8. Labor Worksheet 2.xlsx

XLSX spreadsheet 36 KB Posted Sep 3, 2026

Attached to: JBMDL - Above and Underground Tank Maintenance and Repair
Solicitation number: FA448426R0016
Issued by: Department of the Air Force Air Mobility Command

About this file

Written by GovTribe AI · Sep 3, 2026

This is a Labor Worksheet pricing template for the AST & UST Tank Services contract (Solicitation No. FA448426R0016) at Joint Base McGuire-Dix-Lakehurst. The worksheet provides a standardized format for offerors to submit labor costs across a base year and four option years, with instructions to complete highlighted areas and round all figures to two decimal places.

The template covers two Service Contract Act (SCA) labor categories and one management position: SCA 23311 Fuel Distribution System Mechanic (sample rate $41.49/hour), SCA 23312 Fuel Distribution System Operator (sample rate $35.03/hour), and Site Supervisor (management, sample rates ranging from $50.00 to $70.00/hour across option years). For each position, offerors must provide productive hours (1,856 hours in the sample), overtime hours, paid vacation and holiday hours (168 hours), and other SCA/CBA-required paid leave (56 hours), totaling 2,080 hours worked annually. The worksheet calculates total gross annual wages, fringe benefits paid per hour (including non-taxable and taxable components), and applies tax adjustments for FICA, FUTI, SUTI, and Workers' Compensation at fixed percentages (7.65%, 0.08%, 3.39%, and 1.76% respectively). Final calculations include a 1% G&A markup and 1% profit margin, resulting in a loaded hourly wage that represents the fully-burdened cost per labor hour. All sample figures are provided for reference only, with offerors expected to propose their own rates based on prevailing wage requirements and market conditions.

View the file

Other files

File	Type	Posted
Solicitation Amendment FA448426R00160001 SF 30.pdf	PDF	Sep 3, 2026
5. WD 15-4191 Burlington County REV 34.txt	TXT text file	Sep 3, 2026
10. Questions and Answers 09022026.pdf	PDF	Sep 3, 2026
3. AT Awareness Guide for Contractors - 02012022.pdf	PDF	Aug 11, 2026
8. Labor Worksheet.xlsx	XLSX spreadsheet	Aug 11, 2026
5. WD 2015-1491 BurlingtonCounty Rev 33.pdf	PDF	Aug 11, 2026
7. QASP - AST and UST - 01132026.pdf	PDF	Aug 11, 2026
1. PWS (UST and AST) 24 JUN 26.pdf	PDF	Aug 11, 2026
2. SFS Appendix - 04172026.pdf	PDF	Aug 11, 2026
4. AT Awareness for Contractors Trifold - 02012022.pdf	PDF	Aug 11, 2026
9. Contractor Request Form - AST UST Site Visit (002).pdf	PDF	Aug 11, 2026
6. Medical Statement - 06052026.pdf	PDF	Aug 11, 2026
Solicitation - FA448426R0016.pdf	PDF	Aug 11, 2026

Show all 13

On GovTribe

Work with this file

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.

BASE YR Labor

Solicitation No.:	FA448426R0016
Contract Title:	AST & UST Tank Services
Date:
Instructions:	Fill out highlighted areas. Include total hours of all proposed employees covered under the Service Contract Act and Management for period of performance. Round to two decimal places.	Note: The non-taxable fringe benefit is usally the H&W required by SCA purchased in a plan

Note:	The numbers below are a sample. Offerors should propose their rates.
													Fringe Benefit Adjustment					Taxes
	A	B	C	D	E	F	G	H	I		J	K	L		O	Q	R	S	T	U	V	W	X	Y
SCA #	Labor Categorey	Hourly Wage Rate	Productive Hours	Subtotal	OT Hours	Subtotal	Paid Vacation and holiday Hours	Other SCA/CBA-required Paid Leave	Total Paid non-Productive hours	Subtotal	Total Hours Worked	Total Gross Annual Wages**	Fringe Benefits (FB) Paid "Per Hour"	Non Taxable Subtotal	Additional Taxable"Cash Payment" of FB	Total " Wages" and "FB Paid in Cash"****	% FICA	Cap $7,000 / % FUTI	NJ Cap $46,400 %SUTI	W/C %	Sub TOTAL	G&A	Profit	TOTAL (V+W+X)	Loaded Hourly Wage
																	0.0765	0.0008	0.0339	0.0176		1%	1%
	SCA
23311	Fuel Distribution System Mechanic	$41.49	1856	$77,005.44	0	$0.00	168	56	224	$9,293.76	2080	$86,299.20	$5.42	$11,273.60	$0.00	$86,299.20	$6,601.89	$5.60	$1,572.96	$1,518.87	$107,272.11	$1,072.72	$1,072.72	$109,417.56	$52.60
23312	Fuel Distribution System Operator	$35.03	1856	$65,015.68	0	$0.00	168	56	224	$7,846.72	2080	$72,862.40	$5.42	$11,273.60	$0.00	$72,862.40	$5,573.97	$5.60	$1,572.96	$1,282.38	$92,570.91	$925.71	$925.71	$94,422.33	$45.40

Grand total $199,843.03

	Management/Admin
N/A	Site Supervisor	$50.00	1856	$92,800.00	0	$0.00	168	56	224	$11,200.00	2080	$104,000.00	$5.42	$11,273.60	$0.00	$104,000.00	$7,956.00	$5.60	$1,572.96	$1,830.40	$126,638.56	$1,266.39	$1,266.39	$129,171.33	$62.10

	Grand total	$126,638.56
* If this is H&W hours only are for 2080 if paid in a plan, the prices are not taxable.
** Use this figure to Calculate Added Tax if FB is paid in H&W benefits only.
*** No tax increase is considered on this amount because benefits for H & W are deducted before taxes.
**** Used this figure to calculate added tax if FB are paid in cash to employee.

Page &P

Option YR 1 Labor

Solicitation No.:	FA448426R0016
Contract Title:	AST & UST Tank Services
Date:
Instructions:	Fill out highlighted areas. Include total hours of all proposed employees covered under the Service Contract Act and Management for period of performance. Round to two decimal places.	Note: The non-taxable fringe benefit is usally the H&W required by SCA purchased in a plan

Note:	The numbers below are a sample. Offerors should propose their rates.
													Fringe Benefit Adjustment					Taxes
	A	B	C	D	E	F	G	H	I		J	K	L		O	Q	R	S	T	U	V	W	X	Y
SCA #	Labor Categorey	Hourly Wage Rate	Productive Hours	Subtotal	OT Hours	Subtotal	Paid Vacation and holiday Hours	Other SCA/CBA-required Paid Leave	Total Paid non-Productive hours	Subtotal	Total Hours Worked	Total Gross Annual Wages**	Fringe Benefits (FB) Paid "Per Hour"	Non Taxable Subtotal	Additional Taxable"Cash Payment" of FB	Total " Wages" and "FB Paid in Cash"****	% FICA	Cap $7,000 / % FUTI	NJ Cap $46,400 %SUTI	W/C %	Sub TOTAL	G&A	Profit	TOTAL (V+W+X)	Loaded Hourly Wage
																	0.0765	0.0008	0.0339	0.0176		1%	1%
	SCA
23311	Fuel Distribution System Mechanic	$41.49	1856	$77,005.44	0	$0.00	168	56	224	$9,293.76	2080	$86,299.20	$5.42	$11,273.60	$0.00	$86,299.20	$6,601.89	$5.60	$1,572.96	$1,518.87	$107,272.11	$1,072.72	$1,072.72	$109,417.56	$52.60
23312	Fuel Distribution System Operator	$35.03	1856	$65,015.68	0	$0.00	168	56	224	$7,846.72	2080	$72,862.40	$5.42	$11,273.60	$0.00	$72,862.40	$5,573.97	$5.60	$1,572.96	$1,282.38	$92,570.91	$925.71	$925.71	$94,422.33	$45.40

Grand total $199,843.03

	Management/Admin
N/A	Site Supervisor	$55.00	1856	$102,080.00	0	$0.00	168	56	224	$12,320.00	2080	$114,400.00	$5.42	$11,273.60	$0.00	$114,400.00	$8,751.60	$5.60	$1,572.96	$2,013.44	$138,017.20	$1,380.17	$1,380.17	$140,777.54	$67.68

	Grand total	$138,017.20
* If this is H&W hours only are for 2080 if paid in a plan, the prices are not taxable.
** Use this figure to Calculate Added Tax if FB is paid in H&W benefits only.
*** No tax increase is considered on this amount because benefits for H & W are deducted before taxes.
**** Used this figure to calculate added tax if FB are paid in cash to employee.

Option YR 2 Labor

Solicitation No.:	FA448426R0016
Contract Title:	AST & UST Tank Services
Date:
Instructions:	Fill out highlighted areas. Include total hours of all proposed employees covered under the Service Contract Act and Management for period of performance. Round to two decimal places.	Note: The non-taxable fringe benefit is usally the H&W required by SCA purchased in a plan

Note:	The numbers below are a sample. Offerors should propose their rates.
													Fringe Benefit Adjustment					Taxes
	A	B	C	D	E	F	G	H	I		J	K	L		O	Q	R	S	T	U	V	W	X	Y
SCA #	Labor Categorey	Hourly Wage Rate	Productive Hours	Subtotal	OT Hours	Subtotal	Paid Vacation and holiday Hours	Other SCA/CBA-required Paid Leave	Total Paid non-Productive hours	Subtotal	Total Hours Worked	Total Gross Annual Wages**	Fringe Benefits (FB) Paid "Per Hour"	Non Taxable Subtotal	Additional Taxable"Cash Payment" of FB	Total " Wages" and "FB Paid in Cash"****	% FICA	Cap $7,000 / % FUTI	NJ Cap $46,400 %SUTI	W/C %	Sub TOTAL	G&A	Profit	TOTAL (V+W+X)	Loaded Hourly Wage
																	0.0765	0.0008	0.0339	0.0176		1%	1%
	SCA
23311	Fuel Distribution System Mechanic	$41.49	1856	$77,005.44	0	$0.00	168	56	224	$9,293.76	2080	$86,299.20	$5.42	$11,273.60	$0.00	$86,299.20	$6,601.89	$5.60	$1,572.96	$1,518.87	$107,272.11	$1,072.72	$1,072.72	$109,417.56	$52.60
23312	Fuel Distribution System Operator	$35.03	1856	$65,015.68	0	$0.00	168	56	224	$7,846.72	2080	$72,862.40	$5.42	$11,273.60	$0.00	$72,862.40	$5,573.97	$5.60	$1,572.96	$1,282.38	$92,570.91	$925.71	$925.71	$94,422.33	$45.40

Grand total $199,843.03

	Management/Admin
N/A	Site Supervisor	$60.00	1856	$111,360.00	0	$0.00	168	56	224	$13,440.00	2080	$124,800.00	$5.42	$11,273.60	$0.00	$124,800.00	$9,547.20	$5.60	$1,572.96	$2,196.48	$149,395.84	$1,493.96	$1,493.96	$152,383.76	$73.26

	Grand total	$149,395.84
* If this is H&W hours only are for 2080 if paid in a plan, the prices are not taxable.
** Use this figure to Calculate Added Tax if FB is paid in H&W benefits only.
*** No tax increase is considered on this amount because benefits for H & W are deducted before taxes.
**** Used this figure to calculate added tax if FB are paid in cash to employee.

Option YR 3 Labor

Solicitation No.:	FA448426R0016
Contract Title:	AST & UST Tank Services
Date:
Instructions:	Fill out highlighted areas. Include total hours of all proposed employees covered under the Service Contract Act and Management for period of performance. Round to two decimal places.	Note: The non-taxable fringe benefit is usally the H&W required by SCA purchased in a plan

Note:	The numbers below are a sample. Offerors should propose their rates.
													Fringe Benefit Adjustment					Taxes
	A	B	C	D	E	F	G	H	I		J	K	L		O	Q	R	S	T	U	V	W	X	Y
SCA #	Labor Categorey	Hourly Wage Rate	Productive Hours	Subtotal	OT Hours	Subtotal	Paid Vacation and holiday Hours	Other SCA/CBA-required Paid Leave	Total Paid non-Productive hours	Subtotal	Total Hours Worked	Total Gross Annual Wages**	Fringe Benefits (FB) Paid "Per Hour"	Non Taxable Subtotal	Additional Taxable"Cash Payment" of FB	Total " Wages" and "FB Paid in Cash"****	% FICA	Cap $7,000 / % FUTI	NJ Cap $46,400 %SUTI	W/C %	Sub TOTAL	G&A	Profit	TOTAL (V+W+X)	Loaded Hourly Wage
																	0.0765	0.0008	0.0339	0.0176		1%	1%
	SCA
23311	Fuel Distribution System Mechanic	$41.49	1856	$77,005.44	0	$0.00	168	56	224	$9,293.76	2080	$86,299.20	$5.42	$11,273.60	$0.00	$86,299.20	$6,601.89	$5.60	$1,572.96	$1,518.87	$107,272.11	$1,072.72	$1,072.72	$109,417.56	$52.60
23312	Fuel Distribution System Operator	$35.03	1856	$65,015.68	0	$0.00	168	56	224	$7,846.72	2080	$72,862.40	$5.42	$11,273.60	$0.00	$72,862.40	$5,573.97	$5.60	$1,572.96	$1,282.38	$92,570.91	$925.71	$925.71	$94,422.33	$45.40

Grand total $199,843.03

	Management/Admin
N/A	Site Supervisor	$65.00	1856	$120,640.00	0	$0.00	168	56	224	$14,560.00	2080	$135,200.00	$5.42	$11,273.60	$0.00	$135,200.00	$10,342.80	$5.60	$1,572.96	$2,379.52	$160,774.48	$1,607.74	$1,607.74	$163,989.97	$78.84

	Grand total	$160,774.48
* If this is H&W hours only are for 2080 if paid in a plan, the prices are not taxable.
** Use this figure to Calculate Added Tax if FB is paid in H&W benefits only.
*** No tax increase is considered on this amount because benefits for H & W are deducted before taxes.
**** Used this figure to calculate added tax if FB are paid in cash to employee.

Option YR 4 Labor

Solicitation No.:	FA448426R0016
Contract Title:	AST & UST Tank Services
Date:
Instructions:	Fill out highlighted areas. Include total hours of all proposed employees covered under the Service Contract Act and Management for period of performance. Round to two decimal places.	Note: The non-taxable fringe benefit is usally the H&W required by SCA purchased in a plan

Note:	The numbers below are a sample. Offerors should propose their rates.
													Fringe Benefit Adjustment					Taxes
	A	B	C	D	E	F	G	H	I		J	K	L		O	Q	R	S	T	U	V	W	X	Y
SCA #	Labor Categorey	Hourly Wage Rate	Productive Hours	Subtotal	OT Hours	Subtotal	Paid Vacation and holiday Hours	Other SCA/CBA-required Paid Leave	Total Paid non-Productive hours	Subtotal	Total Hours Worked	Total Gross Annual Wages**	Fringe Benefits (FB) Paid "Per Hour"	Non Taxable Subtotal	Additional Taxable"Cash Payment" of FB	Total " Wages" and "FB Paid in Cash"****	% FICA	Cap $7,000 / % FUTI	NJ Cap $46,400 %SUTI	W/C %	Sub TOTAL	G&A	Profit	TOTAL (V+W+X)	Loaded Hourly Wage
																	0.0765	0.0008	0.0339	0.0176		1%	1%
	SCA
23311	Fuel Distribution System Mechanic	$41.49	1856	$77,005.44	0	$0.00	168	56	224	$9,293.76	2080	$86,299.20	$5.42	$11,273.60	$0.00	$86,299.20	$6,601.89	$5.60	$1,572.96	$1,518.87	$107,272.11	$1,072.72	$1,072.72	$109,417.56	$52.60
23312	Fuel Distribution System Operator	$35.03	1856	$65,015.68	0	$0.00	168	56	224	$7,846.72	2080	$72,862.40	$5.42	$11,273.60	$0.00	$72,862.40	$5,573.97	$5.60	$1,572.96	$1,282.38	$92,570.91	$925.71	$925.71	$94,422.33	$45.40

Grand total $199,843.03

	Management/Admin
N/A	Site Supervisor	$70.00	1856	$129,920.00	0	$0.00	168	56	224	$15,680.00	2080	$145,600.00	$5.42	$11,273.60	$0.00	$145,600.00	$11,138.40	$5.60	$1,572.96	$2,562.56	$172,153.12	$1,721.53	$1,721.53	$175,596.18	$84.42

	Grand total	$172,153.12
* If this is H&W hours only are for 2080 if paid in a plan, the prices are not taxable.
** Use this figure to Calculate Added Tax if FB is paid in H&W benefits only.
*** No tax increase is considered on this amount because benefits for H & W are deducted before taxes.
**** Used this figure to calculate added tax if FB are paid in cash to employee.

File details come from the government source that posted it. Updated Sep 3, 2026.