Solicitation_Attachment_1_Cost_Model_rev_12July2016.xlsx
XLSX spreadsheet 89 KB Posted
- Solicitation number
- W91CRB-16-R-0027
About this file
Solicitation Attachment 1 - Cost Model - Revised 12 July 2016
View the file
Other files
Show all 15
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
INSTRUCTIONS
INSTRUCTIONS
SECTION B
| SECTION B - SUPPLIES OR SERVICES & PRICES | |||||
| Solicitation No. | W91CRB-16-R-0027 | ||||
| (The format below is a sample. Propose in the actual format of the Section B contained in the solicitation) | |||||
| CLIN | SUPPLIES/SERVICES | QUANTITY | UNIT | UNIT PRICE | AMOUNT |
| 0001 | Transition-In Period | 1 | Each | $ - 0 | |
| FFP - 05 Jan - 20 Jan 2017 | Estimated cost= | ||||
| NTE = | $ - 0 |
| CLIN | SUPPLIES/SERVICES | QUANTITY | UNIT | UNIT PRICE | AMOUNT |
| 1000 | Base Period - Labor | 1 | Each | $ - 0 | |
| Labor - CPFF | $ - 0 | ||||
| Estimated cost= | $ - 0 | ||||
| Fixed Fee= | $ - 0 | ||||
| Cost + Fee = | $ - 0 |
| CLIN | SUPPLIES/SERVICES | QUANTITY | UNIT | UNIT PRICE | AMOUNT |
| 1100 | Base Period - ODCs | 1 | Each | $ - 0 | |
| COST | Estimated cost= | $ 825,000.00 | |||
| Burden/G&A = | 0.00% | $ - 0 | |||
| Total Cost | $ 825,000.00 |
| CLIN | SUPPLIES/SERVICES | QUANTITY | UNIT | UNIT PRICE | AMOUNT |
| 1200 | Base Period - Labor | 1 | Each | $ - 0 | |
| FFP Task Orders | Estimated cost= | $ 6,100,000.00 | |||
| NTE = | $ 6,100,000.00 |
| CLIN | SUPPLIES/SERVICES | QUANTITY | UNIT | UNIT PRICE | AMOUNT |
| 1300 | Base Period - CMR | 1 | Each | $ - 0 | |
| NSP | Estimated cost= | $ - 0 | |||
| NTE = | $ - 0 |
| CLIN | SUPPLIES/SERVICES | QUANTITY | UNIT | UNIT PRICE | AMOUNT |
| 1400 | Base Period - CDRLs | 1 | Each | $ - 0 | |
| NSP | Estimated cost= | $ - 0 | |||
| NTE = | $ - 0 |
| CLIN | SUPPLIES/SERVICES | QUANTITY | UNIT | UNIT PRICE | AMOUNT |
| 2000 | Option Period 1 - Labor | 1 | Each | $ - 0 | |
| Labor - CPFF | $ - 0 | ||||
| Estimated cost= | $ - 0 | ||||
| Fixed Fee= | $ - 0 | ||||
| Cost + Fee = | $ - 0 |
| CLIN | SUPPLIES/SERVICES | QUANTITY | UNIT | UNIT PRICE | AMOUNT |
| 2100 | Option Period 1 - ODCs | 1 | Each | $ - 0 | |
| COST | Estimated cost= | $ 325,000.00 | |||
| Burden/G&A = | 0.00% | $ - 0 | |||
| Total Cost | $ 325,000.00 |
| CLIN | SUPPLIES/SERVICES | QUANTITY | UNIT | UNIT PRICE | AMOUNT |
| 2200 | Option Period 1 - Labor | 1 | Each | $ - 0 | |
| FFP Task Orders | Estimated cost= | $ 2,200,000.00 | |||
| NTE = | $ 2,200,000.00 |
| CLIN | SUPPLIES/SERVICES | QUANTITY | UNIT | UNIT PRICE | AMOUNT |
| 2300 | Option Period 1 - CMR | 1 | Each | $ - 0 | |
| NSP | Estimated cost= | $ - 0 | |||
| NTE = | $ - 0 |
| CLIN | SUPPLIES/SERVICES | QUANTITY | UNIT | UNIT PRICE | AMOUNT |
| 2400 | Option Period 1 - CDRLs | 1 | Each | $ - 0 | |
| NSP | Estimated cost= | $ - 0 | |||
| NTE = | $ - 0 |
| CLIN | SUPPLIES/SERVICES | QUANTITY | UNIT | UNIT PRICE | AMOUNT |
| 3000 | Option Period 2 - Labor | 1 | Each | $ - 0 | |
| Labor - CPFF | $ 61,440.00 | ||||
| Estimated cost= | $ 61,440.00 | ||||
| Fixed Fee= | $ - 0 | ||||
| Cost + Fee = | $ 61,440.00 |
| CLIN | SUPPLIES/SERVICES | QUANTITY | UNIT | UNIT PRICE | AMOUNT |
| 3100 | Option Period 2 - ODCs | 1 | Each | $ - 0 | |
| COST | Estimated cost= | $ 350,000.00 | |||
| Burden/G&A = | 0.00% | $ - 0 | |||
| Total Cost | $ 350,000.00 |
| CLIN | SUPPLIES/SERVICES | QUANTITY | UNIT | UNIT PRICE | AMOUNT |
| 3200 | Option Period 2 - Labor | 1 | Each | $ - 0 | |
| Labor - FFP | Estimated cost= | $ 2,300,000.00 | |||
| NTE = | $ 2,300,000.00 |
| CLIN | SUPPLIES/SERVICES | QUANTITY | UNIT | UNIT PRICE | AMOUNT |
| 3300 | Option Period 2 - CMR | 1 | Each | $ - 0 | |
| NSP | Estimated cost= | $ - 0 | |||
| NTE = | $ - 0 |
| CLIN | SUPPLIES/SERVICES | QUANTITY | UNIT | UNIT PRICE | AMOUNT |
| 3400 | Option Period 2 - CDRLs | 1 | Each | $ - 0 | |
| NSP | Estimated cost= | $ - 0 | |||
| NTE = | $ - 0 |
| CLIN | SUPPLIES/SERVICES | QUANTITY | UNIT | UNIT PRICE | AMOUNT |
| 4000 | Transition-Out Period | 1 | Each | $ - 0 | |
| FFP - 07 Dec 2021 - 04 Jan 2022 | Estimated cost= | ||||
| NTE = | $ - 0 |
| TOTAL | |
| Estimated cost= | $ 12,161,440.00 |
| Profit/Fee = | $ - 0 |
| Total Price | $ 12,161,440.00 |
Cost Summary
| Cost Summary Spreadsheet |
| Solicitation No. W91CRB-16-R-0027 |
| Prime Contractor/Subcontractor Name/Division: |
| Period of Performance: |
| Base Period | |||||||
| (36 months) | Option Period 1 (12 months) | Option Period 2 (12 months) | |||||
| LABOR HOURS | Total | ||||||
| Labor & Subcontract Labor - Regular Hours | 253,440 | 84,480 | 84,480 | 422,400 | |||
| Labor & Subcontract Labor - OT Hours | 12,672 | 4,224 | 4,224 | 21,120 | |||
| Total Labor Hours | 266,112 | 88,704 | 88,704 | 443,520 | |||
| LABOR COSTS | |||||||
| Labor & Subcontract Labor - Regular Costs | $ - 0 | $ - 0 | $ 61,440.00 | $ 61,440.00 | |||
| Labor & Subcontract Labor - OT Costs | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| G&A On Labor/Subcontract Labor | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| Subtotal | $ - 0 | $ - 0 | $ 61,440.00 | $ 61,440.00 | |||
| Profit/Fee | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| Total Labor Costs | $ - 0 | $ - 0 | $ 61,440.00 | $ 61,440.00 | |||
| Other Direct Costs | $ 825,000.00 | $ 325,000.00 | $ 350,000.00 | $ 1,500,000.00 | |||
| G&A | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| Total ODC | $ 825,000.00 | $ 325,000.00 | $ 350,000.00 | $ 1,500,000.00 |
Total Labor & ODC $ 825,000.00 $ 325,000.00 $ 411,440.00 $ 1,561,440.00
Labor - Cost Detail
| Labor Cost Detail Spreadsheet | |
| Solicitation No. W91CRB-16-R-0027 | |
| Prime Contractor/Subcontractor Name/Division: | |
| Period of Performance: | LABOR COST DETAIL |
| CLIN 1000 - Base Period - 36 Months | |||||||||||||||||
| Direct Cost | Indirect Cost | ||||||||||||||||
| Base: | 1640 | 0.00% | 0.00% | 0.00% | 0.00% | ||||||||||||
| SCA (Note 1) | POSITON TITLES | E or NE | Personnel | Productive Hours (Note 2) | Hourly Base Pay Rate (Note 3) | Base Annual Salary (DxE) | Effort To Be Performed By The Prime (P) or Subcontractor (S) (See note 4) | If Col h=S, Enter Name of Subcontractor(s) | Fringe/Overhead (Note 5) | PMO (Note 6) | Rate Before Application Of Prime G&A & Profit (Note 7) | Total Prime & Sub Labor Before Prime G&A & Profit | G&A (Note 8) | Subtotal | Fee | Total | Proposal Fully Burdened Hourly Rate |
| A | B | C | D | E | F | G = E*F | H | I | J = F*J8 | K = F*K8 | L = F+J+K | M = E*L | N = M*N8 | O = M+N | P = O*P8 | Q = O+P | R = Q/E |
| Welder Project Leader | 11,520 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||||
| CBA | Journeyperson Machinist | 5,760 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | Journeyperson Welder | 80,640 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | General Laborer | 17,280 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | Gunsmith Machinist Technician | 5,760 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | Material/Supply Technician | 5,760 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | CNC Operator Technician | 17,280 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | Sheetmetal Worker | 5,760 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | CNC Cutting Table Technician | 5,760 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| (CAM) Program Designer (PD) | 5,760 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||||
| CBA | Experimental Welder | 34,560 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | Painter | 51,840 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | Painter Leader | 5,760 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
0 253,440 Labor $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0
| CLIN 2000 - Option Period One - 12 Months | |||||||||||||||||
| Direct Cost | Indirect Cost | ||||||||||||||||
| Base: | 1880 | 0.00% | 0.00% | 0.00% | 0.00% | ||||||||||||
| SCA (Note 1) | POSITON TITLES | E or NE | Personnel | Productive Hours (Note 2) | Hourly Base Pay Rate (Note 3) | Base Annual Salary (DxE) | Effort To Be Performed By The Prime (P) or Subcontractor (S) (See note 4) | If Col h=S, Enter Name of Subcontractor(s) | Fringe/Overhead (Note 5) | PMO (Note 6) | Rate Before Application Of Prime G&A & Profit (Note 7) | Total Prime & Sub Labor Before Prime G&A & Profit | G&A (Note 8) | Subtotal | Fee | Total | Proposal Fully Burdened Hourly Rate |
| A | B | C | E | F | G = E*F | H | I | J = F*J8 | K = F*K8 | L = F+J+K | M = E*L | N = M*N8 | O = M+N | P = O*P8 | Q = O+P | R = Q/E | |
| Welder Project Leader | 3,840 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||||
| CBA | Journeyperson Machinist | 1,920 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | Journeyperson Welder | 26,880 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | General Laborer | 5,760 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | Gunsmith Machinist Technician | 1,920 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | Material/Supply Technician | 1,920 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | CNC Operator Technician | 5,760 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | Sheetmetal Worker | 1,920 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | CNC Cutting Table Technician | 1,920 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| (CAM) Program Designer (PD) | 1,920 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||||
| CBA | Experimental Welder | 11,520 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | Painter | 17,280 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | Painter Leader | 1,920 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
0 84,480 Labor $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0
| CLIN 3000 - Option Period Two - 12 Months | |||||||||||||||||
| Direct Cost | Indirect Cost | ||||||||||||||||
| Base: | 1880 | 0.00% | 0.00% | 0.00% | 0.00% | ||||||||||||
| SCA (Note 1) | POSITON TITLES | E or NE | Personnel | Productive Hours (Note 2) | Hourly Base Pay Rate (Note 3) | Base Annual Salary (DxE) | Effort To Be Performed By The Prime (P) or Subcontractor (S) (See note 4) | If Col h=S, Enter Name of Subcontractor(s) | Fringe/Overhead (Note 5) | PMO (Note 6) | Rate Before Application Of Prime G&A & Profit (Note 7) | Total Prime & Sub Labor Before Prime G&A & Profit | G&A (Note 8) | Subtotal | Fee | Total | Proposal Fully Burdened Hourly Rate |
| A | B | C | E | F | G = E*F | H | I | J = F*J8 | K = F*K8 | L = F+J+K | M = E*L | N = M*N8 | O = M+N | P = O*P8 | Q = O+P | R = Q/E | |
| Welder Project Leader | 3,840 | 10.00 | 38,400.00 | Enter P or S | $ - 0 | $ - 0 | $ 10.00 | $ 38,400.00 | $ - 0 | $ 38,400.00 | $ - 0 | $ 38,400.00 | $ 10.00 | ||||
| CBA | Journeyperson Machinist | 1,920 | 12.00 | 23,040.00 | Enter P or S | $ - 0 | $ - 0 | $ 12.00 | $ 23,040.00 | $ - 0 | $ 23,040.00 | $ - 0 | $ 23,040.00 | $ 12.00 | |||
| CBA | Journeyperson Welder | 26,880 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | General Laborer | 5,760 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | Gunsmith Machinist Technician | 1,920 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | Material/Supply Technician | 1,920 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | CNC Operator Technician | 5,760 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | Sheetmetal Worker | 1,920 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | CNC Cutting Table Technician | 1,920 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| (CAM) Program Designer (PD) | 1,920 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||||
| CBA | Experimental Welder | 11,520 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | Painter | 17,280 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| CBA | Painter Leader | 1,920 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
0 84,480 Labor $ 22.00 $ 61,440.00 $ - 0 $ 61,440.00 $ - 0 $ 61,440.00
Labor OT - Cost Detail
| Labor Cost Detail Spreadsheet | |
| Solicitation No. W91CRB-16-R-0027 | |
| Prime Contractor/Subcontractor Name/Division: | |
| Period of Performance: | LABOR OT COST DETAIL |
| CLIN 1000 - Base Period - 36 Months | |||||||||||||||||
| Direct Cost | Indirect Cost | ||||||||||||||||
| 0.00% | 0.00% | 0.00% | 0.00% | ||||||||||||||
| SCA (Note 1) | POSITON TITLES | E or NE | Personnel | OT Hours (Note 2) | OT Pay Rate (Note 3) | OT Dollars | Effort To Be Performed By The Prime (P) or Subcontractor (S) (See note 4) | If Col h=S, Enter Name of Subcontractor(s) | Fringe/Overhead (Note 5) | PMO (Note 6) | Rate Before Application Of Prime G&A & Profit (Note 7) | Total Prime & Sub Labor Before Prime G&A & Profit | G&A (Note 8) | Subtotal | Fee | Total | Proposal Fully Burdened Hourly Rate |
| A | B | C | E | F | G = E*F | H | I | J = F*J8 | K = F*K8 | L = F+J+K | M = E*L | N = M*N8 | O = M+N | P = O*P8 | Q = O+P | R = Q/E | |
| 0 | Welder Project Leader | 0 | 576 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | Journeyperson Machinist | 0 | 288 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | Journeyperson Welder | 0 | 4,032 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | General Laborer | 0 | 864 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | Gunsmith Machinist Technician | 0 | 288 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | Material/Supply Technician | 0 | 288 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | CNC Operator Technician | 0 | 864 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | Sheetmetal Worker | 0 | 288 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | CNC Cutting Table Technician | 0 | 288 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| 0 | (CAM) Program Designer (PD) | 0 | 288 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | Experimental Welder | 0 | 1,728 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | Painter | 0 | 2,592 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | Painter Leader | 0 | 288 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
0 12,672 Labor $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0
| CLIN 2000 - Option Period One - 12 Months | |||||||||||||||||
| Direct Cost | Indirect Cost | ||||||||||||||||
| 0.00% | 0.00% | 0.00% | 0.00% | ||||||||||||||
| SCA (Note 1) | POSITON TITLES | E or NE | Personnel | OT Hours (Note 2) | OT Pay Rate (Note 3) | OT Dollars | Effort To Be Performed By The Prime (P) or Subcontractor (S) (See note 4) | If Col h=S, Enter Name of Subcontractor(s) | Fringe/Overhead (Note 5) | PMO (Note 6) | Rate Before Application Of Prime G&A & Profit (Note 7) | Total Prime & Sub Labor Before Prime G&A & Profit | G&A (Note 8) | Subtotal | Fee | Total | Proposal Fully Burdened Hourly Rate |
| A | B | C | E | F | G = E*F | H | I | J = F*J8 | K = F*K8 | L = F+J+K | M = E*L | N = M*N8 | O = M+N | P = O*P8 | Q = O+P | R = Q/E | |
| 0 | Welder Project Leader | 0 | 192 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | Journeyperson Machinist | 0 | 96 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | Journeyperson Welder | 0 | 1,344 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | General Laborer | 0 | 288 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | Gunsmith Machinist Technician | 0 | 96 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | Material/Supply Technician | 0 | 96 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | CNC Operator Technician | 0 | 288 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | Sheetmetal Worker | 0 | 96 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | CNC Cutting Table Technician | 0 | 96 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| 0 | (CAM) Program Designer (PD) | 0 | 96 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | Experimental Welder | 0 | 576 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | Painter | 0 | 864 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | Painter Leader | 0 | 96 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
0 4,224 Labor $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0
| CLIN 3000 - Option Period Two - 12 Months | |||||||||||||||||
| Direct Cost | Indirect Cost | ||||||||||||||||
| 0.00% | 0.00% | 0.00% | 0.00% | ||||||||||||||
| SCA (Note 1) | POSITON TITLES | E or NE | Personnel | OT Hours (Note 2) | OT Pay Rate (Note 3) | OT Dollars | Effort To Be Performed By The Prime (P) or Subcontractor (S) (See note 4) | If Col h=S, Enter Name of Subcontractor(s) | Fringe/Overhead (Note 5) | PMO (Note 6) | Rate Before Application Of Prime G&A & Profit (Note 7) | Total Prime & Sub Labor Before Prime G&A & Profit | G&A (Note 8) | Subtotal | Fee | Total | Proposal Fully Burdened Hourly Rate |
| A | B | C | E | F | G = E*F | H | I | J = F*J8 | K = F*K8 | L = F+J+K | M = E*L | N = M*N8 | O = M+N | P = O*P8 | Q = O+P | R = Q/E | |
| 0 | Welder Project Leader | 0 | 192 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | Journeyperson Machinist | 0 | 96 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | Journeyperson Welder | 0 | 1,344 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | General Laborer | 0 | 288 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | Gunsmith Machinist Technician | 0 | 96 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | Material/Supply Technician | 0 | 96 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | CNC Operator Technician | 0 | 288 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | Sheetmetal Worker | 0 | 96 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | CNC Cutting Table Technician | 0 | 96 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| 0 | (CAM) Program Designer (PD) | 0 | 96 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | Experimental Welder | 0 | 576 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | Painter | 0 | 864 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| CBA | Painter Leader | 0 | 96 | 0.00 | Enter P or S | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
0 4,224 Labor $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0
Sprtng Labor Detail
| Supporting Labor Detail | |||||||||
| Solicitation No. W91CRB-16-R-0027 | |||||||||
| Prime Contractor/Subcontractor Name/Division: | |||||||||
| Period of Performance: Base Years or Option Yr. 1, 2. | |||||||||
| A | B | C | D | E | F | G | H | I | J |
| Position Titles From Sched. B | Exempt or Non-exempt? | FT, PT,Temp., or Intermittent? | If Exempt Enter Basis of Wage Rate | If Non-exempt, Enter Exact Match or Conformed E or C? | If Non-exempt, Enter DoL Labor Category From Wage Determination | Heath & Welfare Amount Paid Per Hour | No. of Days Vacation/Yr. | No. of Days Holiday/Yr | |
| Welder Project Leader | |||||||||
| CBA/SCA | Journeyperson Machinist | ||||||||
| CBA/SCA | Journeyperson Welder | ||||||||
| CBA/SCA | General Laborer | ||||||||
| CBA/SCA | Gunsmith Machinist Technician | ||||||||
| CBA/SCA | Material/Supply Technician | ||||||||
| CBA/SCA | CNC Operator Technician | ||||||||
| CBA/SCA | Sheetmetal Worker | ||||||||
| CBA/SCA | CNC Cutting Table Technician | ||||||||
| (CAM) Program Designer (PD) | |||||||||
| CBA/SCA | Experimental Welder | ||||||||
| CBA/SCA | Painter | ||||||||
| CBA/SCA | Painter Leader |
ODC - Cost Detail
| ODC Cost Detail Spreadsheet | |
| Solicitation No. W91CRB-16-R-0027 | |
| Prime Contractor/Subcontractor Name/Division: | |
| Period of Performance: | |
| ODC COST DETAIL |
| CLIN | ODCs (Note 9) | Burden/G&A Rate | G&A $ | Total ODC Cost |
| a | b | c | d = b X c | e = b + d |
| CLIN 1100 | $ 825,000.00 | 0.00% | $ - 0 | $ 825,000.00 |
| CLIN 2100 | $ 325,000.00 | 0.00% | $ - 0 | $ 325,000.00 |
| CLIN 3100 | $ 350,000.00 | 0.00% | $ - 0 | $ 350,000.00 |
| $ 1,500,000.00 | $ - 0 | $ 1,500,000.00 | ||
| Total | (To Section B) | |||
| Note: Profit/fee shall not be applied for the purposes of this solicitation. |
Indirect Rate Summary
| Indirect Rate Summary Spreadsheet | |||||||||
| Solicitation No. W91CRB-16-R-0027 | |||||||||
| Prime Contractor/Subcontractor Name/Division: | |||||||||
| Period of Performance: | |||||||||
| SUMMARY OF PROPOSED INDIRECT RATES | |||||||||
| Enter Whether Subcontract Is Cost Reimbursable (i.e. CPFF, etc) or Time and Material (T&M) | FRINGE RATE | OVERHEAD RATE | Combined FRINGE/OVERHEAD RATE | G&A RATE | PMO RATE | PROPOSED FEE RATE | % OF EFFORT PERFORMED BY PRIME AND SUBS BASED ON LABOR HOURS | ||
| Base Period | |||||||||
| PRIME CONTRACTOR | N/A | 0% | 0% | 0% | 0% | 0% | 0% | 0% | |
| SUBCONTRACTOR 1 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | ||
| SUBCONTRACTOR 2 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | ||
| SUBCONTRACTOR 3 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | ||
| ETC | 0% | 0% | 0% | 0% | 0% | 0% | 0% | ||
| 0% | (i.e. 100%) |
| Option Year 1 | |||||||||
| PRIME CONTRACTOR | N/A | 0% | 0% | 0% | 0% | 0% | 0% | 0% | |
| SUBCONTRACTOR 1 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | ||
| SUBCONTRACTOR 2 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | ||
| SUBCONTRACTOR 3 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | ||
| SUBCONTRACTOR 4 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | ||
| 0% | (i.e. 100%) |
| Option Year 2 | |||||||||
| PRIME CONTRACTOR | N/A | 0% | 0% | 0% | 0% | 0% | 0% | 0% | |
| SUBCONTRACTOR 1 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | ||
| SUBCONTRACTOR 2 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | ||
| SUBCONTRACTOR 3 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | ||
| SUBCONTRACTOR 4 | 0% | 0% | 0% | 0% | 0% | 0% | 0% | ||
| 0% | (i.e. 100%) |
| Please enter corresponding indirect rates for the prime and each subcontractor for each of the periods. |
| Subcontractors may provide data separately in the above format for proprietary reasons. |
| Provide the necessary narrative describing how the rates were derived and applied, the composition of the |
| allocation pools & bases, and provide any supporting forward rate agreements and DCAA/DCMA agreements/reports. |
| If rates proposed are other than based on actuals or actual budgets describe why. |
| Sample Fringe/Overhead and G&A worksheet schedules follow this tab. |
Sample Fringe-OH Worksheet
DIRECT LABOR FRINGE/OVERHEAD RATE
| Company, Inc. |
| Anycity, USA |
| Proposal Submitted In Response to W91CRB-14-R-0001 |
| DIRECT LABOR FRINGE/OVERHEAD RATE |
| FY2010 | FY2011 | FY2012 | Estimated | Estimated | Estimated | |
| Overhead Expenses: | Actual | Actual | Actual | Year 1 | Year 2 | Year 3 |
| Indirect payroll | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Payroll taxes (FICA, FUTA, SUTA, Workmans Comp) | $ 12,000.00 | $ 12,000.00 | $ 12,000.00 | $ 11,000.00 | $ 10,000.00 | $ 8,700.00 |
| Vacation (PTO) | $ 12,000.00 | $ 12,000.00 | $ 12,000.00 | $ 11,000.00 | $ 10,000.00 | $ 8,000.00 |
| Holiday | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Sick Leave | $ 600.00 | $ 600.00 | $ 600.00 | $ 600.00 | $ 600.00 | $ 600.00 |
| Health/Disability Ins | $ 7,000.00 | $ 7,000.00 | $ 7,000.00 | $ 7,000.00 | $ 7,000.00 | $ 6,500.00 |
| Workmans Compensation/Defense Base Act | $ 4,000.00 | $ 4,000.00 | $ 4,000.00 | $ 4,000.00 | $ 4,000.00 | $ 4,000.00 |
| Bonuses | $ 1,000.00 | $ 1,000.00 | $ 1,000.00 | $ 1,000.00 | $ 1,000.00 | $ 1,000.00 |
| Retention Pay | $ 2,000.00 | $ 2,000.00 | $ 2,000.00 | $ 1,000.00 | $ 1,000.00 | $ 1,000.00 |
| 401k Match | $ 4,000.00 | $ 4,000.00 | $ 4,000.00 | $ 3,500.00 | $ 3,000.00 | $ 3,000.00 |
| Mil Leave | $ 100.00 | $ 100.00 | $ 100.00 | $ 100.00 | $ 100.00 | $ 50.00 |
| Breavement | $ 100.00 | $ 100.00 | $ 100.00 | $ 200.00 | $ 200.00 | $ 50.00 |
| Insurance | $ 200.00 | $ 200.00 | $ 200.00 | $ 200.00 | $ 200.00 | $ 100.00 |
| Total Pool | $ 43,000.00 | $ 43,000.00 | $ 43,000.00 | $ 39,600.00 | $ 37,100.00 | $ 33,000.00 |
| Less: FAR 31 Unallowable Cost | ||||||
| Entertainment, etc. | ||||||
| Net Allowable cost | $ 43,000.00 | $ 43,000.00 | $ 43,000.00 | $ 39,600.00 | $ 37,100.00 | $ 33,000.00 |
| Labor Base | ||||||
| Direct Labor | $ 113,500.00 | $ 113,500.00 | $ 113,500.00 | $ 100,000.00 | $ 90,000.00 | $ 80,000.00 |
| OH Labor | $ 4,352.00 | $ 4,352.00 | $ 4,352.00 | $ 4,200.00 | $ 4,100.00 | $ 4,000.00 |
| B&P Labor | $ 1,200.00 | $ 1,200.00 | $ 1,200.00 | $ 1,100.00 | $ 1,100.00 | $ 1,000.00 |
| Total Labor Base | $ 119,052.00 | $ 119,052.00 | $ 119,052.00 | $ 105,300.00 | $ 95,200.00 | $ 85,000.00 |
Rate 36.12% 36.12% 36.12% 37.61% 38.97% 38.82%
| This exhibit shows a combined fringe benefit/overhead allocation. However the offeror may in actuality have separate |
| allocations for fringe benefits and overhead depending on its accounting system. |
Sample PMO OH - Worksheet
PMO OVERHEAD RATE
| Company, Inc. |
| Anycity, USA |
| Proposal Submitted In Response to W91CRB-14-R-0001 |
| PMO OVERHEAD RATE |
| FY2012 | Estimated | Estimated | Estimated | Estimated | Estimated | |
| Prgram Management Expenses: | Actual | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |
| $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| $ 12,000.00 | $ 11,000.00 | $ 10,000.00 | $ 8,700.00 | $ 10,000.00 | $ 8,700.00 | |
| $ 12,000.00 | $ 11,000.00 | $ 10,000.00 | $ 8,000.00 | $ 10,000.00 | $ 8,000.00 | |
| $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| $ 600.00 | $ 600.00 | $ 600.00 | $ 600.00 | $ 600.00 | $ 600.00 | |
| $ 7,000.00 | $ 7,000.00 | $ 7,000.00 | $ 6,500.00 | $ 7,000.00 | $ 6,500.00 | |
| $ 4,000.00 | $ 4,000.00 | $ 4,000.00 | $ 4,000.00 | $ 4,000.00 | $ 4,000.00 | |
| $ 1,000.00 | $ 1,000.00 | $ 1,000.00 | $ 1,000.00 | $ 1,000.00 | $ 1,000.00 | |
| $ 2,000.00 | $ 1,000.00 | $ 1,000.00 | $ 1,000.00 | $ 1,000.00 | $ 1,000.00 | |
| $ 4,000.00 | $ 3,500.00 | $ 3,000.00 | $ 3,000.00 | $ 3,000.00 | $ 3,000.00 | |
| $ 100.00 | $ 100.00 | $ 100.00 | $ 50.00 | $ 100.00 | $ 50.00 | |
| $ 100.00 | $ 200.00 | $ 200.00 | $ 50.00 | $ 200.00 | $ 50.00 | |
| $ 200.00 | $ 200.00 | $ 200.00 | $ 100.00 | $ 200.00 | $ 100.00 | |
| Total Pool | $ 43,000.00 | $ 39,600.00 | $ 37,100.00 | $ 33,000.00 | $ 37,100.00 | $ 33,000.00 |
| Less: FAR 31 Unallowable Cost | ||||||
| Entertainment, etc. | ||||||
| Net Allowable cost | $ 43,000.00 | $ 39,600.00 | $ 37,100.00 | $ 33,000.00 | $ 37,100.00 | $ 33,000.00 |
| Labor Base | ||||||
| Direct Labor | $ 113,500.00 | $ 100,000.00 | $ 90,000.00 | $ 80,000.00 | $ 90,000.00 | $ 80,000.00 |
| OH Labor | $ 4,352.00 | $ 4,200.00 | $ 4,100.00 | $ 4,000.00 | $ 4,100.00 | $ 4,000.00 |
| B&P Labor | $ 1,200.00 | $ 1,100.00 | $ 1,100.00 | $ 1,000.00 | $ 1,100.00 | $ 1,000.00 |
| Total Labor Base | $ 119,052.00 | $ 105,300.00 | $ 95,200.00 | $ 85,000.00 | $ 95,200.00 | $ 85,000.00 |
Rate 36.12% 37.61% 38.97% 38.82% 38.97% 38.82%
Sample G&A Worksheet
GENERAL & ADMINISTRATIVE (G&A) EXPENSE
| Company, Inc |
| Yourcity, USA |
| Proposal Submitted In Response to Solicitation No. W91CRB-16-R-0027 |
| GENERAL & ADMINISTRATIVE (G&A) EXPENSE RATE |
| FY2010 | FY2011 | FY2012 | Estimated | Estimated | Estimated | |
| G&A Expenses: | Actual | Actual | Actual | Year 1 | Year 2 | Year 3 |
| Labor | 11,000.00 | 11,000.00 | 11,000.00 | 11,000.00 | 11,000.00 | 11,000.00 |
| Fringe | 2,700.00 | 2,700.00 | 2,700.00 | 2,700.00 | 2,600.00 | 2,500.00 |
| Subscriptions | 85.00 | 85.00 | 85.00 | 85.00 | 85.00 | 85.00 |
| Postage | 45.00 | 45.00 | 45.00 | 45.00 | 45.00 | 45.00 |
| Printing | 16.00 | 16.00 | 16.00 | 16.00 | 16.00 | 16.00 |
| Supplies | 101.00 | 101.00 | 101.00 | 100.00 | 100.00 | 100.00 |
| Telephone | 334.00 | 334.00 | 334.00 | 334.00 | 334.00 | 334.00 |
| Travel | 675.00 | 675.00 | 675.00 | 650.00 | 625.00 | 600.00 |
| Misc | 118.00 | 118.00 | 118.00 | 110.00 | 105.00 | 100.00 |
| Training | 294.00 | 294.00 | 294.00 | 270.00 | 260.00 | 250.00 |
| Recruiting | 87.00 | 87.00 | 87.00 | 87.00 | 87.00 | 87.00 |
| Maint | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Equip | 265.00 | 265.00 | 265.00 | 265.00 | 265.00 | 265.00 |
| Consultants | 35.00 | 35.00 | 35.00 | 35.00 | 35.00 | 35.00 |
| Prof fees | 573.00 | 573.00 | 573.00 | 570.00 | 570.00 | 570.00 |
| Filings | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 | 300.00 |
| Legal | 275.00 | 275.00 | 275.00 | 275.00 | 275.00 | 275.00 |
| Total G&A | 17,028.00 | 17,028.00 | 17,028.00 | 16,967.00 | 16,827.00 | 16,687.00 |
| Less: FAR 31 Unallowable Costs | ||||||
| Interest | ||||||
| Contributions | ||||||
| Advertising, etc. | ||||||
| Total Unallowable Costs | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| G&A Pool After Deducting Unallowable Cost | 17,028.00 | 17,028.00 | 17,028.00 | 16,967.00 | 16,827.00 | 16,687.00 |
| Allocation Base | ||||||
| Direct Labor | $240,000.00 | $240,000.00 | $240,000.00 | $239,000.00 | $238,000.00 | $200,000.00 |
| Fringe | $82,000.00 | $82,000.00 | $82,000.00 | $81,000.00 | $80,000.00 | $79,000.00 |
| Overhead (including any unallowable cost) | $33,500.00 | $33,500.00 | $33,500.00 | $33,400.00 | $33,300.00 | $33,200.00 |
| Other Direct Costs (inclusing any unallowable cost) | $373,000.00 | $373,000.00 | $373,000.00 | $372,000.00 | $371,000.00 | $371,000.00 |
Total G&A Allocation Base $728,500.00 $728,500.00 $728,500.00 $725,400.00 $722,300.00 $683,200.00
Rate 2.30% 2.30% 2.30% 2.30% 2.30% 2.40%
Microsoft_Word_Document1.docx General: Each offeror is to provide a cost/price proposal and accompanying narrative as part of their proposal in response to the solicitation. FAR 15.403-5(b) allows the contracting officer to specify the format of cost or pricing data or data other than certified cost or pricing data. The completed enclosed spreadsheets shall be part of the cost/price proposal. This is a required flow down requirement, and therefore shall be submitted for the prime offeror AND for any and all divisions and subcontractors proposed to perform effort in response to this solicitation. The information will be evaluated for acceptability, fairness, reasonableness and realism based on the cost/price analysis criteria in FAR 15.404-1. Please enter the requested data in the light yellow shaded areas in the Section B, Labor-Cost Detail, Labor OT-Cost Detail, ODC – Cost Detail spreadsheets and in the Indirect Rate Summary spreadsheets. The spreadsheets are designed to automatically compute and populate other cells in the Excel spreadsheets and workbooks.
Section B Spreadsheet: The Section B worksheet imports data from the Labor-Cost Detail, Labor OT-Cost Detail, and ODC-Cost Detail spreadsheets and is used as a basis for the proposed formal Section B.
Cost Summary Spreadsheet: This spreadsheet is for Government analysis purposes. It is populated from the Labor-Cost Detail, Labor OT-Cost Detail, and ODC-Cost Detail spreadsheets.
Labor - Cost Detail and Labor OT - Cost Detail Spreadsheets
General: Enter the requested data in the yellow shaded cells. It may be necessary for each offeror to revise the number of rows, columns, and/or formulas to reflect differences or nuances in the offeror's accounting and estimating systems. However, it is requested that the general format be maintained as much as possible for cost/price analysis and contract administration purposes.
NOTE 1: The information in this column represents the source of wages on the current contract for this requirement and is for informational purposes only.
NOTE 2: Productive hours are the total hours in a work year less any paid or unpaid leave for holidays, sick days, vacations, etc. Productive hours are hours actually worked and billed to a particular job or Government contract. Do not modify the hours in this column. These are estimated hours that may or may not be ordered by the Government
NOTE 3: Please enter the base labor rate for the labor categories listed. The base labor rate, surge pay rate and HDP pay rate is the rate actual paid to the employee EXCLUSIVE of social security, federal unemployment, state unemployment, workman's compensation, and non-statutory fringe benefits (i.e. 401K, vacations, holidays, etc), overhead, G&A, and fee. For proprietary reason, subcontractors may provide this information directly to the Contracting Officer if the subcontractor chooses not to disclose this information to the offeror. Escalation on wages in out years for Service Contract Act positions is unallowable except where the Collective Bargaining Agreement and/or Wage Determinations indicates otherwise.
NOTE 4: Column B of the Labor- Detail Spreadsheets contains several labor categories. During contract performance these categories may be performed by the prime contractor and/or other divisions or subcontractors. The offeror is to enter a P in Column H if the effort is to be performed by the prime contractor, and an S if performed by another division or subcontractor. Enter the name of the division or contractor in Column I. If the particular individual category is to be performed by more than one entity, the offeror will be required to insert additional row(s) under the labor category and to allocate the Col d hours for the individual category among the Col d cells in the original and inserted rows to reflect the proposed performance during the contract. After this allocation, the total of the original and inserted rows under the individual category shall total to the number of hours provided by the Government for the respective labor category.
NOTE 5: Apply fringe/overhead to prime offeror derived rates. "Sample Fringe-OH Worksheet" provides a sample to be used to compute fringe/overhead. Provide a schedule and describe all elements included in overhead and fringe benefit rate. See attached sample fringe-oh worksheet. Fringe/overhead shall include social security, federal unemployment, state unemployment, workman's compensation, and non-statutory fringe benefits (i.e. 401K, vacations, holidays, etc). If the offeror's accounting system applies fringe and overhead separately, then include separate columns for the application of fringe and overhead as appropriate for the offeror's accounting/estimating system.
NOTE 6: Program Management costs are to be billed as an indirect cost. If these cost aren’t part of the offeror’s indirect cost, they will need propose than as such. The basis for the proposed PMO OH rate shall be clearly documented. A sample PMO OH worksheet has been included for offerors to show the pools and basis that make up this rate.
NOTE 7: This field will automatically calculate the prime hourly burdened rate before the application of G&A and fee, if the prime is proposing the use of a subcontractor, please enter the subcontractor billing rate (if performed by a subcontractor) BEFORE application of prime offeror general and administrative (G&A) expense and fixed fee. Therefore, the rate calculated for prime contractor performed rate categories is as follows: rate = prime base labor rate + prime fringe + prime overhead. If the labor category is performed by a subcontractor, the rate entered in Col L is as follows: Rate = sub base rate +sub fringe + sub overhead + sub G&A + sub fee (i.e. subcontractor loaded rate EXCEPT for prime G&A and fee).
NOTE 8: Provide a schedule and describe the G&A rate pool, and allocation base.
Supporting Labor Detail – Columns c through j should be completed for each position proposed by the offeror.
ODC - Cost Detail Spreadsheet:
NOTE 9: An estimated normalized amount for other direct costs (ODC) has been specified for proposal purposes. Each offeror is to include this amount in their proposal. Any material handling and/or G&A is to be applied as appropriate. Since this is an estimated amount that may or may not occur, no fixed fee will be proposed.
Indirect Rate Summary Spreadsheet: Please provide the indirect rates by year, and proposed percentage of performance by labor hour for the prime offeror and each division or subcontractor proposed to perform effort on this solicitation. For proprietary reasons, subcontractors may submit the information in the requested format directly to the Contracting Officer. This information is necessary for evaluation purposes and MUST be supplied for the offeror, other divisions, and subcontractors for the offeror's proposal to be considered complete and adequate.
Sample Fringe/Overhead Spreadsheet: This spreadsheet shows a generally accepted format for fringe benefit and/or overhead pool/base/rate calculations. Fringe benefit and overhead pool, base, and rate calculations are required as part of the offeror's cost/price proposal. The fringe and overhead rates may be calculated together or separately depending on the contactor/subcontractor's accounting system. Please provide a similar schedule for fringe and overhead for each FY for the offeror and each division or subcontractor. Describe as necessary in the cost/price narrative. Indicate if the rates are based on a forward pricing rate agreement (FPRA) or other signed rate agreement with DCAA and/or DCMA. Subcontractor data may be submitted directly to the Contracting Officer for proprietary reasons.
Sample PMO OH Spreadsheet: This spreadsheet shows a generally accepted format for Program Management Office Overhead pool/base/rate calculations. PMO OH pool, base, and rate calculations are required as part of the offeror's cost/price proposal. Please provide a similar schedule for PMO OH for each FY for the offeror and each division or subcontractor. Describe as necessary in the cost/price narrative. Please indicate if the PMO OH rates are based on a forward pricing rate agreement (FPRA) or other signed rate agreement with DCAA and/or DCMA. Subcontractor data may be submitted directly to the Contracting Officer for proprietary reasons.
Sample G&A Spreadsheet: This spreadsheet shows a generally accepted format for G&A pool/base/rate calculations. G&A pool, base, and rate calculations are required as part of the offeror's cost/price proposal. Please provide a similar schedule for G&A for each FY for the offeror and each division or subcontractor. Describe as necessary in the cost/price narrative. Please indicate if the G&A rates are based on a forward pricing rate agreement (FPRA) or other signed rate agreement with DCAA and/or DCMA. Subcontractor data may be submitted directly to the Contracting Officer for proprietary reasons.
image1.emf
File details come from the government source that posted it. Updated .