Docstoc

IGE.xls

Document Sample
IGE.xls Powered By Docstoc
					Independent Government Estimate (IGE)                    "Procurement Sensitive"
Date Prepared:

Prepared by:

Type of Occupation:

Place of Performance:
                                                                               Base           1st          2nd          3rd         4th
DIRECT LABOR COST                                                              Year          Option       Option       Option      Option

                                     ANNUAL SALARY                            100,000.00     103,000.00   106,090.00   109,272.70 112,550.88

      INFLATION FACTOR FOR OPTION/AWARD TERMS                          1.03

                    RECRUITMENT/RETENTION BONUS                         NA            0.00         0.00         0.00        0.00        0.00

                  TOTAL ANNUAL CASH COMPENSATION                              100,000.00     103,000.00   106,090.00   109,272.70 112,550.88

                                        HOURLY RATE                    2080        48.08          49.52        51.00       52.53       54.11

FRINGE BENEFITS (HOURLY)                                      RATES:

                                SICK LEAVE (HOURS)                    40.00           1.00         1.03         1.06        1.09        1.13
    HEALTH INSURANCE (This will be an est. amount)                  1.25000           1.25         1.25         1.25        1.25        1.25
                              SOCIAL SECURITY TAX                   6.200%            2.74         2.74         2.74        2.74        2.74
                                           MEDICARE                 1.450%            0.76         0.78         0.80        0.83        0.85
                                                 FUTA                56.000           0.03         0.03         0.03        0.03        0.03
             SUTA (this will vary from state to state)              243.000           0.13         0.13         0.13        0.13        0.13
                                  WORKMAN'S COMP                  1.00/$100           0.52         0.54         0.55        0.57        0.59
           HOLIDAYS (Based on ten federal holidays)                   80.00           2.00         2.06         2.13        2.19        2.25
                                 VACATION (HOURS)                     40.00           1.00         1.03         1.06        1.09        1.13
   CONTINUING MEDICAL EDUCATION - CME ($1000)                      0.54348            0.54         0.54         0.54        0.54        0.54

TOTAL HOURLY COMPENSATION                                                          58.05          59.65        61.30       63.00       64.75

GENERAL AND ADMINISTRATIVE                                             7.0%           4.06         4.18         4.29        4.41        4.53

TOTAL ALL COSTS                                                                    62.11          63.83        65.59       67.41       69.28

PROFIT RATE                                                            7.0%           4.35         4.47         4.59        4.72        4.85

BILLABLE HOURLY RATE                                                               66.46          68.29        70.18       72.13       74.13
Independent Government Estimatae (IGE)

Date Prepared:

Prepared by:

Type of Occupation:

Place of Performance:

DIRECT LABOR

                                    ANNUAL SALARY

              INFLATION FACTOR FOR OPTION PERIODS

                      RECRUITMENT/RETENTION BONUS

                  TOTAL ANNUAL CASH COMPENSATION

                                      HOURLY RATE

FRINGE BENEFITS (HOURLY)

                           SICK LEAVE (HOURS)
                            HEALTH INSURANCE
                          SOCIAL SECURITY TAX
                                     MEDICARE
                                         FUTA
                                         SUTA
                              WORKMAN'S COMP
                             HOLIDAYS (HOURS)
                             VACATION (HOURS)
   CONTINUING MEDICAL EDUCATION - CME ($1000)

TOTAL HOURLY COMPENSATION

GENERAL AND ADMINISTRATIVE

TOTAL ALL COSTS

PROFIT RATE
BILLABLE HOURLY RATE
"PROCUREMENT SENSITIVE"




                     BASE         FIRST       SECOND
                     YEAR        OPTION       OPTION

                    100,000.00   103,000.00   106,090.00

             1.03

              NA          0.00         0.00         0.00

                    100,000.00   103,000.00   106,090.00

             2080        48.08        49.52        51.00

    RATES:

            40.00         1.00         1.03         1.06
          1.25000         1.25         1.25         1.25
          6.200%          2.98         3.07         3.16
          1.450%          0.76
           56.000         0.03         0.03         0.03
          243.000         0.13         0.13         0.13
        1.00/$100         0.52         0.54         0.55
            80.00         2.00         2.06         2.13
            40.00         1.00         1.03         1.06
         0.54348          0.54         0.54         0.54

                         58.29        59.20        60.92

             8.0%         4.66         4.74         4.87

                         62.95        63.94        65.79

             8.0%         5.04         5.12         5.26
67.99   69.05   71.06
THIRD        FOURTH
OPTION       OPTION

109,272.70   112,550.88



      0.00         0.00

109,272.70   112,550.88

     52.53        54.11



      1.09         1.13
      1.25         1.25
      3.26         3.35

      0.03         0.03
      0.13         0.13
      0.57         0.59
      2.19         2.25
      1.09         1.13
      0.54         0.54

     62.69        64.51

      5.02         5.16

     67.70        69.67

      5.42         5.57
73.12   75.25

				
DOCUMENT INFO
Shared By:
Categories:
Stats:
views:18
posted:7/9/2011
language:English
pages:8