Exhibit 1-a Cost-Proposal format.xlsx

XLSX spreadsheet 42 KB Posted Dec 22, 2021

Attached to: USCIS TI Construction - AFB Federal contract opportunity
Solicitation number: 47PL0122R0004
Issued by: General Services Administration Public Buildings Service Region 10

About this file

Written by GovTribe AI · Dec 27, 2023

This document contains a cost proposal template and instructions for a federal construction project solicitation. The solicitation is for a United States Citizenship and Immigration Services construction project to build out approximately 5,100 square feet of space on the first floor of the Anchorage Federal Building. The scope of work includes HVAC, electrical, fire/life/safety, telecommunications, IT, ceilings, lighting, and structural improvements, as well as demolition and construction of new walls, doors, lights, switches, outlets, casework, offices, a network room, and sound attenuation. Interested vendors must attend a pre-proposal conference on January 11, 2022 and submit completed proposals electronically by February 8, 2022. The NAICS code for this opportunity is 236220 and it is set aside for HUBZone small businesses.

View the file

Other files for this federal contract opportunity

Other files attached to USCIS TI Construction - AFB, newest first.
File	Type	Posted
Amendment 47PL0122R0004-A0006.pdf	PDF	Mar 21, 2022
Amendment 47PL0122R0004-A0005.pdf	PDF	Mar 8, 2022
Amendment 47PL0122R0004-A0004.pdf	PDF	Feb 28, 2022
Amendment 47PL0122R0004_A0003.pdf	PDF	Feb 10, 2022
Amendment 47PL0122R0004-A0002.pdf	PDF	Jan 27, 2022
2 Solicitation 47PL0122R0004 Rev2 220127.pdf	PDF	Jan 27, 2022
5 AFB USCIS TI Construction SOW Rev 2.pdf	PDF	Jan 27, 2022
1 SF 1442 47PL0122R0004 Rev1 220127.pdf	PDF	Jan 27, 2022
Amendment 47PL0122R0004-A0001.pdf	PDF	Jan 19, 2022
2 Solicitation 47PL0122R0004 Rev1 220119.pdf	PDF	Jan 19, 2022
3 Reps and Certs 47PL0122R0004.pdf	PDF	Dec 22, 2021
7 Exhibit 0 Read Me First - CUI Document.docx	DOCX document	Dec 22, 2021
1 SF1442 47PL0122R0004.pdf	PDF	Dec 22, 2021
5 SOW Rev 1 - AFB USCIS TI Construction.pdf	PDF	Dec 22, 2021
Exhibit 2 Prior Experience on Relevant Projects Offeror Worksheet.docx	DOCX document	Dec 22, 2021
Exhibit 3 Past Performance Questionnaire.docx	DOCX document	Dec 22, 2021
Exhibit 1 Price Services Schedule.docx	DOCX document	Dec 22, 2021
2 Solicitation 47PL0122R0004.pdf	PDF	Dec 22, 2021
4 Agreement 47PL0122R0004.pdf	PDF	Dec 22, 2021
6 WD AK20210001 dated Jul 30 2021.pdf	PDF	Dec 22, 2021
8 GACA - GSA Affiliated Customer Accounts May 2014.docx	DOCX document	Dec 22, 2021

Show all 21

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

Try for free Login

Text version

The file's text, extracted by GovTribe without its formatting.

General Information

COST PRPOSAL

GENERAL INFORMATION

The purpose of the requested information in the attached worksheets is to assit Government personnel in the review and evaluation of cost proposals submitted by Offerors. Offerors are reminded that the responsibility for providing adequate supporting data and attachments lies solely with them. Further, the offeror must also bear the burden of proof in establishing reasonableness of proposed costs; therefore, it is in the offeror’s best interest to submit a fully supportable and well-prepared cost proposal. The basis and rationale for all proposed costs should be provided as part of the proposal so that Government personnel can place reliance on the information as current, complete and accurate. Further, FAR 15.403-4 sets forth those circumstances in which offerors are required to submit certified cost or pricing data.

Total Effort

Code	Description	Qty	Unit	Labor Cost			Material Cost			Subcontractor Cost			Equipment Cost
				Base/Hours	Rate	Extended $	QTY	Rate	Extended $	Base/Hours	Rate	Extended $	QTY	Rate	Extended $	TOTAL
DIVISION 1 - GENERAL CONDITIONS
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 1 General Conditions			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
DIVISION 2 - EXISTING CONDITIONS
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 2 Exisitng Conditions			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
DIVISION 3 - CONCRETE
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 3 Concrete			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
DIVISION 4 - MASONRY
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 4 Masonry			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
DIVISION 5 - METALS
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 5 Metals			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
DIVISION 6 - WOOD, PLASTICS, COMPOSITES
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 6 Wood, Plastics, Composites			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
DIVISION 7 - THERMAL MOISTURE PROTECTION
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 7 Thermal Moisture			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
DIVISION 8 - OPENINGS (DOORS AND WINDOWS)
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 8 Openings			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
DIVISION 9 - FINISHES
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 9 Finishes			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
DIVISION 10 - SPECIALTIES
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 10 Specialties			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
DIVISION 11 - EQUIPMENT
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 11 Equipment			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
DIVISION 12 - FURNISHINGS
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 12 Furnishings			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
DIVISION 13 - SPECIAL CONSTRUCTION
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 13 Special Construction			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
DIVISION 14 - CONVEYING EQUIPMENT
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 14 Conveying Equipment			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
DIVISION 21 - FIRE SUPPRESSION
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 21 Fire Suppression			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
DIVISION 22 - PLUMBING
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 22 Plumbing			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
DIVISION 23 - HVAC
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 23 HVAC			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
DIVISION 25 - INTEGRATED AUTOMATION
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 25 Integrated Automation			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
DIVISION 26 - ELECTRICAL
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 26 Electrical			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
DIVISION 27 - COMMUNICATIONS
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 27 Communications			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
DIVISION 28 - ELECTRONIC SAFETY AND SECURITY (ESS)
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 28 ESS			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
DIVISION 31- EARTHWORK
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 31 Earthwork			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
DIVISION 32 - EXTERIOR IMPROVEMENTS
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 32 Exterior Improvements			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
DIVISION 33 - UTILITIES
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 33 Utilities			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
DIVISION 34 - TRANSPORTATION
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 34 Transportation			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
DIVISION 48 - ELECTRICAL POWER GENERATION
0110-0	Project Management Submittal & Security Phase (Sample)	1	LS	30	$30.00	$900.00	1	$100.00	$100.00	30	$30.00	$900.00	1	$100.00	$100.00	$2,000.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Fill-in - add row if needed					$0.00			$0.00			$0.00			$0.00	$0.00
	Total Division 34 Transportation			30		$900.00	1		$100.00	30		$900.00	1		$100.00	$2,000.00
Other Direct Costs
	Materials/Supplies	Provide details on next Worksheet														$0.00
	Equipment	Provide details on next Worksheet														$0.00
	Travel	Provide details on next Worksheet														$0.00
	Insert line(s) for any other types of ODCs	Provide details on next Worksheet														$0.00
	Total Other Direct Costs					$0.00										$0.00
Subtotal Costs						$23,400.00			$2,600.00			$23,400.00			$2,600.00	$52,000.00
							Enter %
Overhead						$6,240.00	12.00%									$6,240.00
Profit						$6,988.80	12.00%									$6,988.80
Total Estimated Costs																$65,228.80

&"Arial,Bold"&12&A

Offeror: Page &P of &N Pages &F

Self-Performed Work

CALCLUATION OF SELF-PERFORMED WORK
In accordance with FAR 52.219-14 Limitations on Subcontracting and 13 CFR §125.6, offerors agree that in the case of a contract for construction contractors, no more than 85% of the amount paid by the government to the prime may be paid to firms that are not similarly situated, as indicated below:
OFFEROR’S SELF PERFORMED ESTIMATED CALCULATIONS
Offeror’s total proposed price	$65,228.80
Profit and Fees	$13,228.80
Cost of Materials	$2,600.00
Offeror’s total cost of performance	$49,400.00	Total proposed price less profit, fees, and cost of materials
Offeror’s total estimated self-performed cost of contract performance incurred for personnel of the concern’s employees or the employees of subcontracted 8(a) firms (Self-Performed)	$26,000.00
Offeror’s percentage of estimated self-performed work	52.6%	Must be at least 15%
KEY SUBCONTRACTORS
Name	Proposed $
Subcontractor XYZ	$5,000

https://www.law.cornell.edu/definitions/index.php?width=840&height=800&iframe=true&def_id=28ecffbfcc51433405558dc74cf1be8f&term_occur=999&term_src=Title:13:Chapter:I:Part:125:125.6 Materials

Division	Description	Material Cost
		QTY	Rate	Extended $
3	Concrete (Sample)	1	$100.00	$100.00
	Fill-in - add row if needed			$0.00
	Fill-in - add row if needed			$0.00
	Fill-in - add row if needed			$0.00
	Fill-in - add row if needed			$0.00
	Total			$100.00

File details come from the government source that posted it. Updated Dec 22, 2021.