Technical Exhibit H - Pricing Spreadsheets - Rev2.xls

XLS spreadsheet 237 KB Posted Oct 6, 2021

Attached to: Range Operations at Fort Hood, Texas Federal contract opportunity
Solicitation number: W91151-22-R-0001
Issued by: Department of the Army Materiel Command Mission and Installation Contracting Command Fort Hood

About this file

Written by GovTribe AI · Dec 27, 2023

This document contains a pricing template for a federal contract solicitation for range operations at Fort Hood, Texas. The solicitation number is W91151-22-R-0001 and is being issued by the Department of the Army Materiel Command Mission and Installation Contracting Command Fort Hood. The template provides pricing tables to be filled in by offerors for the base period of performance as well as four option periods. Pricing is to be provided for labor, contractor-acquired property, and other direct costs for both prime contractor and subcontractor personnel. Instructions are included on how to populate the tables with labor category names and pricing details using full-time, part-time, and full-time equivalent designations along with hourly salary information. Formulas are pre-populated but offerors are responsible for ensuring accuracy. Supporting documentation requirements are identified for overhead, G&A, SUTA, and other rates. A pricing narrative must also be provided with the completed templates.

View the file

Other files for this federal contract opportunity

Other files attached to Range Operations at Fort Hood, Texas, newest first.
File	Type	Posted
Attachment 11 - Battery Shop Tasks and Workload.xlsx	XLSX spreadsheet	Oct 6, 2021
Attachment 07 - Range Utilization Data.xlsx	XLSX spreadsheet	Oct 6, 2021
Attachment 06 - DS-GS Workload.xlsx	XLSX spreadsheet	Oct 6, 2021
Attachment 20 - Relevant Contracts.doc	DOC document	Oct 6, 2021
Attachment 17 - DD-Form-254_Contract Security Classification Specification.pdf	PDF	Oct 6, 2021
Technical Exhibit F - Sample Invoice Cover Sheet.docx	DOCX document	Oct 6, 2021
Technical Exhibit C - DD Form 250 Material Inspection and Receiving Report.pdf	PDF	Oct 6, 2021
Attachment 22 - WD 2015-5237 Rev 16 dated 21Jul2021.pdf	PDF	Oct 6, 2021
Attachment 21 - Past Performance Questionnaire.docx	DOCX document	Oct 6, 2021
Attachment 15 - Electrical and Mechanical Maintenance and Workload.xlsx	XLSX spreadsheet	Oct 6, 2021
Attachment 14 - Vehicle Maintenance Welding Target Devices.xlsx	XLSX spreadsheet	Oct 6, 2021
Attachment 10 - Fiber Copper Combination and RF breakdown.xlsx	XLSX spreadsheet	Oct 6, 2021
Attachment 09 - UTF 92050 Room Map.pptx	PPTX presentation	Oct 6, 2021
Attachment 01 - Detailed Range Listing - Rev.xlsx	XLSX spreadsheet	Oct 6, 2021
RFP for release_22-R-0001_as of 6Oct2021.pdf	PDF	Oct 6, 2021
Technical Exhibit A - Reports.xlsx	XLSX spreadsheet	Oct 6, 2021
Technical Exhibit G - CAP Purchase Request.pdf	PDF	Oct 6, 2021
Technical Exhibit E - Supplemental_Reports_Monthly Central Issue Point Usage Report.xlsx	XLSX spreadsheet	Oct 6, 2021
Technical Exhibit D - Request for Maintenance_Repair of GFP.docx	DOCX document	Oct 6, 2021
Technical Exhibit B - Sample JA.docx	DOCX document	Oct 6, 2021
Attachment 23 - Construction Related Repairs and Maintenance Historical Data.xlsx	XLSX spreadsheet	Oct 6, 2021
Attachment 18 - Annual Line Stopper Tasks and Workload.xlsx	XLSX spreadsheet	Oct 6, 2021
Attachment 16 - Generator and Small Engine Maintenance Workload.xlsx	XLSX spreadsheet	Oct 6, 2021
Attachment 12 - Central Issue Point Tasks and Workload.xlsx	XLSX spreadsheet	Oct 6, 2021
Attachment 04 - Government Furnished Property.xlsx	XLSX spreadsheet	Oct 6, 2021
Attachment 19 - Performance Requirements Summary (PRS).xlsx	XLSX spreadsheet	Oct 6, 2021
Attachment 13 - Target Fabrication and Workload.xlsx	XLSX spreadsheet	Oct 6, 2021
Attachment 08 - Request for Training Resources.pdf	PDF	Oct 6, 2021
Attachment 05 - Telephone Network.xlsx	XLSX spreadsheet	Oct 6, 2021
Attachment 03 - Minimum Safety Briefing.xlsx	XLSX spreadsheet	Oct 6, 2021
Attachment 02 - Detailed Range Maps.pdf	PDF	Oct 6, 2021

Show all 31

On GovTribe

Work with this file on GovTribe

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

Try for free Login

Text version

The file's text, extracted by GovTribe without its formatting.

SUMMARY

PHASE-IN	$0.00
BASE PERIOD	$490,000.00
OPTION 1	$490,000.00
OPTION 2	$490,000.00
OPTION 3	$490,000.00
OPTION 4	$490,000.00
PHASE-OUT	$0.00
TOTAL	$2,450,000.00

PHASE-IN

PHASE-IN
	FT/	NO.	AVAIL	NET PROD	HR SALARY	TOTAL	H&W	FICA	FUTA	SUTA	WCI	WCI	WCI	TOTAL FRINGE	SUBTOTAL	G&A	TOTAL	PROFIT	GRAND
LABOR CATEGORY	PT	EMP.	HOURS	HOURS	RATE	WAGES	$ 4.23	7.65%	0.60%	0.00%	CODE	RATE	AMOUNT	BURDEN	COST	0.00%	COST	0.00%	TOTAL
			2080	1,856					$ 7,000	$ 9,000		PER $100
RANGE OPERATIONS W91151-22-R-0001
CLIN 0006: PHASE-IN
EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL EXEMPT (PRIME)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
NON-EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL NON-EXEMPT (PRIME)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
EXEMPT (SUBCONTRACTOR):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL EXEMPT (SUBCONTRACTOR)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
NON-EXEMPT (SUBCONTRACTOR):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL NON-EXEMPT (SUBCONTRACTOR)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
CLIN 0006 AMOUNT		0.00	0.00	0.00		$0.00	$0.00	$0.00	$0.00	$0.00			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
																	Monthly Cost		$0.00
Fill in yellow boxes.

BASE PERIOD

BASE PERIOD
	FT/	NO.	AVAIL	NET PROD	HR SALARY	TOTAL	H&W	FICA	FUTA	SUTA	WCI	WCI	WCI	TOTAL FRINGE	SUBTOTAL	G&A	TOTAL	PROFIT	GRAND
LABOR CATEGORY	PT	EMP.	HOURS	HOURS	RATE	WAGES	$ 4.23	7.65%	0.60%	0.00%	CODE	RATE	AMOUNT	BURDEN	COST	0.00%	COST	0.00%	TOTAL
			2080	1,856					$ 7,000	$ 9,000		PER $100
RANGE OPERATIONS W91151-22-R-0001
CLIN 0001: RANGE OPERATIONS (FFP)
EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL EXEMPT (PRIME)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
NON-EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL NON-EXEMPT (PRIME)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
EXEMPT (SUBCONTRACTOR):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL EXEMPT (SUBCONTRACTOR)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
NON-EXEMPT (SUBCONTRACTOR):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL NON-EXEMPT (SUBCONTRACTOR)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
CLIN 0001 AMOUNT		0.00	0.00	0.00		$0.00	$0.00	$0.00	$0.00	$0.00			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
																	Monthly Cost		$0.00
CLIN 0002: CONTRACTOR ACQUIRED PROPERTY (CAP) (Cost)															$303,000.00
Material Handling Fee (To be filled out by offeror)														0%	$0.00
CLIN 0002 ESTIMATED COST															$303,000.00
CLIN 0003: RANGE OPERATIONS - LRC FUNDED (FFP)
EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL EXEMPT (PRIME)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
NON-EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL NON-EXEMPT (PRIME)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
EXEMPT (SUBCONTRACTOR):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL EXEMPT (SUBCONTRACTOR)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
NON-EXEMPT (SUBCONTRACTOR):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL NON-EXEMPT (SUBCONTRACTOR)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
CLIN 0003 AMOUNT		0.00	0.00	0.00		$0.00	$0.00	$0.00	$0.00	$0.00			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
																	Monthly Cost		$0.00
CLIN 0004: CONTRACTOR ACQUIRED PROPERTY (CAP) - LRC FUNDED (Cost)															$187,000.00
Material Handling Fee (To be filled out by offeror)														0%	$0.00
CLIN 0004 ESTIMATED COST															$187,000.00
CLIN 0005: SERVICE CONTRACT REPORTING (SCR) (FFP)
EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
CLIN 0005 TOTAL		0.00	0.00	0.00		$0.00	$0.00	$0.00	$0.00	$0.00			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
TOTAL - BASE PERIOD		0.00	0.00	0.00		$0.00	$0.00	$0.00	$0.00	$0.00			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$490,000.00
Fill in yellow boxes.

OPTION 1

OPTION 1
	FT/	NO.	AVAIL	NET PROD	HR SALARY	TOTAL	H&W	FICA	FUTA	SUTA	WCI	WCI	WCI	TOTAL FRINGE	SUBTOTAL	G&A	TOTAL	PROFIT	GRAND
LABOR CATEGORY	PT	EMP.	HOURS	HOURS	RATE	WAGES	$ 4.23	7.65%	0.60%	0.00%	CODE	RATE	AMOUNT	BURDEN	COST	0.00%	COST	0.00%	TOTAL
			2080	1,856					$ 7,000	$ 9,000		PER $100
RANGE OPERATIONS W91151-22-R-0001
CLIN 1001: RANGE OPERATIONS (FFP)
EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL EXEMPT (PRIME)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
NON-EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL NON-EXEMPT (PRIME)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
EXEMPT (SUBCONTRACTOR):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL EXEMPT (SUBCONTRACTOR)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
NON-EXEMPT (SUBCONTRACTOR):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL NON-EXEMPT (SUBCONTRACTOR)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
CLIN 1001 AMOUNT		0.00	0.00	0.00		$0.00	$0.00	$0.00	$0.00	$0.00			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
																	Monthly Cost		$0.00
CLIN 1002: CONTRACTOR ACQUIRED PROPERTY (CAP) (Cost)															$303,000.00
Material Handling Fee (To be filled out by offeror)														0%	$0.00
CLIN 1002 ESTIMATED COST															$303,000.00
CLIN 1003: RANGE OPERATIONS - LRC FUNDED (FFP)
EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL EXEMPT (PRIME)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
NON-EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL NON-EXEMPT (PRIME)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
EXEMPT (SUBCONTRACTOR):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL EXEMPT (SUBCONTRACTOR)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
NON-EXEMPT (SUBCONTRACTOR):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL NON-EXEMPT (SUBCONTRACTOR)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
CLIN 1003 AMOUNT		0.00	0.00	0.00		$0.00	$0.00	$0.00	$0.00	$0.00			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
																	Monthly Cost		$0.00
CLIN 1004: CONTRACTOR ACQUIRED PROPERTY (CAP) - LRC FUNDED (Cost)															$187,000.00
Material Handling Fee (To be filled out by offeror)														0%	$0.00
CLIN 1004 ESTIMATED COST															$187,000.00
CLIN 1005: SERVICE CONTRACT REPORTING (SCR) (FFP)
EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
CLIN 1005 TOTAL		0.00	0.00	0.00		$0.00	$0.00	$0.00	$0.00	$0.00			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
TOTAL - OPTION 1		0.00	0.00	0.00		$0.00	$0.00	$0.00	$0.00	$0.00			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$490,000.00
Fill in yellow boxes.

OPTION 2

OPTION 2
	FT/	NO.	AVAIL	NET PROD	HR SALARY	TOTAL	H&W	FICA	FUTA	SUTA	WCI	WCI	WCI	TOTAL FRINGE	SUBTOTAL	G&A	TOTAL	PROFIT	GRAND
LABOR CATEGORY	PT	EMP.	HOURS	HOURS	RATE	WAGES	$ 4.23	7.65%	0.60%	0.00%	CODE	RATE	AMOUNT	BURDEN	COST	0.00%	COST	0.00%	TOTAL
			2080	1,856					$ 7,000	$ 9,000		PER $100
RANGE OPERATIONS W91151-22-R-0001
CLIN 2001: RANGE OPERATIONS (FFP)
EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL EXEMPT (PRIME)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
NON-EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL NON-EXEMPT (PRIME)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
EXEMPT (SUBCONTRACTOR):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL EXEMPT (SUBCONTRACTOR)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
NON-EXEMPT (SUBCONTRACTOR):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL NON-EXEMPT (SUBCONTRACTOR)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
CLIN 2001 AMOUNT		0.00	0.00	0.00		$0.00	$0.00	$0.00	$0.00	$0.00			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
																	Monthly Cost		$0.00
CLIN 2002: CONTRACTOR ACQUIRED PROPERTY (CAP) (Cost)															$303,000.00
Material Handling Fee (To be filled out by offeror)														0%	$0.00
CLIN 2002 ESTIMATED COST															$303,000.00
CLIN 2003: RANGE OPERATIONS - LRC FUNDED (FFP)
EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL EXEMPT (PRIME)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
NON-EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL NON-EXEMPT (PRIME)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
EXEMPT (SUBCONTRACTOR):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL EXEMPT (SUBCONTRACTOR)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
NON-EXEMPT (SUBCONTRACTOR):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL NON-EXEMPT (SUBCONTRACTOR)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
CLIN 2003 AMOUNT		0.00	0.00	0.00		$0.00	$0.00	$0.00	$0.00	$0.00			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
																	Monthly Cost		$0.00
CLIN 2004: CONTRACTOR ACQUIRED PROPERTY (CAP) - LRC FUNDED (Cost)															$187,000.00
Material Handling Fee (To be filled out by offeror)														0%	$0.00
CLIN 2004 ESTIMATED COST															$187,000.00
CLIN 2005: SERVICE CONTRACT REPORTING (SCR) (FFP)
EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
CLIN 2005 TOTAL		0.00	0.00	0.00		$0.00	$0.00	$0.00	$0.00	$0.00			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
TOTAL - OPTION 2		0.00	0.00	0.00		$0.00	$0.00	$0.00	$0.00	$0.00			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$490,000.00
Fill in yellow boxes.

OPTION 3

OPTION 3
	FT/	NO.	AVAIL	NET PROD	HR SALARY	TOTAL	H&W	FICA	FUTA	SUTA	WCI	WCI	WCI	TOTAL FRINGE	SUBTOTAL	G&A	TOTAL	PROFIT	GRAND
LABOR CATEGORY	PT	EMP.	HOURS	HOURS	RATE	WAGES	$ 4.23	7.65%	0.60%	0.00%	CODE	RATE	AMOUNT	BURDEN	COST	0.00%	COST	0.00%	TOTAL
			2080	1,856					$ 7,000	$ 9,000		PER $100
RANGE OPERATIONS W91151-22-R-0001
CLIN 3001: RANGE OPERATIONS (FFP)
EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL EXEMPT (PRIME)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
NON-EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL NON-EXEMPT (PRIME)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
EXEMPT (SUBCONTRACTOR):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL EXEMPT (SUBCONTRACTOR)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
NON-EXEMPT (SUBCONTRACTOR):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL NON-EXEMPT (SUBCONTRACTOR)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
CLIN 3001 AMOUNT		0.00	0.00	0.00		$0.00	$0.00	$0.00	$0.00	$0.00			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
																	Monthly Cost		$0.00
CLIN 3002: CONTRACTOR ACQUIRED PROPERTY (CAP) (Cost)															$303,000.00
Material Handling Fee (To be filled out by offeror)														0%	$0.00
CLIN 3002 ESTIMATED COST															$303,000.00
CLIN 3003: RANGE OPERATIONS - LRC FUNDED (FFP)
EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL EXEMPT (PRIME)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
NON-EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL NON-EXEMPT (PRIME)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
EXEMPT (SUBCONTRACTOR):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL EXEMPT (SUBCONTRACTOR)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
NON-EXEMPT (SUBCONTRACTOR):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL NON-EXEMPT (SUBCONTRACTOR)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
CLIN 3003 AMOUNT		0.00	0.00	0.00		$0.00	$0.00	$0.00	$0.00	$0.00			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
																	Monthly Cost		$0.00
CLIN 3004: CONTRACTOR ACQUIRED PROPERTY (CAP) - LRC FUNDED (Cost)															$187,000.00
Material Handling Fee (To be filled out by offeror)														0%	$0.00
CLIN 3004 ESTIMATED COST															$187,000.00
CLIN 3005: SERVICE CONTRACT REPORTING (SCR) (FFP)
EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
CLIN 3005 TOTAL		0.00	0.00	0.00		$0.00	$0.00	$0.00	$0.00	$0.00			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
TOTAL - OPTION 3		0.00	0.00	0.00		$0.00	$0.00	$0.00	$0.00	$0.00			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$490,000.00
Fill in yellow boxes.

OPTION 4

OPTION 4
	FT/	NO.	AVAIL	NET PROD	HR SALARY	TOTAL	H&W	FICA	FUTA	SUTA	WCI	WCI	WCI	TOTAL FRINGE	SUBTOTAL	G&A	TOTAL	PROFIT	GRAND
LABOR CATEGORY	PT	EMP.	HOURS	HOURS	RATE	WAGES	$ 4.23	7.65%	0.60%	0.00%	CODE	RATE	AMOUNT	BURDEN	COST	0.00%	COST	0.00%	TOTAL
			2080	1,856					$ 7,000	$ 9,000		PER $100
RANGE OPERATIONS W91151-22-R-0001
CLIN 4001: RANGE OPERATIONS (FFP)
EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL EXEMPT (PRIME)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
NON-EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL NON-EXEMPT (PRIME)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
EXEMPT (SUBCONTRACTOR):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL EXEMPT (SUBCONTRACTOR)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
NON-EXEMPT (SUBCONTRACTOR):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL NON-EXEMPT (SUBCONTRACTOR)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
CLIN 4001 AMOUNT		0.00	0.00	0.00		$0.00	$0.00	$0.00	$0.00	$0.00			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
																	Monthly Cost		$0.00
CLIN 4002: CONTRACTOR ACQUIRED PROPERTY (CAP) (Cost)															$303,000.00
Material Handling Fee (To be filled out by offeror)														0%	$0.00
CLIN 4002 ESTIMATED COST															$303,000.00
CLIN 4003: RANGE OPERATIONS - LRC FUNDED (FFP)
EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL EXEMPT (PRIME)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
NON-EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL NON-EXEMPT (PRIME)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
EXEMPT (SUBCONTRACTOR):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL EXEMPT (SUBCONTRACTOR)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
NON-EXEMPT (SUBCONTRACTOR):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL NON-EXEMPT (SUBCONTRACTOR)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
CLIN 4003 AMOUNT		0.00	0.00	0.00		$0.00	$0.00	$0.00	$0.00	$0.00			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
																	Monthly Cost		$0.00
CLIN 4004: CONTRACTOR ACQUIRED PROPERTY (CAP) - LRC FUNDED (Cost)															$187,000.00
Material Handling Fee (To be filled out by offeror)														0%	$0.00
CLIN 4004 ESTIMATED COST															$187,000.00
CLIN 4005: SERVICE CONTRACT REPORTING (SCR) (FFP)
EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
CLIN 4005 TOTAL		0.00	0.00	0.00		$0.00	$0.00	$0.00	$0.00	$0.00			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
TOTAL - OPTION 4		0.00	0.00	0.00		$0.00	$0.00	$0.00	$0.00	$0.00			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$490,000.00
Fill in yellow boxes.

PHASE-OUT

PHASE-OUT
	FT/	NO.	AVAIL	NET PROD	HR SALARY	TOTAL	H&W	FICA	FUTA	SUTA	WCI	WCI	WCI	TOTAL FRINGE	SUBTOTAL	G&A	TOTAL	PROFIT	GRAND
LABOR CATEGORY	PT	EMP.	HOURS	HOURS	RATE	WAGES	$ 4.23	7.65%	0.60%	0.00%	CODE	RATE	AMOUNT	BURDEN	COST	0.00%	COST	0.00%	TOTAL
			2080	1,856					$ 7,000	$ 9,000		PER $100
RANGE OPERATIONS W91151-22-R-0001
CLIN 4007: PHASE-OUT
EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL EXEMPT (PRIME)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
NON-EXEMPT (PRIME):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL NON-EXEMPT (PRIME)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
EXEMPT (SUBCONTRACTOR):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL EXEMPT (SUBCONTRACTOR)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
NON-EXEMPT (SUBCONTRACTOR):
Labor Category #1	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #2	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Labor Category #3	FT	- 0	- 0	- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
SUB-TOTAL NON-EXEMPT (SUBCONTRACTOR)		- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0			- 0	- 0	- 0	- 0	- 0	- 0	- 0
CLIN 4007 AMOUNT		0.00	0.00	0.00		$0.00	$0.00	$0.00	$0.00	$0.00			$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
																	Monthly Cost		$0.00
Fill in yellow boxes.

INSTRUCTIONS

(1) Offeror shall replace Labor Category #1, #2 and so forth with the labor category being proposed in column A.

(2) Offeror shall indicate FT for full time employee, FTE for full time equivalent or PT for part time employee in column B

(3) Available hours are all hours including holidays, vacation and sick hours.

(4) Net productive hours are the available hours less any holiday, vacation, and sick hours allowed by the offeror.

(5) SUTA rate shown in column K on this spreadsheet is for sample spreadsheet estimating purposes only. It is each individual offeror's responsibility to apply its own percentage rate for SUTA.

(6) SUTA and Workers' Compensation (WC) certificates shall be provided to support the SUTA & WC rates proposed on this spreadsheet. Also, the General Liability certificate shall be provided if General Liability is proposed separate from G&A.

(7) If an offeror has an overhead rate it may insert the necessary columns to calculate the overhead. However, a narrative shall be provided to support the proposed overhead rate.

(8) G&A rate shown in column Q on this spreadsheet is for estimating purposes only. It is each individual offeror's responsibility to apply its own percentage rate for G&A.

(9) Profit rate shown in column S on this spreadsheet is for estimating purposes only. It is each individual offeror's responsibility to apply its own percentage rate for profit.

(10) Although formulas are provided in the spreadsheet cells it is the responsibility of the offeror to make sure all formulas are correct.

(11) Spreadsheets shall be completed for each option period.

(12) A pricing narrative shall accompany the spreadsheets.

(13) Any labor costs provided by a sub-contractor shall be proposed in detail on the spreadsheet just as the prime contractor would. This means that the sub-contractor shall fill in columns A through T.

File details come from the government source that posted it. Updated Oct 6, 2021.