Attachment_L-3_-_Cost_Summary_Format_Workbook.xls
XLS spreadsheet 55 KB Posted
- Attached to
- Scientific, Engineering and Programmatic R&D Support for the NRL Signature Technology Office
- Solicitation number
- N00173-15-R-JH02
About this file
Section L - Attachment L-3 - Cost Summary Format_Workbook
View the file
Other files
Show all 15
On GovTribe
Work with this file
- Download the original file
- Contacts named in this file
- Similar government files
- Ask GovTribe AI about this file
Text version
Attachment 1
| SOLICITATION NO. N00173-15-R-JH02 - ATTACHMENT L-3 | ||||||||||||||||||||
| COST SUMMARY FORMAT | ||||||||||||||||||||
| Offeror Name: | ||||||||||||||||||||
| *Offeror shall enter gray-filled cells with appropriate rates | ||||||||||||||||||||
| Total for All Years | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | FAR 52.217-8 6-Month PoP | ||||||||||||||
| Cost Elements | Hours | Amount | Rate | Hours | Amount | Rate | Hours | Amount | Rate | Hours | Amount | Rate | Hours | Amount | Rate | Hours | Amount | Rate | Hours | Amount |
| Prime Contractor Labor Cost | ||||||||||||||||||||
| Prime Contractor Direct Labor | ||||||||||||||||||||
| TASK 1 - Risk / Threat Reduction Technologies | ||||||||||||||||||||
| Senior Software Engineer | 9,600 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | $0.00 | 960 | $0.00 | |||||
| Senior Electrical Engineer | 9,600 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | $0.00 | 960 | $0.00 | |||||
| Analyst | 9,600 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | $0.00 | 960 | $0.00 | |||||
| TASK 2 - EO/IR Systems Development | ||||||||||||||||||||
| Senior Electro-Optical Engineer | 9,600 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | $0.00 | 960 | $0.00 | |||||
| Electro-Optical Engineer | 9,600 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | $0.00 | 960 | $0.00 | |||||
| Senior Electro-Optical Scientist | 9,600 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | $0.00 | 960 | $0.00 | |||||
| Electronics Technician | 9,600 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | $0.00 | 960 | $0.00 | |||||
| TASK 3 - Cyberspace exercise planning & S&T Integration Support | ||||||||||||||||||||
| Program Manager | 4,800 | $0.00 | 960 | $0.00 | 960 | $0.00 | 960 | $0.00 | 960 | $0.00 | 960 | $0.00 | $0.00 | 480 | $0.00 | |||||
| Senior Analyst | 19,200 | $0.00 | 3,840 | $0.00 | 3,840 | $0.00 | 3,840 | $0.00 | 3,840 | $0.00 | 3,840 | $0.00 | $0.00 | 1920 | $0.00 | |||||
| Analyst | 19,200 | $0.00 | 3,840 | $0.00 | 3,840 | $0.00 | 3,840 | $0.00 | 3,840 | $0.00 | 3,840 | $0.00 | $0.00 | 1920 | $0.00 | |||||
| Software Engineer | 9,600 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | $0.00 | 960 | $0.00 | |||||
| TASK 4 - Realistic Military Training and Support | ||||||||||||||||||||
| Program Manager | 4,800 | $0.00 | 960 | $0.00 | 960 | $0.00 | 960 | $0.00 | 960 | $0.00 | 960 | $0.00 | $0.00 | 480 | $0.00 | |||||
| Senior Analyst | 19,200 | $0.00 | 3,840 | $0.00 | 3,840 | $0.00 | 3,840 | $0.00 | 3,840 | $0.00 | 3,840 | $0.00 | $0.00 | 1920 | $0.00 | |||||
| Analyst | 19,200 | $0.00 | 3,840 | $0.00 | 3,840 | $0.00 | 3,840 | $0.00 | 3,840 | $0.00 | 3,840 | $0.00 | $0.00 | 1920 | $0.00 | |||||
| TASK 5 - High Performance Computing Support | ||||||||||||||||||||
| Senior Software Engineer | 9,600 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | $0.00 | 960 | $0.00 | |||||
| Senior Data Base Developer | 9,600 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | $0.00 | 960 | $0.00 | |||||
| Electronics Technician | 9,600 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | $0.00 | 960 | $0.00 | |||||
| TASK 6 - S&T Support Services for Exercise Integration | ||||||||||||||||||||
| Senior Electro-Optical Scientist | 9,600 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | $0.00 | 960 | $0.00 | |||||
| Senior Analyst | 9,600 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | $0.00 | 960 | $0.00 | |||||
| Analyst | 9,600 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | 1,920 | $0.00 | $0.00 | 960 | $0.00 | |||||
| TASK 7 - Modeling & Simulation Support | ||||||||||||||||||||
| Senior Software Engineer | 14,400 | $0.00 | 2,880 | $0.00 | 2,880 | $0.00 | 2,880 | $0.00 | 2,880 | $0.00 | 2,880 | $0.00 | $0.00 | 1440 | $0.00 | |||||
| Total Direct Labor Cost | 235,200 | $0.00 | 47,040 | $0.00 | 47,040 | $0.00 | 47,040 | $0.00 | 47,040 | $0.00 | 47,040 | $0.00 | ||||||||
| Prime Contractor Indirect Labor Cost | ||||||||||||||||||||
| Overhead | $0.00 | % | % | % | % | % | % | |||||||||||||
| Fringe Benefits | $0.00 | % | % | % | % | % | % | |||||||||||||
| G&A | $0.00 | % | % | % | % | % | % | |||||||||||||
| Other (if any) (add additional rows if necessary) | $0.00 | % | % | % | % | % | % | |||||||||||||
| Total Indirect Labor Cost | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||||||||
| Total Direct and Indirect Labor cost | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||||||||
| COM | $0.00 | |||||||||||||||||||
| Total Prime Contractor Labor Cost | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||||||||
| Subcontractor Labor Cost | ||||||||||||||||||||
| Subcontractor proposed cost and fee | ||||||||||||||||||||
| Subcontractor 1 | $0.00 | |||||||||||||||||||
| Total proposed subcontractor labor cost and fee | $0.00 | |||||||||||||||||||
| Prime contractor pass through (not including fee) | $0.00 | |||||||||||||||||||
| Handling | $0.00 | % | % | % | % | % | % | |||||||||||||
| G&A | $0.00 | % | % | % | % | % | % | |||||||||||||
| Other (if any)* | $0.00 | % | % | % | % | % | % | |||||||||||||
| Total pass through (not including fee) | $0.00 | |||||||||||||||||||
| Total Subcontractor Cost including pass through | $0.00 | |||||||||||||||||||
| Total Labor Cost (Prime and Subcontractor Labor) | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||||||||
| Profit / Fee | ||||||||||||||||||||
| Prime Contractor Fee for Prime Contractor Labor | ||||||||||||||||||||
| Profit / Fee | $0.00 | % | % | % | % | % | % | |||||||||||||
| Prime Contractor Fee for Subcontractor Labor | ||||||||||||||||||||
| Profit / Fee | $0.00 | % | % | % | % | % | % | |||||||||||||
| Total Fee (for Prime and Subcontractor Labor) | ||||||||||||||||||||
| Profit / Fee | $0.00 | % | % | % | % | % | % | |||||||||||||
| Total Labor Cost Plus Fixed Fee (CPFF) | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||||||||
| Other Direct Costs | ||||||||||||||||||||
| Materials | $9,784,500.00 | $1,779,000.00 | $1,779,000.00 | $1,779,000.00 | $1,779,000.00 | $1,779,000.00 | $889,500.00 | |||||||||||||
| Travel | $3,547,500.00 | $645,000.00 | $645,000.00 | $645,000.00 | $645,000.00 | $645,000.00 | $322,500.00 | |||||||||||||
| Any adders to ODCs such as G&A (cost only - no fee) | $0.00 | % | % | % | % | % | % | |||||||||||||
| Total ODCs | $13,332,000.00 | $2,424,000.00 | $2,424,000.00 | $2,424,000.00 | $2,424,000.00 | $2,424,000.00 | $1,212,000.00 | |||||||||||||
| Total | $13,332,000.00 | $2,424,000.00 | $2,424,000.00 | $2,424,000.00 | $2,424,000.00 | $2,424,000.00 | $1,212,000.00 | |||||||||||||
| Pass Through Analysis - Total for All Years | Amount | Percent | ||||||||||||||||||
| Subcontractor proposed cost and fee | ||||||||||||||||||||
| Pass Through Amount (not including fee) | ||||||||||||||||||||
| Prime Contractor Fee for Subcontractor Labor | ||||||||||||||||||||
| Total Pass Through Amount (including fee) | 0% | |||||||||||||||||||
| Max Pass Through Allowed | 5% |
File details come from the government source that posted it. Updated .