TE-G Burn Rate Example.xlsx

XLSX spreadsheet 145 KB Posted Feb 28, 2017

Attached to: Base Operation Support Services for Dugway Proving Grounds, UT Federal contract opportunity
Solicitation number: W911S6-16-R-0002
Issued by: Department of the Army Materiel Command Mission and Installation Contracting Command Joint Base Lewis-McChord

About this file

From the source

TE-G Burn Rate Example

View the file

Other files for this federal contract opportunity

Other files attached to Base Operation Support Services for Dugway Proving Grounds, UT, newest first.
File	Type	Posted
Attachment 1-DPG BOSS PWS--Amend 0002.pdf	PDF	Mar 31, 2017
Attachment L3 PPQ, 16-R-0002, DPG BOSS, 10Mar17.docx	DOCX document	Mar 31, 2017
W911S6-16-R-0002-0002 Modification Final.pdf	PDF	Mar 31, 2017
Attachment L2 Relevant Contracts, 16-R-0002, Amend 0002.pdf	PDF	Mar 31, 2017
W911S6-16-R-0002-0002 Conformed CopyFinal.pdf	PDF	Mar 31, 2017
Attachment L6-Proposed Staffing Amendment 0002.xlsx	XLSX spreadsheet	Mar 31, 2017
DPG_BOSS_Set_1_Responses_to_Questions.xlsx	XLSX spreadsheet	Mar 30, 2017
W911S6-16-R-0002-0001 SF33 Conformed Copy Released.pdf	PDF	Mar 14, 2017
TE-R Historic Buildings.pdf	PDF	Feb 28, 2017
TE-TT Chiller Water Chemistry.xlsx	XLSX spreadsheet	Feb 28, 2017
TE-SS Air Conditioner Systems.pdf	PDF	Feb 28, 2017
TE-UU Exhaust Fans.pdf	PDF	Feb 28, 2017
TE-VV Air Compressors.pdf	PDF	Feb 28, 2017
TE-EE Unpaved Roads.pdf	PDF	Feb 28, 2017
TE-DDD List of Lifting Devices.xlsx	XLSX spreadsheet	Feb 28, 2017
TE-AA Pure Live Seed Mix.pdf	PDF	Feb 28, 2017
TE-SSS WaterOperatingLogs Sample.pdf	PDF	Feb 28, 2017
Attachment 2-PRS 16-R-0002, DPG BOSS, 26jul16.pdf	PDF	Feb 28, 2017
TE-ZZZ Self Help Stock Level.pdf	PDF	Feb 28, 2017
TE-NN Boiler Operating Log.xlsx	XLSX spreadsheet	Feb 28, 2017
TE-V-3 Baker Semi-Improved Land Area.pdf	PDF	Feb 28, 2017
TE-WWW List Army Housing Units.xlsx	XLSX spreadsheet	Feb 28, 2017
TE-YY Evaporative Coolers.pdf	PDF	Feb 28, 2017
Attachment 12-Historical IJOs.pdf	PDF	Feb 28, 2017
Attachment 6 General Decision Number UT31.pdf	PDF	Feb 28, 2017
TE-K Government Facilities for Use by Contract.pdf	PDF	Feb 28, 2017
TE-CC-1 Out of cycle request.xlsx	XLSX spreadsheet	Feb 28, 2017
TE-V-2 MAAF Avery Semi-Improved Land Area.pdf	PDF	Feb 28, 2017
Attachment 9 WD 05 2532.pdf	PDF	Feb 28, 2017
TE-D ECV Report.xlsx	XLSX spreadsheet	Feb 28, 2017
TE-NNN Gas Leak and Repair Report.docx	DOCX document	Feb 28, 2017
TE-U English Village Improved Area.pdf	PDF	Feb 28, 2017
TE-XXX Estimated Appliances Replacment.xlsx	XLSX spreadsheet	Feb 28, 2017
TE-FF-1 Historical Snowfall Data.xlsx	XLSX spreadsheet	Feb 28, 2017
TE-LL UPS Locations.xlsx	XLSX spreadsheet	Feb 28, 2017
Attachment 5 General Decision Number UT107.pdf	PDF	Feb 28, 2017
TE-RRR Wastewater Treatment Systems.pdf	PDF	Feb 28, 2017
TE-Y Irrigation System Components.docx	DOCX document	Feb 28, 2017
TE-FFF VTS Location & Data.xlsx	XLSX spreadsheet	Feb 28, 2017
TE-PP Boiler List 28MAR16.xlsx	XLSX spreadsheet	Feb 28, 2017
TE-QQ Water Tret Stands Boilers.docx	DOCX document	Feb 28, 2017
TE-V-1 Ditto Semi-Improved Land Area.pdf	PDF	Feb 28, 2017
TE-V English Village Semi-Improved Land Area.pdf	PDF	Feb 28, 2017
TE-HH PCB SOP.docx	DOCX document	Feb 28, 2017
Attachment 7 General Decision Number UT57.pdf	PDF	Feb 28, 2017
TE-RR Furnances-UnitHeaters.pdf	PDF	Feb 28, 2017
Attachment 1-DPG BOSS Performance Work Statement Final-9Feb17.pdf	PDF	Feb 28, 2017
TE-F Subcontract Report Example.xlsx	XLSX spreadsheet	Feb 28, 2017
TE-GGG Fire Alarm and Fire Suppression System List.pdf	PDF	Feb 28, 2017
TE-HHH Clean Agent Fire Suppression System.xlsx	XLSX spreadsheet	Feb 28, 2017

Show all 50

Base Operation Support Services for Dugway Proving Grounds, UT 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

Solicitation: W911S6-16-R-0002
Technical Exhibit
TE-G Burn Rate Report
10/30/15
	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 Nov 14, 2017.