TE-G_Burn_Rate_Example_Revision 1.xlsx

XLSX spreadsheet 157 KB Posted Jan 27, 2023

Attached to: Base Operations Support Services, Dugway Proving Ground, Utah Federal contract opportunity
Solicitation number: W5168W23R0002
Issued by: Department of the Army

View the file

Other files for this federal contract opportunity

Other files attached to Base Operations Support Services, Dugway Proving Ground, Utah, newest first.
File	Type	Posted
Attachment S - PIEE Solicitation Vendor Posting Offer Training.pdf	PDF	Jun 15, 2023
Attachment H - Dugway Pricing Matrix Revised 14 JUN 23 Cell J31 Formula.xlsx	XLSX spreadsheet	Jun 15, 2023
Amended_RFP_W5168W23R0002_0005_DPG_BASOPS_12JUN2023_w_Changes.pdf	PDF	Jun 12, 2023
Amended RFP W5168W23R0002-0003-Conformed Document -.pdf	PDF	May 25, 2023
DGP BaseOps Site visit Sign-in Roster 2-2-2023.pdf	PDF	Feb 14, 2023
Attachment 5 - Past Performance Questionnaire.docx	DOCX document	Jan 27, 2023
Attachment 6 - Pricing Matrix.xlsx	XLSX spreadsheet	Jan 27, 2023
Attachment 18 - CLS 411 Facility Maintenance_ Vertical_12 Apr 22.docx	DOCX document	Jan 27, 2023
Attachment 22 - CLS 502 Water Services_12 Apr 22.docx	DOCX document	Jan 27, 2023
Attachment 24 - CLS 510 Pest Management_12 Apr 22.docx	DOCX document	Jan 27, 2023
Attachment 15 - CLS 404 Grounds Maintenance_12 Apr 22.docx	DOCX document	Jan 27, 2023
TE-VVVV Master keys dupicate keys and locks.docx	DOCX document	Jan 27, 2023
TE-L_Irrigation_Systems_Drawing_1-35 Revision 1.pdf	PDF	Jan 27, 2023
TE-YY_Evaporative_Coolers_Revision 1.pdf	PDF	Jan 27, 2023
TE-EE__Unpaved_Roads_Revision 1.pdf	PDF	Jan 27, 2023
TE-U-1_Ditto_Improved_Area_Revision 1.pdf	PDF	Jan 27, 2023
TE-V-2_MAAF_Avery_Semi-Improved_Land_Area_Revision 1.pdf	PDF	Jan 27, 2023
TE-V-1_Ditto_Semi-Improved_Land_Area_Revision 1.pdf	PDF	Jan 27, 2023
TE-DDDD OSHA 3138-01R 2004. Confined Spaces.pdf	PDF	Jan 27, 2023
TE-FF_Snow_Removal_Priorities_Revision 1.pdf	PDF	Jan 27, 2023
TE-ZZZ_Self_Help_Stock_Level_Revision 1.pdf	PDF	Jan 27, 2023
TE-A_Automation_Technology_Revision 1.pdf	PDF	Jan 27, 2023
TE-SSSS Stored Presticides Report Example.xlsx	XLSX spreadsheet	Jan 27, 2023
TE-DDD Deliverable Schedule-DUGWW6B6AAWKI13.docx	DOCX document	Jan 27, 2023
TE-PP Boilers 20200506.xlsx	XLSX spreadsheet	Jan 27, 2023
TE-KKK_Government_Owned_Propane__Tanks_Revision 1.xlsx	XLSX spreadsheet	Jan 27, 2023
TE-JJJ_Fire_Pump_Data_Revision 1.xlsx	XLSX spreadsheet	Jan 27, 2023
TE-HHH_Clean_Agent_Fire_Suppression_System_Revision 1.xlsx	XLSX spreadsheet	Jan 27, 2023
TE-CC-1_Out_of_cycle_request_Revision 1.xlsx	XLSX spreadsheet	Jan 27, 2023
TE-BBB-1_AST-UllageLog_Revision 1.docx	DOCX document	Jan 27, 2023
TE-ZZZZ Priority Facilities.xlsx	XLSX spreadsheet	Jan 27, 2023
TE-XXXX Tank List.xlsx	XLSX spreadsheet	Jan 27, 2023
TE-WWW_List_Army_Housing_Units_Revision 2.xlsx	XLSX spreadsheet	Jan 27, 2023
TE-C_ISR_Requirements_Revision 1.pdf	PDF	Jan 27, 2023
TE-NNNN Monthly Pest Management Operations Record.xlsx	XLSX spreadsheet	Jan 27, 2023
TE-AA_Pure_Live_Seed_Mix_Revision 1.pdf	PDF	Jan 27, 2023
Attachment 12 - Collective Bargaining Agreement (CBA).pdf	PDF	Jan 27, 2023
Attachment 10 - DBA Wage Determination - Highway.pdf	PDF	Jan 27, 2023
Attachment 9 - DBA Wage Determination - Heavy.pdf	PDF	Jan 27, 2023
Attachment 14 - CLS 201 AFH Management Operation_12 Apr 22.docx	DOCX document	Jan 27, 2023
TE-YYY_Number_Movements_and_Placements_Revision 1.xlsx	XLSX spreadsheet	Jan 27, 2023
TE-V-3_Baker_Semi-Improved_Land_Area_Revision 1.pdf	PDF	Jan 27, 2023
TE-UU_Exhaust_Fans_Revision 1.pdf	PDF	Jan 27, 2023
TE-RRR_WasteWater_Treatment_Systems_Revision1.pdf	PDF	Jan 27, 2023
TE-V-4_Carr_Semi-Improved_Land_Area_Revision 1.pdf	PDF	Jan 27, 2023
TE-V_English_Village_Semi-Improved_Land_Area_Revision 1.pdf	PDF	Jan 27, 2023
TE-VV_Air_Compressors_Revision 1.pdf	PDF	Jan 27, 2023
TE-T_Hantavirus_Contamination_Prevention_Revision 1.pdf	PDF	Jan 27, 2023
TE-XX_HVAC_Filters_Revision 1.pdf	PDF	Jan 27, 2023
TE-N_Water_Contamination_Threat_Revision 1.pdf	PDF	Jan 27, 2023

Show all 50

Base Operations Support Services, Dugway Proving Ground, Utah has more files on GovTribe.

On GovTribe

Work with this file on GovTribe

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.

Chart4

Cumulative Budget vs Spending

1 #REF! 1 1 #REF! 1 1 #REF! 1 1 #REF! 1

Sheet1

Spending Vs Contract Value

1 #REF! 1 1 #REF! 1 1 #REF! 1 1 #REF! 1

Chart5

Actual spending comparison by FY 1 #REF! 1 1 #REF! 1 Period

Dollars

ECVSum

MISSION & INSTALLATION CONTRACTING COMMAND

Dugway Proving Ground Contracting Office

Technical Exhibit: G Burn Rate Report

CONTRACTOR:					Revision 1
CONTRACT:					11/28/18
	FY## ECV Funding Requirements
		Total	BOS	SRM
	BOS 200-Appliance Repair	-	-	-
	BOS 400-Fac Engin Srvcs	-	-	-
	BOS 404-Grounds Maint	-	-	-
	BOS 408-Snow,Ice, & Sand	-	-	-
	SRM 411-Fac Maint-Vertical	-	-	-
	SRM 420-Fac Maint-Horizontal	-	-	-
	BOS 500-Electrical	-
	BOS 501-Heating/Cooling	-	-	-
	BOS 502-Water	-	-	-
	BOS 503-Waste Water	-	-	-
	BOS 504-Other Utility	-	-	-
	BOS 400-CMR	-	-	-
		-	-	-
	Materials Total	- 0	- 0	- 0
	Labor with G&A	- 0	- 0	- 0
	Fee	- 0	-	-

Constants

CONSTANTS
FY##	Oct

Rodney J. Miller: Rodney J. Miller:

Includes Sept 30th in all counts		Nov		Dec		Jan		Feb		Mar		Apr		May		Jun		Jul		Aug		Sep
	YTD Day Count	0		0		0		0		0		0		0		0		0		0		0		0		0
	Invoice Period	P1	P2	P1	P2	P1	P2	P1	P2	P1	P2	P1	P2	P1	P2	P1	P2	P1	P2	P1	P2	P1	P2	P1	P2
	Invoiceable Days	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
	Invoiced Days	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
	Uninvoiced Days	0		0		0		0		0		0		0		0		0		0		0		0		0
	Billable Days	0		0		0		0		0		0		0		0		0		0		0		0		0
	Billed Days	0		0		0		0		0		0		0		0		0		0		0		0		0
	Estimated Days	0		0		0		0		0		0		0		0		0		0		0		0		0
	Unbilled Days	0		0		0		0		0		0		0		0		0		0		0		0		0
													0												0

	Dollars	Set aside	Forecastable Dollars	Additions	Start Date		Remaining Days	12/31/69
Estimated Contract Value	ERROR:#REF!	150,000.00	ERROR:#REF!	- 0	End Date		Remaining WD	0
SRM Funding Received	- 0		- 0
BOS Funding Received	- 0		- 0	- 0	Holidays	10/14/13
Estimated SRM Value	ERROR:#REF!	75,000.00	ERROR:#REF!	ERROR:#REF!		11/11/13
Labor - Regular (%)	ERROR:#REF!		ERROR:#REF!			11/28/13
Overtime (%)	ERROR:#REF!		ERROR:#REF!			12/25/13
Davis-Bacon (%)	ERROR:#REF!		ERROR:#REF!			1/1/14
Materials	ERROR:#REF!	75,000.00	ERROR:#REF!			1/20/14
Estimated BOS Value	ERROR:#REF!	75,000.00	ERROR:#REF!	ERROR:#REF!		2/17/14
Labor - Regular (%)	ERROR:#REF!		ERROR:#REF!			5/26/14
Overtime (%)	ERROR:#REF!		ERROR:#REF!			7/4/14
Davis-Bacon (%)	ERROR:#REF!		ERROR:#REF!			9/1/14
Materials	ERROR:#REF!	75,000.00	ERROR:#REF!
Seasonal Labor Value	- 0
Target Fee	ERROR:#REF!	100,000.00	ERROR:#REF!

Printed: &D &T &P of &N &F -- &A

Forecast

FORECAST		October	November	December	January	February	March	April	May	June	July	August	September	Total	Daily Burn
Labor
	SRM	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#REF!
	REG	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#REF!
	OT	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#REF!
	DB	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#REF!
	BOS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#REF!
	REG	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#REF!
	OT	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#REF!
	DB	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#REF!
		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Material															Daily Burn
	SRM	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#REF!
	BOS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#REF!
		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Combined															Daily Burn
	SRM	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#REF!
	BOS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#REF!
		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	121,603.49

Fee

SRM

ERROR:#REF!

BOS

0.00

ERROR:#REF!

Set Aside

Cummulative total

ERROR:#REF!

0.00

Contract Total

ERROR:#REF!

Printed: &D &T &P of &N &F -- &A

Overview

Invoiced Through Date	CONTRACT	BOS	SRM	CONTRACT
	Forecasted			Total	Variance
Loaded Invoiced Labor
Regular Labor	$ - 0	$ - 0	$ - 0	$ - 0
Overtime Labor	$ - 0	$ - 0	$ - 0	$ - 0
Davis Bacon Labor	$ - 0	$ - 0	$ - 0	$ - 0
Labor Summary as of Last Invoice	$ - 0	$ - 0	$ - 0	$ - 0
Estimated LOADED Labor Since Last Invoiced
Regular Labor	ERROR:#REF!	$ - 0	$ - 0	$ - 0
Overtime Labor	ERROR:#REF!	$ - 0	$ - 0	$ - 0
Davis Bacon Labor	ERROR:#REF!	$ - 0	$ - 0	$ - 0
Est. G&A @ ?% for uninvoiced Lbr		$ - 0	$ - 0
Est. Labor Summary as of Last Invoice		$ - 0	$ - 0	$ - 0
Total Invoiced & Estimated Labor	ERROR:#REF!	$ - 0	$ - 0	$ - 0	ERROR:#REF!

Materials
Total Materials Invoiced	ERROR:#REF!	$ - 0	$ - 0	$ - 0
Outstanding Material Obligations		$ - 0	$ - 0	$ - 0
Est. G&A @ 4% for uninvoiced Mat'l		$ - 0	$ - 0
Total Invoiced & Obligated Materials	ERROR:#REF!	$ - 0	$ - 0	$ - 0	ERROR:#REF!

Total Cost Summary	ERROR:#REF!	$ - 0	$ - 0	$ - 0	ERROR:#REF!
Target Fee	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Total Expenditures	ERROR:#REF!	$ - 0	$ - 0	$ - 0	ERROR:#REF!
Total Contract Value	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!
Total Funding Received		$ - 0	$ - 0	$ - 0
Received Funding Available		$ - 0	$ - 0	$ - 0
Funding Due		ERROR:#REF!	ERROR:#REF!	ERROR:#REF!
Unobligated Funds	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!
Percentage Obligated to Date	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!

	Days remaining to end of Fiscal Year	0.0		Estimates as of:	4/13/2014
	Days remaining at forecast burn rate	ERROR:#REF!	ERROR:#REF!
Date remaining funds will be expended		ERROR:#REF!	ERROR:#REF!	Estimated dates $'s 75% Spent

Forecast Burn Rate	ERROR:#REF!	ERROR:#REF!	CONTRACT	ERROR:#REF!
Invoiced Burn Rate	ERROR:#DIV/0!	ERROR:#DIV/0!	BOS	ERROR:#REF!
Current Projection Burn Rate	ERROR:#DIV/0!	ERROR:#DIV/0!	SRM	ERROR:#REF!
Current Maximum Daily Burn Rate	ERROR:#REF!	ERROR:#REF!

&"Arial,Bold"&14CONFIDENTIAL

Overview-BOS

Invoiced Through Date	CONTRACT	BOS
	Forecast	H, J & M	Variance
Loaded Invoiced Labor
Regular Labor		$ - 0
Overtime Labor		$ - 0
Davis Bacon Labor		$ - 0
Labor Summary as of Last Invoice	$ - 0	$ - 0
Estimated LOADED Labor Since Last Invoice
Regular Labor	ERROR:#REF!	$ - 0
Overtime Labor	ERROR:#REF!	$ - 0
Davis Bacon Labor	ERROR:#REF!	$ - 0
Est. G&A @ 4% for uninvoiced Lbr		$ - 0
Est. Labor Summary as of Last Invoice		$ - 0
Total Invoiced and Estimated Labor	ERROR:#REF!	$ - 0	ERROR:#REF!

Materials
Total Materials Invoiced	ERROR:#REF!	$ - 0
Outstanding Material Obligations		$ - 0
Est. G&A @ 4% for uninvoiced Mat'l		$ - 0
Total Invoiced & Obligated Materials	ERROR:#REF!	$ - 0	ERROR:#REF!

Target Fee	$ - 0	$ - 0	$ - 0
Cost Summary	ERROR:#REF!	$ - 0	ERROR:#REF!
Total Expenditures	ERROR:#REF!	$ - 0	ERROR:#REF!
Total Contract Value	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!
Total Funding Received		$ - 0
Received Funding Available		$ - 0
Funding Due		ERROR:#REF!
Unobligated Funds	ERROR:#REF!	ERROR:#REF!
Percentage Obligated to Date	ERROR:#REF!	ERROR:#REF!

	Days remaining to end of Fiscal Year	0.0
	Days remaining at forecast burn rate	ERROR:#REF!	75% Spent
Date remaining funds will be expended		ERROR:#REF!	ERROR:#REF!

Forecast Burn Rate	ERROR:#REF!
Invoiced Burn Rate	ERROR:#DIV/0!
Current Projection Burn Rate	ERROR:#DIV/0!

Sheryl Irish: Sheryl Irish:

Original formula pointed to P29 but with all fee being charged to BOS for FY14 Current Maximum Daily Burn Rate ERROR:#REF!

&"Arial,Bold"&14CONFIDENTIAL

Overview-SRM

Invoiced Through Date	CONTRACT	SRM
	Forecast	K	Variance
Loaded Invoiced Labor
Regular Labor		$ - 0
Overtime Labor		$ - 0
Davis Bacon Labor		$ - 0
Labor Summary as of Last Invoice	$ - 0	$ - 0
Estimated LOADED Labor Since Last Invoice
Regular Labor	ERROR:#REF!	$ - 0
Overtime Labor	ERROR:#REF!	$ - 0
Davis Bacon Labor	ERROR:#REF!	$ - 0
Est. G&A @ 4% for uninvoiced Lbr		$ - 0
Est. Labor Summary as of Last Invoice		$ - 0
Total Invoiced and Estimated Labor	ERROR:#REF!	$ - 0	ERROR:#REF!

Materials
Total Materials Invoiced	ERROR:#REF!	$ - 0	ERROR:#REF!
Outstanding Material Obligations		$ - 0
Est. G&A @ 4% for uninvoiced Mat'l		$ - 0
Total Invoiced & Obligated Materials	ERROR:#REF!	$ - 0	ERROR:#REF!

Target Fee		$ - 0	$ - 0
Cost Summary	ERROR:#REF!	$ - 0	ERROR:#REF!
Total Expenditures	ERROR:#REF!	$ - 0	ERROR:#REF!
Total Contract Value	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!
Total Funding Received		$ - 0
Received Funding Available		$ - 0
Funding Due		ERROR:#REF!
Unobligated Funds	ERROR:#REF!	ERROR:#REF!
Percentage Obligated to Date	ERROR:#REF!	ERROR:#REF!

	Days remaining to end of Fiscal Year	0.0
	Days remaining at forecast burn rate	ERROR:#REF!	75% Spent
	Date remaining funds will be expended
ERROR:#REF!	ERROR:#REF!

Forecast Burn Rate	ERROR:#REF!
Invoiced Burn Rate	ERROR:#DIV/0!
Current Projection Burn Rate	ERROR:#DIV/0!
Current Maximum Daily Burn Rate	ERROR:#REF!

&"Arial,Bold"&14CONFIDENTIAL&"Arial,Regular"&10

Invoiced

INVOICED		October	November	December	January	February	March	April	May	June	July	August	September	Total
Labor															Daily Burn
	SRM	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	REG (%)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	OT (%)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	DB (%)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	BOS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	REG (%)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	OT (%)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	DB (%)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!

Material															Daily Burn
	SRM	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	BOS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!

Total															Daily Burn
	SRM	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	BOS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Fee
	SRM	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	BOS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!

Cummulative total 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

COMPLETE Yes Yes Yes Yes Yes Yes

Invoice #1		ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!
	SRM Labor	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	BOS Labor	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	SRM Material	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	BOS Material	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	SRM Fee	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	BOS Fee	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	Total	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Invoice #2		ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!
	SRM Labor	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	BOS Labor	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	SRM Material	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	BOS Material	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	SRM Fee	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	BOS Fee	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	Total	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Printed: &D &T &P of &N &F -- &A

Contract System

		October	November	December	January	February	March	April	May	June	July	August	September	Total
Labor															Daily Burn
	SRM	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	REG (%)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	OT (%)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	DB (%)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	BOS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	REG (%)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	OT (%)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	DB (%)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	FRINGE	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	REG	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	OT	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	DB	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Diff to Invoiced	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Material															Daily Burn
	SRM	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	BOS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Diff to Invoiced	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total															Daily Burn
	SRM	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	BOS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	FRINGE	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!

Cummulative total	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Diff to Invoiced	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Printed: &D &T &P of &N &F -- &A

Projection

BUDGET		October	November	December	January	February	March	April	May	June	July	August	September	Total
Labor															Daily Burn
	SRM	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	REG	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	OT	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	DB	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	BOS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	REG	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	OT	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	DB	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Forecast Value	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	Variance	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Material															Daily Burn
	SRM	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	BOS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Forecast Value	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	Variance	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Outstanding Obligations
	SRM	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	BOS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total															Daily Burn
	SRM	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!	ERROR:#REF!
	BOS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!	ERROR:#REF!
		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Forecast Value	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	Variance	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Cummulative total	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Cummulative forecast	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Total + Obligations
	SRM	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!	ERROR:#REF!
	Fee	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00		ERROR:#REF!
	BOS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!	ERROR:#REF!
	Fee	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00		ERROR:#REF!
		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Forecast Value	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!
	Variance	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!

SRM Fee	0.00	0.00	0.00
BOS Fee	0.00	0.00	0.00

Printed: &D &T &P of &N &F -- &A

ChartingData

CHARTING DATA		October	November	December	January	February	March	April	May	June	July	August	September	Total
Forecast															Daily Burn
	SRM	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!
	Labor	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Materials	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Fee	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!
	Cummulative	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!
	BOS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Labor	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Materials	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Fee	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Cummulative	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	Total Cumm	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!

Invoiced															Daily Burn
	SRM	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Labor	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Materials	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Fee	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Cummulative	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	BOS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Labor	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Materials	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Fee	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Cummulative	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	Total Cumm	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Projection															Daily Burn
	SRM	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Labor	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Materials	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Fee	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Cummulative	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	BOS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Labor	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Materials	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Fee	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#DIV/0!
	Cummulative	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	Total Cumm	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Printed: &D &T &P of &N &F -- &A

Contract Cum

Forecast October November December January February March April May June July August September 0 0 0 0 0 0 0 0 0 0 0 0 0.00 October November December January February March April May June July August September 0 0 0 0 0 0 0 0 0 0 0 0 Projection October November December January February March April May June July August September 0 0 0 0 0 0 0 0 0 0 0 0 BOSCumm

BOS Forecast/Invoiced/Projection Forecast October November December January February March April May June July August September 0 0 0 0 0 0 0 0 0 0 0 0 Invoiced October November December January February March April May June July August September 0 0 0 0 0 0 0 0 0 0 0 0 Projection October November December January February March April May June July August September 0 0 0 0 0 0 0 0 0 0 0 0 SRMCum

SRM Forecast/Invoiced/Projection Forecast October November December January February March April May June July August September 0 0 0 0 0 0 0 0 0 0 0 0 Invoiced October November December January February March April May June July August September 0 0 0 0 0 0 0 0 0 0 0 0 Projection October November December January February March April May June July August September 0 0 0 0 0 0 0 0 0 0 0 0 SRMLabor

Forecast October November December January February March April May June July August September 0 0 0 0 0 0 0 0 0 0 0 0 Invoiced October November December January February March April May June July August September 0 0 0 0 0 0 0 0 0 0 0 0 Projection October November December January February March April May June July August September 0 0 0 0 0 0 0 0 0 0 0 0 Sheet2

		October	November	December	January	February								Total	SRM slide	Diff
Material															Shortage
	SRM Invoiced	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	O/S Obligations	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	Combined Obligations	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Forecast Value	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Variance	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	ERROR:#REF!	ERROR:#REF!	G & A Accrual

		October	November	December	January	February	March	April	May	June	July	August	September	Total
Projected		0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	SRM Invoiced	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	O/S Obligations	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	Combined Obligations	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

Forecast Value	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Variance	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00

File details come from the government source that posted it. Updated Jan 27, 2023.