Attachment_L-3_-_Cost_Summary_Format_Workbook.xls
XLS spreadsheet 48 KB Posted
- Attached to
- Systems Engineering & Modeling & Simulation Research and Development for NRL Electronic Warfare Systems
- Solicitation number
- N00173-16-R-JH03
About this file
Section L - Attachment L-3 - Cost Summary Format_Workbook
View the file
Other files
Show all 13
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. N00173-16-R-JH03 - 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 | ||||||||||||
| Cost Elements | 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 | |||||||||||||||||
| Onsite at NRL | |||||||||||||||||
| Senior Software Engineer (EWM&S) | 37,600 | $0.00 | 7,520 | $0.00 | 7,520 | $0.00 | 7,520 | $0.00 | 7,520 | $0.00 | 7,520 | $0.00 | |||||
| EW Modeling Software Engineer (EWM&S) | 56,400 | $0.00 | 11,280 | $0.00 | 11,280 | $0.00 | 11,280 | $0.00 | 11,280 | $0.00 | 11,280 | $0.00 | |||||
| GCCS Software Engineer (EWM&S) | 18,800 | $0.00 | 3,760 | $0.00 | 3,760 | $0.00 | 3,760 | $0.00 | 3,760 | $0.00 | 3,760 | $0.00 | |||||
| Senior Engineer / Scientist (Distributed Simulation) | 9,400 | $0.00 | 1,880 | $0.00 | 1,880 | $0.00 | 1,880 | $0.00 | 1,880 | $0.00 | 1,880 | $0.00 | |||||
| Principal Systems Engineer (Distributed Simulation) | 37,600 | $0.00 | 7,520 | $0.00 | 7,520 | $0.00 | 7,520 | $0.00 | 7,520 | $0.00 | 7,520 | $0.00 | |||||
| Systems Engineer / Distributed Simulation network support | 37,600 | $0.00 | 7,520 | $0.00 | 7,520 | $0.00 | 7,520 | $0.00 | 7,520 | $0.00 | 7,520 | $0.00 | |||||
| Principal Engineer (ESM) | 32,900 | $0.00 | 6,580 | $0.00 | 6,580 | $0.00 | 6,580 | $0.00 | 6,580 | $0.00 | 6,580 | $0.00 | |||||
| Senior Engineer (ESM) | 9,400 | $0.00 | 1,880 | $0.00 | 1,880 | $0.00 | 1,880 | $0.00 | 1,880 | $0.00 | 1,880 | $0.00 | |||||
| Offsite at Contractor Facility | |||||||||||||||||
| Senior Engineer / Scientist (Systems Engineering) | 9,400 | $0.00 | 1,880 | $0.00 | 1,880 | $0.00 | 1,880 | $0.00 | 1,880 | $0.00 | 1,880 | $0.00 | |||||
| Principal Systems Engineer (Systems Engineering) | 28,200 | $0.00 | 5,640 | $0.00 | 5,640 | $0.00 | 5,640 | $0.00 | 5,640 | $0.00 | 5,640 | $0.00 | |||||
| Senior Systems Engineer (Systems Engineering) | 28,200 | $0.00 | 5,640 | $0.00 | 5,640 | $0.00 | 5,640 | $0.00 | 5,640 | $0.00 | 5,640 | $0.00 | |||||
| Systems Engineer (Systems Engineering) | 18,800 | $0.00 | 3,760 | $0.00 | 3,760 | $0.00 | 3,760 | $0.00 | 3,760 | $0.00 | 3,760 | $0.00 | |||||
| Total Direct Labor Cost | 324,300 | $0.00 | 64,860 | $0.00 | 64,860 | $0.00 | 64,860 | $0.00 | 64,860 | $0.00 | 64,860 | $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 | ||||||||||||
| Total Direct and Indirect Labor cost | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||||||
| COM | |||||||||||||||||
| Total Prime Contractor Labor Cost | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | ||||||||||||
| Subcontractor Labor Cost | |||||||||||||||||
| Subcontractor proposed cost and fee | |||||||||||||||||
| Subcontractor 1 | |||||||||||||||||
| Total proposed subcontractor labor cost and fee | |||||||||||||||||
| Prime contractor pass through (not including fee) | |||||||||||||||||
| Handling | $0.00 | % | % | % | % | % | |||||||||||
| G&A | $0.00 | % | % | % | % | % | |||||||||||
| Other (if any)* | $0.00 | % | % | % | % | % | |||||||||||
| Total pass through (not including fee) | |||||||||||||||||
| Total Subcontractor Cost including pass through | |||||||||||||||||
| Total Labor Cost (Prime and Subcontractor Labor) | $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 | ||||||||||||
| Other Direct Costs | |||||||||||||||||
| Materials | $650,000.00 | $130,000.00 | $130,000.00 | $130,000.00 | $130,000.00 | $130,000.00 | |||||||||||
| Travel | $700,000.00 | $140,000.00 | $140,000.00 | $140,000.00 | $140,000.00 | $140,000.00 | |||||||||||
| Any adders to ODCs such as G&A (cost only - no fee) | % | % | % | % | % | ||||||||||||
| Total ODCs | $1,350,000.00 | $270,000.00 | $270,000.00 | $270,000.00 | $270,000.00 | $270,000.00 | |||||||||||
| Total | $1,350,000.00 | $270,000.00 | $270,000.00 | $270,000.00 | $270,000.00 | $270,000.00 | |||||||||||
| 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 .