P7_Sub_Cost_Summary.xlsx

XLSX spreadsheet 106 KB Posted Nov 30, 2017

Attached to: AIR-4. 11, N00421-16-R-0059 Technical and Engineering Services (TES) supporting AD-4. 11. 3
Solicitation number: N00421-16-R-0059
Issued by: Department of the Navy Naval Air Systems Command Naval Air Warfare Center

About this file

From the source

P7 Sub Cost Summary Sheet

View the file

Other files

File	Type	Posted
N00421-16-R-0059_Amendment_0002_Modification.pdf	PDF	Dec 20, 2017
N00421-16-R-0059_Amendment_0002_.pdf	PDF	Dec 20, 2017
P7_Sub_Cost_Summary.xlsx	XLSX spreadsheet	Dec 20, 2017
P6_Prime_Cost_Summary_Spreadsheet_(TES).xls	XLS spreadsheet	Dec 20, 2017
P6_Prime_Cost_Summary_Spreadsheet_(TES).xls	XLS spreadsheet	Dec 14, 2017
N00421-16-R-0059_RFP_Amendment_0001.pdf	PDF	Dec 14, 2017
P7_Sub_Cost_Summary.xlsx	XLSX spreadsheet	Dec 14, 2017
N00421-16-R-0059_Amendment_0001_-_Modification.pdf	PDF	Dec 14, 2017
P4_Streamlined_Rates_for_Order_Pricing.xlsx	XLSX spreadsheet	Dec 14, 2017
Exhibit_A__CDRLs_(TES).xlsx	XLSX spreadsheet	Nov 30, 2017
Attach_8_-QASP_CSP.pdf	PDF	Nov 30, 2017
Attach_5_Authorized_Subcontractors.docx	DOCX document	Nov 30, 2017
Attach_4__OCI_List.docx	DOCX document	Nov 30, 2017
Attach_7_-_COR_TBD.docx	DOCX document	Nov 30, 2017
P4_Streamlined_Rates_for_Order_Pricing.xlsx	XLSX spreadsheet	Nov 30, 2017
P1_Past_Performance_Information_Form.pdf	PDF	Nov 30, 2017
Attach_1_Wage_Determinations.docx	DOCX document	Nov 30, 2017
P6_Prime_Cost_Summary_Spreadsheet_(TES).xls	XLS spreadsheet	Nov 30, 2017
Attach_3_Data_Item_Transmittal_Form.docx	DOCX document	Nov 30, 2017
N00421-16-R-0059_RFP.pdf	PDF	Nov 30, 2017
P2_Contractor_Performance_Assessment_Questionnaire.pdf	PDF	Nov 30, 2017
Attachment_2_N00421-16-R-0059_BID_DD254_signed.pdf	PDF	Nov 30, 2017
TES_Draft_RFP_Industry_10Oct2017.pdf	PDF	Oct 11, 2017
P1_Past_Performance_Information_Form.pdf	PDF	Oct 11, 2017
Attach_3_Data_Item_Transmittal_Form.docx	DOCX document	Oct 11, 2017
P3_Reserved.docx	DOCX document	Oct 11, 2017
Attach_8_-QASP_CSP.docx	DOCX document	Oct 11, 2017
P4_Streamlined_Rates_for_Order_Pricing.xlsx	XLSX spreadsheet	Oct 11, 2017
P2_Contractor_Performance_Assessment_Questionnaire.pdf	PDF	Oct 11, 2017
EXHIBIT_A_-CDRLs.xlsx	XLSX spreadsheet	Oct 11, 2017
Attachment_10_Data_Item_Transmittal_Acceptance_Rejection_Form.doc	DOC document	Oct 11, 2017
Attach_9_-_Consolidated_GFP.xlsx	XLSX spreadsheet	Oct 11, 2017
P6_Prime_Cost_Summary_Spreadsheet_(TES)_10.2.17.xls	XLS spreadsheet	Oct 11, 2017
Attach_7_-_COR_TBD.docx	DOCX document	Oct 11, 2017
Attach_4__OCI_List.docx	DOCX document	Oct 11, 2017
Attach_5_Authorized_Subcontractors.docx	DOCX document	Oct 11, 2017
P5_Reserved.docx	DOCX document	Oct 11, 2017
P7_Sub_Cost_Summary_24JUL2017.xlsx	XLSX spreadsheet	Oct 11, 2017
Attach_6_Authorized_Key_Personnel.doc	DOC document	Oct 11, 2017
Attach_1_Wage_Determinations.docx	DOCX document	Oct 11, 2017

Show all 40

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.

Instructions

(Please note that the cells referenced below correspond to the Cost Type sheets. The Summary sheet is numbered slightly differently. )

	Contractor:
1	On Header Tab for each worksheet, insert the proposal number. The file name should be automatically populated.
2	On Footer Tab for the worksheet, insert the firm's name after colon. Insert the RFP number after the colon, if it has not been filled-in.
3	A worksheet has been prepared for each odering period. Summary sheets exist for both term and completion CLINs. The information in the summary tabs should automatically carry over from the other tabs. Verify that the summary sheets are correct after completing the separate tabs for each ordering period for both Term and Completion.
4	Every worksheet should have items 1 and 2 completed.
5	The worksheets of the workbook should all be formatted for printing on letter-size paper, without requiring "adjustments." It may be formatted for either landscape or portrait. DO NOT FORMAT FOR LEGAL SIZE PAPER.
6	Within the work sheet any cell colored "blue" contains a formula that should not be edited.
7	All dollar figures shall be carried out no further than two decimal places. Values with additional decimal places shall not be used within any calculations.
8	In column A, starting at row 5, the Government Labor Categories from the Historical Information should have been inserted. In column B, the Offeror can insert the title of the labor category it will be utilizing. If it is comparable to one of the Government Labor Categories, then it should appear opposite that category. However, if it is not comparable, utilize the "not comparable" row. The Offeror is not required to utilize the Government's labor categories. However, in evaluation, the Offeror's proposal will be compared to the Government Estimate in terms of hours and labor categories. This applies to the Prime Contractor's section and those sections for its subcontractors. If necessary, insert additional rows--but ensure integrity of formulas. Also, labor categories with more than one person providing service shall be listed multiple times for each person performing work. For example, if the offeror proposes four Senior Analysts, then the labor category Senior Analyst shall be listed four times along with their applicable rates and information.
9	In column C, the Offeror should insert a "CF" if the worker will be performing at the Contractor's facility or a "O" if it will be performing onsite in Government spaces.
10	In column D, for the contractor's own workforce, the field is colored "green" indicating no input. (This reflects that the contractor is proposing its own employees or contingency hires--it does not include any subcontractors.) No input is required by the Offeror in this column.
11	In column E, for the individual subcontractor workforce, identify for the specific labor category individual whether they are full-time on this acquisition or part-time. Enter "F" for full-time or "P" for part-time.
12	In column F, enter the name of the proposed individual for that position.
13	In column G:
	(a) enter the unburdened labor rate for each individual (e.g. rows 5-54)
	(b) In Cell G57 the contractor should insert its fringe rate for full time, if it is not included in its overhead rate. If the fringe is included in the overhead rate, this cell should be left blank.
	(c) In Cell G58 the contractor should insert its fringe rate for part-time, if it is not included in its overhead rate. If the fringe is included in the overhead rate, this cell should be left blank. If no part-time employees are proposed this should also be left blank.
	(d) In Cell G61, the contractor should insert its overhead rate for work performed at the contractor's facility.
	(e) In Cell G62, the contractor should insert its overhead rate for work performed at the Client/Government's facility.
	(f) In Cell G65, the contractor should insert its G&A rate being applied for work being performed at the contractor's facility.
	(g) In Cell G66, the contractor should insert its G&A rate being applied for work being performed at the Client/Government's facility.
	(g) In Cell G70, the contractor should insert the fixed fee rate applied to its cost.
14	In column H:
	(a) enter the hours associated with individual labor category for CLIN 0101 (e.g., rows 5-54).
	Column H automatically calculated the total hours for all the CLINS.
	Column K is a summation of the costs.
	If there is not going to be any data entry in a row or group of rows, please just hide the rows. Do not delete. For example, if the contractor is only utilizing sixteen of the labor categories in rows 5-43, then the rows concerning the reamining nineteen categories would be hidden.
	When submitting this file, the instructions may be deleted.

Term Year 1

DO NOT TYPE IN ANY COLORED AREAS
Period of Performance:	10/29/2018-10/30/2019						CLIN	0001
Services	Contractor						hrs	subtotal
Government Labor Category (* = Key)	Proposed Category	site	sub	f/p	Employee Name	Rate		Labor	Total
Program/Project Analyst, Journeyman (Onsite)	Example Category	O		f	John Doe	$ 5.00	50	$ 250.00	$ 250.00
Program/Project Analyst, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Program/Project Analyst, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Program/Project Analyst, Senior * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Programmer I (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Programmer I (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Programmer II (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Programmer II (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Programmer III (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Programmer III (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Drafter/CAD Operator II (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Drafter/CAD Operator II (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Electrical and Electronic Engineering Technician (Electronics Technician Maintenance III) (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Electrical and Electronic Engineering Technician (Electronics Technician Maintenance III) (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Electrical Engineer, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Electrical Engineer, Senior * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Mechanical Engineer, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Mechanical Engineer, Senior * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Administrative Assistant (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Administrative Assistant (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Information Security Analyst, Junior (Onsite)		O				$ - 0		$ - 0	$ - 0
Information Security Analyst, Junior (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Information Security Analyst, Journeyman (Onsite)		O				$ - 0		$ - 0	$ - 0
Information Security Analyst, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Information Security Analyst, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Information Security Analyst, Senior *(Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Logistician, Journeyman (Onsite)		O				$ - 0		$ - 0	$ - 0
Logistician, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Manager/Operations Manager, Senior (Project Manager) * (Onsite)		O				$ - 0		$ - 0	$ - 0
Manager/Operations Manager, Senior (Project Manager) * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Network Architect, Journeyman (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Network Architect, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Network Architect, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Network Architect, Senior * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Software Developer, Senior (Software Engineer, Senior) * (Onsite)		O				$ - 0		$ - 0	$ - 0
Software Developer, Senior (Software Engineer, Senior) * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Systems Analyst, Journeyman (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Systems Analyst, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Systems Analyst, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Systems Analyst, Senior * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Engineer, Junior (Systems Engineer) (Onsite)		O				$ - 0		$ - 0	$ - 0
Engineer, Junior (Systems Engineer) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Engineer, Journeyman (Systems Engineer) (Onsite)		O				$ - 0		$ - 0	$ - 0
Engineer, Journeyman (Systems Engineer) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Engineer, Senior (Systems Engineer) * (Onsite)		O				$ - 0		$ - 0	$ - 0
Engineer, Senior (Systems Engineer) * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Software Developer, Senior (Systems Specialist) * (Onsite)		O				$ - 0		$ - 0	$ - 0
Software Developer, Senior (Systems Specialist) * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Technical Writer (Technical Writer II) (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Technical Writer (Technical Writer II) (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
subtotal							50	$250.00	$250.00
							Base
fringe fulltime						1.00%	$250.00	$2.50	$2.50
fringe part time						2.00%	$0.00	$0.00	$0.00
subtotal								$2.50	$2.50
Overhead							Base
Contractor site						3.00%	$0.00	$0.00	$0.00
OnSite Government						4.00%	$250.00	$10.00	$10.00
subtotal								$10.00	$10.00
G&A
Contractor site						1.00%	$0.00	$0.00	$0.00
OnSite Government						2.00%	$260.00	$5.20	$5.20
subtotal								$ 5.20	$ 5.20
FCCOM						0.10%	$267.70	$ 0.27	$ 0.27
Total Labor without profit									$267.97
Fee/Profit						0.0%	$ - 0	$ - 0
Fee/Profit Pool								$ - 0	$ - 0

Grand Total Cost		$ 0.27	$ 0.27
Grand Total Fixed Fee Pool		$ - 0	$ - 0
Grand Total Subcontractor Labor Cost Plus Fee/Profit	250.0	$ 0.27	$ 0.27

Grand Total Services $ 0.27

Solicitation N00421-16-R-0059, Attachment P7 CPFF LOE Year 1

Term Year 2

DO NOT TYPE IN ANY COLORED AREAS
Period of Performance:	10/29/2019-10/30/2020						CLIN	0001
Services	Contractor						hrs	subtotal
Government Labor Category (* = Key)	Proposed Category	site	sub	f/p	Employee Name	Rate		Labor	Total
Program/Project Analyst, Journeyman (Onsite)	Example Category	O		f	John Doe	$ 5.00	50	$ 250.00	$ 250.00
Program/Project Analyst, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Program/Project Analyst, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Program/Project Analyst, Senior * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Programmer I (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Programmer I (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Programmer II (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Programmer II (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Programmer III (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Programmer III (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Drafter/CAD Operator II (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Drafter/CAD Operator II (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Electrical and Electronic Engineering Technician (Electronics Technician Maintenance III) (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Electrical and Electronic Engineering Technician (Electronics Technician Maintenance III) (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Electrical Engineer, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Electrical Engineer, Senior * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Mechanical Engineer, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Mechanical Engineer, Senior * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Administrative Assistant (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Administrative Assistant (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Information Security Analyst, Junior (Onsite)		O				$ - 0		$ - 0	$ - 0
Information Security Analyst, Junior (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Information Security Analyst, Journeyman (Onsite)		O				$ - 0		$ - 0	$ - 0
Information Security Analyst, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Information Security Analyst, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Information Security Analyst, Senior *(Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Logistician, Journeyman (Onsite)		O				$ - 0		$ - 0	$ - 0
Logistician, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Manager/Operations Manager, Senior (Project Manager) * (Onsite)		O				$ - 0		$ - 0	$ - 0
Manager/Operations Manager, Senior (Project Manager) * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Network Architect, Journeyman (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Network Architect, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Network Architect, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Network Architect, Senior * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Software Developer, Senior (Software Engineer, Senior) * (Onsite)		O				$ - 0		$ - 0	$ - 0
Software Developer, Senior (Software Engineer, Senior) * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Systems Analyst, Journeyman (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Systems Analyst, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Systems Analyst, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Systems Analyst, Senior * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Engineer, Junior (Systems Engineer) (Onsite)		O				$ - 0		$ - 0	$ - 0
Engineer, Junior (Systems Engineer) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Engineer, Journeyman (Systems Engineer) (Onsite)		O				$ - 0		$ - 0	$ - 0
Engineer, Journeyman (Systems Engineer) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Engineer, Senior (Systems Engineer) * (Onsite)		O				$ - 0		$ - 0	$ - 0
Engineer, Senior (Systems Engineer) * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Software Developer, Senior (Systems Specialist) * (Onsite)		O				$ - 0		$ - 0	$ - 0
Software Developer, Senior (Systems Specialist) * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Technical Writer (Technical Writer II) (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Technical Writer (Technical Writer II) (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
subtotal							50	$250.00	$250.00
							Base
fringe fulltime						1.00%	$250.00	$2.50	$2.50
fringe part time						2.00%	$0.00	$0.00	$0.00
subtotal								$2.50	$2.50
Overhead							Base
Contractor site						3.00%	$0.00	$0.00	$0.00
OnSite Government						4.00%	$250.00	$10.00	$10.00
subtotal								$10.00	$10.00
G&A
Contractor site						1.00%	$0.00	$0.00	$0.00
OnSite Government						2.00%	$260.00	$5.20	$5.20
subtotal								$ 5.20	$ 5.20
FCCOM						0.10%	$267.70	$ 0.27	$ 0.27
Total Labor without profit									$267.97
Fee/Profit						0.0%	$ - 0	$ - 0
Fee/Profit Pool								$ - 0	$ - 0

Grand Total Cost		$ 0.27	$ 0.27
Grand Total Fixed Fee Pool		$ - 0	$ - 0
Grand Total Subcontractor Labor Cost Plus Fee/Profit	250.0	$ 0.27	$ 0.27

Grand Total Services $ 0.27

CPFF LOE Year 2

Term Year 3

DO NOT TYPE IN ANY COLORED AREAS
Period of Performance:	10/29/2020-10/30/2021						CLIN	0001
Services	Contractor						hrs	subtotal
Government Labor Category (* = Key)	Proposed Category	site	sub	f/p	Employee Name	Rate		Labor	Total
Program/Project Analyst, Journeyman (Onsite)	Example Category	O		f	John Doe	$ 5.00	50	$ 250.00	$ 250.00
Program/Project Analyst, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Program/Project Analyst, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Program/Project Analyst, Senior * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Programmer I (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Programmer I (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Programmer II (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Programmer II (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Programmer III (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Programmer III (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Drafter/CAD Operator II (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Drafter/CAD Operator II (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Electrical and Electronic Engineering Technician (Electronics Technician Maintenance III) (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Electrical and Electronic Engineering Technician (Electronics Technician Maintenance III) (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Electrical Engineer, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Electrical Engineer, Senior * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Mechanical Engineer, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Mechanical Engineer, Senior * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Administrative Assistant (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Administrative Assistant (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Information Security Analyst, Junior (Onsite)		O				$ - 0		$ - 0	$ - 0
Information Security Analyst, Junior (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Information Security Analyst, Journeyman (Onsite)		O				$ - 0		$ - 0	$ - 0
Information Security Analyst, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Information Security Analyst, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Information Security Analyst, Senior *(Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Logistician, Journeyman (Onsite)		O				$ - 0		$ - 0	$ - 0
Logistician, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Manager/Operations Manager, Senior (Project Manager) * (Onsite)		O				$ - 0		$ - 0	$ - 0
Manager/Operations Manager, Senior (Project Manager) * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Network Architect, Journeyman (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Network Architect, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Network Architect, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Network Architect, Senior * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Software Developer, Senior (Software Engineer, Senior) * (Onsite)		O				$ - 0		$ - 0	$ - 0
Software Developer, Senior (Software Engineer, Senior) * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Systems Analyst, Journeyman (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Systems Analyst, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Systems Analyst, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Systems Analyst, Senior * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Engineer, Junior (Systems Engineer) (Onsite)		O				$ - 0		$ - 0	$ - 0
Engineer, Junior (Systems Engineer) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Engineer, Journeyman (Systems Engineer) (Onsite)		O				$ - 0		$ - 0	$ - 0
Engineer, Journeyman (Systems Engineer) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Engineer, Senior (Systems Engineer) * (Onsite)		O				$ - 0		$ - 0	$ - 0
Engineer, Senior (Systems Engineer) * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Software Developer, Senior (Systems Specialist) * (Onsite)		O				$ - 0		$ - 0	$ - 0
Software Developer, Senior (Systems Specialist) * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Technical Writer (Technical Writer II) (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Technical Writer (Technical Writer II) (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
subtotal							50	$250.00	$250.00
							Base
fringe fulltime						1.00%	$250.00	$2.50	$2.50
fringe part time						2.00%	$0.00	$0.00	$0.00
subtotal								$2.50	$2.50
Overhead							Base
Contractor site						3.00%	$0.00	$0.00	$0.00
OnSite Government						4.00%	$250.00	$10.00	$10.00
subtotal								$10.00	$10.00
G&A
Contractor site						1.00%	$0.00	$0.00	$0.00
OnSite Government						2.00%	$260.00	$5.20	$5.20
subtotal								$ 5.20	$ 5.20
FCCOM						0.10%	$267.70	$ 0.27	$ 0.27
Total Labor without profit									$267.97
Fee/Profit						0.0%	$ - 0	$ - 0
Fee/Profit Pool								$ - 0	$ - 0

Grand Total Cost		$ 0.27	$ 0.27
Grand Total Fixed Fee Pool		$ - 0	$ - 0
Grand Total Subcontractor Labor Cost Plus Fee/Profit	250.0	$ 0.27	$ 0.27

Grand Total Services $ 0.27

CPFF LOE Year 3

Term Year 4

DO NOT TYPE IN ANY COLORED AREAS
Period of Performance:	10/29/2021-10/30/2022						CLIN	0001
Services	Contractor						hrs	subtotal
Government Labor Category (* = Key)	Proposed Category	site	sub	f/p	Employee Name	Rate		Labor	Total
Program/Project Analyst, Journeyman (Onsite)	Example Category	O		f	John Doe	$ 5.00	50	$ 250.00	$ 250.00
Program/Project Analyst, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Program/Project Analyst, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Program/Project Analyst, Senior * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Programmer I (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Programmer I (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Programmer II (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Programmer II (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Programmer III (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Programmer III (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Drafter/CAD Operator II (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Drafter/CAD Operator II (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Electrical and Electronic Engineering Technician (Electronics Technician Maintenance III) (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Electrical and Electronic Engineering Technician (Electronics Technician Maintenance III) (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Electrical Engineer, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Electrical Engineer, Senior * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Mechanical Engineer, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Mechanical Engineer, Senior * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Administrative Assistant (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Administrative Assistant (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Information Security Analyst, Junior (Onsite)		O				$ - 0		$ - 0	$ - 0
Information Security Analyst, Junior (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Information Security Analyst, Journeyman (Onsite)		O				$ - 0		$ - 0	$ - 0
Information Security Analyst, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Information Security Analyst, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Information Security Analyst, Senior *(Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Logistician, Journeyman (Onsite)		O				$ - 0		$ - 0	$ - 0
Logistician, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Manager/Operations Manager, Senior (Project Manager) * (Onsite)		O				$ - 0		$ - 0	$ - 0
Manager/Operations Manager, Senior (Project Manager) * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Network Architect, Journeyman (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Network Architect, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Network Architect, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Network Architect, Senior * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Software Developer, Senior (Software Engineer, Senior) * (Onsite)		O				$ - 0		$ - 0	$ - 0
Software Developer, Senior (Software Engineer, Senior) * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Systems Analyst, Journeyman (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Systems Analyst, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Systems Analyst, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Systems Analyst, Senior * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Engineer, Junior (Systems Engineer) (Onsite)		O				$ - 0		$ - 0	$ - 0
Engineer, Junior (Systems Engineer) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Engineer, Journeyman (Systems Engineer) (Onsite)		O				$ - 0		$ - 0	$ - 0
Engineer, Journeyman (Systems Engineer) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Engineer, Senior (Systems Engineer) * (Onsite)		O				$ - 0		$ - 0	$ - 0
Engineer, Senior (Systems Engineer) * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Software Developer, Senior (Systems Specialist) * (Onsite)		O				$ - 0		$ - 0	$ - 0
Software Developer, Senior (Systems Specialist) * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Technical Writer (Technical Writer II) (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Technical Writer (Technical Writer II) (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
subtotal							50	$250.00	$250.00
							Base
fringe fulltime						1.00%	$250.00	$2.50	$2.50
fringe part time						2.00%	$0.00	$0.00	$0.00
subtotal								$2.50	$2.50
Overhead							Base
Contractor site						3.00%	$0.00	$0.00	$0.00
OnSite Government						4.00%	$250.00	$10.00	$10.00
subtotal								$10.00	$10.00
G&A
Contractor site						1.00%	$0.00	$0.00	$0.00
OnSite Government						2.00%	$260.00	$5.20	$5.20
subtotal								$ 5.20	$ 5.20
FCCOM						0.10%	$267.70	$ 0.27	$ 0.27
Total Labor without profit									$267.97
Fee/Profit						0.0%	$ - 0	$ - 0
Fee/Profit Pool								$ - 0	$ - 0

Grand Total Cost		$ 0.27	$ 0.27
Grand Total Fixed Fee Pool		$ - 0	$ - 0
Grand Total Subcontractor Labor Cost Plus Fee/Profit	250.0	$ 0.27	$ 0.27

Grand Total Services $ 0.27

CPFF LOE Year 4

Term Year 5

DO NOT TYPE IN ANY COLORED AREAS
Period of Performance:	10/29/2022-10/30/2023						CLIN	0001
Services	Contractor						hrs	subtotal
Government Labor Category (* = Key)	Proposed Category	site	sub	f/p	Employee Name	Rate		Labor	Total
Program/Project Analyst, Journeyman (Onsite)	Example Category	O		f	John Doe	$ 5.00	50	$ 250.00	$ 250.00
Program/Project Analyst, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Program/Project Analyst, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Program/Project Analyst, Senior * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Programmer I (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Programmer I (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Programmer II (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Programmer II (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Programmer III (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Programmer III (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Drafter/CAD Operator II (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Drafter/CAD Operator II (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Electrical and Electronic Engineering Technician (Electronics Technician Maintenance III) (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Electrical and Electronic Engineering Technician (Electronics Technician Maintenance III) (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Electrical Engineer, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Electrical Engineer, Senior * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Mechanical Engineer, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Mechanical Engineer, Senior * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Administrative Assistant (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Administrative Assistant (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Information Security Analyst, Junior (Onsite)		O				$ - 0		$ - 0	$ - 0
Information Security Analyst, Junior (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Information Security Analyst, Journeyman (Onsite)		O				$ - 0		$ - 0	$ - 0
Information Security Analyst, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Information Security Analyst, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Information Security Analyst, Senior *(Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Logistician, Journeyman (Onsite)		O				$ - 0		$ - 0	$ - 0
Logistician, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Manager/Operations Manager, Senior (Project Manager) * (Onsite)		O				$ - 0		$ - 0	$ - 0
Manager/Operations Manager, Senior (Project Manager) * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Network Architect, Journeyman (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Network Architect, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Network Architect, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Network Architect, Senior * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Software Developer, Senior (Software Engineer, Senior) * (Onsite)		O				$ - 0		$ - 0	$ - 0
Software Developer, Senior (Software Engineer, Senior) * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Systems Analyst, Journeyman (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Systems Analyst, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Computer Systems Analyst, Senior * (Onsite)		O				$ - 0		$ - 0	$ - 0
Computer Systems Analyst, Senior * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Engineer, Junior (Systems Engineer) (Onsite)		O				$ - 0		$ - 0	$ - 0
Engineer, Junior (Systems Engineer) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Engineer, Journeyman (Systems Engineer) (Onsite)		O				$ - 0		$ - 0	$ - 0
Engineer, Journeyman (Systems Engineer) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Engineer, Senior (Systems Engineer) * (Onsite)		O				$ - 0		$ - 0	$ - 0
Engineer, Senior (Systems Engineer) * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Software Developer, Senior (Systems Specialist) * (Onsite)		O				$ - 0		$ - 0	$ - 0
Software Developer, Senior (Systems Specialist) * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Technical Writer (Technical Writer II) (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Technical Writer (Technical Writer II) (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
subtotal							50	$250.00	$250.00
							Base
fringe fulltime						1.00%	$250.00	$2.50	$2.50
fringe part time						2.00%	$0.00	$0.00	$0.00
subtotal								$2.50	$2.50
Overhead							Base
Contractor site						3.00%	$0.00	$0.00	$0.00
OnSite Government						4.00%	$250.00	$10.00	$10.00
subtotal								$10.00	$10.00
G&A
Contractor site						1.00%	$0.00	$0.00	$0.00
OnSite Government						2.00%	$260.00	$5.20	$5.20
subtotal								$ 5.20	$ 5.20
FCCOM						0.10%	$267.70	$ 0.27	$ 0.27
Total Labor without profit									$267.97
Fee/Profit						0.0%	$ - 0	$ - 0
Fee/Profit Pool								$ - 0	$ - 0

Grand Total Cost		$ 0.27	$ 0.27
Grand Total Fixed Fee Pool		$ - 0	$ - 0
Grand Total Subcontractor Labor Cost Plus Fee/Profit	250.0	$ 0.27	$ 0.27

Grand Total Services $ 0.27

CPFF LOE Year 5

Term Summary

DO NOT TYPE IN ANY COLORED AREAS
Period of Performance:	10/29/2018-10/30/2023		CLIN	0001
Services	Contractor
Government Labor Category (* = Key)	Proposed Category	site	year 1	year 2	year 3	year 4	year 5	TOTAL
Program/Project Analyst, Journeyman (Onsite)	Example Category	O	$250.00	$250.00	$250.00	$250.00	$250.00	$1,250.00
Program/Project Analyst, Journeyman (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Program/Project Analyst, Senior * (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Program/Project Analyst, Senior * (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Computer Programmer I (SCA) (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Computer Programmer I (SCA) (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Computer Programmer II (SCA) (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Computer Programmer II (SCA) (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Computer Programmer III (SCA) (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Computer Programmer III (SCA) (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Drafter/CAD Operator II (SCA) (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Drafter/CAD Operator II (SCA) (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Electrical and Electronic Engineering Technician (Electronics Technician Maintenance III) (SCA) (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Electrical and Electronic Engineering Technician (Electronics Technician Maintenance III) (SCA) (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Electrical Engineer, Senior * (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Electrical Engineer, Senior * (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Mechanical Engineer, Senior * (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Mechanical Engineer, Senior * (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Administrative Assistant (SCA) (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Administrative Assistant (SCA) (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Information Security Analyst, Junior (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Information Security Analyst, Junior (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Information Security Analyst, Journeyman (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Information Security Analyst, Journeyman (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Information Security Analyst, Senior * (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Information Security Analyst, Senior *(Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Logistician, Journeyman (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Logistician, Journeyman (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Manager/Operations Manager, Senior (Project Manager) * (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Manager/Operations Manager, Senior (Project Manager) * (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Computer Network Architect, Journeyman (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Computer Network Architect, Journeyman (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Computer Network Architect, Senior * (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Computer Network Architect, Senior * (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Software Developer, Senior (Software Engineer, Senior) * (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Software Developer, Senior (Software Engineer, Senior) * (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Computer Systems Analyst, Journeyman (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Computer Systems Analyst, Journeyman (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Computer Systems Analyst, Senior * (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Computer Systems Analyst, Senior * (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Engineer, Junior (Systems Engineer) (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Engineer, Junior (Systems Engineer) (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Engineer, Journeyman (Systems Engineer) (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Engineer, Journeyman (Systems Engineer) (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Engineer, Senior (Systems Engineer) * (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Engineer, Senior (Systems Engineer) * (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Software Developer, Senior (Systems Specialist) * (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Software Developer, Senior (Systems Specialist) * (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Technical Writer (Technical Writer II) (SCA) (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Technical Writer (Technical Writer II) (SCA) (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
subtotal			$250.00	$250.00	$250.00	$250.00	$250.00	$1,250.00

fringe fulltime	$2.50	$2.50	$2.50	$2.50	$2.50
fringe part time	$0.00	$0.00	$0.00	$0.00	$0.00
subtotal	$2.50	$2.50	$2.50	$2.50	$2.50	$12.50
Overhead
Contractor site	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
OnSite Government	$10.00	$10.00	$10.00	$10.00	$10.00	$50.00
subtotal	$10.00	$10.00	$10.00	$10.00	$10.00	$50.00
G&A
Contractor site	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
OnSite Government	$5.20	$5.20	$5.20	$5.20	$5.20	$26.00
subtotal	$5.20	$5.20	$5.20	$5.20	$5.20	$26.00
FCCOM	$0.27	$0.27	$0.27	$0.27	$0.27	$1.34
Total Labor	$267.97	$267.97	$267.97	$267.97	$267.97	$1,339.84

CPFF LOE Term Summary

Completion Year 1

DO NOT TYPE IN ANY COLORED AREAS
Period of Performance:	10/29/2018-10/30/2019						CLIN	0001
Services	Contractor						hrs	subtotal
Government Labor Category (* = Key)	Proposed Category	site	sub	f/p	Employee Name	Rate		Labor	Total
Program/Project Analyst, Journeyman (Onsite)	Example Category	O			John Doe	$ 20.80	1920	$ 39,936.00	$ 39,936.00
Program/Project Analyst, Journeyman (Contractor Facility)		CF				$ - 0			$ - 0
Administrative Assistant (SCA) (Onsite)		O				$ - 0			$ - 0
Administrative Assistant (SCA) (Contractor Facility)		CF				$ - 0			$ - 0
Manager/Operations Manager, Senior (Project Manager) * (Onsite)		O				$ - 0			$ - 0
Manager/Operations Manager, Senior (Project Manager) * (Contractor Facility)		CF				$ - 0			$ - 0
Technical Writer (Technical Writer II) (SCA) (Onsite)		O				$ - 0			$ - 0
Technical Writer (Technical Writer II) (SCA) (Contractor Facility)		CF				$ - 0			$ - 0
subtotal							1,920.0	$ 39,936.00	$ 39,936.00
							Base
fringe fulltime						0.00%	$ - 0	$ - 0	$ - 0
fringe part time						0.00%	$ - 0	$ - 0	$ - 0
subtotal								$ - 0	$ - 0
Overhead							Base
Contractor site						0.00%	$ - 0	$ - 0	$ - 0
Onsite Government						0.00%	$ - 0	$ - 0	$ - 0
subtotal								$ - 0	$ - 0
G&A
Contractor site						0.00%	$0.00	$0.00	$0.00
OnSite Government						0.00%	$0.00	$0.00	$0.00
subtotal								$ - 0	$ - 0
FCCOM						0.00%	$39,936.00	$ - 0	$ - 0
Total Labor without profit									$39,936.00
Grand Total Cost								$ - 0	$ - 0
Grand Total Fixed Fee Pool								$ - 0	$ - 0
Grand Total Subcontractor Labor Cost Plus Fee/Profit							-0	$ - 0	$ - 0

Grand Total Services $ - 0

CPFF Completion Year 1

Completion Year 2

DO NOT TYPE IN ANY COLORED AREAS
Period of Performance:	10/29/2019-10/30/2020						CLIN	0001
Services	Contractor						hrs	subtotal
Government Labor Category (* = Key)	Proposed Category	site	sub	f/p	Employee Name	Rate		Labor	Total
Program/Project Analyst, Journeyman (Onsite)	Example Category	O			John Doe	$ 20.80	1920	$ 39,936.00	$ 39,936.00
Program/Project Analyst, Journeyman (Contractor Facility)		CF				$ - 0			$ - 0
Administrative Assistant (SCA) (Onsite)		O				$ - 0			$ - 0
Administrative Assistant (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Manager/Operations Manager, Senior (Project Manager) * (Onsite)		O				$ - 0		$ - 0	$ - 0
Manager/Operations Manager, Senior (Project Manager) * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Technical Writer (Technical Writer II) (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Technical Writer (Technical Writer II) (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
subtotal							1,920.0	$ 39,936.00	$ 39,936.00
							Base
fringe fulltime						0.00%	$ - 0	$ - 0	$ - 0
fringe part time						0.00%	$ - 0	$ - 0	$ - 0
subtotal								$ - 0	$ - 0
Overhead							Base
Contractor site						0.00%	$ - 0	$ - 0	$ - 0
Onsite Government						0.00%	$ - 0	$ - 0	$ - 0
subtotal								$ - 0	$ - 0
G&A
Contractor site						0.00%	$0.00	$0.00	$0.00
OnSite Government						0.00%	$0.00	$0.00	$0.00
subtotal								$ - 0	$ - 0
FCCOM						0.00%	$39,936.00	$ - 0	$ - 0
Total Labor without profit									$39,936.00
Grand Total Cost								$ - 0	$ - 0
Grand Total Fixed Fee Pool								$ - 0	$ - 0
Grand Total Subcontractor Labor Cost Plus Fee/Profit							-0	$ - 0	$ - 0

Grand Total Services $ - 0

CPFF Completion Year 2

Completion Year 3

DO NOT TYPE IN ANY COLORED AREAS
Period of Performance:	10/29/2020-10/30/2021						CLIN	0001
Services	Contractor						hrs	subtotal
Government Labor Category (* = Key)	Proposed Category	site	sub	f/p	Employee Name	Rate		Labor	Total
Program/Project Analyst, Journeyman (Onsite)	Example Category	O			John Doe	$ 20.80	1920	$ 39,936.00	$ 39,936.00
Program/Project Analyst, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Administrative Assistant (SCA) (Onsite)		O				$ - 0			$ - 0
Administrative Assistant (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Manager/Operations Manager, Senior (Project Manager) * (Onsite)		O				$ - 0		$ - 0	$ - 0
Manager/Operations Manager, Senior (Project Manager) * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Technical Writer (Technical Writer II) (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Technical Writer (Technical Writer II) (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
subtotal							1,920.0	$ 39,936.00	$ 39,936.00
							Base
fringe fulltime						0.00%	$ - 0	$ - 0	$ - 0
fringe part time						0.00%	$ - 0	$ - 0	$ - 0
subtotal								$ - 0	$ - 0
Overhead							Base
Contractor site						0.00%	$ - 0	$ - 0	$ - 0
Onsite Government						0.00%	$ - 0	$ - 0	$ - 0
subtotal								$ - 0	$ - 0
G&A
Contractor site						0.00%	$0.00	$0.00	$0.00
OnSite Government						0.00%	$0.00	$0.00	$0.00
subtotal								$ - 0	$ - 0
FCCOM						0.00%	$39,936.00	$ - 0	$ - 0
Total Labor without profit									$39,936.00
Grand Total Cost								$ - 0	$ - 0
Grand Total Fixed Fee Pool								$ - 0	$ - 0
Grand Total Subcontractor Labor Cost Plus Fee/Profit							-0	$ - 0	$ - 0

Grand Total Services $ - 0

CPFF Completion Year 3

Completion Year 4

DO NOT TYPE IN ANY COLORED AREAS
Period of Performance:	10/29/2021-10/30/2022						CLIN	0001
Services	Contractor						hrs	subtotal
Government Labor Category (* = Key)	Proposed Category	site	sub	f/p	Employee Name	Rate		Labor	Total
Program/Project Analyst, Journeyman (Onsite)	Example Category	O			John Doe	$ 20.80	1920	$ 39,936.00	$ 39,936.00
Program/Project Analyst, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Administrative Assistant (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Administrative Assistant (SCA) (Contractor Facility)		CF				$ - 0			$ - 0
Manager/Operations Manager, Senior (Project Manager) * (Onsite)		O				$ - 0		$ - 0	$ - 0
Manager/Operations Manager, Senior (Project Manager) * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Technical Writer (Technical Writer II) (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Technical Writer (Technical Writer II) (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
subtotal							1,920.0	$ 39,936.00	$ 39,936.00
							Base
fringe fulltime						0.00%	$ - 0	$ - 0	$ - 0
fringe part time						0.00%	$ - 0	$ - 0	$ - 0
subtotal								$ - 0	$ - 0
Overhead							Base
Contractor site						0.00%	$ - 0	$ - 0	$ - 0
Onsite Government						0.00%	$ - 0	$ - 0	$ - 0
subtotal								$ - 0	$ - 0
G&A
Contractor site						0.00%	$0.00	$0.00	$0.00
OnSite Government						0.00%	$0.00	$0.00	$0.00
subtotal								$ - 0	$ - 0
FCCOM						0.00%	$39,936.00	$ - 0	$ - 0
Total Labor without profit									$39,936.00
Grand Total Cost								$ - 0	$ - 0
Grand Total Fixed Fee Pool								$ - 0	$ - 0
Grand Total Subcontractor Labor Cost Plus Fee/Profit							-0	$ - 0	$ - 0

Grand Total Services $ - 0

CPFF Completion Year 4

Completion Year 5

DO NOT TYPE IN ANY COLORED AREAS
Period of Performance:	10/29/2022-10/30/2023						CLIN	0001
Services	Contractor						hrs	subtotal
Government Labor Category (* = Key)	Proposed Category	site	sub	f/p	Employee Name	Rate		Labor	Total
Program/Project Analyst, Journeyman (Onsite)	Example Category	O			John Doe	$ 20.80	1920	$ 39,936.00	$ 39,936.00
Program/Project Analyst, Journeyman (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Administrative Assistant (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Administrative Assistant (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Manager/Operations Manager, Senior (Project Manager) * (Onsite)		O				$ - 0		$ - 0	$ - 0
Manager/Operations Manager, Senior (Project Manager) * (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
Technical Writer (Technical Writer II) (SCA) (Onsite)		O				$ - 0		$ - 0	$ - 0
Technical Writer (Technical Writer II) (SCA) (Contractor Facility)		CF				$ - 0		$ - 0	$ - 0
subtotal							1,920.0	$ 39,936.00	$ 39,936.00
							Base
fringe fulltime						0.00%	$ - 0	$ - 0	$ - 0
fringe part time						0.00%	$ - 0	$ - 0	$ - 0
subtotal								$ - 0	$ - 0
Overhead							Base
Contractor site						0.00%	$ - 0	$ - 0	$ - 0
Onsite Government						0.00%	$ - 0	$ - 0	$ - 0
subtotal								$ - 0	$ - 0
G&A
Contractor site						0.00%	$0.00	$0.00	$0.00
OnSite Government						0.00%	$0.00	$0.00	$0.00
subtotal								$ - 0	$ - 0
FCCOM						0.00%	$39,936.00	$ - 0	$ - 0
Total Labor without profit									$39,936.00
Grand Total Cost								$ - 0	$ - 0
Grand Total Fixed Fee Pool								$ - 0	$ - 0
Grand Total Subcontractor Labor Cost Plus Fee/Profit							-0	$ - 0	$ - 0

Grand Total Services $ - 0

CPFF Completion Year 5

Completion Summary

DO NOT TYPE IN ANY COLORED AREAS
Period of Performance:	10/29/2018-10/30/2023		CLIN	0001
Services	Contractor
Government Labor Category (* = Key)	Proposed Category	site	year 1	year 2	year 3	year 4	year 5	TOTAL
Program/Project Analyst, Journeyman (Onsite)	Example Category	O	$39,936.00	$39,936.00	$39,936.00	$39,936.00	$39,936.00	$199,680.00
Program/Project Analyst, Journeyman (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Administrative Assistant (SCA) (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Administrative Assistant (SCA) (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Manager/Operations Manager, Senior (Project Manager) * (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Manager/Operations Manager, Senior (Project Manager) * (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Technical Writer (Technical Writer II) (SCA) (Onsite)		O	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Technical Writer (Technical Writer II) (SCA) (Contractor Facility)		CF	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
subtotal			$39,936.00	$39,936.00	$39,936.00	$39,936.00	$39,936.00	$199,680.00

fringe fulltime	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
fringe part time	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
subtotal	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Overhead
Contractor site	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
OnSite Government	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
subtotal	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
G&A
Contractor site	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
OnSite Government	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
subtotal	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
FCCOM	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Total Labor	$39,936.00	$39,936.00	$39,936.00	$39,936.00	$39,936.00	$199,680.00

CPFF Completion Summary

File details come from the government source that posted it.