SOLICITATION ATTACH 1 Scientific and Engineering Support_Cost_Model - Amendment 0001.xlsx

XLSX spreadsheet 232 KB Posted

Attached to
Aberdeen Test Center- Scientific and Engineering Support Federal contract opportunity
Solicitation number
W91CRB-20-R-0019
Issued by
Department of the Army Materiel Command Army Contracting Command Aberdeen Proving Ground

About this file

This request for proposal solicits scientific and engineering support services for the Aberdeen Test Center at Aberdeen Proving Ground, Maryland. The resulting single-award indefinite delivery/indefinite quantity contract will have a five-year ordering period with cost-plus-fixed-fee and firm-fixed-price line items. The contractor shall provide personnel, equipment, facilities, transportation, and materials to perform instrumentation system development, fabrication, configuration, and production as defined in the performance work statement. Scope of services includes mechanical, electrical/electronic, software, and testing facilities support. Offerors may submit questions by May 19, 2020 to the stipulated email address. Offers are due by 4:00 PM EST on May 29, 2020 to the same email address. The solicitation package and any amendments must be obtained and reviewed prior to submission of a response.

View the file

Other files for this federal contract opportunity

Other files attached to Aberdeen Test Center- Scientific and Engineering Support, newest first.
File Type Posted
B03 W91CRB20R0019 AMD2.pdf PDF
Solicitation Amendment 0001 - W91CRB-20-R-0019 - Scientific and Engineering.pdf PDF
SOLICITATION ATTACH 2 Past Performance Questionnaire - Amendment 0001.docx DOCX document
ATTACHMENT 5 - DD254 Attachment One and Two - Amendment 0001.pdf PDF
ATTACHMENT 1 - Labor Cat Descriptions Scientific and Engineering 2020 - Amendment 0001.pdf PDF
SOLICITATION ATTACH 3 SUMMARY OF EXPERIENCE FORM - Amendment 0001.docx DOCX document
ATTACHMENT 4 - DD254 Scientific and Engineering - Amendment 0001.pdf PDF
A004 Technical Review of Task Orders.pdf PDF
A003 Weekly Task Order Report.pdf PDF
Solicitation W91CRB20R0019.pdf PDF
ATTACH 4 DD254 Scientific and Engineering 2020.pdf PDF
A002 Monthly Cost Report.pdf PDF
ATTACH 3 QASP Scientific and Engineering 2020.pdf PDF
SOLICITATION ATTACH 2 Past Performance Questionnaire.docx DOCX document
ATTACH 2 Wage Determination 201594265 Rev 12.pdf PDF
SOLICITATION ATTACH 3 SUMMARY OF EXPERIENCE FORM.docx DOCX document
A001 Monthly Progress Report.pdf PDF
ATTACH 1 Labor Cat Descriptions Scientific and Engineering.pdf PDF
SOLICITATION ATTACH 1 Scientific and Engineering Support_Cost_Model.xlsx XLSX spreadsheet
Show all 19

On GovTribe

Work with this file on GovTribe

  • Download the original file
  • Contacts named in this file
  • Similar government files
  • Ask GovTribe AI about this file

Text version

Instructions

Instructions
Solicitation Number:
Name of Action: Scientific and Engineering Support
Prime Contractor/Subcontractor Name/Division:
Period of Performance:
Government Inputs
Solicitation Number:
Name of Action:Scientific and Engineering Support
Period of Performance:
Annual Productive Hours:1,500
Offeror Inputs
Prime Contractor/Subcontractor Name/Division:
Street Address:
City, State and Zip Code:

Section B

Section B - Supplies or Services Costs and/or Prices
Solicitation Number:
Name of Action: Scientific and Engineering Support
Prime Contractor/Subcontractor Name/Division:
Period of Performance:
(The format below is a sample. Propose in the actual format of the Section B contained in the solicitation)
BASE PERIOD
CLINSUPPLIES/SERVICESQTYUNITUNIT PRICEAMOUNT
0001Base Period (5 years)1Each$ - 0
Labor - CPFF$ - 0From Cost Summary Worksheet
Estimated cost=$ - 0
Fixed Fee=$ - 0From Cost Summary Worksheet
Cost + Fee =$ - 0
CLINSUPPLIES/SERVICESQTYUNITUNIT PRICEAMOUNT
0002Base Period ODCs1Each$ - 0
COSTEstimated cost=$ 19,125,000.00From Cost Summary Worksheet
Burden/G&A =0.00%$ - 0From Cost Summary WorkWorksheet and ODC Cost Detail WorkWorksheet
Subtotal$ 19,125,000.00
CLINSUPPLIES/SERVICESQTYUNITUNIT PRICEAMOUNT
0003Normalized Labor & ODCs1Each$ - 0
FFPFirm Fixed Price$ 9,969,076.00From Cost Summary Worksheet (Normalized NTE Value)
Subtotal$ 9,969,076.00
TOTAL
TOTAL
Estimated cost (CPFF, COST, & FFP) =$ 29,094,076.00
Fee =$ - 0
Total Price$ 29,094,076.00
Double check figure$ 29,094,076.00Total of clin totals
Double check figure$ 29,094,076.00Cost Summary Total
Double check figure$ 29,094,076.00Total from individual Worksheets

Cost Summary

Cost Summary Spreadsheet
Solicitation Number:
Name of Action: Scientific and Engineering Support
Prime Contractor/Subcontractor Name/Division:
Period of Performance:
Scientific and Engineering SupportYear 1Year 2Year 3Year 4Year 5Total
Labor & Subcontract Labor Hours91,40091,40091,40091,40091,400457,000From Labor Cost Detail Worksheet
Direct & Indirect Labor & Subcontract Labor Costs (less G&A)$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0From Labor Cost Detail Worksheet
G&A Costs$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0From Labor Cost Detail Worksheet
Direct & Indirect Labor & Subcontract Labor Costs (Less Fee)$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Profit/Fee$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0From Labor Cost Detail Worksheet
Labor Cost$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Other Direct Costs (ODCs) (Less Burden)$ 3,825,000.00$ 3,825,000.00$ 3,825,000.00$ 3,825,000.00$ 3,825,000.00$ 19,125,000.00From ODC Cost Detail Sheet
G&A Burden on ODCs$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0From ODC Cost Detail Sheet
ODCs$ 3,825,000.00$ 3,825,000.00$ 3,825,000.00$ 3,825,000.00$ 3,825,000.00$ 19,125,000.00
Normalized FFP Labor & ODCS (CLIN 0003)$ 1,993,815.20$ 1,993,815.20$ 1,993,815.20$ 1,993,815.20$ 1,993,815.20$ 9,969,076.00
Total Labor & ODC Costs$ 3,825,000.00$ 3,825,000.00$ 3,825,000.00$ 3,825,000.00$ 3,825,000.00$ 29,094,076.00

Direct Labor Rate Schedule

Direct Labor Rate Schedule
Solicitation Number:
Name of Action: Scientific and Engineering Support
Prime Contractor/Subcontractor Name/Division:
Period of Performance:
CLIN 0001: Base Period - Year 1CLIN 0001: Base Period - Year 2CLIN 0001: Base Period - Year 3CLIN 0001: Base Period - Year 4CLIN 0001: Base Period - Year 5
Labor CategoriesLabor TypeSCA IdentifierProposed Labor RateCost Realism Basis for Rate ProposedProposed Labor RateEscalationProposed Labor RateEscalationProposed Labor RateEscalationProposed Labor RateEscalationProposed Labor Rate
Project Manager - Key PersonProfessionaln/a$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Senior Project Engineer - Key PersonProfessionaln/a$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Senior Electrical EngineerProfessionaln/a$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Senior Mechanical EngineerProfessionaln/a$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Senior Computer EngineerProfessionaln/a$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Senior Software Engineer/Computer ScientistProfessionaln/a$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Electronic/Electrical EngineerProfessionaln/a$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Mechanical EngineerProfessionaln/a$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Software Development EngineerProfessionaln/a$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Manufacturing EngineerProfessionaln/a$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Junior Electrical EngineerProfessionaln/a$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Junior Mechanical EngineerProfessionaln/a$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Senior Computer ProgrammerProfessionaln/a$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Computer ProgrammerProfessionaln/a$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Junior Computer ProgrammerProfessionaln/a$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Senior Electronics TechnicianSCA23183$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Electronic TechnicianSCA23182$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Mechanical Engineering AideSCA23580$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Drafter MechanicalSCA30061$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Drafter ElectronicsSCA30061$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Assembler (PC Board, Wire Wrap)SCA23460$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
MachinistSCA23550$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Technical WriterSCA30461$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Mechanical FabricatorSCA23890$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Heavy FabricatorSCA23640$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Computer Systems Analyst IIProfessionaln/a$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Senior AdministratorSCA01020$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Mechanical AssemblerSCA30083$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
AdministratorSCA01313$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Senior Systems EngineerProfessionaln/a$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Digital Systems EngineerProfessionaln/a$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Material Handling LaborerSCA21050$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Mechanical TechnicianSCA23530$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
MathematicianProfessionaln/a$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
Operations Research AnalystProfessionaln/a$0.00$0.000.00%$0.000.00%$0.000.00%$0.00
StatisticianProfessionaln/a$0.00$0.000.00%$0.000.00%$0.000.00%$0.00

Labor Cost Detail

Labor Cost Detail
Solicitation Number:
Name of Action: Scientific and Engineering Support
Prime Contractor/Subcontractor Name/Division:
Period of Performance:
Direct CostIndirect Cost
CLIN 0001: Base Period - Year 10.00%0.00%0.00%0.00%
Labor Type (Note 1)Labor Categories (Note 2)Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 3)If Column D=S, Enter Name of Subcontractor(s) (Note 4)Total Productive Hours (Note 5)Hourly Base Pay Rate (Note 6)Fringe (Note 7)Overhead (Note 8)Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 9)Total Prime & Sub Labor Before Prime G&A & FeeG&A (Note 10)Total CostFeeTotal PriceProposal Fully Burdened Hourly Billing RateWrap Rate
abcdefghi = f + g + hj = e x ikl = j + kmn = l + mo = n/ep = o/f
ProfessionalProject Manager - Key PersonEnter P or S5,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Project Engineer - Key PersonEnter P or S2,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Electrical EngineerEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Mechanical EngineerEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Computer EngineerEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Software Engineer/Computer ScientistEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalElectronic/Electrical EngineerEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalMechanical EngineerEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSoftware Development EngineerEnter P or S800.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalManufacturing EngineerEnter P or S3,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalJunior Electrical EngineerEnter P or S3,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalJunior Mechanical EngineerEnter P or S3,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Computer ProgrammerEnter P or S600.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalComputer ProgrammerEnter P or S600.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalJunior Computer ProgrammerEnter P or S600.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCASenior Electronics TechnicianEnter P or S9,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAElectronic TechnicianEnter P or S12,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMechanical Engineering AideEnter P or S5,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCADrafter MechanicalEnter P or S2,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCADrafter ElectronicsEnter P or S2,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAAssembler (PC Board, Wire Wrap)Enter P or S6,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMachinistEnter P or S4,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCATechnical WriterEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMechanical FabricatorEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAHeavy FabricatorEnter P or S600.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalComputer Systems Analyst IIEnter P or S600.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCASenior AdministratorEnter P or S2,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMechanical AssemblerEnter P or S6,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAAdministratorEnter P or S2,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Systems EngineerEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalDigital Systems EngineerEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMaterial Handling LaborerEnter P or S3,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMechanical TechnicianEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalMathematicianEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalOperations Research AnalystEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalStatisticianEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
91,400.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Direct CostIndirect Cost
CLIN 0001: Base Period - Year 20.00%0.00%0.00%0.00%
Labor Type (Note 1)Labor Categories (Note 2)Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 3)If Column D=S, Enter Name of Subcontractor(s) (Note 4)Total Productive Hours (Note 5)Hourly Base Pay Rate (Note 6)Fringe (Note 7)Overhead (Note 8)Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 9)Total Prime & Sub Labor Before Prime G&A & FeeG&A (Note 10)Total CostFeeTotal PriceProposal Fully Burdened Hourly Billing RateWrap Rate
abcdefghi = f + g + hj = e x ikl = j + kmn = l + mo = n/ep = o/f
ProfessionalProject Manager - Key PersonEnter P or S5,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Project Engineer - Key PersonEnter P or S2,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Electrical EngineerEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Mechanical EngineerEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Computer EngineerEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Software Engineer/Computer ScientistEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalElectronic/Electrical EngineerEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalMechanical EngineerEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSoftware Development EngineerEnter P or S800.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalManufacturing EngineerEnter P or S3,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalJunior Electrical EngineerEnter P or S3,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalJunior Mechanical EngineerEnter P or S3,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Computer ProgrammerEnter P or S600.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalComputer ProgrammerEnter P or S600.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalJunior Computer ProgrammerEnter P or S600.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCASenior Electronics TechnicianEnter P or S9,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAElectronic TechnicianEnter P or S12,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMechanical Engineering AideEnter P or S5,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCADrafter MechanicalEnter P or S2,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCADrafter ElectronicsEnter P or S2,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAAssembler (PC Board, Wire Wrap)Enter P or S6,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMachinistEnter P or S4,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCATechnical WriterEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMechanical FabricatorEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAHeavy FabricatorEnter P or S600.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalComputer Systems Analyst IIEnter P or S600.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCASenior AdministratorEnter P or S2,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMechanical AssemblerEnter P or S6,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAAdministratorEnter P or S2,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Systems EngineerEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalDigital Systems EngineerEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMaterial Handling LaborerEnter P or S3,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMechanical TechnicianEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalMathematicianEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalOperations Research AnalystEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalStatisticianEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
91,400.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Direct CostIndirect Cost
CLIN 0001: Base Period - Year 30.00%0.00%0.00%0.00%
Labor Type (Note 1)Labor Categories (Note 2)Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 3)If Column D=S, Enter Name of Subcontractor(s) (Note 4)Total Productive Hours (Note 5)Hourly Base Pay Rate (Note 6)Fringe (Note 7)Overhead (Note 8)Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 9)Total Prime & Sub Labor Before Prime G&A & FeeG&A (Note 10)Total CostFeeTotal PriceProposal Fully Burdened Hourly Billing RateWrap Rate
abcdefghi = f + g + hj = e x ikl = j + kmn = l + mo = n/ep = o/f
ProfessionalProject Manager - Key PersonEnter P or S5,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0219,705.60
ProfessionalSenior Project Engineer - Key PersonEnter P or S2,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Electrical EngineerEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Mechanical EngineerEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Computer EngineerEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Software Engineer/Computer ScientistEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalElectronic/Electrical EngineerEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalMechanical EngineerEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSoftware Development EngineerEnter P or S800.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalManufacturing EngineerEnter P or S3,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalJunior Electrical EngineerEnter P or S3,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalJunior Mechanical EngineerEnter P or S3,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Computer ProgrammerEnter P or S600.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalComputer ProgrammerEnter P or S600.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalJunior Computer ProgrammerEnter P or S600.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCASenior Electronics TechnicianEnter P or S9,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAElectronic TechnicianEnter P or S12,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMechanical Engineering AideEnter P or S5,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCADrafter MechanicalEnter P or S2,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCADrafter ElectronicsEnter P or S2,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAAssembler (PC Board, Wire Wrap)Enter P or S6,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMachinistEnter P or S4,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCATechnical WriterEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMechanical FabricatorEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAHeavy FabricatorEnter P or S600.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalComputer Systems Analyst IIEnter P or S600.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCASenior AdministratorEnter P or S2,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMechanical AssemblerEnter P or S6,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAAdministratorEnter P or S2,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Systems EngineerEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalDigital Systems EngineerEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMaterial Handling LaborerEnter P or S3,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMechanical TechnicianEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalMathematicianEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalOperations Research AnalystEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalStatisticianEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
91,400.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Direct CostIndirect Cost
CLIN 0001: Base Period - Year 40.00%0.00%0.00%0.00%
Labor Type (Note 1)Labor Categories (Note 2)Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 3)If Column D=S, Enter Name of Subcontractor(s) (Note 4)Total Productive Hours (Note 5)Hourly Base Pay Rate (Note 6)Fringe (Note 7)Overhead (Note 8)Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 9)Total Prime & Sub Labor Before Prime G&A & FeeG&A (Note 10)Total CostFeeTotal PriceProposal Fully Burdened Hourly Billing RateWrap Rate
abcdefghi = f + g + hj = e x ikl = j + kmn = l + mo = n/ep = o/f
ProfessionalProject Manager - Key PersonEnter P or S5,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Project Engineer - Key PersonEnter P or S2,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Electrical EngineerEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Mechanical EngineerEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Computer EngineerEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Software Engineer/Computer ScientistEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalElectronic/Electrical EngineerEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalMechanical EngineerEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSoftware Development EngineerEnter P or S800.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalManufacturing EngineerEnter P or S3,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalJunior Electrical EngineerEnter P or S3,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalJunior Mechanical EngineerEnter P or S3,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Computer ProgrammerEnter P or S600.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalComputer ProgrammerEnter P or S600.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalJunior Computer ProgrammerEnter P or S600.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCASenior Electronics TechnicianEnter P or S9,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAElectronic TechnicianEnter P or S12,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMechanical Engineering AideEnter P or S5,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCADrafter MechanicalEnter P or S2,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCADrafter ElectronicsEnter P or S2,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAAssembler (PC Board, Wire Wrap)Enter P or S6,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMachinistEnter P or S4,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCATechnical WriterEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMechanical FabricatorEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAHeavy FabricatorEnter P or S600.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalComputer Systems Analyst IIEnter P or S600.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCASenior AdministratorEnter P or S2,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMechanical AssemblerEnter P or S6,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAAdministratorEnter P or S2,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Systems EngineerEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalDigital Systems EngineerEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMaterial Handling LaborerEnter P or S3,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMechanical TechnicianEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalMathematicianEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalOperations Research AnalystEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalStatisticianEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
91,400.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Direct CostIndirect Cost
CLIN 0001: Base Period - Year 50.00%0.00%0.00%0.00%
Labor Type (Note 1)Labor Categories (Note 2)Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 3)If Column D=S, Enter Name of Subcontractor(s) (Note 4)Total Productive Hours (Note 5)Hourly Base Pay Rate (Note 6)Fringe (Note 7)Overhead (Note 8)Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 9)Total Prime & Sub Labor Before Prime G&A & FeeG&A (Note 10)Total CostFeeTotal PriceProposal Fully Burdened Hourly Billing RateWrap Rate
abcdefghi = f + g + hj = e x ikl = j + kmn = l + mo = n/ep = o/f
ProfessionalProject Manager - Key PersonEnter P or S5,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Project Engineer - Key PersonEnter P or S2,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Electrical EngineerEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Mechanical EngineerEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Computer EngineerEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Software Engineer/Computer ScientistEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalElectronic/Electrical EngineerEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalMechanical EngineerEnter P or S1,500.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSoftware Development EngineerEnter P or S800.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalManufacturing EngineerEnter P or S3,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalJunior Electrical EngineerEnter P or S3,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalJunior Mechanical EngineerEnter P or S3,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Computer ProgrammerEnter P or S600.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalComputer ProgrammerEnter P or S600.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalJunior Computer ProgrammerEnter P or S600.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCASenior Electronics TechnicianEnter P or S9,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAElectronic TechnicianEnter P or S12,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMechanical Engineering AideEnter P or S5,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCADrafter MechanicalEnter P or S2,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCADrafter ElectronicsEnter P or S2,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAAssembler (PC Board, Wire Wrap)Enter P or S6,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMachinistEnter P or S4,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCATechnical WriterEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMechanical FabricatorEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAHeavy FabricatorEnter P or S600.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalComputer Systems Analyst IIEnter P or S600.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCASenior AdministratorEnter P or S2,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMechanical AssemblerEnter P or S6,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAAdministratorEnter P or S2,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalSenior Systems EngineerEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalDigital Systems EngineerEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMaterial Handling LaborerEnter P or S3,000.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
SCAMechanical TechnicianEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalMathematicianEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalOperations Research AnalystEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
ProfessionalStatisticianEnter P or S1,200.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
91,400.00$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
457,000$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

ODC Cost Detail

ODC Cost Detail Spreadsheet (Note 11)
Solicitation Number:
Name of Action: Scientific and Engineering Support
Prime Contractor/Subcontractor Name/Division:
Period of Performance:
CLINDescriptionODCsBurden/G&A RateG&ATotal ODC Cost
abcde = c x df = c + e
0002ODCs Year 1$ 3,825,000.00$ - 0$ 3,825,000.00
ODCs Year 2$ 3,825,000.00$ - 0$ 3,825,000.00
ODCs Year 3$ 3,825,000.00$ - 0$ 3,825,000.00
ODCs Year 4$ 3,825,000.00$ - 0$ 3,825,000.00
ODCs Year 5$ 3,825,000.00$ - 0$ 3,825,000.00
Total$ 19,125,000.000.00%$ - 0$ 19,125,000.00
(To Section B)

Indirect Rate Summary

Indirect Rate Summary Spreadsheet
Solicitation Number:
Name of Action: Scientific and Engineering Support
Prime Contractor/Subcontractor Name/Division:
Period of Performance:
EntityContract TypeFringe RateOverhead RateG&A RateProposed Fee Rate% of Effort Performed by Prime and Subs Based on Labor Hours
Year 1
PRIME CONTRACTORCPFF0.00%
SUBCONTRACTOR 10.00%0.00%0.00%0.00%0.00%
SUBCONTRACTOR 20.00%0.00%0.00%0.00%0.00%
SUBCONTRACTOR 30.00%0.00%0.00%0.00%0.00%
ETC0.00%0.00%0.00%0.00%0.00%
0.00%(i.e. 100%)
Year 2
PRIME CONTRACTORCPFF0.00%
SUBCONTRACTOR 10.00%0.00%0.00%0.00%0.00%
SUBCONTRACTOR 20.00%0.00%0.00%0.00%0.00%
SUBCONTRACTOR 30.00%0.00%0.00%0.00%0.00%
ETC0.00%0.00%0.00%0.00%0.00%
0.00%(i.e. 100%)
Year 3
PRIME CONTRACTORCPFF0.00%
SUBCONTRACTOR 10.00%0.00%0.00%0.00%0.00%
SUBCONTRACTOR 20.00%0.00%0.00%0.00%0.00%
SUBCONTRACTOR 30.00%0.00%0.00%0.00%0.00%
ETC0.00%0.00%0.00%0.00%0.00%
0.00%(i.e. 100%)
Year 4
PRIME CONTRACTORCPFF0.00%
SUBCONTRACTOR 10.00%0.00%0.00%0.00%0.00%
SUBCONTRACTOR 20.00%0.00%0.00%0.00%0.00%
SUBCONTRACTOR 30.00%0.00%0.00%0.00%0.00%
ETC0.00%0.00%0.00%0.00%0.00%
0.00%
Year 5
PRIME CONTRACTORCPFF0.00%
SUBCONTRACTOR 10.00%0.00%0.00%0.00%0.00%
SUBCONTRACTOR 20.00%0.00%0.00%0.00%0.00%
SUBCONTRACTOR 30.00%0.00%0.00%0.00%0.00%
ETC0.00%0.00%0.00%0.00%0.00%
0.00%

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 based on other than actual rates, please state the reason(s).

Sample Fringe, Overhead, and G&A worksheet schedules follow this tab.

Fringe Rate Worksheet

Fringe Rate Worksheet
Solicitation Number:
Name of Action: Scientific and Engineering Support
Prime Contractor/Subcontractor Name/Division:
Period of Performance:
Fringe Expenses:FY2017 ActualFY2018 ActualFY2019 ActualEstimated Year 1Estimated Year 2Estimated Year 3Estimated Year 4Estimated Year 5
Indirect payroll$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Payroll taxes (FICA, FUTA, SUTA, Workmans Comp)$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Vacation (PTO)$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Holiday$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Sick Leave$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Health/Disability Ins$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Workmans Compensation/Defense Base Act$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Bonuses$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Retention Pay$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
401k Match$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Mil Leave$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Breavement$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Insurance$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Total Pool$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Less: FAR 31 Unallowable Cost
Entertainment, etc.$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Total Unallowable Costs$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Net Allowable cost$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Labor Base
Direct Labor$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
OH Labor$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
B&P Labor$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Total Labor Base$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0

Rate ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!

Fringe Benefit Worksheet

Fringe Benefit Worksheet
Solicitation Number:
Name of Action: Scientific and Engineering Support
Prime Contractor/Subcontractor Name/Division:
Period of Performance:
ERROR:#DIV/0!
Total Fringe Expense: $0,000,000.00
Statutory Fringe Benefits:*Enter %**
FICA0.00%
FUTA0.00%
SUTA0.00%
Workman's Compensation0.00%
Etc - Enter Additional Categories As Needed0.00%
Fringe Benefits:*Fringe benefit offered to all professional employees? (Yes/No) (Explain, if no)Employer ShareEmployee Share, if applicableEnter %**Describe fringe benefit and enter any additional comments
Paid Leave/Vacation0%
Holidays0%
Sick Leave0%
Jury Duty0%
Military Leave0%
Bereavement Leave0%
Health Insurance0%
Health/Flexible Spending Account0%
Dental Insurance0%
Vision Insurance0%
Health Reimbursement0%
Disability Insurance Short & Term0%
Disability Insurance Long Term0%
Life insurance0%
401K or retirement plan0%
Profit sharing0%
Tuition Reimbursement0%
Etc - Enter Additional Categories As Needed0%

Paid Leave/Vacation (PTO, Sick, Military, etc.) Years of Experience Hours Alloted Per Year

*Please enter all the fringe benefit categories to be offered to professional FLSA exempt employees under this contract. Please complete this sheet for each fringe benefit pool if multiple pools exist.
**What % of the fringe benefit category contributes to the overall fringe benefit rate?

Overhead Rate Worksheet

Overhead Rate Worksheet
Solicitation Number:
Name of Action: Scientific and Engineering Support
Prime Contractor/Subcontractor Name/Division:
Period of Performance:
Overhead Expenses:FY2017 ActualFY2018 ActualFY2019 ActualEstimated Year 1Estimated Year 2Estimated Year 3Estimated Year 4Estimated Year 5
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Less: FAR 31 Unallowable Cost
Entertainment, etc.$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Total Unallowable Costs$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Net Allowable cost$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Labor Base
Direct Labor$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
OH Labor$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
B&P Labor$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Total Labor Base$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0

Rate ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!

G&A Rate Worksheet

G&A Rate Worksheet
Solicitation Number:
Name of Action: Scientific and Engineering Support
Prime Contractor/Subcontractor Name/Division:
Period of Performance:
G&A Expenses:FY2017 ActualFY2018 ActualFY2019 ActualEstimated Year 1Estimated Year 2Estimated Year 3Estimated Year 4Estimated Year 5
Labor$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Fringe$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Subscriptions$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Postage$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Printing$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Supplies$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Telephone$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Travel$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Misc$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Training$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Recruiting$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Maint$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Equip$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Consultants$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Prof fees$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Filings$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Legal$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Total G&A$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Less: FAR 31 Unallowable Costs
Interest$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Contributions$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Advertising, etc.$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Total Unallowable Costs$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
G&A Pool After Deducting Unallowable Cost$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Allocation Base
Direct Labor$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Fringe$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Overhead (including any unallowable cost)$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Other Direct Costs (inclusing any unallowable cost)$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
Total G&A Allocation Base$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0

Rate ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0! ERROR:#DIV/0!

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 workbook 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 fairness, reasonableness, based on the cost/price analysis, and cost realism analysis (on cost CLINS) criteria in FAR 15.404-1.

Overall Instructions

· The worksheets are designed to automatically compute and populate other cells in the Excel workbook.

· The worksheet tabs shaded green have inputs required on that worksheet.

· Type the appropriate name of the Prime Contractor/Subcontractor/Division in Cell H14, the street address in Cell H15, and the city, state, and zip code in Cell H16 on the Instructions worksheet of the LOE Workbook. It will carry through the remaining worksheets.

· Please enter the requested data in the green shaded areas on the Direct Labor Rate Schedule, which includes the proposed labor rates, the cost realism basis for the rate proposed and the escalation rate used. The direct rate information feeds into the Labor Cost Detail worksheet.

· Please enter the requested data in the green shaded areas on the Labor Cost Detail worksheet, which includes which entity will be performing the work (columns D and E). Column L will only need inputs if the prime offeror is inputting a subcontractor’s fully burdened labor rate into that column.

· Please enter the requested data in the green shaded areas on the ODC Cost Detail worksheet. For the purposes of proposal, the Government has input normalized values for the ODCs. These numbers are to be used. The offerors may add any burden and/or G&A as appropriate. Since these are estimated amounts that may or may not occur, no fixed fee will be allowed on the ODCs.

· Please enter the requested data in the green shaded areas on the Indirect Rate Summary worksheet.

· Please enter the requested data in the green shaded areas on the Fringe, Overhead, and G&A Rate worksheets. These worksheets assist in calculating the indirect rates. This will enable the cost evaluation team to analyze the indirect costs. PLEASE NOTE: The rates at the bottom DO NOT carry over to the Indirect Rate Summary.

· To assist in the evaluation of the total compensation plan, please complete the requested data on the Fringe Benefit Worksheet. Any information not included will be assumed to not be offered. Offerors shall still supply a copy of its total compensation plan in accordance with the RFP.

Section B Worksheet

The Section B worksheet imports data from the Cost Summary, Labor Cost Detail, and ODC Cost Detail worksheets and is used as a basis for the proposed formal Section B. Please note that there are three cells that may turn green. THESE ARE NOT INPUTS. It is a different shade of green and is only used as a check to ensure the final price on the Section B worksheet agrees with the summations pulled from the other worksheets.

Cost Summary Worksheet

This worksheet is for Government analysis purposes. It is populated from the Labor Cost Detail and ODC Cost Detail worksheets.

Direct Labor Rate Schedule Worksheet

Enter the requested data in the green shaded cells. It may be necessary for each offeror to revise the number of rows, columns, and/or formulas to reflect nuances in the offeror's accounting and estimating systems or different pay rates. However, it is requested that the general format be maintained as much as possible for cost/price analysis and contract administration purposes.

Labor Cost Detail Worksheet

Enter the requested data in the green shaded cells. It may be necessary for each offeror to revise the number of rows, columns, and/or formulas to reflect 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. For specific instructions, see the Notes that follow.

NOTE 1: Column A is the type of labor.

NOTE 2: Column B of the Labor Cost Detail worksheet are the labor categories for this action.

NOTE 3: 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 C if the effort is to be performed by the prime contractor and a ‘S’ if performed by another division or subcontractor.

NOTE 4: Enter the name of the division or subcontractor in column 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 hours in columns E and F for the individual category in column B for 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: The Total Productive Hours are estimated productive hours that may or may not be ordered by the Government during the contract. For purposes of this solicitation, Annual Productive Hours are 1,500 hours per worker, with applicable adjustments made for each category. Total Productive Hours are the total hours in a work year less any days not actually worked (i.e. not including holidays, sick days, vacations, etc). Total Productive Hours are hours that will actually be worked and billed to the contract.

NOTE 6: THE OFFEROR OR SUBCONTRACTOR SHALL PROVIDE DETAILED DOCUMENTATION TO SUPPORT THE REALISM OF THE PROPOSED DIRECT LABOR RATES. The hourly base pay rate copies over from the Direct Labor Rate Schedule. The base labor rate is the rate actual paid to the employee EXCLUSIVE of social security, federal unemployment, state unemployment, workman's compensation, 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 indicate otherwise.

NOTE 7: Apply fringe to prime or subcontractor offeror derived rates. ‘Fringe Worksheet’ provides a sample to be used to compute the fringe rate. Provide a schedule and describe all elements included in the fringe benefit rate. Fringe 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 together, use only one of the worksheets and clearly indicate this in the proposal. The rate will carry over from the Indirect Rate Summary.

NOTE 8: Apply overhead to prime or subcontractor offeror derived rates. ‘Overhead Worksheet’ provides a sample to be used to compute the overhead rate. Provide a schedule and describe all elements included in the overhead rate. If the offeror's accounting system applies fringe and overhead together, use only one of the worksheets and clearly indicate this in the proposal. The rate will carry over from the Indirect Rate Summary.

NOTE 9: 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…

This is the start of the file's text. The full file is on GovTribe.

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