Attachment P1 - Cost Summary Spreadsheet.xlsx

XLSX spreadsheet 58 KB Posted May 5, 2025

Attached to: Counter Uncrewed Systems Support Services
Solicitation number: N00421-24-RFPREQ-4K0000T-1255
Issued by: Department of the Navy Naval Air Systems Command Naval Air Warfare Center

About this file

Written by GovTribe AI · May 5, 2025

This is a Cost Summary Spreadsheet for a federal contract opportunity, specifically the N00421-21-R-0161 solicitation. The detailed Excel document provides a comprehensive breakdown of labor categories, rates, and hours across five ordering periods, with all labor categories located at the G - St. Inigoes site. The spreadsheet includes numerous technical and engineering roles such as Computer Hardware Engineers, Network Architects, Electrical Engineers, Electronics Technicians, Software Developers, and Project Management Specialists, ranging from entry-level to advanced positions.

The cost summary template requires contractors to input employee names, employment status (current/contingent/prospective), labor category details, direct labor rates, hours, and other financial information. The spreadsheet is structured to capture direct labor costs, indirect labor costs, subcontractor labor costs, fixed fees, and other direct costs (ODCs). All labor categories have predefined minimum direct labor rates based on Bureau of Labor Statistics (BLS) or Service Contract Act (SCA) codes, with rates incrementally increasing across the five ordering periods. The document is designed for precise cost calculation and submission as part of a federal contract bid process.

View the file

Other files

File	Type	Posted
CUXS Draft RFP_QA.pdf	PDF	Jul 8, 2025
CIIDS CSWF Attachment 08.xlsx	XLSX spreadsheet	May 19, 2025
Attachment P2 - Annual Fully Burdened Rates.xlsx	XLSX spreadsheet	May 5, 2025
WD 2015-4279_Rev 27.pdf	PDF	May 5, 2025
Attachment 5 Data Item Transmittal Form.docx	DOCX document	May 5, 2025
DRAFT_N0042125R0025.pdf	PDF	May 5, 2025
Attachment P3 - SBPCD.docx	DOCX document	May 5, 2025
10. CUXS_OCI List V2.docx	DOCX document	May 5, 2025
12. CUXS_CSP V7.1 (1).docx	DOCX document	May 5, 2025
Attachment 3 Locator Form.pdf	PDF	May 5, 2025
Professional Engineering Positions_0800_Attachment 07.pdf	PDF	May 5, 2025
8. CUXS_DD Form 254_June 2025 Expiration_Bidding_.pdf	PDF	May 5, 2025
7. CUXS_CDRL_rev5.docx	DOCX document	May 5, 2025

Show all 13

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.

Instructions

	Instructions for Prime Contractor:
1	Enter Prime offeror name into cell B3.
2	Enter all prime employee names in Column C (starting at row 10) If necessary, insert additional rows--but ensure integrity of formulas.
3	Enter Current, Contingent, or Prospective in Column D (starting at row 10)
4	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 Senior Analysts, then the labor category Senior Analyst shall be listed four times along with their applicable rates and information.
5	Only one worksheet shall be prepared for the entire period of performance (for each Prime and Subcontractor)
6	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.
7	All cells shall be unprotected and unlocked, with formulae intact to show mathematical operations.
8	All dollar figures shall be carried out no further than two decimal places.
9	In Column E, the Government has listed whether the labor category falls under Regular Work or Overtime.
10	In Column F, the Government has listed the BLS Code applicable to that Labor Category.
11	In Column G, the Government has listed the SCA Code applicable to that Labor Category.
12	In column H, identify for the specific labor category individual whether they are full-time on this acquisition or part-time. Enter "F" for full-time or "P" for part-time.
13	In column I, the Government has listed the place of performance applicable to that Labor Category.
14	In Columns J, N, R, V, and Z, the Government has listed the Minimum Direct Labor Rate applicable to that Labor Category. If the Labor Category falls under SCA, the Government used the minimum direct labor rate per the SCA Code listed in Column G as seen in the applicable WD. If the Labor Category does not fall under SCA, the Government used a minimum direct labor rate per the BLS Code listed in Column F.
15	In Columns K, O, S, W, and AA, insert the proposed direct labor rate applicable to that Labor Category.
16	Insert applicable indirect rates and apply accordingly. For example, if there are multiple fringe rates, insert separately and apply accordingly.
17	For each subcontractor, enter the subcontractor name, labor category the subcontractor will be performing, total hours, and total amount for each period of performance.
18	Please note if more subcontractors are needed, the contractor may add additional rows to accommodate them, but ensure integrity of formulas.
19	The prime should insert the subcontractor handling charge, if any.
20	The prime should insert the fixed fee rate applied to its cost excluding subcontractor labor.
21	The prime should insert the fixed fee rate it is applying to the subcontractor labor, if any.
22	Under Other Direct Costs, the prime contractor should separate by Travel, Material, and Field Services as applicable.
23	Apply indirects to the Other Direct Costs if applicable and if in compliance with the RFP instructions.
24	On the Summary tab, break out all costs by CLIN. Ensure that the total costs of the CLINs match Section B and the total on the Cost Summary Spreadsheet
25	When submitting this file, the instructions may be deleted.

	Instructions for Subcontractors:
1	Enter Prime offeror name into cell B3.
	Enter Subcontractor offeror name into cell B4.
2	Replace Prime Contractor with Subcontractor in cells B7, and any other applicable cells.
3	Enter all subcontractor employee names in Column C (starting at row 10) If necessary, insert additional rows--but ensure integrity of formulas.
4	Enter Current, Contingent, or Prospective in Column D (starting at row 10)
5	Enter all subcontractor labor categories in Column B (starting at row 10). If necessary, insert additional rows--but ensure integrity of formulas. Remove any labor categories in Column B that the Subcontractor is not performing. 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 Senior Analysts, then the labor category Senior Analyst shall be listed four times along with their applicable rates and information.
6	Only one worksheet shall be prepared for the entire period of performance (for each Prime and Subcontractor)
7	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.
8	All cells shall be unprotected and unlocked, with formulae intact to show mathematical operations.
9	All dollar figures shall be carried out no further than two decimal places.
10	In Column E, the Government has listed whether the labor category falls under Regular Work or Overtime.
11	In Column F, the Government has listed the BLS Code applicable to that Labor Category.
12	In Column G, the Government has listed the SCA Code applicable to that Labor Category.
13	In column H, identify for the specific labor category individual whether they are full-time on this acquisition or part-time. Enter "F" for full-time or "P" for part-time.
14	In column I, the Government has listed the place of performance applicable to that Labor Category.
15	In Columns J, N, R, V, and Z, the Government has listed the Minimum Direct Labor Rate applicable to that Labor Category. If the Labor Category falls under SCA, the Government used the minimum direct labor rate per the SCA Code listed in Column G as seen in the applicable WD. If the Labor Category does not fall under SCA, the Government used a minimum direct labor rate per the BLS Code listed in Column F.
16	In Columns K, O, S, W, and AA, insert the proposed direct labor rate applicable to that Labor Category.
17	Insert applicable indirect rates and apply accordingly. For example, if there are multiple fringe rates, insert separately and apply accordingly.
18	For subcontractor cost summary sheets, please delete Rows 72-115 as well as any unused labor category rows.
19	When submitting this file, the instructions may be deleted.

N00421-21-R-0161

Cost Spreadsheet (LOE)

COST SUMMARY SPREADSHEET (LOE)

	Prime Offeror Name:
	Subcontractor(s) Name (if applicable):
											Ordering Period 1				Ordering Period 2				Ordering Period 3				Ordering Period 4				Ordering Period 5			Total
Position	Government Labor Category	Employee Name	Current/ Contingent/ Prospective	RG/OT	BLS Code	SCA Code	CSWF Code	F/P	Site	Minimum Direct Rate	Rate	Hours	Amount	Minimum Direct Rate	Rate	Hours	Amount	Minimum Direct Rate	Rate	Hours	Amount	Minimum Direct Rate	Rate	Hours	Amount	Minimum Direct Rate	Rate	Hours	Amount	Hours	Amount
	Prime Contractor Labor Cost								K = Contractor
									G = Government
	Budget Analysts, Journeyman	Etc.		RG	13-2031	N/A	N/A		K - MD	$ 52.90		1920	0.00	54.91		1920	0.00	57.00		1920	0.00	59.17		1920	0.00	61.41		1920	0.00	9600	0.00
	Computer Hardware Engineers, Entry/Basic	Etc.		RG	17-2061	N/A	632		G - St. Inigoes	$ 37.42		960	0.00	38.84		960	0.00	40.32		960	0.00	41.85		960	0.00	43.44		960	0.00	4800	0.00
	Computer Hardware Engineers, Intermediate	Etc.		RG	17-2061	N/A	632		G - St. Inigoes	$ 75.42		480	0.00	78.29		480	0.00	81.26		480	0.00	84.35		480	0.00	87.56		480	0.00	2400	0.00
	Computer Hardware Engineers, Advanced	Etc.		RG	17-2061	N/A	632		G - St. Inigoes	$ 82.70		480	0.00	85.85		480	0.00	89.11		480	0.00	92.50		480	0.00	96.01		480	0.00	2400	0.00
	Computer Network Architects, Intermediate	Etc.		RG	15-1241	N/A	441		G - St. Inigoes	$ 57.16		960	0.00	59.33		960	0.00	61.58		960	0.00	63.93		960	0.00	66.35		960	0.00	4800	0.00
	Computer Network Architects, Advanced	Etc.		RG	15-1241	N/A	441		G - St. Inigoes	$ 72.29		480	0.00	75.03		480	0.00	77.88		480	0.00	80.84		480	0.00	83.92		480	0.00	2400	0.00
	Drafter/CAD Operator III	Etc.		RG	17-3019	30063	N/A		G - St. Inigoes	$ 30.74		960	0.00	31.08		960	0.00	31.43		960	0.00	31.78		960	0.00	32.14		960	0.00	4800	0.00
	Drafter/CAD Operator IV	Etc.		RG	17-3019	30064	N/A		G - St. Inigoes	$ 38.25		960	0.00	38.68		960	0.00	39.11		960	0.00	39.55		960	0.00	40.00		960	0.00	4800	0.00
	Electrical Engineers, Junior	Etc.		RG	17-2071	N/A	N/A		G - St. Inigoes	$ 45.43		960	0.00	47.24		960	0.00	49.04		960	0.00	50.90		960	0.00	52.83		960	0.00	4800	0.00
	Electrical Engineers, Senior *	Etc.		RG	17-2071	N/A	N/A		G - St. Inigoes	$ 69.62		1920	0.00	72.27		1920	0.00	75.02		1920	0.00	77.87		1920	0.00	80.83		1920	0.00	9600	0.00
	Electro-Mechanical and Mechatronics Technologists and Technicians, Journeyman	Etc.		RG	17-3024	N/A	N/A		G - St. Inigoes	$ 42.99		1536	0.00	44.62		1536	0.00	46.32		1536	0.00	48.08		1536	0.00	49.91		1536	0.00	7680	0.00
	Electro-Mechanical and Mechatronics Technologists and Technicians, Senior	Etc.		RG	17-3024	N/A	N/A		G - St. Inigoes	$ 54.23		384	0.00	56.29		384	0.00	58.43		384	0.00	60.65		384	0.00	62.95		384	0.00	1920	0.00
	Electronics Engineers, Except Computer, Journeyman	Etc.		RG	17-2072	N/A	N/A		G - St. Inigoes	$ 89.13		1536	0.00	92.51		1536	0.00	96.03		1536	0.00	99.68		1536	0.00	103.47		1536	0.00	7680	0.00
	Electronics Engineers, Except Computer, Senior	Etc.		RG	17-2072	N/A	N/A		G - St. Inigoes	$ 95.05		384	0.00	98.66		384	0.00	102.41		384	0.00	106.31		384	0.00	110.34		384	0.00	1920	0.00
	Electronics Technician Maintenance I	Etc.		RG	17-3023	23181	N/A		G - St. Inigoes	$ 30.12		1920	0.00	30.46		1920	0.00	30.80		1920	0.00	31.15		1920	0.00	31.50		1920	0.00	9600	0.00
	Electronics Technician Maintenance I	Etc.		RG	17-3023	23181	N/A		G - St. Inigoes	$ 30.12		1920	0.00	30.46		1920	0.00	30.80		1920	0.00	31.15		1920	0.00	31.50		1920	0.00	9600	0.00
	Electronics Technician Maintenance I	Etc.		RG	17-3023	23181	N/A		G - St. Inigoes	$ 30.12		1440	0.00	30.46		1440	0.00	30.80		1440	0.00	31.15		1440	0.00	31.50		1440	0.00	7200	0.00
	Electronics Technician Maintenance II	Etc.		RG	17-3023	23182	N/A		G - St. Inigoes	$ 31.97		1920	0.00	32.33		1920	0.00	32.69		1920	0.00	33.06		1920	0.00	33.43		1920	0.00	9600	0.00
	Electronics Technician Maintenance II	Etc.		RG	17-3023	23182	N/A		G - St. Inigoes	$ 31.97		1920	0.00	32.33		1920	0.00	32.69		1920	0.00	33.06		1920	0.00	33.43		1920	0.00	9600	0.00
	Electronics Technician Maintenance II	Etc.		RG	17-3023	23182	N/A		G - St. Inigoes	$ 31.97		1920	0.00	32.33		1920	0.00	32.69		1920	0.00	33.06		1920	0.00	33.43		1920	0.00	9600	0.00
	Electronics Technician Maintenance II	Etc.		RG	17-3023	23182	N/A		G - St. Inigoes	$ 31.97		1920	0.00	32.33		1920	0.00	32.69		1920	0.00	33.06		1920	0.00	33.43		1920	0.00	9600	0.00
	Electronics Technician Maintenance II	Etc.		RG	17-3023	23182	N/A		G - St. Inigoes	$ 31.97		480	0.00	32.33		480	0.00	32.69		480	0.00	33.06		480	0.00	33.43		480	0.00	2400	0.00
	Electronics Technician Maintenance III	Etc.		RG	17-3023	23183	N/A		G - St. Inigoes	$ 33.66		1920	0.00	34.04		1920	0.00	34.42		1920	0.00	34.81		1920	0.00	35.20		1920	0.00	9600	0.00
	Electronics Technician Maintenance III	Etc.		RG	17-3023	23183	N/A		G - St. Inigoes	$ 33.66		1920	0.00	34.04		1920	0.00	34.42		1920	0.00	34.81		1920	0.00	35.20		1920	0.00	9600	0.00
	Electronics Technician Maintenance III	Etc.		RG	17-3023	23183	N/A		G - St. Inigoes	$ 33.66		1920	0.00	34.04		1920	0.00	34.42		1920	0.00	34.81		1920	0.00	35.20		1920	0.00	9600	0.00
	Engineering Technician II	Etc.		RG	17-3029	30082	N/A		G - St. Inigoes	$ 26.30		1920	0.00	26.59		1920	0.00	26.89		1920	0.00	27.19		1920	0.00	27.50		1920	0.00	9600	0.00
	Engineering Technician II	Etc.		RG	17-3029	30082	N/A		G - St. Inigoes	$ 26.30		1920	0.00	26.59		1920	0.00	26.89		1920	0.00	27.19		1920	0.00	27.50		1920	0.00	9600	0.00
	Engineering Technician II Overtime	Etc.		OT	17-3029	30082	N/A		G - St. Inigoes	$ 39.45		576	0.00	39.89		576	0.00	40.34		576	0.00	40.79		576	0.00	41.25		576	0.00	2880	0.00
	Engineering Technician III	Etc.		RG	17-3029	30083	N/A		G - St. Inigoes	$ 29.44		1920	0.00	29.77		1920	0.00	30.10		1920	0.00	30.44		1920	0.00	30.78		1920	0.00	9600	0.00
	Engineering Technician III	Etc.		RG	17-3029	30083	N/A		G - St. Inigoes	$ 29.44		1920	0.00	29.77		1920	0.00	30.10		1920	0.00	30.44		1920	0.00	30.78		1920	0.00	9600	0.00
	Engineering Technician III	Etc.		RG	17-3029	30083	N/A		G - St. Inigoes	$ 29.44		1920	0.00	29.77		1920	0.00	30.10		1920	0.00	30.44		1920	0.00	30.78		1920	0.00	9600	0.00
	Engineering Technician III	Etc.		RG	17-3029	30083	N/A		G - St. Inigoes	$ 29.44		480	0.00	29.77		480	0.00	30.10		480	0.00	30.44		480	0.00	30.78		480	0.00	2400	0.00
	Engineering Technician III Overtime	Etc.		OT	17-3029	30083	N/A		G - St. Inigoes	$ 44.16		960	0.00	44.65		960	0.00	45.15		960	0.00	45.66		960	0.00	46.17		960	0.00	4800	0.00
	Engineering Technician IV	Etc.		RG	17-3029	30084	N/A		G - St. Inigoes	$ 36.44		1920	0.00	36.85		1920	0.00	37.26		1920	0.00	37.68		1920	0.00	38.10		1920	0.00	9600	0.00
	Engineering Technician IV	Etc.		RG	17-3029	30084	N/A		G - St. Inigoes	$ 36.44		1920	0.00	36.85		1920	0.00	37.26		1920	0.00	37.68		1920	0.00	38.10		1920	0.00	9600	0.00
	Engineering Technician IV	Etc.		RG	17-3029	30084	N/A		G - St. Inigoes	$ 36.44		1920	0.00	36.85		1920	0.00	37.26		1920	0.00	37.68		1920	0.00	38.10		1920	0.00	9600	0.00
	Engineering Technician IV	Etc.		RG	17-3029	30084	N/A		G - St. Inigoes	$ 36.44		960	0.00	36.85		960	0.00	37.26		960	0.00	37.68		960	0.00	38.10		960	0.00	4800	0.00
	Engineering Technician IV Overtime	Etc.		OT	17-3029	30084	N/A		G - St. Inigoes	$ 54.66		960	0.00	55.28		960	0.00	55.90		960	0.00	56.52		960	0.00	57.15		960	0.00	4800	0.00
	Engineering Technician V	Etc.		RG	17-3029	30085	N/A		G - St. Inigoes	$ 44.59		1920	0.00	45.09		1920	0.00	45.60		1920	0.00	46.11		1920	0.00	46.62		1920	0.00	9600	0.00
	Engineering Technician V	Etc.		RG	17-3029	30085	N/A		G - St. Inigoes	$ 44.59		1920	0.00	45.09		1920	0.00	45.60		1920	0.00	46.11		1920	0.00	46.62		1920	0.00	9600	0.00
	Engineering Technician V	Etc.		RG	17-3029	30085	N/A		G - St. Inigoes	$ 44.59		1920	0.00	45.09		1920	0.00	45.60		1920	0.00	46.11		1920	0.00	46.62		1920	0.00	9600	0.00
	Engineering Technician V	Etc.		RG	17-3029	30085	N/A		G - St. Inigoes	$ 44.59		960	0.00	45.09		960	0.00	45.60		960	0.00	46.11		960	0.00	46.62		960	0.00	4800	0.00
	Engineering Technician VI	Etc.		RG	17-3029	30086	N/A		G - St. Inigoes	$ 53.95		1920	0.00	54.55		1920	0.00	55.16		1920	0.00	55.78		1920	0.00	56.41		1920	0.00	9600	0.00
	Engineering Technician VI	Etc.		RG	17-3029	30086	N/A		G - St. Inigoes	$ 53.95		1920	0.00	54.55		1920	0.00	55.16		1920	0.00	55.78		1920	0.00	56.41		1920	0.00	9600	0.00
	Engineering Technician VI	Etc.		RG	17-3029	30086	N/A		G - St. Inigoes	$ 53.95		1920	0.00	54.55		1920	0.00	55.16		1920	0.00	55.78		1920	0.00	56.41		1920	0.00	9600	0.00
	Engineering Technician VI	Etc.		RG	17-3029	30086	N/A		G - St. Inigoes	$ 53.95		960	0.00	54.55		960	0.00	55.16		960	0.00	55.78		960	0.00	56.41		960	0.00	4800	0.00
	General and Operations Managers, Senior *	Etc.		RG	11-1021	N/A	N/A		K - MD	$ 112.17		1536	0.00	116.44		1536	0.00	120.86		1536	0.00	125.45		1536	0.00	130.22		1536	0.00	7680	0.00
	Logisticians, Journeyman*	Etc.		RG	13-1081	N/A	N/A		G - St. Inigoes	$ 84.48		1920	0.00	87.69		1920	0.00	91.03		1920	0.00	94.48		1920	0.00	98.07		1920	0.00	9600	0.00
	Management Analysts, Journeyman	Etc.		RG	13-1111	N/A	N/A		G - St. Inigoes	$ 73.49		1920	0.00	76.29		1920	0.00	79.34		1920	0.00	82.35		1920	0.00	85.48		1920	0.00	9600	0.00
	Management Analysts , Journeyman	Etc.		RG	13-1111	N/A	N/A		G - St. Inigoes	$ 73.49		1920	0.00	76.29		1920	0.00	79.34		1920	0.00	82.35		1920	0.00	85.48		1920	0.00	9600	0.00
	Material Coordinator	Etc.		RG	53-1047	21030	N/A		G - St. Inigoes	$ 29.93		1920	0.00	30.26		1920	0.00	30.60		1920	0.00	30.95		1920	0.00	31.29		1920	0.00	9600	0.00
	Mechanical Engineers, Junior	Etc.		RG	17-2141	N/A	N/A		G - St. Inigoes	$ 38.27		1920	0.00	39.73		1920	0.00	41.23		1920	0.00	42.80		1920	0.00	44.43		1920	0.00	9600	0.00
	Mechanical Engineers, Junior Overtime	Etc.		OT	17-2141	N/A	N/A		G - St. Inigoes	$ 57.41		384	0.00	59.59		384	0.00	61.85		384	0.00	64.20		384	0.00	66.64		384	0.00	1920	0.00
	Mechanical Engineers, Journeyman	Etc.		OT	17-3027	N/A	N/A		G - St. Inigoes	$ 68.41		1728	0.00	71.01		1728	0.00	73.70		1728	0.00	76.51		1728	0.00	79.41		1728	0.00	8640	0.00
	Mechanical Engineering Technologists and Technicians, Journeyman	Etc.		RG	17-3027	N/A	N/A		G - St. Inigoes	$ 41.07		768	0.00	42.63		768	0.00	44.25		768	0.00	45.93		768	0.00	47.68		768	0.00	3840	0.00
	Mechanical Engineering Technologists and Technicians, Senior	Etc.		RG	17-3027	N/A	N/A		G - St. Inigoes	$ 50.05		768	0.00	51.95		768	0.00	53.92		768	0.00	55.97		768	0.00	58.10		768	0.00	3840	0.00
	Network and Computer Systems Administrators, Intermediate	Etc.		RG	15-1244	N/A	451		G - St. Inigoes	$ 71.10		960	0.00	73.80		960	0.00	76.61		960	0.00	79.52		960	0.00	82.54		960	0.00	4800	0.00
	Network and Computer Systems Administrators, Advanced	Etc.		RG	15-1244	N/A	452		G - St. Inigoes	$ 83.32		960	0.00	86.48		960	0.00	89.77		960	0.00	93.18		960	0.00	96.72		960	0.00	4800	0.00
	Project Management Specialist, Journeyman	Etc.		RG	13-1082	N/A	N/A		G - St. Inigoes	$ 73.72		1536	0.00	76.52		1536	0.00	79.43		1536	0.00	82.45		1536	0.00	85.58		1536	0.00	7680	0.00
	Project Management Specialist, Journeyman	Etc.		RG	13-1082	N/A	N/A		K - MD	$ 73.72		192	0.00	76.52		192	0.00	79.43		192	0.00	82.45		192	0.00	85.58		192	0.00	960	0.00
	Project Management Specialist, Journeyman Overtime	Etc.		OT	15-1252	N/A	N/A		K - MD	$ 110.58		192	0.00	114.78		192	0.00	119.14		192	0.00	123.67		192	0.00	128.37		192	0.00	960	0.00
	Software Developers, Entry/Basic	Etc.		RG	15-1252	N/A	621		G - St. Inigoes	$ 45.41		960	0.00	47.14		960	0.00	48.93		960	0.00	50.79		960	0.00	52.72		960	0.00	4800	0.00
	Software Developers, Intermediate	Etc.		RG	15-1252	N/A	622		G - St. Inigoes	$ 85.75		1536	0.00	89.01		1536	0.00	92.39		1536	0.00	95.91		1536	0.00	99.55		1536	0.00	7680	0.00
	Software Developers, Advanced	Etc.		RG	43-5061	N/A	623		G - St. Inigoes	$ 101.68		864	0.00	105.54		864	0.00	109.55		864	0.00	113.72		864	0.00	118.04		864	0.00	4320	0.00
	Supply Technician	Etc.		RG	43-5061	01410	N/A		G - St. Inigoes	$ 36.93		1920	0.00	37.35		1920	0.00	37.77		1920	0.00	38.19		1920	0.00	38.62		1920	0.00	9600	0.00
	Technical Writer III	Etc.		RG	27-3042	30463	N/A		K - MD	$ 43.68		1920	0.00	44.17		1920	0.00	44.67		1920	0.00	45.17		1920	0.00	45.67		1920	0.00	9600	0.00
	Web and Digital Interface Designers, Intermediate	Etc.		RG	15-1255	N/A	621		G - St. Inigoes	$ 72.26		960	0.00	75.01		960	0.00	77.86		960	0.00	80.82		960	0.00	83.89		960	0.00	4800	0.00
	Total Direct Labor Cost											92,640	0.00			92,640	0.00			92,640	0.00			92,640	0.00			92,640	0.00	463,200.00	0.00
	Prime Contractor Indirect Labor Cost
	Overhead
	Fringe Benefits
	G&A
	Total Indirect Labor Cost
	Total Direct and Indirect Labor cost
	COM
	Total Prime Contractor Labor Cost

Subcontractor Labor Cost
Subcontractor proposed cost and fee
<Insert Subcontractor Name>
<Insert Labor Category >	Employee Name 1
	Employee Name 2
	Etc.
	Etc.
	Etc.
	Etc.
	Etc.
	Etc.
	Etc.
	Etc.
<Insert Subcontractor Name>
<Insert Labor Category >	Employee Name 1
	Employee Name 2
	Etc.
	Etc.
	Etc.
	Etc.
	Etc.
	Etc.
	Etc.
	Etc.
<Insert Subcontractor Name>
<Insert Labor Category >	Employee Name 1
	Employee Name 2
	Etc.
	Etc.
	Etc.
	Etc.
	Etc.
	Etc.
	Etc.
	Etc.
Total proposed subcontractor labor cost and fee
Prime contractor pass through (not including fee)
Handling
G&A
Other (if any)
Total pass through (not including fee)
Total Subcontractor Cost including pass through

Total Labor Cost (Prime and Subcontractor Labor)

Fixed Fee

Prime Contractor Fee for Prime Contractor Labor

Prime Contractor Fee for Subcontractor Labor *

Total Fee (for Prime and Subcontractor Labor)

Total Labor Cost Plus Fixed Fee (CPFF)

Other Direct Costs

Other Direct Costs (ODCs)

Any adders to ODCs such as G&A (cost only - no fee)

Total ODCs

Total CPFF all CLINs (Labor and ODCs)

Grand Total of CPFF all CLINs

Pass Through Analysis - Total for All Years	Amount	Percent
Subcontractor proposed cost and fee
Pass Through Amount (not including fee)
Prime Contractor Fee for Subcontractor Labor *
Total Pass Through Amount (including fee)		ERROR:#DIV/0!

Fee Analysis - Total for All Years	Amount	Percent
Prime Contractor Labor Cost
Fixed Fee for Labor Performed by Prime Contractor		ERROR:#DIV/0!

Solicitation N00421-20-R-0119 Page &P &F

KTR: (name) Source Selection Information - See: FAR 2.101 and 3.104 RFP:

Summary CLIN Summary Sheet

CLINS CLIN Description Total Hours Total Cost Total Fixed Fee Total Value $

Total

N0042123R0070 P1 Cost Summary

File details come from the government source that posted it. Updated May 5, 2025.