Attachment_5_YPG_Price_Breakdown_-_for_evaluation.xlsx

XLSX spreadsheet 238 KB Posted Apr 6, 2017

Attached to: Installation Support Services for Yuma Proving Ground, AZ Federal contract opportunity
Solicitation number: W9124R-15-R-0001
Issued by: Department of the Army Materiel Command Mission and Installation Contracting Command Joint Base Lewis-McChord

About this file

From the source

Price Breakdown

View the file

Other files for this federal contract opportunity

Other files attached to Installation Support Services for Yuma Proving Ground, AZ, newest first.
File	Type	Posted
W9124R-15-R-0001-0005_conformed.pdf	PDF	May 22, 2017
W9124R-15-R-0001-0005.pdf	PDF	May 22, 2017
W9124R-15-R-0001-0004.pdf	PDF	May 18, 2017
Attachment_1_PWS_15R0001_YPG-ISS_-_5-18-17_v5L.pdf	PDF	May 18, 2017
W9124R-15-R-0001-0003.pdf	PDF	May 11, 2017
Response_to_Vendor_Questions__8_5-10-17_.pdf	PDF	May 10, 2017
Attachment_1_PWS_15R0001_YPG-ISS_-_4-27-17_v1L.docx	DOCX document	May 4, 2017
ISS_15R0001_USAYPG_-_Technical_Exhibit_1_-_Real_Property_Inventory_-_20170426.docx	DOCX document	May 4, 2017
ISS_15R0001_USAYPG_-_Technical_Exhibit_2_-_Workload_History_-_20170426.docx	DOCX document	May 4, 2017
ISS_15R0001_USAYPG_-_Technical_Exhibit_24_-_Boiler_Size.docx	DOCX document	May 4, 2017
Attachment_5_NEW__5-2-17.xlsx	XLSX spreadsheet	May 4, 2017
W9124R-15-R-0001-0002.pdf	PDF	May 4, 2017
ISS_15R0001_USAYPG_-_Technical_Exhibit_21_-_Labor_Categories_Rev_4-26-17.docx	DOCX document	May 4, 2017
Attach__6_YPG_CBA_2015_2020.pdf	PDF	May 2, 2017
Response_to_Vendor_Questions__6_posted_5-2-17_.pdf	PDF	May 2, 2017
Response_to_Vendor_Questions__5_posted_4-26-17.pdf	PDF	Apr 26, 2017
Response_to_Vendor_Questions__4_posted_4-25-17.docx	DOCX document	Apr 25, 2017
Response_to_Vendor_Questions__2.pdf	PDF	Apr 17, 2017
Responses_to_Vendor_Questions_4-14-17.pdf	PDF	Apr 14, 2017
ISS 15R0001 USAYPG - Technical Exhibit 5 - Equipment In Place.docx	DOCX document	Apr 6, 2017
Attachment_1_PWS_15R0001_YPG-ISS_-_3-30-17_v5L.pdf	PDF	Apr 6, 2017
ISS_15T0001_USAYPG_-_Technical_Exhibit_23.pdf	PDF	Apr 6, 2017
ISS 15R0001 USAYPG - Technical Exhibit 19 - Cathodic Protection System Locations.docx	DOCX document	Apr 6, 2017
ISS 15R0001 USAYPG - Technical Exhibit 4 - Contractor Occupied Facilities.docx	DOCX document	Apr 6, 2017
Attachment_4_-_DD254.pdf	PDF	Apr 6, 2017
Attachment_5_YPG_Price_Breakdown_-_for_evaluation_v2.xlsx	XLSX spreadsheet	Apr 6, 2017
ISS 15R0001 USAYPG - Technical Exhibit 11 - Boiler-Heater Visible Emisions Inspection Checklist.docx	DOCX document	Apr 6, 2017
ISS 15R0001 USAYPG - Technical Exhibit 9 - ICE Visible Emisions Inspection Checklist.docx	DOCX document	Apr 6, 2017
W9124R-15-R-0001-0001.pdf	PDF	Apr 6, 2017
ISS 15R0001 USAYPG - Technical Exhibit 18 - POL Facilities Bi-Monthly Checklist.docx	DOCX document	Apr 6, 2017
ISS 15R0001 USAYPG - Technical Exhibit 2 - Workload History.docx	DOCX document	Apr 6, 2017
ISS 15R0001 USAYPG - Technical Exhibit 14 - Ground Water Wells.docx	DOCX document	Apr 6, 2017
ISS 15R0001 USAYPG - Technical Exhibit 1 - Real Property Inventory.docx	DOCX document	Apr 6, 2017
ISS 15R0001 USAYPG - Technical Exhibit 20 - Cathodic Protection System PM Checklist.docx	DOCX document	Apr 6, 2017
Attachment_2_WD_3-30-17.docx	DOCX document	Apr 6, 2017
ISS 15R0001 USAYPG - Technical Exhibit 21 - Labor Categories .docx	DOCX document	Apr 6, 2017
ISS 15R0001 USAYPG - Technical Exhibit 8 - ICE PM Checklist.docx	DOCX document	Apr 6, 2017
ISS_15R0001_USAYPG_-_Technical_Exhibit_2_-_Workload_History.docx	DOCX document	Mar 2, 2017
ISS_15R0001_USAYPG_-_Technical_Exhibit_6_-_Deliverables_20161011.docx	DOCX document	Mar 2, 2017
ISS_15R0001_USAYPG_-_Technical_Exhibit_16_-_Roads_and_Test_Courses.docx	DOCX document	Mar 2, 2017
ISS_15R0001_USAYPG_-_Technical_Exhibit_1_-_Real_Property_Inventory.docx	DOCX document	Mar 2, 2017
PWS_-_ISS_15R0001_USAYPG_-_3-2-17.docx	DOCX document	Mar 2, 2017
ISS_15R0001_USAYPG_-_Technical_Exhibit_9_-_ICE_Visible_Emisions_Inspection_Checklist.docx	DOCX document	Mar 2, 2017
ISS_15R0001_USAYPG_-_Technical_Exhibit_10_-_Boiler_Tune-Up_Form.docx	DOCX document	Mar 2, 2017
ISS_15R0001_USAYPG_-_Technical_Exhibit_13_-_Water_Pumping_Booster_Stations.docx	DOCX document	Mar 2, 2017
ISS_15R0001_USAYPG_-_Technical_Exhibit_17_-_POL_Facilities_Locations_and_Equipment.docx	DOCX document	Mar 2, 2017
ISS_15R0001_USAYPG_-_Technical_Exhibit_11_-_Boiler-Heater_Visible_Emisions_Inspection_Checklist.docx	DOCX document	Mar 2, 2017
draft_Solicitation_15R0001_USAYPG_-3-2-17.docx	DOCX document	Mar 2, 2017
ISS_15R0001_USAYPG_-_Technical_Exhibit_22_-_Government_Furnished_Property.docx	DOCX document	Mar 2, 2017
ISS_15R0001_USAYPG_-_Technical_Exhibit_12_-_Water_Storage_Tanks.docx	DOCX document	Mar 2, 2017

Show all 50

Installation Support Services for Yuma Proving Ground, AZ has more files on GovTribe.

On GovTribe

Work with this file on GovTribe

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

Try for free Login

Text version

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

ROLL UP

	TOTAL COST	CLIN	BASE	OPT1	OPT2	OPT3	OPT4	TOTAL
BASE	$ 2,730,218.78	XXX1	$ 66,166.40	$ 66,166.40	$ 66,166.40	$ 66,166.40	$ 66,166.40	$ 330,832.00
OPTION 1	$ 2,830,218.78	XXX2	$ 488,777.60	$ 488,777.60	$ 488,777.60	$ 488,777.60	$ 488,777.60	$ 2,443,888.00
OPTION 2	$ 2,940,218.78	XXX3	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
OPTION 3	$ 3,061,218.78	XXX4	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
OPTION 4	$ 3,194,318.78	XXX5	$ 150,000.00	$ 165,000.00	$ 181,500.00	$ 199,650.00	$ 219,615.00	$ 915,765.00
TOTAL FOR ALL YEARS	$ 14,756,193.92	XXX6	$ 850,000.00	$ 935,000.00	$ 1,028,500.00	$ 1,131,350.00	$ 1,244,485.00	$ 5,189,335.00
		XXX7	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		XXX8	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		XXX9	$ 1,075,274.78	$ 1,075,274.78	$ 1,075,274.78	$ 1,075,274.78	$ 1,075,274.78	$ 5,376,373.92
		XX10	$ 50,000.00	$ 50,000.00	$ 50,000.00	$ 50,000.00	$ 50,000.00	$ 250,000.00
		XX11	$ 50,000.00	$ 50,000.00	$ 50,000.00	$ 50,000.00	$ 50,000.00	$ 250,000.00
		XX12	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
			$ 2,730,218.78	$ 2,830,218.78	$ 2,940,218.78	$ 3,061,218.78	$ 3,194,318.78	$ 14,756,193.92

Phase In

FEED ALL GREEN FIELDS

WORLDS BEST CONTRACTOR / W911RZ-16-R-0000

PRIME/SUB

DIRECT LABOR:

LEAD PAY

$ 2.00

Phase-in

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

MATERIALS

TOTAL

OTHER

Total

Subtotal

Profit

TOTAL

CLIN '0009

LEAD

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ - 0

7.65%

0.60%

0.00%

BURDEN

SALES TAX

MATERIAL

DIRECT

Cost

G&A

through

COST

NON EXEMPT

2080

$ 7,000

$ 24,100

0.0672

COST

COSTS (ODC)

Input

G&A

			LEAD
Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD	- 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	$ - 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			- 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	$ - 0	$ - 0					$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES																			$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	$ - 0
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

Materials

Sales Tax

Total Material

ODC

TCI

G&A

Subtotal

Profit

TOTAL

EXEMPT

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ - 0

7.65%

0.60%

0.00%

BURDEN

COST

LEAD

Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD

Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD	- 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	$ - 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			- 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	$ - 0	$ - 0					$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES																			$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	$ - 0
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
		ODC/TRAVEL
		TOTAL PHASE IN COST	- 0

BASE

FEED ALL GREEN FIELDS

WORLDS BEST CONTRACTOR / W911RZ-16-R-0000

PRIME/SUB

DIRECT LABOR:

LEAD PAY

$ 2.00

Operations

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

MATERIALS

TOTAL

OTHER

Total

Subtotal

Profit

TOTAL

CLIN '0001

LEAD

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ - 0

7.65%

0.60%

BURDEN

SUPPLIES

SALES TAX

MATERIAL

DIRECT

Cost

G&A

through

COST

NON EXEMPT

2080

$ 7,000

$ 24,100

6.72%

COST

COSTS (ODC)

Input

G&A

				- 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	$ - 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		$ - 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	$ - 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	$ - 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	$ - 0	$ - 0	$ - 0	$ - 0
				- 0			- 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES																			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	ERROR:#DIV/0!
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

Materials

Sales Tax

Total Material

ODC

TCI

G&A

Subtotal

Profit

TOTAL LABOR

EXEMPT

Harrison, Brett J CIV CTR USA AMC: Harrison, Brett J, COST/PRICE ANALYST:

EXEMPT EMPLOYEES ARE CALCULATED THE SAME WAY AS NON EXEMPT…HOWEVER EXEMPT DOES NOT GET OVERTIME		EMP.	HOURS	HOURS	HOURS	RATE	PAY	PAY	LABOR	VACATION	$ - 0	$ - 0	7.65%	0.60%	0.00%	0.00%	BURDEN						0.00%			COST
				- 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	$ - 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		$ - 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	$ - 0					$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES																		$ 62,000	$ 4,166.40	$ 66,166.40		$ 66,166	$ - 0	$ 66,166	$ - 0	$ 66,166
		TOTAL COST		- 0	- 0	- 0	- 0	ERROR:#DIV/0!
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	62,000.00	4,166.40	66,166.40	- 0	66,166.40	- 0	66,166.40	- 0	66,166.40

Preventive Maintenance

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

MATERIALS

TOTAL

OTHER

Total

Subtotal

Profit

TOTAL

CLIN '0002

LEAD

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ - 0

7.65%

0.60%

0.00%

BURDEN

SALES TAX

MATERIAL

DIRECT

Cost

G&A

through

COST

NON EXEMPT

2080

$ 7,000

$ 24,100

6.72%

COST

COSTS (ODC)

Input

0.00%

G&A

0.00%

				- 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	$ - 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		$ - 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	$ - 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	$ - 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	$ - 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	$ - 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	$ - 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	$ - 0				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES/TOOLS																		$ 458,000	$ 30,777.60	$ 488,777.60	$ 488,778	$ - 0	$ 488,778	$ - 0	$ 488,778
		TOTAL COST		- 0	- 0	- 0	- 0	ERROR:#DIV/0!
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	458,000.00	30,777.60	488,777.60	- 0	488,777.60	- 0	488,777.60	- 0	488,777.60

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

Materials

Sales Tax

Total Material

ODC

TCI

G&A

Subtotal

Profit

TOTAL

EXEMPT

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ - 0

7.65%

0.60%

0.00%

BURDEN

0.00%

COST

			LEAD
Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD	- 0			- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0					$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES																			$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	$ - 0
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
		Emergency Srvc Call-outs		NO.	AVAIL	OT	NET PROD	HR SALARY	OVERTIME	LEAD	DIRECT	HOLIDAY &	H&W	PENSION	FICA	FUTA	SUTA	WORK COMP	TOTAL FRINGE	MATERIALS	AZ	TOTAL	OTHER	Total		Subtotal	Profit	TOTAL
		CLIN '0003	LEAD	EMP.	HOURS	HOURS	HOURS	RATE	PAY	PAY	LABOR	VACATION	$ 4.27	$ - 0	7.65%	6.00%	0.50%	1.40%	BURDEN		SALES TAX	MATERIAL	DIRECT	Cost	G&A	through		COST
		NON EXEMPT (not to exceet 4 hrs)			2080		1800					280				$ 7,000	$ 24,100				0.0672	COST	COSTS (ODC)	Input	0.023	G&A	0.06

				- 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	$ - 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	$ - 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	$ - 0	$ - 0
				- 0			- 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES NTE 10k																			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	ERROR:#DIV/0!
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

Materials

Sales Tax

Total Material

ODC

TCI

G&A

Subtotal

Profit

TOTAL

EXEMPT

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ - 0

7.65%

0.60%

0.00%

BURDEN

COST

				- 0			- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES																			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	$ - 0
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0

Emergency Repair

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

MATERIALS

TOTAL

OTHER

Total

Subtotal

Profit

TOTAL

CLIN '0004

LEAD

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ 4.27

$ - 0

7.65%

6.00%

0.50%

1.40%

BURDEN

SALES TAX

MATERIAL

DIRECT

Cost

G&A

through

COST

NON EXEMPT (not to exceet 4 hrs)

2080

1800

280

$ 7,000

$ 24,100

0.0672

COST

COSTS (ODC)

Input

0.023

G&A

0.06

				- 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	$ - 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	$ - 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	$ - 0	$ - 0
				- 0			- 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES NTE 10k																			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	ERROR:#DIV/0!
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

Materials

Sales Tax

Total Material

ODC

TCI

G&A

Subtotal

Profit

TOTAL

EXEMPT

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ - 0

7.65%

0.60%

0.00%

BURDEN

COST

				- 0			- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES																			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	$ - 0
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0

Negotiated IJO's - Construct	Proposed	TOTAL
CLIN '0005	Co Efficient	COST
NON EXEMPT
Plug number total annual estimated cost.		$ 150,000.00

Negotiated IJO's - Services	Proposed	TOTAL
CLIN '0006	Co Efficient	COST
NON EXEMPT
Plug number total annual estimated cost.		$ 850,000.00

Pest Control

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

MATERIALS

TOTAL

OTHER

Total

Subtotal

Profit

TOTAL

CLIN '0007

LEAD

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ - 0

7.65%

0.60%

0.00%

BURDEN

SALES TAX

MATERIAL

DIRECT

Cost

G&A

through

COST

NON EXEMPT

2080

$ 7,000

$ 24,100

0.0672

COST

COSTS (ODC)

Input

G&A

				- 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	$ - 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			- 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	$ - 0	$ - 0				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES																			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	$ - 0
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

Materials

Sales Tax

Total Material

ODC

TCI

G&A

Subtotal

Profit

TOTAL

EXEMPT

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ - 0

7.65%

0.60%

0.00%

BURDEN

COST

				- 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	$ - 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			- 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	$ - 0	$ - 0				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES																			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	$ - 0
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0

Grounds Maintenance

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

MATERIALS

TOTAL

OTHER

Total

Subtotal

Profit

TOTAL

CLIN '0008

LEAD

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ 4.27

$ - 0

7.65%

6.00%

0.50%

1.40%

BURDEN

SALES TAX

MATERIAL

DIRECT

Cost

G&A

through

COST

NON EXEMPT

2080

1800

280

$ 7,000

$ 24,100

0.0672

COST

COSTS (ODC)

Input

0.023

G&A

0.06

			LEAD
Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD	- 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	$ - 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			- 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	$ - 0	$ - 0					$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES																			$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	$ - 0
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

Materials

Sales Tax

Total Material

ODC

TCI

G&A

Subtotal

Profit

TOTAL

EXEMPT

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ - 0

7.65%

0.60%

0.00%

BURDEN

COST

			LEAD
Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD	- 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	$ - 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			- 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	$ - 0	$ - 0					$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES																			$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	$ - 0
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
		Reimbursable																										TOTAL COST
		CLIN '0009
		NON EXEMPT
		Plug number total annual estimated cost.																										$ 1,075,274.78

CAP - Materials	Proposed	TOTAL
CLIN '0010	Co Efficient	COST
NON EXEMPT
Plug number total annual estimated cost.		$ 50,000.00

CAP - Equipment	Proposed	TOTAL
CLIN '0011	Co Efficient	COST
NON EXEMPT
Plug number total annual estimated cost.		$ 50,000.00

Manpower Reporting

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

MATERIALS

TOTAL

OTHER

Total

Subtotal

Profit

TOTAL

CLIN '0012

LEAD

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ - 0

7.65%

0.60%

0.00%

BURDEN

SALES TAX

MATERIAL

DIRECT

Cost

G&A

through

COST

NON EXEMPT

2080

$ 7,000

$ 24,100

0.0672

COST

COSTS (ODC)

Input

G&A

			LEAD
Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD	- 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	$ - 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			- 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	$ - 0	$ - 0					$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES																			$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	$ - 0
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

Materials

Sales Tax

Total Material

ODC

TCI

G&A

Subtotal

Profit

TOTAL

EXEMPT

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ - 0

7.65%

0.60%

0.00%

BURDEN

COST

			LEAD
Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD	- 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	$ - 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			- 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	$ - 0	$ - 0				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES																		$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	$ - 0

Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD Harrison, Brett J CIV CTR USA AMC: Harrison, Brett J, COST/PRICE ANALYST:

EXEMPT EMPLOYEES ARE CALCULATED THE SAME WAY AS NON EXEMPT…HOWEVER EXEMPT DOES NOT GET OVERTIME Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD $ - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0 - 0

		NO.	AVAIL	OT	NET PROD	HR SALARY	OVERTIME	LEAD	DIRECT	HOLIDAY &	H&W	PENSION	FICA	FUTA	SUTA	WORK COMP	TOTAL FRINGE	Materials	Sales Tax	Total Material	ODC	TCI	G&A	Subtotal	Profit	TOTAL
		EMP.	HOURS	HOURS	HOURS	RATE	PAY	PAY	LABOR	VACATION	4.27	- 0	0.08	0.01	0.01	0.01	BURDEN						0.02		0.06	COST
GRAND TOTAL		- 0	- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	520,000.00	34,944.00	554,944.00	- 0	554,944.00	- 0	554,944.00	- 0	1,780,218.78
CLIN
0001 Operations	$ 66,166
0002 Preventive Maintenance	$ 488,778
0003 Emergency Srvc Calls	$ - 0
0004 Emergency Repairs	$ - 0
0005 Negotiated IJO's - Const	$ 150,000
0006 Negotiated IJO's - Svcs	$ 850,000
0007 Pest Control	$ - 0
0008 Grounds Maintenance	$ - 0
0009 Reimbursable	$ 1,075,275
0010 CAP - Materials	$ 50,000
0011 CAP - Equipment	$ 50,000
0012 Manpower Report	$ - 0
TOTAL BASE PRICE	$ 2,730,219

OPT 1

FEED ALL GREEN FIELDS

WORLDS BEST CONTRACTOR / W911RZ-16-R-0000

PRIME/SUB

DIRECT LABOR:

LEAD PAY

$ 2.00

Operations

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

MATERIALS

TOTAL

OTHER

Total

Subtotal

Profit

TOTAL

CLIN '1001

LEAD

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ - 0

7.65%

0.60%

BURDEN

SUPPLIES

SALES TAX

MATERIAL

DIRECT

Cost

G&A

through

COST

NON EXEMPT

2080

$ 7,000

$ 24,100

6.72%

COST

COSTS (ODC)

Input

G&A

				- 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	$ - 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		$ - 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	$ - 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	$ - 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	$ - 0	$ - 0	$ - 0	$ - 0
				- 0			- 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES																			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	ERROR:#DIV/0!
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

Materials

Sales Tax

Total Material

ODC

TCI

G&A

Subtotal

Profit

TOTAL LABOR

EXEMPT

Harrison, Brett J CIV CTR USA AMC: Harrison, Brett J, COST/PRICE ANALYST:

EXEMPT EMPLOYEES ARE CALCULATED THE SAME WAY AS NON EXEMPT…HOWEVER EXEMPT DOES NOT GET OVERTIME		EMP.	HOURS	HOURS	HOURS	RATE	PAY	PAY	LABOR	VACATION	$ - 0	$ - 0	7.65%	0.60%	0.00%	0.00%	BURDEN						0.00%			COST
				- 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	$ - 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		$ - 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	$ - 0					$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES																		$ 62,000	$ 4,166.40	$ 66,166.40		$ 66,166	$ - 0	$ 66,166	$ - 0	$ 66,166
		TOTAL COST		- 0	- 0	- 0	- 0	ERROR:#DIV/0!
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	62,000.00	4,166.40	66,166.40	- 0	66,166.40	- 0	66,166.40	- 0	66,166.40

Preventive Maintenance

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

MATERIALS

TOTAL

OTHER

Total

Subtotal

Profit

TOTAL

CLIN '1002

LEAD

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ - 0

7.65%

0.60%

0.00%

BURDEN

SALES TAX

MATERIAL

DIRECT

Cost

G&A

through

COST

NON EXEMPT

2080

$ 7,000

$ 24,100

6.72%

COST

COSTS (ODC)

Input

0.00%

G&A

0.00%

				- 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	$ - 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		$ - 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	$ - 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	$ - 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	$ - 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	$ - 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	$ - 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	$ - 0				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES/TOOLS																		$ 458,000	$ 30,777.60	$ 488,777.60	$ 488,778	$ - 0	$ 488,778	$ - 0	$ 488,778
		TOTAL COST		- 0	- 0	- 0	- 0	ERROR:#DIV/0!
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	458,000.00	30,777.60	488,777.60	- 0	488,777.60	- 0	488,777.60	- 0	488,777.60

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

Materials

Sales Tax

Total Material

ODC

TCI

G&A

Subtotal

Profit

TOTAL

EXEMPT

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ - 0

7.65%

0.60%

0.00%

BURDEN

0.00%

COST

			LEAD
Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD	- 0			- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0					$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES																			$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	$ - 0
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
		Emergency Srvc Call-outs		NO.	AVAIL	OT	NET PROD	HR SALARY	OVERTIME	LEAD	DIRECT	HOLIDAY &	H&W	PENSION	FICA	FUTA	SUTA	WORK COMP	TOTAL FRINGE	MATERIALS	AZ	TOTAL	OTHER	Total		Subtotal	Profit	TOTAL
		CLIN '1003	LEAD	EMP.	HOURS	HOURS	HOURS	RATE	PAY	PAY	LABOR	VACATION	$ 4.27	$ - 0	7.65%	6.00%	0.50%	1.40%	BURDEN		SALES TAX	MATERIAL	DIRECT	Cost	G&A	through		COST
		NON EXEMPT (not to exceet 4 hrs)			2080		1800					280				$ 7,000	$ 24,100				0.0672	COST	COSTS (ODC)	Input	0.023	G&A	0.06

				- 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	$ - 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	$ - 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	$ - 0	$ - 0
				- 0			- 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES NTE 10k																			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	ERROR:#DIV/0!
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

Materials

Sales Tax

Total Material

ODC

TCI

G&A

Subtotal

Profit

TOTAL

EXEMPT

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ - 0

7.65%

0.60%

0.00%

BURDEN

COST

				- 0			- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES																			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	$ - 0
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0

Emergency Repair

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

MATERIALS

TOTAL

OTHER

Total

Subtotal

Profit

TOTAL

CLIN '1004

LEAD

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ 4.27

$ - 0

7.65%

6.00%

0.50%

1.40%

BURDEN

SALES TAX

MATERIAL

DIRECT

Cost

G&A

through

COST

NON EXEMPT (not to exceet 4 hrs)

2080

1800

280

$ 7,000

$ 24,100

0.0672

COST

COSTS (ODC)

Input

0.023

G&A

0.06

				- 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	$ - 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	$ - 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	$ - 0	$ - 0
				- 0			- 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES NTE 10k																			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	ERROR:#DIV/0!
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

Materials

Sales Tax

Total Material

ODC

TCI

G&A

Subtotal

Profit

TOTAL

EXEMPT

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ - 0

7.65%

0.60%

0.00%

BURDEN

COST

				- 0			- 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES																			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	$ - 0
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0

Negotiated IJO's - Construct	Proposed	TOTAL
CLIN '1005	Co Efficient	COST
NON EXEMPT
Plug number total annual estimated cost.		$ 165,000.00

Negotiated IJO's - Services	Proposed	TOTAL
CLIN '1006	Co Efficient	COST
NON EXEMPT
Plug number total annual estimated cost.		$ 935,000.00

Pest Control

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

MATERIALS

TOTAL

OTHER

Total

Subtotal

Profit

TOTAL

CLIN '1007

LEAD

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ - 0

7.65%

0.60%

0.00%

BURDEN

SALES TAX

MATERIAL

DIRECT

Cost

G&A

through

COST

NON EXEMPT

2080

$ 7,000

$ 24,100

0.0672

COST

COSTS (ODC)

Input

G&A

				- 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	$ - 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			- 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	$ - 0	$ - 0				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES																			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	$ - 0
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

Materials

Sales Tax

Total Material

ODC

TCI

G&A

Subtotal

Profit

TOTAL

EXEMPT

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ - 0

7.65%

0.60%

0.00%

BURDEN

COST

				- 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	$ - 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			- 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	$ - 0	$ - 0				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES																			$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	$ - 0
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0

Grounds Maintenance

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

MATERIALS

TOTAL

OTHER

Total

Subtotal

Profit

TOTAL

CLIN '1008

LEAD

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ 4.27

$ - 0

7.65%

6.00%

0.50%

1.40%

BURDEN

SALES TAX

MATERIAL

DIRECT

Cost

G&A

through

COST

NON EXEMPT

2080

1800

280

$ 7,000

$ 24,100

0.0672

COST

COSTS (ODC)

Input

0.023

G&A

0.06

			LEAD
Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD	- 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	$ - 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			- 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	$ - 0	$ - 0					$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES																			$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	$ - 0
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

Materials

Sales Tax

Total Material

ODC

TCI

G&A

Subtotal

Profit

TOTAL

EXEMPT

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ - 0

7.65%

0.60%

0.00%

BURDEN

COST

			LEAD
Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD	- 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	$ - 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			- 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	$ - 0	$ - 0					$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES																			$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	$ - 0
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0
		Reimbursable																										TOTAL COST
		CLIN '1009
		NON EXEMPT
		Plug number total annual estimated cost.																										$ 1,075,274.78

CAP - Materials	Proposed	TOTAL
CLIN '1010	Co Efficient	COST
NON EXEMPT
Plug number total annual estimated cost.		$ 50,000.00

CAP - Equipment	Proposed	TOTAL
CLIN '1011	Co Efficient	COST
NON EXEMPT
Plug number total annual estimated cost.		$ 50,000.00

Manpower Reporting

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

MATERIALS

TOTAL

OTHER

Total

Subtotal

Profit

TOTAL

CLIN '1012

LEAD

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ - 0

7.65%

0.60%

0.00%

BURDEN

SALES TAX

MATERIAL

DIRECT

Cost

G&A

through

COST

NON EXEMPT

2080

$ 7,000

$ 24,100

0.0672

COST

COSTS (ODC)

Input

G&A

			LEAD
Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD	- 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	$ - 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			- 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	$ - 0	$ - 0					$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES																			$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	$ - 0
Harrison, Brett J CIV CTR USA AMC: AVERAGE PAY RATE	$ - 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

Materials

Sales Tax

Total Material

ODC

TCI

G&A

Subtotal

Profit

TOTAL

EXEMPT

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ - 0

7.65%

0.60%

0.00%

BURDEN

COST

			LEAD
Harrison, Brett J CIV CTR: IF THIS EMPLOYEE IS A LEAD EMPLOYEE. TYPE THE WORD: LEAD	- 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	$ - 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			- 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	$ - 0	$ - 0				$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		MATERIAL/SUPPLIES																		$ - 0	$ - 0		$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
		TOTAL COST		- 0	- 0	- 0	- 0	$ - 0

		NO.	AVAIL	OT	NET PROD	HR SALARY	OVERTIME	LEAD	DIRECT	HOLIDAY &	H&W	PENSION	FICA	FUTA	SUTA	WORK COMP	TOTAL FRINGE	Materials	Sales Tax	Total Material	ODC	TCI	G&A	Subtotal	Profit	TOTAL
		EMP.	HOURS	HOURS	HOURS	RATE	PAY	PAY	LABOR	VACATION	4.27	- 0	0.08	0.01	0.01	0.01	BURDEN						0.02		0.06	COST
GRAND TOTAL		- 0	- 0	- 0	- 0		- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	- 0	520,000.00	34,944.00	554,944.00	- 0	554,944.00	- 0	554,944.00	- 0	1,795,218.78
CLIN
1001 Operations	$ 66,166
1002 Preventive Maintenance	$ 488,778
1003 Emergency Srvc Calls	$ - 0
1004 Emergency Repairs	$ - 0
1005 Negotiated IJO's - Const	$ 165,000
1006 Negotiated IJO's - Svcs	$ 935,000
1007 Pest Control	$ - 0
1008 Grounds Maintenance	$ - 0
1009 Reimbursable	$ 1,075,275
1010 CAP - Materials	$ 50,000
1011 CAP - Equipment	$ 50,000
1012 Manpower Report	$ - 0
TOTAL OPTION PRICE	$ 2,830,219

OPT 2

FEED ALL GREEN FIELDS

WORLDS BEST CONTRACTOR / W911RZ-16-R-0000

PRIME/SUB

DIRECT LABOR:

LEAD PAY

$ 2.00

Operations

NO.

AVAIL

NET PROD

HR SALARY

OVERTIME

LEAD

DIRECT

HOLIDAY &

H&W

PENSION

FICA

FUTA

SUTA

WORK COMP

TOTAL FRINGE

MATERIALS

TOTAL

OTHER

Total

Subtotal

Profit

TOTAL

CLIN '1001

LEAD

EMP.

HOURS

RATE

PAY

LABOR

VACATION

$ - 0

7.65%

0.60%

BURDEN

SUPPLIES

SALES TAX

MATERIAL

DIRECT

Cost

G&A

through

COST

NON EXEMPT

2080

$ 7,000

$ 24,100

6.72%

COST

COSTS (ODC)

Input

G&A

- 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	$ - 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	$ - 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	$ - 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	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0

This is the start of the file's text. The full file is on GovTribe.

File details come from the government source that posted it. Updated Nov 14, 2017.