L-07a_-_ARC_EPW_-_01_Oct_18.xlsx

XLSX spreadsheet 628 KB Posted

Attached to
Advanced Research Center (ARC) Request for Proposal Federal contract opportunity
Solicitation number
HQ0147-18-R-0009
Issued by
DOD Missile Defense Agency

About this file

L-07a - ARC EPW - 01 Oct 18

View the file

Other files for this federal contract opportunity

Other files attached to Advanced Research Center (ARC) Request for Proposal, newest first.
File Type Posted
HQ0147-18-R-0009-Amend_03.zip ZIP file
Section_M_Oct_16.pdf PDF
L-09_-_ARC_Metrics_01_Oct_2018.pdf PDF
HQ0147-18-R-0009-02_conformed.pdf PDF
J-01_-_ARC_Follow_On_-_PWS_-_rev_01_-_01_Oct_18.pdf PDF
A025_IMCP_CDRL_DA_Approved_1_Oct_2018.pdf PDF
Section_L_Oct_16.pdf PDF
L-01_-_ARC_Past_Performance_Information_(PPI)_-_1_Oct_18.pdf PDF
HQ0147-18-R-0009-Amend_02.pdf PDF
Notice_and_Order_-_ACE_NAICS_Appeal.pdf PDF
HQ0147-18-R-0009_Amend_01.pdf PDF
Final_RFP_HQ0147-18-R-0009.zip ZIP file
J-01_-_ARC_Follow_On_-_PWS_-_23_Jul_18.pdf PDF
ARC_Questions_and_Answer_10_Jul_18.pdf PDF
ARC_Industry_Briefing__2_-_02_Apr_18.pptx PPTX presentation
ARC_Follow_on_Q&A_v2_05_03_18.pdf PDF
FBO_Announcement_Industry_Day_2_-_27_Mar_18.docx DOCX document
Draft_RFP.zip ZIP file
ARC_Industry_Day_Questionnaire.pdf PDF
Show all 19

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

Text version

Cost Roll-Up

PRIME CONTRACTOR COST ROLL-UP
Contractor:Insert contractor name
HQ0147-18-R-0009 - Advanced Research Center (ARC)
DescriptionCLINDescriptionCFY 1CFY 2CFY 3CFY 4CFY 5CFY 6CFY 7CFY 8CFY 9CFY 10TotalCrosscheckUnreconciled
ALL LABOR CLINsLabor Hours29,656116,122116,122116,122116,122116,122116,122116,12286,492- 0929,001929,001- 0
Labor$1,422,443$5,685,287$5,935,997$6,195,237$6,463,203$6,794,940$7,311,917$7,764,096$5,933,684$0$53,506,804$53,506,804$0
Subcontracts$25,500$51,000$51,000$51,000$51,000$51,000$51,000$51,000$25,500$0$408,000$408,000$0
Subcontractor Fee$1,275$2,550$2,550$2,550$2,550$2,550$2,550$2,550$1,275$0$20,400$20,400$0
Procurement Overhead$268$1,071$1,607$2,142$2,678$3,213$3,749$4,284$2,410$0$21,420$21,420$0
G&A$1,352$3,277$3,861$4,455$5,060$5,676$6,303$6,940$3,794$0$40,719$40,719$0
Total Labor Cost$1,450,838$5,743,185$5,995,014$6,255,384$6,524,491$6,857,380$7,375,519$7,828,870$5,966,662$0$53,997,343$53,997,343$0
Base Fee$1,738$3,443$3,598$3,757$3,922$4,159$4,482$4,695$2,416$0$32,210$32,210$0
Award Fee$2,960$5,866$6,124$6,390$6,665$7,058$7,598$7,952$4,091$0$54,704$54,704$0
Fixed Fee$68,054$275,179$287,513$300,266$313,446$329,697$355,065$377,378$289,657$0$2,596,256
TOTAL ALL LABOR CLINs$1,523,589$6,027,674$6,292,249$6,565,797$6,848,524$7,198,294$7,742,663$8,218,895$6,262,827$0$56,680,512
0008, 1008, 2008, 3008Other Direct Costs (ODCs)/Travel$156,250$625,000$625,000$625,000$625,000$625,000$625,000$625,000$468,750$0$5,000,000
0009, 1009, 2009, 3009Material$2,656,250$10,625,000$10,625,000$10,625,000$10,625,000$10,625,000$10,625,000$10,625,000$7,968,750$0$85,000,000
0010, 1010, 2010, 3010CAP$0$0$0$0$0$0$0$0$0$0$0
TOTAL ALL ODC & MATERIAL CLINS$2,812,500$11,250,000$11,250,000$11,250,000$11,250,000$11,250,000$11,250,000$11,250,000$8,437,500$0$90,000,000
Cost for Option to extend the term of the contract (see FAR Clause 52.217-9)$3,964,944
Base Fee for Option to extend the term of the contract$2,368.20
Award Fee for Option to extend the term of the contract$4,010.75
Fixed Fee for Option to extend the term of the contract$191,179.69
TOTAL OPTION TO EXTEND THE TERM OF THE CONTRACT$4,162,502
TOTAL ALL CLINS$4,336,089$17,277,674$17,542,249$17,815,797$18,098,524$18,448,294$18,992,663$19,468,895$14,700,327$0$150,843,015

Error Check Good Good Good Good Good Good Good Good Good Good Good

Offerors, and major subcontractors must correct and tailor to eliminate errors and to conform to their estimating and accounting systems so that each rate/factor calculation uses the correct allocation base.

Rates Applied BelowColumn Reference ------>567891011121314
Procurement Overhead1.00%2.00%3.00%4.00%5.00%6.00%7.00%8.00%9.00%10.00%
G&A5.00%6.00%7.00%8.00%9.00%10.00%11.00%12.00%13.00%14.00%
Base Fee3.00%
Award Fee5.00%
Fixed Fee5.00%
CLINSection L CheckUnreconciled
0001Labor Hours150300300300300150- 0- 0- 0- 01,500160,375(158,875)
Labor$2,001$4,288$4,778$5,291$5,828$3,194$0$0$0$0$25,379
Subcontracts$0$0$0$0$0$0$0$0$0$0$0
Subcontractor Fee$0$0$0$0$0$0$0$0$0$0$0
Procurement Overhead$0$0$0$0$0$0$0$0$0$0$0
G&A$0$0$0$0$0$0$0$0$0$0$0
Total Labor Cost$2,001$4,288$4,778$5,291$5,828$3,194$0$0$0$0$25,379
Base Fee$60$129$143$159$175$96$0$0$0$0$761
Award Fee$100$214$239$265$291$160$0$0$0$0$1,269
Total CPAF$2,161$4,631$5,160$5,714$6,294$3,450$0$0$0$0$27,410
1001Labor Hours- 0- 0- 0- 0- 0150150- 0- 0- 030032,075(31,775)
Labor$0$0$0$0$0$3,793$4,103$0$0$0$7,896
Subcontracts$0$0$0$0$0$0$0$0$0$0$0
Subcontractor Fee$0$0$0$0$0$0$0$0$0$0$0
Procurement Overhead$0$0$0$0$0$0$0$0$0$0$0
G&A$0$0$0$0$0$0$0$0$0$0$0
Total Labor Cost$0$0$0$0$0$3,793$4,103$0$0$0$7,896
Base Fee$0$0$0$0$0$114$123$0$0$0$237
Award Fee$0$0$0$0$0$190$205$0$0$0$395
Total CPAF$0$0$0$0$0$4,097$4,431$0$0$0$8,528
2001Labor Hours- 0- 0- 0- 0- 0- 0150150- 0- 030032,075(31,775)
Labor$0$0$0$0$0$0$4,650$4,987$0$0$9,637
Subcontracts$0$0$0$0$0$0$0$0$0$0$0
Subcontractor Fee$0$0$0$0$0$0$0$0$0$0$0
Procurement Overhead$0$0$0$0$0$0$0$0$0$0$0
G&A$0$0$0$0$0$0$0$0$0$0$0
Total Labor Cost$0$0$0$0$0$0$4,650$4,987$0$0$9,637
Base Fee$0$0$0$0$0$0$139$150$0$0$289
Award Fee$0$0$0$0$0$0$232$249$0$0$482
Total CPAF$0$0$0$0$0$0$5,022$5,386$0$0$10,408
3001Labor Hours- 0- 0- 0- 0- 0- 0- 0150150- 030032,075(31,775)
Labor$0$0$0$0$0$0$0$5,479$5,844$0$11,323
Subcontracts$0$0$0$0$0$0$0$0$0$0$0
Subcontractor Fee$0$0$0$0$0$0$0$0$0$0$0
Procurement Overhead$0$0$0$0$0$0$0$0$0$0$0
G&A$0$0$0$0$0$0$0$0$0$0$0
Total Labor Cost$0$0$0$0$0$0$0$5,479$5,844$0$11,323
Base Fee$0$0$0$0$0$0$0$164$175$0$340
Award Fee$0$0$0$0$0$0$0$274$292$0$566
Total CPAF$0$0$0$0$0$0$0$5,918$6,311$0$12,229
AllSubtotal CPAF$2,161$4,631$5,160$5,714$6,294$7,547$9,453$11,304$6,311$0$58,575
0002Labor Hours350700700700700350- 0- 0- 0- 03,500170,150(166,650)
Labor$9,338$19,175$20,581$22,045$23,570$12,578$0$0$0$0$107,287
Subcontracts$0$0$0$0$0$0$0$0$0$0$0
Subcontractor Fee$0$0$0$0$0$0$0$0$0$0$0
Procurement Overhead$0$0$0$0$0$0$0$0$0$0$0
G&A$0$0$0$0$0$0$0$0$0$0$0
Total Labor Cost$9,338$19,175$20,581$22,045$23,570$12,578$0$0$0$0$107,287
Base Fee$280$575$617$661$707$377$0$0$0$0$3,219
Award Fee$467$959$1,029$1,102$1,178$629$0$0$0$0$5,364
Total CPAF$10,085$20,709$22,227$23,809$25,455$13,584$0$0$0$0$115,870
1002Labor Hours- 0- 0- 0- 0- 0350350- 0- 0- 070034,030(33,330)
Labor$0$0$0$0$0$15,573$16,480$0$0$0$32,053
Subcontracts$0$0$0$0$0$0$0$0$0$0$0
Subcontractor Fee$0$0$0$0$0$0$0$0$0$0$0
Procurement Overhead$0$0$0$0$0$0$0$0$0$0$0
G&A$0$0$0$0$0$0$0$0$0$0$0
Total Labor Cost$0$0$0$0$0$15,573$16,480$0$0$0$32,053
Base Fee$0$0$0$0$0$467$494$0$0$0$962
Award Fee$0$0$0$0$0$779$824$0$0$0$1,603
Total CPAF$0$0$0$0$0$16,819$17,798$0$0$0$34,617
2002Labor Hours- 0- 0- 0- 0- 0- 0350350- 0- 070034,030(33,330)
Labor$0$0$0$0$0$0$19,489$20,512$0$0$40,001
Subcontracts$0$0$0$0$0$0$0$0$0$0$0
Subcontractor Fee$0$0$0$0$0$0$0$0$0$0$0
Procurement Overhead$0$0$0$0$0$0$0$0$0$0$0
G&A$0$0$0$0$0$0$0$0$0$0$0
Total Labor Cost$0$0$0$0$0$0$19,489$20,512$0$0$40,001
Base Fee$0$0$0$0$0$0$585$615$0$0$1,200
Award Fee$0$0$0$0$0$0$974$1,026$0$0$2,000
Total CPAF$0$0$0$0$0$0$21,048$22,153$0$0$43,201
3002Labor Hours- 0- 0- 0- 0- 0- 0- 0350350- 070034,030(33,330)
Labor$0$0$0$0$0$0$0$16,719$17,675$0$34,394
Subcontracts$0$0$0$0$0$0$0$0$0$0$0
Subcontractor Fee$0$0$0$0$0$0$0$0$0$0$0
Procurement Overhead$0$0$0$0$0$0$0$0$0$0$0
G&A$0$0$0$0$0$0$0$0$0$0$0
Total Labor Cost$0$0$0$0$0$0$0$16,719$17,675$0$34,394
Base Fee$0$0$0$0$0$0$0$502$530$0$1,032
Award Fee$0$0$0$0$0$0$0$836$884$0$1,720
Total CPAF$0$0$0$0$0$0$0$18,056$19,090$0$37,146
AllSubtotal CPAF$10,085$20,709$22,227$23,809$25,455$30,403$38,846$40,209$19,090$0$230,833
0003Labor Hours450900900900900450- 0- 0- 0- 04,500160,575(156,075)
Labor$7,822$15,364$16,293$17,258$18,260$9,650$0$0$0$0$84,647
Subcontracts$25,500$51,000$51,000$51,000$51,000$25,500$0$0$0$0$255,000
Subcontractor Fee$1,275$2,550$2,550$2,550$2,550$1,275$0$0$0$0$12,750
Procurement Overhead$268$1,071$1,607$2,142$2,678$1,607$0$0$0$0$9,371
G&A$1,352$3,277$3,861$4,455$5,060$2,838$0$0$0$0$20,844
Total Labor Cost$36,217$73,262$75,311$77,405$79,548$40,869$0$0$0$0$382,613
Base Fee$1,048$2,121$2,183$2,246$2,310$1,188$0$0$0$0$11,096
Award Fee$1,811$3,663$3,766$3,870$3,977$2,043$0$0$0$0$19,131
Total CPAF$39,076$79,047$81,259$83,521$85,835$44,101$0$0$0$0$412,839
1003Labor Hours- 0- 0- 0- 0- 0450450- 0- 0- 090032,115(31,215)
Labor$0$0$0$0$0$8,186$8,684$0$0$0$16,870
Subcontracts$0$0$0$0$0$25,500$25,500$0$0$0$51,000
Subcontractor Fee$0$0$0$0$0$1,275$1,275$0$0$0$2,550
Procurement Overhead$0$0$0$0$0$1,607$1,874$0$0$0$3,481
G&A$0$0$0$0$0$2,838$3,151$0$0$0$5,990
Total Labor Cost$0$0$0$0$0$39,405$40,485$0$0$0$79,890
Base Fee$0$0$0$0$0$1,144$1,176$0$0$0$2,320
Award Fee$0$0$0$0$0$1,970$2,024$0$0$0$3,995
Total CPAF$0$0$0$0$0$42,519$43,686$0$0$0$86,205
2003Labor Hours- 0- 0- 0- 0- 0- 0450450- 0- 090032,115(31,215)
Labor$0$0$0$0$0$0$7,795$8,289$0$0$16,085
Subcontracts$0$0$0$0$0$0$25,500$25,500$0$0$51,000
Subcontractor Fee$0$0$0$0$0$0$1,275$1,275$0$0$2,550
Procurement Overhead$0$0$0$0$0$0$1,874$2,142$0$0$4,016
G&A$0$0$0$0$0$0$3,151$3,470$0$0$6,621
Total Labor Cost$0$0$0$0$0$0$39,596$40,676$0$0$80,272
Base Fee$0$0$0$0$0$0$1,150$1,182$0$0$2,332
Award Fee$0$0$0$0$0$0$1,980$2,034$0$0$4,014
Total CPAF$0$0$0$0$0$0$42,726$43,892$0$0$86,618
3003Labor Hours- 0- 0- 0- 0- 0- 0- 0450450- 090032,115(31,215)
Labor$0$0$0$0$0$0$0$9,764$10,317$0$20,081
Subcontracts$0$0$0$0$0$0$0$25,500$25,500$0$51,000
Subcontractor Fee$0$0$0$0$0$0$0$1,275$1,275$0$2,550
Procurement Overhead$0$0$0$0$0$0$0$2,142$2,410$0$4,552
G&A$0$0$0$0$0$0$0$3,470$3,794$0$7,264
Total Labor Cost$0$0$0$0$0$0$0$42,151$43,295$0$85,447
Base Fee$0$0$0$0$0$0$0$1,226$1,261$0$2,487
Award Fee$0$0$0$0$0$0$0$2,108$2,165$0$4,272
Total CPAF$0$0$0$0$0$0$0$45,485$46,721$0$92,206
AllSubtotal CPAF$39,076$79,047$81,259$83,521$85,835$86,620$86,411$89,377$46,721$0$677,868
0004Labor Hours250500500500500250- 0- 0- 0- 02,500141,625(139,125)
Labor$10,490$20,605$21,806$23,053$24,347$12,844$0$0$0$0$113,144
Subcontracts$0$0$0$0$0$0$0$0$0$0$0
Subcontractor Fee$0$0$0$0$0$0$0$0$0$0$0
Procurement Overhead$0$0$0$0$0$0$0$0$0$0$0
G&A$0$0$0$0$0$0$0$0$0$0$0
Total Labor Cost$10,490$20,605$21,806$23,053$24,347$12,844$0$0$0$0$113,144
Base Fee$315$618$654$692$730$385$0$0$0$0$3,394
Award Fee$525$1,030$1,090$1,153$1,217$642$0$0$0$0$5,657
Total CPAF$11,330$22,253$23,550$24,897$26,294$13,872$0$0$0$0$122,196
1004Labor Hours- 0- 0- 0- 0- 0250250- 0- 0- 050028,325(27,825)
Labor$0$0$0$0$0$12,911$13,608$0$0$0$26,519
Subcontracts$0$0$0$0$0$0$0$0$0$0$0
Subcontractor Fee$0$0$0$0$0$0$0$0$0$0$0
Procurement Overhead$0$0$0$0$0$0$0$0$0$0$0
G&A$0$0$0$0$0$0$0$0$0$0$0
Total Labor Cost$0$0$0$0$0$12,911$13,608$0$0$0$26,519
Base Fee$0$0$0$0$0$387$408$0$0$0$796
Award Fee$0$0$0$0$0$646$680$0$0$0$1,326
Total CPAF$0$0$0$0$0$13,944$14,697$0$0$0$28,640
2004Labor Hours- 0- 0- 0- 0- 0- 0250250- 0- 050028,325(27,825)
Labor$0$0$0$0$0$0$13,540$14,260$0$0$27,800
Subcontracts$0$0$0$0$0$0$0$0$0$0$0
Subcontractor Fee$0$0$0$0$0$0$0$0$0$0$0
Procurement Overhead$0$0$0$0$0$0$0$0$0$0$0
G&A$0$0$0$0$0$0$0$0$0$0$0
Total Labor Cost$0$0$0$0$0$0$13,540$14,260$0$0$27,800
Base Fee$0$0$0$0$0$0$406$428$0$0$834
Award Fee$0$0$0$0$0$0$677$713$0$0$1,390
Total CPAF$0$0$0$0$0$0$14,623$15,401$0$0$30,024
3004Labor Hours- 0- 0- 0- 0- 0- 0- 0250250- 050028,325(27,825)
Labor$0$0$0$0$0$0$0$14,260$15,006$0$29,266
Subcontracts$0$0$0$0$0$0$0$0$0$0$0
Subcontractor Fee$0$0$0$0$0$0$0$0$0$0$0
Procurement Overhead$0$0$0$0$0$0$0$0$0$0$0
G&A$0$0$0$0$0$0$0$0$0$0$0
Total Labor Cost$0$0$0$0$0$0$0$14,260$15,006$0$29,266
Base Fee$0$0$0$0$0$0$0$428$450$0$878
Award Fee$0$0$0$0$0$0$0$713$750$0$1,463
Total CPAF$0$0$0$0$0$0$0$15,401$16,207$0$31,607
AllSubtotal CPAF$11,330$22,253$23,550$24,897$26,294$27,815$29,319$30,802$16,207$0$212,467
Values computed from CLINs X001 - X004
with complexity factor0005Labor Hours5,46021,84021,84021,84021,84016,380- 0- 0- 0- 0109,200
Labor Cost CLINs 0001, 0002, 0003, & 0004$58,047$117,330$122,475$127,794$133,292$69,486$0$0$0$0$628,423
Labor hours CLINs 0001, 0002, 0003, & 0004120024002400240024001200000012,000
Basic FBLR$48.37$48.89$51.03$53.25$55.54$57.90$0.00$0.00$0.00$0.00
Real World Events TI Complexity Factor$1.02$1.02$1.02$1.02$1.02$1.02$1.02$1.02$1.02$1.02
FBLR$49.34$49.87$52.05$54.31$56.65$59.06$0.00$0.00$0.00$0.00
Labor$269,394$1,089,057$1,136,810$1,186,183$1,237,213$967,452$0$0$0$0$5,886,109
Fixed Fee rate per hour$2.41$2.44$2.55$2.66$2.78$2.90$0.00$0.00$0.00$0.00
Fixed Fee$13,174$53,269$55,657$58,126$60,677$47,485$0$0$0$0$288,388
Total CPFF$282,568$1,142,326$1,192,467$1,244,309$1,297,890$1,014,937$0$0$0$0$6,174,497
1005Labor Hours- 0- 0- 0- 0- 05,46016,380- 0- 0- 021,840
Labor Cost CLINs 1001, 1002, 1003, & 1004$0$0$0$0$0$71,682$74,676$0$0$0$146,358
Labor hours CLINs 1001, 1002, 1003, & 100400000120012000002,400
Basic FBLR$0.00$0.00$0.00$0.00$0.00$59.74$62.23$0.00$0.00$0.00
Real World Events TI Complexity Factor$1.02$1.02$1.02$1.02$1.02$1.02$1.02$1.02$1.02$1.02
FBLR$0.00$0.00$0.00$0.00$0.00$60.93$63.47$0.00$0.00$0.00
Labor$0$0$0$0$0$332,676$1,039,713$0$0$0$1,372,389
Fixed Fee rate per hour$0.00$0.00$0.00$0.00$0.00$2.99$3.12$0.00$0.00$0.00
Fixed Fee$0$0$0$0$0$16,338$51,098$0$0$0$67,436
Total CPFF$0$0$0$0$0$349,014$1,090,811$0$0$0$1,439,825
2005Labor Hours- 0- 0- 0- 0- 0- 05,46016,380- 0- 021,840
Labor Cost CLINs 2001, 2002, 2003, & 2004$0$0$0$0$0$0$77,274$80,436$0$0$157,710
Labor hours CLINs 2001, 2002, 2003, & 200400000012001200002,400
Basic FBLR$0.00$0.00$0.00$0.00$0.00$0.00$64.40$67.03$0.00$0.00
Real World Events TI Complexity Factor$1.02$1.02$1.02$1.02$1.02$1.02$1.02$1.02$1.02$1.02
FBLR$0.00$0.00$0.00$0.00$0.00$0.00$65.68$68.37$0.00$0.00
Labor$0$0$0$0$0$0$358,630$1,119,905$0$0$1,478,535
Fixed Fee rate per hour$0.00$0.00$0.00$0.00$0.00$0.00$3.23$3.36$0.00$0.00
Fixed Fee$0$0$0$0$0$0$17,636$55,108$0$0$72,743
Total CPFF$0$0$0$0$0$0$376,266$1,175,012$0$0$1,551,278
3005Labor Hours- 0- 0- 0- 0- 0- 0- 05,46016,380- 021,840
Labor Cost CLINs 3001, 3002, 3003, & 3004$0$0$0$0$0$0$0$78,609$81,821$0$160,430
Labor hours CLINs 3001, 3002, 3003, & 300400000001200120002,400
Basic FBLR$0.00$0.00$0.00$0.00$0.00$0.00$0.00$65.51$68.18$0.00
Real World Events TI Complexity Factor$1.02$1.02$1.02$1.02$1.02$1.02$1.02$1.02$1.02$1.02
FBLR$0.00$0.00$0.00$0.00$0.00$0.00$0.00$66.82$69.55$0.00
Labor$0$0$0$0$0$0$0$364,825$1,139,191$0$1,504,017
Fixed Fee rate per hour$0.00$0.00$0.00$0.00$0.00$0.00$0.00$3.29$3.42$0.00
Fixed Fee$0$0$0$0$0$0$0$17,945$56,072$0$74,017
Total CPFF$0$0$0$0$0$0$0$382,771$1,195,263$0$1,578,034
AllSubtotal CPFF$282,568$1,142,326$1,192,467$1,244,309$1,297,890$1,363,952$1,467,077$1,557,783$1,195,263$0$10,743,634
Values computed from CLINs X001 - X004
with complexity factor0006Labor Hours22,97191,88291,88291,88291,88268,912- 0- 0- 0- 0459,410
Labor Cost CLINs 0001, 0002, 0003, & 0004$58,047$117,330$122,475$127,794$133,292$69,486$0$0$0$0$628,423
Labor hours CLINs 0001, 0002, 0003, & 0004120024002400240024001200000012,000
Basic FBLR$48.37$48.89$51.03$53.25$55.54$57.90$0.00$0.00$0.00$0.00
Network Design TI Complexity Factor$1.01$1.01$1.01$1.01$1.01$1.01$1.01$1.01$1.01$1.01
FBLR$48.86$49.38$51.54$53.78$56.09$58.48$0.00$0.00$0.00$0.00
Labor$1,122,245$4,536,798$4,735,730$4,941,408$5,153,987$4,030,218$0$0$0$0$24,520,385
Fixed Fee rate per hour$2.39$2.42$2.52$2.64$2.75$2.87$0.00$0.00$0.00$0.00
Fixed Fee$54,880$221,910$231,856$242,140$252,769$197,813$0$0$0$0$1,201,369
Total CPFF$1,177,124$4,758,708$4,967,586$5,183,548$5,406,756$4,228,031$0$0$0$0$25,721,754
1006Labor Hours- 0- 0- 0- 0- 022,97168,912- 0- 0- 091,882
Labor Cost CLINs 1001, 1002, 1003, & 1004$0$0$0$0$0$71,682$74,676$0$0$0$146,358
Labor hours CLINs 1001, 1002, 1003, & 100400000120012000002,400
Basic FBLR$0.00$0.00$0.00$0.00$0.00$59.74$62.23$0.00$0.00$0.00
Network Design TI Complexity Factor$1.01$1.01$1.01$1.01$1.01$1.01$1.01$1.01$1.01$1.01
FBLR$0.00$0.00$0.00$0.00$0.00$60.33$62.85$0.00$0.00$0.00
Labor$0$0$0$0$0$1,385,865$4,331,240$0$0$0$5,717,106
Fixed Fee rate per hour$0.00$0.00$0.00$0.00$0.00$2.96$3.09$0.00$0.00$0.00
Fixed Fee$0$0$0$0$0$68,061$212,864$0$0$0$280,925
Total CPFF$0$0$0$0$0$1,453,926$4,544,105$0$0$0$5,998,031
2006Labor Hours- 0- 0- 0- 0- 0- 022,97168,912- 0- 091,882
Labor Cost CLINs 2001, 2002, 2003, & 2004$0$0$0$0$0$0$77,274$80,436$0$0$157,710
Labor hours CLINs 2001, 2002, 2003, & 200400000012001200002,400
Basic FBLR$0.00$0.00$0.00$0.00$0.00$0.00$64.40$67.03$0.00$0.00
Network Design TI Complexity Factor$1.01$1.01$1.01$1.01$1.01$1.01$1.01$1.01$1.01$1.01
FBLR$0.00$0.00$0.00$0.00$0.00$0.00$65.04$67.70$0.00$0.00
Labor$0$0$0$0$0$0$1,493,985$4,665,305$0$0$6,159,290
Fixed Fee rate per hour$0.00$0.00$0.00$0.00$0.00$0.00$3.20$3.33$0.00$0.00
Fixed Fee$0$0$0$0$0$0$73,467$229,568$0$0$303,034
Total CPFF$0$0$0$0$0$0$1,567,452$4,894,872$0$0$6,462,324
3006Labor Hours- 0- 0- 0- 0- 0- 0- 022,97168,912- 091,882
Labor Cost CLINs 3001, 3002, 3003, & 3004$0$0$0$0$0$0$0$78,609$81,821$0$160,430
Labor hours CLINs 3001, 3002, 3003, & 300400000001200120002,400
Basic FBLR$0.00$0.00$0.00$0.00$0.00$0.00$0.00$65.51$68.18$0.00
Network Design TI Complexity Factor$1.01$1.01$1.01$1.01$1.01$1.01$1.01$1.01$1.01$1.01
FBLR$0.00$0.00$0.00$0.00$0.00$0.00$0.00$66.16$68.87$0.00
Labor$0$0$0$0$0$0$0$1,519,791$4,745,650$0$6,265,441
Fixed Fee rate per hour$0.00$0.00$0.00$0.00$0.00$0.00$0.00$3.25$3.39$0.00
Fixed Fee$0$0$0$0$0$0$0$74,757$233,585$0$308,342
Total CPFF$0$0$0$0$0$0$0$1,594,548$4,979,235$0$6,573,783
AllSubtotal CPFF$1,177,124$4,758,708$4,967,586$5,183,548$5,406,756$5,681,957$6,111,557$6,489,420$4,979,235$0$44,755,892
0007Labor Hours25- 0- 0- 0- 0- 0- 0- 0- 0- 025
Labor$1,152$0$0$0$0$0$0$0$0$0$1,152
Subcontracts$0$0$0$0$0$0$0$0$0$0$0
Subcontractor Fee$0$0$0$0$0$0$0$0$0$0$0
Procurement Overhead$0$0$0$0$0$0$0$0$0$0$0
G&A$0$0$0$0$0$0$0$0$0$0$0
Total Labor Cost$1,152$0$0$0$0$0$0$0$0$0$1,152
Base Fee$35$0$0$0$0$0$0$0$0$0$35
Award Fee$58$0$0$0$0$0$0$0$0$0$58
Total CPAF$1,244$0$0$0$0$0$0$0$0$0$1,244
Total CPAF$63,896$126,640$132,196$137,941$143,878$152,385$164,030$171,692$88,328$0$1,180,987
Total CPFF$1,459,693$5,901,034$6,160,053$6,427,857$6,704,646$7,045,909$7,578,633$8,047,203$6,174,499$0$55,499,526
TOTAL ALL LABOR CLINs$1,523,589$6,027,674$6,292,249$6,565,797$6,848,524$7,198,294$7,742,663$8,218,895$6,262,827$0$56,680,512

Input-Labor Resources

PRIME LABOR RESOURCES AND COST
Contractor:Insert contractor name
HQ0147-18-R-0009 - Advanced Research Center (ARC)
This tab should be completed by the Prime Offeror and Major Subcontractors to include all labor hours proposed including any tier subcontractors.
PWS DescriptionPrime/Subcontractor NamePrime, or SubcontractorMajor or MinorLabor CategoryLocationWork SiteCLINTypePeriodCFY 1 HoursCFY 2 HoursCFY 3 HoursCFY 4 HoursCFY 5 HoursCFY 6 HoursCFY 7 HoursCFY 8 HoursCFY 9 HoursCFY 10 HoursTotalBOE ReferenceCFY 1 FBLRCFY 2 FBLRCFY 3 FBLRCFY 4 FBLRCFY 5 FBLRCFY 6 FBLRCFY 7 FBLRCFY 8 FBLRCFY 9 FBLRCFY 10 FBLRABCFY 1 CostCFY 2 CostCFY 3 CostCFY 4 CostCFY 5 CostCFY 6 CostCFY 7 CostCFY 8 CostCFY 9 CostCFY 10 CostTotal CostAJCFY 1 Sub FeeCFY 2 Sub FeeCFY 3 Sub FeeCFY 4 Sub FeeCFY 5 Sub Fee
3.1 Program ManagementABC PrimePrimeAdministrative Support IHuntsville, ALGov't Site0001CPAFBase5010010010010050500Cost Volume page 10, BOE Number 123456.01$12.13$13.10$14.70$16.38$18.13$19.97$21.88$23.88$25.97$28.15$606$1,310$1,470$1,638$1,813$998$0$0$0$0$7,835$0$0$0$0$0
3.2 Network MonitoringABC PrimePrimeAdministrative Support IIHuntsville, ALGov't Site0001CPAFBase5010010010010050500$13.34$14.29$15.93$17.64$19.43$21.30$23.25$25.29$27.42$29.63$667$1,429$1,593$1,764$1,943$1,065$0$0$0$0$8,460$0$0$0$0$0
3.3 ProcurementABC PrimePrimeCyber Security / Information Assurance (IA) LeadHuntsville, ALGov't Site0001CPAFBase5010010010010050500$14.55$15.48$17.15$18.90$20.72$22.63$24.62$26.69$28.86$31.11$728$1,548$1,715$1,890$2,072$1,131$0$0$0$0$9,084$0$0$0$0$0
3.4 Quarterly Self-AssessmentABC PrimePrimeCyber Security / IA Analyst IHuntsville, ALGov't Site1001CPAFBase5050100$15.77$16.67$18.38$20.16$22.02$23.96$25.98$28.10$30.30$32.59$0$0$0$0$0$1,198$1,299$0$0$0$2,497$0$0$0$0$0
3.5 Performance Objectives/MetricsABC PrimePrimeCyber Security / IA Analyst IIHuntsville, ALGov't Site1001CPAFBase5050100$16.98$17.87$19.60$21.42$23.31$25.29$27.35$29.50$31.74$34.08$0$0$0$0$0$1,264$1,368$0$0$0$2,632$0$0$0$0$0
3.6 Identification of Contractor EmployeesABC PrimePrimeCyber Security / IA Analyst IIIHuntsville, ALGov't Site1001CPAFBase5050100$18.19$19.06$20.83$22.67$24.61$26.62$28.72$30.91$33.19$35.56$0$0$0$0$0$1,331$1,436$0$0$0$2,767$0$0$0$0$0
3.7 Data Accession List (DAL)ABC PrimePrimeDatabase Development Specialist IHuntsville, ALGov't Site2001CPAFOption 15050100$19.40$20.25$22.05$23.93$25.90$27.95$30.09$32.31$34.63$37.04$0$0$0$0$0$0$1,504$1,616$0$0$3,120$0$0$0$0$0
4.0 Network ManagementABC PrimePrimeDatabase Development Specialist IIHuntsville, ALGov't Site2001CPAFOption 15050100$20.62$21.44$23.28$25.19$27.20$29.28$31.46$33.72$36.07$38.52$0$0$0$0$0$0$1,573$1,686$0$0$3,259$0$0$0$0$0
4.1 Project ManagementABC PrimePrimeDatabase Development Specialist IIHuntsville, ALGov't Site2001CPAFOption 15050100$20.62$21.44$23.28$25.19$27.20$29.28$31.46$33.72$36.07$38.52$0$0$0$0$0$0$1,573$1,686$0$0$3,259$0$0$0$0$0
4.1.1 Schedule ManagementABC PrimePrimeDatabase Development Specialist IIIHuntsville, ALGov't Site3001CPAFOption 25050100$21.83$22.63$24.50$26.45$28.49$30.61$32.82$35.12$37.52$40.00$0$0$0$0$0$0$0$1,756$1,876$0$3,632$0$0$0$0$0
4.2 Backup Management and RecoveryABC PrimePrimeLead Engineer IVHuntsville, ALGov't Site3001CPAFOption 25050100$23.04$23.82$25.73$27.71$29.79$31.94$34.19$36.53$38.96$41.48$0$0$0$0$0$0$0$1,826$1,948$0$3,774$0$0$0$0$0
4.2 Backup Management and RecoveryABC PrimePrimeEngineer IHuntsville, ALGov't Site3001CPAFOption 25050100$24.26$25.01$26.95$28.97$31.08$33.28$35.56$37.93$40.40$42.96$0$0$0$0$0$0$0$1,897$2,020$0$3,917$0$0$0$0$0
4.3.1 Helpdesk U/C VTC and Conference Room SupportABC PrimePrimeEngineer IIHuntsville, ALGov't Site0002CPAFBase5010010010010050500$25.47$26.20$28.18$30.23$32.38$34.61$36.93$39.34$41.84$44.45$1,273$2,620$2,818$3,023$3,238$1,730$0$0$0$0$14,702$0$0$0$0$0
5.0 CybersecurityABC PrimePrimeEngineer III
Huntsville, ALGov't Site0002CPAFBase5010010010010050500$26.68$27.39$29.40$31.49$33.67$35.94$38.29$40.74$43.29$45.93$1,334$2,739$2,940$3,149$3,367$1,797$0$0$0$0$15,327$0$0$0$0$0$0$0$0$0$0
3.1 Program ManagementABC PrimePrimeHelp Desk Specialist IHuntsville, ALGov't Site0002CPAFBase5010010010010050500$27.89$28.58$30.63$32.75$34.97$37.27$39.66$42.15$44.73$47.41$1,395$2,858$3,063$3,275$3,497$1,863$0$0$0$0$15,951$0$0$0$0$0
3.2 Network MonitoringABC PrimePrimeHelp Desk Specialist IIHuntsville, ALGov't Site0002CPAFBase5010010010010050500$29.11$29.78$31.85$34.01$36.26$38.60$41.03$43.55$46.17$48.89$1,455$2,978$3,185$3,401$3,626$1,930$0$0$0$0$16,575$0$0$0$0$0
3.3 ProcurementABC PrimePrimeHelp Desk Specialist IIIHuntsville, ALGov't Site0002CPAFBase5010010010010050500$30.32$30.97$33.08$35.27$37.56$39.93$42.40$44.96$47.62$50.37$1,516$3,097$3,308$3,527$3,756$1,997$0$0$0$0$17,199$0$0$0$0$0
3.4 Quarterly Self-AssessmentABC PrimePrimeLead Engineer IVHuntsville, ALGov't Site0002CPAFBase5010010010010050500$23.04$23.82$25.73$27.71$29.79$31.94$34.19$36.53$38.96$41.48$1,152$2,382$2,573$2,771$2,979$1,597$0$0$0$0$13,454$0$0$0$0$0
3.5 Performance Objectives/MetricsABC PrimePrimeEngineer IHuntsville, ALGov't Site0002CPAFBase5010010010010050500$24.26$25.01$26.95$28.97$31.08$33.28$35.56$37.93$40.40$42.96$1,213$2,501$2,695$2,897$3,108$1,664$0$0$0$0$14,078$0$0$0$0$0
3.6 Identification of Contractor EmployeesABC PrimePrimeEngineer IIHuntsville, ALGov't Site1002CPAFBase5050100$25.47$26.20$28.18$30.23$32.38$34.61$36.93$39.34$41.84$44.45$0$0$0$0$0$1,730$1,846$0$0$0$3,577$0$0$0$0$0
3.7 Data Accession List (DAL)ABC PrimePrimeEngineer III
Huntsville, ALGov't Site1002CPAFBase5050100$26.68$27.39$29.40$31.49$33.67$35.94$38.29$40.74$43.29$45.93$0$0$0$0$0$1,797$1,915$0$0$0$3,712$0$0$0$0$0$0$0$0$0$0
4.0 Network ManagementABC PrimePrimeSubject Matter Expert VHuntsville, ALGov't Site1002CPAFBase5050100$52.15$51.21$53.90$56.69$59.57$62.56$65.65$68.84$72.14$75.56$0$0$0$0$0$3,128$3,282$0$0$0$6,410$0$0$0$0$0
4.1 Project ManagementABC PrimePrimeNetwork Management / Information Technology (IT) Lead Specialist IIIHuntsville, ALGov't Site1002CPAFBase5050100$33.96$33.35$35.53$37.79$40.15$42.59$45.13$47.77$50.50$53.34$0$0$0$0$0$2,130$2,257$0$0$0$4,386$0$0$0$0$0
4.1.1 Schedule ManagementABC PrimePrimeNetwork Management / Information Technology (IT) Specialist IHuntsville, ALGov't Site1002CPAFBase5050100$35.17$34.54$36.75$39.05$41.44$43.92$46.50$49.17$51.94$54.82$0$0$0$0$0$2,196$2,325$0$0$0$4,521$0$0$0$0$0
4.2 Backup Management and RecoveryABC PrimePrimeNetwork Management / Information Technology (IT) Specialist IIHuntsville, ALGov't Site1002CPAFBase5050100$36.38$35.73$37.98$40.31$42.74$45.25$47.87$50.58$53.39$56.30$0$0$0$0$0$2,263$2,393$0$0$0$4,656$0$0$0$0$0
4.2 Backup Management and RecoveryABC PrimePrimeNetwork Management / Information Technology (IT) Specialist IIIHuntsville, ALGov't Site1002CPAFBase5050100$37.60$36.92$39.20$41.57$44.03$46.59$49.23$51.98$54.83$57.78$0$0$0$0$0$2,329$2,462$0$0$0$4,791$0$0$0$0$0
4.3.1 Helpdesk U/C VTC and Conference Room SupportABC PrimePrimeProgram Support Specialist IHuntsville, ALGov't Site2002CPAFOption 15050100$38.81$38.11$40.43$42.83$45.33$47.92$50.60$53.39$56.27$59.26$0$0$0$0$0$0$2,530$2,669$0$0$5,199$0$0$0$0$0
5.0 CybersecurityABC PrimePrimeProgram Support Specialist IIHuntsville, ALGov't Site2002CPAFOption 15050100$40.02$39.30$41.65$44.09$46.62$49.25$51.97$54.79$57.72$60.74$0$0$0$0$0$0$2,598$2,740$0$0$5,338$0$0$0$0$0
3.1 Program ManagementABC PrimePrimeProgram Manager / Deputy Program Manager IIIHuntsville, ALGov't Site2002CPAFOption 15050100$42.45$41.69$44.10$46.61$49.21$51.91$54.71$57.60$60.60$63.71$0$0$0$0$0$0$2,735$2,880$0$0$5,615$0$0$0$0$0
3.2 Network MonitoringABC PrimePrimeProgram Manager / Deputy Program Manager IVHuntsville, ALGov't Site2002CPAFOption 15050100$43.66$42.88$45.33$47.87$50.51$53.24$56.07$59.01$62.04$65.19$0$0$0$0$0$0$2,804$2,950$0$0$5,754$0$0$0$0$0
3.3 ProcurementABC PrimePrimeSecurity Specialist IIHuntsville, ALGov't Site2002CPAFOption 15050100$44.87$44.07$46.55$49.13$51.80$54.57$57.44$60.41$63.49$66.67$0$0$0$0$0$0$2,872$3,021$0$0$5,893$0$0$0$0$0
3.4 Quarterly Self-AssessmentABC PrimePrimeSecurity Specialist IIIHuntsville, ALGov't Site2002CPAFOption 15050100$46.08$45.26$47.78$50.39$53.10$55.90$58.81$61.82$64.93$68.15$0$0$0$0$0$0$2,940$3,091$0$0$6,031$0$0$0$0$0
3.5 Performance Objectives/MetricsABC PrimePrimeSoftware Development Specialist IIHuntsville, ALGov't Site2002CPAFOption 15050100$47.30$46.45$49.00$51.65$54.39$57.23$60.18$63.22$66.37$69.63$0$0$0$0$0$0$3,009$3,161$0$0$6,170$0$0$0$0$0
3.6 Identification of Contractor EmployeesABC PrimePrimeSoftware Development Specialist IIIHuntsville, ALGov't Site3002CPAFOption 25050100$48.51$47.64$50.23$52.91$55.69$58.56$61.54$64.63$67.82$71.11$0$0$0$0$0$0$0$3,231$3,391$0$6,622$0$0$0$0$0
3.7 Data Accession List (DAL)ABC PrimePrimeSystem Administrator IIHuntsville, ALGov't Site3002CPAFOption 25050100$49.72$48.83$51.45$54.17$56.98$59.90$62.91$66.03$69.26$72.60$0$0$0$0$0$0$0$3,302$3,463$0$6,765$0$0$0$0$0
4.0 Network ManagementABC PrimePrimeSystem Administrator IIIHuntsville, ALGov't Site3002CPAFOption 25050100$50.94$50.02$52.68$55.43$58.28$61.23$64.28$67.44$70.70$74.08$0$0$0$0$0$0$0$3,372$3,535$0$6,907$0$0$0$0$0
4.1 Project ManagementABC PrimePrimeAdministrative Support IHuntsville, ALGov't Site3002CPAFOption 25050100$12.13$13.10$14.70$16.38$18.13$19.97$21.88$23.88$25.97$28.15$0$0$0$0$0$0$0$1,194$1,299$0$2,493$0$0$0$0$0
4.1.1 Schedule ManagementABC PrimePrimeCyber Security / IA Analyst IHuntsville, ALGov't Site3002CPAFOption 25050100$15.77$16.67$18.38$20.16$22.02$23.96$25.98$28.10$30.30$32.59$0$0$0$0$0$0$0$1,405$1,515$0$2,920$0$0$0$0$0
4.2 Backup Management and RecoveryABC PrimePrimeCyber Security / IA Analyst IIHuntsville, ALGov't Site3002CPAFOption 25050100$16.98$17.87$19.60$21.42$23.31$25.29$27.35$29.50$31.74$34.08$0$0$0$0$0$0$0$1,475$1,587$0$3,062$0$0$0$0$0
4.2 Backup Management and RecoveryABC PrimePrimeProgram Support Specialist IIHuntsville, ALGov't Site3002CPAFOption 25050100$40.02$39.30$41.65$44.09$46.62$49.25$51.97$54.79$57.72$60.74$0$0$0$0$0$0$0$2,740$2,886$0$5,625$0$0$0$0$0
4.3.1 Helpdesk U/C VTC and Conference Room SupportABC PrimePrimeNetwork Management / Information Technology (IT) Lead Specialist IIIHuntsville, ALGov't Site0003CPAFBase5010010010010050500$33.96$33.35$35.53$37.79$40.15$42.59$45.13$47.77$50.50$53.34$1,698$3,335$3,553$3,779$4,015$2,130$0$0$0$0$18,509$0$0$0$0$0
5.0 CybersecurityABC PrimePrimeNetwork Management / Information Technology (IT) Specialist IHuntsville, ALGov't Site0003CPAFBase5010010010010050500$35.17$34.54$36.75$39.05$41.44$43.92$46.50$49.17$51.94$54.82$1,758$3,454$3,675$3,905$4,144$2,196$0$0$0$0$19,133$0$0$0$0$0
3.1 Program ManagementABC PrimePrimeNetwork Management / Information Technology (IT) Specialist IIHuntsville, ALGov't Site0003CPAFBase5010010010010050500$36.38$35.73$37.98$40.31$42.74$45.25$47.87$50.58$53.39$56.30$1,819$3,573$3,798$4,031$4,274$2,263$0$0$0$0$19,757$0$0$0$0$0
3.2 Network MonitoringSubcontract ZSubcontractorMajorProgram Support Specialist IHuntsville, ALGov't Site0003CPAFBase5010010010010050500$100.00$100.00$100.00$100.00$100.00$100.00$100.00$100.00$100.00$100.00$5,000$10,000$10,000$10,000$10,000$5,000$0$0$0$0$50,000$250$500$500$500$500
3.3 ProcurementSubcontract XSubcontractorMinorProgram Manager / Deputy Program Manager IVHuntsville, ALGov't Site0003CPAFBase5010010010010050500$101.00$101.00$101.00$101.00$101.00$101.00$101.00$101.00$101.00$101.00$5,050$10,100$10,100$10,100$10,100$5,050$0$0$0$0$50,500$253$505$505$505$505
3.4 Quarterly Self-AssessmentSubcontract ZSubcontractorMajorProgram Manager / Deputy Program Manager IIIHuntsville, ALGov't Site0003CPAFBase5010010010010050500$102.00$102.00$102.00$102.00$102.00$102.00$102.00$102.00$102.00$102.00$5,100$10,200$10,200$10,200$10,200$5,100$0$0$0$0$51,000$255$510$510$510$510
3.5 Performance Objectives/MetricsSubcontract ZSubcontractorMajorProgram Manager / Deputy Program Manager IVHuntsville, ALGov't Site0003CPAFBase5010010010010050500$103.00$103.00$103.00$103.00$103.00$103.00$103.00$103.00$103.00$103.00$5,150$10,300$10,300$10,300$10,300$5,150$0$0$0$0$51,500$258$515$515$515$515
3.6 Identification of Contractor EmployeesSubcontract XSubcontractorMinorSoftware Development Specialist IIHuntsville, ALGov't Site0003CPAFBase5010010010010050500$104.00$104.00$104.00$104.00$104.00$104.00$104.00$104.00$104.00$104.00$5,200$10,400$10,400$10,400$10,400$5,200$0$0$0$0$52,000$260$520$520$520$520
3.7 Data Accession List (DAL)ABC PrimePrimeSystem Administrator IIIHuntsville, ALGov't Site0003CPAFBase5010010010010050500$50.94$50.02$52.68$55.43$58.28$61.23$64.28$67.44$70.70$74.08$2,547$5,002$5,268$5,543$5,828$3,061$0$0$0$0$27,248$0$0$0$0$0
4.0 Network ManagementABC PrimePrimeNetwork Management / Information Technology (IT) Specialist IIIHuntsville, ALGov't Site1003CPAFOption 15050100$37.60$36.92$39.20$41.57$44.03$46.59$49.23$51.98$54.83$57.78$0$0$0$0$0$2,329$2,462$0$0$0$4,791$0$0$0$0$0
4.1 Project ManagementABC PrimePrimeNetwork Management / Information Technology (IT) Specialist IHuntsville, ALGov't Site1003CPAFOption 15050100$35.17$34.54$36.75$39.05$41.44$43.92$46.50$49.17$51.94$54.82$0$0$0$0$0$2,196$2,325$0$0$0$4,521$0$0$0$0$0
4.1.1 Schedule ManagementABC PrimePrimeIntegrated Management Lead VHuntsville, ALGov't Site1003CPAFOption 15050100$32.74$32.16$34.30$36.53$38.85$41.26$43.76$46.36$49.06$51.85$0$0$0$0$0$2,063$2,188$0$0$0$4,251$0$0$0$0$0
4.2 Backup Management and RecoverySubcontract ZSubcontractorMajorHelp Desk Specialist IHuntsville, ALGov't Site1003CPAFOption 15050100$100.00$100.00$100.00$100.00$100.00$100.00$100.00$100.00$100.00$100.00$0$0$0$0$0$5,000$5,000$0$0$0$10,000$0$0$0$0$0
4.2 Backup Management and RecoverySubcontract XSubcontractorMinorHelp Desk Specialist IIHuntsville, ALGov't Site1003CPAFOption 15050100$101.00$101.00$101.00$101.00$101.00$101.00$101.00$101.00$101.00$101.00$0$0$0$0$0$5,050$5,050$0$0$0$10,100$0$0$0$0$0
4.3.1 Helpdesk U/C VTC and Conference Room SupportSubcontract ZSubcontractorMajorHelp Desk Specialist IIIHuntsville, ALGov't Site1003CPAFOption 15050100$102.00$102.00$102.00$102.00$102.00$102.00$102.00$102.00$102.00$102.00$0$0$0$0$0$5,100$5,100$0$0$0$10,200$0$0$0$0$0
5.0 CybersecuritySubcontract ZSubcontractorMajorNetwork Management / Information Technology (IT) Specialist IIIHuntsville, ALGov't Site1003CPAFOption 15050100$103.00$103.00$103.00$103.00$103.00$103.00$103.00$103.00$103.00$103.00$0$0$0$0$0$5,150$5,150$0$0$0$10,300$0$0$0$0$0
3.1 Program ManagementSubcontract XSubcontractorMinorDatabase Development Specialist IIIHuntsville, ALGov't Site1003CPAFOption 15050100$104.00$104.00$104.00$104.00$104.00$104.00$104.00$104.00$104.00$104.00$0$0$0$0$0$5,200$5,200$0$0$0$10,400$0$0$0$0$0
3.2 Network MonitoringABC PrimePrimeLead Engineer IVHuntsville, ALGov't Site1003CPAFOption 15050100$23.04$23.82$25.73$27.71$29.79$31.94$34.19$36.53$38.96$41.48$0$0$0$0$0$1,597$1,710$0$0$0$3,307$0$0$0$0$0
3.3 ProcurementABC PrimePrimeProgram Support Specialist IIHuntsville, ALGov't Site2003CPAFOption 15050100$40.02$39.30$41.65$44.09$46.62$49.25$51.97$54.79$57.72$60.74$0$0$0$0$0$0$2,598$2,740$0$0$5,338$0$0$0$0$0
3.4 Quarterly Self-AssessmentABC PrimePrimeHelp Desk Specialist IIIHuntsville, ALGov't Site2003CPAFOption 15050100$30.32$30.97$33.08$35.27$37.56$39.93$42.40$44.96$47.62$50.37$0$0$0$0$0$0$2,120$2,248$0$0$4,368$0$0$0$0$0
3.5 Performance Objectives/MetricsSubcontract ZSubcontractorMajorSecurity Specialist IIHuntsville, ALGov't Site2003CPAFOption 15050100$100.00$100.00$100.00$100.00$100.00$100.00$100.00$100.00$100.00$100.00$0$0$0$0$0$0$5,000$5,000$0$0$10,000$0$0$0$0$0
3.6 Identification of Contractor EmployeesSubcontract XSubcontractorMinorDatabase Development Specialist IIIHuntsville, ALGov't Site2003CPAFOption 15050100$101.00$101.00$101.00$101.00$101.00$101.00$101.00$101.00$101.00$101.00$0$0$0$0$0$0$5,050$5,050$0$0$10,100$0$0$0$0$0
3.7 Data Accession List (DAL)Subcontract ZSubcontractorMajorDatabase Development Specialist IHuntsville, ALGov't Site2003CPAFOption 15050100$102.00$102.00$102.00$102.00$102.00$102.00$102.00$102.00$102.00$102.00$0$0$0$0$0$0$5,100$5,100$0$0$10,200$0$0$0$0$0
4.0 Network ManagementSubcontract ZSubcontractorMajorEngineer III
Huntsville, ALGov't Site2003CPAFOption 15050100$103.00$103.00$103.00$103.00$103.00$103.00$103.00$103.00$103.00$103.00$0$0$0$0$0$0$5,150$5,150$0$0$10,300$0$0$0$0$0$0$258$258$0$0
4.1 Project ManagementSubcontract XSubcontractorMinorSoftware Development Specialist IIHuntsville, ALGov't Site2003CPAFOption 15050100$104.00$104.00$104.00$104.00$104.00$104.00$104.00$104.00$104.00$104.00$0$0$0$0$0$0$5,200$5,200$0$0$10,400$0$0$0$0$0
4.1.1 Schedule ManagementABC PrimePrimeEngineer IIHuntsville, ALGov't Site2003CPAFOption 15050100$25.47$26.20$28.18$30.23$32.38$34.61$36.93$39.34$41.84$44.45$0$0$0$0$0$0$1,846$1,967$0$0$3,813$0$0$0$0$0
4.2 Backup Management and RecoveryABC PrimePrimeCyber Security / Information Assurance (IA) LeadHuntsville, ALGov't Site2003CPAFOption 15050100$14.55$15.48$17.15$18.90$20.72$22.63$24.62$26.69$28.86$31.11$0$0$0$0$0$0$1,231$1,335$0$0$2,566$0$0$0$0$0
4.2 Backup Management and RecoveryABC PrimePrimeEngineer IIHuntsville, ALGov't Site3003CPAFOption 25050100$25.47$26.20$28.18$30.23$32.38$34.61$36.93$39.34$41.84$44.45$0$0$0$0$0$0$0$1,967$2,092$0$4,059$0$0$0$0$0
4.3.1 Helpdesk U/C VTC and Conference Room SupportSubcontract ZSubcontractorMajorProgram Support Specialist IIHuntsville, ALGov't Site3003CPAFOption 25050100$100.00$100.00$100.00$100.00$100.00$100.00$100.00$100.00$100.00$100.00$0$0$0$0$0$0$0$5,000$5,000$0$10,000$0$0$0$0$0
5.0 CybersecuritySubcontract XSubcontractorMinorNetwork Management / Information Technology (IT) Lead Specialist IIIHuntsville, ALGov't Site3003CPAFOption 25050100$101.00$101.00$101.00$101.00$101.00$101.00$101.00$101.00$101.00$101.00$0$0$0$0$0$0$0$5,050$5,050$0$10,100$0$0$0$0$0
3.1 Program ManagementSubcontract ZSubcontractorMajorNetwork Management / Information Technology (IT) Specialist IHuntsville, ALGov't Site3003CPAFOption 25050100$102.00$102.00$102.00$102.00$102.00$102.00$102.00$102.00$102.00$102.00$0$0$0$0$0$0$0$5,100$5,100$0$10,200$0$0$0$0$0
3.2 Network MonitoringSubcontract ZSubcontractorMajorNetwork Management / Information Technology (IT) Specialist IIHuntsville, ALGov't Site3003CPAFOption 25050100$103.00$103.00$103.00$103.00$103.00$103.00$103.00$103.00$103.00$103.00$0$0$0$0$0$0$0$5,150$5,150$0$10,300$0$0$0$0$0
3.3 ProcurementSubcontract XSubcontractorMinorNetwork Management / Information Technology (IT) Specialist IIIHuntsville, ALGov't Site3003CPAFOption 25050100$104.00$104.00$104.00$104.00$104.00$104.00$104.00$104.00$104.00$104.00$0$0$0$0$0$0$0$5,200$5,200$0$10,400$0$0$0$0$0
3.4 Quarterly Self-AssessmentABC PrimePrimeNetwork Management / Information Technology (IT) Specialist IIIHuntsville, ALGov't Site3003CPAFOption 25050100$37.60$36.92$39.20$41.57$44.03$46.59$49.23$51.98$54.83$57.78$0$0$0$0$0$0$0$2,599$2,742$0$5,341$0$0$0$0$0
3.5 Performance Objectives/MetricsABC PrimePrimeNetwork Management / Information Technology (IT) Specialist IIIHuntsville, ALGov't Site3003CPAFOption 25050100$37.60$36.92$39.20$41.57$44.03$46.59$49.23$51.98$54.83$57.78$0$0$0$0$0$0$0$2,599$2,742$0$5,341$0$0$0$0$0
3.6 Identification of Contractor EmployeesABC PrimePrimeNetwork Management / Information Technology (IT) Specialist IIIHuntsville, ALGov't Site3003CPAFOption 25050100$37.60$36.92$39.20$41.57$44.03$46.59$49.23$51.98$54.83$57.78$0$0$0$0$0$0$0$2,599$2,742$0$5,341$0$0$0$0$0
3.7 Data Accession List (DAL)ABC PrimePrimeProgram Support Specialist IIHuntsville, ALGov't Site0004CPAFBase5010010010010050500$40.02$39.30$41.65$44.09$46.62$49.25$51.97$54.79$57.72$60.74$2,001$3,930$4,165$4,409$4,662$2,462$0$0$0$0$21,630$0$0$0$0$0
4.0 Network ManagementABC PrimePrimeProgram Support Specialist IIHuntsville, ALGov't Site0004CPAFBase5010010010010050500$40.02$39.30$41.65$44.09$46.62$49.25$51.97$54.79$57.72$60.74$2,001$3,930$4,165$4,409$4,662$2,462$0$0$0$0$21,630$0$0$0$0$0
4.1 Project ManagementABC PrimePrimeProgram Support Specialist IIHuntsville, ALGov't Site0004CPAFBase5010010010010050500$40.02$39.30$41.65$44.09$46.62$49.25$51.97$54.79$57.72$60.74$2,001$3,930$4,165$4,409$4,662$2,462$0$0$0$0$21,630$0$0$0$0$0
4.1.1 Schedule ManagementABC PrimePrimeProgram Support Specialist IIHuntsville, ALGov't Site0004CPAFBase5010010010010050500$40.02$39.30$41.65$44.09$46.62$49.25$51.97$54.79$57.72$60.74$2,001$3,930$4,165$4,409$4,662$2,462$0$0$0$0$21,630$0$0$0$0$0
4.2 Backup Management and RecoveryABC PrimePrimeSystem Administrator IIHuntsville, ALGov't Site0004CPAFBase5010010010010050500$49.72$48.83$51.45$54.17$56.98$59.90$62.91$66.03$69.26$72.60$2,486$4,883$5,145$5,417$5,698$2,995$0$0$0$0$26,624$0$0$0$0$0
4.2 Backup Management and RecoveryABC PrimePrimeProgram Support Specialist IIHuntsville, ALGov't Site1004CPAFOption 15050100$40.02$39.30$41.65$44.09$46.62$49.25$51.97$54.79$57.72$60.74$0$0$0$0$0$2,462$2,598$0$0$0$5,061$0$0$0$0$0
4.3.1 Helpdesk U/C VTC and Conference Room SupportABC PrimePrimeProgram Support Specialist IIHuntsville, ALGov't Site1004CPAFOption 15050100$40.02$39.30$41.65$44.09$46.62$49.25$51.97$54.79$57.72$60.74$0$0$0$0$0$2,462$2,598$0$0$0$5,061$0$0$0$0$0
5.0 CybersecurityABC PrimePrimeProgram Support Specialist IIHuntsville, ALGov't Site1004CPAFOption 15050100$40.02$39.30$41.65$44.09$46.62$49.25$51.97$54.79$57.72$60.74$0$0$0$0$0$2,462$2,598$0$0$0$5,061$0$0$0$0$0
3.1 Program ManagementABC PrimePrimeProgram Support Specialist IIIHuntsville, ALGov't Site1004CPAFOption 15050100$41.23$40.49$42.88$45.35$47.92$50.58$53.34$56.20$59.16$62.22$0$0$0$0$0$2,529$2,667$0$0$0$5,196$0$0$0$0$0
3.2 Network MonitoringABC PrimePrimeSystem Administrator IIHuntsville, ALGov't Site1004CPAFOption 15050100$49.72$48.83$51.45$54.17$56.98$59.90$62.91$66.03$69.26$72.60$0$0$0$0$0$2,995$3,146$0$0$0$6,140$0$0$0$0$0
3.3 ProcurementABC PrimePrimeProgram Support Specialist IIHuntsville, ALGov't Site2004CPAFOption 15050100$40.02$39.30$41.65$44.09$46.62$49.25$51.97$54.79$57.72$60.74$0$0$0$0$0$0$2,598$2,740$0$0$5,338$0$0$0$0$0
3.4 Quarterly Self-AssessmentABC PrimePrimeProgram Support Specialist IIHuntsville, ALGov't Site2004CPAFOption 15050100$40.02$39.30$41.65$44.09$46.62$49.25$51.97$54.79$57.72$60.74$0$0$0$0$0$0$2,598$2,740$0$0$5,338$0$0$0$0$0
3.5 Performance Objectives/MetricsABC PrimePrimeProgram Support Specialist IIHuntsville, ALGov't Site2004CPAFOption 15050100$40.02$39.30$41.65$44.09$46.62$49.25$51.97$54.79$57.72$60.74$0$0$0$0$0$0$2,598$2,740$0$0$5,338$0$0$0$0$0
3.6 Identification of Contractor EmployeesABC PrimePrimeProgram Support Specialist IIHuntsville, ALGov't Site2004CPAFOption 15050100$40.02$39.30$41.65$44.09$46.62$49.25$51.97$54.79$57.72$60.74$0$0$0$0$0$0$2,598$2,740$0$0$5,338$0$0$0$0$0
3.7 Data Accession List (DAL)ABC PrimePrimeSystem Administrator IIHuntsville, ALGov't Site2004CPAFOption 15050100$49.72$48.83$51.45$54.17$56.98$59.90$62.91$66.03$69.26$72.60$0$0$0$0$0$0$3,146$3,302$0$0$6,447$0$0$0$0$0
4.0 Network ManagementABC PrimePrimeProgram Support Specialist IIHuntsville, ALGov't Site3004CPAFOption 25050100$40.02$39.30$41.65$44.09$46.62$49.25$51.97$54.79$57.72$60.74$0$0$0$0$0$0$0$2,740$2,886$0$5,625$0$0$0$0$0
4.1 Project ManagementABC PrimePrimeProgram Support Specialist IIHuntsville, ALGov't Site3004CPAFOption 25050100$40.02$39.30$41.65$44.09$46.62$49.25$51.97$54.79$57.72$60.74$0$0$0$0$0$0$0$2,740$2,886$0$5,625$0$0$0$0$0
4.1.1 Schedule ManagementABC PrimePrimeProgram Support Specialist IIHuntsville, ALGov't Site3004CPAFOption 25050100$40.02$39.30$41.65$44.09$46.62$49.25$51.97$54.79$57.72$60.74$0$0$0$0$0$0$0$2,740$2,886$0$5,625$0$0$0$0$0
4.2 Backup Management and RecoveryABC PrimePrimeProgram Support Specialist IIHuntsville, ALGov't Site3004CPAFOption 25050100$40.02$39.30$41.65$44.09$46.62$49.25$51.97$54.79$57.72$60.74$0$0$0$0$0$0$0$2,740$2,886$0$5,625$0$0$0$0$0
4.2 Backup Management and RecoveryABC PrimePrimeSystem Administrator IIHuntsville, ALGov't Site3004CPAFOption 25050100$49.72$48.83$51.45$54.17$56.98$59.90$62.91$66.03$69.26$72.60$0$0$0$0$0$0$0$3,302$3,463$0$6,765$0$0$0$0$0
4.3.1 Helpdesk U/C VTC and Conference Room SupportABC PrimePrimeSecurity Specialist IIIHuntsville, ALGov't Site0007CPAFBase2525$46.08$45.26$47.78$50.39$53.10$55.90$58.81$61.82$64.93$68.15$1,152$0$0$0$0$0$0$0$0$0$1,152$0$0$0$0$0

Input - Rates

DIRECT AND INDIRECT RATES

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.