Updated Attachment____Section_B_and_Cost_Breakout JBMHH update2 Jo.xlsx

XLSX spreadsheet 148 KB Posted Jun 24, 2025

Attached to: Army Family Housing JBMHH Maintenance and Repair Services
Solicitation number: W91QV125AR001JBMHH
Issued by: Department of the Army Materiel Command Mission and Installation Contracting Command Fort Sam Houston

About this file

Written by GovTribe AI · Jun 24, 2025

This file is a comprehensive cost breakout and pricing schedule for a Joint Base Myer Henderson Hall Maintenance and Repair contract. The solicitation (W91QV125RA001) is for a five-year contract with a base year from May 21, 2025, through June 20, 2026, and four option years extending through June 20, 2030. The pricing schedule includes detailed cost elements for various maintenance services such as GFOQ Self Help, Phase In, Between Occupancy Maintenance, Entomology, Service Calls, Preventive Maintenance, Quarters Maintenance, and Management Support.

The cost structure includes direct labor, health and welfare costs, fringe calculations, supplies and equipment, G&A, and profit. The total five-year contract value is $6,723.30, with each year's total at $1,344.66. The contract includes a 2% escalation factor for subsequent years. The maintenance services will be performed for 87 housing units, covering routine maintenance, repair, quarters cleaning, floor maintenance, interior painting, wall and ceiling repair, and playground equipment maintenance. The contract is issued by the Department of the Army Materiel Command Mission and Installation Contracting Command at Fort Sam Houston.

View the file

Other files

File	Type	Posted
Solicitation Amendment W91QV125RA0010002 SF 30 Amendment 2.pdf	PDF	Jun 26, 2025
Attachment____Section_B_and_Cost_Breakout JBMHH update 4.xlsx	XLSX spreadsheet	Jun 26, 2025
Solicitation Amendment 1W91QV125RA0010001 SF 30.pdf	PDF	Jun 24, 2025
-W91QV125RA001_JBMHH AFH_PWS AFH MR EMHD_24-JUNE-2025 (UPDATED).pdf	PDF	Jun 24, 2025
Questions 1 (1).pdf	PDF	Jun 24, 2025
Solicitation - W91QV125RA001.pdf	PDF	May 28, 2025
WAGE DETERMINATIONS UNDER 2015 4281 Revision 33 dtd 25 Apr 2025.pdf	PDF	May 28, 2025
Questionaire.docx	DOCX document	May 28, 2025
-AFH MR EMHD PWS 20-MAY-2025 2.22.2025.pdf	PDF	May 28, 2025
Attachment____Section_B_and_Cost_Breakout JBMHH update2 Jo.xlsx	XLSX spreadsheet	May 28, 2025

On GovTribe

Work with this file

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

Try for free Login

Text version

The file's text, extracted by GovTribe without its formatting.

Section B

Section B- Pricing Schedule
Joint Base Myer Henderson Hall Maintenance and Repair	FOR DECA USE ONLY

	BASE YEAR: May 21, 2025 through June 20, 2026	QUANTITY	UNIT OF ISSUE	UNIT PRICE	AMOUNT	REVISED UNIT PRICE	CORRECT AMOUNT	SS	RSHA	C	I
0001	Labor and Material	12	Months	$0.00	$0.00	$0.00000	$0.00	$0.00
0002	Between Occupancy Maintenance	35	EA	$0.00	$0.00	$0.00	$0.00				$0.00
0003	Entomology	400	EA	$0.00	$0.00	$0.00	$0.00		$0.00
0004	Preventive Maintenance	174	EA	$0.00	$0.00	$0.00	$0.00				$0.00
0005	Service Calls	1,600	EA	$0.00	$0.00	$0.00	$0.00			$0.00
0006	GFOQ Self Help	12	Months	$0.00	$0.00	$0.00	$0.00			$0.00
0007	Phase In Phase Out (May 21 - 20 Jun 2025)	1	Lot	$0.00	$0.00
0008	Quarters 12A MY/6,8 and 13MN	1	Lot	$0.00	$0.00
	Subtotal - Base Year				$0.00		$0.00
	Option Year One: Jun 21, 2026 through June 20, 2027	QUANTITY	UNIT OF ISSUE	UNIT PRICE	AMOUNT	REVISED UNIT PRICE	CORRECT AMOUNT	SS	RSHA	C	I
1001	Labor and Material	12	Months	$0.00	$0.00	$0.00000	$0.00	$0.00
1002	Between Occupancy Maintenance	35	EA	$0.00	$0.00	$0.00	$0.00				$0.00
1003	Entomology	400	EA	$0.00	$0.00	$0.00	$0.00		$0.00
1004	Preventive Maintenance	174	EA	$0.00	$0.00	$0.00	$0.00				$0.00
1005	Service Calls	1,600	EA	$0.00	$0.00	$0.00	$0.00			$0.00
1006	GFOQ Self Help	12	Months	$0.00	$0.00	$0.00	$0.00			$0.00
1007	Quarters 12A MY/6,8 and 13MN	1	Lot	$0.00	$0.00
	Subtotal -Option Year 1				$0.00		ERROR:#REF!
	Option Year Two: Jun 21, 2020 through June 20, 2028	QUANTITY	UNIT OF ISSUE	UNIT PRICE	AMOUNT	REVISED UNIT PRICE	CORRECT AMOUNT	SS	RSHA	C	I
2001	Labor and Material	12	Months	$0.00	$0.00	$0.00000	$0.00	$0.00
2002	Bwtween Occupancy Maintenance	35	EA	$0.00	$0.00	$0.00	$0.00				$0.00
2003	Entomology	400	EA	$0.00	$0.00	$0.00	$0.00		$0.00
2004	Preventive Maintenance	174	EA	$0.00	$0.00	$0.00	$0.00				$0.00
2005	Service Calls	1,600	EA	$0.00	$0.00	$0.00	$0.00			$0.00
2006	GFOQ Self Help	12	Months	$0.00	$0.00	$0.00	$0.00			$0.00
2007	Quarters 12A MY/6,8 and 13MN	1	Lot	$0.00	$0.00
	Subtotal -Option Year 2				$0.00		ERROR:#REF!
	Option Year Three: June 21, 2028 through June 20, 2029	QUANTITY	UNIT OF ISSUE	UNIT PRICE	AMOUNT	REVISED UNIT PRICE	CORRECT AMOUNT	SS	RSHA	C	I
3001	Labor and Material	12	Months	$0.00	$0.00	$0.00000	$0.00	$0.00
3002	Between Occupancy Maintenance	35	EA	$0.00	$0.00	$0.00	$0.00				$0.00
3003	Entomology	400	EA	$0.00	$0.00	$0.00	$0.00		$0.00
3004	Preventive Maintenance	174	EA	$0.00	$0.00	$0.00	$0.00				$0.00
3005	Service Calls	1,600	EA	$0.00	$0.00	$0.00	$0.00			$0.00
3006	GFOQ Self Help	12	Months	$0.00	$0.00	$0.00	$0.00			$0.00
3007	Quarters 12A MY/6,8 and 13MN	1	Lot	$0.00	$0.00
	Subtotal -Option Year 3				$0.00		ERROR:#REF!
	Option Year Four: June 21, 2029 through June 20, 2030	QUANTITY	UNIT OF ISSUE	UNIT PRICE	AMOUNT	REVISED UNIT PRICE	CORRECT AMOUNT	SS	RSHA	C	I
4001	Labor and Material	12	Months	$0.00	$0.00	$0.00000	$0.00	$0.00
4002	Between Occupancy Maintenance	35	EA	$0.00	$0.00	$0.00	$0.00				$0.00
4003	Entomology	400	EA	$0.00	$0.00	$0.00	$0.00		$0.00
4004	Preventive Maintenance	174	EA	$0.00	$0.00	$0.00	$0.00				$0.00
4005	Service Calls	1,600	EA	$0.00	$0.00	$0.00	$0.00			$0.00
4006	GFOQ Self Help	12	Months	$0.00	$0.00	$0.00	$0.00			$0.00
4007	Quarters 12A MY/6,8 and 13MN	1	Lot	$0.00	$0.00
	Subtotal -Option Year 4				$0.00		ERROR:#REF!
	Five-Year Total				$0.00		ERROR:#REF!	$ - 0	$ - 0	$ - 0	$ - 0

$ - 0

&"Arial,Bold"Attachment 3

Cost Breakout

Attachment 3

W91QV25RA001

VOLUME I

COST BREAKOUT

Offerors are required to submit their cost breakout in accordance with provision	Volume IV Price
"Proposal Submission," located in Section L of the
solicitation.

The tabs below contain worksheets for Material and Labor

Area, Yearly Totals, and 5 Year totals as well as Printing Instructions for these worksheets.

The worksheets for Material and Labor, and Receiving/Storage/Holding Area

contain "sample" occupational titles and the applicable minimum wage rates.

GFOQ- Self Help

SOLICITATION NUMBER:	W91QV125RA001	SOLICITATION NUMBER:	W91QV125RA001	SOLICITATION NUMBER:	W91QV125RA001
	Joint Base Myer Henderson Hall Maintenance and Repair		Joint Base Myer Henderson Hall Maintenance and Repair		Joint Base Myer Henderson Hall Maintenance and Repair
CONTRACTOR NAME:		CONTRACTOR NAME:		CONTRACTOR NAME:
GFOQ -Self Help Work Sheet		GFOQ -Self Help Work Sheet		GFOQ -Self Help Work Sheet

Direct Labor	Contractor Proposed	DOLLAR TOTALS
	Supplies & Equipment	================

COST ELEMENT		Hours X	Rates =	Labor Cost		(The elements listed below are SAMPLES and are not to be considered
=	=	=	=	=		a requirement of the solicitation.)
Labor Category 1		1	10.00	$10.00								COST ELEMENT				DOLLARS
Labor Category 2		0	0.00	$0.00								=				=
Labor Category 3		0	0.00	$0.00					Qty.	Unit/	Extended	DIRECT LABOR				10.00
Labor Category 4		0	0.00	$0.00		Elements			Yearly	Price	Price	HEALTH & WELFARE				1.50
Labor Category 5		0	0.00	$0.00		=	=	=	=	=	=	=				=
Labor Category 6		0	0.00	$0.00					0	0.00	$0.00	SUB-TOTAL				11.50
-	-	-		-					0	0.00	$0.00
TOTALS		1		$10.00					0	0.00	0.00	HOLIDAYS, SICK & VACATIONS				0.00
=	=	=		=					0	0.00	0.00	HOL, SICK & VAC. HEALTH & WELFARE				16.50
Indirect Labor Hours (Non-Working)		0							0	0.00	0.00	=				=
		=				Cleaner, Neutal			0	0.00	0.00	SUB-TOTAL				16.50
Direct Labor Hours (Productive/Working)		1				Disinfectant			0	0.00	0.00
		=				Dust Cloths			0	0.00	0.00	FRINGES				0.00
						Dust Mop Heads			0	0.00	0.00
Direct Labor Health & Welfare						Floor Finish			0	0.00	0.00	EQUIPMENT & SUPPLIES				0.00
						Floor Sealer			0	0.00	0.00					-
			H&W	H&W		Floor Stripper			0	0.00	0.00	SUB-TOTAL				28.00
COST ELEMENT		Hours X	Rates =	Cost		Gloves			0	0.00	0.00					=
=	=	=	=	=		Gloves, Latex			0	0.00	0.00	G&A	12.00%			3.36
Labor Category 1		1	1.50	$1.50		Kintowel Wiper			0	0.00	0.00
Labor Category 2		0	0.00	$0.00		LiquidLive			0	0.00	0.00	PROFIT	9.00%			2.52
Labor Category 3		0	0.00	$0.00		Masks			0	0.00	0.00
Labor Category 4		0	0.00	$0.00		Mop Head, Wet			0	0.00	0.00	=				=
Labor Category 5		0	0.00	$0.00		Neutralizer			0	0.00	0.00	GRAND TOTAL				33.88
Labor Category 6		0	0.00	$0.00		Pads, Aqua 27"			0	0.00	0.00	=		=	=	=
-	-	-		-					0	0.00	0.00			MONTHLY PRICE		2.82
TOTALS		1		$1.50					0	0.00	0.00			=	=	=
=	=	=		=					0	0.00	0.00
Holidays, Sick, and Vacations									0	0.00	0.00
									0	0.00	0.00
				Holidays/					0	0.00	0.00
			Sick/	Sick/Vacations					0	0.00	0.00
COST ELEMENT		Holidays	Vacations	Dollars					0	0.00	0.00
=	=	=	=	=					0	0.00	0.00
Labor Category 1		11	0	$0.44	( (Holidays + Vacations) * 8)				0	0.00	0.00
Labor Category 2		11	0	$0.00	times Work Hours				0	0.00	0.00
Labor Category 3		11	0	$0.00	divided by ( 2080 hours -				0	0.00	0.00
Labor Category 4		11	0	$0.00	( (Holidays + Vacations) * 8) )				0	0.00	0.00
Labor Category 5		11	0	$0.00	times the hourly rate				0	0.00	0.00
Labor Category 6		11	0	$0.00	in each category				0	0.00	0.00
-	-	-		-					0	0.00	0.00
TOTALS		66		$0					0	0.00	0.00
=	=	=		=					0	0.00	0.00
									0	0.00	0.00
Holidays, Sick, and Vacations Health & Welfare									0	0.00	0.00
									0	0.00	0.00
		Holidays/Sick/							0	0.00	0.00
		Vacations	H&W	H&W					0	0.00	0.00
COST ELEMENT		Hours X	Rates =	Cost					0	0.00	0.00
=	=	=	=	=					0	0.00	0.00
Labor Category 1		11	1.50	$16.50					0	0.00	0.00
Labor Category 2		0	0.00	$0.00					0	0.00	0.00
Labor Category 3		0	0.00	$0.00					0	0.00	0.00
Labor Category 4		0	0.00	$0.00					0	0.00	0.00
Labor Category 5		0	0.00	$0.00					0	0.00	0.00
Labor Category 6		0	0.00	$0.00					0	0.00	0.00
-	-	-		-					0	0.00	0.00
TOTALS		11		$16.50					0	0.00	0.00
=	=	=		=					0	0.00	0.00
						=	=	=	=	=	=
						TOTALS					$0.00
FRINGE CALCULATIONS						=	=	=	=	=	=

COST ELEMENT					DOLLARS
=	=	=	=	=	=
DIRECT LABOR					$10.00
DIRECT LABOR HEALTH & WELFARE					$1.50
HOLIDAYS, SICK, AND VACATIONS					$0.00
HOLIDAYS, SICK, AND VACATIONS HEALTH & WELFARE					$16.50

-	-	-	-	-	-
SUBTOTAL					$28.00
=	=	=	=	=	=

FICA	X	0.00%		=	$0.00
FUTA	X	0.00%		=	$0.00
SUTA	X	0.00%		=	$0.00
Workman's Compensation	X	0.00%		=	$0.00
Employer's Liability	X	0.00%		=	$0.00
Comprehensive General Liability	X	0.00%		=	$0.00
Other	X	0.00%		=	$0.00
Other	X	0.00%		=	$0.00
-	-	-	-	-	-
TOTAL FRINGES					$0.00
=	=	=	=	=	=

Phase In

SOLICITATION NUMBER:	W91QV125RA001	SOLICITATION NUMBER:	W91QV125RA001	SOLICITATION NUMBER:	W91QV125RA001
	Joint Base Myer Henderson Hall Maintenance and Repair		Joint Base Myer Henderson Hall Maintenance and Repair		Joint Base Myer Henderson Hall Maintenance and Repair
CONTRACTOR NAME:	xxxxx	CONTRACTOR NAME:	xxx	CONTRACTOR NAME:	xxxxx

Phase In Equipment Phase In

Direct Labor	Contractor Proposed	DOLLAR TOTALS
	Material, Supplies & Equipment	================

COST ELEMENT		Hours X	Rates =	Labor Cost		(The elements listed below are SAMPLES and are not considered
=	=	=	=	=		a requirement of the solicitation.)
Labor Category 1		1	10.00	$10.00									COST ELEMENT				DOLLARS
Labor Category 2		0	0.00	$0.00									=				=
Labor Category 3		0	0.00	$0.00					Qty.	Unit/	Extended	`	DIRECT LABOR				$10.00
Labor Category 4		0	0.00	$0.00		Elements			Yearly	Price	Price		HEALTH & WELFARE				$2.00
Labor Category 5		0	0.00	$0.00		=	=	=	=	=	=		=				=
Labor Category 6		0	0.00	$0.00		Paper			0	0.00	$0.00		SUB-TOTAL				$12.00
-	-	-		-		Pens			0	0.00	$0.00
TOTALS		1		$10		Staples			0	0.00	$0.00		HOLIDAYS, SICK & VACATIONS				$0.00
=	=	=		=		tapes			0	0.00	$0.00		HOL, SICK & VAC. HEALTH & WELFARE				$0.00
Indirect Labor Hours (Non-Working)		0							0	0.00	$0.00		=				=
		=							0	0.00	$0.00		SUB-TOTAL				$0.00
Direct Labor Hours (Productive/Working)		1							0	0.00	$0.00
		=							0	0.00	$0.00		FRINGES				$0.00
									0	0.00	$0.00
Direct Labor Health & Welfare									0	0.00	$0.00		EQUIPMENT & SUPPLIES				$0.00
									0	0.00	$0.00						-
			H&W	H&W					0	0.00	$0.00		SUB-TOTAL				$12.00
COST ELEMENT		Hours X	Rates =	Cost					0	0.00	$0.00						=
=	=	=	=	=					0	0.00	$0.00		G&A	12.00%			$1.44
Labor Category 1		1	1.50	$1.50					0	0.00	$0.00
Labor Category 2		0	0.00	$0.00					0	0.00	$0.00		PROFIT	9.00%			$1.08
Labor Category 3		0	0.00	$0.00					0	0.00	$0.00
Labor Category 4		0	0.00	$0.00					0	0.00	$0.00		=				=
Labor Category 5		0	0.00	$0.00					0	0.00	$0.00		GRAND TOTAL				$14.52
Labor Category 6		0	0.00	$0.00					0	0.00	$0.00		=		=	=	=
-	-	-		-					0	0.00	$0.00
TOTALS		1		$2					0	0.00	$0.00				=	=	=
=	=	=		=					0	0.00	$0.00
Holidays, Sick, and Vacations									0	0.00	$0.00				=	=	=
									0	0.00	$0.00						$1.21
				Holidays/					0	0.00	$0.00
			Sick/	Sick/Vacations					0	0.00	$0.00
COST ELEMENT		Holidays	Vacations	Dollars					0	0.00	$0.00
=	=	=	=	=					0	0.00	$0.00
Labor Category 1		11	0	$0.44	( (Holidays + Vacations) * 8)				0	0.00	$0.00
Labor Category 2		11	0	$0.00	times Work Hours	=	=	=	=	=	=
Labor Category 3		11	0	$0.00	divided by ( 2080 hours -	TOTALS			0		$0.00
Labor Category 4		11	0	$0.00	( (Holidays + Vacations) * 8) )	=	=	=	=	=	=
Labor Category 5		11	0	$0.00	times the hourly rate
Labor Category 6		11	0	$0.00	in each category
-	-	-		-
TOTALS		66		$0
=	=	=		=
Holidays, Sick, and Vacations Health & Welfare

		Holidays/Sick/
		Vacations	H&W	H&W
COST ELEMENT		Hours X	Rates =	Cost
=	=	=	=	=
Labor Category 1		0	1.50	$0.00
Labor Category 2		0	0.00	$0.00
Labor Category 3		0	0.00	$0.00
Labor Category 4		0	0.00	$0.00
Labor Category 5		0	0.00	$0.00
Labor Category 6		0	0.00	$0.00
-	-	-		-
TOTALS				$0.00
=	=	=		=
FRINGE CALCULATIONS

COST ELEMENT					DOLLARS
=	=	=	=	=	=
DIRECT LABOR					$10.00
DIRECT LABOR HEALTH & WELFARE					$2.00
HOLIDAYS, SICK, AND VACATIONS					$0.00
HOLIDAYS, SICK, AND VACATIONS HEALTH & WELFARE					$0.00

-	-	-	-	-	-
SUBTOTAL					$12.00
=	=	=	=	=	=

FICA	X	0.00%		=	$0.00
FUTA	X	0.00%		=	$0.00
SUTA	X	0.00%		=	$0.00
Workman's Compensation	X	0.00%		=	$0.00
Employer's Liability	X	0.00%		=	$0.00
Comprehensive General Liability	X	0.00%		=	$0.00
Other	X	0.00%		=	$0.00
Other	X	0.00%		=	$0.00
-	-	-	-	-	-
TOTAL FRINGES					$0.00
=	=	=	=	=	=

BOM

SOLICITATION NUMBER:	W91QV125RA001	SOLICITATION NUMBER:	W91QV125RA001	SOLICITATION NUMBER:	W91QV125RA001
	Joint Base Myer Henderson Hall Maintenance and Repair		Joint Base Myer Henderson Hall Maintenance and Repair		Joint Base Myer Henderson Hall Maintenance and Repair
CONTRACTOR NAME:		CONTRACTOR NAME:		CONTRACTOR NAME:

Direct Labor- Between Occupancy Change Equipment Direct Labor- Between Occupancy Change

Direct Labor	Contractor Proposed	DOLLAR TOTALS
	Material, Supplies & Equipment	================

COST ELEMENT		Hours X	Rates =	Labor Cost		(The elements listed below are SAMPLES and are not considered
=	=	=	=	=		a requirement of the solicitation.)
Labor Category 1		1	10.00	$10.00									COST ELEMENT				DOLLARS
Labor Category 2		0	0.00	$0.00									=				=
Labor Category 3		0	0.00	$0.00					Qty.	Unit/	Extended	`	DIRECT LABOR				$10.00
Labor Category 4		0	0.00	$0.00		Elements			Yearly	Price	Price		HEALTH & WELFARE				$2.00
Labor Category 5		0	0.00	$0.00		=	=	=	=	=	=		=				=
Labor Category 6		0	0.00	$0.00		Blades, Carton Cutter			0	0.00	$0.00		SUB-TOTAL				$12.00
-	-	-		-		Cutter, Carton			0	0.00	$0.00
TOTALS		1		$10		Dispenser, Tape			0	0.00	$0.00		HOLIDAYS, SICK & VACATIONS				$0.00
=	=	=		=		Safety Shoes			0	0.00	$0.00		HOL, SICK & VAC. HEALTH & WELFARE				$0.00
Indirect Labor Hours (Non-Working)		0				Tape Masking			0	0.00	$0.00		=				=
		=				Back Brace			0	0.00	$0.00		SUB-TOTAL				$0.00
Direct Labor Hours (Productive/Working)		1				Cart, Bushel			0	0.00	$0.00
		=				Cart, Stocking			0	0.00	$0.00		FRINGES				$0.00
						Pallet Jacks			0	0.00	$0.00
Direct Labor Health & Welfare									0	0.00	$0.00		EQUIPMENT & SUPPLIES				$0.00
									0	0.00	$0.00						-
			H&W	H&W					0	0.00	$0.00		SUB-TOTAL				$12.00
COST ELEMENT		Hours X	Rates =	Cost					0	0.00	$0.00						=
=	=	=	=	=					0	0.00	$0.00		G&A	0.00%			$0.00
Labor Category 1		1	1.50	$1.50					0	0.00	$0.00
Labor Category 2		0	0.00	$0.00					0	0.00	$0.00		PROFIT	0.00%			$0.00
Labor Category 3		0	0.00	$0.00					0	0.00	$0.00
Labor Category 4		0	0.00	$0.00					0	0.00	$0.00		=				=
Labor Category 5		0	0.00	$0.00					0	0.00	$0.00		GRAND TOTAL				$12.00
Labor Category 6		0	0.00	$0.00					0	0.00	$0.00		=		=	=	=
-	-	-		-					0	0.00	$0.00
TOTALS		1		$2					0	0.00	$0.00				=	=	=
=	=	=		=					0	0.00	$0.00
Holidays, Sick, and Vacations									0	0.00	$0.00				=	=	=
									0	0.00	$0.00						$1.00
				Holidays/					0	0.00	$0.00
			Sick/	Sick/Vacations					0	0.00	$0.00
COST ELEMENT		Holidays	Vacations	Dollars					0	0.00	$0.00
=	=	=	=	=					0	0.00	$0.00
Labor Category 1		11	0	$0.44	( (Holidays + Vacations) * 8)				0	0.00	$0.00
Labor Category 2		11	0	$0.00	times Work Hours	=	=	=	=	=	=
Labor Category 3		11	0	$0.00	divided by ( 2080 hours -	TOTALS			0		$0.00
Labor Category 4		11	0	$0.00	( (Holidays + Vacations) * 8) )	=	=	=	=	=	=
Labor Category 5		11	0	$0.00	times the hourly rate
Labor Category 6		11	0	$0.00	in each category
-	-	-		-
TOTALS		66		$0
=	=	=		=
Holidays, Sick, and Vacations Health & Welfare

		Holidays/Sick/
		Vacations	H&W	H&W
COST ELEMENT		Hours X	Rates =	Cost
=	=	=	=	=
Labor Category 1		0	1.50	$0.00
Labor Category 2		0	0.00	$0.00
Labor Category 3		0	0.00	$0.00
Labor Category 4		0	0.00	$0.00
Labor Category 5		0	0.00	$0.00
Labor Category 6		0	0.00	$0.00
-	-	-		-
TOTALS				$0.00
=	=	=		=
FRINGE CALCULATIONS

COST ELEMENT					DOLLARS
=	=	=	=	=	=
DIRECT LABOR					$10.00
DIRECT LABOR HEALTH & WELFARE					$2.00
HOLIDAYS, SICK, AND VACATIONS					$0.00
HOLIDAYS, SICK, AND VACATIONS HEALTH & WELFARE					$0.00

-	-	-	-	-	-
SUBTOTAL					$12.00
=	=	=	=	=	=

FICA	X	0.00%		=	$0.00
FUTA	X	0.00%		=	$0.00
SUTA	X	0.00%		=	$0.00
Workman's Compensation	X	0.00%		=	$0.00
Employer's Liability	X	0.00%		=	$0.00
Comprehensive General Liability	X	0.00%		=	$0.00
Other	X	0.00%		=	$0.00
Other	X	0.00%		=	$0.00
-	-	-	-	-	-
TOTAL FRINGES					$0.00
=	=	=	=	=	=

Entomology

SOLICITATION NUMBER:	W91QV125RA001	SOLICITATION NUMBER:	W91QV125RA001	SOLICITATION NUMBER:	W91QV125RA001
	Joint Base Myer Henderson Hall Maintenance and Repair		Joint Base Myer Henderson Hall Maintenance and Repair		Joint Base Myer Henderson Hall Maintenance and Repair
CONTRACTOR NAME:		CONTRACTOR NAME:		CONTRACTOR NAME:
Entomology Labor Work Sheet		Entomology Labor Work Sheet		Entomology Labor Work Sheet

Direct Labor	Contractor Proposed	DOLLAR TOTALS
	Supplies & Equipment	================

COST ELEMENT		Hours X	Rates =	Labor Cost		(The elements listed below are SAMPLES and are not to be considered
=	=	=	=	=		a requirement of the solicitation.)
Labor Category 1		1	10.00	$10.00								COST ELEMENT				DOLLARS
Labor Category 2		0	0.00	$0.00								=				=
Labor Category 3		0	0.00	$0.00					Qty.	Unit/	Extended	DIRECT LABOR				10.00
Labor Category 4		0	0.00	$0.00		Elements			Yearly	Price	Price	HEALTH & WELFARE				1.50
Labor Category 5		0	0.00	$0.00		=	=	=	=	=	=	=				=
Labor Category 6		0	0.00	$0.00					0	0.00	$0.00	SUB-TOTAL				11.50
-	-	-		-		Sprayer			0	0.00	$0.00
TOTALS		1		$10.00		PestControl			0	0.00	0.00	HOLIDAYS, SICK & VACATIONS				0.00
=	=	=		=		Safety Shoes			0	0.00	0.00	HOL, SICK & VAC. HEALTH & WELFARE				0.00
Indirect Labor Hours (Non-Working)		0				Protective Equipmemt			0	0.00	0.00	=				=
		=				Labels			0	0.00	0.00	SUB-TOTAL				0.00
Direct Labor Hours (Productive/Working)		1				Cleaning Supplies			0	0.00	0.00
		=				Labels			0	0.00	0.00	FRINGES				0.46
						Pesticides			0	0.00	0.00
Direct Labor Health & Welfare						Termicides			0	0.00	0.00	EQUIPMENT & SUPPLIES				0.00
						mask			0	0.00	0.00					-
			H&W	H&W		soap			0	0.00	0.00	SUB-TOTAL				11.96
COST ELEMENT		Hours X	Rates =	Cost					0	0.00	0.00					=
=	=	=	=	=					0	0.00	0.00	G&A	12.00%			1.44
Labor Category 1		1	1.50	$1.50					0	0.00	0.00
Labor Category 2		0	0.00	$0.00					0	0.00	0.00	PROFIT	9.00%			1.08
Labor Category 3		0	0.00	$0.00					0	0.00	0.00
Labor Category 4		0	0.00	$0.00					0	0.00	0.00	=				=
Labor Category 5		0	0.00	$0.00					0	0.00	0.00	GRAND TOTAL				14.48
Labor Category 6		0	0.00	$0.00					0	0.00	0.00	=		=	=	=
-	-	-		-					0	0.00	0.00			MONTHLY PRICE		1.21
TOTALS		1		$1.50					0	0.00	0.00			=	=	=
=	=	=		=					0	0.00	0.00
Holidays, Sick, and Vacations									0	0.00	0.00
									0	0.00	0.00
				Holidays/					0	0.00	0.00
			Sick/	Sick/Vacations					0	0.00	0.00
COST ELEMENT		Holidays	Vacations	Dollars					0	0.00	0.00
=	=	=	=	=					0	0.00	0.00
Labor Category 1		11	0	$0.44	( (Holidays + Vacations) * 8)				0	0.00	0.00
Labor Category 2		11	0	$0.00	times Work Hours				0	0.00	0.00
Labor Category 3		11	0	$0.00	divided by ( 2080 hours -				0	0.00	0.00
Labor Category 4		11	0	$0.00	( (Holidays + Vacations) * 8) )				0	0.00	0.00
Labor Category 5		11	0	$0.00	times the hourly rate				0	0.00	0.00
Labor Category 6		11	0	$0.00	in each category				0	0.00	0.00
-	-	-		-					0	0.00	0.00
TOTALS		66		$0					0	0.00	0.00
=	=	=		=					0	0.00	0.00
									0	0.00	0.00
Holidays, Sick, and Vacations Health & Welfare									0	0.00	0.00
									0	0.00	0.00
		Holidays/Sick/							0	0.00	0.00
		Vacations	H&W	H&W					0	0.00	0.00
COST ELEMENT		Hours X	Rates =	Cost					0	0.00	0.00
=	=	=	=	=					0	0.00	0.00
Labor Category 1		0	1.50	$0.00					0	0.00	0.00
Labor Category 2		0	0.00	$0.00					0	0.00	0.00
Labor Category 3		0	0.00	$0.00					0	0.00	0.00
Labor Category 4		0	0.00	$0.00					0	0.00	0.00
Labor Category 5		0	0.00	$0.00					0	0.00	0.00
Labor Category 6		0	0.00	$0.00					0	0.00	0.00
-	-	-		-					0	0.00	0.00
TOTALS		0		$0.00					0	0.00	0.00
=	=	=		=					0	0.00	0.00
						=	=	=	=	=	=
						TOTALS					$0.00
FRINGE CALCULATIONS						=	=	=	=	=	=

COST ELEMENT					DOLLARS
=	=	=	=	=	=
DIRECT LABOR					$10.00
DIRECT LABOR HEALTH & WELFARE					$1.50
HOLIDAYS, SICK, AND VACATIONS					$0.00
HOLIDAYS, SICK, AND VACATIONS HEALTH & WELFARE					$0.00

-	-	-	-	-	-
SUBTOTAL					$11.50
=	=	=	=	=	=

FICA	X	0.00%		=	$0.00
FUTA	X	0.00%		=	$0.00
SUTA	X	0.00%		=	$0.00
Workman's Compensation	X	4.00%		=	$0.46
Employer's Liability	X	0.00%		=	$0.00
Comprehensive General Liability	X	0.00%		=	$0.00
Other	X	0.00%		=	$0.00
Other	X	0.00%		=	$0.00
-	-	-	-	-	-
TOTAL FRINGES					$0.46
=	=	=	=	=	=

Service Calls

SOLICITATION NUMBER:	W91QV125RA001	SOLICITATION NUMBER:	W91QV125RA001	SOLICITATION NUMBER:	W91QV125RA001
	Joint Base Myer Henderson Hall Maintenance and Repair		Joint Base Myer Henderson Hall Maintenance and Repair		Joint Base Myer Henderson Hall Maintenance and Repair
CONTRACTOR NAME:		CONTRACTOR NAME:		CONTRACTOR NAME:
Service Calls Sheet		Service Calls Sheet		Service Calls Sheet

Direct Labor	Contractor Proposed	DOLLAR TOTALS
	Supplies & Equipment	================

COST ELEMENT		Hours X	Rates =	Labor Cost		(The elements listed below are SAMPLES and are not to be considered
=	=	=	=	=		a requirement of the solicitation.)
Labor Category 1		1	10.00	$10.00								COST ELEMENT				DOLLARS
Labor Category 2		0	0.00	$0.00								=				=
Labor Category 3		0	0.00	$0.00					Qty.	Unit/	Extended	DIRECT LABOR				10.00
Labor Category 4		0	0.00	$0.00		Elements			Yearly	Price	Price	HEALTH & WELFARE				1.50
Labor Category 5		0	0.00	$0.00		=	=	=	=	=	=	=				=
Labor Category 6		0	0.00	$0.00					0	0.00	$0.00	SUB-TOTAL				11.50
-	-	-		-		Paper			0	0.00	$0.00
TOTALS		1		$10.00		ink pens			0	0.00	0.00	HOLIDAYS, SICK & VACATIONS				0.00
=	=	=		=		cleaners			0	0.00	0.00	HOL, SICK & VAC. HEALTH & WELFARE				0.00
Indirect Labor Hours (Non-Working)		0				hand soap			0	0.00	0.00	=				=
		=				staples			0	0.00	0.00	SUB-TOTAL				0.00
Direct Labor Hours (Productive/Working)		1				stapler			0	0.00	0.00
		=				cleaners			0	0.00	0.00	FRINGES				0.00
									0	0.00	0.00
Direct Labor Health & Welfare									0	0.00	0.00	EQUIPMENT & SUPPLIES				0.00
									0	0.00	0.00					-
			H&W	H&W					0	0.00	0.00	SUB-TOTAL				11.50
COST ELEMENT		Hours X	Rates =	Cost					0	0.00	0.00					=
=	=	=	=	=					0	0.00	0.00	G&A	12.00%			1.38
Labor Category 1		1	1.50	$1.50					0	0.00	0.00
Labor Category 2		0	0.00	$0.00					0	0.00	0.00	PROFIT	9.00%			1.04
Labor Category 3		0	0.00	$0.00					0	0.00	0.00
Labor Category 4		0	0.00	$0.00					0	0.00	0.00	=				=
Labor Category 5		0	0.00	$0.00					0	0.00	0.00	GRAND TOTAL				13.92
Labor Category 6		0	0.00	$0.00					0	0.00	0.00	=		=	=	=
-	-	-		-					0	0.00	0.00			MONTHLY PRICE		1.16
TOTALS		1		$1.50					0	0.00	0.00			=	=	=
=	=	=		=					0	0.00	0.00
Holidays, Sick, and Vacations									0	0.00	0.00
									0	0.00	0.00
				Holidays/					0	0.00	0.00
			Sick/	Sick/Vacations					0	0.00	0.00
COST ELEMENT		Holidays	Vacations	Dollars					0	0.00	0.00
=	=	=	=	=					0	0.00	0.00
Labor Category 1		11	0	$0.44	( (Holidays + Vacations) * 8)				0	0.00	0.00
Labor Category 2		11	0	$0.00	times Work Hours				0	0.00	0.00
Labor Category 3		11	0	$0.00	divided by ( 2080 hours -				0	0.00	0.00
Labor Category 4		11	0	$0.00	( (Holidays + Vacations) * 8) )				0	0.00	0.00
Labor Category 5		11	0	$0.00	times the hourly rate				0	0.00	0.00
Labor Category 6		11	0	$0.00	in each category				0	0.00	0.00
-	-	-		-					0	0.00	0.00
TOTALS		66		$0					0	0.00	0.00
=	=	=		=					0	0.00	0.00
									0	0.00	0.00
Holidays, Sick, and Vacations Health & Welfare									0	0.00	0.00
									0	0.00	0.00
		Holidays/Sick/							0	0.00	0.00
		Vacations	H&W	H&W					0	0.00	0.00
COST ELEMENT		Hours X	Rates =	Cost					0	0.00	0.00
=	=	=	=	=					0	0.00	0.00
Labor Category 1		0	1.50	$0.00					0	0.00	0.00
Labor Category 2		0	0.00	$0.00					0	0.00	0.00
Labor Category 3		0	0.00	$0.00					0	0.00	0.00
Labor Category 4		0	0.00	$0.00					0	0.00	0.00
Labor Category 5		0	0.00	$0.00					0	0.00	0.00
Labor Category 6		0	0.00	$0.00					0	0.00	0.00
-	-	-		-					0	0.00	0.00
TOTALS		0		$0.00					0	0.00	0.00
=	=	=		=					0	0.00	0.00
						=	=	=	=	=	=
						TOTALS					$0.00
FRINGE CALCULATIONS						=	=	=	=	=	=

COST ELEMENT					DOLLARS
=	=	=	=	=	=
DIRECT LABOR					$10.00
DIRECT LABOR HEALTH & WELFARE					$1.50
HOLIDAYS, SICK, AND VACATIONS					$0.00
HOLIDAYS, SICK, AND VACATIONS HEALTH & WELFARE					$0.00

-	-	-	-	-	-
SUBTOTAL					$11.50
=	=	=	=	=	=

FICA	X	0.00%		=	$0.00
FUTA	X	0.00%		=	$0.00
SUTA	X	0.00%		=	$0.00
Workman's Compensation	X	0.00%		=	$0.00
Employer's Liability	X	0.00%		=	$0.00
Comprehensive General Liability	X	0.00%		=	$0.00
Other	X	0.00%		=	$0.00
Other	X	0.00%		=	$0.00
-	-	-	-	-	-
TOTAL FRINGES					$0.00
=	=	=	=	=	=

Quarters

SOLICITATION NUMBER:	W91QV125RA001	SOLICITATION NUMBER:	W91QV125RA001	SOLICITATION NUMBER:	W91QV125RA001
	Joint Base Myer Henderson Hall Maintenance and Repair		Joint Base Myer Henderson Hall Maintenance and Repair		Joint Base Myer Henderson Hall Maintenance and Repair
CONTRACTOR NAME:		CONTRACTOR NAME:		CONTRACTOR NAME:
Quarers 12A MY/6 , 8and 13MN Work Sheet		Quarers 12A MY/6 , 8and 13MN Work Sheet		Quarers 12A MY/6 , 8and 13MN Work Sheet

Direct Labor	Contractor Proposed	DOLLAR TOTALS
	Supplies & Equipment	================

COST ELEMENT		Hours X	Rates =	Labor Cost		(The elements listed below are SAMPLES and are not to be considered
=	=	=	=	=		a requirement of the solicitation.)
Labor Category 1		1	10.00	$10.00								COST ELEMENT				DOLLARS
Labor Category 2		0	0.00	$0.00								=				=
Labor Category 3		0	0.00	$0.00					Qty.	Unit/	Extended	DIRECT LABOR				10.00
Labor Category 4		0	0.00	$0.00		Elements			Yearly	Price	Price	HEALTH & WELFARE				1.50
Labor Category 5		0	0.00	$0.00		=	=	=	=	=	=	=				=
Labor Category 6		0	0.00	$0.00		electrical wiring			100	10.00	$1,000.00	SUB-TOTAL				11.50
-	-	-		-		plumbing material			0	0.00	$0.00
TOTALS		1		$10.00		carpentry			0	0.00	0.00	HOLIDAYS, SICK & VACATIONS				0.00
=	=	=		=		tile			0	0.00	0.00	HOL, SICK & VAC. HEALTH & WELFARE				0.00
Indirect Labor Hours (Non-Working)		0				vinyl composition			0	0.00	0.00	=				=
		=				locksmith			0	0.00	0.00	SUB-TOTAL				0.00
Direct Labor Hours (Productive/Working)		1				plaster			0	0.00	0.00
		=				touchup paint			0	0.00	0.00	FRINGES				1.70
									0	0.00	0.00
Direct Labor Health & Welfare									0	0.00	0.00	EQUIPMENT & SUPPLIES				1,000.00
									0	0.00	0.00					-
			H&W	H&W					0	0.00	0.00	SUB-TOTAL				1,013.20
COST ELEMENT		Hours X	Rates =	Cost					0	0.00	0.00					=
=	=	=	=	=					0	0.00	0.00	G&A	12.00%			121.58
Labor Category 1		1	1.50	$1.50					0	0.00	0.00
Labor Category 2		0	0.00	$0.00					0	0.00	0.00	PROFIT	9.00%			91.19
Labor Category 3		0	0.00	$0.00					0	0.00	0.00
Labor Category 4		0	0.00	$0.00					0	0.00	0.00	=				=
Labor Category 5		0	0.00	$0.00					0	0.00	0.00	GRAND TOTAL				1,225.97
Labor Category 6		0	0.00	$0.00					0	0.00	0.00	=		=	=	=
-	-	-		-					0	0.00	0.00			MONTHLY PRICE		102.16
TOTALS		1		$1.50					0	0.00	0.00			=	=	=
=	=	=		=					0	0.00	0.00
Holidays, Sick, and Vacations									0	0.00	0.00
									0	0.00	0.00
				Holidays/					0	0.00	0.00
			Sick/	Sick/Vacations					0	0.00	0.00
COST ELEMENT		Holidays	Vacations	Dollars					0	0.00	0.00
=	=	=	=	=					0	0.00	0.00
Labor Category 1		11	0	$0.44	( (Holidays + Vacations) * 8)				0	0.00	0.00
Labor Category 2		11	0	$0.00	times Work Hours				0	0.00	0.00
Labor Category 3		11	0	$0.00	divided by ( 2080 hours -				0	0.00	0.00
Labor Category 4		11	0	$0.00	( (Holidays + Vacations) * 8) )				0	0.00	0.00
Labor Category 5		11	0	$0.00	times the hourly rate				0	0.00	0.00
Labor Category 6		11	0	$0.00	in each category				0	0.00	0.00
-	-	-		-					0	0.00	0.00
TOTALS		66		$0					0	0.00	0.00
=	=	=		=					0	0.00	0.00
									0	0.00	0.00
Holidays, Sick, and Vacations Health & Welfare									0	0.00	0.00
									0	0.00	0.00
		Holidays/Sick/							0	0.00	0.00
		Vacations	H&W	H&W					0	0.00	0.00
COST ELEMENT		Hours X	Rates =	Cost					0	0.00	0.00
=	=	=	=	=					0	0.00	0.00
Labor Category 1		11	0.00	$0.00					0	0.00	0.00
Labor Category 2		0	0.00	$0.00					0	0.00	0.00
Labor Category 3		0	0.00	$0.00					0	0.00	0.00
Labor Category 4		0	0.00	$0.00					0	0.00	0.00
Labor Category 5		0	0.00	$0.00					0	0.00	0.00
Labor Category 6		0	0.00	$0.00					0	0.00	0.00
-	-	-		-					0	0.00	0.00
TOTALS		11		$0.00					0	0.00	0.00
=	=	=		=					0	0.00	0.00
						=	=	=	=	=	=
						TOTALS					$1,000.00
FRINGE CALCULATIONS						=	=	=	=	=	=

COST ELEMENT					DOLLARS
=	=	=	=	=	=
DIRECT LABOR					$10.00
DIRECT LABOR HEALTH & WELFARE					$1.50
HOLIDAYS, SICK, AND VACATIONS					$0.00
HOLIDAYS, SICK, AND VACATIONS HEALTH & WELFARE					$0.00

-	-	-	-	-	-
SUBTOTAL					$11.50
=	=	=	=	=	=

FICA	X	7.65%		=	$0.88
FUTA	X	0.60%		=	$0.07
SUTA	X	2.51%		=	$0.29
Workman's Compensation	X	4.00%		=	$0.46
Employer's Liability	X	0.00%		=	$0.00
Comprehensive General Liability	X	0.00%		=	$0.00
Other	X	0.00%		=	$0.00
Other	X	0.00%		=	$0.00
-	-	-	-	-	-
TOTAL FRINGES					$1.70
=	=	=	=	=	=

Preventive Maintenance

SOLICITATION NUMBER:	W91QV125RA001	SOLICITATION NUMBER:	W91QV125RA001	SOLICITATION NUMBER:	W91QV125RA001
	Joint Base Myer Henderson Hall Maintenance and Repair		Joint Base Myer Henderson Hall Maintenance and Repair		Joint Base Myer Henderson Hall Maintenance and Repair
CONTRACTOR NAME:		CONTRACTOR NAME:		CONTRACTOR NAME:
Preventive Maintenance Labor Work Sheet		Preventive Maintenance Labor Work Sheet		Preventive Maintenance Labor Work Sheet

Direct Labor	Contractor Proposed	DOLLAR TOTALS
	Supplies & Equipment	================

COST ELEMENT		Hours X	Rates =	Labor Cost		(The elements listed below are SAMPLES and are not to be considered
=	=	=	=	=		a requirement of the solicitation.)
Labor Category 1		1	10.00	$10.00								COST ELEMENT				DOLLARS
Labor Category 2		0	0.00	$0.00								=				=
Labor Category 3		0	0.00	$0.00					Qty.	Unit/	Extended	DIRECT LABOR				10.00
Labor Category 4		0	0.00	$0.00		Elements			Yearly	Price	Price	HEALTH & WELFARE				1.50
Labor Category 5		0	0.00	$0.00		=	=	=	=	=	=	=				=
Labor Category 6		0	0.00	$0.00		PPE			0	0.00	$0.00	SUB-TOTAL				11.50
-	-	-		-		test material			0	0.00	$0.00
TOTALS		1		$10.00					0	0.00	0.00	HOLIDAYS, SICK & VACATIONS				0.00
=	=	=		=					0	0.00	0.00	HOL, SICK & VAC. HEALTH & WELFARE				0.00
Indirect Labor Hours (Non-Working)		0							0	0.00	0.00	=				=
		=							0	0.00	0.00	SUB-TOTAL				0.00
Direct Labor Hours (Productive/Working)		1							0	0.00	0.00
		=							0	0.00	0.00	FRINGES				0.00
									0	0.00	0.00
Direct Labor Health & Welfare									0	0.00	0.00	EQUIPMENT & SUPPLIES				0.00
									0	0.00	0.00					-
			H&W	H&W					0	0.00	0.00	SUB-TOTAL				11.50
COST ELEMENT		Hours X	Rates =	Cost					0	0.00	0.00					=
=	=	=	=	=					0	0.00	0.00	G&A	12.00%			1.38
Labor Category 1		1	1.50	$1.50					0	0.00	0.00
Labor Category 2		0	0.00	$0.00					0	0.00	0.00	PROFIT	9.00%			1.04
Labor Category 3		0	0.00	$0.00					0	0.00	0.00
Labor Category 4		0	0.00	$0.00					0	0.00	0.00	=				=
Labor Category 5		0	0.00	$0.00					0	0.00	0.00	GRAND TOTAL				13.92
Labor Category 6		0	0.00	$0.00					0	0.00	0.00	=		=	=	=
-	-	-		-					0	0.00	0.00			MONTHLY PRICE		1.16
TOTALS		1		$1.50					0	0.00	0.00			=	=	=
=	=	=		=					0	0.00	0.00
Holidays, Sick, and Vacations									0	0.00	0.00
									0	0.00	0.00
				Holidays/					0	0.00	0.00
			Sick/	Sick/Vacations					0	0.00	0.00
COST ELEMENT		Holidays	Vacations	Dollars					0	0.00	0.00
=	=	=	=	=					0	0.00	0.00
Labor Category 1		11	0	$0.44	( (Holidays + Vacations) * 8)				0	0.00	0.00
Labor Category 2		11	0	$0.00	times Work Hours				0	0.00	0.00
Labor Category 3		11	0	$0.00	divided by ( 2080 hours -				0	0.00	0.00
Labor Category 4		11	0	$0.00	( (Holidays + Vacations) * 8) )				0	0.00	0.00
Labor Category 5		11	0	$0.00	times the hourly rate				0	0.00	0.00
Labor Category 6		11	0	$0.00	in each category				0	0.00	0.00
-	-	-		-					0	0.00	0.00
TOTALS		66		$0					0	0.00	0.00
=	=	=		=					0	0.00	0.00
									0	0.00	0.00
Holidays, Sick, and Vacations Health & Welfare									0	0.00	0.00
									0	0.00	0.00
		Holidays/Sick/							0	0.00	0.00
		Vacations	H&W	H&W					0	0.00	0.00
COST ELEMENT		Hours X	Rates =	Cost					0	0.00	0.00
=	=	=	=	=					0	0.00	0.00
Labor Category 1		0	1.50	$0.00					0	0.00	0.00
Labor Category 2		0	0.00	$0.00					0	0.00	0.00
Labor Category 3		0	0.00	$0.00					0	0.00	0.00
Labor Category 4		0	0.00	$0.00					0	0.00	0.00
Labor Category 5		0	0.00	$0.00					0	0.00	0.00
Labor Category 6		0	0.00	$0.00					0	0.00	0.00
-	-	-		-					0	0.00	0.00
TOTALS		0		$0.00					0	0.00	0.00
=	=	=		=					0	0.00	0.00
						=	=	=	=	=	=
						TOTALS					$0.00
FRINGE CALCULATIONS						=	=	=	=	=	=

COST ELEMENT					DOLLARS
=	=	=	=	=	=
DIRECT LABOR					$10.00
DIRECT LABOR HEALTH & WELFARE					$1.50
HOLIDAYS, SICK, AND VACATIONS					$0.00
HOLIDAYS, SICK, AND VACATIONS HEALTH & WELFARE					$0.00

-	-	-	-	-	-
SUBTOTAL					$11.50
=	=	=	=	=	=

FICA	X	0.00%		=	$0.00
FUTA	X	0.00%		=	$0.00
SUTA	X	0.00%		=	$0.00
Workman's Compensation	X	0.00%		=	$0.00
Employer's Liability	X	0.00%		=	$0.00
Comprehensive General Liability	X	0.00%		=	$0.00
Other	X	0.00%		=	$0.00
Other	X	0.00%		=	$0.00
-	-	-	-	-	-
TOTAL FRINGES					$0.00
=	=	=	=	=	=

Management Support

SOLICITATION NUMBER:	W91QV125RA001	SOLICITATION NUMBER:	W91QV125RA001	SOLICITATION NUMBER:	W91QV125RA001
	Joint Base Myer Henderson Hall Maintenance and Repair		Joint Base Myer Henderson Hall Maintenance and Repair		Joint Base Myer Henderson Hall Maintenance and Repair
CONTRACTOR NAME:		CONTRACTOR NAME:		CONTRACTOR NAME:
Management Support /Equipment Work Sheet		Management Support /Equipment Work Sheet		Management Support /Equipment Work Sheet

Direct Labor	Contractor Proposed	DOLLAR TOTALS
	Supplies & Equipment	================

COST ELEMENT		Hours X	Rates =	Labor Cost		(The elements listed below are SAMPLES and are not to be considered
=	=	=	=	=		a requirement of the solicitation.)
Labor Category 1		1	10.00	$10.00								COST ELEMENT				DOLLARS
Labor Category 2		0	0.00	$0.00								=				=
Labor Category 3		0	0.00	$0.00					Qty.	Unit/	Extended	DIRECT LABOR				10.00
Labor Category 4		0	0.00	$0.00		Elements			Yearly	Price	Price	HEALTH & WELFARE				1.50
Labor Category 5		0	0.00	$0.00		=	=	=	=	=	=	=				=
Labor Category 6		0	0.00	$0.00		electrical wiring			0	0.00	$0.00	SUB-TOTAL				11.50
-	-	-		-		plumbing material			0	0.00	$0.00
TOTALS		1		$10.00		carpentry			0	0.00	0.00	HOLIDAYS, SICK & VACATIONS				0.00
=	=	=		=		tile			0	0.00	0.00	HOL, SICK & VAC. HEALTH & WELFARE				0.00
Indirect Labor Hours (Non-Working)		0				vinyl composition			0	0.00	0.00	=				=
		=				locksmith			0	0.00	0.00	SUB-TOTAL				0.00
Direct Labor Hours (Productive/Working)		1				plaster			0	0.00	0.00
		=				touchup paint			0	0.00	0.00	FRINGES				1.70
									0	0.00	0.00
Direct Labor Health & Welfare									0	0.00	0.00	EQUIPMENT & SUPPLIES				0.00
									0	0.00	0.00					-
			H&W	H&W					0	0.00	0.00	SUB-TOTAL				13.20
COST ELEMENT		Hours X	Rates =	Cost					0	0.00	0.00					=
=	=	=	=	=					0	0.00	0.00	G&A	12.00%			1.58
Labor Category 1		1	1.50	$1.50					0	0.00	0.00
Labor Category 2		0	0.00	$0.00					0	0.00	0.00	PROFIT	9.00%			1.19
Labor Category 3		0	0.00	$0.00					0	0.00	0.00
Labor Category 4		0	0.00	$0.00					0	0.00	0.00	=				=
Labor Category 5		0	0.00	$0.00					0	0.00	0.00	GRAND TOTAL				15.97
Labor Category 6		0	0.00	$0.00					0	0.00	0.00	=		=	=	=
-	-	-		-					0	0.00	0.00			MONTHLY PRICE		1.33
TOTALS		1		$1.50					0	0.00	0.00			=	=	=
=	=	=		=					0	0.00	0.00
Holidays, Sick, and Vacations									0	0.00	0.00
									0	0.00	0.00
				Holidays/					0	0.00	0.00
			Sick/	Sick/Vacations					0	0.00	0.00
COST ELEMENT		Holidays	Vacations	Dollars					0	0.00	0.00
=	=	=	=	=					0	0.00	0.00
Labor Category 1		11	0	$0.44	( (Holidays + Vacations) * 8)				0	0.00	0.00
Labor Category 2		11	0	$0.00	times Work Hours				0	0.00	0.00
Labor Category 3		11	0	$0.00	divided by ( 2080 hours -				0	0.00	0.00
Labor Category 4		11	0	$0.00	( (Holidays + Vacations) * 8) )				0	0.00	0.00
Labor Category 5		11	0	$0.00	times the hourly rate				0	0.00	0.00
Labor Category 6		11	0	$0.00	in each category				0	0.00	0.00
-	-	-		-					0	0.00	0.00
TOTALS		66		$0					0	0.00	0.00
=	=	=		=					0	0.00	0.00
									0	0.00	0.00
Holidays, Sick, and Vacations Health & Welfare									0	0.00	0.00
									0	0.00	0.00
		Holidays/Sick/							0	0.00	0.00
		Vacations	H&W	H&W					0	0.00	0.00
COST ELEMENT		Hours X	Rates =	Cost					0	0.00	0.00
=	=	=	=	=					0	0.00	0.00
Labor Category 1		11	0.00	$0.00					0	0.00	0.00
Labor Category 2		0	0.00	$0.00					0	0.00	0.00
Labor Category 3		0	0.00	$0.00					0	0.00	0.00
Labor Category 4		0	0.00	$0.00					0	0.00	0.00
Labor Category 5		0	0.00	$0.00					0	0.00	0.00
Labor Category 6		0	0.00	$0.00					0	0.00	0.00
-	-	-		-					0	0.00	0.00
TOTALS		11		$0.00					0	0.00	0.00
=	=	=		=					0	0.00	0.00
						=	=	=	=	=	=
						TOTALS					$0.00
FRINGE CALCULATIONS						=	=	=	=	=	=

COST ELEMENT					DOLLARS
=	=	=	=	=	=
DIRECT LABOR					$10.00
DIRECT LABOR HEALTH & WELFARE					$1.50
HOLIDAYS, SICK, AND VACATIONS					$0.00
HOLIDAYS, SICK, AND VACATIONS HEALTH & WELFARE					$0.00

-	-	-	-	-	-
SUBTOTAL					$11.50
=	=	=	=	=	=

FICA	X	7.65%		=	$0.88
FUTA	X	0.60%		=	$0.07
SUTA	X	2.51%		=	$0.29
Workman's Compensation	X	4.00%		=	$0.46
Employer's Liability	X	0.00%		=	$0.00
Comprehensive General Liability	X	0.00%		=	$0.00
Other	X	0.00%		=	$0.00
Other	X	0.00%		=	$0.00
-	-	-	-	-	-
TOTAL FRINGES					$1.70
=	=	=	=	=	=

Year Totals

SOLICITATION NUMBER:	W91QV125RA001
Requirement	Joint Base Myer Henderson Hall Maintenance and Repair
CONTRACTOR NAME:

BASE YEAR GRAND TOTALS

DOLLAR TOTALS

================

COST ELEMENT	DOLLARS
=	=
DIRECT LABOR	80.00
DIRECT LABOR HEALTH & WELFARE	13.00
=	=
TOTAL	93.00

HOLIDAYS, SICK & VACATIONS	0.00
HOL, SICK & VAC. HEALTH & WELFARE	16.50
=	=
TOTAL	16.50

FRINGE CALCULATIONS 3.86

SUPPLIES & EQUIPMENT 1,000.00

SUB-TOTAL 1,113.36

G&A 132.16

PROFIT 99.14

=	=
GRAND TOTAL	1,344.66
=	=

5 Yr. Totals

SOLICITATION NUMBER:	W91QV125RA001
Requirement	Joint Base Myer Henderson Hall Maintenance and Repair
CONTRACTOR NAME:
	GRAND TOTALS

	BASE YEAR	OPTION 1	OPTION 2	OPTION 3	OPTION 4	GRAND
COST ELEMENT	DOLLARS	DOLLARS	DOLLARS	DOLLARS	DOLLARS	TOTALS
=	=	=	=	=	=	=
DIRECT LABOR	80.00	80.00	80.00	80.00	80.00	400.00
DIRECT LABOR HEALTH & WELFARE	13.00	13.00	13.00	13.00	13.00	65.00
=	=	=	=	=	=	=
TOTAL	93.00	93.00	93.00	93.00	93.00	465.00

HOLIDAYS, SICK & VACATIONS	0.00	0.00	0.00	0.00	0.00	0.00
HOL, SICK & VAC. HEALTH & WELFARE	16.50	16.50	16.50	16.50	16.50	82.50
=	=	=	=	=	=	=
TOTAL	16.50	16.50	16.50	16.50	16.50	82.50

FRINGE CALCULATIONS 3.86 3.86 3.86 3.86 3.86 19.30

SUPPLIES & EQUIPMENT 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00 5,000.00

SUB-TOTAL 1,113.36 1,113.36 1,113.36 1,113.36 1,113.36 5,566.80

G&A 132.16 132.16 132.16 132.16 132.16 660.80

PROFIT 99.14 99.14 99.14 99.14 99.14 495.70

=	=	=	=	=	=	=
GRAND TOTAL	1,344.66	1,344.66	1,344.66	1,344.66	1,344.66	6,723.30	carry to MICC SUMMARY
=	=	=	=	=	=	=

SOLICITATION NUMBER:	W91QV125RA001
COMMISSARY:	Joint Base Myer Henderson Hall Maintenance and Repair
CONTRACTOR NAME:
	ESCALATION FACTORS
		OPTION 1	OPTION 2	OPTION 3	OPTION 4
COST ELEMENT		DOLLARS	DOLLARS	DOLLARS	DOLLARS
=	=	=	=	=	=
DIRECT LABOR		0.00%	0.00%	0.00%	0.00%
DIRECT LABOR HEALTH & WELFARE		0.00%	0.00%	0.00%	0.00%
=	=	=	=	=	=
TOTAL
HOLIDAYS AND VACATIONS		0.00%	0.00%	0.00%	0.00%
HOLIDAYS AND VACATIONS. HEALTH & WELFARE		0.00%	0.00%	0.00%	0.00%
=	=	=	=	=	=
TOTAL
FRINGE CALCULATIONS		0.00%	0.00%	0.00%	0.00%
SUPPLIES & EQUIPMENT		0.00%	0.00%	0.00%	0.00%
SUB-TOTAL
G&A		0.00%	0.00%	0.00%	0.00%
PROFIT		0.00%	0.00%	0.00%	0.00%
=	=	=	=	=	=
GRAND TOTAL
=	=	=	=	=	=

MICC SUMMARY

escalation	2%
						GRAND
Element	Base	Opt Yr 1	Opt Yr 2	Opt Yr 3	Opt Yr 4	TOTAL
GFOQ-Self Help	$ 33.88	$ 34.56	$ 35.25	$ 35.96	$ 36.68	$ 176.33
Phase -In	$ 14.52	$ 14.81	$ 15.11	$ 15.41	$ 15.72	$ 75.57
BOM	$ 12.00	$ 12.24	$ 12.48	$ 12.73	$ 12.98	$ 62.43
Entomology	$ 14.48	$ 14.77	$ 15.07	$ 15.37	$ 15.68	$ 75.37
Service Calls	$ 13.92	$ 14.20	$ 14.48	$ 14.77	$ 15.07	$ 72.44
Preventive Maintenance	$ 13.92	$ 14.20	$ 14.48	$ 14.77	$ 15.07	$ 72.44
Management Support	$ 15.97	$ 16.29	$ 16.62	$ 16.95	$ 17.29	$ 83.12
Quarters	$ 1,225.97	$ 1,225.97	$ 1,225.97	$ 1,225.97	$ 1,225.97	$ 6,129.85
Total	$ 1,344.66	$ 1,347.04	$ 1,349.46	$ 1,351.93	$ 1,354.46	$ 6,747.55

5 year totals $ 1,344.66 1,344.66 1,344.66 1,344.66 1,344.66 $ 6,723.30

Loaded Wage Rate Template

SOLICITATION NUMBER:	W91QV125RA001	SOLICITATION NUMBER:	W91QV125RA001	SOLICITATION NUMBER:	W91QV125RA001
	Joint Base Myer Henderson Hall Maintenance and Repair		Joint Base Myer Henderson Hall Maintenance and Repair		Joint Base Myer Henderson Hall Maintenance and Repair
CONTRACTOR NAME:		CONTRACTOR NAME:		CONTRACTOR NAME:
Loaded Wage Rate Work Sheet		Loaded Wage Rate Work Sheet		Loaded Wage Rate Work Sheet

Direct Labor	Contractor Proposed	DOLLAR TOTALS
	Shelf Stocking Supplies & Equipment	================

COST ELEMENT		Hours X	Rates =	Labor Cost
=	=	=	=	=
Labor Category		1	0.00	$0.00							COST ELEMENT				DOLLARS
											=				=
NOTE: A QUANTITY OF 1 HAS BEEN ENTERED TO											DIRECT LABOR				$0.00
CALCULATE THE LOADED HOURLY RATE. PROCEED											DIRECT LABOR HEALTH & WELFARE				$1.50
TO ENTER HOLIDAYS/VACATION, FRINGE, G&A, AND											=				=
PROFIT								Qty.	Unit/	Extended	SUB-TOTAL				$1.50
-	-	-		-	Elements			Yearly	Price	Price
TOTALS		1		$0.00	=	=	=	=	=	=	HOLIDAYS, SICK & VACATIONS				$0.00
=	=	=		=	Supplies and Equipment Costs			0	0.00	$0.00	HOL, SICK & VAC. HEALTH & WELFARE				$0.00
Indirect Labor Hours (Non-Working)					are not included in the loaded			0	0.00	$0.00	=				=
		=			rate			0	0.00	0.00	SUB-TOTAL				$0.00
Direct Labor Hours (Productive/Working)		1						0	0.00	0.00
		=						0	0.00	0.00	FRINGES				$0.00
								0	0.00	0.00
								0	0.00	0.00	EQUIPMENT & SUPPLIES				$0.00
Direct Labor Health and Welfare								0	0.00	0.00					-
								0	0.00	0.00	SUB-TOTAL				$1.50
			H&W	H&W				0	0.00	0.00					=
COST ELEMENT		Hours	Rates	Cost				0	0.00	0.00	G&A	0.00%			$0.00
=	=	=	=	=				0	0.00	0.00
Labor Category		1	1.50	$1.50				0	0.00	0.00	PROFIT	0.00%			$0.00
								0	0.00	0.00
								0	0.00	0.00	=				=
								0	0.00	0.00	GRAND TOTAL				$1.50
								0	0.00	0.00	=		=	=	=
					=	=	=	=	=	=
-	-	-		-	TOTALS					$0.00
TOTALS		1		$1.50	=	=	=	=	=
=	=	=		=

Holidays, Sick, and Vacations
				Holidays/
			Sick/	Sick/Vacations
COST ELEMENT		Holidays	Vacations	Dollars
=	=	=	=	=
Labor Category		11	0	$0.00
					(Work hours divided by ((2080 hours-
					(Holidays/Sick+ Vacations)8)))
					((Closed Holidays8Hourly rate)+
					(Holidays worked8Hourly rate* time & half))+
					(Work Hours divided by(2080-((Holidays/Sick+
-	-	-		-	Vacations)8)))(Vacations 8Hourly rate)
TOTALS		11		$0.00
=	=	=		=

Holidays, Sick, and Vacations Health & Welfare
		Holidays/Sick/
		Vacations	H&W	H&W
COST ELEMENT		Hours X	Rates	Cost
=	=	=	=	=
Labor Category		0.0	1.50	$0.00

-	-	-	-
TOTALS		0	$0.00
=	=	=	=

FRINGE CALCULATIONS

COST ELEMENT					DOLLARS
=	=	=	=	=	=
DIRECT LABOR COST					$0.00
DIRECT HEALTH & WELFARE COSTS					$1.50
HOLIDAYS, SICK, AND VACATIONS					$0.00
HOLIDAYS, SICK, AND VACATIONS HEALTH & WELFARE					$0.00
-	-	-	-	-	-
SUBTOTAL					$1.50
=	=	=	=	=	=

FICA	X	0.00%		=	$0.00
FUTA	X	0.00%		=	$0.00
SUTA	X	0.00%		=	$0.00
Workman's Compensation	X	0.00%		=	$0.00
Employer's Liability	X	0.00%		=	$0.00
Comprehensive General Liability	X	0.00%		=	$0.00
Other	X	0.00%		=	$0.00
Other	X	0.00%		=	$0.00
-	-	-	-	-	-
TOTAL FRINGES					$0.00
=	=	=	=	=	=

File details come from the government source that posted it. Updated Jun 24, 2025.