0127_Attachment_P6_PRIME_Cost_Summary_Spreadsheet_V2.xlsx

XLSX spreadsheet 898 KB Posted Oct 2, 2020

Attached to: Software Engineering Department Support Services Federal contract opportunity
Solicitation number: N00421-20-R-0127
Issued by: Department of the Navy Naval Air Systems Command Naval Air Warfare Center

About this file

Written by GovTribe AI · Dec 30, 2023

This document is a solicitation notice for software engineering department support services. The Naval Air Warfare Center - Aircraft Division at Patuxent River, Maryland is seeking proposals for an indefinite delivery indefinite quantity contract to provide software sustainment, engineering, integration, development, acquisition, simulation, configuration management, and program assessment support to the Naval Air Systems Command and program managers. The resultant IDIQ is planned as a non-performance based contract with a five year ordering period and will be issued on a cost-plus-fixed-fee and cost-reimbursable basis. The North American Industry Classification System code is 541330 with a small business size standard of $41,500,000. Questions regarding this procurement must be received within ten calendar days of issuance, with responses provided prior to the proposal due date. This is a full and open competition.

View the file

Other files for this federal contract opportunity

Other files attached to Software Engineering Department Support Services, newest first.
File	Type	Posted
N00421-20-R-0127-0002.pdf	PDF	Oct 27, 2020
N00421-20-R-0127-0002_CONFORMED.pdf	PDF	Oct 27, 2020
0127_Attachment_P6_PRIME_Cost_Summary_Spreadsheet_V3.xlsx	XLSX spreadsheet	Oct 22, 2020
N00421-20-R-0127-0001.pdf	PDF	Oct 22, 2020
0127_Attachment_P3_Composite_Labor_Rate_Fee_Worksheet_V2.xlsx	XLSX spreadsheet	Oct 22, 2020
0127_Attachment_P7_Subcontractor_Cost_Summary_Spreadsheet_V3.xlsx	XLSX spreadsheet	Oct 22, 2020
N00421-20-R-0127-0001_Conformed.pdf	PDF	Oct 22, 2020
0127_Attachment_P8_Annual_Fully_Burdened_Labor_Rates_V2.xlsx	XLSX spreadsheet	Oct 22, 2020
Exhibit A_Attachments to CDRL A008_A009.pdf	PDF	Oct 2, 2020
Attach 1 CSP.pdf	PDF	Oct 2, 2020
0127_Attachment_P8_Annual_Fully_Burdened_Labor_Rates.xlsx	XLSX spreadsheet	Oct 2, 2020
Attach 3 OCI_List.pdf	PDF	Oct 2, 2020
Attach P2 Performance Assessment Questionnaire.pdf	PDF	Oct 2, 2020
0127_Attachment_P3_Composite_Labor_Rate_Fee_Worksheet.xlsx	XLSX spreadsheet	Oct 2, 2020
Attach 2 BID DD254.pdf	PDF	Oct 2, 2020
0127_Attachment_P7_Subcontractor_Cost_Summary_Spreadsheet_V2.xlsx	XLSX spreadsheet	Oct 2, 2020
RFP N00421-20-R-0127.pdf	PDF	Oct 2, 2020
Attach P1 Past_Performance_Information_Form.pdf	PDF	Oct 2, 2020
Attach 2(a) 2019 DD254 STILO Memo 15MAY2019.pdf	PDF	Oct 2, 2020
Attach 6 Sexual Assault and Sexual Harassment Training Criteria.pdf	PDF	Oct 2, 2020
Attach 5 Data_Item_Transmittal_Form.pdf	PDF	Oct 2, 2020
Exhibit A_SW ENG DEPT CDRL List - 12_Jun_2020.pdf	PDF	Oct 2, 2020

Show all 22

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

Try for free Login

Text version

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

Instructions

(Please note that the cells referenced below correspond to the Cost Type worksheets (Year 1 - Year 5). The Summary worksheets are numbered slightly different. )

	Contractor:
1	In the Header of each worksheet, the offeror shall insert their proposal number.
2	In the Footer of each worksheet, the offeror shall insert the firm's name.
3	Two (2) workbook sets (CPFF Labor Term & CPFF Foreign-Area) have been prepared for each year of the period of performance along with a Summary worksheet for each workbook set. The information in the summary worksheet should be a summation and automatically calculate from the Year 1 - 5 worksheets.
4	There is one Total Summary worksheet; this worksheet is a summation and automatically calculates data based on all other worksheets. Offerors shall not manually input data into this worksheet, no action is required from Offerors for this worksheet.
5	The worksheets of the workbook should all be formatted for printing on letter-size paper, without requiring "adjustments." It may be formatted for either landscape or portrait. DO NOT FORMAT FOR LEGAL SIZE PAPER.
6	Colored cells within the worksheets should not be edited unless the Offeror deems it necessary to show required information. Formulas should not be edited unless the Offeror deems it necessary to modify the formulas to remain in compliance with their financial disclosure statement. In these instances, the Offeror shall insert a comment explaining what changes were made and why the changes were made.
7	All dollar figures shall be displayed to two decimal places.
8	If there is not going to be any data entry in a row or group of rows, please hide the rows. Offerors shall not delete any rows or columns. For example, if the prime contractor is only utilizing two subcontractors, then the rows concerning sub 3 through 8 (which are rows 178 through 493) would be hidden.
9	When submitting this file, the instructions may be deleted. Offeror's shall not delete or alter the worksheet titled "DO NOT USE OR DELETE." This worksheet is for the labor category dropdown functions. Also, Offeror's shall not delete hidden data in Columns O through S on the summary sheets because these allow the summary formulas to function properly.
10	ODCs:
11	A worksheet has been prepared for the ODC CLINs. In Column C of the ODC worksheet, the Offeror shall fill in the Government's estimated cost for each ODC element as stated in Section L, Paragraph 3.6.1 ODCs and Paragraph 3.6.2 Foreign-Area Allowances (if being proposed as an ODC cost) of N00421-20-R-0127. The Offeror shall fill in the material handling and G&A rates, if any, for Material and Travel and Foreign-Area Allowances (if being proposed as an ODC cost). If no material handling or G&A is being applied, the cells shall read 0.00%. ODCs have no fee associated with them. If the Offeror's accounting system handles Foreign-Area Allowances as an ODC, enter it on the ODC sheet and apply burdens as appropriate.
12	Labor:
13	In the Year 1 worksheet for CPFF Labor Term and CPFF Labor Completion Offeror's shall do the following:
	(a) Use the dropdown in Column A to choose the appropriate proposed labor category. Use the dropdown in Column C to choose if the performance of the proposed labor category is at the Contractor or Government site (choose K for Contractor Site (Offsite) or G for Government (Onsite)). Use the dropdown in Column E to indicate if the personnel being proposed will be working in Full (F) or Part-time (P) status.
	(b) Assign each individual person their own row regardless of if they are proposed to work in Year 1 or not. For example, if John Doe is only proposed to work hours in Year 4 & 5, enter his name and labor category in Year 1 and asssign 0 hours in years 1-3. This will ensure that every individual is calculated properly in the Summary worksheet.
	(c) In column F, Offeror's shall enter the name of the proposed individual for that position. Offeror's shall be consistent in their formatting of employee names.
	(d) In Column G, enter the unburdened labor rate for each proposed individual in the Year 1 worksheet for both CPFF Labor Term and CPFF Labor Completion (See 13(b)).
	(e) When data is entered into Columns A, C, E, and F of the Year 1 worksheet it will automatically carry through to the same respective Columns in the out year worksheets (Year 2 - Year 5). Cells that are blank in the out year worksheets (Year 2 - Year 5) must be filled (i.e. burden rates(See 13(b) above), hours). Direct labor rates entered in Column G will automatically carry through to out year worksheets; however, burden rates entered in Column G will not automatically carry through to out year worksheets.
14	In column A of the CPFF Labor Term Year 1 worksheet, starting at row 5, two Government labor categories have been inserted utilizing the dropdown as an example to how the contractor is to complete. The Offeror shall use the labor categories identified in Section L, Paragraph 3.6.3 CPFF Labor Hours, of solicitation N00421-20-R-0127. The dropdown should identify the key personnel with "(KEY)". If a labor category requires both non-Key Personnel and at least one Key Personnel during execution, then the labor category is included twice in the dropdown. Offeror's shall utilize the labor category that inlcudes "(KEY)" when proposing the key personnel. In column B of the CPFF Labor Term Year 1 worksheet and the CPFF Labor Completion Year 1 worksheet, the Offeror can insert the title of the labor category it will be utilizing if unable to match to the Government supplied labor categories. This applies to the Prime Contractor's section and those sections for its subcontractors. If necessary, insert additional rows--but ensure integrity of formulas. Also, labor categories with more than one person providing service shall be listed multiple times for each person performing work. For example, if the offeror proposes four Software Engineers, then the labor category Software Engineer shall be listed four times along with the applicable rates and information in each.
15	In column D, for the prime contractor's own workforce, the field is colored "green" indicating no input. (This reflects that the prime contractor is proposing its own employees, prospective hires, and/or contingency hires--it does not include any subcontractors.) For the subcontractors, their fields are in yellow and correspond to their subcontractor number (i.e. Sub 1, Sub 2, Sub 3) and are utilized for organizational purposes only. Please note if more subcontractors are being proposed, the contractor may add additional rows to accommodate them, but must ensure integrity of formulas.
16	Offerors shall enter their proposed escalation rate(s), if any, into cell G3 on each worksheet for Year 2 - Year 5. If the Offeror does not want to propose escalation, they shall enter "0.00" into cell G3 on each worksheet for Year 2 - Year 5. This enables automatic calculation of proposed direct labor rates with the application of escalation. If the offeror chooses not to escalate certain proposed labor categories then they can remove the green coloring from the cell and enter the rate in manually.
17	Column G:
	(a) Row 57- the prime contractor shall insert its fringe rate for full time, if it is not included in its overhead rate. If the fringe is included in the overhead rate, this cell shall be left as 0.00%.
	(b) Row 58- the prime contractor shall insert its fringe rate for part-time, if it is not included in its overhead rate. If the fringe is included in the overhead rate, this cell shall be left as 0.00%. If no part-time employees are proposed, this cell shall be left as 0.00%
	(c) Row 61- the prime contractor shall insert its overhead rate for work performed at the Contractor's facility.
	(d) Row 62- the prime contractor shall insert its overhead rate for work performed at the Government's facility.
	(e) Row 65- the prime contractor shall insert its G&A rate being applied for work being performed at the Contractor's facility.
	(f) Row 66- the prime contractor shall insert its G&A rate being applied for work being performed at the Government's facility.
	(g) For the subcontractor, in Column G, enter the fully burdened cost per labor hour including the subcontractor's fixed fee associated with each proposed labor category. One Government labory category for two proposed subcontractors has been inserted utilizing the dropdown as an example to how the contractor is to complete. If any proposed subcontractor requires more labor category rows, unhide the rows as necessary.
	(h) Cell G495- the prime contractor shall insert the subcontractor handling rate, if any.
	(i) Cell G498- the prime contractor shall insert the fixed fee rate applied to its labor cost but excluding subcontractor labor.
	(j) Cell G499- the prime contractor shall insert the fixed fee rate it is applying to the subcontractor labor, if any.
18	Column H on each CPFF Labor Term and CPFF Labor Completion worksheet (Years 1-5):
	(a) For the prime contractor and the subcontractor, enter the proposed hours associated with each individual labor category.
	(b) Column H automatically calculates the total hours for the prime contractor and each subcontractor.
19	Foreign Area-Allowances:
	(a) If it is the Offeror's practice to propose Foreign-Area Allowances as a Labor cost, then the Offerors shall enter the Government's Unburdened amount as stated in Section L, Paragarph 3.6.2 Foreign-Area Allowances in cell I5 of the CPFF Foreign-Area worksheets (Year 1-5) and apply burdens as appropriate in column G. If the Offeror does not apply a burden(s), the Offeror shall enter a zero (0.00%) as the total burden percentage. As an example, an arbitrary amount of $10.00 has been added to the allowances amount in cell I5 and an arbitrary 5.00% applicable fringe full-time rate has been added to cell G57 in the CPFF Foreign-Area Year 1 worksheet.
	(b) If it is the Offeror's practice to propose Foreign-Area Allowances as an ODC, then the Offerors shall enter the Government's Unburdened amount as stated in Section L, Paragraph 3.6.2 Foreign-Area Allowances in the ODC worksheet and apply burdens as appropriate.

CPFF Labor Term Year 1

DO NOT TYPE IN ANY COLORED AREAS
Period of Performance:							CLIN	0001
Services	Contractor						Hours	Subtotal
Government Labor Category (* = Key)		Site	Sub	F/P	Employee Name	Rate		Labor
Project Manager, 11-1021, Sr (PAX)*		K		P	John Doe	$ 5.00	20.00	$ 100.00
Project Manager, 11-1021, Sr (PAX)*		G		F	John Doe	$ 5.00	20.00	$ 100.00
						$ - 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
Subtotal for Unburdened Labor							40.00	$200.00
Fringe							Year 1
Fringe Fulltime						5.00%	$ 100.00	$ 5.00
Fringe Part time						10.00%	$ 100.00	$ 10.00
Subtotal for Fringe								$ 15.00
Overhead							Year 1
Contractor Site						5.00%	$ 110.00	$ 5.50
Onsite Government						10.00%	$ 105.00	$ 10.50
Subtotal for Overhead								$ 16.00
G&A							Year 1
Contractor Site						5.00%	$ 115.50	$ 5.78
Onsite Government						10.00%	$ 115.50	$ 11.55
Subtotal for G&A								$ 17.33
Total Labor before FCCOM or profit								$ 248.33

Subcontractors
Sub: 1:	Site	Sub	F/P	Employee Name	Rate	Hours	Labor
Software Engineer, 17-2199, Jr (PAX)	G	1	F	John Doe	$ 5.00	20.00	$ 100.00
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
		1			$ - 0		$ - 0
Subtotal						20.00	$ 100.00

Sub: 2:	Site	Sub	F/P	Employee Name	Rate	Hours	Labor
Software Developer, 15-1252, Journey (PAX)	G	2	F	John Doe	$ 5.00	20.00	$ 100.00
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
		2			$ - 0		$ - 0
Subtotal						20.00	$ 100.00

Sub: 3	Site	Sub	F/P	Employee Name	Rate	Hours	Labor
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
		3			$ - 0		$ - 0
Subtotal						- 0	$0.00

Sub: 4:	Site	Sub	F/P	Employee Name	Rate	Hours	Labor
		4			$ - 0	- 0	$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
		4			$ - 0		$ - 0
Subtotal						- 0	$0.00

Sub: 5:	Site	Sub	F/P	Employee Name	Rate	Hours	Labor
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
		5			$ - 0		$ - 0
Subtotal						- 0	$0.00

Sub: 6:	Site	Sub	F/P	Employee Name	Rate	Hours	Labor
		6			$ - 0	- 0	$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
		6			$ - 0		$ - 0
Subtotal						- 0	$0.00

Sub: 7	Site	Sub	F/P	Employee Name	Rate	Hours	Labor
		7			$ - 0	- 0	$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
		7			$ - 0		$ - 0
Subtotal						- 0	$0.00

Sub: 8:	Site	Sub	F/P	Employee Name	Rate	Hours	Labor
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
		8			$ - 0		$ - 0
Subtotal						- 0	$0.00
Subtotal for All Subcontractors						40.00	200.00
Subcontractor Handling					0.00%	200.00	$ - 0
Subtotal for Subcontractors Labor							$ 200.00

Fee/Profit - Prime	0.00%	$ 248.33	$ - 0
Prime's Fee/Profit on Subcontractor	0.00%	$ 200.00	$ - 0
Fee/Profit Pool			$ - 0
Prime FCCOM	0.00%	$ 248.33	$ - 0
Total Cost			$ 448.33
Fixed Fee			$ - 0
Grand Total Labor and Subcontractor Cost Plus Fee/Profit			$ 448.33

Solicitation N00421-20-R-0127 Attachment P6 CPFF LOE Term Year 1 Proposal:

Page &P of &N Offeror:

CPFF Labor Term Year 2

DO NOT TYPE IN ANY COLORED AREAS
Period of Performance:						Escalation	CLIN	0001
Services	Contractor					0.00%	Hours	Subtotal
Government Labor Category (* = Key)		Site	Sub	F/P	Employee Name	Rate		Labor
Project Manager, 11-1021, Sr (PAX)*	0	K		P	John Doe	$ 5.00	20.00	$ 100.00
Project Manager, 11-1021, Sr (PAX)*	0	G		F	John Doe	$ 5.00	20.00	$ 100.00
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
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
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
Subtotal for Unburdened Labor							40.00	$ 200.00
Fringe							Year 2
Fringe Fulltime						0.00%	$ 100.00	$ - 0
Fringe Part time						0.00%	$ 100.00	$ - 0
Subtotal for Fringe								$ - 0
Overhead							Year 2
Contractor Site						0.00%	$ 100.00	$ - 0
Onsite Government						0.00%	$ 100.00	$ - 0
Subtotal for Overhead								$ - 0
G&A							Year 2
Contractor Site						0.00%	$ 100.00	$ - 0
Onsite Government						0.00%	$ 100.00	$ - 0
Subtotal for G&A								$ - 0
Total Labor before FCCOM or profit								$ 200.00

Subcontractors
Sub: 1:		Site	Sub	F/P	Employee Name	Rate	Hours	Labor
Software Engineer, 17-2199, Jr (PAX)	0	G	1	F	John Doe	$ 5.00	20.00	$ 100.00
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
Subtotal							20.00	$ 100.00

Sub: 2:		Site	Sub	F/P	Employee Name	Rate	Hours	Labor
Software Developer, 15-1252, Journey (PAX)	0	G	2	F	John Doe	$ 5.00	20.00	$ 100.00
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
Subtotal							20.00	$ 100.00

Sub: 3		Site	Sub	F/P	Employee Name	Rate	Hours	Labor
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
Subtotal							- 0	$0.00

Sub: 4:		Site	Sub	F/P	Employee Name	Rate	Hours	Labor
0	0	0	4	0	0	$ - 0	- 0	$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
Subtotal							- 0	$0.00

Sub: 5:		Site	Sub	F/P	Employee Name	Rate	Hours	Labor
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
Subtotal							- 0	$0.00

Sub: 6:		Site	Sub	F/P	Employee Name	Rate	Hours	Labor
0	0	0	6	0	0	$ - 0	- 0	$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
Subtotal							- 0	$0.00

Sub: 7		Site	Sub	F/P	Employee Name	Rate	Hours	Labor
0	0	0	7	0	0	$ - 0	- 0	$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
Subtotal							- 0	$0.00

Sub: 8:		Site	Sub	F/P	Employee Name	Rate	Hours	Labor
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
Subtotal							- 0	$0.00
Subtotal for All Subcontractors							40.00	200.00
Subcontractor Handling						0.00%	$ 200.00	$ - 0
Subtotal for Subcontractors Labor								$ 200.00

Fee/Profit - Prime	10.00%	$ 200.00	$ 20.00
Prime's Fee/Profit on Subcontractor	5.00%	$ 200.00	$ 10.00
Fee/Profit Pool			$ 30.00
Prime FCCOM	0.00%	$ 200.00	$ - 0
Total Cost			$ 400.00
Fixed Fee			$ 30.00
Grand Total Labor and Subcontractor Cost Plus Fee/Profit			$ 430.00

CPFF LOE Term Year 2 Proposal:

Offeror:

CPFF Labor Term Year 3

DO NOT TYPE IN ANY COLORED AREAS
Period of Performance:						Escalation	CLIN	0001
Services	Contractor					0.00%	Hours	Subtotal
Government Labor Category (* = Key)		Site	Sub	F/P	Employee Name	Rate		Labor
Project Manager, 11-1021, Sr (PAX)*	0	K		P	John Doe	$ 5.00	20.00	$ 100.00
Project Manager, 11-1021, Sr (PAX)*	0	G		F	John Doe	$ 5.00	20.00	$ 100.00
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
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
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
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
Subtotal for Unburdened Labor							40.00	$ 200.00
Fringe							Year 3
Fringe Fulltime						0.00%	$ 100.00	$ - 0
Fringe Part time						0.00%	$ 100.00	$ - 0
Subtotal for Fringe								$ - 0
Overhead							Year 3
Contractor Site						0.00%	$ 100.00	$ - 0
Onsite Government						0.00%	$ 100.00	$ - 0
Subtotal for Overhead								$ - 0
G&A							Year 3
Contractor Site						0.00%	$ 100.00	$ - 0
Onsite Government						0.00%	$ 100.00	$ - 0
Subtotal for G&A								$ - 0
Total Labor before FCCOM or profit								$ 200.00

Subcontractors
Sub: 1:		Site	Sub	F/P	Employee Name	Rate	Hours	Labor
Software Engineer, 17-2199, Jr (PAX)	0	G	1	F	John Doe	$ 5.00	20.00	$ 100.00
0	0	0	1	0	0	$ - 0	- 0	$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
Subtotal							20.00	$ 100.00

Sub: 2:		Site	Sub	F/P	Employee Name	Rate	Hours	Labor
Software Developer, 15-1252, Journey (PAX)	0	G	2	F	John Doe	$ 5.00	20.00	$ 100.00
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
Subtotal							20.00	$ 100.00

Sub: 3		Site	Sub	F/P	Employee Name	Rate	Hours	Labor
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
0	0	0	3	0	0	$ - 0		$ - 0
Subtotal							- 0	$0.00

Sub: 4:		Site	Sub	F/P	Employee Name	Rate	Hours	Labor
0	0	0	4	0	0	$ - 0	- 0	$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
0	0	0	4	0	0	$ - 0		$ - 0
Subtotal							- 0	$0.00

Sub: 5:		Site	Sub	F/P	Employee Name	Rate	Hours	Labor
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
0	0	0	5	0	0	$ - 0		$ - 0
Subtotal							- 0	$0.00

Sub: 6:		Site	Sub	F/P	Employee Name	Rate	Hours	Labor
0	0	0	6	0	0	$ - 0	- 0	$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
0	0	0	6	0	0	$ - 0		$ - 0
Subtotal							- 0	$0.00

Sub: 7		Site	Sub	F/P	Employee Name	Rate	Hours	Labor
0	0	0	7	0	0	$ - 0	- 0	$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
0	0	0	7	0	0	$ - 0		$ - 0
Subtotal							- 0	$0.00

Sub: 8:		Site	Sub	F/P	Employee Name	Rate	Hours	Labor
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
0	0	0	8	0	0	$ - 0		$ - 0
Subtotal							- 0	$0.00
Subtotal for All Subcontractors							40.00	200.00
Subcontractor Handling						0.00%	200.00	$ - 0
Subtotal for Subcontractors Labor								$ 200.00

Fee/Profit - prime	0.00%	$ 200.00	$ - 0
Prime's Fee/Profit on Subcontractor	0.00%	$ 200.00	$ - 0
Fee/Profit Pool			$ - 0
Prime FCCOM	0.00%	$ 200.00	$ - 0
Total Cost			$ 400.00
Fixed Fee			$ - 0
Grand Total Labor and Subcontractor Cost Plus Fee/Profit			$ 400.00

CPFF LOE Term Year 3 Proposal:

Offeror:

CPFF Labor Term Year 4

DO NOT TYPE IN ANY COLORED AREAS
Period of Performance:						Escalation	CLIN	0001
Services	Contractor					0.00%	Hours	Subtotal
Government Labor Category (* = Key)		Site	Sub	F/P	Employee Name	Rate		Labor
Project Manager, 11-1021, Sr (PAX)*	0	K		P	John Doe	$ 5.00	20.00	$ 100.00
Project Manager, 11-1021, Sr (PAX)*	0	G		F	John Doe	$ 5.00	20.00	$ 100.00
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
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
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
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
Subtotal for Unburdened Labor							40.00	$200.00
Fringe							Year 4
Fringe Fulltime						0.00%	$ 100.00	$0.00
Fringe Part time						0.00%	$ 100.00	$0.00
Subtotal for Fringe								$0.00
Overhead							Year 4
Contractor Site						0.00%	$ 100.00	$0.00
Onsite Government						0.00%	$ 100.00	$0.00
Subtotal for Overhead								$0.00
G&A							Year 4
Contractor Site						0.00%	$ 100.00	$0.00
Onsite Government						0.00%	$ 100.00	$0.00
Subtotal for G&A								$0.00
Total Labor before FCCOM or profit								$200.00

Subcontractors
Sub: 1:		Site	Sub	F/P	Employee Name	Rate	Hours	Labor
Software Engineer, 17-2199, Jr (PAX)	0	G	1	F	John Doe	$ 5.00	20.00	$ 100.00
0	0	0	1	0	0	$ - 0	- 0	$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
0	0	0	1	0	0	$ - 0		$ - 0
Subtotal							20.00	$ 100.00

Sub: 2:		Site	Sub	F/P	Employee Name	Rate	Hours	Labor
Software Developer, 15-1252, Journey (PAX)	0	G	2	F	John Doe	$ 5.00	20.00	$ 100.00
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0
0	0	0	2	0	0	$ - 0		$ - 0

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 Oct 2, 2020.