L1 RMA ERS Cost Model 052523.xlsx

XLSX spreadsheet 333 KB Posted May 31, 2023

Attached to: FINAL SOLICITATION- Environmental Remediation Services for Rocky Mountain Arsenal
Solicitation number: W91CRB23R0005
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 final solicitation is seeking proposals for environmental remediation services at the U.S. Army Rocky Mountain Arsenal in Colorado. The resulting contract will have a 3-year base period and two 3-year option periods, using an indefinite delivery/indefinite quantity task order arrangement. Services will be on a cost-plus-incentive-fee basis with some fixed price elements and include water treatment plant operations and maintenance, groundwater and surface water sampling/monitoring, landfill and cover maintenance, infrastructure support, regulatory compliance, and non-routine project support. The solicitation is set aside for small businesses and issued by the Army Contracting Command-Aberdeen Proving Ground. Proposals are due through the DoD Secure Access File Exchange no later than the closing date of 19 May 2023. Questions may be submitted to the points of contact by that same date.

View the file

Other files

File	Type	Posted
W91CRB23R0005 Amendment 0004.pdf	PDF	Jun 12, 2023
W91CRB23R0005 Amendment 0003.pdf	PDF	Jun 7, 2023
W91CRB23R0005 Amendment 0002.pdf	PDF	Jun 6, 2023
A22 Response to Industry Comments ERS RFP Amd 2.pdf	PDF	Jun 6, 2023
A21 SF330-21.pdf	PDF	May 31, 2023
Attachment A19 Response to Industry comments DRAFT RFP.pdf	PDF	May 31, 2023
Attachment A22 Response to Industry Comments ERS RFP.pdf	PDF	May 31, 2023
W91CRB23R0005 Amendment 0001.pdf	PDF	May 31, 2023
A20_Purchasing_System_Review_Form.xlsx	XLSX spreadsheet	May 31, 2023
L60 - Quality Assurance Surveillance Plan.pdf	PDF	May 10, 2023
Attachment A3 - Project Vehicles and Trailers 2023 04 04.pdf	PDF	May 9, 2023
Attachment A11-A14.docx	DOCX document	May 9, 2023
Attachment A4-A9.docx	DOCX document	May 9, 2023
Attachment A19 Response to Industry comments.pdf	PDF	May 9, 2023
Attachment A10.docx	DOCX document	May 9, 2023
L61 - Contract Data Requirements List (CDRL) Forms.pdf	PDF	May 9, 2023
L42 Service Contract Wage Determination 2015-5419 Rev23.pdf	PDF	May 9, 2023
Attachment A16 SUMMARY OF EXPERIENCE FORM.docx	DOCX document	May 9, 2023
L43 Davis Bacon Wage Determination CO20230002 Heavy.pdf	PDF	May 9, 2023
L60 - Quality Assurance Surveillance Plan 2023 04 12.docx	DOCX document	May 9, 2023
Attachment A17.docx	DOCX document	May 9, 2023
Attachment A15.docx	DOCX document	May 9, 2023
L62 - Government Furnished Property Management Plan.pdf	PDF	May 9, 2023
L43 Davis Bacon Wage Determination CO20230015 Building.pdf	PDF	May 9, 2023
Attachment A1-A2.docx	DOCX document	May 9, 2023
W91CRB23R0005 RFP 8MAY23.pdf	PDF	May 9, 2023
Attachment A18 - Government Furnished Property.pdf	PDF	May 9, 2023
L1 RMA ERS Cost Model.xlsx	XLSX spreadsheet	May 9, 2023

Show all 28

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-23-R-XXXX
Name of Action: Rocky Mountain Re-Compete
Prime Contractor/Subcontractor Name/Division:
Period of Performance: TBD
	Government Inputs
	Solicitation Number:	W91CRB-23-R-XXXX
	Name of Action:	Rocky Mountain Re-Compete
	Period of Performance:	TBD
	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-23-R-XXXX

Name of Action: Rocky Mountain Re-Compete

Prime Contractor/Subcontractor Name/Division:

Period of Performance: TBD

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

Base Contract Period (Years 1-3)
CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0001	Years 1-3 - Labor	1	Each	$ - 0
	Labor - CPIF				$ - 0	From Cost Summary Worksheet
			Estimated cost=		$ - 0

CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0002	Years 1-3 - Reimbursable	1	Each	$ - 0
	Material - COST				$ 4,691,527.00	From Cost Summary Worksheet
			Estimated cost=		$ 4,691,527.00

CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0003	Years 1-3 - ODCs, Vehicles, Equipment	1	Each	$ - 0
	ODCs, Vehicles, Equipment - FFP				$ - 0	From Cost Summary Worksheet
			Estimated cost=		$ - 0

CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0004	Incentive/Performance Fee	1	Each	$ - 0
	Years 1-3				$ - 0	From Cost Summary Worksheet
			Cost =		$ - 0

CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0005	Non-Routine Actions	1	Each	$ - 0
	Cost (Normalized NTE)				$ 27,000,000.00
			Cost =		$ 27,000,000.00

CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
0006	Transition-In (30 days)	1	Each	$ - 0
	Transition-In - FFP				$ - 0	From Cost Summary Worksheet
			Fixed Price		$ - 0

Option Period 1 (Years 4-6)

CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
1001	Years 4-6 - Labor	1	Each	$ - 0
	Labor - CPIF				$ - 0	From Cost Summary Worksheet
			Estimated cost=		$ - 0

CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
1002	Years 4-6 - Reimbursable	1	Each	$ - 0
	Material - COST				$ 5,319,890.00	From Cost Summary Worksheet
			Estimated cost=		$ 5,319,890.00

CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
1003	Years 4-6 - ODCs, Vehicles, Equipment	1	Each	$ - 0
	ODCs, Vehicles, Equipment - FFP				$ - 0	From Cost Summary Worksheet
			Estimated cost=		$ - 0

CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
1004	Incentive/Performance Fee	1	Each	$ - 0
	Years 4-6				$ - 0	From Cost Summary Worksheet
			Cost =		$ - 0

Option Period 2 (Years 7-9)
CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
2001	Years 7-9 - Labor	1	Each	$ - 0
	Labor - CPIF				$ - 0	From Cost Summary Worksheet
			Estimated cost=		$ - 0

CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
2002	Years 7-9 - Reimbursable	1	Each	$ - 0
	Material - COST				$ 5,662,191.00	From Cost Summary Worksheet
			Estimated cost=		$ 5,662,191.00

CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
2003	Years 7-9 - ODCs, Vehicles, Equipment	1	Each	$ - 0
	ODCs, Vehicles, Equipment - FFP				$ - 0	From Cost Summary Worksheet
			Estimated cost=		$ - 0

CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
2004	Incentive/Performance Fee	1	Each	$ - 0
	Years 7-9				$ - 0	From Cost Summary Worksheet
			Cost =		$ - 0

CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
2007	Transition-Out (30 days)	1	Each	$ - 0
	Transition-Out - FFP				$ - 0	From Cost Summary Worksheet
			Fixed Price		$ - 0

Option - Vehicle Replacement

CLIN	SUPPLIES/ SERVICES	QTY	UNIT	UNIT PRICE	AMOUNT
3003	Option - Vehicle Replacement	1	Each	$ - 0
	FFP (Not to Exceed)				$ 2,350,000.00	From Cost Summary Worksheet
			Fixed Price		$ 2,350,000.00

TOTAL
		TOTAL
			Estimated cost (CPFF, FFP & COST) =	$ 45,023,608.00
	Sum of all Worksheets			$ 45,023,608.00
	Cost Summary			$ 45,023,608.00

Cost Summary

Cost Summary Spreadsheet

Solicitation Number: W91CRB-23-R-XXXX

Name of Action: Rocky Mountain Re-Compete

Prime Contractor/Subcontractor Name/Division:

Period of Performance: TBD

Rocky Mountain Re-Compete	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7	Year 8	Year 9	Total
Labor & Subcontract Labor Hours	50,838	55,460	55,460	55,460	55,460	55,460	55,460	55,460	50,838	489,897	From Labor Cost Detail Worksheet
Direct & Indirect Labor & Subcontract Labor Costs (less G&A)	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From Labor Cost Detail Worksheet
G&A Costs	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From Labor Cost Detail Worksheet
Total Labor Cost	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Reimbursable	$ 1,359,125.00	$ 1,631,603.00	$ 1,700,799.00	$ 1,736,595.00	$ 1,773,030.00	$ 1,810,265.00	$ 1,848,298.00	$ 1,887,131.00	$ 1,926,762.00	$ 15,673,608.00	From Reimbursable Worksheet
Non-Routine Actions FFP (Normalized NTE)	$ 3,000,000.00	$ 3,000,000.00	$ 3,000,000.00	$ 3,000,000.00	$ 3,000,000.00	$ 3,000,000.00	$ 3,000,000.00	$ 3,000,000.00	$ 3,000,000.00	$ 27,000,000.00	From Section B
ODCs, Vehicles, Equipment	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From ODC Cost Detail Sheet
Vehicle Replacement (NTE Normalized Option)										$ 2,350,000.00	From ODC Cost Detail Sheet
ODCs	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ 2,350,000.00
Transition/Mobilization	$ - 0									$ - 0	From Mob and Demob Worksheet
Transition/Demobilization									$ - 0	$ - 0	From Mob and Demob Worksheet
Incentive/Performance Fee	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	From Section B
Total Costs	$ 1,359,125.00	$ 1,631,603.00	$ 1,700,799.00	$ 1,736,595.00	$ 1,773,030.00	$ 1,810,265.00	$ 1,848,298.00	$ 1,887,131.00	$ 1,926,762.00	$ 45,023,608.00

Direct Labor Rate Schedule

Solicitation Number: W91CRB-23-R-XXXX

Name of Action: Rocky Mountain Re-Compete

Prime Contractor/Subcontractor Name/Division:

Period of Performance: TBD

CLIN 0001: Year 1			CLIN 0001 : Year 2					CLIN 0001 : Year 3		CLIN 1001 : Year 4		CLIN 1001 : Year 5		CLIN 1001 : Year 6		CLIN 2001 : Year 7		CLIN 2001 : Year 8		CLIN 2001 : Year 9
Labor Categories	Proposed Labor Rate	Cost Realism Basis for Rate Proposed	Labor Categories	SCA Identifier	Labor Type	Escalation	Proposed Labor Rate	Escalation	Proposed Labor Rate	Escalation	Proposed Labor Rate	Escalation	Proposed Labor Rate	Escalation	Proposed Labor Rate	Escalation	Proposed Labor Rate	Escalation	Proposed Labor Rate	Escalation	Proposed Labor Rate
Government Site			Government Site
Admin / Office / Govt Property			Admin / Office / Govt Property	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Caps and Covers Manager			Caps and Covers Manager	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Chemist / Data Validation			Chemist / Data Validation	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Environmental Scientist - Tech Writer			Environmental Scientist - Tech Writer	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
ES&H Manager			ES&H Manager	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Facilities Engineer			Facilities Engineer	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Hydrogeologist			Hydrogeologist	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Infrastructure / Facility Maint Manager			Infrastructure / Facility Maint Manager	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Janitorial Staff			Janitorial Staff	11150	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Janitorial Staff			Janitorial Staff	11150	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Lead Sampler			Lead Sampler	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Lead Treatment Plant Operator			Lead Treatment Plant Operator	25210	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Construction Site Superintendent			Construction Site Superintendent	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Operations Engineer / IT			Operations Engineer / IT	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Plant Operator			Plant Operator	25210	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Procurement Specialist			Procurement Specialist	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Program Manager			Program Manager	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Programmer			Programmer	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Project Controls			Project Controls	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Quality Control Engineer			Quality Control Engineer	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Regulatory Compliance Manager			Regulatory Compliance Manager	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Sampling and Monitoring Manager			Sampling and Monitoring Manager	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Sampling Specialist (Env. Scientist)			Sampling Specialist (Env. Scientist)	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Sampling Specialist (Env. Scientist)			Sampling Specialist (Env. Scientist)	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Site Inspector / Veg Specialist			Site Inspector / Veg Specialist	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Site Maintenance Tech			Site Maintenance Tech	23370	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Surface Water / PlantOperator			Surface Water / PlantOperator	25210	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Treatment Maintenance Specialist			Treatment Maintenance Specialist	23460	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Treatment Plant Electrician/Instrumentation Specialist			Treatment Plant Electrician/Instrumentation Specialist	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Vegetation Expert			Vegetation Expert	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Water Treatment Operations Manager			Water Treatment Operations Manager	n/a	Professional		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Please enter all the corresponding labor categories proposed in the labor cost detail spreadsheets.

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.

Indirect Rate Summary

Indirect Rate Summary Spreadsheet

Solicitation Number: W91CRB-23-R-XXXX

Name of Action: Rocky Mountain Re-Compete

Prime Contractor/Subcontractor Name/Division:

Period of Performance: TBD

Entity	Contract Type	Fringe Rate	Overhead Rate	G&A Rate	Proposed Fee Rate	% of Effort Performed by Prime and Subs Based on Labor Hours
Base Period (Including Transition In)
PRIME CONTRACTOR	CPIF	0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 1		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 2		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 3		0.00%	0.00%	0.00%	0.00%	0.00%
ETC		0.00%	0.00%	0.00%	0.00%	0.00%
						0.00%	(i.e. 100%)
Year 2
PRIME CONTRACTOR	CPIF	0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 1		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 2		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 3		0.00%	0.00%	0.00%	0.00%	0.00%
ETC		0.00%	0.00%	0.00%	0.00%	0.00%
						0.00%	(i.e. 100%)
Year 3
PRIME CONTRACTOR	CPIF	0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 1		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 2		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 3		0.00%	0.00%	0.00%	0.00%	0.00%
ETC		0.00%	0.00%	0.00%	0.00%	0.00%
						0.00%	(i.e. 100%)
Year 4
PRIME CONTRACTOR	CPIF	0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 1		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 2		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 3		0.00%	0.00%	0.00%	0.00%	0.00%
ETC		0.00%	0.00%	0.00%	0.00%	0.00%
						0.00%
Year 5
PRIME CONTRACTOR	CPIF	0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 1		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 2		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 3		0.00%	0.00%	0.00%	0.00%	0.00%
ETC		0.00%	0.00%	0.00%	0.00%	0.00%
						0.00%

Year 6
PRIME CONTRACTOR	CPIF	0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 1		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 2		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 3		0.00%	0.00%	0.00%	0.00%	0.00%
ETC		0.00%	0.00%	0.00%	0.00%	0.00%
						0.00%

Year 7
PRIME CONTRACTOR	CPIF	0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 1		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 2		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 3		0.00%	0.00%	0.00%	0.00%	0.00%
ETC		0.00%	0.00%	0.00%	0.00%	0.00%
						0.00%

Year 8
PRIME CONTRACTOR	CPIF	0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 1		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 2		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 3		0.00%	0.00%	0.00%	0.00%	0.00%
ETC		0.00%	0.00%	0.00%	0.00%	0.00%
						0.00%

Year 9
PRIME CONTRACTOR	CPIF	0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 1		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 2		0.00%	0.00%	0.00%	0.00%	0.00%
SUBCONTRACTOR 3		0.00%	0.00%	0.00%	0.00%	0.00%
ETC		0.00%	0.00%	0.00%	0.00%	0.00%
						0.00%

Please enter corresponding indirect rates for the prime and each subcontractor for each of the periods.

Subcontractors may provide data separately in the above format for proprietary reasons.

Provide the necessary narrative describing how the rates were derived and applied, the composition of the allocation pools & bases, and provide any supporting forward rate agreements and DCAA/DCMA agreements/reports.

If rates proposed are based on other than actual rates, please state the reason(s).

Sample Fringe, Overhead, and G&A worksheet schedules follow this tab.

Labor Cost Detail

Labor Cost Detail Spreadsheet

Solicitation Number: W91CRB-23-R-XXXX

Name of Action: Rocky Mountain Re-Compete

Prime Contractor/Subcontractor Name/Division:

Period of Performance: TBD

Annual Productive Hours: 1880

							Direct Labor		Indirect Cost
		CLIN 0001 : Year 1 (11 Months)							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 d=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 d=S Enter Sub Rate) (Note 7)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 8)	Total Cost	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 = o/h	q = p/i
	Government Site
	Professional	Admin / Office / Govt Property	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Caps and Covers Manager	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Chemist / Data Validation	Enter P or S		0.50	1,880.00	861.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Environmental Scientist - Tech Writer	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	ES&H Manager	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Facilities Engineer	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Hydrogeologist	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Infrastructure / Facility Maint Manager	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Janitorial Staff	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Janitorial Staff	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Lead Sampler	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Lead Treatment Plant Operator	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Construction Site Superintendent	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations Engineer / IT	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Plant Operator	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Procurement Specialist	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Program Manager	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Programmer	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Project Controls	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Quality Control Engineer	Enter P or S		0.50	1,880.00	861.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Regulatory Compliance Manager	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Sampling and Monitoring Manager	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Sampling Specialist (Env. Scientist)	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Sampling Specialist (Env. Scientist)	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Site Inspector / Veg Specialist	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Site Maintenance Tech	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Surface Water / PlantOperator	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Treatment Maintenance Specialist	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Treatment Plant Electrician/Instrumentation Specialist	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Vegetation Expert	Enter P or S		0.50	1,880.00	861.67	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Water Treatment Operations Manager	Enter P or S		1.00	1,880.00	1,723.33	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
Total:					30		50,838	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Weighted Average:								$ - 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%
(Note 1)	Labor Type	Labor Categories (Note 2)	Effort To Be Performed By The Prime (P) or Subcontractor (S) (Note 2)	If Col d=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 d=S Enter Sub Rate) (Note 7)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 8)	Total Cost	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 = o/h	q = p/i
	Government Site
	Professional	Admin / Office / Govt Property	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Caps and Covers Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Chemist / Data Validation	Enter P or S		0.50	1,880.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Environmental Scientist - Tech Writer	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	ES&H Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Facilities Engineer	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Hydrogeologist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Infrastructure / Facility Maint Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Janitorial Staff	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Janitorial Staff	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Lead Sampler	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Lead Treatment Plant Operator	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Construction Site Superintendent	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations Engineer / IT	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Plant Operator	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Procurement Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Program Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Programmer	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Project Controls	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Quality Control Engineer	Enter P or S		0.50	1,880.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Regulatory Compliance Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Sampling and Monitoring Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Sampling Specialist (Env. Scientist)	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Sampling Specialist (Env. Scientist)	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Site Inspector / Veg Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Site Maintenance Tech	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Surface Water / PlantOperator	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Treatment Maintenance Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Treatment Plant Electrician/Instrumentation Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Vegetation Expert	Enter P or S		0.50	1,880.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Water Treatment Operations Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
Total:					30		55,460	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Weighted Average:								$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!

							Direct Labor		Indirect Cost
		CLIN 0001 : Year 3							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 d=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 d=S Enter Sub Rate) (Note 7)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 8)	Total Cost	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 = o/h	q = p/i
	Government Site
	Professional	Admin / Office / Govt Property	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Caps and Covers Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Chemist / Data Validation	Enter P or S		0.50	1,880.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Environmental Scientist - Tech Writer	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	ES&H Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Facilities Engineer	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Hydrogeologist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Infrastructure / Facility Maint Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Janitorial Staff	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Janitorial Staff	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Lead Sampler	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Lead Treatment Plant Operator	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Construction Site Superintendent	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations Engineer / IT	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Plant Operator	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Procurement Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Program Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Programmer	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Project Controls	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Quality Control Engineer	Enter P or S		0.50	1,880.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Regulatory Compliance Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Sampling and Monitoring Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Sampling Specialist (Env. Scientist)	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Sampling Specialist (Env. Scientist)	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Site Inspector / Veg Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Site Maintenance Tech	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Surface Water / PlantOperator	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Treatment Maintenance Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Treatment Plant Electrician/Instrumentation Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Vegetation Expert	Enter P or S		0.50	1,880.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Water Treatment Operations Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
Total:					30		55,460	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Weighted Average:								$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!

							Direct Labor		Indirect Cost
		CLIN 1001 : Year 4							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 d=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 d=S Enter Sub Rate) (Note 7)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 8)	Total Cost	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 = o/h	q = p/i
	Government Site
	Professional	Admin / Office / Govt Property	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Caps and Covers Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Chemist / Data Validation	Enter P or S		0.50	1,880.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Environmental Scientist - Tech Writer	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	ES&H Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Facilities Engineer	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Hydrogeologist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Infrastructure / Facility Maint Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Janitorial Staff	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Janitorial Staff	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Lead Sampler	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Lead Treatment Plant Operator	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Construction Site Superintendent	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations Engineer / IT	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Plant Operator	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Procurement Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Program Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Programmer	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Project Controls	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Quality Control Engineer	Enter P or S		0.50	1,880.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Regulatory Compliance Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Sampling and Monitoring Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Sampling Specialist (Env. Scientist)	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Sampling Specialist (Env. Scientist)	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Site Inspector / Veg Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Site Maintenance Tech	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Surface Water / PlantOperator	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Treatment Maintenance Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Treatment Plant Electrician/Instrumentation Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Vegetation Expert	Enter P or S		0.50	1,880.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Water Treatment Operations Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
Total:					30		55,460	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Weighted Average:								$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!

							Direct Labor		Indirect Cost
		CLIN 1001 : Year 5							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 d=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 d=S Enter Sub Rate) (Note 7)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 8)	Total Cost	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 = o/h	q = p/i
	Government Site
	Professional	Admin / Office / Govt Property	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Caps and Covers Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Chemist / Data Validation	Enter P or S		0.50	1,880.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Environmental Scientist - Tech Writer	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	ES&H Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Facilities Engineer	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Hydrogeologist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Infrastructure / Facility Maint Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Janitorial Staff	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Janitorial Staff	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Lead Sampler	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Lead Treatment Plant Operator	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Construction Site Superintendent	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations Engineer / IT	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Plant Operator	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Procurement Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Program Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Programmer	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Project Controls	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Quality Control Engineer	Enter P or S		0.50	1,880.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Regulatory Compliance Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Sampling and Monitoring Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Sampling Specialist (Env. Scientist)	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Sampling Specialist (Env. Scientist)	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Site Inspector / Veg Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Site Maintenance Tech	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Surface Water / PlantOperator	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Treatment Maintenance Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Treatment Plant Electrician/Instrumentation Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Vegetation Expert	Enter P or S		0.50	1,880.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Water Treatment Operations Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
Total:					30		55,460	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Weighted Average:								$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!

							Direct Labor		Indirect Cost
		CLIN 1001 : Year 6							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 d=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 d=S Enter Sub Rate) (Note 7)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 8)	Total Cost	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 = o/h	q = p/i
	Government Site
	Professional	Admin / Office / Govt Property	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Caps and Covers Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Chemist / Data Validation	Enter P or S		0.50	1,880.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Environmental Scientist - Tech Writer	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	ES&H Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Facilities Engineer	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Hydrogeologist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Infrastructure / Facility Maint Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Janitorial Staff	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Janitorial Staff	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Lead Sampler	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Lead Treatment Plant Operator	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Construction Site Superintendent	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations Engineer / IT	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Plant Operator	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Procurement Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Program Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Programmer	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Project Controls	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Quality Control Engineer	Enter P or S		0.50	1,880.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Regulatory Compliance Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Sampling and Monitoring Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Sampling Specialist (Env. Scientist)	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Sampling Specialist (Env. Scientist)	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Site Inspector / Veg Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Site Maintenance Tech	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Surface Water / PlantOperator	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Treatment Maintenance Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Treatment Plant Electrician/Instrumentation Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Vegetation Expert	Enter P or S		0.50	1,880.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Water Treatment Operations Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
Total:					30		55,460	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Weighted Average:								$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!

							Direct Labor		Indirect Cost
		CLIN 2001 : Year 7							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 d=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 d=S Enter Sub Rate) (Note 7)	Total Prime & Sub Labor Before Prime G&A & Fee	G&A (Note 8)	Total Cost	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 = o/h	q = p/i
	Government Site
	Professional	Admin / Office / Govt Property	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Caps and Covers Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Chemist / Data Validation	Enter P or S		0.50	1,880.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Environmental Scientist - Tech Writer	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	ES&H Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Facilities Engineer	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Hydrogeologist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Infrastructure / Facility Maint Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Janitorial Staff	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Janitorial Staff	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Lead Sampler	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Lead Treatment Plant Operator	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Construction Site Superintendent	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Operations Engineer / IT	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Plant Operator	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Procurement Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Program Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Programmer	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Project Controls	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Quality Control Engineer	Enter P or S		0.50	1,880.00	940.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Regulatory Compliance Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Sampling and Monitoring Manager	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Sampling Specialist (Env. Scientist)	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Sampling Specialist (Env. Scientist)	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Site Inspector / Veg Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Site Maintenance Tech	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Surface Water / PlantOperator	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Treatment Maintenance Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	ERROR:#DIV/0!
	Professional	Treatment Plant Electrician/Instrumentation Specialist	Enter P or S		1.00	1,880.00	1,880.00	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 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 May 31, 2023.