Attachment 0001- Pricing Workbook.xlsx

XLSX spreadsheet 53 KB Posted Feb 26, 2020

Attached to: Detroit Arsenal Construction MATOC
Solicitation number: W56HZV20RL812
Issued by: Department of the Army Materiel Command TACOM Life Cycle Management Command

About this file

Written by GovTribe AI · Dec 30, 2023

This file contains a pricing workbook template for a federal construction multiple award task order contract (MATOC) solicitation. The solicitation seeks pricing for construction labor categories across five potential ordering periods.

The U.S. Army Garrison - Detroit Arsenal Directorate of Public Works has a need for design-build and design-bid-build construction services at facilities in Detroit, Selfridge Air National Guard Base, and other locations. The solicitation identifies 16 labor categories subject to the Davis Bacon Act along with their occupational codes and minimum wage rates. Offerors must propose direct labor rates and fringe benefits at or above the prevailing rates. The template requires offerors to input hourly pricing for each labor category across five potential task orders, along with proposed material, overhead, G&A, and profit rates. Pricing will be evaluated for a total contract value of $41 million over an unspecified period of performance.

View the file

Other files

File	Type	Posted
DTA Construction MATOC RFP Questions as of 02 April 2020.pdf	PDF	Apr 2, 2020
DTA Construction MATOC RFP Questions as of 27 March 2020.pdf	PDF	Mar 27, 2020
W56HZV-20-R-L812 RFP Amendment 0003.pdf	PDF	Mar 25, 2020
DTA Construction MATOC RFP Questions as of 25 March 2020.pdf	PDF	Mar 25, 2020
W56HZV-20-R-L812 RFP Conformed through Amendment 0003.pdf	PDF	Mar 25, 2020
DTA Construction MATOC RFP Questions as of 23 March 2020.pdf	PDF	Mar 23, 2020
W56HZV-20-R-L812 Amendment 0002.pdf	PDF	Mar 13, 2020
W56HZV-20-R-L812 Conformed Through Amendment 0002.pdf	PDF	Mar 13, 2020
DTA Construction MATOC RFP Questions as of 13 March 2020.pdf	PDF	Mar 13, 2020
DTA Construction MATOC RFP Questions as of 05 March 2020.pdf	PDF	Mar 5, 2020
DTA Construction MATOC RFP Questions 04 March 2020.pdf	PDF	Mar 4, 2020
W56HZV-20-R-L812 Conformed Through Amendment 0001.pdf	PDF	Mar 4, 2020
W56HZV-20-R-L812 Amendment 0001.pdf	PDF	Mar 4, 2020
Attachment 0005- STA Form 17.pdf	PDF	Feb 26, 2020
Attachment 0012- QA Report Daily Log ENG FORM 2538-1.pdf	PDF	Feb 26, 2020
Attachment 0016- Sample Design Build Task Order SOW.pdf	PDF	Feb 26, 2020
Attachment 0006- Eng Form 4025.pdf	PDF	Feb 26, 2020
Attachment 0014- HAZMART User Handbook (Appendix H).pdf	PDF	Feb 26, 2020
Attachment 0019- BAS Standard Requirements Detroit Arsenal.pdf	PDF	Feb 26, 2020
Attachment 0009- DD 1354 Real Property Transfer.pdf	PDF	Feb 26, 2020
Attachment 0013- Construction Impact Notification Form.doc	DOC document	Feb 26, 2020
Attachment 0011- Contractor Quality Control Report.pdf	PDF	Feb 26, 2020
DTA MATOC RFP- W56HZV-20-R-L812.pdf	PDF	Feb 26, 2020
Attachment 0007- RFI Form.doc	DOC document	Feb 26, 2020
Attachment 0003- DBA wage Determination MI20200091 14 February 2020.pdf	PDF	Feb 26, 2020
Attachment 0008- DPW Drawing Standards (Appendix C).pdf	PDF	Feb 26, 2020
Attachment 0010- STA 1901 Camera Pass.pdf	PDF	Feb 26, 2020
Attachment 0018- Environmental (Appendix A).pdf	PDF	Feb 26, 2020
Exhibit A- CDRLS.pdf	PDF	Feb 26, 2020
Attachment 0017- Sample Design Bid Build Task Order SOW.pdf	PDF	Feb 26, 2020
Attachment 0004- Use of Existing Government-Furnished Property.pdf	PDF	Feb 26, 2020
Attachment 0015- New Equipment Checklist.pdf	PDF	Feb 26, 2020
Attachment 0002- Past Performance Questionnaire.doc	DOC document	Feb 26, 2020

Show all 33

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.

Order of Merit

	Order of Merit based on manhours:
		DPW Data	GVSC Data	$81mil total (DPW + GVSC)	$93Mil interpolated for MATOC actual
1	Electrician:	56012	19212	80036	93637
2	Project Management	20902	26975	47777	55836
3	Concrete Laborer:	35857	8162	44,019	51444
4	Boiler Maker/pipe fitter:	879	32641	33,520	39174
5	Electrician (com):	7144	13469	20613	24090
6	Roofer:	15656	2890	18,546	21674
7	Operator:	5158	10688	15,864	18519
8	Carpenter (2):	11870	13872	11,870	13872
9	Laborer asbestos:	1824	9916	11,740	13720
10	Carpenter (1):	0	7933	7,933	9271
11	Sheet metal worker	2614	3654	6,268	7325
12	Plumber	2196	3360	5,556	6493
13	Cement Mason/Finisher	862	4019	4,881	5704
14	Iron Worker/Structural	93	3300	3,393	3965
15	Painter	2082	1087	3,169	3704
16	Sprinkler Fitter	1049	2090	3,139	3668
	Assumptions:
1	Average Davis Bacon wage +/- $100
2	40% of contract total is labor
3	PM may/may not be applicable
4	Boiler Maker/ Pipe fitter is an outlying point

Instructions

Solicitation: W56HZV-20-R-L812

Attachment 0001 - Pricing Workbook

Instructions

1. Cells that require inputs are highlighted in yellow.

2. All cells highlighted in yellow on each tab must be completed, including offeror name and date on the SUMMARY tab.

3. Do not adjust formulas or otherwise manipulate any of the non-yellow highlighted cells.

4. Do not alter or make changes to this attachment except for inputting values in those cells highlighted in yellow. Do not print to adobe PDF, this spreadsheet is to be completed and submitted as an excel attachment.

5. Avoid proposing partial cents, i.e. amounts beyond a penny ($0.01). Round to the nearest penny for every yellow highlighed cell requiring input. All dollar amounts proposed will be displayed to the nearest $0.01. Avoid proposing a formula in any yellow highlighted cells, instead use amounts.

6. For labor categories subject to the Davis Bacon Act, the Government has provided the Davis Bacon Act (DBA) Occupational Code within Tabs “Ordering Period (OP) 1” through “OP 5” of this attachment. For those labor categories subject to the Davis Bacon Act (i.e. it has a DBA Occupational Code associated with it), the offeror is required to propose direct labor rates and fringe at or above the rates contained within the prevailing wage determination for each locality. For the purpose of evaluation only, assume the DBA wages will remain constant for all ordering periods. See the "Wage Determination Minimums" tab below for all minimums by category and location.

To identify the prevailing Davis Bacon Act wage determinations for a locality, you can also go to the website https://wdol.gov/ and search for DBA WD number MI20200091 dated 02/14/2020.

Wage Determination Minimums General Decision Number: MI20200091 02/14/2020

	Direct Labor Category Description	DBA	Occupational Code or Position Description	Direct Labor
($ per hour)	Fringe

($ per hour)

Carpenter: Ceiling, Drywall, Form Work, Metal Stud, & Scaffold Building)	CARP0687-003	$ 32.70	$ 28.94
Carpenter: Floor Layer - Carpet, Resilient, & Vinyl Flooring)	CARP1045-001	$ 29.60	$ 24.33
Electrician: Low Voltage and Wiring/Installation of Alarms- Technician	ELEC0058-001	$ 36.21	$ 13.27
Electrician	ELEC0058-001	$ 38.73	$ 23.85
Laborer: Asbestos Abatement	LABO0259-002	$ 29.03	$ 12.92
Painter: Drywall / Finishing / Taping	PAIN0022-003	$ 27.05	$ 18.26
Sprinkler Fitter	SFMI0704-001	$ 44.25	$ 28.68
Sheet Metal Worker	SHEE0080-004	$ 41.05	$ 26.66
Boilermaker/Pipefitter	BOIL0169-001	$ 38.65	$ 26.22
Ironworker, Structural	IRON0025-022	$ 36.77	$ 29.03
Laborer: Concrete	LABO1191-002	$ 28.55	$ 16.85
Cement Mason/Concrete Finisher	PLAS0067-001	$ 30.63	$ 14.07
Plumber	PLUM0098-001	$ 35.77	$ 35.13
Roofer	ROOF0149-001	$ 36.97	$ 23.16

Summary

Solicitation: W56HZV-20-R-L812

Attachment 0001 - Pricing Workbook

Summary

Offer Name Enter Date Completed

Item	Proposed Price
Labor - Ordering Period 1	$0
Labor - Ordering Period 2	$0
Labor - Ordering Period 3	$0
Labor - Ordering Period 4	$0
Labor - Ordering Period 5	$0
Material	$41,000,000
Total Evaluated Price	$41,000,000

Ordering Period 1

	Solicitation: W56HZV-20-R-L812
	Attachment 0001 - Pricing Workbook
	Ordering Period 1
	Offer Name
	Direct Labor Category Description	DBA	Occupational Code or Position Description	Estimated Hours	Direct Labor
($ per hour)	Fringe
($ per hour)	Other Indirect Labor
($ per hour)	Profit
($ per hour)	Employee Fully Burdened Pay
($ per hour)		Total Extended Price
	Carpenter: Ceiling, Drywall, Form Work, Metal Stud, & Scaffold Building)		CARP0687-003	6,346		$ - 0	$ - 0
	Carpenter: Floor Layer - Carpet, Resilient, & Vinyl Flooring)		CARP1045-001	8,984		$ - 0	$ - 0
	Electrician: Low Voltage and Wiring/Installation of Alarms- Technician		ELEC0058-001	15,775		$ - 0	$ - 0
	Electrician		ELEC0058-001	24,220		$ - 0	$ - 0
	Laborer: Asbestos Abatement		LABO0259-002	7,933		$ - 0	$ - 0
	Painter: Drywall / Finishing / Taping		PAIN0022-003	4,717		$ - 0	$ - 0
	Sprinkler Fitter		SFMI0704-001	1,673		$ - 0	$ - 0
	Sheet Metal Worker		SHEE0080-004	2,923		$ - 0	$ - 0
	Boilermaker/Pipefitter		BOIL0169-001	6,529		$ - 0	$ - 0
	Ironworker, Structural		IRON0025-022	4,640		$ - 0	$ - 0
	Laborer: Concrete		LABO1191-002	6,530		$ - 0	$ - 0
	Cement Mason/Concrete Finisher		PLAS0067-001	3,215		$ - 0	$ - 0
	Plumber		PLUM0098-001	2,688		$ - 0	$ - 0
	Roofer		ROOF0149-001	7,313		$ - 0	$ - 0
					Total Labor - Ordering Period 1		$ - 0

OP 2

	Solicitation: W56HZV-20-R-L812
	Attachment 0001 - Pricing Workbook
	Ordering Period 2
	Offer Name
	Direct Labor Category Description	DBA	Occupational Code or Position Description	Estimated Hours	Direct Labor
($ per hour)	Fringe
($ per hour)	Other Indirect Labor
($ per hour)	Profit
($ per hour)	Employee Fully Burdened Pay
($ per hour)		Total Extended Price
	Carpenter: Ceiling, Drywall, Form Work, Metal Stud, & Scaffold Building)		CARP0687-003	6,346		$ - 0	$ - 0
	Carpenter: Floor Layer - Carpet, Resilient, & Vinyl Flooring)		CARP1045-001	8,984		$ - 0	$ - 0
	Electrician: Low Voltage and Wiring/Installation of Alarms- Technician		ELEC0058-001	15,775		$ - 0	$ - 0
	Electrician		ELEC0058-001	24,220		$ - 0	$ - 0
	Laborer: Asbestos Abatement		LABO0259-002	7,933		$ - 0	$ - 0
	Painter: Drywall / Finishing / Taping		PAIN0022-003	4,717		$ - 0	$ - 0
	Sprinkler Fitter		SFMI0704-001	1,673		$ - 0	$ - 0
	Sheet Metal Worker		SHEE0080-004	2,923		$ - 0	$ - 0
	Boilermaker/Pipefitter		BOIL0169-001	6,529		$ - 0	$ - 0
	Ironworker, Structural		IRON0025-022	4,640		$ - 0	$ - 0
	Laborer: Concrete		LABO1191-002	6,530		$ - 0	$ - 0
	Cement Mason/Concrete Finisher		PLAS0067-001	3,215		$ - 0	$ - 0
	Plumber		PLUM0098-001	2,688		$ - 0	$ - 0
	Roofer		ROOF0149-001	7,313		$ - 0	$ - 0
					Total Labor - Ordering Period 2		$ - 0

OP 3

	Solicitation: W56HZV-20-R-L812
	Attachment 0001 - Pricing Workbook
	Ordering Period 3
	Offer Name
	Direct Labor Category Description	DBA	Occupational Code or Position Description	Estimated Hours	Direct Labor
($ per hour)	Fringe
($ per hour)	Other Indirect Labor
($ per hour)	Profit
($ per hour)	Employee Fully Burdened Pay
($ per hour)		Total Extended Price
	Carpenter: Ceiling, Drywall, Form Work, Metal Stud, & Scaffold Building)		CARP0687-003	6,346		$ - 0	$ - 0
	Carpenter: Floor Layer - Carpet, Resilient, & Vinyl Flooring)		CARP1045-001	8,984		$ - 0	$ - 0
	Electrician: Low Voltage and Wiring/Installation of Alarms- Technician		ELEC0058-001	15,775		$ - 0	$ - 0
	Electrician		ELEC0058-001	24,220		$ - 0	$ - 0
	Laborer: Asbestos Abatement		LABO0259-002	7,933		$ - 0	$ - 0
	Painter: Drywall / Finishing / Taping		PAIN0022-003	4,717		$ - 0	$ - 0
	Sprinkler Fitter		SFMI0704-001	1,673		$ - 0	$ - 0
	Sheet Metal Worker		SHEE0080-004	2,923		$ - 0	$ - 0
	Boilermaker/Pipefitter		BOIL0169-001	6,529		$ - 0	$ - 0
	Ironworker, Structural		IRON0025-022	4,640		$ - 0	$ - 0
	Laborer: Concrete		LABO1191-002	6,530		$ - 0	$ - 0
	Cement Mason/Concrete Finisher		PLAS0067-001	3,215		$ - 0	$ - 0
	Plumber		PLUM0098-001	2,688		$ - 0	$ - 0
	Roofer		ROOF0149-001	7,313		$ - 0	$ - 0
					Total Labor - Ordering Period 3		$ - 0

OP 4

	Solicitation: W56HZV-20-R-L812
	Attachment 0001 - Pricing Workbook
	Ordering Period 4
	Offer Name
	Direct Labor Category Description	DBA	Occupational Code or Position Description	Estimated Hours	Direct Labor
($ per hour)	Fringe
($ per hour)	Other Indirect Labor
($ per hour)	Profit
($ per hour)	Employee Fully Burdened Pay
($ per hour)		Total Extended Price
	Carpenter: Ceiling, Drywall, Form Work, Metal Stud, & Scaffold Building)		CARP0687-003	6,346		$ - 0	$ - 0
	Carpenter: Floor Layer - Carpet, Resilient, & Vinyl Flooring)		CARP1045-001	8,984		$ - 0	$ - 0
	Electrician: Low Voltage and Wiring/Installation of Alarms- Technician		ELEC0058-001	15,775		$ - 0	$ - 0
	Electrician		ELEC0058-001	24,220		$ - 0	$ - 0
	Laborer: Asbestos Abatement		LABO0259-002	7,933		$ - 0	$ - 0
	Painter: Drywall / Finishing / Taping		PAIN0022-003	4,717		$ - 0	$ - 0
	Sprinkler Fitter		SFMI0704-001	1,673		$ - 0	$ - 0
	Sheet Metal Worker		SHEE0080-004	2,923		$ - 0	$ - 0
	Boilermaker/Pipefitter		BOIL0169-001	6,529		$ - 0	$ - 0
	Ironworker, Structural		IRON0025-022	4,640		$ - 0	$ - 0
	Laborer: Concrete		LABO1191-002	6,530		$ - 0	$ - 0
	Cement Mason/Concrete Finisher		PLAS0067-001	3,215		$ - 0	$ - 0
	Plumber		PLUM0098-001	2,688		$ - 0	$ - 0
	Roofer		ROOF0149-001	7,313		$ - 0	$ - 0
					Total Labor - Ordering Period 4		$ - 0

OP 5

	Solicitation: W56HZV-20-R-L812
	Attachment 0001 - Pricing Workbook
	Ordering Period 5
	Offer Name
	Direct Labor Category Description	DBA	Occupational Code or Position Description	Estimated Hours	Direct Labor
($ per hour)	Fringe
($ per hour)	Other Indirect Labor
($ per hour)	Profit
($ per hour)	Employee Fully Burdened Pay
($ per hour)		Total Extended Price
	Carpenter: Ceiling, Drywall, Form Work, Metal Stud, & Scaffold Building)		CARP0687-003	6,346		$ - 0	$ - 0
	Carpenter: Floor Layer - Carpet, Resilient, & Vinyl Flooring)		CARP1045-001	8,984		$ - 0	$ - 0
	Electrician: Low Voltage and Wiring/Installation of Alarms- Technician		ELEC0058-001	15,775		$ - 0	$ - 0
	Electrician		ELEC0058-001	24,220		$ - 0	$ - 0
	Laborer: Asbestos Abatement		LABO0259-002	7,933		$ - 0	$ - 0
	Painter: Drywall / Finishing / Taping		PAIN0022-003	4,717		$ - 0	$ - 0
	Sprinkler Fitter		SFMI0704-001	1,673		$ - 0	$ - 0
	Sheet Metal Worker		SHEE0080-004	2,923		$ - 0	$ - 0
	Boilermaker/Pipefitter		BOIL0169-001	6,529		$ - 0	$ - 0
	Ironworker, Structural		IRON0025-022	4,640		$ - 0	$ - 0
	Laborer: Concrete		LABO1191-002	6,530		$ - 0	$ - 0
	Cement Mason/Concrete Finisher		PLAS0067-001	3,215		$ - 0	$ - 0
	Plumber		PLUM0098-001	2,688		$ - 0	$ - 0
	Roofer		ROOF0149-001	7,313		$ - 0	$ - 0
					Total Labor - Ordering Period 5		$ - 0

Material

Solicitation: W56HZV-20-R-L812

Attachment 0001 - Pricing Workbook

Material

Offer Name

Material	Rate	Dollars
Direct Material Cost		$41,000,000
Indirect Rate (to include material handling, overhead, G&A, etc.)		$0
Profit		$0

Total Material Price $41,000,000

Interpolated Data

	Labor Hours
	#	Project				Info	Carpenter 1 (hrs)	Carpenter 2 (hrs)	Electrician
(Comm) (hrs)	Electrician (hrs)	Laborer: Asbestos Abatement (hrs)	Painter (hrs)	Sprinkler Fitter (hrs)	Sheet Metal Worker	Boilermaker/pipe fitter	Iron Worker, Structural	Laborer: Concrete-General	Cement Mason/
Concrete Finisher	Plumber	Roofer	Operator	TOTAL DBA	Project Management
	1	B230 Roof Replacement (PWC001818; W56HZV-18-F-L970)					0	0	0	0	0	0	0	0	0	0	215	0	0	3,884	415	4,514	677
	2	B212 Repair Cardox (PWC0101113; W56HZV-14-C-L730)					0	0	0	579	0	16	263	0	0	0	392	0	402	0	0	1,652	248
	3	B229 Replace Chiller (IMA319109; W912CH-07-D-L507-0014)					0	0	0	0	0	0	0	82	218	23	100	0	57	0	17	497	74
	4	B231 Reconfigure 2nd FLR & Basement (ACC000314; W56HZV-14-C-L735)				$1,500,000	0	152	1,284	1,256	454	408	0	569	0	0	5,278	0	86	0	0	9,487
	5	Repair Electrical Gear in B203 (PWC002518)				$195,192	0	0	0	850	0	0	0	0	0	0	128	120	0	0	0	1,098	165
	6	ACP lighting (DTA002017)				$35,273	0	0	0	80	0	0	0	0	0	0	12	0	0	0	0	92	14
	7	Repair Substation Load Breaker B229 (PWC002218)				$298,882	0	0	0	3,255	0	0	0	0	0	0	488	0	0	0	0	3,743	561
	8	Repair Substation Load Breaker B231 (PWC002318)				$298,882	0	0	0	3,250	0	0	0	0	0	0	488	0	0	0	0	3,738	561
	9	B230E - Repair Substation 4 (PWC002418 )				$185,227	0	0	0	2,000	0	0	0	0	0	0	300	0	0	0	0	2,300	345
	10	W-2 Parking Lot reconstruction project in Summer 2013 (DTA212830J)				102,400SF/$1.10/SF	0	8	0	25	0	94	0	0	0	0	1,104	94	0	0	853	2,178	555
	11	B212 FA System (IMF00313)				$268,814	0	0	500	2,600	0	0	0	0	0	0	390	0	0	0	0	3,490	524

TOTAL (hrs) $2,782,270 0 160 1,784 13,895 454 518 263 651 218 23 8,895 214 545 3,884 1,285 32,788 4,918

Robson/ interpolated hours for DPW	0	640	7144	56012	1824	2082	1049	2614	879	93	35857	862	2196	15656	5158	20,902	152968	($15.2mil is approx 40% of $ 38Mil)
Robson/interpolated GVSC hours	7933.00	11230.00	13469.00	24024.00	9916.00	1087.00	2090.00	3654.00	32641.00	3300.00	8162.00	4019.00	3360.00	2890.00	10688.00	26875.00	165338.00
Totals for $81Mil:	7933	11870	20613	80036	11740	3169	3139	6268	33520	3393	44019	4881	5556	18546	15846	47,777	318306	$32.4 mil is approx 40% of $81 Mil
Totals for $93 Mil:	9271	13872	24090	93637	13720	3704	3668	7325	39174	3965	51444	5704	6493	21674	18519	55836	372096	$37.2 Mil is approx 40% $93Mil

	Labor Hours
	#	Project					Carpenter 1	Carpenter 2	Electrician
(Comm)	Electrician	Laborer: Asbestos Abatement	Painter	Sprinkler Fitter	Sheet Metal Worker	Boilermaker/pipe fitter	Iron Worker, Structural	Laborer: Concrete	Cement Mason/
Concrete Finisher	Plumber	Roofer	Operator		Project Management 5%
	1	200A G1 Office Suite					500.00	400.00	850.11	531.27	28.70	24.00	66.00	282.70	0.00	0.00	0.00	0.00	282.70	0.00	0.00	2150.00
	2	200A2 GSES Office Renovation - Phase I					2500.00	2500.00	5226.63	2746.42	46.40	393.10	333.00	1457.80	0.00	0.00	0.00	0.00	1457.80	200.00	0.00	2150.00
	3	201 Office Renovation					1000.00	800.00	2456.03	1135.31	41.90	0.00	447.00	349.30	0.00	0.00	0.00	0.00	349.30	200.00	0.00	2150.00
	4	SANG 521 GVR SIL					150.00	100.00	0.00	531.27	0.00	0.00	0.00	75.50	0.00	0.00	0.00	0.00	75.50	100.00	0.00	2150.00
	5						1200.00	1200.00	950.00	7500.00	0.00	0.00	295.00	209.30	0.00	150.00	750.00	375.00	209.30	750.00	350.00	2150.00
	6	Design Studio					396.00	1584.00	462.00	1650.00	0.00	1000.00	211.20	158.40	158.40	990.00	1980.00	990.00	118.34	422.40	1800.00	2150.00
	7	200D SE PIF Expansion					600.00	2400.00	700.00	2500.00	0.00	1300.00	320.00	240.00	240.00	1500.00	3000.00	1500.00	179.30	640.00	3200.00	2150.00
	8	212 Cooling Water Replacement					0.00	0.00	20.00	200.00	7813.10	0.00	0.00	50.00	24000.00	0.00	400.00	200.00	0.00	0.00	2000.00	2150.00
	9	SANG Bunkers					0.00	0.00	100.00	2400.00	3.00	0.00	0.00	100.00	0.00	0.00	200.00	100.00	16.00	0.00	1000.00	2150.00
	10	212 CARDOX Tank Replacement					0.00	0.00	10.00	25.00	0.00	0.00	0.00	0.00	1715.00	0.00	200.00	50.00	0.00	0.00	200.00	2150.00
																								17.2 is approx 40% of $43.0 mil
		TOTAL (hrs)					6346	8984	10774.77	19219.27	7933.1	2717.1	1672.2	2923	26113.4	2640	6530	3215	2688.238	2312.4	8550.00	21500	134118.478
			25% interp				7933.00	11230.00	13469.00	24024.00	9916.00	1087.00	2090.00	3654.00	32641.00	3300.00	8162.00	4019.00	3360.00	2890.00	10688.00	26875.00	165338.00

File details come from the government source that posted it. Updated Feb 27, 2020.