Prospective_Proposal_re-submission.xlsx

XLSX spreadsheet 64 KB Posted Dec 19, 2017

Attached to: Production Support for Norfolk Naval Shipyard
Solicitation number: N42158-17-R-0001
Issued by: Department of the Navy Naval Sea Systems Command

About this file

Written by GovTribe AI · Dec 29, 2023

This is a synopsis for a solicitation seeking proposals for production support services at the Norfolk Naval Shipyard. The Naval Sea Systems Command intends to award multiple indefinite delivery, indefinite quantity contracts to provide qualified personnel across various trades such as electricians, welders, and painters. The base period of performance is one year starting in November 2017 with four one-year option periods. Small business set asides will apply to task orders under $1,000,000 while full and open competition will be used for larger orders. Prospective offerors should monitor the Federal Business Opportunities website in March for the full solicitation and amendments, and ensure registration in the System for Award Management. Questions should be directed to the named contracting staff.

From the source

ATTACHMENT 3 PRODUCTION SUPPORT DIRECT RATE SPREADSHEET FOR PRIME ONLY

View the file

Other files

File	Type	Posted
RFP_17R0001_MOD_DOC_AMEND_0010.doc	DOC document	Dec 21, 2017
RFP_17R0001_AMEND_0009_CONFORMED.doc	DOC document	Dec 19, 2017
Prospective_Proposal_re-submission_with_Subcontractors.xlsx	XLSX spreadsheet	Dec 19, 2017
RFP_17R0001_MOD_DOC_AMEND_0009.doc	DOC document	Dec 19, 2017
RFP_17R0001_MOD_DOC_AMEND_0008.doc	DOC document	Jul 13, 2017
RFP_17R0001_AMEND_0008_CONFORMED.doc	DOC document	Jul 13, 2017
RFP_17R0001_MOD_DOC_AMEND_0007.doc	DOC document	Jun 29, 2017
RFP_17R0001_AMEND_0007_CONFORMED.doc	DOC document	Jun 29, 2017
RFP_17R0001_AMEND_0006_CONFORMED.doc	DOC document	Jun 27, 2017
RFP_17R0001_MOD_DOC_AMEND_0006.doc	DOC document	Jun 27, 2017
CLARIFICATIONS_AMEND006.pdf	PDF	Jun 27, 2017
RFP_17R0001_AMEND_04_CONFORMED.doc	DOC document	Jun 19, 2017
FINAL_BIDDERS_Q_A_MASTER_LIST_AMEND4.pdf	PDF	Jun 15, 2017
17R0001_Attach_11.xlsx	XLSX spreadsheet	Jun 15, 2017
17R0001_Attach_3.xlsx	XLSX spreadsheet	Jun 15, 2017
RFP_17R0001_MOD_DOC_AMEND_0004.doc	DOC document	Jun 15, 2017
17R0001_PRODUCTION_SUPPORT_AMEND0003.pdf	PDF	Jun 13, 2017
17R0001_PRODUCTION_SUPPORT_AMEND0002.docx	DOCX document	May 23, 2017
17R0001_PRODUCTION_SUPPORT_AMEND0001.doc	DOC document	May 16, 2017
N42158-17-R-0001_RFP.pdf	PDF	May 1, 2017
Signed_3-1-17_TL_CDRL_A005_Man-Hour_Status_Report_with_Metrics_2-23_Signed.pdf	PDF	May 1, 2017
Signed_3-1-17_TL_CDRL_A002_Contractors_Personnel_Roster_2-23_Signed.pdf	PDF	May 1, 2017
Signed_3-1-17_TL_CDRL_A004_Attendance_Report_2-23_Signed.pdf	PDF	May 1, 2017
Signed_3-1-17_TL_CDRL_A007_Resumes_2-23_Signed.pdf	PDF	May 1, 2017
Signed_3-1-17_TL_CDRL_A006_Smart_Training_2-23_Signed.pdf	PDF	May 1, 2017
N42158-17-R-0001_Attachment_5_Past_Performance_Information_Form.doc	DOC document	May 1, 2017
N42158-17-R-0001_Attachment_2_SF1408_Preaward_Survey.pdf	PDF	May 1, 2017
N42158-17-R-0001_Attachment_7_QASP.pdf	PDF	May 1, 2017
N42158-17-R-0001_Attachement_1_DD-254_19JAN17.pdf	PDF	May 1, 2017
Signed_3-1-17_TL_CDRL_A009_Contractor_Status_Report_2-23_Signed.pdf	PDF	May 1, 2017
Signed_3-1-17_TL_CDRL_A008_Visit_Request_2-23_Signed.pdf	PDF	May 1, 2017
N42158-17-R-0001_Attachement_9_Hazard_Communication.pdf	PDF	May 1, 2017
N42158-17-R-0001_Attachment_6_DCAA_Rate_Check_Form.xls	XLS spreadsheet	May 1, 2017
N42158-17-R-0001_Attachment_3_Production_Support_Direct_Rate_Spreadsheet.xlsx	XLSX spreadsheet	May 1, 2017
Signed_3-1-17_TL_CDRL_A003_Qualification_Records_2-23_Signed.pdf	PDF	May 1, 2017
N42158-17-R-0001_Attachement_8_OSHECM_Hazardous_Energy_Control.pdf	PDF	May 1, 2017
N42158-17-R-0001_Attachment_10_CAP.pdf	PDF	May 1, 2017
N42158-17-R-0001_Attachment_4_Past_Performance_Report_Form.doc	DOC document	May 1, 2017
Signed_3-1-17_TL_CDRL_A001_Training_plan_2-23_Signed.pdf	PDF	May 1, 2017

Show all 39

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.

Proposal

	Base Year					Option Year 1					Option Year 2					Option Year 3					Option Year 4
	Labor Hours		Loaded Rates			Labor Hours		Loaded Rates			Labor Hours		Loaded Rates			Labor Hours		Loaded Rates			Labor Hours		Loaded Rates
Labor Categories	ST	OT	ST	OT	Total Cost	ST	OT	ST	OT	Total Cost	ST	OT	ST	OT	Total Cost	ST	OT	ST	OT	Total Cost	ST	OT	ST	OT	Total Cost
Marine Electrician	9,000	1,476				9,000	1,476				9,600	1,575				10,600	1,738				6,800	1,115
Marine Insulator / Lagger	9,000	1,476				9,000	1,476				9,600	1,575				10,600	1,738				8,000	1,312
Marine Pipefitter	9,000	1,476				9,000	1,476				9,600	1,575				10,600	1,738				6,800	1,115
Outside Marine Machinist	29,008	4,757				29,008	4,757				20,800	3,411				20,800	3,411				20,800	3,411
Painter: Brush & Roll (Touch-up also)	20,000	3,280				20,000	3,280				12,000	1,968				10,000	1,640				6,800	1,115
Painter: SandBlaster (Touch-up also)	19,418	3,185				19,418	3,185				6,000	984				10,000	1,640				6,800	1,115
Painter: WaterJetter (Touch-up also)	9,000	1,476				9,000	1,476				6,000	984				2,200	361				2,200	361
Painter: Sprayer, Air (Touch-up also)	9,000	1,476				9,000	1,476				6,000	984				2,200	361				2,200	361
Painter: Sprayer, Airless (Touch-up also)	9,000	1,476				9,000	1,476				6,000	984				2,200	361				2,200	361
Painter: Sprayer, Plural Component	10,000	1,640				10,000	1,640				6,000	984				6,000	984				6,000	984
Painter: Lead Paint Remover	10,000	1,640				10,000	1,640				6,000	984				6,000	984				6,000	984
Rigger / Weight Handler	30,000	4,920				30,000	4,920				20,000	3,280				16,000	2,624				14,000	2,296
Shipfitter	30,000	4,920				30,000	4,920				24,000	3,936				20,000	3,280				20,000	3,280
Shipwright: Staging/Shrink-wrap	30,000	4,920				30,000	4,920				24,000	3,936				20,000	3,280				20,000	3,280
Temporary Services Electrician	20,000	3,280				20,000	3,280				16,000	2,624				12,000	1,968				10,000	1,640
Temporary Services Pipefitter	20,000	3,280				20,000	3,280				16,000	2,624				12,000	1,968				10,000	1,640
Welder: Structural SMAW	10,000	1,640				10,000	1,640				4,800	787				6,200	1,017				6,200	1,017
Welder: Structural GTAW	10,000	1,640				10,000	1,640				4,800	787				6,020	987				6,020	987
Welder: Structural GMAW-Pulse	10,000	1,640				10,000	1,640				4,800	787				6,020	987				6,020	987
Welder: Pipe GTAW CuNi	20,022	3,283				20,022	3,283				10,800	1,771				10,000	1,640				10,000	1,640
Welder: Pipe GTAW Cres	10,000	1,640				10,000	1,640				10,800	1,771				10,000	1,640				10,000	1,640
Welder: Pipe GTAW CS	10,000	1,640				10,000	1,640				10,800	1,771				10,000	1,640				10,000	1,640
Forklift Operator	10,000	1,640				10,000	1,640				8,800	1,443				8,000	1,312				4,208	690
Forklift/Aerial Lift Operator	20,022	3,283				20,022	3,283				16,800	2,755				16,000	2,624				16,000	2,624
Sheet Metal Mechanic Shop	10,000	1,640				10,000	1,640				4,400	721				2,200	361				2,800	459
Sheet Metal Mechanic Marine	10,000	1,640				10,000	1,640				6,202	1,017				6,200	1,017				6,200	1,017
Program Manager	625	102				625	102				625	103				625	103				625	103
Project Manager	1,700	279				1,700	279				1,700	279				1,700	279				1,700	279
Site Foreman (1st Shift)	9,700	1,591				9,700	1,591				9,700	1,591				9,700	1,591				9,700	1,591
Site Foreman (2nd Shift)	7,225	1,185				7,225	1,185				7,225	1,185				7,225	1,185				7,225	1,185
Site Foreman (3rd Shift)	7,225	1,185				7,225	1,185				7,225	1,185				7,225	1,185				7,225	1,185
	418,945	68,706	487,651	Total		418,945	68,706	487,651	Total		307,077	50,361	357,438	Total		278,315	45,644	323,959	Total		252,523	41,414	293,937	Total
Overtime Rate	a.a

Fixed Fee (Show Percentage in adjacent Column)			Percent	$0.00
	TOTAL CLIN 0001
		CLIN 1001
		CLIN 2001
		CLIN 3001
		CLIN 4001

	Base Percent	Option 1 Percent	Option 2 Percent	Option 3 Percent	Option 4 Percent
Overhead (If Applicable) (Show Percentage in adjacent Column)
Fringe (If Applicable) (Show Percentage in Adjacent Column)
G&A (If Applicable) (Show Percentage in Adjacent Column)
FCCOM Overhead (If Applicable)
FCCOM G&A (If Applicable)

Proposed Escalation Rate	Option 1	Option 2	Option 3	Option 4
Escalation Rate

Tecnico Corporation	N42158-17-R-0001
Norfolk Naval Shipyard Production Support	July 21, 2017

Source Selection Information-See FAR 2.101 and 3.104 &P

Please show formulas in each cell.

Proposed Hours

	Base Year			Option Year 1			Option Year 2			Option Year 3			Option Year 4
LABOR CATEGORY	Labor Hours			Labor Hours			Labor Hours			Labor Hours			Labor Hours
	ST	OT	Total Hours	ST	OT	Total Hours	ST	OT	Total Hours	ST	OT	Total Hours	ST	OT	Total Hours
Marine Electrician	9,000	1,476	10,476	9,000	1,476	10,476	9,600	1,575	11,175	10,600	1,738	12,338	6,800	1,115	7,915
Marine Insulator / Lagger	9,000	1,476	10,476	9,000	1,476	10,476	9,600	1,575	11,175	10,600	1,738	12,338	8,000	1,312	9,312
Marine Pipefitter	9,000	1,476	10,476	9,000	1,476	10,476	9,600	1,575	11,175	10,600	1,738	12,338	6,800	1,115	7,915
Outside Marine Machinist	29,008	4,757	33,765	29,008	4,757	33,765	20,800	3,411	24,211	20,800	3,411	24,211	20,800	3,411	24,211
Painter: Brush & Roll (Touch-up also)	20,000	3,280	23,280	20,000	3,280	23,280	12,000	1,968	13,968	10,000	1,640	11,640	6,800	1,115	7,915
Painter: SandBlaster (Touch-up also)	19,418	3,185	22,603	19,418	3,185	22,603	6,000	984	6,984	10,000	1,640	11,640	6,800	1,115	7,915
Painter: WaterJetter (Touch-up also)	9,000	1,476	10,476	9,000	1,476	10,476	6,000	984	6,984	2,200	361	2,561	2,200	361	2,561
Painter: Sprayer, Air (Touch-up also)	9,000	1,476	10,476	9,000	1,476	10,476	6,000	984	6,984	2,200	361	2,561	2,200	361	2,561
Painter: Sprayer, Airless (Touch-up also)	9,000	1,476	10,476	9,000	1,476	10,476	6,000	984	6,984	2,200	361	2,561	2,200	361	2,561
Painter: Sprayer, Plural Component	10,000	1,640	11,640	10,000	1,640	11,640	6,000	984	6,984	6,000	984	6,984	6,000	984	6,984
Painter: Lead Paint Remover	10,000	1,640	11,640	10,000	1,640	11,640	6,000	984	6,984	6,000	984	6,984	6,000	984	6,984
Rigger / Weight Handler	30,000	4,920	34,920	30,000	4,920	34,920	20,000	3,280	23,280	16,000	2,624	18,624	14,000	2,296	16,296
Shipfitter	30,000	4,920	34,920	30,000	4,920	34,920	24,000	3,936	27,936	20,000	3,280	23,280	20,000	3,280	23,280
Shipwright: Staging/Shrink-wrap	30,000	4,920	34,920	30,000	4,920	34,920	24,000	3,936	27,936	20,000	3,280	23,280	20,000	3,280	23,280
Temporary Services Electrician	20,000	3,280	23,280	20,000	3,280	23,280	16,000	2,624	18,624	12,000	1,968	13,968	10,000	1,640	11,640
Temporary Services Pipefitter	20,000	3,280	23,280	20,000	3,280	23,280	16,000	2,624	18,624	12,000	1,968	13,968	10,000	1,640	11,640
Welder: Structural SMAW	10,000	1,640	11,640	10,000	1,640	11,640	4,800	787	5,587	6,200	1,017	7,217	6,200	1,017	7,217
Welder: Structural GTAW	10,000	1,640	11,640	10,000	1,640	11,640	4,800	787	5,587	6,020	987	7,007	6,020	987	7,007
Welder: Structural GMAW-Pulse	10,000	1,640	11,640	10,000	1,640	11,640	4,800	787	5,587	6,020	987	7,007	6,020	987	7,007
Welder: Pipe GTAW CuNi	20,022	3,283	23,305	20,022	3,283	23,305	10,800	1,771	12,571	10,000	1,640	11,640	10,000	1,640	11,640
Welder: Pipe GTAW Cres	10,000	1,640	11,640	10,000	1,640	11,640	10,800	1,771	12,571	10,000	1,640	11,640	10,000	1,640	11,640
Welder: Pipe GTAW CS	10,000	1,640	11,640	10,000	1,640	11,640	10,800	1,771	12,571	10,000	1,640	11,640	10,000	1,640	11,640
Forklift Operator	10,000	1,640	11,640	10,000	1,640	11,640	8,800	1,443	10,243	8,000	1,312	9,312	4,208	690	4,898
Forklift/Aerial Lift Operator	20,022	3,283	23,305	20,022	3,283	23,305	16,800	2,755	19,555	16,000	2,624	18,624	16,000	2,624	18,624
Sheet Metal Mechanic Shop	10,000	1,640	11,640	10,000	1,640	11,640	4,400	721	5,121	2,200	361	2,561	2,800	459	3,259
Sheet Metal Mechanic Marine	10,000	1,640	11,640	10,000	1,640	11,640	6,202	1,017	7,219	6,200	1,017	7,217	6,200	1,017	7,217
Program Manager	625	102	727	625	102	727	625	103	728	625	103	728	625	103	728
Project Manager	1,700	279	1,979	1,700	279	1,979	1,700	279	1,979	1,700	279	1,979	1,700	279	1,979
Site Foreman (1st Shift)	9,700	1,591	11,291	9,700	1,591	11,291	9,700	1,591	11,291	9,700	1,591	11,291	9,700	1,591	11,291
Site Foreman (2nd Shift)	7,225	1,185	8,410	7,225	1,185	8,410	7,225	1,185	8,410	7,225	1,185	8,410	7,225	1,185	8,410
Site Foreman (3rd Shift)	7,225	1,185	8,410	7,225	1,185	8,410	7,225	1,185	8,410	7,225	1,185	8,410	7,225	1,185	8,410
TOTAL HOURS	418,945	68,706	487,651	418,945	68,706	487,651	307,077	50,361	357,438	278,315	45,644	323,959	252,523	41,414	293,937

Tecnico Corporation	N42158-17-R-0001
Norfolk Naval Shipyard Production Support	July 21, 2017

Source Selection Information-See FAR 2.101 and 3.104 &P

Proposal (Direct Labor Rates)

Overtime Rate	a.a
Esclation Rate	b.00%
	Base Year					Option Year 1					Option Year 2					Option Year 3					Option Year 4
	Labor Hours		Direct Labor Rates			Labor Hours		Direct Labor Rates			Labor Hours		Direct Labor Rates			Labor Hours		Loaded Rates			Labor Hours		Direct Labor Rates
Labor Categories	ST	OT	ST	OT	Total Cost	ST	OT	ST	OT	Total Cost	ST	OT	ST	OT	Total Cost	ST	OT	ST	OT	Total Cost	ST	OT	ST	OT	Total Cost
Marine Electrician	9,000	1,476				9,000	1,476				9,600	1,575				10,600	1,738				6,800	1,115
Marine Insulator / Lagger	9,000	1,476				9,000	1,476				9,600	1,575				10,600	1,738				8,000	1,312
Marine Pipefitter	9,000	1,476				9,000	1,476				9,600	1,575				10,600	1,738				6,800	1,115
Outside Marine Machinist	29,008	4,757				29,008	4,757				20,800	3,411				20,800	3,411				20,800	3,411
Painter: Brush & Roll (Touch-up also)	20,000	3,280				20,000	3,280				12,000	1,968				10,000	1,640				6,800	1,115
Painter: SandBlaster (Touch-up also)	19,418	3,185				19,418	3,185				6,000	984				10,000	1,640				6,800	1,115
Painter: WaterJetter (Touch-up also)	9,000	1,476				9,000	1,476				6,000	984				2,200	361				2,200	361
Painter: Sprayer, Air (Touch-up also)	9,000	1,476				9,000	1,476				6,000	984				2,200	361				2,200	361
Painter: Sprayer, Airless (Touch-up also)	9,000	1,476				9,000	1,476				6,000	984				2,200	361				2,200	361
Painter: Sprayer, Plural Component	10,000	1,640				10,000	1,640				6,000	984				6,000	984				6,000	984
Painter: Lead Paint Remover	10,000	1,640				10,000	1,640				6,000	984				6,000	984				6,000	984
Rigger / Weight Handler	30,000	4,920				30,000	4,920				20,000	3,280				16,000	2,624				14,000	2,296
Shipfitter	30,000	4,920				30,000	4,920				24,000	3,936				20,000	3,280				20,000	3,280
Shipwright: Staging/Shrink-wrap	30,000	4,920				30,000	4,920				24,000	3,936				20,000	3,280				20,000	3,280
Temporary Services Electrician	20,000	3,280				20,000	3,280				16,000	2,624				12,000	1,968				10,000	1,640
Temporary Services Pipefitter	20,000	3,280				20,000	3,280				16,000	2,624				12,000	1,968				10,000	1,640
Welder: Structural SMAW	10,000	1,640				10,000	1,640				4,800	787				6,200	1,017				6,200	1,017
Welder: Structural GTAW	10,000	1,640				10,000	1,640				4,800	787				6,020	987				6,020	987
Welder: Structural GMAW-Pulse	10,000	1,640				10,000	1,640				4,800	787				6,020	987				6,020	987
Welder: Pipe GTAW CuNi	20,022	3,283				20,022	3,283				10,800	1,771				10,000	1,640				10,000	1,640
Welder: Pipe GTAW Cres	10,000	1,640				10,000	1,640				10,800	1,771				10,000	1,640				10,000	1,640
Welder: Pipe GTAW CS	10,000	1,640				10,000	1,640				10,800	1,771				10,000	1,640				10,000	1,640
Forklift Operator	10,000	1,640				10,000	1,640				8,800	1,443				8,000	1,312				4,208	690
Forklift/Aerial Lift Operator	20,022	3,283				20,022	3,283				16,800	2,755				16,000	2,624				16,000	2,624
Sheet Metal Mechanic Shop	10,000	1,640				10,000	1,640				4,400	721				2,200	361				2,800	459
Sheet Metal Mechanic Marine	10,000	1,640				10,000	1,640				6,202	1,017				6,200	1,017				6,200	1,017
Program Manager	625	102				625	102				625	103				625	103				625	103
Project Manager	1,700	279				1,700	279				1,700	279				1,700	279				1,700	279
Site Foreman (1st Shift)	9,700	1,591				9,700	1,591				9,700	1,591				9,700	1,591				9,700	1,591
Site Foreman (2nd Shift)	7,225	1,185				7,225	1,185				7,225	1,185				7,225	1,185				7,225	1,185
Site Foreman (3rd Shift)	7,225	1,185				7,225	1,185				7,225	1,185				7,225	1,185				7,225	1,185
	418,945	68,706	487,651	Total		418,945	68,706	487,651	Total		307,077	50,361	357,438	Total		278,315	45,644	323,959	Total		252,523	41,414	293,937	Total

Indirect Rates
Category	Base	Option 1	Option 2	Option 3	Option 4
Overhead
Fringe
G&A
FCCOM Overhead
FCCOM G&A

Tecnico Corporation	N42158-17-R-0001
Norfolk Naval Shipyard Production Support	July 21, 2017

Source Selection Information-See FAR 2.101 and 3.104 &P

Please show formulas in each cell.

Direct Labor Rates

RFP Labor Category

Direct Labor Rate

Overhead (If applicable)

Fringe (If applicable)

Subtotal (If applicable)

G&A (If applicable)

Subtotal (If applicable)

Fee

Burdened ST Rate with Fee

FCCOM Overhead (If applicable)

FCCOM G&A (If applicable)

Loaded ST Rate

Loaded OT Rate

aa.aa%

bb.bb%

cc.cc%

d.d%

0.ddd%

0.eee%

Marine Electrician

$ - 0

Marine Insulator / Lagger

$ - 0

Marine Pipefitter

$ - 0

Outside Marine Machinist

$ - 0

Painter: Brush & Roll (Touch-up also)

$ - 0

Painter: SandBlaster (Touch-up also)

$ - 0

Painter: WaterJetter (Touch-up also)

$ - 0

Painter: Sprayer, Air (Touch-up also)

$ - 0

Painter: Sprayer, Airless (Touch-up also)

$ - 0

Painter: Sprayer, Plural Component

$ - 0

Painter: Lead Paint Remover

$ - 0

Rigger / Weight Handler

$ - 0

Shipfitter

$ - 0

Shipwright: Staging/Shrink-wrap

$ - 0

Temporary Services Electrician

$ - 0

Temporary Services Pipefitter

$ - 0

Welder: Structural SMAW

$ - 0

Welder: Structural GTAW

$ - 0

Welder: Structural GMAW-Pulse

$ - 0

Welder: Pipe GTAW CuNi

$ - 0

Welder: Pipe GTAW Cres

$ - 0

Welder: Pipe GTAW CS

$ - 0

Forklift Operator

$ - 0

Forklift/Aerial Lift Operator

$ - 0

Sheet Metal Mechanic Shop

$ - 0

Sheet Metal Mechanic Marine

$ - 0

Program Manager

$ - 0

Project Manager

$ - 0

Site Foreman (1st Shift)

$ - 0

Site Foreman (2nd Shift)

$ - 0

Site Foreman (3rd Shift)

$ - 0

Tecnico Corporation	N42158-17-R-0001
Norfolk Naval Shipyard Production Support	July 21, 2017

Source Selection Information-See FAR 2.101 and 3.104 &P

Base Year

Overtime Rate	1.5
Base Year
LABOR CATEGORY	ST Rate	ST Hours	OT Rate	OT Hours	Direct Labor Cost	Overhead	Fringe	Subtotal	G&A	Subtotal	FCCOM Ovhd	FCCOM G&A	Total Indirect Labor Cost	Total Labor Cost	Fixed Fee	Total Cost Plus Base Fee
						aa.aa%	bb.bb%		cc.cc%		0.ddd%	0.eee%			d.d%
Marine Electrician	$ - 0	9,000	$ - 0	1,476	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Insulator / Lagger	$ - 0	9,000	$ - 0	1,476	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Pipefitter	$ - 0	9,000	$ - 0	1,476	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Outside Marine Machinist	$ - 0	29,008	$ - 0	4,757	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Brush & Roll (Touch-up also)	$ - 0	20,000	$ - 0	3,280	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: SandBlaster (Touch-up also)	$ - 0	19,418	$ - 0	3,185	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: WaterJetter (Touch-up also)	$ - 0	9,000	$ - 0	1,476	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Air (Touch-up also)	$ - 0	9,000	$ - 0	1,476	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Airless (Touch-up also)	$ - 0	9,000	$ - 0	1,476	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Plural Component	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Lead Paint Remover	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Rigger / Weight Handler	$ - 0	30,000	$ - 0	4,920	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipfitter	$ - 0	30,000	$ - 0	4,920	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipwright: Staging/Shrink-wrap	$ - 0	30,000	$ - 0	4,920	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Electrician	$ - 0	20,000	$ - 0	3,280	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Pipefitter	$ - 0	20,000	$ - 0	3,280	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural SMAW	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GTAW	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GMAW-Pulse	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CuNi	$ - 0	20,022	$ - 0	3,283	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW Cres	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CS	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift Operator	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift/Aerial Lift Operator	$ - 0	20,022	$ - 0	3,283	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Shop	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Marine	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Program Manager	$ - 0	625	$ - 0	102	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Project Manager	$ - 0	1,700	$ - 0	279	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (1st Shift)	$ - 0	9,700	$ - 0	1,591	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (2nd Shift)	$ - 0	7,225	$ - 0	1,185	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (3rd Shift)	$ - 0	7,225	$ - 0	1,185	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Totals		418,945		68,706	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0

Option Year 1

Overtime Rate	1.5
Option Year 1
LABOR CATEGORY	ST Rate	ST Hours	OT Rate	OT Hours	Direct Labor Cost	Overhead	Fringe	Subtotal	G&A	Subtotal	FCCOM Ovhd	FCCOM G&A	Total Indirect Labor Cost	Total Labor Cost	Fixed Fee	Total Cost Plus Base Fee
						aa.aa%	bb.bb%		cc.cc%		0.ddd%	0.eee%			d.d%
Marine Electrician	$ - 0	9,000	$ - 0	1,476	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Insulator / Lagger	$ - 0	9,000	$ - 0	1,476	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Pipefitter	$ - 0	9,000	$ - 0	1,476	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Outside Marine Machinist	$ - 0	29,008	$ - 0	4,757	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Brush & Roll (Touch-up also)	$ - 0	20,000	$ - 0	3,280	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: SandBlaster (Touch-up also)	$ - 0	19,418	$ - 0	3,185	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: WaterJetter (Touch-up also)	$ - 0	9,000	$ - 0	1,476	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Air (Touch-up also)	$ - 0	9,000	$ - 0	1,476	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Airless (Touch-up also)	$ - 0	9,000	$ - 0	1,476	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Plural Component	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Lead Paint Remover	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Rigger / Weight Handler	$ - 0	30,000	$ - 0	4,920	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipfitter	$ - 0	30,000	$ - 0	4,920	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipwright: Staging/Shrink-wrap	$ - 0	30,000	$ - 0	4,920	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Electrician	$ - 0	20,000	$ - 0	3,280	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Pipefitter	$ - 0	20,000	$ - 0	3,280	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural SMAW	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GTAW	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GMAW-Pulse	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CuNi	$ - 0	20,022	$ - 0	3,283	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW Cres	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CS	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift Operator	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift/Aerial Lift Operator	$ - 0	20,022	$ - 0	3,283	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Shop	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Marine	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Program Manager	$ - 0	625	$ - 0	102	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Project Manager	$ - 0	1,700	$ - 0	279	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (1st Shift)	$ - 0	9,700	$ - 0	1,591	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (2nd Shift)	$ - 0	7,225	$ - 0	1,185	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (3rd Shift)	$ - 0	7,225	$ - 0	1,185	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Totals		418,945		68,706		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0

Option Year 2

Overtime Rate	1.5
Option Year 2
LABOR CATEGORY	ST Rate	ST Hours	OT Rate	OT Hours	Direct Labor Cost	Overhead	Fringe	Subtotal	G&A	Subtotal	FCCOM Ovhd	FCCOM G&A	Total Indirect Labor Cost	Total Labor Cost	Fixed Fee	Total Cost Plus Base Fee
						aa.aa%	bb.bb%		cc.cc%		0.ddd%	0.eee%			d.d%
Marine Electrician	$ - 0	9,600	$ - 0	1,575	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Insulator / Lagger	$ - 0	9,600	$ - 0	1,575	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Pipefitter	$ - 0	9,600	$ - 0	1,575	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Outside Marine Machinist	$ - 0	20,800	$ - 0	3,411	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Brush & Roll (Touch-up also)	$ - 0	12,000	$ - 0	1,968	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: SandBlaster (Touch-up also)	$ - 0	6,000	$ - 0	984	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: WaterJetter (Touch-up also)	$ - 0	6,000	$ - 0	984	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Air (Touch-up also)	$ - 0	6,000	$ - 0	984	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Airless (Touch-up also)	$ - 0	6,000	$ - 0	984	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Plural Component	$ - 0	6,000	$ - 0	984	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Lead Paint Remover	$ - 0	6,000	$ - 0	984	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Rigger / Weight Handler	$ - 0	20,000	$ - 0	3,280	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipfitter	$ - 0	24,000	$ - 0	3,936	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipwright: Staging/Shrink-wrap	$ - 0	24,000	$ - 0	3,936	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Electrician	$ - 0	16,000	$ - 0	2,624	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Pipefitter	$ - 0	16,000	$ - 0	2,624	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural SMAW	$ - 0	4,800	$ - 0	787	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GTAW	$ - 0	4,800	$ - 0	787	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GMAW-Pulse	$ - 0	4,800	$ - 0	787	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CuNi	$ - 0	10,800	$ - 0	1,771	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW Cres	$ - 0	10,800	$ - 0	1,771	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CS	$ - 0	10,800	$ - 0	1,771	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift Operator	$ - 0	8,800	$ - 0	1,443	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift/Aerial Lift Operator	$ - 0	16,800	$ - 0	2,755	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Shop	$ - 0	4,400	$ - 0	721	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Marine	$ - 0	6,202	$ - 0	1,017	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Program Manager	$ - 0	625	$ - 0	103	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Project Manager	$ - 0	1,700	$ - 0	279	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (1st Shift)	$ - 0	9,700	$ - 0	1,591	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (2nd Shift)	$ - 0	7,225	$ - 0	1,185	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (3rd Shift)	$ - 0	7,225	$ - 0	1,185	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Totals		307,077		50,361		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0

Option Year 3

Overtime Rate	1.5
Option Year 3
LABOR CATEGORY	ST Rate	ST Hours	OT Rate	OT Hours	Direct Labor Cost	Overhead	Fringe	Subtotal	G&A	Subtotal	FCCOM Ovhd	FCCOM G&A	Total Indirect Labor Cost	Total Labor Cost	Fixed Fee	Total Cost Plus Base Fee
						aa.aa%	bb.bb%		cc.cc%		0.ddd%	0.eee%			d.d%
Marine Electrician	$ - 0	10,600		1,738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Insulator / Lagger	$ - 0	10,600	$ - 0	1,738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Pipefitter	$ - 0	10,600	$ - 0	1,738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Outside Marine Machinist	$ - 0	20,800	$ - 0	3,411	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Brush & Roll (Touch-up also)	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: SandBlaster (Touch-up also)	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: WaterJetter (Touch-up also)	$ - 0	2,200	$ - 0	361	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Air (Touch-up also)	$ - 0	2,200	$ - 0	361	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Airless (Touch-up also)	$ - 0	2,200	$ - 0	361	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Plural Component	$ - 0	6,000	$ - 0	984	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Lead Paint Remover	$ - 0	6,000	$ - 0	984	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Rigger / Weight Handler	$ - 0	16,000	$ - 0	2,624	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipfitter	$ - 0	20,000	$ - 0	3,280	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipwright: Staging/Shrink-wrap	$ - 0	20,000	$ - 0	3,280	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Electrician	$ - 0	12,000	$ - 0	1,968	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Pipefitter	$ - 0	12,000	$ - 0	1,968	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural SMAW	$ - 0	6,200	$ - 0	1,017	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GTAW	$ - 0	6,020	$ - 0	987	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GMAW-Pulse	$ - 0	6,020	$ - 0	987	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CuNi	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW Cres	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CS	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift Operator	$ - 0	8,000	$ - 0	1,312	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift/Aerial Lift Operator	$ - 0	16,000	$ - 0	2,624	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Shop	$ - 0	2,200	$ - 0	361	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Marine	$ - 0	6,200	$ - 0	1,017	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Program Manager	$ - 0	625	$ - 0	103	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Project Manager	$ - 0	1,700	$ - 0	279	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (1st Shift)	$ - 0	9,700	$ - 0	1,591	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (2nd Shift)	$ - 0	7,225	$ - 0	1,185	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (3rd Shift)	$ - 0	7,225	$ - 0	1,185	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Totals		278,315		45,644		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0

Option Year 4

Overtime Rate	1.5
Option Year 4
LABOR CATEGORY	ST Rate	ST Hours	OT Rate	OT Hours	Direct Labor Cost	Overhead	Fringe	Subtotal	G&A	Subtotal	FCCOM Ovhd	FCCOM G&A	Total Indirect Labor Cost	Total Labor Cost	Fixed Fee	Total Cost Plus Base Fee
						aa.aa%	bb.bb%		cc.cc%		0.ddd%	0.eee%			d.d%
Marine Electrician	$ - 0	6,800	$ - 0	1,115	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Insulator / Lagger	$ - 0	8,000	$ - 0	1,312	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Pipefitter	$ - 0	6,800	$ - 0	1,115	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Outside Marine Machinist	$ - 0	20,800	$ - 0	3,411	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Brush & Roll (Touch-up also)	$ - 0	6,800	$ - 0	1,115	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: SandBlaster (Touch-up also)	$ - 0	6,800	$ - 0	1,115	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: WaterJetter (Touch-up also)	$ - 0	2,200	$ - 0	361	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Air (Touch-up also)	$ - 0	2,200	$ - 0	361	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Airless (Touch-up also)	$ - 0	2,200	$ - 0	361	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Plural Component	$ - 0	6,000	$ - 0	984	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Lead Paint Remover	$ - 0	6,000	$ - 0	984	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Rigger / Weight Handler	$ - 0	14,000	$ - 0	2,296	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipfitter	$ - 0	20,000	$ - 0	3,280	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipwright: Staging/Shrink-wrap	$ - 0	20,000	$ - 0	3,280	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Electrician	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Pipefitter	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural SMAW	$ - 0	6,200	$ - 0	1,017	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GTAW	$ - 0	6,020	$ - 0	987	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GMAW-Pulse	$ - 0	6,020	$ - 0	987	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CuNi	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW Cres	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CS	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift Operator	$ - 0	4,208	$ - 0	690	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift/Aerial Lift Operator	$ - 0	16,000	$ - 0	2,624	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Shop	$ - 0	2,800	$ - 0	459	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Marine	$ - 0	6,200	$ - 0	1,017	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Program Manager	$ - 0	625	$ - 0	103	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Project Manager	$ - 0	1,700	$ - 0	279	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (1st Shift)	$ - 0	9,700	$ - 0	1,591	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (2nd Shift)	$ - 0	7,225	$ - 0	1,185	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (3rd Shift)	$ - 0	7,225	$ - 0	1,185	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Totals		252,523		41,414		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0

All Years Summary

ALL YEARS SUMMARY

LABOR CATEGORY

Labor Hours

Direct Labor Cost

Overhead

Fringe

Subtotal

G&A

Subtotal

FCCOM Ovhd

FCCOM G&A

Total Indirect Labor Cost

Total Labor Cost

Fixed Fee

Total Cost Plus Base Fee

aa.aa%

bb.bb%

cc.cc%

0.ddd%

0.eee%

d.d%

Totals

$ - 0

File details come from the government source that posted it. Updated Dec 29, 2023.