Attachment 2 Level of Effort Spreadsheet.xlsx
XLSX spreadsheet 37 KB Posted
- Attached to
- N0018926RL009 CNSL MHE
- Solicitation number
- N0018926RL009
About this file
This is a Level of Effort Spreadsheet detailing labor staffing and hours for a five-year maintenance and overhaul services contract for Commander Naval Surface Force, Atlantic (CNSL) Shipboard Material Handling Equipment (MHE) and Shipboard Mobile Support Equipment (SMSE). The contract period of performance spans from August 30, 2026 through August 29, 2031, with an additional six-month FAR 52.217-8 period extending through February 29, 2032. The spreadsheet is structured as a cost estimate template with line items for four cost elements: Labor (CLIN 0001), Materials (CLIN 0002), Other Direct Costs/ODCs (CLIN 0003), and Travel (CLIN 0004), with corresponding CLINs for the option period (1001-1004). All cost values are currently shown as $0.00, indicating this is a template awaiting completion.
The labor staffing plan identifies ten primary labor categories required throughout the five-year base period, each for one fiscal year operational period (OP 1 through OP 5): Program Manager, Shop Supervisor, Senior and Junior Engineering Technicians (Mechanical), Shop Warehouse Specialist (Electrical/Battery), Material Expediter, Administrative Assistant, Production Manager, Senior Engineering Technician (Mechanical Mobile), and Quality Assurance Inspector. Regular labor hours total 32,240 hours annually across these categories, supplemented by overtime hours for each position. The final six-month option period reduces all labor categories to approximately half the annual hours. The spreadsheet includes columns for calculating direct labor rates, fringe percentages, overhead, G&A rates, fee percentages, and fully burdened labor rates, though these financial details remain incomplete in the template provided.
View the file
Other files
Show all 18
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
Summary
| Five-Year Ordering Period Period of Performance: 30 August 2026 - 29 August 2031 | |
| CLIN | Total CLIN Value |
| CLIN 0001 Labor | $0.00 |
| CLIN 0002 Materials | $0.00 |
| CLIN 0003 ODCs | $0.00 |
| CLIN 0004 Travel | $0.00 |
| FAR 52.217-8 Period of Performance : 30 August 2031 - 29 February 2032 | |
| CLIN | Total CLIN Value |
| CLIN 1001 Labor | $0.00 |
| CLIN 1002 Materials | $0.00 |
| CLIN 1003 ODCs | $0.00 |
| CLIN 1004 Travel | $0.00 |
_x000D_&1#&"Calibri"&10&K0000FF Information in this document/e-mail is considered Business Use Only. Please treat accordingly.
Base Detailed Cost
| Estimated Level of Effort: 30 August 2026 - 29 August 2027 | |||||||||||||||
| Labor Category | Total Hours | FTE | Direct Labor Rate | Fringe % | Fringe $ | DL + Fringe | Overhead % | Overhead $ | G&A % | G&A $ | Subtotal | Fee % | Fee $ | Fully Burdened Labor Rate | Total Labor Cost (FBLR x Hours) |
| Program Manager | 1040 | 1 | |||||||||||||
| Shop Supervisor | 2080 | 1 | |||||||||||||
| Sr.Engineering Tech - Mech | 6240 | 3 | |||||||||||||
| Jr.Engineering Tech - Mech | 8320 | 4 | |||||||||||||
| Shop Warehouse - Elec (Battery) | 2080 | 1 | |||||||||||||
| Material Expediter | 4160 | 2 | |||||||||||||
| Administrative Assistant | 2080 | 1 | |||||||||||||
| Production Manager | 2080 | 1 | |||||||||||||
| Sr. Engineering Tech - Mech Mobile | 4160 | 2 | |||||||||||||
| Quality Assurance Inspector | 2080 | 1 | |||||||||||||
| Labor Category | Total Hours | FTE | Direct Labor Rate | Fringe % | Fringe $ | DL + Fringe | Overhead % | Overhead $ | G&A % | G&A $ | Subtotal | Fee % | Fee $ | Fully Burdened Labor Rate | Total Labor Cost (FBLR x Hours) |
| Shop Supervisor OT | 90 | ||||||||||||||
| Sr.Engineering Tech - Mech OT | 270 | ||||||||||||||
| Jr.Engineering Tech - Mech - OT | 360 | ||||||||||||||
| Shop Warehouse - Elec (Battery) - OT | 60 | ||||||||||||||
| Material Expediter - OT | 120 | ||||||||||||||
| Administrative Assistant - OT | 60 | . | |||||||||||||
| Production Manager - OT | 60 | ||||||||||||||
| Sr. Engineering Tech - Mech Mobile - OT | 180 | ||||||||||||||
| Quality Assurance Inspector - OT | 90 |
OP 1 Detailed Cost
| Estimated Level of Effort: 30 August 2027 - 29 August 2028 | |||||||||||||||
| Labor Category | Total Hours | FTE | Direct Labor Rate | Fringe % | Fringe $ | DL + Fringe | Overhead % | Overhead $ | G&A % | G&A $ | Subtotal | Fee % | Fee $ | Fully Burdened Labor Rate | Total Labor Cost (FBLR x Hours) |
| Program Manager | 1040 | 1 | |||||||||||||
| Shop Supervisor | 2080 | 1 | |||||||||||||
| Sr.Engineering Tech - Mech | 6240 | 3 | |||||||||||||
| Jr.Engineering Tech - Mech | 8320 | 4 | |||||||||||||
| Shop Warehouse - Elec (Battery) | 2080 | 1 | |||||||||||||
| Material Expediter | 4160 | 2 | |||||||||||||
| Administrative Assistant | 2080 | 1 | |||||||||||||
| Production Manager | 2080 | 1 | |||||||||||||
| Sr. Engineering Tech - Mech Mobile | 4160 | 2 | |||||||||||||
| Quality Assurance Inspector | 2080 | 1 | |||||||||||||
| Labor Category | Total Hours | FTE | Direct Labor Rate | Fringe % | Fringe $ | DL + Fringe | Overhead % | Overhead $ | G&A % | G&A $ | Subtotal | Fee % | Fee $ | Fully Burdened Labor Rate | Total Labor Cost (FBLR x Hours) |
| Shop Supervisor OT | 90 | ||||||||||||||
| Sr.Engineering Tech - Mech OT | 270 | ||||||||||||||
| Jr.Engineering Tech - Mech - OT | 360 | ||||||||||||||
| Shop Warehouse - Elec (Battery) - OT | 60 | ||||||||||||||
| Material Expediter - OT | 120 | ||||||||||||||
| Administrative Assistant - OT | 60 | . | |||||||||||||
| Production Manager - OT | 60 | ||||||||||||||
| Sr. Engineering Tech - Mech Mobile - OT | 180 | ||||||||||||||
| Quality Assurance Inspector - OT | 90 |
OP 2 Detailed Cost
| Estimated Level of Effort: 30 August 2028 - 29 August 2029 | |||||||||||||||
| Labor Category | Total Hours | FTE | Direct Labor Rate | Fringe % | Fringe $ | DL + Fringe | Overhead % | Overhead $ | G&A % | G&A $ | Subtotal | Fee % | Fee $ | Fully Burdened Labor Rate | Total Labor Cost (FBLR x Hours) |
| Program Manager | 1040 | 1 | |||||||||||||
| Shop Supervisor | 2080 | 1 | |||||||||||||
| Sr.Engineering Tech - Mech | 6240 | 3 | |||||||||||||
| Jr.Engineering Tech - Mech | 8320 | 4 | |||||||||||||
| Shop Warehouse - Elec (Battery) | 2080 | 1 | |||||||||||||
| Material Expediter | 4160 | 2 | |||||||||||||
| Administrative Assistant | 2080 | 1 | |||||||||||||
| Production Manager | 2080 | 1 | |||||||||||||
| Sr. Engineering Tech - Mech Mobile | 4160 | 2 | |||||||||||||
| Quality Assurance Inspector | 2080 | 1 | |||||||||||||
| Labor Category | Total Hours | FTE | Direct Labor Rate | Fringe % | Fringe $ | DL + Fringe | Overhead % | Overhead $ | G&A % | G&A $ | Subtotal | Fee % | Fee $ | Fully Burdened Labor Rate | Total Labor Cost (FBLR x Hours) |
| Shop Supervisor OT | 90 | ||||||||||||||
| Sr.Engineering Tech - Mech OT | 270 | ||||||||||||||
| Jr.Engineering Tech - Mech - OT | 360 | ||||||||||||||
| Shop Warehouse - Elec (Battery) - OT | 60 | ||||||||||||||
| Material Expediter - OT | 120 | ||||||||||||||
| Administrative Assistant - OT | 60 | . | |||||||||||||
| Production Manager - OT | 60 | ||||||||||||||
| Sr. Engineering Tech - Mech Mobile - OT | 180 | ||||||||||||||
| Quality Assurance Inspector - OT | 90 |
OP 3 Detailed Cost
| Estimated Level of Effort: 30 August 2029 - 29 August 2030 | |||||||||||||||
| Labor Category | Total Hours | FTE | Direct Labor Rate | Fringe % | Fringe $ | DL + Fringe | Overhead % | Overhead $ | G&A % | G&A $ | Subtotal | Fee % | Fee $ | Fully Burdened Labor Rate | Total Labor Cost (FBLR x Hours) |
| Program Manager | 1040 | 1 | |||||||||||||
| Shop Supervisor | 2080 | 1 | |||||||||||||
| Sr.Engineering Tech - Mech | 6240 | 3 | |||||||||||||
| Jr.Engineering Tech - Mech | 8320 | 4 | |||||||||||||
| Shop Warehouse - Elec (Battery) | 2080 | 1 | |||||||||||||
| Material Expediter | 4160 | 2 | |||||||||||||
| Administrative Assistant | 2080 | 1 | |||||||||||||
| Production Manager | 2080 | 1 | |||||||||||||
| Sr. Engineering Tech - Mech Mobile | 4160 | 2 | |||||||||||||
| Quality Assurance Inspector | 2080 | 1 | |||||||||||||
| Labor Category | Total Hours | FTE | Direct Labor Rate | Fringe % | Fringe $ | DL + Fringe | Overhead % | Overhead $ | G&A % | G&A $ | Subtotal | Fee % | Fee $ | Fully Burdened Labor Rate | Total Labor Cost (FBLR x Hours) |
| Shop Supervisor OT | 90 | ||||||||||||||
| Sr.Engineering Tech - Mech OT | 270 | ||||||||||||||
| Jr.Engineering Tech - Mech - OT | 360 | ||||||||||||||
| Shop Warehouse - Elec (Battery) - OT | 60 | ||||||||||||||
| Material Expediter - OT | 120 | ||||||||||||||
| Administrative Assistant - OT | 60 | . | |||||||||||||
| Production Manager - OT | 60 | ||||||||||||||
| Sr. Engineering Tech - Mech Mobile - OT | 180 | ||||||||||||||
| Quality Assurance Inspector - OT | 90 |
OP 4 Detailed Cost
| Estimated Level of Effort: 30 August 2030 - 29 August 2031 | |||||||||||||||
| Labor Category | Total Hours | FTE | Direct Labor Rate | Fringe % | Fringe $ | DL + Fringe | Overhead % | Overhead $ | G&A % | G&A $ | Subtotal | Fee % | Fee $ | Fully Burdened Labor Rate | Total Labor Cost (FBLR x Hours) |
| Program Manager | 1040 | 1 | |||||||||||||
| Shop Supervisor | 2080 | 1 | |||||||||||||
| Sr.Engineering Tech - Mech | 6240 | 3 | |||||||||||||
| Jr.Engineering Tech - Mech | 8320 | 4 | |||||||||||||
| Shop Warehouse - Elec (Battery) | 2080 | 1 | |||||||||||||
| Material Expediter | 4160 | 2 | |||||||||||||
| Administrative Assistant | 2080 | 1 | |||||||||||||
| Production Manager | 2080 | 1 | |||||||||||||
| Sr. Engineering Tech - Mech Mobile | 4160 | 2 | |||||||||||||
| Quality Assurance Inspector | 2080 | 1 | |||||||||||||
| Labor Category | Total Hours | FTE | Direct Labor Rate | Fringe % | Fringe $ | DL + Fringe | Overhead % | Overhead $ | G&A % | G&A $ | Subtotal | Fee % | Fee $ | Fully Burdened Labor Rate | Total Labor Cost (FBLR x Hours) |
| Shop Supervisor OT | 90 | ||||||||||||||
| Sr.Engineering Tech - Mech OT | 270 | ||||||||||||||
| Jr.Engineering Tech - Mech - OT | 360 | ||||||||||||||
| Shop Warehouse - Elec (Battery) - OT | 60 | ||||||||||||||
| Material Expediter - OT | 120 | ||||||||||||||
| Administrative Assistant - OT | 60 | . | |||||||||||||
| Production Manager - OT | 60 | ||||||||||||||
| Sr. Engineering Tech - Mech Mobile - OT | 180 | ||||||||||||||
| Quality Assurance Inspector - OT | 90 |
FAR 52.217-8 Detailed Cost
| Estimated Level of Effort: 30 August 2031 - 29 February 2032 | |||||||||||||||
| Labor Category | Total Hours | FTE | Direct Labor Rate | Fringe % | Fringe $ | DL + Fringe | Overhead % | Overhead $ | G&A % | G&A $ | Subtotal | Fee % | Fee $ | Fully Burdened Labor Rate | Total Labor Cost (FBLR x Hours) |
| Program Manager | 520 | 1 | |||||||||||||
| Shop Supervisor | 1040 | 1 | |||||||||||||
| Sr.Engineering Tech - Mech | 3120 | 3 | |||||||||||||
| Jr.Engineering Tech - Mech | 4160 | 4 | |||||||||||||
| Shop Warehouse - Elec (Battery) | 1040 | 1 | |||||||||||||
| Material Expediter | 2080 | 2 | |||||||||||||
| Administrative Assistant | 1040 | 1 | |||||||||||||
| Production Manager | 1040 | 1 | |||||||||||||
| Sr. Engineering Tech - Mech Mobile | 2080 | 2 | |||||||||||||
| Quality Assurance Inspector | 1040 | 1 | |||||||||||||
| Labor Category | Total Hours | FTE | Direct Labor Rate | Fringe % | Fringe $ | DL + Fringe | Overhead % | Overhead $ | G&A % | G&A $ | Subtotal | Fee % | Fee $ | Fully Burdened Labor Rate | Total Labor Cost (FBLR x Hours) |
| Shop Supervisor OT | 45 | ||||||||||||||
| Sr.Engineering Tech - Mech OT | 90 | ||||||||||||||
| Jr.Engineering Tech - Mech - OT | 130 | ||||||||||||||
| Shop Warehouse - Elec (Battery) - OT | 30 | ||||||||||||||
| Material Expediter - OT | 60 | ||||||||||||||
| Administrative Assistant - OT | 30 | . | |||||||||||||
| Production Manager - OT | 30 | ||||||||||||||
| Sr. Engineering Tech - Mech Mobile - OT | 90 | ||||||||||||||
| Quality Assurance Inspector - OT | 45 |
_x000D_&1#&"Calibri"&10&K0000FF Information in this document/e-mail is considered Business Use Only. Please treat accordingly.
File details come from the government source that posted it. Updated .