The file's text, extracted by GovTribe without its formatting.
Instructions
| Directions: Provide a Summary of Prices in the Summary Tab and Proposed Burdened Labor Rates in Phase-In/Base Years and Option Years 1 through 4 |
| In the Summary TAB, please provide a pricing summary for the Base/Phase In and Option Years 1 through 4 |
In TABs Phase-In Base Year and Option Years 1 through 4, include a cost breakdown for Burdened Labor Rates. An example is provided below:
| Phase-In/Base Year | | | | | | | | |
| Labor Mix (Prime) | | | | Labor Mix (Sub-Contract) | | | | Total Phase In/Base Price |
| Labor Categories | Proposed Labor Hours | Burdened Rate | Subtotal Price (Prime) | Labor Categories | Proposed Labor Hours | Burdened Rate | Subtotal Price (Subcontract) | |
Project Manager 480.00 $ 51.30 $ 24,624.00 Assistant 480.00 $ 26.57 $ 12,753.60 $ 37,377.60
Summary
| W911S21R0001 - Gunnery Range Services - Fort Rucker | | | | | |
| Price Breakdown | | | | | |
| Summary | | | | | |
| Period of Performance | Prime Contractor Cost | Sub-Contractor Cost | Total Cost | Gunnery Range Materials | Total |
| Base/Phase-In | $ - 0 | $ - 0 | $ - 0 | $186,500 | $ 186,500.00 |
| Option Year 1 | $ - 0 | $ - 0 | $ - 0 | $187,926.73 | $ 187,926.73 |
| Option Year 2 | $ - 0 | $ - 0 | $ - 0 | $189,374.85 | $ 189,374.85 |
| Option Year 3 | $ - 0 | $ - 0 | $ - 0 | $190,884.70 | $ 190,884.70 |
| Option Year 4 | $ - 0 | $ - 0 | $ - 0 | $192,336.59 | $ 192,336.59 |
| Total Proposed | $ - 0 | $ - 0 | $ - 0 | | |
| Note: |
| Leave all formula's intact. |
&D &T &P &P
Phase-In Base Years
| W911S21R0001 - Gunnery Range Services - Fort Rucker |
| Price Breakdown - Labor |
| Base/Phase-In |
| Labor Mix (Prime) | | | | Labor Mix (Sub-Contract) | | | | Total Phase-in Price |
| Labor Categories | Proposed Labor Hours | Burdened Rate | Subtotal Price (Prime) | Labor Categories | Proposed Labor Hours | Burdened Rate | Subtotal Price (Subcontract) | |
| | $ - 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 | | $ - 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 | $ - 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 |
| | $ - 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 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Notes | | | | | |
| 1. Leave all formula's intact. |
| 2. Insert Rows, if necessary. |
&D &T &P &P
Base Labor
| Price Breakdown - Labor |
| Base Year |
| Labor Mix (Prime) | | | | Labor Mix (Sub-Contract) | | | | Total Base Year Price |
| Labor Categories | Proposed Labor Hours | Burdened Rate | Subtotal Price (Prime) | Labor Categories | Proposed Labor Hours | Burdened Rate | Subtotal Price (Subcontract) | |
| | $ - 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 | | $ - 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 | $ - 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 |
| | $ - 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 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Notes | | | | | |
| 1. Leave all formula's intact. |
| 2. Insert Rows, if necessary. |
&D &T &P &P
OY 1 Labor
| W911S21R0001 - Gunnery Range Services - Fort Rucker |
| Price Breakdown - Labor |
| Option Year 1 |
| Labor Mix (Prime) | | | | Labor Mix (Sub-Contract) | | | | Total OY 1 Price |
| Labor Categories | Proposed Labor Hours | Burdened Rate | Subtotal Price (Prime) | Labor Categories | Proposed Labor Hours | Burdened Rate | Subtotal Price (Subcontract) | |
| | | | $ - 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 | $ - 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 |
| | $ - 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 | | $ - 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 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Notes | | | | | |
| 1. Leave all formula's intact. |
| 2. Insert Rows, if necessary. |
&D &T &P &P
OY 2 Labor
| W911S21R0001 - Gunnery Range Services - Fort Rucker |
| Price Breakdown - Labor |
| Option Year 2 |
| Labor Mix (Prime) | | | | Labor Mix (Sub-Contract) | | | | Total OY 2 Price |
| Labor Categories | Proposed Labor Hours | Burdened Rate | Subtotal Price (Prime) | Labor Categories | Proposed Labor Hours | Burdened Rate | Subtotal Price (Subcontract) | |
| | $ - 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 | | $ - 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 | $ - 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 |
| | $ - 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 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Notes | | | | | |
| 1. Leave all formula's intact. |
| 2. Insert Rows, if necessary. |
&D &T &P &P
OY 3 Labor
| W911S21R0001 - Gunnery Range Services - Fort Rucker |
| Price Breakdown - Labor |
| Option Year 3 |
| Labor Mix (Prime) | | | | Labor Mix (Sub-Contract) | | | | Total OY 3 Price |
| Labor Categories | Proposed Labor Hours | Burdened Rate | Subtotal Price (Prime) | Labor Categories | Proposed Labor Hours | Burdened Rate | Subtotal Price (Subcontract) | |
| | $ - 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 | | $ - 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 | $ - 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 |
| | $ - 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 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Notes | | | | | |
| 1. Leave all formula's intact. |
| 2. Insert Rows, if necessary. |
&D &T &P &P
OY 4 Labor
| W911S21R0001 - Gunnery Range Services - Fort Rucker |
| Price Breakdown - Labor |
| Option Year 4 |
| Labor Mix (Prime) | | | | Labor Mix (Sub-Contract) | | | | Total OY 4 Price |
| Labor Categories | Proposed Labor Hours | Burdened Rate | Subtotal Price (Prime) | Labor Categories | Proposed Labor Hours | Burdened Rate | Subtotal Price (Subcontract) | |
| | $ - 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 | | $ - 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 | $ - 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 |
| | $ - 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 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| | $ - 0 | | $ - 0 | $ - 0 |
| - 0 | $ - 0 | - 0 | $ - 0 | $ - 0 |
| Notes | | | | | |
| 1. Leave all formula's intact. |
| 2. Insert Rows, if necessary. |
&D &T &P &P