RFP Attachment 4 - Prime Pricing Model.xlsx

XLSX spreadsheet 185 KB Posted Sep 13, 2019

Attached to: 8(a) Incubator - Programmatic, Engineering and Logistics Support
Solicitation number: N65236-17-R-0002
Issued by: Department of the Navy Information Warfare Systems Command

View the file

Other files

File	Type	Posted
8(a) Incubator N65236-17-R-0002 Pre-Solicitation Q&As dtd 3 Dec 2018.pdf	PDF	Sep 13, 2019
RFP Exhibit A - CDRLS - DD FORM 1423 A001-A014 & A018-A022.pdf	PDF	Sep 13, 2019
RFP N65236-17-R-0002_Final_12_SEP_2019.pdf	PDF	Sep 13, 2019
RFP Attachment 6 - Warranty Tracking Information (WTI) Form.pdf	PDF	Sep 13, 2019
RFP Attachment 2 - Reference Information Sheet - Summary Data.pdf	PDF	Sep 13, 2019
RFP Attachment 8 - DD-254.pdf	PDF	Sep 13, 2019
RFP Attachment 1 - Resume Format.pdf	PDF	Sep 13, 2019
N65236-17-R-0002 Pre-Solicitation Q&A-25 Jan 2019.pdf	PDF	Sep 13, 2019
RFP Attachment 3 - Past Performance Questionnaire.pdf	PDF	Sep 13, 2019
RFP Attachment 9 - Wage Determination (Charleston).pdf	PDF	Sep 13, 2019
RFP Attachment 5 - QASP (Signed).pdf	PDF	Sep 13, 2019
N65236-17-R-0002 Pre-Solicitation Q&A-26 Oct 2018.docx	DOCX document	Sep 13, 2019
RFP Attachment 7 - Warranty Source of Repair Instructions (WSRI) Form.pdf	PDF	Sep 13, 2019
N65236-17-R-0002_8(a)_Incubator_Draft_PWS_dtd_14_June_2018.pdf	PDF	Oct 23, 2018
PCO Pre-solicitation notice 17-R-0002 Revision 01.docx	DOCX document	Oct 23, 2018
N65236-17-R-0002 Industry Day Question & Answer Results Revised 18 July 2018.pdf	PDF	Oct 23, 2018
N65236-17-R-0002 Industry Day Question & Answer Results.pdf	PDF	Oct 23, 2018
PCO Rev Pre-solicitation notice 17-R-0002.docx	DOCX document	Oct 23, 2018
N65236-17-R-0002 8(a) Incubator Industry Day Slides 26 June 2018.pdf	PDF	Oct 23, 2018

Show all 19

On GovTribe

Work with this file

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

Try for free Login

Text version

The file's text, extracted by GovTribe without its formatting.

INSTRUCTIONS

GENERAL INSTRUCTIONS AND INFORMATION

PRIME CONTRACTOR PRICING MODEL

CONTRACT VEHICLE:	N65236-17-R-0002
PR NUMBER:	N65236-17-R-0002
TITLE:	8(a) Incubator
PRICIING MODEL VERSION:	1.0
CONTRACT SPECIALIST:	Alan Bates	(843) 218-5108	alan.bates@navy.mil

RESTRICTION ON DISCLOSURE AND USE OF DATA

This proposal includes data that shall not be disclosed outside the Government and shall not be duplicated, used, or disclosed--in whole or in part--for any purpose other than to evaluate this proposal. If, however, a contract is awarded to this offeror as a result of - or in connection with - the submission of this data, the Government shall have the right to duplicate, use, or disclose the data to the extent provided in the resulting contract.

This restriction does not limit the Government's right to use information contained in this proposal if it is obtained from another source without restriction. All data in this proposal are subject to this restriction.

ASSUMPTIONS:
	This template assumes the following:
	- Allocation base for FRINGE is unburdended labor
	- Allocation base for OH is unburdened labor + FRINGE
	- Allocation base for G&A is unburdened labor + FRINGE + OH

DIRECTIONS
1.)	IGNORE any hidden columns or rows
2.)	Populate ONLY cells highlighted yellow
3.)	Populate indirect rates on CONTRACTOR DATA INPUT worksheet

- If applicable, modify descriptions (names) for FRINGE and OH pools to match with offeror's accounting practices.

- If additional pools are needed, add row to either FRINGE or OH section of CONTRACTOR DATA INPUT worksheet.

4.) Explain basis for indirect rates in space provided on CONTRACTOR DATA INPUT worksheet (column I).

Assumptions have been made by the Government that may not match with offeror's accounting practices.

5.) Select a FRINGE and OH pool (column F & G) on RATES worksheet.

If government allocation base assumptions do NOT match with offeror's accounting practices, modify the formulas in FRINGE, OH, and G&A columns. Document any and all changes on CONTRACTOR DATA INPUT worksheet

6.)	Populate labor rates on RATES worksheet (column K).
7.)	If offeror's labor category job titles are different from those in the solicitation, document on the OTHER LABOR DATA sheet.
8.)	If labor rates are calculated by using any value other than 2,080 hours per year, document number of hours per year used to calculate the hourly rate for each labor category on OTHER LABOR DATA sheet.
9.)	Transmit entire Pricing Model in EXCEL format (complete with active formulas) along with supporting narrative to Government in accordance with solicitation instructions.

HELPFUL HINTS & REMINDERS
1.)	Be sure to change formulas on RATES worksheet if application base differentiates from Government assumption.
2.)	Notify the contracting specialist if there are any questions or problems relating to Pricing Model.

&"Times New Roman,Regular"&F &"Times New Roman,Regular"&A &"Times New Roman,Regular"&P of &N

By checking this box you are verifying that you have read the instructions

CONTRACTOR DATA INPUT

SECTION 1 - Header Information

Contractor Name:

CAGE:

Contractor Proposal #:

Proposal Date:

Valid until:

SECTION 2 - Loading Factors

	ESCALATION	BASE	OPTION
1	OPTION
2	OPTION
3	OPTION

ESCALATION - PROFESSIONAL	0.00%	0.00%	0.00%	0.00%	Direct Labor
ESCALATION - SCLS	0.00%	0.00%	0.00%	0.00%	Direct Labor

	FRINGE	BASE	OPTION
1	OPTION
2	OPTION
3	OPTION
4	Allocation Base
	<FRINGE #1>	0.00%	0.00%	0.00%	0.00%	0.00%	Direct Labor
	<FRINGE #2>	0.00%	0.00%	0.00%	0.00%	0.00%	Direct Labor
	<FRINGE #3>	0.00%	0.00%	0.00%	0.00%	0.00%	Direct Labor
	<FRINGE #4>	0.00%	0.00%	0.00%	0.00%	0.00%	Direct Labor
	<FRINGE #5>	0.00%	0.00%	0.00%	0.00%	0.00%	Direct Labor

	OVERHEAD	BASE	OPTION
1	OPTION
2	OPTION
3	OPTION
4	Allocation Base
	<OH #1>	0.00%	0.00%	0.00%	0.00%	0.00%	Direct Labor + Fringe
	<OH #2>	0.00%	0.00%	0.00%	0.00%	0.00%	Direct Labor + Fringe
	<OH #3>	0.00%	0.00%	0.00%	0.00%	0.00%	Direct Labor + Fringe
	<OH #4>	0.00%	0.00%	0.00%	0.00%	0.00%	Direct Labor + Fringe
	<OH #5>	0.00%	0.00%	0.00%	0.00%	0.00%	Direct Labor + Fringe

	G&A and OTHER BURDENS	BASE	OPTION
1	OPTION
2	OPTION
3	OPTION
4	Allocation Base
	G&A Rate on Prime Labor	0.00%	0.00%	0.00%	0.00%	0.00%	Direct labor + Fringe + Overhead
	G&A on Prime ODCs	0.00%	0.00%	0.00%	0.00%	0.00%	Prime ODCs

FEE
FEE on LABOR and ODCs	0.00%

CONTRACTOR CHANGES TO THE PRICING MODEL AND PROPOSAL EXPLANATIONS

SUMMARY

Contract Number:	N65236-17-R-0002
RFP Number:	N65236-17-R-0002
Task Name:	8(a) Incubator
Contractor Name:
Contractor Proposal #:
Proposal Date:
Valid until:

LABOR	0001
PRIME CONTRACTOR LABOR COSTS
PRIME LABOR HRs:	152,121.0
PRIME UNBURDENED LABOR COST	$ - 0
PRIME FRINGE LABOR COST	$ - 0
PRIME OH LABOR COST	$ - 0
PRIME G&A LABOR COST	$ - 0
SUBTOTAL PRIME LABOR:	$ - 0
FEE PRIME LABOR:	$ - 0
TOTAL PRIME LABOR + FEE:	$ - 0

OTHER DIRECT COSTS	0001
PRIME CONTRACTOR ODC COSTS
- MATERIAL:	$ 36,000.00
- TRAVEL:	$ 225,000.00
- MISCELLANEOUS ODCs:	$ 36,000.00
- Additional ODC - (if applicable):	$ - 0
SUBTOTAL PRIME ODCs:	$ 297,000.00
PRIME G&A on PRIME ODCs:	$ - 0
TOTAL PRIME ODCs (including G&A):	$ 297,000.00

FEE on ODCs:	$ - 0
TOTAL ODCs + FEE:	$ - 0
TOTAL	0001

GRAND TOTAL COST (LABOR + ODCs):	$ 297,000.00
GRAND TOTAL FEE:	$ - 0
FCCM (if applicable):	$ - 0
GRAND TOTAL:	$ 297,000.00

&"Times New Roman,Bold"&16&A&"Times New Roman,Regular"&10

&"Times New Roman,Regular"&F &A	&"Times New Roman,Regular"Source Selection Information
See FAR 2.101 and 3.104	&"Times New Roman,Regular"&P of &N

SUMMARY

RATES

BASE

		TYPE	LABOR CATEGORY	LOCATION	SITE	FRINGE
POOL	OH
POOL		RG
Hours	OT
Hours	RATE	FRINGE	OH	G&A	RG

BURDENED

RATE OT

BURDENED

RATE TOTAL

COST

1.)	Professional	Aeronautical Information Specialist	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
2.)	Professional	Airfield Operations Specialist	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
3.)	Professional	Engineer/Scientist 1	Charleston, SC	Contractor	2,162	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
4.)	Professional	Engineer/Scientist 2	Charleston, SC	Contractor	3,271	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
5.)	Professional	Engineer/Scientist 3	Charleston, SC	Contractor	3,271	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
6.)	Professional	Engineer/Scientist 4	Charleston, SC	Contractor	4,380	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
7.)	Professional	Engineer/Scientist 5	Charleston, SC	Contractor	4,380	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
8.)	Professional	Flight Procedures Specialist 1	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
9.)	Professional	Flight Procedures Specialist 2	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
10.)	Professional	Flight Procedures Specialist 3	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
11.)	Professional	Intelligence Specialist	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
12.)	Professional	Engineer/Scientist Intern	Charleston, SC	Contractor	2,162	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
13.)	Professional	Logistician Intern	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
14.)	Professional	Management Analyst Intern	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
15.)	Professional	Logistician 1	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
16.)	Professional	Logistician 2	Charleston, SC	Contractor	2,162	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
17.)	Professional	Logistician 3	Charleston, SC	Contractor	3,271	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
18.)	Professional	Logistician 4	Charleston, SC	Contractor	3,271	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
19.)	Professional	Logistician 5	Charleston, SC	Contractor	3,271	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
20.)	Professional	Management Analyst 1	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
21.)	Professional	Management Analyst 2	Charleston, SC	Contractor	3,271	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
22.)	Professional	Management Analyst 3	Charleston, SC	Contractor	3,271	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
23.)	Professional	Management and Program Specialist 1	Charleston, SC	Contractor	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
24.)	Professional	Management and Program Specialist 2	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
25.)	Professional	Management and Program Specialist 3	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
26.)	Professional	Management Consultant	Charleston, SC	Contractor	2,162	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
27.)	Professional	Management Consultant (Senior)	Charleston, SC	Contractor	3,271	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
28.)	Professional	Operations Specialist	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
29.)	Professional	Operations Specialist (Senior)	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
30.)	Professional	Program Manager	Charleston, SC	Contractor	1,920	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
31.)	Professional	Project Manager	Charleston, SC	Contractor	2,914	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
32.)	Professional	Safety Specialist 1	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
33.)	Professional	Safety Specialist 2	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
34.)	Professional	Safety Specialist 3	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
35.)	Professional	Safety Specialist 4	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
36.)	Professional	Security Specialist 1	Charleston, SC	Contractor	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
37.)	Professional	Security Specialist 2	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
38.)	Professional	Security Specialist 3	Charleston, SC	Contractor	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
39.)	Professional	Security Specialist 4	Charleston, SC	Contractor	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
40.)	Professional	Subject Matter Expert (SME) 1	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
41.)	Professional	Subject Matter Expert (SME) 2	Charleston, SC	Contractor	2,162	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
42.)	Professional	Subject Matter Expert (SME) 3	Charleston, SC	Contractor	3,271	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
43.)	Professional	Subject Matter Expert (SME) 4	Charleston, SC	Contractor	3,271	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
44.)	Professional	Subject Matter Expert (SME) 5	Charleston, SC	Contractor	2,162	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
45.)	Professional	Technical Analyst 1	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
46.)	Professional	Technical Analyst 2	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
47.)	Professional	Technical Analyst 3	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
48.)	Professional	Technical Analyst 4	Charleston, SC	Contractor	2,162	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
49.)	Professional	Technical Writer/Editor 1	Charleston, SC	Contractor	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
50.)	Professional	Technical Writer/Editor 2	Charleston, SC	Contractor	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
51.)	Professional	Technical Writer/Editor 3	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
52.)	Professional	Technical Writer/Editor 4	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
53.)	Professional	Training Specialist 1	Charleston, SC	Contractor	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
54.)	Professional	Training Specialist 2	Charleston, SC	Contractor	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
55.)	Professional	Training Specialist 3	Charleston, SC	Contractor	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
56.)	Professional	Training Specialist 4	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
57.)	Professional	Weather Forecaster	Charleston, SC	Contractor	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
58.)	Professional	Aeronautical Information Specialist	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
59.)	Professional	Airfield Operations Specialist	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
60.)	Professional	Engineer/Scientist 1	Charleston, SC	Government	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
61.)	Professional	Engineer/Scientist 2	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
62.)	Professional	Engineer/Scientist 3	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
63.)	Professional	Engineer/Scientist 4	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
64.)	Professional	Engineer/Scientist 5	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
65.)	Professional	Flight Procedures Specialist 1	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
66.)	Professional	Flight Procedures Specialist 2	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
67.)	Professional	Flight Procedures Specialist 3	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
68.)	Professional	Intelligence Specialist	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
69.)	Professional	Engineer/Scientist Intern	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
70.)	Professional	Logistician Intern	Charleston, SC	Government	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
71.)	Professional	Management Analyst Intern	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
72.)	Professional	Logistician 1	Charleston, SC	Government	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
73.)	Professional	Logistician 2	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
74.)	Professional	Logistician 3	Charleston, SC	Government	2,162	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
75.)	Professional	Logistician 4	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
76.)	Professional	Logistician 5	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
77.)	Professional	Management Analyst 1	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
78.)	Professional	Management Analyst 2	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
79.)	Professional	Management Analyst 3	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
80.)	Professional	Management and Program Specialist 1	Charleston, SC	Government	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
81.)	Professional	Management and Program Specialist 2	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
82.)	Professional	Management and Program Specialist 3	Charleston, SC	Government	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
83.)	Professional	Management Consultant	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
84.)	Professional	Management Consultant (Senior)	Charleston, SC	Government	2,162	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
85.)	Professional	Operations Specialist	Charleston, SC	Government	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
86.)	Professional	Operations Specialist (Senior)	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
87.)	Professional	Program Manager	Charleston, SC	Government	1,920	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
88.)	Professional	Project Manager	Charleston, SC	Government	2,162	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
89.)	Professional	Safety Specialist 1	Charleston, SC	Government	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
90.)	Professional	Safety Specialist 2	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
91.)	Professional	Safety Specialist 3	Charleston, SC	Government	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
92.)	Professional	Safety Specialist 4	Charleston, SC	Government	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
93.)	Professional	Security Specialist 1	Charleston, SC	Government	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
94.)	Professional	Security Specialist 2	Charleston, SC	Government	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
95.)	Professional	Security Specialist 3	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
96.)	Professional	Security Specialist 4	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
97.)	Professional	Subject Matter Expert (SME) 1	Charleston, SC	Government	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
98.)	Professional	Subject Matter Expert (SME) 2	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
99.)	Professional	Subject Matter Expert (SME) 3	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
100.)	Professional	Subject Matter Expert (SME) 4	Charleston, SC	Government	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
101.)	Professional	Subject Matter Expert (SME) 5	Charleston, SC	Government	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
102.)	Professional	Technical Analyst 1	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
103.)	Professional	Technical Analyst 2	Charleston, SC	Government	2,162	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
104.)	Professional	Technical Analyst 3	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
105.)	Professional	Technical Analyst 4	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
106.)	Professional	Technical Writer/Editor 1	Charleston, SC	Government	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
107.)	Professional	Technical Writer/Editor 2	Charleston, SC	Government	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
108.)	Professional	Technical Writer/Editor 3	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
109.)	Professional	Technical Writer/Editor 4	Charleston, SC	Government	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
110.)	Professional	Training Specialist 1	Charleston, SC	Government	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
111.)	Professional	Training Specialist 2	Charleston, SC	Government	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
112.)	Professional	Training Specialist 3	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
113.)	Professional	Training Specialist 4	Charleston, SC	Government	545	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
114.)	Professional	Weather Forecaster	Charleston, SC	Government	1,090	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
					152,121								$ - 0

OTHER LABOR DATA

				Note: Complete this section ONLY if proposed rates are calculated using other than 2,080 hours per year.
	Was Uncompensated OT used to calculate the professional labor rates?
				UNCOMPENSATED OVERTIME CALCULATION
		PROFESSIONAL CATEGORY	OFFEROR'S LABOR CATEGORY	LABOR RATE
(1)	ADJUSTED HOURLY RATE
(2)	EFFECTIVE HRs

(3)

1.)	Aeronautical Information Specialist	=
2.)	Airfield Operations Specialist	=
3.)	Engineer/Scientist 1	=
4.)	Engineer/Scientist 2	=
5.)	Engineer/Scientist 3	=
6.)	Engineer/Scientist 4	=
7.)	Engineer/Scientist 5	=
8.)	Flight Procedures Specialist 1	=
9.)	Flight Procedures Specialist 2	=
10.)	Flight Procedures Specialist 3	=
11.)	Intelligence Specialist	=
12.)	Engineer/Scientist Intern	=
13.)	Logistician Intern	=
14.)	Management Analyst Intern	=
15.)	Logistician 1	=
16.)	Logistician 2	=
17.)	Logistician 3	=
18.)	Logistician 4	=
19.)	Logistician 5	=
20.)	Management Analyst 1	=
21.)	Management Analyst 2	=
22.)	Management Analyst 3	=
23.)	Management and Program Specialist 1	=
24.)	Management and Program Specialist 2	=
25.)	Management and Program Specialist 3	=
26.)	Management Consultant	=
27.)	Management Consultant (Senior)	=
28.)	Operations Specialist	=
29.)	Operations Specialist (Senior)	=
30.)	Program Manager	=
31.)	Project Manager	=
32.)	Safety Specialist 1	=
33.)	Safety Specialist 2	=
34.)	Safety Specialist 3	=
35.)	Safety Specialist 4	=
36.)	Security Specialist 1	=
37.)	Security Specialist 2	=
38.)	Security Specialist 3	=
39.)	Security Specialist 4	=
40.)	Subject Matter Expert (SME) 1	=
41.)	Subject Matter Expert (SME) 2	=
42.)	Subject Matter Expert (SME) 3	=
43.)	Subject Matter Expert (SME) 4	=
44.)	Subject Matter Expert (SME) 5	=
45.)	Technical Analyst 1	=
46.)	Technical Analyst 2	=
47.)	Technical Analyst 3	=
48.)	Technical Analyst 4	=
49.)	Technical Writer/Editor 1	=
50.)	Technical Writer/Editor 2	=
51.)	Technical Writer/Editor 3	=
52.)	Technical Writer/Editor 4	=
53.)	Training Specialist 1	=
54.)	Training Specialist 2	=
55.)	Training Specialist 3	=
56.)	Training Specialist 4	=
57.)	Weather Forecaster	=
UNCOMPENSATED OT POLICY

FORMULAS

FRINGE FORMULA	OH FORMULA	G&A FORMULA	FRINGE FORMULA	OH FORMULA	G&A FORMULA
=IFERROR(K5*VLOOKUP($F5,FRINGE,2,FALSE),0)	=IFERROR(SUM(K5,L5)*VLOOKUP($G5,OH,2,FALSE),0)	=SUM(K5,L5,M5)*GA_PRIME_LABOR_1	=IFERROR(K5*VLOOKUP($F5,FRINGE,2,FALSE),0)	=IFERROR(SUM(K5,L5)*VLOOKUP($G5,OH,2,FALSE),0)	=SUM(K5,L5,M5)*GA_PRIME_LABOR_1
=IFERROR(K6*VLOOKUP($F6,FRINGE,2,FALSE),0)	=IFERROR(SUM(K6,L6)*VLOOKUP($G6,OH,2,FALSE),0)	=SUM(K6,L6,M6)*GA_PRIME_LABOR_1	=IFERROR(K6*VLOOKUP($F6,FRINGE,2,FALSE),0)	=IFERROR(SUM(K6,L6)*VLOOKUP($G6,OH,2,FALSE),0)	=SUM(K6,L6,M6)*GA_PRIME_LABOR_1
=IFERROR(K7*VLOOKUP($F7,FRINGE,2,FALSE),0)	=IFERROR(SUM(K7,L7)*VLOOKUP($G7,OH,2,FALSE),0)	=SUM(K7,L7,M7)*GA_PRIME_LABOR_1	=IFERROR(K7*VLOOKUP($F7,FRINGE,2,FALSE),0)	=IFERROR(SUM(K7,L7)*VLOOKUP($G7,OH,2,FALSE),0)	=SUM(K7,L7,M7)*GA_PRIME_LABOR_1
=IFERROR(K8*VLOOKUP($F8,FRINGE,2,FALSE),0)	=IFERROR(SUM(K8,L8)*VLOOKUP($G8,OH,2,FALSE),0)	=SUM(K8,L8,M8)*GA_PRIME_LABOR_1	=IFERROR(K8*VLOOKUP($F8,FRINGE,2,FALSE),0)	=IFERROR(SUM(K8,L8)*VLOOKUP($G8,OH,2,FALSE),0)	=SUM(K8,L8,M8)*GA_PRIME_LABOR_1
=IFERROR(K9*VLOOKUP($F9,FRINGE,2,FALSE),0)	=IFERROR(SUM(K9,L9)*VLOOKUP($G9,OH,2,FALSE),0)	=SUM(K9,L9,M9)*GA_PRIME_LABOR_1	=IFERROR(K9*VLOOKUP($F9,FRINGE,2,FALSE),0)	=IFERROR(SUM(K9,L9)*VLOOKUP($G9,OH,2,FALSE),0)	=SUM(K9,L9,M9)*GA_PRIME_LABOR_1
=IFERROR(K10*VLOOKUP($F10,FRINGE,2,FALSE),0)	=IFERROR(SUM(K10,L10)*VLOOKUP($G10,OH,2,FALSE),0)	=SUM(K10,L10,M10)*GA_PRIME_LABOR_1	=IFERROR(K10*VLOOKUP($F10,FRINGE,2,FALSE),0)	=IFERROR(SUM(K10,L10)*VLOOKUP($G10,OH,2,FALSE),0)	=SUM(K10,L10,M10)*GA_PRIME_LABOR_1
=IFERROR(K11*VLOOKUP($F11,FRINGE,2,FALSE),0)	=IFERROR(SUM(K11,L11)*VLOOKUP($G11,OH,2,FALSE),0)	=SUM(K11,L11,M11)*GA_PRIME_LABOR_1	=IFERROR(K11*VLOOKUP($F11,FRINGE,2,FALSE),0)	=IFERROR(SUM(K11,L11)*VLOOKUP($G11,OH,2,FALSE),0)	=SUM(K11,L11,M11)*GA_PRIME_LABOR_1
=IFERROR(K12*VLOOKUP($F12,FRINGE,2,FALSE),0)	=IFERROR(SUM(K12,L12)*VLOOKUP($G12,OH,2,FALSE),0)	=SUM(K12,L12,M12)*GA_PRIME_LABOR_1	=IFERROR(K12*VLOOKUP($F12,FRINGE,2,FALSE),0)	=IFERROR(SUM(K12,L12)*VLOOKUP($G12,OH,2,FALSE),0)	=SUM(K12,L12,M12)*GA_PRIME_LABOR_1
=IFERROR(K13*VLOOKUP($F13,FRINGE,2,FALSE),0)	=IFERROR(SUM(K13,L13)*VLOOKUP($G13,OH,2,FALSE),0)	=SUM(K13,L13,M13)*GA_PRIME_LABOR_1	=IFERROR(K13*VLOOKUP($F13,FRINGE,2,FALSE),0)	=IFERROR(SUM(K13,L13)*VLOOKUP($G13,OH,2,FALSE),0)	=SUM(K13,L13,M13)*GA_PRIME_LABOR_1
=IFERROR(K14*VLOOKUP($F14,FRINGE,2,FALSE),0)	=IFERROR(SUM(K14,L14)*VLOOKUP($G14,OH,2,FALSE),0)	=SUM(K14,L14,M14)*GA_PRIME_LABOR_1	=IFERROR(K14*VLOOKUP($F14,FRINGE,2,FALSE),0)	=IFERROR(SUM(K14,L14)*VLOOKUP($G14,OH,2,FALSE),0)	=SUM(K14,L14,M14)*GA_PRIME_LABOR_1
=IFERROR(K15*VLOOKUP($F15,FRINGE,2,FALSE),0)	=IFERROR(SUM(K15,L15)*VLOOKUP($G15,OH,2,FALSE),0)	=SUM(K15,L15,M15)*GA_PRIME_LABOR_1	=IFERROR(K15*VLOOKUP($F15,FRINGE,2,FALSE),0)	=IFERROR(SUM(K15,L15)*VLOOKUP($G15,OH,2,FALSE),0)	=SUM(K15,L15,M15)*GA_PRIME_LABOR_1
=IFERROR(K16*VLOOKUP($F16,FRINGE,2,FALSE),0)	=IFERROR(SUM(K16,L16)*VLOOKUP($G16,OH,2,FALSE),0)	=SUM(K16,L16,M16)*GA_PRIME_LABOR_1	=IFERROR(K16*VLOOKUP($F16,FRINGE,2,FALSE),0)	=IFERROR(SUM(K16,L16)*VLOOKUP($G16,OH,2,FALSE),0)	=SUM(K16,L16,M16)*GA_PRIME_LABOR_1
=IFERROR(K17*VLOOKUP($F17,FRINGE,2,FALSE),0)	=IFERROR(SUM(K17,L17)*VLOOKUP($G17,OH,2,FALSE),0)	=SUM(K17,L17,M17)*GA_PRIME_LABOR_1	=IFERROR(K17*VLOOKUP($F17,FRINGE,2,FALSE),0)	=IFERROR(SUM(K17,L17)*VLOOKUP($G17,OH,2,FALSE),0)	=SUM(K17,L17,M17)*GA_PRIME_LABOR_1
=IFERROR(K18*VLOOKUP($F18,FRINGE,2,FALSE),0)	=IFERROR(SUM(K18,L18)*VLOOKUP($G18,OH,2,FALSE),0)	=SUM(K18,L18,M18)*GA_PRIME_LABOR_1	=IFERROR(K18*VLOOKUP($F18,FRINGE,2,FALSE),0)	=IFERROR(SUM(K18,L18)*VLOOKUP($G18,OH,2,FALSE),0)	=SUM(K18,L18,M18)*GA_PRIME_LABOR_1
=IFERROR(K19*VLOOKUP($F19,FRINGE,2,FALSE),0)	=IFERROR(SUM(K19,L19)*VLOOKUP($G19,OH,2,FALSE),0)	=SUM(K19,L19,M19)*GA_PRIME_LABOR_1	=IFERROR(K19*VLOOKUP($F19,FRINGE,2,FALSE),0)	=IFERROR(SUM(K19,L19)*VLOOKUP($G19,OH,2,FALSE),0)	=SUM(K19,L19,M19)*GA_PRIME_LABOR_1
=IFERROR(K20*VLOOKUP($F20,FRINGE,2,FALSE),0)	=IFERROR(SUM(K20,L20)*VLOOKUP($G20,OH,2,FALSE),0)	=SUM(K20,L20,M20)*GA_PRIME_LABOR_1	=IFERROR(K20*VLOOKUP($F20,FRINGE,2,FALSE),0)	=IFERROR(SUM(K20,L20)*VLOOKUP($G20,OH,2,FALSE),0)	=SUM(K20,L20,M20)*GA_PRIME_LABOR_1
=IFERROR(K21*VLOOKUP($F21,FRINGE,2,FALSE),0)	=IFERROR(SUM(K21,L21)*VLOOKUP($G21,OH,2,FALSE),0)	=SUM(K21,L21,M21)*GA_PRIME_LABOR_1	=IFERROR(K21*VLOOKUP($F21,FRINGE,2,FALSE),0)	=IFERROR(SUM(K21,L21)*VLOOKUP($G21,OH,2,FALSE),0)	=SUM(K21,L21,M21)*GA_PRIME_LABOR_1
=IFERROR(K22*VLOOKUP($F22,FRINGE,2,FALSE),0)	=IFERROR(SUM(K22,L22)*VLOOKUP($G22,OH,2,FALSE),0)	=SUM(K22,L22,M22)*GA_PRIME_LABOR_1	=IFERROR(K22*VLOOKUP($F22,FRINGE,2,FALSE),0)	=IFERROR(SUM(K22,L22)*VLOOKUP($G22,OH,2,FALSE),0)	=SUM(K22,L22,M22)*GA_PRIME_LABOR_1
=IFERROR(K23*VLOOKUP($F23,FRINGE,2,FALSE),0)	=IFERROR(SUM(K23,L23)*VLOOKUP($G23,OH,2,FALSE),0)	=SUM(K23,L23,M23)*GA_PRIME_LABOR_1	=IFERROR(K23*VLOOKUP($F23,FRINGE,2,FALSE),0)	=IFERROR(SUM(K23,L23)*VLOOKUP($G23,OH,2,FALSE),0)	=SUM(K23,L23,M23)*GA_PRIME_LABOR_1
=IFERROR(K24*VLOOKUP($F24,FRINGE,2,FALSE),0)	=IFERROR(SUM(K24,L24)*VLOOKUP($G24,OH,2,FALSE),0)	=SUM(K24,L24,M24)*GA_PRIME_LABOR_1	=IFERROR(K24*VLOOKUP($F24,FRINGE,2,FALSE),0)	=IFERROR(SUM(K24,L24)*VLOOKUP($G24,OH,2,FALSE),0)	=SUM(K24,L24,M24)*GA_PRIME_LABOR_1
=IFERROR(K25*VLOOKUP($F25,FRINGE,2,FALSE),0)	=IFERROR(SUM(K25,L25)*VLOOKUP($G25,OH,2,FALSE),0)	=SUM(K25,L25,M25)*GA_PRIME_LABOR_1	=IFERROR(K25*VLOOKUP($F25,FRINGE,2,FALSE),0)	=IFERROR(SUM(K25,L25)*VLOOKUP($G25,OH,2,FALSE),0)	=SUM(K25,L25,M25)*GA_PRIME_LABOR_1
=IFERROR(K26*VLOOKUP($F26,FRINGE,2,FALSE),0)	=IFERROR(SUM(K26,L26)*VLOOKUP($G26,OH,2,FALSE),0)	=SUM(K26,L26,M26)*GA_PRIME_LABOR_1	=IFERROR(K26*VLOOKUP($F26,FRINGE,2,FALSE),0)	=IFERROR(SUM(K26,L26)*VLOOKUP($G26,OH,2,FALSE),0)	=SUM(K26,L26,M26)*GA_PRIME_LABOR_1
=IFERROR(K27*VLOOKUP($F27,FRINGE,2,FALSE),0)	=IFERROR(SUM(K27,L27)*VLOOKUP($G27,OH,2,FALSE),0)	=SUM(K27,L27,M27)*GA_PRIME_LABOR_1	=IFERROR(K27*VLOOKUP($F27,FRINGE,2,FALSE),0)	=IFERROR(SUM(K27,L27)*VLOOKUP($G27,OH,2,FALSE),0)	=SUM(K27,L27,M27)*GA_PRIME_LABOR_1
=IFERROR(K28*VLOOKUP($F28,FRINGE,2,FALSE),0)	=IFERROR(SUM(K28,L28)*VLOOKUP($G28,OH,2,FALSE),0)	=SUM(K28,L28,M28)*GA_PRIME_LABOR_1	=IFERROR(K28*VLOOKUP($F28,FRINGE,2,FALSE),0)	=IFERROR(SUM(K28,L28)*VLOOKUP($G28,OH,2,FALSE),0)	=SUM(K28,L28,M28)*GA_PRIME_LABOR_1
=IFERROR(K29*VLOOKUP($F29,FRINGE,2,FALSE),0)	=IFERROR(SUM(K29,L29)*VLOOKUP($G29,OH,2,FALSE),0)	=SUM(K29,L29,M29)*GA_PRIME_LABOR_1	=IFERROR(K29*VLOOKUP($F29,FRINGE,2,FALSE),0)	=IFERROR(SUM(K29,L29)*VLOOKUP($G29,OH,2,FALSE),0)	=SUM(K29,L29,M29)*GA_PRIME_LABOR_1
=IFERROR(K30*VLOOKUP($F30,FRINGE,2,FALSE),0)	=IFERROR(SUM(K30,L30)*VLOOKUP($G30,OH,2,FALSE),0)	=SUM(K30,L30,M30)*GA_PRIME_LABOR_1	=IFERROR(K30*VLOOKUP($F30,FRINGE,2,FALSE),0)	=IFERROR(SUM(K30,L30)*VLOOKUP($G30,OH,2,FALSE),0)	=SUM(K30,L30,M30)*GA_PRIME_LABOR_1
=IFERROR(K31*VLOOKUP($F31,FRINGE,2,FALSE),0)	=IFERROR(SUM(K31,L31)*VLOOKUP($G31,OH,2,FALSE),0)	=SUM(K31,L31,M31)*GA_PRIME_LABOR_1	=IFERROR(K31*VLOOKUP($F31,FRINGE,2,FALSE),0)	=IFERROR(SUM(K31,L31)*VLOOKUP($G31,OH,2,FALSE),0)	=SUM(K31,L31,M31)*GA_PRIME_LABOR_1
=IFERROR(K32*VLOOKUP($F32,FRINGE,2,FALSE),0)	=IFERROR(SUM(K32,L32)*VLOOKUP($G32,OH,2,FALSE),0)	=SUM(K32,L32,M32)*GA_PRIME_LABOR_1	=IFERROR(K32*VLOOKUP($F32,FRINGE,2,FALSE),0)	=IFERROR(SUM(K32,L32)*VLOOKUP($G32,OH,2,FALSE),0)	=SUM(K32,L32,M32)*GA_PRIME_LABOR_1
=IFERROR(K33*VLOOKUP($F33,FRINGE,2,FALSE),0)	=IFERROR(SUM(K33,L33)*VLOOKUP($G33,OH,2,FALSE),0)	=SUM(K33,L33,M33)*GA_PRIME_LABOR_1	=IFERROR(K33*VLOOKUP($F33,FRINGE,2,FALSE),0)	=IFERROR(SUM(K33,L33)*VLOOKUP($G33,OH,2,FALSE),0)	=SUM(K33,L33,M33)*GA_PRIME_LABOR_1
=IFERROR(K34*VLOOKUP($F34,FRINGE,2,FALSE),0)	=IFERROR(SUM(K34,L34)*VLOOKUP($G34,OH,2,FALSE),0)	=SUM(K34,L34,M34)*GA_PRIME_LABOR_1	=IFERROR(K34*VLOOKUP($F34,FRINGE,2,FALSE),0)	=IFERROR(SUM(K34,L34)*VLOOKUP($G34,OH,2,FALSE),0)	=SUM(K34,L34,M34)*GA_PRIME_LABOR_1
=IFERROR(K35*VLOOKUP($F35,FRINGE,2,FALSE),0)	=IFERROR(SUM(K35,L35)*VLOOKUP($G35,OH,2,FALSE),0)	=SUM(K35,L35,M35)*GA_PRIME_LABOR_1	=IFERROR(K35*VLOOKUP($F35,FRINGE,2,FALSE),0)	=IFERROR(SUM(K35,L35)*VLOOKUP($G35,OH,2,FALSE),0)	=SUM(K35,L35,M35)*GA_PRIME_LABOR_1
=IFERROR(K36*VLOOKUP($F36,FRINGE,2,FALSE),0)	=IFERROR(SUM(K36,L36)*VLOOKUP($G36,OH,2,FALSE),0)	=SUM(K36,L36,M36)*GA_PRIME_LABOR_1	=IFERROR(K36*VLOOKUP($F36,FRINGE,2,FALSE),0)	=IFERROR(SUM(K36,L36)*VLOOKUP($G36,OH,2,FALSE),0)	=SUM(K36,L36,M36)*GA_PRIME_LABOR_1
=IFERROR(K37*VLOOKUP($F37,FRINGE,2,FALSE),0)	=IFERROR(SUM(K37,L37)*VLOOKUP($G37,OH,2,FALSE),0)	=SUM(K37,L37,M37)*GA_PRIME_LABOR_1	=IFERROR(K37*VLOOKUP($F37,FRINGE,2,FALSE),0)	=IFERROR(SUM(K37,L37)*VLOOKUP($G37,OH,2,FALSE),0)	=SUM(K37,L37,M37)*GA_PRIME_LABOR_1
=IFERROR(K38*VLOOKUP($F38,FRINGE,2,FALSE),0)	=IFERROR(SUM(K38,L38)*VLOOKUP($G38,OH,2,FALSE),0)	=SUM(K38,L38,M38)*GA_PRIME_LABOR_1	=IFERROR(K38*VLOOKUP($F38,FRINGE,2,FALSE),0)	=IFERROR(SUM(K38,L38)*VLOOKUP($G38,OH,2,FALSE),0)	=SUM(K38,L38,M38)*GA_PRIME_LABOR_1
=IFERROR(K39*VLOOKUP($F39,FRINGE,2,FALSE),0)	=IFERROR(SUM(K39,L39)*VLOOKUP($G39,OH,2,FALSE),0)	=SUM(K39,L39,M39)*GA_PRIME_LABOR_1	=IFERROR(K39*VLOOKUP($F39,FRINGE,2,FALSE),0)	=IFERROR(SUM(K39,L39)*VLOOKUP($G39,OH,2,FALSE),0)	=SUM(K39,L39,M39)*GA_PRIME_LABOR_1
=IFERROR(K40*VLOOKUP($F40,FRINGE,2,FALSE),0)	=IFERROR(SUM(K40,L40)*VLOOKUP($G40,OH,2,FALSE),0)	=SUM(K40,L40,M40)*GA_PRIME_LABOR_1	=IFERROR(K40*VLOOKUP($F40,FRINGE,2,FALSE),0)	=IFERROR(SUM(K40,L40)*VLOOKUP($G40,OH,2,FALSE),0)	=SUM(K40,L40,M40)*GA_PRIME_LABOR_1
=IFERROR(K41*VLOOKUP($F41,FRINGE,2,FALSE),0)	=IFERROR(SUM(K41,L41)*VLOOKUP($G41,OH,2,FALSE),0)	=SUM(K41,L41,M41)*GA_PRIME_LABOR_1	=IFERROR(K41*VLOOKUP($F41,FRINGE,2,FALSE),0)	=IFERROR(SUM(K41,L41)*VLOOKUP($G41,OH,2,FALSE),0)	=SUM(K41,L41,M41)*GA_PRIME_LABOR_1
=IFERROR(K42*VLOOKUP($F42,FRINGE,2,FALSE),0)	=IFERROR(SUM(K42,L42)*VLOOKUP($G42,OH,2,FALSE),0)	=SUM(K42,L42,M42)*GA_PRIME_LABOR_1	=IFERROR(K42*VLOOKUP($F42,FRINGE,2,FALSE),0)	=IFERROR(SUM(K42,L42)*VLOOKUP($G42,OH,2,FALSE),0)	=SUM(K42,L42,M42)*GA_PRIME_LABOR_1
=IFERROR(K43*VLOOKUP($F43,FRINGE,2,FALSE),0)	=IFERROR(SUM(K43,L43)*VLOOKUP($G43,OH,2,FALSE),0)	=SUM(K43,L43,M43)*GA_PRIME_LABOR_1	=IFERROR(K43*VLOOKUP($F43,FRINGE,2,FALSE),0)	=IFERROR(SUM(K43,L43)*VLOOKUP($G43,OH,2,FALSE),0)	=SUM(K43,L43,M43)*GA_PRIME_LABOR_1
=IFERROR(K44*VLOOKUP($F44,FRINGE,2,FALSE),0)	=IFERROR(SUM(K44,L44)*VLOOKUP($G44,OH,2,FALSE),0)	=SUM(K44,L44,M44)*GA_PRIME_LABOR_1	=IFERROR(K44*VLOOKUP($F44,FRINGE,2,FALSE),0)	=IFERROR(SUM(K44,L44)*VLOOKUP($G44,OH,2,FALSE),0)	=SUM(K44,L44,M44)*GA_PRIME_LABOR_1
=IFERROR(K45*VLOOKUP($F45,FRINGE,2,FALSE),0)	=IFERROR(SUM(K45,L45)*VLOOKUP($G45,OH,2,FALSE),0)	=SUM(K45,L45,M45)*GA_PRIME_LABOR_1	=IFERROR(K45*VLOOKUP($F45,FRINGE,2,FALSE),0)	=IFERROR(SUM(K45,L45)*VLOOKUP($G45,OH,2,FALSE),0)	=SUM(K45,L45,M45)*GA_PRIME_LABOR_1
=IFERROR(K46*VLOOKUP($F46,FRINGE,2,FALSE),0)	=IFERROR(SUM(K46,L46)*VLOOKUP($G46,OH,2,FALSE),0)	=SUM(K46,L46,M46)*GA_PRIME_LABOR_1	=IFERROR(K46*VLOOKUP($F46,FRINGE,2,FALSE),0)	=IFERROR(SUM(K46,L46)*VLOOKUP($G46,OH,2,FALSE),0)	=SUM(K46,L46,M46)*GA_PRIME_LABOR_1
=IFERROR(K47*VLOOKUP($F47,FRINGE,2,FALSE),0)	=IFERROR(SUM(K47,L47)*VLOOKUP($G47,OH,2,FALSE),0)	=SUM(K47,L47,M47)*GA_PRIME_LABOR_1	=IFERROR(K47*VLOOKUP($F47,FRINGE,2,FALSE),0)	=IFERROR(SUM(K47,L47)*VLOOKUP($G47,OH,2,FALSE),0)	=SUM(K47,L47,M47)*GA_PRIME_LABOR_1
=IFERROR(K48*VLOOKUP($F48,FRINGE,2,FALSE),0)	=IFERROR(SUM(K48,L48)*VLOOKUP($G48,OH,2,FALSE),0)	=SUM(K48,L48,M48)*GA_PRIME_LABOR_1	=IFERROR(K48*VLOOKUP($F48,FRINGE,2,FALSE),0)	=IFERROR(SUM(K48,L48)*VLOOKUP($G48,OH,2,FALSE),0)	=SUM(K48,L48,M48)*GA_PRIME_LABOR_1
=IFERROR(K49*VLOOKUP($F49,FRINGE,2,FALSE),0)	=IFERROR(SUM(K49,L49)*VLOOKUP($G49,OH,2,FALSE),0)	=SUM(K49,L49,M49)*GA_PRIME_LABOR_1	=IFERROR(K49*VLOOKUP($F49,FRINGE,2,FALSE),0)	=IFERROR(SUM(K49,L49)*VLOOKUP($G49,OH,2,FALSE),0)	=SUM(K49,L49,M49)*GA_PRIME_LABOR_1
=IFERROR(K50*VLOOKUP($F50,FRINGE,2,FALSE),0)	=IFERROR(SUM(K50,L50)*VLOOKUP($G50,OH,2,FALSE),0)	=SUM(K50,L50,M50)*GA_PRIME_LABOR_1	=IFERROR(K50*VLOOKUP($F50,FRINGE,2,FALSE),0)	=IFERROR(SUM(K50,L50)*VLOOKUP($G50,OH,2,FALSE),0)	=SUM(K50,L50,M50)*GA_PRIME_LABOR_1
=IFERROR(K51*VLOOKUP($F51,FRINGE,2,FALSE),0)	=IFERROR(SUM(K51,L51)*VLOOKUP($G51,OH,2,FALSE),0)	=SUM(K51,L51,M51)*GA_PRIME_LABOR_1	=IFERROR(K51*VLOOKUP($F51,FRINGE,2,FALSE),0)	=IFERROR(SUM(K51,L51)*VLOOKUP($G51,OH,2,FALSE),0)	=SUM(K51,L51,M51)*GA_PRIME_LABOR_1
=IFERROR(K52*VLOOKUP($F52,FRINGE,2,FALSE),0)	=IFERROR(SUM(K52,L52)*VLOOKUP($G52,OH,2,FALSE),0)	=SUM(K52,L52,M52)*GA_PRIME_LABOR_1	=IFERROR(K52*VLOOKUP($F52,FRINGE,2,FALSE),0)	=IFERROR(SUM(K52,L52)*VLOOKUP($G52,OH,2,FALSE),0)	=SUM(K52,L52,M52)*GA_PRIME_LABOR_1
=IFERROR(K53*VLOOKUP($F53,FRINGE,2,FALSE),0)	=IFERROR(SUM(K53,L53)*VLOOKUP($G53,OH,2,FALSE),0)	=SUM(K53,L53,M53)*GA_PRIME_LABOR_1	=IFERROR(K53*VLOOKUP($F53,FRINGE,2,FALSE),0)	=IFERROR(SUM(K53,L53)*VLOOKUP($G53,OH,2,FALSE),0)	=SUM(K53,L53,M53)*GA_PRIME_LABOR_1
=IFERROR(K54*VLOOKUP($F54,FRINGE,2,FALSE),0)	=IFERROR(SUM(K54,L54)*VLOOKUP($G54,OH,2,FALSE),0)	=SUM(K54,L54,M54)*GA_PRIME_LABOR_1	=IFERROR(K54*VLOOKUP($F54,FRINGE,2,FALSE),0)	=IFERROR(SUM(K54,L54)*VLOOKUP($G54,OH,2,FALSE),0)	=SUM(K54,L54,M54)*GA_PRIME_LABOR_1
=IFERROR(K55*VLOOKUP($F55,FRINGE,2,FALSE),0)	=IFERROR(SUM(K55,L55)*VLOOKUP($G55,OH,2,FALSE),0)	=SUM(K55,L55,M55)*GA_PRIME_LABOR_1	=IFERROR(K55*VLOOKUP($F55,FRINGE,2,FALSE),0)	=IFERROR(SUM(K55,L55)*VLOOKUP($G55,OH,2,FALSE),0)	=SUM(K55,L55,M55)*GA_PRIME_LABOR_1
=IFERROR(K56*VLOOKUP($F56,FRINGE,2,FALSE),0)	=IFERROR(SUM(K56,L56)*VLOOKUP($G56,OH,2,FALSE),0)	=SUM(K56,L56,M56)*GA_PRIME_LABOR_1	=IFERROR(K56*VLOOKUP($F56,FRINGE,2,FALSE),0)	=IFERROR(SUM(K56,L56)*VLOOKUP($G56,OH,2,FALSE),0)	=SUM(K56,L56,M56)*GA_PRIME_LABOR_1
=IFERROR(K57*VLOOKUP($F57,FRINGE,2,FALSE),0)	=IFERROR(SUM(K57,L57)*VLOOKUP($G57,OH,2,FALSE),0)	=SUM(K57,L57,M57)*GA_PRIME_LABOR_1	=IFERROR(K57*VLOOKUP($F57,FRINGE,2,FALSE),0)	=IFERROR(SUM(K57,L57)*VLOOKUP($G57,OH,2,FALSE),0)	=SUM(K57,L57,M57)*GA_PRIME_LABOR_1
=IFERROR(K58*VLOOKUP($F58,FRINGE,2,FALSE),0)	=IFERROR(SUM(K58,L58)*VLOOKUP($G58,OH,2,FALSE),0)	=SUM(K58,L58,M58)*GA_PRIME_LABOR_1	=IFERROR(K58*VLOOKUP($F58,FRINGE,2,FALSE),0)	=IFERROR(SUM(K58,L58)*VLOOKUP($G58,OH,2,FALSE),0)	=SUM(K58,L58,M58)*GA_PRIME_LABOR_1
=IFERROR(K59*VLOOKUP($F59,FRINGE,2,FALSE),0)	=IFERROR(SUM(K59,L59)*VLOOKUP($G59,OH,2,FALSE),0)	=SUM(K59,L59,M59)*GA_PRIME_LABOR_1	=IFERROR(K59*VLOOKUP($F59,FRINGE,2,FALSE),0)	=IFERROR(SUM(K59,L59)*VLOOKUP($G59,OH,2,FALSE),0)	=SUM(K59,L59,M59)*GA_PRIME_LABOR_1
=IFERROR(K60*VLOOKUP($F60,FRINGE,2,FALSE),0)	=IFERROR(SUM(K60,L60)*VLOOKUP($G60,OH,2,FALSE),0)	=SUM(K60,L60,M60)*GA_PRIME_LABOR_1	=IFERROR(K60*VLOOKUP($F60,FRINGE,2,FALSE),0)	=IFERROR(SUM(K60,L60)*VLOOKUP($G60,OH,2,FALSE),0)	=SUM(K60,L60,M60)*GA_PRIME_LABOR_1
=IFERROR(K61*VLOOKUP($F61,FRINGE,2,FALSE),0)	=IFERROR(SUM(K61,L61)*VLOOKUP($G61,OH,2,FALSE),0)	=SUM(K61,L61,M61)*GA_PRIME_LABOR_1	=IFERROR(K61*VLOOKUP($F61,FRINGE,2,FALSE),0)	=IFERROR(SUM(K61,L61)*VLOOKUP($G61,OH,2,FALSE),0)	=SUM(K61,L61,M61)*GA_PRIME_LABOR_1
=IFERROR(K62*VLOOKUP($F62,FRINGE,2,FALSE),0)	=IFERROR(SUM(K62,L62)*VLOOKUP($G62,OH,2,FALSE),0)	=SUM(K62,L62,M62)*GA_PRIME_LABOR_1	=IFERROR(K62*VLOOKUP($F62,FRINGE,2,FALSE),0)	=IFERROR(SUM(K62,L62)*VLOOKUP($G62,OH,2,FALSE),0)	=SUM(K62,L62,M62)*GA_PRIME_LABOR_1
=IFERROR(K63*VLOOKUP($F63,FRINGE,2,FALSE),0)	=IFERROR(SUM(K63,L63)*VLOOKUP($G63,OH,2,FALSE),0)	=SUM(K63,L63,M63)*GA_PRIME_LABOR_1	=IFERROR(K63*VLOOKUP($F63,FRINGE,2,FALSE),0)	=IFERROR(SUM(K63,L63)*VLOOKUP($G63,OH,2,FALSE),0)	=SUM(K63,L63,M63)*GA_PRIME_LABOR_1
=IFERROR(K64*VLOOKUP($F64,FRINGE,2,FALSE),0)	=IFERROR(SUM(K64,L64)*VLOOKUP($G64,OH,2,FALSE),0)	=SUM(K64,L64,M64)*GA_PRIME_LABOR_1	=IFERROR(K64*VLOOKUP($F64,FRINGE,2,FALSE),0)	=IFERROR(SUM(K64,L64)*VLOOKUP($G64,OH,2,FALSE),0)	=SUM(K64,L64,M64)*GA_PRIME_LABOR_1
=IFERROR(K65*VLOOKUP($F65,FRINGE,2,FALSE),0)	=IFERROR(SUM(K65,L65)*VLOOKUP($G65,OH,2,FALSE),0)	=SUM(K65,L65,M65)*GA_PRIME_LABOR_1	=IFERROR(K65*VLOOKUP($F65,FRINGE,2,FALSE),0)	=IFERROR(SUM(K65,L65)*VLOOKUP($G65,OH,2,FALSE),0)	=SUM(K65,L65,M65)*GA_PRIME_LABOR_1
=IFERROR(K66*VLOOKUP($F66,FRINGE,2,FALSE),0)	=IFERROR(SUM(K66,L66)*VLOOKUP($G66,OH,2,FALSE),0)	=SUM(K66,L66,M66)*GA_PRIME_LABOR_1	=IFERROR(K66*VLOOKUP($F66,FRINGE,2,FALSE),0)	=IFERROR(SUM(K66,L66)*VLOOKUP($G66,OH,2,FALSE),0)	=SUM(K66,L66,M66)*GA_PRIME_LABOR_1
=IFERROR(K67*VLOOKUP($F67,FRINGE,2,FALSE),0)	=IFERROR(SUM(K67,L67)*VLOOKUP($G67,OH,2,FALSE),0)	=SUM(K67,L67,M67)*GA_PRIME_LABOR_1	=IFERROR(K67*VLOOKUP($F67,FRINGE,2,FALSE),0)	=IFERROR(SUM(K67,L67)*VLOOKUP($G67,OH,2,FALSE),0)	=SUM(K67,L67,M67)*GA_PRIME_LABOR_1
=IFERROR(K68*VLOOKUP($F68,FRINGE,2,FALSE),0)	=IFERROR(SUM(K68,L68)*VLOOKUP($G68,OH,2,FALSE),0)	=SUM(K68,L68,M68)*GA_PRIME_LABOR_1	=IFERROR(K68*VLOOKUP($F68,FRINGE,2,FALSE),0)	=IFERROR(SUM(K68,L68)*VLOOKUP($G68,OH,2,FALSE),0)	=SUM(K68,L68,M68)*GA_PRIME_LABOR_1
=IFERROR(K69*VLOOKUP($F69,FRINGE,2,FALSE),0)	=IFERROR(SUM(K69,L69)*VLOOKUP($G69,OH,2,FALSE),0)	=SUM(K69,L69,M69)*GA_PRIME_LABOR_1	=IFERROR(K69*VLOOKUP($F69,FRINGE,2,FALSE),0)	=IFERROR(SUM(K69,L69)*VLOOKUP($G69,OH,2,FALSE),0)	=SUM(K69,L69,M69)*GA_PRIME_LABOR_1
=IFERROR(K70*VLOOKUP($F70,FRINGE,2,FALSE),0)	=IFERROR(SUM(K70,L70)*VLOOKUP($G70,OH,2,FALSE),0)	=SUM(K70,L70,M70)*GA_PRIME_LABOR_1	=IFERROR(K70*VLOOKUP($F70,FRINGE,2,FALSE),0)	=IFERROR(SUM(K70,L70)*VLOOKUP($G70,OH,2,FALSE),0)	=SUM(K70,L70,M70)*GA_PRIME_LABOR_1
=IFERROR(K71*VLOOKUP($F71,FRINGE,2,FALSE),0)	=IFERROR(SUM(K71,L71)*VLOOKUP($G71,OH,2,FALSE),0)	=SUM(K71,L71,M71)*GA_PRIME_LABOR_1	=IFERROR(K71*VLOOKUP($F71,FRINGE,2,FALSE),0)	=IFERROR(SUM(K71,L71)*VLOOKUP($G71,OH,2,FALSE),0)	=SUM(K71,L71,M71)*GA_PRIME_LABOR_1
=IFERROR(K72*VLOOKUP($F72,FRINGE,2,FALSE),0)	=IFERROR(SUM(K72,L72)*VLOOKUP($G72,OH,2,FALSE),0)	=SUM(K72,L72,M72)*GA_PRIME_LABOR_1	=IFERROR(K72*VLOOKUP($F72,FRINGE,2,FALSE),0)	=IFERROR(SUM(K72,L72)*VLOOKUP($G72,OH,2,FALSE),0)	=SUM(K72,L72,M72)*GA_PRIME_LABOR_1
=IFERROR(K73*VLOOKUP($F73,FRINGE,2,FALSE),0)	=IFERROR(SUM(K73,L73)*VLOOKUP($G73,OH,2,FALSE),0)	=SUM(K73,L73,M73)*GA_PRIME_LABOR_1	=IFERROR(K73*VLOOKUP($F73,FRINGE,2,FALSE),0)	=IFERROR(SUM(K73,L73)*VLOOKUP($G73,OH,2,FALSE),0)	=SUM(K73,L73,M73)*GA_PRIME_LABOR_1
=IFERROR(K74*VLOOKUP($F74,FRINGE,2,FALSE),0)	=IFERROR(SUM(K74,L74)*VLOOKUP($G74,OH,2,FALSE),0)	=SUM(K74,L74,M74)*GA_PRIME_LABOR_1	=IFERROR(K74*VLOOKUP($F74,FRINGE,2,FALSE),0)	=IFERROR(SUM(K74,L74)*VLOOKUP($G74,OH,2,FALSE),0)	=SUM(K74,L74,M74)*GA_PRIME_LABOR_1
=IFERROR(K75*VLOOKUP($F75,FRINGE,2,FALSE),0)	=IFERROR(SUM(K75,L75)*VLOOKUP($G75,OH,2,FALSE),0)	=SUM(K75,L75,M75)*GA_PRIME_LABOR_1	=IFERROR(K75*VLOOKUP($F75,FRINGE,2,FALSE),0)	=IFERROR(SUM(K75,L75)*VLOOKUP($G75,OH,2,FALSE),0)	=SUM(K75,L75,M75)*GA_PRIME_LABOR_1
=IFERROR(K76*VLOOKUP($F76,FRINGE,2,FALSE),0)	=IFERROR(SUM(K76,L76)*VLOOKUP($G76,OH,2,FALSE),0)	=SUM(K76,L76,M76)*GA_PRIME_LABOR_1	=IFERROR(K76*VLOOKUP($F76,FRINGE,2,FALSE),0)	=IFERROR(SUM(K76,L76)*VLOOKUP($G76,OH,2,FALSE),0)	=SUM(K76,L76,M76)*GA_PRIME_LABOR_1
=IFERROR(K77*VLOOKUP($F77,FRINGE,2,FALSE),0)	=IFERROR(SUM(K77,L77)*VLOOKUP($G77,OH,2,FALSE),0)	=SUM(K77,L77,M77)*GA_PRIME_LABOR_1	=IFERROR(K77*VLOOKUP($F77,FRINGE,2,FALSE),0)	=IFERROR(SUM(K77,L77)*VLOOKUP($G77,OH,2,FALSE),0)	=SUM(K77,L77,M77)*GA_PRIME_LABOR_1
=IFERROR(K78*VLOOKUP($F78,FRINGE,2,FALSE),0)	=IFERROR(SUM(K78,L78)*VLOOKUP($G78,OH,2,FALSE),0)	=SUM(K78,L78,M78)*GA_PRIME_LABOR_1	=IFERROR(K78*VLOOKUP($F78,FRINGE,2,FALSE),0)	=IFERROR(SUM(K78,L78)*VLOOKUP($G78,OH,2,FALSE),0)	=SUM(K78,L78,M78)*GA_PRIME_LABOR_1
=IFERROR(K79*VLOOKUP($F79,FRINGE,2,FALSE),0)	=IFERROR(SUM(K79,L79)*VLOOKUP($G79,OH,2,FALSE),0)	=SUM(K79,L79,M79)*GA_PRIME_LABOR_1	=IFERROR(K79*VLOOKUP($F79,FRINGE,2,FALSE),0)	=IFERROR(SUM(K79,L79)*VLOOKUP($G79,OH,2,FALSE),0)	=SUM(K79,L79,M79)*GA_PRIME_LABOR_1
=IFERROR(K80*VLOOKUP($F80,FRINGE,2,FALSE),0)	=IFERROR(SUM(K80,L80)*VLOOKUP($G80,OH,2,FALSE),0)	=SUM(K80,L80,M80)*GA_PRIME_LABOR_1	=IFERROR(K80*VLOOKUP($F80,FRINGE,2,FALSE),0)	=IFERROR(SUM(K80,L80)*VLOOKUP($G80,OH,2,FALSE),0)	=SUM(K80,L80,M80)*GA_PRIME_LABOR_1
=IFERROR(K81*VLOOKUP($F81,FRINGE,2,FALSE),0)	=IFERROR(SUM(K81,L81)*VLOOKUP($G81,OH,2,FALSE),0)	=SUM(K81,L81,M81)*GA_PRIME_LABOR_1	=IFERROR(K81*VLOOKUP($F81,FRINGE,2,FALSE),0)	=IFERROR(SUM(K81,L81)*VLOOKUP($G81,OH,2,FALSE),0)	=SUM(K81,L81,M81)*GA_PRIME_LABOR_1
=IFERROR(K82*VLOOKUP($F82,FRINGE,2,FALSE),0)	=IFERROR(SUM(K82,L82)*VLOOKUP($G82,OH,2,FALSE),0)	=SUM(K82,L82,M82)*GA_PRIME_LABOR_1	=IFERROR(K82*VLOOKUP($F82,FRINGE,2,FALSE),0)	=IFERROR(SUM(K82,L82)*VLOOKUP($G82,OH,2,FALSE),0)	=SUM(K82,L82,M82)*GA_PRIME_LABOR_1
=IFERROR(K83*VLOOKUP($F83,FRINGE,2,FALSE),0)	=IFERROR(SUM(K83,L83)*VLOOKUP($G83,OH,2,FALSE),0)	=SUM(K83,L83,M83)*GA_PRIME_LABOR_1	=IFERROR(K83*VLOOKUP($F83,FRINGE,2,FALSE),0)	=IFERROR(SUM(K83,L83)*VLOOKUP($G83,OH,2,FALSE),0)	=SUM(K83,L83,M83)*GA_PRIME_LABOR_1
=IFERROR(K84*VLOOKUP($F84,FRINGE,2,FALSE),0)	=IFERROR(SUM(K84,L84)*VLOOKUP($G84,OH,2,FALSE),0)	=SUM(K84,L84,M84)*GA_PRIME_LABOR_1	=IFERROR(K84*VLOOKUP($F84,FRINGE,2,FALSE),0)	=IFERROR(SUM(K84,L84)*VLOOKUP($G84,OH,2,FALSE),0)	=SUM(K84,L84,M84)*GA_PRIME_LABOR_1
=IFERROR(K85*VLOOKUP($F85,FRINGE,2,FALSE),0)	=IFERROR(SUM(K85,L85)*VLOOKUP($G85,OH,2,FALSE),0)	=SUM(K85,L85,M85)*GA_PRIME_LABOR_1	=IFERROR(K85*VLOOKUP($F85,FRINGE,2,FALSE),0)	=IFERROR(SUM(K85,L85)*VLOOKUP($G85,OH,2,FALSE),0)	=SUM(K85,L85,M85)*GA_PRIME_LABOR_1
=IFERROR(K86*VLOOKUP($F86,FRINGE,2,FALSE),0)	=IFERROR(SUM(K86,L86)*VLOOKUP($G86,OH,2,FALSE),0)	=SUM(K86,L86,M86)*GA_PRIME_LABOR_1	=IFERROR(K86*VLOOKUP($F86,FRINGE,2,FALSE),0)	=IFERROR(SUM(K86,L86)*VLOOKUP($G86,OH,2,FALSE),0)	=SUM(K86,L86,M86)*GA_PRIME_LABOR_1
=IFERROR(K87*VLOOKUP($F87,FRINGE,2,FALSE),0)	=IFERROR(SUM(K87,L87)*VLOOKUP($G87,OH,2,FALSE),0)	=SUM(K87,L87,M87)*GA_PRIME_LABOR_1	=IFERROR(K87*VLOOKUP($F87,FRINGE,2,FALSE),0)	=IFERROR(SUM(K87,L87)*VLOOKUP($G87,OH,2,FALSE),0)	=SUM(K87,L87,M87)*GA_PRIME_LABOR_1
=IFERROR(K88*VLOOKUP($F88,FRINGE,2,FALSE),0)	=IFERROR(SUM(K88,L88)*VLOOKUP($G88,OH,2,FALSE),0)	=SUM(K88,L88,M88)*GA_PRIME_LABOR_1	=IFERROR(K88*VLOOKUP($F88,FRINGE,2,FALSE),0)	=IFERROR(SUM(K88,L88)*VLOOKUP($G88,OH,2,FALSE),0)	=SUM(K88,L88,M88)*GA_PRIME_LABOR_1
=IFERROR(K89*VLOOKUP($F89,FRINGE,2,FALSE),0)	=IFERROR(SUM(K89,L89)*VLOOKUP($G89,OH,2,FALSE),0)	=SUM(K89,L89,M89)*GA_PRIME_LABOR_1	=IFERROR(K89*VLOOKUP($F89,FRINGE,2,FALSE),0)	=IFERROR(SUM(K89,L89)*VLOOKUP($G89,OH,2,FALSE),0)	=SUM(K89,L89,M89)*GA_PRIME_LABOR_1
=IFERROR(K90*VLOOKUP($F90,FRINGE,2,FALSE),0)	=IFERROR(SUM(K90,L90)*VLOOKUP($G90,OH,2,FALSE),0)	=SUM(K90,L90,M90)*GA_PRIME_LABOR_1	=IFERROR(K90*VLOOKUP($F90,FRINGE,2,FALSE),0)	=IFERROR(SUM(K90,L90)*VLOOKUP($G90,OH,2,FALSE),0)	=SUM(K90,L90,M90)*GA_PRIME_LABOR_1
=IFERROR(K91*VLOOKUP($F91,FRINGE,2,FALSE),0)	=IFERROR(SUM(K91,L91)*VLOOKUP($G91,OH,2,FALSE),0)	=SUM(K91,L91,M91)*GA_PRIME_LABOR_1	=IFERROR(K91*VLOOKUP($F91,FRINGE,2,FALSE),0)	=IFERROR(SUM(K91,L91)*VLOOKUP($G91,OH,2,FALSE),0)	=SUM(K91,L91,M91)*GA_PRIME_LABOR_1
=IFERROR(K92*VLOOKUP($F92,FRINGE,2,FALSE),0)	=IFERROR(SUM(K92,L92)*VLOOKUP($G92,OH,2,FALSE),0)	=SUM(K92,L92,M92)*GA_PRIME_LABOR_1	=IFERROR(K92*VLOOKUP($F92,FRINGE,2,FALSE),0)	=IFERROR(SUM(K92,L92)*VLOOKUP($G92,OH,2,FALSE),0)	=SUM(K92,L92,M92)*GA_PRIME_LABOR_1
=IFERROR(K93*VLOOKUP($F93,FRINGE,2,FALSE),0)	=IFERROR(SUM(K93,L93)*VLOOKUP($G93,OH,2,FALSE),0)	=SUM(K93,L93,M93)*GA_PRIME_LABOR_1	=IFERROR(K93*VLOOKUP($F93,FRINGE,2,FALSE),0)	=IFERROR(SUM(K93,L93)*VLOOKUP($G93,OH,2,FALSE),0)	=SUM(K93,L93,M93)*GA_PRIME_LABOR_1
=IFERROR(K94*VLOOKUP($F94,FRINGE,2,FALSE),0)	=IFERROR(SUM(K94,L94)*VLOOKUP($G94,OH,2,FALSE),0)	=SUM(K94,L94,M94)*GA_PRIME_LABOR_1	=IFERROR(K94*VLOOKUP($F94,FRINGE,2,FALSE),0)	=IFERROR(SUM(K94,L94)*VLOOKUP($G94,OH,2,FALSE),0)	=SUM(K94,L94,M94)*GA_PRIME_LABOR_1
=IFERROR(K95*VLOOKUP($F95,FRINGE,2,FALSE),0)	=IFERROR(SUM(K95,L95)*VLOOKUP($G95,OH,2,FALSE),0)	=SUM(K95,L95,M95)*GA_PRIME_LABOR_1	=IFERROR(K95*VLOOKUP($F95,FRINGE,2,FALSE),0)	=IFERROR(SUM(K95,L95)*VLOOKUP($G95,OH,2,FALSE),0)	=SUM(K95,L95,M95)*GA_PRIME_LABOR_1
=IFERROR(K96*VLOOKUP($F96,FRINGE,2,FALSE),0)	=IFERROR(SUM(K96,L96)*VLOOKUP($G96,OH,2,FALSE),0)	=SUM(K96,L96,M96)*GA_PRIME_LABOR_1	=IFERROR(K96*VLOOKUP($F96,FRINGE,2,FALSE),0)	=IFERROR(SUM(K96,L96)*VLOOKUP($G96,OH,2,FALSE),0)	=SUM(K96,L96,M96)*GA_PRIME_LABOR_1
=IFERROR(K97*VLOOKUP($F97,FRINGE,2,FALSE),0)	=IFERROR(SUM(K97,L97)*VLOOKUP($G97,OH,2,FALSE),0)	=SUM(K97,L97,M97)*GA_PRIME_LABOR_1	=IFERROR(K97*VLOOKUP($F97,FRINGE,2,FALSE),0)	=IFERROR(SUM(K97,L97)*VLOOKUP($G97,OH,2,FALSE),0)	=SUM(K97,L97,M97)*GA_PRIME_LABOR_1
=IFERROR(K98*VLOOKUP($F98,FRINGE,2,FALSE),0)	=IFERROR(SUM(K98,L98)*VLOOKUP($G98,OH,2,FALSE),0)	=SUM(K98,L98,M98)*GA_PRIME_LABOR_1	=IFERROR(K98*VLOOKUP($F98,FRINGE,2,FALSE),0)	=IFERROR(SUM(K98,L98)*VLOOKUP($G98,OH,2,FALSE),0)	=SUM(K98,L98,M98)*GA_PRIME_LABOR_1
=IFERROR(K99*VLOOKUP($F99,FRINGE,2,FALSE),0)	=IFERROR(SUM(K99,L99)*VLOOKUP($G99,OH,2,FALSE),0)	=SUM(K99,L99,M99)*GA_PRIME_LABOR_1	=IFERROR(K99*VLOOKUP($F99,FRINGE,2,FALSE),0)	=IFERROR(SUM(K99,L99)*VLOOKUP($G99,OH,2,FALSE),0)	=SUM(K99,L99,M99)*GA_PRIME_LABOR_1
=IFERROR(K100*VLOOKUP($F100,FRINGE,2,FALSE),0)	=IFERROR(SUM(K100,L100)*VLOOKUP($G100,OH,2,FALSE),0)	=SUM(K100,L100,M100)*GA_PRIME_LABOR_1	=IFERROR(K100*VLOOKUP($F100,FRINGE,2,FALSE),0)	=IFERROR(SUM(K100,L100)*VLOOKUP($G100,OH,2,FALSE),0)	=SUM(K100,L100,M100)*GA_PRIME_LABOR_1
=IFERROR(K101*VLOOKUP($F101,FRINGE,2,FALSE),0)	=IFERROR(SUM(K101,L101)*VLOOKUP($G101,OH,2,FALSE),0)	=SUM(K101,L101,M101)*GA_PRIME_LABOR_1	=IFERROR(K101*VLOOKUP($F101,FRINGE,2,FALSE),0)	=IFERROR(SUM(K101,L101)*VLOOKUP($G101,OH,2,FALSE),0)	=SUM(K101,L101,M101)*GA_PRIME_LABOR_1
=IFERROR(K102*VLOOKUP($F102,FRINGE,2,FALSE),0)	=IFERROR(SUM(K102,L102)*VLOOKUP($G102,OH,2,FALSE),0)	=SUM(K102,L102,M102)*GA_PRIME_LABOR_1	=IFERROR(K102*VLOOKUP($F102,FRINGE,2,FALSE),0)	=IFERROR(SUM(K102,L102)*VLOOKUP($G102,OH,2,FALSE),0)	=SUM(K102,L102,M102)*GA_PRIME_LABOR_1
=IFERROR(K103*VLOOKUP($F103,FRINGE,2,FALSE),0)	=IFERROR(SUM(K103,L103)*VLOOKUP($G103,OH,2,FALSE),0)	=SUM(K103,L103,M103)*GA_PRIME_LABOR_1	=IFERROR(K103*VLOOKUP($F103,FRINGE,2,FALSE),0)	=IFERROR(SUM(K103,L103)*VLOOKUP($G103,OH,2,FALSE),0)	=SUM(K103,L103,M103)*GA_PRIME_LABOR_1
=IFERROR(K104*VLOOKUP($F104,FRINGE,2,FALSE),0)	=IFERROR(SUM(K104,L104)*VLOOKUP($G104,OH,2,FALSE),0)	=SUM(K104,L104,M104)*GA_PRIME_LABOR_1	=IFERROR(K104*VLOOKUP($F104,FRINGE,2,FALSE),0)	=IFERROR(SUM(K104,L104)*VLOOKUP($G104,OH,2,FALSE),0)	=SUM(K104,L104,M104)*GA_PRIME_LABOR_1
ERROR:#N/A	ERROR:#N/A	ERROR:#N/A	ERROR:#N/A	ERROR:#N/A	ERROR:#N/A
ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#N/A	ERROR:#N/A	ERROR:#N/A
ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#N/A	ERROR:#N/A	ERROR:#N/A
ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#N/A	ERROR:#N/A	ERROR:#N/A
ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	=IFERROR(K109*VLOOKUP($F109,FRINGE,2,FALSE),0)	=IFERROR(SUM(K109,L109)*VLOOKUP($G109,OH,2,FALSE),0)	=SUM(K109,L109,M109)*GA_PRIME_LABOR_1
ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	=IFERROR(K110*VLOOKUP($F110,FRINGE,2,FALSE),0)	=IFERROR(SUM(K110,L110)*VLOOKUP($G110,OH,2,FALSE),0)	=SUM(K110,L110,M110)*GA_PRIME_LABOR_1
ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	=IFERROR(K111*VLOOKUP($F111,FRINGE,2,FALSE),0)	=IFERROR(SUM(K111,L111)*VLOOKUP($G111,OH,2,FALSE),0)	=SUM(K111,L111,M111)*GA_PRIME_LABOR_1
ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	=IFERROR(K112*VLOOKUP($F112,FRINGE,2,FALSE),0)	=IFERROR(SUM(K112,L112)*VLOOKUP($G112,OH,2,FALSE),0)	=SUM(K112,L112,M112)*GA_PRIME_LABOR_1
ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	=IFERROR(K113*VLOOKUP($F113,FRINGE,2,FALSE),0)	=IFERROR(SUM(K113,L113)*VLOOKUP($G113,OH,2,FALSE),0)	=SUM(K113,L113,M113)*GA_PRIME_LABOR_1
ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	=IFERROR(K114*VLOOKUP($F114,FRINGE,2,FALSE),0)	=IFERROR(SUM(K114,L114)*VLOOKUP($G114,OH,2,FALSE),0)	=SUM(K114,L114,M114)*GA_PRIME_LABOR_1
ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	=IFERROR(K115*VLOOKUP($F115,FRINGE,2,FALSE),0)	=IFERROR(SUM(K115,L115)*VLOOKUP($G115,OH,2,FALSE),0)	=SUM(K115,L115,M115)*GA_PRIME_LABOR_1
ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	=IFERROR(K116*VLOOKUP($F116,FRINGE,2,FALSE),0)	=IFERROR(SUM(K116,L116)*VLOOKUP($G116,OH,2,FALSE),0)	=SUM(K116,L116,M116)*GA_PRIME_LABOR_1
ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	=IFERROR(K117*VLOOKUP($F117,FRINGE,2,FALSE),0)	=IFERROR(SUM(K117,L117)*VLOOKUP($G117,OH,2,FALSE),0)	=SUM(K117,L117,M117)*GA_PRIME_LABOR_1
ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	=IFERROR(K118*VLOOKUP($F118,FRINGE,2,FALSE),0)	=IFERROR(SUM(K118,L118)*VLOOKUP($G118,OH,2,FALSE),0)	=SUM(K118,L118,M118)*GA_PRIME_LABOR_1
ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	=IFERROR(K119*VLOOKUP($F119,FRINGE,2,FALSE),0)	=IFERROR(SUM(K119,L119)*VLOOKUP($G119,OH,2,FALSE),0)	=SUM(K119,L119,M119)*GA_PRIME_LABOR_1
ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	=IFERROR(K120*VLOOKUP($F120,FRINGE,2,FALSE),0)	=IFERROR(SUM(K120,L120)*VLOOKUP($G120,OH,2,FALSE),0)	=SUM(K120,L120,M120)*GA_PRIME_LABOR_1
ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	=IFERROR(K121*VLOOKUP($F121,FRINGE,2,FALSE),0)	=IFERROR(SUM(K121,L121)*VLOOKUP($G121,OH,2,FALSE),0)	=SUM(K121,L121,M121)*GA_PRIME_LABOR_1
ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	=IFERROR(K122*VLOOKUP($F122,FRINGE,2,FALSE),0)	=IFERROR(SUM(K122,L122)*VLOOKUP($G122,OH,2,FALSE),0)	=SUM(K122,L122,M122)*GA_PRIME_LABOR_1
ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	=IFERROR(K123*VLOOKUP($F123,FRINGE,2,FALSE),0)	=IFERROR(SUM(K123,L123)*VLOOKUP($G123,OH,2,FALSE),0)	=SUM(K123,L123,M123)*GA_PRIME_LABOR_1
ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	=IFERROR(K124*VLOOKUP($F124,FRINGE,2,FALSE),0)	=IFERROR(SUM(K124,L124)*VLOOKUP($G124,OH,2,FALSE),0)	=SUM(K124,L124,M124)*GA_PRIME_LABOR_1

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.