Solvability

Rate & Pricing Model demo: what a 3-point G&A miss costs

Short answer

The Rate & Pricing Model, or RPM, is the working model Solvability builds for a federal contractor: indirect pools and bases defined from actuals, rates built from them, and a wrap rate that can be reproduced a year later. This demo runs the whole build on a fictional 29-person, $5.7M contractor so you can see what each decision does to the bid rate — including what a three-point swing in G&A costs on a single contract.

What the demo shows

It works through a complete indirect rate build-up on a company that does not exist, with numbers that behave the way real ones do:

  1. The pools. Which costs sit in fringe, which in overhead, which in G&A — and the judgment calls that decide the borderline ones.
  2. The bases. Fringe over productive labor. Overhead over direct labor plus fringe. G&A over total cost input.
  3. Labor utilization. How much of an employee’s paid year is actually billable, and what that does to every rate underneath it.
  4. The wrap rate stack. The layers applied in order, not added together, ending in a rate you could put on a bid.
  5. The sensitivity. What happens to the same contract when one rate comes in higher than planned.

The number worth staying for. A G&A rate three points higher than the one you priced with can remove roughly $50,000 of expected profit on a single $2M contract. Nothing about the work changed. The rate did.

Why a fictional company

Because a real one would be unrecognizable after the details were scrubbed, and the point of the exercise is to watch the mechanics rather than to study a case. The 29 people, the $5.7M and the cost structure are constructed to be ordinary — a company small enough that one rate decision matters and large enough to have all three pools.

Run the demo

Example Company

Solvability Systems Corporation

A fictional federal IT services contractor used to demonstrate the RPM. Every number below comes from a real model structure — the same structure built for actual clients.

Solvability Systems Corporation

SSC · Federal IT & Cybersecurity Services

29 Employees$5.7M Revenue7 Active ContractsCost Plus · T&M · Fixed Price

EXAMPLE MODEL

Indirect Rates

Where your wrap rate comes from

These three rates — calculated from your actual Profit & Loss — are the inputs that drive everything else. Most contractors guess. The RPM calculates.

Fringe Rate

21.58%

Benefits, payroll taxes, leave — applied to direct labor

Overhead Rate

2.00%

Technical support costs applied to direct labor + fringe

G&A Rate

12.00%

Executive, accounting, legal — applied to total cost base

Wrap Rate Stack

Built on $1.00 of direct labor

Every layer stacks on the one before it. Miss one and you’re losing money on every hour you bill.

LayerRateAmount

Direct Labor Base

—

1.0000

Fringe Layer 2

21.58%

0.2158

Overhead Layer 3

2.00%

0.0243

G&A Layer 4

12.00%

0.1488

Fully Burdened Labor Cost

—

1.3889

Fee Layer 5

8.00%

0.1111

Wrap Rate Multiplier

—

1.5000

What this means for pricing: An employee earning $50/hr should bill at $75.00. Know your candidate’s pay rate and you know instantly whether you can afford them on this contract — before you make the offer.


Statement of Indirect Expenses

Where the rates actually come from

The indirect rates above are not guesses or industry averages. They are calculated directly from SSC’s Profit & Loss — pool divided by base, every time.

Fringe Pool

PTO & Holiday$343,616

Social Security$292,640

Group Health$220,200

Medicare$68,440

Other Fringe$1,932

Pool Total$926,829

Base (Productive Labor)$4,295,200

Rate21.58%

Overhead Pool

OH Labor$64,800

Recruiting$12,000

Training$600

Software$600

Other OH$15,435

Pool Total$93,435

Base (DL + Fringe)$4,661,978

Rate2.00%

G&A Pool

G&A Labor$395,850

Professional Fees$48,000

Software$24,000

Taxes & Licenses$13,800

Other G&A$93,721

Pool Total$575,371

Base (Total Cost)$4,793,093

Rate12.00%


Labor Utilization

Every employee. Every hour. Every dollar.

The RPM maps every employee to how their time is charged — direct, overhead, or G&A. This is what drives the indirect rate calculation and determines your true cost structure.

Employee / TitleAnnual SalaryPay RateBill RateCharging
Davidson, H. · CEO$185,000$88.94—G&A
Suzuki, T. · Senior Engineer$180,000$86.54$129.81Direct
Yamaha, K. · Senior DBA$180,000$86.54$129.81Direct
Ferrari, B. · Project Manager$180,000$86.54$129.81Direct OH
Bugatti, R. · Senior Analyst$110,000$52.88$79.32Direct
Bentley, P. · Engineer/Scientist$110,000$52.88$79.32Direct
Mercedes, M. · Software Engineer$110,000$52.88$79.32Direct
Lotus, F. · Database Specialist$110,000$52.88$79.32Direct
Delorean, B. · Technical Editor$100,000$48.08$72.12Direct
Lexus, G. · Software Engineer$125,000$60.10$90.15Direct
Tesla, N. · Software Engineer$125,000$60.10$90.15Direct
Porsche, A. · Software Engineer$130,000$62.50$93.75Direct
Fiat, L. · Software Engineer$135,000$64.90$97.35Direct
Saab, K. · Technician$75,000$36.06$54.09Direct
Total (14 shown of 29)$1,875,000———

Bill rates calculated at 1.50 multiplier · 80.1% labor utilization · 29 total employees · $393,333 monthly payroll


Why This Matters

You thought your G&A was 12%. It was actually 15%. That 3-point difference costs $50,000.

On a $2M fixed price contract with 60% direct labor, a G&A rate that’s 3 points higher than you thought pushes your wrap rate from 1.50 to 1.54 — and $50,000 in unrecovered indirect costs comes straight out of your profit before you deliver a single hour of work.

Contract Value

$2,000,000

Fixed price · 60% direct labor

Intended Fee at 10%

$200,000

What you planned to make

Unrecovered Indirect Costs

$50,000

G&A was 15% — not 12% — wrap rate was 1.54 not 1.50

Fee Remaining

$150,000

25% of your intended profit disappeared

Most contractors can’t answer the question “What is your G&A rate?” — and that’s exactly the problem. The rate is running in your business whether you know it or not. The RPM tells you the number before you bid, not after you’ve already lost the profit.

Your Next Step

Your RPM is a custom build. Not a template.

What you just saw is an example. Your RPM uses your chart of accounts, your employees, your contracts, and your actual indirect rates — calculated from your real P&L. The result is a model that tells you exactly what to charge on every proposal you submit.Set Up a Discovery Call →

Jenny W. Clark · The GovCon CFO · solvability.com · jenny@solvability.com · 256-882-6276

© 2026 Solvability · Rate & Pricing Model is proprietary methodology · Example data is fictional · RPM Example v2

Want this built on your actual numbers?

The demo is the same model Solvability builds for clients, run on invented figures. Built on yours, it produces the rates you bid with.See how the work runs

Frequently asked questions

What is a Rate and Pricing Model?

It is a working financial model that turns a contractor’s actual costs into the indirect rates and wrap rate used to price federal work. It defines the pools and bases, builds each rate from a trial balance, layers them into a bid rate, and stays reproducible so the same rate can be explained a year later.

How much can an indirect rate error actually cost?

More than most contractors expect, because indirect rates multiply. A three-point miss on G&A can remove around $50,000 of expected profit on a single $2M contract, and on a fixed-price award there is no settlement that gives it back.

Is this the same as a wrap rate calculator?

No. A wrap rate calculator takes rates you already have and layers them. The Rate and Pricing Model is the step before that — it builds the rates themselves from your books, which is where most of the error actually lives.

Short answer

The Rate & Pricing Model, or RPM, is the working model Solvability builds for a federal contractor: indirect pools and bases defined from actuals, rates built from them, and a wrap rate that can be reproduced a year later. This demo runs the whole build on a fictional 29-person, $5.7M contractor so you can see what each decision does to the bid rate — including what a three-point swing in G&A costs on a single contract.

What the demo shows

It works through a complete indirect rate build-up on a company that does not exist, with numbers that behave the way real ones do:

  1. The pools. Which costs sit in fringe, which in overhead, which in G&A — and the judgment calls that decide the borderline ones.
  2. The bases. Fringe over productive labor. Overhead over direct labor plus fringe. G&A over total cost input.
  3. Labor utilization. How much of an employee’s paid year is actually billable, and what that does to every rate underneath it.
  4. The wrap rate stack. The layers applied in order, not added together, ending in a rate you could put on a bid.
  5. The sensitivity. What happens to the same contract when one rate comes in higher than planned.
The number worth staying for. A G&A rate three points higher than the one you priced with can remove roughly $50,000 of expected profit on a single $2M contract. Nothing about the work changed. The rate did.

Why a fictional company

Because a real one would be unrecognizable after the details were scrubbed, and the point of the exercise is to watch the mechanics rather than to study a case. The 29 people, the $5.7M and the cost structure are constructed to be ordinary — a company small enough that one rate decision matters and large enough to have all three pools.

Run the demo

Solvability Systems Corporation

A fictional federal IT services contractor used to demonstrate the RPM. Every number below comes from a real model structure — the same structure built for actual clients.

Solvability Systems Corporation
SSC · Federal IT & Cybersecurity Services
29 Employees $5.7M Revenue 7 Active Contracts Cost Plus · T&M · Fixed Price
EXAMPLE MODEL

Where your wrap rate comes from

These three rates — calculated from your actual Profit & Loss — are the inputs that drive everything else. Most contractors guess. The RPM calculates.

Fringe Rate
21.58%
Benefits, payroll taxes, leave — applied to direct labor
Overhead Rate
2.00%
Technical support costs applied to direct labor + fringe
G&A Rate
12.00%
Executive, accounting, legal — applied to total cost base

Built on $1.00 of direct labor

Every layer stacks on the one before it. Miss one and you’re losing money on every hour you bill.

LayerRateAmount
Direct Labor Base
—
1.0000
Fringe Layer 2
21.58%
0.2158
Overhead Layer 3
2.00%
0.0243
G&A Layer 4
12.00%
0.1488
Fully Burdened Labor Cost
—
1.3889
Fee Layer 5
8.00%
0.1111
Wrap Rate Multiplier
—
1.5000
What this means for pricing: An employee earning $50/hr should bill at $75.00. Know your candidate’s pay rate and you know instantly whether you can afford them on this contract — before you make the offer.

Where the rates actually come from

The indirect rates above are not guesses or industry averages. They are calculated directly from SSC’s Profit & Loss — pool divided by base, every time.

Fringe Pool
PTO & Holiday$343,616
Social Security$292,640
Group Health$220,200
Medicare$68,440
Other Fringe$1,932
Pool Total$926,829
Base (Productive Labor)$4,295,200
Rate21.58%
Overhead Pool
OH Labor$64,800
Recruiting$12,000
Training$600
Software$600
Other OH$15,435
Pool Total$93,435
Base (DL + Fringe)$4,661,978
Rate2.00%
G&A Pool
G&A Labor$395,850
Professional Fees$48,000
Software$24,000
Taxes & Licenses$13,800
Other G&A$93,721
Pool Total$575,371
Base (Total Cost)$4,793,093
Rate12.00%

Every employee. Every hour. Every dollar.

The RPM maps every employee to how their time is charged — direct, overhead, or G&A. This is what drives the indirect rate calculation and determines your true cost structure.

Employee / TitleAnnual SalaryPay RateBill RateCharging
Davidson, H. · CEO$185,000$88.94—G&A
Suzuki, T. · Senior Engineer$180,000$86.54$129.81Direct
Yamaha, K. · Senior DBA$180,000$86.54$129.81Direct
Ferrari, B. · Project Manager$180,000$86.54$129.81Direct OH
Bugatti, R. · Senior Analyst$110,000$52.88$79.32Direct
Bentley, P. · Engineer/Scientist$110,000$52.88$79.32Direct
Mercedes, M. · Software Engineer$110,000$52.88$79.32Direct
Lotus, F. · Database Specialist$110,000$52.88$79.32Direct
Delorean, B. · Technical Editor$100,000$48.08$72.12Direct
Lexus, G. · Software Engineer$125,000$60.10$90.15Direct
Tesla, N. · Software Engineer$125,000$60.10$90.15Direct
Porsche, A. · Software Engineer$130,000$62.50$93.75Direct
Fiat, L. · Software Engineer$135,000$64.90$97.35Direct
Saab, K. · Technician$75,000$36.06$54.09Direct
Total (14 shown of 29)$1,875,000———

Bill rates calculated at 1.50 multiplier · 80.1% labor utilization · 29 total employees · $393,333 monthly payroll


You thought your G&A was 12%. It was actually 15%. That 3-point difference costs $50,000.

On a $2M fixed price contract with 60% direct labor, a G&A rate that’s 3 points higher than you thought pushes your wrap rate from 1.50 to 1.54 — and $50,000 in unrecovered indirect costs comes straight out of your profit before you deliver a single hour of work.

Contract Value
$2,000,000
Fixed price · 60% direct labor
Intended Fee at 10%
$200,000
What you planned to make
Unrecovered Indirect Costs
$50,000
G&A was 15% — not 12% — wrap rate was 1.54 not 1.50
Fee Remaining
$150,000
25% of your intended profit disappeared
Most contractors can’t answer the question “What is your G&A rate?” — and that’s exactly the problem. The rate is running in your business whether you know it or not. The RPM tells you the number before you bid, not after you’ve already lost the profit.

Your RPM is a custom build. Not a template.

What you just saw is an example. Your RPM uses your chart of accounts, your employees, your contracts, and your actual indirect rates — calculated from your real P&L. The result is a model that tells you exactly what to charge on every proposal you submit.

Set Up a Discovery Call →

Jenny W. Clark · The GovCon CFO · solvability.com · jenny@solvability.com · 256-882-6276

© 2026 Solvability · Rate & Pricing Model is proprietary methodology · Example data is fictional · RPM Example v2

Want this built on your actual numbers?

The demo is the same model Solvability builds for clients, run on invented figures. Built on yours, it produces the rates you bid with.

See how the work runs

Frequently asked questions

What is a Rate and Pricing Model?

It is a working financial model that turns a contractor’s actual costs into the indirect rates and wrap rate used to price federal work. It defines the pools and bases, builds each rate from a trial balance, layers them into a bid rate, and stays reproducible so the same rate can be explained a year later.

How much can an indirect rate error actually cost?

More than most contractors expect, because indirect rates multiply. A three-point miss on G&A can remove around $50,000 of expected profit on a single $2M contract, and on a fixed-price award there is no settlement that gives it back.

Is this the same as a wrap rate calculator?

No. A wrap rate calculator takes rates you already have and layers them. The Rate and Pricing Model is the step before that — it builds the rates themselves from your books, which is where most of the error actually lives.

Scroll to Top