Solicitation Attachment 1 - Cost Model.xlsx

XLSX spreadsheet 238 KB Posted May 8, 2020

Attached to: ATC Logistics Support Services
Solicitation number: W91CRB-20-R-0027
Issued by: Department of the Army Materiel Command Army Contracting Command Aberdeen Proving Ground

About this file

Written by GovTribe AI · Dec 28, 2023

This is a request for proposal for logistics support services at Aberdeen Proving Ground, Maryland. The Army Contracting Command - Aberdeen Proving Ground is seeking proposals for Aberdeen Test Center Logistics Support Services. The five-year single award contract includes one base year and four option years with cost plus fixed fee pricing. Services include equipment management, maintenance management, property management, and associated logistical analysis functions to support the Aberdeen Test Center mission. The contractor must also provide direct support for the Aberdeen Test & Evaluation Command Headquarters for property and equipment management tasks as well as GCCS-A MACOM level support. The services require on-site performance due to the nature of shipping, receiving, supply, and maintenance coordination tasks outlined in the performance work statement. Offerors may submit questions by May 29, 2020 and must submit proposals by June 8, 2020. The contract is set aside for small businesses under NAICS code 561210 for facilities support services.

View the file

Other files

File	Type	Posted
W91CRB-20-R-0027 - Logistics Support Services Solicitation - Amendment 0005.pdf	PDF	Jul 7, 2020
W91CRB-20-R-0027 - Logistics Support Services Solicitation - Amendment 0004.pdf	PDF	Jun 19, 2020
W91CRB-20-R-0027 - Logistics Support Services Solicitation - Amendment 0003.pdf	PDF	Jun 15, 2020
W91CRB-20-R-0027 Solicitation Amendment 0002 - Logistics Support Services.pdf	PDF	Jun 8, 2020
Solicitation Attachment 4 - LOE Spreadsheet - Amendment 0001.xlsx	XLSX spreadsheet	Jun 5, 2020
W91CRB-20-R-0027 - Logistics Support Services Solicitation - Amendment 0001.pdf	PDF	May 18, 2020
Solicitation Attachment 2 - Resume Format - Amendment 0001.pdf	PDF	May 18, 2020
W91CRB-20-R-0027 - Logistics Support Services Solicitation - Amendment 0001.pdf	PDF	May 18, 2020
Solicitation Attachment 1 - Summary of Experience Form - Amendment 0001.pdf	PDF	May 18, 2020
Solicitation Attachment 4 - LOE Spreadsheet - Amendment 0001.xlsx	XLSX spreadsheet	May 18, 2020
Solicitation Attachment 3 - Past Performance Questionnaire - Amendment 0001.pdf	PDF	May 18, 2020
CDRL 05 ATC Financial Briefing.pdf	PDF	May 8, 2020
CDRL 03 ATC Key Position Resum_s.pdf	PDF	May 8, 2020
CDRL 07 ATC Employee Installation Clearing Report.pdf	PDF	May 8, 2020
TE 05 Performance Requirements Summary (PRS) Log Spt Svs.pdf	PDF	May 8, 2020
CDRL 02 ATC ICD GFP CAP Listing and Documentation.pdf	PDF	May 8, 2020
TE 01 Incidental Property Listing.xlsx	XLSX spreadsheet	May 8, 2020
Attachment 2 - DD254- DoD Contract Security Specification.pdf	PDF	May 8, 2020
TE 03 ATC Workload Execution Data.xlsx	XLSX spreadsheet	May 8, 2020
Attachment 1 - IAMAW 2424 CBA 2019-2022 Coord.pdf	PDF	May 8, 2020
CDRL 06 ATC Workload Execution Data.pdf	PDF	May 8, 2020
CDRL 04 ATC Contractor Employee Information.pdf	PDF	May 8, 2020
W91CRB-20-R-0027 Logistics Support Services Solicitation.pdf	PDF	May 8, 2020
Solicitation Attachment 2 - Past Performance Evaluation Questionnaire.pdf	PDF	May 8, 2020
TE 02 ATC Cost Transfer Work Sheet.xlsx	XLSX spreadsheet	May 8, 2020
Attachment 3 - DD254- DoD Contract Security Specification (Attachment 1).pdf	PDF	May 8, 2020
TE 04 ATC Log Spt Svs QASP.pdf	PDF	May 8, 2020
CDRL 01 ATC Transition Plan.pdf	PDF	May 8, 2020
CDRL 08 ATC OSHA300 300A Reporting.pdf	PDF	May 8, 2020

Show all 29

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

Instructions
Solicitation Number:
Name of Action: Cloud Migration
Prime Contractor/Subcontractor Name/Division:
Period of Performance:
	Government Inputs
	Solicitation Number:
	Name of Action:	Cloud Migration
	Period of Performance:
	Annual Productive Hours:	1880
	Offeror Inputs
	Prime Contractor/Subcontractor Name/Division:

Section B

Section B - Supplies or Services Costs and/or Prices

Solicitation Number:

Name of Action: Cloud Migration

Prime Contractor/Subcontractor Name/Division:

Period of Performance:

(The format below is a sample. Propose in the actual format of the Section B contained in the solicitation)

Transition-In
CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0001	Transition-In Labor	1	Each	$ - 0
	Labor - CPFF				$ - 0	From Cost Summary Worksheet
			Estimated cost=		$ - 0
			Fixed Fee=		$ - 0	From Cost Summary Worksheet
			Cost + Fee =		$ - 0

CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0002	Transition-In ODCs	1	Each	$ - 0
	Cost				$ - 0	From Cost Summary Worksheet
			Estimated cost=		$ - 0
			Burden/G&A =		$ - 0	From Cost Summary Worksheet
			Subtotal		$ - 0

Base Year
CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0001	Base Year Labor	1	Each	$ - 0
	Labor - CPFF				$ - 0	From Cost Summary Worksheet
			Estimated cost=		$ - 0
			Fixed Fee=		$ - 0	From Cost Summary Worksheet
			Cost + Fee =		$ - 0

CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0002	Base Year ODCs	1	Each	$ - 0
	Cost				$ 9,500.00	From Cost Summary Worksheet
			Estimated cost=		$ 9,500.00
			Burden/G&A =		$ - 0	From Cost Summary Worksheet
			Subtotal		$ 9,500.00

Option Year 1
CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0003	Option Year 1 Labor	1	Each	$ - 0
	Labor - CPFF				$ - 0	From Cost Summary Worksheet
			Estimated cost=		$ - 0
			Fixed Fee=		$ - 0	From Cost Summary Worksheet
			Cost + Fee =		$ - 0

CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0004	Option Year 1 ODCs	1	Each	$ - 0
	Cost				$ 9,500.00	From Cost Summary Worksheet
			Estimated cost=		$ 9,500.00
			Burden/G&A =		$ - 0	From Cost Summary Worksheet
			Subtotal		$ 9,500.00

Option Year 2
CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0005	Option Year 2 Labor	1	Each	$ - 0
	Labor - CPFF				$ - 0	From Cost Summary Worksheet
			Estimated cost=		$ - 0
			Fixed Fee=		$ - 0	From Cost Summary Worksheet
			Cost + Fee =		$ - 0

CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0006	Option Year 2 ODCs	1	Each	$ - 0
	Cost				$ 9,500.00	From Cost Summary Worksheet
			Estimated cost=		$ 9,500.00
			Burden/G&A =		$ - 0	From Cost Summary Worksheet
			Subtotal		$ 9,500.00

Option Year 3
CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0007	Option Year 3 Labor	1	Each	$ - 0
	Labor - CPFF				$ - 0	From Cost Summary Worksheet
			Estimated cost=		$ - 0
			Fixed Fee=		$ - 0	From Cost Summary Worksheet
			Cost + Fee =		$ - 0

CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0008	Option Year 3 ODCs	1	Each	$ - 0
	Cost				$ 9,500.00	From Cost Summary Worksheet
			Estimated cost=		$ 9,500.00
			Burden/G&A =		$ - 0	From Cost Summary Worksheet
			Subtotal		$ 9,500.00

Option Year 4
CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0009	Option Year 4 Labor	1	Each	$ - 0
	Labor - CPFF				$ - 0	From Cost Summary Worksheet
			Estimated cost=		$ - 0
			Fixed Fee=		$ - 0	From Cost Summary Worksheet
			Cost + Fee =		$ - 0

CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0010	Option Year 4 ODCs	1	Each	$ - 0
	Cost				$ 9,500.00	From Cost Summary Worksheet
			Estimated cost=		$ 9,500.00
			Burden/G&A =		$ - 0	From Cost Summary Worksheet
			Subtotal		$ 9,500.00

TOTAL
	TOTAL
		Estimated cost (CPFF & COST) =	$ 47,500.00
	Fee =		$ - 0
	Total Price		$ 47,500.00

Cost Summary

Cost Summary Spreadsheet

Solicitation Number:

Name of Action: Cloud Migration

Prime Contractor/Subcontractor Name/Division:

Period of Performance:

Cloud Migration	Transition-In	Base Year	Option Year 1	Option Year 2	Option Year 3	Option Year 4	Total
Regular Labor & Subcontract Labor Hours	0	64,160	64,160	64,160	64,160	64,160	320,800	From Labor Cost Detail Worksheet
Direct & Indirect Labor & Subcontract Labor Costs (less G&A)	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From Labor Cost Detail Worksheet
G&A Costs	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From Labor Cost Detail Worksheet
Direct & Indirect Labor & Subcontract Labor Costs (Less Fee)	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Profit/Fee	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From Labor Cost Detail Worksheet
Labor Cost CPFF Subtotal	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Travel Other Direct Costs (ODCs) (Less Burden)	$ - 0	$ 5,000	$ 5,000	$ 5,000	$ 5,000	$ 5,000	$ 25,000	From ODC Cost Detail Sheet
G&A Burden on Travel ODCs	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From ODC Cost Detail Sheet
Other Direct Costs (ODCs) (Less Burden)	$ - 0	$ 4,500	$ 4,500	$ 4,500	$ 4,500	$ 4,500	$ 22,500	From ODC Cost Detail Sheet
G&A Burden on Labor Overtime ODCs	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From ODC Cost Detail Sheet
ODCs	$ - 0	$ 9,500	$ 9,500	$ 9,500	$ 9,500	$ 9,500	$ 47,500
Total Labor & ODC Costs	$ - 0	$ 9,500	$ 9,500	$ 9,500	$ 9,500	$ 9,500	$ 47,500

Direct Labor Rate Schedule

Solicitation Number:

Name of Action: Cloud Migration

Prime Contractor/Subcontractor Name/Division:

Period of Performance:

CLIN 0001: Base Year			CLIN 0003 : Option Year 1					CLIN 0005 : Option Year 2		CLIN 0007 : Option Year 3		CLIN 0009 : Option Year 4
Labor Categories	Proposed Labor Rate	Cost Realism Basis for Rate Proposed	Labor Categories	SCA Identifier	Labor Type	Escalation	Proposed Labor Rate	Escalation	Proposed Labor Rate	Escalation	Proposed Labor Rate	Escalation	Proposed Labor Rate
Government Site			Government Site
Senior Logistician Exempt (GCCS-A)			Senior Logistician Exempt (GCCS-A)	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician III CBA (DST)			Logistics Technician III CBA (DST)	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Associate Logistician (ATEC) Exempt (Lead)			Associate Logistician (ATEC) Exempt (Lead)	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician II CBA			Logistics Technician II CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician II CBA			Logistics Technician II CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician II CBA			Logistics Technician II CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician II CBA			Logistics Technician II CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician II CBA			Logistics Technician II CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Air Compressor Technician			Air Compressor Technician	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician III CBA			Logistics Technician III CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician III CBA			Logistics Technician III CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician III CBA			Logistics Technician III CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician II CBA			Logistics Technician II CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician II CBA			Logistics Technician II CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician II CBA			Logistics Technician II CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician II CBA			Logistics Technician II CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician II CBA			Logistics Technician II CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician II CBA			Logistics Technician II CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician II CBA			Logistics Technician II CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician II CBA			Logistics Technician II CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician II CBA			Logistics Technician II CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician II CBA			Logistics Technician II CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician II CBA			Logistics Technician II CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician II CBA			Logistics Technician II CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician II CBA			Logistics Technician II CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician II CBA			Logistics Technician II CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician II CBA			Logistics Technician II CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician II CBA			Logistics Technician II CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician II CBA			Logistics Technician II CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician II CBA			Logistics Technician II CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Logistics Technician II CBA			Logistics Technician II CBA	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Warehouse Specialist			Warehouse Specialist	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Warehouse Specialist			Warehouse Specialist	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Management Support Exempt			Management Support Exempt	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Administrative Support Exempt			Administrative Support Exempt	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0
Please enter all the corresponding labor categories proposed in the labor cost detail spreadsheets.

For cost realism purposes indicate the basis of the proposed rates and provide documentation to substantiate the rates, such as pay stubs, signed employee letters of intent, etc. If the rates are based on estimates please provide salary survey data and other data to corroborate the realism of the rates.

Please provide the basis of escalation.

Labor Cost Detail

Labor Cost Detail Spreadsheet

Solicitation Number:

Name of Action: Cloud Migration

Prime Contractor/Subcontractor Name/Division:

Period of Performance:

Annual Productive Hours: 1880

							Direct Labor		Indirect Cost
		CLIN 0001 : Transition-In							0.00%	0.00%			0.00%		0.00%
Cost Realism Basis for Rate Proposed	Labor Type	Labor Categories (Note 2)	Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 2)	If Col e=S, Enter Name of Subcontractor(s) (Note 2)	FTEs (Note 3)	Productive Hrs./Yr. (Note 4)	Total Productive Hours	Hourly Base Pay Rate (Note 5)	Fringe (Note 6a)	Overhead (Note 6b)	Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 7)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 8)	Total Cost	Fee	Total Price	Proposal Fully Burdened Hourly Billing Rate	Wrap Rate
a	b	c	d	e	f	g	h	i	j	k	l = i + j + k	m = h x l	n	o = m + n	p	q = o + p	r = q/h	s = r/i
Government Site
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!	ERROR:#DIV/0!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
			Enter P or S		0.00	1,880.00			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0		ERROR:#VALUE!
Total:					0		0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
Weighted Average:								ERROR:#DIV/0!	ERROR:#DIV/0!	ERROR:#DIV/0!	ERROR:#DIV/0!	ERROR:#DIV/0!	ERROR:#DIV/0!	ERROR:#DIV/0!	ERROR:#DIV/0!	ERROR:#DIV/0!	ERROR:#DIV/0!	ERROR:#DIV/0!

							Direct Labor		Indirect Cost
		CLIN 0001 : Base Year							0.00%	0.00%			0.00%		0.00%
(Note 1)	Labor Type	Labor Categories (Note 2)	Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 2)	If Col e=S, Enter Name of Subcontractor(s) (Note 2)	FTEs (Note 3)	Productive Hrs./Yr. (Note 4)	Total Productive Hours	Hourly Base Pay Rate (Note 5)	Fringe (Note 6a)	Overhead (Note 6b)	Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 7)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 8)	Total Cost	Fee	Total Price	Proposal Fully Burdened Hourly Billing Rate	Wrap Rate
a	b	c	d	e	f	g	h	i	j	k	l = i + j + k	m = h x l	n	o = m + n	p	q = o + p	r = q/h	s = r/i
Government Site
	Professional	Senior Logistician Exempt (GCCS-A)	Enter P or S		0.74	1,880.00	1,400.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician III CBA (DST)	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Associate Logistician (ATEC) Exempt (Lead)	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Air Compressor Technician	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician III CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician III CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician III CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Warehouse Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Warehouse Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Management Support Exempt	Enter P or S		0.83	1,880.00	1,560.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Administrative Support Exempt	Enter P or S		0.55	1,880.00	1,040.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
Total:					34		64,160	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Weighted Average:								$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
												- 0
							Direct Labor		Indirect Cost
		CLIN 0003 : Option Year 1							0.00%	0.00%			0.00%		0.00%
(Note 1)	Labor Type	Labor Categories (Note 2)	Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 2)	If Col e=S, Enter Name of Subcontractor(s) (Note 2)	FTEs (Note 3)	Productive Hrs./Yr. (Note 4)	Total Productive Hours	Hourly Base Pay Rate (Note 5)	Fringe (Note 6a)	Overhead (Note 6b)	Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 7)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 8)	Total Cost	Fee	Total Price	Proposal Fully Burdened Hourly Billing Rate	Wrap Rate
a	b	c	d	e	f	g	h	i	j	k	l = i + j + k	m = h x l	n	o = m + n	p	q = o + p	r = q/h	s = r/i
Government Site
	Professional	Senior Logistician Exempt (GCCS-A)	Enter P or S		0.74	1,880.00	1,400.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician III CBA (DST)	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Associate Logistician (ATEC) Exempt (Lead)	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Air Compressor Technician	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician III CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician III CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician III CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Warehouse Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Warehouse Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Management Support Exempt	Enter P or S		0.83	1,880.00	1,560.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Administrative Support Exempt	Enter P or S		0.55	1,880.00	1,040.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
Total:					34		64,160	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Weighted Average:								$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!

							Direct Labor		Indirect Cost
		CLIN 0005 : Option Year 2							0.00%	0.00%			0.00%		0.00%
(Note 1)	Labor Type	Labor Categories (Note 2)	Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 2)	If Col e=S, Enter Name of Subcontractor(s) (Note 2)	FTEs (Note 3)	Productive Hrs./Yr. (Note 4)	Total Productive Hours	Hourly Base Pay Rate (Note 5)	Fringe (Note 6a)	Overhead (Note 6b)	Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 7)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 8)	Total Cost	Fee	Total Price	Proposal Fully Burdened Hourly Billing Rate	Wrap Rate
a	b	c	d	e	f	g	h	i	j	k	l = i + j + k	m = h x l	n	o = m + n	p	q = o + p	r = q/h	s = r/i
Government Site
	Professional	Senior Logistician Exempt (GCCS-A)	Enter P or S		0.74	1,880.00	1,400.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician III CBA (DST)	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Associate Logistician (ATEC) Exempt (Lead)	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Air Compressor Technician	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician III CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician III CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician III CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Warehouse Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Warehouse Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Management Support Exempt	Enter P or S		0.83	1,880.00	1,560.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Administrative Support Exempt	Enter P or S		0.55	1,880.00	1,040.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
Total:					34		64,160	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Weighted Average:								$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!

							Direct Labor		Indirect Cost
		CLIN 0007 : Option Year 3							0.00%	0.00%			0.00%		0.00%
(Note 1)	Labor Type	Labor Categories (Note 2)	Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 2)	If Col e=S, Enter Name of Subcontractor(s) (Note 2)	FTEs (Note 3)	Productive Hrs./Yr. (Note 4)	Total Productive Hours	Hourly Base Pay Rate (Note 5)	Fringe (Note 6a)	Overhead (Note 6b)	Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 7)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 8)	Total Cost	Fee	Total Price	Proposal Fully Burdened Hourly Billing Rate	Wrap Rate
a	b	c	d	e	f	g	h	i	j	k	l = i + j + k	m = h x l	n	o = m + n	p	q = o + p	r = q/h	s = r/i
Government Site
	Professional	Senior Logistician Exempt (GCCS-A)	Enter P or S		0.74	1,880.00	1,400.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician III CBA (DST)	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Associate Logistician (ATEC) Exempt (Lead)	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Air Compressor Technician	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician III CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician III CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician III CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Warehouse Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Warehouse Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Management Support Exempt	Enter P or S		0.83	1,880.00	1,560.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Administrative Support Exempt	Enter P or S		0.55	1,880.00	1,040.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
Total:					34		64,160	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Weighted Average:								$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!

							Direct Labor		Indirect Cost
		CLIN 0009 : Option Year 4							0.00%	0.00%			0.00%		0.00%
(Note 1)	Labor Type	Labor Categories (Note 2)	Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 2)	If Col e=S, Enter Name of Subcontractor(s) (Note 2)	FTEs (Note 3)	Productive Hrs./Yr. (Note 4)	Total Productive Hours	Hourly Base Pay Rate (Note 5)	Fringe (Note 6a)	Overhead (Note 6b)	Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 7)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 8)	Total Cost	Fee	Total Price	Proposal Fully Burdened Hourly Billing Rate	Wrap Rate
a	b	c	d	e	f	g	h	i	j	k	l = i + j + k	m = h x l	n	o = m + n	p	q = o + p	r = q/h	s = r/i
Government Site
	Professional	Senior Logistician Exempt (GCCS-A)	Enter P or S		0.74	1,880.00	1,400.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician III CBA (DST)	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Associate Logistician (ATEC) Exempt (Lead)	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Air Compressor Technician	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician III CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician III CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician III CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Logistics Technician II CBA	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Warehouse Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Warehouse Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Management Support Exempt	Enter P or S		0.83	1,880.00	1,560.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Administrative Support Exempt	Enter P or S		0.55	1,880.00	1,040.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
Total:					34		64,160	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Weighted Average:								$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!

Total: 171 320,800 0 0 0 0 0 0 0 0 0 ERROR:#DIV/0!

ODC Cost Detail

ODC Cost Detail Spreadsheet

Solicitation Number:

Name of Action: Cloud Migration

Prime Contractor/Subcontractor Name/Division:

Period of Performance:

CLIN	Description	ODCs (Note 10)	Burden/G&A Rate	G&A	Total ODC Cost
a	b	c	d	e = c x d	f = c + e
0002	Travel ODCs Transition-In	$ - 0		$ - 0	$ - 0
0002	Travel ODCs Base Year	$ 5,000.00		$ - 0	$ 5,000.00
0004	Travel ODCs Option Year 1	$ 5,000.00		$ - 0	$ 5,000.00
0006	Travel ODCs Option Year 2	$ 5,000.00		$ - 0	$ 5,000.00
0008	Travel ODCs Option Year 3	$ 5,000.00		$ - 0	$ 5,000.00
0010	Travel ODCs Option Year 4	$ 5,000.00		$ - 0	$ 5,000.00
	Total	$ 25,000.00	0.00%	$ - 0	$ 25,000.00
					(To Section B)

CLIN	Description	ODCs (Note 10)	Burden/G&A Rate	G&A	Total ODC Cost
a	b	c	d	e = c x d	f = c + e
0002	ODCs Transition-In	$ - 0		$ - 0	$ - 0
0002	ODCs Base Year	$ 4,500.00		$ - 0	$ 4,500.00
0006	ODCs Option Year 1	$ 4,500.00		$ - 0	$ 4,500.00
0006	ODCs Option Year 2	$ 4,500.00		$ - 0	$ 4,500.00
0008	ODCs Option Year 3	$ 4,500.00		$ - 0	$ 4,500.00
0010	ODCs Option Year 4	$ 4,500.00		$ - 0	$ 4,500.00
	Total	$ 22,500.00	0.00%	$ - 0	$ 22,500.00
					(To Section B)

Indirect Rate Summary

Indirect Rate Summary Spreadsheet

Solicitation Number:

Name of Action: Cloud Migration

Prime Contractor/Subcontractor Name/Division:

Period of Performance:

Entity	Contract Type	Fringe Rate	Overhead Rate	G&A Rate	Proposed Fee Rate	% of Effort Performed by Prime and Subs Based on Labor Hours
Base Period (Including Transition In)
PRIME CONTRACTOR	FFP	0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 1		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 2		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 3		0.00%	0.00%	0.00%	0.00%	0.00%
ETC		0.00%	0.00%	0.00%	0.00%	0.00%
						0.00%	(i.e. 100%)
Year 2
PRIME CONTRACTOR	FFP	0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 1		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 2		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 3		0.00%	0.00%	0.00%	0.00%	0.00%
ETC		0.00%	0.00%	0.00%	0.00%	0.00%
						0.00%	(i.e. 100%)
Year 3
PRIME CONTRACTOR	FFP	0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 1		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 2		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 3		0.00%	0.00%	0.00%	0.00%	0.00%
ETC		0.00%	0.00%	0.00%	0.00%	0.00%
						0.00%	(i.e. 100%)
Year 4
PRIME CONTRACTOR	FFP	0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 1		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 2		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 3		0.00%	0.00%	0.00%	0.00%	0.00%
ETC		0.00%	0.00%	0.00%	0.00%	0.00%
						0.00%
Year 5
PRIME CONTRACTOR	FFP	0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 1		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 2		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 3		0.00%	0.00%	0.00%	0.00%	0.00%
ETC		0.00%	0.00%	0.00%	0.00%	0.00%
						0.00%

Please enter corresponding indirect rates for the prime and each subcontractor for each of the periods.

Subcontractors may provide data separately in the above format for proprietary reasons.

Provide the necessary narrative describing how the rates were derived and applied, the composition of the allocation pools & bases, and provide any supporting forward rate agreements and DCAA/DCMA agreements/reports.

If rates proposed are based on other than actual rates, please state the reason(s).

Sample Fringe, Overhead, and G&A worksheet schedules follow this tab.

Fringe Worksheet

Fringe Rate Worksheet
Solicitation Number:
Name of Action: Cloud Migration
Prime Contractor/Subcontractor Name/Division:
Period of Performance:
Fringe Expenses:	FY2016 Actual	FY2017 Actual	FY2018 Actual	Estimated Year 1	Estimated Year 2	Estimated Year 3	Estimated Year 4	Estimated Year 5
Indirect payroll	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Payroll taxes (FICA, FUTA, SUTA, Workmans Comp)	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Vacation (PTO)	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Holiday	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Sick Leave	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Health/Disability Ins	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Workmans Compensation/Defense Base Act	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Bonuses	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0

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

File details come from the government source that posted it. Updated May 8, 2020.