B08 - Solicitation Attachment 6 - LOE Spreadsheet_v2_15Sept21.xlsx

XLSX spreadsheet 494 KB Posted Oct 25, 2021

Attached to: Redstone Test and Engineering Services Federal contract opportunity
Solicitation number: W91CRB-21-R-0030
Issued by: Department of the Army Materiel Command Army Contracting Command Aberdeen Proving Ground

About this file

Written by GovTribe AI · Dec 30, 2023

This solicitation requests proposals for the Redstone Test and Engineering Services contract. The U.S. Army Redstone Test Center seeks to award a single-source IDIQ contract to provide test and engineering services including aviation and missile flight testing, climatic and dynamic testing, electromagnetics testing, instrumentation, munitions testing, propulsion testing, and range operations. The five-year contract allows for both cost-plus-fixed-fee and firm-fixed-price task orders. This is a total small business set-aside under NAICS code 541715 with a size standard of 1,000 employees. Proposals are due no later than December 8, 2021. Services will support the Redstone Test Center's test and evaluation mission. The solicitation package is available for download and any questions must be submitted by November 19 to the contract specialist and contracting officer listed.

View the file

Other files for this federal contract opportunity

Other files attached to Redstone Test and Engineering Services, newest first.
File	Type	Posted
Amendment 0006_W91CRB-21-R-0030_RTES RFP.pdf	PDF	Dec 7, 2021
Amendment 0005_W91CRB-21-R-0030_RTES RFP.pdf	PDF	Nov 30, 2021
Amendment 0004_Attachment 4 - WD No. 2015-4603 Rev. 18 20OCT21.pdf	PDF	Nov 23, 2021
Amendment 0004_W91CRB-21-R-0030_RTES RFP.pdf	PDF	Nov 23, 2021
Amendment 0004_Attachment 3a - CUI Guidance.docx	DOCX document	Nov 23, 2021
Amendment 0004_Attachment 3b - Continuation.docx	DOCX document	Nov 23, 2021
Amendment 0004_ Solicitation Attachment 1 - Summary of Experience Form_v2.docx	DOCX document	Nov 23, 2021
Amendment 0004_Solicitation Attachment 3 - Past Performance Evaluation Form_v2.docx	DOCX document	Nov 23, 2021
Amendment 0004_Attachment 3d - SAP Addendum.docx	DOCX document	Nov 23, 2021
Amendement 0004_Attachment 2 - Labor Categories and Qualifications_v2.xls	XLS spreadsheet	Nov 23, 2021
Amendment 0004_Attachment 4 - WD No. 2015-4603 Rev. 18 20OCT21.pdf	PDF	Nov 23, 2021
Amendment 0004_Solicitation Attachment 6 - LOE Spreadsheet_v5 18Nov2021.xlsx	XLSX spreadsheet	Nov 23, 2021
Amendment 0004_Attachment 3c - SCI Addendum.docx	DOCX document	Nov 23, 2021
B08 - Attachment 4 - WD No. 2015-4603 Rev. 17 2021JUL21.pdf	PDF	Oct 25, 2021
B08 - Solicitation Attachment 4 - OCI Certification.docx	DOCX document	Oct 25, 2021
B08 - Solicitation Attachment 2 - Resume Format(002).docx	DOCX document	Oct 25, 2021
B08 - PWS Exhibit A - CDRLS (combined) v.3.pdf	PDF	Oct 25, 2021
B08 - PWS Exhibit C - A038 Property CDRL format.xlsx	XLSX spreadsheet	Oct 25, 2021
B08 - W91CRB-21-R-0030_RTES Solicitation Final 25OCT21.pdf	PDF	Oct 25, 2021
B08 - Attachment 2 - Labor Categories and Qualifications.xls	XLS spreadsheet	Oct 25, 2021
B08 - Attachment 3 - DD254 13_May 2021.pdf	PDF	Oct 25, 2021
B08 - Solicitation Attachment 1 - Summary of Experience Form.docx	DOCX document	Oct 25, 2021
B08 - Attachment 6 - GFP Listing v.2.xlsx	XLSX spreadsheet	Oct 25, 2021
B08 - PWS Exhibit B - A038 Government Property Status Report.pdf	PDF	Oct 25, 2021
B08 - Attachment 5 - Training Listing.xlsx	XLSX spreadsheet	Oct 25, 2021
B08 - Solicitation Attachment 3 - Past Performance Evaluation Form.docx	DOCX document	Oct 25, 2021
B08 - Attachment 1 - QASP.docx	DOCX document	Oct 25, 2021
B08 - Solicitation Attachment 5 - Purchasing System Review.xlsx	XLSX spreadsheet	Oct 25, 2021

Show all 28

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

Instructions
Solicitation Number: W91CRB-21-R-0030
Name of Action: Redstone Test & Engineering Services
Prime Contractor/Subcontractor Name/Division:
Period of Performance: 5 years, up to 7 years if ceiling is available
	Government Inputs
	Solicitation Number:	W91CRB-21-R-0030
	Name of Action:	Redstone Test & Engineering Services
	Period of Performance:	5 years, up to 7 years if ceiling is available
	Annual Productive Hours:	1,880
	Offeror Inputs
	Prime Contractor/Subcontractor Name/Division:

Section B

Section B - Supplies or Services Prices

Solicitation Number: W91CRB-21-R-0030

Name of Action: Redstone Test & Engineering Services

Prime Contractor/Subcontractor Name/Division:

Period of Performance: 5 years, up to 7 years if ceiling is available

Transition-In
CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
	Transition-In	1	Each	$ - 0
	FFP
			Estimated price=			Fill this in
			Profit=			Fill this in
			Price + Profit =		$ - 0

Base Period
CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
	Base Period	1	Each	$ - 0
	Labor - CPFF			Estimated price=	$ - 0	From Price Summary Worksheet
			Fee=		$ - 0	From Price Summary Worksheet
			Price + Fee=		$ - 0

CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
	Base Period ODCs & Travel	1	Each	$ - 0
	COST		Estimated price=		$ 47,500,000.00	From Price Summary Worksheet
			Burden/G&A =	0.00%	$ - 0	From Price Summary Worksheet and ODC Detail Worksheet
			Subtotal		$ 47,500,000.00

CLIN	SUPPLIES/SERVICES	QTY	UNIT	AMOUNT
	Base Period	1	Each	$ 1,000,000.00
	FFP

CLIN	SUPPLIES/SERVICES	QTY	UNIT		AMOUNT
	Base Period - Surge Labor	1	Each	$ - 0
	CPFF	Estimated price=			$ - 0	From Price Summary Worksheet
			Fee=		$ - 0	From Price Summary Worksheet
			Price + Fee=		$ - 0

Year 2
CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
	Year 2	1	Each	$ - 0
	Labor - CPFF			Estimated price=	$ - 0	From Price Summary Worksheet
			Fee=		$ - 0	From Price Summary Worksheet
			Price + Fee=		$ - 0

CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
	Year 2 ODCs & Travel	1	Each	$ - 0
	COST		Estimated price=		$ 53,000,000.00	From Price Summary Worksheet
			Burden/G&A =	0.00%	$ - 0	From Price Summary Worksheet and ODC Detail Worksheet
			Subtotal		$ 53,000,000.00

CLIN	SUPPLIES/SERVICES	QTY	UNIT	AMOUNT
	Year 2	1	Each	$ 1,000,000.00
	FFP

CLIN	SUPPLIES/SERVICES	QTY	UNIT		AMOUNT
	Year 2 - Surge Labor	1	Each	$ - 0
	CPFF	Estimated price=			$ - 0	From Price Summary Worksheet
			Fee=		$ - 0	From Price Summary Worksheet
			Price + Fee=		$ - 0

Year 3
CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
	Year 3	1	Each	$ - 0
	Labor - CPFF			Estimated price=	$ - 0	From Price Summary Worksheet
			Fee=		$ - 0	From Price Summary Worksheet
			Price + Fee=		$ - 0

CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
	Year 3 ODCs & Travel	1	Each	$ - 0
	COST		Estimated price=		$ 53,000,000.00	From Price Summary Worksheet
			Burden/G&A =	0.00%	$ - 0	From Price Summary Worksheet and ODC Detail Worksheet
			Subtotal		$ 53,000,000.00

CLIN	SUPPLIES/SERVICES	QTY	UNIT	AMOUNT
	Year 3	1	Each	$ 1,000,000.00
	FFP

CLIN	SUPPLIES/SERVICES	QTY	UNIT		AMOUNT
	Year 3 - Surge Labor	1	Each	$ - 0
	CPFF	Estimated price=			$ - 0	From Price Summary Worksheet
			Fee=		$ - 0	From Price Summary Worksheet
			Price + Fee=		$ - 0

Year 4
CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
	Year 4	1	Each	$ - 0
	Labor - CPFF			Estimated price=	$ - 0	From Price Summary Worksheet
			Fee=		$ - 0	From Price Summary Worksheet
			Price + Fee=		$ - 0

CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
	Year 4 ODCs & Travel	1	Each	$ - 0
	COST		Estimated price=		$ 53,000,000.00	From Price Summary Worksheet
			Burden/G&A =	0.00%	$ - 0	From Price Summary Worksheet and ODC Detail Worksheet
			Subtotal		$ 53,000,000.00

CLIN	SUPPLIES/SERVICES	QTY	UNIT	AMOUNT
	Year 4	1	Each	$ 1,000,000.00
	FFP

CLIN	SUPPLIES/SERVICES	QTY	UNIT		AMOUNT
	Year 4 - Surge Labor	1	Each	$ - 0
	CPFF	Estimated price=			$ - 0	From Price Summary Worksheet
			Fee=		$ - 0	From Price Summary Worksheet
			Price + Fee=		$ - 0

Year 5
CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
	Year 5	1	Each	$ - 0
	Labor - CPFF			Estimated price=	$ - 0	From Price Summary Worksheet
			Fee=		$ - 0	From Price Summary Worksheet
			Price + Fee=		$ - 0

CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
	Year 5 ODCs & Travel	1	Each	$ - 0
	COST		Estimated price=		$ 53,000,000.00	From Price Summary Worksheet
			Burden/G&A =	0.00%	$ - 0	From Price Summary Worksheet and ODC Detail Worksheet
			Subtotal		$ 53,000,000.00

CLIN	SUPPLIES/SERVICES	QTY	UNIT	AMOUNT
	Year 5	1	Each	$ 1,000,000.00
	FFP

CLIN	SUPPLIES/SERVICES	QTY	UNIT		AMOUNT
	Year 5 - Surge Labor	1	Each	$ - 0
	CPFF	Estimated price=			$ - 0	From Price Summary Worksheet
			Fee=		$ - 0	From Price Summary Worksheet
			Price + Fee=		$ - 0

Year 6
CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
	Year 6	1	Each	$ - 0
	Labor - CPFF			Estimated price=	$ - 0	From Price Summary Worksheet
			Fee=		$ - 0	From Price Summary Worksheet
			Price + Fee=		$ - 0

CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
	Year 6 ODCs & Travel	1	Each	$ - 0
	COST		Estimated price=		$ 53,000,000.00	From Price Summary Worksheet
			Burden/G&A =	0.00%	$ - 0	From Price Summary Worksheet and ODC Detail Worksheet
			Subtotal		$ 53,000,000.00

CLIN	SUPPLIES/SERVICES	QTY	UNIT	AMOUNT
	Year 6	1	Each	$ 1,000,000.00
	FFP

CLIN	SUPPLIES/SERVICES	QTY	UNIT		AMOUNT
	Year 6 - Surge Labor	1	Each	$ - 0
	CPFF	Estimated price=			$ - 0	From Price Summary Worksheet
			Fee=		$ - 0	From Price Summary Worksheet
			Price + Fee=		$ - 0

Year 7
CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
	Year 7	1	Each	$ - 0
	Labor - CPFF			Estimated price=	$ - 0	From Price Summary Worksheet
			Fee=		$ - 0	From Price Summary Worksheet
			Price + Fee=		$ - 0

CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
	Year 7 ODCs & Travel	1	Each	$ - 0
	COST		Estimated price=		$ 51,550,000.00	From Price Summary Worksheet
			Burden/G&A =	0.00%	$ - 0	From Price Summary Worksheet and ODC Detail Worksheet
			Subtotal		$ 51,550,000.00

CLIN	SUPPLIES/SERVICES	QTY	UNIT	AMOUNT
	Year 7	1	Each	$ 1,000,000.00
	FFP

CLIN	SUPPLIES/SERVICES	QTY	UNIT		AMOUNT
	Year 7 - Surge Labor	1	Each	$ - 0
	CPFF	Estimated price=			$ - 0	From Price Summary Worksheet
			Fee=		$ - 0	From Price Summary Worksheet
			Price + Fee=		$ - 0

TOTAL
	TOTAL
		Estimated price=	$ 371,050,000.00		Contract CLINs
	Profit/Fee=		$ - 0		CLIN 0001	$ - 0
	Total Price=		$ 371,050,000.00		CLIN 0002	$ - 0
					CLIN 0003	$ 364,050,000.00
		Double check figure	$ 371,050,000.00	CLIN Totals	CLIN 0004	$ 7,000,000.00
		Double check figure	$ 371,050,000.00	Price Summary Total	CLIN 0005	$ - 0
		Double check figure	$ 371,050,000.00	Individual Worksheet Total
					Total	$ 371,050,000.00

Price Summary

Price Summary Spreadsheet

Solicitation Number: W91CRB-21-R-0030

Name of Action: Redstone Test & Engineering Services

Prime Contractor/Subcontractor Name/Division:

Period of Performance: 5 years, up to 7 years if ceiling is available

	Redstone Test & Engineering Services
Transition-In	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7	TOTAL
	Labor & Subcontract Labor Hours		921,459	1,120,630	1,135,746	1,150,861	1,165,976	1,181,091	1,192,668	7,868,431	From Labor Detail Worksheet
	Direct & Indirect Labor & Subcontract Labor (less G&A)		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From Labor Detail Worksheet
	G&A		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From Labor Detail Worksheet
	Direct & Indirect Labor & Subcontract Labor (Less Fee)		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Fee		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From Labor Detail Worksheet
	Labor		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Labor & Subcontract Labor Surge Hours		37,812	46,007	46,650	47,293	47,936	48,579	8,231	282,509	From OT Labor Detail Worksheet
	Surge Direct & Indirect Labor & Subcontract Labor (less G&A)		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From OT Labor Detail Worksheet
	Surge G&A		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From OT Labor Detail Worksheet
	Surge Direct & Indirect Labor & Subcontract Labor (Less Fee)		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Surge Fee		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From OT Labor Detail Worksheet
	Surge Labor		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Labor & Subcontract Labor Hazardous Duty (HD) Hours		76,720	93,850	95,654	97,459	99,264	101,069	102,649	666,665	From Hazard Duty Labor Detail Worksheet
	HD Direct & Indirect Labor & Subcontract Labor (less G&A)		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From Hazard Duty Labor Detail Worksheet
	HD G&A		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From Hazard Duty Labor Detail Worksheet
	HD Direct & Indirect Labor & Subcontract Labor (Less Fee)		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	HD Fee		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From Hazard Duty Labor Detail Worksheet
	HD Labor		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	FFP Place Holder		$ 1,000,000.00	$ 1,000,000.00	$ 1,000,000.00	$ 1,000,000.00	$ 1,000,000.00	$ 1,000,000.00	$ 1,000,000.00	$ 7,000,000.00
	Transition-In	$ - 0								$ - 0	From Section B
	Transition-In Profit	$ - 0								$ - 0	From Section B
	ODCs (Less Burden)	$ - 0	$ 47,500,000.00	$ 53,000,000.00	$ 53,000,000.00	$ 53,000,000.00	$ 53,000,000.00	$ 53,000,000.00	$ 51,550,000.00	$ 364,050,000.00	From ODC Detail Sheet
	G&A Burden on ODCs	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From ODC Detail Sheet
	ODCs	$ - 0	$ 47,500,000.00	$ 53,000,000.00	$ 53,000,000.00	$ 53,000,000.00	$ 53,000,000.00	$ 53,000,000.00	$ 51,550,000.00	$ 364,050,000.00
	Total Labor & ODC	$ - 0	$ 48,500,000.00	$ 54,000,000.00	$ 54,000,000.00	$ 54,000,000.00	$ 54,000,000.00	$ 54,000,000.00	$ 52,550,000.00	$ 371,050,000.00
	Total Labor Hours		1,035,991	1,260,487	1,278,050	1,295,613	1,313,176	1,330,739	1,303,547	8,817,604

Direct Labor Rate Schedule

Solicitation Number: W91CRB-21-R-0030

Name of Action: Redstone Test & Engineering Services

Prime Contractor/Subcontractor Name/Division:

Period of Performance: 5 years, up to 7 years if ceiling is available

CLIN: Base Year Regular Labor							CLIN: Year 2 Regular Labor				CLIN: Year 3 Regular Labor				CLIN: Year 4 Regular Labor				CLIN: Year 5 Regular Labor				CLIN: Year 6 Regular Labor				CLIN: Year 7 Regular Labor
Labor Categories	SCA Identifier	Labor Type	Proposed Labor Rate	Surge Rate	Hazardous Duty Rate	Basis for Rate Proposed	Escalation	Proposed Labor Rate	Surge Rate	Hazardous Duty Rate	Escalation	Proposed Labor Rate	Surge Rate	Hazardous Duty Rate	Escalation	Proposed Labor Rate	Surge Rate	Hazardous Duty Rate	Escalation	Proposed Labor Rate	Surge Rate	Hazardous Duty Rate	Escalation	Proposed Labor Rate	Surge Rate	Hazardous Duty Rate	Escalation	Proposed Labor Rate	Surge Rate	Hazardous Duty Rate
Government Site
Staff Action Specialist 1	01020	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Staff Action Specialist 2	01020	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Staff Action Specialist 3	01020	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Staff Action Specialist 4	01020	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
ALSE Technician	23091	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Analyst 1		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Analyst 2		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Analyst 3		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Analyst 4		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Analyst 5		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Computer Programmer 1	14071	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Computer Programmer 2		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Computer Programmer 3		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Computer Programmer 4		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Computer Scientist 3		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Computer Scientist 4		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Computer Systems Analyst 3		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Computer Systems Analyst 4		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Coordinator 1		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Coordinator 2		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Coordinator 3		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Coordinator 4		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Drafter/CAD Operator 4	30064	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Drafter/CAD Operator 5	30065	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Electronics Tech, Maintenance 1	23181	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Electronics Tech, Maintenance 2	23182	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Electronics Tech, Maintenance 3	23183	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Electronics Tech, Maintenance 4	23183	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Engineer 1		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Engineer 2		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Engineer 3		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Engineer 4		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Engineer 5 - Lead		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Engineer - Human Factors		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Engineer - Human Factors - Lead		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Engineering Analyst I		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Engineering Analyst II		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Engineering Analyst III		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Engineering Analyst IV		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Engineering Technician I	30081	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Engineering Technician II	30082	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Engineering Technician III	30083	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Engineering Technician IV	30084	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Engineering Technician V	30085	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Engineering Technician VI - Lead	30086	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Flight Operations Clerk	01112	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Flight Operations Clerk, Senior	01113	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Flight Records Clerk	01113	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
General Clerk I	01110	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
General Clerk II	01112	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
General Clerk III	01113	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
General Maintenance Worker	23370	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Graphic Artist	15080	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
HVAC Mechanical (Research Facility)	23411	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Laborer (Intern)	23470	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Photographer I	13071	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Photographer II	13072	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Photographer III	13073	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Photographer IV	13074	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Photographer V	13075	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Pilot		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Program Manager		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Program Manager - Assistant		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Purchaser	01191	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Purchaser - Lead	01192	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Range Control Operator I		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Range Control Operator II		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Range Control Operator III		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Range Control Operator IV		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Safety & Environmental Coordinator		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Site Supervisor		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Subject Matter Expert		Professional		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0
Welder, Combination Maintenance	23960	SCA		$ - 0	$ - 0			$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0		$ - 0	$ - 0	$ - 0

Labor Detail

Labor Detail Spreadsheet

Solicitation Number: W91CRB-21-R-0030

Name of Action: Redstone Test & Engineering Services

Prime Contractor/Subcontractor Name/Division:

Period of Performance: 5 years, up to 7 years if ceiling is available

Annual Productive Hours: 1880

Direct Labor

CLIN: Base Year Regular Labor

0.00%

WD or DB Identifier

Labor Type

Labor Categories (Note 2)

Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 2)

If Col e=S, Enter Name of Subcontractor(s) (Note 2)

Total Productive Hours

Hourly Base Pay Rate (Note 5)

Fringe (Note 6a)

Overhead (Note 6b)

Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 7)

Total Prime & Sub Labor Before Prime G&A & Fee

G&A (Note 8)

Total Price Before Profit

Profit

Total Price

Proposal Fully Burdened Hourly Billing Rate

Wrap Rate

l = i + j+ k

m = h x l

o = m + n

q = o + p

r = q/h

s = r/i

01020	SCA	Staff Action Specialist 1	Enter P or S			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!
01020	SCA	Staff Action Specialist 2	Enter P or S	3,134	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
01020	SCA	Staff Action Specialist 3	Enter P or S	1,567	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
01020	SCA	Staff Action Specialist 4	Enter P or S	6,268	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
23091	SCA	ALSE Technician	Enter P or S	4,701	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Analyst 1	Enter P or S	21,938	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Analyst 2	Enter P or S	14,103	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Analyst 3	Enter P or S	4,701	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Analyst 4	Enter P or S	15,670	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Analyst 5	Enter P or S	0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!
14071	SCA	Computer Programmer 1	Enter P or S	1,567	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Computer Programmer 2	Enter P or S	1,567	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Computer Programmer 3	Enter P or S	6,268	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Computer Programmer 4	Enter P or S	0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!
0	Professional	Computer Scientist 3	Enter P or S	3,134	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Computer Scientist 4	Enter P or S	6,268	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Computer Systems Analyst 3	Enter P or S	6,268	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Computer Systems Analyst 4	Enter P or S	3,134	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Coordinator 1	Enter P or S	10,969	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Coordinator 2	Enter P or S	21,938	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Coordinator 3	Enter P or S	25,072	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Coordinator 4	Enter P or S	17,237	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
30064	SCA	Drafter/CAD Operator 4	Enter P or S	3,134	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
30065	SCA	Drafter/CAD Operator 5	Enter P or S	9,402	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
23181	SCA	Electronics Tech, Maintenance 1	Enter P or S	3,134	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
23182	SCA	Electronics Tech, Maintenance 2	Enter P or S	3,134	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
23183	SCA	Electronics Tech, Maintenance 3	Enter P or S	1,567	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
23183	SCA	Electronics Tech, Maintenance 4	Enter P or S	1,567	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Engineer 1	Enter P or S	52,400	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Engineer 2	Enter P or S	35,853	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Engineer 3	Enter P or S	15,169	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Engineer 4	Enter P or S	24,821	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Engineer 5 - Lead	Enter P or S	13,790	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Engineer - Human Factors	Enter P or S	1,567	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Engineer - Human Factors - Lead	Enter P or S	0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!
0	Professional	Engineering Analyst I	Enter P or S	0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!
0	Professional	Engineering Analyst II	Enter P or S	1,567	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Engineering Analyst III	Enter P or S	9,402	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Engineering Analyst IV	Enter P or S	14,103	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
30081	SCA	Engineering Technician I	Enter P or S	35,853	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
30082	SCA	Engineering Technician II	Enter P or S	68,948	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
30083	SCA	Engineering Technician III	Enter P or S	107,559	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
30084	SCA	Engineering Technician IV	Enter P or S	118,591	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
30085	SCA	Engineering Technician V	Enter P or S	63,432	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
30086	SCA	Engineering Technician VI - Lead	Enter P or S	26,200	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
01112	SCA	Flight Operations Clerk	Enter P or S	3,134	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
01113	SCA	Flight Operations Clerk, Senior	Enter P or S	1,567	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
01113	SCA	Flight Records Clerk	Enter P or S	3,134	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
01110	SCA	General Clerk I	Enter P or S	0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!
01112	SCA	General Clerk II	Enter P or S	4,701	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
01113	SCA	General Clerk III	Enter P or S	3,134	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
23370	SCA	General Maintenance Worker	Enter P or S	1,567	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
15080	SCA	Graphic Artist	Enter P or S	1,567	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
23411	SCA	HVAC Mechanical (Research Facility)	Enter P or S	3,134	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
23470	SCA	Laborer (Intern)	Enter P or S	14,103	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
13071	SCA	Photographer I	Enter P or S	1,567	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
13072	SCA	Photographer II	Enter P or S	1,567	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
13073	SCA	Photographer III	Enter P or S	4,701	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
13074	SCA	Photographer IV	Enter P or S	4,701	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
13075	SCA	Photographer V	Enter P or S	4,701	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Pilot	Enter P or S	9,402	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Program Manager	Enter P or S	1,567	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Program Manager - Assistant	Enter P or S	1,567	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
01191	SCA	Purchaser	Enter P or S	14,103	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
01192	SCA	Purchaser - Lead	Enter P or S	1,567	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Range Control Operator I	Enter P or S	0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!
0	Professional	Range Control Operator II	Enter P or S	3,134	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Range Control Operator III	Enter P or S	3,134	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Range Control Operator IV	Enter P or S	1,567	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Safety & Environmental Coordinator	Enter P or S	14,103	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Site Supervisor	Enter P or S	15,670	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Subject Matter Expert	Enter P or S	14,103	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
23960	SCA	Welder, Combination Maintenance	Enter P or S	1,567	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
Total:				921,459	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
Weighted Average:				1.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!

Direct Labor

Indirect Labor

CLIN: Year 2 Regular Labor

0.00%

WD or DB Identifier

Labor Type

Labor Categories (Note 2)

Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 2)

If Col e=S, Enter Name of Subcontractor(s) (Note 2)

Total Productive Hours

Hourly Base Pay Rate (Note 5)

Fringe (Note 6a)

Overhead (Note 6b)

Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 7)

Total Prime & Sub Labor Before Prime G&A & Fee

G&A (Note 8)

Total Price Before Profit

Profit

Total Price

Proposal Fully Burdened Hourly Billing Rate

Wrap Rate

l = i + j+ k

m = h x l

o = m + n

q = o + p

r = q/h

s = r/i

01020	SCA	Staff Action Specialist 1	Enter P or S	0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!
01020	SCA	Staff Action Specialist 2	Enter P or S	3,760	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
01020	SCA	Staff Action Specialist 3	Enter P or S	1,880	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
01020	SCA	Staff Action Specialist 4	Enter P or S	7,520	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
23091	SCA	ALSE Technician	Enter P or S	5,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Analyst 1	Enter P or S	26,320	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Analyst 2	Enter P or S	16,920	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Analyst 3	Enter P or S	5,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Analyst 4	Enter P or S	18,800	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Analyst 5	Enter P or S	0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!
14071	SCA	Computer Programmer 1	Enter P or S	1,880	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Computer Programmer 2	Enter P or S	1,880	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Computer Programmer 3	Enter P or S	7,520	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Computer Programmer 4	Enter P or S	0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!
0	Professional	Computer Scientist 3	Enter P or S	3,760	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Computer Scientist 4	Enter P or S	7,520	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Computer Systems Analyst 3	Enter P or S	7,520	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Computer Systems Analyst 4	Enter P or S	3,760	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Coordinator 1	Enter P or S	13,160	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Coordinator 2	Enter P or S	28,200	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Coordinator 3	Enter P or S	30,080	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Coordinator 4	Enter P or S	20,680	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
30064	SCA	Drafter/CAD Operator 4	Enter P or S	3,760	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
30065	SCA	Drafter/CAD Operator 5	Enter P or S	11,280	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
23181	SCA	Electronics Tech, Maintenance 1	Enter P or S	3,760	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
23182	SCA	Electronics Tech, Maintenance 2	Enter P or S	3,760	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
23183	SCA	Electronics Tech, Maintenance 3	Enter P or S	1,880	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
23183	SCA	Electronics Tech, Maintenance 4	Enter P or S	1,880	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Engineer 1	Enter P or S	64,522	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Engineer 2	Enter P or S	43,014	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Engineer 3	Enter P or S	19,853	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Engineer 4	Enter P or S	29,779	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Engineer 5 - Lead	Enter P or S	16,544	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Engineer - Human Factors	Enter P or S	1,880	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Engineer - Human Factors - Lead	Enter P or S	0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!
0	Professional	Engineering Analyst I	Enter P or S	0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!
0	Professional	Engineering Analyst II	Enter P or S	1,880	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Engineering Analyst III	Enter P or S	11,280	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Engineering Analyst IV	Enter P or S	16,920	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
30081	SCA	Engineering Technician I	Enter P or S	43,014	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
30082	SCA	Engineering Technician II	Enter P or S	84,374	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
30083	SCA	Engineering Technician III	Enter P or S	132,352	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
30084	SCA	Engineering Technician IV	Enter P or S	145,587	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
30085	SCA	Engineering Technician V	Enter P or S	77,757	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
30086	SCA	Engineering Technician VI - Lead	Enter P or S	31,434	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
01112	SCA	Flight Operations Clerk	Enter P or S	3,760	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
01113	SCA	Flight Operations Clerk, Senior	Enter P or S	1,880	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
01113	SCA	Flight Records Clerk	Enter P or S	3,760	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
01110	SCA	General Clerk I	Enter P or S	0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!
01112	SCA	General Clerk II	Enter P or S	5,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
01113	SCA	General Clerk III	Enter P or S	3,760	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
23370	SCA	General Maintenance Worker	Enter P or S	1,880	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
15080	SCA	Graphic Artist	Enter P or S	1,880	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
23411	SCA	HVAC Mechanical (Research Facility)	Enter P or S	3,760	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
23470	SCA	Laborer (Intern)	Enter P or S	16,920	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
13071	SCA	Photographer I	Enter P or S	1,880	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
13072	SCA	Photographer II	Enter P or S	1,880	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
13073	SCA	Photographer III	Enter P or S	5,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
13074	SCA	Photographer IV	Enter P or S	5,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
13075	SCA	Photographer V	Enter P or S	5,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Pilot	Enter P or S	11,280	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Program Manager	Enter P or S	1,880	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Program Manager - Assistant	Enter P or S	1,880	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
01191	SCA	Purchaser	Enter P or S	16,920	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
01192	SCA	Purchaser - Lead	Enter P or S	1,880	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Range Control Operator I	Enter P or S	0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!
0	Professional	Range Control Operator II	Enter P or S	3,760	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Range Control Operator III	Enter P or S	3,760	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Range Control Operator IV	Enter P or S	1,880	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Safety & Environmental Coordinator	Enter P or S	16,920	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Site Supervisor	Enter P or S	18,800	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Subject Matter Expert	Enter P or S	16,920	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
23960	SCA	Welder, Combination Maintenance	Enter P or S	1,880	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
Total:				1,120,630	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
Weighted Average:				1.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!

Direct Labor

Indirect Labor

CLIN: Year 3 Regular Labor

0.00%

WD or DB Identifier

Labor Type

Labor Categories (Note 2)

Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 2)

If Col e=S, Enter Name of Subcontractor(s) (Note 2)

Total Productive Hours

Hourly Base Pay Rate (Note 5)

Fringe (Note 6a)

Overhead (Note 6b)

Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 7)

Total Prime & Sub Labor Before Prime G&A & Fee

G&A (Note 8)

Total Price Before Profit

Profit

Total Price

Proposal Fully Burdened Hourly Billing Rate

Wrap Rate

l = i + j+ k

m = h x l

o = m + n

q = o + p

r = q/h

s = r/i

01020	SCA	Staff Action Specialist 1	Enter P or S	0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!
01020	SCA	Staff Action Specialist 2	Enter P or S	3,760	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
01020	SCA	Staff Action Specialist 3	Enter P or S	1,880	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
01020	SCA	Staff Action Specialist 4	Enter P or S	7,520	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
23091	SCA	ALSE Technician	Enter P or S	5,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Analyst 1	Enter P or S	26,320	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Analyst 2	Enter P or S	16,920	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Analyst 3	Enter P or S	5,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Analyst 4	Enter P or S	18,800	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Analyst 5	Enter P or S	0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!
14071	SCA	Computer Programmer 1	Enter P or S	1,880	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Computer Programmer 2	Enter P or S	1,880	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Computer Programmer 3	Enter P or S	7,520	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Computer Programmer 4	Enter P or S	0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!
0	Professional	Computer Scientist 3	Enter P or S	3,760	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Computer Scientist 4	Enter P or S	7,520	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Computer Systems Analyst 3	Enter P or S	7,520	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Computer Systems Analyst 4	Enter P or S	3,760	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Coordinator 1	Enter P or S	13,160	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Coordinator 2	Enter P or S	28,200	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Coordinator 3	Enter P or S	31,960	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Coordinator 4	Enter P or S	20,680	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
30064	SCA	Drafter/CAD Operator 4	Enter P or S	3,760	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
30065	SCA	Drafter/CAD Operator 5	Enter P or S	11,280	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
23181	SCA	Electronics Tech, Maintenance 1	Enter P or S	3,760	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
23182	SCA	Electronics Tech, Maintenance 2	Enter P or S	3,760	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
23183	SCA	Electronics Tech, Maintenance 3	Enter P or S	1,880	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
23183	SCA	Electronics Tech, Maintenance 4	Enter P or S	1,880	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Engineer 1	Enter P or S	66,176	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Engineer 2	Enter P or S	44,669	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Engineer 3	Enter P or S	19,853	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Engineer 4	Enter P or S	31,434	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Engineer 5 - Lead	Enter P or S	16,544	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Engineer - Human Factors	Enter P or S	1,880	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Engineer - Human Factors - Lead	Enter P or S	0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!
0	Professional	Engineering Analyst I	Enter P or S	0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!
0	Professional	Engineering Analyst II	Enter P or S	1,880	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Engineering Analyst III	Enter P or S	11,280	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
0	Professional	Engineering Analyst IV	Enter P or S	16,920	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
30081	SCA	Engineering Technician I	Enter P or S	43,014	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
30082	SCA	Engineering Technician II	Enter P or S	86,029	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
30083	SCA	Engineering Technician III	Enter P or S	134,006	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
30084	SCA	Engineering Technician IV	Enter P or S	148,896	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
30085	SCA	Engineering Technician V	Enter P or S	79,411	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
30086	SCA	Engineering Technician VI - Lead	Enter P or S	31,434	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
01112	SCA	Flight Operations Clerk	Enter P or S	3,760	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
01113	SCA	Flight Operations Clerk, Senior	Enter P or S	1,880	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
01113	SCA	Flight Records Clerk	Enter P or S	3,760	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
01110	SCA	General Clerk I	Enter P or S	0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/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 25, 2021.