Attachment_5_-_Revised_Pricing_Worksheet.xls

XLS spreadsheet 185 KB Posted Aug 11, 2016

Attached to: Foreign Language Training and Training Support Services Federal contract opportunity
Solicitation number: W911S0-16-R-0001
Issued by: Department of the Army Materiel Command Mission and Installation Contracting Command Fort Eustis

View the file

Other files for this federal contract opportunity

Other files attached to Foreign Language Training and Training Support Services, newest first.
File	Type	Posted
QUESTIONS_AND_ANSWERS_-_11_AUGUST_2016.pdf	PDF	Aug 11, 2016
W911S0-16-R-0001-0005_Solicitation_Amendment_5.pdf	PDF	Aug 11, 2016
W911S0-16-R-0001-0004_Solicitation_Amendment_4.pdf	PDF	Aug 10, 2016
QUESTIONS_AND_ANSWERS_-_10_AUGUST_2016.pdf	PDF	Aug 10, 2016
W911S0-16-R-0001-0003_Solicitation_Amendment_3.pdf	PDF	Aug 9, 2016
QUESTIONS_AND_ANSWERS_-_9_AUGUST_2016.pdf	PDF	Aug 9, 2016
W911S0-16-R-0001_-_Conformed_Copy_-_6_August_2016.pdf	PDF	Aug 6, 2016
W911S0-16-R-0001-0002_Solicitation_Amendment_2.pdf	PDF	Aug 6, 2016
QUESTIONS_AND_ANSWERS_-_5_AUGUST_2016.pdf	PDF	Aug 6, 2016
W911S0-16-R-0001-0001_Solicitation_Amendment_1.pdf	PDF	Jul 27, 2016
Attachment_2_-_Specific_Relevant_Contracts_Sheet.docx	DOCX document	Jul 27, 2016
Attachment_5_-_Pricing_Worksheet.xls	XLS spreadsheet	Jul 27, 2016
Questions_and_Answers_-_27_July_2016.docx	DOCX document	Jul 27, 2016
Attachment_1_-_Sample_Consent_Letter.docx	DOCX document	Jul 27, 2016
W911S0-16-R-0001_Solicitation.pdf	PDF	Jul 15, 2016
DCAA_Preaward_Survey_of_Prospective_Contractor_Accounting_System_Checklist.pdf	PDF	Jul 15, 2016
Draft_Solicitation.doc	DOC document	Jun 2, 2016

Show all 17

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.

Instructions

		Instructions for Completing Price Workbook
	Complete this workbook according to the instructions below or it may not roll up correctly
	You MAY insert rows on tabls "Year 1" to "Year 5"; however, make sure the totals still make
	sense.
Base Labor Rates	Enter full offerror name in Cell 1B.
Base Labor Rates	Enter the base direct labor rates for each labor category on the "Base Labor Rates" tab. The rates for the option years
	can be entered manually or the base direct labor rates can be escalated by an escalation factor by formula. If the
	rates are escalated by formula leave the formula intact so it can be evaluated.
Indirect Rates	Enter all indirect rates for the base and all option years on the "Indirect Rates & Factors" tab.
	If a rate is not applicable enter 0%.
Travel / ODC	Do Not alter the amounts in the Travel & ODC tab, these are the Government specified not to exceed amounts.
	Per the PWS G&A on travel is not an allowable cost for the anticipated contract.
	The Instructional Materials and ODCs are inclusive of applicable allowable indirect rates.
	DO NOT materially alter this workbook, password protect, lock cells or hide columns or sheets as it is set up to
	automatically calculate the annual prices and roll up to a summary.

TEP

Total Evaluated Price
	Labor	Travel / ODC	Total
POP	Price	Price	Price
Year 1	$0.00	$ 1,915,000.00	$1,915,000.00
Year 2	$0.00	$ 1,915,000.00	$1,915,000.00
Year 3	$0.00	$ 1,915,000.00	$1,915,000.00
Year 4	$0.00	$ 1,915,000.00	$1,915,000.00
Year 5	$0.00	$ 1,915,000.00	$1,915,000.00
Total Evaluated Price	$0.00	$9,575,000.00	$9,575,000.00

Year 1

Labor Rate Build-up - Year 1
Government Provided Labor Categories	DOL Wage Determination ID Number	Labor Rate	Fringe	Subtotal	Overhead	Subtotal	G&A	Sub Total	Profit	Subtotal	Cost of Money	Fully Burdened Labor Rate	Estimated Hours (Prime must account for at least 50%)	Estimated Price
Applicable Indirect Rate			0.00%		0.00%		0.00%		0.00%		- 0
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
Labor Total												-	$0.00	$0.00
						Travel & ODC		Total
						Travel		$ 1,700,000.00
						Instructional Materials		$ 200,000.00
						ODC		$ 15,000.00
						Total Travel & ODC		$ 1,915,000.00
						Year 1 TEP		$ 1,915,000.00

Year 2

Labor Rate Build-up - Year 2
Government Provided Labor Categories	DOL Wage Determination ID Number	Labor Rate	Fringe	Subtotal	Overhead	Subtotal	G&A	Sub Total	Profit	Subtotal	Cost of Money	Fully Burdened Labor Rate	Estimated Hours (Prime must account for at least 50%)	Estimated Price
Applicable Indirect Rate			0.00%		0.00%		0.00%		0.00%		- 0
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
Labor Total								-						$0.00
						Travel & ODC		Total
						Travel		$ 1,700,000.00
						Instructional Materials		$ 200,000.00
						ODC		$ 15,000.00
						Total Travel & ODC		$ 1,915,000.00
						Year 2 TEP		$ 1,915,000.00

Year 3

Labor Rate Build-up - Year 3
Government Provided Labor Categories	DOL Wage Determination ID Number	Labor Rate	Fringe	Subtotal	Overhead	Subtotal	G&A	Sub Total	Profit	Subtotal	Cost of Money	Fully Burdened Labor Rate	Estimated Hours (Prime must account for at least 50%)	Estimated Price
Applicable Indirect Rate			0.00%		0.00%		0.00%		0.00%		- 0
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
Labor Total								-						$0.00
						Travel & ODC		Total
						Travel		$ 1,700,000.00
						Instructional Materials		$ 200,000.00
						ODC		$ 15,000.00
						Total Travel & ODC		$ 1,915,000.00
						Year 3 TEP		$ 1,915,000.00

Year 4

Labor Rate Build-up - Year 4
Government Provided Labor Categories	DOL Wage Determination ID Number	Labor Rate	Fringe	Subtotal	Overhead	Subtotal	G&A	Sub Total	Profit	Subtotal	Cost of Money	Fully Burdened Labor Rate	Estimated Hours (Prime must account for at least 50%)	Estimated Price
Applicable Indirect Rate			0.00%		0.00%		0.00%		0.00%		- 0
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
Labor Total								-						$0.00
						Travel & ODC		Total
						Travel		$ 1,700,000.00
						Instructional Materials		$ 200,000.00
						ODC		$ 15,000.00
						Total Travel & ODC		$ 1,915,000.00
						Year 4 TEP		$ 1,915,000.00

Year 5

Labor Rate Build-up Year 5
Government Provided Labor Categories	DOL Wage Determination ID Number	Labor Rate	Fringe	Subtotal	Overhead	Subtotal	G&A	Sub Total	Profit	Subtotal	Cost of Money	Fully Burdened Labor Rate	Estimated Hours (Prime must account for at least 50%)	Estimated Price
Applicable Indirect Rate			0.00%		0.00%		0.00%		0.00%		- 0
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	-	$0.00
Labor Total								-						$0.00
						Travel & ODC		Total
						Travel		$ 1,700,000.00
						Instructional Materials		$ 200,000.00
						ODC		$ 15,000.00
						Total Travel & ODC		$ 1,915,000.00
						Year 5 TEP		$ 1,915,000.00

Travel & ODC

Travel & ODC
Year	Travel	Instructional Materials	ODC	Total
1	$ 1,700,000.00	$ 200,000.00	$ 15,000.00	$ 1,915,000.00
2	$ 1,700,000.00	$ 200,000.00	$ 15,000.00	$ 1,915,000.00
3	$ 1,700,000.00	$ 200,000.00	$ 15,000.00	$ 1,915,000.00
4	$ 1,700,000.00	$ 200,000.00	$ 15,000.00	$ 1,915,000.00
5	$ 1,700,000.00	$ 200,000.00	$ 15,000.00	$ 1,915,000.00
Total	$8,500,000.00	$ 1,000,000.00	$ 75,000.00	$9,575,000.00

Base Labor Rates

Offeror's Name:
Composite Contract Rates
	Base Labor Rates
Labor Category	Year 1	Year 2	Year 3	Year 4	Year 5

Indirect Rates & Factors

Indirect Rates & Factors
	Year 1	Year 2	Year 3	Year 4	Year 5
Fringe Rate
Overhead Rate
G&A Rate
Material Handling
FCCOM Factor
Profit Rate
Per FAR 31.205-10(b)(1) facilities capital cost of money (FCCOM) must be
calculated in accordance with 48 CFR 9904.414 to be considered
allowable. Therefore, the factor must be carried out to 5 decimal
places.

File details come from the government source that posted it. Updated Nov 14, 2017.