The file's text, extracted by GovTribe without its formatting.
Instructions Instructions
| 1 | Insert the proposal number on the footer for each worksheet. |
| 2 | Insert the firm's name on the footer tab of each worksheet. |
| 3 | The worksheets of the workbook should all be formatted for printing on legal-size paper, without requiring "adjustments." |
| 4 | Within the worksheets, "blue" cells contain formulas and may be amended to reflect an offerors approved accounting system. The formula must remain visible and include only mathmatical operations and references to cells in the same worksheet where the formula is included. References to other worksheets are not authorized. |
| 5 | For each location tab, enter all direct and indirect costs based on the Government-provided hours for the SWMFTS requirement. |
| 6 | Complete each worksheet with direct and indirect costs for each location. |
| 7 | The worksheet is arranged so that the hours being proposed for an entire level of effort of the contract are shown together. When the total estimated cost and fixed fee amounts are carried to Section B, they will be the same as shown on the worksheet. |
| 8 | In column A the Government Labor Categories from the Historical Information are provided and the contractor is to match what the Government identified. The contractor is not to change the labor categories as identified in column A. Proposed labor personnel shall meet the requirements set forth in Section J, Attachment (1), SOW. The offeror shall insert the title of the labor category the offeror will be utilizing in the adjacent column (column B) entitled "Contractor Proposed Category," but only if the offeror's labor category qualifications meet the Government's labor category qualifications set forth in Section J, Attachment (1), SOW. The offeror's proposed labor categories must meet the minimum personnel qualifications for each comparable Government-provided labor category. In column B, the suggested Department of Labor (DoL) Wage Determination (WD) categories are provided. This applies to the Prime Contractor's section and those sections for its subcontractors. |
| 9 | The Government anticipates all categories will perform on the Government installation. |
| 10 | The prime's own workforce is colored "green". (This reflects that the prime is proposing its own employees or contingency hires--it does not include any subcontractors.) For the subcontractors, their fields are in yellow. Please note if more subcontractors are needed, the prime may add additional rows to accommodate them, but ensure integrity of formulas. The total number of hours proposed for prime and any/all subcontractors must equal the total Government estimate of hours for all categories. |
| 11 | On the Summary Tab: |
| 12 | (a) the Prime should insert its total proposed Mobilization FFP for each location, inclusive of its Subcontractor(s) FFP for Mobilization. |
| 13 | (a) for the prime, enter the unburdened labor rate (rounded to two decimal places) for each category. |
| 14 | (b) for the subcontractor sections, the prime should enter the fully burdened cost, including the subcontractor's fixed fee, associated with individual labor categories. |
| 15 | Any allowable indirect rates not included within this attachment should be added by the Offeror while maintaining the integrity of the spreadsheet. |
| 16 | If there is not going to be any data entry in a row or group of rows, please just hide the rows. Do not delete. For example, if the prime is only utilizing one subcontractor, then the rows concerning subs 2, 3 and 4 would be hidden. |
| 17 | When submitting this file, the instructions may be deleted. |
| NOTE TO OFFERORS: Current Area Wage Determination rates are included for informational purposes only. |
| NOTE TO SUBCONTRACTORS: When completing the worksheet for subcontractor costs, the subcontractor shall use the prime contractor section (green) not the subcontractor section (yellow). Subcontractors shall complete the workbook as if it is submitting as the prime contractor and provide all of the same required data. |
&A
Source Selection Information See: FAR 3.104 N6134019R0005
IGCE
Location Summary Locations CLIN 0001 Moblization Period (FFP) (To be priced by the offeror) ODC Base Period Ceiling ODC Option Period Ceiling ODC 52.217-8 Ceiling Level of Effort Base Period Level of Effort Option Period Level of Effort Including 52.217-8 Total Cost
| Whidbey Island, WA | | $21,235.00 | $9,415.00 | $2,387.50 | | | $0.00 | $33,037.50 |
| Jacksonville, FL | | $159,275.00 | $70,600.00 | $17,910.00 | | | $0.00 | $247,785.00 |
| Mayport, FL | | $5,305.00 | $2,355.00 | $597.50 | | | $0.00 | $8,257.50 |
| Orlando, FL | | $0.00 | $0.00 | $0.00 | | | $0.00 | $0.00 |
| Norfolk, VA | | $225,485.00 | $110,270.00 | $28,370.00 | | | $0.00 | $364,125.00 |
| Cherry Point, NC | | $159,275.00 | $70,600.00 | $17,910.00 | | | $0.00 | $247,785.00 |
| Beaufort, SC | | $10,615.00 | $4,710.00 | $1,195.00 | | | $0.00 | $16,520.00 |
| North Island, CA | | $53,095.00 | $23,530.00 | $5,970.00 | | | $0.00 | $82,595.00 |
| San Diego, CA | | $15,925.00 | $7,060.00 | $1,790.00 | | | $0.00 | $24,775.00 |
| Miramar, CA | | $5,305.00 | $2,355.00 | $597.50 | | | $0.00 | $8,257.50 |
| Camp Pendleton, CA | | $42,470.00 | $18,825.00 | $4,775.00 | | | $0.00 | $66,070.00 |
| Point Mugu, CA | | $0.00 | $0.00 | $0.00 | | | $0.00 | $0.00 |
| Fallon, NV | | $0.00 | $0.00 | $0.00 | | | $0.00 | $0.00 |
| Pensacola, FL | | $371,640.00 | $164,735.00 | $41,792.50 | | | $0.00 | $578,167.50 |
| Corpus Christi, TX | | $0.00 | $0.00 | $0.00 | | | $0.00 | $0.00 |
| Fort Worth, TX | | $0.00 | $0.00 | $0.00 | | | $0.00 | $0.00 |
| Newport, RI | | $0.00 | $0.00 | $0.00 | | | $0.00 | $0.00 |
| Iwakuni, Japan | | $0.00 | $0.00 | $0.00 | | | $0.00 | $0.00 |
| | 0 | | | | | | | |
| Maria.D.Maldonado: TOTAL MOBILIZATION TO BE INSERTED INTO SECTION B CLIN 0001 | $1,069,625.00 | $484,455.00 | $123,295.00 | | $0.00 | $0.00 | $1,677,375.00 | | |
ODC
Locations GOVERNMENT NOT TO EXCEED ODC Estimated Cost - BASE PERIOD GOVERNMENT NOT TO EXCEED ODC Estimated Cost - OPTION PERIOD GOVERNMENT NOT TO EXCEED ODC Estimated Cost - 52.217-8
| Whidbey Island, WA | $21,235.00 | $9,415.00 | $2,387.50 |
| Jacksonville, FL | $159,275.00 | $70,600.00 | $17,910.00 |
| Mayport, FL | $5,305.00 | $2,355.00 | $597.50 |
| Orlando, FL | $0.00 | $0.00 | $0.00 |
| Norfolk, VA | $225,485.00 | $110,270.00 | $28,370.00 |
| Cherry Point, NC | $159,275.00 | $70,600.00 | $17,910.00 |
| Beaufort, SC | $10,615.00 | $4,710.00 | $1,195.00 |
| North Island, CA | $53,095.00 | $23,530.00 | $5,970.00 |
| San Diego, CA | $15,925.00 | $7,060.00 | $1,790.00 |
| Miramar, CA | $5,305.00 | $2,355.00 | $597.50 |
| Camp Pendleton, CA | $42,470.00 | $18,825.00 | $4,775.00 |
| Point Mugu, CA | $0.00 | $0.00 | $0.00 |
| Fallon, NV | $0.00 | $0.00 | $0.00 |
| Pensacola, FL | $371,640.00 | $164,735.00 | $41,792.50 |
| Corpus Christi, TX | $0.00 | $0.00 | $0.00 |
| Fort Worth, TX | $0.00 | $0.00 | $0.00 |
| Newport, RI | $0.00 | $0.00 | $0.00 |
| Iwakuni, Japan | $0.00 | $0.00 | $0.00 |
LOE Whidbey
| Whidbey Island, WA | | | YEAR 1 | YEAR 2 | YEAR 3 | YEAR 4 | YEAR 5 | YEAR 6 | YEAR 7 | 52.217-8 | Total | | |
| Year 1-7 and Option to Extend 52.217-8 | | CLIN TOTAL COST: | $ - 0 | | | | | | | | | | | |
| | | | | | | | | | | | | CLIN FIXED FEE: | $ - 0 |
| | | | | | | | | | | | | TOTAL VALUE: | $ - 0 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | TOTAL HOURS | 27,840 |
| STRAIGHT TIME | | | Current WD Rate | | | | YEAR 1 | | | YEAR 2 | | | YEAR 3 | | | YEAR 4 | | | YEAR 5 | | | YEAR 6 | | | YEAR 7 | | | 52.217-8 | | | |
| Government Labor Category | Contractor Proposed Category | WD Category | 15-5547 (Rev.-21) | sub | F/P | Rate | Year 1 Hours | Subtotal Labor | Rate | Year 2 Hours | Subtotal Labor | Rate | Year 3 Hours | Subtotal Labor | Rate | Year 4 Hours | Subtotal Labor | Rate | Year 5 Hours | Subtotal Labor | Rate | Year 6 Hours (Option) | Subtotal Labor | Rate | Year 7 Hours (Option) | Subtotal Labor | Rate | Year 7 Hours ? 52.217-8 ? | Subtotal Labor | Proposed Escalation: | |
| Information Assurance Analyst, Senior | None | NONE | G | $ - 0 | 3,840 | $ - 0 | $ - 0 | 3,840 | $ - 0 | $ - 0 | 3,840 | $ - 0 | $ - 0 | 3,840 | $ - 0 | $ - 0 | 3,840 | $ - 0 | $ - 0 | 3,840 | $ - 0 | $ - 0 | 3,840 | $ - 0 | $ - 0 | 960 | $ - 0 | $ - 0 |
| subtotal | | | | | 3,840.0 | $ - 0 | | 3,840.0 | $ - 0 | | 3,840.0 | $ - 0 | | 3,840.0 | $ - 0 | | 3,840.0 | $ - 0 | | 3,840.0 | $ - 0 | | 3,840.0 | $ - 0 | | 960.0 | $ - 0 | $ - 0 |
| Fringe | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | |
| Category | G | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | $ - 0 |
| Category | G | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | $ - 0 |
| subtotal | | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | $ - 0 |
| Overhead | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | |
| Government site | G | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | $ - 0 |
| | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | |
| G&A | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | $ - 0 |
subtotal $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0
| Information Assurance Analyst, Senior | None | NONE | G | 1 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| subtotal on Sub 1 | | | | | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | $ - 0 |
| Sub 2: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Information Assurance Analyst, Senior | None | NONE | G | 2 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| subtotal on Sub 2 | | | | | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | $ - 0 |
| Sub 3: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Information Assurance Analyst, Senior | None | NONE | G | 3 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| subtotal on Sub 3 | | | | | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | $ - 0 |
| Sub 4: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Information Assurance Analyst, Senior | None | NONE | G | 4 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| subtotal on Sub 4 | | | | | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | $ - 0 |
| Total of all Subcontractors | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | $ - 0 |
| | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | |
| subcontractor handling | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | $ - 0 |
| subtotal | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | $ - 0 |
| | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | |
| Fee/Profit - prime | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | $ - 0 |
| prime's fee/profit on subcontractor | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | $ - 0 |
| Fee/Profit Pool | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | $ - 0 |
| Total Estimated Cost | | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | $ - 0 |
| Fee/Profit Pool | | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | $ - 0 |
| Total Estimated Labor and Subcontractor Cost Plus Fee/Profit | | 3,840 | $ - 0 | 3,840 | $ - 0 | 3,840 | $ - 0 | 3,840 | $ - 0 | 3,840 | $ - 0 | 3,840 | $ - 0 | 3,840 | $ - 0 | 960 | $ - 0 | $ - 0 |
| LOE Total all 5 years | $ - 0 | | | | | | | | | | | | | | | | | |
| *Key Labor Category. | | | | | | | | | | | | | | | | | | |
&A
Source Selection Information See: FAR 3.104 N6134019R0005
LOE Jacksonville
| Jacksonville, FL | | | YEAR 1 | YEAR 2 | YEAR 3 | YEAR 4 | YEAR 5 | YEAR 6 | YEAR 7 | 52.217-8 | Total | | |
| Year 1-7 and Option to Extend 52.217-8 | | CLIN TOTAL COST: | $ - 0 | | | | | | | | | | | |
| | | | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | | CLIN FIXED FEE: | $ - 0 |
| | | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | | TOTAL VALUE: | $ - 0 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | TOTAL HOURS | 208,800 |
| STRAIGHT TIME | | | Current WD Rate | | | | YEAR 1 | | | YEAR 2 | | | YEAR 3 | | | YEAR 4 | | | YEAR 5 | | | YEAR 6 | | | YEAR 7 | | | 52.217-8 | | | |
| Government Labor Category | Contractor Proposed Category | WD Category | 15-4339 (Rev.-20) | sub | F/P | Rate | Year 1 Hours | Subtotal Labor | Rate | Year 2 Hours | Subtotal Labor | Rate | Year 3 Hours | Subtotal Labor | Rate | Year 4 Hours | Subtotal Labor | Rate | Year 5 Hours | Subtotal Labor | Rate | Year 6 Hours | Subtotal Labor | Rate | Year 7 Hours | Subtotal Labor | Rate | Year 7 Hours | Subtotal Labor | Proposed Escalation: | |
| Software Engineer, Senior | None | NONE | G | $ - 0 | 3,840 | $ - 0 | $ - 0 | 3,840 | $ - 0 | $ - 0 | 3,840 | $ - 0 | $ - 0 | 3,840 | $ - 0 | $ - 0 | 3,840 | $ - 0 | $ - 0 | 3,840 | $ - 0 | $ - 0 | 3,840 | $ - 0 | $ - 0 | 960 | $ - 0 | $ - 0 |
| Software Engineer, Journey Level | None | NONE | G | $ - 0 | 3,840 | $ - 0 | $ - 0 | 3,840 | $ - 0 | $ - 0 | 3,840 | $ - 0 | $ - 0 | 3,840 | $ - 0 | $ - 0 | 3,840 | $ - 0 | $ - 0 | 3,840 | $ - 0 | $ - 0 | 3,840 | $ - 0 | $ - 0 | 960 | $ - 0 | $ - 0 |
| Technical Writer III | 30463 - Technical Writer III | | G | $ - 0 | 1,920 | $ - 0 | $ - 0 | 1,920 | $ - 0 | $ - 0 | 1,920 | $ - 0 | $ - 0 | 1,920 | $ - 0 | $ - 0 | 1,920 | $ - 0 | $ - 0 | 1,920 | $ - 0 | $ - 0 | 1,920 | $ - 0 | $ - 0 | 480 | $ - 0 | $ - 0 |
| System Administrator, Senior | None | NONE | G | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 480.00 | $ - 0 | $ - 0 |
| Order Clerk II | 30062 - Drafter/CAD Operator II | | G | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 480.00 | $ - 0 | $ - 0 |
| Drafter/CAD Operator, Journey Level | 01192 - Order Clerk II | | G | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 480.00 | $ - 0 | $ - 0 |
| Information Assurance Analyst, Senior | None | NONE | G | $ - 0 | 9,600.00 | $ - 0 | $ - 0 | 9,600.00 | $ - 0 | $ - 0 | 9,600.00 | $ - 0 | $ - 0 | 9,600.00 | $ - 0 | $ - 0 | 9,600.00 | $ - 0 | $ - 0 | 9,600.00 | $ - 0 | $ - 0 | 9,600.00 | $ - 0 | $ - 0 | 2,400.00 | $ - 0 | $ - 0 |
| Information Assurance Analyst | None | NONE | G | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 480.00 | $ - 0 | $ - 0 |
| Information Assurance Analyst, Senior | None | NONE | G | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 480.00 | $ - 0 | $ - 0 |
| subtotal | | | | | 28,800 | $ - 0 | | 28,800 | $ - 0 | | 28,800 | $ - 0 | | 28,800 | $ - 0 | | 28,800 | $ - 0 | | 28,800 | $ - 0 | | 28,800 | $ - 0 | | 7,200 | $ - 0 | $ - 0 |
| Fringe | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | |
| Category | G | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | $ - 0 |
| Category | G | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | $ - 0 |
| subtotal | | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | $ - 0 |
| Overhead | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | |
| Government site | G | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | $ - 0 |
| | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | |
| G&A | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | $ - 0 |
subtotal $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0
| Software Engineer, Senior | None | NONE | G | 1 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Software Engineer, Journey Level | None | NONE | G | 1 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Technical Writer III | 30463 - Technical Writer III | $0.00 | G | 1 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| System Administrator, Senior | None | NONE | G | 1 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Order Clerk II | 30062 - Drafter/CAD Operator II | $0.00 | G | 1 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Drafter/CAD Operator, Journey Level | 01192 - Order Clerk II | $0.00 | G | 1 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst, Senior | None | NONE | G | 1 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst | None | NONE | G | 1 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst, Senior | None | NONE | G | 1 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| subtotal on Sub 1 | | | | | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | $ - 0 |
| Sub 2: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Software Engineer, Senior | None | NONE | G | 2 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Software Engineer, Journey Level | None | NONE | G | 2 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Technical Writer III | 30463 - Technical Writer III | $0.00 | G | 2 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| System Administrator, Senior | None | NONE | G | 2 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Order Clerk II | 30062 - Drafter/CAD Operator II | $0.00 | G | 2 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Drafter/CAD Operator, Journey Level | 01192 - Order Clerk II | $0.00 | G | 2 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst, Senior | None | NONE | G | 2 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst | None | NONE | G | 2 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst, Senior | None | NONE | G | 2 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| subtotal on Sub 2 | | | | | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | $ - 0 |
| Sub 3: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Software Engineer, Senior | None | NONE | G | 3 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Software Engineer, Journey Level | None | NONE | G | 3 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Technical Writer III | 30463 - Technical Writer III | $0.00 | G | 3 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| System Administrator, Senior | None | NONE | G | 3 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Order Clerk II | 30062 - Drafter/CAD Operator II | $0.00 | G | 3 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Drafter/CAD Operator, Journey Level | 01192 - Order Clerk II | $0.00 | G | 3 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst, Senior | None | NONE | G | 3 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst | None | NONE | G | 3 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst, Senior | None | NONE | G | 3 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| subtotal on Sub 3 | | | | | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | $ - 0 |
| Sub 4: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Software Engineer, Senior | None | NONE | G | 4 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Software Engineer, Journey Level | None | NONE | G | 4 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Technical Writer III | 30463 - Technical Writer III | $0.00 | G | 4 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| System Administrator, Senior | None | NONE | G | 4 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Order Clerk II | 30062 - Drafter/CAD Operator II | $0.00 | G | 4 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Drafter/CAD Operator, Journey Level | 01192 - Order Clerk II | $0.00 | G | 4 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst, Senior | None | NONE | G | 4 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst | None | NONE | G | 4 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst, Senior | None | NONE | G | 4 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| subtotal on Sub 4 | | | | | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | $ - 0 |
| Total of all Subcontractors | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | $ - 0 |
| | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | |
| subcontractor handling | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | $ - 0 |
| subtotal | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | $ - 0 |
| | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | |
| Fee/Profit - prime | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | $ - 0 |
| prime's fee/profit on subcontractor | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | $ - 0 |
| Fee/Profit Pool | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | $ - 0 |
| Total Estimated Cost | | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | $ - 0 |
| Fee/Profit Pool | | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | $ - 0 |
| Total Estimated Labor and Subcontractor Cost Plus Fee/Profit | | 28,800 | $ - 0 | 28,800 | $ - 0 | 28,800 | $ - 0 | 28,800 | $ - 0 | 28,800 | $ - 0 | 28,800 | $ - 0 | 28,800 | $ - 0 | 7,200 | $ - 0 | $ - 0 |
| LOE Total all 5 years | $ - 0 | | | | | | | | | | | | | | | | | |
| *Key Labor Category. | | | | | | | | | | | | | | | | | | |
&A
Source Selection Information See: FAR 3.104 N6134019R0005
LOE Mayport
| Mayport, FL | | | YEAR 1 | YEAR 2 | YEAR 3 | YEAR 4 | YEAR 5 | YEAR 6 | YEAR 7 | 52.217-8 | Total | | |
| Year 1-7 and Option to Extend 52.217-8 | | TOTAL COST: | $ - 0 | | | | | | | | | | | |
| | | | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | | FIXED FEE: | $ - 0 |
| | | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | | TOTAL VALUE: | $ - 0 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | TOTAL HOURS | 13,920 |
| STRAIGHT TIME | | | Current WD Rate | | | | YEAR 1 | | | YEAR 2 | | | YEAR 3 | | | YEAR 4 | | | YEAR 5 | | | YEAR 6 | | | YEAR 7 | | | 52.217-8 | | | |
| Government Labor Category | Contractor Proposed Category | WD Category | | sub | F/P | Rate | Year 1 Hours | Subtotal Labor | Rate | Year 2 Hours | Subtotal Labor | Rate | Year 3 Hours | Subtotal Labor | Rate | Year 4 Hours | Subtotal Labor | Rate | Year 5 Hours | Subtotal Labor | Rate | Year 6 Hours | Subtotal Labor | Rate | Year 7 Hours | Subtotal Labor | Rate | Year 7 Hours | Subtotal Labor | Proposed Escalation: | |
| Information Assurance Analyst, Senior | None | NONE | G | $ - 0 | 1,920 | $ - 0 | $ - 0 | 1,920 | $ - 0 | $ - 0 | 1,920 | $ - 0 | $ - 0 | 1,920 | $ - 0 | $ - 0 | 1,920 | $ - 0 | $ - 0 | 1,920 | $ - 0 | $ - 0 | 1,920 | $ - 0 | $ - 0 | 480 | $ - 0 | $ - 0 |
| subtotal | | | | | 1,920 | $ - 0 | | 1,920 | $ - 0 | | 1,920 | $ - 0 | | 1,920 | $ - 0 | | 1,920 | $ - 0 | | 1,920 | $ - 0 | | 1,920 | $ - 0 | | 480 | $ - 0 | $ - 0 |
| Fringe | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | |
| Category | G | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | $ - 0 |
| Category | G | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | $ - 0 |
| subtotal | | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | $ - 0 |
| Overhead | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | |
| Government site | G | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | $ - 0 |
| | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | |
| G&A | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | $ - 0 |
subtotal $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0
| Information Assurance Analyst, Senior | None | NONE | G | 1 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| subtotal on Sub 1 | | | | | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | $ - 0 |
| Sub 2: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Information Assurance Analyst, Senior | None | NONE | G | 2 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| subtotal on Sub 2 | | | | | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | $ - 0 |
| Sub 3: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Information Assurance Analyst, Senior | None | NONE | G | 3 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| subtotal on Sub 3 | | | | | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | $ - 0 |
| Sub 4: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Information Assurance Analyst, Senior | None | NONE | G | 4 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| subtotal on Sub 4 | | | | | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | $ - 0 |
| Total of all Subcontractors | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | $ - 0 |
| | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | |
| subcontractor handling | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | $ - 0 |
| subtotal | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | $ - 0 |
| | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | |
| Fee/Profit - prime | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | $ - 0 |
| prime's fee/profit on subcontractor | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | $ - 0 |
| Fee/Profit Pool | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | $ - 0 |
| Total Estimated Cost | | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | $ - 0 |
| Fee/Profit Pool | | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | $ - 0 |
| Total Estimated Labor and Subcontractor Cost Plus Fee/Profit | | 1,920 | $ - 0 | 1,920 | $ - 0 | 1,920 | $ - 0 | 1,920 | $ - 0 | 1,920 | $ - 0 | 1,920 | $ - 0 | 1,920 | $ - 0 | 480 | $ - 0 | $ - 0 |
| LOE Total all 5 years | $ - 0 | | | | | | | | | | | | | | | | | |
| *Key Labor Category. | | | | | | | | | | | | | | | | | | |
&A
Source Selection Information See: FAR 3.104 N6134019R0005
LOE Orlando
| Orlando, FL | | | YEAR 1 | YEAR 2 | YEAR 3 | YEAR 4 | YEAR 5 | YEAR 6 | YEAR 7 | 52.217-8 | Total | | |
| Year 1-7 and Option to Extend 52.217-8 | | TOTAL COST: | $ - 0 | | | | | | | | | | | |
| | | | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | | FIXED FEE: | $ - 0 |
| | | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | | TOTAL VALUE: | $ - 0 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | TOTAL HOURS | 13,920 |
| STRAIGHT TIME | | | Current WD Rate | | | | YEAR 1 | | | YEAR 2 | | | YEAR 3 | | | YEAR 4 | | | YEAR 5 | | | YEAR 6 | | | YEAR 7 | | | 52.217-8 | | | |
| Government Labor Category | Contractor Proposed Category | WD Category | | sub | F/P | Rate | Year 1 Hours | Subtotal Labor | Rate | Year 2 Hours | Subtotal Labor | Rate | Year 3 Hours | Subtotal Labor | Rate | Year 4 Hours | Subtotal Labor | Rate | Year 5 Hours | Subtotal Labor | Rate | Year 6 Hours | Subtotal Labor | Rate | Year 7 Hours | Subtotal Labor | Rate | Year 7 Hours | Subtotal Labor | Proposed Escalation: | |
| Hardware Engineer, Junior | None | NONE | G | $ - 0 | 1,920 | $ - 0 | $ - 0 | 1,920 | $ - 0 | $ - 0 | 1,920 | $ - 0 | $ - 0 | 1,920 | $ - 0 | $ - 0 | 1,920 | $ - 0 | $ - 0 | 1,920 | $ - 0 | $ - 0 | 1,920 | $ - 0 | $ - 0 | 480 | $ - 0 | $ - 0 |
| subtotal | | | | | 1,920 | $ - 0 | | 1,920 | $ - 0 | | 1,920 | $ - 0 | | 1,920 | $ - 0 | | 1,920 | $ - 0 | | 1,920 | $ - 0 | | 1,920 | $ - 0 | | 480 | $ - 0 | $ - 0 |
| Fringe | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | |
| Category | G | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | $ - 0 |
| Category | G | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | $ - 0 |
| subtotal | | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | $ - 0 |
| Overhead | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | |
| Government site | G | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | $ - 0 |
| | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | |
| G&A | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | $ - 0 |
subtotal $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0
| Hardware Engineer, Junior | None | NONE | G | 1 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| subtotal on Sub 1 | | | | | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | $ - 0 |
| Sub 2: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Hardware Engineer, Junior | None | NONE | G | 2 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| subtotal on Sub 2 | | | | | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | $ - 0 |
| Sub 3: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Hardware Engineer, Junior | None | NONE | G | 3 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| subtotal on Sub 3 | | | | | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | $ - 0 |
| Sub 4: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Hardware Engineer, Junior | None | NONE | G | 4 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| subtotal on Sub 4 | | | | | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | $ - 0 |
| Total of all Subcontractors | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | $ - 0 |
| | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | |
| subcontractor handling | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | $ - 0 |
| subtotal | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | $ - 0 |
| | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | |
| Fee/Profit - prime | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | $ - 0 |
| prime's fee/profit on subcontractor | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | $ - 0 |
| Fee/Profit Pool | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | $ - 0 |
| Total Estimated Cost | | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | $ - 0 |
| Fee/Profit Pool | | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | $ - 0 |
| Total Estimated Labor and Subcontractor Cost Plus Fee/Profit | | 1,920 | $ - 0 | 1,920 | $ - 0 | 1,920 | $ - 0 | 1,920 | $ - 0 | 1,920 | $ - 0 | 1,920 | $ - 0 | 1,920 | $ - 0 | 480 | $ - 0 | $ - 0 |
| LOE Total all 5 years | $ - 0 | | | | | | | | | | | | | | | | | |
| *Key Labor Category. | | | | | | | | | | | | | | | | | | |
&A
Source Selection Information See: FAR 3.104 N6134019R0005
LOE Norfolk
| Norfolk, VA | | | YEAR 1 | YEAR 2 | YEAR 3 | YEAR 4 | YEAR 5 | YEAR 6 | YEAR 7 | 52.217-8 | Total | | |
| Year 1-7 and Option to Extend 52.217-8 | | TOTAL COST: | $ - 0 | | | | | | | | | | | |
| | | | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | | FIXED FEE: | $ - 0 |
| | | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | | TOTAL CLIN VALUE: | $ - 0 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | TOTAL HOURS | 278,400 |
| STRAIGHT TIME | | | Current WD Rate | | | | YEAR 1 | | | YEAR 2 | | | YEAR 3 | | | YEAR 4 | | | YEAR 5 | | | YEAR 6 | | | YEAR 7 | | | 52.217-8 | | | |
| Government Labor Category | Contractor Proposed Category | WD Category | 15-4341 (Rev.-22) | sub | F/P | Rate | Year 1 Hours | Subtotal Labor | Rate | Year 2 Hours | Subtotal Labor | Rate | Year 3 Hours | Subtotal Labor | Rate | Year 4 Hours | Subtotal Labor | Rate | Year 5 Hours | Subtotal Labor | Rate | Year 6 Hours | Subtotal Labor | Rate | Year 7 Hours | Subtotal Labor | Rate | Year 5 Hours | Subtotal Labor | Proposed Escalation: | |
| Software Engineer, Senior | None | G | $ - 0 | 9,281 | $ - 0 | $ - 0 | 9,281 | $ - 0 | $ - 0 | 9,281 | $ - 0 | $ - 0 | 9,281 | $ - 0 | $ - 0 | 9,281 | $ - 0 | $ - 0 | 9,281 | $ - 0 | $ - 0 | 9,281 | $ - 0 | $ - 0 | 2,320 | $ - 0 | $ - 0 |
| Electronics Technician, Maintenance, Sr | 23183 - Electronics Technician Maintenance III | G | $ - 0 | 2,880 | $ - 0 | $ - 0 | 2,880 | $ - 0 | $ - 0 | 2,880 | $ - 0 | $ - 0 | 2,880 | $ - 0 | $ - 0 | 2,880 | $ - 0 | $ - 0 | 2,880 | $ - 0 | $ - 0 | 2,880 | $ - 0 | $ - 0 | 720 | $ - 0 | $ - 0 |
| System Administrator, Senior | None | G | $ - 0 | 5,760 | $ - 0 | $ - 0 | 5,760 | $ - 0 | $ - 0 | 5,760 | $ - 0 | $ - 0 | 5,760 | $ - 0 | $ - 0 | 5,760 | $ - 0 | $ - 0 | 5,760 | $ - 0 | $ - 0 | 5,760 | $ - 0 | $ - 0 | 1,440 | $ - 0 | $ - 0 |
| Technical Writer II | 30462 - Technical Writer II | G | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 480.00 | $ - 0 | $ - 0 |
| Information Assurance Analyst | None | G | $ - 0 | 5,760.00 | $ - 0 | $ - 0 | 5,760.00 | $ - 0 | $ - 0 | 5,760.00 | $ - 0 | $ - 0 | 5,760.00 | $ - 0 | $ - 0 | 5,760.00 | $ - 0 | $ - 0 | 5,760.00 | $ - 0 | $ - 0 | 5,760.00 | $ - 0 | $ - 0 | 1,440.00 | $ - 0 | $ - 0 |
| Software Engineer, Senior | None | G | $ - 0 | 2,239.00 | $ - 0 | $ - 0 | 2,239.00 | $ - 0 | $ - 0 | 2,239.00 | $ - 0 | $ - 0 | 2,239.00 | $ - 0 | $ - 0 | 2,239.00 | $ - 0 | $ - 0 | 2,239.00 | $ - 0 | $ - 0 | 2,239.00 | $ - 0 | $ - 0 | 559.75 | $ - 0 | $ - 0 |
| Electronics Technician, Maintenance, Sr | 23183 - Electronics Technician Maintenance III | G | $ - 0 | 960.00 | $ - 0 | $ - 0 | 960.00 | $ - 0 | $ - 0 | 960.00 | $ - 0 | $ - 0 | 960.00 | $ - 0 | $ - 0 | 960.00 | $ - 0 | $ - 0 | 960.00 | $ - 0 | $ - 0 | 960.00 | $ - 0 | $ - 0 | 240.00 | $ - 0 | $ - 0 |
| Documentation Specialist | 01612 - Word Processor II | G | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 480.00 | $ - 0 | $ - 0 |
| Electronics Technician, Maintenance, Sr | 23183 - Electronics Technician Maintenance III | G | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 480.00 | $ - 0 | $ - 0 |
| System Administrator, Senior | None | G | $ - 0 | 3,840.00 | $ - 0 | $ - 0 | 3,840.00 | $ - 0 | $ - 0 | 3,840.00 | $ - 0 | $ - 0 | 3,840.00 | $ - 0 | $ - 0 | 3,840.00 | $ - 0 | $ - 0 | 3,840.00 | $ - 0 | $ - 0 | 3,840.00 | $ - 0 | $ - 0 | 960.00 | $ - 0 | $ - 0 |
| Information Assurance Analyst, Senior | None | G | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 480.00 | $ - 0 | $ - 0 |
| subtotal | | | | 38,400 | $ - 0 | | 38,400 | $ - 0 | | 38,400 | $ - 0 | | 38,400 | $ - 0 | | 38,400 | $ - 0 | | 38,400 | $ - 0 | | 38,400 | $ - 0 | | 9,600 | $ - 0 | $ - 0 |
| Fringe | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | |
| Category | G | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | $ - 0 |
| Category | G | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | $ - 0 |
| subtotal | | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | $ - 0 |
| Overhead | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | |
| Government site | G | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | $ - 0 |
| | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | |
| G&A | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | $ - 0 |
subtotal $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0
| Software Engineer, Senior | None | $0.00 | G | 1 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Electronics Technician, Maintenance, Sr | 23183 - Electronics Technician Maintenance III | $0.00 | G | 1 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| System Administrator, Senior | None | $0.00 | G | 1 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Technical Writer II | 30462 - Technical Writer II | $0.00 | G | 1 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst | None | $0.00 | G | 1 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Software Engineer, Senior | None | $0.00 | G | 1 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Electronics Technician, Maintenance, Sr | 23183 - Electronics Technician Maintenance III | $0.00 | G | 1 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Documentation Specialist | 01612 - Word Processor II | $0.00 | G | 1 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Electronics Technician, Maintenance, Sr | 23183 - Electronics Technician Maintenance III | $0.00 | G | 1 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| System Administrator, Senior | None | $0.00 | G | 1 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst, Senior | None | $0.00 | G | 1 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| subtotal on Sub 1 | | | | | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | $ - 0 |
| Sub 2: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Software Engineer, Senior | None | NONE | G | 2 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Software Engineer, Journey Level | None | NONE | G | 2 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Technical Writer III | 30463 - Technical Writer III | $0.00 | G | 2 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| System Administrator, Senior | None | NONE | G | 2 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Order Clerk II | 30062 - Drafter/CAD Operator II | $0.00 | G | 2 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Drafter/CAD Operator, Journey Level | 01192 - Order Clerk II | $0.00 | G | 2 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst, Senior | None | NONE | G | 2 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst | None | NONE | G | 2 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst, Senior | None | NONE | G | 2 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst | None | NONE | G | 2 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst, Senior | None | NONE | G | 2 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| subtotal on Sub 2 | | | | | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | $ - 0 |
| Sub 3: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Software Engineer, Senior | None | NONE | G | 3 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Software Engineer, Journey Level | None | NONE | G | 3 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Technical Writer III | 30463 - Technical Writer III | $0.00 | G | 3 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| System Administrator, Senior | None | NONE | G | 3 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Order Clerk II | 30062 - Drafter/CAD Operator II | $0.00 | G | 3 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Drafter/CAD Operator, Journey Level | 01192 - Order Clerk II | $0.00 | G | 3 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst, Senior | None | NONE | G | 3 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst | None | NONE | G | 3 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst, Senior | None | NONE | G | 3 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst | None | NONE | G | 3 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst, Senior | None | NONE | G | 3 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| subtotal on Sub 3 | | | | | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | $ - 0 |
| Sub 4: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Software Engineer, Senior | None | NONE | G | 4 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Software Engineer, Journey Level | None | NONE | G | 4 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Technical Writer III | 30463 - Technical Writer III | $0.00 | G | 4 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| System Administrator, Senior | None | NONE | G | 4 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Order Clerk II | 30062 - Drafter/CAD Operator II | $0.00 | G | 4 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Drafter/CAD Operator, Journey Level | 01192 - Order Clerk II | $0.00 | G | 4 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst, Senior | None | NONE | G | 4 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst | None | NONE | G | 4 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst, Senior | None | NONE | G | 4 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst | None | NONE | G | 4 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Information Assurance Analyst, Senior | None | NONE | G | 4 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| subtotal on Sub 4 | | | | | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | $ - 0 |
| Total of all Subcontractors | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | | - 0 | $ - 0 | $ - 0 |
| | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | |
| subcontractor handling | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | 0.00% | | $ - 0 | $ - 0 |
| subtotal | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | $ - 0 |
| | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | | Base | | |
| Fee/Profit - prime | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | $ - 0 |
| prime's fee/profit on subcontractor | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | 0.0% | | $ - 0 | $ - 0 |
| Fee/Profit Pool | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | $ - 0 |
| Total Estimated Cost | | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | $ - 0 |
| Fee/Profit Pool | | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | | $ - 0 | $ - 0 |
| Total Estimated Labor and Subcontractor Cost Plus Fee/Profit | | 38,400 | $ - 0 | 38,400 | $ - 0 | 38,400 | $ - 0 | 38,400 | $ - 0 | 38,400 | $ - 0 | 38,400 | $ - 0 | 38,400 | $ - 0 | 9,600 | $ - 0 | $ - 0 |
| LOE Total all 5 years | $ - 0 | | | | | | | | | | | | | | | | | |
| *Key Labor Category. | | | | | | | | | | | | | | | | | | |
&A
Source Selection Information See: FAR 3.104 N6134019R0005
LOE Cherry Point
| Cherry Point, NC | | | YEAR 1 | YEAR 2 | YEAR 3 | YEAR 4 | YEAR 5 | YEAR 6 | YEAR 7 | 52.217-8 | Total | | |
| Year 1-7 and Option to Extend 52.217-8 | | TOTAL COST: | $ - 0 | | | | | | | | | | | |
| | | | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | Anticipated PoP: | | FIXED FEE: | $ - 0 |
| | | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | | TOTAL VALUE: | $ - 0 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | TOTAL HOURS | 264,480 |
| STRAIGHT TIME | | | Current WD Rate | | | | YEAR 1 | | | YEAR 2 | | | YEAR 3 | | | YEAR 4 | | | YEAR 5 | | | YEAR 6 | | | YEAR 7 | | | 52.217-8 | | | |
| Government Labor Category | Contractor Proposed Category | WD Category | 15-5781 (Rev.-20) | sub | F/P | Rate | Year 1 Hours | Subtotal Labor | Rate | Year 2 Hours | Subtotal Labor | Rate | Year 3 Hours | Subtotal Labor | Rate | Year 4 Hours | Subtotal Labor | Rate | Year 5 Hours | Subtotal Labor | Rate | Year 6 Hours | Subtotal Labor | Rate | Year 7 Hours | Subtotal Labor | Rate | Year 7 Hours | Subtotal Labor | Proposed Escalation: | |
| Software Engineer, Senior | None | None | G | $ - 0 | 5,760 | $ - 0 | $ - 0 | 5,760 | $ - 0 | $ - 0 | 5,760 | $ - 0 | $ - 0 | 5,760 | $ - 0 | $ - 0 | 5,760 | $ - 0 | $ - 0 | 5,760 | $ - 0 | $ - 0 | 5,760 | $ - 0 | $ - 0 | 1,440 | $ - 0 | $ - 0 |
| Software Engineer, Journey Level | None | None | G | $ - 0 | 1,920 | $ - 0 | $ - 0 | 1,920 | $ - 0 | $ - 0 | 1,920 | $ - 0 | $ - 0 | 1,920 | $ - 0 | $ - 0 | 1,920 | $ - 0 | $ - 0 | 1,920 | $ - 0 | $ - 0 | 1,920 | $ - 0 | $ - 0 | 480 | $ - 0 | $ - 0 |
| Software Engineer, Junior | None | None | G | $ - 0 | 9,600 | $ - 0 | $ - 0 | 9,600 | $ - 0 | $ - 0 | 9,600 | $ - 0 | $ - 0 | 9,600 | $ - 0 | $ - 0 | 9,600 | $ - 0 | $ - 0 | 9,600 | $ - 0 | $ - 0 | 9,600 | $ - 0 | $ - 0 | 2,400 | $ - 0 | $ - 0 |
| System Administrator, Senior | None | None | G | $ - 0 | 3,200.00 | $ - 0 | $ - 0 | 3,200.00 | $ - 0 | $ - 0 | 3,200.00 | $ - 0 | $ - 0 | 3,200.00 | $ - 0 | $ - 0 | 3,200.00 | $ - 0 | $ - 0 | 3,200.00 | $ - 0 | $ - 0 | 3,200.00 | $ - 0 | $ - 0 | 800.00 | $ - 0 | $ - 0 |
| Documentation Specialist | 01612 - Word Processor II | | G | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 480.00 | $ - 0 | $ - 0 |
| Computer Scientist | None | None | G | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 480.00 | $ - 0 | $ - 0 |
| Engineer/Scientist, Journey Level | None | None | G | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 480.00 | $ - 0 | $ - 0 |
| Engineer/Scientist, Senior Level | None | None | G | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 1,920.00 | $ - 0 | $ - 0 | 480.00 | $ - 0 | $ - 0 |
| Software Engineer, Journey Level | None | None | G | $ - 0 | 960.00 | $ - 0 | $ - 0 | 960.00 | $ - 0 | $ - 0 | 960.00 | $ - 0 | $ - 0 | 960.00 | $ - 0 | $ - 0 | 960.00 | $ - 0 | $ - 0 | 960.00 | $ - 0 | $ - 0 | 960.00 | $ - 0 | $ - 0 | 240.00 | $ - 0 | $ - 0 |
| Technical Writer II | 30463 - Technical Writer III | | G | $ - 0 | 960.00 | $ - 0 | $ - 0 | 960.00 | $ - 0 | $ - 0 | 960.00 | $ - 0 | $ - 0 | 960.00 | $ - 0 | $ - 0 | 960.00 | $ - 0 | $ - 0 | 960.00 | $ - 0 | $ - 0 | 960.00 | $ - 0 | $ - 0 | 240.00 | $ - 0 | $ - 0 |
| System Administrator, Senior | None | None | G | $ - 0 | 320.00 | $ - 0 | $ - 0 | 320.00 | $ - 0 | $ - 0 | 320.00 | $ - 0 | $ - 0 | 320.00 | $ - 0 | $ - 0 | 320.00 | $ - 0 | $ - 0 | 320.00 | $ - 0 | $ - 0 | 320.00 | $ - 0 | $ - 0 | 80.00 | $ - 0 | $ - 0 |
| Software Engineer, Journey Level | None | None | G | $ - 0 | 960 | $ - 0 | $ - 0 | 960 | $ - 0 | $ - 0 | 960 | $ - 0 | $ - 0 | 960 | $ - 0 | $ - 0 | 960 | $ - 0 | $ - 0 | 960 | $ - 0 | $ - 0 | 960 | $ - 0 | $ - 0 | 240 | $ - 0 | $ - 0 |
This is the start of the file's text. The full file is on GovTribe.