The file's text, extracted by GovTribe without its formatting.
FFP Materials
| SOLICITATION NO. N6339425R0001 ATTACHMENT JS-3 | Effective Date: |
| COST SUMMARY FORMAT | |
| Prime Offeror Name: | | | | | | | | | | | | | | | | | | | | | |
| Subcontractor Name (if applicable): | | | | | | | | | | | | | | | | | | | | | |
| DCAA Point of Contact Information: | | | | | | | | | | | | | | | | | | | | | |
| | Indirect Cost Burden 1: | | | Indirect Cost Burden 2: | | | Indirect Cost Burden 3: | | | Facilities Capital Cost of Money Burden 1: | | | Facilities Capital Cost of Money Burden 1: | | | Profit | | | | |
| Cost Elements | Amount | Rate | Allocation Base | Amount | Rate | Allocation Base | Amount | Rate | Allocation Base | Amount | Rate | Allocation Base | Amount | Rate | Allocation Base | Amount | Rate | Allocation Base | Amount | Total Price | Burden Factor |
| FFP Materials | | | | | | | | | | | | | | | | | | | | | |
| FFP Materials | | | | | | | | | |
| CLIN 1000 (IDIQ Contract Year 1) | $ 9,000,000 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ 9,000,000 | 1.0000 |
| CLIN 1000 (IDIQ Contract Year 2) | $ 9,000,000 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ 9,000,000 | 1.0000 |
| CLIN 1000 (IDIQ Contract Year 3) | $ 9,000,000 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ 9,000,000 | 1.0000 |
| CLIN 1000 (IDIQ Contract Year 4) | $ 9,000,000 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ 9,000,000 | 1.0000 |
| CLIN 1000 (IDIQ Contract Year 5) | $ 9,000,000 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ 9,000,000 | 1.0000 |
Total FFP Materials $ 45,000,000.00 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ 45,000,000
Offerors may add additional columns to account for the application of additional burdens. Pricing shall be derived from left to right with the far left side including the direct costs and the far right including the direct cost following application of all profit and burdens. Please ensure working formulas. Amounts shall be in whole numbers. The burden factors in Column V will be incorporated into the resulting contract.
FFP Materials Pre-Priced Parts
| SOLICITATION NO. N6339425R0001 ATTACHMENT JS-3 |
| Effective Date: |
| Prime Offeror Name: |
| CLIN 1001 - 64GB RAM Part (amp inc. PN: AMP99M67) | | CLIN 1001 - Evaluated Quantities for 64GB RAM Part |
| (amp inc. PN: AMP99M67) | | CLIN 1001 - TEP for 64GB RAM Part | |
(amp inc. PN: AMP99M67)
| | Period | Stepladder Quantity | | | | | | Period | Stepladder Quantity | | | | | Period | Evaluated Price |
| | | 1 – 9 | 10 – 49 | 50 – 99 | 100 – 249 | 250+ | | | 1 – 9 | 10 – 49 | 50 – 99 | 100 – 249 | 250+ | | |
| | IDIQ Contract Year 1 | $1.00 | $1.00 | $1.00 | $1.00 | $1.00 | | IDIQ Contract Year 1 (Total Quantity 499) | 9 | 40 | 50 | 150 | 250 | IDIQ Contract Year 1 | $499.00 |
| | IDIQ Contract Year 2 | $1.00 | $1.00 | $1.00 | $1.00 | $1.00 | | IDIQ Contract Year 2 (Total Quantity 499) | 9 | 40 | 50 | 150 | 250 | IDIQ Contract Year 2 | $499.00 |
| | IDIQ Contract Year 3 | $1.00 | $1.00 | $1.00 | $1.00 | $1.00 | | IDIQ Contract Year 3 (Total Quantity 499) | 9 | 40 | 50 | 150 | 250 | IDIQ Contract Year 3 | $499.00 |
| | IDIQ Contract Year 4 | $1.00 | $1.00 | $1.00 | $1.00 | $1.00 | | IDIQ Contract Year 4 (Total Quantity 499) | 9 | 40 | 50 | 150 | 250 | IDIQ Contract Year 4 | $499.00 |
| | IDIQ Contract Year 5 | $1.00 | $1.00 | $1.00 | $1.00 | $1.00 | | IDIQ Contract Year 5 (Total Quantity 499) | 9 | 40 | 50 | 150 | 250 | IDIQ Contract Year 5 | $499.00 |
| | | | | | | | | Total Over Five Years | | | | | | | |
| (Total Quantity 2,495) | 45 | 200 | 250 | 750 | 1250 | | Total Evaluated Price (TEP) | $2,495.00 | | | | | | | | |
| CLIN 1002 - 2TB M.2 SSD Part | |
| (Transcend Information Inc. PN: TS2TMTS952T2) | | CLIN 1002 - Evaluated Quantities for 2TB M.2 SSD Part |
| (Transcend Information Inc. PN: TS2TMTS952T2) | | CLIN 1002 - TEP for 2TB M.2 SSD Part |
(Transcend Information Inc. PN: TS2TMTS952T2)
| | Period | Stepladder Quantity | | | | | | Period | Stepladder Quantity | | | | Period | Evaluated Price |
| | | 1 – 9 | 10 – 24 | 25 – 49 | 50+ | | | | 1 – 9 | 10 – 24 | 25 – 49 | 50+ | | |
| | IDIQ Contract Year 1 | $1.00 | $1.00 | $1.00 | $1.00 | | | IDIQ Contract Year 1 (Total Quantity 99) | 9 | 15 | 25 | 50 | IDIQ Contract Year 1 | $99.00 |
| | IDIQ Contract Year 2 | $1.00 | $1.00 | $1.00 | $1.00 | | | IDIQ Contract Year 2 (Total Quantity 99) | 9 | 15 | 25 | 50 | IDIQ Contract Year 2 | $99.00 |
| | IDIQ Contract Year 3 | $1.00 | $1.00 | $1.00 | $1.00 | | | IDIQ Contract Year 3 (Total Quantity 99) | 9 | 15 | 25 | 50 | IDIQ Contract Year 3 | $99.00 |
| | IDIQ Contract Year 4 | $1.00 | $1.00 | $1.00 | $1.00 | | | IDIQ Contract Year 4 (Total Quantity 99) | 9 | 15 | 25 | 50 | IDIQ Contract Year 4 | $99.00 |
| | IDIQ Contract Year 5 | $1.00 | $1.00 | $1.00 | $1.00 | | | IDIQ Contract Year 5 (Total Quantity 99) | 9 | 15 | 25 | 50 | IDIQ Contract Year 5 | $99.00 |
| | | | | | | | | Total Over Five Years | | | | | | |
| (Total Quantity 495) | 45 | 75 | 125 | 250 | | | TEP | $495.00 | | | | | | | |
| CLIN 1003 - 2TB M.2 SSD Part | |
| (Transcend Information Inc. PN: TS2TMTS970T) | | CLIN 1003 - Evaluated Quantities for 2TB M.2 SSD Part |
| (Transcend Information Inc. PN: TS2TMTS970T) | | CLIN 1003 - TEP for 2TB M.2 SSD Part |
(Transcend Information Inc. PN: TS2TMTS970T)
| | Period | Stepladder Quantity | | | | | | Period | Stepladder Quantity | | | | Period | Evaluated Price |
| | | 1 – 9 | 10 – 24 | 25 – 49 | 50+ | | | | 1 – 9 | 10 – 24 | 25 – 49 | 50+ | | |
| | IDIQ Contract Year 1 | $1.00 | $1.00 | $1.00 | $1.00 | | | IDIQ Contract Year 1 (Total Quantity 99) | 9 | 15 | 25 | 50 | IDIQ Contract Year 1 | $99.00 |
| | IDIQ Contract Year 2 | $1.00 | $1.00 | $1.00 | $1.00 | | | IDIQ Contract Year 2 (Total Quantity 99) | 9 | 15 | 25 | 50 | IDIQ Contract Year 2 | $99.00 |
| | IDIQ Contract Year 3 | $1.00 | $1.00 | $1.00 | $1.00 | | | IDIQ Contract Year 3 (Total Quantity 99) | 9 | 15 | 25 | 50 | IDIQ Contract Year 3 | $99.00 |
| | IDIQ Contract Year 4 | $1.00 | $1.00 | $1.00 | $1.00 | | | IDIQ Contract Year 4 (Total Quantity 99) | 9 | 15 | 25 | 50 | IDIQ Contract Year 4 | $99.00 |
| | IDIQ Contract Year 5 | $1.00 | $1.00 | $1.00 | $1.00 | | | IDIQ Contract Year 5 (Total Quantity 99) | 9 | 15 | 25 | 50 | IDIQ Contract Year 5 | $99.00 |
| | | | | | | | | Total Over Five Years | | | | | | |
| (Total Quantity 495) | 45 | 75 | 125 | 250 | | | TEP | $495.00 | | | | | | | |
Pre-Priced Part TEP $3,485.00
The Offeror shall populate its proposed unit prices in the green cells. The proposed unit prices shall include any direct labor to procure and manage the procurement of the part, applicable indirect costs, and if proposed, FCCOM and profit. The evaluated quantities and TEP cells calculate automatically and should not be adjusted. The evaluated quantities are being provided for proposal and evaluation purposes only. Actual quantities ordered under the resulting contract will depend on the Government's need and availability of funding.
CPFF Materials
| SOLICITATION NO. N6339425R0001 ATTACHMENT JS-3 | Effective Date: |
| COST SUMMARY FORMAT | |
| Prime Offeror Name: | | | | | | | | | | | | | | | | | | | | |
| Subcontractor Name (if applicable): | | | | | | | | | | | | | | | | | | | | |
| DCAA Point of Contact Information: | | | | | | | | | | | | | | | | | | | | |
| | Indirect Cost Burden 1: | | | Indirect Cost Burden 2: | | | Indirect Cost Burden 3: | | | Facilities Capital Cost of Money Burden 1: | | | Facilities Capital Cost of Money Burden 1: | | | Fixed Fee | | | |
| Cost Elements | Amount | Rate | Allocation Base | Amount | Rate | Allocation Base | Amount | Rate | Allocation Base | Amount | Rate | Allocation Base | Amount | Rate | Allocation Base | Amount | Rate | Allocation Base | Amount | Total Price |
| CPFF Materials | | | | | | | | | | | | | | | | | | | | |
| CPFF Materials | | | | | | | | |
| CLIN 3000 (First TO Base Period) | $ 2,200,000 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ 2,200,000 |
| CLIN 3100 (First TO Option Period 1) | $ 2,200,000 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ 2,200,000 |
| CLIN 3200 (First TO Option Period 2) | $ 2,200,000 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ 2,200,000 |
| CLIN 3300 (First TO Option Period 3) | $ 2,200,000 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ 2,200,000 |
| CLIN 3400 (First TO Option Period 4) | $ 2,200,000 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ 2,200,000 |
Total CPFF Materials $ 11,000,000.00 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ 11,000,000
Offerors may add additional columns to account for the application of additional burdens. Pricing shall be derived from left to right with the far left side including the direct costs and the far right including the direct cost following application of all fees and burdens. The maximum fixed fee rate is 4.0%. Please ensure working formulas.
CLINs 3000, 3100, 3200, 3300, and 3400 will be included in the first task order (TO) which will be awarded concurrently with the base IDIQ contract.
CPFF Labor
| SOLICITATION NO. N6339425R0001 ATTACHMENT JS-3 | Effective Date: |
| COST SUMMARY FORMAT | |
| Prime Offeror Name: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Subcontractor Name (if applicable): | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| DCAA Point of Contact Information: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Direct Costs | | | Indirect Cost Burden 1: | | | Indirect Cost Burden 2: | | | Indirect Cost Burden 3: | | | Indirect Cost Burden 4: | | | Fixed Fee: | | | Facilities Capital Cost of Money Burden 1: | | | Facilities Capital Cost of Money Burden 2: | | | |
| Cost Elements | Labor Category | Base Rate | Rate | Hours | Amount | Rate | Allocation Base | Amount | Rate | Allocation Base | Amount | Rate | Allocation Base | Amount | Rate | Allocation Base | Amount | Rate | Allocation Base | Amount | Rate | Allocation Base | Amount | Rate | Allocation Base | Amount | Estimated Cost Plus Fixed Fee |
| Prime Contractor Labor Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Prime Contractor Labor | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Item 4000 (First TO Base Period) | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Employee Name 1 | | | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | $ - 0 |
| Employee Name 2 | | | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | $ - 0 |
| Etc. | | | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | | | $ - 0 | $ - 0 |
| Item 4100 (First TO Option Period 1) | | | | | | | | | |
| Employee Name 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Employee Name 2 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Etc. | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Item 4200 (First TO Option Period 2) | | | | | | | | | |
| Employee Name 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Employee Name 2 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Etc. | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Item 4300 (First TO Option Period 3) | | | | | | | | | |
| Employee Name 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Employee Name 2 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Etc. | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Item 4400 (First TO Option Period 4) | | | | | | | | | |
| Employee Name 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Employee Name 2 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Etc. | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
Total Prime Contractor Labor Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0
| Subcontractor Labor Cost | | | | | | | | | |
| Item 4000 (First TO Base Period) | | | | | | | | | |
| Employee Name 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Employee Name 2 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Etc. | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Item 4100 (First TO Option Period 1) | | | | | | | | | |
| Employee Name 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Employee Name 2 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Etc. | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Item 4200 (First TO Option Period 2) | | | | | | | | | |
| Employee Name 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Employee Name 2 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Etc. | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Item 4300 (First TO Option Period 3) | | | | | | | | | |
| Employee Name 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Employee Name 2 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Etc. | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Item 4400 (First TO Option Period 4) | | | | | | | | | |
| Employee Name 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Employee Name 2 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Etc. | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
Total Subcontractor Labor Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0
Total Labor Cost $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0
Offerors may add additional columns to account for the application of additional burdens. Pricing shall be derived from left to right with the far left side including the direct costs and the far right including the direct cost following application of all fees and burdens. Please ensure working formulas.
CLINs 4000, 4100, 4200, 4300, and 4400 will be included in the first TO issued concurrently with the IDIQ contract.
Cost Only ODC
| SOLICITATION NO. N6339425R0001 ATTACHMENT JS-3 | Effective Date: |
| COST SUMMARY FORMAT | |
| Prime Offeror Name: | | | | | | | | | | | | | | | | | | | | |
| Subcontractor Name (if applicable): | | | | | | | | | | | | | | | | | | | | |
| DCAA Point of Contact Information: | | | | | | | | | | | | | | | | | | | | |
| | Indirect Cost Burden 1: | | | Indirect Cost Burden 2: | | | Indirect Cost Burden 3: | | | Indirect Cost Burden 4: | | | Facilities Capital Cost of Money Burden 1: | | | Facilities Capital Cost of Money Burden 2: | | | |
| Cost Elements | Amount | Rate | Allocation Base | Amount | Rate | Allocation Base | Amount | Rate | Allocation Base | Amount | Rate | Allocation Base | Amount | Rate | Allocation Base | Amount | Rate | Allocation Base | Amount | Total Price |
| Other Direct Cost | | | | | | | | | | | | | | | | | | | | |
| Other Direct Costs - Travel and Incidental Material | | | | | | | | |
| CLIN 2000 (IDIQ Contract Year 1) | $ 188,355 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ 188,355 |
| CLIN 2000 (IDIQ Contract Year 2) | $ 194,005 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ 194,005 |
| CLIN 2000 (IDIQ Contract Year 3) | $ 199,825 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ 199,825 |
| CLIN 2000 (IDIQ Contract Year 4) | $ 205,820 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ 205,820 |
| CLIN 2000 (IDIQ Contract Year 5) | $ 211,995 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ 211,995 |
| CLIN 5000 (First TO Base Period) | $ 470,886 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ 470,886 |
| CLIN 5100 (First TO Option Period 1) | $ 485,013 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ 485,013 |
| CLIN 5200 (First TO Option Period 2) | $ 499,563 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ 499,563 |
| CLIN 5300 (First TO Option Period 3) | $ 514,550 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ 514,550 |
| CLIN 5400 (First TO Option Period 4) | $ 529,988 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ 529,988 |
Total Other Direct Cost $ 3,500,000.00 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ 3,500,000
Offerors may add additional columns to account for the application of additional burdens. Pricing shall be derived from left to right with the far left side including the direct costs and the far right including the direct cost following application of all burdens. Please ensure working formulas.
CLINs 5000, 5100, 5200, 5300, and 5400 will be included in the first TO issued concurrently with the IDIQ contract. ODCs under CLIN 2000 will be reserved on the IDIQ contract for issuance under future orders.
Indirect Rate Support Sample Indirect Rate Supporting Documentation
| Budget | Actual Expenses | | |
| Overhead Expense | 2021 | 2020 | 2019 | 2018 |
| Payroll Taxes | $ 110,000 | $ 93,000 | $ 90,000 | $ 85,000 |
| Vacation | $ 50,000 | $ 46,000 | $ 43,000 | $ 42,000 |
| Holiday | $ 40,000 | $ 40,000 | $ 39,000 | $ 38,500 |
| Sick Leave | $ 10,000 | $ 9,000 | $ 8,000 | $ 7,000 |
| Pensions | $ 200,000 | $ 175,000 | $ 165,000 | $ 155,000 |
| Office Equipment | $ 5,000 | $ 6,000 | $ 65,000 | $ 3,000 |
| Depreciation | $ 4,000 | $ 1,000 | $ 4,000 | $ 2,000 |
| Travel | $ 40,000 | $ 35,000 | $ 33,000 | $ 33,000 |
| Reproduction | $ 10,000 | $ 9,800 | $ 9,700 | $ 9,600 |
| Rent | $ 130,000 | $ 82,000 | $ 75,000 | $ 68,000 |
| Advertising | $ 55,000 | $ 44,000 | $ 50,000 | $ 42,000 |
| Insurance | $ 48,000 | $ 46,000 | $ 44,000 | $ 42,000 |
| Telephone | $ 12,000 | $ 12,000 | $ 11,500 | $ 10,000 |
| Total Pool | $ 714,000 | $ 598,800 | $ 637,200 | $ 537,100 |
| Less Unallowable Costs | | | | |
| Entertainment | $ 6,000 | $ 4,000 | $ 1,000 | $ 3,000 |
| Net Allowable Costs | $ 708,000 | $ 594,800 | $ 636,200 | $ 534,100 |
| Allocation Base | | | | |
| Direct Labor | $ 1,895,500 | $ 1,756,200 | $ 1,650,000 | $ 1,530,000 |
Overhead Rate 37.35% 33.87% 38.56% 34.91%
| *Contributing Government Contracts | Expiration Date | Value of Contracts |
| N000XX-XX-X-00XX | 6/1/18 | |
| N000XX-XX-X-00XX | 9/1/19 | |
| N000XX-XX-X-00XX | 8/1/17 | |
| * When developing your percentage, these are the contracts contributing |
| to development of the percentage. |
Sheet1
| DIRECT LABOR HOURS |
| eCRAFT position title | eCRAFT pos. code |
| DISPATCHER, MOTOR VEHICLE (MOTOR VEHICLE UTILIZATION ASSISTANT) | 1060 |
| GENERAL CLERK II | 1112 |
| MANAGER, ADMINISTRATIVE III | MANA3 |
| MANAGER, ADMINISTRATIVE IV | MANA4 |
| SECRETARY II | 1312 |
| TECHNICAL WRITER II | 30462 |
| ACCOUNTING CLERK III | 1013 |
| ANALYST, FINANCIAL SYSTEMS | ANFS |
| ANALYST, MANAGEMENT II | ANM2 |
| ANALYST, MANAGEMENT III | ANM3 |
| ANALYST, MANAGEMENT I | ANM1 |
| DRAFTER/CAD OPERATOR IV | 30064 |
| ENVIRONMENTAL TECHNICIAN | 30090 |
| GENERAL MAINTENANCE WORKER | 23370 |
| HEATING, VENTILATION AND AIR-CONDITIONING MECHANIC | 23410 |
| LABORER, GROUNDS MAINTENANCE | 11210 |
| MATERIAL EXPEDITER | 21040 |
| MATERIAL HANDLING LABORER | 21050 |
| SPECIALIST, QUALITY CONTROL III | SQC3 |
| INTERPRETER (SIGN LANGUAGE) | 30130 |
| AUDIO VISUAL ANIMATOR | AVA |
| AUDIO VISUAL SCRIPT WRITER | AVSW |
| GRAPHIC ARTIST | 15080 |
| PHOTOGRAPHER V | 13075 |
| SPECIALIST, PUBLIC AFFAIRS | SPA |
| MEDIA SPECIALIST III | 13063 |
| MANAGER, ADMINISTRATIVE I | MANA1 |
| MANAGER, PROGRAM/PROJECT I | MANP1 |