L-6 Cost Element Table - 24 March 2023.xlsx

XLSX spreadsheet 122 KB Posted Apr 8, 2024

Attached to: BVY-1 ISIS TI-26 TI-28 TI-30 Solicitation
Solicitation number: N0002424R6203
Issued by: Department of the Navy Naval Sea Systems Command

About this file

Written by GovTribe AI · Apr 8, 2024

This document appears to be a Cost Element Table for CLIN 0001 and CLIN 1001 under solicitation N00024-24-R-6203 for the procurement of the Integrated Submarine Imaging System (ISIS) technology insertions TI-26, TI-28, and TI-30. The Cost Element Table provides a detailed breakdown of estimated direct labor hours, labor categories, indirect costs, cost of money, and total estimated cost and fee for a 10-year period of performance. The solicitation is being issued by the Naval Sea Systems Command and is for the program management, engineering, software development, logistics, configuration management, hardware and software integration, test, evaluation, and installation of the ISIS system for all in-service and new construction submarines. The solicitation document provides instructions on how to gain access to Government Furnished Information required to respond to the opportunity.

View the file

Other files

File	Type	Posted
conform copy of Solicitation thru Amendment 0003.pdf	PDF	May 8, 2024
Solicitation Amendment 0003.pdf	PDF	May 8, 2024
Solicitation Amendment 0003.pdf	PDF	May 8, 2024
conform copy of Solicitation thru Amendment 003.pdf	PDF	May 8, 2024
N00024-24-R-6203 conformed thru Amendment 0002.pdf	PDF	Apr 29, 2024
N00024-24-R-6203 Solicitation Amendment 0002.pdf	PDF	Apr 29, 2024
BVY-1 ISIS N0002424R6204 040524.pdf	PDF	Apr 9, 2024
J-1 Contract Security Classification Specification DD Form 254 - 28 March 2023.pdf	PDF	Apr 9, 2024
N00024-23-R-6203 ISIS TI-26 Exhibit A CDRLs DD-1423 (2024-03-26).pdf	PDF	Apr 8, 2024
J-14 Government-Furnished Property -05 Feb 2024.pdf	PDF	Apr 8, 2024
L-5 Contractor Compliance Checklist - 24 March 2023.docx	DOCX document	Apr 8, 2024
L-2_ Bidder Questions Submittal Form - 24 March 2023.xlsx	XLSX spreadsheet	Apr 8, 2024
J-2 Government Furnished Information - 16 May 2023 .pdf	PDF	Apr 8, 2024
BVY-1 ISIS N0002424R6203 040524.pdf	PDF	Apr 8, 2024
L-7 DD 2345 with Instructions.pdf	PDF	Apr 8, 2024
L-8 Key Personnel.docx	DOCX document	Apr 8, 2024
L-1 Terms of Use (TOU) Agreement (2023-03-24) (1).docx	DOCX document	Apr 8, 2024
L-3 Past Performance Questionnaire 24 March 2023_UPDATE.docx	DOCX document	Apr 8, 2024
L-4 Pre-Award Survey of Prospective Contractor Accounting System - 24 March 2023.docx	DOCX document	Apr 8, 2024
J-1 Contract Security Classification Specification DD Form 254 - 28 March 2023.pdf	PDF	Apr 8, 2024
J-16 DD 2794 CSDR Plan for BVY-1 ISIS TI-26-28-30 (2023-08-04) FINALIZED MEMO.pdf	PDF	Apr 8, 2024

Show all 21

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.

SUMMARY

PROPOSAL SUMMARY
CLIN	DESCRIPTION	HOURS	COST	FEE/ PROFIT	TOTAL	NOTES
CLIN 0001	Engineering Support	0	$0	$0	$0	Amounts will calculate from 'CLIN 0001' tab
CLIN 0002	Material and Travel Support	N/A	$21,700,000	N/A	$21,700,000
CLIN 0003	IDIQ Orders AN/BVY-1 Shipsets - CPIF	N/A	$122,900,000			Offeror to complete target fee fill-in below (Cell B18).
CLIN 0004	IDIQ Orders AN/BVY-1 Shipsets - FPIF	N/A	$23,700,000			Offeror to complete profit fill-in below (Cell B19).
CLIN 0005	IDIQ Orders AN/BVY-1 Shipsets - FFP	N/A	$14,100,000			Offeror to complete target profit fill-in below (Cell B20)
CLIN 0006	Data - NSP	N/A	N/A	N/A	N/A	Not Separately Priced (NSP)
CLIN 0007	Data Rights-Buy Out - FFP	N/A	$0	N/A	$0	Offeror to enter FFP in Cost (Cell D9) - If Applicaple
CLIN 1001	Engineering Support	0	$0	$0	$0	Amounts will calculate from 'CLIN 1001' tab
CLIN 1002	Material and Travel Support	N/A	$21,700,000	N/A	$21,700,000
CLIN 1003	IDIQ Orders AN/BVY-1 Shipsets - CPIF	N/A	$216,600,000			Offeror to complete target fee fill-in below (Cell B21)
CLIN 1004	IDIQ Orders AN/BVY-1 Shipsets - FPIF	N/A	$23,700,000			Offeror to complete profit fill-in below (Cell B22)
CLIN 1005	IDIQ Orders AN/BVY-1 Shipsets - FFP	N/A	$16,200,000			Offeror to complete target profit fill-in below (Cell B23)
TOTAL		0	$460,600,000	$0	$43,400,000

FEE / PROFIT FILL-INS

CLIN 0003

CLIN 0004

CLIN 0005

CLIN 1003

CLIN 1004

CLIN 1005

Note: Offerors may add additional tabs as necessary to support the existing tabs. This workbook may be modified slightly as provided for in the workbook. The Offeror is responsible for ensuring that all formulas are correct and intact.

&"Times New Roman,Regular"N00024-24-R-6205 L-6 Cost Element Table

CLIN 0001

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

INDIRECT COSTS

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

Total Base/Pool

Total Cost

Overhead

General and Administrative

{Add more rows as necessary}

TOTAL INDIRECT COSTS

$ - 0

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

COST OF MONEY

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

Total Base/Pool

Total Cost

Cost of Money

{Add more rows as necessary}

TOTAL COM

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

&"Times New Roman,Regular"N00024-24-R-6203 L-6 Cost Element Table

Year 1

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

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

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

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

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

L-6 Cost Element Table

Year 2

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

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

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

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

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

L-6 Cost Element Table

Year 3

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

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

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

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

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

L-6 Cost Element Table

Year 4

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

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

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

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

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

L-6 Cost Element Table

Year 5

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

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

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

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

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

L-6 Cost Element Table

CLIN 1001

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

INDIRECT COSTS

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

Total Base/Pool

Total Cost

Overhead

General and Administrative

{Add more rows as necessary}

TOTAL INDIRECT COSTS

$ - 0

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

COST OF MONEY

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

(a) Base/Pool

(b) Rate

(a X b) Total $

Total Base/Pool

Total Cost

Cost of Money

{Add more rows as necessary}

TOTAL COM

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

L-6 Cost Element Table

Year 6

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

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

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

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

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

L-6 Cost Element Table

Year 7

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

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

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

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

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

L-6 Cost Element Table

Year 8

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

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

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

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

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

L-6 Cost Element Table

Year 9

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

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

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

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

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

L-6 Cost Element Table

Year 10

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

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

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

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

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

L-6 Cost Element Table

File details come from the government source that posted it. Updated Apr 8, 2024.