Attachment_5_Evaluated_Price.xlsx
XLSX spreadsheet 36 KB Posted
- Solicitation number
- W900KK-16-R-0005
About this file
IEWTPT Total Evaluated Price Worksheet (Updated)
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 1025 | $ 305,000 | OPT 2025 | $ 155,000 | OPT 3025 | $ 160,000 | |
| OPT 0022 | $ 150,000 | OPT 1026 | $ 155,000 | OPT 2026 | $ 310,000 | OPT 3026 | $ 320,000 | |
| OPT 0023 | $ 90,000 | OPT 1027 | $ 90,000 | OPT 2027 | $ 95,000 | OPT 3027 | $ 95,000 | |
| OPT 0024 | $ 120,000 | OPT 1028 | $ 120,000 | OPT 2028 | $ 125,000 | OPT 3028 | $ 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 1037 | $ 475,000 | OPT 2037 | $ 210,000 | OPT 3037 | $ 215,000 | |
| OPT 0030 | $ 1,440,000 | OPT 1038 | $ 1,420,000 | OPT 2038 | $ 325,000 | OPT 3038 | $ 640,000 | |
| OPT 0031 | $ 1,440,000 | OPT 1039 | $ 475,000 | OPT 2039 | $ 210,000 | OPT 3039 | $ 215,000 | |
| OPT 0032 | $ 1,450,000 | OPT 1040 | $ 475,000 | OPT 2040 | $ 210,000 | OPT 3040 | $ 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 .