Solicitation Attachment 2 - Cost Model AMP_IPPS-A 18JAN2024-IDIQ.xlsx

XLSX spreadsheet 579 KB Posted Jan 18, 2024

Attached to: IPPS-A Army Military Payroll (AMP) Request for Proposal (RFP)
Solicitation number: W91CRB-24-R-0003
Issued by: Department of the Army Materiel Command Army Contracting Command Aberdeen Proving Ground

About this file

Written by GovTribe AI · Jan 18, 2024

This is a solicitation for an Army Military Payroll (AMP) total solution. The U.S. Army Contracting Command - Aberdeen Proving Ground is seeking to develop an AMP solution on behalf of the Project Manager Integrated Personnel and Pay System - Army under the U.S. Army Program Executive Office Enterprise Information Systems. The solicitation was released on 27 October 2023 as notice PANAPG-23-P-0000023061 and updated notices were released on 22 November 2023, 3 January 2024, and 18 December 2023. Responses are due based on the solicitation schedule. The AMP solution will support the Integrated Personnel and Pay System - Army to modernize military pay and personnel processes across the Army. Offerors should propose full life cycle solutions for payroll services, to include development, testing, fielding, and sustainment. Pricing will be cost plus fixed fee or firm fixed price.

View the file

Other files

File	Type	Posted
W91CRB-24-R-0003 IPPS-A AMP AMD 0008.pdf	PDF	Feb 23, 2024
W91CRB-24-R-0003 IPPS-A AMP AMD 0007.pdf	PDF	Feb 22, 2024
W91CRB-24-R-0003 AMD 0006.pdf	PDF	Feb 15, 2024
W91CRB-24-R-0003-AMD 0005.pdf	PDF	Feb 14, 2024
W91CRB-24-R-0003 AMD 0004.pdf	PDF	Feb 13, 2024
Solicitation Attachment 13 - IPPS-A AMP RFP Questions and Answers AMD 0003.pdf	PDF	Feb 7, 2024
W91CRB-24-R-0003 Conformed Copy through AMD 0003.pdf	PDF	Feb 7, 2024
Attachment 1 - IPPS-A Army Military Payroll Performance Work Statement (PWS)_AMD 0003.pdf	PDF	Feb 7, 2024
W91CRB-24-R-0003 AMD 0003.pdf	PDF	Feb 7, 2024
Solicitation Attachment 2 - Cost Model AMP_IPPS-A_7 FEB 2024.xlsx	XLSX spreadsheet	Feb 7, 2024
Solicitation Attachment 12 - IPPS-A AMP RFP Questions and Answers_30 JAN 2023.pdf	PDF	Jan 30, 2024
W91CRB-24-R-0003 IPPS-A AMP AMD 0002.pdf	PDF	Jan 30, 2024
Attachment 1 - IPPS-A Army Military Payroll Performance Work Statement (PWS)_AMD 0002.pdf	PDF	Jan 30, 2024
Solicitation Attachment 1 - Small Business Participation Commitiment Document_AMD 0002.docx	DOCX document	Jan 30, 2024
Attachment 6 - W91CRB-24-R-0003 IPPS-A_AMP_DD254_AMD 0002.pdf	PDF	Jan 30, 2024
Solicitation Attachment 11 - IPPS-A AMP RFP Questions Submission Form.xlsx	XLSX spreadsheet	Jan 22, 2024
RFP W91CRB-24-R-0003 IPPS-A AMP AMD 01.pdf	PDF	Jan 22, 2024
Solicitation Attachment 7 - Solicitation PWS Reference 005-IPPS-A Baseline Processes-26 OCT 2023.zip	ZIP file	Jan 18, 2024
Solicitation Attachment 6 - Solicitation PWS Reference 004-IPPS-A AMP Business Process Maps - Interfaces - Pay Data-24 NOV 23.zip	ZIP file	Jan 18, 2024
Attachment 2 - PWS Reference 001-IPPS-A AMP Functional Requirements List-20 NOV 2023.xlsx	XLSX spreadsheet	Jan 18, 2024
Solicitation Attachment 10- Reference 000-Readme_Reference-13 DEC 2023.xlsx	XLSX spreadsheet	Jan 18, 2024
Exhibit A - IPPS-A AMP Contract Data Requirements List.pdf	PDF	Jan 18, 2024
Attachment 5 - IPPS-A AMP QASP - Final - 12 JAN 2024.pdf	PDF	Jan 18, 2024
RFP W91CRB-24-R-0003 IPPS-A AMP.pdf	PDF	Jan 18, 2024
Attachment 3 - PWS Reference 002-IPPS-A AMP CSDR Plan (Final).zip.zip	ZIP file	Jan 18, 2024
Solicitation Attachment 8 - Solicitation PWS Reference 006-IPPS-A Architecture Products-26 OCT 2023.zip	ZIP file	Jan 18, 2024
Attachment 1 - IPPS-A Army Military Payroll Performance Work Statement (PWS).pdf	PDF	Jan 18, 2024
Solicitation Attachment 5 - Solicitation PWS Reference 003-IPPS-A AMP PI Notional Plan and PI 1-3 -13 DEC 2023.pdf	PDF	Jan 18, 2024
Solicitation Attachment 4 - Solicitation PWS Reference 002-IPPS-A Technical Environment Designs-26 OCT 2023.pdf	PDF	Jan 18, 2024
Attachment 4 - PWS Reference 003-IPPS-A PMO Internal Control Policy-26 OCT 2023.pdf	PDF	Jan 18, 2024
Solicitation Attachment 3 - Solicitation PWS Reference 001-IPPS-A Software Baseline Applications and Tools-26 OCT 2023.xlsx	XLSX spreadsheet	Jan 18, 2024
Attachment 6 - W91CRB-24-R-0003 IPPS-A_AMP_DD254.pdf	PDF	Jan 18, 2024
Solicitation Attachment 1 - Small Business Participation Commitiment Document.docx	DOCX document	Jan 18, 2024
Solicitation Attachment 9 - Solicitation PWS Reference 007-IPPS-A PMO Data Dictionary-26 OCT 2023.xlsx	XLSX spreadsheet	Jan 18, 2024

Show all 34

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: AMP IPPS-A
Prime Contractor/Subcontractor Name/Division:
Period of Performance: See Solicitation Section F
	Government Inputs
	Solicitation Number:
	Name of Action:	AMP IPPS-A
	Period of Performance:	See Solicitation Section F
	Annual Productive Hours:	1,920
	Offeror Inputs
	Prime Contractor/Subcontractor Name/Division:
	Street Address:
	City, State and Zip Code:

Section B CLINs

Section B - Supplies or Services Costs and/or Prices

Solicitation Number:

Name of Action: AMP IPPS-A

Prime Contractor/Subcontractor Name/Division:

Period of Performance: See Solicitation Section F

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

This tab requires no vendor inputs

Pricing Buildup											IDIQ CLINs
	Line Items*
SUPPLIES/ SERVICES	Period	QTY	UNIT	Cost	Fee/Profit or Burden	Subtotal	Line Item Contract Type		CLIN	CLIN Contract Type	Description	QTY	Unit	Cost	Fixed Fee/Profit or Burden	Total
	0001	(Option) Planning Interval (PI) 1	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF		0001	CPFF-IDIQ	Agile Planning Intervals (PI) (Tasks 2-6)	Undefined	Job	$ - 0	$ - 0	$ - 0
	0002	(Option) PI 2	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF		0002	CPFF-IDIQ	Program Management (Task 1)	Undefined	Job	$ - 0	$ - 0	$ - 0
	0003	(Option) PI 3	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF		0003	CPFF-IDIQ	Training Delivery (Task 8)	Undefined	Job	$ - 0	$ - 0	$ - 0
	0004	(Option) PI 4	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF		0004	CR-IDIQ	Licenses	Undefined	Job	$ 1,497,894.00	$ - 0	$ 1,497,894.00
	0005	(Option) PI 5	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF		0005	CR-IDIQ	Travel	Undefined	Job	$ 545,940.00	$ - 0	$ 545,940.00
	0006	(Option) PI 6	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF		0006	CR-IDIQ	ODCs	Undefined	Job	$ 12,172,363.00	$ - 0	$ 12,172,363.00
	0007	(Option) PI 7	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF		0007	CPFF-IDIQ	Production Operations Transition (Task 7)	Undefined	Job	$ - 0	$ - 0	$ - 0
	0008	(Option) PI 8	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF		0008	CPFF-IDIQ	Transition In	Undefined	Job	$ - 0	$ - 0	$ - 0
	0009	(Option) PI 9	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF		0009	CPFF-IDIQ	Transition Out	Undefined	Job	$ - 0	$ - 0	$ - 0
	0010	(Option) PI 10	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF		0010	FFP-IDIQ	Expedited Delivery and Enhanced Performance (EDEP)	Undefined	Job			$ - 0
	0011	(Option) PI 11	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF		0011	NSP	Contract Data Requirements List (CDRL)	NSP	NSP	NSP	NSP	NSP
	0012	(Option) PI 12	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	0013	(Option) PI 13	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF								Total Est. Cost	$ 14,216,197.00
	0014	(Option) PI 14	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF								Total Fee/Profit	$ - 0
	0015	(Option) PI 15	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF								Total Contract Price	$ 14,216,197.00
	0016	(Option) PI 16	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	0017	(Option) PI 17	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF								EDEP Amount	$ - 0
	0018	(Option) PI 18	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF								Total Price w/EDEP	$ 14,216,197.00
	0019	(Option) PI 19	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	0020	(Option) PI 20	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	0021	(Option) PI 21	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	0022	(Option) PI 22	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	0023	(Option) PI 23	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	0024	(Option) PI 24	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	0025	(Option) PI 25	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	0026	(Option) PI 26	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	0027	(Option) PI 27	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	0028	(Option) PI 28	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	0029	(Option) PI 29	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	0030	(Option) PI 30	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	0031	(Option) PI 31	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	0032	(Option) PI 32	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	0033	(Option) PI 33	12 Weeks	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	0034	(Option) PI Surge (Normalized @ 30% of Regular PI Value)	Undefined	Undefined	Job	$ - 0	$ - 0	$ - 0	CPFF
	0035	Program Management (PM) Base Period (Task 1)	12 Months	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	0036	(Option) Base Period Training Delivery (Task 8)	6 Months	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	0037	License Costs Base Period	6 Months	1	Job	$ 74,744.00	$ - 0	$ 74,744.00	CR
	0038	Travel Costs Base Period	12 Months	1	Job	$ 26,776.00	$ - 0	$ 26,776.00	CR
	0039	Other Direct Costs (ODCs) Base Period	12 Months	1	Job	$ 248,038.00	$ - 0	$ 248,038.00	CR
									NSP
	0041	Contract Data Requirements List (CDRL) Base Per.	12 Months	NSP	NSP				NSP
	0042	Transition In - 6 Months	6 Months	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	1035	PM Option Year 1, Segment 1 (Task 1)	6 Months	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	1036	PM Option Year 1, Segment 2 (Task 1)	6 Months	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	1037	Optional Training Delivery, OY1 (Task 8)	6 Months	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	1038	License Costs OY1	6 Months	1	Job	$ 192,896.00	$ - 0	$ 192,896.00	CR
	1039	Travel Costs OY1	12 Months	1	Job	$ 69,772.00	$ - 0	$ 69,772.00	CR
	1040	Other Direct Costs (ODCs) OY1	12 Months	1	Job	$ 1,405,453.00	$ - 0	$ 1,405,453.00	CR
									NSP
	1042	Contract Data Requirements List (CDRL) OY1	12 Months	NSP	NSP				NSP
	2035	PM Option Year 2, Segment 1 (Task 1)	6 Months	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	2036	PM Option Year 2, Segment 2 (Task 1)	6 Months	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	2037	Optional Training Delivery, OY2 (Task 8)	6 Months	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	2038	License Costs OY2	6 Months	1	Job	$ 244,976.00	$ - 0	$ 244,976.00	CR
	2039	Travel Costs OY2	12 Months	1	Job	$ 90,000.00	$ - 0	$ 90,000.00	CR
	2040	Other Direct Costs (ODCs) OY2	12 Months	1	Job	$ 2,185,465.00	$ - 0	$ 2,185,465.00	CR
									NSP
	2042	Contract Data Requirements List (CDRL) OY2	12 Months	NSP	NSP				NSP
	3035	PM Option Year 3, Segment 1 (Task 1)	6 Months	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	3036	PM Option Year 3, Segment 2 (Task 1)	6 Months	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	3037	Optional Training Delivery, OY3 (Task 8)	6 Months	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	3038	License Costs OY3	6 Months	1	Job	$ 272,371.00	$ - 0	$ 272,371.00	CR
	3039	Travel Costs OY3	12 Months	1	Job	$ 100,511.00	$ - 0	$ 100,511.00	CR
	3040	Other Direct Costs (ODCs) OY3	12 Months	1	Job	$ 2,266,603.00	$ - 0	$ 2,266,603.00	CR
									NSP
	3042	Contract Data Requirements List (CDRL) OY3	12 Months	NSP	NSP				NSP
	4035	PM Option Year 4, Segment 1 (Task 1)	6 Months	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	4036	PM Option Year 4, Segment 2 (Task 1)	6 Months	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	4037	Optional Training Delivery, OY4 (Task 8)	6 Months	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	4038	License Costs OY4	6 Months	1	Job	$ 287,864.00	$ - 0	$ 287,864.00	CR
	4039	Travel Costs OY4	12 Months	1	Job	$ 106,337.00	$ - 0	$ 106,337.00	CR
	4040	Other Direct Costs (ODCs) OY4	12 Months	1	Job	$ 2,032,224.00	$ - 0	$ 2,032,224.00	CR
									NSP
	4042	Contract Data Requirements List (CDRL) OY4	12 Months	NSP	NSP				NSP
	5035	PM Option Year 5, Segment 1 (Task 1)	6 Months	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	5036	PM Option Year 5, Segment 2 (Task 1)	6 Months	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	5037	Optional Training Delivery, OY5 (Task 8)	6 Months	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	5038	License Costs OY5	6 Months	1	Job	$ 208,603.00	$ - 0	$ 208,603.00	CR
	5039	Travel Costs OY5	12 Months	1	Job	$ 74,866.00	$ - 0	$ 74,866.00	CR
	5040	Other Direct Costs (ODCs) OY5	12 Months	1	Job	$ 1,969,529.00	$ - 0	$ 1,969,529.00	CR
									NSP
	5042	Contract Data Requirements List (CDRL) OY5	12 Months	NSP	NSP				NSP
	6035	PM Option Year 6, Segment 1 (Task 1)	6 Months	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	6036	PM Option Year 6, Segment 2 (Task 1)	6 Months	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	6037	Optional Training Delivery, OY6 (Task 8)	6 Months	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	6038	License Costs OY6	6 Months	1	Job	$ 216,440.00	$ - 0	$ 216,440.00	CR
	6039	Travel Costs OY6	12 Months	1	Job	$ 77,678.00	$ - 0	$ 77,678.00	CR
	6040	Other Direct Costs (ODCs) OY6	12 Months	1	Job	$ 2,065,051.00	$ - 0	$ 2,065,051.00	CR
	6041	Production Operations Transition (Task 7)	4 Months	1	Job	$ - 0	$ - 0	$ - 0	CPFF
	6042	Transition-Out	2 Months	1	Job	$ - 0	$ - 0	$ - 0	CPFF
									NSP
	6042	Contract Data Requirements List (CDRL) OY6	12 Months	NSP	NSP				NSP
	*Line item numbers for pricing buildup/spreadsheet tracking only - see IDIQ CLINs to the right for Section B CLIN Pricing.						Total CLINs (w/Surge)	$ 14,216,197
							Total CLINs (less Surge)	$ 14,216,197

Total Proposed Price*	$ 14,216,197.00	*May differ slightly from 'Cost Summary' due to rounding
Normalized Surge Amount	$ - 0
Total Price w/Surge	$ 14,216,197

Workbook integrity check (do not edit)
Double check figure a	$ 14,216,197.00	Total of clin totals (less surge)
Double check figure b	$ 14,216,197.00	Cost Summary Total
Double check figure c	$ 14,216,197.00	Total from individual Worksheets

Rounding Error check
Rounding difference (b-a)	$ - 0
Rounding difference (c-a)	$ - 0
	$ 14,216,197.00
	14,216,197.00

Cost Summary

Cost Summary Spreadsheet
Solicitation Number:
Name of Action: AMP IPPS-A
Prime Contractor/Subcontractor Name/Division:
Period of Performance: See Solicitation Section F
This tab requires no vendor inputs
	Year 1
AMP IPPS-A	Transition in	Base Period	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7	Transition-Out	Total
Labor & Subcontract Labor Hours	0	0	0	0	0	0	0	0	0	0	From Labor Cost Detail Worksheet
Direct & Indirect Labor & Subcontract Labor Costs (less G&A)	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From Labor Cost Detail Worksheet
G&A Costs	$ - 0	$ - 0	$ - 0	$ - 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	$ - 0	$ - 0	$ - 0
Profit/Fee	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From Labor Cost Detail Worksheet
Labor Cost	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Licenses/Travel/Other Direct Costs (ODCs) (Less Burden)	n/a	$ 349,558.00	$ 1,668,121.00	$ 2,520,441.00	$ 2,639,485.00	$ 2,426,425.00	$ 2,252,998.00	$ 2,359,169.00	n/a	$ 14,216,197.00	From ODC Cost Detail Sheet
G&A Burden on Travel/ODCs	n/a	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	n/a	$ - 0	From ODC Cost Detail Sheet
Licenses/Travel/ODCs	$ - 0	$ 349,558.00	$ 1,668,121.00	$ 2,520,441.00	$ 2,639,485.00	$ 2,426,425.00	$ 2,252,998.00	$ 2,359,169.00	$ - 0	$ 14,216,197.00
Total Labor & Licenses/Travel/ODC Costs (less normalized surge)	$ - 0	$ 349,558.00	$ 1,668,121.00	$ 2,520,441.00	$ 2,639,485.00	$ 2,426,425.00	$ 2,252,998.00	$ 2,359,169.00	$ - 0	$ 14,216,197.00	Total proposed (less normalized surge)

(a) Indirect Rate Summary

Indirect Rate Summary Spreadsheet

Solicitation Number:

Name of Action: AMP IPPS-A

Prime Contractor/Subcontractor Name/Division:

Period of Performance: See Solicitation Section F

	Entity	Contract Type	Fringe Rate	Overhead Rate	G&A Rate	Proposed Fee Rate	PI EDEP
(5% Max)	% of Effort Performed by Prime and Subs Based on Labor Hours
	Base Period (Including Transition In)
	PRIME CONTRACTOR	CPFF	0.00%	0.00%	0.00%	0.00%	5.00%	0.00%
	SUBCONTRACTOR 1		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	SUBCONTRACTOR 2		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	SUBCONTRACTOR 3		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	ETC		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
								0.00%	(i.e. 100%)
	Year 2
	PRIME CONTRACTOR	CPFF	0.00%	0.00%	0.00%	0.00%	5.00%	0.00%
	SUBCONTRACTOR 1		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	SUBCONTRACTOR 2		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	SUBCONTRACTOR 3		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	ETC		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
								0.00%	(i.e. 100%)
	Year 3
	PRIME CONTRACTOR	CPFF	0.00%	0.00%	0.00%	0.00%	5.00%	0.00%
	SUBCONTRACTOR 1		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	SUBCONTRACTOR 2		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	SUBCONTRACTOR 3		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	ETC		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
								0.00%	(i.e. 100%)
	Year 4
	PRIME CONTRACTOR	CPFF	0.00%	0.00%	0.00%	0.00%	5.00%	0.00%
	SUBCONTRACTOR 1		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	SUBCONTRACTOR 2		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	SUBCONTRACTOR 3		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	ETC		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
								0.00%	(i.e. 100%)
	Year 5
	PRIME CONTRACTOR	CPFF	0.00%	0.00%	0.00%	0.00%	5.00%	0.00%
	SUBCONTRACTOR 1		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	SUBCONTRACTOR 2		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	SUBCONTRACTOR 3		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	ETC		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
								0.00%	(i.e. 100%)
	Year 6
	PRIME CONTRACTOR	CPFF	0.00%	0.00%	0.00%	0.00%	5.00%	0.00%
	SUBCONTRACTOR 1		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	SUBCONTRACTOR 2		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	SUBCONTRACTOR 3		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	ETC		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
								0.00%	(i.e. 100%)
	Year 7
	PRIME CONTRACTOR	CPFF	0.00%	0.00%	0.00%	0.00%	5.00%	0.00%
	SUBCONTRACTOR 1		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	SUBCONTRACTOR 2		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	SUBCONTRACTOR 3		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	ETC		0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
								0.00%	(i.e. 100%)

*No Escalation permitted on 6-month Extension CLINs IAW FAR 52.217-8

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.

(b) Agile PI DL Rate Schedule

Direct Labor Rate Schedule

Solicitation Number:

Name of Action: AMP IPPS-A

Prime Contractor/Subcontractor Name/Division:

Period of Performance: See Solicitation Section F

Transition-In and Base Period

Effective Dates:

[mm/dd/yy-mm/dd/yy]

Year 2 (12 Months)

Year 3 (12 Months)

Year 4 (12 Months)

Year 5 (12 Months)

Year 6 (12 Months)

Year 7 (12 Months)

NOMINAL SMALL PI TEAM

Effect. Dates:

[mm/dd/yy-mm/dd/yy]

Effect. Dates:

[mm/dd/yy-mm/dd/yy]

Effect. Dates:

[mm/dd/yy-mm/dd/yy]

Effect. Dates:

[mm/dd/yy-mm/dd/yy]

Effect. Dates:

[mm/dd/yy-mm/dd/yy]

Effect. Dates:

[mm/dd/yy-mm/dd/yy]

Agile Planning Interval (PI) Labor Categories

Location

Labor Type

SCA Identifier

Proposed Base Labor Rate

Cost Realism Basis for Rate Proposed

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00

NOMINAL MEDIUM PI TEAM

Agile Planning Interval (PI) Labor Categories

Location

Labor Type

SCA Identifier

Proposed Base Labor Rate

Cost Realism Basis for Rate Proposed

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00

NOMINAL LARGE PI TEAM

Agile Planning Interval (PI) Labor Categories

Location

Labor Type

SCA Identifier

Proposed Base Labor Rate

Cost Realism Basis for Rate Proposed

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00

Direct Labor Rate Schedule
Solicitation Number:
Name of Action: AMP IPPS-A
Prime Contractor/Subcontractor Name/Division:
Period of Performance: See Solicitation Section F
Effective dates shall align with Agile DL Rate Schedule Effective Dates
Transition-In Labor
Year 1/Base Period and Transition-in
Labor Categories	Location	Labor Type	SCA Identifier	Proposed Base Labor Rate	Cost Realism Basis for Rate Proposed

Program Management (Task 1)

Year 1/Base Period and Transition-in

Year 2

Year 3

Year 4

Year 5

Year 6

Year 7

Labor Categories

Location

Labor Type

SCA Identifier

Proposed Base Labor Rate

Cost Realism Basis for Rate Proposed

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00

Optional Training Delivery (Task 8)

Year 1/Base Period and Transition-in

Year 2

Year 3

Year 4

Year 5

Year 6

Year 7

Labor Categories

Location

Labor Type

SCA Identifier

Proposed Base Labor Rate

Cost Realism Basis for Rate Proposed

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00

Production Operations Transition (Task 7)

Year 1/Base Period and Transition-in

Year 2

Year 3

Year 4

Year 5

Year 6

Year 7

Labor Categories

Location

Labor Type

SCA Identifier

Proposed Base Labor Rate

Cost Realism Basis for Rate Proposed

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00

Transition-Out Labor

Year 1/Base Period

Year 2

Year 3

Year 4

Year 5

Year 6

Year 7

Labor Categories

Location

Labor Type

SCA Identifier

Proposed Base Labor Rate

Cost Realism Basis for Rate Proposed

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

Escalation

Proposed Labor Rate

$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
$0.00	$0.00	$0.00	$0.00	$0.00	$0.00

(d) LaborDetailSingleAgilePI

Labor Cost Detail Spreadsheet
Solicitation Number:
Name of Action: AMP IPPS-A
Prime Contractor/Subcontractor Name/Division:
Period of Performance: See Solicitation Section F
Annual Productive Hours: 1920
Vendor may add rows to identify all Labor Categories required under each Nominal PI Team Size during each period of performance. Please maintain the general format and formulas, and include specific PWS Section/Task numbers as appropriate.
Level of effort for each team shall represent ONE (1) Iteration period as defined in the solicitation, as it would occur in each contract year/performance period.
	Total Team Cost By Year (1 Iteration)	Base Period	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7
	Small	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Medium	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	Large	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0

Base Period

Direct Labor

Indirect Cost

NTE

SMALL Agile Development Team - Base Period (Tasks 2-6)

0.00%

Location (Note 1)

Labor Type (Note 2)

Labor Categories (Note 3)

Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)

If Column D=S, Enter Name of Subcontractor(s) (Note 5)

FTEs (Note 6)

Total Productive Hours (Note 7)

Hourly Base Pay Rate (Note 8)

Fringe (Note 9)

Overhead (Note 10)

Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)

Total Prime & Sub Labor Before Prime G&A & Fee

G&A (Note 12)

Total Cost

Fee

Total Price

Proposal Fully Burdened Hourly Billing Rate

Wrap Rate

EDEP

k = h + i + j

l = g x k

n = l + o

p = n + o

q = p/g

r = q/h

	- 0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	- 0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	- 0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	- 0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	- 0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	- 0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	- 0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	- 0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	- 0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	- 0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	- 0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	- 0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
Total:				0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 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!	ERROR:#DIV/0!	$ - 0

Direct Cost

Indirect Cost

NTE

MEDIUM Agile Development Team - Base Period (Tasks 2-6)

0.00%

Location (Note 1)

Labor Type (Note 2)

Labor Categories (Note 3)

Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)

If Column D=S, Enter Name of Subcontractor(s) (Note 5)

FTEs (Note 6)

Total Productive Hours (Note 7)

Hourly Base Pay Rate (Note 8)

Fringe (Note 9)

Overhead (Note 10)

Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)

Total Prime & Sub Labor Before Prime G&A & Fee

G&A (Note 12)

Total Cost

Fee

Total Price

Proposal Fully Burdened Hourly Billing Rate

Wrap Rate

EDEP

k = h + i + j

l = g x k

n = l + o

p = n + o

q = p/g

r = q/h

	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
Total:				0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 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!	ERROR:#DIV/0!	$ - 0

Direct Cost

Indirect Cost

NTE

LARGE Agile Development Team - Base Period (Tasks 2-6)

0.00%

Location (Note 1)

Labor Type (Note 2)

Labor Categories (Note 3)

Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)

If Column D=S, Enter Name of Subcontractor(s) (Note 5)

FTEs (Note 6)

Total Productive Hours (Note 7)

Hourly Base Pay Rate (Note 8)

Fringe (Note 9)

Overhead (Note 10)

Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)

Total Prime & Sub Labor Before Prime G&A & Fee

G&A (Note 12)

Total Cost

Fee

Total Price

Proposal Fully Burdened Hourly Billing Rate

Wrap Rate

EDEP

k = h + i + j

l = g x k

n = l + o

p = n + o

q = p/g

r = q/h

	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
Total:				0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 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!	ERROR:#DIV/0!	$ - 0

Year 2

Direct Cost

Indirect Cost

NTE

SMALL Agile Development Team - Year 2 (Tasks 2-6)

0.00%

Location (Note 1)

Labor Type (Note 2)

Labor Categories (Note 3)

Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)

If Column D=S, Enter Name of Subcontractor(s) (Note 5)

FTEs (Note 6)

Total Productive Hours (Note 7)

Hourly Base Pay Rate (Note 8)

Fringe (Note 9)

Overhead (Note 10)

Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)

Total Prime & Sub Labor Before Prime G&A & Fee

G&A (Note 12)

Total Cost

Fee

Total Price

Proposal Fully Burdened Hourly Billing Rate

Wrap Rate

EDEP

k = h + i + j

l = g x k

n = l + o

p = n + o

q = p/g

r = q/h

	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
Total:				0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 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!	ERROR:#DIV/0!	$ - 0

Direct Cost

Indirect Cost

NTE

MEDIUM Agile Development Team - Year 2 (Tasks 2-6)

0.00%

Location (Note 1)

Labor Type (Note 2)

Labor Categories (Note 3)

Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)

If Column D=S, Enter Name of Subcontractor(s) (Note 5)

FTEs (Note 6)

Total Productive Hours (Note 7)

Hourly Base Pay Rate (Note 8)

Fringe (Note 9)

Overhead (Note 10)

Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)

Total Prime & Sub Labor Before Prime G&A & Fee

G&A (Note 12)

Total Cost

Fee

Total Price

Proposal Fully Burdened Hourly Billing Rate

Wrap Rate

EDEP

k = h + i + j

l = g x k

n = l + o

p = n + o

q = p/g

r = q/h

	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
Total:				0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 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!	ERROR:#DIV/0!	$ - 0

Direct Cost

Indirect Cost

NTE

LARGE Agile Development Team - Year 2 (Tasks 2-6)

0.00%

Location (Note 1)

Labor Type (Note 2)

Labor Categories (Note 3)

Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)

If Column D=S, Enter Name of Subcontractor(s) (Note 5)

FTEs (Note 6)

Total Productive Hours (Note 7)

Hourly Base Pay Rate (Note 8)

Fringe (Note 9)

Overhead (Note 10)

Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)

Total Prime & Sub Labor Before Prime G&A & Fee

G&A (Note 12)

Total Cost

Fee

Total Price

Proposal Fully Burdened Hourly Billing Rate

Wrap Rate

EDEP

k = h + i + j

l = g x k

n = l + o

p = n + o

q = p/g

r = q/h

	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
Total:				0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 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!	ERROR:#DIV/0!	$ - 0

Year 3

Direct Cost

Indirect Cost

NTE

SMALL Agile Development Team - Year 3 (Tasks 2-6)

0.00%

Location (Note 1)

Labor Type (Note 2)

Labor Categories (Note 3)

Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)

If Column D=S, Enter Name of Subcontractor(s) (Note 5)

FTEs (Note 6)

Total Productive Hours (Note 7)

Hourly Base Pay Rate (Note 8)

Fringe (Note 9)

Overhead (Note 10)

Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)

Total Prime & Sub Labor Before Prime G&A & Fee

G&A (Note 12)

Total Cost

Fee

Total Price

Proposal Fully Burdened Hourly Billing Rate

Wrap Rate

EDEP

k = h + i + j

l = g x k

n = l + o

p = n + o

q = p/g

r = q/h

	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
Total:				0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 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!	ERROR:#DIV/0!	$ - 0

Direct Cost

Indirect Cost

NTE

MEDIUM Agile Development Team - Year 3 (Tasks 2-6)

0.00%

Location (Note 1)

Labor Type (Note 2)

Labor Categories (Note 3)

Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)

If Column D=S, Enter Name of Subcontractor(s) (Note 5)

FTEs (Note 6)

Total Productive Hours (Note 7)

Hourly Base Pay Rate (Note 8)

Fringe (Note 9)

Overhead (Note 10)

Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)

Total Prime & Sub Labor Before Prime G&A & Fee

G&A (Note 12)

Total Cost

Fee

Total Price

Proposal Fully Burdened Hourly Billing Rate

Wrap Rate

EDEP

k = h + i + j

l = g x k

n = l + o

p = n + o

q = p/g

r = q/h

	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
Total:				0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 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!	ERROR:#DIV/0!	$ - 0

Direct Cost

Indirect Cost

NTE

LARGE Agile Development Team - Year 3 (Tasks 2-6)

0.00%

Location (Note 1)

Labor Type (Note 2)

Labor Categories (Note 3)

Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)

If Column D=S, Enter Name of Subcontractor(s) (Note 5)

FTEs (Note 6)

Total Productive Hours (Note 7)

Hourly Base Pay Rate (Note 8)

Fringe (Note 9)

Overhead (Note 10)

Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)

Total Prime & Sub Labor Before Prime G&A & Fee

G&A (Note 12)

Total Cost

Fee

Total Price

Proposal Fully Burdened Hourly Billing Rate

Wrap Rate

EDEP

k = h + i + j

l = g x k

n = l + o

p = n + o

q = p/g

r = q/h

	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
Total:				0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 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!	ERROR:#DIV/0!	$ - 0

Year 4

Direct Cost

Indirect Cost

NTE

SMALL Agile Development Team - Year 4 (Tasks 2-6)

0.00%

Location (Note 1)

Labor Type (Note 2)

Labor Categories (Note 3)

Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)

If Column D=S, Enter Name of Subcontractor(s) (Note 5)

FTEs (Note 6)

Total Productive Hours (Note 7)

Hourly Base Pay Rate (Note 8)

Fringe (Note 9)

Overhead (Note 10)

Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)

Total Prime & Sub Labor Before Prime G&A & Fee

G&A (Note 12)

Total Cost

Fee

Total Price

Proposal Fully Burdened Hourly Billing Rate

Wrap Rate

EDEP

k = h + i + j

l = g x k

n = l + o

p = n + o

q = p/g

r = q/h

	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
Total:				0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 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!	ERROR:#DIV/0!	$ - 0

Direct Cost

Indirect Cost

NTE

MEDIUM Agile Development Team - Year 4 (Tasks 2-6)

0.00%

Location (Note 1)

Labor Type (Note 2)

Labor Categories (Note 3)

Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)

If Column D=S, Enter Name of Subcontractor(s) (Note 5)

FTEs (Note 6)

Total Productive Hours (Note 7)

Hourly Base Pay Rate (Note 8)

Fringe (Note 9)

Overhead (Note 10)

Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)

Total Prime & Sub Labor Before Prime G&A & Fee

G&A (Note 12)

Total Cost

Fee

Total Price

Proposal Fully Burdened Hourly Billing Rate

Wrap Rate

EDEP

k = h + i + j

l = g x k

n = l + o

p = n + o

q = p/g

r = q/h

	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
Total:				0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 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!	ERROR:#DIV/0!	$ - 0

Direct Cost

Indirect Cost

NTE

LARGE Agile Development Team - Year 4 (Tasks 2-6)

0.00%

Location (Note 1)

Labor Type (Note 2)

Labor Categories (Note 3)

Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)

If Column D=S, Enter Name of Subcontractor(s) (Note 5)

FTEs (Note 6)

Total Productive Hours (Note 7)

Hourly Base Pay Rate (Note 8)

Fringe (Note 9)

Overhead (Note 10)

Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)

Total Prime & Sub Labor Before Prime G&A & Fee

G&A (Note 12)

Total Cost

Fee

Total Price

Proposal Fully Burdened Hourly Billing Rate

Wrap Rate

EDEP

k = h + i + j

l = g x k

n = l + o

p = n + o

q = p/g

r = q/h

	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
Total:				0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 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!	ERROR:#DIV/0!	$ - 0

Year 5

Direct Cost

Indirect Cost

NTE

SMALL Agile Development Team - Year 5 (Tasks 2-6)

0.00%

Location (Note 1)

Labor Type (Note 2)

Labor Categories (Note 3)

Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)

If Column D=S, Enter Name of Subcontractor(s) (Note 5)

FTEs (Note 6)

Total Productive Hours (Note 7)

Hourly Base Pay Rate (Note 8)

Fringe (Note 9)

Overhead (Note 10)

Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)

Total Prime & Sub Labor Before Prime G&A & Fee

G&A (Note 12)

Total Cost

Fee

Total Price

Proposal Fully Burdened Hourly Billing Rate

Wrap Rate

EDEP

k = h + i + j

l = g x k

n = l + o

p = n + o

q = p/g

r = q/h

	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
	0	0	Enter P or S	0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0			$ - 0
Total:				0.00	0.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 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!	ERROR:#DIV/0!	$ - 0

Direct Cost

Indirect Cost

NTE

MEDIUM Agile Development Team - Year 5 (Tasks 2-6)

0.00%

Location (Note 1)

Labor Type (Note 2)

Labor Categories (Note 3)

Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)

If Column D=S, Enter Name of Subcontractor(s) (Note 5)

FTEs (Note 6)

Total Productive Hours (Note 7)

Hourly Base Pay Rate (Note 8)

Fringe (Note 9)

Overhead (Note 10)

Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)

Total Prime & Sub Labor Before Prime G&A & Fee

G&A (Note 12)

Total Cost

Fee

Total Price

Proposal Fully Burdened Hourly Billing Rate

Wrap Rate

EDEP

k = h + i + j

l = g x k

n = l + o

p = n + o

q = p/g

r = q/h

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 Jan 18, 2024.