RPA Schedule B - Sample Pricing Tables.xlsx

XLSX spreadsheet 161 KB Posted Oct 27, 2011

Attached to: Remotely Piloted Aircraft (RPA) Federal contract opportunity
Solicitation number: FA4890-10-R-0009
Issued by: Department of the Air Force Air Combat Command

About this file

From the source

RPA Schedule B - Sample Pricing Tables

View the file

Other files for this federal contract opportunity

Other files attached to Remotely Piloted Aircraft (RPA), newest first.
File	Type	Posted
SF30 - Amendment 0006	—	Sep 18, 2012
RPA RFP - Amendment 0005	—	Jul 24, 2012
Section L Atch 6 Tech TO Rqmts	—	Jul 24, 2012
SF 30 - Amendment 0004	—	Jul 19, 2012
RPA PWS	—	Jul 19, 2012
Appendix D-Publications Forms and Websites	—	Jul 19, 2012
WD 2005-2485 rev 11 - Ellsworth.pdf	PDF	Jul 19, 2012
RPA RFP - Amendment 0003	—	May 1, 2012
SF30 - Amendment 0002	—	Apr 13, 2012
App D-Publications Forms and Websites	—	Apr 13, 2012
Notice to Potential Offerors	—	Apr 12, 2012
Section B Table B-Pricing Tables	—	Apr 3, 2012
L Atch 6 Tech TO Rqmts	—	Apr 3, 2012
App G-Incentive and Award Fee Plan	—	Apr 3, 2012
SF 30 - Amendment 0001	—	Apr 3, 2012
Notice to Potential Offerors	—	Apr 2, 2012
RPA Pre-Proposal Attendance Roster.pdf	PDF	Mar 29, 2012
L Atch 4 Cross Ref Matrix	—	Mar 12, 2012
Appendix D-Publications Forms and Websites	—	Mar 12, 2012
Appendix I-Special Rqmts for Deployment	—	Mar 12, 2012
Appendix M-Certs Training and Qualifications	—	Mar 12, 2012
WD 2005-2331 Rev 11 - Creech.Nellis.pdf	PDF	Mar 12, 2012
WD 2005-2307 Rev 12 - Whiteman.pdf	PDF	Mar 12, 2012
RPA PWS	—	Mar 12, 2012
CDRL A002	—	Mar 12, 2012
CDRL A003	—	Mar 12, 2012
Appendix E-Government Furnished Property	—	Mar 12, 2012
L Atch 2 Subktr Consent Letter	—	Mar 12, 2012
L Atch 6 Tech TO Rqmts	—	Mar 12, 2012
RPA Government Responses to Industry Questions	—	Feb 21, 2012
Draft RPA RFP Section B	—	Jan 9, 2012
RPA Government Responses to Industry Questions	—	Jan 9, 2012
Draft RPA Sections L and M	—	Jan 9, 2012
RPA Creech Site Visit Attendance Roster.pdf	PDF	Aug 11, 2011
DRAFT - Appendix I - Special Requirements for Deployment Support.pdf	PDF	Jul 21, 2011
DRAFT - Appendix C - AFI 21-101_201_200 Compliance Matrix.xls	XLS spreadsheet	Jul 21, 2011
DRAFT - CDRL A001 - Property Plan-RPA.pdf	PDF	Jul 21, 2011
DRAFT - CDRL A005 - Safety and Health Plan-RPA.pdf	PDF	Jul 21, 2011
DRAFT - Appendix K -C4ISR Demarcation Points.pdf	PDF	Jul 21, 2011
Potential Offerors.docx	DOCX document	Jul 21, 2011
RPA Site Visit Registration Correction 12 July 2011.docx	DOCX document	Jul 12, 2011
RPA Site Visit Registration Update 12 July 2011.docx	DOCX document	Jul 12, 2011
DRAFT - RPA Section B.pdf	PDF	Jul 7, 2011
RPA Site Visit Announcement - Updated 29 Jun 11.docx	DOCX document	Jun 29, 2011
RPA Site Visit Announcement.docx	DOCX document	Jun 22, 2011
RPA Market Research Questionnaire.pdf	PDF	Jan 4, 2011
DRAFT - Appendix K - C4ISR Demarcation Points	—	Dec 7, 2010
DRAFT - Appendix N - Operational Requirements	—	Dec 7, 2010
DRAFT - Appendix F - Quality Management Systems	—	Dec 7, 2010
Potential offerors.docx	DOCX document	Dec 7, 2010

Show all 50

Remotely Piloted Aircraft (RPA) has more files on GovTribe.

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.

Instructions Workbook Information/Instructions:

All information in this workbook is notional and is for demostration purposes only.

Sample task orders depict deployed sites. Specific information for all task orders will be provided at a later date.

CLIN Summary

RPA Task Order Summary Pricing by CLIN
CLIN	Description	Transtion	Base Year	Option 1	Option 2	Option 3	Option 4	Period X	Total
0x00	Transition	1,000,000.00							1,000,000.00
0x01	Performance Incentive Fee		- 0	- 0	- 0	- 0	- 0		- 0
0x02	Cost Incentive Fee		- 0	- 0	- 0	- 0	- 0		- 0
0x03	O-Level Maintenance		28,983,012.00	27,799,985.65	28,199,013.60	28,266,013.70	30,104,924.71		143,352,949.66
0x04	Travel		2,651,850.00	2,710,806.05	2,770,443.78	2,834,163.99	2,902,183.93		13,869,447.75
0x05	DBA Insurance		849,550.91	867,391.48	886,474.09	906,862.99	928,627.71		4,438,907.17
0x06	Overseas Allowances		5,248,363.72	5,358,579.36	5,476,468.11	5,602,426.87	5,736,885.12		27,422,723.17
0x07	Miscellaneous		NTE	NTE	NTE	NTE	NTE	NTE	- 0
0x08	Data & Documentation		NSP	NSP	NSP	NSP	NSP	NSP	- 0
	Total	1,000,000.00	37,732,776.63	36,736,762.54	37,332,399.58	37,609,467.56	39,672,621.46	- 0	190,084,027.76
							From TO Summary		190,084,027.76
									- 0

Task Order Summary

RPA Task Order Summary Pricing
Description	Base	Option 1	Option 2	Option 3	Option 4	Total
Task Order 1	1,000,000.00					1,000,000.00
Task Order #2	3,588,000.00	1,896,688.00	1,909,744.00	1,923,568.00	1,938,160.00	11,256,160.00
Task Order #3
Task Order #4	23,970,423.07	24,460,198.39	24,874,243.20	25,071,432.78	26,507,154.06	124,883,451.50
Task Order #5
Task Order #6
Task Order #7
Task Order #8
Task Order #9	2,112,216.53	2,149,139.26	2,183,128.41	2,201,852.54	2,295,341.54	10,941,678.27
Task Order #10	8,062,137.03	8,230,736.88	8,365,283.97	8,412,614.24	8,931,965.86	42,002,737.98

Total 38,732,776.63 36,736,762.54 37,332,399.58 37,609,467.56 39,672,621.46 190,084,027.76

Task Order 1 (Transition)

Provide Detail price for Transition	1,000,000.00
0100	1,000,000.00

Sample TO 2 Summary

Sample Task Order #2 - Pricing Summary					Sample Task Order #2 - Pricing Summary					Sample Task Order #2 - Pricing Summary					Sample Task Order #2 - Pricing Summary					Sample Task Order #2 - Pricing Summary
CONUS Sites - Base Period					CONUS Sites - Period 1					CONUS Sites - Period 2					CONUS Sites - Period 3					CONUS Sites - Period 4
Creech					Creech					Creech					Creech					Creech
Labor	Manning Matrix	Hours	Hourly Rate	Total Labor - Base	Labor	Manning Matrix	Hours	Hourly Rate	Total Labor - Option 1	Labor	Manning Matrix	Hours	Hourly Rate	Total Labor - Option 2	Labor	Manning Matrix	Hours	Hourly Rate	Total Labor - Option 3	Labor	Manning Matrix	Hours	Daily Rate	Total Labor - Option 4
Labor Category 1	1	1920	26.00	49,920.00	Labor Category 1	1	1920	26.32	50,534.40	Labor Category 1	1	1920	26.66	51,187.20	Labor Category 1	1	1920	27.02	51,878.40	Labor Category 1	1	1920	27.40	52,608.00
Labor Category 2	1	1920	27.00	51,840.00	Labor Category 2	1	1920	27.32	52,454.40	Labor Category 2	1	1920	27.66	53,107.20	Labor Category 2	1	1920	28.02	53,798.40	Labor Category 2	1	1920	28.40	54,528.00
Labor Category 3	1	1920	28.00	53,760.00	Labor Category 3	1	1920	28.32	54,374.40	Labor Category 3	1	1920	28.66	55,027.20	Labor Category 3	1	1920	29.02	55,718.40	Labor Category 3	1	1920	29.40	56,448.00
Labor Category 4	1	1920	29.00	55,680.00	Labor Category 4	1	1920	35.32	67,814.40	Labor Category 4	1	1920	35.66	68,467.20	Labor Category 4	1	1920	36.02	69,158.40	Labor Category 4	1	1920	36.40	69,888.00
Labor Category 5	1	1920	30.00	57,600.00	Labor Category 5	1	1920	35.32	67,814.40	Labor Category 5	1	1920	35.66	68,467.20	Labor Category 5	1	1920	36.02	69,158.40	Labor Category 5	1	1920	36.40	69,888.00
Labor Category 6	1	1920	31.00	59,520.00	Labor Category 6	1	1920	35.32	67,814.40	Labor Category 6	1	1920	35.66	68,467.20	Labor Category 6	1	1920	36.02	69,158.40	Labor Category 6	1	1920	36.40	69,888.00
Labor Category 7	1	1920	32.00	61,440.00	Labor Category 7	1	1920	35.32	67,814.40	Labor Category 7	1	1920	35.66	68,467.20	Labor Category 7	1	1920	36.02	69,158.40	Labor Category 7	1	1920	36.40	69,888.00
Labor Category 8	1	1920	33.00	63,360.00	Labor Category 8	1	1920	35.32	67,814.40	Labor Category 8	1	1920	35.66	68,467.20	Labor Category 8	1	1920	36.02	69,158.40	Labor Category 8	1	1920	36.40	69,888.00
Labor Category 9	1	1920	34.00	65,280.00	Labor Category 9	1	1920	35.32	67,814.40	Labor Category 9	1	1920	35.66	68,467.20	Labor Category 9	1	1920	36.02	69,158.40	Labor Category 9	1	1920	36.40	69,888.00
Labor Category 10	1	1920	35.00	67,200.00	Labor Category 10	1	1920	35.32	67,814.40	Labor Category 10	1	1920	35.66	68,467.20	Labor Category 10	1	1920	36.02	69,158.40	Labor Category 10	1	1920	36.40	69,888.00
Labor Category 11	1	1920	36.00	69,120.00	Labor Category 11	1	1920	35.32	67,814.40	Labor Category 11	1	1920	35.66	68,467.20	Labor Category 11	1	1920	36.02	69,158.40	Labor Category 11	1	1920	36.40	69,888.00
Labor Category 12	1	1920	37.00	71,040.00	Labor Category 12	1	1920	35.32	67,814.40	Labor Category 12	1	1920	35.66	68,467.20	Labor Category 12	1	1920	36.02	69,158.40	Labor Category 12	1	1920	36.40	69,888.00
Labor Category 13	1	1920	38.00	72,960.00	Labor Category 13	1	1920	35.32	67,814.40	Labor Category 13	1	1920	35.66	68,467.20	Labor Category 13	1	1920	36.02	69,158.40	Labor Category 13	1	1920	36.40	69,888.00
Labor Category 14	1	1920	39.00	74,880.00	Labor Category 14	1	1920	35.32	67,814.40	Labor Category 14	1	1920	35.66	68,467.20	Labor Category 14	1	1920	36.02	69,158.40	Labor Category 14	1	1920	36.40	69,888.00
Labor Category 15	1	1920	40.00	76,800.00	Labor Category 15	1	1920	35.32	67,814.40	Labor Category 15	1	1920	35.66	68,467.20	Labor Category 15	1	1920	36.02	69,158.40	Labor Category 15	1	1920	36.40	69,888.00
Labor Category 16	1	1920	41.00	78,720.00	Labor Category 16	1	1920	35.32	67,814.40	Labor Category 16	1	1920	35.66	68,467.20	Labor Category 16	1	1920	36.02	69,158.40	Labor Category 16	1	1920	36.40	69,888.00
Labor Category 17	1	1920	42.00	80,640.00	Labor Category 17	1	1920	35.32	67,814.40	Labor Category 17	1	1920	35.66	68,467.20	Labor Category 17	1	1920	36.02	69,158.40	Labor Category 17	1	1920	36.40	69,888.00
Labor Category 18	1	1920	43.00	82,560.00	Labor Category 18	1	1920	35.32	67,814.40	Labor Category 18	1	1920	35.66	68,467.20	Labor Category 18	1	1920	36.02	69,158.40	Labor Category 18	1	1920	36.40	69,888.00
Labor Category 19	1	1920	44.00	84,480.00	Labor Category 19	1	1920	44.32	85,094.40	Labor Category 19	1	1920	44.66	85,747.20	Labor Category 19	1	1920	45.02	86,438.40	Labor Category 19	1	1920	45.40	87,168.00
Labor Category 20	1	1920	45.00	86,400.00	Labor Category 20	1	1920	45.32	87,014.40	Labor Category 20	1	1920	45.66	87,667.20	Labor Category 20	1	1920	46.02	88,358.40	Labor Category 20	1	1920	46.40	89,088.00
	20			1,363,200.00		20			1,346,688.00		20			1,359,744.00		20			1,373,568.00		20			1,388,160.00
FFP ODC's
Identify				500,000.00					500,000.00					500,000.00					500,000.00					500,000.00
Identify				50,000.00					50,000.00					50,000.00					50,000.00					50,000.00
Total FFP ODC's				550,000.00					550,000.00					550,000.00					550,000.00					550,000.00

Total Creech 1,913,200.00 1,896,688.00 1,909,744.00 1,923,568.00 1,938,160.00

Whiteman					Whiteman					Whiteman					Whiteman					Whiteman
Labor	Manning Matrix	Hours	Hourly Rate	Total Labor - Base	Labor	Manning Matrix	Hours	Hourly Rate	Total Labor - Option 1	Labor	Manning Matrix	Hours	Hourly Rate	Total Labor - Option 2	Labor	Manning Matrix	Hours	Hourly Rate	Total Labor - Option 3	Labor	Manning Matrix	Hours	Daily Rate	Total Labor - Option 4
Labor Category 1	1	1920	25.00	48,000.00	Labor Category 1	1	1920	25.32	48,614.40	Labor Category 1	1	1920	25.66	49,267.20	Labor Category 1	1	1920	26.02	49,958.40	Labor Category 1	1	1920	26.40	50,688.00
Labor Category 2	1	1920	26.00	49,920.00	Labor Category 2	1	1920	26.32	50,534.40	Labor Category 2	1	1920	26.66	51,187.20	Labor Category 2	1	1920	27.02	51,878.40	Labor Category 2	1	1920	27.40	52,608.00
Labor Category 3	1	1920	27.00	51,840.00	Labor Category 3	1	1920	27.32	52,454.40	Labor Category 3	1	1920	27.66	53,107.20	Labor Category 3	1	1920	28.02	53,798.40	Labor Category 3	1	1920	28.40	54,528.00
Labor Category 4	1	1920	28.00	53,760.00	Labor Category 4	1	1920	35.32	67,814.40	Labor Category 4	1	1920	35.66	68,467.20	Labor Category 4	1	1920	36.02	69,158.40	Labor Category 4	1	1920	36.40	69,888.00
Labor Category 5	1	1920	29.00	55,680.00	Labor Category 5	1	1920	35.32	67,814.40	Labor Category 5	1	1920	35.66	68,467.20	Labor Category 5	1	1920	36.02	69,158.40	Labor Category 5	1	1920	36.40	69,888.00
Labor Category 6	1	1920	30.00	57,600.00	Labor Category 6	1	1920	35.32	67,814.40	Labor Category 6	1	1920	35.66	68,467.20	Labor Category 6	1	1920	36.02	69,158.40	Labor Category 6	1	1920	36.40	69,888.00
Labor Category 7	1	1920	31.00	59,520.00	Labor Category 7	1	1920	35.32	67,814.40	Labor Category 7	1	1920	35.66	68,467.20	Labor Category 7	1	1920	36.02	69,158.40	Labor Category 7	1	1920	36.40	69,888.00
Labor Category 8	1	1920	32.00	61,440.00	Labor Category 8	1	1920	35.32	67,814.40	Labor Category 8	1	1920	35.66	68,467.20	Labor Category 8	1	1920	36.02	69,158.40	Labor Category 8	1	1920	36.40	69,888.00
Labor Category 9	1	1920	33.00	63,360.00	Labor Category 9	1	1920	35.32	67,814.40	Labor Category 9	1	1920	35.66	68,467.20	Labor Category 9	1	1920	36.02	69,158.40	Labor Category 9	1	1920	36.40	69,888.00
Labor Category 10	1	1920	34.00	65,280.00	Labor Category 10	1	1920	35.32	67,814.40	Labor Category 10	1	1920	35.66	68,467.20	Labor Category 10	1	1920	36.02	69,158.40	Labor Category 10	1	1920	36.40	69,888.00
Labor Category 11	1	1920	35.00	67,200.00	Labor Category 11	1	1920	35.32	67,814.40	Labor Category 11	1	1920	35.66	68,467.20	Labor Category 11	1	1920	36.02	69,158.40	Labor Category 11	1	1920	36.40	69,888.00
Labor Category 12	1	1920	36.00	69,120.00	Labor Category 12	1	1920	35.32	67,814.40	Labor Category 12	1	1920	35.66	68,467.20	Labor Category 12	1	1920	36.02	69,158.40	Labor Category 12	1	1920	36.40	69,888.00
Labor Category 13	1	1920	37.00	71,040.00	Labor Category 13	1	1920	35.32	67,814.40	Labor Category 13	1	1920	35.66	68,467.20	Labor Category 13	1	1920	36.02	69,158.40	Labor Category 13	1	1920	36.40	69,888.00
Labor Category 14	1	1920	38.00	72,960.00	Labor Category 14	1	1920	35.32	67,814.40	Labor Category 14	1	1920	35.66	68,467.20	Labor Category 14	1	1920	36.02	69,158.40	Labor Category 14	1	1920	36.40	69,888.00
Labor Category 15	1	1920	39.00	74,880.00	Labor Category 15	1	1920	35.32	67,814.40	Labor Category 15	1	1920	35.66	68,467.20	Labor Category 15	1	1920	36.02	69,158.40	Labor Category 15	1	1920	36.40	69,888.00
Labor Category 16	1	1920	40.00	76,800.00	Labor Category 16	1	1920	35.32	67,814.40	Labor Category 16	1	1920	35.66	68,467.20	Labor Category 16	1	1920	36.02	69,158.40	Labor Category 16	1	1920	36.40	69,888.00
Labor Category 17	1	1920	41.00	78,720.00	Labor Category 17	1	1920	35.32	67,814.40	Labor Category 17	1	1920	35.66	68,467.20	Labor Category 17	1	1920	36.02	69,158.40	Labor Category 17	1	1920	36.40	69,888.00
Labor Category 18	1	1920	42.00	80,640.00	Labor Category 18	1	1920	35.32	67,814.40	Labor Category 18	1	1920	35.66	68,467.20	Labor Category 18	1	1920	36.02	69,158.40	Labor Category 18	1	1920	36.40	69,888.00
Labor Category 19	1	1920	43.00	82,560.00	Labor Category 19	1	1920	43.32	83,174.40	Labor Category 19	1	1920	43.66	83,827.20	Labor Category 19	1	1920	44.02	84,518.40	Labor Category 19	1	1920	44.40	85,248.00
Labor Category 20	1	1920	44.00	84,480.00	Labor Category 20	1	1920	44.32	85,094.40	Labor Category 20	1	1920	44.66	85,747.20	Labor Category 20	1	1920	45.02	86,438.40	Labor Category 20	1	1920	45.40	87,168.00
	20			1,324,800.00		20			1,337,088.00		20			1,350,144.00		20			1,363,968.00		20			1,378,560.00
FFP ODC's
Identify				300,000.00					300,000.00					300,000.00					300,000.00					300,000.00
Identify				50,000.00					50,000.00					50,000.00					50,000.00					50,000.00
Total FFP ODC's				350,000.00					350,000.00					350,000.00					350,000.00					350,000.00

Total Whiteman 1,674,800.00

Total 3,588,000.00 1,896,688.00 1,909,744.00 1,923,568.00 1,938,160.00

CLIN	0100
	0101		0201		0301		0401		0501
	0102		0202		0302		0402		0502
	0103	3,588,000.00	0203	1,896,688.00	0303	1,909,744.00	0403	1,923,568.00	0503	1,938,160.00
	0104		0204		0304		0404		0504
	0105		0205		0305		0405		0505
	0106		0206		0306		0406		0506
	0107	NTE	0207	NTE	0307	NTE	0407	NTE	0507	NTE
	0108	NSP	0208	NSP	0308	NSP	0408	NSP	0508	NSP

Sample TO 4 Summary

	Sample Task Order #4 - Pricing Summary						Sample Task Order #4 - Pricing Summary					Sample Task Order #4 - Pricing Summary					Sample Task Order #4 - Pricing Summary					Sample Task Order #4 - Pricing Summary
	8 CAPs (1 Stand alone, 7 Co-located)						8 CAPs (1 Stand alone, 7 Co-located)					8 CAPs (1 Stand alone, 7 Co-located)					8 CAPs (1 Stand alone, 7 Co-located)					8 CAPs (1 Stand alone, 7 Co-located)
	Direct Labor - Manning Matrix						Direct Labor - Manning Matrix					Direct Labor - Manning Matrix					Direct Labor - Manning Matrix					Direct Labor - Manning Matrix
	Labor	FTE
7 Co-located(1)	Days	Daily Rate	Total Labor - Base		Labor	FTE
7 Co-located(1)	Days	Daily Rate	Total Labor - Option 1		Labor	FTE
7 Co-located(1)	Days	Daily Rate	Total Labor - Option 2		Labor	FTE
7 Co-located(1)	Days	Daily Rate	Total Labor - Option 3		Labor	FTE
7 Co-located(1)	Days	Daily Rate	Total Labor - Option 4
	Labor Category 1	8	365	251.20	733,504.00		Labor Category 1	8	365	257.27	751,228.40	Labor Category 1	8	365	260.91	761,857.20	Labor Category 1	8	365	271.19	791,874.80	Labor Category 1	8	365	280.41	818,792.06
	Labor Category 2	8	365	251.20	733,504.00		Labor Category 2	8	365	258.29	754,206.80	Labor Category 2	8	365	261.95	764,894.00	Labor Category 2	8	365	271.19	791,874.80	Labor Category 2	8	365	281.52	822,051.25
	Labor Category 3	8	365	251.20	733,504.00		Labor Category 3	8	365	259.31	757,185.20	Labor Category 3	8	365	262.99	767,930.80	Labor Category 3	8	365	271.19	791,874.80	Labor Category 3	8	365	282.64	825,310.44
	Labor Category 4	8	365	251.20	733,504.00		Labor Category 4	8	365	260.33	760,163.60	Labor Category 4	8	365	264.03	770,967.60	Labor Category 4	8	365	271.19	791,874.80	Labor Category 4	8	365	283.76	828,569.62
	Labor Category 5	8	365	251.20	733,504.00		Labor Category 5	8	365	261.36	763,171.20	Labor Category 5	8	365	265.09	774,062.80	Labor Category 5	8	365	271.19	791,874.80	Labor Category 5	8	365	284.89	831,888.61
	Labor Category 6	8	365	251.20	733,504.00		Labor Category 6	8	365	262.38	766,149.60	Labor Category 6	8	365	266.13	777,099.60	Labor Category 6	8	365	271.19	791,874.80	Labor Category 6	8	365	286.00	835,117.90
	Labor Category 7	8	365	251.20	733,504.00		Labor Category 7	8	365	263.40	769,128.00	Labor Category 7	8	365	267.17	780,136.40	Labor Category 7	8	365	271.19	791,874.80	Labor Category 7	8	365	287.13	838,406.99
	Labor Category 8	8	365	251.20	733,504.00		Labor Category 8	8	365	264.42	772,106.40	Labor Category 8	8	365	268.21	783,173.20	Labor Category 8	8	365	271.19	791,874.80	Labor Category 8	8	365	288.23	841,636.27
	Labor Category 9	8	365	251.20	733,504.00		Labor Category 9	8	365	265.44	775,084.80	Labor Category 9	8	365	269.26	786,239.20	Labor Category 9	8	365	271.19	791,874.80	Labor Category 9	8	365	289.37	844,955.26
	Labor Category 10	8	365	251.20	733,504.00		Labor Category 10	8	365	266.46	778,063.20	Labor Category 10	8	365	270.30	789,276.00	Labor Category 10	8	365	271.19	791,874.80	Labor Category 10	8	365	290.47	848,184.55
	Labor Category 11	8	365	251.20	733,504.00		Labor Category 11	8	365	267.48	781,041.60	Labor Category 11	8	365	271.34	792,312.80	Labor Category 11	8	365	271.19	791,874.80	Labor Category 11	8	365	291.59	851,443.73
	Labor Category 12	8	365	251.20	733,504.00		Labor Category 12	8	365	268.50	784,020.00	Labor Category 12	8	365	272.38	795,349.60	Labor Category 12	8	365	271.19	791,874.80	Labor Category 12	8	365	292.71	854,702.92
	Labor Category 13	8	365	251.20	733,504.00		Labor Category 13	8	365	269.52	786,998.40	Labor Category 13	8	365	273.43	798,415.60	Labor Category 13	8	365	271.19	791,874.80	Labor Category 13	8	365	293.82	857,962.11
	Labor Category 14	8	365	251.20	733,504.00		Labor Category 14	8	365	270.54	789,976.80	Labor Category 14	8	365	274.47	801,452.40	Labor Category 14	8	365	271.19	791,874.80	Labor Category 14	8	365	294.95	861,251.20
	Labor Category 15	8	365	251.20	733,504.00		Labor Category 15	8	365	271.57	792,984.40	Labor Category 15	8	365	275.52	804,518.40	Labor Category 15	8	365	271.19	791,874.80	Labor Category 15	8	365	296.07	864,510.38
	Labor Category 16	8	365	251.20	733,504.00		Labor Category 16	8	365	272.59	795,962.80	Labor Category 16	8	365	276.56	807,555.20	Labor Category 16	8	365	271.19	791,874.80	Labor Category 16	8	365	297.18	867,769.57
	Labor Category 17	8	365	251.20	733,504.00		Labor Category 17	8	365	273.61	798,941.20	Labor Category 17	8	365	277.61	810,621.20	Labor Category 17	8	365	271.19	791,874.80	Labor Category 17	8	365	298.31	871,058.66
	Labor Category 18	8	365	251.20	733,504.00		Labor Category 18	8	365	274.63	801,919.60	Labor Category 18	8	365	278.65	813,658.00	Labor Category 18	8	365	271.19	791,874.80	Labor Category 18	8	365	299.42	874,317.85
	Labor Category 19	8	365	251.20	733,504.00		Labor Category 19	8	365	275.65	804,898.00	Labor Category 19	8	365	279.69	816,694.80	Labor Category 19	8	365	271.19	791,874.80	Labor Category 19	8	365	300.54	877,577.03
	Labor Category 20	8	365	251.20	733,504.00		Labor Category 20	8	365	276.67	807,876.40	Labor Category 20	8	365	280.73	819,731.60	Labor Category 20	8	365	271.19	791,874.80	Labor Category 20	8	365	301.66	880,836.22

Adjustement Based on Unique TO Requirment - Crowded Ramp					Unique TO Requirment - Crowded Ramp					Unique TO Requirment - Crowded Ramp					Unique TO Requirment - Crowded Ramp					Unique TO Requirment - Crowded Ramp
Labor	FTEs	Days	Daily Rate	Total Labor - Base	Labor	FTEs	Days	Daily Rate	Total Labor - Option 1	Labor	FTEs	Days	Daily Rate	Total Labor - Option 2	Labor	FTEs	Days	Daily Rate	Total Labor - Option 3	Labor	FTEs	Days	Daily Rate	Total Labor - Option 4
Labor Category 15	4	365	251.20	366,752.00	Labor Category 15	4	365	271.57	396,492.20	Labor Category 15	4	365	275.52	402,259.20	Labor Category 15	4	365	271.19	395,937.40	Labor Category 15	4	365	296.07	432,255.19
Labor Category 16	4	365	251.20	366,752.00	Labor Category 16	4	365	272.59	397,981.40	Labor Category 16	4	365	276.56	403,777.60	Labor Category 16	4	365	271.19	395,937.40	Labor Category 16	4	365	297.18	433,884.79

Total Labor	168	15,403,584.00	Total Labor	168	16,385,580.00	Total Labor	168	16,621,983.20	Total Labor	168	16,629,370.80	Total Labor	168	17,862,482.60
FFP ODC's
Training		1,680,000.00			1,072,050.00			1,095,635.10			1,120,834.71			1,147,734.74
Miscellaneous		50,400.00			19,296.90			19,721.43			20,175.02			20,659.23
Total FFP ODC's		1,730,400.00			1,091,346.90			1,115,356.53			1,141,009.73			1,168,393.97
Cost Reimb. ODC's
Travel Costs		1,789,200.00			1,830,040.40			1,870,301.29			1,913,318.22			1,959,237.86
DOS Allowances		4,349,280.00			4,440,614.88			4,538,308.41			4,642,689.50			4,754,114.05
DBA Insurance		697,959.07			712,616.21			728,293.77			745,044.53			762,925.59

Total CR ODC's 6,836,439.07 6,983,271.49 7,136,903.47 7,301,052.25 7,476,277.50

Total 23,970,423.07 24,460,198.39 24,874,243.20 25,071,432.78 26,507,154.06

CLIN	0100
	0101		0201		0301		0401		0501
	0102		0202		0302		0402		0502
	0103	17,133,984.00	0203	17,476,926.90	0303	17,737,339.73	0403	17,770,380.53	0503	19,030,876.56
	0104	1,789,200.00	0204	1,830,040.40	0304	1,870,301.29	0404	1,913,318.22	0504	1,959,237.86
	0105	697,959.07	0205	712,616.21	0305	728,293.77	0405	745,044.53	0505	762,925.59
	0106	4,349,280.00	0206	4,440,614.88	0306	4,538,308.41	0406	4,642,689.50	0506	4,754,114.05
	0107	NTE	0207	NTE	0307	NTE	0407	NTE	0507	NTE
	0108	NSP	0208	NSP	0308	NSP	0408	NSP	0508	NSP

(1) Must agree to OCONUS Manning Matrix

Sample TO 4 - FFP ODC Detail

Base Period				Option 1				Option 2				Option 3				Option 4
Description	Personnel	Cost(1)	Total	Description	Personnel	Cost(1)	Total	Description	Personnel	Cost(1)	Total	Description	Personnel	Cost(1)	Total	Description	Personnel	Cost(1)	Total
Pre-deployment Training	168	10,000.00	1,680,000.00	Pre-deployment Training	42	10,210.00	428,820.00	Pre-deployment Training	42	10,434.62	438,254.04	Pre-deployment Training	42	10,674.62	448,333.88	Pre-deployment Training	42	10,930.81	459,093.90
Refresher Training	0	5,000.00	- 0	Refresher Training	126	5,105.00	643,230.00	Refresher Training	126	5,217.31	657,381.06	Refresher Training	126	5,337.31	672,500.82	Refresher Training	126	5,465.40	688,640.84

Total Training 1,680,000.00 Total Training 1,072,050.00 Total Training 1,095,635.10 Total Training 1,120,834.71 Total Training 1,147,734.74

Uniforms	168	150.00	25,200.00	Uniforms	42	153.15	6,432.30	Uniforms	42	156.52	6,573.81	Uniforms	42	160.12	6,725.01	Uniforms	42	163.96	6,886.41
Medical Screening	168	100.00	16,800.00	Medical Screening	42	102.10	4,288.20	Medical Screening	42	104.35	4,382.54	Medical Screening	42	106.75	4,483.34	Medical Screening	42	109.31	4,590.94
Other	168	50.00	8,400.00	Other	168	51.05	8,576.40	Other	168	52.17	8,765.08	Other	168	53.37	8,966.68	Other	168	54.65	9,181.88

Total Miscellaneous 50,400.00 Total Miscellaneous 19,296.90 Total Miscellaneous 19,721.43 Total Miscellaneous 20,175.02 Total Miscellaneous 20,659.23

Total FFP ODC's	1,730,400.00	Total FFP ODC's	1,091,346.90	Total FFP ODC's	1,115,356.53	Total FFP ODC's	1,141,009.73	Total FFP ODC's	1,168,393.97
(1)PROVIDE DETAIL OF ALL PRICING, AS WELL AS RATIONALE, ADD ADDITIONAL TABS TO SPREADSHEET AS NECESSARY

Sample TO 4 - CR ODC Detail

Base Period				Option 1				Option 2				Option 3				Option 4
Travel	Trips(1)	Cost(2)	Total	Travel	Trips(1)	Cost(2)	Total	Travel	Trips(1)	Cost(2)	Total	Travel	Trips(1)	Cost(2)	Total	Travel	Trips(1)	Cost(2)	Total
Airfare	336	5,000.00	1,680,000.00	Airfare	336	5,105.00	1,715,280.00	Airfare	336	5,217.31	1,753,016.16	Airfare	336	5,337.31	1,793,335.53	Airfare	336	5,465.40	1,836,375.58
Per Diem	336	150.00	50,400.00	Per Diem	336	153.15	51,458.40	Per Diem	336	156.52	52,590.48	Per Diem	336	160.12	53,800.07	Per Diem	336	163.96	55,091.27
Hotel	336	125.00	42,000.00	Hotel	336	127.62	42,882.00	Hotel	336	130.43	43,825.40	Hotel	336	133.43	44,833.39	Hotel	336	136.64	45,909.39
Travel Visa	336	50.00	16,800.00	Travel Visa	400	51.05	20,420.00	Travel Visa	400	52.17	20,869.24	Travel Visa	400	53.37	21,349.23	Travel Visa	400	54.65	21,861.61

Total Travel Costs	1,789,200.00	Total Travel Costs	1,830,040.40	Total Travel Costs	1,870,301.29	Total Travel Costs	1,913,318.22	Total Travel Costs	1,959,237.86
(1) Provide Rationale for trips, explain rotation schedule.		(1) Provide Rationale for trips, explain rotation schedule.		(1) Provide Rationale for trips, explain rotation schedule.		(1) Provide Rationale for trips, explain rotation schedule.		(1) Provide Rationale for trips, explain rotation schedule.
(2) provide source for pricing for CR line items		(2) provide source for pricing for CR line items		(2) provide source for pricing for CR line items		(2) provide source for pricing for CR line items		(2) provide source for pricing for CR line items

DOS Allowances	Labor Cost Basis(3)	Rate(4)	Total	DOS Allowances	Labor Cost Basis(3)	Rate(4)	Total	DOS Allowances	Labor Cost Basis(3)	Rate(4)	Total	DOS Allowances	Labor Cost Basis(3)	Rate(4)	Total	DOS Allowances	Labor Cost Basis(3)	Rate(4)	Total
DOS Post Differential	8,698,560.00	25%	2,174,640.00	DOS Post Differential	8,881,229.76	25%	2,220,307.44	DOS Post Differential	9,076,616.81	25%	2,269,154.20	DOS Post Differential	9,285,379.00	25%	2,321,344.75	DOS Post Differential	9,508,228.10	25%	2,377,057.02
DOS Danger Pay	8,698,560.00	25%	2,174,640.00	DOS Danger Pay	8,881,229.76	25%	2,220,307.44	DOS Danger Pay	9,076,616.81	25%	2,269,154.20	DOS Danger Pay	9,285,379.00	25%	2,321,344.75	DOS Danger Pay	9,508,228.10	25%	2,377,057.02
Total DOS Allowances			4,349,280.00	Total DOS Allowances			4,440,614.88	Total DOS Allowances			4,538,308.41	Total DOS Allowances			4,642,689.50	Total DOS Allowances			4,754,114.05
(3)Show Labor detail supporting DOS Differential payment				(3)Show Labor detail supporting DOS Differential payment				(3)Show Labor detail supporting DOS Differential payment				(3)Show Labor detail supporting DOS Differential payment				(3)Show Labor detail supporting DOS Differential payment
(4) http://aoprals.state.gov/Web920/location.asp?menu_id=95				(4) http://aoprals.state.gov/Web920/location.asp?menu_id=95				(4) http://aoprals.state.gov/Web920/location.asp?menu_id=95				(4) http://aoprals.state.gov/Web920/location.asp?menu_id=95				(4) http://aoprals.state.gov/Web920/location.asp?menu_id=95

DBA Insurance	Labor Cost Basis(5)	Rate(6)	Total	DBA Insurance	Labor Cost Basis(5)	Rate(6)	Total	DBA Insurance	Labor Cost Basis(5)	Rate(6)	Total	DBA Insurance	Labor Cost Basis(5)	Rate(6)	Total	DBA Insurance	Labor Cost Basis(5)	Rate(6)	Total
Insurance - DBA	15,306,120.00	4.56%	697,959.07	Insurance - DBA	15,627,548.52	4.56%	712,616.21	Insurance - DBA	15,971,354.59	4.56%	728,293.77	Insurance - DBA	16,338,695.74	4.56%	745,044.53	Insurance - DBA	16,730,824.44	4.56%	762,925.59
			- 0				- 0				- 0				- 0				- 0
Total DBA Insurance			697,959.07	Total DBA Insurance			712,616.21	Total DBA Insurance			728,293.77	Total DBA Insurance			745,044.53	Total DBA Insurance			762,925.59
(5) Provide Detail support for Labor Cost applicable to DBA
(6) Provide quote for DBA Insurance

Sample TO 8 Summary

	Sample Task Order #8 - Pricing Summary						Sample Task Order #8 - Pricing Summary					Sample Task Order #8 - Pricing Summary					Sample Task Order #8 - Pricing Summary					Sample Task Order #8 - Pricing Summary
	1 CAP (1 Stand alone)						1 CAP (1 Stand alone)					1 CAP (1 Stand alone)					1 CAP (1 Stand alone)					1 CAP (1 Stand alone)
	Direct Labor - Manning Matrix						Direct Labor - Manning Matrix					Direct Labor - Manning Matrix					Direct Labor - Manning Matrix					Direct Labor - Manning Matrix
	Labor	FTE
1 CAP	Days	Daily Rate	Total Labor - Base		Labor	FTE
1 CAP	Days	Daily Rate	Total Labor - Option 1		Labor	FTE
1 CAP	Days	Daily Rate	Total Labor - Option 2		Labor	FTE
1 CAP	Days	Daily Rate	Total Labor - Option 3		Labor	FTE
1 CAP	Days	Daily Rate	Total Labor - Option 4
	Labor Category 1	1	365	251.20	91,688.00		Labor Category 1	1	365	257.27	93,903.55	Labor Category 1	1	365	260.91	95,232.15	Labor Category 1	1	365	271.19	98,984.35	Labor Category 1	1	365	274.38	100,148.06
	Labor Category 2	1	365	251.20	91,688.00		Labor Category 2	1	365	258.29	94,275.85	Labor Category 2	1	365	261.95	95,611.75	Labor Category 2	1	365	271.19	98,984.35	Labor Category 2	1	365	275.49	100,555.46
	Labor Category 3	1	365	251.20	91,688.00		Labor Category 3	1	365	259.31	94,648.15	Labor Category 3	1	365	262.99	95,991.35	Labor Category 3	1	365	271.19	98,984.35	Labor Category 3	1	365	276.61	100,962.85
	Labor Category 4	1	365	251.20	91,688.00		Labor Category 4	1	365	260.33	95,020.45	Labor Category 4	1	365	264.03	96,370.95	Labor Category 4	1	365	271.19	98,984.35	Labor Category 4	1	365	277.73	101,370.25
	Labor Category 5	1	365	251.20	91,688.00		Labor Category 5	1	365	261.36	95,396.40	Labor Category 5	1	365	265.09	96,757.85	Labor Category 5	1	365	271.19	98,984.35	Labor Category 5	1	365	278.86	101,785.13
	Labor Category 6	1	365	251.20	91,688.00		Labor Category 6	1	365	262.38	95,768.70	Labor Category 6	1	365	266.13	97,137.45	Labor Category 6	1	365	271.19	98,984.35	Labor Category 6	1	365	279.97	102,188.79
	Labor Category 7	1	365	251.20	91,688.00		Labor Category 7	1	365	263.40	96,141.00	Labor Category 7	1	365	267.17	97,517.05	Labor Category 7	1	365	271.19	98,984.35	Labor Category 7	1	365	281.10	102,599.92
	Labor Category 8	1	365	251.20	91,688.00		Labor Category 8	1	365	264.42	96,513.30	Labor Category 8	1	365	268.21	97,896.65	Labor Category 8	1	365	271.19	98,984.35	Labor Category 8	1	365	282.20	103,003.58
	Labor Category 9	1	365	251.20	91,688.00		Labor Category 9	1	365	265.44	96,885.60	Labor Category 9	1	365	269.26	98,279.90	Labor Category 9	1	365	271.19	98,984.35	Labor Category 9	1	365	283.34	103,418.46
	Labor Category 10	1	365	251.20	91,688.00		Labor Category 10	1	365	266.46	97,257.90	Labor Category 10	1	365	270.30	98,659.50	Labor Category 10	1	365	271.19	98,984.35	Labor Category 10	1	365	284.44	103,822.12
	Labor Category 11	1	365	251.20	91,688.00		Labor Category 11	1	365	267.48	97,630.20	Labor Category 11	1	365	271.34	99,039.10	Labor Category 11	1	365	271.19	98,984.35	Labor Category 11	1	365	285.56	104,229.52
	Labor Category 12	1	365	251.20	91,688.00		Labor Category 12	1	365	268.50	98,002.50	Labor Category 12	1	365	272.38	99,418.70	Labor Category 12	1	365	271.19	98,984.35	Labor Category 12	1	365	286.68	104,636.92
	Labor Category 13	1	365	251.20	91,688.00		Labor Category 13	1	365	269.52	98,374.80	Labor Category 13	1	365	273.43	99,801.95	Labor Category 13	1	365	271.19	98,984.35	Labor Category 13	1	365	287.79	105,044.31
	Labor Category 14	1	365	251.20	91,688.00		Labor Category 14	1	365	270.54	98,747.10	Labor Category 14	1	365	274.47	100,181.55	Labor Category 14	1	365	271.19	98,984.35	Labor Category 14	1	365	288.92	105,455.45
	Labor Category 15	1	365	251.20	91,688.00		Labor Category 15	1	365	271.57	99,123.05	Labor Category 15	1	365	275.52	100,564.80	Labor Category 15	1	365	271.19	98,984.35	Labor Category 15	1	365	290.04	105,862.85
	Labor Category 16	1	365	251.20	91,688.00		Labor Category 16	1	365	272.59	99,495.35	Labor Category 16	1	365	276.56	100,944.40	Labor Category 16	1	365	271.19	98,984.35	Labor Category 16	1	365	291.15	106,270.25
	Labor Category 17	1	365	251.20	91,688.00		Labor Category 17	1	365	273.61	99,867.65	Labor Category 17	1	365	277.61	101,327.65	Labor Category 17	1	365	271.19	98,984.35	Labor Category 17	1	365	292.28	106,681.38
	Labor Category 18	1	365	251.20	91,688.00		Labor Category 18	1	365	274.63	100,239.95	Labor Category 18	1	365	278.65	101,707.25	Labor Category 18	1	365	271.19	98,984.35	Labor Category 18	1	365	293.39	107,088.78
	Labor Category 19	1	365	251.20	91,688.00		Labor Category 19	1	365	275.65	100,612.25	Labor Category 19	1	365	279.69	102,086.85	Labor Category 19	1	365	271.19	98,984.35	Labor Category 19	1	365	294.51	107,496.18
	Labor Category 20	1	365	251.20	91,688.00		Labor Category 20	1	365	276.67	100,984.55	Labor Category 20	1	365	280.73	102,466.45	Labor Category 20	1	365	271.19	98,984.35	Labor Category 20	1	365	295.63	107,903.58

Unique TO Requirement - No Weapons					Unique TO Requirement - No Weapons					Unique TO Requirement - No Weapons					Unique TO Requirement - No Weapons					Unique TO Requirement - No Weapons
Labor	FTEs	Days	Daily Rate	Total Labor - Base	Labor	FTEs	Days	Daily Rate	Total Labor - Option 1	Labor	FTEs	Days	Daily Rate	Total Labor - Option 2	Labor	FTEs	Days	Daily Rate	Total Labor - Option 3	Labor	FTEs	Days	Daily Rate	Total Labor - Option 4
Labor Category 19	(1)	365	251.20	(91,688.00)	Labor Category 21	(1)	365	275.65	(100,612.25)	Labor Category 21	(1)	365	279.69	(102,086.85)	Labor Category 21	(1)	365	271.19	(98,984.35)	Labor Category 21	(1)	365	294.51	(107,496.18)
Labor Category 20	(1)	365	251.20	(91,688.00)	Labor Category 22	(1)	365	276.67	(100,984.55)	Labor Category 22	(1)	365	280.73	(102,466.45)	Labor Category 22	(1)	365	271.19	(98,984.35)	Labor Category 22	(1)	365	295.63	(107,903.58)

Total Labor	18		1,650,384	Total Labor	18		1,747,292	Total Labor	18		1,772,440	Total Labor	18		1,781,718	Total Labor	18		1,865,124
FFP ODC's
Training			180,000.00				117,415.00				119,998.13				122,758.09				125,704.28
Miscellaneous			5,400.00				2,195.15				2,243.44				2,295.04				2,350.12
Total FFP ODC's			185,400.00				119,610.15				122,241.57				125,053.13				128,054.40
Cost Reimb. ODC's
Travel Costs			191,700.00				195,725.70				200,031.67				204,632.39				209,543.57
DOS Allowances			53,391.40				54,512.62				55,711.90				56,993.27				58,361.11
DBA Insurance			31,341.13				31,999.29				32,703.27				33,455.45				34,258.38
Total CR ODC's			276,432.53				282,237.61				288,446.84				295,081.11				302,163.06
Total			2,112,216.53				2,149,139.26				2,183,128.41				2,201,852.54				2,295,341.54
CLIN		0100
		0101				0201				0301				0401				0501
		0102				0202				0302				0402				0502
		0103	1,835,784.00			0203	1,866,901.65			0303	1,894,681.57			0403	1,906,771.43			0503	1,993,178.47
		0104	191,700.00			0204	195,725.70			0304	200,031.67			0404	204,632.39			0504	209,543.57
		0105	31,341.13			0205	31,999.29			0305	32,703.27			0405	33,455.45			0505	34,258.38
		0106	53,391.40			0206	54,512.62			0306	55,711.90			0406	56,993.27			0506	58,361.11
		0107	NTE			0207	NTE			0307	NTE			0407	NTE			0507	NTE
		0108	NSP			0208	NSP			0308	NSP			0408	NSP			0508	NSP

Sample TO 8 - FFP ODC Detail

Base Period				Option 1				Option 2				Option 3				Option 4
Description	Personnel	Cost(1)	Total	Description	Personnel	Cost(1)	Total	Description	Personnel	Cost(1)	Total	Description	Personnel	Cost(1)	Total	Description	Personnel	Cost(1)	Total
Pre-deployment Training	18	10,000.00	180,000.00	Pre-deployment Training	5	10,210.00	51,050.00	Pre-deployment Training	5	10,434.62	52,173.10	Pre-deployment Training	5	10,674.62	53,373.08	Pre-deployment Training	5	10,930.81	54,654.04
Refresher Training	0	5,000.00	- 0	Refresher Training	13	5,105.00	66,365.00	Refresher Training	13	5,217.31	67,825.03	Refresher Training	13	5,337.31	69,385.01	Refresher Training	13	5,465.40	71,050.25
Total Training			180,000.00	Total Training			117,415.00	Total Training			119,998.13	Total Training			122,758.09	Total Training			125,704.28
Uniforms	18	150.00	2,700.00	Uniforms	5	153.15	765.75	Uniforms	5	156.52	782.60	Uniforms	5	160.12	800.60	Uniforms	5	163.96	819.81
Medical Screening	18	100.00	1,800.00	Medical Screening	5	102.10	510.50	Medical Screening	5	104.35	521.73	Medical Screening	5	106.75	533.73	Medical Screening	5	109.31	546.54
Other	18	50.00	900.00	Other	18	51.05	918.90	Other	18	52.17	939.12	Other	18	53.37	960.72	Other	18	54.65	983.77
Total Miscellaneous			5,400.00	Total Miscellaneous			2,195.15	Total Miscellaneous			2,243.44	Total Miscellaneous			2,295.04	Total Miscellaneous			2,350.12
Total FFP ODC's			185,400.00	Total FFP ODC's			119,610.15	Total FFP ODC's			122,241.57	Total FFP ODC's			125,053.13	Total FFP ODC's			128,054.40
(1)PROVIDE DETAIL OF ALL PRICING, AS WELL AS RATIONALE, ADD ADDITIONAL TABS TO SPREADSHEET AS NECESSARY

Sample TO 8 - CR ODC Detail

Base Period				Option 1				Option 2				Option 3				Option 4
Travel	Trips(1)	Cost(2)	Total	Travel	Trips(1)	Cost(2)	Total	Travel	Trips(1)	Cost(2)	Total	Travel	Trips(1)	Cost(2)	Total	Travel	Trips(1)	Cost(2)	Total
Airfare	36	5,000.00	180,000.00	Airfare	36	5,105.00	183,780.00	Airfare	36	5,217.31	187,823.16	Airfare	36	5,337.31	192,143.09	Airfare	36	5,465.40	196,754.53
Per Diem	36	150.00	5,400.00	Per Diem	36	153.15	5,513.40	Per Diem	36	156.52	5,634.69	Per Diem	36	160.12	5,764.29	Per Diem	36	163.96	5,902.64
Hotel	36	125.00	4,500.00	Hotel	36	127.62	4,594.50	Hotel	36	130.43	4,695.58	Hotel	36	133.43	4,803.58	Hotel	36	136.64	4,918.86
Travel Visa	36	50.00	1,800.00	Travel Visa	36	51.05	1,837.80	Travel Visa	36	52.17	1,878.23	Travel Visa	36	53.37	1,921.43	Travel Visa	36	54.65	1,967.55

Total Travel Costs	191,700.00	Total Travel Costs	195,725.70	Total Travel Costs	200,031.67	Total Travel Costs	204,632.39	Total Travel Costs	209,543.57
(1) Provide Rationale for trips, explain rotation schedule.		(1) Provide Rationale for trips, explain rotation schedule.		(1) Provide Rationale for trips, explain rotation schedule.		(1) Provide Rationale for trips, explain rotation schedule.		(1) Provide Rationale for trips, explain rotation schedule.
(2) provide source for pricing for CR line items		(2) provide source for pricing for CR line items		(2) provide source for pricing for CR line items		(2) provide source for pricing for CR line items		(2) provide source for pricing for CR line items

DOS Allowances	Labor Cost Basis(3)	Rate(4)	Total	DOS Allowances	Labor Cost Basis(3)	Rate(4)	Total	DOS Allowances	Labor Cost Basis(3)	Rate(4)	Total	DOS Allowances	Labor Cost Basis(3)	Rate(4)	Total	DOS Allowances	Labor Cost Basis(3)	Rate(4)	Total
DOS Post Differential	533,914.00	10%	53,391.40	DOS Post Differential	545,126.19	10%	54,512.62	DOS Post Differential	557,118.97	10%	55,711.90	DOS Post Differential	569,932.71	10%	56,993.27	DOS Post Differential	583,611.09	10%	58,361.11
DOS Danger Pay	533,914.00	0%	- 0	DOS Danger Pay	545,126.19	0%	- 0	DOS Danger Pay	557,118.97	0%	- 0	DOS Danger Pay	569,932.71	0%	- 0	DOS Danger Pay	583,611.09	0%	- 0
Total DOS Allowances			53,391.40	Total DOS Allowances			54,512.62	Total DOS Allowances			55,711.90	Total DOS Allowances			56,993.27	Total DOS Allowances			58,361.11
(3)Show Labor detail supporting DOS Differential payment				(3)Show Labor detail supporting DOS Differential payment				(3)Show Labor detail supporting DOS Differential payment				(3)Show Labor detail supporting DOS Differential payment				(3)Show Labor detail supporting DOS Differential payment
(4) http://aoprals.state.gov/Web920/location.asp?menu_id=95				(4) http://aoprals.state.gov/Web920/location.asp?menu_id=95				(4) http://aoprals.state.gov/Web920/location.asp?menu_id=95				(4) http://aoprals.state.gov/Web920/location.asp?menu_id=95				(4) http://aoprals.state.gov/Web920/location.asp?menu_id=95
DBA Insurance	Labor Cost Basis(5)	Rate(6)	Total	DBA Insurance	Labor Cost Basis(5)	Rate(6)	Total	DBA Insurance	Labor Cost Basis(5)	Rate(6)	Total	DBA Insurance	Labor Cost Basis(5)	Rate(6)	Total	DBA Insurance	Labor Cost Basis(5)	Rate(6)	Total
Insurance - DBA	687,305.40	4.56%	31,341.13	Insurance - DBA	701,738.81	4.56%	31,999.29	Insurance - DBA	717,177.07	4.56%	32,703.27	Insurance - DBA	733,672.14	4.56%	33,455.45	Insurance - DBA	751,280.27	4.56%	34,258.38
			- 0				- 0				- 0				- 0				- 0
Total DBA Insurance			31,341.13	Total DBA Insurance			31,999.29	Total DBA Insurance			32,703.27	Total DBA Insurance			33,455.45	Total DBA Insurance			34,258.38
(5) Provide Detail support for Labor Cost applicable to DBA
(6) Provide quote for DBA Insurance

Sample TO 9 Summary

	Sample Task Order #9 - Pricing Summary						Sample Task Order #9 - Pricing Summary					Sample Task Order #9 - Pricing Summary					Sample Task Order #9 - Pricing Summary					Sample Task Order #9 - Pricing Summary
	3 CAPs (1 Stand alone, 2 Co-located)						3 CAPs (1 Stand alone, 2 Co-located)					3 CAPs (1 Stand alone, 2 Co-located)					3 CAPs (1 Stand alone, 2 Co-located)					3 CAPs (1 Stand alone, 2 Co-located)
	Direct Labor - Manning Matrix						Direct Labor - Manning Matrix					Direct Labor - Manning Matrix					Direct Labor - Manning Matrix					Direct Labor - Manning Matrix
	Labor	FTE
3 CAPs	Days	Daily Rate	Total Labor - Base		Labor	FTE
3 CAPs	Days	Daily Rate	Total Labor - Option 1		Labor	FTE
3 CAPs	Days	Daily Rate	Total Labor - Option 2		Labor	FTE
3 CAPs	Days	Daily Rate	Total Labor - Option 3		Labor	FTE
3 CAPs	Days	Daily Rate	Total Labor - Option 4
	Labor Category 1	3	365	251.20	275,064.00		Labor Category 1	3	365	257.27	281,710.65	Labor Category 1	3	365	260.91	285,696.45	Labor Category 1	3	365	271.19	296,953.05	Labor Category 1	3	365	280.41	307,047.02
	Labor Category 2	3	365	251.20	275,064.00		Labor Category 2	3	365	258.29	282,827.55	Labor Category 2	3	365	261.95	286,835.25	Labor Category 2	3	365	271.19	296,953.05	Labor Category 2	3	365	281.52	308,269.22
	Labor Category 3	3	365	251.20	275,064.00		Labor Category 3	3	365	259.31	283,944.45	Labor Category 3	3	365	262.99	287,974.05	Labor Category 3	3	365	271.19	296,953.05	Labor Category 3	3	365	282.64	309,491.41
	Labor Category 4	3	365	251.20	275,064.00		Labor Category 4	3	365	260.33	285,061.35	Labor Category 4	3	365	264.03	289,112.85	Labor Category 4	3	365	271.19	296,953.05	Labor Category 4	3	365	283.76	310,713.61
	Labor Category 5	3	365	251.20	275,064.00		Labor Category 5	3	365	261.36	286,189.20	Labor Category 5	3	365	265.09	290,273.55	Labor Category 5	3	365	271.19	296,953.05	Labor Category 5	3	365	284.89	311,958.23
	Labor Category 6	3	365	251.20	275,064.00		Labor Category 6	3	365	262.38	287,306.10	Labor Category 6	3	365	266.13	291,412.35	Labor Category 6	3	365	271.19	296,953.05	Labor Category 6	3	365	286.00	313,169.21
	Labor Category 7	3	365	251.20	275,064.00		Labor Category 7	3	365	263.40	288,423.00	Labor Category 7	3	365	267.17	292,551.15	Labor Category 7	3	365	271.19	296,953.05	Labor Category 7	3	365	287.13	314,402.62
	Labor Category 8	3	365	251.20	275,064.00		Labor Category 8	3	365	264.42	289,539.90	Labor Category 8	3	365	268.21	293,689.95	Labor Category 8	3	365	271.19	296,953.05	Labor Category 8	3	365	288.23	315,613.60
	Labor Category 9	3	365	251.20	275,064.00		Labor Category 9	3	365	265.44	290,656.80	Labor Category 9	3	365	269.26	294,839.70	Labor Category 9	3	365	271.19	296,953.05	Labor Category 9	3	365	289.37	316,858.22
	Labor Category 10	3	365	251.20	275,064.00		Labor Category 10	3	365	266.46	291,773.70	Labor Category 10	3	365	270.30	295,978.50	Labor Category 10	3	365	271.19	296,953.05	Labor Category 10	3	365	290.47	318,069.21
	Labor Category 11	3	365	251.20	275,064.00		Labor Category 11	3	365	267.48	292,890.60	Labor Category 11	3	365	271.34	297,117.30	Labor Category 11	3	365	271.19	296,953.05	Labor Category 11	3	365	291.59	319,291.40
	Labor Category 12	3	365	251.20	275,064.00		Labor Category 12	3	365	268.50	294,007.50	Labor Category 12	3	365	272.38	298,256.10	Labor Category 12	3	365	271.19	296,953.05	Labor Category 12	3	365	292.71	320,513.60
	Labor Category 13	3	365	251.20	275,064.00		Labor Category 13	3	365	269.52	295,124.40	Labor Category 13	3	365	273.43	299,405.85	Labor Category 13	3	365	271.19	296,953.05	Labor Category 13	3	365	293.82	321,735.79
	Labor Category 14	3	365	251.20	275,064.00		Labor Category 14	3	365	270.54	296,241.30	Labor Category 14	3	365	274.47	300,544.65	Labor Category 14	3	365	271.19	296,953.05	Labor Category 14	3	365	294.95	322,969.20
	Labor Category 15	3	365	251.20	275,064.00		Labor Category 15	3	365	271.57	297,369.15	Labor Category 15	3	365	275.52	301,694.40	Labor Category 15	3	365	271.19	296,953.05	Labor Category 15	3	365	296.07	324,191.39
	Labor Category 16	3	365	251.20	275,064.00		Labor Category 16	3	365	272.59	298,486.05	Labor Category 16	3	365	276.56	302,833.20	Labor Category 16	3	365	271.19	296,953.05	Labor Category 16	3	365	297.18	325,413.59
	Labor Category 17	3	365	251.20	275,064.00		Labor Category 17	3	365	273.61	299,602.95	Labor Category 17	3	365	277.61	303,982.95	Labor Category 17	3	365	271.19	296,953.05	Labor Category 17	3	365	298.31	326,647.00
	Labor Category 18	3	365	251.20	275,064.00		Labor Category 18	3	365	274.63	300,719.85	Labor Category 18	3	365	278.65	305,121.75	Labor Category 18	3	365	271.19	296,953.05	Labor Category 18	3	365	299.42	327,869.19
	Labor Category 19	3	365	251.20	275,064.00		Labor Category 19	3	365	275.65	301,836.75	Labor Category 19	3	365	279.69	306,260.55	Labor Category 19	3	365	271.19	296,953.05	Labor Category 19	3	365	300.54	329,091.39
	Labor Category 20	3	365	251.20	275,064.00		Labor Category 20	3	365	276.67	302,953.65	Labor Category 20	3	365	280.73	307,399.35	Labor Category 20	3	365	271.19	296,953.05	Labor Category 20	3	365	301.66	330,313.58

Unique TO Requirement - Munitions Buildup					Unique TO Requirement - Munitions Buildup					Unique TO Requirement - Munitions Buildup					Unique TO Requirement - Munitions Buildup					Unique TO Requirement - Munitions Buildup
Labor	FTEs	Days	Daily Rate	Total Labor - Base	Labor	FTEs	Days	Daily Rate	Total Labor - Option 1	Labor	FTEs	Days	Daily Rate	Total Labor - Option 2	Labor	FTEs	Days	Daily Rate	Total Labor - Option 3	Labor	FTEs	Days	Daily Rate	Total Labor - Option 4
Labor Category 21	2	365	251.20	183,376.00	Labor Category 21	2	365	275.65	201,224.50	Labor Category 21	2	365	279.69	204,173.70	Labor Category 21	2	365	271.19	197,968.70	Labor Category 21	2	365	300.54	219,394.26
Labor Category 22	1	365	251.20	91,688.00	Labor Category 22	1	365	276.67	100,984.55	Labor Category 22	1	365	280.73	102,466.45	Labor Category 22	1	365	271.19	98,984.35	Labor Category 22	1	365	301.66	110,104.53

Total Labor	63		5,776,344.00	Total Labor	63		6,148,873.95	Total Labor	63		6,237,620.05	Total Labor	63		6,236,014.05	Total Labor	63		6,703,127.27
FFP ODC's
Training			630,000.00				403,295.00				412,167.49				421,647.34				431,766.88
Miscellaneous			18,900.00				7,300.15				7,460.75				7,632.35				7,815.53
Total FFP ODC's			648,900.00				410,595.15				419,628.24				429,279.69				439,582.41
Cost Reimb. ODC's
Travel Costs			670,950.00				685,039.95				700,110.83				716,213.38				733,402.50
DOS Allowances			845,692.32				863,451.86				882,447.80				902,744.10				924,409.96
DBA Insurance			120,250.71				122,775.97				125,477.05				128,363.02				131,443.73
Total CR ODC's			1,636,893.03				1,671,267.78				1,708,035.68				1,747,320.50				1,789,256.19
Total			8,062,137.03				8,230,736.88				8,365,283.97				8,412,614.24				8,931,965.86
CLIN		0100																0501
		0101				0201				0301				0401				0502
		0102				0202				0302				0402				0503
		0103	6,425,244.00			0203	6,559,469.10			0303	6,657,248.29			0403	6,665,293.74			0504	7,142,709.67
		0104	670,950.00			0204	685,039.95			0304	700,110.83			0404	716,213.38			0505	733,402.50
		0105	120,250.71			0205	122,775.97			0305	125,477.05			0405	128,363.02			0506	131,443.73
		0106	845,692.32			0206	863,451.86			0306	882,447.80			0406	902,744.10			0507	924,409.96
		0107	NTE			0207	NTE			0307	NTE			0407	NTE			0508	NTE
		0108	NSP			0208	NSP			0308	NSP			0408	NSP			0509	NSP

Sample TO 9 - FFP ODC Detail

Base Period				Option 1				Option 2				Option 3				Option 4
Description	Personnel	Cost(1)	Total	Description	Personnel	Cost(1)	Total	Description	Personnel	Cost(1)	Total	Description	Personnel	Cost(1)	Total	Description	Personnel	Cost(1)	Total
Pre-deployment Training	63	10,000.00	630,000.00	Pre-deployment Training	16	10,210.00	163,360.00	Pre-deployment Training	16	10,434.62	166,953.92	Pre-deployment Training	16	10,674.62	170,793.86	Pre-deployment Training	16	10,930.81	174,892.91
Refresher Training	0	5,000.00	- 0	Refresher Training	47	5,105.00	239,935.00	Refresher Training	47	5,217.31	245,213.57	Refresher Training	47	5,337.31	250,853.48	Refresher Training	47	5,465.40	256,873.97
Total Training			630,000.00	Total Training			403,295.00	Total Training			412,167.49	Total Training			421,647.34	Total Training			431,766.88
Uniforms	63	150.00	9,450.00	Uniforms	16	153.15	2,450.40	Uniforms	16	156.52	2,504.31	Uniforms	16	160.12	2,561.91	Uniforms	16	163.96	2,623.39
Medical Screening	63	100.00	6,300.00	Medical Screening	16	102.10	1,633.60	Medical Screening	16	104.35	1,669.54	Medical Screening	16	106.75	1,707.94	Medical Screening	16	109.31	1,748.93
Other	63	50.00	3,150.00	Other	63	51.05	3,216.15	Other	63	52.17	3,286.91	Other	63	53.37	3,362.50	Other	63	54.65	3,443.20
Total Miscellaneous			18,900.00	Total Miscellaneous			7,300.15	Total Miscellaneous			7,460.75	Total Miscellaneous			7,632.35	Total Miscellaneous			7,815.53
Total FFP ODC's			648,900.00	Total FFP ODC's			410,595.15	Total FFP ODC's			419,628.24	Total FFP ODC's			429,279.69	Total FFP ODC's			439,582.41
(1)PROVIDE DETAIL OF ALL PRICING, AS WELL AS RATIONALE, ADD ADDITIONAL TABS TO SPREADSHEET AS NECESSARY

Sample TO 9 - CR ODC Detail

Base Period				Option 1				Option 2				Option 3				Option 4
Travel	Trips(1)	Cost(2)	Total	Travel	Trips(1)	Cost(2)	Total	Travel	Trips(1)	Cost(2)	Total	Travel	Trips(1)	Cost(2)	Total	Travel	Trips(1)	Cost(2)	Total
Airfare	126	5,000.00	630,000.00	Airfare	126	5,105.00	643,230.00	Airfare	126	5,217.31	657,381.06	Airfare	126	5,337.31	672,500.82	Airfare	126	5,465.40	688,640.84
Per Diem	126	150.00	18,900.00	Per Diem	126	153.15	19,296.90	Per Diem	126	156.52	19,721.43	Per Diem	126	160.12	20,175.02	Per Diem	126	163.96	20,659.23
Hotel	126	125.00	15,750.00	Hotel	126	127.62	16,080.75	Hotel	126	130.43	16,434.53	Hotel	126	133.43	16,812.52	Hotel	126	136.64	17,216.02
Travel Visa	126	50.00	6,300.00	Travel Visa	126	51.05	6,432.30	Travel Visa	126	52.17	6,573.81	Travel Visa	126	53.37	6,725.01	Travel Visa	126	54.65	6,886.41

Total Travel Costs	670,950.00	Total Travel Costs	685,039.95	Total Travel Costs	700,110.83	Total Travel Costs	716,213.38	Total Travel Costs	733,402.50
(1) Provide Rationale for trips, explain rotation schedule.		(1) Provide Rationale for trips, explain rotation schedule.		(1) Provide Rationale for trips, explain rotation schedule.		(1) Provide Rationale for trips, explain rotation schedule.		(1) Provide Rationale for trips, explain rotation schedule.
(2) provide source for pricing for CR line items		(2) provide source for pricing for CR line items		(2) provide source for pricing for CR line items		(2) provide source for pricing for CR line items		(2) provide source for pricing for CR line items

DOS Allowances	Labor Cost Basis(3)	Rate(4)	Total	DOS Allowances	Labor Cost Basis(3)	Rate(4)	Total	DOS Allowances	Labor Cost Basis(3)	Rate(4)	Total	DOS Allowances	Labor Cost Basis(3)	Rate(4)	Total	DOS Allowances	Labor Cost Basis(3)	Rate(4)	Total
DOS Post Differential	1,691,384.64	25%	422,846.16	DOS Post Differential	1,726,903.72	25%	431,725.93	DOS Post Differential	1,764,895.60	25%	441,223.90	DOS Post Differential	1,805,488.20	25%	451,372.05	DOS Post Differential	1,848,819.92	25%	462,204.98
DOS Danger Pay	1,691,384.64	25%	422,846.16	DOS Danger Pay	1,726,903.72	25%	431,725.93	DOS Danger Pay	1,764,895.60	25%	441,223.90	DOS Danger Pay	1,805,488.20	25%	451,372.05	DOS Danger Pay	1,848,819.92	25%	462,204.98
Total DOS Allowances			845,692.32	Total DOS Allowances			863,451.86	Total DOS Allowances			882,447.80	Total DOS Allowances			902,744.10	Total DOS Allowances			924,409.96

This is the start of the file's text. The full file is on GovTribe.

File details come from the government source that posted it. Updated Nov 14, 2017.