Attachment 2 Level of Effort Spreadsheet.xlsx
XLSX spreadsheet 37 KB Posted
- Attached to
- N0018926RL009 CNSL MHE
- Solicitation number
- N0018926RL009
About this file
This is a Level of Effort Spreadsheet that outlines labor staffing and hours required for a five-year ordering period supporting maintenance and overhaul services for Commander Naval Surface Force, Atlantic (CNSL) shipboard material handling equipment (MHE) and mobile support equipment. The contract period spans August 30, 2026 through August 29, 2031, with an additional FAR 52.217-8 option period from August 30, 2031 through February 29, 2032.
The spreadsheet details labor requirements across five operational periods (OP 1-5), each covering a 12-month period, plus the final six-month option period. Each operational period specifies staffing for ten labor categories: Program Manager (1,040 hours/FTE), Shop Supervisor (2,080 hours/FTE), Senior Engineering Technician—Mechanical (6,240 hours/3 FTE), Junior Engineering Technician—Mechanical (8,320 hours/4 FTE), Shop Warehouse—Electrical Battery specialist (2,080 hours/FTE), Material Expediter (4,160 hours/2 FTE), Administrative Assistant (2,080 hours/FTE), Production Manager (2,080 hours/FTE), Senior Engineering Technician—Mechanical Mobile (4,160 hours/2 FTE), and Quality Assurance Inspector (2,080 hours/FTE). The spreadsheet also captures overtime hours for each labor category across all periods. The cost structure includes columns for direct labor rates, fringe benefits, overhead, general and administrative (G&A) expenses, and fee calculations to determine fully burdened labor rates; however, all CLIN values currently display as $0.00, indicating the spreadsheet is a template awaiting cost data completion.
View the file
Other files
Show all 18
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
Summary
| Five-Year Ordering Period Period of Performance: 30 August 2026 - 29 August 2031 | |
| CLIN | Total CLIN Value |
| CLIN 0001 Labor | $0.00 |
| CLIN 0002 Materials | $0.00 |
| CLIN 0003 ODCs | $0.00 |
| CLIN 0004 Travel | $0.00 |
| FAR 52.217-8 Period of Performance : 30 August 2031 - 29 February 2032 | |
| CLIN | Total CLIN Value |
| CLIN 1001 Labor | $0.00 |
| CLIN 1002 Materials | $0.00 |
| CLIN 1003 ODCs | $0.00 |
| CLIN 1004 Travel | $0.00 |
_x000D_&1#&"Calibri"&10&K0000FF Information in this document/e-mail is considered Business Use Only. Please treat accordingly.
OP 1 Detailed Cost
| Estimated Level of Effort: 30 August 2026 - 29 August 2027 | |||||||||||||||
| Labor Category | Total Hours | FTE | Direct Labor Rate | Fringe % | Fringe $ | DL + Fringe | Overhead % | Overhead $ | G&A % | G&A $ | Subtotal | Fee % | Fee $ | Fully Burdened Labor Rate | Total Labor Cost (FBLR x Hours) |
| Program Manager | 1040 | 1 | |||||||||||||
| Shop Supervisor | 2080 | 1 | |||||||||||||
| Sr.Engineering Tech - Mech | 6240 | 3 | |||||||||||||
| Jr.Engineering Tech - Mech | 8320 | 4 | |||||||||||||
| Shop Warehouse - Elec (Battery) | 2080 | 1 | |||||||||||||
| Material Expediter | 4160 | 2 | |||||||||||||
| Administrative Assistant | 2080 | 1 | |||||||||||||
| Production Manager | 2080 | 1 | |||||||||||||
| Sr. Engineering Tech - Mech Mobile | 4160 | 2 | |||||||||||||
| Quality Assurance Inspector | 2080 | 1 | |||||||||||||
| Labor Category | Total Hours | FTE | Direct Labor Rate | Fringe % | Fringe $ | DL + Fringe | Overhead % | Overhead $ | G&A % | G&A $ | Subtotal | Fee % | Fee $ | Fully Burdened Labor Rate | Total Labor Cost (FBLR x Hours) |
| Shop Supervisor OT | 90 | ||||||||||||||
| Sr.Engineering Tech - Mech OT | 270 | ||||||||||||||
| Jr.Engineering Tech - Mech - OT | 360 | ||||||||||||||
| Shop Warehouse - Elec (Battery) - OT | 60 | ||||||||||||||
| Material Expediter - OT | 120 | ||||||||||||||
| Administrative Assistant - OT | 60 | . | |||||||||||||
| Production Manager - OT | 60 | ||||||||||||||
| Sr. Engineering Tech - Mech Mobile - OT | 180 | ||||||||||||||
| Quality Assurance Inspector - OT | 90 |
OP 2 Detailed Cost
| Estimated Level of Effort: 30 August 2027 - 29 August 2028 | |||||||||||||||
| Labor Category | Total Hours | FTE | Direct Labor Rate | Fringe % | Fringe $ | DL + Fringe | Overhead % | Overhead $ | G&A % | G&A $ | Subtotal | Fee % | Fee $ | Fully Burdened Labor Rate | Total Labor Cost (FBLR x Hours) |
| Program Manager | 1040 | 1 | |||||||||||||
| Shop Supervisor | 2080 | 1 | |||||||||||||
| Sr.Engineering Tech - Mech | 6240 | 3 | |||||||||||||
| Jr.Engineering Tech - Mech | 8320 | 4 | |||||||||||||
| Shop Warehouse - Elec (Battery) | 2080 | 1 | |||||||||||||
| Material Expediter | 4160 | 2 | |||||||||||||
| Administrative Assistant | 2080 | 1 | |||||||||||||
| Production Manager | 2080 | 1 | |||||||||||||
| Sr. Engineering Tech - Mech Mobile | 4160 | 2 | |||||||||||||
| Quality Assurance Inspector | 2080 | 1 | |||||||||||||
| Labor Category | Total Hours | FTE | Direct Labor Rate | Fringe % | Fringe $ | DL + Fringe | Overhead % | Overhead $ | G&A % | G&A $ | Subtotal | Fee % | Fee $ | Fully Burdened Labor Rate | Total Labor Cost (FBLR x Hours) |
| Shop Supervisor OT | 90 | ||||||||||||||
| Sr.Engineering Tech - Mech OT | 270 | ||||||||||||||
| Jr.Engineering Tech - Mech - OT | 360 | ||||||||||||||
| Shop Warehouse - Elec (Battery) - OT | 60 | ||||||||||||||
| Material Expediter - OT | 120 | ||||||||||||||
| Administrative Assistant - OT | 60 | . | |||||||||||||
| Production Manager - OT | 60 | ||||||||||||||
| Sr. Engineering Tech - Mech Mobile - OT | 180 | ||||||||||||||
| Quality Assurance Inspector - OT | 90 |
OP 3 Detailed Cost
| Estimated Level of Effort: 30 August 2028 - 29 August 2029 | |||||||||||||||
| Labor Category | Total Hours | FTE | Direct Labor Rate | Fringe % | Fringe $ | DL + Fringe | Overhead % | Overhead $ | G&A % | G&A $ | Subtotal | Fee % | Fee $ | Fully Burdened Labor Rate | Total Labor Cost (FBLR x Hours) |
| Program Manager | 1040 | 1 | |||||||||||||
| Shop Supervisor | 2080 | 1 | |||||||||||||
| Sr.Engineering Tech - Mech | 6240 | 3 | |||||||||||||
| Jr.Engineering Tech - Mech | 8320 | 4 | |||||||||||||
| Shop Warehouse - Elec (Battery) | 2080 | 1 | |||||||||||||
| Material Expediter | 4160 | 2 | |||||||||||||
| Administrative Assistant | 2080 | 1 | |||||||||||||
| Production Manager | 2080 | 1 | |||||||||||||
| Sr. Engineering Tech - Mech Mobile | 4160 | 2 | |||||||||||||
| Quality Assurance Inspector | 2080 | 1 | |||||||||||||
| Labor Category | Total Hours | FTE | Direct Labor Rate | Fringe % | Fringe $ | DL + Fringe | Overhead % | Overhead $ | G&A % | G&A $ | Subtotal | Fee % | Fee $ | Fully Burdened Labor Rate | Total Labor Cost (FBLR x Hours) |
| Shop Supervisor OT | 90 | ||||||||||||||
| Sr.Engineering Tech - Mech OT | 270 | ||||||||||||||
| Jr.Engineering Tech - Mech - OT | 360 | ||||||||||||||
| Shop Warehouse - Elec (Battery) - OT | 60 | ||||||||||||||
| Material Expediter - OT | 120 | ||||||||||||||
| Administrative Assistant - OT | 60 | . | |||||||||||||
| Production Manager - OT | 60 | ||||||||||||||
| Sr. Engineering Tech - Mech Mobile - OT | 180 | ||||||||||||||
| Quality Assurance Inspector - OT | 90 |
OP 4 Detailed Cost
| Estimated Level of Effort: 30 August 2029 - 29 August 2030 | |||||||||||||||
| Labor Category | Total Hours | FTE | Direct Labor Rate | Fringe % | Fringe $ | DL + Fringe | Overhead % | Overhead $ | G&A % | G&A $ | Subtotal | Fee % | Fee $ | Fully Burdened Labor Rate | Total Labor Cost (FBLR x Hours) |
| Program Manager | 1040 | 1 | |||||||||||||
| Shop Supervisor | 2080 | 1 | |||||||||||||
| Sr.Engineering Tech - Mech | 6240 | 3 | |||||||||||||
| Jr.Engineering Tech - Mech | 8320 | 4 | |||||||||||||
| Shop Warehouse - Elec (Battery) | 2080 | 1 | |||||||||||||
| Material Expediter | 4160 | 2 | |||||||||||||
| Administrative Assistant | 2080 | 1 | |||||||||||||
| Production Manager | 2080 | 1 | |||||||||||||
| Sr. Engineering Tech - Mech Mobile | 4160 | 2 | |||||||||||||
| Quality Assurance Inspector | 2080 | 1 | |||||||||||||
| Labor Category | Total Hours | FTE | Direct Labor Rate | Fringe % | Fringe $ | DL + Fringe | Overhead % | Overhead $ | G&A % | G&A $ | Subtotal | Fee % | Fee $ | Fully Burdened Labor Rate | Total Labor Cost (FBLR x Hours) |
| Shop Supervisor OT | 90 | ||||||||||||||
| Sr.Engineering Tech - Mech OT | 270 | ||||||||||||||
| Jr.Engineering Tech - Mech - OT | 360 | ||||||||||||||
| Shop Warehouse - Elec (Battery) - OT | 60 | ||||||||||||||
| Material Expediter - OT | 120 | ||||||||||||||
| Administrative Assistant - OT | 60 | . | |||||||||||||
| Production Manager - OT | 60 | ||||||||||||||
| Sr. Engineering Tech - Mech Mobile - OT | 180 | ||||||||||||||
| Quality Assurance Inspector - OT | 90 |
OP 5 Detailed Cost
| Estimated Level of Effort: 30 August 2030 - 29 August 2031 | |||||||||||||||
| Labor Category | Total Hours | FTE | Direct Labor Rate | Fringe % | Fringe $ | DL + Fringe | Overhead % | Overhead $ | G&A % | G&A $ | Subtotal | Fee % | Fee $ | Fully Burdened Labor Rate | Total Labor Cost (FBLR x Hours) |
| Program Manager | 1040 | 1 | |||||||||||||
| Shop Supervisor | 2080 | 1 | |||||||||||||
| Sr.Engineering Tech - Mech | 6240 | 3 | |||||||||||||
| Jr.Engineering Tech - Mech | 8320 | 4 | |||||||||||||
| Shop Warehouse - Elec (Battery) | 2080 | 1 | |||||||||||||
| Material Expediter | 4160 | 2 | |||||||||||||
| Administrative Assistant | 2080 | 1 | |||||||||||||
| Production Manager | 2080 | 1 | |||||||||||||
| Sr. Engineering Tech - Mech Mobile | 4160 | 2 | |||||||||||||
| Quality Assurance Inspector | 2080 | 1 | |||||||||||||
| Labor Category | Total Hours | FTE | Direct Labor Rate | Fringe % | Fringe $ | DL + Fringe | Overhead % | Overhead $ | G&A % | G&A $ | Subtotal | Fee % | Fee $ | Fully Burdened Labor Rate | Total Labor Cost (FBLR x Hours) |
| Shop Supervisor OT | 90 | ||||||||||||||
| Sr.Engineering Tech - Mech OT | 270 | ||||||||||||||
| Jr.Engineering Tech - Mech - OT | 360 | ||||||||||||||
| Shop Warehouse - Elec (Battery) - OT | 60 | ||||||||||||||
| Material Expediter - OT | 120 | ||||||||||||||
| Administrative Assistant - OT | 60 | . | |||||||||||||
| Production Manager - OT | 60 | ||||||||||||||
| Sr. Engineering Tech - Mech Mobile - OT | 180 | ||||||||||||||
| Quality Assurance Inspector - OT | 90 |
FAR 52.217-8 Detailed Cost
| Estimated Level of Effort: 30 August 2031 - 29 February 2032 | |||||||||||||||
| Labor Category | Total Hours | FTE | Direct Labor Rate | Fringe % | Fringe $ | DL + Fringe | Overhead % | Overhead $ | G&A % | G&A $ | Subtotal | Fee % | Fee $ | Fully Burdened Labor Rate | Total Labor Cost (FBLR x Hours) |
| Program Manager | 520 | 1 | |||||||||||||
| Shop Supervisor | 1040 | 1 | |||||||||||||
| Sr.Engineering Tech - Mech | 3120 | 3 | |||||||||||||
| Jr.Engineering Tech - Mech | 4160 | 4 | |||||||||||||
| Shop Warehouse - Elec (Battery) | 1040 | 1 | |||||||||||||
| Material Expediter | 2080 | 2 | |||||||||||||
| Administrative Assistant | 1040 | 1 | |||||||||||||
| Production Manager | 1040 | 1 | |||||||||||||
| Sr. Engineering Tech - Mech Mobile | 2080 | 2 | |||||||||||||
| Quality Assurance Inspector | 1040 | 1 | |||||||||||||
| Labor Category | Total Hours | FTE | Direct Labor Rate | Fringe % | Fringe $ | DL + Fringe | Overhead % | Overhead $ | G&A % | G&A $ | Subtotal | Fee % | Fee $ | Fully Burdened Labor Rate | Total Labor Cost (FBLR x Hours) |
| Shop Supervisor OT | 45 | ||||||||||||||
| Sr.Engineering Tech - Mech OT | 90 | ||||||||||||||
| Jr.Engineering Tech - Mech - OT | 130 | ||||||||||||||
| Shop Warehouse - Elec (Battery) - OT | 30 | ||||||||||||||
| Material Expediter - OT | 60 | ||||||||||||||
| Administrative Assistant - OT | 30 | . | |||||||||||||
| Production Manager - OT | 30 | ||||||||||||||
| Sr. Engineering Tech - Mech Mobile - OT | 90 | ||||||||||||||
| Quality Assurance Inspector - OT | 45 |
_x000D_&1#&"Calibri"&10&K0000FF Information in this document/e-mail is considered Business Use Only. Please treat accordingly.
File details come from the government source that posted it. Updated .