The file's text, extracted by GovTribe without its formatting.
Base Year
| BASE YEAR PRICE MODEL WORKSHEET JL.3 | | | | |
| LABOR CATEGORIES, RATES AND HOURS- Table 1 | | | | |
| Labor Category | | | | |
| A | B | Rate ($/hr)- C | D | Hours E | Total ($) |
F
| Key Personnel - Program Manager | | x | 70 | $0.00 |
| Key Personnel - Project Manager | | x | 1,920 | $0.00 |
| Key Personnel - Quality Assurance Manager | | x | 350 | $0.00 |
| Key Personnel - Health and Safety Manager | | x | 830 | $0.00 |
| Site Supervisor | | x | 2,830 | $0.00 |
| Contract Administration Manager | | x | 50 | $0.00 |
| Senior Scientist/Geologist | | x | 830 | $0.00 |
| Senior Project Engineer | | x | 430 | $0.00 |
| Project Quality Control Manager | | x | 280 | $0.00 |
| Chemist | | x | 160 | $0.00 |
| Project Engineer | | x | 330 | $0.00 |
| Project Scientist/Geologist | | x | 330 | $0.00 |
| Staff Scientist/Geologist | | x | 6,575 | $0.00 |
| Site Health and Safety Specialist | | x | 190 | $0.00 |
| Engineering Technician | | x | 6,575 | $0.00 |
| Technical Writer | | x | 180 | $0.00 |
| CADD/GIS Operator | | x | 460 | $0.00 |
| Word Processor | | x | 80 | $0.00 |
| Administrative Assistant | | x | 530 | $0.00 |
| Project Controls Manager | | x | 70 | $0.00 |
| Subcontract Administrator | | x | 80 | $0.00 |
| Cost/Schedule Analyst | | x | 70 | $0.00 |
| Senior UXO Supervisor (SUXOS) | | x | 50 | $0.00 |
| UXO Quality Control Specialist (UXO QCS) | | x | 50 | $0.00 |
| UXO Safety Officer (UXO SO) | | x | 50 | $0.00 |
| SCA 30491 - Unexploded Ordnance (UXO) Technician I | | x | 100 | $0.00 |
| SCA 30492 - Unexploded Ordnance (UXO) Technician II | | x | 100 | $0.00 |
| SCA 30493 - Unexploded Ordnance (UXO) Technician III | | x | 100 | $0.00 |
| DBA Equipment Operator, Group 7 | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 8 | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 9A | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 10A | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 11 | | x | 120 | $0.00 |
| DBA Truck Driver, Group 13B | | x | 160 | $0.00 |
| DBA Construction Laborer, Group 2 | | x | 240 | $0.00 |
| TOTAL TABLE 1(BURDENED LABOR) | | | 24,670 | $0.00 |
| BASE YEAR | | | | |
| OTHER DIRECT COSTS AND MULTPLIERS - TABLE 2 | | | | |
| Other Direct Costs (Equipment, Supplies, Materials, etc.) | | | | $237,500.00 |
| Burden (multiplier JL.1)applied to Other Direct Costs (%) | 0.00% | x | $237,500.00 | $0.00 |
| Subcontractors | | | | $537,500.00 |
| Burden (Multiplier JL.1) applied to Subcontractors (%) | 0.00% | x | $537,500.00 | $0.00 |
| Travel | | | | $62,500.00 |
| Burden (Multiplier JL.1) applied to travel (%) | 0.00% | x | $62,500.00 | $0.00 |
Total (ODCs, travel and subcontrator cost with burden)
| Direct Costs applied to labor base | | |
| (e.g. computer services $ per hour) | x | $0.00 |
| Burden (Multiplier) applied to direct costs added to labor base | | |
| Total direct cost applied to labor base with burden | | |
TOTAL TABLE 2 $837,500.00
TOTAL BASE YEAR (Burdened Labor, "Other Direct Costs," and Subcontractors) $837,500.00
| Notes: |
| 1. Offeror shall not add labor categories, make structural changes, or change the hours on this form. |
| 2. The only entries shall be in column "C". No other columns shall be changed, modified or deleted, |
| with the exception of Column "E" for "Direct Costs applied to labor base". See note 5 below. |
| 3. Offeror shall only utilize listed labor categories and input burdened direct labor hourly ceiling rates from Attachment JL.1. |
| 4. Under "Other Direct Costs and Multipliers,"offerors shall input under column "C" the applicable multipliers for ODCs, |
| subcontractors and travel from Attachment JL.1 Chart 2. |
| 5. Offerors shall input the "Direct Costs Applied to Labor Base" from Attachment JL.1 Chart 2. The number of |
| hours listed in Column "E" for "Direct Cost Applied to Labor Base" reflects the total number of hours under Table 1 above. |
| If the "Direct Cost" is not applied to the total labor base, e.g. applied to only certain labor categories, adjust the number of hours |
| in Column E to reflect the correct number of hours using the applicable hours from Table 1 above. |
| If more than one "Direct Cost" (e.g. $3.00/hr. Computer usage and $2.50/hr. health and safety is applicable, |
| Modify Table 2 as necessary to show these costs. |
| 6. Table 2 does not include any formulas. In addition to hard copies, Offerors shall submit this form in Microsoft Excel |
| format on a CD showing all calculations (i.e. multiplier application to other direct costs) used to arrive at the total cost. |
| 7. The direct cost amounts presented above are for informational purposes only and not necessarily |
| representative of actual costs to be incurred on this contract. |
SOLICITATION N62742-21-R-xxxx
ATTACHMENT JL.3
Option Yr 1
| OPTION YEAR 1 PRICE MODEL WORKSHEET JL.3 | | | | | |
| LABOR CATEGORIES, RATES AND HOURS- Table 1 | | | | | |
| Labor Category | | | | | |
| A | B | Rate ($/hr)- C | D | Hours E | Total ($) F | |
| Key Personnel - Program Manager | | | x | 70 | $0.00 |
| Key Personnel - Project Manager | | | x | 1,920 | $0.00 |
| Key Personnel - Quality Assurance Manager | | | x | 350 | $0.00 |
| Key Personnel - Health and Safety Manager | | | x | 830 | $0.00 |
| Site Supervisor | | | x | 2,830 | $0.00 |
| Contract Administration Manager | | | x | 50 | $0.00 |
| Senior Scientist/Geologist | | | x | 830 | $0.00 |
| Senior Project Engineer | | | x | 430 | $0.00 |
| Project Quality Control Manager | | | x | 280 | $0.00 |
| Chemist | | | x | 160 | $0.00 |
| Project Engineer | | | x | 330 | $0.00 |
| Project Scientist/Geologist | | | x | 330 | $0.00 |
| Staff Scientist/Geologist | | | x | 6,575 | $0.00 |
| Site Health and Safety Specialist | | | x | 190 | $0.00 |
| Engineering Technician | | | x | 6,575 | $0.00 |
| Technical Writer | | | x | 180 | $0.00 |
| CADD/GIS Operator | | | x | 460 | $0.00 |
| Word Processor | | | x | 80 | $0.00 |
| Administrative Assistant | | | x | 530 | $0.00 |
| Project Controls Manager | | | x | 70 | $0.00 |
| Subcontract Administrator | | | x | 80 | $0.00 |
| Cost/Schedule Analyst | | | x | 70 | $0.00 |
| Senior UXO Supervisor (SUXOS) | | | x | 50 | $0.00 |
| UXO Quality Control Specialist (UXO QCS) | | | x | 50 | $0.00 |
| UXO Safety Officer (UXO SO) | | | x | 50 | $0.00 |
| SCA 30491 - Unexploded Ordnance (UXO) Technician I | | | x | 100 | $0.00 |
| SCA 30492 - Unexploded Ordnance (UXO) Technician II | | | x | 100 | $0.00 |
| SCA 30493 - Unexploded Ordnance (UXO) Technician III | | | x | 100 | $0.00 |
| DBA Equipment Operator, Group 7 | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 8 | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 9A | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 10A | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 11 | | | x | 120 | $0.00 |
| DBA Truck Driver, Group 13B | | | x | 160 | $0.00 |
| DBA Construction Laborer, Group 2 | | | x | 240 | $0.00 |
| TOTAL TABLE 1 (BURDENED LABOR) | | | | 24,670 | $0.00 |
| OPTION YEAR 1 | | | | | |
| OTHER DIRECT COSTS AND MULTPLIERS - TABLE 2 | | | | | |
| Other Direct Costs (Equipment, Supplies, Materials, etc.) | | | | | $237,500.00 |
| Burden (multiplier JL.1)applied to Other Direct Costs (%) | | | x | $237,500.00 | $0.00 |
| Subcontractors | | | $537,500.00 |
| Burden (Multiplier JL.1) applied to Subcontractors (%) | x | $537,500.00 | $0.00 |
| Travel | | | $62,500.00 |
| Burden (Multiplier JL.1) applied to travel (%) | x | $62,500.00 | $0.00 |
Total (ODCs, travel and subcontrator cost with burden)
| Direct Costs applied to labor base | | |
| (e.g. computer services $ per hour) | x | $0.00 |
| Burden (Multiplier) applied to direct costs added to labor base | | |
| Total direct cost applied to labor base with burden | | |
TOTAL TABLE 2 $837,500.00
TOTAL OPTION YEAR 1 (Burdened Labor, "Other Direct Costs," and Subcontractors) $837,500.00
| Notes: |
| 1. Offeror shall not add labor categories, make structural changes, or change the hours on this form. |
| 2. The only entries shall be in column "C". No other columns shall be changed, modified or deleted, |
| with the exception of Column "E" for "Direct Costs applied to labor base". See note 5 below. |
| 3. Offeror shall only utilize listed labor categories and input burdened direct labor hourly ceiling rates from Attachment JL.1. |
| 4. Under "Other Direct Costs and Multipliers,"offerors shall input under column "C" the applicable multipliers for ODCs, |
| subcontractors and travel from Attachment JL.1 Chart 2. |
| 5. Offerors shall input the "Direct Costs Applied to Labor Base" from Attachment JL.1 Chart 2. The number of |
| hours listed in Column "E" for "Direct Cost Applied to Labor Base" reflects the total number of hours under Table 1 above. |
| If the "Direct Cost" is not applied to the total labor base, e.g. applied to only certain labor categories, adjust the number of hours |
| in Column E to reflect the correct number of hours using the applicable hours from Table 1 above. |
| If more than one "Direct Cost" (e.g. $3.00/hr. Computer usage and $2.50/hr. health and safety is applicable, |
| Modify Table 2 as necessary to show these costs. |
| 6. Table 2 does not include any formulas. In addition to hard copies, Offerors shall submit this form in Microsoft Excel |
| format on a CD showing all calculations (i.e. multiplier application to other direct costs) used to arrive at the total cost. |
| 7. The direct cost amounts presented above are for informational purposes only and not necessarily |
| representative of actual costs to be incurred on this contract. |
Option Yr 2
| OPTION YEAR 2 PRICE MODEL WORKSHEET JL.3 | | | | | |
| LABOR CATEGORIES, RATES AND HOURS- Table 1 | | | | | |
| Labor Category | | | | | |
| A | B | Rate ($/hr)- C | D | Hours E | Total ($) F | |
| Key Personnel - Program Manager | | | x | 70 | $0.00 |
| Key Personnel - Project Manager | | | x | 1,920 | $0.00 |
| Key Personnel - Quality Assurance Manager | | | x | 350 | $0.00 |
| Key Personnel - Health and Safety Manager | | | x | 830 | $0.00 |
| Site Supervisor | | | x | 2,830 | $0.00 |
| Contract Administration Manager | | | x | 50 | $0.00 |
| Senior Scientist/Geologist | | | x | 830 | $0.00 |
| Senior Project Engineer | | | x | 430 | $0.00 |
| Project Quality Control Manager | | | x | 280 | $0.00 |
| Chemist | | | x | 160 | $0.00 |
| Project Engineer | | | x | 330 | $0.00 |
| Project Scientist/Geologist | | | x | 330 | $0.00 |
| Staff Scientist/Geologist | | | x | 6,575 | $0.00 |
| Site Health and Safety Specialist | | | x | 190 | $0.00 |
| Engineering Technician | | | x | 6,575 | $0.00 |
| Technical Writer | | | x | 180 | $0.00 |
| CADD/GIS Operator | | | x | 460 | $0.00 |
| Word Processor | | | x | 80 | $0.00 |
| Administrative Assistant | | | x | 530 | $0.00 |
| Project Controls Manager | | | x | 70 | $0.00 |
| Subcontract Administrator | | | x | 80 | $0.00 |
| Cost/Schedule Analyst | | | x | 70 | $0.00 |
| Senior UXO Supervisor (SUXOS) | | | x | 50 | $0.00 |
| UXO Quality Control Specialist (UXO QCS) | | | x | 50 | $0.00 |
| UXO Safety Officer (UXO SO) | | | x | 50 | $0.00 |
| SCA 30491 - Unexploded Ordnance (UXO) Technician I | | | x | 100 | $0.00 |
| SCA 30492 - Unexploded Ordnance (UXO) Technician II | | | x | 100 | $0.00 |
| SCA 30493 - Unexploded Ordnance (UXO) Technician III | | | x | 100 | $0.00 |
| DBA Equipment Operator, Group 7 | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 8 | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 9A | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 10A | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 11 | | | x | 120 | $0.00 |
| DBA Truck Driver, Group 13B | | | x | 160 | $0.00 |
| DBA Construction Laborer, Group 2 | | | x | 240 | $0.00 |
| TOTAL TABLE 1 (BURDENED LABOR) | | | | 24,670 | $0.00 |
| OPTION YEAR 2 | | | | | |
| OTHER DIRECT COSTS AND MULTPLIERS - TABLE 2 | | | | | |
| Other Direct Costs (Equipment, Supplies, Materials, etc.) | | | | | $237,500.00 |
| Burden (multiplier JL.1)applied to Other Direct Costs (%) | | | x | $237,500.00 | $0.00 |
| Subcontractors | | | $537,500.00 |
| Burden (Multiplier JL.1) applied to Subcontractors (%) | x | $537,500.00 | $0.00 |
| Travel | | | $62,500.00 |
| Burden (Multiplier JL.1) applied to travel (%) | x | $62,500.00 | $0.00 |
Total (ODCs, travel and subcontrator cost with burden)
| Direct Costs applied to labor base | | |
| (e.g. computer services $ per hour) | x | $0.00 |
| Burden (Multiplier) applied to direct costs added to labor base | | |
| Total direct cost applied to labor base with burden | | |
TOTAL TABLE 2 $837,500.00
TOTAL OPTION YEAR 2 (Burdened Labor, "Other Direct Costs," and Subcontractors) $837,500.00
| Notes: |
| 1. Offeror shall not add labor categories, make structural changes, or change the hours on this form. |
| 2. The only entries shall be in column "C". No other columns shall be changed, modified or deleted, |
| with the exception of Column "E" for "Direct Costs applied to labor base". See note 5 below. |
| 3. Offeror shall only utilize listed labor categories and input burdened direct labor hourly ceiling rates from Attachment JL.1. |
| 4. Under "Other Direct Costs and Multipliers,"offerors shall input under column "C" the applicable multipliers for ODCs, |
| subcontractors and travel from Attachment JL.1 Chart 2. |
| 5. Offerors shall input the "Direct Costs Applied to Labor Base" from Attachment JL.1 Chart 2. The number of |
| hours listed in Column "E" for "Direct Cost Applied to Labor Base" reflects the total number of hours under Table 1 above. |
| If the "Direct Cost" is not applied to the total labor base, e.g. applied to only certain labor categories, adjust the number of hours |
| in Column E to reflect the correct number of hours using the applicable hours from Table 1 above. |
| If more than one "Direct Cost" (e.g. $3.00/hr. Computer usage and $2.50/hr. health and safety is applicable, |
| Modify Table 2 as necessary to show these costs. |
| 6. Table 2 does not include any formulas. In addition to hard copies, Offerors shall submit this form in Microsoft Excel |
| format on a CD showing all calculations (i.e. multiplier application to other direct costs) used to arrive at the total cost. |
| 7. The direct cost amounts presented above are for informational purposes only and not necessarily |
| representative of actual costs to be incurred on this contract. |
Option Yr 3
| OPTION YEAR 3 PRICE MODEL WORKSHEET JL.3 | | | | | |
| LABOR CATEGORIES, RATES AND HOURS- Table 1 | | | | | |
| Labor Category | | | | | |
| A | B | Rate ($/hr)- C | D | Hours E | Total ($) F | |
| Key Personnel - Program Manager | | | x | 70 | $0.00 |
| Key Personnel - Project Manager | | | x | 1,920 | $0.00 |
| Key Personnel - Quality Assurance Manager | | | x | 350 | $0.00 |
| Key Personnel - Health and Safety Manager | | | x | 830 | $0.00 |
| Site Supervisor | | | x | 2,830 | $0.00 |
| Contract Administration Manager | | | x | 50 | $0.00 |
| Senior Scientist/Geologist | | | x | 830 | $0.00 |
| Senior Project Engineer | | | x | 430 | $0.00 |
| Project Quality Control Manager | | | x | 280 | $0.00 |
| Chemist | | | x | 160 | $0.00 |
| Project Engineer | | | x | 330 | $0.00 |
| Project Scientist/Geologist | | | x | 330 | $0.00 |
| Staff Scientist/Geologist | | | x | 6,575 | $0.00 |
| Site Health and Safety Specialist | | | x | 190 | $0.00 |
| Engineering Technician | | | x | 6,575 | $0.00 |
| Technical Writer | | | x | 180 | $0.00 |
| CADD/GIS Operator | | | x | 460 | $0.00 |
| Word Processor | | | x | 80 | $0.00 |
| Administrative Assistant | | | x | 530 | $0.00 |
| Project Controls Manager | | | x | 70 | $0.00 |
| Subcontract Administrator | | | x | 80 | $0.00 |
| Cost/Schedule Analyst | | | x | 70 | $0.00 |
| Senior UXO Supervisor (SUXOS) | | | x | 50 | $0.00 |
| UXO Quality Control Specialist (UXO QCS) | | | x | 50 | $0.00 |
| UXO Safety Officer (UXO SO) | | | x | 50 | $0.00 |
| SCA 30491 - Unexploded Ordnance (UXO) Technician I | | | x | 100 | $0.00 |
| SCA 30492 - Unexploded Ordnance (UXO) Technician II | | | x | 100 | $0.00 |
| SCA 30493 - Unexploded Ordnance (UXO) Technician III | | | x | 100 | $0.00 |
| DBA Equipment Operator, Group 7 | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 8 | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 9A | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 10A | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 11 | | | x | 120 | $0.00 |
| DBA Truck Driver, Group 13B | | | x | 160 | $0.00 |
| DBA Construction Laborer, Group 2 | | | x | 240 | $0.00 |
| TOTAL TABLE 1 (BURDENED LABOR) | | | | 24,670 | $0.00 |
| OPTION YEAR 3 | | | | | |
| OTHER DIRECT COSTS AND MULTPLIERS - TABLE 2 | | | | | |
| Other Direct Costs (Equipment, Supplies, Materials, etc.) | | | | | $237,500.00 |
| Burden (multiplier JL.1)applied to Other Direct Costs (%) | | | x | $237,500.00 | $0.00 |
| Subcontractors | | | $537,500.00 |
| Burden (Multiplier JL.1) applied to Subcontractors (%) | x | $537,500.00 | $0.00 |
| Travel | | | $62,500.00 |
| Burden (Multiplier JL.1) applied to travel (%) | x | $62,500.00 | $0.00 |
Total (ODCs, travel and subcontrator cost with burden)
| Direct Costs applied to labor base | | |
| (e.g. computer services $ per hour) | x | $0.00 |
| Burden (Multiplier) applied to direct costs added to labor base | | |
| Total direct cost applied to labor base with burden | | |
TOTAL TABLE 2 $837,500.00
TOTAL OPTION YEAR 3 (Burdened Labor, "Other Direct Costs," and Subcontractors) $837,500.00
| Notes: |
| 1. Offeror shall not add labor categories, make structural changes, or change the hours on this form. |
| 2. The only entries shall be in column "C". No other columns shall be changed, modified or deleted, |
| with the exception of Column "E" for "Direct Costs applied to labor base". See note 5 below. |
| 3. Offeror shall only utilize listed labor categories and input burdened direct labor hourly ceiling rates from Attachment JL.1. |
| 4. Under "Other Direct Costs and Multipliers,"offerors shall input under column "C" the applicable multipliers for ODCs, |
| subcontractors and travel from Attachment JL.1 Chart 2. |
| 5. Offerors shall input the "Direct Costs Applied to Labor Base" from Attachment JL.1 Chart 2. The number of |
| hours listed in Column "E" for "Direct Cost Applied to Labor Base" reflects the total number of hours under Table 1 above. |
| If the "Direct Cost" is not applied to the total labor base, e.g. applied to only certain labor categories, adjust the number of hours |
| in Column E to reflect the correct number of hours using the applicable hours from Table 1 above. |
| If more than one "Direct Cost" (e.g. $3.00/hr. Computer usage and $2.50/hr. health and safety is applicable, |
| Modify Table 2 as necessary to show these costs. |
| 6. Table 2 does not include any formulas. In addition to hard copies, Offerors shall submit this form in Microsoft Excel |
| format on a CD showing all calculations (i.e. multiplier application to other direct costs) used to arrive at the total cost. |
| 7. The direct cost amounts presented above are for informational purposes only and not necessarily |
| representative of actual costs to be incurred on this contract. |
Option Yr 4
| OPTION YEAR 4 PRICE MODEL WORKSHEET JL.3 | | | | | |
| LABOR CATEGORIES, RATES AND HOURS- Table 1 | | | | | |
| Labor Category | | | | | |
| A | B | Rate ($/hr)- C | D | Hours E | Total ($) F | |
| Key Personnel - Program Manager | | | x | 70 | $0.00 |
| Key Personnel - Project Manager | | | x | 1,920 | $0.00 |
| Key Personnel - Quality Assurance Manager | | | x | 350 | $0.00 |
| Key Personnel - Health and Safety Manager | | | x | 830 | $0.00 |
| Site Supervisor | | | x | 2,830 | $0.00 |
| Contract Administration Manager | | | x | 50 | $0.00 |
| Senior Scientist/Geologist | | | x | 830 | $0.00 |
| Senior Project Engineer | | | x | 430 | $0.00 |
| Project Quality Control Manager | | | x | 280 | $0.00 |
| Chemist | | | x | 160 | $0.00 |
| Project Engineer | | | x | 330 | $0.00 |
| Project Scientist/Geologist | | | x | 330 | $0.00 |
| Staff Scientist/Geologist | | | x | 6,575 | $0.00 |
| Site Health and Safety Specialist | | | x | 190 | $0.00 |
| Engineering Technician | | | x | 6,575 | $0.00 |
| Technical Writer | | | x | 180 | $0.00 |
| CADD/GIS Operator | | | x | 460 | $0.00 |
| Word Processor | | | x | 80 | $0.00 |
| Administrative Assistant | | | x | 530 | $0.00 |
| Project Controls Manager | | | x | 70 | $0.00 |
| Subcontract Administrator | | | x | 80 | $0.00 |
| Cost/Schedule Analyst | | | x | 70 | $0.00 |
| Senior UXO Supervisor (SUXOS) | | | x | 50 | $0.00 |
| UXO Quality Control Specialist (UXO QCS) | | | x | 50 | $0.00 |
| UXO Safety Officer (UXO SO) | | | x | 50 | $0.00 |
| SCA 30491 - Unexploded Ordnance (UXO) Technician I | | | x | 100 | $0.00 |
| SCA 30492 - Unexploded Ordnance (UXO) Technician II | | | x | 100 | $0.00 |
| SCA 30493 - Unexploded Ordnance (UXO) Technician III | | | x | 100 | $0.00 |
| DBA Equipment Operator, Group 7 | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 8 | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 9A | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 10A | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 11 | | | x | 120 | $0.00 |
| DBA Truck Driver, Group 13B | | | x | 160 | $0.00 |
| DBA Construction Laborer, Group 2 | | | x | 240 | $0.00 |
| TOTAL TABLE 1(BURDENED LABOR) | | | | 24,670 | $0.00 |
| OPTION YEAR 4 | | | | | |
| OTHER DIRECT COSTS AND MULTPLIERS - TABLE 2 | | | | | |
| Other Direct Costs (Equipment, Supplies, Materials, etc.) | | | | | $237,500.00 |
| Burden (multiplier JL.1)applied to Other Direct Costs (%) | | | x | $237,500.00 | $0.00 |
| Subcontractors | | | $537,500.00 |
| Burden (Multiplier JL.1) applied to Subcontractors (%) | x | $537,500.00 | $0.00 |
| Travel | | | $62,500.00 |
| Burden (Multiplier JL.1) applied to travel (%) | x | $62,500.00 | $0.00 |
Total (ODCs, travel and subcontrator cost with burden)
| Direct Costs applied to labor base | | |
| (e.g. computer services $ per hour) | x | $0.00 |
| Burden (Multiplier) applied to direct costs added to labor base | | |
| Total direct cost applied to labor base with burden | | |
TOTAL TABLE 2 $837,500.00
TOTAL OPTION YEAR 4 (Burdened Labor, "Other Direct Costs," and Subcontractors) $837,500.00
| Notes: |
| 1. Offeror shall not add labor categories, make structural changes, or change the hours on this form. |
| 2. The only entries shall be in column "C". No other columns shall be changed, modified or deleted, |
| with the exception of Column "E" for "Direct Costs applied to labor base". See note 5 below. |
| 3. Offeror shall only utilize listed labor categories and input burdened direct labor hourly ceiling rates from Attachment JL.1. |
| 4. Under "Other Direct Costs and Multipliers,"offerors shall input under column "C" the applicable multipliers for ODCs, |
| subcontractors and travel from Attachment JL.1 Chart 2. |
| 5. Offerors shall input the "Direct Costs Applied to Labor Base" from Attachment JL.1 Chart 2. The number of |
| hours listed in Column "E" for "Direct Cost Applied to Labor Base" reflects the total number of hours under Table 1 above. |
| If the "Direct Cost" is not applied to the total labor base, e.g. applied to only certain labor categories, adjust the number of hours |
| in Column E to reflect the correct number of hours using the applicable hours from Table 1 above. |
| If more than one "Direct Cost" (e.g. $3.00/hr. Computer usage and $2.50/hr. health and safety is applicable, |
| Modify Table 2 as necessary to show these costs. |
| 6. Table 2 does not include any formulas. In addition to hard copies, Offerors shall submit this form in Microsoft Excel |
| format on a CD showing all calculations (i.e. multiplier application to other direct costs) used to arrive at the total cost. |
| 7. The direct cost amounts presented above are for informational purposes only and not necessarily |
| representative of actual costs to be incurred on this contract. |
Option Yr 5
| OPTION YEAR 5 PRICE MODEL WORKSHEET JL.3 | | | | | |
| LABOR CATEGORIES, RATES AND HOURS- Table 1 | | | | | |
| Labor Category | | | | | |
| A | B | Rate ($/hr)- C | D | Hours E | Total ($) F | |
| Key Personnel - Program Manager | | | x | 70 | $0.00 |
| Key Personnel - Project Manager | | | x | 1,920 | $0.00 |
| Key Personnel - Quality Assurance Manager | | | x | 350 | $0.00 |
| Key Personnel - Health and Safety Manager | | | x | 830 | $0.00 |
| Site Supervisor | | | x | 2,830 | $0.00 |
| Contract Administration Manager | | | x | 50 | $0.00 |
| Senior Scientist/Geologist | | | x | 830 | $0.00 |
| Senior Project Engineer | | | x | 430 | $0.00 |
| Project Quality Control Manager | | | x | 280 | $0.00 |
| Chemist | | | x | 160 | $0.00 |
| Project Engineer | | | x | 330 | $0.00 |
| Project Scientist/Geologist | | | x | 330 | $0.00 |
| Staff Scientist/Geologist | | | x | 6,575 | $0.00 |
| Site Health and Safety Specialist | | | x | 190 | $0.00 |
| Engineering Technician | | | x | 6,575 | $0.00 |
| Technical Writer | | | x | 180 | $0.00 |
| CADD/GIS Operator | | | x | 460 | $0.00 |
| Word Processor | | | x | 80 | $0.00 |
| Administrative Assistant | | | x | 530 | $0.00 |
| Project Controls Manager | | | x | 70 | $0.00 |
| Subcontract Administrator | | | x | 80 | $0.00 |
| Cost/Schedule Analyst | | | x | 70 | $0.00 |
| Senior UXO Supervisor (SUXOS) | | | x | 50 | $0.00 |
| UXO Quality Control Specialist (UXO QCS) | | | x | 50 | $0.00 |
| UXO Safety Officer (UXO SO) | | | x | 50 | $0.00 |
| SCA 30491 - Unexploded Ordnance (UXO) Technician I | | | x | 100 | $0.00 |
| SCA 30492 - Unexploded Ordnance (UXO) Technician II | | | x | 100 | $0.00 |
| SCA 30493 - Unexploded Ordnance (UXO) Technician III | | | x | 100 | $0.00 |
| DBA Equipment Operator, Group 7 | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 8 | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 9A | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 10A | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 11 | | | x | 120 | $0.00 |
| DBA Truck Driver, Group 13B | | | x | 160 | $0.00 |
| DBA Construction Laborer, Group 2 | | | x | 240 | $0.00 |
| TOTAL TABLE 1(BURDENED LABOR) | | | | 24,670 | $0.00 |
| OPTION YEAR 5 | | | | | |
| OTHER DIRECT COSTS AND MULTPLIERS - TABLE 2 | | | | | |
| Other Direct Costs (Equipment, Supplies, Materials, etc.) | | | | | $237,500.00 |
| Burden (multiplier JL.1)applied to Other Direct Costs (%) | | | x | $237,500.00 | $0.00 |
| Subcontractors | | | $537,500.00 |
| Burden (Multiplier JL.1) applied to Subcontractors (%) | x | $537,500.00 | $0.00 |
| Travel | | | $62,500.00 |
| Burden (Multiplier JL.1) applied to travel (%) | x | $62,500.00 | $0.00 |
Total (ODCs, travel and subcontrator cost with burden)
| Direct Costs applied to labor base | | |
| (e.g. computer services $ per hour) | x | $0.00 |
| Burden (Multiplier) applied to direct costs added to labor base | | |
| Total direct cost applied to labor base with burden | | |
TOTAL TABLE 2 $837,500.00
TOTAL OPTION YEAR 5 (Burdened Labor, "Other Direct Costs," and Subcontractors) $837,500.00
| Notes: |
| 1. Offeror shall not add labor categories, make structural changes, or change the hours on this form. |
| 2. The only entries shall be in column "C". No other columns shall be changed, modified or deleted, |
| with the exception of Column "E" for "Direct Costs applied to labor base". See note 5 below. |
| 3. Offeror shall only utilize listed labor categories and input burdened direct labor hourly ceiling rates from Attachment JL.1. |
| 4. Under "Other Direct Costs and Multipliers,"offerors shall input under column "C" the applicable multipliers for ODCs, |
| subcontractors and travel from Attachment JL.1 Chart 2. |
| 5. Offerors shall input the "Direct Costs Applied to Labor Base" from Attachment JL.1 Chart 2. The number of |
| hours listed in Column "E" for "Direct Cost Applied to Labor Base" reflects the total number of hours under Table 1 above. |
| If the "Direct Cost" is not applied to the total labor base, e.g. applied to only certain labor categories, adjust the number of hours |
| in Column E to reflect the correct number of hours using the applicable hours from Table 1 above. |
| If more than one "Direct Cost" (e.g. $3.00/hr. Computer usage and $2.50/hr. health and safety is applicable, |
| Modify Table 2 as necessary to show these costs. |
| 6. Table 2 does not include any formulas. In addition to hard copies, Offerors shall submit this form in Microsoft Excel |
| format on a CD showing all calculations (i.e. multiplier application to other direct costs) used to arrive at the total cost. |
| 7. The direct cost amounts presented above are for informational purposes only and not necessarily |
| representative of actual costs to be incurred on this contract. |
Option Yr 6
| OPTION YEAR 6 PRICE MODEL WORKSHEET JL.3 | | | | | |
| LABOR CATEGORIES, RATES AND HOURS- Table 1 | | | | | |
| Labor Category | | | | | |
| A | B | Rate ($/hr)- C | D | Hours E | Total ($) F | |
| Key Personnel - Program Manager | | | x | 70 | $0.00 |
| Key Personnel - Project Manager | | | x | 1,920 | $0.00 |
| Key Personnel - Quality Assurance Manager | | | x | 350 | $0.00 |
| Key Personnel - Health and Safety Manager | | | x | 830 | $0.00 |
| Site Supervisor | | | x | 2,830 | $0.00 |
| Contract Administration Manager | | | x | 50 | $0.00 |
| Senior Scientist/Geologist | | | x | 830 | $0.00 |
| Senior Project Engineer | | | x | 430 | $0.00 |
| Project Quality Control Manager | | | x | 280 | $0.00 |
| Chemist | | | x | 160 | $0.00 |
| Project Engineer | | | x | 330 | $0.00 |
| Project Scientist/Geologist | | | x | 330 | $0.00 |
| Staff Scientist/Geologist | | | x | 6,575 | $0.00 |
| Site Health and Safety Specialist | | | x | 190 | $0.00 |
| Engineering Technician | | | x | 6,575 | $0.00 |
| Technical Writer | | | x | 180 | $0.00 |
| CADD/GIS Operator | | | x | 460 | $0.00 |
| Word Processor | | | x | 80 | $0.00 |
| Administrative Assistant | | | x | 530 | $0.00 |
| Project Controls Manager | | | x | 70 | $0.00 |
| Subcontract Administrator | | | x | 80 | $0.00 |
| Cost/Schedule Analyst | | | x | 70 | $0.00 |
| Senior UXO Supervisor (SUXOS) | | | x | 50 | $0.00 |
| UXO Quality Control Specialist (UXO QCS) | | | x | 50 | $0.00 |
| UXO Safety Officer (UXO SO) | | | x | 50 | $0.00 |
| SCA 30491 - Unexploded Ordnance (UXO) Technician I | | | x | 100 | $0.00 |
| SCA 30492 - Unexploded Ordnance (UXO) Technician II | | | x | 100 | $0.00 |
| SCA 30493 - Unexploded Ordnance (UXO) Technician III | | | x | 100 | $0.00 |
| DBA Equipment Operator, Group 7 | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 8 | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 9A | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 10A | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 11 | | | x | 120 | $0.00 |
| DBA Truck Driver, Group 13B | | | x | 160 | $0.00 |
| DBA Construction Laborer, Group 2 | | | x | 240 | $0.00 |
| TOTAL TABLE 1(BURDENED LABOR) | | | | 24,670 | $0.00 |
| OPTION YEAR 6 | | | | | |
| OTHER DIRECT COSTS AND MULTPLIERS - TABLE 2 | | | | | |
| Other Direct Costs (Equipment, Supplies, Materials, etc.) | | | | | $237,500.00 |
| Burden (multiplier JL.1)applied to Other Direct Costs (%) | | | x | $237,500.00 | $0.00 |
| Subcontractors | | | $537,500.00 |
| Burden (Multiplier JL.1) applied to Subcontractors (%) | x | $537,500.00 | $0.00 |
| Travel | | | $62,500.00 |
| Burden (Multiplier JL.1) applied to travel (%) | x | $62,500.00 | $0.00 |
Total (ODCs, travel and subcontrator cost with burden)
| Direct Costs applied to labor base | | |
| (e.g. computer services $ per hour) | x | $0.00 |
| Burden (Multiplier) applied to direct costs added to labor base | | |
| Total direct cost applied to labor base with burden | | |
TOTAL TABLE 2 $837,500.00
TOTAL OPTION YEAR 6 (Burdened Labor, "Other Direct Costs," and Subcontractors) $837,500.00
| Notes: |
| 1. Offeror shall not add labor categories, make structural changes, or change the hours on this form. |
| 2. The only entries shall be in column "C". No other columns shall be changed, modified or deleted, |
| with the exception of Column "E" for "Direct Costs applied to labor base". See note 5 below. |
| 3. Offeror shall only utilize listed labor categories and input burdened direct labor hourly ceiling rates from Attachment JL.1. |
| 4. Under "Other Direct Costs and Multipliers,"offerors shall input under column "C" the applicable multipliers for ODCs, |
| subcontractors and travel from Attachment JL.1 Chart 2. |
| 5. Offerors shall input the "Direct Costs Applied to Labor Base" from Attachment JL.1 Chart 2. The number of |
| hours listed in Column "E" for "Direct Cost Applied to Labor Base" reflects the total number of hours under Table 1 above. |
| If the "Direct Cost" is not applied to the total labor base, e.g. applied to only certain labor categories, adjust the number of hours |
| in Column E to reflect the correct number of hours using the applicable hours from Table 1 above. |
| If more than one "Direct Cost" (e.g. $3.00/hr. Computer usage and $2.50/hr. health and safety is applicable, |
| Modify Table 2 as necessary to show these costs. |
| 6. Table 2 does not include any formulas. In addition to hard copies, Offerors shall submit this form in Microsoft Excel |
| format on a CD showing all calculations (i.e. multiplier application to other direct costs) used to arrive at the total cost. |
| 7. The direct cost amounts presented above are for informational purposes only and not necessarily |
| representative of actual costs to be incurred on this contract. |
Option Yr 7
| OPTION YEAR 7 PRICE MODEL WORKSHEET JL.3 | | | | | |
| LABOR CATEGORIES, RATES AND HOURS- Table 1 | | | | | |
| Labor Category | | | | | |
| A | B | Rate ($/hr)- C | D | Hours E | Total ($) F | |
| Key Personnel - Program Manager | | | x | 70 | $0.00 |
| Key Personnel - Project Manager | | | x | 1,920 | $0.00 |
| Key Personnel - Quality Assurance Manager | | | x | 350 | $0.00 |
| Key Personnel - Health and Safety Manager | | | x | 830 | $0.00 |
| Site Supervisor | | | x | 2,830 | $0.00 |
| Contract Administration Manager | | | x | 50 | $0.00 |
| Senior Scientist/Geologist | | | x | 830 | $0.00 |
| Senior Project Engineer | | | x | 430 | $0.00 |
| Project Quality Control Manager | | | x | 280 | $0.00 |
| Chemist | | | x | 160 | $0.00 |
| Project Engineer | | | x | 330 | $0.00 |
| Project Scientist/Geologist | | | x | 330 | $0.00 |
| Staff Scientist/Geologist | | | x | 6,575 | $0.00 |
| Site Health and Safety Specialist | | | x | 190 | $0.00 |
| Engineering Technician | | | x | 6,575 | $0.00 |
| Technical Writer | | | x | 180 | $0.00 |
| CADD/GIS Operator | | | x | 460 | $0.00 |
| Word Processor | | | x | 80 | $0.00 |
| Administrative Assistant | | | x | 530 | $0.00 |
| Project Controls Manager | | | x | 70 | $0.00 |
| Subcontract Administrator | | | x | 80 | $0.00 |
| Cost/Schedule Analyst | | | x | 70 | $0.00 |
| Senior UXO Supervisor (SUXOS) | | | x | 50 | $0.00 |
| UXO Quality Control Specialist (UXO QCS) | | | x | 50 | $0.00 |
| UXO Safety Officer (UXO SO) | | | x | 50 | $0.00 |
| SCA 30491 - Unexploded Ordnance (UXO) Technician I | | | x | 100 | $0.00 |
| SCA 30492 - Unexploded Ordnance (UXO) Technician II | | | x | 100 | $0.00 |
| SCA 30493 - Unexploded Ordnance (UXO) Technician III | | | x | 100 | $0.00 |
| DBA Equipment Operator, Group 7 | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 8 | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 9A | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 10A | | | x | 120 | $0.00 |
| DBA Equipment Operator, Group 11 | | | x | 120 | $0.00 |
| DBA Truck Driver, Group 13B | | | x | 160 | $0.00 |
| DBA Construction Laborer, Group 2 | | | x | 240 | $0.00 |
| TOTAL TABLE 1(BURDENED LABOR) | | | | 24,670 | $0.00 |
| OPTION YEAR 7 | | | | | |
| OTHER DIRECT COSTS AND MULTPLIERS - TABLE 2 | | | | | |
| Other Direct Costs (Equipment, Supplies, Materials, etc.) | | | | | $237,500.00 |
| Burden (multiplier JL.1)applied to Other Direct Costs (%) | | | x | $237,500.00 | $0.00 |
| Subcontractors | | | $537,500.00 |
| Burden (Multiplier JL.1) applied to Subcontractors (%) | x | $537,500.00 | $0.00 |
| Travel | | | $62,500.00 |
| Burden (Multiplier JL.1) applied to travel (%) | x | $62,500.00 | $0.00 |
Total (ODCs, travel and subcontrator cost with burden)
| Direct Costs applied to labor base | | |
| (e.g. computer services $ per hour) | x | $0.00 |
| Burden (Multiplier) applied to direct costs added to labor base | | |
| Total direct cost applied to labor base with burden | | |
TOTAL TABLE 2 $837,500.00
TOTAL OPTION YEAR 7 (Burdened Labor, "Other Direct Costs," and Subcontractors) $837,500.00
| Notes: |
| 1. Offeror shall not add labor categories, make structural changes, or change the hours on this form. |
| 2. The only entries shall be in column "C". No other columns shall be changed, modified or deleted, |
| with the exception of Column "E" for "Direct Costs applied to labor base". See note 5 below. |
| 3. Offeror shall only utilize listed labor categories and input burdened direct labor hourly ceiling rates from Attachment JL.1. |
| 4. Under "Other Direct Costs and Multipliers,"offerors shall input under column "C" the applicable multipliers for ODCs, |
| subcontractors and travel from Attachment JL.1 Chart 2. |
| 5. Offerors shall input the "Direct Costs Applied to Labor Base" from Attachment JL.1 Chart 2. The number of |
| hours listed in Column "E" for "Direct Cost Applied to Labor Base" reflects the total number of hours under Table 1 above. |
| If the "Direct Cost" is not applied to the total labor base, e.g. applied to only certain labor categories, adjust the number of hours |
| in Column E to reflect the correct number of hours using the applicable hours from Table 1 above. |
| If more than one "Direct Cost" (e.g. $3.00/hr. Computer usage and $2.50/hr. health and safety is applicable, |
| Modify Table 2 as necessary to show these costs. |
| 6. Table 2 does not include any formulas. In addition to hard copies, Offerors shall submit this form in Microsoft Excel |
| format on a CD showing all calculations (i.e. multiplier application to other direct costs) used to arrive at the total cost. |
| 7. The direct cost amounts presented above are for informational purposes only and not necessarily |
| representative of actual costs to be incurred on this contract. |
Sum Cost Model for Multiple Off
| PRICE MODEL SUMMARY SHEET JL.4 |
| THIS FORM TO BE SUBMITTED BY PRIME CONTRACTOR/JV ENTITY ONLY |
| BASE YEAR | Total Price Model Value for Base Year | % of work (JL.2) | Total Value of Base Year based on % of Work |
| Prime / JV member | $0.00 | | $0.00 |
| Prime/JV member | $0.00 | | $0.00 |
| Key Subcontractor | $0.00 | | $0.00 |
| Key Subcontractor | $0.00 | | $0.00 |
| | 100% | $0.00 |
| Key Sub Total | % Mark-up | Key Sub Mark-up |
| Prime/JV multiplier ceiling mark-up on Key Subcontactors as provided on JL.1 | $0.00 | | $0.00 |
| TOTAL VALUE OF PRICE MODEL FOR BASE YEAR | | | $0.00 |
| OPTION YEAR 1 | Total Price Model Value for First Option Year | % of work (JL.2) | Total Value of First Option Year based on % of Work |
| Prime / JV member | $0.00 | | $0.00 |
| Prime/JV member | $0.00 | | $0.00 |
| Key Subcontractor | $0.00 | | $0.00 |
| Key Subcontractor | $0.00 | | $0.00 |
| | 100% | $0.00 |
| Key Sub Total | % Mark-up | Key Sub Mark-up |
| Prime/JV multiplier ceiling mark-up on Key Subcontactors as provided on JL.1 | $0.00 | | $0.00 |
| TOTAL VALUE OF PRICE MODEL FOR OPTION YEAR 1 | | | $0.00 |
| OPTION YEAR 2 | Total Price Model Value for Second Option Year | % of work (JL.2) | Total Value of Second Option Year based on % of Work |
| Prime / JV member | $0.00 | | $0.00 |
| Prime/JV member | $0.00 | | $0.00 |
| Key Subcontractor | $0.00 | | $0.00 |
| Key Subcontractor | $0.00 | | $0.00 |
| | 100% | $0.00 |
| Key Sub Total | % Mark-up | Key Sub Mark-up |
| Prime/JV multiplier ceiling mark-up on Key Subcontactors as provided on JL.1 | $0.00 | | $0.00 |
| TOTAL VALUE OF PRICE MODEL FOR OPTION YEAR 2 | | | $0.00 |
| OPTION YEAR 3 | Total Price Model Value for Third Option Year | % of work (JL.2) | Total Value of Third Option Year based on % of Work |
| Prime / JV member | $0.00 | | $0.00 |
| Prime/JV member | $0.00 | | $0.00 |
| Key Subcontractor | $0.00 | | $0.00 |
| Key Subcontractor | $0.00 | | $0.00 |
| | 100% | $0.00 |
| Key Sub Total | % Mark-up | Key Sub Mark-up |
| Prime/JV multiplier ceiling mark-up on Key Subcontactors as provided on JL.1 | $0.00 | | $0.00 |
| TOTAL VALUE OF PRICE MODEL OPTION YEAR 3 | | | $0.00 |
| OPTION YEAR 4 | Total Price Model Value for Fourth Option Year | % of work (JL.2) | Total Value of Fourth Option Year based on % of Work |
| Prime / JV member | $0.00 | | $0.00 |
| Prime/JV member | $0.00 | | $0.00 |
| Key Subcontractor | $0.00 | | $0.00 |
| Key Subcontractor | $0.00 | | $0.00 |
| | 100% | $0.00 |
| Key Sub Total | % Mark-up | Key Sub Mark-up |
| Prime/JV multiplier ceiling mark-up on Key Subcontactors as provided on JL.1 | $0.00 | | $0.00 |
| TOTAL VALUE OF PRICE MODEL FOR OPTION YEAR 4 | | | $0.00 |
| OPTION YEAR 5 | Total Price Model Value for Fifth Option Year | % of work (JL.2) | Total Value of Fifth Option Year based on % of Work |
| Prime / JV member | $0.00 | | $0.00 |
| Prime/JV member | $0.00 | | $0.00 |
| Key Subcontractor | $0.00 | | $0.00 |
| Key Subcontractor | $0.00 | | $0.00 |
| | 100% | $0.00 |
| Key Sub Total | % Mark-up | Key Sub Mark-up |
| Prime/JV multiplier ceiling mark-up on Key Subcontactors as provided on JL.1 | $0.00 | | $0.00 |
| TOTAL VALUE OF PRICE MODEL FOR OPTION YEAR 5 | | | $0.00 |
| OPTION YEAR 6 | Total Price Model Value for Sixth Option Year | % of work (JL.2) | Total Value of Sixth Option Year based on % of Work |
| Prime / JV member | $0.00 | | $0.00 |
| Prime/JV member | $0.00 | | $0.00 |
| Key Subcontractor | $0.00 | | $0.00 |
| Key Subcontractor | $0.00 | | $0.00 |
| | 100% | $0.00 |
| Key Sub Total | % Mark-up | Key Sub Mark-up |
| Prime/JV multiplier ceiling mark-up on Key Subcontactors as provided on JL.1 | $0.00 | | $0.00 |
| TOTAL VALUE OF PRICE MODEL OPTION YEAR 6 | | | $0.00 |
| OPTION YEAR 7 | Total Price Model Value for Seventh Option Year | % of work (JL.2) | Total Value of Seventh Option Year based on % of Work |
| Prime / JV member | $0.00 | | $0.00 |
| Prime/JV member | $0.00 | | $0.00 |
| Key Subcontractor | $0.00 | | $0.00 |
| Key Subcontractor | $0.00 | | $0.00 |
| | 100% | $0.00 |
| Key Sub Total | % Mark-up | Key Sub Mark-up |
| Prime/JV multiplier ceiling mark-up on Key Subcontactors as provided on JL.1 | $0.00 | | $0.00 |
| TOTAL VALUE OF PRICE MODEL FOR OPTION YEAR 7 | | | $0.00 |
1. For evaluation purposes, the Governmentwill utilize the percentages listed on Attachment JL.2 (Distribution of Work) rodger.jackson: rodger.jackson:
Make sure proper JL is referenced
| (this will be performed for the base and each option year) to arrive at a TOTAL PRICE MODEL VALUE (PER YEAR) |
| 2. In the event an offeror utilizes multiple cost centers, the price model will be filled out for each cost center expected to be utilized in the performance of this contract. |
| For evaluation purposes, the cost center with the highest "Total" price for the price model will be utilized. |
| 3. Key Subcontractor mark-up : If the prime contractor is a JV, the rate for the JV member with the highest ceiling rate mark-up for a Key sub will be used. |
| In addittion to hard copy, offerors shall submit this form in Microsoft Excel format on CD. |
| SEE ADDITIONAL INSTRUCTIONS IN SECTION L. |
| SAMPLE | | | |
| Total Price Model Value for Base Year | % of work (JL.2) | Total Value of Base Year based on % of Work |
| Prime / JV member | $490,000.00 | 30% | $147,000.00 |
| Prime/JV member | $505,000.00 | 25% | $126,250.00 |
| Key Subcontractor A | $479,000.00 | 20% | $95,800.00 |
| Key Subcontractor B | $515,000.00 | 25% | $128,750.00 |
| | 100% | $497,800.00 |
| Key Sub Total | % Mark-up | Key Sub Mark-up |
| Prime/JV indirect ceiling rate mark-up on Cost Reimbursable Subcontactors,i.e. G&A, as provided on JL.5 | $224,550.00 | 7.5% | $16,841.25 |
| TOTAL VALUE OF PRICE MODEL FOR BASE YEAR | | | $514,641.25 |
rodger.jackson: rodger.jackson:
Make sure proper JL is referenced
ATTACHMENT JL.4
