Attachment 12 - Didlake Pricing.pdf

PDF 128 KB Posted

Attached to
Global Privately Owned Vehicle V (GPC V) Federal contract opportunity
Solicitation number
HTC71123RR001
Issued by
Department of Defense United States Transportation Command

View the file

Other files for this federal contract opportunity

Show all 20

On GovTribe

Work with this file on GovTribe

  • Download the original file
  • Contacts named in this file
  • Similar government files
  • Ask GovTribe AI about this file

Text version

Attachment L-2 - Didlake - Norfolk Directed Sub Pricing

BASE 1 BASE 2 BASE 3 FOY 1 FOY 2 FOY 3 FOY 4 FOY 5

Option to

Extend 6 Mos.

Direct Labor $ 338,499.00 $ 338,499.00 $ 338,499.00 $ 338,499.00 $ 338,499.00 $ 338,499.00 $ 338,499.00 $ 338,499.00 $ 169,249.50

Lead Worker $ 194,192.00 $ 200,017.76 $ 206,018.29 $ 212,198.84 $ 218,564.81 $ 225,121.75 $ 231,875.40 $ 238,831.67 $ 122,998.31 Indirect Labor $ 67,394.80 $ 69,416.64 $ 71,499.14 $ 73,644.12 $ 75,853.44 $ 78,129.04 $ 80,472.92 $ 82,887.10 $ 42,686.86

Staff $ 88,948.80 $ 91,617.26 $ 94,365.78 $ 97,196.76 $ 100,112.66 $ 103,116.04 $ 106,209.52 $ 109,395.80 $ 56,338.84 Total Labor $ 689,034.60 $ 699,550.67 $ 710,382.22 $ 721,538.71 $ 733,029.91 $ 744,865.83 $ 757,056.84 $ 769,613.57 $ 391,273.51

Direct Fringe $ 196,777.10 $ 196,777.10 $ 196,777.10 $ 196,777.10 $ 196,777.10 $ 196,777.10 $ 196,777.10 $ 196,777.10 $ 98,388.55 Lead Fringe $ 107,494.57 $ 115,019.19 $ 123,070.53 $ 131,685.47 $ 140,903.45 $ 150,766.69 $ 161,320.36 $ 172,612.78 $ 92,347.84

Indirect Fringe $ 28,879.52 $ 30,901.09 $ 33,064.16 $ 35,378.66 $ 37,855.16 $ 40,505.02 $ 43,340.38 $ 46,374.20 $ 24,810.20 Staff Fringe $ 42,101.28 $ 45,048.37 $ 48,201.75 $ 51,575.88 $ 55,186.19 $ 59,049.22 $ 63,182.67 $ 67,605.45 $ 36,168.92

Total Fringe $ 375,252.47 $ 387,745.74 $ 401,113.55 $ 415,417.10 $ 430,721.90 $ 447,098.04 $ 464,620.50 $ 483,369.54 $ 251,715.51 Direct Program Supplies

(Expendables/Consumables) $ 22,830.48 $ 23,401.24 $ 23,986.27 $ 24,585.92 $ 25,200.57 $ 25,830.59 $ 26,476.35 $ 27,138.26 $ 13,908.36 Major Equipment $ 22,236.80 $ 22,236.80 $ 22,236.80 $ 22,236.80 $ 22,236.80 $ 22,236.80 $ 22,236.80 $ 22,236.80 $ 11,118.40 Minor Equipment $ 8,861.99 $ 8,861.99 $ 8,861.99 $ 8,861.99 $ 8,861.99 $ 8,861.99 $ 8,861.99 $ 8,861.99 $ 4,431.00

Rental $ 15,263.85 $ 15,645.45 $ 16,036.58 $ 16,437.50 $ 16,848.43 $ 17,269.65 $ 17,701.39 $ 18,143.92 $ 9,298.76 Subcontracting $ 2,040.00 $ 2,091.00 $ 2,143.28 $ 2,196.86 $ 2,251.78 $ 2,308.07 $ 2,365.77 $ 2,424.92 $ 1,242.77

Other $ 37,758.20 $ 23,702.16 $ 24,294.71 $ 24,902.08 $ 25,524.63 $ 26,162.75 $ 26,816.82 $ 27,487.24 $ 14,087.21 Total ODCs $ 108,991.32 $ 95,938.64 $ 97,559.63 $ 99,221.15 $ 100,924.21 $ 102,669.85 $ 104,459.12 $ 106,293.13 $ 54,086.50

G&A $ 152,526.19 $ 153,820.56 $ 157,177.20 $ 160,703.01 $ 164,407.88 $ 168,302.38 $ 172,397.74 $ 176,705.91 $ 90,619.82

Proceeds $ 11,732.78 $ 11,832.35 $ 12,090.55 $ 12,361.77 $ 12,646.76 $ 12,946.34 $ 13,261.36 $ 13,592.76 $ 6,970.76

Overhead $ 46,931.14 $ 47,329.40 $ 48,362.22 $ 49,447.08 $ 50,587.04 $ 51,785.35 $ 53,045.46 $ 54,371.05 $ 27,883.02

Didlake Subtotal $ 1,384,468.50 $ 1,396,217.36 $ 1,426,685.37 $ 1,458,688.82 $ 1,492,317.70 $ 1,527,667.79 $ 1,564,841.03 $ 1,603,945.97 $ 822,549.10

ANNUAL TOTAL $ 1,436,386.07 $ 1,448,575.51 $ 1,480,186.07 $ 1,513,389.65 $ 1,548,279.62 $ 1,584,955.33 $ 1,623,522.57 $ 1,664,093.95 $ 853,394.69

Monthly $ 119,698.84 $ 120,714.63 $ 123,348.84 $ 126,115.80 $ 129,023.30 $ 132,079.61 $ 135,293.55 $ 138,674.50 $ 142,232.45 SA Fee $ 51,917.57 $ 52,358.15 $ 53,500.70 $ 54,700.83 $ 55,961.91 $ 57,287.54 $ 58,681.54 $ 60,147.97 $ 30,845.59

Attachment 12

HTC711-23-R-R001

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