A07_Attachment_3_-_FORCES_Cost_Proposal_Model.xlsx

XLSX spreadsheet 84 KB Posted

Attached to
FORCES
Solicitation number
W91CRB-17-R-0001
Issued by

About this file

Cost Model

View the file

Other files

Show all 22

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 & PRICESNo Inputs On This Tab
Solicitation # W91CRB-17-R-0001
CLINSUPPLIES/SERVICESQUANTITYUNITUNIT PRICEAMOUNT
0001Labor (months 1 - 60)1Lot
CPFFCost$ - 0
Fee$ - 0
Total Cost =$ - 0
CLINSUPPLIES/SERVICESQUANTITYUNITUNIT PRICEAMOUNT
0002ODCs/Travel (months 1 - 60)1Lot$ - 0
COSTCost =$ 222,500.00
CLINSUPPLIES/SERVICESQUANTITYUNITUNIT PRICEAMOUNT
0003CMR1Lot$ - 0
NSPCost =$ - 0
CLINSUPPLIES/SERVICESQUANTITYUNITUNIT PRICEAMOUNT
0004CDRL1Lot$ - 0
NSPCost =$ - 0
CLINSUPPLIES/SERVICESQUANTITYUNITUNIT PRICEAMOUNT
0005Phase In Period (30 Days)1Lot$ - 0
CPFFCost$ - 0
Fee$ - 0
Total Cost =$ - 0
CLIN 0001 - 0002Cost=$ 222,500.00
Fee =$ - 0
Cost + Fee =$ 222,500.00

Cost Summary

COST SUMMARYNo Inputs On This Tab
Solicitation # W91CRB-17-R-0001

TOTAL SUMMARY

Year 1 - (11 Months)Year 2Year 3Year 4Year 5TotalPHASE In (30 Days)
Labor Hours11,89216,09618,43021,51825,47593,4110
Labor & Subcontract Labor$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Fee/Profit$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Total Labor$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Travel$ 44,500.00$ 44,500.00$ 44,500.00$ 44,500.00$ 44,500.00$ 222,500.00
G&A / Burdens on Travel and ODCs$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Total ODC$ 44,500.00$ 44,500.00$ 44,500.00$ 44,500.00$ 44,500.00$ 222,500.00

TOTAL COST $ 44,500.00 $ 44,500.00 $ 44,500.00 $ 44,500.00 $ 44,500.00 $ 222,500.00 $ - 0

Task Order 1

COST SUMMARY Task Order 1No Inputs On This Tab
Solicitation # W91CRB-17-R-0001
Year 1 (11 Months)Phase In (30 Days)Task Order 1
Labor Hours11,892011,892
Labor & Subcontract Labor$ - 0$ - 0$ - 0
Fee/Profit$ - 0$ - 0$ - 0
Total Labor$ - 0$ - 0$ - 0
Travel$ 44,500.00$ 44,500.00
G&A / Burdens on Travel and ODCs$ - 0$ - 0
Total ODC$ 44,500.00$ 44,500.00

TOTAL COST $ 44,500.00 $ - 0 $ 44,500.00

Note: These figures come from the Labor - Cost Details Tab.

Labor- Cost Detail

Labor - Cost Detail SpreadsheetComplete Blue Shaded Cells
Solicitation # W91CRB-17-R-0001LABOR COST COST DETAIL
Prime Contractor/Subcontractor Name/Division:
Period of Performance:
CLIN 0001- Months 2 thru 12 (10 Months)0.00%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 TotalSubtotalFeeTotalTotal Burdened Rate Including Fee
abcdefgh= e+f+gi=b X hjk = i + jlm = k + ln = m/b
Project Manager2,758Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Principal Information Engineer1,250Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Senior Program Analyst125Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Senior Database Administrator542Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Senior Systems Programmer/Analyst1,592Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Principal100Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Senior Management Consultant1,667Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Senior Consultant3,292Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Consultant567Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00

11,892 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

CLIN 0001- Months 13 thru 24 (12 Months)0.00%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 TotalSubtotalFeeTotalTotal Burdened Rate Including Fee
abcdefgh= e+f+gi=b X hjk = i + jlm = k + ln = m/b
Project Manager3,641Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Principal Information Engineer1,665Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Senior Program Analyst170Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Senior Database Administrator850Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Senior Systems Programmer/Analyst2,100Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Principal120Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Senior Management Consultant2,400Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Senior Consultant4,350Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Consultant800Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00

16,096 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

CLIN 0001- Months 25 thru 36 (12 Moths)0.00%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 TotalSubtotalFeeTotalTotal Burdened Rate Including Fee
abcdefgh= e+f+gi=b X hjk = i + jlm = k + ln = m/b
Project Manager4,125Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Principal Information Engineer1,880Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Senior Program Analyst200Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Senior Database Administrator1,025Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Senior Systems Programmer/Analyst2,375Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Principal125Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Senior Management Consultant2,700Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Senior Consultant5,100Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Consultant900Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00

18,430 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

CLIN 0001- Months 37 thru 48 (12 Months)0.00%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 TotalSubtotalFeeTotalTotal Burdened Rate Including Fee
abcdefgh= e+f+gi=b X hjk = i + jlm = k + ln = m/b
Project Manager4,740Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Principal Information Engineer2,162Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Senior Program Analyst350Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Senior Database Administrator1,200Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Senior Systems Programmer/Analyst2,731Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Principal125Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Senior Management Consultant3,250Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Senior Consultant5,865Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Consultant1,095Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00

21,518 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

CLIN 0001- Months 49 thru 60 (12 Months)0.00%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 TotalSubtotalFeeTotalTotal Burdened Rate Including Fee
abcdefgh= e+f+gi=b X hjk = i + jlm = k + ln = m/b
Project Manager5,550Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Principal Information Engineer2,550Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Senior Program Analyst450Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Senior Database Administrator1,400Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Senior Systems Programmer/Analyst3,200Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Principal145Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Senior Management Consultant3,900Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Senior Consultant7,000Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Consultant1,280Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00

25,475 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

CLIN 0005 - Phase In Period 30 Days (note 1)0.00%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 TotalSubtotalFeeTotalTotal Burdened Rate Including Fee
abcdefgh= e+f+gi=b X hjk = i + jlm = k + ln = m/b
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 S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00ERROR:#DIV/0!
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 S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00ERROR:#DIV/0!
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 S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00ERROR:#DIV/0!
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 S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00ERROR:#DIV/0!
Enter P or S$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00ERROR:#DIV/0!

0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00

Total Burdened Price less FeeFeeTotal
TOTAL LABOR93,411$0.00$0.00$0.00
HoursSubtotalFeeTotal
TOTAL PHASE IN PERIOD0$0.00$0.00$0.00
HoursSubtotalFeeTotal

DIRECT LABOR RATE schedule ODC Cost Detail Spreadsheet

Prime Contractor/Subcontractor Name/Division:
Period of Performance:
DIRECT LABOR RATES
YEAR 1YEAR 2YEAR 3YEAR 4YEAR 5
LABOR CATEGORIESPROPOSED DIRECT LABOR RATESBASIS OF PROPOSED RATE FOR COST REALISM PURPOSESESCALATIONPROPOSED DIRECT LABOR RATESESCALATIONPROPOSED DIRECT LABOR RATESESCALATIONPROPOSED DIRECT LABOR RATESESCALATIONPROPOSED DIRECT LABOR RATES
NOTE 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.

ODC - Cost Summary

ODC Cost Detail SpreadsheetComplete Blue Shaded Cells
Solicitation # W91CRB-17-R-0001
Prime Contractor/Subcontractor Name/Division:
Period of Performance:
ODC COST DETAIL
CLINTravel (Note 6)Burden/G&A RateG&A $Total ODC Cost
abcd = b X ce = b + d
CLIN 0002 - ODCs/Travel Months 1-12$ 44,500.000.00%$ - 0$ 44,500.00Year 1
CLIN 0002 - ODCs/Travel Months 13-24$ 44,500.000.00%$ - 0$ 44,500.00Year 2
CLIN 0002 - ODCs/Travel Months 25-36$ 44,500.000.00%$ - 0$ 44,500.00Year 3
CLIN 0002 - ODCs/Travel Months 37-48$ 44,500.000.00%$ - 0$ 44,500.00Year 4
CLIN 0002 - ODCs/Travel Months 48-60$ 44,500.000.00%$ - 0$ 44,500.00Year 5
Total$ 222,500.00$ - 0$ 222,500.00
(To Section B)

Indirect Rate Summary

Indirect Rate Summary SpreadsheetComplete Blue Shaded Cells
Solicitation # W91CRB-17-R-0001
Prime Contractor/Subcontractor Name/Division:
Period of Performance:
SUMMARY OF PROPOSED INDIRECT RATES
TYPE OF SUBCONTRACT (I.E. T&M, CP, CPFF, ETC)FRINGE RATEOVERHEAD RATEG&A RATEPROPOSED FEE RATE% OF EFFORT PERFORMED BY PRIME AND SUBS BASED ON LABOR HOURS
YEAR 1
PRIME CONTRACTOR0%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 CONTRACTOR0%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 CONTRACTOR0%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.

Fringe -OH Worksheet

DIRECT LABOR FRINGE/OVERHEAD RATE

Company, Inc.
Anycity, USA
Proposal Submitted In Response to XXXXX
DIRECT LABOR FRINGE/OVERHEAD RATE
FY2012EstimatedEstimatedEstimated
Overhead Expenses:ActualYear 1Year 2Year 3
Indirect payroll$ - 0$ - 0$ - 0$ - 0
Payroll taxes (FICA, FUTA, SUTA, Workmans Comp)$ 12,000.00$ 11,000.00$ 10,000.00$ 8,700.00
Vacation (PTO)$ 12,000.00$ 11,000.00$ 10,000.00$ 8,000.00
Holiday$ - 0$ - 0$ - 0$ - 0
Sick Leave$ 600.00$ 600.00$ 600.00$ 600.00
Health/Disability Ins$ 7,000.00$ 7,000.00$ 7,000.00$ 6,500.00
Workmans Compensation$ 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
Retention Pay$ 2,000.00$ 1,000.00$ 1,000.00$ 1,000.00
401k Match$ 4,000.00$ 3,500.00$ 3,000.00$ 3,000.00
Mil Leave$ 100.00$ 100.00$ 100.00$ 50.00
Breavement$ 100.00$ 200.00$ 200.00$ 50.00
Insurance$ 200.00$ 200.00$ 200.00$ 100.00
Total Pool$ 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$ 39,600.00$ 37,100.00$ 33,000.00
Labor Base
Direct Labor$ 113,500.00$ 100,000.00$ 90,000.00$ 80,000.00
OH Labor$ 4,352.00$ 4,200.00$ 4,100.00$ 4,000.00
B&P Labor$ 1,200.00$ 1,100.00$ 1,100.00$ 1,000.00
Total Labor Base$ 119,052.00$ 105,300.00$ 95,200.00$ 85,000.00

Rate 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 G&A Worksheet

GENERAL & ADMINISTRATIVE (G&A) EXPENSE

Company, Inc
Yourcity, USA
Proposal Submitted In Response to xxxxxx
GENERAL & ADMINISTRATIVE (G&A) EXPENSE RATE
FY2012EstimatedEstimatedEstimated
G&A Expenses:ActualYear 1Year 2Year 3
Labor11,000.0011,000.0011,000.0011,000.00
Fringe2,700.002,700.002,600.002,500.00
Subscriptions85.0085.0085.0085.00
Postage45.0045.0045.0045.00
Printing16.0016.0016.0016.00
Supplies101.00100.00100.00100.00
Telephone334.00334.00334.00334.00
Travel675.00650.00625.00600.00
Misc118.00110.00105.00100.00
Training294.00270.00260.00250.00
Recruiting87.0087.0087.0087.00
Maint125.00125.00125.00125.00
Equip265.00265.00265.00265.00
Consultants35.0035.0035.0035.00
Prof fees573.00570.00570.00570.00
Filings300.00300.00300.00300.00
Legal275.00275.00275.00275.00
Total G&A17,028.0016,967.0016,827.0016,687.00
Less: FAR 31 Unallowable Costs
Interest
Contributions
Advertising, etc.
Total Unallowable Costs0.000.000.000.00
G&A Pool After Deducting Unallowable Cost17,028.0016,967.0016,827.0016,687.00
Allocation Base
Direct Labor$240,000.00$239,000.00$238,000.00$200,000.00
Fringe$82,000.00$81,000.00$80,000.00$79,000.00
Overhead (including any unallowable cost)$33,500.00$33,400.00$33,300.00$33,200.00
Other Direct Costs (inclusing any unallowable cost)$373,000.00$372,000.00$371,000.00$371,000.00
Total G&A Allocation Base$728,500.00$725,400.00$722,300.00$683,200.00

Rate 2.30% 2.30% 2.30% 2.40%

Microsoft_Word_Document1.docx General: 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 (cost clins only) criteria in FAR 15.404-1. Please enter the requested data in the light blue shaded areas in the Labor-Cost Detail spreadsheet and in the Indirect Rate Summary spreadsheet. The spreadsheets are designed to automatically compute and populate other cells in the Excel spreadsheets and workbooks.

Section B Worksheet: The Section B worksheet imports data from the Labor- Cost Detail Spreadsheet and ODC – Cost Detail spreadsheet and is used as a basis for the proposed formal Section B.

Cost Summary Worksheet: This spreadsheet is for Government analysis purposes. It is populated from the Labor-Cost Detail spreadsheet and the ODC – Cost Detail spreadsheet.

Labor-Cost Detail Worksheet:

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: Offerors are to enter their proposed positions, hours and cost for the phase-in period (60 days).

NOTE 2: Column a of the Labor- Detail Spreadsheets contains 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 c 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 d. 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 b hours for the individual category among the Col b 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 proposed 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 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.

NOTE 4: Apply fringe/overhead to prime offeror derived rates. "Sample Fringe-OHWorksheet" 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 5: 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 + training overhead + property liability insurance 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).

ODC - Cost Detail Spreadsheet:

NOTE 6: An estimated normalized amount for travel and other direct cost (ODC) has been specified for proposal purposes. Each offeror is to include this amount in their proposal. Any material handling and/or G&A and/or applicable indirect 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 Worksheet: 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 Worksheet: 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. Please 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 Worksheet: 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.

image2.emf

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