J.10 Budget_Template_PSA Diagnostics.xlsx

XLSX spreadsheet 321 KB Posted

Attached to
Request for Proposals: Procurement Service Agent (PSA) Lab, Diagnostics and Molecular Diagnostics (PSA Diagnostics)
Solicitation number
7200AA22R00037
Issued by

View the file

Other files

Show all 21

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

i. Section B

[Enter Company Name]
Section B CLIN Pricing Summary
Note: Cells marked "TBD" will be negotiated with the successful offeror post-award
Item NoSupplies/Services DescriptionQtyUnitUnit PriceAmount
0001Direct Costs (5-Yr Base Period)1Lot$ - 0$ - 0
0002Indirect Costs (5-Yr Base Period)1Lot$ - 0
0003Base Fee (5-Yr Base Period)1Lot$ - 0$ - 0
0004Award Fee (5-Yr Base Period)1Lot$ - 0$ - 0
0005Commodities (Cost Only) (5- Yr Base Period)1Lot$ 1,110,000,000$ 1,110,000,000
0006ITS Lifecycle Costs(5-Yr Base Period)1Lot$ - 0$ - 0
CLIN 0006 Estimated Cost

ID#AAAAP_gfK4w Jacinda Jordan (2021-10-06 16:09:16) These should be two separate CLINs 0005 and 0006 ID#AAAAhcy8qT8 Michael Gallo (2022-10-15 17:27:23)

Per 10/14 meeting with Donata and Jason, I've revised the CLIN structure in the pricing template to match the revised Section B CLIN structure in the RFP.$ - 0
CLIN 0006 Fixed Fee$ - 0
CLIN 0006 Total Estimated Cost Plus Fixed Fee$ - 0
0007Emerging Threats (Optional Surge CLIN)(5-Yr Base Period)1LotTBDTBD
CLIN 0007 Estimated CostTBD
CLIN 0007 Award FeeTBD
CLIN 0007 Total Estimated Cost Plus Award Fee$ 99,885,338
1001Direct Costs (3-Yr Option Period)1Lot$ - 0$ - 0
1002Indirect Costs (3-Yr Option Period)1Lot$ - 0$ - 0
1003Base Fee (3-Yr Option Period)1Lot$ - 0$ - 0
1004Award Fee (3-Yr Option Period)1Lot$ - 0$ - 0
1005Commodities (Cost Only) (3-Yr Option Period)1Lot$ 742,000,000$ 742,000,000
1006ITS Lifecycle Costs(3-Yr Option Period)1Lot$ - 0$ - 0
CLIN 1006 Estimated Cost$ - 0
CLIN 1006 Fixed Fee$ - 0
CLIN 1006 Total Estimated Cost Plus Fixed Fee$ - 0

1007 Emerging Threats (Optional Surge CLIN)(3-Yr Option Period) 1 Lot TBD TBD ID#AAAAizwaeXk Donata Kane (2022-10-24 15:16:08) @jwilliams@usaid.gov If Surge CLIN is only needed for the base period (first 5 years of the contract), then the template needs to be revised and this removed.

_Assigned to Jason Williams_ ID#AAAAi1-xW7k Donata Kane (2022-10-25 14:44:30) According to the IGCE the Surge CLIN is budgeted only for the first 5 years.

CLIN 1007 Estimated CostTBD
CLIN 1007 Award FeeTBD
CLIN 1007 Total Estimated Cost Plus Award Fee$ 59,931,203
2001Direct Costs (2-Yr Option Period)1Lot$ - 0$ - 0
2002Indirect Costs (2-Yr Option Period)1Lot$ - 0$ - 0
2003Base Fee (2-Yr Option Period)1Lot$ - 0$ - 0
2004Award Fee (2-Yr Option Period)1Lot$ - 0$ - 0
2005Commodities (2-Yr Option Period)1Lot$ 529,000,000$ 529,000,000
2006ITS Lifecycle Costs (2-Yr Option Period)1Lot$ - 0$ - 0
CLIN 2006 Estimated Cost$ - 0
CLIN 2006 Fixed Fee$ - 0
CLIN 2006 Total Estimated Cost Plus Fixed Fee$ - 0
2007Emerging Threats (Optional Surge CLIN)(2-Yr Option Period)1LotTBDTBD
CLIN 2007 Estimated CostTBD
CLIN 2007 Award FeeTBD
CLIN 2007 Total Estimated Cost Plus Award Fee$ 39,954,135
Sub-Total CLINs x001-x006$2,381,000,000.0
Sub-Total CLINs x007$ 199,770,676
Total Evalauted Price$ 2,580,770,676

ii. CLINx001-x005 Cost Summary Notes: Adjust formulas/refernces as needed

[Enter Company Name]o
l
CLIN x001 - x005 Extended Cost Summary
Summary Line ItemFive-Year Base Period ($)Three-Year Option Period ($)Two-Year Option Period ($)Total 10 Years ($)

(Base Plus Option Years)

Year 1Year 2Year 3Year 4Year 5Total Base PeriodYear 6 (Opt)Year 7 (Opt)Year 8 (Opt)Total Option Period 1Year 9 (Opt)Year 10 (Opt)Total Option Period 2Cross-check
Ext CostExt CostExt CostExt CostExt CostExt CostExt CostExt CostExt CostExt Cost
Salaries and Wages$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Fringe Benefits$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Consultants$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Allowances$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Travel/Transportation$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Equipment and Supplies$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Commodities$ 210,000,000$ 216,000,000$ 222,000,000$ 228,000,000$ 234,000,000$ 1,110,000,000$ 241,000,000$ 247,000,000$ 254,000,000$ 742,000,000$ 261,000,000$ 268,000,000$ 529,000,000$ 2,381,000,000$ 2,381,000,000
Program Activities$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Subcontracts$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Other Direct Cost$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Total Direct Costs$ 210,000,000$ 216,000,000$ 222,000,000$ 228,000,000$ 234,000,000$ 1,110,000,000$ 241,000,000$ 247,000,000$ 254,000,000$ 742,000,000$ 261,000,000$ 268,000,000$ 529,000,000$ 2,381,000,000$ 2,381,000,000
Overhead, G&A and Other Indirect$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Total Estimated Cost$ 210,000,000$ 216,000,000$ 222,000,000$ 228,000,000$ 234,000,000$ 1,110,000,000$ 241,000,000$ 247,000,000$ 254,000,000$ 742,000,000$ 261,000,000$ 268,000,000$ 529,000,000$ 2,381,000,000$ 2,381,000,000
Base Fee$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Maximum Award Fee$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Total Estimated Cost Plus Fee$ 210,000,000$ 216,000,000$ 222,000,000$ 228,000,000$ 234,000,000$ 1,110,000,000$ 241,000,000$ 247,000,000$ 254,000,000$ 742,000,000$ 261,000,000$ 268,000,000$ 529,000,000$ 2,381,000,000$ 2,381,000,000

ii. CLINx006 Cost Summary Notes: Adjust formulas/refernces as needed

[Enter Company Name]

CLIN x005 Extended Cost Summary
Summary Line ItemFive-Year Base Period ($)Three-Year Option Period ($)Two-Year Option Period ($)Total 10 Years ($)

(Base Plus Option Years)

Year 1Year 2Year 3Year 4Year 5Total Base PeriodYear 6 (Opt)Year 7 (Opt)Year 8 (Opt)Total Option Period 1Year 9 (Opt)Year 10 (Opt)Total Option Period 2Cross-check
Ext CostExt CostExt CostExt CostExt CostExt CostExt CostExt CostExt CostExt Cost
Salaries and Wages$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Fringe Benefits$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Consultants$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#REF!
Travel/Transportation$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#REF!
Equipment and Supplies$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Subcontracts$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Other Direct Cost$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Total Direct Costs$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 2,381,000,000
Overhead, G&A and Other Indirect$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#REF!
Total Estimated Cost$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 2,381,000,000
Fixed Fee$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Total Estimated Cost Plus Fixed Fee$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 2,381,000,000

iii.CLINx001-x005_Prime

[Enter Prime Contractor Company Name]
Solicitation # XXX - PSA Diagnostics Detailed Budget (CLIN x001 - x005)

Line Item Description SOO References (Section J) Type Key Person? Name Five-Year Base Period ($) Three-Year Option Period ($) Two-Year Option Period ($) Total 10 Years ($) (Base Plus Option Years)

Year 1Year 2Year 3Year 4Year 5Base Period TotalYear 6 (Opt)Year 7 (Opt)Year 8 (Opt)Total Option Period 1Year 9 (Opt)Year 10 (Opt)Total Option Period 2
Base/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCost
Salaries and Wages
PSA TransitionC.9.1, (Transition and Mobilization) C.6 (Data Mgt) C.7, C.8, C.10 (Gender)

ID#AAAAPwDx5G8 Robert Combs (2021-10-05 22:51:06) Note to self - Need to remove references to Section C, since SOO is in J.1

Labor Category TitleUSN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Labor Category Title (add rows as needed)USN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Traditional Suppy-Chain ApproachC.8.1, (Objective 1) C.6 (Data Mgt) C.7, C.8, C.10 (Gender)
Labor Category TitleUSN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Labor Category Title (add rows as needed)USN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
All-Inclusive ApproachC.8.1, (Objective 1) C.6 (Data Mgt) C.7, C.8, C.10 (Gender)
Labor Category TitleUSN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Labor Category Title (add rows as needed)USN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Vendor Managed Inventory (VMI) ApproachC.8.2, (Objective 2) C.6 (Data Mgt) C.7, C.8, C.10 (Gender)
Labor Category TitleUSN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Labor Category Title (add rows as needed)USN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Contracts TransitionC.8.3, (Objective 3) C.6 (Data Mgt) C.7, C.8, C.10 (Gender)
Labor Category TitleUSN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Labor Category Title (add rows as needed)USN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day

Sub-Total Salaries and Wages Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Fringe Benefits
Corporate Fringe Benefitsfringe
base $fringe rate= base x rate
Local Fringe Benefits
Sub-Total Fringe Benefits Cost$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Consultants
PSA TransitionC.9.1, (Transition and Mobilization) C.6 (Data Mgt) C.7, C.8, C.10 (Gender)
Labor Category TitleUSN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Labor Category Title (add rows as needed)USN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Traditional Suppy-Chain ApproachC.8.1, (Objective 1) C.6 (Data Mgt) C.7, C.8, C.10 (Gender)
Labor Category TitleUSN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Labor Category Title (add rows as needed)USN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
All-Inclusive ApproachC.8.1, (Objective 1) C.6 (Data Mgt) C.7, C.8, C.10 (Gender)
Labor Category TitleUSN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Labor Category Title (add rows as needed)USN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Vendor Managed Inventory (VMI) ApproachC.8.2, (Objective 2) C.6 (Data Mgt) C.7, C.8, C.10 (Gender)
Labor Category TitleUSN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Labor Category Title (add rows as needed)USN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Contracts TransitionC.8.3, (Objective 3) C.6 (Data Mgt) C.7, C.8, C.10 (Gender)
Labor Category TitleUSN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Labor Category Title (add rows as needed)USN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Sub-Total Consultants Cost$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Allowances
SingleQtyUnit Cost=Qty x Unit Cost
Single + SpouseQtyUnit Cost=Qty x Unit Cost
FamilyQtyUnit Cost=Qty x Unit Cost

Sub-Total Allowances Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Travel/Transportation
Entitlement Travel (from Detailed Travel Tab)
Program Travel (from Detailed Travel Tab)

Sub-Total Travel/Transportation Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Equipment and Supplies
Administrative Equipment and Supplies
Equipment Type/Name (add rows as needed)manufactuter nameQtyUnit Cost=Qty x Unit Cost
Programmatic Equipment and Supplies
Equipment Type/Name (add rows as needed)manufactuter nameQtyUnit Cost=Qty x Unit Cost

Sub-Total Equipment and Supplies Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Commodities

Commodities Plug $ 210,000,000 $ 216,000,000 $ 222,000,000 $ 228,000,000 $ 234,000,000 $ 1,110,000,000 $ 241,000,000 $ 247,000,000 $ 254,000,000 $ 742,000,000 $ 261,000,000 $ 268,000,000 $ 529,000,000 $ 2,381,000,000

Sub-Total Commodities Cost $ 210,000,000 $ 216,000,000 $ 222,000,000 $ 228,000,000 $ 234,000,000 $ 1,110,000,000 $ 241,000,000 $ 247,000,000 $ 254,000,000 $ 742,000,000 $ 261,000,000 $ 268,000,000 $ 529,000,000 $ 2,381,000,000

Program Activity Costs (from Program Activity Detail tab)

PSA Transition
Traditional Suppy-Chain Approach
All-Inclusive Approach
Vendor Managed Inventory (VMI) Approach
Contracts Transition

Sub-Total Program Activity Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Subcontracts
Subcontractor 1
Subcontractor 2
Subcontractor n (add rows as needed)

Sub-Total Subcontracts Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Other Direct Costs (ODCs)
PSA Transition
list ODC elements (add rows as needed)QtyUnit Cost=Qty x Unit Cost
Traditional Suppy-Chain Approach
list ODC elements (add rows as needed)QtyUnit Cost=Qty x Unit Cost
All-Inclusive Approach
list ODC elements (add rows as needed)QtyUnit Cost=Qty x Unit Cost
Vendor Managed Inventory (VMI) Approach
list ODC elements (add rows as needed)QtyUnit Cost=Qty x Unit Cost
Contracts Transition
list ODC elements (add rows as needed)QtyUnit Cost=Qty x Unit Cost

Sub-Total ODCs $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Sub-Total Direct Costs $ 210,000,000 $ 216,000,000 $ 222,000,000 $ 228,000,000 $ 234,000,000 $ 1,110,000,000 $ 241,000,000 $ 247,000,000 $ 254,000,000 $ 742,000,000 $ 261,000,000 $ 268,000,000 $ 529,000,000 $ 2,381,000,000

Overhead, G&A, Other Indirect Costs
Overhead (OH)OH base $OH rate=base x rate
General & Administrative (G&A)G&A Base$G&A Rate=base x rate
Other (specfiy/add rows as needed)Base$Rate=base x rate

Sub-Total Overhead, G&A, Other Indirect Costs $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Total Estimated Cost $ 210,000,000 $ 216,000,000 $ 222,000,000 $ 228,000,000 $ 234,000,000 $ 1,110,000,000 $ 241,000,000 $ 247,000,000 $ 254,000,000 $ 742,000,000 $ 261,000,000 $ 268,000,000 $ 529,000,000 $ 2,381,000,000

Base FeeBase$Base Fee Rate
Maximum Award FeeBase$Award Fee Rate

Sub-Total Fee $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Total Estimated Cost Plus Fee $ 210,000,000 $ 216,000,000 $ 222,000,000 $ 228,000,000 $ 234,000,000 $ 1,110,000,000 $ 241,000,000 $ 247,000,000 $ 254,000,000 $ 742,000,000 $ 261,000,000 $ 268,000,000 $ 529,000,000 $ 2,381,000,000 iii.CLINx001-x005_Sub(x)

[Enter Prime Contractor Company Name follwed by "-" Subcontractor Name]
Solicitation # XXX - PSA Diagnostics Detailed Subcontractor Budget (CLIN x001 - x005)

Line Item Description SOO References (Section J) Type Key Person? Name Five-Year Base Period ($) Three-Year Option Period ($) Two-Year Option Period ($) Total 10 Years ($) (Base Plus Option Years)

Year 1Year 2Year 3Year 4Year 5Base Period TotalYear 6 (Opt)Year 7 (Opt)Year 8 (Opt)Total Option Period 1Year 9 (Opt)Year 10 (Opt)Total Option Period 2
Base/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCost
Salaries and Wages
PSA TransitionC.9.1, (Transition and Mobilization) C.6 (Data Mgt) C.7, C.8, C.10 (Gender)
Labor Category TitleUSN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Labor Category Title (add rows as needed)USN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Traditional Suppy-Chain ApproachC.8.1, (Objective 1) C.6 (Data Mgt) C.7, C.8, C.10 (Gender)
Labor Category TitleUSN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Labor Category Title (add rows as needed)USN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
All-Inclusive ApproachC.8.1, (Objective 1) C.6 (Data Mgt) C.7, C.8, C.10 (Gender)
Labor Category TitleUSN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Labor Category Title (add rows as needed)USN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Vendor Managed Inventory (VMI) ApproachC.8.2, (Objective 2) C.6 (Data Mgt) C.7, C.8, C.10 (Gender)
Labor Category TitleUSN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Labor Category Title (add rows as needed)USN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Contracts TransitionC.8.3, (Objective 3) C.6 (Data Mgt) C.7, C.8, C.10 (Gender)
Labor Category TitleUSN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Labor Category Title (add rows as needed)USN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day

Sub-Total Salaries and Wages Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Fringe Benefits
Corporate Fringe Benefitsfringe
base $fringe rate= base x rate
Local Fringe Benefits
Sub-Total Fringe Benefits Cost$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Consultants
PSA TransitionC.9.1, (Transition and Mobilization) C.6 (Data Mgt) C.7, C.8, C.10 (Gender)
Labor Category TitleUSN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Labor Category Title (add rows as needed)USN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Traditional Suppy-Chain ApproachC.8.1, (Objective 1) C.6 (Data Mgt) C.7, C.8, C.10 (Gender)
Labor Category TitleUSN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Labor Category Title (add rows as needed)USN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
All-Inclusive ApproachC.8.1, (Objective 1) C.6 (Data Mgt) C.7, C.8, C.10 (Gender)
Labor Category TitleUSN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Labor Category Title (add rows as needed)USN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Vendor Managed Inventory (VMI) ApproachC.8.2, (Objective 2) C.6 (Data Mgt) C.7, C.8, C.10 (Gender)
Labor Category TitleUSN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Labor Category Title (add rows as needed)USN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Contracts TransitionC.8.3, (Objective 3) C.6 (Data Mgt) C.7, C.8, C.10 (Gender)
Labor Category TitleUSN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Labor Category Title (add rows as needed)USN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Sub-Total Consultants Cost$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Allowances
SingleQtyUnit Cost=Qty x Unit Cost
Single + SpouseQtyUnit Cost=Qty x Unit Cost
FamilyQtyUnit Cost=Qty x Unit Cost

Sub-Total Allowances Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Travel/Transportation
Entitlement Travel (from Detailed Travel Tab)
Program Travel (from Detailed Travel Tab)

Sub-Total Travel/Transportation Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Equipment and Supplies
Administrative Equipment and Supplies
Equipment Type/Name (add rows as needed)manufactuter nameQtyUnit Cost=Qty x Unit Cost
Programmatic Equipment and Supplies
Equipment Type/Name (add rows as needed)manufactuter nameQtyUnit Cost=Qty x Unit Cost

Sub-Total Equipment and Supplies Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Commodities

Commodities Plug

Sub-Total Commodities Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Program Activity Costs (from Program Activity Detail tab)

PSA Transition
Traditional Suppy-Chain Approach
All-Inclusive Approach
Vendor Managed Inventory (VMI) Approach
Contracts Transition

Sub-Total Program Activity Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Subcontracts
Subcontractor 1
Subcontractor 2
Subcontractor n (add rows as needed)

Sub-Total Subcontracts Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Other Direct Costs (ODCs)
PSA Transition
list ODC elements (add rows as needed)QtyUnit Cost=Qty x Unit Cost
Traditional Suppy-Chain Approach
list ODC elements (add rows as needed)QtyUnit Cost=Qty x Unit Cost
All-Inclusive Approach
list ODC elements (add rows as needed)QtyUnit Cost=Qty x Unit Cost
Vendor Managed Inventory (VMI) Approach
list ODC elements (add rows as needed)QtyUnit Cost=Qty x Unit Cost
Contracts Transition
list ODC elements (add rows as needed)QtyUnit Cost=Qty x Unit Cost

Sub-Total ODCs $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Sub-Total Direct Costs $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Overhead, G&A, Other Indirect Costs
Overhead (OH)OH base $OH rate=base x rate
General & Administrative (G&A)G&A Base$G&A Rate=base x rate
Other (specfiy/add rows as needed)Base$Rate=base x rate

Sub-Total Overhead, G&A, Other Indirect Costs $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Total Estimated Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Base FeeBase$Base Fee Rate
Maximum Award FeeBase$Award Fee Rate

Sub-Total Fee $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Total Estimated Cost Plus Fee $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 iii.CLINx006_Prime

[Enter Prime Contractor Company Name]
Solicitation # XXX - PSA Diagnostics Detailed Budget (CLIN x006 - ITS Lifecycle Costs)

Line Item Description RESERVED Type Key Person? Name Five-Year Base Period ($) Five-Year Option Period ($) Total 10 Years ($) (Base Plus Option Years)

Year 1Year 2Year 3Year 4Year 5Base Period TotalYear 6 (Opt)Year 7 (Opt)Year 8 (Opt)Total Option Period 1Year 9 (Opt)Year 10 (Opt)Total Option Period 2
Base/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCost
Salaries and Wages
Labor Category TitleUSN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Labor Category Title (add rows as needed)USN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day

Sub-Total Salaries and Wages Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Fringe Benefits
Corporate Fringe Benefitsfringe
base $fringe rate= base x rate
Sub-Total Fringe Benefits Cost$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0

Consultants

Labor Category TitleUSN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Labor Category Title (add rows as needed)USN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day

Sub-Total Consultants Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Travel/Transportation
Program Travel (from Detailed Travel Tab)

Sub-Total Travel/Transportation Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Equipment and Supplies
Administrative Equipment and Supplies
Equipment Type/Name (add rows as needed)manufactuter nameQtyUnit Cost=Qty x Unit Cost
Programmatic Equipment and Supplies
Equipment Type/Name (add rows as needed)manufactuter nameQtyUnit Cost=Qty x Unit Cost

Sub-Total Equipment and Supplies Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Subcontracts
Subcontractor 1
Subcontractor 2
Subcontractor n (add rows as needed)

Sub-Total Subcontracts Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Other Direct Costs (ODCs)

Sub-Total ODCs $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Sub-Total Direct Costs $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Overhead, G&A, Other Indirect Costs
Overhead (OH)OH base $OH rate=base x rate
General & Administrative (G&A)G&A Base$G&A Rate=base x rate
Other (specfiy/add rows as needed)Base$Rate=base x rate

Sub-Total Overhead, G&A, Other Indirect Costs $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Total Estimated Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Fixed Fee Base$ Fee Rate =base x rate

Sub-Total Fee $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Total Estimated Cost Plus Fixed Fee $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 iii.CLINx006_Sub(x)

[Enter Prime Contractor Company Name follwed by "-" Subcontractor Name]
Solicitation # XXX - PSA Diagnostics Detailed Subcontactor Budget (CLIN x006 - ITS Lifecycle Costs)

Line Item Description RESERVED Type Key Person? Name Five-Year Base Period ($) Three-Year Option Period ($) Total 10 Years ($) (Base Plus Option Years)

Year 1Year 2Year 3Year 4Year 5Base Period TotalYear 6 (Opt)Year 7 (Opt)Year 8 (Opt)Total Option Period 1Year 9 (Opt)Year 10 (Opt)Total Option Period 2
Base/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCost
Salaries and Wages
Labor Category TitleUSN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Labor Category Title (add rows as needed)USN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day

Sub-Total Salaries and Wages Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Fringe Benefits
Corporate Fringe Benefitsfringe
base $fringe rate= base x rate
Sub-Total Fringe Benefits Cost$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0

Consultants

Labor Category TitleUSN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day
Labor Category Title (add rows as needed)USN, TCN, or CCNY or NPerson Name or "TBD"# days$/day= #days x $/day

Sub-Total Consultants Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Travel/Transportation
Program Travel (from Detailed Travel Tab)

Sub-Total Travel/Transportation Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Equipment and Supplies
Administrative Equipment and Supplies
Equipment Type/Name (add rows as needed)manufactuter nameQtyUnit Cost=Qty x Unit Cost
Programmatic Equipment and Supplies
Equipment Type/Name (add rows as needed)manufactuter nameQtyUnit Cost=Qty x Unit Cost

Sub-Total Equipment and Supplies Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Subcontracts
Subcontractor 1
Subcontractor 2
Subcontractor n (add rows as needed)

Sub-Total Subcontracts Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Other Direct Costs (ODCs)

Sub-Total ODCs $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Sub-Total Direct Costs $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Overhead, G&A, Other Indirect Costs
Overhead (OH)OH base $OH rate=base x rate
General & Administrative (G&A)G&A Base$G&A Rate=base x rate
Other (specfiy/add rows as needed)Base$Rate=base x rate

Sub-Total Overhead, G&A, Other Indirect Costs $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Total Estimated Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Fixed Fee Base$ Fee Rate =base x rate

Sub-Total Fee $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Total Estimated Cost Plus Fixed Fee $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

iv. Program Staffing Detail

[Enter Prime Offeror Name]
Consolidated Staffing Detail
Note: This tab must consolidate the prime and all subcontract staffing into a single tab. Staffing summary must include both employees and consultants (if proposed). Each company's staffing details should directly tie out and link to that company's staffing shown on their budget detail tab(s).
Company NameLabor Category Name or Position TitlePerson NameExperience LevelKey PersonLabor Group TypePerson TypeCountry of PerformanceSupport TypeEmployment StatusCLIN GroupSOO ObjectiveProposed Staffing Labor (Work-Days)
Base Period (5 Years)Option Period 1 (3 Years)Option Period 2 (2 Years)Base Period + Option Period Total (10 Years)
Year 1Year 2Year 3Year 4Year 5Base Period TotalYear 6 (Opt)Year 7 (Opt)Year 8 (Opt)Total Option Period 1Year 9 (Opt)Year 10 (Opt)Total Option Period 2
Person Name or "TBD"i.e. Jr, Mid, Sr.Key or Non-KeyLong-Term or Short-TermUSN, TCN, or CCNCountry NameProfessional, AdminEmployee or Consultant"CLIN x001-x005" OR "CLINx006"PSA Transition, Traditional Supply-Chain, All-Inclusive, VMI, Contracts Transition, "Use N/A" for CLIN x006 staff

v. Program Activity Detail

[Enter Company Name]Note: Not applicable for CLIN x005
Program Activity Details
Five-Year Base Period ($)Five-Year Option Period ($)
Company NameSOO ObjectiveParticipant or Non-Participant?Activity TypeActivity NameActivity Length (Days)Activity Location# of Instructors/ Factilitators/ Surveyors/ Analysts# of ParticipantsCost ElementYear 1Year 2Year 3Year 4Year 5Year 6 (Opt)Year 7 (Opt)Year 8 (Opt)Year 9 (Opt)Year 10 (Opt)
Base/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCost
PSA Transition, Traditional Supply-Chain, All-Inclusive, VMI, Contracts Transitionexample: Training, Surveys, Workships, Assessments, etc.Number of Events
Venue Cost
Refreshments
A/V Equipment
Participant Travel
Instructor Travel
Supplies/Materials
Other (add/delete/ change rows as needed)
Sub-total Activity Cost
Number of Events
Venue Cost
Refreshments
A/V Equipment
Participant Travel
Instructor Travel
Supplies/Materials
Other (add/delete/ change rows as needed)
Sub-total Activity Cost
Number of Events
Venue Cost
Refreshments
A/V Equipment
Participant Travel
Instructor Travel
Supplies/Materials
Other (add/delete/ change rows as needed)
Sub-total Activity Cost
Number of Events
Venue Cost
Refreshments
A/V Equipment
Participant Travel
Instructor Travel
Supplies/Materials
Other (add/delete/ change rows as needed)
Sub-total Activity Cost
Company Total Program Activity Cost

vi. Detailed Travel

[Enter Company Name]
Program Travel Detail
Five-Year Base Period ($)Five-Year Option Period ($)
CLIN GroupCountryTrip NameDomestic or InternationalPurposeOriginDestinationTrip Length (Days)# of TravelersCost ElementYear 1Year 2Year 3Year 4Year 5Year 6 (Opt)Year 7 (Opt)Year 8 (Opt)Year 9 (Opt)Year 10 (Opt)
Base/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCost
Use either "0001- 0005" or "0006"Number of Trips
Airfare
Per Diem
Car Rental/Taxi
Lodging
Meals
Transportation to/from Airport
Airport Parking
Other (add/delete/ change rows as needed)
Total Cost
Number of Trips
Airfare
Per Diem
Car Rental/Taxi
Lodging
Meals
Transportation to/from Airport
Airport Parking
Other (add/delete/ change rows as needed)
Total Cost
Number of Trips
Airfare
Per Diem
Car Rental/Taxi
Lodging
Meals
Transportation to/from Airport
Airport Parking
Other (add/delete/ change rows as needed)
Total Cost
Total Entitlement Travel Cost
Entitlement Travel Detail
Five-Year Base Period ($)Five-Year Option Period ($)
CLIN GroupCountryTrip NameDomestic or InternationalPurposeOriginDestinationTrip Length (Days)# of TravelersCost ElementYear 1Year 2Year 3Year 4Year 5Year 6 (Opt)Year 7 (Opt)Year 8 (Opt)Year 9 (Opt)Year 10 (Opt)
Base/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCostBase/QtyRateCost
Use either "0001- 0005" or "0006"Number of Trips
Airfare
Per Diem
Car Rental/Taxi
Lodging
Meals
Transportation to/from Airport
Airport Parking
Other (add/delete/ change rows as needed)
Total Cost
Number of Trips
Airfare
Per Diem
Car Rental/Taxi
Lodging
Meals
Transportation to/from Airport
Airport Parking
Other (add/delete/ change rows as needed)
Total Cost
Number of Trips
Airfare
Per Diem
Car Rental/Taxi
Lodging
Meals
Transportation to/from Airport
Airport Parking
Other (add/delete/ change rows as needed)
Total Cost
Total Entitlement Travel Cost

File details come from the government source that posted it. Updated .