ATT_9_Funds_Expenditure_Report.xlsx

XLSX spreadsheet 95 KB Posted Jan 10, 2018

Attached to: UAV Maintenance Groups 1-4
Solicitation number: N00421-17-R-0065
Issued by: Department of the Navy Naval Air Systems Command Naval Air Warfare Center

About this file

From the source

Funds Expenditure

View the file

Other files

File	Type	Posted
N00421-17-R-0065_RFP2.docx	DOCX document	Feb 6, 2018
ATT_1_SOW.docx	DOCX document	Feb 6, 2018
0065_Q2.xlsx	XLSX spreadsheet	Feb 6, 2018
N00421-17-R-0065.docx	DOCX document	Jan 30, 2018
ATT_23_Government_Hours_Estimate.xls	XLS spreadsheet	Jan 30, 2018
ATT_24_SCA_WD.txt	TXT text file	Jan 30, 2018
UASTD_Maintenance_Questions_0065.xlsx	XLSX spreadsheet	Jan 30, 2018
Attachment_P-6B_Cost_Summary_Spreadsheet.xls	XLS spreadsheet	Jan 30, 2018
Attachment_P6-A_-_Cost_Summary_Spreadsheet.xls	XLS spreadsheet	Jan 30, 2018
ATT_P-3_Past_Performance.xlsx	XLSX spreadsheet	Jan 30, 2018
ATT_1_SOW.docx	DOCX document	Jan 30, 2018
ATT_3_SAAR-N_Instructions.pdf	PDF	Jan 10, 2018
ATT_23_Government_Hours_Estimate.xls	XLS spreadsheet	Jan 10, 2018
ATT_16_Travel_Req.xls	XLS spreadsheet	Jan 10, 2018
ATT_11_Aircraft_Inventory.xlsx	XLSX spreadsheet	Jan 10, 2018
ATT_15-TASS-Reg_Req.pdf	PDF	Jan 10, 2018
ATT_P-1_Manning_Approach.xls	XLS spreadsheet	Jan 10, 2018
ATT_13_DD_Form_1423,_UAS_GRP_1_4_CDRLS_A001-A004.pdf	PDF	Jan 10, 2018
ATT_13_DD_Form_1423,_UAS_GRP_1_4_CDRLS_A005-A006.pdf	PDF	Jan 10, 2018
ATT_22_CLIN_Structure.xlsx	XLSX spreadsheet	Jan 10, 2018
ATT_4_SAAR-N_Form_Rev_9_11.pdf	PDF	Jan 10, 2018
ATT_14_SECNAV_BaseVisitReq.pdf	PDF	Jan 10, 2018
ATT_10_Med_Scrn_form.doc	DOC document	Jan 10, 2018
ATT_8_UAV_Group_1-4_DD_254.pdf	PDF	Jan 10, 2018
ATT_19_PQS_FLT_Deck-Fam.pdf	PDF	Jan 10, 2018
N00421-17-R-0065.docx	DOCX document	Jan 10, 2018
ATT_5_SAAR-N_Guidance_2016Oct19.docx	DOCX document	Jan 10, 2018
ATT_P-2_Workforce_Hour_Matrix.xls	XLS spreadsheet	Jan 10, 2018
ATT_20_OPSEC_DI-MGMT.pdf	PDF	Jan 10, 2018
ATT_6_IA_TRNG_FRM.xls	XLS spreadsheet	Jan 10, 2018
ATT_P5_PPQ.doc	DOC document	Jan 10, 2018
Attachment_P-6B_Cost_Summary_Spreadsheet.xls	XLS spreadsheet	Jan 10, 2018
ATT_17_Non-Nisp_PP.pptx	PPTX presentation	Jan 10, 2018
ATT_21_Base_Acc_Req.doc	DOC document	Jan 10, 2018
ATT_18_NonNISP_Investigation_Request_to_Securitydoc.docx	DOCX document	Jan 10, 2018
ATT_12_Funding_Document.xlsx	XLSX spreadsheet	Jan 10, 2018
ATT_2_QASP.docx	DOCX document	Jan 10, 2018
ATT_1_SOW.docx	DOCX document	Jan 10, 2018
ATT_P-3_Past_Performance.xlsx	XLSX spreadsheet	Jan 10, 2018

Show all 39

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.

INV

N00421-17-R-0065	CONTRACT NUMBER:
Company Name	PERIOD OF PERFORMANCE	Base Year

INVOICE PERIOD OF PERFORMANCE

Inv #: Inv. Date: WAWF Voucher #:

CUMULATIVE CEILING AND FUNDED
LABOR CEILING		LABOR FUNDED
LABOR CEILING REMAINING	ERROR:#VALUE!	LABOR FUNDED REMAINING	ERROR:#VALUE!
LABOR CEILING EXPENDED %	ERROR:#REF!	LABOR FUNDED EXPENDED	ERROR:#REF!
		LABOR FUNDED EXPENDED %	ERROR:#REF!

MATERIALS CEILING		MATERIALS FUNDED
MATERIALS CEILING REMAINING	ERROR:#VALUE!	MATERIALS FUNDED REMAINING	ERROR:#VALUE!
MATERIALS CEILING EXPENDED %	ERROR:#REF!	MATERIALS FUNDED EXPENDED	ERROR:#REF!
		MATERIALS FUNDED EXPENDED %	ERROR:#REF!

TRAVEL CEILING		TRAVEL FUNDED
TRAVEL CEILING REMAINING	ERROR:#VALUE!	TRAVEL FUNDED REMAINING	ERROR:#VALUE!
TRAVEL CEILING EXPENDED %	ERROR:#REF!	TRAVEL FUNDED EXPENDED	ERROR:#REF!
		TRAVEL FUNDED EXPENDED %	ERROR:#REF!

PRIME WORKSHARE %	ERROR:#REF!	group 4 - firescout
		group 3 - shadow

Labor & Fee

CLIN 0001

Funded Labor

Funded Labor Remaining

ERROR:#VALUE!

Funded Fee

Funded Fee Remaining

ERROR:#VALUE!

Total Funded Labor & Fee

ERROR:#VALUE!

Total Funded Labor & Fee Remaining

ERROR:#VALUE!

CURRENT

VERIFY

DIFF

Expended Labor

ERROR:#REF!

Funded Labor Expended %

ERROR:#REF!

AVIAN

ERROR:#REF!

Expended Fee

$0.00

Funded Fee Expended %

ERROR:#VALUE!

WYLE

ERROR:#REF!

Total Expended Labor & Fee

ERROR:#REF!

Total Funded Labor & Fee Expended %

ERROR:#REF!

EAGLE

ERROR:#REF!

Burdened

Current Period

Cumulative

AVIAN

Labor

Labor Category

Rate w/Fee

Hrs

Cost

Hrs

Cost

Current

2013 Cumul

2014 Cumul

Prime Labor

TRAVEL

ERROR:#REF!

6446

34940.25

26589.75

MATERIAL

ERROR:#REF!

13844.26

29593.01

49956.53

NMCI

ERROR:#REF!

8740.59

29602.28

34414.17

ERROR:#REF!

7948.26

20484.54

27765.06

ERROR:#REF!

2563.75

1012.48

6739

ERROR:#REF!

- 0

ERROR:#REF!

39542.86

115632.56

145464.51

				SM&H Breakdown:
ERROR:#VALUE!	ERROR:#VALUE!	ERROR:#VALUE!	ERROR:#VALUE!		Boyle	Pusateri
				2013	(11.87)	- 0
		0	- 0
		0	- 0
		0	- 0
		0	- 0

2014	365.23
Total:		353.36

Subcontract Labor
	0	- 0	ERROR:#REF!	ERROR:#REF!
	0	- 0	ERROR:#REF!	ERROR:#REF!
	0	- 0	ERROR:#REF!	ERROR:#REF!
	0	- 0	ERROR:#REF!	ERROR:#REF!
		- 0
Total Subcontract Labor	0	- 0	ERROR:#REF!	ERROR:#REF!		Current	Cumulative
					Fee Breakdown:
Fee on Labor		ERROR:#REF!			Sub Fee:	ERROR:#REF!	- 0	17,366.67
					Total:	ERROR:#REF!	- 0
Less in Excess of Funded Value		- 0		- 0
TOTAL - LABOR & FEE	0	- 0	ERROR:#REF!	ERROR:#REF!		ERROR:#REF!	- 0

Material
CLIN 0002
0002 Funded		0002 Funded Remaining	ERROR:#REF!
0002 Funded Expended	ERROR:#REF!	0002 Funded Expended %	ERROR:#REF!

		ERROR:#REF!
		ERROR:#REF!
	- 0	ERROR:#REF!
		- 0
TOTAL - TRAVEL	- 0	ERROR:#REF!

Travel
CLIN 0003
0003 Funded		0003 Funded Remaining	ERROR:#VALUE!
0003 Funded Expended	ERROR:#REF!	0003 Funded Expended %	ERROR:#REF!

- 0	ERROR:#REF!
- 0	ERROR:#REF!
- 0	- 0

TOTAL - MATERIALS - 0 ERROR:#REF!

GRAND TOTAL - 0 ERROR:#REF! ERROR:#REF!

AVIAN
Current	2013 Cumul	2014 Cumul

5330.92 5330.92

5330.92 0

Fee Maximum:

8,165.49

WAWF

Contract No#:

POP:

CLIN	0001 - LABOR & FEE	0002 - MATERIAL	0003 - TRAVEL
SLIN
FIN CODE
DATE REC
COLOR OF $
PROGRAM
ACRN				Total
Inv #
					CLIN
					SLIN
					FIN CODE
					DATE REC
					COLOR OF $
					ACRN
					SOURCE

Total Invoiced	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
Total Funded-SLIN
Funds Remaining-SLIN
Total Funded-CLIN
CLIN Remaining

Funding

Mod 5	- 0
Mod 6	- 0
Mod 7	- 0
Mod 8	- 0
Mod 9	- 0
Mod 10	- 0
Mod 11	- 0	ERROR:#REF!
Mod 12	- 0
Mod 13	- 0

Total Funding - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0

TOTAL LABOR	- 0
TOTAL MATERIAL	- 0
TOTAL TRAVEL	- 0
		- 0

HOURS

PERSONNEL

			year	year	year	HOURS
CATEGORY	P/S	NAME	Month	Month	Month	Cumulative

				0.0
				0.0
				0.0
				0.0
				0.0
				0.0
				0.0
				0.0
				0.0
				0.0
				0.0
				0.0
				0.0
				0.0
TOTAL	ERROR:#VALUE!	ERROR:#VALUE!	ERROR:#VALUE!	ERROR:#VALUE!

FE REPORT

PROPRIETARY INFORMATION - FUNDS EXPENDITURE REPORT

Contract:
		Base Year Period of Performance:
	FUNDED		CUMULATIVE EXPEND

		LATEST					PERCENT
		REVISED	EXPEND-	EXPEND-	EXPEND-	DOLLAR	DOLLAR
HOURS	TOTAL	ESTIMATE	ITURES	ITURES	ITURES	VALUE	VALUE

0001 LABOR	$ - 0	P00018
0001 FEE*	$ - 0	$ 100,000.00
		$ 93,632.96
0001 TOTAL LABOR PLUS FEE	$ - 0	$ 6,367.04

0002 MATERIAL $ - 0

0003 TRAVEL $ - 0

LESS IN EXCESS

TOTAL CONTRACT PRICE - FIRESCOUT ERROR:#REF! $ - 0

TOTAL INVOICE ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF! ERROR:#REF!

HOURS		P00018
		$ 100,000.00
	CORRECT/ADJUST MADE DURING THIS PD	$ 93,632.96
		$ 6,367.04

GRAPHS & DATA

FIRESCOUT CLIN 0001 - LABOR/FEE								FIRESCOUT CLIN 0002 - TRAVEL							FIRESCOUT CLIN 0003 - MATERIALS						FIRESCOUT CLIN 0004 - NMCI
MONTHS	CEILING	FUNDING	SPEND PLAN	EXPENDED	75%	ORIG SPEND		MONTHS	CEILING	FUNDING	SPEND PLAN	EXPENDED	75%		MONTHS	CEILING	FUNDING	SPEND PLAN	EXPENDED	75%	MONTHS	CEILING	FUNDING	SPEND PLAN	EXPENDED	75%
							LOF
Oct-13	$ 981,891.70	$ 364,700.00	$ - 0	$ 94,198.13	$ 273,525.00	$ - 0		Oct-13	$ 21,000.00	$ 21,000.00		$ - 0	$ 15,750.00		Oct-13	$ 300.00	$ 300.00		$ - 0	$ 225.00	Oct-13	$ 14,000.00	$ 14,000.00		$ - 0	$ 10,500.00
Nov-13	$ 981,891.70	$ 364,700.00	$ - 0	$ 191,314.10	$ 273,525.00	$ - 0		Nov-13	$ 21,000.00	$ 21,000.00		$ 6,857.38	$ 15,750.00		Nov-13	$ 300.00	$ 300.00		$ 220.35	$ 225.00	Nov-13	$ 14,000.00	$ 14,000.00		$ 112.71	$ 10,500.00
Dec-13	$ 981,891.70	$ 364,700.00	$ - 0	$ 267,969.03	$ 273,525.00	$ - 0	73.48%	Dec-13	$ 21,000.00	$ 21,000.00		$ 8,914.31	$ 15,750.00	42.45%	Dec-13	$ 300.00	$ 300.00		$ 220.35	$ 225.00	Dec-13	$ 14,000.00	$ 14,000.00		$ 112.71	$ 10,500.00
Jan-14	$ 981,891.70	$ 364,700.00	$ 295,554.22	$ 346,108.81	$ 273,525.00	$ 295,554.22	94.90%	Jan-14	$ 21,000.00	$ 21,000.00		$ 8,914.31	$ 15,750.00	42.45%	Jan-14	$ 300.00	$ 300.00		$ 412.50	$ 225.00	Jan-14	$ 14,000.00	$ 14,000.00		$ 2,479.65	$ 10,500.00
Feb-14	$ 981,891.70	$ 364,700.00	$ 69,145.81	$ 370,315.40	$ 273,525.00	$ 364,700.03	101.54%	Feb-14	$ 21,000.00	$ 21,000.00		$ 11,190.70	$ 15,750.00	53.29%	Feb-14	$ 300.00	$ 300.00		$ 550.99	$ 225.00	Feb-14	$ 14,000.00	$ 14,000.00		$ 2,601.70	$ 10,500.00
Mar-14	$ 981,891.70	$ 739,700.00	$ 57,621.22	$ 422,321.23	$ 554,775.00	$ 422,321.25	57.09%	Mar-14	$ 21,000.00	$ 21,000.00		$ 13,729.29	$ 15,750.00	65.38%	Mar-14	$ 300.00	$ 300.00		$ 550.99	$ 225.00	Mar-14	$ 14,000.00	$ 14,000.00		$ 2,723.74	$ 10,500.00
Apr-14	$ 981,891.70	$ 739,700.00	$ 81,881.08	$ 514,357.95	$ 554,775.00	$ 504,202.33	69.54%	Apr-14	$ 21,000.00	$ 21,000.00	$ 2,000.00	$ 13,863.19	$ 15,750.00	66.02%	Apr-14	$ 300.00	$ 300.00		$ 550.99	$ 225.00	Apr-14	$ 14,000.00	$ 14,000.00		$ 7,787.10	$ 10,500.00
May-14	$ 981,891.70	$ 739,700.00	$ 78,924.44	$ 593,282.39	$ 554,775.00	$ 583,126.77	80.21%	May-14	$ 21,000.00	$ 21,000.00	$ 2,000.00	$ 15,863.19	$ 15,750.00	75.54%	May-14	$ 300.00	$ 300.00		$ 550.99	$ 225.00	May-14	$ 14,000.00	$ 14,000.00		$ 7,787.10	$ 10,500.00
Jun-14	$ 981,891.70	$ 739,700.00	$ 78,924.44	$ 672,206.83	$ 554,775.00	$ 662,051.21	90.88%	Jun-14	$ 21,000.00	$ 21,000.00	$ 2,000.00	$ 17,863.19	$ 15,750.00	85.06%	Jun-14	$ 300.00	$ 300.00		$ 550.99	$ 225.00	Jun-14	$ 14,000.00	$ 14,000.00		$ 7,787.10	$ 10,500.00
Jul-14	$ 981,891.70	$ 739,700.00	$ 75,967.80	$ 748,174.63	$ 554,775.00	$ 738,019.01	101.15%	Jul-14	$ 21,000.00	$ 21,000.00	$ 1,000.00	$ 18,863.19	$ 15,750.00	89.82%	Jul-14	$ 300.00	$ 300.00		$ 550.99	$ 225.00	Jul-14	$ 14,000.00	$ 14,000.00		$ 7,787.10	$ 10,500.00
Aug-14	$ 981,891.70	$ 739,700.00	$ 78,924.44	$ 827,099.07	$ 554,775.00	$ 816,943.45	111.82%	Aug-14	$ 21,000.00	$ 21,000.00	$ 270.00	$ 19,133.19	$ 15,750.00	91.11%	Aug-14	$ 300.00	$ 300.00		$ 550.99	$ 225.00	Aug-14	$ 14,000.00	$ 14,000.00		$ 7,787.10	$ 10,500.00
Sep-14	$ 981,891.70	$ 739,700.00	$ 75,967.80	$ 903,066.87	$ 554,775.00	$ 892,911.25	122.09%	Sep-14	$ 21,000.00	$ 21,000.00		$ 19,133.19	$ 15,750.00	91.11%	Sep-14	$ 300.00	$ 300.00		$ 550.99	$ 225.00	Sep-14	$ 14,000.00	$ 14,000.00		$ 7,787.10	$ 10,500.00

				$ 78,824.83
**Bold/italicized - Projected expended based on current actuals and future spend plan
SHADOW CLIN 0001 - LABOR/FEE								SHADOW CLIN 0002 - TRAVEL							SHADOW CLIN 0003 - MATERIALS						SHADOW CLIN 0004 - NMCI
MONTHS	CEILING	FUNDING	SPEND PLAN	EXPENDED	75%	ORIG SPEND		MONTHS	CEILING	FUNDING	SPEND PLAN	EXPENDED	75%		MONTHS	CEILING	FUNDING	SPEND PLAN	EXPENDED	75%	MONTHS	CEILING	FUNDING	SPEND PLAN	EXPENDED	75%
							LOF
Oct-13	$ 483,618.30	$ 171,475.20	$ - 0	$ 12,368.32	$ 128,606.40	$ - 0		Oct-13	$ 16,600.00	$ 16,600.00	$ - 0	$ - 0	$ 12,450.00		Oct-13	$ 200.00	$ 200.00		$ - 0	$ 150.00	Oct-13	$ 3,092.50	$ 3,092.50		$ - 0	$ 2,319.38
Nov-13	$ 483,618.30	$ 171,475.20	$ - 0	$ 25,455.26	$ 128,606.40	$ - 0		Nov-13	$ 16,600.00	$ 16,600.00	$ - 0	$ - 0	$ 12,450.00		Nov-13	$ 200.00	$ 200.00		$ 220.35	$ 150.00	Nov-13	$ 3,092.50	$ 3,092.50		$ 112.71	$ 2,319.38
Dec-13	$ 483,618.30	$ 171,475.20	$ - 0	$ 38,996.08	$ 128,606.40	$ - 0	22.74%	Dec-13	$ 16,600.00	$ 16,600.00	$ - 0	$ - 0	$ 12,450.00	0.00%	Dec-13	$ 200.00	$ 200.00		$ 220.35	$ 150.00	Dec-13	$ 3,092.50	$ 3,092.50		$ 112.71	$ 2,319.38
Jan-14	$ 483,618.30	$ 171,475.20	$ 50,100.00	$ 50,100.00	$ 128,606.40	$ 50,100.00	29.22%	Jan-14	$ 16,600.00	$ 16,600.00	$ - 0	$ - 0	$ 12,450.00	0.00%	Jan-14	$ 200.00	$ 200.00		$ 220.35	$ 150.00	Jan-14	$ 3,092.50	$ 3,092.50		$ 112.71	$ 2,319.38
Feb-14	$ 483,618.30	$ 171,475.20	$ 8,000.00	$ 58,487.97	$ 128,606.40	$ 58,100.00	34.11%	Feb-14	$ 16,600.00	$ 16,600.00	$ - 0	$ - 0	$ 12,450.00	0.00%	Feb-14	$ 200.00	$ 200.00		$ 220.35	$ 150.00	Feb-14	$ 3,092.50	$ 3,092.50		$ 112.71	$ 2,319.38
Mar-14	$ 483,618.30	$ 380,935.20	$ 8,000.00	$ 66,487.97	$ 69,879.79	$ 66,100.00	17.45%	Mar-14	$ 16,600.00	$ 16,600.00	$ - 0	$ - 0	$ 12,450.00	0.00%	Mar-14	$ 200.00	$ 200.00		$ 565.40	$ 150.00	Mar-14	$ 3,092.50	$ 3,092.50		$ 112.71	$ 2,319.38
Apr-14	$ 483,618.30	$ 380,935.20	$ 65,586.02	$ 132,073.99	$ 128,446.50	$ 131,686.02	34.67%	Apr-14	$ 16,600.00	$ 16,600.00	$ 4,000.00	$ - 0	$ 12,450.00	0.00%	Apr-14	$ 200.00	$ 200.00		$ 678.73	$ 150.00	Apr-14	$ 3,092.50	$ 3,092.50		$ 112.71	$ 2,319.38
May-14	$ 483,618.30	$ 380,935.20	$ 65,222.58	$ 197,296.57	$ 285,701.40	$ 196,908.60	51.79%	May-14	$ 16,600.00	$ 16,600.00	$ 4,000.00	$ 4,000.00	$ 12,450.00	24.10%	May-14	$ 200.00	$ 200.00		$ 678.73	$ 150.00	May-14	$ 3,092.50	$ 3,092.50		$ 112.71	$ 2,319.38
Jun-14	$ 483,618.30	$ 380,935.20	$ 65,222.58	$ 262,519.15	$ 285,701.40	$ 262,131.18	68.91%	Jun-14	$ 16,600.00	$ 16,600.00	$ 4,000.00	$ 8,000.00	$ 12,450.00	48.19%	Jun-14	$ 200.00	$ 200.00		$ 678.73	$ 150.00	Jun-14	$ 3,092.50	$ 3,092.50		$ 112.71	$ 2,319.38
Jul-14	$ 483,618.30	$ 380,935.20	$ 62,116.74	$ 324,635.89	$ 285,701.40	$ 324,247.92	85.22%	Jul-14	$ 16,600.00	$ 16,600.00	$ 4,000.00	$ 12,000.00	$ 12,450.00	72.29%	Jul-14	$ 200.00	$ 200.00		$ 678.73	$ 150.00	Jul-14	$ 3,092.50	$ 3,092.50		$ 112.71	$ 2,319.38
Aug-14	$ 483,618.30	$ 380,935.20	$ 65,222.58	$ 389,858.47	$ 285,701.40	$ 389,470.50	102.34%	Aug-14	$ 16,600.00	$ 16,600.00	$ 4,000.00	$ 16,000.00	$ 12,450.00	96.39%	Aug-14	$ 200.00	$ 200.00		$ 678.73	$ 150.00	Aug-14	$ 3,092.50	$ 3,092.50		$ 112.71	$ 2,319.38
Sep-14	$ 483,618.30	$ 380,935.20	$ 62,116.74	$ 451,975.21	$ 285,701.40	$ 451,587.24	118.65%	Sep-14	$ 16,600.00	$ 16,600.00	$ - 0	$ 16,000.00	$ 12,450.00	96.39%	Sep-14	$ 200.00	$ 200.00		$ 678.73	$ 150.00	Sep-14	$ 3,092.50	$ 3,092.50		$ 112.71	$ 2,319.38

	$ 31,643.09
**Bold/italicized - Projected expended based on current actuals and future spend plan

	CUMULATIVE
	CEILING	FUNDED	UNFUNDED
0001 LABOR	$ 1,465,409.49	$ 1,120,635.20	$ 344,774.29
0002 TRAVEL	$ 23,872.70	$ 37,600.00	$ (13,727.30)
0003 MATERIAL	$ 1,983.24	$ 500.00	$ 1,483.24
0004 NMCI	$ 24,532.68	$ 17,092.50	$ 7,440.18

CEILING 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 981891.7 981891.7 981891.7 981891.7 981891.7 981891.7 981891.7 981891.7 981891.7 981891.7 981891.7 981891.7 FUNDING 364700 364700 364700 364700 364700 739700 739700 739700 739700 739700 739700 739700 75% 273525 273525 273525 273525 273525 554775 554775 554775 554775 554775 554775 554775 PROJECTED SPEND 94198.13 191314.1 267969.03000000003 346108.81 370315.4 422321.23 514357.95 593282.39 672206.83000000007 748174.63000000012 827099.07000000007 903066.87000000011 EXPENDED 94198.13 191314.1 267969.03000000003 346108.81 370315.4 422321.23 514357.95 ORIG SPEND 0 0 0 295554.21999999997 364700.02999999997 422321.25 504202.33 583126.77 662051.21 738019.01 816943.45 892911.25 CEILING 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 21000 21000 21000 21000 21000 21000 21000 21000 21000 21000 21000 21000 FUNDING 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 21000 21000 21000 21000 21000 21000 21000 21000 21000 21000 21000 21000 75% 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 15750 15750 15750 15750 15750 15750 15750 15750 15750 15750 15750 15750 PROJECTED SPEND 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 0 6857.38 8914.31 8914.31 11190.7 13729.29 13863.19 15863.19 17863.190000000002 18863.190000000002 19133.190000000002 19133.190000000002 EXPENDED 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 0 6857.38 8914.31 8914.31 11190.7 13729.29 13863.19 CEILING 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 21000 21000 21000 21000 21000 21000 21000 21000 21000 21000 21000 21000 CEILING 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 300 300 300 300 300 300 300 300 300 300 300 300 FUNDING 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 300 300 300 300 300 300 300 300 300 300 300 300 75% 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 225 225 225 225 225 225 225 225 225 225 225 225 PROJECTED SPEND 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 0 220.35 220.35 412.5 550.99 550.99 550.99 550.99 550.99 550.99 550.99 550.99 EXPENDED 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 0 220.35 220.35 412.5 550.99 550.99 550.99 CEILING 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 21000 21000 21000 21000 21000 21000 21000 21000 21000 21000 21000 21000 CEILING 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 14000 14000 14000 14000 14000 14000 14000 14000 14000 14000 14000 14000 FUNDING 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 14000 14000 14000 14000 14000 14000 14000 14000 14000 14000 14000 14000 75% 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 10500 10500 10500 10500 10500 10500 10500 10500 10500 10500 10500 10500 PROJECTED SPEND 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 0 112.71 112.71 2479.65 2601.6999999999998 2723.74 7787.1 7787.1 7787.1 7787.1 7787.1 7787.1 EXPENDED 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 0 112.71 112.71 2479.65 2601.6999999999998 2723.74 7787.1 CEILING 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 21000 21000 21000 21000 21000 21000 21000 21000 21000 21000 21000 21000 CEILING 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 483618.3 483618.3 483618.3 483618.3 483618.3 483618.3 483618.3 483618.3 483618.3 483618.3 483618.3 483618.3 FUNDING 171475.20000000001 171475.20000000001 171475.20000000001 171475.20000000001 171475.20000000001 380935.2 380935.2 380935.2 380935.2 380935.2 380935.2 380935.2 75% 128606.40000000001 128606.40000000001 128606.40000000001 128606.40000000001 128606.40000000001 69879.789999999994 128446.5 285701.40000000002 285701.40000000002 285701.40000000002 285701.40000000002 285701.40000000002 PROJECTED SPEND 12368.32 25455.26 38996.080000000002 50100 58487.97 66487.97 132073.99 197296.57 262519.15000000002 324635.89 389858.47000000003 451975.21 EXPENDED 12368.32 25455.26 38996.080000000002 50100 58487.97 66487.97 132073.99 ORIG SPEND 0 0 0 50100 58100 66100 131686.02000000002 196908.60000000003 262131.18000000005 324247.92000000004 389470.50000000006 451587.24000000005 CEILING 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 16600 16600 16600 16600 16600 16600 16600 16600 16600 16600 16600 16600 FUNDING 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 16600 16600 16600 16600 16600 16600 16600 16600 16600 16600 16600 16600 75% 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 12450 12450 12450 12450 12450 12450 12450 12450 12450 12450 12450 12450 PROJECTED SPEND 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 0 0 0 0 0 0 0 4000 8000 12000 16000 16000 EXPENDED 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 0 0 0 0 0 0 0 CEILING 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 200 200 200 200 200 200 200 200 200 200 200 200 FUNDING 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 200 200 200 200 200 200 200 200 200 200 200 200 75% 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 150 150 150 150 150 150 150 150 150 150 150 150 PROJECTED SPEND 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 0 220.35 220.35 220.35 220.35 565.4 678.73 678.73 678.73 678.73 678.73 678.73 EXPENDED 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 0 220.35 220.35 220.35 220.35 565.4 678.73 CEILING 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 3092.5 3092.5 3092.5 3092.5 3092.5 3092.5 3092.5 3092.5 3092.5 3092.5 3092.5 3092.5 FUNDING 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 3092.5 3092.5 3092.5 3092.5 3092.5 3092.5 3092.5 3092.5 3092.5 3092.5 3092.5 3092.5 75% 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 2319.375 2319.375 2319.375 2319.375 2319.375 2319.375 2319.375 2319.375 2319.375 2319.375 2319.375 2319.375 PROJECTED SPEND 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 0 112.71 112.71 112.71 112.71 112.71 112.71 112.71 112.71 112.71 112.71 112.71 EXPENDED 41560 41591 41621 41652 41683 41711 41742 41772 41803 41833 41864 41895 0 112.71 112.71 112.71 112.71 112.71 112.71

File details come from the government source that posted it.