L-3_Cost Proposal Format SD PSM_12.2.22.xlsx

XLSX spreadsheet 154 KB Posted

Attached to
San Diego Carriers CVN IDIQ Maintenance/Repair
Solicitation number
N00024-23-R-4107
Issued by

About this file

This document package includes a combined synopsis/solicitation for maintenance, repair and modernization efforts on CVN 68 and CVN 78 Class Aircraft Carriers home-ported in or visiting the San Diego, CA area. The Naval Sea Systems Command is seeking proposals to support emergent work, continuous maintenance availabilities, pre-refueling complex overhaul availabilities, and Chief of Naval Operations scheduled availabilities from fiscal years 2023 through 2028. Vendors must submit a completed DD-2345 to receive any controlled unclassified information. Offerors are required to submit labor hour estimates by fiscal year for each contract line item, as well as direct and indirect labor rates by category and year. Subcontractor details and cost proposals must also be provided for evaluation.

View the file

Other files

File Type Posted
N00024-23-R-4107 Amendment 00005 conformed with redlines.pdf PDF
N00024-23-R-4107 Amendment 00005.pdf PDF
SD PSM QA Round 5.pdf PDF
SD PSM QA Round 4.pdf PDF
SPS Amendment 0004.pdf PDF
N00024-23-R-4107_Amendment 0004_Conformed with Redlines.docx.pdf PDF
SD PSM QA Round 3.docx.pdf PDF
SPS Amendment 0003.pdf PDF
L-3_Cost Proposal Format SD PSM_12.16.22.xlsx XLSX spreadsheet
L-2_RIS_Past Performance Questionnaire (PPQ) SD PSM_12.16.22.docx DOCX document
N00024-23-R-4107_Amendment 0003_Conformed with Redlines.pdf PDF
SD PSM QA Round 2.pdf PDF
L-3_Cost Proposal Format SD PSM_12.12.22.xlsx XLSX spreadsheet
SPS Amendment 0002.pdf PDF
N00024-23-R-4107_Amendment 0002_Conformed with redlines.pdf PDF
SPS Amendment 0001.pdf PDF
L-2_RIS_Past Performance Questionnaire (PPQ) SD PSM_12.2.22.docx DOCX document
N00024-23-R-4107_Amendment 0001_Conformed with redlines.pdf PDF
SD PSM QA.pdf PDF
J-2_DD 254 N00024-22-R-4107_SIGNED.pdf PDF
J-7_Continuous Maintenance Planning 897-11-001-002 FY-22 06.16.21.pdf PDF
L-1_Bidders Question Submittal Form_ SD PSM.xlsx XLSX spreadsheet
CUI_J-1 Notional Work Package PIA_ 8.11.22.pdf PDF
Exhibit A - Contract Data Requirements List(s) CDRLs DD Form 1423 10.25.22.pdf PDF
L-2_RIS_Past Performance Questionnaire (PPQ) SD PSM.docx DOCX document
CUI_J-5 CVN Availability Schedule 2022-07-16.pdf PDF
N00024-23-R-4107_SD PSM RFP_11.23.22.pdf PDF
L-3_Cost Proposal Format SD PSM_10.24.22.xlsx XLSX spreadsheet
DD-2345_Template.pdf PDF
J-6_Determination of AF and SBSIF_ 11.1.22.pdf PDF
CUI_J-3_Integrated Logistic Support Contract Specification _9.27.22.pdf PDF
Show all 31

On GovTribe

Work with this file

  • Download the original file
  • Contacts named in this file
  • Similar government files
  • Ask GovTribe AI about this file

Text version

Labor Hour_Phasing

Labor Hours - Workload Phasing by Fiscal YearLabor Hours - Workload Phasing by Contractual Year
CLINTask Description5/3/23 - 9/30/2310/1/23 - 9/30/2410/1/24 - 9/30/2510/1/25 - 9/30/2610/1/26 - 9/30/2710/1/27 - 5/2/28Grand
TotalsCLINTask Description5/3/23 - 5/2/245/3/24 - 5/2/255/3/25 - 5/2/265/3/26 - 5/2/275/3/27 - 5/2/28TOTALs
FY23FY24FY25FY26FY27FY28YR1YR2YR3YR4YR5
0001IAPA26,01727,65029,45531,43033,51035,729183,7910001IAPA42,14528,70730,60532,64549,689183,791
0002Repairs & Alts208,133221,204235,642251,437268,083285,8301,470,3290002Repairs & Alts337,171229,625244,855261,148397,5301,470,329
0003Emergent Repair10,40710,0559,7379,4459,1558,87457,6730003Emergent Repair16,2739,8719,5659,27612,68857,673
0004CDRLs- 00004CDRLs- 0- 0- 0- 0- 0
0005PIA Planning13,84851,72422,72923,86133,532- 0145,6940005PIA Planning44,02234,80923,39129,50213,970145,694
CVN 7113,84829,360237- 0- 0- 043,445CVN 7130,97712,37197- 0- 043,445
CVN 70- 022,36422,492- 0- 0- 044,856CVN 7013,04822,4389,370- 0- 044,856
CVN 71- 0- 0- 022,56319,909- 042,472CVN 71- 0- 013,16321,0148,29542,472
CVN 74- 0- 0- 01,29813,623- 014,921CVN 74- 0- 07588,4885,67514,921
0006PIA Execution- 0- 01,308,832370,968526,648707,5122,913,9600006PIA Execution- 0763,487761,743461,783926,9472,913,960
CVN 71- 0- 0818,880- 0- 0- 0818,880CVN 71- 0477,680341,200- 0- 0818,880
CVN 70- 0- 0489,952370,968- 0- 0860,920CVN 70- 0285,807420,543154,570- 0860,920
CVN 71- 0- 0- 0- 0526,648263,328789,976CVN 71- 0- 0- 0307,213482,763789,976
CVN 74- 0- 0- 0- 0- 0444,184444,184CVN 74- 0- 0- 0- 0444,184444,184
0007CIA Planning- 07,248- 04,1048,872- 020,2240007DPIA Planning4,2283,0202,3946,8873,69520,224
CVN 70- 03,624- 0- 0- 0- 03,624CVN 702,1141,510- 0- 0- 03,624
CVN 72- 03,624- 0- 0- 0- 03,624CVN 722,1141,510- 0- 0- 03,624
CVN 71- 0- 0- 03,624- 0- 03,624CVN 71- 0- 02,1141,510- 03,624
CVN 74- 0- 0- 0242,080- 02,104CVN 74- 0- 0141,2258652,104
CVN 76- 0- 0- 04563,168- 03,624CVN 76- 0- 02662,0381,3203,624
CVN 70- 0- 0- 0- 03,624- 03,624CVN 70- 0- 0- 02,1141,5103,624
0008CIA Execution- 0199,968- 040,616259,33699,984599,9040008DPIA Execution116,64883,32023,695168,202208,039599,904
CVN 7099,98499,984CVN 7058,32441,660- 0- 0- 099,984
CVN 7299,98499,984CVN 7258,32441,660- 0- 0- 099,984
CVN 7140,61659,36899,984CVN 71- 0- 023,69551,55424,73599,984
CVN 7499,98499,984CVN 74- 0- 0- 0- 099,98499,984
CVN 7699,98499,984CVN 76- 0- 0- 058,32441,66099,984
CVN 7099,98499,984CVN 70- 0- 0- 058,32441,66099,984
Totals258,405517,8491,606,395731,8611,139,1361,137,9295,391,575Totals560,4871,152,8391,096,248969,4431,612,5585,391,575

The hours above are provided to be used as a basis of estimate to develop the total cost for each respective CLIN Labor tab.

Please note that the hour estimates above are diviided by Government Fiscal Year The hours above are provided to be used as a basis of estimate to develop the total cost for each respective CLIN Labor tab.

Please note that the hour estimates above are divided into the respective contract years (1-5)

Total Proposed San Diego Private Sector Maintenance N00024-23-R-4107: Cost Proposal Submission "Overview"

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$ 2,021,802$ 22,180$ 2,043,982
Material$ - 0$ - 0$ - 0
Travel$ - 0$ - 0$ - 0
CLIN 0001 Totals$ 2,021,802$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 22,180$ 2,043,982
0002Labor$ 2,021,802$ 22,180$ 2,043,982
Material$ - 0$ - 0$ - 0
Travel$ - 0$ - 0$ - 0
CLIN 0002 Totals$ 2,021,802$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 22,180$ 2,043,982
0003Labor$ 2,021,802$ 22,180$ 2,043,982
Material$ - 0$ - 0$ - 0
Travel$ - 0$ - 0$ - 0
CLIN 0003 Totals$ 2,021,802$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 22,180$ 2,043,982
0005Labor$ 2,021,802$ 22,180$ 2,043,982
Material$ - 0$ - 0$ - 0
Travel$ - 0$ - 0$ - 0
CLIN 0005 Totals$ 2,021,802$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 22,180$ 2,043,982
0006Labor$ 2,021,802$ 22,180$ 2,043,982
Material$ - 0$ - 0$ - 0
Travel$ - 0$ - 0$ - 0
CLIN 0006 Totals$ 2,021,802$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 22,180$ 2,043,982
0007Labor$ 2,021,802$ 22,180$ 2,043,982
Material$ - 0$ - 0$ - 0
Travel$ - 0$ - 0$ - 0
CLIN 0007 Totals$ 2,021,802$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 22,180$ 2,043,982
0008Labor$ 2,021,802$ 22,180$ 2,043,982
Material$ - 0$ - 0$ - 0
Travel$ - 0$ - 0$ - 0
CLIN 0008 Totals$ 2,021,802$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 22,180$ 2,043,982
Grand Total$ 14,152,611$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 155,261$ 14,307,872
Note 1Bidders will need to link the associated indirect cost factors to each CLIN tab for labor and the ODC tab 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.

ODCs San Diego Private Sector Maintenance N00024-23-R-4107: Cost Proposal Submission "ODCs for Completion"

CLINODC TYPEYearDirect CostTotal
Direct CostIndirect

Rate (Note 1) Indirect Cost (Note 1) Indirect Rate (Note 1) Indirect Cost (Note 1) Indirect Rate (Note 1) Indirect Cost

(Note 1)Total
Direct + IndirectFee %
(Note 2)Fee
(Note 2)Grand Total

(Direct+Indirect+Fee) (Note 3) Total NTE Price (not inclusive of Material fee) (Note 3)

PrimeTotal Subcontractors
0001MATERIAL1$ - 0$ - 0$ - 0
2$ - 0$ - 0$ - 0
3$ - 0$ - 0$ - 0
4$ - 0$ - 0$ - 0
5$ - 0$ - 0$ - 0
6$ - 0$ - 0$ - 0
7$ - 0$ - 0$ - 0
TOTAL MATERIAL$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 1,928,903*not inclusive of fee
TRAVEL1$ - 0$ - 00%$ - 0$ - 0
2$ - 0$ - 00%$ - 0$ - 0
3$ - 0$ - 00%$ - 0$ - 0
4$ - 0$ - 00%$ - 0$ - 0
5$ - 0$ - 00%$ - 0$ - 0
6$ - 0$ - 00%$ - 0$ - 0
7$ - 0$ - 00%$ - 0$ - 0
TOTAL TRAVEL$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 1,928,903
0002MATERIAL1$ - 0$ - 0$ - 0
2$ - 0$ - 0$ - 0
3$ - 0$ - 0$ - 0
4$ - 0$ - 0$ - 0
5$ - 0$ - 0$ - 0
6$ - 0$ - 0$ - 0
7$ - 0$ - 0$ - 0
TOTAL MATERIAL$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 15,431,220*not inclusive of fee
TRAVEL1$ - 0$ - 00%$ - 0$ - 0
2$ - 0$ - 00%$ - 0$ - 0
3$ - 0$ - 00%$ - 0$ - 0
4$ - 0$ - 00%$ - 0$ - 0
5$ - 0$ - 00%$ - 0$ - 0
6$ - 0$ - 00%$ - 0$ - 0
7$ - 0$ - 00%$ - 0$ - 0
TOTAL TRAVEL$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 15,431,220
0003MATERIAL1$ - 0$ - 0$ - 0
2$ - 0$ - 0$ - 0
3$ - 0$ - 0$ - 0
4$ - 0$ - 0$ - 0
5$ - 0$ - 0$ - 0
6$ - 0$ - 0$ - 0
7$ - 0$ - 0$ - 0
TOTAL MATERIAL$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 600,000*not inclusive of fee
TRAVEL1$ - 0$ - 00%$ - 0$ - 0
2$ - 0$ - 00%$ - 0$ - 0
3$ - 0$ - 00%$ - 0$ - 0
4$ - 0$ - 00%$ - 0$ - 0
5$ - 0$ - 00%$ - 0$ - 0
6$ - 0$ - 00%$ - 0$ - 0
7$ - 0$ - 00%$ - 0$ - 0
TOTAL TRAVEL$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 600,000
0005MATERIAL1$ - 0$ - 0$ - 0
2$ - 0$ - 0$ - 0
3$ - 0$ - 0$ - 0
4$ - 0$ - 0$ - 0
5$ - 0$ - 0$ - 0
6$ - 0$ - 0$ - 0
7$ - 0$ - 0$ - 0
TOTAL MATERIAL$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 1,499,815*not inclusive of fee
TRAVEL1$ - 0$ - 00%$ - 0$ - 0
2$ - 0$ - 00%$ - 0$ - 0
3$ - 0$ - 00%$ - 0$ - 0
4$ - 0$ - 00%$ - 0$ - 0
5$ - 0$ - 00%$ - 0$ - 0
6$ - 0$ - 00%$ - 0$ - 0
7$ - 0$ - 00%$ - 0$ - 0
TOTAL TRAVEL$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 1,499,815
0006MATERIAL1$ - 0$ - 0$ - 0
2$ - 0$ - 0$ - 0
3$ - 0$ - 0$ - 0
4$ - 0$ - 0$ - 0
5$ - 0$ - 0$ - 0
6$ - 0$ - 0$ - 0
7$ - 0$ - 0$ - 0
TOTAL MATERIAL$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 31,094,325*not inclusive of fee
TRAVEL1$ - 0$ - 00%$ - 0$ - 0
2$ - 0$ - 00%$ - 0$ - 0
3$ - 0$ - 00%$ - 0$ - 0
4$ - 0$ - 00%$ - 0$ - 0
5$ - 0$ - 00%$ - 0$ - 0
6$ - 0$ - 00%$ - 0$ - 0
7$ - 0$ - 00%$ - 0$ - 0
TOTAL TRAVEL$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 31,094,325
0007MATERIAL1$ - 0$ - 0$ - 0
2$ - 0$ - 0$ - 0
3$ - 0$ - 0$ - 0
4$ - 0$ - 0$ - 0
5$ - 0$ - 0$ - 0
6$ - 0$ - 0$ - 0
7$ - 0$ - 0$ - 0
TOTAL MATERIAL$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 228,534*not inclusive of fee
TRAVEL1$ - 0$ - 00%$ - 0$ - 0
2$ - 0$ - 00%$ - 0$ - 0
3$ - 0$ - 00%$ - 0$ - 0
4$ - 0$ - 00%$ - 0$ - 0
5$ - 0$ - 00%$ - 0$ - 0
6$ - 0$ - 00%$ - 0$ - 0
7$ - 0$ - 00%$ - 0$ - 0
TOTAL TRAVEL$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 228,534
0008MATERIAL1$ - 0$ - 0$ - 0
2$ - 0$ - 0$ - 0
3$ - 0$ - 0$ - 0
4$ - 0$ - 0$ - 0
5$ - 0$ - 0$ - 0
6$ - 0$ - 0$ - 0
7$ - 0$ - 0$ - 0
TOTAL MATERIAL$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 6,378,184*not inclusive of fee
TRAVEL1$ - 0$ - 00%$ - 0$ - 0
2$ - 0$ - 00%$ - 0$ - 0
3$ - 0$ - 00%$ - 0$ - 0
4$ - 0$ - 00%$ - 0$ - 0
5$ - 0$ - 00%$ - 0$ - 0
6$ - 0$ - 00%$ - 0$ - 0
7$ - 0$ - 00%$ - 0$ - 0
TOTAL TRAVEL$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 6,378,184
Grand TotalsMATERIAL1$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
2$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
3$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
4$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
5$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
6$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
7$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
TOTAL MATERIAL$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 57,160,981Total Material NTE (not inclusive of fee)
TRAVEL1$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
2$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
3$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
4$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
5$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
6$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
7$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
TOTAL TRAVEL$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 57,160,981Total Travel NTE
Note 1:
Columns E - JOfferors shall update Cells E2 through J2 (titles) to indicate the type of indirect rate for the respective column.

Offerors shall update columns E, G and I to indicate the rate (%) associated with the indirect rate category by linking to the associated "indirect rate" tab.

Offerors shall update columns F, H and J to add a formula to show how each indirect cost was derived (based on).

Offerors shall link the associated total indirect cost factors to the "Total Proposed" tab for each respective CLIN. If required, the offeror shall add additional indirect rate columns.

Note 2:
Columns K - LFee should not be applied to Travel or Facilities Capital Cost of Money (FCCM); for Material, Offerors shall apply no more than 5% fee.
Note 3:
Column M - NOfferors have been provided with the Not to Exceed (NTE) values in Column Q. Offerors shall separate out the cost for each CLIN (Material & Travel) by direct cost/ indirect cost/ and fee; and ensure that proposed values do not exceed the NTE value in Column Q for Travel. For Material the NTE value only factors (direct & indirect cost elements) vendors shall add fee to the material lines to determine the final proposed cost.

CLIN 0001_LABOR

Name of Project:SAN DIEGO PRIVATE SECTOR MAINTENANCE (SD PSM)
SOLICITATION NO.N00024-23-R-4107
ATTACHMENT L-3L-3
Document Template10/11/22
CLIN Cost ProposalCLIN 0001 IAPA
Prime / Offeror:
Direct Labor (DL) (Note 1)
Labor CategoryName (Last, First)Year 1Year 2Year 3Year 4Year 5Total (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$58.08$1,162100$60.12$6,012100$62.08$6,20880$63.99$5,12050$66.02$3,301350$21,802
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
Total Direct Labor20$1,162100$6,012100$6,20880$5,12050$3,301350$21,802
Subcontracts/Interorganizational Transfer (Note 2)
BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $HoursExtended $
Sample: Acme AnvilsSubcontractor500$4,000.00$2,000,000ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0500$2,000,000
ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0- 0$0
ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0- 0$0
Total Subcontract Costs500$2,000,0000$00$00$00$0500$2,000,000
Indirect Costs (Note 3)
BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $Extended $
Sample: Labor and Material Overhead90.20%$090.20%$090.20%$090.20%$090.20%$0$0
Sample: Cost of Money (CoM)0.05400%$00.05400%$00.05400%$00.05400%$00.05%$0$0
$0$0$0$0$0$0
$0$0$0$0$0$0
Total Indirect Costs$0$0$0$0$0$0.00

Total Estimated Costs $2,001,162 $6,012 $6,208 $5,120 $3,301 $2,021,802

Fee / Profit on Prime Labor (Note 4)$1,16210.00%$116$6,01210.00%$601$6,20810.00%$621$5,12010.00%$512$3,30110.00%$330$2,180$22,180.15
Fee / Profit on Subcontractor Labor (Note 4)$2,000,0001.00%$20,000$01.00%$0$01.00%$0$01.00%$0$01.00%$0$20,000

Total Labor Cost $2,021,278 $6,613 $6,828 $5,631 $3,631 850 $2,043,982

Instructions: 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.

Offerors have been provided the Government prescribed escalation rates on the "escalation" tab.

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

Note 3: 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. The offeror shall link each total indirect cost element to the "Total Proposed" tab for the associated CLIN.

Note 4: Profit or fee is not allowed on Government entities or FCCM.

&"Arial,Bold"&12&A

CLIN 0002_LABOR

Name of Project:SAN DIEGO PRIVATE SECTOR MAINTENANCE (SD PSM)
SOLICITATION NO.N00024-23-R-4107
ATTACHMENT L-3L-3
Document Template10/11/22
CLIN Cost ProposalCLIN 0002 Repairs and Alterations
Prime / Offeror:
Direct Labor (DL) (Note 1)
Labor CategoryName (Last, First)Year 1Year 2Year 3Year 4Year 5Total (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$58.08$1,162100$60.12$6,012100$62.08$6,20880$63.99$5,12050$66.02$3,301350$21,802
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
Total Direct Labor20$1,162100$6,012100$6,20880$5,12050$3,301350$21,802
Subcontracts/Interorganizational Transfer (Note 2)
BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $HoursExtended $
Sample: Acme AnvilsSubcontractor500$4,000.00$2,000,000ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0500$2,000,000
ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0- 0$0
ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0- 0$0
Total Subcontract Costs500$2,000,0000$00$00$00$0500$2,000,000
Indirect Costs (Note 3)
BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $Extended $
Sample: Labor and Material Overhead90.20%$090.20%$090.20%$090.20%$090.20%$0$0
Sample: Cost of Money (CoM)0.05400%$00.05400%$00.05400%$00.05400%$00.05%$0$0
$0$0$0$0$0$0
$0$0$0$0$0$0
Total Indirect Costs$0$0$0$0$0$0.00

Total Estimated Costs $2,001,162 $6,012 $6,208 $5,120 $3,301 $2,021,802

Fee / Profit on Prime Labor (Note 4)$1,16210.00%$116$6,01210.00%$601$6,20810.00%$621$5,12010.00%$512$3,30110.00%$330$2,180$22,180.15
Fee / Profit on Subcontractor Labor (Note 4)$2,000,0001.00%$20,000$01.00%$0$01.00%$0$01.00%$0$01.00%$0$20,000

Total Labor Cost $2,021,278 $6,613 $6,828 $5,631 $3,631 850 $2,043,982

Instructions: 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.

Offerors have been provided the Government prescribed escalation rates on the "escalation" tab.

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

Note 3: 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. The offeror shall link each total indirect cost element to the "Total Proposed" tab for the associated CLIN.

Note 4: Profit or fee is not allowed on Government entities or FCCM.

CLIN 0002 - LABOR

CLIN 0003_LABOR

Name of Project:SAN DIEGO PRIVATE SECTOR MAINTENANCE (SD PSM)
SOLICITATION NO.N00024-23-R-4107
ATTACHMENT L-3L-3
Document Template10/11/22
CLIN Cost ProposalCLIN 0003 Emergent Repairs
Prime / Offeror:
Direct Labor (DL) (Note 1)
Labor CategoryName (Last, First)Year 1Year 2Year 3Year 4Year 5Total (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$58.08$1,162100$60.12$6,012100$62.08$6,20880$63.99$5,12050$66.02$3,301350$21,802
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
Total Direct Labor20$1,162100$6,012100$6,20880$5,12050$3,301350$21,802
Subcontracts/Interorganizational Transfer (Note 2)
BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $HoursExtended $
Sample: Acme AnvilsSubcontractor500$4,000.00$2,000,000ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0500$2,000,000
ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0- 0$0
ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0- 0$0
Total Subcontract Costs500$2,000,0000$00$00$00$0500$2,000,000
Indirect Costs (Note 3)
BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $Extended $
Sample: Labor and Material Overhead90.20%$090.20%$090.20%$090.20%$090.20%$0$0
Sample: Cost of Money (CoM)0.05400%$00.05400%$00.05400%$00.05400%$00.05%$0$0
$0$0$0$0$0$0
$0$0$0$0$0$0
Total Indirect Costs$0$0$0$0$0$0.00

Total Estimated Costs $2,001,162 $6,012 $6,208 $5,120 $3,301 $2,021,802

Fee / Profit on Prime Labor (Note 4)$1,16210.00%$116$6,01210.00%$601$6,20810.00%$621$5,12010.00%$512$3,30110.00%$330$2,180$22,180.15
Fee / Profit on Subcontractor Labor (Note 4)$2,000,0001.00%$20,000$01.00%$0$01.00%$0$01.00%$0$01.00%$0$20,000

Total Labor Cost $2,021,278 $6,613 $6,828 $5,631 $3,631 850 $2,043,982

Instructions: 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.

Offerors have been provided the Government prescribed escalation rates on the "escalation" tab.

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

Note 3: 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. The offeror shall link each total indirect cost element to the "Total Proposed" tab for the associated CLIN.

Note 4: Profit or fee is not allowed on Government entities or FCCM.

CLIN 0003_LABOR

CLIN 0005_LABOR

Name of Project:SAN DIEGO PRIVATE SECTOR MAINTENANCE (SD PSM)
SOLICITATION NO.N00024-23-R-4107
ATTACHMENT L-3L-3
Document Template10/11/22
CLIN Cost ProposalCLIN 0005 PIA Planning
Prime / Offeror:
Direct Labor (DL) (Note 1)
Labor CategoryName (Last, First)Year 1Year 2Year 3Year 4Year 5Total (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$58.08$1,162100$60.12$6,012100$62.08$6,20880$63.99$5,12050$66.02$3,301350$21,802
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
Total Direct Labor20$1,162100$6,012100$6,20880$5,12050$3,301350$21,802
Subcontracts/Interorganizational Transfer (Note 2)
BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $HoursExtended $
Sample: Acme AnvilsSubcontractor500$4,000.00$2,000,000ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0500$2,000,000
ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0- 0$0
ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0- 0$0
Total Subcontract Costs500$2,000,0000$00$00$00$0500$2,000,000
Indirect Costs (Note 3)
BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $Extended $
Sample: Labor and Material Overhead90.20%$090.20%$090.20%$090.20%$090.20%$0$0
Sample: Cost of Money (CoM)0.05400%$00.05400%$00.05400%$00.05400%$00.05%$0$0
$0$0$0$0$0$0
$0$0$0$0$0$0
Total Indirect Costs$0$0$0$0$0$0.00

Total Estimated Costs $2,001,162 $6,012 $6,208 $5,120 $3,301 $2,021,802

Fee / Profit on Prime Labor (Note 4)$1,16210.00%$116$6,01210.00%$601$6,20810.00%$621$5,12010.00%$512$3,30110.00%$330$2,180$22,180.15
Fee / Profit on Subcontractor Labor (Note 4)$2,000,0001.00%$20,000$01.00%$0$01.00%$0$01.00%$0$01.00%$0$20,000

Total Labor Cost $2,021,278 $6,613 $6,828 $5,631 $3,631 850 $2,043,982

Instructions: 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.

Offerors have been provided the Government prescribed escalation rates on the "escalation" tab.

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

Note 3: 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. The offeror shall link each total indirect cost element to the "Total Proposed" tab for the associated CLIN.

Note 4: Profit or fee is not allowed on Government entities or FCCM.

CLIN 0006_LABOR

CLIN 0006_LABOR

Name of Project:SAN DIEGO PRIVATE SECTOR MAINTENANCE (SD PSM)
SOLICITATION NO.N00024-23-R-4107
ATTACHMENT L-3L-3
Document Template10/11/22
CLIN Cost ProposalCLIN 0006 PIA Execution
Prime / Offeror:
Direct Labor (DL) (Note 1)
Labor CategoryName (Last, First)Year 1Year 2Year 3Year 4Year 5Total (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$58.08$1,162100$60.12$6,012100$62.08$6,20880$63.99$5,12050$66.02$3,301350$21,802
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
Total Direct Labor20$1,162100$6,012100$6,20880$5,12050$3,301350$21,802
Subcontracts/Interorganizational Transfer (Note 2)
BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $HoursExtended $
Sample: Acme AnvilsSubcontractor500$4,000.00$2,000,000ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0500$2,000,000
ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0- 0$0
ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0- 0$0
Total Subcontract Costs500$2,000,0000$00$00$00$0500$2,000,000
Indirect Costs (Note 3)
BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $Extended $
Sample: Labor and Material Overhead90.20%$090.20%$090.20%$090.20%$090.20%$0$0
Sample: Cost of Money (CoM)0.05400%$00.05400%$00.05400%$00.05400%$00.05%$0$0
$0$0$0$0$0$0
$0$0$0$0$0$0
Total Indirect Costs$0$0$0$0$0$0.00

Total Estimated Costs $2,001,162 $6,012 $6,208 $5,120 $3,301 $2,021,802

Fee / Profit on Prime Labor (Note 4)$1,16210.00%$116$6,01210.00%$601$6,20810.00%$621$5,12010.00%$512$3,30110.00%$330$2,180$22,180.15
Fee / Profit on Subcontractor Labor (Note 4)$2,000,0001.00%$20,000$01.00%$0$01.00%$0$01.00%$0$01.00%$0$20,000

Total Labor Cost $2,021,278 $6,613 $6,828 $5,631 $3,631 850 $2,043,982

Instructions: 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.

Offerors have been provided the Government prescribed escalation rates on the "escalation" tab.

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

Note 3: 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. The offeror shall link each total indirect cost element to the "Total Proposed" tab for the associated CLIN.

Note 4: Profit or fee is not allowed on Government entities or FCCM.

CLIN 0007_LABOR

CLIN 0007_LABOR

Name of Project:SAN DIEGO PRIVATE SECTOR MAINTENANCE (SD PSM)
SOLICITATION NO.N00024-23-R-4107
ATTACHMENT L-3L-3
Document Template10/11/22
CLIN Cost ProposalCLIN 0007 CIA Planning
Prime / Offeror:
Direct Labor (DL) (Note 1)
Labor CategoryName (Last, First)Year 1Year 2Year 3Year 4Year 5Total (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$58.08$1,162100$60.12$6,012100$62.08$6,20880$63.99$5,12050$66.02$3,301350$21,802
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
Total Direct Labor20$1,162100$6,012100$6,20880$5,12050$3,301350$21,802
Subcontracts/Interorganizational Transfer (Note 2)
BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $HoursExtended $
Sample: Acme AnvilsSubcontractor500$4,000.00$2,000,000ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0500$2,000,000
ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0- 0$0
ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0- 0$0
Total Subcontract Costs500$2,000,0000$00$00$00$0500$2,000,000
Indirect Costs (Note 3)
BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $Extended $
Sample: Labor and Material Overhead90.20%$090.20%$090.20%$090.20%$090.20%$0$0
Sample: Cost of Money (CoM)0.05400%$00.05400%$00.05400%$00.05400%$00.05%$0$0
$0$0$0$0$0$0
$0$0$0$0$0$0
Total Indirect Costs$0$0$0$0$0$0.00

Total Estimated Costs $2,001,162 $6,012 $6,208 $5,120 $3,301 $2,021,802

Fee / Profit on Prime Labor (Note 4)$1,16210.00%$116$6,01210.00%$601$6,20810.00%$621$5,12010.00%$512$3,30110.00%$330$2,180$22,180.15
Fee / Profit on Subcontractor Labor (Note 4)$2,000,0001.00%$20,000$01.00%$0$01.00%$0$01.00%$0$01.00%$0$20,000

Total Labor Cost $2,021,278 $6,613 $6,828 $5,631 $3,631 850 $2,043,982

Instructions: 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.

Offerors have been provided the Government prescribed escalation rates on the "escalation" tab.

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

Note 3: 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. The offeror shall link each total indirect cost element to the "Total Proposed" tab for the associated CLIN.

Note 4: Profit or fee is not allowed on Government entities or FCCM.

CLIN 0008_LABOR

CLIN 0008_LABOR

Name of Project:SAN DIEGO PRIVATE SECTOR MAINTENANCE (SD PSM)
SOLICITATION NO.N00024-23-R-4107
ATTACHMENT L-3L-3
Document Template10/11/22
CLIN Cost ProposalCLIN 0008 CIA Execution
Prime / Offeror:
Direct Labor (DL) (Note 1)
Labor CategoryName (Last, First)Year 1Year 2Year 3Year 4Year 5Total (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$58.08$1,162100$60.12$6,012100$62.08$6,20880$63.99$5,12050$66.02$3,301350$21,802
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
$0$0$0$0$00$0
Total Direct Labor20$1,162100$6,012100$6,20880$5,12050$3,301350$21,802
Subcontracts/Interorganizational Transfer (Note 2)
BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $HoursExtended $
Sample: Acme AnvilsSubcontractor500$4,000.00$2,000,000ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0500$2,000,000
ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0- 0$0
ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0ERROR:#DIV/0!$0- 0$0
Total Subcontract Costs500$2,000,0000$00$00$00$0500$2,000,000
Indirect Costs (Note 3)
BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $BaseRateExtended $Extended $
Sample: Labor and Material Overhead90.20%$090.20%$090.20%$090.20%$090.20%$0$0
Sample: Cost of Money (CoM)0.05400%$00.05400%$00.05400%$00.05400%$00.05%$0$0
$0$0$0$0$0$0
$0$0$0$0$0$0
Total Indirect Costs$0$0$0$0$0$0.00

Total Estimated Costs $2,001,162 $6,012 $6,208 $5,120 $3,301 $2,021,802

Fee / Profit on Prime Labor (Note 4)$1,16210.00%$116$6,01210.00%$601$6,20810.00%$621$5,12010.00%$512$3,30110.00%$330$2,180$22,180.15
Fee / Profit on Subcontractor Labor (Note 4)$2,000,0001.00%$20,000$01.00%$0$01.00%$0$01.00%$0$01.00%$0$20,000

Total Labor Cost $2,021,278 $6,613 $6,828 $5,631 $3,631 850 $2,043,982

Instructions: 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.

Offerors have been provided the Government prescribed escalation rates on the "escalation" tab.

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

Note 3: 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. The offeror shall link each total indirect cost element to the "Total Proposed" tab for the associated CLIN.

Note 4: Profit or fee is not allowed on Government entities or FCCM.

CLIN 0009_LABOR

Labor & Indirect Rates

LABOR Rate Information
Labor Category (Note 1)(Note 2)Basis of Rate
FPRA/FPRR/HistoricalYear 1Year 2Year 3Year 4Year 5Basis of Labor Rate
Employee Name2022RateRateRateRateRate
Sample: ENG, Level IISmith, John$ 56.00$58.08$60.12$62.08$63.99$66.02Individual Pay Rate with Govt annual escalation
Indirect Rate Information
Rate Category (Note 4)Year 1Year 2Year 3Year 4Year 5Basis of Indirect Rate (Note 5)Applied Against (Note 6)
RateRateRateRateRate
Sample: Labor and Material Overhead90.20%90.20%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%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%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

CLIN #SubcontractorCAGE
CodeTotal Direct Labor Cost
(not inclusive of fee)Total Material CostTotal Travel CostTotal FeeTotal Sub 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)l-3 Submitted?Cost Realism Analysis (Y/N)
0001Sample: Acme Anvils1YES1$2,000,000$0$0$2,000,000CompetitiveNoFixed PriceYesNoNo
0002Sample: Looney Tunes26565$1,500,000$0$0$1,500,000CompetitiveNoT&MNoNoNo
0001Sample: Bob's WidgetsXXXXX$500,000$0$0$500,000CompetitiveNoCostNoNoNo
0002Sample: Sally's ACSDIDF$2,500,000$0$0$2,500,000Sole SourceNoCostYesNoNo
0005Sample: Barbara's BakeryX45IO$125,000,000$15,000,000$10,000,000$150,000,000Sole SourceYesCostYesYesYes

Instructions: 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

Escalation

Escalation
20202.76%
20212.63%
20223.84%
20233.72%
20243.50%
20253.26%
20263.09%
20273.17%
20283.17%

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