Fringe Benefits

Date : 9/5/2013 2 13115
Service : Final Pricing 8-29-13 - KSC-Mail 042916
Location : Kennedy Space Center Kennedy Space Center FL Nish

Contract #: N/A

O&C Mail Fac SDC
Nee Description Proposed

1 Nondisabled Labor Hours ( Standard Hours )

°2_ | Total Labor Hours Worked to Provide Service
(Average Productivity 10.00% ( Whole % ) )

3 | Wage Rate
(For Direct Labor same as Line 1a. of FMP-9)

4 | Total Labor Cost
(Multiply Line 1 by Line 3. )
(For Direct Labor as Line 1a. of FMP-9)

5 | Average Hourly Earnings
(Divide Line 1 by Line 2 and Multiply by Line 3 )

Number of Holiday and Vacation and Sick Leave Hours
( Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12,Vacation 25

Sick Leave 12)

7 Average Work Years
( Divide Line 2 by 1688 Hours )
(Line 2/( 2080 - ( ( Holi. + Vac. + Sick) x 8)))

8 | Health and Welfare Rate ( $/Hour )

9 | Hourly Earnings plus Health and Welfare
(Add Lines 5 and 8)

10 | Payroll - Based Expense Rates
a. FICA

b. Unemployment

c. Accident Insurance

d. Workers Compensation Rate
e. Total Payroll Expense Rates

11 | Total Health and Welfare Benefits
( Multiply Line 2 by Line 8 )

12 | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

13 | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10 e )

b. On Holidays Vacations Sick
( Multiply Line 5 by Line 6 by Line 7 by 10€ )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

14° | Other: ( Includes ()y@jMEy Bereave&Taxes )
( See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D 9/5/2013 8:26:02 AM


Date :

9/5/2013

Service : Final Pricing 8-29-13 - KSC-Mail

Location : Kennedy Space Center Kennedy Space Center FL

Fringe Benefits

2 13115
042916
Nish

Contract #: N/A

Operations Manager

Line

Description

Proposed

Nondisabled Labor Hours ( Standard Hours )

13 |

14

Total Labor Hours Worked to Provide Service
(Average Productivity 100.00% ( Whole % ) )

Wage Rate

Total Labor Cost
(Multiply Line 1 by Line 3.)
( For Direct Labor as Line 1a. of FMP-9 )

Average Hourly Earnings
( Divide Line 1 by Line 2 and Multiply by Line 3 )

( For Direct Labor same as Line 1a. of FMP-9)

Number of Holiday and Vacation and Sick Leave
(Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12,Vacation 15

Sick Leave 12)

Average Work Years
(Divide Line 2 by 1768 Hours )
(Line 22080 - ( ( Holi. + Vac. + Sick) x 8 )))

Health and Welfare Rate ( $/Hour )

Hourly Earnings plus Health and Welfare
(Add Lines 5 and 8 )

Payroll - Based Expense Rates _
a. FICA

b. Unemployment

c. Accident Insurance

d. Workers Compensation Rate
e. Total Payroll Expense Rates

Total Health and Welfare Benefits
(Multiply Line 2 by Line 8)

Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10 e)

b. On Holidays Vacations Sick
( Multiply Line 5 by Line 6 by Line 7 by 10e )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

Other: ( Includes Bereave&Taxes )

Hours

( See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D

9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center .Kennedy Space Center FL CNA: Nish

Contract #: N/A
Sr Procurement SDCC

Proposed

Line

Description

1 Nondisabled Labor Hours ( Standard Hours )

2 | Total Labor Hours Worked to Provide Service
( Average Productivity 100.00% ( Whole % ) )

3 | Wage Rate
( For Direct Labor same as Line la. of FMP-* -9)

4 Total Labor Cost a
(Multiply Line 1 by Line 3)
( For Direct Labor as Line 1a. of FMP-9 )

5 | Average Hourly Earnings
( Divide Line 1 by Line 2 and Muttiply by Line 3 )

6 Number of Holiday and Vacation and Sick Leave Hours
(Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12,Vacation 25

Sick Leave 12)

7 | Average Work Years
( Divide Line 2 by 1688 Hours )
(Line 2/( 2080 - ( ( Holi. + Vac. + Sick) x8)))

8 Health and Welfare Rate ( $/Hour )

9 | Hourly Earnings plus Health and Welfare
[CF Add Lines 5 and 8 )

10 | Payroll - Based Expense Rates
a. FICA

b. Unemployment

c. Accident Insurance
|d. Workers Compensation Rate
| le Total Payroll Expense Rates

11 | Total Health and Welfare Benefits
(Multiply Line 2 by Line 8)

12 | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

13. | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10 e )

b. On Holidays Vacations Sick
(Multiply Line 5 by Line 6 by Line 7 by 10 )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

14 | Other: ( Includes NESE Bereave& Taxes )
| (See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D 9/5/2013 8:26:02 AM


Worker's Compensation Estimated Rate

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kenn: ace Center .Kenné ice Center FL CNA: Nish

Contract #: N/A

Cent Mail Fac MD

Ox)

A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A):

A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :
C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )
D. Adjusted Rate ( Lines C/B*A) :

Cent Mail Fac MD

, (b) (4)
A. Worker's Compensation Rate ( Self Insured ) :

B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A) :

Worker's Compensation Estimated Rate 9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916

Location : Kennedy Space Center Kennedy Space Center FL CNA: Nish
N/A

Contract # :
Cent Mail Fac MD

Line Description Proposed

Nondisabled Labor Hours ( Standard Hours )

2 | Total Labor Hours Worked to Provide Service
( Average Productivity 10.00% ( Whole % ) )

3 | Wage Rate
(For Direct Labor same as Line 1a. of FMP-9)

4 | Total Labor Cost
(Multiply Line 1 by Line 3. )

5 | Average Hourly Earnings
(Divide Line 1 by Line 2 and Multiply by Line 3 )

6 Number of Holiday and Vacation and Sick Leave Hours
( Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12,Vacation 10

Sick Leave 12)

7 | Average Work Years
( Divide Line 2 by 1808 Hours )
(Line 2/( 2080 - ( ( Holi. + Vac. + Sick) x 8)))

8 Health and Welfare Rate ( $/Hour )

9 | Hourly Earnings plus Health and Welfare
(Add Lines 5 and 8 )

10 | Payroll - Based Expense Rates
a. FICA

b. Unemployment

c. Accident Insurance

d. Workers Compensation Rate
e. Total Payroll Expense Rates

11. | Total Health and Welfare Benefits
( Multiply Line 2 by Line 8 )

12 | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

13. | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10 e )

b. On Holidays Vacations Sick
( Multiply Line 5 by Line 6 by Line 7 by 10e )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

14 | Other: ( Includes (Ugg Bereave&Taxes )
(See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D 9/5/2013 8:26:02 AM


Vehicle Operation

Date : 9/5/2013
Service : Final Pricing 8-29-13 - KSC-Mail
Location : Kennedy Space Center .Kennedy Space Center FL

PID: 13115
Project : 042916
CNA: Nish

Contract #: N/A

1. Fuel

a. Total miles per year for this service

b. Gallons per year for this service

c. Average cost per gallon

d. Yearly cost for this service

2. Maintenance and Lubrication

a. Yearly cost

b. Percent utilized for this service

c. Yearly cost for this service

3. Registration and Insurance

a. Yearly registration cost

b. Yearly insurance cost

c. Other State or local taxes or fees

d. Percent utilized for this service

e. Yearly cost for this service

4. Total Vehicle Opearation Cost
(Add Lines 1d + 2c + 3e )

Propo:

FMP 9 E

9/5/2013 8:26:02 AM


Unemployment Rate Calculation

Date : 9/5/2013

Service: Final Pricing 8-29-13 - KSC-Mail
Location : Kennedy Space Center Kennedy Space Center FL

A. State Tax Rate :

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

( From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A’F )

A. State Tax Rate :

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

(From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

A. State Tax Rate :

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

(From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

JPID: 13115

Project : 042916
CNA: Nish
Contract #: N/A

Cent Mail Fac MD

Ox)

Cent Mail Fac MD

(b)

Unemployment Rate Calculation

9/5/2013 8:26:02 AM


Worker's Compensation Estimated Rate

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center .Kennedy Space Center FL CNA: Nish
Contract #: N/A
Sr Procurement SDCC
(b) (4)

A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A ) :

Ass't Contract Manager

(b) (4)

A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A ) :

Contract Manager

(b) (4)

A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A) :

Worker's Compensation Estimated Rate 9/5/2013 8:26:02 AM


Date :

Unemployment Rate Calculation

9/5/2013

Service : Final Pricing 8-29-13 - KSC-Mail
Location : Kennedy Space Center .Kennedy Space Center FL

A. State Tax Rate :

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

(From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

A. State Tax Rate :

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

(From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

A. State Tax Rate :

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

(From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F, Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

JPID: 13115
Project : 042916
CNA: Nish

Contract #: N/A

O&C Mail Fac MD

(b) (4)

O&C Mail Fac SDC

(b) (4)

Unemployment Rate Calculation

9/5/2013 8:26:02 AM


Date :

Unemployment Rate Calculation

5/2013

Service : Final Pricing 8-29-13 - KSC-Mail
Location : Kennedy Space Center .Kennedy Space Center FL

A. State Tax Rate :

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

( From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

A. State Tax Rate :

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

(From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

A. State Tax Rate :

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

(From FMP-9D, Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

JPID :
Project :
CNA:

Contract # :

13115
042916
Nish
N/A

SDC-CIF_

(b) (4)

SDC-CIF

_ Sr Cent Mail Fac SDC

(b) (4)

Unemployment Rate Calculation

9/5/2013 8:26:02 AM


Worker's Compensation Estimated Rate

Date : 9/5/2013 JPID: 13115
Servic Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center .Kennedy Space Center FL CNA: Nish

Contract #: N/A

Sr Cent Mail Fac SDC

(b) (4)

A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :
C. Adjusted Estimated Annual Premium :

( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A ) :

Sr OSB Mail Fac SDC

(b) (4)

A. Worker's Compensation Rate ( Self Insured ) :

. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A ) :

Sr OSB Mail Fac SDC

. x)
A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A ) :

Worker's Compensation Estimated Rate 9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013 JPID: 13115

Service: Final Pricing 8-29-13 - KSC-Mail Project : 042916

Location : Kennedy Space Center .Kennedy Space Center FL CNA: Nish
Contract #: N/A

OSB Mail Fac MD

Une Description Proposed

1 Nondisabled Labor Hours rs ( Standard Hours )

2 | Total Labor Hours Worked to Provide Service
( Average Productivity 100.00% ’ ( Who Whole % ) )

3 Wage Rate
( For Direct Labor same as Line ta. of FMP-9)

4 Total Labor Cost
(Multiply Line 1 by Line 3.)
( For Direct Labor as Line fa of FMP- 9)

5 Average Hourly Earnings
( Divide Line 1 by Line 2 and Multiply by Line 3 )

|

Number of Holiday and Vacation and Sick Leave Hours
( Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12,Vacation 10

Sick Leave 12 )

Average Work Years
( Divide Line 2 by 1808 Hours )
(Line 2/( 2080 - ( (Hol. + Vac. + Sick) x 8)))

8 _ | Health and Welfare Rate ( §/Hour)
9

Hourly Earnings plus Health and Welfare
| (Add Lines 5 and 8 )
10 | Payroll - Based Expense Rates
a. FICA

b. Unemployment

N

c. Accident Insurance
d. Workers Compensation Rate

e. Total Payroll E ise Rates

11 | Total Health and Welfare Benefits
( Multiply Line 2 by Line 8 )

12 | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

13 | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10 e )

b. On Holidays Vacations Sick
( Multiply Line 5 by Line 6 by Line 7 by 10 )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

14 | Other: ( Includes (ERIM Bereave& Taxes )
L¢ See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D 9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center .Kennedy Space Center FL CNA: Nish
Contract #: N/A
Production Coordinator
Line anti
No | Description Proposed
1 Nondisabled Labor Hours ( Standard Hours )
2 Total Labor Hours Worked to Provide Service
( Average Productivity 100.00% ( Whole % ) )
3 Wage Rate
( For Direct Labor same as Line 1a. of FMP-9)
4 Total Labor Cost
( Multiply Line 1 by Line 3. )
( For Direct Labor as Line 1a. of FMP-9 )
5 Average Hourly Earnings
( Divide Line 1 by Line 2 and Multiply by Line 3 )
6 Number of Holiday and Vacation and Sick Leave Hours
( Multiply Total of H-V-S Days by 8 Hours )
( Days:Holidays 12,Vacation 15
Sick Leave 12 )
7 Average Work Years
( Divide Line 2 by 1768 Hours )
( Line 2/( 2080 - ( ( Holi. + Vac. + Sick) x8) ))
Health and Welfare Rate ( $/Hour )
Hourly Earnings plus Health and Welfare
(Add Lines 5 and 8 )
10 | Payroll - Based Expense Rates
a. FICA
b. Unemployment
c. Accident Insurance
d. Workers Compensation Rate
e. Total Payroll Expense Rates
11 ‘| Total Health and Welfare Benefits
( Multiply Line 2 by Line 8 )
12 | Total Holiday, Vacation and Sick Pay Benefits
| ( Multiply Line 6 by Line 7 by Line 9 )
13 | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10 e)
b. On Holidays Vacations Sick
| (Multiply Line 5 by Line 6 by Line 7 by 10e )
c. Tax Payroll Taxes ( Add Lines 13a & 13b )
14 ‘| Other: ( Includes) Bereave&Taxes )

| (See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D

9/5/2013 8:26:02 AM


Date : 9/5/2013
Service : Final Pricing 8-29-13 - KSC-Mail

Vehicle Operation

Location : Kennedy Space Center .Kennedy Space Center FL

1. Fuel

a. Total miles per year for this service

b. Gallons per year for this service

c. Average cost per gallon

d. Yearly cost for this service

2. Maintenance and Lubrication

a. Yearly cost

b. Percent utilized for this service

c. Yearly cost for this service

3. Registration and Insurance

a. Yearly registration cost

b. Yearly insurance cost

c. Other State or local taxes or fees

d. Percent utilized for this service

e. Yearly cost for this service

4. Total Vehicle Opearation Cost
( Add Lines 1d + 2c + 3e)

JPID: 13115
Project : 042916
CNA: Nish
Contract #: N/A
CC
Proposed

FMP 9E

9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916

Location : Kennedy Space Center ,Kennedy Space Center FL CNA: Nish

Contract #: N/A

Cent Mail Fac MD
Proposed

Line | pescription

1 Nondisabled Labor Hours ( Standard Hours )

2 | Total Labor Hours Worked to Provide Service
( Average Productivity 100.00% ( Whole % ) )

3 | Wage Rate
( For Direct Labor same as Line 1a. of FMP-9)

4 Total Labor Cost
(Multiply Line 1 by Line 3. )
( For Direct Labor as Line 1a. of FMP- -9 )

'5 | Average Hourly Earnings
(Divide Line 1 by Line 2 and Multiply by Line 3 )

Number of Holiday and Vacation and Sick Leave Hours
( Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12, Vacation 10

Sick Leave 12 )

7 Average Work Years
( Divide Line 2 by 1808 Hours )
(Line 2( 2080 - ( (Holi. + Vac. + Sick) x 8))) _

Health and Welfare Rate ( $/Hour )

Hourly Earnings plus Health and Welfare _
(Add Lines § and 8 )
10 | Payroll - Based Expense Rates
a. FICA

b. Unemployment

c. Accident Insurance
d. Workers Compensation Rate
e. Total Payroll Expense Rates

11 | Total Health and Welfare Benefits
( Multiply Line 2 by Line 8 )

12. | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

13. | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10 )

|b. On Holidays Vacations Sick
( Multiply Line 5 by Line 6 by Line 7 by 10€ )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

|
14 | Other: Includes{aygaymy Bereave8Taxes )
(See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D 9/5/2013 8:26:02 AM


Vehicle Operation

Date: 9/5/2013 1 13115
Service : Final Pricing 8-29-13 - KSC-Mail : 042916
Location : Kenn: ace Center .Kenni enter FL Nish
Contract #: NA
CC
Proposed
1. Fuel

a. Total miles per year for this service
b. Gallons per year for this service
c. Average cost per gallon

d. Yearly cost for this service

2. Maintenance and Lubrication
a. Yearly cost
b. ‘Percent utilized for this service

c. Yearly cost for this service

3. Registration and Insurance

a. Yearly registration cost

b. Yearly insurance cost

c. Other State or local taxes or fees

d. Percent utilized for this service

e. Yearly cost for this service

4. Total Vehicle Opearation Cost
( Add Lines 1d + 2c + 3e)

FMP 9E

9/5/2013 8:26:02 AM


Date : 9/5/2013
Servic Final Pricing 8-29-13 - KSC-Mail
Location : Kenn enter .Kenned

Vehicle Operation

ce Center FL

1. Fuel
a. Total miles per year for this service
b. Gallons per year for this service
c. Average cost per gallon

d. Yearly cost for this service

2. Maintenance and Lubrication
a. Yearly cost
b. Percent utilized for this service

c. Yearly cost for this service

3. Registration and Insurance

a. Yearly registration cost

b. Yearly insurance cost

c. Other State or local taxes or fees

d. Percent utilized for this service

e. Yearly cost for this service

4. Total Vehicle Opearation Cost
( Add Lines 1d + 2c + 3e)

JPID: 13115
042916
CNA: Nish
Contract #: N/A
1) (4) eee
Proposed

FMP 9E

9/5/2013 8:26:02 AM


Date : 9/5/2013

Service: Final Pricing 8-29-13 - KSC-Mail

Location : Kennedy Space Center ,Kennedy Space Center FL

Summary of SubContract Costs

JPID: 13115
Project : 042916
CNA: Nish

Contract #: N/A

Description

Total For ()
Applicable Sales Tax
Sub Total For () including Taxes

Annual Subcontract Cost
Proposed

Rate,Sub Contracted Each / Year

Quantity,Sub Contracted / Year
Proposed

FMP 9G

9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916

Location : Kennedy Space Center .Kennedy Space Center FL CNA: Nish

Contract #: N/A
Sr Post Ofc POC

Proposed

Description

2 | Total Labor Hours Worked to Provide Service
( Average Productivity 100.00% ( Whole % ) )

3 Wage Rate
(For Direct Labor same as Line 1a. of FMP-9)

4 | Total Labor Cost
(Multiply Line 1 by Line 3. )
(For Direct Labor as Line 1a. of FMP-9 )

'5 | Average Hourly Earnings
( Divide Line 1 by Line 2 and Multiply by Line 3 )

6 Number of Holiday and Vacation and Sick Leave Hours
( Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12,Vacation 21

Sick Leave 12 )

7 | Average Work Years
( Divide Line 2 by 1720 Hours )

8 Health and Welfare Rate ( $/Hour )

9 | Hourly Earnings plus Health and Welfare
(Add Lines 5 and 8)

"10. | Payroll - Based Expense Rates
a. FICA

b. Unemployment

c. Accident Insurance

d. Workers Compensation Rate
e. Total Payroll Expense Rates

11 | Total Health and Welfare Benefits
( Multiply Line 2 by Line 8)

12 | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

13 | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10)

b. On Holidays Vacations Sick
( Multiply Line 5 by Line 6 by Line 7 by 10e )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

14 | Other: ( Includes| Bereave&Taxes )
| ( See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D 9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center .Kennedy Space Center FL CNA: Nish
Contract #: N/A
OSB Mail Fac MD
Une Description Proposed
No

1 Nondisabled Labor Hours ( Standard Hours )

2 Total Labor Hours Worked to Provide Service
( ‘Average Proc (

3 Wage Rate
‘or Direct abor same as Line ta. of FMP-9)

otal Labor
(Multiply Line 1 by Line 3)
(For Direct Labor as Line 1a. of FMP-9 )

5 | Average Hourly Earnings
(Divide Line 1 by Line 2 and Multiply by Line 3 )

6 Number of Holiday and ‘Vacation and Sick Leave Hours
( Multiply Total of H-V-S Days by 8 Hours )
(Days:Holidays 12,Vacation 10

Sick Leave 12 )

7 Average Work Years
( Divide Line 2 by 1808 Hours )
(Line 2( 2080 - ( (Holi. + Vac. + Sick) x 8))) _

|Health and Welfare Rate ( $/Hour )

9 | Hourly Earnings plus Health and Welfare
(Add Lines 5 and 8)

10 Payroll. - Based Expense Rates
a. FICA

|b. Unemployment

c. Accident Insurance

d. Workers Compensation Rate
e. Total Payroll Expense Rates

11 | Total Health and Welfare Benefits
( Multiply Line 2 by Line 8)

12 | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

13 | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10 e )

b. On Holidays Vacations Sick
( Multiply Line 5 by Line 6 by Line 7 by 10e )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

4 | Other: ( Includes (REI Bereave&Taxes )
{( See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D

9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center Kennedy Space Center FL CNA: Nish

Contract #: N/A
SDC-Automatic cDistribution

noe Description Proposed

1 Nondisabled Labor Hours ( Standard Hours )

2 | Total Labor Hours Worked to Provide Service
( Average Productivity 100.00% ( Whole % ) )

°3 | Wage Rate
( For Direct Labor same as Line 1a. of FMP-9)

4 Total Labor Cost
(Multiply Line 1 by Line 3.)
( For Direct Labor as Line 1a. of FMP-9 )

5 | Average Hourly Earnings
( Divide Line 1 by Line 2 and Multiply by Line 3 )

6 | Number of Holiday and Vacation and Sick Leave Hours
( Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12,Vacation 10

Sick Leave 12)

7 Average Work Years
( Divide Line 2 by 1808 Hours )
(Line 2/( 2080 - ( ( Holi. + Vac. + Sick ) x 8) ) )

Health and Welfare Rate ( $/Hour )

Hourly Earnings plus Health and Welfare
(Add Lines 5 and 8 )
10 | Payroll - Based Expense Rates
a. FICA

b. Unemployment

|c. Accident Insurance
d. Workers Compensation Rate
e. Total Payroll Expense Rates

11 | Total Health and Welfare Benefits
( Multiply Line 2 by Line 8 )
12 | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

13. | Payroll - Taxes

| a. On Pay ( Multiply Line 4 by Line 10 e)

|b. On Holidays Vacations Sick
( Multiply Line 5 by Line 6 by Line 7 by 10e )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

14 | Other: ( Includes Bereave&Taxes )
( See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D 9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013 2 13115
Service : Final Pricing 8-29-13 - KSC-Mail : 042916
Nish

Location : Kennedy Space Center .Kennedy Space Center FL

Contract #: N/A

OSB Mail Fac MD

nee Description Proposed

Nondisabled Labor Hours ( Standard Hours )

2 | Total Labor Hours Worked to Provide Service
( Average Productivity 100.00% ( Whole % ) )

3 | Wage Rate
(For Direct Labor same as Line 1a. of FMP-9)_

4 _ | Total Labor Cost
(Multiply Line 1 by Line 3.)
(For Direct Labor as Line 1a. of FMP-9 )

5 | Average Hourly Earnings
( Divide Line 1 by Line 2 and Multiply by Line 3 )

6 | Number of Holiday and Vacation and Sick Leave Hours _
( Multiply Total of H-V-S Days by 8 Hours )
(Days'Holdays 12,Vacation 10

7 Average Work Years
( Divide Line 2 by 1808 Hours )
( Line 2/( 2080 - ((Holi. + Vac. + Sick) x8)))

8 _ | Health and Welfare Rate ( ‘$/Hour )

9 Hourly Earnings plus Health and Welfare
( Add | Lines 5 and 8)

10 Payroll - Based Expense Rates

a. FICA

b. Unemployment

c. Accident Insurance

d. Workers Compensation Rate
e. Total Payroll Expense Rates

11. | Total Health and Welfare Benefits
(Multiply Line 2 by Line 8 )

12 | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

13. | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10 e)

b. On Holidays Vacations Sick
(Multiply Line 5 by Line 6 by Line 7 by 10 )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

14 | Other: ( Include: Bereave&Taxes )
(See ‘Atachment eeu if Line 1215 Greater than $0.00 )
TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D 9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center ,Kennedy Space Center FL CNA: Nish

Contract #: N/A

Sr Post Ofc POC
Une Description Proposed

1 Nondisabled Labor Hours ( Standard Hours )

2 | Total Labor Hours Worked to Provide Service
(Average Productivity 100.00% ( Whole % ) )

3 Wage Rate
(For Direct Labor same as Line 1a. of FMP-9)

4 | Total Labor Cost
( Multiply Line 1 by Line 3)
( For Direct Labor as Line 1a. of FMP-9 )

5 Average Hourly Earnings
( Divide Line 1 by Line 2 and Multiply by Line 3 )

6 Number of Holiday and Vacation and Sick Leave Hours
( Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12,Vacation 21

Sick Leave 12 )

7 Average Work Years
( Divide Line 2 by 1720 Hours )
(Line 2/( 2080 - ( ( Holi. + Vac. + Sick ) x 8

8 | Health and Welfare Rate ( $/Hour )
9 | Hourly Earnings plus Health and Welfare _
| (Add Lines 5 and 8 )
10 | Payroll - Based Expense Rates : 7 oo
a. FICA

b. Unemployment

c. Accident Insurance

d. Workers Compensation Rate
e. Total Payroll Expense Rates

11. | Total Health and Welfare Benefits
| ( Multiply Line 2 by Line 8 )

12. | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

13 | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10 e )

b. On Holidays Vacations Sick
(Multiply Line 5 by Line 6 by Line 7 by 106 )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

4 | Other: ( Includes Bereave&Taxes )
| (See Attachment lendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13¢ & 14)

FMP 9D 9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center .Kennedy Space Center FL CNA: Nish

Contract #: N/A
O&C Mail Fac MD

nee Description Proposed

1 Nondisabled Labor Hours ( Standard Hours )

2 | Total Labor Hours Worked to Provide Service
(Average Productivity 10.00% ( Whole % ) )

3 Wage Rate
( For Direct Labor same as Line 1a. of FMP-9)

4 | Total Labor Cost
(Multiply Line 1 by Line 3)
(For Direct Labor as Lin

FMP-9 )

5 Average Hourly Earnings
( Divide Line 1 by Line 2 and Multiply by Line 3 )

6 Number of Holiday and Vacation and Sick Leave Hours
(Multiply Total of H-V-S Days by 8 Hours )
(Days:Holidays 12, Vacation 10

Sick Leave 12)

7 Average Work Years
(Divide Line 2 by 1808 Hours )
(Line 2/( 2080 -( ( Holi. + Vac. + Sick) x8))) _

Health and Welfare Rate ( $/Hour )

Hourly Earnings plus Health and Welfare
ic Add Lines 5 and 8 )

“10 | Payroll - Based Expense Rates
a. FICA
b. Unemployment

c. Accident Insurance
d. Workers Compensation Rate
e. Total Payroll Expense Rates

11 | Total Health and Welfare Benefits
(Multiply Line 2 by Line 8)

12. | Total Holiday, Vacation and Sick Pay Benefits
| ( Multiply Line 6 by Line 7 by Line 9 )

13 | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10 )

b. On Holidays Vacations Sick
(Multiply Line 5 by Line 6 by Line 7 by 10e )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

4. | Other: ( Includes (E)RRgEH Bereave& Taxes )
| (See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D 9/5/2013 8:26:02 AM


Date : 9/5/2013 JPID : 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
CNA: Nish

Location : Kennedy Space Center ,Kennedy Space Center FL

Summary of Rental Costs

Contract #: N/A

Total For ()
Applicable Sales Tax
Sub Total For () including Taxes

Annual Rental Cost
Pros

Rate/Rental Each/Year

Quantity, Rented/Year
Proposed

FMP 9 F

9/5/2013 8:26:02 AM


Unemployment Rate Calculation

Date : 9/5/2013 JPID: 13115

Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916

Location : Kennedy Space Center Kennedy Space Center FL CNA: Nish
Contract #: N/A

A. State Tax Rate :

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

(From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

OSB Mail Fac MD

(b) (4)

A. State Tax Rate :

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

(From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

Post Ofc POC _

(b) (4)

A. State Tax Rate :

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

(From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

Unemployment Rate Calculation

9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013 213115
Service : Final Pricing 8-29-13 - KSC-Mail : 042916
Location : Kennedy Space Center Kennedy Space Center FL Nish
Contract #: N/A
Cent Mail Fac MD
nae Description Proposed

1 Nondisabled Labor Hours ( Standard Hours )

°2._ | Total Labor Hours Worked to Provide Service
( Average Productivity 100.00% ( Whole % ) )

3 | Wage Rate

4 — | Total Labor Cost
(Multiply Line 1 by Line 3. )
( For Direct Labor as Line 1a. of FMP-9 )

5 _ | Average Hourly Earnings
(Divide Line 1 by Line 2 and Multiply by Line 3 )

6 Number of Holiday and Vacation and Sick Leave Hours
( Multiply Total of H-V-S Days by 8 Hours )
(Days:Holidays 12,Vacation 10

Sick Leave 12)

7 Average Work Years
( Divide Line 2 by 1808 Hours )
| (Line 2/( 2080 - ( ( Holi. + Vac. + Sick ) x 8)))

8 Health and Welfare Rate ( $/Hour )

9 | Hourly Earnings plus Health and Welfare
(Add Lines 5 and 8 )

10

Payroll - Based Expense Rates
a. FICA

b. Unemployment

c. Accident Insurance

d. Workers Compensation Rate
e. Total Payroll Expense Rates

Total Health and Welfare Benefits
| ( Multiply Line 2 by Line 8 )

Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10 e)

b. On Holidays Vacations Sick
( Multiply Line 5 by Line 6 by Line 7 by 10 )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

Other: ( Includes NRE Bereave& Taxes )
( See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D

9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center Kennedy Space Center FL CNA: Nish
Contract #: N/A
Sr OSB Mail Fac SDC
Nee Description Proposed

Nondisabled Labor Hours ( Standard Hours )

Total Labor Hours Worked to Provide Service
(Average Productivity 10.00% ( Whole % ) )

Wage Rate
( For Direct Labor same as Line 1a. of FMP- -9)

Total Labor Cost
( Multiply Line 1 by Line 3)
( For Direct Labor as Line 1a. of FMP-9 )

Average Hourly Earnings
( Divide Line 1 by Line 2 and Multiply by Line 3 )

abl

12

4

Number of Holiday and Vacation and Sick Leave Hours

( Multiply Total of H-V-S Days by 8 Hours )
( Days:Holidays 12,Vacation 25
Sick Leave 12)

‘Average Work Years
( Divide Line 2 by 1688 Hours )
(Line 2/( 2080 - (( Holi. + Vac. + Sick) x8)))

Health and Welfare Rate ( $/Hour )

Hourly Earnings plus Health and Welfare
(Add Lines 5 and 8)

Payroll - Based Expense Rates
a. FICA

b. Unemployment

c. Accident Insurance

d. Workers Compensation Rate
e. Total Payroll Expense Rates

Total Health and Welfare Benefits
(Multiply Line 2 by Line 8 )

| Total Holiday, Vacation and Sick Pay Benefits
| | Multiply Line 6 by Line 7 by Line 9 )

[Payal - Taxes
a. On Pay ( Multiply Line 4 by Line 10 e)

b. On Holidays Vacations Sick
( Multiply Line 5 by Line 6 by Line 7 by 10e )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

| Other: ( Includes (Uygagy Bereave& Taxes )
| (See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9

D

9/5/2013 8:26:02 AM


Vehicle Operation

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Genter ,Kennedy Space Center FL CNA: Nish
Contract #: N/A
Cia

1. Fuel

a.

b.

c.

d.

Total miles per year for this service
Gallons per year for this service
Average cost per gallon

Yearly cost for this service

2. Maintenance and Lubrication

a.

b.

c.

Yearly cost

Percent utilized for this service

Yearly cost for this service

3. Registration and Insurance

a.

b.

c.

d.

e.

Yearly registration cost

Yearly insurance cost

Other State or local taxes or fees

Percent utilized for this service

Yearly cost for this service

4. Total Vehicle Opearation Cost

(Add Lines 1d + 2c + 3e )

Proposed

FMP 9E

9/5/2013 8:26:02 AM


Date : 9/5/2013
Service : Final Pricing 8-29-13 - KSC-Mail

Location : Kennedy Space Center .Kennedy Space Center FL

Vehicle Operation

JPID : 13115
Project : 042916
CNA: Nish

Contract #: N/A

1. Fuel
a. Total miles per year for this service
b. Gallons per year for this service
c. Average cost per gallon

d. Yearly cost for this service

2. Maintenance and Lubrication
a. Yearly cost
b. Percent utilized for this service

c. Yearly cost for this service

3. Registration and Insurance

a. Yearly registration cost

b. Yearly insurance cost

c. Other State or local taxes or fees

d. Percent utilized for this service

e. Yearly cost for this service

4. Total Vehicle Opearation Cost
( Add Lines 1d + 2c + 3e)

FMP 9E

9/5/2013 8:26:02 AM


Vehicle Operation

Date : 9/5/2013
Service : Final Pricing 8-29-13 - KSC-Mail

1 13115
: 042916

Location : Kennedy Space Center ,Kennedy Space Center FL Nish
N/A
ce

1. Fuel

a. Total miles per year for this service

b. Gallons per year for this service

c. Average cost per gallon

d. Yearly cost for this service

2. Maintenance and Lubrication

a. Yearly cost

b. Percent utilized for this service

c. Yearly cost for this service

3. Registration and Insurance

a. Yearly registration cost

b. Yearly insurance cost

c. Other State or local taxes or fees

d. Percent utilized for this service

e. Yearly cost for this service

4. Total Vehicle Opearation Cost
(Add Lines 1d + 2c + 3e)

Proposed

FMP 9 E

9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013 : 13115
Servi Final Pricing 8-29-13 - KSC-Mail : 042916
Location : Kennedy Space Center .Kennedy Space Center FL Nish

N/A

Contract # :
SDC-CIF

Description Proposed

1 Nondisabled Labor Hours ( Standard Hours )

2 | Total Labor Hours Worked to Provide Service
( Average Productivity 100.0% ( Whole % ) )

3 Wage Rate
( For Direct Labor same as Line 1a. of FMP- 9)

4 |Total Labor Cost
(Multiply Line 1 by Line 3)
(For Direct Labor as Line 1a. of FMP-9 )

5 Average ; Hourly Earnings
(Divide Line 1 by Line 2 and Muttiply by Line 3 )

6 Number of Holiday and ‘Vacation and Sick Leave Hours
(Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12, Vacation 10

Sick Leave 12 )

7 Average Work Years
( Divide Line 2 by 1808 Hours )
(Line 2/( 2080 - ( ( Holi. + Vac. + Sick) x 8)))

8 Health and Welfare Rate ( $/Hour )

9 | Hourly Earnings plus Health and Welfare
| (Add Lines 5 and 8 )

10 | | Payroll - Based Expense Rates
a. FICA

b. Unemployment

c. Accident Insurance
d. Workers Compensation Rate
e. Total Payroll Expense Rates

" Total Health and Welfare Benefits
(Multiply Line 2 by Line 8 )

12 | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

13 | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10 €)

|b. On Holidays Vacations Sick
(Multiply Line 5 by Line 6 by Line 7 by 10 )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

14 | Other: ( Includes Bereave&Taxes )
(See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D 9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013 JPID: 13115

Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916

Location : Kennedy Space Center Kennedy Space Center FL CNA: Nish
Contract # :

Cent Mail Fac MD
Proposed

Descri

1 Nondisabled Labor Hours ( Standard Hours )

2 | Total Labor Hours Worked to Provide Service
( Average Productivity 100.00% ( Whole % ) )

3 Wage Rate
( For Direct Labor same as Line 1a. of FMP-9)

4 | Total Labor Cost
(Multiply Line 1 by Line 3)
(For Direct Labor as Line 1a. of FMP-9 )

5 | Average Hourly Earnings
( Divide Line 1 by Line 2 and Multiply by Line 3 )

6 Number of Holiday and Vacation and Sick Leave Hours
( Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12,Vacation 10

Sick Leave 12 )

7 | Average Work Years
( Divide Line 2 by 1808 Hours )
(Line 2/( 2080 - ( ( Holi. + Vac. + Sick) x 8) ))

Health and Welfare Rate ( $/Hour )

Hourly Earnings plus Health and Welfare
(Add Lines 5 and 8 )

10 | Payroll - Based Expense Rates
a. FICA

b. Unemployment

|c. Accident Insurance

d. Workers Compensation Rate
|e. Total Payroll Expense Rates

11 | Total Health and Welfare Benefits
(Multiply Line 2 by Line 8 )

12 | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

13 | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10 e )

b. On Holidays Vacations Sick
(Multiply Line 5 by Line 6 by Line 7 by 10 )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

14 | Other: ( Include Ea Bereave&Taxes )
(See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D 9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center ,Kennedy Space Center FL CNA: Nish

Contract #: N/A

Cent Mail Fac MD

‘ed Description Proposed

)

2 | Total Labor Hours Worked to Provide Service
( Average Productivity 100.00% ( Whole % ) )

3 | Wage Rate
( For Direct Labor same as Line 1a. of FMP-9)

4 | Total Labor Cost
(Multiply Line 1 by Line 3)
(For Direct Labor as Line 1a. of FMP-9 )

5 _ | Average Hourly Earnings
(Divide Line 1 by Line 2 and Multiply by Line 3 )

6 Number of Holiday and Vacation and Sick Leave Hours
(Multiply Total of H-V-S Days by 8 Hours )
(Days:Holidays 12,Vacation 10

Sick Leave 12 )

7 | Average Work Years
(Divide Line 2 by 1808 Hours )
(Line 2/( 2080 - ( ( Holi, + Vac. + Sick) x 8) ))

8 Health and Welfare Rate ( $/Hour )
9

Hourly Earnings plus Health and Welfare
| (Add Lines 5 and 8)

10. | Payroll - Based Expense Rates

a. FICA

b. Unemployment

|c. Accident Insurance

d. Workers Compensation Rate

e. Total Payroll Expense Rates

11. | Total Health and Welfare Benefits
(Multiply Line 2 by Line 8 )

12 | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

13 | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10 e)

|b. On Holidays Vacations Sick
(Multiply Line 5 by Line 6 by Line 7 by 10e )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

14 | Other: ( Includes (QNQjimg Bereave& Taxes )
| (See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D 9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013 JPID: 13115

Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916

Location : Kennedy Space Center .Kennedy Space Genter FL CNA: Nish
Contract #: N/A

O&C Mail Fac SDC

Line Description

1 __| Nondisabled Labor Hours ( Standard Hours )

2 Total Labor Hours Worked to Provide Service
( Average Productivity 100.00% ( Whole % ) )

3 Wage Rate
( For Direct Labor same as Line 1a. of FMP-9)

4 — | Total Labor Cost
( Multiply Line 1 by Line 3)
( For Direct Labor as Line 1a. of FMP- 9)

5 | Average Hourly Eammings
( Divide Line 1 by Line 2 and Multiply by Line

6 Number of Holiday and Vacation and Sick Leave
( Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12,Vacation 25

Sick Leave 12 )

7 Average Work Years
( Divide Line 2 by 1688 Hours )
(Line 2( 2080 - ( (Holi. + Vac. + Sick) x 8)))

'8 | Health and Welfare Rate ( $/Hour )

9 | Hourly Earnings plus Health and Welfare
(Add Lines 5 and 8)

10 Payroll - Based Expense Rates

a. FICA

|b. Unemployment

c. Accident Insurance
d. Workers Compensation Rate
e. Total Payroll Expense Rates

11 | Total Health and Welfare Benefits
( Multiply Line 2 by Line 8 )

12 | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

13 | Payroll - Taxes
|a. On Pay ( Multiply Line 4 by Line 10 €)
|

b. On Holidays Vacations Sick
( Multiply Line 5 by Line 6 by Line 7 by 10 e )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

| Other: ( Includes (Qj Bereave&Taxes )
| | (See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

BR

FMP 9D

Proposed

9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013 JPID: 13115

Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916

Location : Kennedy Space Center .Kennedy Space Center FL CNA: Nish
Contract #: N/A

Line a

No Description

Nondisabled Labor Hours ( Standard Hours )

Total Labor Hours Worked to Provide Service
( Average Productivity 100.00% ( Whole % ) )

Wage Rate
( For Direct Labor same as Line 1a. of FMP-9)

Total Labor Cost
(Multiply Line 1 by Line 3)
( For Direct Labor as Line 1a. of FMP-9 )

Average Hourly Earnings
( Divide Line 1 by Line 2 and Multiply by Line 3 )

Number of Holiday and Vacation and Sick Leave Hours
( Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12,Vacation 10
Sick Leave 12 )

Average Work Years

( Divide Line 2 by 1808 Hours )
(Line 2/( 2080 - ( ( Holi. + Vac. + Sick) x 8) ))

10

|

Health and Welfare Rate ( $/Hour )

| Hourly Earnings plus Health and Welfare
(Add Lines 5 and 8 )

Payroll - Based Expense Rates
a. FICA

b. Unemployment

c. Accident Insurance

d. Workers Compensation Rate
e. Total Payroll Expense Rates

Total Health and Welfare Benefits
(Multiply Line 2 by Line 8 )

Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

| Payroll - Taxes

a. On Pay ( Multiply Line 4 by Line 10 )

b. On Holidays Vacations Sick
( Multiply Line 5 by Line 6 by Line 7 by 10e )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

14

|

|

Other: ( includes Bereave&Taxes )
(See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D

9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center .Kennedy Space Center FL CNA: Nish
Contract #: N/A
Post Ofc POC
Nee Description Proposed

1 Nondisabled Labor Hours ( Standard Hours )

2 Total Labor Hours Worked to Provide Service
( Average Produ .

4 | Total Labor Cost
( Multiply Line 1 by Line 3.)
( For Direct Labor as Line 1a. of FMP-9 )

5 | Average Hourly Earnings
(Divide Line 1 by Line 2 and Multiply by Line 3 )

6 | Number of Holiday and Vacation and Sick Leave Hours
(Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12,Vacation 10

Sick Leave 12)

7 Average Work Years
( Divide Line 2 by 1808 Hours )
(Line 2/( 2080 - ( ( Holi. + Vac. + Sick) x 8)))

Health and Welfare Rate ( $/Hour )

‘Hourly Earnings plus Health and Welfare _
(Add Lines 5 and 8 )

10 | Payroll - Based Expense Rates
a. FICA

b. Unemployment

Jo. Accident Insurance

d. Workers Compensation Rate
e. Total Payroll Expense Rates

11 | Total Health and Welfare Benefits
( Multiply Line 2 by Line 8 )

12 | Total Holiday, Vacation and Sick Pay Benefits
| ( Multiply Line 6 by Line 7 by Line 9 )

13 | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10)

b. On Holidays Vacations Sick
( Multiply Line 5 by Line 6 by Line 7 by 10e )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

4 | Other: ( Includes (xa Bereave&Taxes )
( See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D 9/5/2013 8:26:02 AM


Cost Breakdown - Services

Date : 9/5/2013

Service: Final Pricing 8-29-13 - KSC-Mail
Location : Kennedy Space Center .Kennedy Space Center FL

ption
Service Period _ ee —
1. Labor (b) (4) |

a. Direct Labor Wage :
b. Lead Worker Wage :
c. Supervision Wage :
01 - Total Labor

2. Labor Fringe Benefits

a. Direct Labor Fringe
b. Supervision Fringe
02- Total Fringe Benefits

3. Other Direct Charges
Expendables

»

Ss

Major Equipment

°

Minor Equipment

o

Vehicle Operation

Rental

9°

Subcontracting

Other

e

03 - Total Other Direct Charges

4. Total Direct Costs (01 +02+03)
5. Overhead/G&A/Net Proceeds |
6. Price Annual

Monthly |

JPID: 13115
Project : 042916
CNA: Nish

FMP 9

9/5/2013 8:26:01 AM


Worker's Compensation Estimated Rate

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center .Kennedy Space Center FL CNA: Nish

Contract #: N/A

O&C Mail Fac SDC

(b) (4)

A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A ) :

OSB Mail Fac MD

‘ 5 (b) (4)
A. Worker's Compensation Rate ( Self Insured ) :

B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A ) :

OSB Mail Fac MD

(b) (4)

A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A ):

Worker's Compensation Estimated Rate 9/5/2013 8:26:02 AM


Date : 9/5/2013
Service: Final Pricing 8-29-13 - KSC-Mail

Location : Kennedy Space Center ,Kennedy Space Center FL

Fringe Benefits

PID: 13115
Project : 042916
CNA: Nish

Contract #: N/A

Cent Mail Fac MD

Line

No Description

Proposed

1 | Nondisabled Labor Hours ( Standard Hours )

°2 | Total Labor Hours Worked to Provide Service
( Average Productivity 10.00% ( Whole % ) )

3 Wage Rate
( For Direct Labor same as Line 1a. of FMP-9)

“4 | Total Labor Cost
(Multiply Line 1 by Line 3.)
( For Direct Labor as Line 1a. of FMP-9 )

5 | Average Hourly Earnings
(Divide Line 1 by Line 2 and Muttiply by Line 3 )

6 | Number of Holiday and Vacation and Sick Leave Hours
( Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12,Vacation 10

Sick Leave 12)

7 Average Work Years
( Divide Line 2 by 1808 Hours )
(Line 2/( 2080 - ( ( Holi. + Vac. + Sick ) x 8) ))

Health and Welfare Rate ( $/Hour )

| Hourly Earnings plus Health and Welfare
(Add Lines 5 and 8 )

10 | Payroll - Based Expense Rates
a. FICA

b. Unemployment

c. Accident Insurance
d. Workers Compensation Rate
e. Total Payroll Expense Rates

11 | Total Health and Welfare Benefits
( Multiply Line 2 by Line 8 )

12 | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9.)

13 | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10)

b. On Holidays Vacations Sick
( Multiply Line 5 by Line 6 by Line 7 by 10e )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

|
14 | Other: ( Includes NCEE Bereave& Taxes )

( See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D

9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916

Location : Kennedy Space Center ,Kennedy Space Center FL CNA: Nish
Contract #: N/A

Cent Mail Fac MD
Description Proposed

Line
No

1 Nondisabled Labor Hours ( Standard Hours )

2 | Total Labor Hours Worked to Provide Service
(Average Productivity 100.00% (Whole % ) )

3 | Wage Rate
( For Direct Labor same as Line 1a. of FMP-9)

4 | Total Labor Cost
( Multiply Line 1 by Line 3)
( For Direct Labor as Line 1a. of FMP-9 )

5 | Average Hourly Earnings
( Divide Line 1 by Line 2 and Multiply by Line 3 )

6 Number of Holiday and Vacation and Sick Leave Hours
(Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12,Vacation 10

Sick Leave 12 )

7 | Average Work Years
(Divide Line 2 by 1808 Hours )
(Line 2/( 2080 - ( ( Holi, + Vac. + Sick) x 8)))

Health and Welfare Rate ( $/Hour )

| Hourly Earnings plus Health and Welfare
(Add Lines 5 and 8 )

10 |Payroll- Based Expense Rates

a. FICA

b. Unemployment

c. Accident Insurance

d. Workers Compensation Rate

e. Total Payroll Expense Rates

11 | Total Health and Welfare Benefits
(Multiply Line 2 by Line 8 )

12 | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

13 | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10 ¢ )

b. On Holidays Vacations Sick
( Multiply Line 5 by Line 6 by Line 7 by 10e )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

14 | Other: ( Includes IREDMBRBereave Taxes )
(See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D 9/5/2013 8:26:02 AM


Date : 9/5/2013
Service: Final Pricing 8-29-13 - KSC-Mail

Location : Kenned!

pace Center .Kennedy Space Center FL

Unemployment Rate Calculation

JPID: 13115
Project : 042916
CNA: Nish

A. State Tax Rate :
B. Total Labor Costs:
C. Average Work Years:

D. Average Annual Wage:
(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

A. State Tax Rate :
B. Total Labor Costs:
C. Average Work Years:

D. Average Annual Wage:
(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

A. State Tax Rate :
B. Total Labor Costs:
C. Average Work Years:

D. Average Annual Wage:
(Lines B/C )

E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )

( From FMP-SD,Line-7 or 1.00 whichever is greater )

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )

(From FMP-9D,Line-7 or 1.00 whichever is greater )

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )

(From FMP-SD,Line-7 or 1.00 whichever is greater )

Contract #: N/A

“O&C Mail Fac SDC

(b) (4)

OSB MailFacMD

(6) (4)

OSE Mail Fac MD

(b) (4)

Unemployment Rate Calculation

9/5/2013 8:26:02 AM


Worker's Compensation Estimated Rate

Date : 9/5/2013 JPID : 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center .Kennedy Space Center FL CNA: Nish

Contract #: N/A

Cent Mail Fac MD

A. Worker's Compensation Rate ( Self Insured ) : (b) (4)

B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A ) :

Cent Mail Fac MD

A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A ) :

Cent Mail Fac MD

xe)

A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A) :

Worker's Compensation Estimated Rate 9/5/2013 8:26:02 AM


Date :
Service :

Location :

Fringe Benefits

9/5/2013
Final Pricing 8-29-13 - KSC-Mail

Kennedy Space Center Kennedy Space Center FL

UPID : 13115
042916
Nish

NIA
____ Sr Cent Mail Fac SDC

Project :
CNA:

Contract # :

Line

Description

Proposed

Nondisabled Labor Hours ( Standard Hours )

(Average Productivity 10.00% ( Whole % ) )

Total Labor Hours Worked to Provide Service

| Wage Rate
(For Direct Labor same as Line 1a. of FMP-9)

4

(Divide Line 1 by Line 2 and Multiply by Line 3 )

Total Labor Cost
( Multiply Line 1 by Line 3.)
( For Direct Labor as Line 1a. of FMP-9 )

Average Hourly Earnings

Number of Holiday and Vacation and Sick Leave Hours
(Multiply Total of H-V-S Days by 8 Hours )
(Days:Holidays 12,Vacation 25

Sick Leave 12 )

Average Work Years

( Divide Line 2 by 1688 Hours )

(Line 2/( 2080 - ( ( Holi. + Vac. + Sick) x8) ))

Health and Welfare Rate ( $/Hour )

| Hourly Earnings plus Health and Welfare
( Add Lines 5 and 8 )

Payroll - Based Expense Rate:
a. FICA
b. Unemployment

c. Accident Insurance
d. Workers Compensation Rate
|. Total Payroll Expense Rates

Total Health and Welfare Benefits
( Multiply Line 2 by Line 8 )

Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10 e)
|

b. On Holidays Vacations Sick
| ( Multiply Line 5 by Line 6 by Line 7 by 10e )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

| Other: ( ‘Includes Bereave&Taxes )
| (See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9

D

9/5/2013 8:26:02 AM


Worker's Compensation Estimated Rate

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center ,Kennedy Space Center FL CNA: Nish

Contract #: N/A

OSB Mail Fac MD

(b) (4)

A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A ) :

OSB Mail Fac MD

(b) (4)

A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A ) :

Post Ofc POC

(b) (4)

A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A ) :

Worker's Compensation Estimated Rate 9/5/2013 8:26:02 AM


Fringe Benefits

LC See Attachment Addendum if Line 14 is Greater than $0.00 )

Date : 9/5/2013 : 13115
Service : Final Pricing 8-29-13 - KSC-Mail 042916
Location : Kennedy Space Center .Kennedy Space Center FL Nish
Contract #:
Line sti
No Description
1 Nondisabled Labor Hours (s Standard Hours )
2 Total Labor Hours Worked to 0 Provide Service
(Average Productivity 100.00% ( Whole % ) )
3 Wage Rate
( For Direct Labor same as Line a. of FMP-9)
4 Total Labor Cost
(Multiply Line 1 by Line 3. )
( For Direct Labor as Line 1a. of FMP-
5 Average Hourly Earnings
( Divide Line 1 by Line 2 and Multiply by Line 3 )
6 Number of Holiday and Vacation and Sick Leave Hours
(Multiply Total of H-V-S Days by 8 Hours )
( Days:Holidays 12,Vacation 25
Sick Leave 12 )
7 | Average Work Years
( Divide Line 2 by 1688 Hours )
(Line 2/( 2080 - ( (Holi + Vac + Sick) x8) ))
8 Health and Welfare Rate ( $/Hour )
9 | Hourly Earnings plus Health and Welfare
(Add Lines 5 and 8 )
10 Payroll - Based Expense Rates
a. FICA
b. Unemployment
c. Accident Insurance
d. Workers Compensation Rate
e. Total Payroll Expense Rates
11 ‘| Total Health and Welfare Benefits
(Multiply Line 2 by Line 8 )
12 | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )
13 | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10 e )
b. On Holidays Vacations Sick
( Multiply Line 5 by Line 6 by Line 7 by 10e )
c. Tax Payroll Taxes ( Add Lines 13a & 13b )
4
14 | Other:( Includes [EMRE Bereave& Taxes )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D

9/5/2013 8:26:02 AM



Date : 9/5/2013
Service : Final Pricing 8-29-13 - KSC-Mail
Location : Kennedy Space Center .Kennedy Space Center FL

A. State Tax Rate :

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

(From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

A. State Tax Rate :

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

(From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

Unemployment Rate Calculation

JPID:
Project :
CNA:

Contract # :

: Operations Manager _

(b) (4)

Production Coordinator

(b) (4)

13115
042916
Nish
N/A

Unemployment Rate Calculation

9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916

Location : Kennedy Space Center ,Kennedy Space Center FL CNA: Nish
Contract #: N/A

Cent Mail Fac MD

Noe Description Proposed

1 Nondisabled Labor Hours ( Standard Hours )

2 | Total Labor Hours Worked to Provide. Service
(Average Productivity 10.00% ( Whole % ) )

3 | Wage Rate
i of FMP-9)

( Multiply Line 1 by Line 3.)
( For Direct Labor as Line 1a. of FMP-9 )

5 Average Hourly Earnings
( Divide Line 1 by Line 2 and Multiply by Line 3 )

6 Number of Holiday and Vacation and Sick Leave Hours
( Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12,Vacation 10

Sick Leave 12 )

7 Average Work Years
| ( Divide Line 2 by 1808 Hours )
(Line 2/( 2080 - ( ( Holi. + Vac. + Sick) x 8)))

Health and Welfare Rate ( $/Hour )

9 | Hourly Earnings plus Health and Welfare
(Add Lines 5 and 8)

10 | Payroll - Based Expense Rates
a. FICA

b. Unemployment

| ¢. Accident Insurance

d. Workers Compensation Rate
e. Total Payroll Expense Rates

11 | Total Health and Welfare Benefits
| ( Multiply Line 2 by Line 8 )

12 | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

13. | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10 e)

b. On Holidays Vacations Sick
(Multiply Line 5 by Line 6 by Line 7 by 10e )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

14 | Other: ( Includes: Bereave&Taxes )
{¢ See Attachment lendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13¢ & 14)

FMP 9D 9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013
Service : Final Pricing 8-29-13 - KSC-Mail

Location : Kennedy Space Center Kennedy Space Center FL

JPID : 13115
Project : 042916
CNA: Nish

Contract #: N/A
OSB Mail Fac MD

Line

Description

Proposed

o|a|

14

Nondisabled Labor Hours ( Standard Hours )

(Average Productivity 100.00% ( Whole % ) )

"| Health and Welfare Rate ( $/Hour )

Total Labor Hours Worked to Provide Service

Wage Rate
(For Direct Labor same as Line 1a. of FMP-9)

Total Labor Cost
(Multiply Line 1 by Line 3.)
(For Direct Labor as Line 1a. of FMP-9 )

Average Hourly Earnings
( Divide Line 1 by Line 2 and Multiply by Line 3 )

Number of Holiday and Vacation and Sick Leave Hours
( Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12,Vacation 10

Sick Leave 12)

Average Work Years
( Divide Line 2 by 1808 Hours )
(Line 2/( 2080 - ( ( Holi. + Vac. + Sick) x 8) ))

Hourly Earnings plus Health and Welfare
(Add Lines 5 and 8 )

Payroll - Based Expense Rates
a. FICA

b. Unemployment

c. Accident Insurance
d. Workers Compensation Rate
e. Total Payroll Expense Rates

"Total Health and Welfare Benefits

( Multiply Line 2 by Line 8)

Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10 e )

b. On Holidays Vacations Sick
( Multiply Line 5 by Line 6 by Line 7 by 10e )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

Other: ( Includes| Bereave&Taxes )
| (See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D

9/5/2013 8:26:02 AM


Unemployment Rate Calculation

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center ,Kennedy Space Center FL CNA: Nish

Contract #: N/A

Cent Mail Fac MD

(b) (4)

A. State Tax Rate :

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

( From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

Rental Fac MD

(b) (4)

A. State Tax Rate :

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

(From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

__ Gent Mail Fac MD

A. State Tax Rate : (b) (4)

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7)
C. Average Work Years:

(From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines BIC )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

Unemployment Rate Calculation

9/5/2013 8:26:02 AM


Unemployment Rate Calculation

Date : 9/5/2013

Service : Final Pricing 8-29-13 - KSC-Mail
Location : Kennedy Space Center Kennedy Space Center FL

A. State Tax Rate :

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

( From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
—. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A’F )

A. State Tax Rate :

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

(From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

A. State Tax Rate :

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
. Average Work Years:

(From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines BIC )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

JPID: 13115
Project : 042916
CNA: Nish

N/A

Sr Post Ofc POC

__ Sr Post Ofe POC

(b) (4)

Sr Procurement SDCC

(b) (4)

Unemployment Rate Calculation

9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013
Service : Final Pricing 8-29-13 - KSC-Mail

Location : Kennedy Space Center .Kennedy Space Center FL

JPID: 13115
Project : 042916
CNA: Nish
Contract #: N/A
___Ass't Contract Manager

Line

Description

Proposed

Nondisabled Labor Hours ( Standard Hours )

Total Labor Hours Worked to Provide Service
( Average Productivity 100.00% ( Whole % %) )

Wage Rate
(For For Direct Labor same as Line la. of FMP- 9)

Total Labor Cost
( Multiply Line 1 by Line 3)
( For Direct Labor as a of FMP-9 )

Average Hourly Earnings
( Divide Line 1 by Line 2 and Multiply by Line 3)

Number of Holiday and Vacation and Sick Leave Hours
( Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12,Vacation 15

Sick Leave 12 )

Average Work Years
( Divide Line 2 by 1768 Hours )
| (Line 2/( 2080 - (( Holi. + Vac. + Sick) x8)))

Health and Welfare Rate ( $/Hour )

Hourly Earnings plus Health and Welfare
(Add Lines 5 and 8 )

Payroll - Based Expense Rates
a. FICA

|b. Unemployment

c. Accident Insurance
d. Workers Compensation Rate
e. Total Payroll Expense Rates

Total Health and Welfare Benefits
| ( Multiply Line 2 by Line 8)

Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

Payroll - Taxes
ja On Pay ( Multiply Line 4 by Line 10 e )

b. On Holidays Vacations Sick
( Multiply Line 5 by Line 6 by Line 7 by 10 )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

| Other: ( Includes (ENGI Bereave8. Taxes }
( See Attachment lendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D

9/5/2013 8:26:02 AM


Other Costs

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center .Kenne ace Center FL CNA: Nish

Contract #: N/A

Description

Grand Total
Applicable Sales Tax
Grand Total including Taxes

FMP 9H 9/5/2013 8:26:02 AM


Fringe Benefits

2 13115
: 042916
Nish

Date : 9/5/2013
Service : Final Pricing 8-29-13 - KSC-Mail
Location : Kennedy Space Center ,Kennedy Space Center FL

Contract #: N/A

Contract Manager
Line Description Proposed

Nondisabled Labor Hours ( Standard Hours )

2 | Total Labor Hours Worked to Provide Service
(Average Productivity 100.00% ( Whole % ) )

3 | Wage Rate
( For Direct Labor sam same as Line 1a. of FMP- -9)

4 | Total Labor Cost
( Multiply Line 1 by Line 3)
(For Direct Labor as Line 1a. of FMP-9 )

5 Average Hourly Earnings
|( Divide Line 1 by Line 2 and Muttiply by Line 3 )

6 _ | Number of Holiday and Vacation and Sick Leave Hours
( Multiply Total of H-V-S Days by 8 Hours )
(Days:Holdays 12,Vacation 15

Sick )

7 Average Work Years
( Divide Line 2 by 1768 Hours )
(Line 2/( 2080 - (( Holi. + Vac. +Sick)x8)))

8 |Health and Welfare Rate ( $/Hour )

‘9 | Hourly Earnings plus Health and Welfare
(Add Lines 5 and 8 )

10 | Payroll - Based Expense Rates
a. FICA

b. Unemployment

c. Accident Insurance
d. Workers Compensation Rate
e. Total Payroll Expense Rates

11 | Total Health and Welfare Benefits
( Multiply Line 2 by Line 8 )

12 | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

13 | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10)

b. On Holidays Vacations Sick
(Multiply Line 5 by Line 6 by Line 7 by 10e )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

14 | Other: ( Includes, Bereave&Taxes )
( See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D 9/5/2013 8:26:02 AM


Date : 9/5/2013

Service : Final Pricing 8-29-13 - KSC-Mail
: Kennedy Space Center .Kennedy Space Center FL

A. Worker's Compensation Rate

B. Applicable Project/Worker Premium :
C. Adjusted Estimated Annual Premium :

( Total Rating Board Premium )
D. Adjusted Rate ( Lines C/B*A )

A. Worker's Compensation Rate

B. Applicable Project/Worker Premium :
C. Adjusted Estimated Annual Premium :

( Total Rating Board Premium )
D. Adjusted Rate ( Lines C/B*A )

Worker's Compensation Estimated Rate

JPID: 13115

Project : 042916

CNA: Nish

Contract #: N/A

Operations Manager

( Self Insured ) :

Production Coordinator

(b) (4)
( Self Insured ) :

Worker's Compensation Estimated Rate

9/5/2013 8:26:02 AM


Fringe Benefits

Date: 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916

Location : Kennedy Space Center Kennedy Space Center FL CNA: Nish

Contract # :

Line Description Proposed

1 Nondisabled Labor Hours ( Standard Hours )

2 _ | Total Labor Hours Worked to Provide Service
( Average Productivity 100.00% ( Whole % ) )

3 Wage Rate
( For Direct Labor same as Line 1a. of FMP-9)

4 | Total Labor Cost
(Multiply Line 1 by Line 3.)
( For Direct Labor as Line 1a. of FMP-9 )

5 | Average Hourly Earnings
(Divide Line 1 by Line 2 and Multiply by Line 3 )

6 Number of Holiday and Vacation and Sick Leave Hours
(Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12,Vacation 10

Sick Leave 12 )

7 | Average Work Years
( Divide Line 2 by 1808 Hours )
(Line 2/( 2080 - ( ( Holi. + Vac. + Sick) x 8)))

8 | Health and Welfare Rate ( $/Hour )

9 | Hourly Earnings plus Health and Welfare
(Add Lines 5 and 8 )

10 | Payroll - Based Expense Rates

a. FICA

b. Unemployment

c. Accident Insurance
d. Workers Compensation Rate
e. Total Payroll Expense Rates

11 | Total Health and Welfare Benefits
| (Multiply Line 2 by Line 8)

12 | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

13. | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10 e)

|b. On Holidays Vacations Sick
(Multiply Line 5 by Line 6 by Line 7 by 10e )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

14 | Other: ( Includes, Bereave&Taxes )
( See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D 9/5/2013 8:26:02 AM


Unemployment Rate Calculation

Date : 5/201
Service : Final Pricing 8-29-13 - KSC-Mail
Location : Kennedy Space Center .Kennedy Space Center FL

A. State Tax Rate : (b) (4)

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

(From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

A. State Tax Rate : (Ox)

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

(From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

A. State Tax Rate : (x)

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C.: Average Work Years:

(From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

JPID :
Project :
CNA:

Contract # :

13115
042916
Nish
N/A

Cent Mail Fac MD

Cent Mail Fac MD

Unemployment Rate Calculation

9/5/2013 8:26:02 AM


Unemployment Rate Calculation

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center .Kennedy Space Center FL CNA: Nish

Contract #: N/A

A. State Tax Rate :

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

( From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:

(Lines E/D ) <=1
G. Unemployment Rate Calculation:
(Lines A*F )
7 _ _ aan ; - Ds Ass't Contract Manager - _
A. State Tax Rate : b) (4)

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

(From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

Contract Manager

A. State Tax Rate : (b) (4)

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

(From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

Unemployment Rate Calculation 9/5/2013 8:26:02 AM


Minor Equipment

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
CNA: Nish

Location : Kennedy Space Center .Kennedy Space Center FL

Contract #: N/A
Total to be Depreciation Cost

FMP 9G * Unit Price includes appropriate sales tax 9/5/2013 8:26:01 AM


Date : 9/5/2013
Service : Final Pricing 8-29-13 - KSC-Mail

A. Worker's Compensation Rate (

( Total Rating Board Premium )
D. Adjusted Rate ( Lines C/B*A) :

A. Worker's Compensation Rate (

( Total Rating Board Premium )
D. Adjusted Rate ( Lines C/B*A ) :

A. Worker's Compensation Rate (

( Total Rating Board Premium )
D. Adjusted Rate ( Lines C/B*A) :

Location : Kennedy Space Center .Kennedy Space Center FL

Worker's Compensation Estimated Rate

JPID: 13115
Project : 042916

O&C Mail Fac

Self Insured ) : (b) (4)

B. Applicable Project/Worker Premium :
C. Adjusted Estimated Annual Premium :

CNA: Nish
Contract #: N/A

MD

O&C Mail Fac MD

(b) (4)

Self Insured ) :

B. Applicable Project/Worker Premium :
C. Adjusted Estimated Annual Premium :

O&C Mail Fac SDC

(b) (4)

Self Insured ) :

B. Applicable Project/Worker Premium :
C. Adjusted Estimated Annual Premium :

Worker's Compensation Estimated Rate

9/5/2013 8:26:02 AM


Worker's Compensation Estimated Rate

Date: 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center Kennedy Space Center FL CNA: Nish
Contract #: N/A
Cent Mail Fac MD
(b) (4)

A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A ) :

Cent Mail Fac MD

(b) (4)

A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A ) :

Cent Mail Fac MD

(b) (4)

A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A ) :

Worker's Compensation Estimated Rate 9/5/2013 8:26:02 AM


Vehicle Operation

Date : 9/5/2013 JPID: 13115
Servi Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center .Kennedy Space Center FL CNA: Nish
Contract #: N/A
Ca
Proposed

1. Fuel

a. Total miles per year for this service

b. Gallons per year for this service

c. Average cost per gallon

d. Yearly cost for this service

2. Maintenance and Lubrication

a. Yearly cost

b. Percent utilized for this service

c. Yearly cost for this service

3. Registration and Insurance

a. Yearly registration cost

b. Yearly insurance cost

c. Other State or local taxes or fees

d. Percent utilized for this service

e. Yearly cost for this service

4. Total Vehicle Opearation Cost
( Add Lines 1d + 2c + 3e)

FMP 9E 9/5/2013 8:26:02 AM


Date : 9/5/2013
Service : Final Pricing 8-29-13 - KSC-Mail

Location : Kennedy Space Center Kennedy Space Center FL

Fringe Benefits

JPID: 13115
Project : 042916
CNA: Nish

Contract #: N/A

Cent Mail Fac MD

Line

No Description

1 Nondisabled Labor Hours ( Standard Hours )

2 | Total Labor Hours Worked to Provide Service
( Average Productivity 100.00% ( Whole % ) )

3 Wage Rate
( For Direct Labor same as Line 1a. of FMP-9)

4 Total Labor Cost
( Multiply Line 1 by Line 3. )
( For Direct Labor as Line 1a. of FMP-9 )

5 Average Hourly Earnings
( Divide Line 1 by Line 2 and Multiply by Line 3 )

6 Number of Holiday and Vacation and Sick Leave Hours
( Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12, Vacation 10

Sick Leave 12)

7 Average Work Years

( Divide Line 2 by 1808 Hours )

(Line 2/( 2080 - ( ( Holi. + Vac. + Sick) x 8) ))

8 Health and Welfare Rate ( $/Hour )

9 | Hourly Earnings plus Health and Welfare
| (Add Lines 5 and 8 )

10 | Payroll - Based Expense Rates
a. FICA
b. Unemployment

c. Accident Insurance
d. Workers Compensation Rate
e. Total Payroll Expense Rates

1 | Tota Health and Welfare Benefits
| ( Multiply Line 2 by Line 8)

12 | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

13. | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10 ¢)

b. On Holidays Vacations Sick
(Multiply Line 5 by Line 6 by Line 7 by 10 )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

14. | Other: ( Includes (NCI Bereave&Taxes )
| (See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D

Proposed

9/5/2013 8:26:02 AM


Unemployment Rate Calculation

Date : 9/5/2013 JPID: 13115

Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916

Location : Kennedy Space Center Kennedy Space Center FL CNA: Nish
Contract #: N/A

Cent Mail Fac MD

A. State Tax Rate : (CO)

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

(From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )

E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

A. State Tax Rate : )

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

( From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
£. State Annual Wage Cap:

F, Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

Cent Mail Fac MD

(b) (4)

A. State Tax Rate :

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

(From FMP-9D, Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

Unemployment Rate Calculation

9/5/2013 8:26:02 AM


Unemployment Rate Calculation

Date : 9/5/2013 JPID: 13115

Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916

Location : Kennedy Space Center .Kennedy Space Center FL CNA: Nish
Contract #: N/A

Post Ofc POC

(b) (4)

A. State Tax Rate :

B. Total Labor Costs:

(From FMP-8D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

(From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1
G. Unemployment Rate Calculation:

(Lines A*F )
OO a - ~_ SDC-Automatic
oe — _eDistribution_ —
A. State Tax Rate : (x)

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

( From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

; SDC-Automatic Distribution

A. State Tax Rate : (OC)

B. Total Labor Costs:
(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )

C. Average Work Years:

(From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines BIC )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

Unemployment Rate Calculation 9/5/2013 8:26:02 AM


Date :

Fringe Benefits

9/5/2013

Service : Final Pricing 8-29-13 - KSC-Mail

Location : Kennedy Space Center Kennedy Space Center FL

JPID : 13115
Project : 042916
CNA: Nish

Contract #: N/A

O&C Mail Fac MD

Line
No

| Description

Proposed

Nondisabled Labor Hours ( Standard Hours )

Total Labor Hours Worked to Provide Service
(Average Productivity 100.00% ( Whole % ) )

Wage Rate
( For Direct Labor same as Line 1a. of FMP-9)

Total Labor Cost
(Multiply Line 1 by Line 3)
( For Direct Labor as Line 1a. of FMP-9 )

Average Hourly Earnings
( Divide Line 1 by Line 2 and Multiply by Line 3 )

10

4

Number of Holiday and Vacation and Sick Leave Hours
( Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12,Vacation 10

Sick Leave 12)

Average Work Years.
( Divide Line 2 by 1808 Hours )
(Line 2/( 2080 - ( ( Holi. + Vac. + Sick) x 8) ))

Health and Welfare Rate ( $/Hour )

Hourly Earnings plus Health and Welfare
(Add Lines 5 and 8 )

Payroll - Based Expense Rates

a. FICA

b. Unemployment

c. Accident Insurance

d. Workers Compensation Rate
e. Total Payroll Expense Rates

Total Health and Welfare Benefits
| (Multiply Line 2 by Line 8)

Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

Payroll - Taxes
| a. On Pay ( Multiply Line 4 by Line 10 e )

|b. On Holidays Vacations Sick
( Multiply Line 5 by Line 6 by Line 7 by 10 )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

Other: ( Includes Bereave&Taxes )
| (See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS.
(Add Lines 11 & 12 &13c & 14)

FMP 9D

9/5/2013 8:26:02 AM


Major Equipment

Date : 9/5/2013 JPID: 13115

Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916

Location : Kennedy Space Center ,Kennedy Space Center FL CNA: Nish

Contract #: N/A

Useful | % Used | * Unit Total to be Depreciation Cost ($)

No |Description Life} onSve.|_ # Units: Price ($) Deprec. ($) - To Date| This Period

1 |

2

7"

4

5

6

a

8

9

10

4

12

13

14

15 |

FMP 9B * Unit Price includes appropriate sales tax 9/5/2013 8:26:01 AM


Fringe Benefits

Date : 9/5/2013
Service : Final Pricing 8-29-13 - KSC-Mail

Location : Kennedy Space Center ,Kennedy Space Center FL

JPID :
Project :
CNA:

Contract # :

13115

042916

Nish
N/A

Sr Procurement SDCC

Description

1 Nondisabled Labor Hours ( Standard Hours )

2 | Total Labor Hours Worked to Provide Service
( Average Productivity 100.00% ( Whole % ) )

3 Wage Rate
(For Direct Labor same as Line 1a. of FMP-9)

4 | Total Labor Cost
(Multiply Line 1 by Line 3)
( For Direct Labor as Line 1a. of FMP-9 )

5 - Average Hourly Earnings
( Divide Line 1 by Line 2 and Multiply by Line 3 )

6 Number of Holiday and Vacation and Sick Leave Hours
( Multiply Total of H-V-S Days by 8 Hours )
(Days:Holidays 12, Vacation 25

Sick Leave 12)

7 | Average Work Years
( Divide Line 2 by 1688 Hours )
(Line 2/( 2080 - (( Holi. + Vac. + Sick) x 8) ))

8 Health and Welfare Rate ( $/Hour )

9 | Hourly Eamings plus Health and Welfare
( Add Lines 5 and 8 )

10 | Payroll - Based Expense Rates
a. FICA
b. Unemployment

c. Accident Insurance
d. Workers Compensation Rate
e. Total Payroll Expense Rates

11. | Total Health and Welfare Benefits
(Multiply Line 2 by Line 8 )

12 | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

13 | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10e)

|b. On Holidays Vacations Sick
| (Multiply Line 5 by Line 6 by Line 7 by 10 )

c. Tax Payroll Taxes ( Add Lines 13a & 13b)

14 | Other: ( re vce X Bereave&Taxes )
( See Attachment lendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D

Proposed

9/5/2013 8:26:02 AM


Cost Breakdown - Services
Follow-On Years

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center ,Kennedy Space Center FL CNA: Nish
Contract #: N/A
Base Year| Foy2)

1. Labor

a. Direct Labor

b. Lead Worker
. Supervision

01 - Total Labor
2. : Labor Fringe Benefits
Direct Labor Fringe
. Supervision Fringe

02- Total Fringe Benefits
3. Other Direct Charges
a. Expendables

2

zs.

s

. Major Equipment

r)

. Minor Equipment

bod

Vehicle Operation

e. Rental

. Subcontracting

g. Other

03 - Total Other Direct
Charges

4. Total Direct Costs
Overhead/G&A/Net Proceeds
Price Annua
Monthly

FMP 13 9/5/2013 8:26:04 AM


Fringe Benefits

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916

Location : Kennedy Space Center .Kennedy Space Center FL CNA: Nish

Contract #: N/A
Post Ofc POC

Line

No Description Proposed

2 | Total Labor Hours Worked to Provide Service _
(Average Productivity 10.00% ( Whole % ) )

3 Wage Rate
( For Direct Labor same as Line 1a. of FMP-9)

4 | Total Labor Cost
(Multiply Line 1 by Line 3 )
( For Direct Labor as Line 1a. of FMP-9 )

5 | Average Hourly Earnings
( Divide Line 1 by Line 2 and Multiply by Line 3 )

Number of Holiday and Vacation and Sick Leave Hours
(Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12,Vacation 10

Sick Leave 12 )

7 | Average Work Years
( Divide Line 2 by 1808 Hours )
(Line 2/( 2080 - ( ( Holi. + Vac. + Sick ) x 8) ))

Health and Welfare Rate ( $/Hour )

Hourly Earnings plus Health and Welfare
(Add Lines 5 and 8 )

10 | Payroll - Based Expense Rates
a. FICA
b. Unemployment

c. Accident Insurance
|d. Workers Compensation Rate
e. Total Payroll Expense Rates

11 | Total Health and Welfare Benefits
(Multiply Line 2 by Line 8)

12 | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

13 | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10 ¢ )

b. On Holidays Vacations Sick
(Multiply Line 5 by Line 6 by Line 7 by 10 )

|c. Tax Payroll Taxes ( Add Lines 13a & 13b )

14 | Other: ( Includes (Ngai Bereave&Taxes )
(See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D 9/5/2013 8:26:02 AM


Expendable Supplies

Date : 9/5/2013

Service : Final Pricing 8-29-13 - KSC-Mail

Location : Kennedy Space Center ,.Kennedy Space Center FL

JPID: 13115
Project : 042916
CNA: Nish

Contract #: N/A

Number Of Units

No |Description Proposed

1_|Meter Tapes, Ink, string,strapping, etc.
2 {Office Supplies
Grand Total

Applicable Sales Tax Proposed (RCD)
Grand Total including Taxes

Price Per Unit ($)
Propo

Cost ($)

Proposed

FMP 9A

9/5/2013 8:26:01 AM


Worker's Compensation Estimated Rate

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center .Kennedy Space Center FL CNA: Nish

Contract #: N/A

Post Ofc POC

A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A ) :

~ SDC-Automatic
ti

A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A) :

SDC-Automatic
Distribution

Ox)

A. Worker's Compensation Rate ( Self Insured ) :

B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A ) :

Worker's Compensation Estimated Rate 9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916

Location : Kennedy Space Center .Kennedy Space Center FL CNA: Nish

Contract #: N/A
Sr OSB Mail Fac SDC

Description Proposed

1 Nondisabled Labor Hours ( Standard Hours )

2 | Total Labor Hours Worked to Provide Service
(Average Productivity 100.00% ( Whole % ) )

3 Wage Rate
( For Direct Labor same as Line 1a. of FMP-9)

4 Total Labor Cost
(Multiply Line 1 by Line 3)
( For Direct Labor as Line 1a. of FMP-9 )

5 | Average Hourly Earnings
( Divide Line 1 by Line 2 and Multiply by Line 3 )

6 Number of Holiday and Vacation and Sick Leave Hours
( Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12,Vacation 25

Sick Leave 12 )

7 _ | Average Work Years
( Divide Line 2 by 1688 Hours )
( Line 2/( 2080 - ( ( Holi. + Vac. + Sick ) x 8) ) )

8 | Health and Welfare Rate ( $/Hour )

9 | Hourly Earnings plus Health and Welfare
( Add Lines 5 and 8 )

"10 | Payroll - Based Expense Rates a
a. FICA

b. Unemployment

c. Accident Insurance

d. Workers Compensation Rate

e. Total Payroll Expense Rates

11. | Total Health and Welfare Benefits
| ( Multiply Line 2 by Line 8 )

12. | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

13 | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10)

b. On Holidays Vacations Sick
(Multiply Line 5 by Line 6 by Line 7 by 10 )

|c. Tax Payroll Taxes ( Add Lines 13a & 13b )

| Other: ( Includes (Qa mMyBereave& Taxes )
| (See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS.
(Add Lines 11 & 12 &13c & 14)

z

FMP 9D 9/5/2013 8:26:02 AM


Worker's Compensation Estimated Rate

Date : 9/5/2013 JPID: 13115

Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916

Location : Kennedy Space Center Kennedy Space Center FL CNA: Nish
Contract #: N/A

Cent Mail Fac MD

(b) (4)

A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :
C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )
D. Adjusted Rate ( Lines C/B*A ) :

Cent Mail Fac MD

(b) (4)

A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
{ Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A ) :

Cent Mail Fac MD

; (b) (4)
A. Worker's Compensation Rate ( Self Insured ) :

B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
(Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A ) :

Worker's Compensation Estimated Rate

9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center .Kennedy S; Center FL CNA: Nish

Contract #: N/A

SDC-CIF

Une Description Proposed

1 Nondisabled Labor Hours ( Standard Hours )

2 | Total Labor Hours Worked to Provide Service
( Average Productivity 100.00% ( Whole % ) )

3 Wage Rate

( For Direct Labor same as Line 1a. of FMP-9)

4 | Total Labor Cost
( Multiply Line 1 by Line 3. )
( For Direct Labor as Line 1a. of FMP-9 )

5 Average Hourly Earnings
( Divide Line 1 by Line 2 and Multiply by Line 3 )

6 Number of Holiday and Vacation and Sick Leave Hours
( Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12,Vacation 10

Sick Leave 12 )

7 Average Work Years
( Divide Line 2 by 1808 Hours )
| (Line 2/( 2080 - ( ( Holi. + Vac. + Sick ) x 8) ))

8 Health and Welfare Rate ( $/Hour )
9

Hourly Earnings plus ‘Health and Welfare
( Add Lines 5 and 8 )

10 | Payroll Based Expense Rates
|a. FICA

| b. Unemployment

c. Accident Insurance

\a. Workers Compensation Rate
|e. Total Payroll Expense Rates

11 | Total Health and Welfare Benefits
( Multiply Line 2 by Line 8)

12 | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

13 | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10 e)

|b. On Holidays Vacations Sick
(Multiply Line 5 by Line 6 by Line 7 by 10e )

| c. Tax Payroll Taxes ( Add Lines 13a & 13b )

14 | Other: ( Includes (Rg Bereave&Taxes )
( See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D 9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013 JPID: 13115

Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center ,Kennedy Space Center FL CNA: Nish

Contract #: N/A
Cent Mail Fac MD

Noe Description Proposed

Nondisabled Labor Hours ( Standard Hours )

2 | Total Labor Hours Worked to Provide Service
(Average Productivity 10.00% ( Whole % ) )

3 | Wage Rate
(For Direct Labor same as Line 1a. of FMP-9)

4 | Total Labor Cost
(Multiply Line 1 by Line 3)
| ( For Direct Labor as Line ta. of FMP-9 )

5 Average Hourly Earnings
( Divide Line 1 by Line 2 and Multiply by Line 3 )

6 Number of Holiday and Vacation and Sick Leave Hours
(Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12,Vacation 10

Sick Leave 12)

7 Average Work Years
( Divide Line 2 by 1808 Hours )
(Line 2/( 2080 - ( ( Holi. + Vac. + Sick) x 8)))

8 _ |Health and Welfare Rate ( $/Hour )

9 | Hourly Earnings plus Health and Welfare
(Add Lines 5 and 8 )

10 | Payroll - Based Expense Rates
a. FICA

|b. Unemployment

c. Accident Insurance

d. Workers Compensation Rate
e. Total Payroll Expense Rates

11. | Total Health and Welfare Benefits
( Multiply Line 2 by Line 8 )

12 | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

13 | Payroll - Taxes
a. On Pay ( Multiply Line 4 by Line 10 e)

b. On Holidays Vacations Sick

( Multiply Line 5 by Line 6 by Line 7 by 10e )
c. Tax Payroll Taxes ( Add Lines 13a & 13b )

14 | Other: ( Includes @QBereave&Taxes )
( See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D 9/5/2013 8:26:02 AM


Unemployment Rate Calculation

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center .Kennedy Space Center FL CNA: Nish

Contract #: N/A

‘Sr Cent Mail Fac SDC _

A. State Tax Rate : PC)

B. Total Labor Costs:

(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )
C. Average Work Years:

( From FMP-9D,Line-7 or 1.00 whichever is greater )
D. Average Annual Wage:

(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

Sr OSB Mail Fac SDC

A. State Tax Rate : (b) (4)

B. Total Labor Costs:
(From FMP-9D, Line-4 + (Line-5 * Line-6 * Line-7 )

C. Average Work Years:
( From FMP-9D,Line-7 or 1.00 whichever is greater )

D. Average Annual Wage:
(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:

(Lines E/D ) <=1
G. Unemployment Rate Calculation:
(Lines A*F )
_ — _ : a= St OSB/Mell ac ste
A. State Tax Rate : (b) (4)

B. Total Labor Costs:
(From FMP-9D, Line-4 + (Line-6 * Line-6 * Line-7 )

C. Average Work Years:
(From FMP-9D,Line-7 or 1.00 whichever is greater )

D. Average Annual Wage:
(Lines B/C )
E. State Annual Wage Cap:

F. Ratio of Cap to Avg Wage Cap:
(Lines E/D ) <=1

G. Unemployment Rate Calculation:
(Lines A*F )

Unemployment Rate Calculation 9/5/2013 8:26:02 AM


Worker's Compensation Estimated Rate

Date : 9/5/2013 JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center ,Kennedy Space Center FL CNA: Nish

Contract #: N/A

SDC-CIF
(b) (4)
A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :
C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )
D. Adjusted Rate ( Lines C/B*A):
SDC-CIF
(b) (4)
A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :
C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )
D. Adjusted Rate ( Lines C/B*A) :
‘Sr Cent Mail Fac SDC
(b) (4)

A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
(Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A) :

Worker's Compensation Estimated Rate 9/5/2013 8:26:02 AM


Worker's Compensation Estimated Rate

Date : 9/5/2013, JPID: 13115
Service : Final Pricing 8-29-13 - KSC-Mail Project : 042916
Location : Kennedy Space Center Kennedy Space Center FL CNA: Nish

N/A

Contract

Sr Post Ofc POC

(b) (4)

A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A ) :

Sr Post Ofc POC

A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A) :

Sr Procurement SDCC

(b) (4)
A. Worker's Compensation Rate ( Self Insured ) :
B. Applicable Project/Worker Premium :

C. Adjusted Estimated Annual Premium :
( Total Rating Board Premium )

D. Adjusted Rate ( Lines C/B*A) :

Worker's Compensation Estimated Rate 9/5/2013 8:26:02 AM


Fringe Benefits

Date : 9/5/2013 : 13115
Service : Final Pricing 8-29-13 - KSC-Mail 042916
Location : Kennedy Space Center .Kennedy Space Center FL Nish

Contract #: N/A

Cent Mail Fac MD

Une Description Proposed

1 Nondisabled Labor Hours ( Standard Hours )

2 Total Labor Hours Worked to Provide Service
( Average Productivity 100. 00% ( Whole %))

3 Wage Rate
(FC For Direct Labor ‘same as Line 1a. of FMP-9)

4 — | Total Labor Cost
( Mutiply Line 1 by Line 3)
( For Lab Line 1a. of FMP-9 )

5 Average Hourly Earnings
( Divide Line 1 by Line 2 and Multiply by Line 3 )

6 Number of Holiday and Vacation and Sick Leave Hours
( Multiply Total of H-V-S Days by 8 Hours )

( Days:Holidays 12,Vacation 10

Sick Leave 12 )

7 | Average Work Years
( Divide Line 2 by 1808 Hours )
(Line 2/( 2080 - ((Holi. + Vac. + Sick) x 8)))

8 Health and Welfare Rate ( $/Hour )

9 | Hourly Earnings plus Health and Welfare
(Add Lines § and 8 )

10 Payroll - Based Expense Rates
. FICA
. Unemployment

. Accident Insurance

aoc.

|. Workers Compensation Rate
e. Total Payroll Expense Rates

"1 Total | Health and Welfare Benefits
( Multiply Line 2 by Line 8 )

12 | Total Holiday, Vacation and Sick Pay Benefits
( Multiply Line 6 by Line 7 by Line 9 )

13 | Payroll - Taxes
|a. On Pay ( Multiply Line 4 by Line 10 e )

|b. On Holidays Vacations Sick
( Multiply Line 5 by Line 6 by Line 7 by 10 )

c. Tax Payroll Taxes ( Add Lines 13a & 13b )

14 | Other: ( Includes (EN Bereave& Taxes )
( See Attachment Addendum if Line 14 is Greater than $0.00 )

TOTAL FRINGE BENEFITS
(Add Lines 11 & 12 &13c & 14)

FMP 9D 9/5/2013 8:26:02 AM