Att 1 - Cost Model 24 March.xlsx

XLSX spreadsheet 355 KB Posted Mar 24, 2021

Attached to: HQ ATEC Information Technology Support Services Federal contract opportunity
Solicitation number: W91CRB21R0017
Issued by: Department of the Army Materiel Command Army Contracting Command Aberdeen Proving Ground

About this file

Written by GovTribe AI · Dec 27, 2023

This Request for Proposal from the U.S. Army Contracting Command Aberdeen Proving Ground solicits offers for information technology, logistics, and cybersecurity support services for the Army Test and Evaluation Command. The single award IDIQ contract has a minimum value of $100,000 and maximum program amount of $96 million over a five-year ordering period starting September 9, 2021 through September 8, 2026. The work includes support for ATEC Headquarters, Army Evaluation Center, Aberdeen Test Center, Operational Test Command, and other ATEC test ranges. This is a 100% small business set-aside for NAICS code 518210 with a size standard of $35 million. Offers are due by April 6, 2021 and must address all requirements to be considered. Questions are due by March 22. The contract will be awarded on a firm-fixed-price and time-and-materials basis.

View the file

Other files for this federal contract opportunity

Other files attached to HQ ATEC Information Technology Support Services, newest first.
File	Type	Posted
W91CRB-21-R-0017 Amendment 0005.pdf	PDF	Apr 7, 2021
Att 1 - Cost Model 07 April.xlsx	XLSX spreadsheet	Apr 7, 2021
W91CRB-21-R-0017 Amendment 0004.pdf	PDF	Apr 1, 2021
Exhibit A - CDRLs.pdf	PDF	Mar 31, 2021
Att 5 - WD APG MD 2015-4265 rev 14.pdf	PDF	Mar 31, 2021
W91CRB-21-R-0017 Amendment 0003.pdf	PDF	Mar 31, 2021
Att 1 - Cost Model 31 March.xlsx	XLSX spreadsheet	Mar 31, 2021
Att 6 - WD Fort Hood TX 2015-5237 rev 14.pdf	PDF	Mar 31, 2021
W91CRB-21-R-0017 Amendment 0002.pdf	PDF	Mar 24, 2021
Att 4 - Position Qualification 23 March.docx	DOCX document	Mar 24, 2021
W91CRB-21-R-0017 Amendment 0001.pdf	PDF	Mar 10, 2021
Att 1 - Cost_Model.xlsx	XLSX spreadsheet	Mar 10, 2021
Solicitation W91CRB-21-R-0017.pdf	PDF	Mar 1, 2021
Exhibit A - CDRLs.pdf	PDF	Mar 1, 2021
Att 2 -Past Performance Information Sheet PASTPERFSEC1.xls	XLS spreadsheet	Mar 1, 2021
Att 4 -Position Qualifications.docx	DOCX document	Mar 1, 2021
Att 8 - QASP 05 Feb.doc	DOC document	Mar 1, 2021
Att 11 - GFP at ATC.xlsx	XLSX spreadsheet	Mar 1, 2021
Att 6 - WD Fort Hood TX 2015 5238 Rev 14.pdf	PDF	Mar 1, 2021
Att 3 - DD254 ATEC ITSS.pdf	PDF	Mar 1, 2021
Att 1 - Cost_Model.xlsx	XLSX spreadsheet	Mar 1, 2021
Att 5 - WD APG MD 2105 4266 Rev 13.pdf	PDF	Mar 1, 2021
Att 7 - Standards and AQL Spreadsheet.xlsx	XLSX spreadsheet	Mar 1, 2021
Att 12 - GFP at OTC.xlsx	XLSX spreadsheet	Mar 1, 2021
Att 9 - Govt Furnished Office Space.xlsx	XLSX spreadsheet	Mar 1, 2021
Att 10 - GFP at ATEC.xlsx	XLSX spreadsheet	Mar 1, 2021

Show all 26

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.

Instructions

Instructions
Solicitation Number: W91CRB-21-R-0017
Name of Action: ATEC HQ IDIQ
Prime Contractor/Subcontractor Name/Division:
Period of Performance: 09 Sept 2021 to 08 Sept 2026
	Government Inputs
	Solicitation Number:	W91CRB-21-R-0017
	Name of Action:	ATEC HQ IDIQ
	Period of Performance:	09 Sept 2021 to 08 Sept 2026
	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-21-R-0017

Name of Action: ATEC HQ IDIQ

Prime Contractor/Subcontractor Name/Division:

Period of Performance: 09 Sept 2021 to 08 Sept 2026

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

TRANSITION IN PERIOD
CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0001	Transition In Period (2 Months)	1	Each	$ - 0
	Labor - FFP				$ 760.00	From Cost Summary Worksheet
			Firm Fixed Price		$ 760.00

BASE PERIOD
CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0002	Base Period (58 Months)	1	Each	$ - 0
	Labor - FFP				$ - 0	From Labor Worksheets
			Firm Fixed Price		$ - 0

CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0003	Base Period (58 Months)	1	Each	$ - 0
	Labor - T&M				$ - 0	From Labor Worksheets
			Total Price=		$ - 0

CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0004	Base Period ODCs	1	Each	$ - 0
	T&M		Estimated cost=		$ 7,696,675.00	From Cost Summary Worksheet
			Burden/G&A =	0.00%	$ - 0	From Cost Summary WorkWorksheet and ODC Cost Detail WorkWorksheet
			Subtotal		$ 7,696,675.00

CLIN	SUPPLIES/SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0005	CDRLs	1	Each	$ - 0
	NSP				NSP	From Cost Summary Worksheet
			Firm Fixed Price		NSP

TOTAL
	TOTAL
	Total Price	$ 7,697,435.00

Double check figure	$ 7,697,435.00	Total of clin totals
Double check figure	$ 7,697,435.00	Cost Summary Total
Double check figure	$ 7,697,435.00	Total from individual Worksheets

Cost Summary

Cost Summary Spreadsheet

Solicitation Number: W91CRB-21-R-0017

Name of Action: ATEC HQ IDIQ

Prime Contractor/Subcontractor Name/Division:

Period of Performance: 09 Sept 2021 to 08 Sept 2026

ATEC HQ IDIQ	Transition in	Base Period	Year 2	Year 3	Year 4	Year 5	Total
Labor & Subcontract Labor Hours	38	218,550	263,200	263,200	263,200	263,200	481,788	From Labor Cost Detail Worksheet
Direct & Indirect Labor & Subcontract Labor Costs (less G&A)	$ 760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ 760.00	From Labor Cost Detail Worksheet
G&A Costs	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From Labor Cost Detail Worksheet
Direct & Indirect Labor & Subcontract Labor Costs (Less Fee)	$ 760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ 760.00
Profit/Fee	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From Labor Cost Detail Worksheet
Labor Cost	$ 760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ 760.00
Other Direct Costs (ODCs) (Less Burden)	n/a	$ 1,539,335.00	$ 1,539,335.00	$ 1,539,335.00	$ 1,539,335.00	$ 1,539,335.00	$ 7,696,675.00	From ODC Cost Detail Sheet
G&A Burden on ODCs	n/a	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From ODC Cost Detail Sheet
ODCs	$ - 0	$ 1,539,335.00	$ 1,539,335.00	$ 1,539,335.00	$ 1,539,335.00	$ 1,539,335.00	$ 7,696,675.00
Total Labor & ODC Costs	$ 760.00	$ 1,539,335.00	$ 1,539,335.00	$ 1,539,335.00	$ 1,539,335.00	$ 1,539,335.00	$ 7,697,435.00

Direct Labor Rate Schedule

Solicitation Number: W91CRB-21-R-0017

Name of Action: ATEC HQ IDIQ

Prime Contractor/Subcontractor Name/Division:

Period of Performance: 09 Sept 2021 to 08 Sept 2026

				CLIN 0002 & 0003 Order Yr 1			CLIN 0002 & 0003 Order Yr 2		CLIN 0002 & 0003 Order Yr 3		CLIN 0002 & 0003 Order Yr 4		CLIN 0002 & 0003 Order Yr 5
Labor Categories	Location	Labor Type	SCA Identifier	Proposed Labor Rate	Cost Realism Basis for Rate Proposed	Proposed Labor Rate	Escalation	Proposed Labor Rate	Escalation	Proposed Labor Rate	Escalation	Proposed Labor Rate	Escalation	Proposed Labor Rate
ATC						ATC	ATC		ATC		ATC		ATC
Applications Developer II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Cybersecurity Technical Specialist III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Cybersecurity Technical Specialist IV		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Database Administrator III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Database Administrator IV		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Helpdesk Technician Specialist I		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Helpdesk Technician Specialist II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Helpdesk Technician Specialist III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Helpdesk Technician Specialist IV		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Information Specialist/Knowledge Engineer		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Network Specialist II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Network Specialist III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Project Manager		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Subject Matter Expert - Senior		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
System Admin II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
System Admin IV		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Technician III (Multi-Media)		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Technician IV (Multi-Media)		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Applications Developer II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Cybersecurity Management Specialist III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Cybersecurity Management Specialist IV		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Cybersecurity Technical Specialist III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Database Administrator III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Helpdesk Technician Specialist I		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Helpdesk Technician Specialist II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Helpdesk Technician Specialist III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Network Specialist II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Network Specialist III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Subject Matter Expert - Senior		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
System Admin II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
System Admin IV		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Technician III (Multi-Media)		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Technician IV (Multi-Media)		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
ATEC						ATEC	ATEC		ATEC		ATEC		ATEC
Administration/Clerical III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Applications Developer II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Applications Developer III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Cybersecurity Management Specialist IV		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Cybersecurity Technical Specialist III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Helpdesk Technician I		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Helpdesk Technician II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Helpdesk Technician III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Helpdesk Technician IV		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Network Specialist IV		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Program Manager		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Supply Technician II		SCA	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Supply Technician III		SCA	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Systems Administrator II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Systems Administrator III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Voic/Data Communications Engineer III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Voic/Data Communications Specialist I		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Voic/Data Communications Specialist II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Applications Developer III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Applications Developer IV		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Applications System Analyst IV		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Applications/Software QA Tester I		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Applications/Software QA Tester II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Applications/Software QA Tester III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Cloud Engineer I		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Cloud Engineer II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Cloud Engineer III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Cybersecurity Auditing Specialist III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Cybersecurity Management Specialist III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Cybersecurity Technical Specialist II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Cybersecurity Technical Specialist III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Cybersecurity Technical Specialist IV		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Database Administrator III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Database Administrator IV		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Graphic Designer		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Helpdesk Technician II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Helpdesk Technician III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Network Specialist IV		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Systems Administrator III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Systems Administrator IV		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Technical Writer III		SCA	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Voic/Data Communications Engineer III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Voic/Data Communications Specialist I		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Voic/Data Communications Specialist II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
OTC						OTC	OTC		OTC		OTC		OTC
Adminstrative Specialist		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Applications Developer II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Computer Techinician (II)		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Computer Technician (I)		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Computer Technician (III)		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Computer Technician (IV)		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Cybersecurity Technical Specialist II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Cybersecurity Technical Specialist III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Database Administrator III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Helpdesk Specialist I		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Helpdesk Specialist II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Helpdesk Specialist III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Network Specialist II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Network Specialist IV		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Project Manager		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Supply Technician I		SCA	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Supply Technician II		SCA	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Supply Technician III		SCA	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Systems Administator II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Systems Administrator III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Systems Administrator IV		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Video/data Communications Specialist I		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Video/data Communications Specialist III		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Computer Technician (I)		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Computer Technician (III)		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Cybersecurity Management Specialist I		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Cybersecurity Management Specialist II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Helpdesk Specialist I		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Network Specialist I		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Systems Administator II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Training Specialist II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00
Video/data Communications Specialist II		Professional	n/a			$0.00		$0.00		$0.00		$0.00		$0.00

Transition

Labor Cost Detail Spreadsheet

Solicitation Number: W91CRB-21-R-0017

Name of Action: ATEC HQ IDIQ

Prime Contractor/Subcontractor Name/Division:

Period of Performance: 09 Sept 2021 to 08 Sept 2026

Annual Productive Hours: 1880

Direct Labor

Indirect Cost

CLIN 0001: Transition In Period - Two Months

0.00%

Location (Note 1)

Labor Type (Note 2)

Labor Categories (Note 3)

Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)

If Column D=S, Enter Name of Subcontractor(s) (Note 5)

FTEs (Note 6)

Total Productive Hours (Note 7)

Hourly Base Pay Rate (Note 8)

Fringe (Note 9)

Overhead (Note 10)

Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)

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

G&A (Note 12)

Total Cost

Fee

Total Price

Proposal Fully Burdened Hourly Billing Rate

Wrap Rate

k = h + i + j

l = g x k

n = l + o

p = n + o

q = p/g

r = q/h

0	Professional	Cat 1	Enter P or S	1.00	38.00	$ 20.00	$ - 0	$ - 0	$ 20.00	$ 760.00	$ - 0	$ 760.00	$ - 0	$ 760.00	$ 20.00	0.00%
0	Professional		Enter P or S				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional		Enter P or S				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional		Enter P or S				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional		Enter P or S				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional		Enter P or S				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional		Enter P or S				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional		Enter P or S				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional		Enter P or S				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional		Enter P or S				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional		Enter P or S				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional		Enter P or S				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional		Enter P or S				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional		Enter P or S				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional		Enter P or S				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional		Enter P or S				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional		Enter P or S				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional		Enter P or S				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Total:				1.00	38.00	$ 760.00	$ - 0	$ - 0	$ 760.00	$ 760.00	$ - 0	$ 760.00	$ - 0	$ 760.00	$ 760.00
Weighted Average:					38.00	$ 20.00	$ - 0	$ - 0	$ 20.00	$ 20.00	$ - 0	$ 20.00	$ - 0	$ 20.00	$ 20.00	0.00%

Total:	38	$ 760.00	$ - 0	$ - 0	$ 760.00	$ 760.00	$ - 0	$ 760.00	$ - 0	$ 760.00	$ 760.00
Weighted Average:		$ 20.00	$ - 0	$ - 0	$ 20.00	$ 20.00	$ - 0	$ 20.00	$ - 0	$ 20.00	$ 20.00	0.00%

Labor - ATC (FFP)

Labor Cost Detail Spreadsheet

Solicitation Number: W91CRB-21-R-0017

Name of Action: ATEC HQ IDIQ

Prime Contractor/Subcontractor Name/Division:

Period of Performance: 09 Sept 2021 to 08 Sept 2026

Annual Productive Hours: 1880

						Direct Cost		Indirect Cost
		CLIN 0002: Base Period - Ten Months (FFP)						0.00%	0.00%			0.00%		0.00%
Location (Note 1)	Labor Type (Note 2)	Labor Categories (Note 3)	Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)	If Column D=S, Enter Name of Subcontractor(s) (Note 5)	FTEs (Note 6)	Total Productive Hours (Note 7)	Hourly Base Pay Rate (Note 8)	Fringe (Note 9)	Overhead (Note 10)	Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 12)	Total Cost	Fee	Total Price	Proposal Fully Burdened Hourly Billing Rate	Wrap Rate
a	b	c	d	e	f	g	h	i	j	k = h + i + j	l = g x k	m	n = l + o	o	p = n + o	q = p/g	r = q/h
ATC
0	Professional	Applications Developer II	Enter P or S		1.00	1,566.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Technical Specialist III	Enter P or S		3.00	4,700.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Technical Specialist IV	Enter P or S		2.00	3,133.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Database Administrator III	Enter P or S		1.00	1,566.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Database Administrator IV	Enter P or S		1.00	1,566.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist I	Enter P or S		3.00	4,700.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist II	Enter P or S		4.00	6,266.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist III	Enter P or S		3.00	4,700.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist IV	Enter P or S		1.00	1,566.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Information Specialist/Knowledge Engineer	Enter P or S		2.00	3,133.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Network Specialist II	Enter P or S		1.00	1,566.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Network Specialist III	Enter P or S		2.00	3,133.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Project Manager	Enter P or S		1.00	1,566.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Subject Matter Expert - Senior	Enter P or S		2.00	3,133.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	System Admin II	Enter P or S		4.00	6,266.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	System Admin IV	Enter P or S		1.00	1,566.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Technician III (Multi-Media)	Enter P or S		1.00	1,566.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Technician IV (Multi-Media)	Enter P or S		1.00	1,566.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Total:					34.00	53,266.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Weighted Average:						1,566.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!

						Direct Cost		Indirect Cost
		CLIN 0002: Order Year 2 (FFP)						0.00%	0.00%			0.00%		0.00%
Location (Note 1)	Labor Type (Note 2)	Labor Categories (Note 3)	Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)	If Column D=S, Enter Name of Subcontractor(s) (Note 5)	FTEs (Note 6)	Total Productive Hours (Note 7)	Hourly Base Pay Rate (Note 8)	Fringe (Note 9)	Overhead (Note 10)	Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 12)	Total Cost	Fee	Total Price	Proposal Fully Burdened Hourly Billing Rate	Wrap Rate
a	b	c	d	e	f	g	h	i	j	k = h + i + j	l = g x k	m	n = l + o	o	p = n + o	q = p/g	r = q/h
ATC
0	Professional	Applications Developer II	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Technical Specialist III	Enter P or S		3.00	5,640.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Technical Specialist IV	Enter P or S		2.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Database Administrator III	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Database Administrator IV	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist I	Enter P or S		3.00	5,640.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist II	Enter P or S		4.00	7,520.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist III	Enter P or S		3.00	5,640.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist IV	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Information Specialist/Knowledge Engineer	Enter P or S		2.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Network Specialist II	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Network Specialist III	Enter P or S		2.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Project Manager	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Subject Matter Expert - Senior	Enter P or S		2.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	System Admin II	Enter P or S		4.00	7,520.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	System Admin IV	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Technician III (Multi-Media)	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Technician IV (Multi-Media)	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Total:					34.00	63,920.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Weighted Average:						1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!

						Direct Cost		Indirect Cost
		CLIN 0002: Order Yr 3 (FFP)						0.00%	0.00%			0.00%		0.00%
Location (Note 1)	Labor Type (Note 2)	Labor Categories (Note 3)	Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)	If Column D=S, Enter Name of Subcontractor(s) (Note 5)	FTEs (Note 6)	Total Productive Hours (Note 7)	Hourly Base Pay Rate (Note 8)	Fringe (Note 9)	Overhead (Note 10)	Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 12)	Total Cost	Fee	Total Price	Proposal Fully Burdened Hourly Billing Rate	Wrap Rate
a	b	c	d	e	f	g	h	i	j	k = h + i + j	l = g x k	m	n = l + o	o	p = n + o	q = p/g	r = q/h
ATC
0	Professional	Applications Developer II	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Technical Specialist III	Enter P or S		3.00	5,640.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Technical Specialist IV	Enter P or S		2.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Database Administrator III	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Database Administrator IV	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist I	Enter P or S		3.00	5,640.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist II	Enter P or S		4.00	7,520.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist III	Enter P or S		3.00	5,640.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist IV	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Information Specialist/Knowledge Engineer	Enter P or S		2.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Network Specialist II	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Network Specialist III	Enter P or S		2.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Project Manager	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Subject Matter Expert - Senior	Enter P or S		2.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	System Admin II	Enter P or S		4.00	7,520.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	System Admin IV	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Technician III (Multi-Media)	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Technician IV (Multi-Media)	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Total:					34.00	63,920.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Weighted Average:						1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!

						Direct Cost		Indirect Cost
		CLIN 0002: Order Yr 4 (FFP)						0.00%	0.00%			0.00%		0.00%
Location (Note 1)	Labor Type (Note 2)	Labor Categories (Note 3)	Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)	If Column D=S, Enter Name of Subcontractor(s) (Note 5)	FTEs (Note 6)	Total Productive Hours (Note 7)	Hourly Base Pay Rate (Note 8)	Fringe (Note 9)	Overhead (Note 10)	Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 12)	Total Cost	Fee	Total Price	Proposal Fully Burdened Hourly Billing Rate	Wrap Rate
a	b	c	d	e	f	g	h	i	j	k = h + i + j	l = g x k	m	n = l + o	o	p = n + o	q = p/g	r = q/h
ATC
0	Professional	Applications Developer II	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Technical Specialist III	Enter P or S		3.00	5,640.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Technical Specialist IV	Enter P or S		2.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Database Administrator III	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Database Administrator IV	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist I	Enter P or S		3.00	5,640.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist II	Enter P or S		4.00	7,520.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist III	Enter P or S		3.00	5,640.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist IV	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Information Specialist/Knowledge Engineer	Enter P or S		2.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Network Specialist II	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Network Specialist III	Enter P or S		2.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Project Manager	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Subject Matter Expert - Senior	Enter P or S		2.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	System Admin II	Enter P or S		4.00	7,520.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	System Admin IV	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Technician III (Multi-Media)	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Technician IV (Multi-Media)	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Total:					34.00	63,920.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Weighted Average:						1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!

						Direct Cost		Indirect Cost
		CLIN 0002: Order Yr 5 (FFP)						0.00%	0.00%			0.00%		0.00%
Location (Note 1)	Labor Type (Note 2)	Labor Categories (Note 3)	Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)	If Column D=S, Enter Name of Subcontractor(s) (Note 5)	FTEs (Note 6)	Total Productive Hours (Note 7)	Hourly Base Pay Rate (Note 8)	Fringe (Note 9)	Overhead (Note 10)	Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 12)	Total Cost	Fee	Total Price	Proposal Fully Burdened Hourly Billing Rate	Wrap Rate
a	b	c	d	e	f	g	h	i	j	k = h + i + j	l = g x k	m	n = l + o	o	p = n + o	q = p/g	r = q/h
ATC
0	Professional	Applications Developer II	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Technical Specialist III	Enter P or S		3.00	5,640.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Technical Specialist IV	Enter P or S		2.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Database Administrator III	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Database Administrator IV	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist I	Enter P or S		3.00	5,640.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist II	Enter P or S		4.00	7,520.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist III	Enter P or S		3.00	5,640.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist IV	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Information Specialist/Knowledge Engineer	Enter P or S		2.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Network Specialist II	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Network Specialist III	Enter P or S		2.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Project Manager	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Subject Matter Expert - Senior	Enter P or S		2.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	System Admin II	Enter P or S		4.00	7,520.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	System Admin IV	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Technician III (Multi-Media)	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Technician IV (Multi-Media)	Enter P or S		1.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Total:					34.00	63,920.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Weighted Average:						1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!

Total:	308,947	$ - 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!

Labor - ATC (T&M)

Labor Cost Detail Spreadsheet

Solicitation Number: W91CRB-21-R-0017

Name of Action: ATEC HQ IDIQ

Prime Contractor/Subcontractor Name/Division:

Period of Performance: 09 Sept 2021 to 08 Sept 2026

Annual Productive Hours: 1880

						Direct Cost		Indirect Cost
		CLIN 0003: Base Period - Ten Months (T&M)						0.00%	0.00%			0.00%		0.00%
Location (Note 1)	Labor Type (Note 2)	Labor Categories (Note 3)	Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)	If Column D=S, Enter Name of Subcontractor(s) (Note 5)	FTEs (Note 6)	Total Productive Hours (Note 7)	Hourly Base Pay Rate (Note 8)	Fringe (Note 9)	Overhead (Note 10)	Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 12)	Total Cost	Fee	Total Price	Proposal Fully Burdened Hourly Billing Rate	Wrap Rate
a	b	c	d	e	f	g	h	i	j	k = h + i + j	l = g x k	m	n = l + o	o	p = n + o	q = p/g	r = q/h
ATC
0	Professional	Applications Developer II	Enter P or S		2.00	1,566.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Management Specialist III	Enter P or S		1.00	783.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Management Specialist IV	Enter P or S		2.00	1,566.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Technical Specialist III	Enter P or S		2.00	1,566.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Database Administrator III	Enter P or S		1.00	783.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist I	Enter P or S		1.00	783.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist II	Enter P or S		2.00	1,566.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist III	Enter P or S		4.00	3,133.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Network Specialist II	Enter P or S		1.00	783.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Network Specialist III	Enter P or S		2.00	1,566.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Subject Matter Expert - Senior	Enter P or S		1.00	783.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	System Admin II	Enter P or S		8.00	6,266.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	System Admin IV	Enter P or S		1.00	783.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Technician III (Multi-Media)	Enter P or S		2.00	1,566.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Technician IV (Multi-Media)	Enter P or S		1.00	783.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Total:					31.00	24,283.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Weighted Average:						783.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!

						Direct Cost		Indirect Cost
		CLIN 0003: Order Year 2 (T&M)						0.00%	0.00%			0.00%		0.00%
Location (Note 1)	Labor Type (Note 2)	Labor Categories (Note 3)	Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)	If Column D=S, Enter Name of Subcontractor(s) (Note 5)	FTEs (Note 6)	Total Productive Hours (Note 7)	Hourly Base Pay Rate (Note 8)	Fringe (Note 9)	Overhead (Note 10)	Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 12)	Total Cost	Fee	Total Price	Proposal Fully Burdened Hourly Billing Rate	Wrap Rate
a	b	c	d	e	f	g	h	i	j	k = h + i + j	l = g x k	m	n = l + o	o	p = n + o	q = p/g	r = q/h
ATC
0	Professional	Applications Developer II	Enter P or S		2.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Management Specialist III	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Management Specialist IV	Enter P or S		2.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Technical Specialist III	Enter P or S		2.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Database Administrator III	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist I	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist II	Enter P or S		2.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist III	Enter P or S		4.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Network Specialist II	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Network Specialist III	Enter P or S		2.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Subject Matter Expert - Senior	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	System Admin II	Enter P or S		8.00	7,520.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	System Admin IV	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Technician III (Multi-Media)	Enter P or S		2.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Technician IV (Multi-Media)	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Total:					31.00	29,140.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Weighted Average:						940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!

						Direct Cost		Indirect Cost
		CLIN 0003: Order Yr 3 (T&M)						0.00%	0.00%			0.00%		0.00%
Location (Note 1)	Labor Type (Note 2)	Labor Categories (Note 3)	Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)	If Column D=S, Enter Name of Subcontractor(s) (Note 5)	FTEs (Note 6)	Total Productive Hours (Note 7)	Hourly Base Pay Rate (Note 8)	Fringe (Note 9)	Overhead (Note 10)	Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 12)	Total Cost	Fee	Total Price	Proposal Fully Burdened Hourly Billing Rate	Wrap Rate
a	b	c	d	e	f	g	h	i	j	k = h + i + j	l = g x k	m	n = l + o	o	p = n + o	q = p/g	r = q/h
ATC
0	Professional	Applications Developer II	Enter P or S		2.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Management Specialist III	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Management Specialist IV	Enter P or S		2.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Technical Specialist III	Enter P or S		2.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Database Administrator III	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist I	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist II	Enter P or S		2.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist III	Enter P or S		4.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Network Specialist II	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Network Specialist III	Enter P or S		2.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Subject Matter Expert - Senior	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	System Admin II	Enter P or S		8.00	7,520.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	System Admin IV	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Technician III (Multi-Media)	Enter P or S		2.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Technician IV (Multi-Media)	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Total:					31.00	29,140.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Weighted Average:						940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!

						Direct Cost		Indirect Cost
		CLIN 0003: Order Yr 4 (T&M)						0.00%	0.00%			0.00%		0.00%
Location (Note 1)	Labor Type (Note 2)	Labor Categories (Note 3)	Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)	If Column D=S, Enter Name of Subcontractor(s) (Note 5)	FTEs (Note 6)	Total Productive Hours (Note 7)	Hourly Base Pay Rate (Note 8)	Fringe (Note 9)	Overhead (Note 10)	Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 12)	Total Cost	Fee	Total Price	Proposal Fully Burdened Hourly Billing Rate	Wrap Rate
a	b	c	d	e	f	g	h	i	j	k = h + i + j	l = g x k	m	n = l + o	o	p = n + o	q = p/g	r = q/h
ATC
0	Professional	Applications Developer II	Enter P or S		2.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Management Specialist III	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Management Specialist IV	Enter P or S		2.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Technical Specialist III	Enter P or S		2.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Database Administrator III	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist I	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist II	Enter P or S		2.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist III	Enter P or S		4.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Network Specialist II	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Network Specialist III	Enter P or S		2.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Subject Matter Expert - Senior	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	System Admin II	Enter P or S		8.00	7,520.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	System Admin IV	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Technician III (Multi-Media)	Enter P or S		2.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Technician IV (Multi-Media)	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Total:					31.00	29,140.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Weighted Average:						940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!

						Direct Cost		Indirect Cost
		CLIN 0003: Order Yr 5 (T&M)						0.00%	0.00%			0.00%		0.00%
Location (Note 1)	Labor Type (Note 2)	Labor Categories (Note 3)	Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)	If Column D=S, Enter Name of Subcontractor(s) (Note 5)	FTEs (Note 6)	Total Productive Hours (Note 7)	Hourly Base Pay Rate (Note 8)	Fringe (Note 9)	Overhead (Note 10)	Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 12)	Total Cost	Fee	Total Price	Proposal Fully Burdened Hourly Billing Rate	Wrap Rate
a	b	c	d	e	f	g	h	i	j	k = h + i + j	l = g x k	m	n = l + o	o	p = n + o	q = p/g	r = q/h
ATC
0	Professional	Applications Developer II	Enter P or S		2.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Management Specialist III	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Management Specialist IV	Enter P or S		2.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Technical Specialist III	Enter P or S		2.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Database Administrator III	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist I	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist II	Enter P or S		2.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician Specialist III	Enter P or S		4.00	3,760.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Network Specialist II	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Network Specialist III	Enter P or S		2.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Subject Matter Expert - Senior	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	System Admin II	Enter P or S		8.00	7,520.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	System Admin IV	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Technician III (Multi-Media)	Enter P or S		2.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Technician IV (Multi-Media)	Enter P or S		1.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Total:					31.00	29,140.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Weighted Average:						940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!

Total:	140,843	$ - 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!

Labor - ATEC (FFP)

Labor Cost Detail Spreadsheet

Solicitation Number: W91CRB-21-R-0017

Name of Action: ATEC HQ IDIQ

Prime Contractor/Subcontractor Name/Division:

Period of Performance: 09 Sept 2021 to 08 Sept 2026

Annual Productive Hours: 1880

						Direct Cost		Indirect Cost
		CLIN 0002: Base Period - Ten Months (FFP)						0.00%	0.00%			0.00%		0.00%
Location (Note 1)	Labor Type (Note 2)	Labor Categories (Note 3)	Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 4)	If Column D=S, Enter Name of Subcontractor(s) (Note 5)	FTEs (Note 6)	Total Productive Hours (Note 7)	Hourly Base Pay Rate (Note 8)	Fringe (Note 9)	Overhead (Note 10)	Prime/Sub Hourly Rate Before Application Of Prime G&A & Fee (IF Col C=S Enter Sub Rate) (Note 11)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 12)	Total Cost	Fee	Total Price	Proposal Fully Burdened Hourly Billing Rate	Wrap Rate
a	b	c	d	e	f	g	h	i	j	k = h + i + j	l = g x k	m	n = l + o	o	p = n + o	q = p/g	r = q/h
ATEC
0	Professional	Administration/Clerical III	Enter P or S		1.00	1,566.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Applications Developer II	Enter P or S		1.00	1,566.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Applications Developer III	Enter P or S		4.00	6,266.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Management Specialist IV	Enter P or S		2.00	3,133.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Cybersecurity Technical Specialist III	Enter P or S		1.00	1,566.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician I	Enter P or S		1.00	1,566.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician II	Enter P or S		3.00	4,700.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician III	Enter P or S		2.00	3,133.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Helpdesk Technician IV	Enter P or S		1.00	1,566.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Network Specialist IV	Enter P or S		1.00	1,566.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0	Professional	Program Manager	Enter P or S		1.00	1,566.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 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 Mar 24, 2021.