National Salary Increase:
Program Dates:Cost Inflation Factor:
Year 1Year 2Year 3Year 4Year 5
<Dates><Dates><Dates><Dates><Dates>Total Estimate
DescriptionObj.Out
ComeUnitUnit Cost (USD)No. of UnitsYear 1 EstimateUnitUnit Cost (USD)No. of UnitsYear 2 EstimateUnitUnit Cost (USD)No. of UnitsYear 3 EstimateUnitUnit Cost (USD)No. of UnitsYear 4 EstimateUnitUnit Cost (USD)No. of UnitsYear 5 Estimate

PERSONNEL

HQ Technical Staff

SUBTOTAL INTERNATIONAL STAFF - - - - - - Ties

LOCAL IN-COUNTRY STAFF

<Head Office>
Program Staff

Operational Staff

<Field Office>
Program Staff

SUBTOTAL NATIONAL STAFF Ties

TOTAL PERSONNEL Ties

FRINGE BENEFITS

TOTAL FRINGE BENEFITS Ties

TRAVEL (SEE TRAVEL TABLE FOR ADDITIONAL INFO)

TOTAL TRAVEL Ties

EQUIPMENT

Capital Equipment

TOTAL EQUIPMENT Ties

SUPPLIES

General Equipment ($1 to $4999)

TOTAL SUPPLIES Ties

CONTRACTUAL

PROGRAM ACTIVITIES

General Program Activities

Trainings

OPERATIONAL ACTIVITIES

SUBTOTAL PROGRAM ACTIVITIES Ties

CONSULTANTS

Design, Monitoring and Evaluation

Consultants - Program

SUBTOTAL CONSULTANTS Ties

SUBTOTAL SUBGRANTS Ties

TOTAL CONTRACTUAL Ties

CONSTRUCTION

Construction - Program

TOTAL CONSTRUCTION Ties

OTHER DIRECT COSTS

TOTAL OTHER COSTS Ties

DIRECT COSTS Ties

INDIRECT COSTS

ID#AAABVG6e_u8 Ahmed, Mohib (M/OAA/OD) (2024-09-09 09:21:21) Utilize previous NICRA's if possible to come up with a reasonable estimate.

ID#AAABVG6e_us Ahmed, Mohib (M/OAA/OD) (2024-09-09 09:21:21) Agreement Officer Pre-Approval Required Prior to Award for Purchase if "Capital Equipment?" Reference (2 CFR 230, 15 b [2]

Unit Cost $5K> & 1 Year Life Expectancy or More) (22 CFR 226.25 [c] (6) & 22 CFR 226.2) ID#AAABVG6e_u4 Ahmed, Mohib (M/OAA/OD) (2024-09-09 09:21:21) Additional Indirect Costs will require the preparer to insert the base of application and equations. TOTAL INDIRECT COSTS Ties

TOTAL COSTS - - - - - - Ties

Summary

BUDGET SUMMARY - WRA

Program Office:
Country/Region:
Program Name:
Program Dates:
Cost CategoryYear 1Year 2Year 3Year 4Year 5Total All Years
a.Personnel- 0
b.Fringe Benefits- 0
c.Travel- 0
d.Equipment- 0
e.Supplies- 0
f.CONTRACTUAL- 0- 0- 0- 0- 0- 0
g.GRANTS UNDER CONTRACT (GUC)- 0
h.Construction- 0
i.Other Direct Costs- 0
j.Total Direct Charges- 0- 0- 0- 0- 0- 0
k.Indirect Charges- 0
l.Fee-Profit- 0
MTOTALS- 0- 0- 0- 0- 0- 0

Travel Table

PER DIEM
International Per Diem
US Per Diem
Country NameLocation NameLodgingMeals & IncidentalsTOTAL PER DIEM
- 0
- 0
- 0
- 0
- 0
INTERNATIONAL TRAVEL
YearOriginDestination# of Trips# of Travelers per TripPurposeEstimated Unit Cost - AirfareTotal Cost - Airfare# of DaysPer Diem RateTotal Cost - Per DiemTotal Trip Cost
- 0
- 0
- 0
- 0
- 0
- 0
- 0
- 0
- 0
- 0
- 0
- 0
- 0
- 0
- 0
- 0
- 0
- 0
- 0
Year 5 Sub-Total- 0
TOTAL INTERNATIONAL TRAVEL- 0$ 101,320.00
DOMESTIC TRAVEL
YearOriginDestination# of Trips# of Travelers per TripPurposeEstimated Unit Cost - AirfareTotal Cost - Airfare# of DaysPer Diem RateTotal Cost - Per DiemTotal Trip Cost
- 0
- 0
- 0
- 0
- 0
- 0
- 0
- 0
- 0
- 0
- 0
- 0
- 0
- 0
- 0
- 0
- 0
- 0
- 0
Year 5 Sub-Total- 0
TOTAL DOMESTIC TRAVEL- 0

Fee Calculation (2)

DoD Weighted Guidelines for FEE Calculation (ONLY TO BE USED IN ACQUISITION)
(http://www.acq.osd.mil/dpap/dars/dfars/html/r20061004/215_4.htm#215.404-70)

PURPOSE: This program has been developed to assist in calculating profit/fee

COSTENTER COSTInstructions: This section will populate from the "Detail" Sheet. Please validate that the values.
ITEMCATEGORYOBJECTIVE
13Material$0

ID#AAABVG6e_uw Ahmed, Mohib (M/OAA/OD) (2024-09-09 09:21:21) USAID does not typically buy raw materials to be manufacturered therefore no cost category was included.

14 Subcontracts - ID#AAABVG6e_uo Ahmed, Mohib (M/OAA/OD) (2024-09-09 09:21:21) If there is GUC authority, this value should not include the grants under contracts, as fee on assistance is not allowed. Also, consultant rates should be fully burdened with fee inclusive of the rate.

15Direct Labor & Fringe-(All Direct Labor)
16Indirect Expenses$0(All Indirect Costs)
17Other Direct Costs-(All Direct Costs not identified above)
18Subtotal (13-17)(Total cost less G&A,IR&D/B&P,and FCCOM)
19G & A + OH-(G&A Expense and all IR&D/B&P)
20Total Costs (18-19)#VALUE!(Total cost less FCCOM)
Instructions: Each Activity Manager must justify the assigned weightings for both Technical and Management/Cost Control and the assigned value as well. A discussion must be had with the CO to discuss how to appropriately justify the rating. Also, enter the Contract Risk Type value. This should reflect the overall risk the contractor faces by entering into this contract with USAID. Special attention should be paid in situations where security and location are a factor, as this may increase the Assigned Value. This discussion should be documented within the justification.
ENTERENTER
CONTRACTORASSIGNEDASSIGNEDBASEPROFIT
RISK FACTORSWEIGHTINGSVALUE(Item 20)OBJECTIVE
21Technical50%

ID#AAABVG6e_vA Ahmed, Mohib (M/OAA/OD) (2024-09-09 09:21:21) Must equal 100% 7% ID#AAABVG6e_vE DAU User (2024-09-09 09:21:21) Students will need to justify the value assigned. However, students should use the technical incentive range of 7%-11%, norm of 9%.

22 Management/Cost Control 50% 5% ID#AAABVG6e_u0 DAU User (2024-09-09 09:21:21) Students will need to justify the value assigned, the value range is 3% - 7%, norm of 5%.

Reserved
23Performance Risk (Composite)100%6%#VALUE!#VALUE!Justficiation: The assigned weighting for risk factors has been established at 50%; with an assigned value of 7%, for Technical and 50%; with an assigned value of 5% for Management/Cost Control, respectively. This was based on the discussions with the technical office on what proportion of the overall estimated cost revolved around technical approach vs. cost controls. In concurrence with the technical office, the CO was able to determine that Technical and management/cost control are of equal weight. The contract type risk for the contractor is gnerally low for a cost reimbrsment type of contract, as the government assumes most of the risk. However , since the contractor will be working with local small organizations and their weak control systems put the prime contractor at risk of disallowing certain cost. Additionally, no special concerns to security or unstable geo-political were taken into consideration. Using the structured fee approach, the government is able to set a pre-negotiation fee objective limit of 5% for realism against proposed fee by offerors. IAW U.S.C. 2306(d) and 41 U.S.C. 254 (b): (C) For other cost-plus-fixed-fee contracts, the fee shall not exceed 10 percent of the contract’s estimated cost, excluding fee. The pre-negotiation fee objective is within the established statute limitation.

24 CONTRACT TYPE RISK 5.0%

ID#AAABVG6e_ug DAU User (2024-09-09 09:21:21) Students will enter the value, between 0% - 1%, norm of .5%.

In Video the range is 0%-10% (FJ) #VALUE! #VALUE!

25WORKING CAPITALENTERENTER
COSTSLENGTHINTEREST
ENTER PROG PAY RATEFINANCEDFACTORRATE
0%0.000%
ENTERENTER
CONTRACTORASSIGNEDAMOUNT
FACILITIES CAPITAL EMPLOYEDVALUEEMPLOYED
26Land0$0
27Buildings0%$0
28Equipment0%

ID#AAABVG6e_uk DAU User (2024-09-09 09:21:21) Students will need to justify the value assigned, between 10% - 25%, norm of 17.5%.

ID#AAABVG6e_uw Ahmed, Mohib (M/OAA/OD) (2024-09-09 09:21:21) USAID does not typically buy raw materials to be manufacturered therefore no cost category was included.

ID#AAABVG6e_uo Ahmed, Mohib (M/OAA/OD) (2024-09-09 09:21:21) If there is GUC authority, this value should not include the grants under contracts, as fee on assistance is not allowed. Also, consultant rates should be fully burdened with fee inclusive of the rate.

ID#AAABVG6e_ug DAU User (2024-09-09 09:21:21) Students will enter the value, between 0% - 1%, norm of .5%.

In Video the range is 0%-10% (FJ)$0
29Cost Efficiency0%#VALUE!#VALUE!
30TOTAL PROFIT OBJECTIVE#VALUE!
Negotiation SummaryInstructions: This section will help the Activity Manager and CO establish a pre-negotiation fee objective. This will be particularly important during Cost Realism and Reasonableness analysis.
ProposedObjectiveNegotiated
31Total Costs#VALUE!
32Facilities Capital COM (DD Fm 1861)$0
33Profit#VALUE!
34Total Price (Line 31+32+33)#VALUE!
35Markup Rate (Line 32+33 divided by 31)%#VALUE!%
36Profit Rate (Line 33 divided by 31)#VALUE!
Fee on Cost Other then GUC#VALUE!
Fee on GUC2%
Average Fee#VALUE!

Formula Sheet

CountryName
Afghanistan
Aland Islands
DayAlbania
MonthAlgeria
YearAmerican Samoa
EachAndorra
PercentAngola
TotalAnguilla
IndirectAntarctica
FeeAntigua And Barbuda
N/AArgentina
Armenia
Aruba
Australia
Austria
Azerbaijan
Bahamas
Bahrain
Bangladesh
Barbados
Belarus
Belgium
Belize
Benin
Bermuda
Bhutan
Bolivia
Bosnia And Herzegovina
Botswana
Bouvet Island
Brazil
British Indian Ocean Territory
Brunei Darussalam
Bulgaria
Burkina Faso
Burundi
Cambodia
Cameroon
Canada
Cape Verde
Cayman Islands
Central African Republic
Chad
Chile
China
Christmas Island
Cocos (Keeling) Islands
Colombia
Comoros
Congo
Congo, The Democratic Republic Of The
Cook Islands
Costa Rica
Cote D'Ivoire
Croatia
Cuba
Cyprus
Czech Republic
Denmark
Djibouti
Dominica
Dominican Republic
Ecuador
Egypt
El Salvador
Equatorial Guinea
Eritrea
Estonia
Ethiopia
Falkland Islands (Malvinas)
Faroe Islands
Fiji
Finland
France
French Guiana
French Polynesia
French Southern Territories
Gabon
Gambia
Georgia
Germany
Ghana
Gibraltar
Greece
Greenland
Grenada
Guadeloupe
Guam
Guatemala
Guernsey
Guinea
Guinea-Bissau
Guyana
Haiti
Heard Island And Mcdonald Islands
Holy See (Vatican City State)
Honduras
Hong Kong
Hungary
Iceland
India
Indonesia
Iran, Islamic Republic Of
Iraq
Ireland
Isle Of Man
Israel
Italy
Jamaica
Japan
Jersey
Jordan
Kazakhstan
Kenya
Kiribati
Korea, Democratic People'S Republic Of
Korea, Republic Of
Kuwait
Kyrgyzstan
Lao People'S Democratic Republic
Latvia
Lebanon
Lesotho
Liberia
Libyan Arab Jamahiriya
Liechtenstein
Lithuania
Luxembourg
Macao
Macedonia, The Former Yugoslav Republic Of
Madagascar
Malawi
Malaysia
Maldives
Mali
Malta
Marshall Islands
Martinique
Mauritania
Mauritius
Mayotte
Mexico
Micronesia, Federated States Of
Moldova, Republic Of
Monaco
Mongolia
Montserrat
Morocco
Mozambique
Myanmar
Namibia
Nauru
Nepal
Netherlands
Netherlands Antilles
New Caledonia
New Zealand
Nicaragua
Niger
Nigeria
Niue
Norfolk Island
Northern Mariana Islands
Norway
Oman
Pakistan
Palau
Palestinian Territory, Occupied
Panama
Papua New Guinea
Paraguay
Peru
Philippines
Pitcairn
Poland
Portugal
Puerto Rico
Qatar
Reunion
Romania
Russian Federation
Rwanda
Saint Helena
Saint Kitts And Nevis
Saint Lucia
Saint Pierre And Miquelon
Saint Vincent And The Grenadines
Samoa
San Marino
Sao Tome And Principe
Saudi Arabia
Senegal
Serbia And Montenegro
Seychelles
Sierra Leone
Singapore
Slovakia
Slovenia
Solomon Islands
Somalia
South Africa
South Georgia And The South Sandwich Islands
Spain
Sri Lanka
Sudan
Suriname
Svalbard And Jan Mayen
Swaziland
Sweden
Switzerland
Syrian Arab Republic
Taiwan, Province Of China
Tajikistan
Tanzania, United Republic Of
Thailand
Timor-Leste
Togo
Tokelau
Tonga
Trinidad And Tobago
Tunisia
Turkey
Turkmenistan
Turks And Caicos Islands
Tuvalu
Uganda
Ukraine
United Arab Emirates
United Kingdom
United States
United States Minor Outlying Islands
Uruguay
Uzbekistan
Vanuatu
Venezuela
Viet Nam
Virgin Islands, British
Virgin Islands, U.S.
Wallis And Futuna
Western Sahara
Yemen
Zambia
Zimbabwe
(Not Specified)

Fee Calculations

Government’s Cost ObjectiveWeight RangeAssigned WeightWeighted Fee
Cost Category
(i) Contractor Effort
This factor measures the complexity of work and the resources required for contract performance. Greater profit opportunity should be provided under contracts requiring a high degree of professional or managerial skill and to prospective contractors whose skills, facilities, and technical assets can be expected to lead to efficient and economical contract performance.
AFGP requires some level of technical and managerial resources given the complexity of the program and priorities going to be set by the Ambassador.

(A) Material Acquisition $276,200 1%-4% 1% $2,762

This subfactor measures the managerial and technical effort needed to obtain the required purchased parts and material, subcontracted items, and special tooling. Considerations include the complexity of the items required, the number of purchase orders and subcontracts to be awarded and administered, etc. (Estimated Cost of Equipment and supplies)

The acquisition of material for this program will not force the contractor to assume significant risk, as the material costs remain low vis-à-vis the total cost of the contract; however, the prime contractor will administer a number of subcontracts that will require managerial efforts.
(B) Conversion Direct Labor$5,761,1654%-12%4%$230,447
(Estimated Cost of Salaries and Wages)
This subfactor measures the contribution of direct engineering, manufacturing, and other labor to converting the raw materials, data, and subcontracted items into the contract items.
The scope of work does not require any unusual direct labor conversion to contribute to contract performance. The requirements, however, do require significant technical skills and supervision of CCN level of effort. The prospective contractor’s familiarity with projects of similar size and scope to this contract allowed it to accurately evaluate the caliber of professionals we would need to retain, and continuously recruit, in order to ensure program success. The very specialized nature of its expatriate and local technical team and the level of responsibility and oversight required by its management and operations teams alone reduced the size of the potential qualified candidates’ pool significantly. In addition to the technical and management requirements, however, the technical approach will require significant amounts of training and one-on one mentoring skills from expatriate staff. Finally, one must consider the sheer magnitude of staffing and the significant backstopping required by the program.
(C) Conversion-Related Indirect Costs$4,089,0653%-8%3%$122,672
This subfactor measures how much the indirect costs contribute to contract performance. If the contractor treated indirect labor costs as direct labor costs, no change in profit consideration would exist.(Estimated Cost of Fringe Benefits and Overhead)
(D) General Management$1,093,3564-8%4%$43,734.24

This subfactor measures the prospective contractor’s other indirect costs and general and administrative expense, their composition, and how much they contribute to contract performance. Considerations include how labor in the overhead pools would be treated if it were direct labor and whether the elements require routine as opposed to unusual managerial effort and attention. (Estimated Cost of G&A)

There are no unusual G&A costs required to contribute to contract performance. If the contractor treated G&A costs as direct labor costs, no change in profit consideration would exist. However, the management expertise required to implement this program justifies assigned profit weight.
Other Costs$2,734,2681%-3%1%$27,342.68
(Estimated Cost of Allowances, Training, Travel, ODCs, SAF)
SUBTOTAL$13,954,054$426,957
Other FactorsMeasurement BaseWeight RangeAssigned WeightWeighted Fee
(ii) Contract Cost Risk$13,954,0540 to 7%0%$0

This factor measures the degree of cost responsibility and associated risk that the prospective contractor will assume as a result of the contract type contemplated. This factor should compensate contractors proportionately for assuming greater cost risks. (Total Cost Objective Above)

The contemplated contract type is a cost-plus-fixed-fee contract which normally does not justify a reward for risk in excess of 0 percent. Only a contract that contains cost risk features (e.g., overhead ceilings) might merit greater weight. Ultimately, the U.S. Government assumes the risk at award.

(iii) Federal Socioeconomic Programs -.5% to .5% N/A $0

FAR Part 19 does not apply to this procurement because USAID/Pakistan will award and the contractor will perform overseas.
(iv) Capital Investments-2% to +2%N/A$0
The solicitation did not require capital investments; additionally, USAID did not anticipate a pre-existing capital position for this acquisition of technical services
(v) Cost-Control and Other Past Accomplishments-2% to +2%0%$0

This factor allows additional profit opportunities to a prospective contractor that has previously demonstrated its ability to perform similar tasks effectively and economically. In addition, consideration should be given to measures taken by the prospective contractor that result in productivity improvements, and other cost reduction accomplishments that will benefit the Government in follow-on contracts.

USAID did not find substantial documentary evidence of either excellent or poor cost control.
(vi) Independent Development-2% to +2%N/A
USAID did not solicit not does it expect any independent development efforts
Additional Factors-2% to +2%1%$139,541
The prospective contractor must operate in a conflict environment in Pakistan and, thus, exposed to a certain degree of political and physical risk. The prospective contractor is required to coordinate with many stakeholders, including Government ministries, to achieve certain programmatic outputs.
SUBTOTAL$139,541
TOTAL$566,498
4.1%

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