Attachment_P6_Cost_summary.xlsx

XLSX spreadsheet 1 MB Posted

Attached to
Advanced Sensor System Development and Execution (ASSDE) Federal contract opportunity
Solicitation number
N00421-19-R-0069
Issued by
Department of the Navy Naval Air Systems Command Naval Air Warfare Center

About this file

This sources sought announcement from the Department of the Navy seeks capability statements from businesses for advanced sensor system development and execution services. The Naval Air Warfare Center Aircraft Division will award an indefinite-delivery indefinite-quantity contract with cost-plus-fixed-fee level of effort and completion labor contract line items, as well as cost reimbursable other direct costs. Services will include research and development of information, surveillance, reconnaissance, electro-optical/infrared, hyper-spectral/multi-spectral imaging, light detection and ranging, radio detection and ranging, electronic intelligence, signals intelligence, chemical/biological/radiation/nuclear/explosive, and sound navigation and ranging technologies for airborne, shipborne, and fixed mobile ground platforms. Capability statements are due no later than March 29, 2019.

Attachment P6 Cost Summary

View the file

Other files for this federal contract opportunity

Other files attached to Advanced Sensor System Development and Execution (ASSDE), newest first.
File Type Posted
N00421-19-R-0069 Amendment 0010.pdf PDF
P7 Subcontractor Cost Summary.xlsx XLSX spreadsheet
Amendment 0009.pdf PDF
Attachment P3 N0042119D0069.xlsx XLSX spreadsheet
N0042119R0069AMD0008.pdf PDF
Attachment P8 N0042119D0069.xlsx.pdf PDF
N00421-19-R-0069 Amendment 0007.pdf PDF
Attachment P1 - P1 Past Performance Information Form.pdf PDF
N00421-19-R-0069 Amendment 0006.pdf PDF
N00421-19-R-0069 Amendment 0005.pdf PDF
P1_Past_Performance_Information_Form.pdf PDF
Attachment 3 - OCI List.docx DOCX document
N00421-19-R-0069 Amendment 0004.pdf PDF
N00421-19-R-0069 Amendment 0003.pdf PDF
N00421-19-R-0069_Amendment_0002.pdf PDF
Attachment P1_-_P1 Past Performance Information Form.pdf PDF
N00421-19-R-0069_Amendment_0001.pdf PDF
N00421-19-R-0069_ASSDE_Solicitation.pdf PDF
Attachment_P1_-_Past_Performance_Information_Form.pdf PDF
Attachment_4_-_Authorized_Key_Personnel.docx DOCX document
Attachment_P3_-_Hourly_Burdened_Composite_Labor_Rates.xlsx XLSX spreadsheet
Attachment_P5_-_Reserved.docx DOCX document
Attachment_P7_-_Subcontractor_Cost_Summary_ASSDE.xlsx XLSX spreadsheet
Attachment_7_-_DD_254.pdf PDF
Exhibit_A_-_CDRLS.docx DOCX document
Attachment_5_-_Authorized_Subcontractors.docx DOCX document
Attachment_1_-_Data_Item_Transmittal_Form.docx DOCX document
Attachment_8_-_MFR.pdf PDF
Attachment_P2_-_Contractor_Performance_Assessment_Questionnaire.pdf PDF
Attachment_P4_-_Reserved.docx DOCX document
Attachment_6_-_QASP_CSP.docx DOCX document
Attachment_3_-_OCI_List.docx DOCX document
Attachment_10_-_COMR_CDRL_Template.xlsx XLSX spreadsheet
Attachment_P2_CPAQ.pdf PDF
Attachment_P1_Past_Performance.pdf PDF
Attachment_P3_Streamlined_Rates.xlsx XLSX spreadsheet
Attachment_P7_Subcontractor_Cost_Summary.xlsx XLSX spreadsheet
Attachment_7_-_DD_254.pdf PDF
Attachment_2_-_COR_Appointment_Letter.docx DOCX document
N00421-19-R-0069.pdf PDF
Attachment_5_-_Authorized_Subcontractors.docx DOCX document
Attachment_4_-_Authorized_Key_Personnel.docx DOCX document
Exhibit_A_-_CDRLS.docx DOCX document
Attachment_1_-_Data_Item_Transmittal_Form.docx DOCX document
Attachment_6_-_QASP_CSP.docx DOCX document
Attachment_P4_Reserved.docx DOCX document
Attachment_P5_Reserved.docx DOCX document
Attachment_3_-_OCI_List.docx DOCX document
ASSDE_SOW.pdf PDF
ASSDE_LOE.pdf PDF
Show all 50

Advanced Sensor System Development and Execution (ASSDE) has more files on GovTribe.

On GovTribe

Work with this file on GovTribe

  • Download the original file
  • Contacts named in this file
  • Similar government files
  • Ask GovTribe AI about this file

Text version

Instructions

Instructions
(Please note that the cells referenced below correspond to the Cost Type worksheets (Year 1 - Year 5). The Summary worksheet is numbered slightly differently. )
Contractor:
1In the Header of each worksheet, the offeror shall insert their proposal number.
2In the Footer of each worksheet, the offeror shall insert the firm's name.
3Three (3) workbook sets (CPFF LOE, CPFF Completion, & CPFF Allowances aka Foreign-area Allowances) have been prepared for each year of the period of performance along with a summary worksheet. The information in the summary worksheet should be a summation and automatically calculate from the Year 1 - 5 worksheets.
4A worksheet has been prepared for the ODC CLINs. The Offeror shall fill in the material handling and G&A rates, if any, for material and travel and Foreign-area Allowances (if being proposed as an ODC cost). If no material handling or G&A is being applied, the cells shall read 0%. ODCs have no fee associated with them. If the Offeror's accounting system handles Foreign-area Allowances as an ODC, enter it on the ODC sheet and apply burdens as appropriate.
5The 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.
6Colored cells within the worksheets should not be edited unless the Offeror deems it necessary to show required information. Formulas should not be edited unless the Offeror deems it necessary to modify the formulas to remain in compliance with their financial disclosure statement. In these instances, the offeror shall insert a comment explaining what changes were made and why the changes were made.
7All dollar figures shall be carried out no further than two decimal places. Values with additional decimal places shall not be used within any calculations.
8In the Year 1 worksheet for CPFF LOE and CPFF Completion do the following:
(a) Use the dropdown in Column A to choose the appropriate proposed labor category. Use the dropdown in Column C to choose if the performance of the proposed labor category is at the Contractor or Government site (choose K for Contractor Site (Offsite) or G for Government (Onsite)). Use the dropdown in Column E to indicate if the personnel being proposed will be working in Full (F) or Part-time (P) status.
(b) Assign each individual person their own row regardless of if they work in Year 1 or not. For example, if John Doe only has hours in Year 4 & 5, enter his name and labor category in Year 1 and asssign 0 hours in years 1-3. This will ensure that every individual is calculated properly in the Summary worksheet.
(c) When data is entered into Columns A, C, and E of the Year 1 worksheet it will automatically carry through to the same respective Columns in the out year worksheets (Year 2 - Year 5). Cells that are blank in the out year worksheets (Year 2 - Year 5) must be filled (i.e. rates (See 8(d) below), hours).
(d) Offerors shall enter their proposed escalation rate(s), if any, into cell G3 on each worksheet for Year 2 - Year 5. If the Offeror does not want to propose escalation, they shall enter a "0" into cell G3 on each worksheet for Year 2 - Year 5. This enables automatic calculation of proposed direct labor rates with the application of escalation. If the offeror chooses not to escalate certain labor categories then they can remove the green coloring from the cell and enter the rate in manually.
9In column A of the CPFF LOE Year 1 worksheet and the CPFF Completion Year 1 worksheet, starting at row 5, two Government labor categories have been inserted utilizing the dropdown as an example to how the contractor is to complete. The Offeror shall use the labor categories identified in Section L, Paragraph 3.5.3 Labor Hours, of solicitation N00421-19-R-0069. The dropdown should capture all labor categories and have options for labor categories that have an overtime (OT) requirement as stated in Section L, Paragraph 3.5.3 Labor Hours. The dropdown should identify the key personnel with an asterick. If a labor category requires both non-Key Personnel and at least one Key Personnel during execution, then the labor category is included twice in the dropdown. Offeror's shall utilize the labor category that inlcudes an asterick when proposing the key personnel. In column B of the CPFF LOE Year 1 worksheet and the CPFF Completion Year 1 worksheet, the Offeror can insert the title of the labor category it will be utilizing if unable to match to the Government supplied 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 the applicable rates and information.
10In column D, for the prime contractor's own workforce, the field is colored "green" indicating no input. (This reflects that the prime contractor is proposing its own employees, prospective hires, and/or contingency hires--it does not include any subcontractors.) For the subcontractors, their fields are in yellow and correspond to their subcontractor number (i.e. Sub 1, Sub 2, Sub 3) and are utilized for organizational purposes only. Please note if more subcontractors are being proposed, the contractor may add additional rows to accommodate them, but must ensure integrity of formulas.
11In column F, Offeror's shall enter the name of the proposed individual for that position. Offeror's shall be consistent in their formatting of employee names.
12In column G (except where cells are colored in the CPFF Foreign-area Allowances worksheets):
(a) for the prime contractor, enter the unburdened labor rate for each proposed individual in the Year 1 tab for worksheet (both LOE and Competion for all 5 years)(See 8(b)).
b) In row 57, the prime contractor shall 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 shall be left as 0%.
(c) In Row 58 , the prime contractor shall 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 shall be left as 0%. If no part-time employees are proposed, this cell shall be left as 0%
(d) In row 61, the prime contractor shall insert its overhead rate for work performed at the Contractor's facility.
(e) In row 62, the prime contractor shall insert its overhead rate for work performed at the Government's facility.
(f) In row 65, the prime contractor shall insert its G&A rate being applied for work being performed at the Contractor's facility.
(g) In row 66, the prime contractor shall insert its G&A rate being applied for work being performed at the Government's facility.
(h) For the subcontractor, in Column G, enter the fully burdened cost per labor hour including the subcontractor's fixed fee associated with each proposed labor category. One Government labory category for two proposed subcontractors has been inserted utilizing the dropdown as an example to how the contractor is to complete. If any proposed subcontractor requires more labor category rows, unhide the rows as necessary.
(i) In Cell G495, the prime contractor shall insert the subcontractor handling rate, if any.
(j) In Cell G498, the prime contractor shall insert the fixed fee rate applied to its labor cost but excluding subcontractor labor.
(k) In Cell G499, the prime contractor shall insert the fixed fee rate it is applying to the subcontractor labor, if any.
13In column H:
(a) For the prime contractor and the subcontractor, enter the proposed hours associated with each individual labor category.
14Column H automatically calculates the total hours for the prime contractor and each subcontractor.
15If there is not going to be any data entry in a row or group of rows, please hide the rows. Offerors shall not delete any rows or columns. For example, if the prime is only utilizing two subcontractors, then the rows concerning sub 3 through 8 (which are rows 178 through 493) would be hidden.
16If it is the Offeror's practice to propose Foreign-area Allowances as a Labor cost, then the Offerors shall enter the Government's Unburdened amount as stated in Section L, Paragarph 3.5.2 Foreign-area Allowances in the CPFF Allowances worksheets and apply burdens as appropriate. If it is the Offeror's practice to propose Foreign-area Allowances as an ODC then enter the Government's Unburdened amount as stated in Section L, Paragraph 3.5.2 Foreign-area Allowances in the ODC worksheet and apply burdens as appropriate.
17For the CPFF Allowances worksheets, the offeror shall enter Allowances as a total amount in column I and apply applicable burdens in column G. If the offeror does not apply a burden(s), the offeror shall enter a zero (0.00%) as the total burden percentage. As an example, an arbitrary amount of $10.00 has been added to the allowances amount in cell I5 and an arbitrary 5.00% applicable fringe full-time rate has been added to cell G57 in the CPFF Allowances Year 1 worksheet.
18When submitting this file, the instructions may be deleted. Offeror's shall not delete or alter the tab titled "DO NOT USE OR DELETE." This tab is for the labor category dropdown functions. Also, Offeror's shall not delete hidden data in Columns O through S on the summary sheets because these allow the summary formulas to function properly.

&F

CPFF LOE Year 1

DO NOT TYPE IN ANY COLORED AREAS
Period of Performance:CLIN0001
ServicesContractorhrssubtotal
Government Labor Category (* = Key)Proposed Categorysitesubf/pEmployee NameRateLabor
General and Operations Manager, 11-1021, Senior (KEY)Example CategoryKFJohn Doe$ 5.0020.00$ 100.00
Aerospace Engineer, Senior, 17-2011Example CategoryGFJohn Doe$ 20.0020.00$ 400.00
$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
$ - 0$ - 0
subtotal for unburdened labor40.00$500.00
Base
fringe full-time0.00%$ - 0$ - 0
fringe part-time0.00%$ - 0$ - 0
subtotal for fringe$ - 0
OverheadBase
Contractor site5.00%$ - 0$ - 0
Onsite Government0.00%$ - 0$ - 0
subtotal for overhead$ - 0
G&A
Contractor site0.00%$ - 0$ - 0
OnSite Government0.00%$ - 0$ - 0
subtotal for G&A$ - 0
Total Labor before FCCOM or profit$ 500.00
Subcontractors
Sub: 1:sitesubf/pEmployee NameRateLabor
Software Developer, 15-1252, JuniorK1FJohn Doe$ 10.0020.00$ 200.00
1$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20131$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20141$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20151$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20161$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20171$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20181$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20191$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20201$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20211$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20221$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20231$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20241$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20251$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20261$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20271$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20281$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20291$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20301$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20311$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20321$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20331$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20341$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20351$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20361$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20371$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20381$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20391$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20401$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20411$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20421$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20431$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20441$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20451$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20461$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20471$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20481$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20491$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20501$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20511$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20521$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20531$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20541$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20551$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20561$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20571$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-20581$ - 0$ - 0
1$ - 0$ - 0
1$ - 0$ - 0
subtotal20.00$ 200.00
Sub: 2:sitesubf/pEmployee NameRateLabor
Computer and Information Research Scientist, 15-1221, JuniorG2PJohn Doe$ 12.0030.00$ 360.00
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
2$ - 0$ - 0
subtotal30.00$ 360.00
Sub: 3sitesubf/pEmployee NameRateLabor
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
3$ - 0$ - 0
subtotal- 0$0.00
Sub: 4:sitesubf/pEmployee NameRateLabor
4$ - 0- 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
4$ - 0$ - 0
subtotal- 0$0.00
Sub: 5:sitesubf/pEmployee NameRateLabor
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
5$ - 0$ - 0
subtotal- 0$0.00
Sub: 6:sitesubf/pEmployee NameRateLabor
6$ - 0- 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
6$ - 0$ - 0
subtotal- 0$0.00
Sub: 7sitesubf/pEmployee NameRateLabor
7$ - 0- 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
7$ - 0$ - 0
subtotal- 0$0.00
Sub: 8:sitesubf/pEmployee NameRateLabor
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
8$ - 0$ - 0
subtotal- 0$ - 0
Subtotal for all subcontractors50.00560.00
subcontractor handling0.00%560.00$ - 0
subtotal for subcontractors labor$ 560.00
Fee/Profit - prime0.00%$ 500.00$ - 0
prime's fee/profit on subcontractor0.00%$ 560.00$ - 0
Fee/Profit Pool$ - 0
Prime FCCOM0.00%$ 500.00$ - 0
Total Cost$ 1,060.00
Fixed Fee$ - 0
Grand Total Labor and Subcontractor Cost Plus Fee/Profit$ 1,060.00

Solicitation N00421-19-R-0069 Attachment P6 &A Proposal:

Page &P of &N Offeror:

CPFF LOE Year 2

DO NOT TYPE IN ANY COLORED AREAS
Period of Performance:EscalationCLIN0001
ServicesContractor2.00%hrssubtotal
Government Labor Category (* = Key)Proposed Categorysitesubf/pEmployee NameRateLabor
General and Operations Manager, 11-1021, Senior (KEY)Example CategoryKFJohn Doe$ 5.1020.00$ 102.00
Aerospace Engineer, Senior, 17-2011Example CategoryGFJohn Doe$ 20.4050.00$ 1,020.00
0000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
00000$ - 0$ - 0
subtotal for unburdened labor70.00$1,122.00
Base
fringe full-time0.00%$ - 0$ - 0
fringe part-time0.00%$ - 0$ - 0
subtotal for fringe$ - 0
OverheadBase
Contractor site5.00%$ - 0$ - 0
Onsite Government0.00%$ - 0$ - 0
subtotal for overhead$ - 0
G&A
Contractor site0.00%$ - 0$ - 0
OnSite Government0.00%$ - 0$ - 0
subtotal for G&A$ - 0
Total Labor before FCCOM or profit$ 1,122.00
Subcontractors
Sub: 1:sitesubf/pEmployee NameRateLabor
Software Developer, 15-1252, Junior0K1FJohn Doe$ 10.2020.00$ 204.00
000100$ - 0- 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-201300100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-201400100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-201500100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-201600100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-201700100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-201800100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-201900100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-202000100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-202100100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-202200100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-202300100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-202400100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-202500100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-202600100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-202700100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-202800100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-202900100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-203000100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-203100100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-203200100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-203300100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-203400100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-203500100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-203600100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-203700100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-203800100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-203900100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-204000100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-204100100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-204200100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-204300100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-204400100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-204500100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-204600100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-204700100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-204800100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-204900100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-205000100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-205100100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-205200100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-205300100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-205400100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-205500100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-205600100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-205700100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-205800100$ - 0$ - 0
000100$ - 0$ - 0
000100$ - 0$ - 0
subtotal20.00$ 204.00
Sub: 2:sitesubf/pEmployee NameRateLabor
Computer and Information Research Scientist, 15-1221, Junior0G2PJohn Doe$ 12.2430.00$ 367.20
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
subtotal30.00$ 367.20
Sub: 3sitesubf/pEmployee NameRateLabor
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
subtotal- 0$0.00
Sub: 4:sitesubf/pEmployee NameRateLabor
000400$ - 0- 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
subtotal- 0$0.00
Sub: 5:sitesubf/pEmployee NameRateLabor
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
subtotal- 0$0.00
Sub: 6:sitesubf/pEmployee NameRateLabor
000600$ - 0- 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
subtotal- 0$0.00
Sub: 7sitesubf/pEmployee NameRateLabor
000700$ - 0- 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
000700$ - 0$ - 0
subtotal- 0$0.00
Sub: 8:sitesubf/pEmployee NameRateLabor
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
000800$ - 0$ - 0
subtotal- 0$ - 0
Subtotal for all subcontractors50.00571.20
subcontractor handling0.00%571.20$ - 0
subtotal for subcontractors labor$ 571.20
Fee/Profit - prime0.00%$ 1,122.00$ - 0
prime's fee/profit on subcontractor0.00%$ 571.20$ - 0
Fee/Profit Pool$ - 0
Prime FCCOM0.00%$ 1,122.00$ - 0
Total Cost$ 1,693.20
Fixed Fee$ - 0
Grand Total Labor and Subcontractor Cost Plus Fee/Profit$ 1,693.20

Proposal:

Offeror:

CPFF LOE Year 3

DO NOT TYPE IN ANY COLORED AREAS
Period of Performance:EscalationCLIN0001
ServicesContractor0.00%hrssubtotal
Government Labor Category (* = Key)Proposed Categorysitesubf/pEmployee NameRateLabor
General and Operations Manager, 11-1021, Senior (KEY)Example CategoryKFJohn Doe$ 5.1020.00$ 102.00
Aerospace Engineer, Senior, 17-2011Example CategoryGFJohn Doe$ 20.4020.00$ 408.00
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
00000$ - 0- 0$ - 0
subtotal for unburdened labor40.00$510.00
Base
fringe full-time0.00%$ - 0$ - 0
fringe part-time0.00%$ - 0$ - 0
subtotal for fringe$ - 0
OverheadBase
Contractor site5.00%$ - 0$ - 0
Onsite Government0.00%$ - 0$ - 0
subtotal for overhead$ - 0
G&A
Contractor site0.00%$ - 0$ - 0
OnSite Government0.00%$ - 0$ - 0
subtotal for G&A$ - 0
Total Labor before FCCOM or profit$ 510.00
Subcontractors
Sub: 1:sitesubf/pEmployee NameRateLabor
Software Developer, 15-1252, Junior0K1FJohn Doe$ 10.2020.00$ 204.00
000100$ - 0- 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-201300100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-201400100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-201500100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-201600100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-201700100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-201800100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-201900100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-202000100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-202100100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-202200100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-202300100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-202400100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-202500100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-202600100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-202700100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-202800100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-202900100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-203000100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-203100100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-203200100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-203300100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-203400100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-203500100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-203600100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-203700100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-203800100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-203900100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-204000100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-204100100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-204200100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-204300100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-204400100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-204500100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-204600100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-204700100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-204800100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-204900100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-205000100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-205100100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-205200100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-205300100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-205400100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-205500100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-205600100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-205700100$ - 0$ - 0
Aerospace Engineer (Flight Test Engineer), Senior, 17-205800100$ - 0$ - 0
000100$ - 0$ - 0
000100$ - 0$ - 0
subtotal20.00$ 204.00
Sub: 2:sitesubf/pEmployee NameRateLabor
Computer and Information Research Scientist, 15-1221, Junior0G2PJohn Doe$ 12.2430.00$ 367.20
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
000200$ - 0$ - 0
subtotal30.00$ 367.20
Sub: 3sitesubf/pEmployee NameRateLabor
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
000300$ - 0$ - 0
subtotal- 0$0.00
Sub: 4:sitesubf/pEmployee NameRateLabor
000400$ - 0- 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
000400$ - 0$ - 0
subtotal- 0$0.00
Sub: 5:sitesubf/pEmployee NameRateLabor
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
000500$ - 0$ - 0
subtotal- 0$0.00
Sub: 6:sitesubf/pEmployee NameRateLabor
000600$ - 0- 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0
000600$ - 0$ - 0

This is the start of the file's text. The full file is on GovTribe.

File details come from the government source that posted it. Updated .