Sec L-1 Attach 1 Pricing Format.xls

XLS spreadsheet 414 KB Posted Sep 28, 2009

Attached to: LRSW Systems Engineering & Integration
Solicitation number: FA8811-R-09-0002
Issued by: Department of the Air Force Space Command Space and Missile Systems Center

About this file

From the source

SEC L-1 Attach 1 Pricing Format

View the file

Other files

File	Type	Posted
L-1 Instructions to offerors 2 Nov 09.pdf	PDF	Nov 2, 2009
FA881109R0002AssembledWORDVersion.DOC	DOC document	Nov 2, 2009
offeror comment request 2 nov 09.pdf	PDF	Nov 2, 2009
RFP Section L question and responses.pdf	PDF	Oct 30, 2009
L-1 Instructions to offerors 30 Oct 09.pdf	PDF	Oct 30, 2009
SEI DD254_1oct09 with cont sheet.pdf	PDF	Oct 22, 2009
Summary of Amendment 4 changes to SEI.pdf	PDF	Oct 22, 2009
45th LCG Base support plan.pdf	PDF	Oct 22, 2009
30th SW base support plan.pdf	PDF	Oct 22, 2009
19 oct SEI questions and responses.pdf	PDF	Oct 22, 2009
L-1 Instructions to offerors 15 Oct 09.pdf	PDF	Oct 16, 2009
SEI PWS 13 Oct 09.pdf	PDF	Oct 16, 2009
questions and responses 9 Oct 09.pdf	PDF	Oct 13, 2009
L-1 Instructions to offerors 13 Oct 09.pdf	PDF	Oct 13, 2009
Summary of Amendment 2 changes to SEI.pdf	PDF	Oct 13, 2009
SEC M002 13 Oct 09 update.pdf	PDF	Oct 13, 2009
Sec L-1 Attach 5 PWS Potential OCI matrix 13 oct 09.xls	XLS spreadsheet	Oct 13, 2009
LRSW SEI 28 Sep RFP questions and responses update.pdf	PDF	Oct 7, 2009
SEI RFP 7 Oct 09 amend 1.pdf	PDF	Oct 7, 2009
SEC M002 7 Oct 09 update.pdf	PDF	Oct 7, 2009
Sec L-1 ATTACH 3 Past performance info 5 Oct 09.doc	DOC document	Oct 7, 2009
L-1 Instructions to offerors 7 Oct 09.pdf	PDF	Oct 7, 2009
Summary of Amendment 1 changes to SEI.pdf	PDF	Oct 7, 2009
Sec L-1 Attach 5 PWS Potential OCI matrix oct 09.xls	XLS spreadsheet	Oct 7, 2009
SEI PWS 5 Oct 09.pdf	PDF	Oct 7, 2009
Sec L-1 Attach 1 Pricing Format 5 oct 09.xls	XLS spreadsheet	Oct 7, 2009
SEI DD254_1Jul09 full.pdf	PDF	Sep 28, 2009
CDRLs 11 Jun.pdf	PDF	Sep 28, 2009
Performance Plan 27 May 09.doc	DOC document	Sep 28, 2009
Sec L-1 Attach 5 PWS Potential OCI matrix.xls	XLS spreadsheet	Sep 28, 2009
SEC L-1 Attach 2 FTE tasks matrix 30 may 09.xls	XLS spreadsheet	Sep 28, 2009
Award Term Plan 24 Aug 09 signed 14 sep 09.pdf	PDF	Sep 28, 2009
Sec L-1 Attach 4 OCI plan checklist.DOC	DOC document	Sep 28, 2009
Sec L-1 ATTACH 3 Past performance info.doc	DOC document	Sep 28, 2009
SEI RFP 25 Sep 09.pdf	PDF	Sep 28, 2009
L-1 Instructions to offerors 28 Sep 09.pdf	PDF	Sep 28, 2009
SEI PWS 22 Sep 09.doc	DOC document	Sep 28, 2009
CDRLs 11 Jun.pdf	PDF	Jul 9, 2009
SEI DD254_1Jul09 full.pdf	PDF	Jul 9, 2009
PWS DOCS - bidders library unclass.zip	ZIP file	Jul 9, 2009
Industry Day Draft RFP Questions20 apr.xls	XLS spreadsheet	Apr 21, 2009
SEI Industry QAs 17 mar09 actual.ppt	PPT presentation	Mar 17, 2009
SEI Industry Briefing - Master 17 Mar 09 actual.ppt	PPT presentation	Mar 17, 2009
draft RFP 10 Mar 09.pdf	PDF	Mar 10, 2009
SMC_OCI_Plan_Checklist__May_2007_.pdf	PDF	Mar 5, 2009
Exhibit A CDRLs.pdf	PDF	Mar 5, 2009
SE I Performance Plan.pdf	PDF	Mar 5, 2009
contractor pricing spreadsheet - draft.xls	XLS spreadsheet	Mar 5, 2009
PWS dated March 05 2009 - Master File .pdf	PDF	Mar 5, 2009
SE I award term plan.pdf	PDF	Mar 5, 2009

Show 40 more

50 files listed here. See the rest on GovTribe.

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.

COVER PAGE

30-May-09

DRAFT

RFP FA8811-09-R-0002

Section L-1

Attachment 1

SAMPLE FORMAT

FOR

SUBMISSION OF

PROPOSED PRICE

DATE: TBD

Summary Proposal pricing base+3

Sample Format for Submission of Proposed Price
Cost Element	BASE YEAR (FY 2010) contract year 1			Core option 1 contract year 2			Core option 2 contract year 3			Core option 3 contract year 4
(example - Offerors to use their estimating system)
	Hours/Base	Rate	Amount	Hours/Base	Rate	Amount	Hours/Base	Rate	Amount	Hours/Base	Rate	Amount
	CLIN 0010 (3020)			CLIN 0110 (3020)			CLIN 0210 (3020)			CLIN 0310 (3020)
SMC Prime & Interdiv LABOR	- 0	$ - 0	$ - 0	- 0	$ - 0	$ - 0	- 0	$ - 0	$ - 0	- 0	$ - 0	$ - 0
Overhead(s) (identify separately as appropriate to your accounting systems)		0.00%			0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%			0.00%
SubTotal (Burdened Prime & Interdiv labor)
ODC
SMC Subcontract Labor	- 0	$ - 0	$ - 0	- 0	- 0	- 0	- 0	$ - 0	$ - 0	- 0	$ - 0	$ - 0
G&A		0.00%	$0.0		0.00%	$ - 0		0.00%	$ - 0		0.00%	$ - 0
FCCOM (excluded from fee calculations)
Total Estimated Cost			$ - 0			$ - 0			$ - 0			$ - 0
Fixed Fee (max 10%)		0.0%	$ - 0		0.0%	$ - 0		0.0%	$ - 0		0.0%	$ - 0
Total Yearly CLIN Cost Plus Fixed Fee			$0.0			$ - 0			$ - 0			$ - 0
CLIN 0020 (3020)				CLIN 0120 (3020)			CLIN 0220 (3020)			CLIN 0320 (3020)
CCAFS Prime & Interdiv LABOR	- 0	$ - 0	$ - 0	- 0	$ - 0	$ - 0	- 0	$ - 0	$ - 0	- 0	$ - 0	$ - 0
Overhead(s) (identify separately as appropriate to your accounting systems)		0.00%			0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%			0.00%
SubTotal (Burdened Prime & Interdiv labor)
ODC
CCAFS Subcontract Labor	- 0	$ - 0	$ - 0	- 0	$ - 0	$ - 0	- 0	$ - 0	$ - 0	- 0	$ - 0	$ - 0
G&A		0.00%	$0.0		0.00%	$ - 0		0.00%	$ - 0		0.00%	$ - 0
FCCOM (excluded from fee calculations)
Total Estimated Cost			$ - 0			$ - 0			$ - 0			$ - 0
Fixed Fee (max 10%)		0.0%	$ - 0		0.0%	$ - 0		0.0%	$ - 0		0.0%	$ - 0
Total Yearly CLIN Cost Plus Fixed Fee			$0.0			$ - 0			$ - 0			$ - 0
	CLIN 0030 (3400)			CLIN 0130 (3400)			CLIN 0230 (3400)			CLIN 0330 (3400)
CCAFS Prime & Interdiv LABOR	- 0	$ - 0	$ - 0	- 0	$ - 0	$ - 0	- 0	$ - 0	$ - 0	- 0	- 0	- 0
Overhead(s) (identify separately as appropriate to your accounting systems)		0.00%			0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%			0.00%
SubTotal (Burdened Prime & Interdiv labor)
ODC
CCAFS Subcontract Labor	- 0	$ - 0	$ - 0	- 0	$ - 0	$ - 0	- 0	$ - 0	$ - 0	- 0	- 0	- 0
G&A		0.00%	$0.0		0.00%	$ - 0		0.00%	$ - 0		0.00%	$ - 0
FCCOM (excluded from fee calculations)
Total Estimated Cost			$ - 0			$ - 0			$ - 0			$ - 0
Fixed Fee (max 10%)		0.0%	$ - 0		8.0%	$ - 0		0.0%	$ - 0		0.0%	$ - 0
Total Yearly CLIN Cost Plus Fixed Fee			$0.0			$ - 0			$ - 0			$ - 0
	CLIN 0040 (3020)			CLIN 0140 (3020)			CLIN 0240 (3020)			CLIN 0340 (3020)
VAFB Prime & Interdiv Labor	- 0	$ - 0	$ - 0	- 0	$ - 0	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0
Overhead(s) (identify separately as appropriate to your accounting systems)		0.00%			0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%			0.00%
SubTotal (Burdened Prime & Interdiv labor)
ODC
VAFB Subcontract Labor	- 0	$ - 0	$ - 0	- 0	$ - 0	$ - 0	- 0	$ - 0	$ - 0	- 0	- 0	- 0
G&A		0.00%	$0.0		0.00%	$ - 0		0.00%	$ - 0		0.00%	$ - 0
FCCOM (excluded from fee calculations)
Total Estimated Cost			$ - 0			$ - 0			$ - 0			$ - 0
Fixed Fee (max 10%)		8.0%	$ - 0		8.0%	$ - 0		8.0%	$ - 0		8.0%	$ - 0
Total Yearly CLIN Cost Plus Fixed Fee			$0.0			$ - 0			$ - 0			$ - 0
	CLIN 0050 (3400)			CLIN 0150 (3400)			CLIN 0250 (3400)			CLIN 0350 (3400)
VAFB Prime & Interdiv Labor	- 0	$ - 0	$ - 0	- 0	$ - 0	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0
Overhead(s) (identify separately as appropriate to your accounting systems)		0.00%			0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%			0.00%
SubTotal (Burdened Prime & Interdiv labor)
ODC
VAFB Subcontract Labor	- 0	$ - 0	$ - 0	- 0	$ - 0	$ - 0	- 0	- 0	- 0	- 0	- 0	- 0
G&A		0.00%	$0.0		0.00%	$ - 0		0.00%	$ - 0		0.00%	$ - 0
FCCOM (excluded from fee calculations)
Total Estimated Cost			$ - 0			$ - 0			$ - 0			$ - 0
Fixed Fee (max 10%)		0.0%	$ - 0		0.0%	$ - 0		0.0%	$ - 0		0.0%	$ - 0
Total Yearly CLIN Cost Plus Fixed Fee			$0.0			$ - 0			$ - 0			$ - 0
Total Annual Price			- 0			- 0			- 0			- 0
Total contract price			$ - 0
NOTE:	All amounts/rates are for illustrative purposes only -- The yellow highlighted cells require offeror inputs
INSTRUCTION NOTES:
1 - Company Name: Insert company name at Cell A2.
2 - Labor Overhead Rates: In Columns B through M, provide the labor overhead rates. If more than one Overhead rate is applied to labor costs, insert the additional overhead rates and formulas, as necessary.
3 - Overhead Costs: Tailor the worksheet, as necessary to reflect the application of Overhead rates to show the total labor Overhead costs.
4 - Subtotal for Prime & Interdivisional Labor Costs: Tailor the worksheet to calculate the subtotal for labor and overhead costs.
5 - Subtotals for Subcontracts <$1,000,000 anually: Provide subtotals for each Subcontractor used. Tailor this section of the model as required.
6 - Subcontracts > =$1,000,000 annually: For each Subcontract of $1,000,000 or over annually, provide the Subcontractor's Name in A2, and the annual amounts proposed in columns B through M. For each Subcontract of $1,000,000 or over annually, provide a separate rates schedule and cost model as supporting information. Copy the worksheets within this Cost Model and rename.
7 - G&A: If there is more than one application of G&A, identify and compute additional G&A rates as necessary.
8 Other Direct Costs. Include a brief rationale for all other direct costs priced for each location and describe the method of quoting.
9 - Facilities Capital Cost of Money: Insert any proposed FCCOM by GFY.

&RSummary Proposal pricing Base+3

Summary Proposal pricing AT 1

Sample Format for Submission of Proposed Price
Cost Element	AT 1 option 1 contract year 5			AT 1 option 2 contract year 6			AT 1 option 3 contract year 7
(example - Offerors to use their estimating system)
	Hours/Base	Rate	Amount	Hours/Base	Rate	Amount	Hours/Base	Rate	Amount
	CLIN 0410 (3020)			CLIN 0510 (3020)			CLIN 0610 (3020)
SMC Prime & Interdiv LABOR	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
Overhead(s) (identify separately as appropriate to your accounting systems)		0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%
SubTotal (Burdened Prime & Interdiv labor)
ODC
SMC Subcontract Labor	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
G&A		0.00%	$ - 0		0.00%	$ - 0		0.00%	$ - 0
FCCOM (excluded from fee calculations)
Total Estimated Cost			$ - 0			$ - 0			$ - 0
Fixed Fee (max 10%)		0.0%	$ - 0		0.0%	$ - 0		0.0%	$ - 0
Total Yearly CLIN Cost Plus Fixed Fee			$ - 0			$ - 0			$ - 0
CLIN 0020 (3020)	CLIN 0420 (3020)			CLIN 0520 (3020)			CLIN 0620 (3020)
CCAFS Prime & Interdiv LABOR	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
Overhead(s) (identify separately as appropriate to your accounting systems)		0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%
SubTotal (Burdened Prime & Interdiv labor)
ODC
CCAFS Subcontract Labor	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
G&A		0.00%			0.00%	$ - 0		0.00%	$ - 0
FCCOM (excluded from fee calculations)
Total Estimated Cost			$ - 0			$ - 0			$ - 0
Fixed Fee (max 10%)		0.0%	$ - 0		0.0%	$ - 0		0.0%	$ - 0
Total Yearly CLIN Cost Plus Fixed Fee			$ - 0			$ - 0			$ - 0
	CLIN 0430 (3400)			CLIN 0530 (3400)			CLIN 0630 (3400)
CCAFS Prime & Interdiv LABOR	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
Overhead(s) (identify separately as appropriate to your accounting systems)		0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%
SubTotal (Burdened Prime & Interdiv labor)
ODC
CCAFS Subcontract Labor	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
G&A		0.00%	$ - 0		0.00%	$ - 0		0.00%	$ - 0
FCCOM (excluded from fee calculations)
Total Estimated Cost			$ - 0			$ - 0			$ - 0
Fixed Fee (max 10%)		0.0%	$ - 0		0.0%	$ - 0		0.0%	$ - 0
Total Yearly CLIN Cost Plus Fixed Fee			$ - 0			$ - 0			$ - 0
	CLIN 0440 (3020)			CLIN 0540 (3020)			CLIN 0640 (3020)
VAFB Prime & Interdiv Labor	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
Overhead(s) (identify separately as appropriate to your accounting systems)		0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%
SubTotal (Burdened Prime & Interdiv labor)
ODC
VAFB Subcontract Labor	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
G&A		0.00%	$ - 0		0.00%	$ - 0		0.00%	$ - 0
FCCOM (excluded from fee calculations)
Total Estimated Cost			$ - 0			$ - 0			$ - 0
Fixed Fee (max 10%)		0.0%	$ - 0		0.0%	$ - 0		0.0%	$ - 0
Total Yearly CLIN Cost Plus Fixed Fee			$ - 0			$ - 0			$ - 0
	CLIN 0450 (3400)			CLIN 0550 (3400)			CLIN 0650 (3400)
VAFB Prime & Interdiv Labor	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
Overhead(s) (identify separately as appropriate to your accounting systems)		0.0%			0.00%			0.00%
		0.0%			0.00%			0.00%
		0.0%			0.00%			0.00%
SubTotal (Burdened Prime & Interdiv labor)
ODC
VAFB Subcontract Labor	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
G&A		0.0%	$ - 0		0.00%	$ - 0		0.00%	$ - 0
FCCOM (excluded from fee calculations)
Total Estimated Cost			$ - 0			$ - 0			$ - 0
Fixed Fee (max 10%)		0.0%	$ - 0		0.0%	$ - 0		0.0%	$ - 0
Total Yearly CLIN Cost Plus Fixed Fee			$ - 0			$ - 0			$ - 0
Total Annual Price			- 0			- 0			- 0
INSTRUCTION NOTES:
1 - Company Name: Insert company name at Cell A2.
2 - Labor Overhead Rates: In Columns B through M, provide the labor overhead rates. If more than one Overhead rate is applied to labor costs, insert the additional overhead rates and formulas, as necessary.
3 - Overhead Costs: Tailor the worksheet, as necessary to reflect the application of Overhead rates to show the total labor Overhead costs.
4 - Subtotal for Prime & Interdivisional Labor Costs: Tailor the worksheet to calculate the subtotal for labor and overhead costs.
5 - Subtotals for Subcontracts <$1,000,000 anually: Provide subtotals for each Subcontractor used. Tailor this section of the model as required.
6 - Subcontracts > =$1,000,000 annually: For each Subcontract of $1,000,000 or over annually, provide the Subcontractor's Name in A2, and the annual amounts proposed in columns B through M. For each Subcontract of $1,000,000 or over annually, provide a separate rates schedule and cost model as supporting information. Copy the worksheets within this Cost Model and rename.
7 - G&A: If there is more than one application of G&A, identify and compute additional G&A rates as necessary.
8 Other Direct Costs. Include a brief rationale for all other direct costs priced for each location and describe the method of quoting.
9 - Facilities Capital Cost of Money: Insert any proposed FCCOM by GFY.

&RSummary Proposal pricing AT 1

Summary Proposal pricing AT 2

Sample Format for Submission of Proposed Price
Cost Element	AT 2 option 1 contract year 8			AT 2 option 2 contract year 9			AT 2 option 3 contract year 10
(example - Offerors to use their estimating system)
	Hours/Base	Rate	Amount	Hours/Base	Rate	Amount	Hours/Base	Rate	Amount
	CLIN 0710 (3020)			CLIN 0810 (3020)			CLIN 0910 (3020)
SMC Prime & Interdiv LABOR	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
Overhead(s) (identify separately as appropriate to your accounting systems)		0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%
SubTotal (Burdened Prime & Interdiv labor)
ODC
SMC Subcontract Labor	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
G&A		0.00%	$ - 0		0.00%	$ - 0		0.00%	$ - 0
FCCOM (excluded from fee calculations)
Total Estimated Cost			$ - 0			$ - 0			$ - 0
Fixed Fee (max 10%)		0.0%	$ - 0		0.0%	$ - 0		0.0%	$ - 0
Total Yearly CLIN Cost Plus Fixed Fee			$ - 0			$ - 0			$ - 0
CLIN 0020 (3020)	CLIN 0720 (3020)			CLIN 0820 (3020)			CLIN 0920 (3020)
CCAFS Prime & Interdiv LABOR	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
Overhead(s) (identify separately as appropriate to your accounting systems)		0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%
SubTotal (Burdened Prime & Interdiv labor)
ODC
CCAFS Subcontract Labor	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
G&A		0.00%			0.00%	$ - 0		0.00%	$ - 0
FCCOM (excluded from fee calculations)
Total Estimated Cost						$ - 0			$ - 0
Fixed Fee (max 10%)		0.0%	$ - 0		0.0%	$ - 0		0.0%	$ - 0
Total Yearly CLIN Cost Plus Fixed Fee			$ - 0			$ - 0			$ - 0
	CLIN 0730 (3400)			CLIN 0830 (3400)			CLIN 0930 (3400)
CCAFS Prime & Interdiv LABOR	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
Overhead(s) (identify separately as appropriate to your accounting systems)		0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%
SubTotal (Burdened Prime & Interdiv labor)
ODC
CCAFS Subcontract Labor	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
G&A		0.00%	$ - 0		0.00%	$ - 0		0.00%	$ - 0
FCCOM (excluded from fee calculations)
Total Estimated Cost			$ - 0			$ - 0			$ - 0
Fixed Fee (max 10%)		0.0%	$ - 0		0.0%	$ - 0		0.0%	$ - 0
Total Yearly CLIN Cost Plus Fixed Fee			$ - 0			$ - 0			$ - 0
	CLIN 0740 (3020)			CLIN 0840 (3020)			CLIN 0940 (3020)
VAFB Prime & Interdiv Labor	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
Overhead(s) (identify separately as appropriate to your accounting systems)		0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%
		0.00%			0.00%			0.00%
SubTotal (Burdened Prime & Interdiv labor)
ODC
VAFB Subcontract Labor	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
G&A		0.00%	$ - 0		0.00%	$ - 0		0.00%	$ - 0
FCCOM (excluded from fee calculations)
Total Estimated Cost			$ - 0			$ - 0			$ - 0
Fixed Fee (max 10%)		0.0%	$ - 0		0.0%	$ - 0		0.0%	$ - 0
Total Yearly CLIN Cost Plus Fixed Fee			$ - 0			$ - 0			$ - 0
	CLIN 0750 (3400)			CLIN 0850 (3400)			CLIN 0950 (3400)
VAFB Prime & Interdiv Labor	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
Overhead(s) (identify separately as appropriate to your accounting systems)		0.0%			0.00%			0.00%
		0.0%			0.00%			0.00%
		0.0%			0.00%			0.00%
SubTotal (Burdened Prime & Interdiv labor)
ODC
VAFB Subcontract Labor	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
G&A		0.0%	$ - 0		0.00%	$ - 0		0.00%	$ - 0
FCCOM (excluded from fee calculations)
Total Estimated Cost			$ - 0			$ - 0			$ - 0
Fixed Fee (max 10%)		0.0%	$ - 0		0.0%	$ - 0		0.0%	$ - 0
Total Yearly CLIN Cost Plus Fixed Fee			$ - 0			$ - 0			$ - 0
Total Annual Price			- 0			- 0			- 0
INSTRUCTION NOTES:
1 - Company Name: Insert company name at Cell A2.
2 - Labor Overhead Rates: In Columns B through M, provide the labor overhead rates. If more than one Overhead rate is applied to labor costs, insert the additional overhead rates and formulas, as necessary.
3 - Overhead Costs: Tailor the worksheet, as necessary to reflect the application of Overhead rates to show the total labor Overhead costs.
4 - Subtotal for Prime & Interdivisional Labor Costs: Tailor the worksheet to calculate the subtotal for labor and overhead costs.
5 - Subtotals for Subcontracts <$1,000,000 anually: Provide subtotals for each Subcontractor used. Tailor this section of the model as required.
6 - Subcontracts > =$1,000,000 annually: For each Subcontract of $1,000,000 or over annually, provide the Subcontractor's Name in A2, and the annual amounts proposed in columns B through M. For each Subcontract of $1,000,000 or over annually, provide a separate rates schedule and cost model as supporting information. Copy the worksheets within this Cost Model and rename.
7 - G&A: If there is more than one application of G&A, identify and compute additional G&A rates as necessary.
8 Other Direct Costs. Include a brief rationale for all other direct costs priced for each location and describe the method of quoting.
9 - Facilities Capital Cost of Money: Insert any proposed FCCOM by GFY.

&RSummary Proposal pricing AT 2 rates schedule

	FY 10	FY 11	FY 12	FY 13	FY 14	FY 15	FY 16	FY 17	FY 18	FY 19
SMC
overhead 1	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
overhead 2	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
overhead 3	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
G&A	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
CCAFS
overhead 1	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
overhead 2	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
overhead 3	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
G&A	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
VAFB
overhead 1	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
overhead 2	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
overhead 3	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
G&A	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
INSTRUCTION NOTES:
1 - Company Name: Insert company name at Cell C2.
2 - Labor Overhead Rates: In Columns D through M, provide the labor overhead rates, insert the additional overhead rates as necessary.
3 - G&A: In Columns D through M, provide the G&A rate for each year. If there is more than one application of G&A, identify additional G&A rates as necessary and include as additional line item(s) on Summary Proposal Pricing spreadsheets.

labor base year contract yr 1

CLIN 0010 (3020)
Prime Contractor (Base Year contract yr 1)				Subcontractor (Base Year contract yr 1)
SMC				SMC
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total SMC Direct Labor	- 0	$ - 0	$ - 0	Total SMC Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0020 (3020)
CCAFS				CCAFS
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total CCAFS Direct Labor	- 0	$ - 0	$ - 0	Total CCAFS Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0030 (3400)
CCAFS				CCAFS
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total CCAFS Direct Labor	- 0	$ - 0	$ - 0	Total CCAFS Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0040 (3020)
VAFB				VAFB
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total VAFB Direct Labor	- 0	$ - 0	$ - 0	Total VAFB Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0050 (3400)
VAFB				VAFB
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total VAFB Direct Labor	- 0	$ - 0	$ - 0	Total VAFB Subcontract Labor	- 0	$ - 0	$ - 0
Total Prime direct labor	- 0	- 0	- 0	Total Subcontract	- 0	- 0	- 0
NOTES:	1. All amounts/rates are for illustrative purposes only -- The yellow highlighted cells require offeror inputs
	2. For subcontracts of $1,000,000 annually or over (including basic and option performance periods) use a separate Attachment to identify their respective unburdened costs and provide a separate summary Proposal pricing sheet. The Prime contractor shall place the total subcontract cost, on a separate line for each subcontract of $1,000,000 or over, in the Total Cost worksheet

&Rlabor base year contract yr 1 labor Core opt 1 contract yr 2

CLIN 0110 (3020)
Prime Contractor ( Core Option 1 contract yr 2)				Subcontractor (Core Option 1 contract yr 2)
SMC				SMC
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0		$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0		$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0		$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0		$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0		$ - 0
Techician	- 0		$ - 0
etc	- 0		$ - 0
Total SMC Direct Labor	- 0	$ - 0	$ - 0	Total SMC Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0120 (3020)
CCAFS				CCAFS
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total CCAFS Direct Labor	- 0	$ - 0	$ - 0	Total CCAFS Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0130 (3400)
CCAFS				CCAFS
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total CCAFS Direct Labor	- 0	$ - 0	$ - 0	Total CCAFS Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0140 (3020)
VAFB				VAFB
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total VAFB Direct Labor	- 0	$ - 0	$ - 0	Total VAFB Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0150 (3400)
VAFB				VAFB
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total VAFB Direct Labor	- 0	$ - 0	$ - 0	Total VAFB Subcontract Labor	- 0	$ - 0	$ - 0
Total Prime direct labor	- 0	- 0	- 0	Total Subcontract	- 0	- 0	- 0
NOTES:	1. All amounts/rates are for illustrative purposes only -- The yellow highlighted cells require offeror inputs
	2. For subcontracts of $1,000,000 annually or over (including basic and option performance periods) use a separate Attachment to identify their respective unburdened costs and provide a separate summary Proposal pricing sheet. The Prime contractor shall place the total subcontract cost, on a separate line for each subcontract of $1,000,000 or over, in the Total Cost worksheet

&Rcore option 1 contract yr 2 labor Core opt 2 contract yr 3

CLIN 0210 (3020)
Prime Contractor ( Core Option 2 contract yr 3)				Subcontractor (Core Option 2 contract yr 3)
SMC				SMC
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0		$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0		$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0		$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0		$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0		$ - 0
Techician	- 0		$ - 0
etc	- 0		$ - 0
Total SMC Direct Labor	- 0	$ - 0	$ - 0	Total SMC Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0220 (3020)
CCAFS				CCAFS
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total CCAFS Direct Labor	- 0	$ - 0	$ - 0	Total CCAFS Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0230 (3400)
CCAFS				CCAFS
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total CCAFS Direct Labor	- 0	$ - 0	$ - 0	Total CCAFS Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0240 (3020)
VAFB				VAFB
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ 240.00	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ 240.00	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ 240.00	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ 240.00	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ 240.00	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ 240.00	$ - 0
Techician	- 0	$ 240.00	$ - 0
etc	- 0	$ 240.00	$ - 0
Total VAFB Direct Labor	- 0	$ - 0	$ - 0	Total VAFB Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0250 (3400)
VAFB				VAFB
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total VAFB Direct Labor	- 0	$ - 0	$ - 0	Total VAFB Subcontract Labor	- 0	$ - 0	$ - 0
Total Prime direct labor	- 0	- 0	- 0	Total Subcontract	- 0	- 0	- 0
NOTES:	1. All amounts/rates are for illustrative purposes only -- The yellow highlighted cells require offeror inputs
	2. For subcontracts of $1,000,000 annually or over (including basic and option performance periods) use a separate Attachment to identify their respective unburdened costs and provide a separate summary Proposal pricing sheet. The Prime contractor shall place the total subcontract cost, on a separate line for each subcontract of $1,000,000 or over, in the Total Cost worksheet

&RCore option2 contract year 3 labor Core opt 3 contract yr 4

CLIN 0310 (3020)
Prime Contractor ( Core Option 3 contract yr 4)				Subcontractor (Core Option 3 contract yr 4)
SMC				SMC
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0		$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0		$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0		$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0		$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0		$ - 0
Techician	- 0		$ - 0
etc	- 0		$ - 0
Total SMC Direct Labor	- 0	$ - 0	$ - 0	Total SMC Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0320 (3020)
CCAFS				CCAFS
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total CCAFS Direct Labor	- 0	$ - 0	$ - 0	Total CCAFS Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0330 (3400)
CCAFS				CCAFS
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total CCAFS Direct Labor	- 0	$ - 0	$ - 0	Total CCAFS Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0340 (3020)
VAFB				VAFB
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total VAFB Direct Labor	- 0	$ - 0	$ - 0	Total VAFB Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0350 (3400)
VAFB				VAFB
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total VAFB Direct Labor	- 0	$ - 0	$ - 0	Total VAFB Subcontract Labor	- 0	$ - 0	$ - 0
Total Prime direct labor	- 0	- 0	- 0	Total Subcontract	- 0	- 0	- 0
NOTES:	1. All amounts/rates are for illustrative purposes only -- The yellow highlighted cells require offeror inputs
	2. For subcontracts of $1,000,000 annually or over (including basic and option performance periods) use a separate Attachment to identify their respective unburdened costs and provide a separate summary Proposal pricing sheet. The Prime contractor shall place the total subcontract cost, on a separate line for each subcontract of $1,000,000 or over, in the Total Cost worksheet

&RCore Option 3 contract yr 4 labor AT 1 contract yr 5

CLIN 0410 (3020)
Prime Contractor ( AT 1 Option 1 contract yr 5)				Subcontractor (AT 1 Option 1 contract yr 5)
SMC				SMC
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1			$ - 0	Subcontractor A			$ - 0
Senior Engineer 2	- 0		$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0		$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0		$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0		$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0		$ - 0
Techician	- 0		$ - 0
etc	- 0		$ - 0
Total SMC Direct Labor	- 0	$ - 0	$ - 0	Total SMC Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0420 (3020)
CCAFS				CCAFS
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1			$ - 0	Subcontractor A			$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total CCAFS Direct Labor	- 0	$ - 0	$ - 0	Total CCAFS Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0430 (3400)
CCAFS				CCAFS
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1			$ - 0	Subcontractor A			$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total CCAFS Direct Labor	- 0	$ - 0	$ - 0	Total CCAFS Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0440 (3020)
VAFB				VAFB
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1			$ - 0	Subcontractor A			$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total VAFB Direct Labor	- 0	$ - 0	$ - 0	Total VAFB Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0450 (3400)
VAFB				VAFB
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1			$ - 0	Subcontractor A			$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total VAFB Direct Labor	- 0	$ - 0	$ - 0	Total VAFB Subcontract Labor	- 0	$ - 0	$ - 0
Total Prime direct labor	- 0	- 0	- 0	Total Subcontract	- 0	- 0	- 0
NOTES:	1. All amounts/rates are for illustrative purposes only -- The yellow highlighted cells require offeror inputs
	2. For subcontracts of $1,000,000 annually or over (including basic and option performance periods) use a separate Attachment to identify their respective unburdened costs and provide a separate summary Proposal pricing sheet. The Prime contractor shall place the total subcontract cost, on a separate line for each subcontract of $1,000,000 or over, in the Total Cost worksheet

&RAT 1 contract yr 5 labor AT 1 contract yr 6

CLIN 0510 (3020)
Prime Contractor ( AT 1 Option 2 contract yr 6)				Subcontractor (AT 1 Option 2 contract yr 6)
SMC				SMC
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1			$ - 0	Subcontractor A			$ - 0
Senior Engineer 2	- 0		$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0		$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0		$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0		$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0		$ - 0
Techician	- 0		$ - 0
etc	- 0		$ - 0
Total SMC Direct Labor	- 0	$ - 0	$ - 0	Total SMC Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0520 (3020)
CCAFS				CCAFS
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total CCAFS Direct Labor	- 0	$ - 0	$ - 0	Total CCAFS Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0530 (3400)
CCAFS				CCAFS
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total CCAFS Direct Labor	- 0	$ - 0	$ - 0	Total CCAFS Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0540 (3020)
VAFB				VAFB
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total VAFB Direct Labor	- 0	$ - 0	$ - 0	Total VAFB Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0550 (3400)
VAFB				VAFB
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total VAFB Direct Labor	- 0	$ - 0	$ - 0	Total VAFB Subcontract Labor	- 0	$ - 0	$ - 0
Total Prime direct labor	- 0	- 0	- 0	Total Subcontract	- 0	- 0	- 0
NOTES:	1. All amounts/rates are for illustrative purposes only -- The yellow highlighted cells require offeror inputs
	2. For subcontracts of $1,000,000 annually or over (including basic and option performance periods) use a separate Attachment to identify their respective unburdened costs and provide a separate summary Proposal pricing sheet. The Prime contractor shall place the total subcontract cost, on a separate line for each subcontract of $1,000,000 or over, in the Total Cost worksheet

&RAT 1 contract yr 6 labor AT 1 contract yr 7

CLIN 0610 (3020)
Prime Contractor ( AT 1 Option 3 contract yr 7)				Subcontractor (AT 1 Option 3 contract yr 7)
SMC				SMC
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0		$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0		$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0		$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0		$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0		$ - 0
Techician	- 0		$ - 0
etc	- 0		$ - 0
Total SMC Direct Labor	- 0	$ - 0	$ - 0	Total SMC Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0620 (3020)
CCAFS				CCAFS
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total CCAFS Direct Labor	- 0	$ - 0	$ - 0	Total CCAFS Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0630 (3400)
CCAFS				CCAFS
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total CCAFS Direct Labor	- 0	$ - 0	$ - 0	Total CCAFS Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0640 (3020)
VAFB				VAFB
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total VAFB Direct Labor	- 0	$ - 0	$ - 0	Total VAFB Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0650 (3400)
VAFB				VAFB
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total VAFB Direct Labor	- 0	$ - 0	$ - 0	Total VAFB Subcontract Labor	- 0	$ - 0	$ - 0
Total Prime direct labor	- 0	- 0	- 0	Total Subcontract	- 0	- 0	- 0
NOTES:	1. All amounts/rates are for illustrative purposes only -- The yellow highlighted cells require offeror inputs
	2. For subcontracts of $1,000,000 annually or over (including basic and option performance periods) use a separate Attachment to identify their respective unburdened costs and provide a separate summary Proposal pricing sheet. The Prime contractor shall place the total subcontract cost, on a separate line for each subcontract of $1,000,000 or over, in the Total Cost worksheet

&RAT 1 contract yr 7 labor AT 2 contract yr 8

CLIN 0710 (3020)
Prime Contractor ( AT 2 Option 1 contract yr 8)				Subcontractor (AT 2 Option 1 contract yr 8)
SMC				SMC
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0		$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0		$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0		$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0		$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0		$ - 0
Techician	- 0		$ - 0
etc	- 0		$ - 0
Total SMC Direct Labor	- 0	$ - 0	$ - 0	Total SMC Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0720 (3020)
CCAFS				CCAFS
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total CCAFS Direct Labor	- 0	$ - 0	$ - 0	Total CCAFS Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0730 (3400)
CCAFS				CCAFS
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total CCAFS Direct Labor	- 0	$ - 0	$ - 0	Total CCAFS Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0740 (3020)
VAFB				VAFB
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total VAFB Direct Labor	- 0	$ - 0	$ - 0	Total VAFB Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0750 (3400)
VAFB				VAFB
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total VAFB Direct Labor	- 0	$ - 0	$ - 0	Total VAFB Subcontract Labor	- 0	$ - 0	$ - 0
Total Prime direct labor	- 0	- 0	- 0	Total Subcontract	- 0	- 0	- 0
NOTES:	1. All amounts/rates are for illustrative purposes only -- The yellow highlighted cells require offeror inputs
	2. For subcontracts of $1,000,000 annually or over (including basic and option performance periods) use a separate Attachment to identify their respective unburdened costs and provide a separate summary Proposal pricing sheet. The Prime contractor shall place the total subcontract cost, on a separate line for each subcontract of $1,000,000 or over, in the Total Cost worksheet

&RAT 2 contract yr 8 labor AT 2 contract yr 9

CLIN 0810 (3020)
Prime Contractor ( AT 2 Option 2 contract yr 9)				Subcontractor (AT 2 Option 2 contract yr 9)
SMC				SMC
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0		$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0		$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0		$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0		$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0		$ - 0
Techician	- 0		$ - 0
etc	- 0		$ - 0
Total SMC Direct Labor	- 0	$ - 0	$ - 0	Total SMC Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0820 (3020)
CCAFS				CCAFS
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total CCAFS Direct Labor	- 0	$ - 0	$ - 0	Total CCAFS Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0830 (3400)
CCAFS				CCAFS
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total CCAFS Direct Labor	- 0	$ - 0	$ - 0	Total CCAFS Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0840 (3020)
VAFB				VAFB
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total VAFB Direct Labor	- 0	$ - 0	$ - 0	Total VAFB Subcontract Labor	- 0	$ - 0	$ - 0
CLIN 0850 (3400)
VAFB				VAFB
	Hours/Base	Rate	Amount		Hours	Wrapped rate	Amount
Direct Labor Category*
Senior Engineer 1	- 0	$ - 0	$ - 0	Subcontractor A	- 0	$ - 0	$ - 0
Senior Engineer 2	- 0	$ - 0	$ - 0	Subcontractor B	- 0	$ - 0	$ - 0
Senior Engineer 3	- 0	$ - 0	$ - 0	Subcontractor C	- 0	$ - 0	$ - 0
Engineer 1	- 0	$ - 0	$ - 0	Subcontractor D	- 0	$ - 0
Engineer 2	- 0	$ - 0	$ - 0	Subcontractor E	- 0	$ - 0
Engineer 3	- 0	$ - 0	$ - 0
Techician	- 0	$ - 0	$ - 0
etc	- 0	$ - 0	$ - 0
Total VAFB Direct Labor	- 0	$ - 0	$ - 0	Total VAFB Subcontract Labor	- 0	$ - 0	$ - 0
Total Prime direct labor	- 0	- 0	- 0	Total Subcontract	- 0	- 0	- 0
NOTES:	1. All amounts/rates are for illustrative purposes only -- The yellow highlighted cells require offeror inputs

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 Nov 14, 2017.