Attachment_16_Pricing_and_Labor_Mix_15-R-0002_Ft__Carson_BASEOPS.xlsx

263 KB Posted

Attached to
Solicitation for Fort Carson Base Operations Support
Solicitation number
W911RZ-15-R-0002
Issued by

About this file

From the source

Attachment 16 Pricing and Labor Mix 15-R-0002 Ft Carson BASEOPS

View the file

Other files

File Type Posted
Amendment_8_W911RZ-15-R-0002 _Fort_Carson_BOS_30_Sep_16.pdf PDF
Amendment_7_W911RZ-15-R-0002 _Fort_Carson_BOS_22_Sep_16.pdf PDF
Attachment_1_-W911RZ-15-R-0002_PWS_Ft_Carson_BOS_-_20_Sep_2016.docx DOCX document
Q A_4_Amended_W911RZ-15-R-0002_Ft_Carson_BOS __22_Sep_2016.pdf PDF
Q A_3_(Amended_)_W911RZ-15-R-0002_Ft_Carson_BOS __22_Sep_2016.pdf PDF
Amendment_6_W911RZ-15-R-0002 _Fort_Carson_BOS_15_Sep_16.pdf PDF
Attachment_13_CBA _15-R-0002 _Ft._Carson _BASEOPS _30Sep16.pdf PDF
Attachment_4_DD254 _15-R-0002 _Fort_Carson_BASEOPS _12Sep16.pdf PDF
Attachment_1_-W911RZ-15-R-0002_PWS_Ft_Carson_BOS_-_12_Sep_2016.docx DOCX document
Attachment_13_CBA _15-R-0002 _Ft._Carson _BASEOPS _30Sep16.pdf PDF
Amendment_5_W911RZ-15-R-0002 _Fort_Carson_BOS_12_Sep_16.pdf PDF
Q A_4_Amended_W911RZ-15-R-0002_Ft_Carson_BOS __12_Sep_2016.pdf PDF
Q A_3_(Amended_)_W911RZ-15-R-0002_Ft_Carson_BOS __12_Sep_2016.pdf PDF
Amendment_4_W911RZ-15-R-0002 _Fort_Carson_BOS _31_Aug_16.pdf PDF
Attachment_3_Performance_Requirements_Summary_Table_1_Part_2_15-R-0002_Ft_Carson_9_Aug_16.xlsx XLSX spreadsheet
Amendment_3_W911S8-15-R-0002 _Ft_Carson_BOS _26_Aug_16.pdf PDF
TE-1_8_4_3_Subcontract_Report.xlsx XLSX spreadsheet
Attachment_2_-_Performance_Word_Statement_Technical_Exhibit_Listing(1).xlsx XLSX spreadsheet
TE-1_8_3B_CLIN_Structure_.xlsx XLSX spreadsheet
Attachment_18_Relevant_Contracts _15-R-0002 _Ft._Carson _BASEOPS _19_Aug_16.docx DOCX document
Attachment_21_Base_Line_Staffing_15-R-0002_Ft_Carson_BASEOPS_9_Aug_16.docx DOCX document
TE-5_3_2_O M-Plans.doc DOC document
TE-5_13_7_1_Oil_Water_Separator_Locations.docx DOCX document
Attachment_4_DD254 _15-R-0002 _Fort_Carson_BASEOPS _19_Aug_2016.pdf PDF
Attachment_1_-W911RZ-15-R-0002_PWS_Ft_Carson_BOS_-_9_Aug_2016.docx DOCX document
Attachment_3_Performance_Requirements_Summary_Part_1_15-R-0002_Ft_Carson_9_Aug_16.docx DOCX document
Q A_4_W911RZ-15-R-0002_Ft_Carson_BOS __24_Aug_2016.pdf PDF
Q A_3_W911RZ-15-R-0002_Ft_Carson_BOS _16_Aug_2016.pdf PDF
QA_2_W911RZ-15-R-0002_Ft_Carson_BOS_3_Aug_2016.pdf PDF
Q A_1_W911RZ-15-R-0002_Ft_Carson_BOS__5_August_2016.pdf PDF
Amendment_02 _W911RZ-15-R-0002_Ft_Carson_BOS _30_June_2016.pdf PDF
Pre-proposal_Conf_Tour_Map_W911RZ-15-R-0002_Carson_BOS_22_June_2016.pdf PDF
Pre-proposal_Conf_Slides_ _Sign-in_W911RZ-15-R-0002_Carson_BOS_22_June_2016.pdf PDF
Amendment_01 _W911RZ-15-R-0002_Ft_Carson_BOS _16_June_2016.pdf PDF
TE-5_4_3_4_A_Down_Range_Mowing_Maps_53-56.zip ZIP file
TE-5_4_3_4_A_Down_Range_Mowing_Maps_5-8.zip ZIP file
TE-5_4_3_4_A_Down_Range_Mowing_Maps_25-28.zip ZIP file
TE-5_4_3_4_A_Down_Range_Mowing_Maps_1-4.zip ZIP file
Attachments_W911RZ-15-R-0002 _Fort_Carson_BOS.zip ZIP file
TE-5_4_3_4_A_Down_Range_Mowing_Maps_17-20.zip ZIP file
TE-5_4_3_4_A_Down_Range_Mowing_Maps_41-44.zip ZIP file
TE-5_4_3_4_A_Down_Range_Mowing_Maps_69-72.zip ZIP file
TE-5_4_3_4_A_Down_Range_Mowing_Maps_21-24.zip ZIP file
TE-5_4_3_4_A_Down_Range_Mowing_Maps_49-52.zip ZIP file
TE-5_4_3_4_A_Down_Range_Mowing_Maps_33-36.zip ZIP file
Technical_Exhibits_Group_1 _W911RZ-15-R-0002 _Fort_Carson_BOS.zip ZIP file
TE-5_4_3_4_A_Down_Range_Mowing_Maps_73_ _74.zip ZIP file
TE-5_4_3_4_A_Down_Range_Mowing_Maps_29-32.zip ZIP file
TE-5_4_3_4_A_Down_Range_Mowing_Maps_9-12.zip ZIP file
TE-5_4_3_4_A_Down_Range_Mowing_Maps_37-40.zip ZIP file
Show 40 more

Latest 50 of 62 listed here. See the rest on GovTribe.

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:

(1) The offeror needs to replace Skill Category #1, #2 and so forth with the skill category being proposed in column A.
(2) The offeror needs to indicate FT for full time employee, FTE for full time equivalent or PT for part time employee in column B
(3) The offeror will need to add rows to propose Exempt, Collective Bargaining Agreement (CBA) covered non-exempt, Service Contract Agreement (SCA) covered non-exempt, and Davis-Bacon Act (DBA) covered non-exempt labor categories for each CLIN.
(4) Include the applicable Area Wage Determination's occupation code along with SCA labor categories.
(5) Available hours are all hours including holidays and vacation.
(6) Net productive hours are the available hours less any holiday or vacation allowed by the offeror.
(7) If the offeror includes holiday and vacation hours in its fringe benefit rate then it can propose just productive hours in both the available and productive hour blocks. However, its fringe narrative must indicate that this is the case.
(8) If an offeror has an additional indirect rate(s) it may insert the necessary column(s) prior to its G&A column. However, a narrative must be provided to support the proposed indirect rate(s).
(9) DCMA-approved Forward Pricing Rate Agreement (FPRA) rates shall be provided for fringe, G&A, and all other proposed indirect rates. In lieu of approved FPRAs, base, pools, and related certificates (SUTA, Workers Compensation Insurance, etc.) shall be provided that support the proposed rates.
(10) Although formulas are provided in the spreadsheet cells it is the responsibility of the offeror to make sure all formulas are correct.
(11) Spreadsheets must be completed for each contract period.
(12) A pricing narrative shall accompany the spreadsheets that explains the offeror's basis for each cost element proposed.
(13) Any labor costs provided by a sub-contractor need to be proposed in detail on the spreadsheet just as the prime contractor would. This means that the sub-contractor needs to fill in columns A through Q and submit separately, if necessary.

Attachment-16 W911RZ-15-R-0002

Summary

BASE PERIODTOTAL COSTOPTION PERIOD 1OPTION PERIOD 2OPTION PERIOD 3OPTION PERIOD 4
CLIN 0001$9,282.48CLIN 1001$9,495.58CLIN 2001$9,766.89CLIN 3001$10,003.43CLIN 4001$10,292.21
CLIN 0002$396,634.59CLIN 1002$405,354.98CLIN 2002$413,800.84CLIN 3002$422,773.05CLIN 4002$431,584.16
CLIN 0003$90,943.77CLIN 1003$92,871.22CLIN 2003$94,897.61CLIN 3003$96,932.55CLIN 4003$99,046.79
CLIN 0004$28,732.27CLIN 1004$29,353.92CLIN 2004$30,046.08CLIN 3004$30,719.94CLIN 4004$31,443.67
CLIN 0005$17,186.68CLIN 1005$17,566.44CLIN 2005$18,010.38CLIN 3005$18,432.57CLIN 4005$18,898.11
CLIN 0006$32,529.74CLIN 1006$33,230.44CLIN 2006$34,004.09CLIN 3006$34,760.87CLIN 4006$35,570.04
CLIN 0007$21,848.15CLIN 1007$22,325.44CLIN 2007$22,869.66CLIN 3007$23,392.92CLIN 4007$23,963.36
CLIN 0008$40,834.76CLIN 1008$41,711.28CLIN 2008$42,661.88CLIN 3008$43,601.81CLIN 4008$44,595.38
CLIN 0009$9,921.35CLIN 1009$10,148.92CLIN 2009$10,436.93CLIN 3009$10,698.41CLIN 4009$11,003.40
CLIN 0010$806,182.61CLIN 1010$819,556.80CLIN 2010$839,221.23CLIN 3010$856,185.60CLIN 4010$873,522.94
CLIN 0011$61,701.28CLIN 1011$63,014.72CLIN 2011$64,414.10CLIN 3011$65,810.81CLIN 4011$67,271.34
CLIN 0012$0.00CLIN 1012$0.00CLIN 2012$0.00CLIN 3012$0.00CLIN 4012$0.00
CLIN 0013$200,000.00CLIN 1013$204,200.00CLIN 2013$208,488.00CLIN 3013$212,866.00CLIN 4013$217,337.00
CLIN 0014$7,132,430.00CLIN 1014$7,282,211.00CLIN 2014$7,435,138.00CLIN 3014$7,591,276.00CLIN 4014$7,750,692.00
CLIN 0015$0.00
Total Base Period$8,848,227.68Total Option Period 1$9,031,040.74Total Option Period 2$9,223,755.69Total Option Period 3$9,417,453.96Total Option Period 4$9,615,220.40

GRANT TOTAL $46,135,698.47

Phase-In

SOLICITATION NO.:W911RZ-15-R-0002Fill in values.Plug values.
FULLY
FT/NO.AVAILNET PRODHR SALARYDIRECTFRINGESLABOR +G&ASUBTOTALFeeGRANDLOADED
LABOR CATEGORYPTEMP.HOURSHOURSRATELABORFRINGESCOSTTOTALRATE
20801872
EXEMPT:
Position #1FT- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:
Skill Category #1FT- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:
Skill Category #4FT- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #5FT- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #6FT- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
DBA NON-EXEMPT:
Skill Category #7FT- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #8FT- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #9FT- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

GRAND TOTAL COST: $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Fill in values.

Base Period

SOLICITATION NO.:W911RZ-15-R-0002Fill in values.Plug values.
FULLY
FT/NO.AVAILNET PRODHR SALARYDIRECTFRINGESLABOR +G&ASUBTOTALFeeGRANDLOADED
LABOR CATEGORYPTEMP.HOURSHOURSRATELABORFRINGESCOSTTOTALRATE
20801872
CLIN 0001 ISR 200 (BOS)
EXEMPT:
Position #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:
Skill Category #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:
Skill Category #4FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #5FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #6FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
DBA NON-EXEMPT:
Skill Category #7FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #8FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #9FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

CLIN 0001 LABOR - 0 - 0 0.00 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

TOTAL OVERTIME COST $6,563.00 $ - 0 $ 6,563.00 $ - 0 $ 6,563.00 $ - 0 $ 6,563.00

TOTAL ALL LABOR COST:
WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.$ 6,563.00$ - 0$ 6,563.00$ - 0$ 6,563.00$ - 0$ 6,563.00

OTHER DIRECT COSTS (ODC): $2,719.48 $ - 0 $ 2,719.48 $ - 0 $ 2,719.48

CLIN 0001 TOTAL COST: $ 6,563.00 $ - 0 $ 9,282.48 $ - 0 $ 9,282.48 $ - 0 $ 9,282.48

CLIN 0002 ISR:400 (BOS)
EXEMPT:
Position #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:
Skill Category #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:
Skill Category #4FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #5FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #6FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
DBA NON-EXEMPT:
Skill Category #7FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #8FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #9FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

CLIN 0002 LABOR - 0 - 0 0.00 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

TOTAL OVERTIME COST $51,094.00 $ - 0 $ 51,094.00 $ - 0 $ 51,094.00 $ - 0 $ 51,094.00

TOTAL ALL LABOR COST:
WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.$ 51,094.00$ - 0$ 51,094.00$ - 0$ 51,094.00$ - 0$ 51,094.00

OTHER DIRECT COSTS (ODC): $345,540.59 $ - 0 $ 345,540.59 $ - 0 $ 345,540.59

CLIN 0002 TOTAL COST: $ 51,094.00 $ - 0 $ 396,634.59 $ - 0 $ 396,634.59 $ - 0 $ 396,634.59

CLIN 0003 ISR:404 (BOS)
EXEMPT:
Position #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:$ - 0
Skill Category #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:$ - 0
Skill Category #4FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #5FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #6FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
DBA NON-EXEMPT:$ - 0
Skill Category #7FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #8FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #9FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

CLIN 0003 LABOR - 0 - 0 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

TOTAL OVERTIME COST $18,542.00 $ - 0 $ 18,542.00 $ - 0 $ 18,542.00 $ - 0 $ 18,542.00

TOTAL ALL LABOR COST:
WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.$ 18,542.00$ - 0$ 18,542.00$ - 0$ 18,542.00$ - 0$ 18,542.00

OTHER DIRECT COSTS (ODC): $72,401.77 $ - 0 $ 72,401.77 $ - 0 $ 72,401.77

CLIN 0003 TOTAL COST: $ 18,542.00 $ - 0 $ 90,943.77 $ - 0 $ 90,943.77 $ - 0 $ 90,943.77

CLIN 0004 ISR:408 (BOS)
EXEMPT:
Position #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:
Skill Category #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:
Skill Category #4FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #5FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #6FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
DBA NON-EXEMPT:
Skill Category #7FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #8FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #9FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

CLIN 0004 LABOR - 0 - 0 0.00 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

TOTAL OVERTIME COST $9,416.00 $ - 0 $ 9,416.00 $ - 0 $ 9,416.00 $ - 0 $ 9,416.00

TOTAL ALL LABOR COST:
WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above..$ 9,416.00$ - 0$ 9,416.00$ - 0$ 9,416.00$ - 0$ 9,416.00

OTHER DIRECT COSTS (ODC): $19,316.27 $ - 0 $ 19,316.27 $ - 0 $ 19,316.27

CLIN 0004 TOTAL COST: $ 9,416.00 $ - 0 $ 28,732.27 $ - 0 $ 28,732.27 $ - 0 $ 28,732.27

CLIN 0005 ISR:500 (BOS)
EXEMPT:
Position #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:
Skill Category #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:
Skill Category #4FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #5FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #6FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
DBA NON-EXEMPT:
Skill Category #7FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #8FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #9FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

CLIN 0005 LABOR - 0 - 0 0.00 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

TOTAL OVERTIME COST $7,722.00 $ - 0 $ 7,722.00 $ - 0 $ 7,722.00 $ - 0 $ 7,722.00

TOTAL ALL LABOR COST:
WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.$ 7,722.00$ - 0$ 7,722.00$ - 0$ 7,722.00$ - 0$ 7,722.00

OTHER DIRECT COSTS (ODC): $9,464.68 $ - 0 $ 9,464.68 $ - 0 $ 9,464.68

CLIN 0005 TOTAL COST: $ 7,722.00 $ - 0 $ 17,186.68 $ - 0 $ 17,186.68 $ - 0 $ 17,186.68

CLIN 0006 ISR:501 (BOS)
EXEMPT:
Position #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:
Skill Category #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:
Skill Category #4FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #5FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #6FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
DBA NON-EXEMPT:
Skill Category #7FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #8FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #9FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

CLIN 0006 LABOR - 0 - 0 0.00 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

TOTAL OVERTIME COST $9,973.00 $ - 0 $ 9,973.00 $ - 0 $ 9,973.00 $ - 0 $ 9,973.00

TOTAL ALL LABOR COST:
WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.$ 9,973.00$ - 0$ 9,973.00$ - 0$ 9,973.00$ - 0$ 9,973.00

OTHER DIRECT COSTS (ODC): $22,556.74 $ - 0 $ 22,556.74 $ - 0 $ 22,556.74

CLIN 0006 TOTAL COST: $ 9,973.00 $ - 0 $ 32,529.74 $ - 0 $ 32,529.74 $ - 0 $ 32,529.74

CLIN 0007 ISR:502 (BOS)
EXEMPT:
Position #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:
Skill Category #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:
Skill Category #4FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #5FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #6FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
DBA NON-EXEMPT:
Skill Category #7FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #8FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #9FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

CLIN 0007 LABOR - 0 - 0 0.00 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

TOTAL OVERTIME COST $8,406.00 $ - 0 $ 8,406.00 $ - 0 $ 8,406.00 $ - 0 $ 8,406.00

TOTAL ALL LABOR COST:
WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.$ 8,406.00$ - 0$ 8,406.00$ - 0$ 8,406.00$ - 0$ 8,406.00

OTHER DIRECT COSTS (ODC): $13,442.15 $ - 0 $ 13,442.15 $ - 0 $ 13,442.15

CLIN 0007 TOTAL COST: $ 8,406.00 $ - 0 $ 21,848.15 $ - 0 $ 21,848.15 $ - 0 $ 21,848.15

CLIN 0008 ISR:503 (BOS)
EXEMPT:
Position #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:
Skill Category #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:
Skill Category #4FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #5FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #6FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
DBA NON-EXEMPT:
Skill Category #7FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #8FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #9FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

CLIN 0008 LABOR - 0 - 0 0.00 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

TOTAL OVERTIME COST $11,191.00 $ - 0 $ 11,191.00 $ - 0 $ 11,191.00 $ - 0 $ 11,191.00

TOTAL ALL LABOR COST:
WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.$ 11,191.00$ - 0$ 11,191.00$ - 0$ 11,191.00$ - 0$ 11,191.00

OTHER DIRECT COSTS (ODC): $29,643.76 $ - 0 $ 29,643.76 $ - 0 $ 29,643.76

CLIN 0008 TOTAL COST: $ 11,191.00 $ - 0 $ 40,834.76 $ - 0 $ 40,834.76 $ - 0 $ 40,834.76

CLIN 0009 ISR:504 (BOS)
EXEMPT:
Position #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:
Skill Category #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:
Skill Category #4FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #5FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #6FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
DBA NON-EXEMPT:
Skill Category #7FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #8FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #9FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

CLIN 0009 LABOR - 0 - 0 0.00 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

TOTAL OVERTIME COST $6,656.00 $ - 0 $ 6,656.00 $ - 0 $ 6,656.00 $ - 0 $ 6,656.00

TOTAL ALL LABOR COST:
WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.$ 6,656.00$ - 0$ 6,656.00$ - 0$ 6,656.00$ - 0$ 6,656.00

OTHER DIRECT COSTS (ODC): $3,265.35 $ - 0 $ 3,265.35 $ - 0 $ 3,265.35

CLIN 0009 TOTAL COST: $ 6,656.00 $ - 0 $ 9,921.35 $ - 0 $ 9,921.35 $ - 0 $ 9,921.35

CLIN 0010 ISR:411 (SRM)
EXEMPT:
Position #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:
Skill Category #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:
Skill Category #4FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #5FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #6FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
DBA NON-EXEMPT:
Skill Category #7FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #8FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #9FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

CLIN 0010 LABOR - 0 - 0 0.00 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

TOTAL OVERTIME COST $123,463.00 $ - 0 $ 123,463.00 $ - 0 $ 123,463.00 $ - 0 $ 123,463.00

TOTAL ALL LABOR COST:
WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.$ 123,463.00$ - 0$ 123,463.00$ - 0$ 123,463.00$ - 0$ 123,463.00

OTHER DIRECT COSTS (ODC): $682,719.61 $ - 0 $ 682,719.61 $ - 0 $ 682,719.61

CLIN 0010 TOTAL COST: $ 123,463.00 $ - 0 $ 806,182.61 $ - 0 $ 806,182.61 $ - 0 $ 806,182.61

CLIN 0011 ISR:420 (SRM)
EXEMPT:
Position #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:
Skill Category #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:
Skill Category #4FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #5FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #6FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
DBA NON-EXEMPT:
Skill Category #7FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #8FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #9FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

CLIN 0011 LABOR - 0 - 0 0.00 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

TOTAL OVERTIME COST $14,252.00 $ - 0 $ 14,252.00 $ - 0 $ 14,252.00 $ - 0 $ 14,252.00

TOTAL ALL LABOR COST:
WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.$ 14,252.00$ - 0$ 14,252.00$ - 0$ 14,252.00$ - 0$ 14,252.00

OTHER DIRECT COSTS (ODC): $47,449.28 $ - 0 $ 47,449.28 $ - 0 $ 47,449.28

CLIN 0011 TOTAL COST: $ 14,252.00 $ - 0 $ 61,701.28 $ - 0 $ 61,701.28 $ - 0 $ 61,701.28

CLIN 0012 CONTRACTOR MANPOWER REPORT
Skill Category #4- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CLIN 0013 Delivery of CAP Material & Equipment (BOS)
$ 200,000.00$ 200,000$ 200,000
CLIN 0014 Delivery of CAP Material (SRM)
$ 7,132,430$ 7,132,430$ 7,132,430

GRAND TOTAL OVERTIME COST $ 267,278.00 $ - 0 $ 267,278.00 $ - 0 $ 267,278.00 $ - 0 $ 267,278.00

GRAND TOTAL ALL LABOR COST:

WOLF.JOUETT: Adjust formulas on this row to capture the cost from all the CLIN above.

WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.

WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.

WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.

WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.

WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.

WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.

WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above..

WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above. $ 267,278.00 $ - 0 $ 267,278.00 $ - 0 $ 267,278.00 $ - 0 $ 267,278.00

OTHER DIRECT COSTS (ODC): $1,248,519.68 $ - 0 $ 1,248,519.68 $ - 0 $ 1,248,519.68

MATERIAL COST: $ 7,332,430.00 $ - 0 $ 7,332,430.00 $ - 0 $ 7,332,430.00

GRAND TOTAL COST: $ 267,278.00 $ - 0 $ 8,848,227.68 $ - 0 $ 8,848,227.68 $ - 0 $ 8,848,227.68

Fill in values.

Plug values.

Option Period 1

SOLICITATION NO.:W911RZ-15-R-0002Fill in values.Plug values.
FULLY
FT/NO.AVAILNET PRODHR SALARYDIRECTFRINGESLABOR +G&ASUBTOTALFeeGRANDLOADED
LABOR CATEGORYPTEMP.HOURSHOURSRATELABORFRINGESCOSTTOTALRATE
20801872
CLIN 1001 ISR 200 (BOS)
EXEMPT:
Position #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:
Skill Category #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:
Skill Category #4FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #5FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #6FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
DBA NON-EXEMPT:
Skill Category #7FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #8FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #9FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

CLIN 1001 LABOR - 0 - 0 0.00 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

TOTAL OVERTIME COST $6,719.00 $ - 0 $ 6,719.00 $ - 0 $ 6,719.00 $ - 0 $ 6,719.00

TOTAL ALL LABOR COST:
WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.$ 6,719.00$ - 0$ 6,719.00$ - 0$ 6,719.00$ - 0$ 6,719.00

OTHER DIRECT COSTS (ODC): $2,776.58 $ - 0 $ 2,776.58 $ - 0 $ 2,776.58

CLIN 1001 TOTAL COST: $ 6,719.00 $ - 0 $ 9,495.58 $ - 0 $ 9,495.58 $ - 0 $ 9,495.58

CLIN 1002 ISR:400 (BOS)
EXEMPT:
Position #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:
Skill Category #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:
Skill Category #4FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #5FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #6FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
DBA NON-EXEMPT:
Skill Category #7FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #8FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #9FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

CLIN 1002 LABOR - 0 - 0 0.00 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

TOTAL OVERTIME COST $52,558.00 $ - 0 $ 52,558.00 $ - 0 $ 52,558.00 $ - 0 $ 52,558.00

TOTAL ALL LABOR COST:
WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.$ 52,558.00$ - 0$ 52,558.00$ - 0$ 52,558.00$ - 0$ 52,558.00

OTHER DIRECT COSTS (ODC): $352,796.98 $ - 0 $ 352,796.98 $ - 0 $ 352,796.98

CLIN 1002 TOTAL COST: $ 52,558.00 $ - 0 $ 405,354.98 $ - 0 $ 405,354.98 $ - 0 $ 405,354.98

CLIN 1003 ISR:404 (BOS)
EXEMPT:
Position #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:$ - 0
Skill Category #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:$ - 0
Skill Category #4FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #5FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #6FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
DBA NON-EXEMPT:$ - 0
Skill Category #7FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #8FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #9FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

CLIN 1003 LABOR - 0 - 0 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

TOTAL OVERTIME COST $18,949.00 $ - 0 $ 18,949.00 $ - 0 $ 18,949.00 $ - 0 $ 18,949.00

TOTAL ALL LABOR COST:
WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.$ 18,949.00$ - 0$ 18,949.00$ - 0$ 18,949.00$ - 0$ 18,949.00

OTHER DIRECT COSTS (ODC): $73,922.22 $ - 0 $ 73,922.22 $ - 0 $ 73,922.22

CLIN 1003 TOTAL COST: $ 18,949.00 $ - 0 $ 92,871.22 $ - 0 $ 92,871.22 $ - 0 $ 92,871.22

CLIN 1004 ISR:408 (BOS)
EXEMPT:
Position #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:
Skill Category #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:
Skill Category #4FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #5FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #6FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
DBA NON-EXEMPT:
Skill Category #7FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #8FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #9FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

CLIN 1004 LABOR - 0 - 0 0.00 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

TOTAL OVERTIME COST $9,632.00 $ - 0 $ 9,632.00 $ - 0 $ 9,632.00 $ - 0 $ 9,632.00

TOTAL ALL LABOR COST:
WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above..$ 9,632.00$ - 0$ 9,632.00$ - 0$ 9,632.00$ - 0$ 9,632.00

OTHER DIRECT COSTS (ODC): $19,721.92 $ - 0 $ 19,721.92 $ - 0 $ 19,721.92

CLIN 1004 TOTAL COST: $ 9,632.00 $ - 0 $ 29,353.92 $ - 0 $ 29,353.92 $ - 0 $ 29,353.92

CLIN 1005 ISR:500 (BOS)
EXEMPT:
Position #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:
Skill Category #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:
Skill Category #4FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #5FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #6FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
DBA NON-EXEMPT:
Skill Category #7FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #8FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #9FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

CLIN 1005 LABOR - 0 - 0 0.00 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

TOTAL OVERTIME COST $7,903.00 $ - 0 $ 7,903.00 $ - 0 $ 7,903.00 $ - 0 $ 7,903.00

TOTAL ALL LABOR COST:
WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.$ 7,903.00$ - 0$ 7,903.00$ - 0$ 7,903.00$ - 0$ 7,903.00

OTHER DIRECT COSTS (ODC): $9,663.44 $ - 0 $ 9,663.44 $ - 0 $ 9,663.44

CLIN 1005 TOTAL COST: $ 7,903.00 $ - 0 $ 17,566.44 $ - 0 $ 17,566.44 $ - 0 $ 17,566.44

CLIN 1006 ISR:501 (BOS)
EXEMPT:
Position #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:
Skill Category #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:
Skill Category #4FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #5FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #6FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
DBA NON-EXEMPT:
Skill Category #7FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #8FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #9FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

CLIN 1006 LABOR - 0 - 0 0.00 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

TOTAL OVERTIME COST $10,200.00 $ - 0 $ 10,200.00 $ - 0 $ 10,200.00 $ - 0 $ 10,200.00

TOTAL ALL LABOR COST:
WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.$ 10,200.00$ - 0$ 10,200.00$ - 0$ 10,200.00$ - 0$ 10,200.00

OTHER DIRECT COSTS (ODC): $23,030.44 $ - 0 $ 23,030.44 $ - 0 $ 23,030.44

CLIN 1006 TOTAL COST: $ 10,200.00 $ - 0 $ 33,230.44 $ - 0 $ 33,230.44 $ - 0 $ 33,230.44

CLIN 1007 ISR:502 (BOS)
EXEMPT:
Position #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:
Skill Category #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:
Skill Category #4FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #5FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #6FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
DBA NON-EXEMPT:
Skill Category #7FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #8FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #9FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

CLIN 1007 LABOR - 0 - 0 0.00 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

TOTAL OVERTIME COST $8,601.00 $ - 0 $ 8,601.00 $ - 0 $ 8,601.00 $ - 0 $ 8,601.00

TOTAL ALL LABOR COST:
WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.$ 8,601.00$ - 0$ 8,601.00$ - 0$ 8,601.00$ - 0$ 8,601.00

OTHER DIRECT COSTS (ODC): $13,724.44 $ - 0 $ 13,724.44 $ - 0 $ 13,724.44

CLIN 1007 TOTAL COST: $ 8,601.00 $ - 0 $ 22,325.44 $ - 0 $ 22,325.44 $ - 0 $ 22,325.44

CLIN 1008 ISR:503 (BOS)
EXEMPT:
Position #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:
Skill Category #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:
Skill Category #4FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #5FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #6FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
DBA NON-EXEMPT:
Skill Category #7FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #8FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #9FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

CLIN 1008 LABOR - 0 - 0 0.00 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

TOTAL OVERTIME COST $11,445.00 $ - 0 $ 11,445.00 $ - 0 $ 11,445.00 $ - 0 $ 11,445.00

TOTAL ALL LABOR COST:
WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.$ 11,445.00$ - 0$ 11,445.00$ - 0$ 11,445.00$ - 0$ 11,445.00

OTHER DIRECT COSTS (ODC): $30,266.28 $ - 0 $ 30,266.28 $ - 0 $ 30,266.28

CLIN 1008 TOTAL COST: $ 11,445.00 $ - 0 $ 41,711.28 $ - 0 $ 41,711.28 $ - 0 $ 41,711.28

CLIN 1009 ISR:504 (BOS)
EXEMPT:
Position #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:
Skill Category #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:
Skill Category #4FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #5FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #6FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
DBA NON-EXEMPT:
Skill Category #7FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #8FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #9FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

CLIN 1009 LABOR - 0 - 0 0.00 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

TOTAL OVERTIME COST $6,815.00 $ - 0 $ 6,815.00 $ - 0 $ 6,815.00 $ - 0 $ 6,815.00

TOTAL ALL LABOR COST:
WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.$ 6,815.00$ - 0$ 6,815.00$ - 0$ 6,815.00$ - 0$ 6,815.00

OTHER DIRECT COSTS (ODC): $3,333.92 $ - 0 $ 3,333.92 $ - 0 $ 3,333.92

CLIN 1009 TOTAL COST: $ 6,815.00 $ - 0 $ 10,148.92 $ - 0 $ 10,148.92 $ - 0 $ 10,148.92

CLIN 1010 ISR:411 (SRM)
EXEMPT:
Position #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:
Skill Category #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:
Skill Category #4FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #5FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #6FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
DBA NON-EXEMPT:
Skill Category #7FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #8FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #9FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

CLIN 1010 LABOR - 0 - 0 0.00 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

TOTAL OVERTIME COST $125,500.00 $ - 0 $ 125,500.00 $ - 0 $ 125,500.00 $ - 0 $ 125,500.00

TOTAL ALL LABOR COST:
WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.$ 125,500.00$ - 0$ 125,500.00$ - 0$ 125,500.00$ - 0$ 125,500.00

OTHER DIRECT COSTS (ODC): $694,056.80 $ - 0 $ 694,056.80 $ - 0 $ 694,056.80

CLIN 1010 TOTAL COST: $ 125,500.00 $ - 0 $ 819,556.80 $ - 0 $ 819,556.80 $ - 0 $ 819,556.80

CLIN 1011 ISR:420 (SRM)
EXEMPT:
Position #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:
Skill Category #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:
Skill Category #4FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #5FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #6FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
DBA NON-EXEMPT:
Skill Category #7FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #8FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #9FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

CLIN 1011 LABOR - 0 - 0 0.00 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

TOTAL OVERTIME COST $14,569.00 $ - 0 $ 14,569.00 $ - 0 $ 14,569.00 $ - 0 $ 14,569.00

TOTAL ALL LABOR COST:
WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.$ 14,569.00$ - 0$ 14,569.00$ - 0$ 14,569.00$ - 0$ 14,569.00

OTHER DIRECT COSTS (ODC): $48,445.72 $ - 0 $ 48,445.72 $ - 0 $ 48,445.72

CLIN 1011 TOTAL COST: $ 14,569.00 $ - 0 $ 63,014.72 $ - 0 $ 63,014.72 $ - 0 $ 63,014.72

CLIN 1012 CONTRACTOR MANPOWER REPORT
Skill Category #4- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CLIN 1013 Delivery of CAP Material & Equipment (BOS)
$ 204,200.00$ 204,200$ 204,200
CLIN 1014 Delivery of CAP Material (SRM)
$ 7,282,211$ 7,282,211$ 7,282,211

GRAND TOTAL OVERTIME COST $ 272,891.00 $ - 0 $ 272,891.00 $ - 0 $ 272,891.00 $ - 0 $ 272,891.00

GRAND TOTAL ALL LABOR COST:

WOLF.JOUETT: Adjust formulas on this row to capture the cost from all the CLIN above.

WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.

WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.

WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.

WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.

WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.

WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.

WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above..

WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above. $ 272,891.00 $ - 0 $ 272,891.00 $ - 0 $ 272,891.00 $ - 0 $ 272,891.00

OTHER DIRECT COSTS (ODC): $ 1,271,738.74 $ - 0 $ 1,271,738.74 $ - 0 $ 1,271,738.74

MATERIAL COST: $ 7,486,411.00 $ - 0 $ 7,486,411.00 $ - 0 $ 7,486,411.00

GRAND TOTAL COST: $ 272,891.00 $ - 0 $ 9,031,040.74 $ - 0 $ 9,031,040.74 $ - 0 $ 9,031,040.74

Fill in values.

Plug values.

Option Period 2

SOLICITATION NO.:W911RZ-15-R-0002Fill in values.Plug values.
FULLY
FT/NO.AVAILNET PRODHR SALARYDIRECTFRINGESLABOR +G&ASUBTOTALFeeGRANDLOADED
LABOR CATEGORYPTEMP.HOURSHOURSRATELABORFRINGESCOSTTOTALRATE
20801872
CLIN 2001 ISR 200 (BOS)
EXEMPT:
Position #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:
Skill Category #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:
Skill Category #4FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #5FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #6FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
DBA NON-EXEMPT:
Skill Category #7FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #8FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #9FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

CLIN 2001 LABOR - 0 - 0 0.00 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

TOTAL OVERTIME COST $6,932.00 $ - 0 $ 6,932.00 $ - 0 $ 6,932.00 $ - 0 $ 6,932.00

TOTAL ALL LABOR COST:
WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.$ 6,932.00$ - 0$ 6,932.00$ - 0$ 6,932.00$ - 0$ 6,932.00

OTHER DIRECT COSTS (ODC): $2,834.89 $ - 0 $ 2,834.89 $ - 0 $ 2,834.89

CLIN 2001 TOTAL COST: $ 6,932.00 $ - 0 $ 9,766.89 $ - 0 $ 9,766.89 $ - 0 $ 9,766.89

CLIN 2002 ISR:400 (BOS)
EXEMPT:
Position #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:
Skill Category #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:
Skill Category #4FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #5FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #6FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
DBA NON-EXEMPT:
Skill Category #7FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #8FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #9FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!

CLIN 2002 LABOR - 0 - 0 0.00 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

TOTAL OVERTIME COST $53,595.00 $ - 0 $ 53,595.00 $ - 0 $ 53,595.00 $ - 0 $ 53,595.00

TOTAL ALL LABOR COST:
WOLF.JOUETT: Adjust formulas on this row to capture the cost from all Labor Categories inserted above.$ 53,595.00$ - 0$ 53,595.00$ - 0$ 53,595.00$ - 0$ 53,595.00

OTHER DIRECT COSTS (ODC): $360,205.84 $ - 0 $ 360,205.84 $ - 0 $ 360,205.84

CLIN 2002 TOTAL COST: $ 53,595.00 $ - 0 $ 413,800.84 $ - 0 $ 413,800.84 $ - 0 $ 413,800.84

CLIN 2003 ISR:404 (BOS)
EXEMPT:
Position #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Position #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
CBA NON-EXEMPT:$ - 0
Skill Category #1FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #2FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
Skill Category #3FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/0!
SCA NON-EXEMPT:$ - 0
Skill Category #4FT- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0ERROR:#DIV/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 .