Solicitation_Attachment_7_-_AECSS_LOE_Spreadsheet_Cost_Model_AMD_0004.xlsx

XLSX spreadsheet 313 KB Posted Sep 6, 2019

Attached to: U. S. Army Evaluation Center Support Services - W91CRB-19-R-0032
Solicitation number: W91CRB-19-R-0032
Issued by: Department of the Army Materiel Command Army Contracting Command Aberdeen Proving Ground

About this file

Written by GovTribe AI · Dec 30, 2023

This document package includes a solicitation for Army Evaluation Center Support Services and related attachments. The solicitation requests proposals to provide labor, materials, equipment, tools, facilities, transportation, and supervision to support the U.S. Army Evaluation Center. Services include administrative support, data management, engineering, modeling and simulation, operations research analysis, and program management. Proposals were due by 10:00am local Maryland time on September 24, 2019. The performance period is a base year with four one-year options. Pricing includes both cost-plus-fixed-fee and firm-fixed-price contract line items. The Department of the Army Materiel Command Army Contracting Command at Aberdeen Proving Ground is the contracting agency. Attachments include templates for labor categories and rates, cost summaries, and a cost model for completing the proposal.

From the source

Solicitation Attachment 7

View the file

Other files

File	Type	Posted
W91CRB-19-R-0032_AMD_0009.pdf	PDF	Sep 20, 2019
W91CRB-19-R-0032_AMD_0008.pdf	PDF	Sep 18, 2019
Attachment_2_-_AECSS_Labor_Category_Qualifications_AMD_0007.xlsx	XLSX spreadsheet	Sep 16, 2019
W91CRB-19-R-0032_AMD_0007.pdf	PDF	Sep 16, 2019
Solicitation_Attachment_7_-_AECSS_LOE_Spreadsheet_AMD_0007.xlsx	XLSX spreadsheet	Sep 16, 2019
Solicitation_Attachment_9_-_Questions_and_Answers_AMD_0007.pdf	PDF	Sep 16, 2019
W91CRB-19-R-0032,_Amendment_0006.pdf	PDF	Sep 13, 2019
Solicitation_Attachment_9_-_Questions_and_Answers_AMD_0005.pdf	PDF	Sep 11, 2019
W91CRB-19-R-0032_AMD_0005.pdf	PDF	Sep 11, 2019
Solicitation_Attachment_7_-_AECSS_LOE_Spreadsheet_Cost_Model_AMD_0005.xlsx	XLSX spreadsheet	Sep 11, 2019
Solicitation_Attachment_1_Summary_of_Experience_Form_AMD_0004.docx	DOCX document	Sep 6, 2019
W91CRB-19-R-0032_AMD_0004.pdf	PDF	Sep 6, 2019
Solicitation_Attachment_9_-_Questions_and_Answers_AMD_0004.pdf	PDF	Sep 6, 2019
Amendment_0003,_posting_to_FBO_on_30_Aug_2019.pdf	PDF	Aug 30, 2019
Attachment_3_-_DD_254_Security_Classsification_Draft_Revised.pdf	PDF	Aug 29, 2019
Attachment_1_through_3_for_DD254.docx	DOCX document	Aug 29, 2019
W91CRB-19-R-0032,_Amendment_0001.pdf	PDF	Aug 29, 2019
Copy_of_Attachment_2_-_AECSS_Labor_Category_Qualifications_Revised.xlsx	XLSX spreadsheet	Aug 29, 2019
UPDATED_AEC_Development_Cost_Model_20190825.xlsx	XLSX spreadsheet	Aug 29, 2019
W91CRB-19-R-0032_AECSS_QUESTIONS__ANSWERS__29_August_2019,_FINAL.pdf	PDF	Aug 29, 2019
Attachment_1_-_AECSS_QASP_Revised.doc	DOC document	Aug 29, 2019
Exhibits_A001_through_A015.pdf	PDF	Aug 7, 2019
Solicitation_Attachment_7_AECSS_LOE_Spreadsheet.xlsx	XLSX spreadsheet	Aug 7, 2019
Solicitation_Attachment_4_Past_Performance_Questionnaire.docx	DOCX document	Aug 7, 2019
Attachment_2_-_AECSS_Labor_Category_Qualifications.xlsx	XLSX spreadsheet	Aug 7, 2019
Attachment_1_-_AECSS_QASP.doc	DOC document	Aug 7, 2019
Solicitation_Attachment_2_Resume_Format.docx	DOCX document	Aug 7, 2019
Solicitation_Attachment_5_Purchasing_System_Review_Form.xlsx	XLSX spreadsheet	Aug 7, 2019
Solicitation_Attachment_6_OCI_Certification.docx	DOCX document	Aug 7, 2019
Solicitation_Attachment_3_Contract_References_Form.xlsx	XLSX spreadsheet	Aug 7, 2019
Solicitation_Attachment_8_AEC_Systems_List.xlsx	XLSX spreadsheet	Aug 7, 2019
Solicitation_Attachment_1_Summary_of_Experience_Form.docx	DOCX document	Aug 7, 2019
Attachment_3_-_DD_254_Security_Classsification_Draft.pdf	PDF	Aug 7, 2019
W91CRB-19-R-0032_AECSS.pdf	PDF	Aug 7, 2019
DRAFT_Solicitation_Attachment_5_Purchasing_System_Review_Form.xlsx	XLSX spreadsheet	May 2, 2019
DRAFT_Attachment_2_-_AEC_Labor_Categories_29_Apr_19.xlsx	XLSX spreadsheet	May 2, 2019
DRAFT_Solicitation_Attachment_2_Resume_Format.docx	DOCX document	May 2, 2019
DRAFT_Solicitation_Attachment_3_Contract_References_Form.xlsx	XLSX spreadsheet	May 2, 2019
DRAFT_Attachment_1_-_AEC_QASP_11_Apr19.doc	DOC document	May 2, 2019
DRAFT_Attachment_3_-_DD_254_Security_Classsification_Draft.pdf	PDF	May 2, 2019
DRAFT_W91CRB-19-R-0032_AECSS_2_MAY_2019.pdf	PDF	May 2, 2019
DRAFT_Solicitation_Attachment_4_Past_Performance_Questionnaire.docx	DOCX document	May 2, 2019
DRAFT_W91CRB-19-R-0032_AECSS.pdf	PDF	Feb 21, 2019

Show all 43

On GovTribe

Work with this file

Download the original file
Contacts named in this file
Similar government files
Ask GovTribe AI about this file

Try for free Login

Text version

The file's text, extracted by GovTribe without its formatting.

Instructions

Instructions
Solicitation Number: W91CRB-19-R-0032
Name of Action: AEC Support Services
Prime Contractor/Subcontractor Name/Division:
Period of Performance:
	Government Inputs
	Solicitation Number:	W91CRB-19-R-0032
	Name of Action:	AEC Support Services
	Period of Performance:
	Annual Productive Hours:	1880
	Offeror Inputs
	Prime Contractor/Subcontractor Name/Division:

Section B

Section B - Supplies or Services Costs and/or Prices

Solicitation Number: W91CRB-19-R-0032

Name of Action: AEC Support Services

Prime Contractor/Subcontractor Name/Division:

Period of Performance:

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

CLIN 0001 : 60 Month Ordering Period - Labor (CPFF)
CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0001	Year 1	1	Each	$ - 0
	Labor and OT - CPFF				$ - 0	From Cost Summary Worksheet
			Estimated cost=		$ - 0
			Fixed Fee=		$ - 0	From Cost Summary Worksheet
			Cost + Fee =		$ - 0

CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0001	Year 2	1	Each	$ - 0
	Labor and OT - CPFF				$ - 0	From Cost Summary Worksheet
			Estimated cost=		$ - 0
			Fixed Fee=		$ - 0	From Cost Summary Worksheet
			Cost + Fee =		$ - 0

CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0001	Year 3	1	Each	$ - 0
	Labor - CPFF				$ - 0	From Cost Summary Worksheet
			Estimated cost=		$ - 0
			Fixed Fee=		$ - 0	From Cost Summary Worksheet
			Cost + Fee =		$ - 0

CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0001	Year 4	1	Each	$ - 0
	Labor - CPFF				$ - 0	From Cost Summary Worksheet
			Estimated cost=		$ - 0
			Fixed Fee=		$ - 0	From Cost Summary Worksheet
			Cost + Fee =		$ - 0

CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0001	Year 5	1	Each	$ - 0
	Labor - CPFF				$ - 0	From Cost Summary Worksheet
			Estimated cost=		$ - 0
			Fixed Fee=		$ - 0	From Cost Summary Worksheet
			Cost + Fee =		$ - 0

CLIN 0002 : 60 Month Ordering Period - Labor (FFP)
CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0002	60 Month Ordering Period - Labor	1	Each	$ - 0
	Labor - FFP				$ 5,000,000.00	From Cost Summary Worksheet
			Estimated cost=		$ 5,000,000.00

CLIN 0003 : 60 Month Ordering Period - ODCs Travel
CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0003	Travel ODCs Year 1	1	Each	$ - 0
	COST		Estimated cost=		$ 4,359,198.46	From Cost Summary Worksheet
			Burden/G&A =	0.00%	$ - 0	From Cost Summary WorkWorksheet and ODC Cost Detail WorkWorksheet
			Subtotal		$ 4,359,198.46

CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0003	Travel ODCs Year 2	1	Each	$ - 0
	COST		Estimated cost=		$ 4,359,198.46	From Cost Summary Worksheet
			Burden/G&A =	0.00%	$ - 0	From Cost Summary WorkWorksheet and ODC Cost Detail WorkWorksheet
			Subtotal		$ 4,359,198.46

CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0003	Travel ODCs Year 3	1	Each	$ - 0
	COST		Estimated cost=		$ 4,359,198.46	From Cost Summary Worksheet
			Burden/G&A =	0.00%	$ - 0	From Cost Summary WorkWorksheet and ODC Cost Detail WorkWorksheet
			Subtotal		$ 4,359,198.46

CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0003	Travel ODCs Year 4	1	Each	$ - 0
	COST		Estimated cost=		$ 4,359,198.46	From Cost Summary Worksheet
			Burden/G&A =	0.00%	$ - 0	From Cost Summary WorkWorksheet and ODC Cost Detail WorkWorksheet
			Subtotal		$ 4,359,198.46

CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0003	Travel ODCs Year 5	1	Each	$ - 0
	COST		Estimated cost=		$ 4,359,198.46	From Cost Summary Worksheet
			Burden/G&A =	0.00%	$ - 0	From Cost Summary WorkWorksheet and ODC Cost Detail WorkWorksheet
			Subtotal		$ 4,359,198.46

CLIN 0004: 60 Month Ordering Period - ODCs
CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0004	ODCs Year 1	1	Each	$ - 0
	COST		Estimated cost=		$ 382,526.00	From Cost Summary Worksheet
			Burden/G&A =	0.00%	$ - 0	From Cost Summary WorkWorksheet and ODC Cost Detail WorkWorksheet
			Subtotal		$ 382,526.00

CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0004	ODCs Year 2	1	Each	$ - 0
	COST		Estimated cost=		$ 128,200.00	From Cost Summary Worksheet
			Burden/G&A =	0.00%	$ - 0	From Cost Summary WorkWorksheet and ODC Cost Detail WorkWorksheet
			Subtotal		$ 128,200.00

CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0004	ODCs Year 3	1	Each	$ - 0
	COST		Estimated cost=		$ 382,526.00	From Cost Summary Worksheet
			Burden/G&A =	0.00%	$ - 0	From Cost Summary WorkWorksheet and ODC Cost Detail WorkWorksheet
			Subtotal		$ 382,526.00

CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0004	ODCs Year 4	1	Each	$ - 0
	COST		Estimated cost=		$ 382,526.00	From Cost Summary Worksheet
			Burden/G&A =	0.00%	$ - 0	From Cost Summary WorkWorksheet and ODC Cost Detail WorkWorksheet
			Subtotal		$ 382,526.00

CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0004	ODCs Year 5	1	Each	$ - 0
	COST		Estimated cost=		$ 166,200.00	From Cost Summary Worksheet
			Burden/G&A =	0.00%	$ - 0	From Cost Summary WorkWorksheet and ODC Cost Detail WorkWorksheet
			Subtotal		$ 166,200.00

TOTAL
	TOTAL
		Estimated cost (CPFF & COST) =	$ 28,237,970.30
	Fee =		$ - 0
	Total Price		$ 28,237,970.30

Cost Summary

Cost Summary Spreadsheet

Solicitation Number: W91CRB-19-R-0032

Name of Action: AEC Support Services

Prime Contractor/Subcontractor Name/Division:

Period of Performance:

AEC Support Services	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Labor & Subcontract Labor Hours	245,669	244,555	244,555	244,555	246,509	1,225,843	From Labor Cost Detail Worksheet
Direct & Indirect Labor & Subcontract Labor Costs (less G&A)	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From Labor Cost Detail Worksheet
G&A Costs	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From Labor Cost Detail Worksheet
Direct & Indirect Labor & Subcontract Labor Costs (Less Fee)	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Labor Cost CPFF	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Overtime Cost CPFF	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Profit/Fee	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From Labor Cost Detail Worksheet
Labor and Overtime Cost CPFF (with Fee)	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Labor Cost FFP						$ 5,000,000.00
Travel Other Direct Costs (ODCs) (Less Burden)	$ 4,359,198.46	$ 4,359,198.46	$ 4,359,198.46	$ 4,359,198.46	$ 4,359,198.46	$ 21,795,992.30	From ODC Cost Detail Sheet
G&A Burden on Travel ODCs	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From ODC Cost Detail Sheet
Labor Overtime Other Direct Costs (ODCs) (Less Burden)	$ 382,526.00	$ 128,200.00	$ 382,526.00	$ 382,526.00	$ 166,200.00	$ 1,441,978.00	From ODC Cost Detail Sheet
G&A Burden on Labor Overtime ODCs	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From ODC Cost Detail Sheet
ODCs	$ 4,359,198.46	$ 4,487,398.46	$ 4,741,724.46	$ 4,741,724.46	$ 4,525,398.46	$ 23,237,970.30
Total Labor & ODC Costs	$ 4,359,198.46	$ 4,487,398.46	$ 4,741,724.46	$ 4,741,724.46	$ 4,525,398.46	$ 28,237,970.30

Direct Labor Rate Schedule

Solicitation Number: W91CRB-19-R-0032

Name of Action: AEC Support Services

Prime Contractor/Subcontractor Name/Division:

Period of Performance:

CLIN 0001: Year 1				CLIN 0001 : Year 2						CLIN 0001 : Year 3			CLIN 0001 : Year 4			CLIN 0001 : Year 5
Labor Categories	Proposed Labor Rate	OT Rate	Cost Realism Basis for Rate Proposed	Labor Categories	SCA Identifier	Labor Type	Escalation	Proposed Labor Rate	OT Rate	Escalation	Proposed Labor Rate	OT Rate	Escalation	Proposed Labor Rate	OT Rate	Escalation	Proposed Labor Rate	OT Rate
Government Site				Government Site
Administrative Support I		$ - 0		Administrative Support I	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Administrative Support II		$ - 0		Administrative Support II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Administrative Support III (Task Lead)		$ - 0		Administrative Support III (Task Lead)	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Computer Programming Specialist II		$ - 0		Computer Programming Specialist II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Computer Programming Specialist III		$ - 0		Computer Programming Specialist III	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Cyber Security Analyst I		$ - 0		Cyber Security Analyst I	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Cyber Security Analyst II		$ - 0		Cyber Security Analyst II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Cyber Security Analyst III		$ - 0		Cyber Security Analyst III	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Data Collector I		$ - 0		Data Collector I	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Data Collector II		$ - 0		Data Collector II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Data Manager II		$ - 0		Data Manager II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Data Manager III		$ - 0		Data Manager III	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Editorial Assistant		$ - 0		Editorial Assistant	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Electronic Engineer I		$ - 0		Electronic Engineer I	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Electronic Engineer II		$ - 0		Electronic Engineer II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Electronic Engineer III		$ - 0		Electronic Engineer III	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Engineer III		$ - 0		Engineer III	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Equipment Specialist I		$ - 0		Equipment Specialist I	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Equipment Specialist II		$ - 0		Equipment Specialist II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Equipment Specialist III		$ - 0		Equipment Specialist III	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
General Engineer I		$ - 0		General Engineer I	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
General Engineer II		$ - 0		General Engineer II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
General Engineer III		$ - 0		General Engineer III	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
General Engineer IV		$ - 0		General Engineer IV	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
General Engineer V		$ - 0		General Engineer V	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
General Engineer VI		$ - 0		General Engineer VI	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Graphic Artist		$ - 0		Graphic Artist	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Health Service System Managemenet Subject Matter Expert I		$ - 0		Health Service System Managemenet Subject Matter Expert I	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Health Service System Managemenet Subject Matter Expert II		$ - 0		Health Service System Managemenet Subject Matter Expert II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Human Factors Analyst I		$ - 0		Human Factors Analyst I	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Human Factors Analyst II		$ - 0		Human Factors Analyst II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Human Factors Analyst III		$ - 0		Human Factors Analyst III	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Mathematrical Statistician I		$ - 0		Mathematrical Statistician I	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Mathematrical Statistician II		$ - 0		Mathematrical Statistician II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Mechanical Engineer I		$ - 0		Mechanical Engineer I	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Mechanical Engineer II		$ - 0		Mechanical Engineer II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Mechanical Engineer III		$ - 0		Mechanical Engineer III	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Modeling and Simulation II		$ - 0		Modeling and Simulation II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Modeling and Simulation III		$ - 0		Modeling and Simulation III	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Network Engineer I		$ - 0		Network Engineer I	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Network Engineer II		$ - 0		Network Engineer II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Network Engineer III		$ - 0		Network Engineer III	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Operational Medicine Subject Matter Expert		$ - 0		Operational Medicine Subject Matter Expert	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Operations Research Analyst I		$ - 0		Operations Research Analyst I	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Operations Research Analyst II		$ - 0		Operations Research Analyst II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Operations Research Analyst III		$ - 0		Operations Research Analyst III	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Operations Research Analyst II (Working Leader)		$ - 0		Operations Research Analyst II (Working Leader)	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Operations Research Analyst III (Working Leader)		$ - 0		Operations Research Analyst III (Working Leader)	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Operations, Test and Evaluation Specialist I		$ - 0		Operations, Test and Evaluation Specialist I	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Operations, Test and Evaluation Specialist II		$ - 0		Operations, Test and Evaluation Specialist II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Operations, Test and Evaluation Specialist III		$ - 0		Operations, Test and Evaluation Specialist III	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Operations, Test and Evaluation Specialist IV		$ - 0		Operations, Test and Evaluation Specialist IV	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Operations, Test and Evaluation Specialist V		$ - 0		Operations, Test and Evaluation Specialist V	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Operations, Test and Evaluation Specialist V		$ - 0		Operations, Test and Evaluation Specialist V	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Program Manager		$ - 0		Program Manager	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Program/Systems Analyst I		$ - 0		Program/Systems Analyst I	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Program/Systems Analyst II		$ - 0		Program/Systems Analyst II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Program/Systems Analyst III (Working Leader)		$ - 0		Program/Systems Analyst III (Working Leader)	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Program/Systems Analyst III		$ - 0		Program/Systems Analyst III	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Program/Systems Analyst IV		$ - 0		Program/Systems Analyst IV	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Program/Systems Analyst V		$ - 0		Program/Systems Analyst V	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Radiology & Pharmacy Subject Matter Expert		$ - 0		Radiology & Pharmacy Subject Matter Expert	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Receptionist/Facilities Access		$ - 0		Receptionist/Facilities Access	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Reliability/Availability/Maintainability (RAM) Engineer I		$ - 0		Reliability/Availability/Maintainability (RAM) Engineer I	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Reliability/Availability/Maintainability (RAM) Engineer II		$ - 0		Reliability/Availability/Maintainability (RAM) Engineer II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Reliability/Availability/Maintainability (RAM) Engineer III		$ - 0		Reliability/Availability/Maintainability (RAM) Engineer III	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Scientist Engineer I		$ - 0		Scientist Engineer I	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Scientist Engineer II		$ - 0		Scientist Engineer II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Scientist Engineer III		$ - 0		Scientist Engineer III	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Software Engineer I		$ - 0		Software Engineer I	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Software Engineer II		$ - 0		Software Engineer II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Software Engineer III		$ - 0		Software Engineer III	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Software Program Analyst I		$ - 0		Software Program Analyst I	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Software Program Analyst II		$ - 0		Software Program Analyst II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Software Program Analyst III		$ - 0		Software Program Analyst III	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Software Test Specialist I		$ - 0		Software Test Specialist I	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Software Test Specialist II		$ - 0		Software Test Specialist II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Software Test Specialist III		$ - 0		Software Test Specialist III	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Systems Engineer I		$ - 0		Systems Engineer I	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Systems Engineer II		$ - 0		Systems Engineer II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Systems Engineer II (Working Leader)		$ - 0		Systems Engineer II (Working Leader)	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Systems Engineer III		$ - 0		Systems Engineer III	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Technical Editor I		$ - 0		Technical Editor I	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Technical Editor II		$ - 0		Technical Editor II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Test Designer II		$ - 0		Test Designer II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Test Designer III		$ - 0		Test Designer III	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Test Engineer I		$ - 0		Test Engineer I	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Test Engineer II		$ - 0		Test Engineer II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Test Engineer III		$ - 0		Test Engineer III	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Threat Specialist II		$ - 0		Threat Specialist II	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Threat Specialist III		$ - 0		Threat Specialist III	n/a	Professional		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0		$ - 0	$ - 0
Please enter all the corresponding labor categories proposed in the labor cost detail spreadhseets.

For cost realism purposes indicate the basis of the proposed rates and provide documentation to substantiate the rates, such as pay stubs, signed employee letters of intent, etc. If the rates are based on estimates please provide salary survey data and other data to corroborate the realism of the rates.

Please provide the basis of escalation.

Labor Cost Detail

Labor Cost Detail Spreadsheet

Solicitation Number: W91CRB-19-R-0032

Name of Action: AEC Support Services

Prime Contractor/Subcontractor Name/Division:

Period of Performance:

Annual Productive Hours: 1880

							Direct Labor		Indirect Cost
		CLIN 0001 : Year 1							0.00%	0.00%			0.00%		0.00%
(Note 1)	Labor Type	Labor Categories (Note 2)	Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 2)	If Col e=S, Enter Name of Subcontractor(s) (Note 2)	FTEs (Note 3)	Productive Hrs./Yr. (Note 4)	Total Productive Hours	Hourly Base Pay Rate (Note 5)	Fringe (Note 6a)	Overhead (Note 6b)	Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 7)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 8)	Total Cost	Fee	Total Price	Proposal Fully Burdened Hourly Billing Rate	Wrap Rate
a	b	c	d	e	f	g	h	i	j	k	l = i + j + k	m = h x l	n	o = m + n	p	q = o + p	r = q/h	s = r/i
Government Site
	Professional	Administrative Support I	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Administrative Support II	Enter P or S		0.00	2,795.00	2,795.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Administrative Support III (Task Lead)	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Computer Programming Specialist II	Enter P or S		0.00	2,293.00	2,293.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Computer Programming Specialist III	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Cyber Security Analyst I	Enter P or S		0.00	6,140.00	6,140.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Cyber Security Analyst II	Enter P or S		0.00	9,140.00	9,140.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Cyber Security Analyst III	Enter P or S		0.00	2,600.00	2,600.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Data Collector I	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Data Collector II	Enter P or S		0.00	2,707.00	2,707.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Data Manager II	Enter P or S		0.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Data Manager III	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Editorial Assistant	Enter P or S		0.00	1,230.00	1,230.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Electronic Engineer I	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Electronic Engineer II	Enter P or S		0.00	940.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Electronic Engineer III	Enter P or S		0.00	3,760.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Engineer III	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Equipment Specialist I	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Equipment Specialist II	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Equipment Specialist III	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	General Engineer I	Enter P or S		0.00	3,175.00	3,175.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	General Engineer II	Enter P or S		0.00	6,941.00	6,941.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	General Engineer III	Enter P or S		0.00	7,211.00	7,211.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	General Engineer IV	Enter P or S		0.00	4,187.00	4,187.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	General Engineer V	Enter P or S		0.00	4,133.00	4,133.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	General Engineer VI	Enter P or S		0.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Graphic Artist	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Health Service System Managemenet Subject Matter Expert I	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Health Service System Managemenet Subject Matter Expert II	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Human Factors Analyst I	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Human Factors Analyst II	Enter P or S		0.00	2,707.00	2,707.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Human Factors Analyst III	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Mathematrical Statistician I	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Mathematrical Statistician II	Enter P or S		0.00	3,525.00	3,525.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Mechanical Engineer I	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Mechanical Engineer II	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Mechanical Engineer III	Enter P or S		0.00	4,061.00	4,061.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Modeling and Simulation II	Enter P or S		0.00	2,820.00	2,820.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Modeling and Simulation III	Enter P or S		0.00	2,820.00	2,820.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Network Engineer I	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Network Engineer II	Enter P or S		0.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Network Engineer III	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operational Medicine Subject Matter Expert	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations Research Analyst I	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations Research Analyst II	Enter P or S		0.00	6,630.00	6,630.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations Research Analyst III	Enter P or S		0.00	18,960.00	18,960.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations Research Analyst II (Working Leader)	Enter P or S		0.00	1,331.00	1,331.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations Research Analyst III (Working Leader)	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations, Test and Evaluation Specialist I	Enter P or S		0.00	700.00	700.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations, Test and Evaluation Specialist II	Enter P or S		0.00	5,292.00	5,292.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations, Test and Evaluation Specialist III	Enter P or S		0.00	7,075.00	7,075.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations, Test and Evaluation Specialist IV	Enter P or S		0.00	7,273.00	7,273.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations, Test and Evaluation Specialist V	Enter P or S		0.00	7,445.00	7,445.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations, Test and Evaluation Specialist V	Enter P or S		0.00	13.00	13.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Program Manager	Enter P or S		0.00	3,761.00	3,761.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Program/Systems Analyst I	Enter P or S		0.00	300.00	300.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Program/Systems Analyst II	Enter P or S		0.00	21,700.00	21,700.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Program/Systems Analyst III (Working Leader)	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Program/Systems Analyst III	Enter P or S		0.00	15,195.00	15,195.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Program/Systems Analyst IV	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Program/Systems Analyst V	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Radiology & Pharmacy Subject Matter Expert	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Receptionist/Facilities Access	Enter P or S		0.00	935.00	935.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Reliability/Availability/Maintainability (RAM) Engineer I	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Reliability/Availability/Maintainability (RAM) Engineer II	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Reliability/Availability/Maintainability (RAM) Engineer III	Enter P or S		0.00	3,760.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Scientist Engineer I	Enter P or S		0.00	3,760.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Scientist Engineer II	Enter P or S		0.00	2,030.00	2,030.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Scientist Engineer III	Enter P or S		0.00	5,558.00	5,558.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Software Engineer I	Enter P or S		0.00	6,018.00	6,018.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Software Engineer II	Enter P or S		0.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Software Engineer III	Enter P or S		0.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Software Program Analyst I	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Software Program Analyst II	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Software Program Analyst III	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Software Test Specialist I	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Software Test Specialist II	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Software Test Specialist III	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Systems Engineer I	Enter P or S		0.00	150.00	150.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Systems Engineer II	Enter P or S		0.00	5,690.00	5,690.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Systems Engineer II (Working Leader)	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Systems Engineer III	Enter P or S		0.00	9,318.00	9,318.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Technical Editor I	Enter P or S		0.00	4,510.00	4,510.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Technical Editor II	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Test Designer II	Enter P or S		0.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Test Designer III	Enter P or S		0.00	3,760.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Test Engineer I	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Test Engineer II	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Test Engineer III	Enter P or S		0.00	3,760.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Threat Specialist II	Enter P or S		0.00	313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Threat Specialist III	Enter P or S		0.00	3,760.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
Total:					0		245,669	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Weighted Average:							0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
												- 0
							Direct Labor		Indirect Cost
		CLIN 0001 : Year 2							0.00%	0.00%			0.00%		0.00%
(Note 1)	Labor Type	Labor Categories (Note 2)	Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 2)	If Col e=S, Enter Name of Subcontractor(s) (Note 2)	FTEs (Note 3)	Productive Hrs./Yr. (Note 4)	Total Productive Hours	Hourly Base Pay Rate (Note 5)	Fringe (Note 6a)	Overhead (Note 6b)	Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 7)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 8)	Total Cost	Fee	Total Price	Proposal Fully Burdened Hourly Billing Rate	Wrap Rate
a	b	c	d	e	f	g	h	i	j	k	l = i + j + k	m = h x l	n	o = m + n	p	q = o + p	r = q/h	s = r/i
Government Site
	Professional	Administrative Support I	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Administrative Support II	Enter P or S			2,168.00	2,168.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Administrative Support III (Task Lead)	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Computer Programming Specialist II	Enter P or S			2,293.00	2,293.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Computer Programming Specialist III	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Cyber Security Analyst I	Enter P or S			6,140.00	6,140.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Cyber Security Analyst II	Enter P or S			9,140.00	9,140.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Cyber Security Analyst III	Enter P or S			2,600.00	2,600.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Data Collector I	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Data Collector II	Enter P or S			2,707.00	2,707.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Data Manager II	Enter P or S			1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Data Manager III	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Editorial Assistant	Enter P or S			1,230.00	1,230.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Electronic Engineer I	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Electronic Engineer II	Enter P or S			940.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Electronic Engineer III	Enter P or S			3,760.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Engineer III	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Equipment Specialist I	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Equipment Specialist II	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Equipment Specialist III	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	General Engineer I	Enter P or S			3,715.00	3,715.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	General Engineer II	Enter P or S			6,941.00	6,941.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	General Engineer III	Enter P or S			7,211.00	7,211.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	General Engineer IV	Enter P or S			4,187.00	4,187.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	General Engineer V	Enter P or S			4,133.00	4,133.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	General Engineer VI	Enter P or S			1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Graphic Artist	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Health Service System Managemenet Subject Matter Expert I	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Health Service System Managemenet Subject Matter Expert II	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Human Factors Analyst I	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Human Factors Analyst II	Enter P or S			2,707.00	2,707.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Human Factors Analyst III	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Mathematrical Statistician I	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Mathematrical Statistician II	Enter P or S			3,525.00	3,525.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Mechanical Engineer I	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Mechanical Engineer II	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Mechanical Engineer III	Enter P or S			4,061.00	4,061.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Modeling and Simulation II	Enter P or S			2,820.00	2,820.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Modeling and Simulation III	Enter P or S			2,820.00	2,820.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Network Engineer I	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Network Engineer II	Enter P or S			1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Network Engineer III	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operational Medicine Subject Matter Expert	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations Research Analyst I	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations Research Analyst II	Enter P or S			6,630.00	6,630.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations Research Analyst III	Enter P or S			18,960.00	18,960.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations Research Analyst II (Working Leader)	Enter P or S			1,331.00	1,331.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations Research Analyst III (Working Leader)	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations, Test and Evaluation Specialist I	Enter P or S			700.00	700.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations, Test and Evaluation Specialist II	Enter P or S			5,292.00	5,292.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations, Test and Evaluation Specialist III	Enter P or S			7,075.00	7,075.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations, Test and Evaluation Specialist IV	Enter P or S			7,273.00	7,273.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations, Test and Evaluation Specialist V	Enter P or S			7,445.00	7,445.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations, Test and Evaluation Specialist V	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Program Manager	Enter P or S			3,134.00	3,134.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Program/Systems Analyst I	Enter P or S			300.00	300.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Program/Systems Analyst II	Enter P or S			21,700.00	21,700.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Program/Systems Analyst III (Working Leader)	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Program/Systems Analyst III	Enter P or S			15,195.00	15,195.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Program/Systems Analyst IV	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Program/Systems Analyst V	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Radiology & Pharmacy Subject Matter Expert	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Receptionist/Facilities Access	Enter P or S			935.00	935.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Reliability/Availability/Maintainability (RAM) Engineer I	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Reliability/Availability/Maintainability (RAM) Engineer II	Enter P or S			3,760.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Reliability/Availability/Maintainability (RAM) Engineer III	Enter P or S			3,760.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Scientist Engineer I	Enter P or S			2,030.00	2,030.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Scientist Engineer II	Enter P or S			5,558.00	5,558.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Scientist Engineer III	Enter P or S			6,018.00	6,018.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Software Engineer I	Enter P or S			1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Software Engineer II	Enter P or S			1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Software Engineer III	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Software Program Analyst I	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Software Program Analyst II	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Software Program Analyst III	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Software Test Specialist I	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Software Test Specialist II	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Software Test Specialist III	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Systems Engineer I	Enter P or S			150.00	150.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Systems Engineer II	Enter P or S			5,690.00	5,690.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Systems Engineer II (Working Leader)	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Systems Engineer III	Enter P or S			9,318.00	9,318.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Technical Editor I	Enter P or S			4,510.00	4,510.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Technical Editor II	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Test Designer II	Enter P or S			1,180.00	1,180.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Test Designer III	Enter P or S			3,760.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Test Engineer I	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Test Engineer II	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Test Engineer III	Enter P or S			3,760.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Threat Specialist II	Enter P or S			313.00	313.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Threat Specialist III	Enter P or S			3,760.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
Total:					0		244,555	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Weighted Average:								$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!

Direct Labor

Indirect Cost

CLIN 0001 : Year 3

0.00%

(Note 1)

Labor Type

Labor Categories (Note 2)

Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 2)

If Col e=S, Enter Name of Subcontractor(s) (Note 2)

FTEs (Note 3)

Productive Hrs./Yr. (Note 4)

Total Productive Hours

Hourly Base Pay Rate (Note 5)

Fringe (Note 6a)

Overhead (Note 6b)

Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 7)

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

G&A (Note 8)

Total Cost

Fee

Total Price

Proposal Fully Burdened Hourly Billing Rate

Wrap Rate

l = i + j + k

m = h x l

o = m + n

q = o + p

r = q/h

s = r/i

Government Site

Professional

Administrative Support I

Enter P or S

313.00

$ - 0

ERROR:#DIV/0!

Professional

Administrative Support II

Enter P or S

2,168.00

$ - 0

ERROR:#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 Dec 30, 2023.