Attachment JS-3 Cost Element Table.xlsx

XLSX spreadsheet 138 KB Posted Aug 14, 2023

Attached to: AN/BLQ-10 Electronic Warfare System Solicitation Federal contract opportunity
Solicitation number: N0002423R6211
Issued by: Department of the Navy Naval Sea Systems Command

About this file

Written by GovTribe AI · Dec 20, 2023

This cost element table provides templates for offerors to propose cost information for contract line item numbers under solicitation N0002423R6211 for the AN/BLQ-10 Electronic Warfare System. The templates include sections for direct labor costs by labor category and seniority level, indirect costs including overhead and G&A, cost of money, target fees, and total estimated costs for the base period from 2024-2029 and nine option periods from 2029-2034. Offerors are to populate the templates with direct labor hours and rates by year. The Navy seeks pricing for engineering support, material and travel support, and IDIQ orders for AN/BLQ-10 shipsets with various contract types including CPIF, FFP, and FPIF.

View the file

Other files for this federal contract opportunity

Other files attached to AN/BLQ-10 Electronic Warfare System Solicitation, newest first.
File	Type	Posted
Government Answers to Offerors Questions - N00024-23-R-6211-9.12.23.pdf	PDF	Sep 12, 2023
Government Answers to Offerors Questions - N00024-23-R-6211-9.05.23.pdf	PDF	Sep 5, 2023
N00024-23-R-6211_A0001.pdf	PDF	Aug 28, 2023
Government Answers to Offerors Questions - N00024-23-R-6211 - 8.28.23.pdf	PDF	Aug 28, 2023
Answers to Offerors Questions - N00024-23-R-6211 - 8.23.2023.pdf	PDF	Aug 23, 2023
Answers to Offerors Questions - N00024-23-R-6211 - 8.16.2023.pdf	PDF	Aug 16, 2023
Exhibit A CDRLs DD-1423_N00024-23-R-6211.pdf	PDF	Aug 14, 2023
Attachment J-12 BLQ-10 EW TI-26 TI-28 TI-30_CSDR Plan.pdf	PDF	Aug 14, 2023
Attachment J-4 DD Form 254 _N0002423R6211.pdf	PDF	Aug 14, 2023
Attachment JS-1 Interested Offeror Questions Form_N00024-23-R-6211.docx	DOCX document	Aug 14, 2023
Attachment J-1 GFP_N00024-23-R-6211.xlsx	XLSX spreadsheet	Aug 14, 2023
Attachment J-2 GFI_N00024-23-R-6211.pdf	PDF	Aug 14, 2023
Attachment JS-2 Past Performance Questionnaire_N00024-23-R-6211.docx	DOCX document	Aug 14, 2023
N00024-23-R-6211 - Solicitation.pdf	PDF	Aug 14, 2023
Attachment JS-4 Terms of Use Agreement N00024-23-R-6211.docx	DOCX document	Aug 14, 2023

Show all 15

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.

SUMMARY

PROPOSAL SUMMARY
CLIN	DESCRIPTION	HOURS	COST	FEE/ PROFIT	TOTAL	NOTES
CLIN 0001	Engineering Support	0	$0	$0	$0	Amounts will calculate from 'CLIN 0001' tab
CLIN 0002	Material and Travel Support	N/A	$29,958,000	N/A	$29,958,000
CLIN 0003	IDIQ Orders AN/BLQ-10 Shipsets - CPIF	N/A	$218,486,000			Offeror to complete target fee fill-in below (Cell B19).
CLIN 0004	IDIQ Orders AN/BLQ-10 Shipsets - FFP	N/A	$31,848,000			Offeror to complete profit fill-in below (Cell B20).
CLIN 0005	IDIQ Orders AN/BLQ-10 Shipsets - FPIF	N/A	$43,509,000			Offeror to complete target profit fill-in below (Cell B21)
CLIN 0006	Data - NSP	N/A	N/A	N/A	N/A	Not Separately Priced (NSP)
CLIN 0007	Data Rights-Buy Out	N/A	$0	N/A	$0	Offeror to enter FFP in Cost (Cell D9) - If Applicaple
CLIN 1001	Engineering Support	0	$0	$0	$0	Amounts will calculate from 'CLIN 1001' tab
CLIN 1002	Material and Travel Support	N/A	$47,013,000	N/A	$47,013,000
CLIN 1003	IDIQ Orders AN/BLQ-10 Shipsets - CPIF	N/A	$130,096,000			Offeror to complete target fee fill-in below (Cell B22)
CLIN 1004	IDIQ Orders AN/BLQ-10 Shipsets - FFP	N/A	$63,697,000			Offeror to complete profit fill-in below (Cell B23)
CLIN 1005	IDIQ Orders AN/BLQ-10 Shipsets - FPIF	N/A	$166,547,000			Offeror to complete target profit fill-in below (Cell B24)
TOTAL		0	$731,154,000	$0	$76,971,000

FEE / PROFIT FILL-INS
CLIN 0003
CLIN 0004
CLIN 0005
CLIN 1003
CLIN 1004
CLIN 1005
DESCRIPTION	Multiplier	Cost	Profit	Total Price	Notes
Sample Task #3 Scenario	5			ERROR:#VALUE!	Offeror to insert the cost (in cell D27) for the FFP Sample Task #3 Pricing. Profit Percentage will align with CLIN 0004. This is the only cost/price information the Offeror needs to provide for the Sample Task #3
Note: Offerors may add additional tabs as necessary to support the existing tabs. This workbook may be modified slightly as provided for in the workbook. The Offeror is responsible for ensuring that all formulas are correct and intact.

&"Times New Roman,Regular"N00024-18-R-6200 JS-3 Cost Element Table

CLIN 0001

	COST ELEMENT						YEAR 1			YEAR 2			YEAR 3			YEAR 4			YEAR 5		TOTAL
	DIRECT LABOR		Subcontractor (Y/N) (List company)	Seniority Level
(Place X)			(a) Base/Hours	(b) Rate	(a X b) Total $	(a) Base/Hours	(b) Rate	(a X b) Total $	(a) Base/Hours	(b) Rate	(a X b) Total $	(a) Base/Hours	(b) Rate	(a X b) Total $	(a) Base/Hours	(b) Rate	(a X b) Total $	Total Hours	Total Cost
				JR	MID	SR
	Program Management (estimated at 10% of total CLIN hours)	{Labor Category 1}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Labor Category 3}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Labor Category 4}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Labor Category 5}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
	Administrative (estimated at 10% of total CLIN hours)	{Labor Category 1}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
	Engineering (estimated at 60% of total CLIN hours)	{Labor Category 1}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Labor Category 3}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Labor Category 4}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Labor Category 5}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
	Engineering Technicians (estimated at 20% of total CLIN hours)	{Labor Category 1}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
	Fringe								$0.00			$0.00			$0.00			$0.00		$0.00		$0.00
	{Add more rows as necessary}								$0.00			$0.00			$0.00			$0.00		$0.00		$0.00
	TOTAL DIRECT LABOR						0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00

INDIRECT COSTS

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

Total Base/Pool

Total Cost

Overhead

General and Administrative

{Add more rows as necessary}

TOTAL INDIRECT COSTS

$ - 0

TOTAL COST LESS COM AND FEE $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

COST OF MONEY

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

Total Base/Pool

Total Cost

Cost of Money

{Add more rows as necessary}

TOTAL COM

ESTIMATED COST (w/ COM)	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
TARGET FEE	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
TOTAL ESTIMATED COST + TARGET FEE	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
NOTE: This sheet is not linked to the Year 1-5 sheets. Please link as appropriate. Offerors may add rows or otherwise make minor updates to the format of this worksheet as necessary to accurately propose cost information.

JS-3 Cost Element Table

Year 1

	COST ELEMENT						2024			2025		YEAR 1 TOTAL
	DIRECT LABOR		Subcontractor (Y/N) (List company)	Seniority Level
(Place X)			(a) Base/Hours	(b) Rate	(a X b) Total $	(a) Base/Hours	(b) Rate	(a X b) Total $	Total Hours	Total Cost
				JR	MID	SR
	Program Management (estimated at 10% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 3}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 4}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 5}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Administrative (estimated at 10% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Engineering (estimated at 60% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 3}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 4}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 5}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Engineering Technicians (estimated at 20% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Fringe								$0.00		$0.00		$0.00
	{Add more rows as necessary}								$0.00		$0.00		$0.00
	TOTAL DIRECT LABOR						0		$0.00		$0.00	0	$0.00

INDIRECT COSTS	(a) Base/Pool	(b) Rate	(a X b) Total $	(a) Base/Pool	(b) Rate	(a X b) Total $	Total Base/Pool	Total Cost
Overhead
General and Administrative
{Add more rows as necessary}
TOTAL INDIRECT COSTS			$ - 0			$ - 0		$ - 0

TOTAL COST LESS COM AND FEE $ - 0 $ - 0 $ - 0

COST OF MONEY	(a) Base/Pool	(b) Rate	(a X b) Total $	(a) Base/Pool	(b) Rate	(a X b) Total $	Total Base/Pool	Total Cost
Cost of Money
{Add more rows as necessary}
TOTAL COM

ESTIMATED COST (w/ COM)	$ - 0	$ - 0	$ - 0
TARGET FEE	$ - 0	$ - 0	$ - 0
TOTAL ESTIMATED COST + TARGET FEE	$ - 0	$ - 0	$ - 0
NOTE: This sheet is not linked to the CLIN 0001 sheet. Please link as appropriate. Offerors may add rows or otherwise make minor updates to the format of this worksheet as necessary to accurately propose cost information.

JS-3 Cost Element Table

Year 2

	COST ELEMENT						2025			2026		YEAR 2 TOTAL
	DIRECT LABOR		Subcontractor (Y/N) (List company)	Seniority Level
(Place X)			(a) Base/Hours	(b) Rate	(a X b) Total $	(a) Base/Hours	(b) Rate	(a X b) Total $	Total Hours	Total Cost
				JR	MID	SR
	Program Management (estimated at 10% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 3}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 4}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 5}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Administrative (estimated at 10% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Engineering (estimated at 60% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 3}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 4}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 5}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Engineering Technicians (estimated at 20% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Fringe								$0.00		$0.00		$0.00
	{Add more rows as necessary}								$0.00		$0.00		$0.00
	TOTAL DIRECT LABOR						0		$0.00		$0.00	0	$0.00

INDIRECT COSTS	(a) Base/Pool	(b) Rate	(a X b) Total $	(a) Base/Pool	(b) Rate	(a X b) Total $	Total Base/Pool	Total Cost
Overhead
General and Administrative
{Add more rows as necessary}
TOTAL INDIRECT COSTS			$ - 0			$ - 0		$ - 0

TOTAL COST LESS COM AND FEE $ - 0 $ - 0 $ - 0

COST OF MONEY	(a) Base/Pool	(b) Rate	(a X b) Total $	(a) Base/Pool	(b) Rate	(a X b) Total $	Total Base/Pool	Total Cost
Cost of Money
{Add more rows as necessary}
TOTAL COM

ESTIMATED COST (w/ COM)	$ - 0	$ - 0	$ - 0
TARGET FEE	$ - 0	$ - 0	$ - 0
TOTAL ESTIMATED COST + TARGET FEE	$ - 0	$ - 0	$ - 0
NOTE: This sheet is not linked to the CLIN 0001 sheet. Please link as appropriate. Offerors may add rows or otherwise make minor updates to the format of this worksheet as necessary to accurately propose cost information.

JS-3 Cost Element Table

Year 3

	COST ELEMENT						2026			2027		YEAR 3 TOTAL
	DIRECT LABOR		Subcontractor (Y/N) (List company)	Seniority Level
(Place X)			(a) Base/Hours	(b) Rate	(a X b) Total $	(a) Base/Hours	(b) Rate	(a X b) Total $	Total Hours	Total Cost
				JR	MID	SR
	Program Management (estimated at 10% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 3}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 4}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 5}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Administrative (estimated at 10% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Engineering (estimated at 60% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 3}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 4}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 5}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Engineering Technicians (estimated at 20% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Fringe								$0.00		$0.00		$0.00
	{Add more rows as necessary}								$0.00		$0.00		$0.00
	TOTAL DIRECT LABOR						0		$0.00		$0.00	0	$0.00

INDIRECT COSTS	(a) Base/Pool	(b) Rate	(a X b) Total $	(a) Base/Pool	(b) Rate	(a X b) Total $	Total Base/Pool	Total Cost
Overhead
General and Administrative
{Add more rows as necessary}
TOTAL INDIRECT COSTS			$ - 0			$ - 0		$ - 0

TOTAL COST LESS COM AND FEE $ - 0 $ - 0 $ - 0

COST OF MONEY	(a) Base/Pool	(b) Rate	(a X b) Total $	(a) Base/Pool	(b) Rate	(a X b) Total $	Total Base/Pool	Total Cost
Cost of Money
{Add more rows as necessary}
TOTAL COM

ESTIMATED COST (w/ COM)	$ - 0	$ - 0	$ - 0
TARGET FEE	$ - 0	$ - 0	$ - 0
TOTAL ESTIMATED COST + TARGET FEE	$ - 0	$ - 0	$ - 0
NOTE: This sheet is not linked to the CLIN 0001 sheet. Please link as appropriate. Offerors may add rows or otherwise make minor updates to the format of this worksheet as necessary to accurately propose cost information.

JS-3 Cost Element Table

Year 4

	COST ELEMENT						2027			2028		YEAR 4 TOTAL
	DIRECT LABOR		Subcontractor (Y/N) (List company)	Seniority Level
(Place X)			(a) Base/Hours	(b) Rate	(a X b) Total $	(a) Base/Hours	(b) Rate	(a X b) Total $	Total Hours	Total Cost
				JR	MID	SR
	Program Management (estimated at 10% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 3}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 4}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 5}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Administrative (estimated at 10% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Engineering (estimated at 60% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 3}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 4}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 5}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Engineering Technicians (estimated at 20% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Fringe								$0.00		$0.00		$0.00
	{Add more rows as necessary}								$0.00		$0.00		$0.00
	TOTAL DIRECT LABOR						0		$0.00		$0.00	0	$0.00

INDIRECT COSTS	(a) Base/Pool	(b) Rate	(a X b) Total $	(a) Base/Pool	(b) Rate	(a X b) Total $	Total Base/Pool	Total Cost
Overhead
General and Administrative
{Add more rows as necessary}
TOTAL INDIRECT COSTS			$ - 0			$ - 0		$ - 0

TOTAL COST LESS COM AND FEE $ - 0 $ - 0 $ - 0

COST OF MONEY	(a) Base/Pool	(b) Rate	(a X b) Total $	(a) Base/Pool	(b) Rate	(a X b) Total $	Total Base/Pool	Total Cost
Cost of Money
{Add more rows as necessary}
TOTAL COM

ESTIMATED COST (w/ COM)	$ - 0	$ - 0	$ - 0
TARGET FEE	$ - 0	$ - 0	$ - 0
TOTAL ESTIMATED COST + TARGET FEE	$ - 0	$ - 0	$ - 0
NOTE: This sheet is not linked to the CLIN 0001 sheet. Please link as appropriate. Offerors may add rows or otherwise make minor updates to the format of this worksheet as necessary to accurately propose cost information.

JS-3 Cost Element Table

Year 5

	COST ELEMENT						2028			2029		YEAR 5 TOTAL
	DIRECT LABOR		Subcontractor (Y/N) (List company)	Seniority Level
(Place X)			(a) Base/Hours	(b) Rate	(a X b) Total $	(a) Base/Hours	(b) Rate	(a X b) Total $	Total Hours	Total Cost
				JR	MID	SR
	Program Management (estimated at 10% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 3}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 4}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 5}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Administrative (estimated at 10% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Engineering (estimated at 60% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 3}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 4}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 5}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Engineering Technicians (estimated at 20% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Fringe								$0.00		$0.00		$0.00
	{Add more rows as necessary}								$0.00		$0.00		$0.00
	TOTAL DIRECT LABOR						0		$0.00		$0.00	0	$0.00

INDIRECT COSTS	(a) Base/Pool	(b) Rate	(a X b) Total $	(a) Base/Pool	(b) Rate	(a X b) Total $	Total Base/Pool	Total Cost
Overhead
General and Administrative
{Add more rows as necessary}
TOTAL INDIRECT COSTS			$ - 0			$ - 0		$ - 0

TOTAL COST LESS COM AND FEE $ - 0 $ - 0 $ - 0

COST OF MONEY	(a) Base/Pool	(b) Rate	(a X b) Total $	(a) Base/Pool	(b) Rate	(a X b) Total $	Total Base/Pool	Total Cost
Cost of Money
{Add more rows as necessary}
TOTAL COM

ESTIMATED COST (w/ COM)	$ - 0	$ - 0	$ - 0
TARGET FEE	$ - 0	$ - 0	$ - 0
TOTAL ESTIMATED COST + TARGET FEE	$ - 0	$ - 0	$ - 0
NOTE: This sheet is not linked to the CLIN 0001 sheet. Please link as appropriate. Offerors may add rows or otherwise make minor updates to the format of this worksheet as necessary to accurately propose cost information.

JS-3 Cost Element Table

CLIN 1001

	COST ELEMENT						YEAR 6			YEAR 7			YEAR 8			YEAR 9			YEAR 10		TOTAL
	DIRECT LABOR		Subcontractor (Y/N) (List company)	Seniority Level
(Place X)			(a) Base/Hours	(b) Rate	(a X b) Total $	(a) Base/Hours	(b) Rate	(a X b) Total $	(a) Base/Hours	(b) Rate	(a X b) Total $	(a) Base/Hours	(b) Rate	(a X b) Total $	(a) Base/Hours	(b) Rate	(a X b) Total $	Total Hours	Total Cost
				JR	MID	SR
	Program Management (estimated at 10% of total CLIN hours)	{Labor Category 1}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Labor Category 3}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Labor Category 4}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Labor Category 5}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
	Administrative (estimated at 10% of total CLIN hours)	{Labor Category 1}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
	Engineering (estimated at 60% of total CLIN hours)	{Labor Category 1}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Labor Category 3}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Labor Category 4}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Labor Category 5}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
	Engineering Technicians (estimated at 20% of total CLIN hours)	{Labor Category 1}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00
	Fringe								$0.00			$0.00			$0.00			$0.00		$0.00		$0.00
	{Add more rows as necessary}								$0.00			$0.00			$0.00			$0.00		$0.00		$0.00
	TOTAL DIRECT LABOR						0		$0.00	0		$0.00	0		$0.00	0		$0.00	0	$0.00	0	$0.00

INDIRECT COSTS

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

Total Base/Pool

Total Cost

Overhead

General and Administrative

{Add more rows as necessary}

TOTAL INDIRECT COSTS

$ - 0

TOTAL COST LESS COM AND FEE $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

COST OF MONEY

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

Total Base/Pool

Total Cost

Cost of Money

{Add more rows as necessary}

TOTAL COM

ESTIMATED COST (w/ COM)	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
TARGET FEE	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
TOTAL ESTIMATED COST + TARGET FEE	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
NOTE: This sheet is not linked to the Year 6-10 sheets. Please link as appropriate. Offerors may add rows or otherwise make minor updates to the format of this worksheet as necessary to accurately propose cost information.

JS-3 Cost Element Table

Year 6

	COST ELEMENT						2029			2030		YEAR 6 TOTAL
	DIRECT LABOR		Subcontractor (Y/N) (List company)	Seniority Level
(Place X)			(a) Base/Hours	(b) Rate	(a X b) Total $	(a) Base/Hours	(b) Rate	(a X b) Total $	Total Hours	Total Cost
				JR	MID	SR
	Program Management (estimated at 10% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 3}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 4}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 5}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Administrative (estimated at 10% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Engineering (estimated at 60% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 3}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 4}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 5}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Engineering Technicians (estimated at 20% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Fringe								$0.00		$0.00		$0.00
	{Add more rows as necessary}								$0.00		$0.00		$0.00
	TOTAL DIRECT LABOR						0		$0.00		$0.00	0	$0.00

INDIRECT COSTS	(a) Base/Pool	(b) Rate	(a X b) Total $	(a) Base/Pool	(b) Rate	(a X b) Total $	Total Base/Pool	Total Cost
Overhead
General and Administrative
{Add more rows as necessary}
TOTAL INDIRECT COSTS			$ - 0			$ - 0		$ - 0

TOTAL COST LESS COM AND FEE $ - 0 $ - 0 $ - 0

COST OF MONEY	(a) Base/Pool	(b) Rate	(a X b) Total $	(a) Base/Pool	(b) Rate	(a X b) Total $	Total Base/Pool	Total Cost
Cost of Money
{Add more rows as necessary}
TOTAL COM

ESTIMATED COST (w/ COM)	$ - 0	$ - 0	$ - 0
TARGET FEE	$ - 0	$ - 0	$ - 0
TOTAL ESTIMATED COST + TARGET FEE	$ - 0	$ - 0	$ - 0
NOTE: This sheet is not linked to the CLIN 1001 sheet. Please link as appropriate. Offerors may add rows or otherwise make minor updates to the format of this worksheet as necessary to accurately propose cost information.

JS-3 Cost Element Table

Year 7

	COST ELEMENT						2030			2031		YEAR 7 TOTAL
	DIRECT LABOR		Subcontractor (Y/N) (List company)	Seniority Level
(Place X)			(a) Base/Hours	(b) Rate	(a X b) Total $	(a) Base/Hours	(b) Rate	(a X b) Total $	Total Hours	Total Cost
				JR	MID	SR
	Program Management (estimated at 10% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 3}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 4}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 5}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Administrative (estimated at 10% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Engineering (estimated at 60% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 3}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 4}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 5}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Engineering Technicians (estimated at 20% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Fringe								$0.00		$0.00		$0.00
	{Add more rows as necessary}								$0.00		$0.00		$0.00
	TOTAL DIRECT LABOR						0		$0.00		$0.00	0	$0.00

INDIRECT COSTS	(a) Base/Pool	(b) Rate	(a X b) Total $	(a) Base/Pool	(b) Rate	(a X b) Total $	Total Base/Pool	Total Cost
Overhead
General and Administrative
{Add more rows as necessary}
TOTAL INDIRECT COSTS			$ - 0			$ - 0		$ - 0

TOTAL COST LESS COM AND FEE $ - 0 $ - 0 $ - 0

COST OF MONEY	(a) Base/Pool	(b) Rate	(a X b) Total $	(a) Base/Pool	(b) Rate	(a X b) Total $	Total Base/Pool	Total Cost
Cost of Money
{Add more rows as necessary}
TOTAL COM

ESTIMATED COST (w/ COM)	$ - 0	$ - 0	$ - 0
TARGET FEE	$ - 0	$ - 0	$ - 0
TOTAL ESTIMATED COST + TARGET FEE	$ - 0	$ - 0	$ - 0
NOTE: This sheet is not linked to the CLIN 1001 sheet. Please link as appropriate. Offerors may add rows or otherwise make minor updates to the format of this worksheet as necessary to accurately propose cost information.

JS-3 Cost Element Table

Year 8

	COST ELEMENT						2031			2032		YEAR 8 TOTAL
	DIRECT LABOR		Subcontractor (Y/N) (List company)	Seniority Level
(Place X)			(a) Base/Hours	(b) Rate	(a X b) Total $	(a) Base/Hours	(b) Rate	(a X b) Total $	Total Hours	Total Cost
				JR	MID	SR
	Program Management (estimated at 10% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 3}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 4}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 5}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Administrative (estimated at 10% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Engineering (estimated at 60% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 3}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 4}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 5}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Engineering Technicians (estimated at 20% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Fringe								$0.00		$0.00		$0.00
	{Add more rows as necessary}								$0.00		$0.00		$0.00
	TOTAL DIRECT LABOR						0		$0.00		$0.00	0	$0.00

INDIRECT COSTS	(a) Base/Pool	(b) Rate	(a X b) Total $	(a) Base/Pool	(b) Rate	(a X b) Total $	Total Base/Pool	Total Cost
Overhead
General and Administrative
{Add more rows as necessary}
TOTAL INDIRECT COSTS			$ - 0			$ - 0		$ - 0

TOTAL COST LESS COM AND FEE $ - 0 $ - 0 $ - 0

COST OF MONEY	(a) Base/Pool	(b) Rate	(a X b) Total $	(a) Base/Pool	(b) Rate	(a X b) Total $	Total Base/Pool	Total Cost
Cost of Money
{Add more rows as necessary}
TOTAL COM

ESTIMATED COST (w/ COM)	$ - 0	$ - 0	$ - 0
TARGET FEE	$ - 0	$ - 0	$ - 0
TOTAL ESTIMATED COST + TARGET FEE	$ - 0	$ - 0	$ - 0
NOTE: This sheet is not linked to the CLIN 1001 sheet. Please link as appropriate. Offerors may add rows or otherwise make minor updates to the format of this worksheet as necessary to accurately propose cost information.

JS-3 Cost Element Table

Year 9

	COST ELEMENT						2032			2033		YEAR 9 TOTAL
	DIRECT LABOR		Subcontractor (Y/N) (List company)	Seniority Level
(Place X)			(a) Base/Hours	(b) Rate	(a X b) Total $	(a) Base/Hours	(b) Rate	(a X b) Total $	Total Hours	Total Cost
				JR	MID	SR
	Program Management (estimated at 10% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 3}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 4}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 5}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Administrative (estimated at 10% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Engineering (estimated at 60% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 3}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 4}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 5}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Engineering Technicians (estimated at 20% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Fringe								$0.00		$0.00		$0.00
	{Add more rows as necessary}								$0.00		$0.00		$0.00
	TOTAL DIRECT LABOR						0		$0.00		$0.00	0	$0.00

INDIRECT COSTS	(a) Base/Pool	(b) Rate	(a X b) Total $	(a) Base/Pool	(b) Rate	(a X b) Total $	Total Base/Pool	Total Cost
Overhead
General and Administrative
{Add more rows as necessary}
TOTAL INDIRECT COSTS			$ - 0			$ - 0		$ - 0

TOTAL COST LESS COM AND FEE $ - 0 $ - 0 $ - 0

COST OF MONEY	(a) Base/Pool	(b) Rate	(a X b) Total $	(a) Base/Pool	(b) Rate	(a X b) Total $	Total Base/Pool	Total Cost
Cost of Money
{Add more rows as necessary}
TOTAL COM

ESTIMATED COST (w/ COM)	$ - 0	$ - 0	$ - 0
TARGET FEE	$ - 0	$ - 0	$ - 0
TOTAL ESTIMATED COST + TARGET FEE	$ - 0	$ - 0	$ - 0
NOTE: This sheet is not linked to the CLIN 1001 sheet. Please link as appropriate. Offerors may add rows or otherwise make minor updates to the format of this worksheet as necessary to accurately propose cost information.

JS-3 Cost Element Table

Year 10

	COST ELEMENT						2033			2034		YEAR 10 TOTAL
	DIRECT LABOR		Subcontractor (Y/N) (List company)	Seniority Level
(Place X)			(a) Base/Hours	(b) Rate	(a X b) Total $	(a) Base/Hours	(b) Rate	(a X b) Total $	Total Hours	Total Cost
				JR	MID	SR
	Program Management (estimated at 10% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 3}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 4}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 5}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Administrative (estimated at 10% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Engineering (estimated at 60% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 3}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 4}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 5}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Engineering Technicians (estimated at 20% of total CLIN hours)	{Labor Category 1}					0		$0.00	0	$0.00	0	$0.00
		{Labor Category 2}					0		$0.00	0	$0.00	0	$0.00
		{Add more rows as necessary}					0		$0.00	0	$0.00	0	$0.00
		Total Labor					0		$0.00	0	$0.00	0	$0.00
	Fringe								$0.00		$0.00		$0.00
	{Add more rows as necessary}								$0.00		$0.00		$0.00
	TOTAL DIRECT LABOR						0		$0.00		$0.00	0	$0.00

INDIRECT COSTS	(a) Base/Pool	(b) Rate	(a X b) Total $	(a) Base/Pool	(b) Rate	(a X b) Total $	Total Base/Pool	Total Cost
Overhead
General and Administrative
{Add more rows as necessary}
TOTAL INDIRECT COSTS			$ - 0			$ - 0		$ - 0

TOTAL COST LESS COM AND FEE $ - 0 $ - 0 $ - 0

COST OF MONEY	(a) Base/Pool	(b) Rate	(a X b) Total $	(a) Base/Pool	(b) Rate	(a X b) Total $	Total Base/Pool	Total Cost
Cost of Money
{Add more rows as necessary}
TOTAL COM

ESTIMATED COST (w/ COM)	$ - 0	$ - 0	$ - 0
TARGET FEE	$ - 0	$ - 0	$ - 0
TOTAL ESTIMATED COST + TARGET FEE	$ - 0	$ - 0	$ - 0
NOTE: This sheet is not linked to the CLIN 1001 sheet. Please link as appropriate. Offerors may add rows or otherwise make minor updates to the format of this worksheet as necessary to accurately propose cost information.

JS-3 Cost Element Table

File details come from the government source that posted it. Updated Aug 14, 2023.