The file's text, extracted by GovTribe without its formatting.
J-2 SUMMARY
| Offeror Name: | | | | |
| CLIN | Hours | Price | Material | Total |
| 0001 | 211,800 | $0 | $2,719,139 | $2,719,139 |
| 0002 | NSP | | | |
| 0003 | 150,600 | $0 | $2,412,612 | $2,412,612 |
| 0004 | NSP | | | |
| 0005 | 76,608 | $0 | $1,095,777 | $1,095,777 |
| 0006 | NSP | | | |
| 0007 | - 0 | $354,285 | - | $354,285 |
| 0008 | - 0 | $1,230,720 | - | $1,230,720 |
| 0009 | NSP | | | |
| 0010 | NSP | | | |
| 0011 | NSP | | | |
| 0101 | 282,100 | $0 | $3,751,846 | $3,751,846 |
| 0102 | NSP | | | |
| 0103 | 217,868 | $0 | $3,549,070 | $3,549,070 |
| 0104 | NSP | | | |
| 0105 | 306,432 | $0 | $4,383,109 | $4,383,109 |
| 0106 | NSP | | | |
| 0107 | - 0 | $445,901 | - | $445,901 |
| 0108 | - 0 | $4,922,878 | - | $4,922,878 |
| 0201 | 455,000 | $0 | $6,107,801 | $6,107,801 |
| 0202 | NSP | | | |
| 0203 | 348,855 | $0 | $5,780,527 | $5,780,527 |
| 0204 | NSP | | | |
| 0205 | 459,345 | $0 | $6,567,832 | $6,567,832 |
| 0206 | NSP | | | |
| 0207 | | $627,765 | - | $627,765 |
| 0208 | - 0 | $6,069,060 | - | $6,069,060 |
| 0209 | 4,000 | $0 | $66,280 | $66,280 |
| 0210 | NSP | | | |
| 0301 | 628,333 | $0 | $8,434,577 | $8,434,577 |
| 0302 | NSP | | | |
| 0303 | 582,415 | $0 | $9,650,617 | $9,650,617 |
| 0304 | NSP | | | |
| 0305 | 610,133 | $0 | $8,719,831 | $8,719,831 |
| 0306 | NSP | | | |
| 0307 | - 0 | $810,085 | - | $810,085 |
| 0308 | - 0 | $7,209,540 | - | $7,209,540 |
| 0309 | 12,000 | $0 | $198,840 | $198,840 |
| 0310 | NSP | | | |
| 0401 | 758,333 | $0 | $24,671,064 | $24,671,064 |
| 0402 | NSP | | | |
| 0403 | 880,082 | $0 | $15,020,448 | $15,020,448 |
| 0404 | NSP | | | |
| 0405 | 840,168 | $0 | $12,009,554 | $12,009,554 |
| 0406 | NSP | | | |
| 0407 | - 0 | $946,825 | - | $946,825 |
| 0408 | - 0 | $8,920,260 | - | $8,920,260 |
| 0409 | 12,000 | $0 | $204,805 | $204,805 |
| 0410 | NSP | | | |
| Totals | 6,836,072 | $31,537,319 | 115,343,729 | 146,881,047 |
| 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 * (1+ Material Burden Rate) |
| 4. Offeror's should populate Section B CLIN values for CLINs (included in Offeror's proposal), as well as SECTION B NOTE J Fully Burdened Ship Repair Labor and Material Rate Schedule (paragraph 5). |
| 5. Note: Offers shall provide the list the labor catagories used to price Attachment J-2 under each CLIN TAB |
N00024-16-R-4319 Attachment J-2 Labor & Material Burden Price Sheet
&A &F
FFP CLINs - PM FM CC - CONUS
| Offeror Name: | | | N00024-16-R-4319 |
| Class Ships: | LCS 1 VARIANT | 0.4285714286 | Attachment J-2 Labor & Material Burden Price Sheet |
| CLIN 0001 (OP1) Planned Maintenance | | | | | | | | | |
| Straight Time | | | Make Ready/Put Away Time | | | TOTAL | | |
| Hours | Rate | Price | Hours | Rate | Price | Total Hours | Total Price | |
| Direct Production Labor Hours | 98,154 | | $0 | 42,066 | | $0 | 140,220 | $0 | $ 0.66 |
| Total Labor | | | | | | | 140,220 | $0 | 0.30 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $1,572,427 |
| Total Material Price | | $1,572,427 |
Total OP1 140,220 $1,572,427
| CLIN 0001 (OP1) Facilities Maintenance/Corrosion Control | | | | | |
| Straight Time | | | TOTAL | |
| Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 71,580 | | $0 | 71,580 | $0 |
| Total Labor | | | | 71,580 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $1,146,712 |
| Total Material Price | | $1,146,712 |
Total OP1 71,580 $1,146,712
| CLIN 0101 (OP2) Planned Maintenance | | | | | | | | | |
| Straight Time | | | Make Ready/Put Away Time | | | TOTAL | | |
| Hours | Rate | Price | Hours | Rate | Price | Total Hours | Total Price | |
| Direct Production Labor Hours | 124,984 | | $0 | 53,564 | | $0 | 178,548 | $0 | $ 0.63 |
| Total Labor | | | | | | | 178,548 | $0 | 0.2999977597 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $2,035,989 |
| Total Material Price | | $2,035,989 |
Total OP2 Year 178,548 $2,035,989
| CLIN 0101 (OP2) Facilities Maintenance/Corrosion Control | | | | | |
| Straight Time | | | TOTAL | |
| Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 103,552 | | $0 | 103,552 | $0 |
| Total Labor | | | | 103,552 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $1,715,857 |
| Total Material Price | | $1,715,857 |
Total OP2 Year 103,552 $1,715,857
| CLIN 0201 (OP3) Planned Maintenance | | | | | | | | | |
| Straight Time | | | Make Ready/Put Away Time | | | TOTAL | | |
| Hours | Rate | Price | Hours | Rate | Price | Total Hours | Total Price | |
| Direct Production Labor Hours | 201,586 | | $0 | 86,394 | | $0 | 287,980 | $0 | $ 0.63 |
| Total Labor | | | | | | | 287,980 | $0 | 0.3 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $3,340,280 |
| Total Material Price | | $3,340,280 |
Total OP3 Year 287,980 $3,340,280
| CLIN 0201 (OP3) Facilities Maintenance/Corrosion Control | | | | | |
| Straight Time | | | TOTAL | |
| Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 167,020 | | $0 | 167,020 | $0 |
| Total Labor | | | | 167,020 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $2,767,521 |
| Total Material Price | | $2,767,521 |
Total OP3 Year 167,020 $2,767,521
| CLIN 0301 (OP4) Planned Maintenance | | | | | | | | | |
| Straight Time | | | Make Ready/Put Away Time | | | TOTAL | | |
| Hours | Rate | Price | Hours | Rate | Price | Total Hours | Total Price | |
| Direct Production Labor Hours | 278,380 | | $0 | 119,306 | | $0 | 397,686 | $0 | $ 0.63 |
| Total Labor | | | | | | | 397,686 | $0 | 0.3000005029 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $4,612,757 |
| Total Material Price | | $4,612,757 |
Total OP4 Year 397,686 $4,612,757
| CLIN 0301 (OP4) Facilities Maintenance/Corrosion Control | | | | | |
| Straight Time | | | TOTAL | |
| Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 230,647 | | $0 | 230,647 | $0 |
| Total Labor | | | | 230,647 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $3,821,821 |
| Total Material Price | | $3,821,821 |
Total OP4 Year 230,647 $3,821,821
| CLIN 0401 (OP5) Planned Maintenance | | | | | | | | | |
| Straight Time | | | Make Ready/Put Away Time | | | TOTAL | | |
| Hours | Rate | Price | Hours | Rate | Price | Total Hours | Total Price | |
| Direct Production Labor Hours | 335,976 | | $0 | 143,990 | | $0 | 479,966 | $0 | $ 0.63 |
| Total Labor | | | | | | | 479,966 | $0 | 0.3000004167 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $5,734,136 |
| Total Material Price | | $5,734,136 |
Total OP5 Year 479,966 $5,734,136
| CLIN 0401 (OP5) Facilities Maintenance/Corrosion Control | | | | | |
| Straight Time | | | TOTAL | |
| Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 278,367 | | $0 | 278,367 | $0 |
| Total Labor | | | | 278,367 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $4,750,917 |
| Total Material Price | | $4,750,917 |
Total OP5 Year 278,367 $4,750,917
| Total Evaluated Price OP1 -OP5 | 2,335,566 | 31,498,417 |
| 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 * (1+ Material Burden Rate) |
| 4. Note: Offers shall provide the list the labor catagories used to price this sheet . |
Labor catorgories used:
&A &F
FFP CLINs - CM EM CNO - CONUS
| Offeror Name: | | N00024-16-R-4319 |
| Class Ships: | LCS 1 VARIANT | Attachment J-2 Labor & Material Burden Price Sheet |
| CLIN 0003 (OP1) | | | | | |
| Straight Time | | | TOTAL | |
| Man-Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 150,600 | | $0 | 150,600 | $0 |
| Total Labor | | | | 150,600 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $2,412,612 |
| Total Material Price | | $2,412,612 |
Total OP1 Year 150,600 $2,412,612
| CLIN 0103 (OP2) | | | | | |
| Straight Time | | | TOTAL | |
| Man-Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 217,868 | | $0 | 217,868 | $0 |
| Total Labor | | | | 217,868 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $3,549,070 |
| Total Material Price | | $3,549,070 |
Total OP2 217,868 $3,549,070
| CLIN 0203 (OP3) | | | | | |
| Straight Time | | | TOTAL | |
| Man-Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 348,855 | | $0 | 348,855 | $0 |
| Total Labor | | | | 348,855 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $5,780,527 |
| Total Material Price | | $5,780,527 |
Total OP3 348,855 $5,780,527
| CLIN 0303 (OP4) | | | | | |
| Straight Time | | | TOTAL | |
| Man-Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 582,415 | | $0 | 582,415 | $0 |
| Total Labor | | | | 582,415 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $9,650,617 |
| Total Material Price | | $9,650,617 |
Total OP4 582,415 $9,650,617
| CLIN 0403 (OP5) | | | | | |
| Straight Time | | | TOTAL | |
| Man-Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 880,082 | | $0 | 880,082 | $0 |
| Total Labor | | | | 880,082 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $15,020,448 |
| Total Material Price | | $15,020,448 |
Total OP5 880,082 $15,020,448
Total Evaluated Price OP1 -OP5 2,179,820 $36,413,273
| 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 * (1+ Material Burden Rate) |
| 4. Note: Offers shall provide the list the labor catagories used to price this sheet . |
Labor catorgories used:
&A &F
FFP CLINs -PM FM CM EM - OCONUS
| Offeror Name: | | N00024-16-R-4319 |
| Class Ships: | LCS 1 VARIANT | Attachment J-2 Labor & Material Burden Price Sheet |
| CLIN 0005 (OP1) Planned Maintenance OCONUS | | | | | | | | | | | | | | |
| Straight Time | | | Make Ready/Put Away Time | | | TOTAL | | | | | | | |
| Man-Hours | Rate | Price | Hours | Rate | Price | Total Hours | Total Price | | | | | | |
| Direct Production Labor Hours | 19,151 | | $0 | 8,207 | | $0 | 27,358 | $0 | 76,608.00 | | | | | |
| Total Labor | | | | | | | 27,358 | $0 | | | | | | |
| | | | | | | | | | 00005 | 0105 | 0205 | 0305 | 0405 |
| Material Burden Rate | | | | | | | Insert Rate -> | | PM | 36% | 36% | 36% | 36% | 36% |
| Material | | | | | | | | $306,794 | FM | 21% | 21% | 21% | 21% | 21% |
| Total Material Price | | | | | | | | $306,794 | CM | 44% | 44% | 43% | 43% | 43% |
Total OP1 27,358 $306,794
| CLIN 0005 (OP1) Facilities Maintenance / Corrosion Control OCONUS | | | | | |
| Straight Time | | | TOTAL | |
| Man-Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 15,867 | | $0 | 15,867 | $0 |
| Total Labor | | | | 15,867 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $254,188 |
| Total Material Price | | $254,188 |
Total OP1 15,867 $254,188
| CLIN 0005 (OP1) CM / EM OCONUS | | | | | |
| Straight Time | | | TOTAL | |
| Man-Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 33,383 | | $0 | 33,383 | $0 |
| Total Labor | | | | 33,383 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $534,796 |
| Total Material Price | | $534,796 |
| Total OP1 | 33,383 | $534,796 |
| Grand Total OP1 | 76,608 | $1,095,777 |
| CLIN 0105 (OP2) Planned Maintenance OCONUS | | | | | | | | |
| Straight Time | | | Make Ready/Put Away Time | | | TOTAL | |
| Man-Hours | Rate | Price | Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 76,603 | | $0 | 32,830 | | $0 | 109,432 | $0 |
| Total Labor | | | | | | | 109,432 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $1,227,175 |
| Total Material Price | | $1,227,175 |
Total OP2 109,432 $1,227,175
| CLIN 0105 (OP2) Facilities Maintenance / Corrosion Control OCONUS | | | | | |
| Straight Time | | | TOTAL | |
| Man-Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 63,468 | | $0 | 63,468 | $0 |
| Total Labor | | | | 63,468 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $1,016,751 |
| Total Material Price | | $1,016,751 |
Total OP2 63,468 $1,016,751
| CLIN 0105 (OP2) CM / EM OCONUS | | | | | |
| Straight Time | | | TOTAL | |
| Man-Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 133,532 | | $0 | 133,532 | $0 |
| Total Labor | | | | 133,532 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $2,139,183 |
| Total Material Price | | $2,139,183 |
| Total OP2 | 133,532 | $2,139,183 |
| Grand Total OP2 | 306,432 | $4,383,109 |
| CLIN 0205 (OP3) Planned Maintenance OCONUS | | | | | | | | |
| Straight Time | | | Make Ready/Put Away Time | | | TOTAL | |
| Man-Hours | Rate | Price | Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 115,192 | | $0 | 49,368 | | $0 | 164,560 | $0 |
| Total Labor | | | | | | | 164,560 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $1,845,374 |
| Total Material Price | | $1,845,374 |
Total OP3 164,560 $1,845,374
| CLIN 0205 (OP3) Facilities Maintenance / Corrosion Control OCONUS | | | | | |
| Straight Time | | | TOTAL | |
| Man-Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 95,440 | | $0 | 95,440 | $0 |
| Total Labor | | | | 95,440 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $1,528,947 |
| Total Material Price | | $1,528,947 |
Total OP3 95,440 $1,528,947
| CLIN 0205 (OP3) CM / EM OCONUS | | | | | |
| Straight Time | | | TOTAL | |
| Man-Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 199,345 | | $0 | 199,345 | $0 |
| Total Labor | | | | 199,345 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $3,193,511 |
| Total Material Price | | $3,193,511 |
| Total OP3 | 199,345 | $3,193,511 |
| Grand Total OP3 | 459,345 | $6,567,832 |
| CLIN 0305 (OP4) Planned Maintenance OCONUS | | | | | | | | |
| Straight Time | | | Make Ready/Put Away Time | | | TOTAL | |
| Man-Hours | Rate | Price | Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 153,589 | | $0 | 65,824 | | $0 | 219,413 | $0 |
| Total Labor | | | | | | | 219,413 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $2,460,500 |
| Total Material Price | | $2,460,500 |
Total OP4 219,413 $2,460,500
| CLIN 0305 (OP4) Facilities Maintenance / Corrosion Control OCONUS | | | | | |
| Straight Time | | | TOTAL | |
| Man-Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 127,253 | | $0 | 127,253 | $0 |
| Total Labor | | | | 127,253 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $2,038,597 |
| Total Material Price | | $2,038,597 |
Total OP4 127,253 $2,038,597
| CLIN 0305 (OP4) CM / EM OCONUS | | | | | |
| Straight Time | | | TOTAL | |
| Man-Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 263,467 | | $0 | 263,467 | $0 |
| Total Labor | | | | 263,467 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $4,220,734 |
| Total Material Price | | $4,220,734 |
| Total OP4 | 263,467 | $4,220,734 |
| Grand Total OP4 | 610,133 | $8,719,831 |
| CLIN 0405 (OP5) Planned Maintenance OCONUS | | | | | | | | |
| Straight Time | | | Make Ready/Put Away Time | | | TOTAL | |
| Man-Hours | Rate | Price | Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 211,185 | | $0 | 90,508 | | $0 | 301,693 | $0 |
| Total Labor | | | | | | | 301,693 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $3,383,187 |
| Total Material Price | | $3,383,187 |
Total OP5 301,693 $3,383,187
| CLIN 0405 (OP5) Facilities Maintenance / Corrosion Control OCONUS | | | | | |
| Straight Time | | | TOTAL | |
| Man-Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 174,973 | | $0 | 174,973 | $0 |
| Total Labor | | | | 174,973 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $2,803,071 |
| Total Material Price | | $2,803,071 |
Total OP5 174,973 $2,803,071
| CLIN 0405 (OP5) CM / EM OCONUS | | | | | |
| Straight Time | | | TOTAL | |
| Man-Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 363,502 | | $0 | 363,502 | $0 |
| Total Labor | | | | 363,502 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $5,823,295 |
| Total Material Price | | $5,823,295 |
| Total OP5 | 363,502 | $5,823,295 |
| Grand Total OP5 | 840,168 | $12,009,554 |
Total Evaluated Price OP1 -OP5 2,292,686 $32,776,103
| 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 * (1+ Material Burden Rate) |
| 4. Note: Offers shall provide the list the labor catagories used to price this sheet . |
Labor catorgories used:
&A &F
FFP - Exec Planning Option
| Offeror Name: | | N00024-16-R-4319 |
| Class Ships: | LCS 1 VARIANT | Attachment J-2 Labor & Material Burden Price Sheet |
| CLIN 0209 (OP3) | | | | | |
| Straight Time | | | TOTAL | |
| Man-Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 4,000 | | $0 | 4,000 | $0 |
| Total Labor | | | | 4,000 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $66,280 |
| Total Material Price | | $66,280 |
Total OP3 4,000 $66,280
| CLIN 0309 (OP4) | | | | | |
| Straight Time | | | TOTAL | |
| Man-Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 12,000 | | $0 | 12,000 | $0 |
| Total Labor | | | | 12,000 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $198,840 |
| Total Material Price | | $198,840 |
Total OP4 12,000 $198,840
| CLIN 0409 (OP5) | | | | | |
| Straight Time | | | TOTAL | |
| Man-Hours | Rate | Price | Total Hours | Total Price |
| Direct Production Labor Hours | 12,000 | | $0 | 12,000 | $0 |
| Total Labor | | | | 12,000 | $0 |
| Material Burden Rate | Insert Rate -> | |
| Material | | $204,805 |
| Total Material Price | | $204,805 |
Total OP5 12,000 $204,805
Total Evaluated Price OP3 -OP5 28,000 $469,925
| 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 * (1+ Material Burden Rate) |
| 4. Note: Offers shall provide the list the labor catagories used to price this sheet . |
Labor catorgories used:
&A &F
TRAVEL CONUS
| Offeror Name: | | N00024-16-R-4319 |
| Class Ships: | LCS 1 VARIANT | Attachment J-2 Labor & Material Burden Price Sheet |
| CLIN 0007 (OP1) TRAVEL CONUS | | | | | |
| | | | TOTAL | |
| CLINs | In Support of | Price | Total Hours | Total Price |
| Travel | CLIN 0001 | PMS | $161,055 | CLIN 0001 | $161,055 |
| CLIN 0003 | CM | $193,230 | CLIN 0003 | $193,230 |
Total OP1 Year $354,285
| CLIN 0107 (OP2) | | | | | |
| | | | TOTAL | |
| CLINs | In Support of | Price | Total Hours | Total Price |
| Travel | CLIN 0101 | PMS | $193,014 | CLIN 0101 | $193,014 |
| CLIN 0103 | CM | $252,887 | CLIN 0103 | $252,887 |
Total OP2 $445,901
| CLIN 0207 (OP3) | | | | | |
| | | | TOTAL | |
| CLINs | In Support of | Price | Total Hours | Total Price |
| Travel | CLIN 0201 | PMS | $256,455 | CLIN 0201 | $256,455 |
| CLIN 0203 | CM | $371,310 | CLIN 0203 | $371,310 |
Total OP3 $627,765
| CLIN 0307 (OP4) | | | | | |
| | | | TOTAL | |
| CLINs | In Support of | Price | Total Hours | Total Price |
| Travel | CLIN 0301 | PMS | $320,055 | CLIN 0301 | $320,055 |
| CLIN 0303 | CM | $490,030 | CLIN 0303 | $490,030 |
Total OP4 $810,085
| CLIN 0407 (OP5) | | | | | |
| | | | TOTAL | |
| CLINs | In Support of | Price | Total Hours | Total Price |
| Travel | CLIN 0401 | PMS | $367,755 | CLIN 0401 | $367,755 |
| CLIN 0403 | CM | $579,070 | CLIN 0403 | $579,070 |
Total OP5 $946,825
Total Evaluated Price OP1 -OP5 - 0 $3,184,861
| NOTES: |
| NAVSEA Travel Ceiling - CONUS - DO NOT CHANGE |
&A &F
TRAVEL OCONUS
| Offeror Name: | | N00024-16-R-4319 |
| Class Ships: | LCS 1 VARIANT | Attachment J-2 Labor & Material Burden Price Sheet |
| CLIN 0008 (OP1) TRAVEL OCONUS | | | | | |
| | | | TOTAL | |
| CLINs | In Support of | Price | Total Hours | Total Price |
| Travel | CLIN 0005 | PMS/FM CC/CM/EM | $1,230,720 | CLIN 0005 | $1,230,720 |
Total OP1 $1,230,720
| CLIN 0108 (OP2) | | | | | |
| | | | TOTAL | |
| CLINs | In Support of | Price | Total Hours | Total Price |
| Travel | CLIN 0105 | PMS/FM CC/CM/EM | $4,922,878 | CLIN 0105 | $4,922,878 |
Total OP2 $4,922,878
| CLIN 0208 (OP3) | | | | | |
| | | | TOTAL | |
| CLINs | In Support of | Price | Total Hours | Total Price |
| Travel | CLIN 0205 | PMS/FM CC/CM/EM | $6,069,060 | CLIN 0205 | $6,069,060 |
Total OP3 $6,069,060
| CLIN 0308 (OP4) | | | | | |
| | | | TOTAL | |
| CLINs | In Support of | Price | Total Hours | Total Price |
| Travel | CLIN 0305 | PMS/FM CC/CM/EM | $7,209,540 | CLIN 0305 | $7,209,540 |
Total OP4 $7,209,540
| CLIN 0408 (OP5) | | | | | |
| | | | TOTAL | |
| CLINs | In Support of | Price | Total Hours | Total Price |
| Travel | CLIN 0405 | PMS/FM CC/CM/EM | $8,920,260 | CLIN 0405 | $8,920,260 |
Total OP5 $8,920,260
Total Evaluated Price OP1-OP5 - 0 $28,352,458
| NOTES: |
| NAVSEA Travel Ceiling - OCONUS - DO NOT CHANGE |
&A &F
Sheet1