Attachment 5A - Prime Pricing Model - 18R0081.xlsx

XLSX spreadsheet 248 KB Posted Jul 15, 2019

Attached to: SATCOM CB ISEA Support
Solicitation number: N65236-18-R-0081
Issued by: Department of the Navy Information Warfare Systems Command

About this file

Written by GovTribe AI · Dec 30, 2023

This notice announces a potential solicitation for Satellite Communications In-Service Engineering Agent support services. The Department of the Navy's Space and Naval Warfare Systems Command Atlantic is seeking small businesses with relevant experience to provide In-Service Engineering Agent support for SATCOM systems across the SPAWAR enterprise in support of Program Executive Office Command, Control, Communications, Computers, and Intelligence and the Fleet Readiness Directorate. An industry day will be held on March 13, 2019 at Camp Pendleton to discuss a draft Performance Work Statement and evaluation factors. The response deadline for questions was June 1, 2018. It is anticipated that this solicitation and one issued by the Space and Naval Warfare Systems Command Pacific for similar SATCOM support services will result in two separate contract awards based on area of responsibility and performance work statement requirements.

View the file

Other files

File	Type	Posted
Attachment 4 - Past Performance Questionnaire.docx	DOCX document	Jul 15, 2019
Attachment 8 - QASP 18-R-0081.pdf	PDF	Jul 15, 2019
Attachment 6 - Small Business Subcontring Plan Matrix.xls	XLS spreadsheet	Jul 15, 2019
Attachment 1 - Resume Format.docx	DOCX document	Jul 15, 2019
Attachment 7B - Wage Determination_CHS_2015-4427 Rev 10.pdf	PDF	Jul 15, 2019
Attachment 7A - Wage Determination_NFK_2015-4341 Rev 11.pdf	PDF	Jul 15, 2019
Attachment 9 - DD 254.pdf	PDF	Jul 15, 2019
N6523618R0081_RFP_dtd 5 July 2019.pdf	PDF	Jul 15, 2019
Attachment 5B - Subk Pricing Model - 18R0081.xlsx	XLSX spreadsheet	Jul 15, 2019
Attachment 3 - Relevant Expereince Form.doc	DOC document	Jul 15, 2019
Attachment 2 - Small Business Participation Form.docx	DOCX document	Jul 15, 2019
Industry Day brief_13 March 2019.pdf	PDF	Jul 15, 2019
Industry Day Q&A_dtd 22 March 2019.pdf	PDF	Jul 15, 2019
SSN_18R0081_SATCOM ISEA_Extended.docx	DOCX document	Apr 3, 2019
Industry Day brief_13 March 2019.pdf	PDF	Apr 3, 2019
Draft_Sections L and M_dtd 6 March 2019.doc	DOC document	Apr 3, 2019
Industry Day Q&A_dtd 22 March 2019.pdf	PDF	Apr 3, 2019
PWS - SATCOM ISEA_LANT_dtd 9 May 2018.docx	DOCX document	Apr 3, 2019
PWS - SATCOM ISEA_dtd 6 March 2019.docx	DOCX document	Apr 3, 2019
PWS - SATCOM ISEA_LANT_dtd 9 May 2018.docx	DOCX document	Feb 25, 2019
SSN_18R0081_SATCOM ISEA_Extended.docx	DOCX document	Feb 25, 2019

Show all 21

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:	TBD
RFP NUMBER:	N65236-18-R-0081
PR NUMBER:	TBD
TITLE:	SATCOM ISEA
PRICIING MODEL VERSION:	1.0
CONTRACT SPECIALIST:	Lacey C. Flint	(843) 218-6142	lacey.flint@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 (see FAR 31.203)

- 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.)	Select a G&A allocation base from the drop down on CONTRACTOR DATA INPUT worksheet (see FAR 31.203)
5.)	Explain basis for indirect rates in space provided on CONTRACTOR DATA INPUT worksheet. (see FAR 31.203)

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

6.) If applicable, assign labor hours to subcontractors on TEAM HOURS worksheet.

If more than six (6) subcontractors are needed, follow the instruction below:

(NOTE: if subcontractor is added to base, then steps need to be repeated for all options/years)

1.) TEAM HOURS worksheet:

If adding a subcontractor, this has to be completed for base and options

- Select column Q by clicking on column header

- Right-click - select Insert (2x)

- Label column headers "RG" and "OT"

- Sum RG and OT columns at bottom of table

2.) SUMMARY worksheet:

- Add rows for each additional Subcontractor (cost and hours)

- Update the Subtotal for Subcontractor Labor costs formula

7.) 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

8.)	Populate labor rates on RATES worksheet (column K).
9.)	If offeror's job titles are different from those in the solicitation, document on the UNCOMPENSATED OT worksheet.
10.)	If rates are calculated using any value other than 2,080 hours per year, document number of hours per year used to calculate the hourly rate for each category on UNCOMPENSATED OT worksheet.
11.)	If applicable, provide all subcontractors with copy of Subcontractor Pricing Model
12.)	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

CONTRACTOR DATA INPUT

SECTION 1 - Header Information

Contractor Name:

CAGE:

SeaPort-e Contract #:

Contractor Proposal #:

Proposal Date:

Valid until:

SECTION 2 - Proposal Team
SUBCONTRACTOR #1 :	SUB #1
SUBCONTRACTOR #2 :	SUB #2
SUBCONTRACTOR #3 :	SUB #3
SUBCONTRACTOR #4 :	SUB #4
SUBCONTRACTOR #5 :	SUB #5
SUBCONTRACTOR #6 :	SUB #6

	SECTION 3 - Loading Factors
	ESCALATION	BASE	OPTION
1	OPTION
2	OPTION
3	OPTION

ESCALATION - PROFESSIONAL	N/A	0.00%	0.00%	0.00%	0.00%
ESCALATION - SCLS	N/A	0.00%	0.00%	0.00%	0.00%

	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	BASE	OPTION
1	OPTION
2	OPTION
3	OPTION
4	Allocation Base

G&A ALLOCATION METHODOLOGY (see FAR 31.203) (select from drop down) :
G&A on TOTAL COST (less material and subcontracts)	0.00%	0.00%	0.00%	0.00%	0.00%	Total Costs
Material Handling Rate on Subs	0.00%	0.00%	0.00%	0.00%	0.00%	Subcontractor Costs
Material Handling Rate on Material	0.00%	0.00%	0.00%	0.00%	0.00%	Material Costs

FEE
FEE on LABOR (applied to base and options)	0.00%
FEE on SUBCONTRACTOR LABOR (applied to base and options)	0.00%
FEE on ODCs (applied to base and options)	0.00%

CONTRACTOR CHANGES TO THE PRICING MODEL AND PROPOSAL EXPLANATIONS

SUMMARY

Contract Number:	TBD
RFP Number:	N65236-18-R-0081
Task Name:	SATCOM ISEA
Contractor Name:
Contractor Proposal #:
Proposal Date:
Valid until:

	BASE	OPTION 1	OPTION 2	OPTION 3	OPTION 4	TOTAL
LABOR	0 - 0	1001 - 1001	0 - 0	0 - 0	0 - 0	TOTAL
LABOR HOUR ALLOCATION:
PRIME LABOR HOURS:	-	-	-	-	-	-
SUB #1 LABOR HOURS:	-	-	-	-	-	-
SUB #2 LABOR HOURS:	-	-	-	-	-	-
SUB #3 LABOR HOURS:	-	-	-	-	-	-
SUB #4 LABOR HOURS:	-	-	-	-	-	-
SUB #5 LABOR HOURS:	-	-	-	-	-	-
SUB #6 LABOR HOURS:	-	-	-	-	-	-
SUBTOTAL SUBCONTRACTOR LABOR HOURS:	-	-	-	-	-	-
TOTAL PRIME & SUBCONTRACTOR LABOR HRs:	-	-	-	-	-	-

PRIME CONTRACTOR LABOR COSTS
PRIME UNBURDENED LABOR COST	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
PRIME FRINGE LABOR COST	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
PRIME OH LABOR COST	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
PRIME G&A LABOR COST	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
SUBTOTAL PRIME LABOR COST:	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0

SUBCONTRACTOR LABOR COSTS
SUB #1 LABOR COST:	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
SUB #2 LABOR COST:	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
SUB #3 LABOR COST:	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
SUB #4 LABOR COST:	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
SUB #5 LABOR COST:	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
SUB #6 LABOR COST:	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
SUBTOTAL SUBCONTRACTOR LABOR COST :	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
MATERIAL HANDLING on SUBCONTRACTOR LABOR :	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
G&A on SUBCONTRACTOR M&H :	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0

TOTAL PRIME & SUBCONTRACTOR LABOR:	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
OTHER DIRECT COSTS	0 - 0	1001 - 1001	0 - 0	0 - 0	0 - 0	TOTAL
- MATERIAL :	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
- TRAVEL :	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
- MISCELLANEOUS ODCs :	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
- ADDITIONAL ODC - (if applicable) :	$ - 0	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!
MATERIAL HANDLING on MATERIALS :	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
G&A on MATERIAL HANDLING :	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
G&A on TRAVEL, MISC ODCs & ADDITIONAL ODCs :	$ - 0	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!
TOTAL ODCs :	$ - 0	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!

		TOTAL	0 - 0
0 - 0	1001 - 1001
1001 - 1001	0 - 0
0 - 0	0 - 0
0 - 0	0 - 0
0 - 0	TOTAL
		TOTAL COST (LABOR + ODCs) :	$ - 0	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!

FEE on PRIME LABOR - 0.00%	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
FEE on SUBCONTRACTOR LABOR - 0.00%	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
FEE on ODCS - 0.00%	$ - 0	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!

FCCM (if applicable) : $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

GRAND TOTAL : $ - 0 ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF!

LABOR	0001	1001	0	0	0	TOTAL
LABOR HOUR ALLOCATION
PRIME LABOR HRs: 100.00%	201,300	-	-	-	-	201,300
SUB #1 LABOR HOURS: 0.00%	-	-	-	-	-	-
SUB #2 LABOR HOURS: 0.00%	-	-	-	-	-	-
SUB #3 LABOR HOURS: 0.00%	-	-	-	-	-	-
SUB #4 LABOR HOURS: 0.00%	-	-	-	-	-	-
SUB #5 LABOR HOURS: 0.00%	-	-	-	-	-	-
SUB #6 LABOR HOURS: 0.00%	-	-	-	-	-	-
SUBTOTAL SUBCONTRACTOR LABOR HOURS :	-	-	-	-	-	-
TOTAL PRIME & SUBCONTRACTOR LABOR HRs :	201,300	-	-	-	-	201,300
PRIME CONTRACTOR LABOR COSTS
PRIME UNBURDENED LABOR COST	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
PRIME FRINGE LABOR COST	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
PRIME OH LABOR COST	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
PRIME G&A LABOR COST	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
SUBTOTAL PRIME LABOR COST :	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
SUBCONTRACTOR LABOR COSTS
SUB #1 LABOR COST:	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
SUB #2 LABOR COST:	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
SUB #3 LABOR COST:	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
SUB #4 LABOR COST:	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
SUB #5 LABOR COST:	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
SUB #6 LABOR COST:	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
SUBTOTAL SUBCONTRACTOR LABOR COSTS :	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
MATERIAL HANDLING on SUBCONTRACTOR LABOR :	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
G&A on SUBCONTRACTOR M&H :	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0

TOTAL PRIME & SUBCONTRACTOR LABOR COST :	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
OTHER DIRECT COSTS	0001	1001	0	0	0	TOTAL
- MATERIAL :	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
- TRAVEL :	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
- MISCELLANEOUS ODCs :	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
- ADDITIONAL ODC - (if applicable) :	$ - 0	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!
MATERIAL HANDLING on MATERIALS :	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
G&A on MATERIAL HANDLING :	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
G&A on TRAVEL, MISC ODCs & ADDITIONAL ODCs :	$ - 0	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!
TOTAL ODCs :	$ - 0	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!
TOTAL
TOTAL COST (LABOR + ODCs) :	$ - 0	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!

FEE on PRIME LABOR - 0.00%	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
FEE on SUBCONTRACTOR LABOR - 0.00%	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
FEE on ODCS - 0.00%	$ - 0	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!

FCCM (if applicable) : $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

GRAND TOTAL : $ - 0 ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF!

&"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

TEAM HOURS

					BASE
							0001
					TOTAL		SUB #1		SUB #2		SUB #3		SUB #4		SUB #5		SUB #6		PRIME
	TYPE	LABOR CATEGORY	LOCATION	SITE	RG	OT	RG	OT	RG	OT	RG	OT	RG	OT	RG	OT	RG	OT	RG	OT
1.)	Professional	Cybersecurity Specialist 2	Charleston, SC	Contractor	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
2.)	Professional	Program Manager	Charleston, SC	Contractor	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
3.)	Professional	Project Manager	Charleston, SC	Contractor	6,000		-	-	-	-	-	-	-	-	-	-	-	-	6,000	-
4.)	Professional	Technical Writer/Editor 1	Charleston, SC	Contractor	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
5.)	SCLS	Administrative Assistant (01020)	Charleston, SC	Contractor	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
6.)	SCLS	Engineering Technician IV (30084)	Charleston, SC	Contractor	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
7.)	SCLS	Engineering Technician VI (30086)	Charleston, SC	Contractor	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
8.)	SCLS	System Support Specialist (14170)	Charleston, SC	Contractor	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
9.)	SCLS	Technical Instructor/Course Developer (15095)	Charleston, SC	Contractor	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
10.)	Professional	Computer Network Architect 1	Charleston, SC	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
11.)	Professional	Computer Network Architect 2	Charleston, SC	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
12.)	Professional	Cybersecurity Specialist 1	Charleston, SC	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
13.)	Professional	Engineer/Scientist 3	Charleston, SC	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
14.)	Professional	Engineer/Scientist 4	Charleston, SC	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
15.)	Professional	Engineer/Scientist 5	Charleston, SC	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
16.)	Professional	Information Security Analyst	Charleston, SC	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
17.)	Professional	Logistician 2	Charleston, SC	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
18.)	Professional	Logistician 4	Charleston, SC	Government	8,000		-	-	-	-	-	-	-	-	-	-	-	-	8,000	-
19.)	Professional	SME - GBS	Charleston, SC	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
20.)	Professional	SME - NMT	Charleston, SC	Government	4,000		-	-	-	-	-	-	-	-	-	-	-	-	4,000	-
21.)	Professional	SME - SATCOM IA	Charleston, SC	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
22.)	Professional	Subject Matter Expert (SME) 1	Charleston, SC	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
23.)	Professional	Subject Matter Expert (SME) 3	Charleston, SC	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
24.)	Professional	Subject Matter Expert (SME) 4	Charleston, SC	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
25.)	Professional	Subject Matter Expert (SME) 5	Charleston, SC	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
26.)	Professional	Technical Writer/Editor 2	Charleston, SC	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
27.)	SCLS	Computer Programmer II (14072)	Charleston, SC	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
28.)	SCLS	Computer Programmer III (14073)	Charleston, SC	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
29.)	SCLS	Computer Programmer IV (14074)	Charleston, SC	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
30.)	SCLS	Computer Systems Analyst II (14102)	Charleston, SC	Government	4,000		-	-	-	-	-	-	-	-	-	-	-	-	4,000	-
31.)	SCLS	Computer Systems Analyst III (14103)	Charleston, SC	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
32.)	SCLS	Drafter/CAD Operator III (30063)	Charleston, SC	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
33.)	SCLS	Electronics Technician Maintenance I (23181)	Charleston, SC	Government	2,000	100	-	-	-	-	-	-	-	-	-	-	-	-	2,000	100
34.)	SCLS	Electronics Technician Maintenance III (23183)	Charleston, SC	Government	4,000	200	-	-	-	-	-	-	-	-	-	-	-	-	4,000	200
35.)	SCLS	Engineering Technician I (30081)	Charleston, SC	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
36.)	SCLS	Engineering Technician II (30082)	Charleston, SC	Government	4,000		-	-	-	-	-	-	-	-	-	-	-	-	4,000	-
37.)	SCLS	Engineering Technician III (30083)	Charleston, SC	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
38.)	SCLS	Engineering Technician V (30085)	Charleston, SC	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
39.)	SCLS	Personal Computer Support Technician (14160)	Charleston, SC	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
40.)	SCLS	Supply Technician (01410)	Charleston, SC	Government	2,000	100	-	-	-	-	-	-	-	-	-	-	-	-	2,000	100
41.)	SCLS	Warehouse Specialist (21410)	Charleston, SC	Government	6,000	300	-	-	-	-	-	-	-	-	-	-	-	-	6,000	300
42.)	Professional	Program Manager	Norfolk, VA	Contractor	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
43.)	Professional	Project Manager	Norfolk, VA	Contractor	6,000		-	-	-	-	-	-	-	-	-	-	-	-	6,000	-
44.)	Professional	SME - CBSP Ship	Norfolk, VA	Contractor	8,000		-	-	-	-	-	-	-	-	-	-	-	-	8,000	-
45.)	Professional	SME - CBSP Shore	Norfolk, VA	Contractor	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
46.)	Professional	SME - NMT	Norfolk, VA	Contractor	10,000		-	-	-	-	-	-	-	-	-	-	-	-	10,000	-
47.)	Professional	SME - SATCOM IA	Norfolk, VA	Contractor	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
48.)	Professional	SME - WSC-6	Norfolk, VA	Contractor	4,000		-	-	-	-	-	-	-	-	-	-	-	-	4,000	-
49.)	Professional	Subject Matter Expert (SME) 1	Norfolk, VA	Contractor	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
50.)	Professional	Subject Matter Expert (SME) 3	Norfolk, VA	Contractor	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
51.)	Professional	Subject Matter Expert (SME) 4	Norfolk, VA	Contractor	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
52.)	SCLS	Administrative Assistant (01020)	Norfolk, VA	Contractor	6,000		-	-	-	-	-	-	-	-	-	-	-	-	6,000	-
53.)	SCLS	Drafter/CAD Operator IV (30064)	Norfolk, VA	Contractor	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
54.)	SCLS	Electronics Technician Maintenance I (23181)	Norfolk, VA	Contractor	2,000	100	-	-	-	-	-	-	-	-	-	-	-	-	2,000	100
55.)	SCLS	Electronics Technician Maintenance II (23182)	Norfolk, VA	Contractor	4,000	200	-	-	-	-	-	-	-	-	-	-	-	-	4,000	200
56.)	SCLS	Electronics Technician Maintenance III (23183)	Norfolk, VA	Contractor	6,000	300	-	-	-	-	-	-	-	-	-	-	-	-	6,000	300
57.)	SCLS	Engineering Technician I (30081)	Norfolk, VA	Contractor	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
58.)	SCLS	Engineering Technician II (30082)	Norfolk, VA	Contractor	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
59.)	SCLS	Engineering Technician III (30083)	Norfolk, VA	Contractor	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
60.)	Professional	Cybersecurity Specialist 2	Norfolk, VA	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
61.)	Professional	Engineer/Scientist 1	Norfolk, VA	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
62.)	Professional	Engineer/Scientist 2	Norfolk, VA	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
63.)	Professional	Logistician 2	Norfolk, VA	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
64.)	Professional	Logistician 3	Norfolk, VA	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
65.)	Professional	Logistician 4	Norfolk, VA	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
66.)	Professional	SME - CBSP Ship	Norfolk, VA	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
67.)	Professional	SME - CBSP Shore	Norfolk, VA	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
68.)	Professional	SME - NMT	Norfolk, VA	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
69.)	Professional	SME - NSLC-A	Norfolk, VA	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
70.)	Professional	Subject Matter Expert (SME) 1	Norfolk, VA	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
71.)	Professional	Subject Matter Expert (SME) 2	Norfolk, VA	Government	6,000		-	-	-	-	-	-	-	-	-	-	-	-	6,000	-
72.)	Professional	NAVIDFOR Liaison	Suffolk, VA	Government	2,000		-	-	-	-	-	-	-	-	-	-	-	-	2,000	-
73.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
74.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
75.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
76.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
77.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
78.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
79.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
80.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
81.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
82.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
83.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
84.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
85.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
86.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
87.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
88.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
89.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
90.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
91.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
92.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
93.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
94.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
95.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
96.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
97.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
98.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
99.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
100.)							-	-	-	-	-	-	-	-	-	-	-	-	-	-
					201,300		-		-		-		-		-		-		201,300

RATES

BASE

							0001
		TYPE	LABOR CATEGORY	LOCATION	SITE	FRINGE
POOL	OH
POOL		RG
Hours	OT
Hours	RATE	FRINGE	OH	G&A	RG

BURDENED

RATE TOTAL

COST

1.)	Professional	Cybersecurity Specialist 2	Charleston, SC	Contractor	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
2.)	Professional	Program Manager	Charleston, SC	Contractor	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
3.)	Professional	Project Manager	Charleston, SC	Contractor	6,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
4.)	Professional	Technical Writer/Editor 1	Charleston, SC	Contractor	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
5.)	SCLS	Administrative Assistant (01020)	Charleston, SC	Contractor	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
6.)	SCLS	Engineering Technician IV (30084)	Charleston, SC	Contractor	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
7.)	SCLS	Engineering Technician VI (30086)	Charleston, SC	Contractor	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
8.)	SCLS	System Support Specialist (14170)	Charleston, SC	Contractor	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
9.)	SCLS	Technical Instructor/Course Developer (15095)	Charleston, SC	Contractor	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
10.)	Professional	Computer Network Architect 1	Charleston, SC	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
11.)	Professional	Computer Network Architect 2	Charleston, SC	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
12.)	Professional	Cybersecurity Specialist 1	Charleston, SC	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
13.)	Professional	Engineer/Scientist 3	Charleston, SC	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
14.)	Professional	Engineer/Scientist 4	Charleston, SC	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
15.)	Professional	Engineer/Scientist 5	Charleston, SC	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
16.)	Professional	Information Security Analyst	Charleston, SC	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
17.)	Professional	Logistician 2	Charleston, SC	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
18.)	Professional	Logistician 4	Charleston, SC	Government	8,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
19.)	Professional	SME - GBS	Charleston, SC	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
20.)	Professional	SME - NMT	Charleston, SC	Government	4,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
21.)	Professional	SME - SATCOM IA	Charleston, SC	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
22.)	Professional	Subject Matter Expert (SME) 1	Charleston, SC	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
23.)	Professional	Subject Matter Expert (SME) 3	Charleston, SC	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
24.)	Professional	Subject Matter Expert (SME) 4	Charleston, SC	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
25.)	Professional	Subject Matter Expert (SME) 5	Charleston, SC	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
26.)	Professional	Technical Writer/Editor 2	Charleston, SC	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
27.)	SCLS	Computer Programmer II (14072)	Charleston, SC	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
28.)	SCLS	Computer Programmer III (14073)	Charleston, SC	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
29.)	SCLS	Computer Programmer IV (14074)	Charleston, SC	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
30.)	SCLS	Computer Systems Analyst II (14102)	Charleston, SC	Government	4,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
31.)	SCLS	Computer Systems Analyst III (14103)	Charleston, SC	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
32.)	SCLS	Drafter/CAD Operator III (30063)	Charleston, SC	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
33.)	SCLS	Electronics Technician Maintenance I (23181)	Charleston, SC	Government	2,000	100	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
34.)	SCLS	Electronics Technician Maintenance III (23183)	Charleston, SC	Government	4,000	200	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
35.)	SCLS	Engineering Technician I (30081)	Charleston, SC	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
36.)	SCLS	Engineering Technician II (30082)	Charleston, SC	Government	4,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
37.)	SCLS	Engineering Technician III (30083)	Charleston, SC	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
38.)	SCLS	Engineering Technician V (30085)	Charleston, SC	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
39.)	SCLS	Personal Computer Support Technician (14160)	Charleston, SC	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
40.)	SCLS	Supply Technician (01410)	Charleston, SC	Government	2,000	100	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
41.)	SCLS	Warehouse Specialist (21410)	Charleston, SC	Government	6,000	300	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
42.)	Professional	Program Manager	Norfolk, VA	Contractor	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
43.)	Professional	Project Manager	Norfolk, VA	Contractor	6,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
44.)	Professional	SME - CBSP Ship	Norfolk, VA	Contractor	8,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
45.)	Professional	SME - CBSP Shore	Norfolk, VA	Contractor	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
46.)	Professional	SME - NMT	Norfolk, VA	Contractor	10,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
47.)	Professional	SME - SATCOM IA	Norfolk, VA	Contractor	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
48.)	Professional	SME - WSC-6	Norfolk, VA	Contractor	4,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
49.)	Professional	Subject Matter Expert (SME) 1	Norfolk, VA	Contractor	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
50.)	Professional	Subject Matter Expert (SME) 3	Norfolk, VA	Contractor	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
51.)	Professional	Subject Matter Expert (SME) 4	Norfolk, VA	Contractor	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
52.)	SCLS	Administrative Assistant (01020)	Norfolk, VA	Contractor	6,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
53.)	SCLS	Drafter/CAD Operator IV (30064)	Norfolk, VA	Contractor	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
54.)	SCLS	Electronics Technician Maintenance I (23181)	Norfolk, VA	Contractor	2,000	100	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
55.)	SCLS	Electronics Technician Maintenance II (23182)	Norfolk, VA	Contractor	4,000	200	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
56.)	SCLS	Electronics Technician Maintenance III (23183)	Norfolk, VA	Contractor	6,000	300	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
57.)	SCLS	Engineering Technician I (30081)	Norfolk, VA	Contractor	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
58.)	SCLS	Engineering Technician II (30082)	Norfolk, VA	Contractor	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
59.)	SCLS	Engineering Technician III (30083)	Norfolk, VA	Contractor	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
60.)	Professional	Cybersecurity Specialist 2	Norfolk, VA	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
61.)	Professional	Engineer/Scientist 1	Norfolk, VA	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
62.)	Professional	Engineer/Scientist 2	Norfolk, VA	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
63.)	Professional	Logistician 2	Norfolk, VA	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
64.)	Professional	Logistician 3	Norfolk, VA	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
65.)	Professional	Logistician 4	Norfolk, VA	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
66.)	Professional	SME - CBSP Ship	Norfolk, VA	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
67.)	Professional	SME - CBSP Shore	Norfolk, VA	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
68.)	Professional	SME - NMT	Norfolk, VA	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
69.)	Professional	SME - NSLC-A	Norfolk, VA	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
70.)	Professional	Subject Matter Expert (SME) 1	Norfolk, VA	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
71.)	Professional	Subject Matter Expert (SME) 2	Norfolk, VA	Government	6,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
72.)	Professional	NAVIDFOR Liaison	Suffolk, VA	Government	2,000	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
73.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
74.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
75.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
76.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
77.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
78.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
79.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
80.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
81.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
82.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
83.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
84.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
85.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
86.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
87.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
88.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
89.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
90.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
91.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
92.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
93.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
94.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
95.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
96.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
97.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
98.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
99.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
100.)					-	-	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
					201,300							$ - 0

UNCOMPENSATED OT

				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 TITLE	LABOR RATE
(1)	ADJUSTED HOURLY RATE
(2)	EFFECTIVE HRs

(3)

1.)	Computer Network Architect 1	=
2.)	Computer Network Architect 2	=
3.)	Cybersecurity Specialist 1	=
4.)	Cybersecurity Specialist 2	=
5.)	Engineer/Scientist 1	=
6.)	Engineer/Scientist 2	=
7.)	Engineer/Scientist 3	=
8.)	Engineer/Scientist 4	=
9.)	Engineer/Scientist 5	=
10.)	Information Security Analyst	=
11.)	Logistician 2	=
12.)	Logistician 3	=
13.)	Logistician 4	=
14.)	NAVIDFOR Liaison	=
15.)	Program Manager	=
16.)	Project Manager	=
17.)	SME - CBSP Ship	=
18.)	SME - CBSP Shore	=
19.)	SME - GBS	=
20.)	SME - NMT	=
21.)	SME - NSLC-A	=
22.)	SME - SATCOM IA	=
23.)	SME - WSC-6	=
24.)	Subject Matter Expert (SME) 1	=
25.)	Subject Matter Expert (SME) 2	=
26.)	Subject Matter Expert (SME) 3	=
27.)	Subject Matter Expert (SME) 4	=
28.)	Subject Matter Expert (SME) 5	=
29.)	Technical Writer/Editor 1	=
30.)	Technical Writer/Editor 2	=
	SCLS CATEGORY		OFFEROR'S LABOR CATEGORY
1.)	Administrative Assistant (01020)	=
2.)	Computer Programmer II (14072)	=
3.)	Computer Programmer III (14073)	=
4.)	Computer Programmer IV (14074)	=
5.)	Computer Systems Analyst II (14102)	=
6.)	Computer Systems Analyst III (14103)	=
7.)	Drafter/CAD Operator III (30063)	=
8.)	Drafter/CAD Operator IV (30064)	=
9.)	Electronics Technician Maintenance I (23181)	=
10.)	Electronics Technician Maintenance II (23182)	=
11.)	Electronics Technician Maintenance III (23183)	=
12.)	Engineering Technician I (30081)	=
13.)	Engineering Technician II (30082)	=
14.)	Engineering Technician III (30083)	=
15.)	Engineering Technician IV (30084)	=
16.)	Engineering Technician V (30085)	=
17.)	Engineering Technician VI (30086)	=
18.)	Personal Computer Support Technician (14160)	=
19.)	Supply Technician (01410)	=
20.)	System Support Specialist (14170)	=
21.)	Technical Instructor/Course Developer (15095)	=
22.)	Warehouse Specialist (21410)	=
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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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_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

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

File details come from the government source that posted it. Updated Dec 30, 2023.