COMPUTATION OF ALLOWABLE INDIRECT COST – Continued
| (a) Total Amount | (b) Amount Allocable to This Unit | (c) Direct Costs This Unit | (d) Indirect Costs This Unit Column B Less Column C | (e) Unallowable Per Federal Acquisition Regulations | FAR Ref. | (f) Allowable Indirect Costs This Unit Column D Less Column E |
|---|
| Account Classification - Continued | | | | | | | |
|---|
| Unallowable Expenses: | | | | | | | |
|---|
| Interest | $ 540,309 | $ 540,309 | $ 0 | $ 540,309 | $ 540,309 | (B) | $ 0 |
|---|
| Contributions | 36,215 | 36,215 | 0 | 36,215 | 36,215 | (E) | 0 |
|---|
| Entertainment | 226,583 | 226,583 | 0 | 226,583 | 226,583 | (A) | 0 |
|---|
| Bad Debts | 220,000 | 220,000 | 0 | 220,000 | 220,000 | (C) | 0 |
|---|
| Other Losses | 11,265 | 11,265 | 0 | 11,265 | 11,265 | (F) | 0 |
|---|
| State Income Tax | 311,538 | 311,538 | 0 | 311,538 | 311,538 | (K) | 0 |
|---|
| Federal Income Tax | 743,502 | 743,502 | 0 | 743,502 | 743,502 | (K) | 0 |
|---|
| Other (Specify): | | | | | | | |
|---|
| Officer's Life Insurance (Key-Man) | 1,735 | 1,735 | 0 | 1,735 | 1,735 | (H) | 0 |
|---|
| Advertising | 809,710 | 809,710 | 0 | 809,710 | 809,710 | (G) | 0 |
|---|
| Employee Benefits | 26,108 | 26,108 | 0 | 26,108 | 26,108 | (I) | 0 |
|---|
| Business Development | 326,675 | 326,675 | 0 | 326,675 | 326,675 | (D) | 0 |
|---|
| Outside Marketing | 53,976 | 53,976 | 0 | 53,976 | 53,976 | (G) | 0 |
|---|
| $ 3,307,616 | $ 3,307,616 | $ 0 | $ 3,307,616 | $ 3,307,616 | | $ 0 |
|---|
| Total Schedule C | $ 39,838,740 | $ 39,838,740 | $ 0 | $ 39,838,740 | $ 3,464,415 | | $ 36,374,325 |
|---|
Una!lowable Expenses: Interest s 540,309 s 540,309 s 0 s 540,309 s 540,309 (8) s
Contributions 36,215 36,215 0 36,215 36,215 (E)
Entertainment 226,583 226,583 0 226,583 226,583 (A)
Bad Debts 220,000 220,000 0 220,000 220,000 (C)
Other Losses I 1,265 11,265 0 I 1,265 11,265 (F)
State Income Tax 311,538 311,538 0 311,538 311,538 (K)
Federal Income Tax 743,502 743,502 0 743,502 743,502 (K)
Officer's Life Insurance (Key~Man) 1,735 1,735 0 l,735 1,735 (H)
Advertising 809,710 809,710 0 809,710 809,710 (G)
Employee Benefits 26,108 26,108 0 26,108 26,108 (I)
Business Development 326,675 326,675 0 326,675 326,675 (D)
Outside Marketing 53,976 53,976 0 53,976 53,976 (G)
9