Attachment_5_Evaluated_Price.xlsx
XLSX spreadsheet 36 KB Posted
- Solicitation number
- W900KK-16-R-0005
About this file
Attachment 5 Evaluated Price
View the file
Other files
Show 40 more
Latest 50 of 70 listed here. See the rest on GovTribe.
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
Attachment 5a
| IEWTPT TOTAL EVALUATED PRICE WORKBOOK | ||||||
| FY17 & FY18 | FY19 | FY20 | FY21 | |||
| Firm Fixed Price | ||||||
| CLIN | Price | CLIN | Price | CLIN | Price | |
| OPT 0005 | OPT 1005 | $0.00 | OPT 2005 | $0.00 | ||
| OPT 0006 | OPT 1006 | $0.00 | OPT 2006 | $0.00 | ||
| OPT 0007 | ||||||
| OPT 0008 |
| SUBTOTAL | $0.00 | SUBTOTAL | $0.00 | SUBTOTAL | $0.00 | |||
| $0.00 | ||||||||
| Cost Plus Fixed Fee | ||||||||
| CLIN | Price | CLIN | Price | CLIN | Price | CLIN | Price | |
| 0001 | OPT 1001 | OPT 2001 | OPT 3001 | |||||
| 0002 | OPT 1002 | OPT 2002 | OPT 3002 | |||||
| 0003 | OPT 1003 | OPT 2003 | OPT 3003 | |||||
| 0004 | OPT 1004 | OPT 2004 | OPT 3004 | |||||
| OPT 0009 | OPT 1009 | OPT 2009 | OPT 3009 | |||||
| OPT 0010 | $ 1,650,000 | OPT 1010 | OPT 2010 | OPT 3010 | ||||
| OPT 0011 | ||||||||
| OPT 0012 | ||||||||
| OPT 0013 | $ 1,220,000 | OPT 1013 | $ 605,000 | OPT 2013 | $ 625,000 | OPT 3013 | $ 640,000 | |
| OPT 0014 | $ 1,220,000 | OPT 1014 | $ 605,000 | OPT 2014 | $ 625,000 | OPT 3014 | $ 640,000 | |
| OPT 0015 | $ 305,000 | OPT 1015 | $ 155,000 | OPT 2015 | $ 155,000 | OPT 3015 | $ 160,000 | |
| OPT 0016 | $ 305,000 | OPT 1016 | $ 155,000 | OPT 2016 | $ 155,000 | OPT 3016 | $ 160,000 | |
| OPT 0017 | $ 610,000 | OPT 1017 | $ 305,000 | OPT 2017 | $ 310,000 | OPT 3017 | $ 320,000 | |
| OPT 0018 | $ 610,000 | OPT 1018 | $ 305,000 | OPT 2018 | $ 310,000 | OPT 3018 | $ 320,000 | |
| OPT 0019 | $ 185,000 | OPT 1019 | $ 90,000 | OPT 2019 | $ 155,000 | OPT 3019 | $ 160,000 | |
| OPT 0020 | $ 305,000 | OPT 1020 | $ 155,000 | OPT 2020 | $ 95,000 | OPT 3020 | $ 95,000 | |
| OPT 0021 | $ 300,000 | OPT 1021 | $ 305,000 | OPT 2021 | $ 155,000 | OPT 3021 | $ 160,000 | |
| OPT 0022 | $ 150,000 | OPT 1022 | $ 155,000 | OPT 2022 | $ 310,000 | OPT 3022 | $ 320,000 | |
| OPT 0023 | $ 90,000 | OPT 1023 | $ 90,000 | OPT 2023 | $ 95,000 | OPT 3023 | $ 95,000 | |
| OPT 0024 | $ 120,000 | OPT 1024 | $ 120,000 | OPT 2024 | $ 125,000 | OPT 3024 | $ 130,000 | |
| OPT 0025 | $ 315,000 | OPT 1029 | $ 475,000 | OPT 2029 | $ 210,000 | OPT 3029 | $ 215,000 | |
| OPT 0026 | $ 160,000 | OPT 1030 | $ 475,000 | OPT 2030 | $ 210,000 | OPT 3030 | $ 215,000 | |
| OPT 0027 | $ 95,000 | OPT 1031 | $ 475,000 | OPT 2031 | $ 210,000 | OPT 3031 | $ 215,000 | |
| OPT 0028 | $ 125,000 | OPT 1032 | $ 475,000 | OPT 2032 | $ 210,000 | OPT 3032 | $ 215,000 | |
| OPT 0029 | $ 1,440,000 | OPT 1033 | $ 475,000 | OPT 2033 | $ 210,000 | OPT 3033 | $ 215,000 | |
| OPT 0030 | $ 1,440,000 | OPT 1034 | $ 1,420,000 | OPT 2034 | $ 325,000 | OPT 3034 | $ 640,000 | |
| OPT 0031 | $ 1,440,000 | OPT 1035 | $ 475,000 | OPT 2035 | $ 210,000 | OPT 3035 | $ 215,000 | |
| OPT 0032 | $ 1,450,000 | OPT 1036 | $ 475,000 | OPT 2036 | $ 210,000 | OPT 3036 | $ 215,000 | |
| OPT 0033 | $ 940,000 | OPT 1041 | $ 365,000 | OPT 2041 | $ 70,000 | OPT 3041 | $ 75,000 | |
| OPT 0034 | $ 2,820,000 | OPT 1042 | $ 185,000 | OPT 2042 | $ 35,000 | OPT 3042 | $ 40,000 | |
| OPT 0035 | $ 940,000 | OPT 1043 | $ 185,000 | OPT 2043 | $ 35,000 | OPT 3043 | $ 40,000 | |
| OPT 0036 | $ 940,000 | OPT 1044 | $ 365,000 | OPT 2044 | $ 70,000 | OPT 3044 | $ 75,000 | |
| OPT 0037 | $ 500,000 | OPT 1045 | $ 365,000 | OPT 2045 | $ 70,000 | OPT 3045 | $ 75,000 | |
| OPT 0038 | $ 1,500,000 | OPT 1046 | $ 365,000 | OPT 2046 | $ 70,000 | OPT 3046 | $ 75,000 | |
| OPT 0039 | $ 500,000 | |||||||
| OPT 0040 | $ 500,000 | |||||||
| OPT 0041 | $ 1,330,000 | |||||||
| OPT 0042 | $ 665,000 | |||||||
| OPT 0043 | $ 665,000 | |||||||
| OPT 0044 | $ 1,330,000 | |||||||
| OPT 0045 | $ 1,330,000 | |||||||
| OPT 0046 | $ 1,330,000 |
| SUBTOTAL | $28,825,000.00 | SUBTOTAL | $9,620,000.00 | SUBTOTAL | $5,260,000.00 | SUBTOTAL | $5,725,000.00 | $49,430,000.00 |
| Totals | ||||||||
| FY17 & FY18 TOTAL | $28,825,000.00 | FY19 TOTAL | $9,620,000.00 | FY20 TOTAL | $5,260,000.00 | FY21 TOTAL | $5,725,000.00 | $49,430,000.00 |
| TOTAL EVALUATED PRICE | $49,430,000.00 | |||||||
| Instructions: | ||||||||
| 1. For FFP CLINs, enter the total proposed price of the referenced CLIN. | ||||||||
| 2. For CPFF CLINs that do not have NTEs already listed, enter the total proposed price (estimated cost + proposed fixed fee) of the referenced CLIN. | ||||||||
| 3. For CR CLINs, enter the total estimated cost of the referenced CLIN. |
Attachment 5b Offeror's Name: "Offeror"
| LABOR RATES | ||||||
| Labor Category | Description | Year 01 Labor Rate | Year 02 Labor Rate | Year 03 Labor Rate | Year 04 Labor Rate | Year 05 Labor Rate |
Attachment 5c
| Offeror's Name: | "Offeror" | ||||||
| Cost | |||||||
| Rates (and FCCM Factors) | Year 01 | Year 02 | Year 03 | Year 04 | Year 05 | Description and Calculation | Definition and Allocation Base |
| 5.00% | 5.10% | 5.20% | 5.30% | 5.40% | These rates are samples to show escalation breakout. | ||
| Labor Fringes | |||||||
| Engineering Overhead | |||||||
| Manufacturing Overhead | |||||||
| Material Handing | |||||||
| Subcontractor Handling | |||||||
| G&A Expenses | |||||||
| Instructions: | |||||||
| 1. If any of the rates/factors are not used in your estimating/accounting systems, leave the yearly blocks empty and enter "Not Applicable" in the column titled "Definition and Allocation Base". | |||||||
| 2. Each Offeror shall supply their applicable rates for all five years and a description and/or calculation of how their rates/factors were developed. | |||||||
| 3. In the " Definition and Allocation Base" column, as a minimum, include a brief comment such as (for G&A expenses): Total Cost Input, Single Element (Direct Labor Cost) or Value Added (excludes …. and … ). |
File details come from the government source that posted it. Updated .