The file's text, extracted by GovTribe without its formatting.
Index
| Company XYZ, Inc. | INDEX |
| (A) Tab A: Summary of Total Cost | This tab is designed to summarize the Offeror's total proposed cost and fee by contract year. These cells are linked to the supporting tabs within the workbook. The Offeror is responsible for inputting their burdens that will be applied to the proposed materials, travel, and Other Direct Cost. Offerors are also responsible for accounting for all subcontractors regardless of size. Areas in yellow require manual input. |
(B) Tab B: Labor Calculations by PWS The tab shall reflect exempt and non-exempt labor categories applied to labor hours in accordance with the Offeror’s approach. The Offeror shall manually input data in this tab.
(C) Tab C: Materials and Other Direct Costs This tab provides input for Materials and Other Direct Cost. The Offeror shall fill in data by PWS element to the first level (i.e., Column A), with the appropriate quantities and dollars.
(D) Tab D: Travel This tab provides the necessary input to compute travel cost. The Offeror shall fill in data by PWS element with the proposed number of WYEs, number of trips, air fare, and per diem.
(E) Tab E: Supporting Documentation This tab provides the supporting documentation used to compute Tabs A and B. The tab includes the computation for fringe benefits, overhead, subcontract handling, material handling, G&A, and FCCOM (if applicable). In addition, the tab includes verification of the productive and escalation factors used in the computation of the proposed cost.
Tab A
| Company XYZ, Inc. | Summary of Total Cost | | | | | | | |
| Contract Yr 1 | Contract Yr 2 | Contract Yr 3 | Contract Yr 4 | Contract Yr 5 | Contract Yr 6 | Totals | |
| Direct Labor from Tab B | | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Fringe Rate | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | |
| Fringe Rate Dollars | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Overhead Rate | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | |
| Overhead Rate Dollars | | | | | | | $0 |
| G&A Rate | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | |
| G&A Dollars | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Labor Dollars | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Materials | | | | | | | $0 |
| Travel | | | | | | | $0 |
| Other Direct Costs (ODC) | | | | | | | $0 |
| Subtotal Material, Travel and ODC | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Subcontractor A | | | | | | | $0 |
| Subcontractor B | | | | | | | $0 |
| Subcontractor C | | | | | | | $0 |
| | | | | | | $0 |
| Total Subcontracts | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Subcontract Handling Rate (if applicable) | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | |
| Subcontract Handling | | | | | | | $0 |
| Material Handling Rate (if applicable) | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | |
| Material Handling (if applicable) | | | | | | | $0 |
| G&A | | | | | | | $0 |
| Subtotal | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Fee * | $0 |
| FCCOM (if applicable) | $0 |
| Total | $0 |
| Areas in Yellow Require Manual Input | |
| * See FAR 15.404-4(b)(4)(i)(A) | |
Tab B Company XYZ, Inc. Labor Calculations by PWS Tab B
| Contract Year 1 | | | | | | | | | | | | | | | | | | | | | |
| PWS 3.0 | | | PWS 4.0 | | | PWS 5.0 | | | PWS 6.0 | | | PWS 7.0 | | | Total | | | | | | |
| LABOR BREAKDOWN | | | | | | Rate | Hours | Dollars | Rate | Hours | Dollars | Rate | Hours | Dollars | Rate | Hours | Dollars | Rate | Hours | Dollars | Hours | Dollars |
| Labor category | $10.00 | 10.0 | $100.00 | $10.30 | 1.0 | $10.30 | $10.61 | 5.0 | $53.05 | $10.93 | 10.0 | $109.27 | $11.26 | 10.0 | $112.55 | 36.0 | $385 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| | | | | | | | | | | | | | | | | $0 | | | | | |
| Contract Year 2 | | | | | | | | | | | | | | | | | | | | | |
| PWS 3.0 | | | PWS 4.0 | | | PWS 5.0 | | | PWS 6.0 | | | PWS 7.0 | | | Total | | | | | | |
| LABOR BREAKDOWN | | | | | | Rate | Hours | Dollars | Rate | Hours | Dollars | Rate | Hours | Dollars | Rate | Hours | Dollars | Rate | Hours | Dollars | Hours | Dollars |
| Labor category | $10.00 | 10.0 | $100.00 | $10.30 | 1.0 | $10.30 | $10.61 | 5.0 | $53.05 | $10.93 | 10.0 | $109.27 | $11.26 | 10.0 | $112.55 | 36.0 | $385 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| | | | | | | | | | | | | | | | | $0 | | | | | |
| Contract Year 3 | | | | | | | | | | | | | | | | | | | | | |
| PWS 3.0 | | | PWS 4.0 | | | PWS 5.0 | | | PWS 6.0 | | | PWS 7.0 | | | Total | | | | | | |
| LABOR BREAKDOWN | | | | | | Rate | Hours | Dollars | Rate | Hours | Dollars | Rate | Hours | Dollars | Rate | Hours | Dollars | Rate | Hours | Dollars | Hours | Dollars |
| Labor category | $10.00 | 10.0 | $100.00 | $10.30 | 1.0 | $10.30 | $10.61 | 5.0 | $53.05 | $10.93 | 10.0 | $109.27 | $11.26 | 10.0 | $112.55 | 36.0 | $385 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| | | | | | | | | | | | | | | | | $0 | | | | | |
| Contract Year 4 | | | | | | | | | | | | | | | | | | | | | |
| PWS 3.0 | | | PWS 4.0 | | | PWS 5.0 | | | PWS 6.0 | | | PWS 7.0 | | | Total | | | | | | |
| LABOR BREAKDOWN | | | | | | Rate | Hours | Dollars | Rate | Hours | Dollars | Rate | Hours | Dollars | Rate | Hours | Dollars | Rate | Hours | Dollars | Hours | Dollars |
| Labor category | $10.00 | 10.0 | $100.00 | $10.30 | 1.0 | $10.30 | $10.61 | 5.0 | $53.05 | $10.93 | 10.0 | $109.27 | $11.26 | 10.0 | $112.55 | 36.0 | $385 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| | | | | | | | | | | | | | | | | $0 | | | | | |
| Contract Year 5 | | | | | | | | | | | | | | | | | | | | | |
| PWS 3.0 | | | PWS 4.0 | | | PWS 5.0 | | | PWS 6.0 | | | PWS 7.0 | | | Total | | | | | | |
| LABOR BREAKDOWN | | | | | | Rate | Hours | Dollars | Rate | Hours | Dollars | Rate | Hours | Dollars | Rate | Hours | Dollars | Rate | Hours | Dollars | Hours | Dollars |
| Labor category | $10.00 | 10.0 | $100.00 | $10.30 | 1.0 | $10.30 | $10.61 | 5.0 | $53.05 | $10.93 | 10.0 | $109.27 | $11.26 | 10.0 | $112.55 | 36.0 | $385 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| | | | | | | | | | | | | | | | | $0 | | | | | |
| Contract Year 6 | | | | | | | | | | | | | | | | | | | | | |
| PWS 3.0 | | | PWS 4.0 | | | PWS 5.0 | | | PWS 6.0 | | | PWS 7.0 | | | Total | | | | | | |
| LABOR BREAKDOWN | | | | | | Rate | Hours | Dollars | Rate | Hours | Dollars | Rate | Hours | Dollars | Rate | Hours | Dollars | Rate | Hours | Dollars | Hours | Dollars |
| Labor category | $10.00 | 10.0 | $100.00 | $10.30 | 1.0 | $10.30 | $10.61 | 5.0 | $53.05 | $10.93 | 10.0 | $109.27 | $11.26 | 10.0 | $112.55 | 36.0 | $385 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| Labor category | | | | | | | | | | | | | | | | -0 | $0 | | | | | |
| | | | | | | | | | | | | | | | | $0 | | | | | |
Tab C
| Company XYZ, Inc. | | | | Tab C | | | | | | | | | | | | | | | | |
| Materials and Other Direct Costs | | | | | | | | | | | | | | | | | | | |
| Items are listed only as examples | | | | | | | | | | | | | | | | | | | | |
| | Year 1 | | | Year 2 | | | Year 3 | | | Year 4 | | | Year 5 | | | Year 6 | | | |
| PWS | Materials (List Items As Necessary) | Unit Price | Quantity | Total Price | Unit Price | Quantity | Total Price | Unit Price | Quantity | Total Price | Unit Price | Quantity | Total Price | Unit Price | Quantity | Total Price | Unit Price | Quantity | Total Price | Notes |
| Avionics | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | |
| Power/Batteries | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | |
| Telecommunications (Antenna, Beacon) | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | |
| Structures | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | |
| Reaction Control Systems | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | |
| Thermal Control System | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | |
| Instrumentation (Develop, Test and Operations) | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | |
| Ground Support Equipment (MGSE, EGSE) | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | |
| Carts and Logistics Materials | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | |
| Clean Room Supplies | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | |
| Add lines as necessary | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | |
| | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | |
| | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | |
| | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | |
| | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | |
| | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | | | $0 | |
| Total Materials Cost | $0 | | $0 | $0 | | $0 | $0 | | $0 | $0 | | $0 | $0 | | $0 | $0 | | $0 | |
| | Year 1 | | | Year 2 | | | Year 3 | | | Year 4 | | | Year 5 | | | Year 6 | | |
| PWS | Other Direct Costs (List Items As Necessary) | Unit Price | Quantity | Total Price | Unit Price | Quantity | Total Price | Unit Price | Quantity | Total Price | Unit Price | Quantity | Total Price | Unit Price | Quantity | Total Price | Unit Price | Quantity | Total Price |
| Ground Shipping Costs (permits, etc) | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 |
| Air Shipping Cost (flight test) | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 |
| Calibration Lab Services | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 |
| Calibration Lab Services | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 |
| Add lines as necessary | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 |
| | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 |
| | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 |
| | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 | $0.00 | - 0 | $0 |
| Total Other Direct Costs | $0 | | $0 | $0 | | $0 | $0 | | $0 | $0 | | $0 | $0 | | $0 | $0 | | $0 |
Areas in Yellow Require Manual Input
Tab D
| Company XYZ, Inc. | | Tab D |
| Travel Cost | |
| Items are listed only as examples | | | | | | | | | | |
| | Year 1 | | | | | | | | |
| PWS | Origin | Destination | #Trips | # WYE | # Days | Mode | Air Fare/Rental | Hotel & Per Diem | Total Cost | Travel Purpose (List Items As Necessary) |
| 4.0 | Houston, TX | Huntsville, AL | 1 | 3 | 4 | Air / Rental Car | $770.00 | $2,400.00 | $3,170.00 | Project Reviews |
| | | | | | | | | | Add lines as necessary |
| | | | | | Total Travel Cost | | | $0.00 | |
| Areas in Yellow Require Manual Input | | | | | | | | | | |
| | Year 2 | | | | | | | | |
| PWS | Origin | Destination | #Trips | # WYE | # Days | Mode | Air Fare/Rental | Hotel & Per Diem | Total Cost | Travel Purpose (List Items As Necessary) |
| | | | | | | | | | Add lines as necessary |
| | | | | | Total Travel Cost | | | $0.00 | |
| | Year 3 | | | | | | | | |
| PWS | Origin | Destination | #Trips | # WYE | # Days | Mode | Air Fare/Rental | Hotel & Per Diem | Total Cost | Travel Purpose (List Items As Necessary) |
| | | | | | | | | | Add lines as necessary |
| | | | | | Total Travel Cost | | | $0.00 | |
| | Year 4 | | | | | | | | |
| PWS | Origin | Destination | #Trips | # WYE | # Days | Mode | Air Fare/Rental | Hotel & Per Diem | Total Cost | Travel Purpose (List Items As Necessary) |
| | | | | | | | | | Add lines as necessary |
| | | | | | Total Travel Cost | | | $0.00 | |
| | Year 5 | | | | | | | | |
| PWS | Origin | Destination | #Trips | # WYE | # Days | Mode | Air Fare/Rental | Hotel & Per Diem | Total Cost | Travel Purpose (List Items As Necessary) |
| | | | | | | | | | Add lines as necessary |
| | | | | | Total Travel Cost | | | $0.00 | |
| | Year 6 | | | | | | | | |
| PWS | Origin | Destination | #Trips | # WYE | # Days | Mode | Air Fare/Rental | Hotel & Per Diem | Total Cost | Travel Purpose (List Items As Necessary) |
| | | | | | | | | | Add lines as necessary |
Total Travel Cost $0.00
Tab E
| Company XYZ, Inc. | | | | | | Tab E |
| Supporting Documentation | | | | | |
| Elements | Contract Yr 1 | Contract Yr 2 | Contract Yr 3 | Contract Yr 4 | Contract Yr 5 | Contract Yr 6 |
| Fringe Pool | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Fringe Base | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Fringe Rate | 0% | 0% | 0% | 0% | 0% | 0% |
| If Applicable: | | | | | | |
| Overhead Pool | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Overhead Base | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Overhead Rate | 0% | 0% | 0% | 0% | 0% | 0% |
| If Applicable: | | | | | | |
| Subcontract Handling Pool | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Subcontract Handling Base | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Subcontract Handling Rate | 0% | 0% | 0% | 0% | 0% | 0% |
| If Applicable: | | | | | | |
| Material Handling Pool | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Material Handling Base | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Material Handling Rate | 0% | 0% | 0% | 0% | 0% | 0% |
| G&A Pool | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| G&A Base | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| G&A Rate | 0% | 0% | 0% | 0% | 0% | 0% |
| Productive Factor | Contract Yr 1 | Contract Yr 2 | Contract Yr 3 | Contract Yr 4 | Contract Yr 5 | Contract Yr 6 |
| Hours Available in Contract Year | 2088 | 2080 | 2088 | 2088 | 2088 | 2096 |
| Productive Hours | | | | | | |
| Labor Escalation |
| Material Escalation |
| ODC Escalation |
| Travel Escalation |
| If Applicable: | | | | | | |
| FCCOM | Contract Yr 1 | Contract Yr 2 | Contract Yr 3 | Contract Yr 4 | Contract Yr 5 | Contract Yr 6 |
| FCCOM Rate on Labor | | | | | | |
| FCCOM Rate on Materials/Subcontracts | | | | | | |
| FCCOM Price-G&A basis | | | | | | |
| Additional Indirect rates can be added if they are utilized in the build-up of the total cost. | | | | | | |