Prospective_Proposal_re-submission_with_Subcontractors.xlsx

XLSX spreadsheet 84 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 notice announces an upcoming solicitation for multiple award indefinite delivery/indefinite quantity contracts to provide production support services at the Norfolk Naval Shipyard. The Navy seeks qualified contractors able to perform at least four of eleven listed trade skills including marine electrician, pipefitter, shipfitter, painter, welder, and forklift operations. The base period of performance is one year starting in November 2017 with four one-year options and an additional six-month extension. The solicitation will reserve a portion of task orders under $1,000,000 for small businesses and utilize full and open competition for larger orders. Offerors must register in the System for Award Management and monitor the Federal Business Opportunities website for the forthcoming solicitation expected in March 2017 and any amendments. Questions should be directed to the named contracting specialists.

From the source

ATTACHMENT 3 PRODUCTION SUPPORT DIRECT RATE SPREADSHEET FOR PRIME WITH SUBCONTRACTORS

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
RFP_17R0001_MOD_DOC_AMEND_0009.doc	DOC document	Dec 19, 2017
Prospective_Proposal_re-submission.xlsx	XLSX spreadsheet	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 with Subs

		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	Prime/Sub	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	Prime	4,500	738				4,500	738				4,800	788				5,300	869				3,400	558
Marine Electrician	Sub	4,500	738				4,500	738				4,800	788				5,300	869				3,400	558
Marine Insulator / Lagger	Prime	4,500	738				4,500	738				4,800	788				5,300	869				4,000	656
Marine Insulator / Lagger	Sub	4,500	738				4,500	738				4,800	788				5,300	869				4,000	656
Marine Pipefitter	Prime	4,500	738				4,500	738				4,800	788				5,300	869				3,400	558
Marine Pipefitter	Sub	4,500	738				4,500	738				4,800	788				5,300	869				3,400	558
Outside Marine Machinist	Prime	14,504	2,379				14,504	2,379				10,400	1,706				10,400	1,706				10,400	1,706
Outside Marine Machinist	Sub	14,504	2,379				14,504	2,379				10,400	1,706				10,400	1,706				10,400	1,706
Painter: Brush & Roll (Touch-up also)	Prime	10,000	1,640				10,000	1,640				6,000	984				5,000	820				3,400	558
Painter: Brush & Roll (Touch-up also)	Sub	10,000	1,640				10,000	1,640				6,000	984				5,000	820				3,400	558
Painter: SandBlaster (Touch-up also)	Prime	9,709	1,593				9,709	1,593				3,000	492				5,000	820				3,400	558
Painter: SandBlaster (Touch-up also)	Sub	9,709	1,593				9,709	1,593				3,000	492				5,000	820				3,400	558
Painter: WaterJetter (Touch-up also)	Prime	4,500	738				4,500	738				3,000	492				1,100	181				1,100	181
Painter: WaterJetter (Touch-up also)	Sub	4,500	738				4,500	738				3,000	492				1,100	181				1,100	181
Painter: Sprayer, Air (Touch-up also)	Prime	4,500	738				4,500	738				3,000	492				1,100	181				1,100	181
Painter: Sprayer, Air (Touch-up also)	Sub	4,500	738				4,500	738				3,000	492				1,100	181				1,100	181
Painter: Sprayer, Airless (Touch-up also)	Prime	4,500	738				4,500	738				3,000	492				1,100	181				1,100	181
Painter: Sprayer, Airless (Touch-up also)	Sub	4,500	738				4,500	738				3,000	492				1,100	181				1,100	181
Painter: Sprayer, Plural Component	Prime	5,000	820				5,000	820				3,000	492				3,000	492				3,000	492
Painter: Sprayer, Plural Component	Sub	5,000	820				5,000	820				3,000	492				3,000	492				3,000	492
Painter: Lead Paint Remover	Prime	5,000	820				5,000	820				3,000	492				3,000	492				3,000	492
Painter: Lead Paint Remover	Sub	5,000	820				5,000	820				3,000	492				3,000	492				3,000	492
Rigger / Weight Handler	Prime	15,000	2,460				15,000	2,460				10,000	1,640				8,000	1,312				7,000	1,148
Rigger / Weight Handler	Sub	15,000	2,460				15,000	2,460				10,000	1,640				8,000	1,312				7,000	1,148
Shipfitter	Prime	15,000	2,460				15,000	2,460				12,000	1,968				10,000	1,640				10,000	1,640
Shipfitter	Sub	15,000	2,460				15,000	2,460				12,000	1,968				10,000	1,640				10,000	1,640
Shipwright: Staging/Shrink-wrap	Prime	15,000	2,460				15,000	2,460				12,000	1,968				10,000	1,640				10,000	1,640
Shipwright: Staging/Shrink-wrap	Sub	15,000	2,460				15,000	2,460				12,000	1,968				10,000	1,640				10,000	1,640
Temporary Services Electrician	Prime	10,000	1,640				10,000	1,640				8,000	1,312				6,000	984				5,000	820
Temporary Services Electrician	Sub	10,000	1,640				10,000	1,640				8,000	1,312				6,000	984				5,000	820
Temporary Services Pipefitter	Prime	10,000	1,640				10,000	1,640				8,000	1,312				6,000	984				5,000	820
Temporary Services Pipefitter	Sub	10,000	1,640				10,000	1,640				8,000	1,312				6,000	984				5,000	820
Welder: Structural SMAW	Prime	5,000	820				5,000	820				2,400	394				3,100	509				3,100	509
Welder: Structural SMAW	Sub	5,000	820				5,000	820				2,400	394				3,100	509				3,100	509
Welder: Structural GTAW	Prime	5,000	820				5,000	820				2,400	394				3,010	494				3,010	494
Welder: Structural GTAW	Sub	5,000	820				5,000	820				2,400	394				3,010	494				3,010	494
Welder: Structural GMAW-Pulse	Prime	5,000	820				5,000	820				2,400	394				3,010	494				3,010	494
Welder: Structural GMAW-Pulse	Sub	5,000	820				5,000	820				2,400	394				3,010	494				3,010	494
Welder: Pipe GTAW CuNi	Prime	10,011	1,642				10,011	1,642				5,400	886				5,000	820				5,000	820
Welder: Pipe GTAW CuNi	Sub	10,011	1,642				10,011	1,642				5,400	886				5,000	820				5,000	820
Welder: Pipe GTAW Cres	Prime	5,000	820				5,000	820				5,400	886				5,000	820				5,000	820
Welder: Pipe GTAW Cres	Sub	5,000	820				5,000	820				5,400	886				5,000	820				5,000	820
Welder: Pipe GTAW CS	Prime	5,000	820				5,000	820				5,400	886				5,000	820				5,000	820
Welder: Pipe GTAW CS	Sub	5,000	820				5,000	820				5,400	886				5,000	820				5,000	820
Forklift Operator	Prime	5,000	820				5,000	820				4,400	722				4,000	656				2,104	345
Forklift Operator	Sub	5,000	820				5,000	820				4,400	722				4,000	656				2,104	345
Forklift/Aerial Lift Operator	Prime	10,011	1,642				10,011	1,642				8,400	1,378				8,000	1,312				8,000	1,312
Forklift/Aerial Lift Operator	Sub	10,011	1,642				10,011	1,642				8,400	1,378				8,000	1,312				8,000	1,312
Sheet Metal Mechanic Shop	Prime	5,000	820				5,000	820				2,200	361				1,100	181				1,400	230
Sheet Metal Mechanic Shop	Sub	5,000	820				5,000	820				2,200	361				1,100	181				1,400	230
Sheet Metal Mechanic Marine	Prime	5,000	820				5,000	820				3,101	509				3,100	509				3,100	509
Sheet Metal Mechanic Marine	Sub	5,000	820				5,000	820				3,101	509				3,100	509				3,100	509
Program Manager	Prime	625	102				625	102				625	103				625	103				625	103
Project Manager	Prime	1,700	279				1,700	279				1,700	279				1,700	279				1,700	279
Site Foreman (1st Shift)	Prime	9,700	1,591				9,700	1,591				9,700	1,591				9,700	1,591				9,700	1,591
Site Foreman (2nd Shift)	Prime	7,225	1,185				7,225	1,185				7,225	1,185				7,225	1,185				7,225	1,185
Site Foreman (3rd Shift)	Prime	7,225	1,185				7,225	1,185				7,225	1,185				7,225	1,185				7,225	1,185
Overtime Rate	a.a	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		Total		252,523	41,414	293,937	Total

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 propose prime and/or subcontractors share of labor hours, loaded rates and cost.

Proposed Hours with Subs

		Base Year			Option Year 1			Option Year 2			Option Year 3			Option Year 4
		Labor Hours			Labor Hours			Labor Hours			Labor Hours			Labor Hours
Labor Categories	Prime/Sub	ST	OT	Total Hours	ST	OT	Total Hours	ST	OT	Total Hours	ST	OT	Total Hours	ST	OT	Total Hours
Marine Electrician	Prime	4,500	738	10,476	4,500	738	10,476	4,800	788	11,175	5,300	869	12,338	3,400	558	7,915
Marine Electrician	Sub	4,500	738		4,500	738		4,800	788		5,300	869		3,400	558
Marine Insulator / Lagger	Prime	4,500	738	10,476	4,500	738	10,476	4,800	788	11,175	5,300	869	12,338	4,000	656	9,312
Marine Insulator / Lagger	Sub	4,500	738		4,500	738		4,800	788		5,300	869		4,000	656
Marine Pipefitter	Prime	4,500	738	10,476	4,500	738	10,476	4,800	788	11,175	5,300	869	12,338	3,400	558	7,915
Marine Pipefitter	Sub	4,500	738		4,500	738		4,800	788		5,300	869		3,400	558
Outside Marine Machinist	Prime	14,504	2,379	33,765	14,504	2,379	33,765	10,400	1,706	24,211	10,400	1,706	24,211	10,400	1,706	24,211
Outside Marine Machinist	Sub	14,504	2,379		14,504	2,379		10,400	1,706		10,400	1,706		10,400	1,706
Painter: Brush & Roll (Touch-up also)	Prime	10,000	1,640	23,280	10,000	1,640	23,280	6,000	984	13,968	5,000	820	11,640	3,400	558	7,915
Painter: Brush & Roll (Touch-up also)	Sub	10,000	1,640		10,000	1,640		6,000	984		5,000	820		3,400	558
Painter: SandBlaster (Touch-up also)	Prime	9,709	1,593	22,603	9,709	1,593	22,603	3,000	492	6,984	5,000	820	11,640	3,400	558	7,915
Painter: SandBlaster (Touch-up also)	Sub	9,709	1,593		9,709	1,593		3,000	492		5,000	820		3,400	558
Painter: WaterJetter (Touch-up also)	Prime	4,500	738	10,476	4,500	738	10,476	3,000	492	6,984	1,100	181	2,561	1,100	181	2,561
Painter: WaterJetter (Touch-up also)	Sub	4,500	738		4,500	738		3,000	492		1,100	181		1,100	181
Painter: Sprayer, Air (Touch-up also)	Prime	4,500	738	10,476	4,500	738	10,476	3,000	492	6,984	1,100	181	2,561	1,100	181	2,561
Painter: Sprayer, Air (Touch-up also)	Sub	4,500	738		4,500	738		3,000	492		1,100	181		1,100	181
Painter: Sprayer, Airless (Touch-up also)	Prime	4,500	738	10,476	4,500	738	10,476	3,000	492	6,984	1,100	181	2,561	1,100	181	2,561
Painter: Sprayer, Airless (Touch-up also)	Sub	4,500	738		4,500	738		3,000	492		1,100	181		1,100	181
Painter: Sprayer, Plural Component	Prime	5,000	820	11,640	5,000	820	11,640	3,000	492	6,984	3,000	492	6,984	3,000	492	6,984
Painter: Sprayer, Plural Component	Sub	5,000	820		5,000	820		3,000	492		3,000	492		3,000	492
Painter: Lead Paint Remover	Prime	5,000	820	11,640	5,000	820	11,640	3,000	492	6,984	3,000	492	6,984	3,000	492	6,984
Painter: Lead Paint Remover	Sub	5,000	820		5,000	820		3,000	492		3,000	492		3,000	492
Rigger / Weight Handler	Prime	15,000	2,460	34,920	15,000	2,460	34,920	10,000	1,640	23,280	8,000	1,312	18,624	7,000	1,148	16,296
Rigger / Weight Handler	Sub	15,000	2,460		15,000	2,460		10,000	1,640		8,000	1,312		7,000	1,148
Shipfitter	Prime	15,000	2,460	34,920	15,000	2,460	34,920	12,000	1,968	27,936	10,000	1,640	23,280	10,000	1,640	23,280
Shipfitter	Sub	15,000	2,460		15,000	2,460		12,000	1,968		10,000	1,640		10,000	1,640
Shipwright: Staging/Shrink-wrap	Prime	15,000	2,460	34,920	15,000	2,460	34,920	12,000	1,968	27,936	10,000	1,640	23,280	10,000	1,640	23,280
Shipwright: Staging/Shrink-wrap	Sub	15,000	2,460		15,000	2,460		12,000	1,968		10,000	1,640		10,000	1,640
Temporary Services Electrician	Prime	10,000	1,640	23,280	10,000	1,640	23,280	8,000	1,312	18,624	6,000	984	13,968	5,000	820	11,640
Temporary Services Electrician	Sub	10,000	1,640		10,000	1,640		8,000	1,312		6,000	984		5,000	820
Temporary Services Pipefitter	Prime	10,000	1,640	23,280	10,000	1,640	23,280	8,000	1,312	18,624	6,000	984	13,968	5,000	820	11,640
Temporary Services Pipefitter	Sub	10,000	1,640		10,000	1,640		8,000	1,312		6,000	984		5,000	820
Welder: Structural SMAW	Prime	5,000	820	11,640	5,000	820	11,640	2,400	394	5,587	3,100	509	7,217	3,100	509	7,217
Welder: Structural SMAW	Sub	5,000	820		5,000	820		2,400	394		3,100	509		3,100	509
Welder: Structural GTAW	Prime	5,000	820	11,640	5,000	820	11,640	2,400	394	5,587	3,010	494	7,007	3,010	494	7,007
Welder: Structural GTAW	Sub	5,000	820		5,000	820		2,400	394		3,010	494		3,010	494
Welder: Structural GMAW-Pulse	Prime	5,000	820	11,640	5,000	820	11,640	2,400	394	5,587	3,010	494	7,007	3,010	494	7,007
Welder: Structural GMAW-Pulse	Sub	5,000	820		5,000	820		2,400	394		3,010	494		3,010	494
Welder: Pipe GTAW CuNi	Prime	10,011	1,642	23,305	10,011	1,642	23,305	5,400	886	12,571	5,000	820	11,640	5,000	820	11,640
Welder: Pipe GTAW CuNi	Sub	10,011	1,642		10,011	1,642		5,400	886		5,000	820		5,000	820
Welder: Pipe GTAW Cres	Prime	5,000	820	11,640	5,000	820	11,640	5,400	886	12,571	5,000	820	11,640	5,000	820	11,640
Welder: Pipe GTAW Cres	Sub	5,000	820		5,000	820		5,400	886		5,000	820		5,000	820
Welder: Pipe GTAW CS	Prime	5,000	820	11,640	5,000	820	11,640	5,400	886	12,571	5,000	820	11,640	5,000	820	11,640
Welder: Pipe GTAW CS	Sub	5,000	820		5,000	820		5,400	886		5,000	820		5,000	820
Forklift Operator	Prime	5,000	820	11,640	5,000	820	11,640	4,400	722	10,243	4,000	656	9,312	2,104	345	4,898
Forklift Operator	Sub	5,000	820		5,000	820		4,400	722		4,000	656		2,104	345
Forklift/Aerial Lift Operator	Prime	10,011	1,642	23,305	10,011	1,642	23,305	8,400	1,378	19,555	8,000	1,312	18,624	8,000	1,312	18,624
Forklift/Aerial Lift Operator	Sub	10,011	1,642		10,011	1,642		8,400	1,378		8,000	1,312		8,000	1,312
Sheet Metal Mechanic Shop	Prime	5,000	820	11,640	5,000	820	11,640	2,200	361	5,121	1,100	181	2,561	1,400	230	3,259
Sheet Metal Mechanic Shop	Sub	5,000	820		5,000	820		2,200	361		1,100	181		1,400	230
Sheet Metal Mechanic Marine	Prime	5,000	820	11,640	5,000	820	11,640	3,101	509	7,219	3,100	509	7,217	3,100	509	7,217
Sheet Metal Mechanic Marine	Sub	5,000	820		5,000	820		3,101	509		3,100	509		3,100	509
Program Manager	Prime	625	102	727	625	102	727	625	103	728	625	103	728	625	103	728
Project Manager	Prime	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)	Prime	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)	Prime	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)	Prime	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
		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

Pls show propose prime and/or subcontractors share of labor hours.

Direct Labor Rates with Subs

Direct Labor Rates

RFP Labor Category

Prime Subcontractor

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 Ovhd (If applicable)

FCCOM G&A (If applicable)

Loaded ST Rate

Loaded OT Rate

aa.aa%

bb.bb%

cc.cc%

d.d%

0.eee%

Marine Electrician

Prime

Marine Electrician

Sub

Marine Insulator / Lagger

Prime

Marine Insulator / Lagger

Sub

Marine Pipefitter

Prime

Marine Pipefitter

Sub

Outside Marine Machinist

Prime

Outside Marine Machinist

Sub

Painter: Brush & Roll (Touch-up also)

Prime

Painter: Brush & Roll (Touch-up also)

Sub

Painter: SandBlaster (Touch-up also)

Prime

Painter: SandBlaster (Touch-up also)

Sub

Painter: WaterJetter (Touch-up also)

Prime

Painter: WaterJetter (Touch-up also)

Sub

Painter: Sprayer, Air (Touch-up also)

Prime

Painter: Sprayer, Air (Touch-up also)

Sub

Painter: Sprayer, Airless (Touch-up also)

Prime

Painter: Sprayer, Airless (Touch-up also)

Sub

Painter: Sprayer, Plural Component

Prime

Painter: Sprayer, Plural Component

Sub

Painter: Lead Paint Remover

Prime

Painter: Lead Paint Remover

Sub

Rigger / Weight Handler

Prime

Rigger / Weight Handler

Sub

Shipfitter

Prime

Shipfitter

Sub

Shipwright: Staging/Shrink-wrap

Prime

Shipwright: Staging/Shrink-wrap

Sub

Temporary Services Electrician

Prime

Temporary Services Electrician

Sub

Temporary Services Pipefitter

Prime

Temporary Services Pipefitter

Sub

Welder: Structural SMAW

Prime

Welder: Structural SMAW

Sub

Welder: Structural GTAW

Prime

Welder: Structural GTAW

Sub

Welder: Structural GMAW-Pulse

Prime

Welder: Structural GMAW-Pulse

Sub

Welder: Pipe GTAW CuNi

Prime

Welder: Pipe GTAW CuNi

Sub

Welder: Pipe GTAW Cres

Prime

Welder: Pipe GTAW Cres

Sub

Welder: Pipe GTAW CS

Prime

Welder: Pipe GTAW CS

Sub

Forklift Operator

Prime

Forklift Operator

Sub

Forklift/Aerial Lift Operator

Prime

Forklift/Aerial Lift Operator

Sub

Sheet Metal Mechanic Shop

Prime

Sheet Metal Mechanic Shop

Sub

Sheet Metal Mechanic Marine

Prime

Sheet Metal Mechanic Marine

Sub

Program Manager

Prime

Project Manager

Prime

Site Foreman (1st Shift)

Prime

Site Foreman (2nd Shift)

Prime

Site Foreman (3rd Shift)

Prime

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

Pls show propose prime direct labor rate and/or subcontractor's rates and overhead/indirect rate application. Also, show formula in the each cell.

Base Year with Subs

Base Year
LABOR CATEGORY	Prime/Subcontractor	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	Prime	$ - 0	4,500	$ - 0	738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Electrician	Sub	$ - 0	4,500	$ - 0	738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Insulator / Lagger	Prime	$ - 0	4,500	$ - 0	738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Insulator / Lagger	Sub	$ - 0	4,500	$ - 0	738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Pipefitter	Prime	$ - 0	4,500	$ - 0	738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Pipefitter	Sub	$ - 0	4,500	$ - 0	738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Outside Marine Machinist	Prime	$ - 0	14,504	$ - 0	2,379	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Outside Marine Machinist	Sub	$ - 0	14,504	$ - 0	2,379	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Brush & Roll (Touch-up also)	Prime	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Brush & Roll (Touch-up also)	Sub	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: SandBlaster (Touch-up also)	Prime	$ - 0	9,709	$ - 0	1,593	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: SandBlaster (Touch-up also)	Sub	$ - 0	9,709	$ - 0	1,593	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: WaterJetter (Touch-up also)	Prime	$ - 0	4,500	$ - 0	738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: WaterJetter (Touch-up also)	Sub	$ - 0	4,500	$ - 0	738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Air (Touch-up also)	Prime	$ - 0	4,500	$ - 0	738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Air (Touch-up also)	Sub	$ - 0	4,500	$ - 0	738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Airless (Touch-up also)	Prime	$ - 0	4,500	$ - 0	738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Airless (Touch-up also)	Sub	$ - 0	4,500	$ - 0	738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Plural Component	Prime	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Plural Component	Sub	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Lead Paint Remover	Prime	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Lead Paint Remover	Sub	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Rigger / Weight Handler	Prime	$ - 0	15,000	$ - 0	2,460	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Rigger / Weight Handler	Sub	$ - 0	15,000	$ - 0	2,460	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipfitter	Prime	$ - 0	15,000	$ - 0	2,460	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipfitter	Sub	$ - 0	15,000	$ - 0	2,460	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipwright: Staging/Shrink-wrap	Prime	$ - 0	15,000	$ - 0	2,460	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipwright: Staging/Shrink-wrap	Sub	$ - 0	15,000	$ - 0	2,460	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Electrician	Prime	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Electrician	Sub	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Pipefitter	Prime	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Pipefitter	Sub	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural SMAW	Prime	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural SMAW	Sub	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GTAW	Prime	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GTAW	Sub	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GMAW-Pulse	Prime	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GMAW-Pulse	Sub	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CuNi	Prime	$ - 0	10,011	$ - 0	1,642	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CuNi	Sub	$ - 0	10,011	$ - 0	1,642	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW Cres	Prime	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW Cres	Sub	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CS	Prime	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CS	Sub	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift Operator	Prime	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift Operator	Sub	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift/Aerial Lift Operator	Prime	$ - 0	10,011	$ - 0	1,642	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift/Aerial Lift Operator	Sub	$ - 0	10,011	$ - 0	1,642	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Shop	Prime	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Shop	Sub	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Marine	Prime	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Marine	Sub	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Program Manager	Prime	$ - 0	625	$ - 0	102	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Project Manager	Prime	$ - 0	1,700	$ - 0	279	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (1st Shift)	Prime	$ - 0	9,700	$ - 0	1,591	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (2nd Shift)	Prime	$ - 0	7,225	$ - 0	1,185	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (3rd Shift)	Prime	$ - 0	7,225	$ - 0	1,185	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Totals			418,945		68,706

Pls show propose prime direct labor rate and/or subcontractor's rates . Also, show formula in the each cell.

Option Year 1 with Subs

Option Year 1
LABOR CATEGORY	Prime/Subcontractor	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	Prime	$ - 0	4,500	$ - 0	738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Electrician	Sub	$ - 0	4,500	$ - 0	738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Insulator / Lagger	Prime	$ - 0	4,500	$ - 0	738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Insulator / Lagger	Sub	$ - 0	4,500	$ - 0	738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Pipefitter	Prime	$ - 0	4,500	$ - 0	738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Pipefitter	Sub	$ - 0	4,500	$ - 0	738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Outside Marine Machinist	Prime	$ - 0	14,504	$ - 0	2,379	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Outside Marine Machinist	Sub	$ - 0	14,504	$ - 0	2,379	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Brush & Roll (Touch-up also)	Prime	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Brush & Roll (Touch-up also)	Sub	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: SandBlaster (Touch-up also)	Prime	$ - 0	9,709	$ - 0	1,593	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: SandBlaster (Touch-up also)	Sub	$ - 0	9,709	$ - 0	1,593	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: WaterJetter (Touch-up also)	Prime	$ - 0	4,500	$ - 0	738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: WaterJetter (Touch-up also)	Sub	$ - 0	4,500	$ - 0	738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Air (Touch-up also)	Prime	$ - 0	4,500	$ - 0	738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Air (Touch-up also)	Sub	$ - 0	4,500	$ - 0	738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Airless (Touch-up also)	Prime	$ - 0	4,500	$ - 0	738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Airless (Touch-up also)	Sub	$ - 0	4,500	$ - 0	738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Plural Component	Prime	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Plural Component	Sub	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Lead Paint Remover	Prime	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Lead Paint Remover	Sub	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Rigger / Weight Handler	Prime	$ - 0	15,000	$ - 0	2,460	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Rigger / Weight Handler	Sub	$ - 0	15,000	$ - 0	2,460	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipfitter	Prime	$ - 0	15,000	$ - 0	2,460	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipfitter	Sub	$ - 0	15,000	$ - 0	2,460	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipwright: Staging/Shrink-wrap	Prime	$ - 0	15,000	$ - 0	2,460	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipwright: Staging/Shrink-wrap	Sub	$ - 0	15,000	$ - 0	2,460	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Electrician	Prime	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Electrician	Sub	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Pipefitter	Prime	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Pipefitter	Sub	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural SMAW	Prime	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural SMAW	Sub	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GTAW	Prime	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GTAW	Sub	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GMAW-Pulse	Prime	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GMAW-Pulse	Sub	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CuNi	Prime	$ - 0	10,011	$ - 0	1,642	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CuNi	Sub	$ - 0	10,011	$ - 0	1,642	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW Cres	Prime	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW Cres	Sub	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CS	Prime	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CS	Sub	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift Operator	Prime	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift Operator	Sub	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift/Aerial Lift Operator	Prime	$ - 0	10,011	$ - 0	1,642	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift/Aerial Lift Operator	Sub	$ - 0	10,011	$ - 0	1,642	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Shop	Prime	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Shop	Sub	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Marine	Prime	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Marine	Sub	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Program Manager	Prime	$ - 0	625	$ - 0	102	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Project Manager	Prime	$ - 0	1,700	$ - 0	279	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (1st Shift)	Prime	$ - 0	9,700	$ - 0	1,591	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (2nd Shift)	Prime	$ - 0	7,225	$ - 0	1,185	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (3rd Shift)	Prime	$ - 0	7,225	$ - 0	1,185	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Totals			418,945		68,706

Pls show propose prime direct labor rate and/or subcontractor's rates . Also, show formula in the each cell.

Option Year 2 with Subs

Option Year 2
LABOR CATEGORY	Prime/Subcontractor	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	Prime	$ - 0	4,800	$ - 0	788	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Electrician	Sub	$ - 0	4,800	$ - 0	788	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Insulator / Lagger	Prime	$ - 0	4,800	$ - 0	788	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Insulator / Lagger	Sub	$ - 0	4,800	$ - 0	788	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Pipefitter	Prime	$ - 0	4,800	$ - 0	788	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Pipefitter	Sub	$ - 0	4,800	$ - 0	788	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Outside Marine Machinist	Prime	$ - 0	10,400	$ - 0	1,706	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Outside Marine Machinist	Sub	$ - 0	10,400	$ - 0	1,706	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Brush & Roll (Touch-up also)	Prime	$ - 0	6,000	$ - 0	984	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Brush & Roll (Touch-up also)	Sub	$ - 0	6,000	$ - 0	984	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: SandBlaster (Touch-up also)	Prime	$ - 0	3,000	$ - 0	492	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: SandBlaster (Touch-up also)	Sub	$ - 0	3,000	$ - 0	492	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: WaterJetter (Touch-up also)	Prime	$ - 0	3,000	$ - 0	492	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: WaterJetter (Touch-up also)	Sub	$ - 0	3,000	$ - 0	492	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Air (Touch-up also)	Prime	$ - 0	3,000	$ - 0	492	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Air (Touch-up also)	Sub	$ - 0	3,000	$ - 0	492	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Airless (Touch-up also)	Prime	$ - 0	3,000	$ - 0	492	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Airless (Touch-up also)	Sub	$ - 0	3,000	$ - 0	492	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Plural Component	Prime	$ - 0	3,000	$ - 0	492	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Plural Component	Sub	$ - 0	3,000	$ - 0	492	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Lead Paint Remover	Prime	$ - 0	3,000	$ - 0	492	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Lead Paint Remover	Sub	$ - 0	3,000	$ - 0	492	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Rigger / Weight Handler	Prime	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Rigger / Weight Handler	Sub	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipfitter	Prime	$ - 0	12,000	$ - 0	1,968	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipfitter	Sub	$ - 0	12,000	$ - 0	1,968	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipwright: Staging/Shrink-wrap	Prime	$ - 0	12,000	$ - 0	1,968	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipwright: Staging/Shrink-wrap	Sub	$ - 0	12,000	$ - 0	1,968	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Electrician	Prime	$ - 0	8,000	$ - 0	1,312	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Electrician	Sub	$ - 0	8,000	$ - 0	1,312	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Pipefitter	Prime	$ - 0	8,000	$ - 0	1,312	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Pipefitter	Sub	$ - 0	8,000	$ - 0	1,312	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural SMAW	Prime	$ - 0	2,400	$ - 0	394	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural SMAW	Sub	$ - 0	2,400	$ - 0	394	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GTAW	Prime	$ - 0	2,400	$ - 0	394	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GTAW	Sub	$ - 0	2,400	$ - 0	394	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GMAW-Pulse	Prime	$ - 0	2,400	$ - 0	394	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GMAW-Pulse	Sub	$ - 0	2,400	$ - 0	394	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CuNi	Prime	$ - 0	5,400	$ - 0	886	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CuNi	Sub	$ - 0	5,400	$ - 0	886	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW Cres	Prime	$ - 0	5,400	$ - 0	886	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW Cres	Sub	$ - 0	5,400	$ - 0	886	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CS	Prime	$ - 0	5,400	$ - 0	886	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CS	Sub	$ - 0	5,400	$ - 0	886	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift Operator	Prime	$ - 0	4,400	$ - 0	722	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift Operator	Sub	$ - 0	4,400	$ - 0	722	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift/Aerial Lift Operator	Prime	$ - 0	8,400	$ - 0	1,378	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift/Aerial Lift Operator	Sub	$ - 0	8,400	$ - 0	1,378	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Shop	Prime	$ - 0	2,200	$ - 0	361	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Shop	Sub	$ - 0	2,200	$ - 0	361	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Marine	Prime	$ - 0	3,101	$ - 0	509	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Marine	Sub	$ - 0	3,101	$ - 0	509	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Program Manager	Prime	$ - 0	625	$ - 0	103	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Project Manager	Prime	$ - 0	1,700	$ - 0	279	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (1st Shift)	Prime	$ - 0	9,700	$ - 0	1,591	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (2nd Shift)	Prime	$ - 0	7,225	$ - 0	1,185	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (3rd Shift)	Prime	$ - 0	7,225	$ - 0	1,185	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Totals			307,077		50,361

Pls show propose prime direct labor rate and/or subcontractor's rates . Also, show formula in the each cell.

Option Year 3 with Subs

Option Year 3
LABOR CATEGORY	Prime/Subcontractor	ST Rate	ST Hours	OT Rate	OT Hours	Direct Labor Cost	Overhead	Fringe	Subtotal	G&A	Subtotal	FCCOM Ovhd	FCCOM G&A	Total Labor Cost	Fixed Fee	Total Cost Plus Base Fee
							aa.aa%	bb.bb%		cc.cc%		0.ddd%	0.eee%		d.d%
Marine Electrician	Prime	$ - 0	5,300	$ - 0	869	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Electrician	Sub	$ - 0	5,300	$ - 0	869	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Insulator / Lagger	Prime	$ - 0	5,300	$ - 0	869	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Insulator / Lagger	Sub	$ - 0	5,300	$ - 0	869	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Pipefitter	Prime	$ - 0	5,300	$ - 0	869	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Pipefitter	Sub	$ - 0	5,300	$ - 0	869	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Outside Marine Machinist	Prime	$ - 0	10,400	$ - 0	1,706	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Outside Marine Machinist	Sub	$ - 0	10,400	$ - 0	1,706	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Brush & Roll (Touch-up also)	Prime	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Brush & Roll (Touch-up also)	Sub	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: SandBlaster (Touch-up also)	Prime	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: SandBlaster (Touch-up also)	Sub	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: WaterJetter (Touch-up also)	Prime	$ - 0	1,100	$ - 0	181	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: WaterJetter (Touch-up also)	Sub	$ - 0	1,100	$ - 0	181	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Air (Touch-up also)	Prime	$ - 0	1,100	$ - 0	181	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Air (Touch-up also)	Sub	$ - 0	1,100	$ - 0	181	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Airless (Touch-up also)	Prime	$ - 0	1,100	$ - 0	181	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Airless (Touch-up also)	Sub	$ - 0	1,100	$ - 0	181	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Plural Component	Prime	$ - 0	3,000	$ - 0	492	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Plural Component	Sub	$ - 0	3,000	$ - 0	492	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Lead Paint Remover	Prime	$ - 0	3,000	$ - 0	492	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Lead Paint Remover	Sub	$ - 0	3,000	$ - 0	492	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Rigger / Weight Handler	Prime	$ - 0	8,000	$ - 0	1,312	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Rigger / Weight Handler	Sub	$ - 0	8,000	$ - 0	1,312	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipfitter	Prime	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipfitter	Sub	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipwright: Staging/Shrink-wrap	Prime	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Shipwright: Staging/Shrink-wrap	Sub	$ - 0	10,000	$ - 0	1,640	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Electrician	Prime	$ - 0	6,000	$ - 0	984	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Electrician	Sub	$ - 0	6,000	$ - 0	984	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Pipefitter	Prime	$ - 0	6,000	$ - 0	984	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Temporary Services Pipefitter	Sub	$ - 0	6,000	$ - 0	984	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural SMAW	Prime	$ - 0	3,100	$ - 0	509	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural SMAW	Sub	$ - 0	3,100	$ - 0	509	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GTAW	Prime	$ - 0	3,010	$ - 0	494	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GTAW	Sub	$ - 0	3,010	$ - 0	494	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GMAW-Pulse	Prime	$ - 0	3,010	$ - 0	494	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Structural GMAW-Pulse	Sub	$ - 0	3,010	$ - 0	494	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CuNi	Prime	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CuNi	Sub	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW Cres	Prime	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW Cres	Sub	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CS	Prime	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Welder: Pipe GTAW CS	Sub	$ - 0	5,000	$ - 0	820	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift Operator	Prime	$ - 0	4,000	$ - 0	656	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift Operator	Sub	$ - 0	4,000	$ - 0	656	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift/Aerial Lift Operator	Prime	$ - 0	8,000	$ - 0	1,312	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Forklift/Aerial Lift Operator	Sub	$ - 0	8,000	$ - 0	1,312	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Shop	Prime	$ - 0	1,100	$ - 0	181	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Shop	Sub	$ - 0	1,100	$ - 0	181	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Marine	Prime	$ - 0	3,100	$ - 0	509	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sheet Metal Mechanic Marine	Sub	$ - 0	3,100	$ - 0	509	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Program Manager	Prime	$ - 0	625	$ - 0	103	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Project Manager	Prime	$ - 0	1,700	$ - 0	279	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (1st Shift)	Prime	$ - 0	9,700	$ - 0	1,591	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (2nd Shift)	Prime	$ - 0	7,225	$ - 0	1,185	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Site Foreman (3rd Shift)	Prime	$ - 0	7,225	$ - 0	1,185	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Totals			278,315		45,644

Pls show propose prime direct labor rate and/or subcontractor's rates . Also, show formula in the each cell.

Option Year 4 with Subs

Option Year 4
LABOR CATEGORY	Prime/Subcontractor	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	Prime	$ - 0	3,400	$ - 0	558	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Electrician	Sub	$ - 0	3,400	$ - 0	558	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Insulator / Lagger	Prime	$ - 0	4,000	$ - 0	656	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Insulator / Lagger	Sub	$ - 0	4,000	$ - 0	656	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Pipefitter	Prime	$ - 0	3,400	$ - 0	558	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Marine Pipefitter	Sub	$ - 0	3,400	$ - 0	558	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Outside Marine Machinist	Prime	$ - 0	10,400	$ - 0	1,706	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Outside Marine Machinist	Sub	$ - 0	10,400	$ - 0	1,706	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Brush & Roll (Touch-up also)	Prime	$ - 0	3,400	$ - 0	558	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Brush & Roll (Touch-up also)	Sub	$ - 0	3,400	$ - 0	558	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: SandBlaster (Touch-up also)	Prime	$ - 0	3,400	$ - 0	558	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: SandBlaster (Touch-up also)	Sub	$ - 0	3,400	$ - 0	558	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: WaterJetter (Touch-up also)	Prime	$ - 0	1,100	$ - 0	181	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: WaterJetter (Touch-up also)	Sub	$ - 0	1,100	$ - 0	181	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Air (Touch-up also)	Prime	$ - 0	1,100	$ - 0	181	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Air (Touch-up also)	Sub	$ - 0	1,100	$ - 0	181	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Airless (Touch-up also)	Prime	$ - 0	1,100	$ - 0	181	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Airless (Touch-up also)	Sub	$ - 0	1,100	$ - 0	181	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Painter: Sprayer, Plural Component	Prime	$ - 0	3,000	$ - 0	492	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 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 Dec 29, 2023.