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 (LOE) Spreadsheet that details the staffing plan and labor categories for a five-year contract with four option years supporting maintenance and overhaul services for Commander Naval Surface Force, Atlantic (CNSL) shipboard material handling equipment (MHE) and mobile support equipment. The base year runs from 30 August 2026 through 29 August 2027, followed by four one-year option periods (30 August 2027 through 29 August 2031) and a final partial period from 30 August 2031 through 29 February 2032 under FAR 52.217-8.
The spreadsheet identifies ten core labor categories required across the performance periods: Program Manager, Shop Supervisor, Senior Engineering Technician (Mechanical), Junior Engineering Technician (Mechanical), Shop Warehouse Electrician (Battery), Material Expediter, Administrative Assistant, Production Manager, Senior Engineering Technician (Mechanical Mobile), and Quality Assurance Inspector. For the base year and each option year, the contractor must maintain staffing at one Full-Time Equivalent (FTE) for most positions, with Senior Engineering Technicians allocated three FTEs and Junior Engineering Technicians allocated four FTEs. The spreadsheet also itemizes overtime (OT) hours for each labor category across all periods. The summary indicates all Contract Line Item Numbers (CLINs) are structured with separate line items for Labor, Materials, Other Direct Costs (ODCs), and Travel across all performance periods. The document notes that pricing details (Direct Labor Rates, Fringe, Overhead, G&A, and Fee percentages) and fully burdened labor rate calculations are to be completed within the spreadsheet template, though the current version displays $0.00 values pending cost input.
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
| Base Year Period of Performance: 30 August 2026 - 29 August 2027 | |
| CLIN | Total CLIN Value |
| CLIN 0001 Labor | $0.00 |
| CLIN 0002 Materials | $0.00 |
| CLIN 0003 ODCs | $0.00 |
| CLIN 0004 Travel | $0.00 |
| Option Year 1 Period of Performance : 30 August 2027 - 29 August 2028 | |
| CLIN | Total CLIN Value |
| CLIN 1001 Labor | $0.00 |
| CLIN 1002 Materials | $0.00 |
| CLIN 1003 ODCs | $0.00 |
| CLIN 1004 Travel | $0.00 |
| Option Year 2 Period of Performance : 30 August 2028 - 29 August 2029 | |
| CLIN | Total CLIN Value |
| CLIN 2001 Labor | $0.00 |
| CLIN 2002 Materials | $0.00 |
| CLIN 2003 ODCs | $0.00 |
| CLIN 2004 Travel | $0.00 |
| Option Year 3 Period of Performance : 30 August 2029 - 29 August 2030 | |
| CLIN | Total CLIN Value |
| CLIN 3001 Labor | $0.00 |
| CLIN 3002 Materials | $0.00 |
| CLIN 3003 ODCs | $0.00 |
| CLIN 3004 Travel | $0.00 |
| Option Year 4 Period of Performance : 30 August 2030 - 29 August 2031 | |
| CLIN | Total CLIN Value |
| CLIN 4001 Labor | $0.00 |
| CLIN 4002 Materials | $0.00 |
| CLIN 4003 ODCs | $0.00 |
| CLIN 4004 Travel | $0.00 |
| FAR 52.217-8 Period of Performance : 30 August 2031 - 29 February 2032 | |
| CLIN | Total CLIN Value |
| CLIN 5001 Labor | $0.00 |
| CLIN 5002 Materials | $0.00 |
| CLIN 5003 ODCs | $0.00 |
| CLIN 5004 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 |
OY 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 |
OY 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 |
OY 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 |
OY 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 .