HQ0858-20-R-0002 Atch J-11 Cost Report Template_QMA_05072020.xlsx
XLSX spreadsheet 50 KB Posted
- Solicitation number
- 20-MDA-10459
- Issued by
-
DOD Missile Defense Agency
About this file
This document contains a cost report template and related federal contract opportunity solicitation for quality and mission assurance services supporting missile defense systems. The Missile Defense Agency is seeking these services through a small business set-aside competitive award of a cost-plus-fixed-fee contract with a base period of three years and two one-year options. Services include quality assurance, configuration management, manufacturing support, and technical risk identification. The cost report template outlines labor categories, expenditures to date, billing rates, and variance explanations for contractor reporting purposes over the five-year period of performance. Offerors must register in SAM and submit proposals electronically by June 9, 2020 to be considered for this opportunity.
View the file
Other files
Show all 23
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
Labor by CLIN
| DATE | ATTACHMENT J-11 | ||||||||||||||||||||||||||
| HQ0858-20-R-0002 COST REPORT (Labor $M) | |||||||||||||||||||||||||||
| CONTRACT TITLE: | TEAMS-Next QMA | TOTAL LABOR ($M) | 120.688 | ||||||||||||||||||||||||
| TOTAL HOURS | 144,150 | ||||||||||||||||||||||||||
| CONTRACTOR NAME: | Contractor Name TBD | CONTRACT PERIOD OF PERFORMANCE: 1 Dec 2020 - 31 Nov 2022 | |||||||||||||||||||||||||
| FY 21 | FY 22 | ||||||||||||||||||||||||||
| TITLE | $M | Dec | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec |
| Labor - AB | Budget Baseline ($) | 46.205 | 46.205 | 46.205 | 46.205 | 46.205 | 46.205 | 46.205 | 46.205 | 46.205 | 46.205 | 46.205 | 46.205 | 46.205 | 46.205 | 46.205 | 46.205 | 46.205 | 46.205 | 46.205 | 46.205 | 46.205 | 46.205 | 46.205 | 46.205 | 46.205 |
| Baseline (Hours) | 66,320 | 66,320 | 66,320 | 66,320 | 66,320 | 66,320 | 66,320 | 66,320 | 66,320 | 66,320 | 66,320 | 66,320 | 66,320 | 66,320 | 66,320 | 66,320 | 66,320 | 66,320 | 66,320 | 66,320 | 66,320 | 66,320 | 66,320 | 66,320 | ||
| CLIN XXXX | Funds Received | 10.200 | 10.200 | 10.200 | 10.200 | 13.200 | 13.200 | 13.200 | 13.200 | 13.200 | 13.200 | 13.200 | 13.200 | 13.200 | 13.200 | 13.200 | 13.200 | 13.200 | 13.200 | 13.200 | 13.200 | 13.200 | 13.200 | 13.200 | 13.200 | |
| Plnd Accruals (Cumulative $) | 1.930 | 3.855 | 5.780 | 7.705 | 9.630 | 11.555 | 13.480 | 15.405 | 17.330 | 19.255 | 21.180 | 23.105 | 25.030 | 26.955 | 28.880 | 30.805 | 32.730 | 34.655 | 36.580 | 38.505 | 40.430 | 42.355 | 44.280 | 46.205 | ||
| Plnd Accruals (Current Period $) | 1.930 | 1.925 | 1.925 | 1.925 | 1.925 | 1.925 | 1.925 | 1.925 | 1.925 | 1.925 | 1.925 | 1.925 | 1.925 | 1.925 | 1.925 | 1.925 | 1.925 | 1.925 | 1.925 | 1.925 | 1.925 | 1.925 | 1.925 | 1.925 | ||
| Accrued $ (Cumulative) | 0.468 | 2.521 | 4.691 | 6.861 | 9.031 | |||||||||||||||||||||
| Accrued $ (Current Period) | 0.468 | 2.053 | 2.170 | 2.170 | 2.170 | |||||||||||||||||||||
| Variance to plan | 1.462 | 1.334 | 1.089 | 0.844 | 0.599 | |||||||||||||||||||||
| Variance % | 76% | 35% | 19% | 11% | 6% | |||||||||||||||||||||
| Invoiced | 0.000 | 0.468 | 2.521 | 4.691 | 6.861 | |||||||||||||||||||||
| Invoiced - Paid | 0.000 | 0.000 | 0.635 | 2.805 | 4.975 | |||||||||||||||||||||
| Actual Hours (Cumulative) | 3,450 | 25,275 | 47,274 | 71,051 | 95,501 | |||||||||||||||||||||
| Actual Hours (Current Period) | 3,450 | 21,825 | 21,999 | 23,777 | 24,450 |
| Labor - BC | Budget Baseline | 32.483 | 32.483 | 32.483 | 32.483 | 32.483 | 32.483 | 32.483 | 32.483 | 32.483 | 32.483 | 32.483 | 32.483 | 32.483 | 32.483 | 32.483 | 32.483 | 32.483 | 32.483 | 32.483 | 32.483 | 32.483 | 32.483 | 32.483 | 32.483 | 32.483 |
| Baseline (Hours) | 39440 | 39440 | 39440 | 39440 | 39440 | 39440 | 39440 | 39440 | 39440 | 39440 | 39440 | 39440 | 39440 | 39440 | 39440 | 39440 | 39440 | 39440 | 39440 | 39440 | 39440 | 39440 | 39440 | 39440 | ||
| CLIN XXXX | Funds Received | 3.200 | 3.200 | 10.200 | 10.200 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 14.000 | 15.000 | |
| Plnd Accruals (Cumulative $) | 1.364 | 2.717 | 4.070 | 5.423 | 6.776 | 8.129 | 9.482 | 10.835 | 12.188 | 13.541 | 14.894 | 16.247 | 17.600 | 18.953 | 20.306 | 21.659 | 23.012 | 24.365 | 25.718 | 27.071 | 28.424 | 29.777 | 31.130 | 32.483 | ||
| Plnd Accruals (Current Period $) | 1.364 | 1.353 | 1.353 | 1.353 | 1.353 | 1.353 | 1.353 | 1.353 | 1.353 | 1.353 | 1.353 | 1.353 | 1.353 | 1.353 | 1.353 | 1.353 | 1.353 | 1.353 | 1.353 | 1.353 | 1.353 | 1.353 | 1.353 | 1.353 | ||
| Accrued $ (Cumulative) | 0.640 | 1.710 | 3.197 | 4.717 | 6.319 | |||||||||||||||||||||
| Accrued $ (Current Period) | 0.640 | 1.070 | 1.487 | 1.520 | 1.602 | |||||||||||||||||||||
| Variance to plan | 0.724 | 1.007 | 0.873 | 0.706 | 0.457 | |||||||||||||||||||||
| Variance % | 53% | 37% | 21% | 13% | 7% | |||||||||||||||||||||
| Invoiced | 0.000 | 0.640 | 1.710 | 3.197 | 4.717 | |||||||||||||||||||||
| Invoiced - Paid | 0.000 | 0.000 | 0.640 | 1.710 | 3.197 | |||||||||||||||||||||
| Actual Hours (Cumulative) | 9,500 | 23,556 | 44,776 | 68,226 | 92,326 | |||||||||||||||||||||
| Actual Hours (Current Period) | 9,500 | 14,056 | 21,220 | 23,450 | 24,100 |
| Labor - DE | Budget Baseline | 42.000 | 42.000 | 42.000 | 42.000 | 42.000 | 42.000 | 42.000 | 42.000 | 42.000 | 42.000 | 42.000 | 42.000 | 42.000 | 42.000 | 42.000 | 42.000 | 42.000 | 42.000 | 42.000 | 42.000 | 42.000 | 42.000 | 42.000 | 42.000 | 42.000 |
| Baseline (Hours) | 38,390 | 38,390 | 38,390 | 38,390 | 38,390 | 38,390 | 38,390 | 38,390 | 38,390 | 38,390 | 38,390 | 38,390 | 38,390 | 38,390 | 38,390 | 38,390 | 38,390 | 38,390 | 38,390 | 38,390 | 38,390 | 38,390 | 38,390 | 38,390 | ||
| CLIN XXXX | Funds Received | 5.350 | 5.350 | 10.200 | 10.200 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 13.000 | 14.000 | 15.000 | |
| Plnd Accruals (Cumulative $) | 1.750 | 3.500 | 5.250 | 7.000 | 8.750 | 10.500 | 12.250 | 14.000 | 15.750 | 17.500 | 19.250 | 21.000 | 22.750 | 24.500 | 26.250 | 28.000 | 29.750 | 31.500 | 33.250 | 35.000 | 36.750 | 38.500 | 40.250 | 42.000 | ||
| Plnd Accruals (Current Period $) | 1.750 | 1.750 | 1.750 | 1.750 | 1.750 | 1.750 | 1.750 | 1.750 | 1.750 | 1.750 | 1.750 | 1.750 | 1.750 | 1.750 | 1.750 | 1.750 | 1.750 | 1.750 | 1.750 | 1.750 | 1.750 | 1.750 | 1.750 | 1.750 | ||
| Accrued $ (Cumulative) | 0.995 | 2.250 | 5.100 | 7.800 | 9.970 | |||||||||||||||||||||
| Accrued $ (Current Period) | 0.995 | 1.255 | 2.850 | 2.700 | 2.170 | |||||||||||||||||||||
| Variance to plan | 0.755 | 1.250 | 0.150 | -0.800 | -1.220 | |||||||||||||||||||||
| Variance % | 43% | 36% | 3% | -11% | -14% | |||||||||||||||||||||
| Invoiced | 0.000 | 0.995 | 2.250 | 5.100 | 7.800 | |||||||||||||||||||||
| Invoiced - Paid | 0.000 | 0.000 | 0.995 | 2.250 | 5.100 | |||||||||||||||||||||
| Actual Hours (Cumulative) | 4,680 | 20,150 | 42,810 | 64,360 | 84,520 | |||||||||||||||||||||
| Actual Hours (Current Period) | 4,680 | 15,470 | 22,660 | 21,550 | 20,160 | |||||||||||||||||||||
| Total Labor | Budget Baseline | 120.688 | 120.688 | 120.688 | 120.688 | 120.688 | 120.688 | 120.688 | 120.688 | 120.688 | 120.688 | 120.688 | 120.688 | 120.688 | 120.688 | 120.688 | 120.688 | 120.688 | 120.688 | 120.688 | 120.688 | 120.688 | 120.688 | 120.688 | 120.688 | 120.688 |
| Baseline (Hours) | 144,150 | 144,150 | 144,150 | 144,150 | 144,150 | 144,150 | 144,150 | 144,150 | 144,150 | 144,150 | 144,150 | 144,150 | 144,150 | 144,150 | 144,150 | 144,150 | 144,150 | 144,150 | 144,150 | 144,150 | 144,150 | 144,150 | 144,150 | 144,150 | ||
| Funds Received | 18.750 | 18.750 | 30.600 | 30.600 | 39.200 | 39.200 | 39.200 | 39.200 | 39.200 | 39.200 | 39.200 | 39.200 | 39.200 | 39.200 | 39.200 | 39.200 | 39.200 | 39.200 | 39.200 | 39.200 | 39.200 | 39.200 | 41.200 | 43.200 | ||
| Plnd Accruals (Cumulative $) | 5.044 | 10.072 | 15.100 | 20.128 | 25.156 | 30.184 | 35.212 | 40.240 | 45.268 | 50.296 | 55.324 | 60.352 | 65.380 | 70.408 | 75.436 | 80.464 | 85.492 | 90.520 | 95.548 | 100.576 | 105.604 | 110.632 | 115.660 | 120.688 | ||
| Plnd Accruals (Current Period $) | 5.044 | 5.028 | 5.028 | 5.028 | 5.028 | 5.028 | 5.028 | 5.028 | 5.028 | 5.028 | 5.028 | 5.028 | 5.028 | 5.028 | 5.028 | 5.028 | 5.028 | 5.028 | 5.028 | 5.028 | 5.028 | 5.028 | 5.028 | 5.028 | ||
| Accrued $ (Cumulative) | 2.103 | 6.481 | 12.988 | 19.378 | 25.320 | |||||||||||||||||||||
| Accrued $ (Current Period) | 2.103 | 4.378 | 6.507 | 6.390 | 5.942 | |||||||||||||||||||||
| Variance to plan | 2.941 | 3.591 | 2.112 | 0.750 | -0.164 | |||||||||||||||||||||
| Variance % | 58% | 36% | 14% | 4% | -1% | |||||||||||||||||||||
| Invoiced | 0.000 | 2.103 | 6.481 | 12.988 | 19.378 | |||||||||||||||||||||
| Invoiced - Paid | 0.000 | 0.000 | 2.270 | 6.765 | 13.272 | |||||||||||||||||||||
| Actual Hours (Cumulative) | 17,630 | 68,981 | 134,860 | 203,637 | 272,347 | |||||||||||||||||||||
| Actual Hours (Current Period) | 17,630 | 51,351 | 65,879 | 68,777 | 68,710 | |||||||||||||||||||||
| Variance Explanation: Explain a +/- 10% or $100K variance to planned accruals. The format is in the Variance Explanation worksheet | ||||||||||||||||||||||||||
| Cost report should include the entire period of performance for active CLINS | ||||||||||||||||||||||||||
| The spend plan, i.e., planned accruals, for LOE CLINS should be straight-lined based upon number of weeks in each accounting month. | ||||||||||||||||||||||||||
| DEFINITIONS | ||||||||||||||||||||||||||
| Budget Baseline | CLIN value of current period of performance; requires update if change orders are issued | |||||||||||||||||||||||||
| Funds Received | Total dollars (cumulative) obligated on contract | |||||||||||||||||||||||||
| Plnd Accruals (Cumulative $) | Cumulative spend plan; requires update if change orders are issued | |||||||||||||||||||||||||
| Plnd Accruals (Current Period $) | Monthly increment of planned accrual | |||||||||||||||||||||||||
| Accrued $ (Cumulative) | Cumulative amount of invoices submitted for payment plus work performed but not billed | |||||||||||||||||||||||||
| Accrued $ (Current Period) | Monthly increment of actual accruals | |||||||||||||||||||||||||
| Variance to Plan | Difference between planned accruals (cum) and accrued $ (cum) | |||||||||||||||||||||||||
| Variance % | Variance to Plan divided by Planned Accrual (cum) | |||||||||||||||||||||||||
| Invoiced | Cumulative amount of invoices submitted in WAWF | |||||||||||||||||||||||||
| Invoice Paid | Cumulative amount of payment received | |||||||||||||||||||||||||
| Actual Hours (Cumulative) | Cumulative amount of actual hours | |||||||||||||||||||||||||
| Actual Hours (Current Period) | Monthy increment of actual hours |
Approved for Public Release 20-MDA-10459 (15 Apr 20)
Add additional months as necessary to ensure all data is reported at the end of the POP
Variance Explanation
| Variance Explanation: Explain a +/- 10% or $.100M variance to planned accruals | ||||
| CLIN | Stakeholder | Variance Amount ($M) | Variance % | Explanation |
20-MDA-10459 (15 Apr 20)
Labor Detail by CLIN
| TEAMS-NEXT LABOR DETAIL COST REPORT | ||
| Contract Title: Quality & Mission Assurance | ||
| Contractor Name: Contractor Name TBD | ||
| Contract Number: HQ0858-20-C-XXXX | ||
| Report Date: Month - Year | ||
| Labor Category | Total Labor Dollars Incurred this Period $M | Cumulative Labor Dollars (Total Labor Expense Incurred) $M |
| Program Manager | 1.020 | 1.020 |
| Engineer - Basic | 1.093 | 1.093 |
| Engineer - Intermediate | 1.450 | 1.450 |
| Engineer - Advanced | 1.780 | 1.780 |
| Analyst - Basic | 0.950 | 0.950 |
| Analyst - Intermediate | 1.650 | 1.650 |
| Analyst - Advanced | 1.050 | 1.050 |
| Subject Matter Expert | 0.000 | 0.000 |
| Fee | 0.038 | 0.038 |
| CLIN XXXX LABOR Subtotal | 9.031 | 9.031 |
| Total Accrued Expenditures | 9.031 | 9.031 |
| Authorized Funded Ceiling | 120.688 | |
| Percent Spent (Based on Authorized Funded Ceiling) | 7.48% | |
| Estimated Date Current Authorized Funded Ceiling is expected to run out: | ||
| DATE: |
20-MDA-10459 (15 Apr 20)
File details come from the government source that posted it. Updated .