Attachment 9 Exhibit 1 LOE Labor Mix with Proposed Comp 12 mo Base.xlsx

XLSX spreadsheet 31 KB Posted

Attached to
Integrated Mental Health Services IMHS - NCNG
Solicitation number
W9124226Q0148
Issued by

About this file

This file is a labor mix and compensation exhibit that establishes the incumbent baseline staffing requirements for the Integrated Mental Health Services (IMHS) contract with the North Carolina Army National Guard. The exhibit provides the Government's anticipated staffing baseline by labor category, duty location, and full-time-equivalent (FTE) level for a 12-month base period, detailing positions such as Director, Coordinator, Lead Clinician, clinicians, and wellness advocates with their corresponding compensation levels. This document serves as the reference standard against which offerors will be evaluated, allowing contractors to propose alternative labor mixes if supported by documented innovations or efficiencies that maintain service delivery requirements.

The exhibit is directly referenced in the solicitation's Questions and Answers section, where the Government clarified that Exhibit 1 would be populated with the incumbent baseline labor mix to provide offerors transparent visibility into current staffing levels and associated costs. This information is essential for offerors to develop competitive and compliant proposals for the 12-month base period running from September 30, 2026 through September 29, 2027 (CLIN 0001AB and 0002AB), or the alternative 11-month period from October 30, 2026 through September 29, 2027 (CLIN 0001AA and 0002AA), depending on the Government's evaluation timeline.

View the file

Other files

File Type Posted
FAR Part 12 RFO Synopsitation dated 2 Sept 26.pdf PDF
Wage Det 2015-4393 Rev 35 Wake County WD.pdf PDF
Wage Det 2015-4369 Rev 32 Buncombe County WD.pdf PDF
Wage Det 2015-4397 Rev 33 Dated 12 Aug 26 New Hanover.pdf PDF
Wage Det 2015-4385 Rev 35 Dated 12 Aug 26 Burke County.pdf PDF
Wage Det 2015-4381 Rev 33 Dated 12 Aug 26 Guilford.pdf PDF
FAR Part 12 RFO Synopsitation dated 31 Aug 26.pdf PDF
Attachment 6 PWS IMHS Services 20260827.docx DOCX document
Attachment 8 Exhibit 1 LOE Labor Mix with Proposed Comp 11 mo Base.xlsx XLSX spreadsheet
Attachment 7 Government Furnished Property Listing.xlsx XLSX spreadsheet
FAR Part 12 RFO Synopsitation dated 26 Aug 26.pdf PDF
Attachment 1 Wage Determination 2015-4387 Rev 35 Catawba County WD.pdf PDF
Attachment 2 Wage Determination 2015-4377 Rev 33 Cumb County WD.pdf PDF
Attachment 8 Exhibit 1 LOE Labor Mix with Proposed Comp 11 mo Base.xlsx XLSX spreadsheet
Attachment 9 Exhibit 1 LOE Labor Mix with Proposed Comp 12 mo Base.xlsx XLSX spreadsheet
Attachment 7 Government Furnished Property Listing.xlsx XLSX spreadsheet
Attachment 4 Wage Determination 2015-4423 Rev 35 Meck County WD.pdf PDF
Attachment 3 Wage Determination 2015-4399 Rev 31 Forsyth County WD.pdf PDF
Attachment 5 Wage Determination 2015-4393 Rev 35 Wake County WD.pdf PDF
Attachment 6 PWS IMHS Services 20260826.docx DOCX document
Show all 20

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

RFQ Pricing

Alternative Format Submissions Will Not Be Accepted
Contract Title:
Base Year (12 mo)
PositionAnnual Hours for Evaluation/Award CalculationsProposed Annual Productive Hours (min 1880)Unburdened Base Hourly RateSCA H&W Hourly Fringe ($)Other Fringe (%) **MUST EXCLUDE PTOOther Fringe ($)Subtotal Direct Labor CostOverhead (%)Overhead ($)Subtotal w OverheadG&A (%)G&A ($)Subtotal Cost of MoneyProfit (%)Profit ($)Fully Loaded Hourly RateTOTAL CONTRACT PRICE (based on FFP of 1 FTE)
SAMPLEAdministrative Assistant20801880355.550.13.544.050.031.321545.37150.031.36114546.7326450.031.4019793548.13462435100120.018648
ACTUALRaleigh IMHS Director20800000000000000
ACTUALWilmington IMHS Coordinator20800000000000000
ACTUALWilmington IMHS Psycotherapist (Lead)20800000000000000
ACTUALRaleigh IMHS Psycotherapist20800000000000000
ACTUALHigh Point IMHS Psycotherapist20800000000000000
ACTUALAsheville IMHS Psycotherapist20800000000000000
ACTUALApex IMHS Wellness Advocate20800000000000000
ACTUALClimax IMHS Wellness Advocate20800000000000000
ACTUAL20800000000000000
Phone Line0
Travel18000
0
6 month option 52.217-8
PositionAnnual Hours for EvaluationProposed Annual Productive HoursUnburdened Base Hourly RateSCA H&W Hourly Fringe ($)Other Fringe (%) **MUST EXCLUDE PTOOther Fringe ($)Subtotal Direct Labor CostOverhead (%)Overhead ($)Subtotal w OverheadG&A (%)G&A ($)Subtotal Cost of MoneyProfit (%)Profit ($)Fully Loaded Hourly RateTOTAL CONTRACT PRICE (based on FFP of 1 FTE)
ACTUALRaleigh IMHS Director10400000000000000
ACTUALWilmington IMHS Coordinator10400000000000000
ACTUALWilmington IMHS Psycotherapist (Lead)10400000000000000
ACTUALRaleigh IMHS Psycotherapist10400000000000000
ACTUALHigh Point IMHS Psycotherapist10400000000000000
ACTUALAsheville IMHS Psycotherapist10400000000000000
ACTUALApex IMHS Wellness Advocate10400000000000000
ACTUALClimax IMHS Wellness Advocate10400000000000000
ACTUAL10400000000000000
Phone Line0
Travel9000
0

Using the area below, provide a detailed breakout of the benefits that comprise your 'Other Fringe (%)' rate (e.g., employer payroll taxes, retirement matching, applicable insurance).

Using the area below, describe the Paid Time Off (PTO) policy for employees on this contract, including the total number of vacation, holiday, and sick days offered annually. This PTO description is for best-value evaluation and should align with the 'Proposed Annual Productive Hours' column.

File details come from the government source that posted it. Updated .