L-3 ESU N00024-25-R-4103.xlsx

XLSX spreadsheet 117 KB Posted

Attached to
Elevator Support Unit (ESU)
Solicitation number
N00024-25-R-4103
Issued by

About this file

This is a comprehensive labor hours and cost proposal spreadsheet for the Elevator Support Unit (ESU) Contract Solicitation Number N00024-25-R-4103 issued by the Department of the Navy Naval Sea Systems Command. The document details a five-year labor category summary across multiple regions, primarily focusing on Virginia (VA), California (CA), and Washington (WA), with extensive labor hour allocations for roles including Senior Program Managers, Engineers, Engineering Technicians, Production Managers, Maintenance Personnel, and Administrative Staff.

The cost proposal breaks down labor hours into on-site and off-site categories, with a grand total of 3,245,622 labor hours over the contract period. The financial breakdown includes CLIN (Contract Line Item Number) details for labor (CLIN 0001), materials (CLIN 0002), and other direct costs (CLIN 0003), with a total proposed cost of $135,401,476. The materials costs are significant, totaling $122,636,742.72, with additional other direct costs of $12,638,019.47. The labor hours and costs are distributed across various skill levels and locations, indicating a complex, multi-site support contract for elevator-related services.

View the file

Other files

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

CLIN 0001_Labor Hours

1,000
Labor Category SummaryYear 1Year 2Year 3Year 4Year 5Total
Labor CategoryHoursHoursHoursHoursHoursHours
Senior Program Manager (On-Site) (VA)1,0001,0001,0001,0001,0005,000
Senior Program Manager (Off-Site) (VA)1,4001,4001,4001,4001,4007,000
Program Manager (On-Site) (VA)3,6143,6563,6563,6473,61618,189
Program Manager (Off-Site) (VA)1,5331,2781,6881,9741,5348,006
Program Manager (On-Site) (WA)000000
Program Manager (Off-Site) (WA)2,0002,0002,0002,0002,00010,000
Project Manager (On-Site) (CA)7575757575375
Project Manager (Off-Site) (CA)2,5002,5002,5002,5002,50012,500
Project Manager (On-Site) (WA)000000
Project Manager (Off-Site) (WA)2,2002,2002,2002,2002,20011,000
Project Manager (On-Site) (VA)3611,2191,2191,0434054,245
Project Manager (Off-Site) (VA)4,3694,5224,9325,1344,39023,346
Production Manager (On-Site) (VA)22,1359,52178125,26122,16579,863
Production Manager (Off-Site) (VA)14,49814,79014,79014,73014,51373,321
Engineer (On-Site) (CA)110110110110110550
Engineer (Off-Site) (CA)2,2502,2502,2502,2502,25011,250
Engineer (On-Site) (WA)000000
Engineer (Off-Site) (WA)2,0002,0002,0002,0002,00010,000
Engineer (On-Site) (VA)23,07120,23418,79425,94123,074111,113
Engineer (Off-Site) (VA)2602922922852621,392
Production Manager (On-Site) (CA)000000
Production Manager (Off-Site) (CA)2,2002,2002,2002,2002,20011,000
Production Manager (On-Site) (WA)000000
Production Manager (Off-Site) (WA)2,2002,2002,2002,2002,20011,000
Engineering Technician IV (On-Site) (CA)1,5001,5001,5001,5001,5007,500
Engineering Technician IV (Off-Site) (CA)20,30020,30020,30020,30020,300101,500
Engineering Technician IV (On-Site) (WA)000000
Engineering Technician IV (Off-Site) (WA)19,80019,80019,80019,80019,80099,000
Engineering Technician IV (On-Site) (VA)32,64134,26632,82238,22432,820170,774
Engineering Technician IV (Off-Site) (VA)67,98659,74359,74359,38258,075304,929
Engineering Technician III (On-Site) (CA)000000
Engineering Technician III (Off-Site) (CA)15,40015,40015,40015,40015,40077,000
Engineering Technician III (On-Site) (WA)000000
Engineering Technician III (Off-Site) (WA)15,40015,40015,40015,40015,40077,000
Engineering Technician III (On-Site) (VA)31,35630,92329,77935,64231,445159,145
Engineering Technician III (Off-Site) (VA)31,79332,67132,67132,49131,838161,464
Engineering Technician II (On-Site) (CA)6006006006006003,000
Engineering Technician II (Off-Site) (CA)11,30011,30011,30011,30011,30056,500
Engineering Technician II (On-Site) (WA)000000
Engineering Technician II (Off-Site) (WA)11,00011,00011,00011,00011,00055,000
Engineering Technician II (On-Site) (VA)31,86132,31831,19336,28231,950163,604
Engineering Technician II (Off-Site) (VA)11,09311,97111,97111,79111,13857,964
Engineering Technician I (On-Site) (CA)000000
Engineering Technician I (Off-Site) (CA)10,50010,50010,50010,50010,50052,500
Engineering Technician I (On-Site) (WA)000000
Engineering Technician I (Off-Site) (WA)10,50010,50010,50010,50010,50052,500
Engineering Technician I (On-Site) (VA)30,67529,37528,25033,70030,675152,675
Engineering Technician I (Off-Site) (VA)4,2004,2007,7004,2004,20024,500
Material Coordinator (On-Site) (CA)000000
Material Coordinator (Off-Site) (CA)2,3002,3002,3002,3002,30011,500
Material Coordinator (On-Site) (WA)000000
Material Coordinator (Off-Site) (WA)2,1002,1002,1002,1002,10010,500
Material Coordinator (On-Site) (VA)25,45724,02722,39628,17125,460125,510
Material Coordinator (Off-Site) (VA)2,3102,3422,3422,3352,31211,642
Computer Programmer II (On-Site) (VA)3003003003003001,500
Computer Programmer II (Off-Site) (VA)000000
Drafter/CAD Operator I (On-Site) (VA)3003003003003001,500
Drafter/CAD Operator I (Off-Site) (VA)150150150150150750
Data Entry Operator II (On-Site) (VA)100100100100100500
Data Entry Operator II (Off-Site) (VA)000000
Administrative Assistant (On-Site) (VA)3,5143,5563,5563,5473,51617,689
Administrative Assistant (Off-Site) (VA)16,40418,8929,99118,27416,40579,965
Secretary II (On-Site) (VA)1,0001,0001,0001,0001,0005,000
Secretary II (Off-Site) (VA)000000
Laborer (On-Site) (CA)8008008008008004,000
Laborer (Off-Site) (CA)8,6008,6008,6008,6008,60043,000
Laborer (On-Site) (WA)000000
Laborer (Off-Site) (WA)8,0008,0008,0008,0008,00040,000
Laborer (On-Site) (VA)25,54922,80420,51129,12125,579123,564
Laborer (Off-Site) (VA)4,4984,7904,7904,7304,51323,321
Logistics Specialist (On-Site) (VA)2184847124283
Logistics Specialist (Off-Site) (VA)6,9596,3193,5427,4806,96131,262
Supply Technician (On-Site) (VA)2,00000002,000
Supply Technician (Off-Site) (VA)4,4004,4004,4004,4004,40022,000
Maintenance Planner (On-Site) (VA)29,48530,28527,16833,66029,485150,083
Maintenance Planner (Off-Site) (VA)2,3002,3002,3002,3002,30011,500
Program Analyst (On-Site) (VA)1,0141,0561,0561,0471,0165,189
Program Analyst (Off-Site) (VA)16,60410,16510,19118,47416,60572,038
Quality Assurance Spec (On-Site) (VA)1,52129,71927,6341,6711,52462,068
Quality Assurance Spec (Off-Site) (VA)3,5963,4172,8673,8553,59817,334
Electrician, Maintenance (On-Site) (VA)26,43025,81624,13129,56126,460132,398
Electrician, Maintenance (Off-Site) (VA)1984904904302131,821
Electrician, Maintenance (On-Site) (CA)5005005005005002,500
Electrician, Maintenance (Off-Site) (CA)100100100100100500
Machinist, Maintenance (On-Site) (VA)6006006006006003,000
Machinist, Maintenance (Off-Site) (VA)2502502502502501,250
Machinist, Maintenance (On-Site) (CA)6006006006006003,000
Machinist, Maintenance (Off-Site) (CA)2502502502502501,250
Welder, Combiniation, Maintenance (On-Site) (VA)5005005005005002,500
Welder, Combiniation, Maintenance (Off-Site) (VA)3003003003003001,500
Welder, Combiniation, Maintenance (On-Site) (CA)5005005005005002,500
Welder, Combiniation, Maintenance (Off-Site) (CA)3003003003003001,500
Forklift Operator (On-Site) (VA)150150150150150750
Forklift Operator (Off-Site) (VA)000000
Forklift Operator (On-Site) (CA)150150150150150750
Forklift Operator (Off-Site) (CA)000000
Engineering Technician V (On-Site) (CA)1,6001,6001,6001,6001,6008,000
Engineering Technician V (Off-Site) (CA)6006006006006003,000
Engineering Technician V (On-Site) (VA)1,6001,6001,6001,6001,6008,000
Engineering Technician V (Off-Site) (VA)6006006006006003,000
Electronics Technician, Maintenance III (On-Site) (CA)7007007007007003,500
Electronics Technician, Maintenance III (Off-Site) (CA)2002002002002001,000
Electronics Technician, Maintenance III (On-Site) (VA)7007007007007003,500
Electronics Technician, Maintenance III (Off-Site) (VA)2002002002002001,000
Grand Totals651,990649,724616,013687,140640,7553,245,622
CNAPSSNNCNAL-MARMCPMS 378AMPHIB
Labor Category Summary - Breakout by regionYear 1Year 2Year 3Year 4Year 5TotalYear 1Year 2Year 3Year 4Year 5TotalYear 1Year 2Year 3Year 4Year 5TotalYear 1Year 2Year 3Year 4Year 5TotalYear 1Year 2Year 3Year 4Year 5Total
Labor CategoryHoursHoursHoursHoursHoursHoursHoursHoursHoursHoursHoursHoursHoursHoursHoursHoursHoursHoursHoursHoursHoursHoursHoursHoursHoursHoursHoursHoursHoursHours
Senior Program Manager (On-Site) (VA)1,0001,0001,0001,0001,0005,000000000000000000000000000
Senior Program Manager (Off-Site) (VA)1,0001,0001,0001,0001,0005,0000000000000000000004004004004004002,000
Program Manager (On-Site) (VA)0000000000003,6003,6003,6003,6003,60018,0001456564716189000000
Program Manager (Off-Site) (VA)0000001,5261,2501,6601,9501,5267,9110000007282824894000000
Program Manager (On-Site) (WA)000000000000000000000000000000
Program Manager (Off-Site) (WA)2,0002,0002,0002,0002,00010,000000000000000000000000000
Project Manager (On-Site) (CA)0000000000000000000000007575757575375
Project Manager (Off-Site) (CA)2,2002,2002,2002,2002,20011,0000000000000000000003003003003003001,500
Project Manager (On-Site) (WA)000000000000000000000000000000
Project Manager (Off-Site) (WA)2,2002,2002,2002,2002,20011,000000000000000000000000000
Project Manager (On-Site) (VA)000000000000000000286114411449683303,8707575757575375
Project Manager (Off-Site) (VA)0000001,5261,2501,6601,9501,5267,9112,4002,4002,4002,4002,40012,0001435725724841651,9353003003003003001,500
Production Manager (On-Site) (VA)00000021,9408,740024,60021,94077,2200000001957817816612252,643000000
Production Manager (Off-Site) (VA)00000000000014,40014,40014,40014,40014,40072,000983903903301131,321000000
Engineer (On-Site) (CA)000000000000000000000000110110110110110550
Engineer (Off-Site) (CA)2,0002,0002,0002,0002,00010,0000000000000000000002502502502502501,250
Engineer (On-Site) (WA)000000000000000000000000000000
Engineer (Off-Site) (WA)2,0002,0002,0002,0002,00010,000000000000000000000000000
Engineer (On-Site) (VA)00000022,94020,04018,60025,76022,940110,2800000002184847124283110110110110110550
Engineer (Off-Site) (VA)00000000000000000010424235121422502502502502501,250
Production Manager (On-Site) (CA)000000000000000000000000000000
Production Manager (Off-Site) (CA)2,2002,2002,2002,2002,20011,000000000000000000000000000
Production Manager (On-Site) (WA)000000000000000000000000000000
Production Manager (Off-Site) (WA)2,2002,2002,2002,2002,20011,000000000000000000000000000
Engineering Technician IV (On-Site) (CA)0000000000000000000000001,5001,5001,5001,5001,5007,500
Engineering Technician IV (Off-Site) (CA)19,80019,80019,80019,80019,80099,0000000000000000000005005005005005002,500
Engineering Technician IV (On-Site) (WA)000000000000000000000000000000
Engineering Technician IV (Off-Site) (WA)19,80019,80019,80019,80019,80099,000000000000000000000000000
Engineering Technician IV (On-Site) (VA)00000029,97028,08026,63632,76029,970147,4160000001171468646863964135015,8581,5001,5001,5001,5001,5007,500
Engineering Technician IV (Off-Site) (VA)4,4004,4004,4004,4004,40022,00000000062,50052,50052,50052,50052,500272,5005862343234319826757,9295005005005005002,500
Engineering Technician III (On-Site) (CA)000000000000000000000000000000
Engineering Technician III (Off-Site) (CA)15,40015,40015,40015,40015,40077,000000000000000000000000000
Engineering Technician III (On-Site) (WA)000000000000000000000000000000
Engineering Technician III (Off-Site) (WA)15,40015,40015,40015,40015,40077,000000000000000000000000000
Engineering Technician III (On-Site) (VA)00000030,77028,58027,43633,66030,770151,2160000005862343234319826757,929000000
Engineering Technician III (Off-Site) (VA)00000000000031,50031,50031,50031,50031,500157,500293117111719913383,964000000
Engineering Technician II (On-Site) (CA)0000000000000000000000006006006006006003,000
Engineering Technician II (Off-Site) (CA)11,00011,00011,00011,00011,00055,0000000000000000000003003003003003001,500
Engineering Technician II (On-Site) (WA)000000000000000000000000000000
Engineering Technician II (Off-Site) (WA)11,00011,00011,00011,00011,00055,000000000000000000000000000
Engineering Technician II (On-Site) (VA)00000030,67529,37528,25033,70030,675152,6750000005862343234319826757,9296006006006006003,000
Engineering Technician II (Off-Site) (VA)00000000000010,50010,50010,50010,50010,50052,500293117111719913383,9643003003003003001,500
Engineering Technician I (On-Site) (CA)000000000000000000000000000000
Engineering Technician I (Off-Site) (CA)10,50010,50010,50010,50010,50052,500000000000000000000000000
Engineering Technician I (On-Site) (WA)000000000000000000000000000000
Engineering Technician I (Off-Site) (WA)10,50010,50010,50010,50010,50052,500000000000000000000000000
Engineering Technician I (On-Site) (VA)00000030,67529,37528,25033,70030,675152,675000000000000000000
Engineering Technician I (Off-Site) (VA)000000003,500003,5004,2004,2004,2004,2004,20021,000000000000000
Material Coordinator (On-Site) (CA)000000000000000000000000000000
Material Coordinator (Off-Site) (CA)2,1002,1002,1002,1002,10010,5000000000000000000002002002002002001,000
Material Coordinator (On-Site) (WA)000000000000000000000000000000
Material Coordinator (Off-Site) (WA)2,1002,1002,1002,1002,10010,500000000000000000000000000
Material Coordinator (On-Site) (VA)00000025,43623,94322,31228,10025,436125,2270000002184847124283000000
Material Coordinator (Off-Site) (VA)0000000000002,1002,1002,1002,1002,10010,50010424235121422002002002002001,000
Computer Programmer II (On-Site) (VA)1001001001001005000000002002002002002001000000000000000
Computer Programmer II (Off-Site) (VA)000000000000000000000000000000
Drafter/CAD Operator I (On-Site) (VA)1001001001001005000000002002002002002001000000000000000
Drafter/CAD Operator I (Off-Site) (VA)000000000000000000000000150150150150150750
Data Entry Operator II (On-Site) (VA)100100100100100500000000000000000000000000
Data Entry Operator II (Off-Site) (VA)000000000000000000000000000000
Administrative Assistant (On-Site) (VA)1,0001,0001,0001,0001,0005,0000000002,5002,5002,5002,5002,50012,5001456564716189000000
Administrative Assistant (Off-Site) (VA)00000016,39718,8649,96318,25016,39779,8710000007282824894000000
Secretary II (On-Site) (VA)1,0001,0001,0001,0001,0005,000000000000000000000000000
Secretary II (Off-Site) (VA)000000000000000000000000000000
Laborer (On-Site) (CA)0000000000000000000000008008008008008004,000
Laborer (Off-Site) (CA)8,4008,4008,4008,4008,40042,0000000000000000000002002002002002001,000
Laborer (On-Site) (WA)000000000000000000000000000000
Laborer (Off-Site) (WA)8,0008,0008,0008,0008,00040,000000000000000000000000000
Laborer (On-Site) (VA)00000024,55421,22318,93027,66024,554116,9210000001957817816612252,6438008008008008004,000
Laborer (Off-Site) (VA)0000000000004,2004,2004,2004,2004,20021,000983903903301131,3212002002002002001,000
Logistics Specialist (On-Site) (VA)0000000000000000002184847124283000000
Logistics Specialist (Off-Site) (VA)0000003,4492,77703,9453,44913,6203,0003,0003,0003,0003,00015,00010424235121425005005005005002,500
Supply Technician (On-Site) (VA)0000000000002,00000002,000000000000000
Supply Technician (Off-Site) (VA)0000000000004,2004,2004,2004,2004,20021,0000000002002002002002001,000
Maintenance Planner (On-Site) (VA)00000029,48530,28527,16833,66029,485150,083000000000000000000
Maintenance Planner (Off-Site) (VA)0000000000002,1002,1002,1002,1002,10010,5000000002002002002002001,000
Program Analyst (On-Site) (VA)0000000000001,0001,0001,0001,0001,0005,0001456564716189000000
Program Analyst (Off-Site) (VA)00000016,3979,9379,96318,25016,39770,94400000072828248942002002002002001,000
Quality Assurance Spec (On-Site) (VA)00000080028,93526,85090080058,2855005005005005002,50021848471242832002002002002001,000
Quality Assurance Spec (Off-Site) (VA)00000076155009957613,0672,6252,6252,6252,6252,62513,12510424235121422002002002002001,000
Electrician, Maintenance (On-Site) (VA)00000025,73524,53522,85028,40025,735127,2550000001957817816612252,6435005005005005002,500
Electrician, Maintenance (Off-Site) (VA)000000000000000000983903903301131,321100100100100100500
Electrician, Maintenance (On-Site) (CA)5005005005005002,500
Electrician, Maintenance (Off-Site) (CA)100100100100100500
Machinist, Maintenance (On-Site) (VA)6006006006006003,000
Machinist, Maintenance (Off-Site) (VA)2502502502502501,250
Machinist, Maintenance (On-Site) (CA)6006006006006003,000
Machinist, Maintenance (Off-Site) (CA)2502502502502501,250
Welder, Combiniation, Maintenance (On-Site) (VA)5005005005005002,500
Welder, Combiniation, Maintenance (Off-Site) (VA)3003003003003001,500
Welder, Combiniation, Maintenance (On-Site) (CA)5005005005005002,500
Welder, Combiniation, Maintenance (Off-Site) (CA)3003003003003001,500
Forklift Operator (On-Site) (VA)150150150150150750
Forklift Operator (Off-Site) (VA)000000
Forklift Operator (On-Site) (CA)150150150150150750
Forklift Operator (Off-Site) (CA)000000
Engineering Technician V (On-Site) (CA)1,6001,6001,6001,6001,6008,000
Engineering Technician V (Off-Site) (CA)6006006006006003,000
Engineering Technician V (On-Site) (VA)1,6001,6001,6001,6001,6008,000
Engineering Technician V (Off-Site) (VA)6006006006006003,000
Electronics Technician, Maintenance III (On-Site) (CA)7007007007007003,500
Electronics Technician, Maintenance III (Off-Site) (CA)2002002002002001,000
Electronics Technician, Maintenance III (On-Site) (VA)7007007007007003,500
Electronics Technician, Maintenance III (Off-Site) (VA)2002002002002001,000
Grand Totals157,500157,500157,500157,500157,500787,500313,035307,739274,028348,240313,0351,556,077153,725141,725141,725141,725141,725720,6255,01020,04020,04016,9555,77567,82022,72022,72022,72022,72022,720113,600

CLINS 0002_3 Material & ODC

CLINDescriptionYear 1Year 2Year 3Year 4Year 5Grand
Totals
0002Materials$27,471,257.86$21,474,114.54$22,314,860.21$29,631,895.15$21,744,614.97$ 122,636,742.72
0003Other Direct Costs (ODCs): incidental materials, travel and subsistence.$1,895,832.35$1,945,829.63$1,996,166.69$4,721,593.64$2,078,597.17$ 12,638,019.47
CNAPDescriptionYear 1Year 2Year 3Year 4Year 5Grand
CLINTotals
0002Materials$1,692,092.42$1,734,394.73$1,776,697.05$1,818,999.36$1,819,299.36$8,841,482.92
0003ODC$1,216,809.60$1,244,349.84$1,271,890.08$1,299,430.32$1,312,732.32$6,345,212.16
SSNNDescriptionYear 1Year 2Year 3Year 4Year 5Grand
CLINTotals
0002Materials$20,792,392.99$13,902,221.78$14,073,550.91$21,392,400.00$12,793,343.00$82,953,908.69
0003ODC$186,249.60$194,889.60$203,529.60$2,885,548.90$212,169.60$3,682,387.30
CNAL-MARMCDescriptionYear 1Year 2Year 3Year 4Year 5Grand
CLINTotals
0002Materials$4,632,000.00$4,979,400.00$5,352,855.00$5,754,319.13$6,185,893.06$26,904,467.18
0003ODC$175,200.00$183,300.00$192,007.50$201,368.06$211,430.67$963,306.23
PMS 378DescriptionYear 1Year 2Year 3Year 4Year 5Grand
CLINTotals
0002Materials$120,000.00$620,000.00$870,000.00$420,000.00$695,000.00$2,725,000.00
0003ODC$5,000.00$5,000.00$5,000.00$5,000.00$5,000.00$25,000.00
NSWC PhillyDescriptionYear 1Year 2Year 3Year 4Year 5Grand
CLINTotals
0002Materials$234,772.45$238,098.03$241,757.25$246,176.66$251,079.55$ 1,211,883.93
0003ODC$312,573.15$318,290.19$323,739.51$330,246.36$337,264.58$ 1,622,113.78

Total Proposed Elevator Support Unit (ESU) N00024-24-R-4432: Cost Proposal Submission

CLINDescriptionDirect CostIndirect Cost
(Note 1)Indirect Cost
(Note 1)Indirect Cost
(Note 1)Indirect Cost
(Note 1)Indirect Cost
(Note 1)Indirect Cost
(Note 1)Fixed Fee
(Note 1)Total
0001Labor$ 118,665$ 8,049$ 126,713
CLIN 0001 Totals$ 118,665$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 8,049$ 126,713
0002Material$ 122,636,743$ - 0$ 122,636,743
CLIN 0002 Totals$ 122,636,743$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 122,636,743
0003ODC$ 12,638,019$ - 0$ 12,638,019
CLIN 0003 Totals$ 12,638,019$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 12,638,019
Grand Total$ 135,393,427$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 8,049$ 135,401,476

Note 1 Bidders will need to link the associated indirect cost factors to each CLIN for associated materials and travel expenses. Should vendors need additional indirect columns, they will need to be added by the vendor. The vendor should update the associated title with the respective indirect rate to indicate the indirect rate type.

Direct Labor and Fee categories have already been linked for the Offeror to each associated tab. (Please note values present in the overview tab are directly tied to the sample entry provided by the Government for instructional purposes only). Once the vendor removes the sample data from each CLIN tab, the associated cost for the sample will automatically be removed from the overview tab. Direct material and ODC have been linked as well for CLINs 0002 and 0003.

CLIN Detail (Template)

Name of Project: ELAVATOR SUPPORT UNIT (ESU)
SOLICITATION NO. N00024-24-R-4432
ATTACHMENT L-3
Document Template dtd 24 SEPT 24
Cost Proposal for CLIN XXXX (include Purpose/Description of CLIN)
Prime / Offeror:
Labor Category (Note 2)Name (Last, First)Year AYear BYear CYear DYear ETotal (Note 3)
MM/YR to MM/YRMM/YR to MM/YRMM/YR to MM/YRMM/YR to MM/YRMM/YR to MM/YR
HoursRateExtended $HoursRateExtended $HoursRateExtended $HoursRateExtended $HoursRateExtended $HoursExtended $
Sample: ENG, Level IISmith, John20$56.00$1,120.00100$57.40$5,740.00100$58.84$5,884.0080$60.31$4,824.80$0.00300$17,568.80
$0.00$0.00$0.00$0.00$0.000$0.00
$0.00$0.00$0.00$0.00$0.000$0.00
$0.00$0.00$0.00$0.00$0.000$0.00
$0.00$0.00$0.00$0.00$0.000$0.00
$0.00$0.00$0.00$0.00$0.000$0.00
$0.00$0.00$0.00$0.00$0.000$0.00
$0.00$0.00$0.00$0.00$0.000$0.00
Total Direct Labor20$1,120.00100$5,740.00100$5,884.0080$4,824.800$0.00300$17,568.80
HoursRateExtended $HoursRateExtended $HoursRateExtended $HoursRateExtended $HoursRateExtended $HoursExtended $
Sample: Acme Anvils100$500.00$50,000.000ERROR:#DIV/0!$0.000ERROR:#DIV/0!$0.000ERROR:#DIV/0!$0.000ERROR:#DIV/0!$0.00$50,000.00
$0.00$0.00$0.00$0.00$0.00$0.00
$0.00$0.00$0.00$0.00$0.00$0.00
Total Subcontract Costs$50,000.00$0.00$0.00$0.00$0.00$50,000.00
HoursRateExtended $HoursRateExtended $HoursRateExtended $HoursRateExtended $HoursRateExtended $HoursExtended $
Sample: Trusted Ex-Employee52$195.31$10,214.72209195.9784659636$40,881.110ERROR:#DIV/0!$0.000ERROR:#DIV/0!$0.000ERROR:#DIV/0!$0.00261$51,095.83
$0.00$0.00$0.00$0.00$0.000$0.00
$0.00$0.00$0.00$0.00$0.000$0.00
Total Consultants Costs52$10,214.72209$40,881.11$0.00$0.00$0.00261$51,095.83
BaseRateExtended $HoursRateExtended $HoursRateExtended $HoursRateExtended $HoursRateExtended $HoursExtended $
Sample: Materials and Supplies$1,647.50$0.00$0.00$0.00$0.00$1,647.50
Sample: Equipment$560.00$0.00$0.00$0.00$0.00$560.00
Sample: Travel$0.00$8,060.00$0.00$0.00$0.00$8,060.00
Sample: Miscellaneous$0.00$0.00$5,000.00$0.00$0.00$5,000.00
$0.00$0.00$0.00$0.00$0.00$0.00
$0.00$0.00$0.00$0.00$0.00$0.00
Total ODCs$2,207.50$8,060.00$5,000.00$0.00$0.00$15,267.50

Total Direct Costs $63,542.22 $54,681.11 $10,884.00 $4,824.80 $0.00 561 $133,932.13

BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $HoursExtended $
Sample: Labor and Material Overhead$2,767.5090.20%$2,496.29$5,740.0090.20%$5,177.48$5,884.0090.20%$5,307.37$4,824.8090.20%$4,351.97$0.00$17,333.11
Sample: Material G&A$1,647.5016.30%$268.54$0.0016.30%$0.00$0.0016.30%$0.00$0.0016.30%$0.00$0.00$268.54
Sample: Cost of Money (CoM)$66,307.050.05400%$35.81$59,858.590.05400%$32.32$16,191.370.05400%$8.74$9,176.770.05400%$4.96$0.00$81.83
$0.00$0.00$0.00$0.00$0.00$0.00
$0.00$0.00$0.00$0.00$0.00$0.00
Total Indirect Costs$2,800.64$5,209.80$5,316.11$4,356.93$0.00$17,683.48

Total Estimated Costs $66,342.86 $59,890.91 $16,200.11 $9,181.73 $0.00 $151,615.61

Fee / Profit on Prime Labor (Note 6)$65,747.055.00%$3,287.35$59,858.595.00%$2,992.93$16,191.375.00%$809.57$9,176.775.00%$458.84$0.005.00%$0.00$7,548.69
Fee / Profit on Subcontractor Labor (Note 6)$50,000.001.00%$500.00$0.001.00%$0.00$0.001.00%$0.00$0.001.00%$0.00$0.00$0.00$500.00

Total Price / Costs Plus Fixed Fee $70,130.21 $62,883.84 $17,009.68 $9,640.57 $0.00 $159,664.30

Instructions: • Add a separate tab for each separately priced CLIN in the proposal and indicate the CLIN number / Description as the name of the tab. If more than one CLIN tab is used, an additional tab shall be inserted as the first tab that summarizes subsequent CLIN specific tabs. The summay tab shall be linked to the CLIN specific tabs for the formulas for any rate or dollar value. The CLIN specific tabs shall be linked directly to the detailed tabs for labor and indirect rates, subcontractors, consultants, materials-supplies, equipment, travel, and misc.ODCs. Remember that the total of all Base and Option worksheets should equal the total of the summary worksheet.

• A sample is included in all tabs to demonstrate how to properly complete this worksheet (noted in blue font). Delete all sample entries when completing the worksheets to avoid erroneous cost enteries in you final submission.

Note 1: Indicate whether the Offeror's Contractor's accounting system is based on a calendar year or fiscal year. Indicate the months during the period of performance that these rates apply.

Note 2: Any proposed personnel in the technical proposal should be identified with their labor category. List Principal Investigator and Key Personnel (as appropriate) working on the project even if they receive no salary support.

Note 3: The values under Total Direct Labor "hours/base" column indicate the total for the effort for the project for each cost category.

Note 4: The Offeror/Contractor shall link to associated tab for the details. Indicate when submission is from a prime, subcontractor or consultant.

Note 5: The Offeror/Contractor shall include all indirect costs applied and identified in the Labor & Indirect Rates tab and shall specify and enumerate the basis in which those rates apply. This may include, but is not limited to Fringe Benefits, Labor Overhead, Material Handling, General and Administrative, and Facilities Cost of Money.

Note 6: Profit or fee is not allowed on direct costs for equipment, Government entities, facilities capital cost of money or cost share contracts. In addition, a DD Fom 1547 (DFARS 215.404-70) will be utilized in calculating the Government objective for fee.

&"Arial,Bold"&12&A

Labor & Indirect Rates LABOR Rate Information

(Note 2)Year AYear BYear CYear DYear EBasis of Labor Rate
(Note 3)MM/YR to MM/YRMM/YR to MM/YRMM/YR to MM/YRMM/YR to MM/YR
Labor Category (Note 1)Employee NameRateRateRateRate
Sample: ENG, Level IISmith, John$56.00$57.40$58.84$60.31Individual Pay Rate with 2.5% annual escalation
Indirect Rate Information
Year AYear BYear CYear DBasis of Indirect Rate (Note 5)Applied Against (Note 6)
Rate Category (Note 4)RateRateRateRate
Sample: Labor and Material Overhead90.20%90.20%90.20%90.20%FPRA Approved by DCMA/DCAA on 2/13/20Direct Labor and Material, not Subcontracts or ODC
Sample: Material G&A16.30%16.30%16.30%16.30%FPRA Approved by DCMA/DCAA on 2/13/20Direct Material, excludes material overhead
Sample: Cost of Money (CoM)0.05400%0.05400%0.05400%0.05400%FPRA Approved by DCMA/DCAA on 2/13/20Total cost (not fee)

Instructions: • If the rates have been approved/negotiated by a Government agency, provide a copy of the memorandum/agreement.

• If the rates have not been approved/negotiated, provide sufficient detail to enable a determination of allowability, allocability and reasonableness of the allocation bases and how the rates are calculated.

• If composite rates are used, provide the calculations used in deriving the composite rates.

• Example Basis of Estimates for Direct Labor include Individual Payrate, Average for Job Category, etc. Examle Basis of Indirect Rate include FPRA, FPRP, Estimate, etc.

Note 1: Add additional labor categories if needed.

Note 2: Add additional years if needed (unless specifically authorized, this shall not exceed 5 years).

Note 3: Identify the month and year tied to when rates change according with the Contractor's accounting system, not tied to the year after contract award. It is understood that a contractor's fiscal year may not align with the contract year of performance or the Government Fiscal Year.

Note 4: Categories of indirect rates may include, but not be limited to, labor and material overheads, fringe benefits, approved materials escalations, general and administrative (G&A) costs applied to labor/material/total/etc., scrap, warranty (if requested), material handling, facility capital cost of money applied to various elements, etc. Include all distinctions between on and off site rates.

Note 5:Add additional indirect rates as needed.
If the offeror does not have a Forward Pricing Rate Agreement (FPRA), Forward Pricing Rate Recommendation (FPRR), or provisional billing rates; in order to assist the Government in evaluating the reasonableness of your proposed indirect rates, please provide the following information:
1. Proforma data used to develop your proposed indirect rates. This typically consists of pool costs and base costs that demonstrate how the indirect rates were derived.
2. Information regarding your projections for out years, including your assumptions and method for developing these estimates.

Note 6: Indicate what the base is that the rate on which the rate is applied, or if it applied to multiple cost elements each should be identified.

Subcontractors

SUBCONTRACTOR DATA
Name
(Note 1)SubcontractorCAGE
CodeYear AppliedTotal HoursTotal CostCompetitive/ Sole SourceCost/Price analysis included (Y/N)Type of Subcontract (i.e., Fixed Price, Time and Materials, etc.)Competitive Quotes or Sole Source Documentation Included (Y/N)Total amount exceeds $2M (Y/N)
CLIN 0001
1Sample: Acme Anvils1YES1Year A100$50,000.00CompetitiveNoFixed PriceYesNo

Instructions: Subcontracts/Interorganizational Transfers – A fully disclosed cost proposal as detailed as the Offeror’s cost proposal including support documentation will be required to be submitted by all proposed subcontractors and for all interorganizational transfers over $150,000. For subcontracts and interorganizational transfers under $150,000, only a cost proposal with cost categories broken out must be provided. If options are proposed, the option periods should be separately priced. The subcontract or interorganizational transfer proposal, along with supporting documentation, must be provided either in a sealed envelope with the prime’s proposal or via email directly to the Program Officer or Contract Specialist upon request. The email should identify the prime Offeror, proposal title, and that the attached proposal is a subcontract. The subcontractor and interorganizational transfer proposals with supporting documentation must be received and reviewed before the Government can complete its cost analysis of the proposal and enter negotiations.

The prime contractor should perform and provide a cost/price analysis of each subcontractor’s cost proposal. Offerors are required to obtain competition to the maximum extent practicable when selecting subcontractors; if the offeror has obtained competitive quotes, copies should be provided. If the Offeror has selected other than the low bid for inclusion in their proposal or intends to award the subcontract on a sole-source basis, the offeror should provide rationale for their decision. For sole-sourced subcontracts, the prime contractor must provide a short sole-source justification.

Certified cost or pricing data may be required for subcontractor proposals over $2,000,000.

*Note: Federal Acquisition Regulation provision 52.215-22 (Limitations on Pass-Through Charges--Identification of Subcontract Effort) may be incorporated into this solicitation by reference. The offeror is to exclude excessive pass-through charges from subcontractors. The offeror must identify in its proposal the percentage of effort it intends to perform and the percentage to be performed by each of its proposed subcontractors. If more than 70 percent of the total effort will be performed through subcontractors, the offeror must include the additional information required by the above-cited clause.

&"Arial,Bold"&12&A

Consultants

CONSULTANTS

Name
(Note 1)Description of effort to be performed by the Consultant or attach Consultant Statement of Work (Note 2)Year AppliedNumber of Labor HoursLabor Hourly RateLabor CostTravel costsOther CostsTotal CostBasis of EstimateIncluded copy of Consulting Agreement or other documentation supporting the proposed rate (Y/N)Supporting Documentation Reference Number
CLIN 0001
1Sample: Trusted Ex-Employee. Selection criteria: only source of knowledge on how things get done here.Year A52.3$190.53$9,964.72$200.00$50.00$10,214.72QuoteYesMr. Taylor Quote #3
2Sample: Trusted Ex-Employee. Selection criteria: only source of knowledge on how things get done here.Year B208.6$194.78$40,631.11$200.00$50.00$40,881.11QuoteYesMr. Taylor Quote #3
$0.00$0.00
$0.00$0.00
SubTotal:$51,095.83
Option X
Sample: Not Applicable$0.00$0.00
$0.00$0.00
$0.00$0.00
$0.00$0.00
SubTotal:$0.00
TOTAL$51,095.83
Instructions:• Indicate “Not Applicable” in column B if there is no information to include for the Base and Options.

• Fill out all columns on the Consultants Tab for each item.

Note 1:Include a separate section in the above table for the Base and each Option.
Note 2:Describe how and why the consultant was selected.

ODC Materials-Supplies MATERIALS - SUPPLIES (Note 1)

Item
(Note 2)Description of MaterialQtyUnit of IssueUnit PriceTotal PriceYear AppliedCompetitive /Sole SourceCommercial Off The Shelf (COTS) item (Y/N)Vendor/Source (If known)Basis of Estimate (Note 3)Supporting documentation has been provided (Y/N) (Note 3)Supporting Documentation Reference Number
CLIN 0001
1Sample: Wing nut50Boxes$32.95$1,647.50Year ACompetitionYesHome DepotInternetYesAttachment 3 web page
20$0.00$0.00
30$0.00$0.00
40$0.00$0.00
50$0.00$0.00
60$0.00$0.00
70$0.00$0.00
80$0.00$0.00
90$0.00$0.00
100$0.00$0.00
SubTotal:$1,648
Option X
1Sample: Not Applicable0$0.00$0.00
20$0.00$0.00
30$0.00$0.00
40$0.00$0.00
50$0.00$0.00
SubTotal:$0

TOTAL $1,647.50

Instructions: • Indicate “Not Applicable” in column B if there is no information to include for the Base and Options.

• Fill out all columns on the Materials/Supplies Tab for each item.

• Add additional lines if needed.

• Include backup for each entry. Backup may consist of a vendor quote, information from a website, or a detailed explanation of labor and material costs for custom made items.

• Clearly label Materials/Supplies backup with a Supporting Documentation Reference Number and place the Supporting Documentation Reference Number in the upper right hand side of the supporting document. If there are several lines supported on a single page, make sure each desired item has a separate reference number placed to the left of the item on the backup page.

• Ensure that descriptions and vendors listed on the Materials/Supplies worksheet match information provided in the backup.

• Number Supporting Documentation Reference Number so they match the Item number in column M.

Note 1: Material is property that may be incorporated into or attached to a deliverable end item or that may be consumed or expended in performing a contract. It includes assemblies, components, parts, raw and processed materials, and small tools and supplies that may be consumed in normal use in performing a contract. Material should be proposed separately from Equipment (see Equipment tab for definitions).

Note 2: Include a separate section in the above table for each CLIN, including any Options. Add additional lines labeled with the CLIN number and Options if needed.

Note 3: In an attachment, provide all supporting documentation to support your price basis, e.g. copy of quote, page from catalog, or method used for deriving engineering estimates.

ODC Equipment EQUIPMENT (Note 1)

Item
(Note 2)Description of Equipment (Note 1)Justification for why the equipment is neededWill the equipment be included as part of a deliverable item under the award? (Y/N)Type of Equipment (special test equipment, special tooling, general purpose equipment, or plant equipment)
(Note 3)QtyUnit of IssueUnit PriceTotal PriceYear AppliedVendor/SourceBasis of Estimate (Note 4)Supporting documentation has been provided (Y/N)
(Note 4)Supporting Documentation Reference Number
CLIN 0001
1Sample: Drill PressTo drill holesNoSpecial Tooling1Each$560.00$560.00Year ASearsCatalogYesCatalog 123 page 6
$0.00
SubTotal:$560.00
Option X
Sample: Not applicable$0.00
SubTotal:$0.00
TOTAL$560.00
Instructions:• Indicate “Not Applicable” in column A if there is no information to include for the Base and Options.

• Fill out all columns on the Equipment Tab for each item.

• Add additional lines if needed.

• Provide justification for equipment. Be sure to indicate the benefit(s) to the Government. Expand on any statements along the lines of “It is needed to support the project deliverables”. Link the justification to the type of equipment purchase, i.e. special test equipment, special tooling, or plant equipment.

• Include backup for each entry. Backup may consist of a vendor quote, information from a website, or a detailed explanation of labor and material costs for custom made items.

• Label equipment backup clearly with a Supporting Documentation Reference Number and place the Supporting Documentation Reference Number in the upper right hand side of the supporting document. If there are several lines supported on a single page, make sure each desired item has a separate reference number placed to the left of the item on the backup page.

• Ensure that descriptions and vendors listed on the Equipment worksheet match information provided in the backup.

• Number Supporting Documentation Reference Number so they match the Item number in column M.

Note 1: Contractors are normally required to furnish all equipment and/or facilities necessary to perform Government contracts (see FAR 45.102(a)). The Government may allow equipment and/or facilities only under special circumstances. If equipment and/or facilities are proposed, the specific description should identify the component, nomenclature, and configuration of the equipment/hardware that it proposes to purchase for this effort. The purchase on a direct reimbursement basis of equipment that is not included in a deliverable item will be evaluated for allowability on a case-by-case basis.

Note 2: Include a separate section in the above table for each CLIN, including any Options. Add additional lines labeled with the CLIN number and Options if needed.

Note 3: Definitions:

Special Test Equipment is defined as either single or multipurpose integrated test units engineered, designed, fabricated, or modified to accomplish special purpose testing in performing a contract. It consists of items or assemblies of equipment including standard or general purpose items or components that are interconnected and interdependent so as to become a new functional entity for special testing purposes.

Special tooling is defined as jigs, dies, fixtures, molds, patterns, taps, gauges, and all components of these items, including foundations and similar improvements necessary for installing special test equipment, and which are of such a specialized nature that without substantial modification or alteration their use is limited to the development or production of particular supplies or parts thereof or to the performance of particular services.

Plant equipment means personal property of a capital nature (including equipment, machine tools, test equipment, furniture, vehicles, and accessory and auxiliary items) for use in manufacturing supplies, in performing services, or for any administrative or general plant purpose. It does not include special tooling or special test equipment.

Note 4: In an attachment, provide all supporting documentation to support your price basis, e.g. copy of quote, page from catalog, or method used for deriving engineering estimates.

ODC Travel

TRAVEL

CLINTripNumberNumberNumberNumberAir/RailPer DiemPer DiemCarParkingMileageTaxiOther
City, StateWhen: MM/YR to MM/YRPurposeof TripsTravelersof Daysof NightsFareMealsLODGINGRentalMisc.TOTALRationale
From:Sample City A0001AALearn something new2432Fare Base:$350$45$210$50$20$0$0$50Commercially available airfare, Gov't per diem, parking at hotel, other is hotel tax
To:Sample City B04/Year B to 05/Year BTrip Cost:$2,800$1,080$3,360$300$120$0$0$400$8,060
From:Fare Base:
To:Trip Cost:$0$0$0$0$0$0$0$0$0
From:Fare Base:
To:Trip Cost:$0$0$0$0$0$0$0$0$0
From:Fare Base:
To:Trip Cost:$0$0$0$0$0$0$0$0$0
From:Fare Base:
To:Trip Cost:$0$0$0$0$0$0$0$0$0
From:Fare Base:
To:Trip Cost:$0$0$0$0$0$0$0$0$0
From:Fare Base:
To:Trip Cost:$0$0$0$0$0$0$0$0$0
From:Fare Base:
To:Trip Cost:$0$0$0$0$0$0$0$0$0
TOTAL$0

Instructions: • When completing the “From” and “To” information, enter the city and state where travel will originate and end. For example, from Seattle WA to Washington DC. Do not list airport codes.

• Ordinarily, you cannot stay overnight the same number of days that you travel. There will usually be one more day than night.

• Do not combine any categories.

• For lodging and M&IE, use federal Per Diem Rates found at http://www.gsa.gov.

• Submit backup for airfare and rental cars. Price airfare at economy rates; indicate if the airfare is refundable.

Note 1: If there are miscellaneous expenses associated with the trip, provide description and rationale.

Misc ODC Details MISCELLANEOUS OTHER DIRECT COSTS (Note 1)

Description
(Note 2)QtyUnit of IssueUnit PriceTotal PriceYear AppliedBasis of Estimate (Note 3)Supporting documentation has been provided (Y/N) (Note 3)Supporting Documentation Reference Number
CLIN 0001
Sample: FOB Destination Shipping1Each$5,000.00$5,000.00Year CQuoteYesQ#23456
$0.00
SubTotal:$5,000.00
Option X
Sample: Not Applicable$0.00
$0.00
$0.00
SubTotal:$0.00
TOTAL$5,000.00

Instructions: • Indicate “Not Applicable” in column A if there is no information to include.

• If you have any ODC entries, be sure to fill out all columns.

• Label ODC backup clearly with a Supporting Documentation Reference Number and place the Supporting Documentation Reference Number in the upper right hand side of the supporting document. If there are several lines supported on a single page, make sure each desired item has a separate reference number placed to the left of the item on the backup page.

• Ensure that descriptions and vendors listed on the ODC Details worksheet match information provided in the backup.

Note 1: Examples include rental fees, shipping costs, license fees

Note 2: Include a separate section in the above table for each CLIN, including any Options. Add additional lines labeled with the CLIN number and Options if needed.

Note 3: In an attachment, provide all supporting documentation to support your price basis, e.g. copy of quote, page from catalog, or method used for deriving engineering estimates.

Escalation

Escalation
20253.26%
20263.09%
20273.17%
20283.17%
20293.21%
20303.24%
20313.24%

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