Cost_Element_Workbook_25_Oct_2016.xlsx

XLSX spreadsheet 82 KB Posted

Attached to
Amendment 0004
Solicitation number
W91CRB-16-R-0039
Issued by

About this file

CEW

View the file

Other files

File Type Posted
Exhibit_A_CDRL_A006_Transition_Plan_UPDATED_6July2017.pdf PDF
W91CRB-16-R-0039_Amendment_0003_18July2017.pdf PDF
Exhibit_A_CDRL_A002_Progress_Report_UPDATED_6July2017.pdf PDF
Attachment_3_DD254_Programmatic_Services.pdf PDF
Attachment_1_Level_of_Effort_for_Programmatic_Support_UPDATED_6July2017.xlsx XLSX spreadsheet
W91CRB-16-R-0039_Conformed_Copy_18July2017.pdf PDF
Exhibit_A_CDRL_A004_Financial_Status_UPDATED_6July2017.pdf PDF
Exhibit_A_CDRL_A001_Technical_Status_UPDATED_6July2017.pdf PDF
Attachment_4_Past_Performance_Questionnaire_UPDATED_6July2017.doc DOC document
Exhibit_A_CDRL_A003_Presentation_Material_UPDATED_6July2017.pdf PDF
Attachment_2_Cost_Element_Workbook_UPDATED_13July2017.xlsx XLSX spreadsheet
Exhibit_A_CDRL_A005_Cost_Report_UPDATED_6July2017.pdf PDF
W91CRB-16-R-0039_0002.pdf PDF
CDRL_(A004)_1423-1_PROG_SERV_Financial_Status.doc DOC document
DD_254_Programming_Services.pdf PDF
Level_of_Effort_for_Programmatic_Support_25_Oct_2016.xlsx XLSX spreadsheet
Cover_Ltr_ _PP_Questionnaire_Programmatic_Serv_SSEB_081716.doc DOC document
CDRL_(A001)_1423-1_PROG_SERV_Technical_Status.doc DOC document
W91CRB-16-R-0039_0001.pdf PDF
W91CRB-16-R-0039.pdf PDF
CDRL_(A002)_1423-1_PROG_SERV_Progress_Report.doc DOC document
CDRL_(A003)_1423-1_PROG_SERV_Presentation_Material.doc DOC document
RFI-SS_PROG_SERVICES_02_June_2016.docx DOCX document
DRAFT_PWS_for_Programmatic_Support_Services_Base_31_May_2016.docx DOCX document
RFI-SS_PROG_SERVICES_25_May_2016.docx DOCX document
DRAFT_Level_of_Effort_for_Programmatic_Support_(Base_Year_and_Option_Years)053116.xlsx XLSX spreadsheet
Show all 26

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.
(The format below is a sample. Propose in the actual format of the Section B contained in the solicitation)
CLINSUPPLIES/SERVICESQUANTITYUNITUNIT PRICEAMOUNT
0001Transition1Each$ -
Firm Fixed PricePrice =$ - 0From Labor - Cost Detail
Profit =$ - 0From Labor - Cost Detail
Total Price =$ - 0
CLINSUPPLIES/SERVICESQUANTITYUNITUNIT PRICEAMOUNT
0002Base Period 60 Months1Each$ - 0
Labor - CPFFEstimated cost=From Labor - Cost Detail
Fixed Fee=From Labor - Cost Detail
Cost + Fee =$ - 0
CLINSUPPLIES/SERVICESQUANTITYUNITUNIT PRICEAMOUNT
0003CMRA1Each$ - 0
Not Separately PricedPriceNSP
Total Price$0.00
CLINSUPPLIES/SERVICESQUANTITYUNITUNIT PRICEAMOUNT
0004ODCs 60 Months1Each$ - 0
COSTEstimated cost=$ 1,735,000.00From ODC - Cost Detail
Burden/G&A =0.00%$ - 0From ODC - Cost Detail
Total Cost$ 1,735,000.00
CLINSUPPLIES/SERVICESQUANTITYUNITUNIT PRICEAMOUNT
0005CDRL1Each$ - 0
Not Separately PricedPriceNSP
Total Price$0.00
TOTAL
Estimated cost=$ 1,735,000.00
Fee =$ - 0
Total Price$ 1,735,000.00
$ 1,735,000.00double check number (Labor-cost detail + ODC cost Detail)
$ 1,735,000.00double check number (sum of clin totals)

Labor- Cost Detail

Labor - Cost Detail Spreadsheet
Solicitation No.LABOR COST COST DETAIL
Prime Contractor/Subcontractor Name/Division:
Period of Performance:
CLIN 0001- Transition-In (NTE 15 days)0.00%0.00%0.00%0.00%
POSITON TITLES
(Note 1)Total HoursEffort To Be Performed By The Prime (P) or Subcontractor (S)? (Note 2)If Col e=S, Enter Name of Subcontractor(s)Hourly Base Pay Rate (Note 3 )Fringe(Note 4)Overhead (Note 5)Rate Before Application Of Prime G&A & Fee (Note 6)Total Prime & Sub Labor Before Prime G&A & FeeG&A TotalSubtotalFee TotalTotalTotal Burdened Rate Including Fee
abcdefg = f X fringeh = f X overheadi=f+g+hj= c X ik = j X G&Al = j + km = l X feen = l + mo = n/c
Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00ERROR:#DIV/0!
Enter P or S0.000.000.000.000.000.000.000.000.00ERROR:#DIV/0!
Enter P or S0.000.000.000.000.000.000.000.000.00ERROR:#DIV/0!
Enter P or S0.000.000.000.000.000.000.000.000.00ERROR:#DIV/0!
Enter P or S0.000.000.000.000.000.000.000.000.00ERROR:#DIV/0!

0 $0.00 $0.00 $0.00 $0.00

0.00%
0.00%
CLIN 0002- Months 1 thru 120.00%0.00%0.00%0.00%
POSITON TITLESTotal HoursEffort To Be Performed By The Prime (P) or Subcontractor (S)? (Note 2)If Col e=S, Enter Name of Subcontractor(s)Hourly Base Pay Rate (Note 3 )Fringe(Note 4)Overhead (Note 4)Rate Before Application Of Prime G&A & Fee (Note 5)Total Prime & Sub Labor Before Prime G&A & FeeG&A TotalSubtotalFee TotalTotalTotal Burdened Rate Including Fee
abcdefg = f X fringeh = f X overheadi=f+g+hj= c X ik = j X G&Al = j + km = l X feen = l + mo = n/c
Contractor Site
Senior Program Manager (Contractor Site)1,880Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Concept/Principal Analyst (Contractor Site)1,880Enter P or S0.000.000.000.000.000.000.000.000.000.00
Logistician Staff III (Contractor Site)2,800Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst III (Contractor Site)3,800Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst II (Contractor Site)1,635Enter P or S0.000.000.000.000.000.000.000.000.000.00
Administrative Assistant (Contractor Site)1,235Enter P or S0.000.000.000.000.000.000.000.000.000.00
OCONUS*
Sr. Principal Investigator (SAUDI OPM SANG)1,870Enter P or S0.000.000.000.000.000.000.000.000.000.00
Concept Principal Analyst OCONUS Saudi1,880Enter P or S0.000.000.000.000.000.000.000.000.000.00
SAUDI OPM SANG, GFEBS80Enter P or S0.000.000.000.000.000.000.000.000.000.00
Government Site
Sr. Principal Investigator (USASAC NC)1,880Enter P or S0.000.000.000.000.000.000.000.000.000.00
Concept/Principal Analyst (Regional Ops Spt, RSA)26,600Enter P or S0.000.000.000.000.000.000.000.000.000.00
Concept/Principal Analyst (Regional Ops Spt. NC)7,520Enter P or S0.000.000.000.000.000.000.000.000.000.00
Concept/Principal Analyst (Regional Ops Spt. Fort Belvoir (FB)1,880Enter P or S0.000.000.000.000.000.000.000.000.000.00
Logistician Staff III (Regional Ops Spt, RSA)5,500Enter P or S0.000.000.000.000.000.000.000.000.000.00
Logistician Staff III (Regional Ops Spt. NC)5,500Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst III (Regional Ops Spt, RSA)34,440Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst III (Regional Ops Spt. NC)16,920Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst III (Regional Ops Spt. FB)7,520Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst II (Regional Ops Spt, RSA)26,140Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst II (Regional Ops Spt. NC)18,620Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst I (Regional Ops Spt, RSA)5,640Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst I (Regional Ops Spt. NC)5,640Enter P or S0.000.000.000.000.000.000.000.000.000.00
Analyst III (Regional Ops Spt, RSA)22,120Enter P or S0.000.000.000.000.000.000.000.000.000.00
Analyst III (Regional Ops Spt. NC)3,760Enter P or S0.000.000.000.000.000.000.000.000.000.00
Analyst III (Regional Ops Spt. FB)3,760Enter P or S0.000.000.000.000.000.000.000.000.000.00
Analyst II (Regional Ops Spt, RSA)3,760Enter P or S0.000.000.000.000.000.000.000.000.000.00
Analyst I (Regional Ops Spt, RSA)2,820Enter P or S0.000.000.000.000.000.000.000.000.000.00
Administrative Assistant (Regional Ops Spt, RSA)15,080Enter P or S0.000.000.000.000.000.000.000.000.000.00
Administrative Assistant (Regional Ops Spt. NC)7,520Enter P or S0.000.000.000.000.000.000.000.000.000.00

239,680 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

* = Include DBA Insurance and overseas allowances (if applicable) in the direct rate or indirect as
applicable per the offeror's accounting system.0.00%
0.00%
CLIN 0002- Months 13 thru 240.00%0.00%0.00%0.00%
POSITON TITLESTotal HoursEffort To Be Performed By The Prime (P) or Subcontractor (S)? (Note 2)If Col e=S, Enter Name of Subcontractor(s)Hourly Base Pay Rate (Note 3 )Fringe(Note 4)Overhead (Note 4)Rate Before Application Of Prime G&A & Fee (Note 5)Total Prime & Sub Labor Before Prime G&A & FeeG&ASubtotalFeeTotalTotal Burdened Rate Including Fee
abcdefg = f X fringeh = f X overheadi=f+g+hj= c X ik = j X G&Al = j + km = l X feen = l + mo = n/c
Contractor Site
Senior Program Manager (Contractor Site)1,880Enter P or S0.000.000.000.000.000.000.000.000.000.00
Concept/Principal Analyst (Contractor Site)1,880Enter P or S0.000.000.000.000.000.000.000.000.000.00
Logistician Staff III (Contractor Site)2,800Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst III (Contractor Site)3,800Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst II (Contractor Site)1,635Enter P or S0.000.000.000.000.000.000.000.000.000.00
Administrative Assistant (Contractor Site)1,235Enter P or S0.000.000.000.000.000.000.000.000.000.00
OCONUS*
Sr. Principal Investigator (SAUDI OPM SANG)1,870Enter P or S0.000.000.000.000.000.000.000.000.000.00
Concept Principal Analyst OCONUS Saudi1,880Enter P or S0.000.000.000.000.000.000.000.000.000.00
SAUDI OPM SANG, GFEBS80Enter P or S0.000.000.000.000.000.000.000.000.000.00
Government Site
Sr. Principal Investigator (USASAC NC)1,880Enter P or S0.000.000.000.000.000.000.000.000.000.00
Concept/Principal Analyst (Regional Ops Spt, RSA)26,600Enter P or S0.000.000.000.000.000.000.000.000.000.00
Concept/Principal Analyst (Regional Ops Spt. NC)7,520Enter P or S0.000.000.000.000.000.000.000.000.000.00
Concept/Principal Analyst (Regional Ops Spt. Fort Belvoir (FB)1,880Enter P or S0.000.000.000.000.000.000.000.000.000.00
Logistician Staff III (Regional Ops Spt, RSA)5,500Enter P or S0.000.000.000.000.000.000.000.000.000.00
Logistician Staff III (Regional Ops Spt. NC)5,500Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst III (Regional Ops Spt, RSA)34,440Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst III (Regional Ops Spt. NC)16,920Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst III (Regional Ops Spt. FB)7,520Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst II (Regional Ops Spt, RSA)26,140Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst II (Regional Ops Spt. NC)18,620Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst I (Regional Ops Spt, RSA)5,640Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst I (Regional Ops Spt. NC)5,640Enter P or S0.000.000.000.000.000.000.000.000.000.00
Analyst III (Regional Ops Spt, RSA)22,120Enter P or S0.000.000.000.000.000.000.000.000.000.00
Analyst III (Regional Ops Spt. NC)3,760Enter P or S0.000.000.000.000.000.000.000.000.000.00
Analyst III (Regional Ops Spt. FB)3,760Enter P or S0.000.000.000.000.000.000.000.000.000.00
Analyst II (Regional Ops Spt, RSA)3,760Enter P or S0.000.000.000.000.000.000.000.000.000.00
Analyst I (Regional Ops Spt, RSA)2,820Enter P or S0.000.000.000.000.000.000.000.000.000.00
Administrative Assistant (Regional Ops Spt, RSA)15,080Enter P or S0.000.000.000.000.000.000.000.000.000.00
Administrative Assistant (Regional Ops Spt. NC)7,520Enter P or S0.000.000.000.000.000.000.000.000.000.00

239,680 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

* = Include DBA Insurance and overseas allowances (if applicable) in the direct rate or indirect as
applicable per the offeror's accounting system.0.00%
0.00%
CLIN 0002- Months 25 thru 360.00%0.00%0.00%0.00%
POSITON TITLESTotal HoursEffort To Be Performed By The Prime (P) or Subcontractor (S)? (Note 2)If Col e=S, Enter Name of Subcontractor(s)Hourly Base Pay Rate (Note 3 )Fringe(Note 4)Overhead (Note 4)Rate Before Application Of Prime G&A & Fee (Note 5)Total Prime & Sub Labor Before Prime G&A & FeeG&ASubtotalFeeTotalTotal Burdened Rate Including Fee
abcdefg = f X fringeh = f X overheadi=f+g+hj= c X ik = j X G&Al = j + km = l X feen = l + mo = n/c
Contractor Site
Senior Program Manager (Contractor Site)1,880Enter P or S0.000.000.000.000.000.000.000.000.000.00
Concept/Principal Analyst (Contractor Site)1,880Enter P or S0.000.000.000.000.000.000.000.000.000.00
Logistician Staff III (Contractor Site)2,800Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst III (Contractor Site)3,800Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst II (Contractor Site)1,635Enter P or S0.000.000.000.000.000.000.000.000.000.00
Administrative Assistant (Contractor Site)1,235Enter P or S0.000.000.000.000.000.000.000.000.000.00
OCONUS*
Sr. Principal Investigator (SAUDI OPM SANG)1,870Enter P or S0.000.000.000.000.000.000.000.000.000.00
Concept Principal Analyst OCONUS Saudi1,880Enter P or S0.000.000.000.000.000.000.000.000.000.00
SAUDI OPM SANG, GFEBS80Enter P or S0.000.000.000.000.000.000.000.000.000.00
Government Site
Sr. Principal Investigator (USASAC NC)1,880Enter P or S0.000.000.000.000.000.000.000.000.000.00
Concept/Principal Analyst (Regional Ops Spt, RSA)26,600Enter P or S0.000.000.000.000.000.000.000.000.000.00
Concept/Principal Analyst (Regional Ops Spt. NC)7,520Enter P or S0.000.000.000.000.000.000.000.000.000.00
Concept/Principal Analyst (Regional Ops Spt. Fort Belvoir (FB)1,880Enter P or S0.000.000.000.000.000.000.000.000.000.00
Logistician Staff III (Regional Ops Spt, RSA)5,500Enter P or S0.000.000.000.000.000.000.000.000.000.00
Logistician Staff III (Regional Ops Spt. NC)5,500Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst III (Regional Ops Spt, RSA)34,440Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst III (Regional Ops Spt. NC)16,920Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst III (Regional Ops Spt. FB)7,520Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst II (Regional Ops Spt, RSA)26,140Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst II (Regional Ops Spt. NC)18,620Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst I (Regional Ops Spt, RSA)5,640Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst I (Regional Ops Spt. NC)5,640Enter P or S0.000.000.000.000.000.000.000.000.000.00
Analyst III (Regional Ops Spt, RSA)22,120Enter P or S0.000.000.000.000.000.000.000.000.000.00
Analyst III (Regional Ops Spt. NC)3,760Enter P or S0.000.000.000.000.000.000.000.000.000.00
Analyst III (Regional Ops Spt. FB)3,760Enter P or S0.000.000.000.000.000.000.000.000.000.00
Analyst II (Regional Ops Spt, RSA)3,760Enter P or S0.000.000.000.000.000.000.000.000.000.00
Analyst I (Regional Ops Spt, RSA)2,820Enter P or S0.000.000.000.000.000.000.000.000.000.00
Administrative Assistant (Regional Ops Spt, RSA)15,080Enter P or S0.000.000.000.000.000.000.000.000.000.00
Administrative Assistant (Regional Ops Spt. NC)7,520Enter P or S0.000.000.000.000.000.000.000.000.000.00

239,680 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

* = Include DBA Insurance and overseas allowances (if applicable) in the direct rate or indirect as
applicable per the offeror's accounting system.0.00%
0.00%
CLIN 0002- Months 37 thru 480.00%0.00%0.00%0.00%
POSITON TITLESTotal HoursEffort To Be Performed By The Prime (P) or Subcontractor (S)? (Note 2)If Col e=S, Enter Name of Subcontractor(s)Hourly Base Pay Rate (Note 3 )Fringe(Note 4)Overhead (Note 4)Rate Before Application Of Prime G&A & Fee (Note 5)Total Prime & Sub Labor Before Prime G&A & FeeG&ASubtotalFeeTotalTotal Burdened Rate Including Fee
abcdefg = f X fringeh = f X overheadi=f+g+hj= c X ik = j X G&Al = j + km = l X feen = l + mo = n/c
Contractor Site
Senior Program Manager (Contractor Site)1,880Enter P or S0.000.000.000.000.000.000.000.000.000.00
Concept/Principal Analyst (Contractor Site)1,880Enter P or S0.000.000.000.000.000.000.000.000.000.00
Logistician Staff III (Contractor Site)2,800Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst III (Contractor Site)3,800Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst II (Contractor Site)1,635Enter P or S0.000.000.000.000.000.000.000.000.000.00
Administrative Assistant (Contractor Site)1,235Enter P or S0.000.000.000.000.000.000.000.000.000.00
OCONUS*
Sr. Principal Investigator (SAUDI OPM SANG)1,870Enter P or S0.000.000.000.000.000.000.000.000.000.00
Concept Principal Analyst OCONUS Saudi1,880Enter P or S0.000.000.000.000.000.000.000.000.000.00
SAUDI OPM SANG, GFEBS80Enter P or S0.000.000.000.000.000.000.000.000.000.00
Government Site
Sr. Principal Investigator (USASAC NC)1,880Enter P or S0.000.000.000.000.000.000.000.000.000.00
Concept/Principal Analyst (Regional Ops Spt, RSA)26,600Enter P or S0.000.000.000.000.000.000.000.000.000.00
Concept/Principal Analyst (Regional Ops Spt. NC)7,520Enter P or S0.000.000.000.000.000.000.000.000.000.00
Concept/Principal Analyst (Regional Ops Spt. Fort Belvoir (FB)1,880Enter P or S0.000.000.000.000.000.000.000.000.000.00
Logistician Staff III (Regional Ops Spt, RSA)5,500Enter P or S0.000.000.000.000.000.000.000.000.000.00
Logistician Staff III (Regional Ops Spt. NC)5,500Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst III (Regional Ops Spt, RSA)34,440Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst III (Regional Ops Spt. NC)16,920Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst III (Regional Ops Spt. FB)7,520Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst II (Regional Ops Spt, RSA)26,140Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst II (Regional Ops Spt. NC)18,620Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst I (Regional Ops Spt, RSA)5,640Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst I (Regional Ops Spt. NC)5,640Enter P or S0.000.000.000.000.000.000.000.000.000.00
Analyst III (Regional Ops Spt, RSA)22,120Enter P or S0.000.000.000.000.000.000.000.000.000.00
Analyst III (Regional Ops Spt. NC)3,760Enter P or S0.000.000.000.000.000.000.000.000.000.00
Analyst III (Regional Ops Spt. FB)3,760Enter P or S0.000.000.000.000.000.000.000.000.000.00
Analyst II (Regional Ops Spt, RSA)3,760Enter P or S0.000.000.000.000.000.000.000.000.000.00
Analyst I (Regional Ops Spt, RSA)2,820Enter P or S0.000.000.000.000.000.000.000.000.000.00
Administrative Assistant (Regional Ops Spt, RSA)15,080Enter P or S0.000.000.000.000.000.000.000.000.000.00
Administrative Assistant (Regional Ops Spt. NC)7,520Enter P or S0.000.000.000.000.000.000.000.000.000.00

239,680 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

* = Include DBA Insurance and overseas allowances (if applicable) in the direct rate or indirect as
applicable per the offeror's accounting system.0.00%
0.00%
CLIN 0002- Months 49 thru 600.00%0.00%0.00%0.00%
POSITON TITLESTotal HoursEffort To Be Performed By The Prime (P) or Subcontractor (S)? (Note 2)If Col e=S, Enter Name of Subcontractor(s)Hourly Base Pay Rate (Note 3 )Fringe(Note 4)Overhead (Note 4)Rate Before Application Of Prime G&A & Fee (Note 5)Total Prime & Sub Labor Before Prime G&A & FeeG&ASubtotalFeeTotalTotal Burdened Rate Including Fee
abcdefg = f X fringeh = f X overheadi=f+g+hj= c X ik = j X G&Al = j + km = l X feen = l + mo = n/c
Contractor Site
Senior Program Manager (Contractor Site)1,880Enter P or S0.000.000.000.000.000.000.000.000.000.00
Concept/Principal Analyst (Contractor Site)1,880Enter P or S0.000.000.000.000.000.000.000.000.000.00
Logistician Staff III (Contractor Site)2,800Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst III (Contractor Site)3,800Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst II (Contractor Site)1,635Enter P or S0.000.000.000.000.000.000.000.000.000.00
Administrative Assistant (Contractor Site)1,235Enter P or S0.000.000.000.000.000.000.000.000.000.00
OCONUS*
Sr. Principal Investigator (SAUDI OPM SANG)1,870Enter P or S0.000.000.000.000.000.000.000.000.000.00
Concept Principal Analyst OCONUS Saudi1,880Enter P or S0.000.000.000.000.000.000.000.000.000.00
SAUDI OPM SANG, GFEBS80Enter P or S0.000.000.000.000.000.000.000.000.000.00
Government Site
Sr. Principal Investigator (USASAC NC)1,880Enter P or S0.000.000.000.000.000.000.000.000.000.00
Concept/Principal Analyst (Regional Ops Spt, RSA)26,600Enter P or S0.000.000.000.000.000.000.000.000.000.00
Concept/Principal Analyst (Regional Ops Spt. NC)7,520Enter P or S0.000.000.000.000.000.000.000.000.000.00
Concept/Principal Analyst (Regional Ops Spt. Fort Belvoir (FB)1,880Enter P or S0.000.000.000.000.000.000.000.000.000.00
Logistician Staff III (Regional Ops Spt, RSA)5,500Enter P or S0.000.000.000.000.000.000.000.000.000.00
Logistician Staff III (Regional Ops Spt. NC)5,500Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst III (Regional Ops Spt, RSA)34,440Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst III (Regional Ops Spt. NC)16,920Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst III (Regional Ops Spt. FB)7,520Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst II (Regional Ops Spt, RSA)26,140Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst II (Regional Ops Spt. NC)18,620Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst I (Regional Ops Spt, RSA)5,640Enter P or S0.000.000.000.000.000.000.000.000.000.00
Systems Analyst I (Regional Ops Spt. NC)5,640Enter P or S0.000.000.000.000.000.000.000.000.000.00
Analyst III (Regional Ops Spt, RSA)22,120Enter P or S0.000.000.000.000.000.000.000.000.000.00
Analyst III (Regional Ops Spt. NC)3,760Enter P or S0.000.000.000.000.000.000.000.000.000.00
Analyst III (Regional Ops Spt. FB)3,760Enter P or S0.000.000.000.000.000.000.000.000.000.00
Analyst II (Regional Ops Spt, RSA)3,760Enter P or S0.000.000.000.000.000.000.000.000.000.00
Analyst I (Regional Ops Spt, RSA)2,820Enter P or S0.000.000.000.000.000.000.000.000.000.00
Administrative Assistant (Regional Ops Spt, RSA)15,080Enter P or S0.000.000.000.000.000.000.000.000.000.00
Administrative Assistant (Regional Ops Spt. NC)7,520Enter P or S0.000.000.000.000.000.000.000.000.000.00

239,680 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

* = Include DBA Insurance and overseas allowances (if applicable) in the direct rate or indirect as
applicable per the offeror's accounting system.
Total
TOTAL LABOR1,198,400$0.00$0.00$0.00
HoursSubtotalFeeTotal

&F, &A

PAGE &P OF &N

ODC - Cost Detail

ODC Cost Detail Spreadsheet
Solicitation No.
Prime Contractor/Subcontractor Name/Division:
Period of Performance:
ODC COST DETAIL
CLIN 0004ODCs (Note 7)Burden/G&A RateG&A $Total ODC Cost
abcd = b X ce = b + d
CLIN 0004 - ODCs months 1-12$ 347,000.000.00%$ - 0$ 347,000.00Normalized ODCs DO NOT included DBA insurance or overseas allowance/s. If these costs are normally included in offeror's ODCs they shall be shown in addition to the normalized amounts
CLIN 0004 - ODCs months 13-24$ 347,000.000.00%$ - 0$ 347,000.00
CLIN 0004 - ODCs months 25-36$ 347,000.000.00%$ - 0$ 347,000.00
CLIN 0004 - ODCs months 37-48$ 347,000.000.00%$ - 0$ 347,000.00
CLIN 0004 - ODCs months 49-60$ 347,000.000.00%$ - 0$ 347,000.00
Total$ 1,735,000.00$ - 0$ 1,735,000.00
(To Section B)
Include DBA Insurance and overseas allowances (if applicable) in the direct rate or indirect as
applicable per the offeror's accounting system.

Direct Labor Rate Schedule

DIRECT LABOR RATES

TRANSITION -INYEAR 1YEAR 2YEAR 3YEAR 4YEAR 5
LABOR CATEGORIESPROPOSED LABOR RATESBASIS OF PROPOSED RATE FOR COST REALISM PURPOSESLABOR CATEGORIESPROPOSED LABOR RATESBASIS OF PROPOSED RATE FOR COST REALISM PURPOSESESCALATIONPROPOSED LABOR RATESESCALATIONPROPOSED LABOR RATESESCALATIONPROPOSED LABOR RATESESCALATIONPROPOSED LABOR RATES
NOTE 1NOTE 2NOTE 1NOTE 2NOTE 3NOTE 3NOTE 3NOTE 3
NOTE 1: Please enter all the corresponding labor categories proposed in the labor cost detail spreadhseets.
NOTE 2: For cost realism purposes indicate the basis of the proposed rates and provide documentation to substantiate the rates.
If the rates are based on actuals provide pay stubs, signed employee letters of intent, etc.
If the rates are based on estimates provide salary survey data and other data to corroborate the realism of the rates.
NOTE 3: Please provide the basis of escalation.

INDIRECT RATE SUMMARY

Indirect Rate Summary Spreadsheet
Solicitation No.
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 RATEOVERHEAD RATEG&A RATEPROPOSED FEE RATE% OF EFFORT PERFORMED BY PRIME AND SUBS BASED ON LABOR HOURS
YEAR 1
PRIME CONTRACTORN/A0%0%0%0%0%
SUBCONTRACTOR 10%0%0%0%0%
SUBCONTRACTOR 20%0%0%0%0%
SUBCONTRACTOR 30%0%0%0%0%
ETC0%0%0%0%0%
0%(i.e. 100%)
YEAR 2
PRIME CONTRACTORN/A0%0%0%0%0%
SUBCONTRACTOR 10%0%0%0%0%
SUBCONTRACTOR 20%0%0%0%0%
SUBCONTRACTOR 30%0%0%0%0%
ETC0%0%0%0%0%
0%(i.e. 100%)
YEAR 3
PRIME CONTRACTORN/A0%0%0%0%0%
SUBCONTRACTOR 10%0%0%0%0%
SUBCONTRACTOR 20%0%0%0%0%
SUBCONTRACTOR 30%0%0%0%0%
ETC0%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-Worksheet

DIRECT LABOR FRINGE RATE

Company, Inc.
Anycity, USA
Proposal Submitted In Response
DIRECT LABOR FRINGE RATE
FY2013FY2014FY2015EstimatedEstimatedEstimated
Overhead Expenses:ActualActualActualYear 1Year 2Year 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 OH Worksheet

DIRECT LABOR OVERHEAD RATE

Company, Inc.
Anycity, USA
Proposal Submitted In Response to XXXXX
DIRECT LABOR OVERHEAD RATE
FY2013FY2014FY2015EstimatedEstimatedEstimated
Overhead Expenses:ActualActualActualYear 1Year 2Year 3
Overhead Labor$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Office Expense$ 12,000.00$ 12,000.00$ 12,000.00$ 11,000.00$ 10,000.00$ 8,700.00
Utilities$ 12,000.00$ 12,000.00$ 12,000.00$ 11,000.00$ 10,000.00$ 8,000.00
Telephone$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Internet$ 600.00$ 600.00$ 600.00$ 600.00$ 600.00$ 600.00
Postage$ 7,000.00$ 7,000.00$ 7,000.00$ 7,000.00$ 7,000.00$ 6,500.00
Insurance$ 4,000.00$ 4,000.00$ 4,000.00$ 4,000.00$ 4,000.00$ 4,000.00
Professional Fees$ 1,000.00$ 1,000.00$ 1,000.00$ 1,000.00$ 1,000.00$ 1,000.00
Insurance$ 2,000.00$ 2,000.00$ 2,000.00$ 1,000.00$ 1,000.00$ 1,000.00
Total Pool$ 38,600.00$ 38,600.00$ 38,600.00$ 35,600.00$ 33,600.00$ 29,800.00
Less: FAR 31 Unallowable Cost
Entertainment, etc.
Net Allowable cost$ 38,600.00$ 38,600.00$ 38,600.00$ 35,600.00$ 33,600.00$ 29,800.00
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 32.42% 32.42% 32.42% 33.81% 35.29% 35.06%

Please provide any FPRAs/FPRRs/Rate Agreements to corroborate proposed rates.

Sample G&A Worksheet

GENERAL & ADMINISTRATIVE (G&A) EXPENSE

Company, Inc
Yourcity, USA
Proposal Submitted In Response
GENERAL & ADMINISTRATIVE (G&A) EXPENSE RATE
FY2013FY2014FY2015EstimatedEstimatedEstimated
G&A Expenses:ActualActualActualYear 1Year 2Year 3
Labor11,000.0011,000.0011,000.0011,000.0011,000.0011,000.00
Fringe2,700.002,700.002,700.002,700.002,600.002,500.00
Subscriptions85.0085.0085.0085.0085.0085.00
Postage45.0045.0045.0045.0045.0045.00
Printing16.0016.0016.0016.0016.0016.00
Supplies101.00101.00101.00100.00100.00100.00
Telephone334.00334.00334.00334.00334.00334.00
Travel675.00675.00675.00650.00625.00600.00
Misc118.00118.00118.00110.00105.00100.00
Training294.00294.00294.00270.00260.00250.00
Recruiting87.0087.0087.0087.0087.0087.00
Maint125.00125.00125.00125.00125.00125.00
Equip265.00265.00265.00265.00265.00265.00
Consultants35.0035.0035.0035.0035.0035.00
Prof fees573.00573.00573.00570.00570.00570.00
Filings300.00300.00300.00300.00300.00300.00
Legal275.00275.00275.00275.00275.00275.00
Total G&A17,028.0017,028.0017,028.0016,967.0016,827.0016,687.00
Less: FAR 31 Unallowable Costs
Interest
Contributions
Advertising, etc.
Total Unallowable Costs0.000.000.000.000.000.00
G&A Pool After Deducting Unallowable Cost17,028.0017,028.0017,028.0016,967.0016,827.0016,687.00
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, and reasonableness based on the cost/price analysis and cost realism analysis criteria in FAR 15.404-1. Please enter the requested data in the light blue shaded areas in the Labor-Cost Detail spreadsheets and in the Supporting Labor Detail spreadsheets. The spreadsheets are designed to automatically compute and populate other cells in the Excel spreadsheets and workbooks.

Section B Spreadsheet: Please enter the requested data in the light blue shaded areas of this worksheet. This section B should correspond with the official Section B in the solicitation.

Labor - Cost Detail Spreadsheet:

General: Enter the requested data in the blue 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: Offeror is to input their proposed labor categories and number of productive hours in the spreadsheet for the transition in period.

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.

Column A of the Labor- Detail Spreadsheets contains several labor categories. During contract performance these categories ostensibly may be performed by the prime contractor and/or other divisions or subcontractors. The offeror is to enter a P in Col D if the effort is to be performed by the prime contractor, and a S if performed by another division or subcontractor. Enter the name of the division or contractor in Col E. 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 C hours for the individual category among the Col C 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 3: Please enter the base labor rate for the labor categories listed. The base labor rate is the rate actual paid to the employee EXCLUSIVE of social security, federal uemployment, 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.

NOTE 4: Apply fringe to prime offeror derived rates. "Sample Fringe Worksheet" provides a sample to be used to compute fringe. Provide a schedule and describe all elements included in fringe benefit rate. See attached sample fringe worksheet. Fringe shall include social security, federal unemployment, state unemployment, workman's compensation, and non-statutory fringe benefits (i.e. 401K, vacations, holidays, etc).

NOTE 5: Apply overhead (OH) to prime offeror derived rates. "Sample OH Worksheet" provides a sample to be used to compute OH. Provide a schedule and describe all elements included in OH rate. See attached sample OH worksheet. Extra boxes have been inputted at the top of the column for different OH rates (i.e. on site, off site, etc.).

NOTE 6: 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).

Direct Labor Rate Schedule – Supporting direct labor rate worksheet. Offeror should enter all of the corresponding labor categories proposed in the labor cost detail worksheets proposed on a cost basis. For cost realism purposes, prime should indicate their basis of the proposed rates and provide documentation to substantiate the rates.

Defense Base Act (DBA) Insurance and other applicable allowances: Offerors must address these costs, based upon their normal business practice, and include them in addition to the normalized ODCs and/or labor. If these costs are normally included in ODCs, offerors are to show this in their schedule of ODCs. As indicted above, if these costs are part of labor, an additional column may be inserted in the “Labor Cost Detail” worksheet

ODC - Cost Detail Spreadsheet:

NOTE 7: A contract normalized amount for travel/ODCs 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 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 .