The file's text, extracted by GovTribe without its formatting.
Summary
| Offeror Name: | | | |
| CLIN | Labor | Material | Total |
| 0001 | $0 | $1,100,000 | $1,100,000 |
| 0005 | $0 | $1,100,000 | $1,100,000 |
| 0009 | $0 | $1,100,000 | $1,100,000 |
| 0013 | $0 | $1,100,000 | $1,100,000 |
| 0017 | $0 | $1,100,000 | $1,100,000 |
| 0021 | $0 | $1,100,000 | $1,100,000 |
| 0025 | $0 | $1,100,000 | $1,100,000 |
| 0029 | $0 | $1,100,000 | $1,100,000 |
| 0033 | $0 | $1,100,000 | $1,100,000 |
| Total | 0 | $9,900,000 | $9,900,000 |
N40027-16-R-2216 Attachment J-2 Labor and Material Burden Rates Price Sheet
J-2 Price Sheet
| Offeror Name: | |
| CLIN Description | ACCOMPLISH FIXED PRICE DELIVERY ORDERS FOR |
SCHEDULED AVAILABILITIES ON THE YP 676 CLASS CRAFT
| CLIN 0001, Craft 1 (FY17) | | | | | |
| | | | TOTAL | |
| Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 27,500 | | $0 | 27,500 | $0 |
| Total Labor | | | | 27,500 | - 0 |
| Material Burden Rate | Insert Rate %-> | |
| Material | | $1,100,000 |
| Total Material Price | | $1,100,000 |
Total Base Year CLIN 0001 27,500 $1,100,000
| CLIN 0004, Craft 2 (FY18) | | | | | |
| | | | TOTAL | |
| Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 27,500 | | $0 | 27,500 | $0 |
| Total Labor | | | | 27,500 | - 0 |
| Material Burden Rate | Insert Rate %-> | |
| Material | | $1,100,000 |
| Total Material Price | | $1,100,000 |
Total Option CLIN 0004 27,500 $1,100,000
| CLIN 0009, Craft 3 (FY18) | | | | | |
| | | | TOTAL | |
| Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 27,500 | | $0 | 27,500 | $0 |
| Total Labor | | | | 27,500 | - 0 |
| Material Burden Rate | Insert Rate %-> | |
| Matieral | | $1,100,000 |
| Total Material Price | | $1,100,000 |
Total Option CLIN 0009 27,500 1,100,000
| CLIN 0013, Craft 4 (FY19) | | | | | |
| | | | TOTAL | |
| Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 27,500 | | $0 | 27,500 | $0 |
| Total Labor | | | | 27,500 | - 0 |
| Material Burden Rate | Insert Rate %-> | |
| Material | | $1,100,000 |
| Total Material Price | | $1,100,000 |
Total Option CLIN 0013 27,500 1,100,000
| CLIN 0017, Craft 5 (FY19) | | | | | |
| | | | TOTAL | |
| Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 27,500 | | $0 | 27,500 | $0 |
| Total Labor | | | | 27,500 | - 0 |
| Material Burden Rate | Insert Rate %-> | |
| Material | | $1,100,000 |
| Total Material Price | | $1,100,000 |
Total Option CLIN 0017 27,500 $1,100,000
| CLIN 0021, Craft 6 (FY20) | | | | | |
| | | | TOTAL | |
| Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 27,500 | | $0 | 27,500 | $0 |
| Total Labor | | | | 27,500 | - 0 |
| Material Burden Rate | Insert Rate %-> | |
| Material | | $1,100,000 |
| Total Material Price | | $1,100,000 |
Total Option CLIN 0021 27,500 $1,100,000
| CLIN 0025, Craft 7 (FY20) | | | | | |
| | | | TOTAL | |
| Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 27,500 | | $0 | 27,500 | $0 |
| Total Labor | | | | 27,500 | - 0 |
| Material Burden Rate | Insert Rate %-> | |
| Material | | $1,100,000 |
| Total Material Price | | $1,100,000 |
Total Option CLIN 0025 27,500 $1,100,000
| CLIN 0029, Craft 8 (FY21) | | | | | |
| | | | TOTAL | |
| Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 27,500 | | $0 | 27,500 | $0 |
| Total Labor | | | | 27,500 | - 0 |
| Material Burden Rate | Insert Rate %-> | |
| Material | | $1,100,000 |
| Total Material Price | | $1,100,000 |
Total Option CLIN 0029 27,500 $1,100,000
| CLIN 0033, Craft 9 (FY22) | | | | | |
| | | | TOTAL | |
| Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 27,500 | | $0 | 27,500 | $0 |
| Total Labor | | | | 27,500 | - 0 |
| Material Burden Rate | Insert Rate %-> | |
| Material | | $1,100,000 |
| Total Material Price | | $1,100,000 |
Total Option CLIN 0033 27,500 $1,100,000
Total Evaluated Price Sum of all Options 247,500 9,900,000
| NOTES: |
| 1. The excel file has imbedded formulas that calculate "price" for the hour types, material and material burden. Please provide the proposal rates in the higlighted cells in the fomat provided, with the formulas maintained. |
| 2. Labor Price is calculated as follows: Rate*Hours |
| 3. Total Material is calculated as follows: Material Burden Rate*Material + Material |
&"Times New Roman,Regular"&10N00024-16-R-2216 Attachment J-2
&"Times New Roman,Regular"&10Attachment J-2: Labor and Material Burden Rates Price Sheet &"Times New Roman,Regular"&10&P of &N