Attachment 2 -Pricing Spreadsheet_0001.xlsx

XLSX spreadsheet 202 KB Posted Aug 10, 2023

Attached to: INL WHA Advisory and Assistance (CARSI)
Solicitation number: 19AQMR23R0007
Issued by: Department of State Office of Acquisition Management

About this file

Written by GovTribe AI · Dec 20, 2023

This document contains pricing templates for advisory and assistance services to be provided in Central America and the Caribbean under solicitation number 19AQMR23R0007 from the Department of State Office of Acquisition Management. The templates include pricing tables for various labor categories of U.S. citizens, local nationals, and third country nationals to be provided in multiple countries. They also include tables for pricing other direct costs such as housing allowances, transportation, and office expenses. Rates are to be proposed for up to five years including a six-month option period. Indirect cost rates are also to be included.

View the file

Other files

File	Type	Posted
DD 254.pdf	PDF	Sep 7, 2023
Attachment 2 -Pricing Spreadsheet_0003.xlsx	XLSX spreadsheet	Sep 7, 2023
19AQMR23R0007-0003.pdf	PDF	Sep 7, 2023
19AQMR23R0007_Consolidated Govt Responses 2.xlsx	XLSX spreadsheet	Sep 7, 2023
Attachment 1 - INL WHA Staffing Statement of Work_0003.docx	DOCX document	Sep 7, 2023
19AQMR23R0007-0002.pdf	PDF	Aug 29, 2023
CTA Template.docx	DOCX document	Aug 10, 2023
19AQMR23R0007-0001.pdf	PDF	Aug 10, 2023
19AQMR23R0007 Consolidated Government Responses.xlsx	XLSX spreadsheet	Aug 10, 2023
Attachment 1 - INL WHA Staffing Statement of Work_0001.docx	DOCX document	Aug 10, 2023
Attachment 6 - Q and A Template.xlsx	XLSX spreadsheet	Jul 5, 2023
19AQMR23R0007.pdf	PDF	Jul 5, 2023
Attachment 5 - Past Performance Rating Form.xlsx	XLSX spreadsheet	Jul 5, 2023
Attachment 2 -Pricing Spreadsheet.xlsx	XLSX spreadsheet	Jul 5, 2023
Attachment 1 - INL WHA Staffing Statement of Work.docx	DOCX document	Jul 5, 2023

Show all 15

On GovTribe

Work with this file

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

Try for free Login

Text version

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

1. Prov. Bill. Ind. Cost Rates Pricing Table 1

Proposed Provisional Billing Indirect Cost Rates

	Indirect Cost Rate Description
(e.g., Fringe Benefits, Overhead, G&A)	Proposed Provisional Billing Indirect Cost Rate	Basis of Estimate of Proposed Provisional Billing Indirect Cost Rate
(e.g., Negotiated Indirect Cost Rate Agreement with Cognizant Federal Agency Official, Internal Budget Estimate)	Allocation Base
(e.g., Total Labor Dollars, Direct Labor Dollars, Total Cost Input)	Offeror Fiscal Year Period

(e.g., January 1, 2023 - December 31, 2023) 1)

THE FOLLOWING IS FOR ILLUSTRATION PURPOSES ONLY:

Indirect Cost Rate Description	Proposed Provisional Billing Indirect Cost Rate	Basis of Estimate of Proposed Provisional Billing Indirect Cost Rate	Allocation Base	Offeror Fiscal Year Period
1) Fringe Benefits	29.95%	March 1, 2023 Forward Pricing Rate Agreement with Cognizant Federal Agency Official	Total Labor Dollars	January 1, 2023 -

December 31, 2023 Fringe Benefits 29.85% March 1, 2023 Forward Pricing Rate Agreement with Cognizant Federal Agency Official Total Labor Dollars January 1, 2024 - December 31, 2024 Fringe Benefits 29.80% March 1, 2023 Forward Pricing Rate Agreement with Cognizant Federal Agency Official Total Labor Dollars January 1, 2025 - December 31, 2025 Fringe Benefits 29.80% March 1, 2023 Forward Pricing Rate Agreement with Cognizant Federal Agency Official Total Labor Dollars January 1, 2026 - December 31, 2026 Fringe Benefits 29.80% March 1, 2023 Forward Pricing Rate Agreement with Cognizant Federal Agency Official Total Labor Dollars January 1, 2027 - December 31, 2027 Fringe Benefits 29.80% March 1, 2023 Forward Pricing Rate Agreement with Cognizant Federal Agency Official Total Labor Dollars January 1, 2028 - December 31, 2028 Fringe Benefits 29.80% March 1, 2023 Forward Pricing Rate Agreement with Cognizant Federal Agency Official Total Labor Dollars January 1, 2029 - December 31, 2029

2. Ceiling Indirect Cost Rates Pricing Table 2

Proposed Ceiling Indirect Cost Rates

	Indirect Cost Rate Description
(e.g., Fringe Benefits, Overhead, G&A)	Proposed Ceiling Indirect Cost Rate	Basis of Estimate of Proposed Ceiling Indirect Cost Rate
(e.g., Negotiated Indirect Cost Rate Agreement with Cognizant Federal Agency Official, Internal Budget Estimate)	Allocation Base
(e.g., Total Labor Dollars, Direct Labor Dollars, Total Cost Input)	Offeror Fiscal Year Period

(e.g., January 1, 2022 - December 31, 2022) 1)

THE FOLLOWING IS FOR ILLUSTRATION PURPOSES ONLY:

Indirect Cost Rate Description	Proposed Provisional Billing Indirect Cost Rate	Basis of Estimate of Proposed Provisional Billing Indirect Cost Rate	Allocation Base	Offeror Fiscal Year Period
1) Fringe Benefits	29.95%	March 1, 2023 Forward Pricing Rate Agreement with Cognizant Federal Agency Official	Total Labor Dollars	January 1, 2023 -

3. Sample Composite Ind Rates

Pricing Table 3				FOR ILLUSTRATION PURPOSES ONLY
Sample Composite G&A Rate by Contract Period
Sample Offeror Fiscal Year	Sample Ceiling G&A Rate Proposed in Pricing Table 2	Contract Yr. 1	Contract Yr. 2	Contract Yr. 3	Contract Yr. 4	Contract Yr. 5	Six Mo. Option
January 1, 2023 - December 31, 2023	7.09%	7.08%
January 1, 2024 - December 31, 2024	7.03%		7.00%
January 1, 2025 - December 31, 2025	6.90%			6.90%
January 1, 2026 - December 31, 2026	6.90%				6.90%
January 1, 2027 - December 31, 2027	6.90%					6.90%
January 1, 2028 - December 31, 2028	6.90%						6.90%

In this example, if G&A is the only proposed indirect cost rate description applicable to Lease expenses, the offeror would multiply, for Contract Year 1 for example, the proposed

direct cost from cell D90 ("Dir $" column under Contract Year 1) in Pricing Table 4 by the 7.05% in cell C4 above, and the resultant amounbt would be entered into cell E90 ("Ind $" column

under Contract Year 1) in Pricing Table 4.

This example blends the sample offeror fiscal year with the following IDIQ effective period, which is specified in "Instruction Pricing Table 4-15 Buildup" in Section L of the solicitation:

Contract Year 1:	November 20, 2023 through November 19, 2024
Contract Year 2:	November 20, 2024 through November 19, 2025
Contract Year 3:	November 20, 2025 through November 19, 2026
Contract Year 4:	November 20, 2026 through November 19, 2027
Contract Year 5:	November 20, 2027 through November 19, 2028
Six-Month Option to Extend:	November 20, 2028 through May 19, 2029

Pursuant to the formulas in columns C through H accordingly:

1. For Contract Years 1 and 5 there are 42 days from November 20 through December 31, and 324 days from January 1 through November 19.

2. For Contract Years 2, 3, and 4, there are 42 days from November 20 through December 31, and 323 days from January 1 through November 19.

4. Contract Years 1 and 5, which run from November 20, 2023 through March 29, 2024 and November 20, 2027 through November 19, 2028 have 366 days because February 29 occurs in 2024 and 2028.

5. Each other contract year, except the Six-Month Option to Extend Period, and the 366 day leap years, has 365 days.

6. The Six-Month Option to Extend Period has 181 days.

4. Belize

Labor Prices - United States Citizen

Contract Year 1

Contract Year 2

Contract Year 3

Contract Year 4

Contract Year 5

Six-Month Option (FAR 52.217-8)

SubCLIN

Project Code

RFP-specified Labor Category

FTE

NTE Rate

Hours

Subtotal

NTE Rate

Hours

Subtotal

NTE Rate

Hours

Subtotal

NTE Rate

Hours

Subtotal

NTE Rate

Hours

Subtotal

NTE Rate

Hours

Subtotal

Total

X001-US	Admin and Support I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X002-US	Admin and Support II			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X003-US	Admin and Support III			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X004-US	Admin and Support IV			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X005-US	Corrections Advisor I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X006-US	Corrections Advisor II			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X007-US	Corrections Advisor III			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X008-US	Corrections Advisor IV			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X009-US	IT Advisor I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X010-US	IT Advisor II			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X011-US	IT Advisor III			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X012-US	IT Advisor IV			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X013-US	Police Advisor I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X014-US	Police Advisor II			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X015-US	Police Advisor III			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X016-US	Police Advisor IV	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X017-US	Specialist Advisor I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X018-US	Specialist Advisor II			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X019-US	Specialist Advisor III	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X020-US	Specialist Advisor IV	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X021-US	Supply Technician			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X022-US	Deputy Program Manager	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
			Labor Prices - Local National (Belize)

X001-L	Admin and Support I		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X002-L	Admin and Support II		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X003-L	Admin and Support III		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X004-L	Admin and Support IV		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X005-L	Corrections Advisor I		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X006-L	Corrections Advisor II		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X007-L	Corrections Advisor III		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X008-L	Corrections Advisor IV		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X009-L	IT Advisor I		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X010-L	IT Advisor II		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X011-L	IT Advisor III		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X012-L	IT Advisor IV		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X013-L	Police Advisor I		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X014-L	Police Advisor II		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X015-L	Police Advisor III		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X016-L	Police Advisor IV		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X017-L	Specialist Advisor I		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X018-L	Specialist Advisor II		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X019-L	Specialist Advisor III		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X020-L	Specialist Advisor IV		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X021-L	Supply Technician		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
		Labor Prices - Third Country National

X001-T	Admin and Support I		1,880	1,880	1,880	1,880	1,880	940
X002-T	Admin and Support II		1,880	1,880	1,880	1,880	1,880	940
X003-T	Admin and Support III		1,880	1,880	1,880	1,880	1,880	940
X004-T	Admin and Support IV		1,880	1,880	1,880	1,880	1,880	940
X005-T	Corrections Advisor I		1,880	1,880	1,880	1,880	1,880	940
X006-T	Corrections Advisor II		1,880	1,880	1,880	1,880	1,880	940
X007-T	Corrections Advisor III		1,880	1,880	1,880	1,880	1,880	940
X008-T	Corrections Advisor IV		1,880	1,880	1,880	1,880	1,880	940
X009-T	IT Advisor I		1,880	1,880	1,880	1,880	1,880	940
X010-T	IT Advisor II		1,880	1,880	1,880	1,880	1,880	940
X011-T	IT Advisor III		1,880	1,880	1,880	1,880	1,880	940
X012-T	IT Advisor IV		1,880	1,880	1,880	1,880	1,880	940
X013-T	Police Advisor I		1,880	1,880	1,880	1,880	1,880	940
X014-T	Police Advisor II		1,880	1,880	1,880	1,880	1,880	940
X015-T	Police Advisor III		1,880	1,880	1,880	1,880	1,880	940
X016-T	Police Advisor IV		1,880	1,880	1,880	1,880	1,880	940
X017-T	Specialist Advisor I		1,880	1,880	1,880	1,880	1,880	940
X018-T	Specialist Advisor II		1,880	1,880	1,880	1,880	1,880	940
X019-T	Specialist Advisor III		1,880	1,880	1,880	1,880	1,880	940
X020-T	Specialist Advisor IV	1	1,880	1,880	1,880	1,880	1,880	940
X021-T	Supply Technician		1,880	1,880	1,880	1,880	1,880	940

Subtotal Labor 5 0 0 0 0 0 0 $ - 0

ODCs

Contract Year 1 Contract Year 2 Contract Year 3 Contract Year 4 Contract Year 5 Six-Month Option (FAR 52.217-8)

	RFP-specified Description	Dir $	Ind $	Subtotal	Dir $	Ind $	Subtotal	Dir $	Ind $	Subtotal	Dir $	Ind $	Subtotal	Dir $	Ind $	Subtotal	Dir $	Ind $	Subtotal
X002-O	DBA			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
X003-O	Housing			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
X004-O	Temporary Quarters Subsistence Allowance			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
X005-O	COLA			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
X006-O	Post Differential			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
X007-O	Mobilization			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
X008-O	Program Office CONUS			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
				$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
	Subtotal ODCs			0			0			0			0			0			0	- 0

	0	0	0	0	0	Grand Total	$ - 0
NTE Rate = Proposed not-to-exceed fully-loaded hourly labor rate
Hours = RFP-specified estimated number of productive hours						0
Subtotal (Labor) = FTE x NTE Rate x Hours
Dir $ = RFP-specified estimated direct costs
Ind $ = Estimated ceiling indirect costs
Subtotal (ODCs/Materials) = Direct $ + Ind $
Total = Sum of Subtotals
Overall Proposed Price = Sum of Totals

5. Belize Direct Labor

Labor Prices - United States Citizen

Contract Year 1

Contract Year 2

Contract Year 3

Contract Year 4

Contract Year 5

Six-Month Option (FAR 52.217-8)

SubCLIN

Project Code

RFP-specified Labor Category

GS/LES Equivalent

FTE

Direct Rate

Hours

Subtotal

Direct Rate

Hours

Subtotal

Direct Rate

Hours

Subtotal

Direct Rate

Hours

Subtotal

Direct Rate

Hours

Subtotal

Direct Rate

Hours

Subtotal

Total

X001-US	Admin and Support I	GS-6			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X002-US	Admin and Support II	GS-7			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X003-US	Admin and Support III	GS-8			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X004-US	Admin and Support IV	GS-9			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X005-US	Corrections Advisor I	GS-11			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X006-US	Corrections Advisor II	GS-12			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X007-US	Corrections Advisor III	GS-13			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X008-US	Corrections Advisor IV	GS-14			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X009-US	IT Advisor I				1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X010-US	IT Advisor II				1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X011-US	IT Advisor III				1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X012-US	IT Advisor IV				1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X013-US	Police Advisor I	GS-11			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X014-US	Police Advisor II	GS-12			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X015-US	Police Advisor III	GS-13			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X016-US	Police Advisor IV	GS-14	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X017-US	Specialist Advisor I	GS-11			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X018-US	Specialist Advisor II	GS-12			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X019-US	Specialist Advisor III	GS-13	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X020-US	Specialist Advisor IV	GS-14	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X021-US	Supply Technician				1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X022-US	Deputy Program Manager		1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
				Labor Prices - Local National (Belize)

X001-L	Admin and Support I	LES 6 ($11,574-$17,941)		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X002-L	Admin and Support II	LES 7 ($17,137-$26,561)		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X003-L	Admin and Support III	LES08 ($20,565-$31,877)		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X004-L	Admin and Support IV	LES09 ($24,678- $38,251)		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X005-L	Corrections Advisor I	LES08 ($20,565-$31,877)		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X006-L	Corrections Advisor II	LES09 ($24,678- $38,251)		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X007-L	Corrections Advisor III	LES10 ($27,146-$42,077)		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X008-L	Corrections Advisor IV	LES11 ($29,861-$46,285)		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X009-L	IT Advisor I	LES 6 ($11,574-$17,941)		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X010-L	IT Advisor II	LES 7 ($17,137-$26,561)		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X011-L	IT Advisor III	LES08 ($20,565-$31,877)		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X012-L	IT Advisor IV	LES09 ($24,678- $38,251)		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X013-L	Police Advisor I	LES08 ($20,565-$31,877)		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X014-L	Police Advisor II	LES09 ($24,678- $38,251)		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X015-L	Police Advisor III	LES10 ($27,146-$42,077)		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X016-L	Police Advisor IV	LES11 ($29,861-$46,285)		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X017-L	Specialist Advisor I	LES08 ($20,565-$31,877)		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X018-L	Specialist Advisor II	LES09 ($24,678- $38,251)		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X019-L	Specialist Advisor III	LES10 ($27,146-$42,077)		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X020-L	Specialist Advisor IV	LES11 ($29,861-$46,285)		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X021-L	Supply Technician			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
			Labor Prices - Third Country National

X001-T	Admin and Support I	LES 6 ($11,574-$17,941)		1,880	1,880	1,880	1,880	1,880	940
X002-T	Admin and Support II	LES 7 ($17,137-$26,561)		1,880	1,880	1,880	1,880	1,880	940
X003-T	Admin and Support III	LES08 ($20,565-$31,877)		1,880	1,880	1,880	1,880	1,880	940
X004-T	Admin and Support IV	LES09 ($24,678- $38,251)		1,880	1,880	1,880	1,880	1,880	940
X005-T	Corrections Advisor I	LES08 ($20,565-$31,877)		1,880	1,880	1,880	1,880	1,880	940
X006-T	Corrections Advisor II	LES09 ($24,678- $38,251)		1,880	1,880	1,880	1,880	1,880	940
X007-T	Corrections Advisor III	LES10 ($27,146-$42,077)		1,880	1,880	1,880	1,880	1,880	940
X008-T	Corrections Advisor IV	LES11 ($29,861-$46,285)		1,880	1,880	1,880	1,880	1,880	940
X009-T	IT Advisor I	LES 6 ($11,574-$17,941)		1,880	1,880	1,880	1,880	1,880	940
X010-T	IT Advisor II	LES 7 ($17,137-$26,561)		1,880	1,880	1,880	1,880	1,880	940
X011-T	IT Advisor III	LES08 ($20,565-$31,877)		1,880	1,880	1,880	1,880	1,880	940
X012-T	IT Advidor IV	LES09 ($24,678- $38,251)		1,880	1,880	1,880	1,880	1,880	940
X013-T	Police Advisor I	LES08 ($20,565-$31,877)		1,880	1,880	1,880	1,880	1,880	940
X014-T	Police Advisor II	LES09 ($24,678- $38,251)		1,880	1,880	1,880	1,880	1,880	940
X015-T	Police Advisor III	LES10 ($27,146-$42,077)		1,880	1,880	1,880	1,880	1,880	940
X016-T	Police Advisor IV	LES11 ($29,861-$46,285)		1,880	1,880	1,880	1,880	1,880	940
X017-T	Specialist Advisor I	LES08 ($20,565-$31,877)		1,880	1,880	1,880	1,880	1,880	940
X018-T	Specialist Advisor II	LES09 ($24,678- $38,251)		1,880	1,880	1,880	1,880	1,880	940
X019-T	Specialist Advisor III	LES10 ($27,146-$42,077)		1,880	1,880	1,880	1,880	1,880	940
X020-T	Specialist Advisor IV	LES11 ($29,861-$46,285)	1	1,880	1,880	1,880	1,880	1,880	940
X021-T	Supply Technician			1,880	1,880	1,880	1,880	1,880	940

Subtotal Labor 5 0 0 0 0 0 0 $ - 0

6. Costa Rica

Labor Prices - United States Citizen

Contract Year 1

Contract Year 2

Contract Year 3

Contract Year 4

Contract Year 5

Six-Month Option (FAR 52.217-8)

SubCLIN

Project Code

RFP-specified Labor Category

FTE

NTE Rate

Hours

Subtotal

NTE Rate

Hours

Subtotal

NTE Rate

Hours

Subtotal

NTE Rate

Hours

Subtotal

NTE Rate

Hours

Subtotal

NTE Rate

Hours

Subtotal

Total

X001-US	Admin and Support I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X002-US	Admin and Support II			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X003-US	Admin and Support III			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X004-US	Admin and Support IV			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X005-US	Corrections Advisor I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X006-US	Corrections Advisor II			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X007-US	Corrections Advisor III			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X008-US	Corrections Advisor IV	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X009-US	IT Advisor I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X010-US	IT Advisor II			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X011-US	IT Advisor III			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X012-US	IT Advisor IV			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X013-US	Police Advisor I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X014-US	Police Advisor II			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X015-US	Police Advisor III			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X016-US	Police Advisor IV	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X017-US	Specialist Advisor I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X018-US	Specialist Advisor II			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X019-US	Specialist Advisor III	2		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X020-US	Specialist Advisor IV	3		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X021-US	Supply Technician			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X022-US	Deputy Program Manager	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
			Labor Prices - Local National (Costa Rica)

X001-L	Admin and Support I	2		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X002-L	Admin and Support II	3		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X003-L	Admin and Support III	2		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X004-L	Admin and Support IV	3		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X005-L	Corrections Advisor I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X006-L	Corrections Advisor II			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X007-L	Corrections Advisor III			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X008-L	Corrections Advisor IV			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X009-L	IT Advisor I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X010-L	IT Advisor II			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X011-L	IT Advisor III			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X012-L	IT Advisor IV	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X013-L	Police Advisor I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X014-L	Police Advisor II			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X015-L	Police Advisor III			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X016-L	Police Advisor IV			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X017-L	Specialist Advisor I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X018-L	Specialist Advisor II	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X019-L	Specialist Advisor III	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X020-L	Specialist Advisor IV	3		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X021-L	Supply Technician			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X022-L	Monitoring and Evaluation Specialist	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
			Labor Prices - Third Country National

X001-T	Admin and Support I		1,880	1,880	1,880	1,880	1,880	940
X002-T	Admin and Support II		1,880	1,880	1,880	1,880	1,880	940
X003-T	Admin and Support III		1,880	1,880	1,880	1,880	1,880	940
X004-T	Admin and Support IV		1,880	1,880	1,880	1,880	1,880	940
X005-T	Corrections Advisor I		1,880	1,880	1,880	1,880	1,880	940
X006-T	Corrections Advisor II		1,880	1,880	1,880	1,880	1,880	940
X007-T	Corrections Advisor III		1,880	1,880	1,880	1,880	1,880	940
X008-T	Corrections Advisor IV		1,880	1,880	1,880	1,880	1,880	940
X009-T	IT Advisor I		1,880	1,880	1,880	1,880	1,880	940
X010-T	IT Advisor II		1,880	1,880	1,880	1,880	1,880	940
X011-T	IT Advisor III		1,880	1,880	1,880	1,880	1,880	940
X012-T	IT Advisor IV		1,880	1,880	1,880	1,880	1,880	940
X013-T	Police Advisor I		1,880	1,880	1,880	1,880	1,880	940
X014-T	Police Advisor II		1,880	1,880	1,880	1,880	1,880	940
X015-T	Police Advisor III		1,880	1,880	1,880	1,880	1,880	940
X016-T	Police Advisor IV		1,880	1,880	1,880	1,880	1,880	940
X017-T	Specialist Advisor I		1,880	1,880	1,880	1,880	1,880	940
X018-T	Specialist Advisor II		1,880	1,880	1,880	1,880	1,880	940
X019-T	Specialist Advisor III		1,880	1,880	1,880	1,880	1,880	940
X020-T	Specialist Advisor IV	1	1,880	1,880	1,880	1,880	1,880	940
X021-T	Supply Technician		1,880	1,880	1,880	1,880	1,880	940

Subtotal Labor 26 0 0 0 0 0 0 $ - 0

ODCs
Contract Year 1	Contract Year 2	Contract Year 3	Contract Year 4	Contract Year 5	Six-Month Option (FAR 52.217-8)

	RFP-specified Description	Dir $	Ind $	Subtotal	Dir $	Ind $	Subtotal	Dir $	Ind $	Subtotal	Dir $	Ind $	Subtotal	Dir $	Ind $	Subtotal	Dir $	Ind $	Subtotal
X002-O	DBA			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
X003-O	Housing			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
X004-O	Temporary Quarters Subsistence Allowance			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
X005-O	COLA			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
X006-O	Post Differential			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
X007-O	Mobilization			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
X008-O	Program Office CONUS			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
X009-O	Program Office Costa Rica			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
				$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
	Subtotal ODCs			0			0			0			0			0			0	- 0
		ODCs

						Grand Total	ERROR:#REF!
NTE Rate = Proposed not-to-exceed fully-loaded hourly labor rate	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!	ERROR:#REF!
Hours = RFP-specified estimated number of productive hours
Subtotal (Labor) = FTE x NTE Rate x Hours
Dir $ = RFP-specified estimated direct costs
Ind $ = Estimated ceiling indirect costs
Subtotal (ODCs/Materials) = Direct $ + Ind $
Total = Sum of Subtotals
Overall Proposed Price = Sum of Totals

7. Costa Rica Direct Labor

Labor Prices - United States Citizen

Contract Year 1

Contract Year 2

Contract Year 3

Contract Year 4

Contract Year 5

Six-Month Option (FAR 52.217-8)

SubCLIN

Project Code

RFP-specified Labor Category

GS/LES Equivalent

FTE

Direct Rate

Hours

Subtotal

Direct Rate

Hours

Subtotal

Direct Rate

Hours

Subtotal

Direct Rate

Hours

Subtotal

Direct Rate

Hours

Subtotal

Direct Rate

Hours

Subtotal

Total

X001-US	Admin and Support I	GS-6			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X002-US	Admin and Support II	GS-7			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X003-US	Admin and Support III	GS-8			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X004-US	Admin and Support IV	GS-9			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X005-US	Corrections Advisor I	GS-11			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X006-US	Corrections Advisor II	GS-12			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X007-US	Corrections Advisor III	GS-13			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X008-US	Corrections Advisor IV	GS-14	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X009-US	IT Advisor I				1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X010-US	IT Advisor II				1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X011-US	IT Advisor III				1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X012-US	IT Advisor IV				1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X013-US	Police Advisor I	GS-11			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X014-US	Police Advisor II	GS-12			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X015-US	Police Advisor III	GS-13			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X016-US	Police Advisor IV	GS-14	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X017-US	Specialist Advisor I	GS-11			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X018-US	Specialist Advisor II	GS-12			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X019-US	Specialist Advisor III	GS-13	2		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X020-US	Specialist Advisor IV	GS-14	3		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X021-US	Supply Technician				1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X022-US	Deputy Program Manager		1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
				Labor Prices - Local National (Costa Rica)

X001-L	Admin and Support I	LES 6 ($13,594-$22,431)	2		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X002-L	Admin and Support II	LES 7 ($17,148-$28,293)	3		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X003-L	Admin and Support III	LES 8 ($22,380-$36,927)	2		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X004-L	Admin and Support IV	LES09 ($28,369-$48,809)	3		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X005-L	Corrections Advisor I	LES09 ($28,369-$48,809)			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X006-L	Corrections Advisor II	LES10 ($39,789- $65,652)			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X007-L	Corrections Advisor III	LES11 ($53,339- $88,009)			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X008-L	Corrections Advisor IV	LES12 ($68,716-$113,381)			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X009-L	IT Advisor I	LES 6 ($13,594-$22,431)			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X010-L	IT Advisor II	LES 7 ($17,148-$28,293)			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X011-L	IT Advisor III	LES 8 ($22,380-$36,927)			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X012-L	IT Advisor IV	LES09 ($28,369-$48,809)	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X013-L	Police Advisor I	LES09 ($28,369-$48,809)			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X014-L	Police Advisor II	LES10 ($39,789- $65,652)			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X015-L	Police Advisor III	LES11 ($53,339- $88,009)			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X016-L	Police Advisor IV	LES12 ($68,716-$113,381)			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X017-L	Specialist Advisor I	LES09 ($28,369-$48,809)			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X018-L	Specialist Advisor II	LES10 ($39,789- $65,652)	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X019-L	Specialist Advisor III	LES11 ($53,339- $88,009)	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X020-L	Specialist Advisor IV	LES12 ($68,716-$113,381)	3		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X021-L	Supply Technician				1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X022-L	Monitoring and Evaluation Specialist	LES12 ($68,716-$113,381)	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
				Labor Prices - Third Country National

X001-T	Admin and Support I	LES 6 ($13,594-$22,431)		1,880	1,880	1,880	1,880	1,880	940
X002-T	Admin and Support II	LES 7 ($17,148-$28,293)		1,880	1,880	1,880	1,880	1,880	940
X003-T	Admin and Support III	LES 8 ($22,380-$36,927)		1,880	1,880	1,880	1,880	1,880	940
X004-T	Admin and Support IV	LES09 ($28,369-$48,809)		1,880	1,880	1,880	1,880	1,880	940
X005-T	Corrections Advisor I	LES09 ($28,369-$48,809)		1,880	1,880	1,880	1,880	1,880	940
X006-T	Corrections Advisor II	LES10 ($39,789- $65,652)		1,880	1,880	1,880	1,880	1,880	940
X007-T	Corrections Advisor III	LES11 ($53,339- $88,009)		1,880	1,880	1,880	1,880	1,880	940
X008-T	Corrections Advisor IV	LES12 ($68,716-$113,381)		1,880	1,880	1,880	1,880	1,880	940
X009-T	IT Advisor I			1,880	1,880	1,880	1,880	1,880	940
X010-T	IT Advisor II			1,880	1,880	1,880	1,880	1,880	940
X011-T	IT Advisor III			1,880	1,880	1,880	1,880	1,880	940
X012-T	IT Advidor IV			1,880	1,880	1,880	1,880	1,880	940
X013-T	Police Advisor I	LES09 ($28,369-$48,809)		1,880	1,880	1,880	1,880	1,880	940
X014-T	Police Advisor II	LES10 ($39,789- $65,652)		1,880	1,880	1,880	1,880	1,880	940
X015-T	Police Advisor III	LES11 ($53,339- $88,009)		1,880	1,880	1,880	1,880	1,880	940
X016-T	Police Advisor IV	LES12 ($68,716-$113,381)		1,880	1,880	1,880	1,880	1,880	940
X017-T	Specialist Advisor I	LES09 ($28,369-$48,809)		1,880	1,880	1,880	1,880	1,880	940
X018-T	Specialist Advisor II	LES10 ($39,789- $65,652)		1,880	1,880	1,880	1,880	1,880	940
X019-T	Specialist Advisor III	LES11 ($53,339- $88,009)		1,880	1,880	1,880	1,880	1,880	940
X020-T	Specialist Advisor IV	LES12 ($68,716-$113,381)	1	1,880	1,880	1,880	1,880	1,880	940
X021-T	Supply Technician			1,880	1,880	1,880	1,880	1,880	940

Grand Total ERROR:#REF!

8. El Salvador

Labor Prices - United States Citizen

Contract Year 1

Contract Year 2

Contract Year 3

Contract Year 4

Contract Year 5

Six-Month Option (FAR 52.217-8)

SubCLIN

Project Code

RFP-specified Labor Category

FTE

NTE Rate

Hours

Subtotal

NTE Rate

Hours

Subtotal

NTE Rate

Hours

Subtotal

NTE Rate

Hours

Subtotal

NTE Rate

Hours

Subtotal

NTE Rate

Hours

Subtotal

Total

X001-US	Admin and Support I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X002-US	Admin and Support II			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X003-US	Admin and Support III			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X004-US	Admin and Support IV	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X005-US	Corrections Advisor I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X006-US	Corrections Advisor II			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X007-US	Corrections Advisor III			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X008-US	Corrections Advisor IV			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X009-US	IT Advisor I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X010-US	IT Advisor II			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X011-US	IT Advisor III			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X012-US	IT Advisor IV			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X013-US	Police Advisor I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X014-US	Police Advisor II			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X015-US	Police Advisor III			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X016-US	Police Advisor IV	2		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X017-US	Specialist Advisor I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X018-US	Specialist Advisor II	2		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X019-US	Specialist Advisor III			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X020-US	Specialist Advisor IV	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X021-US	Supply Technician			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X022-US	Subject Matter Experts	2		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X023-US	Deputy Program Manager	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
			Labor Prices - Local National (El Salvador)

X001-L	Admin and Support I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X002-L	Admin and Support II			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X003-L	Admin and Support III	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X004-L	Admin and Support IV	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X005-L	Corrections Advisor I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X006-L	Corrections Advisor II			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X007-L	Corrections Advisor III			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X008-L	Corrections Advisor IV			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X009-L	IT Advisor I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X010-L	IT Advisor II	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X011-L	IT Advisor III			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X012-L	IT Advisor IV			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X013-L	Police Advisor I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X014-L	Police Advisor II	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X015-L	Police Advisor III			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X016-L	Police Advisor IV			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X017-L	Specialist Advisor I	2		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X018-L	Specialist Advisor II	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X019-L	Specialist Advisor III	2		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X020-L	Specialist Advisor IV	2		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X021-L	Supply Technician			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X022-L	Monitoring and Evaluation Specialist	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
			Labor Prices - Third Country National

X001-T	Admin and Support I		1,880	1,880	1,880	1,880	1,880	940
X002-T	Admin and Support II		1,880	1,880	1,880	1,880	1,880	940
X003-T	Admin and Support III		1,880	1,880	1,880	1,880	1,880	940
X004-T	Admin and Support IV		1,880	1,880	1,880	1,880	1,880	940
X005-T	Corrections Advisor I		1,880	1,880	1,880	1,880	1,880	940
X006-T	Corrections Advisor II		1,880	1,880	1,880	1,880	1,880	940
X007-T	Corrections Advisor III		1,880	1,880	1,880	1,880	1,880	940
X008-T	Corrections Advisor IV		1,880	1,880	1,880	1,880	1,880	940
X009-T	IT Advisor I		1,880	1,880	1,880	1,880	1,880	940
X010-T	IT Advisor II		1,880	1,880	1,880	1,880	1,880	940
X011-T	IT Advisor III		1,880	1,880	1,880	1,880	1,880	940
X012-T	IT Advisor IV		1,880	1,880	1,880	1,880	1,880	940
X013-T	Police Advisor I		1,880	1,880	1,880	1,880	1,880	940
X014-T	Police Advisor II		1,880	1,880	1,880	1,880	1,880	940
X015-T	Police Advisor III		1,880	1,880	1,880	1,880	1,880	940
X016-T	Police Advisor IV	2	1,880	1,880	1,880	1,880	1,880	940
X017-T	Specialist Advisor I		1,880	1,880	1,880	1,880	1,880	940
X018-T	Specialist Advisor II		1,880	1,880	1,880	1,880	1,880	940
X019-T	Specialist Advisor III	3	1,880	1,880	1,880	1,880	1,880	940
X020-T	Specialist Advisor IV	2	1,880	1,880	1,880	1,880	1,880	940
X021-T	Supply Technician		1,880	1,880	1,880	1,880	1,880	940

Subtotal Labor 28 0 0 0 0 0 0 $ - 0

ODCs
Contract Year 1	Contract Year 2	Contract Year 3	Contract Year 4	Contract Year 5	Six-Month Option (FAR 52.217-8)

	RFP-specified Description	Dir $	Ind $	Subtotal	Dir $	Ind $	Subtotal	Dir $	Ind $	Subtotal	Dir $	Ind $	Subtotal	Dir $	Ind $	Subtotal	Dir $	Ind $	Subtotal
X002-O	DBA			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
X003-O	Housing			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
X004-O	Temporary Quarters Subsistence Allowance			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
X005-O	COLA			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
X006-O	Post Differential			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
X007-O	Mobilization			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
X008-O	Program Office CONUS			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
X009-O	Program Office El Salvador			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
				$ - 0			$ - 0			$ - 0			$ - 0			$ - 0			$ - 0	- 0
	Subtotal ODCs			0			0			0			0			0			0	- 0
		ODCs

NTE Rate = Proposed not-to-exceed fully-loaded hourly labor rate	ERROR:#REF!
Hours = RFP-specified estimated number of productive hours
Subtotal (Labor) = FTE x NTE Rate x Hours
Dir $ = RFP-specified estimated direct costs
Ind $ = Estimated ceiling indirect costs
Subtotal (ODCs/Materials) = Direct $ + Ind $
Total = Sum of Subtotals
Overall Proposed Price = Sum of Totals

9. El Salvador Direct Labor

Labor Prices - United States Citizen

Contract Year 1

Contract Year 2

Contract Year 3

Contract Year 4

Contract Year 5

Six-Month Option (FAR 52.217-8)

SubCLIN

Project Code

RFP-specified Labor Category

GS/LES Equivalent

FTE

Direct Rate

Hours

Subtotal

Direct Rate

Hours

Subtotal

Direct Rate

Hours

Subtotal

Direct Rate

Hours

Subtotal

Direct Rate

Hours

Subtotal

Direct Rate

Hours

Subtotal

Total

X001-US	Admin and Support I	GS-6			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X002-US	Admin and Support II	GS-7			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X003-US	Admin and Support III	GS-8			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X004-US	Admin and Support IV	GS-9	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X005-US	Corrections Advisor I	GS-11			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X006-US	Corrections Advisor II	GS-12			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X007-US	Corrections Advisor III	GS-13			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X008-US	Corrections Advisor IV	GS-14			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X009-US	IT Advisor I				1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X010-US	IT Advisor II				1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X011-US	IT Advisor III				1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X012-US	IT Advisor IV				1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X013-US	Police Advisor I	GS-11			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X014-US	Police Advisor II	GS-12			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X015-US	Police Advisor III	GS-13			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X016-US	Police Advisor IV	GS-14	2		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X017-US	Specialist Advisor I	GS-11			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X018-US	Specialist Advisor II	GS-12	2		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X019-US	Specialist Advisor III	GS-13			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X020-US	Specialist Advisor IV	GS-14	3		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X021-US	Supply Technician				1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X022-US	Subject Matter Expert	GS-15	2		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X023-US	Deputy Program Manager		1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
				Labor Prices - Local National (El Salvador)

X001-L	Admin and Support I	LES 6 ($15,392-$23,904)			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X002-L	Admin and Support II	LES 7 ($18,742-$29,280)			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X003-L	Admin and Support III	LES 8 ($23,366-$36,665)	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X004-L	Admin and Support IV	LES 9 ($30,513-$48,106)	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X005-L	Corrections Advisor I	LES9 ($30,513-$48,106)			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X006-L	Corrections Advisor II	LES10 ($42,644-$67,136)			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X007-L	Corrections Advisor III	LES11 ($53,128-$83,924)			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X008-L	Corrections Advisor IV	LES12 ($74,188-$117,585)			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X009-L	IT Advisor I	LES 6 ($15,392-$23,904)			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X010-L	IT Advisor II	LES 7 ($18,742-$29,280)	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X011-L	IT Advisor III	LES 8 ($23,366-$36,665)			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X012-L	IT Advisor IV	LES 9 ($30,513-$48,106)			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X013-L	Police Advisor I	LES9 ($30,513-$48,106)			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X014-L	Police Advisor II	LES10 ($42,644-$67,136)	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X015-L	Police Advisor III	LES11 ($53,128-$83,924)			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X016-L	Police Advisor IV	LES12 ($74,188-$117,585)			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X017-L	Specialist Advisor I	LES9 ($30,513-$48,106)	2		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X018-L	Specialist Advisor II	LES10 ($42,644-$67,136)	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X019-L	Specialist Advisor III	LES11 ($53,128-$83,924)	2		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X020-L	Specialist Advisor IV	LES12 ($74,188-$117,585)	2		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X021-L	Supply Technician				1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X022-L	Monitoring and Evaluation Specialist	LES12 ($74,188-$117,585)	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
				Labor Prices - Third Country National

X001-T	Admin and Support I	LES 6 ($11,840-$18,938)		1,880	1,880	1,880	1,880	1,880	940
X002-T	Admin and Support II	LES 7 ($14,643-$23,435)		1,880	1,880	1,880	1,880	1,880	940
X003-T	Admin and Support III	LES 8 ($17,947-$28,713)		1,880	1,880	1,880	1,880	1,880	940
X004-T	Admin and Support IV	LES 9 ($23,752-$38,004)		1,880	1,880	1,880	1,880	1,880	940
X005-T	Corrections Advisor I	LES10 ($33,748-$53,992)		1,880	1,880	1,880	1,880	1,880	940
X006-T	Corrections Advisor II	LES11 ($39,984-$63,980)		1,880	1,880	1,880	1,880	1,880	940
X007-T	Corrections Advisor III	LES12 ($50,763-$81,081)		1,880	1,880	1,880	1,880	1,880	940
X008-T	Corrections Advisor IV	LES13 ($64,145-$102,631)		1,880	1,880	1,880	1,880	1,880	940
X009-T	IT Advisor I			1,880	1,880	1,880	1,880	1,880	940
X010-T	IT Advisor II			1,880	1,880	1,880	1,880	1,880	940
X011-T	IT Advisor III			1,880	1,880	1,880	1,880	1,880	940
X012-T	IT Advisor IV			1,880	1,880	1,880	1,880	1,880	940
X013-T	Police Advisor I	LES10 ($33,748-$53,992)		1,880	1,880	1,880	1,880	1,880	940
X014-T	Police Advisor II	LES11 ($39,984-$63,980)		1,880	1,880	1,880	1,880	1,880	940
X015-T	Police Advisor III	LES12 ($50,763-$81,081)		1,880	1,880	1,880	1,880	1,880	940
X016-T	Police Advisor IV	LES13 ($64,145-$102,631)	2	1,880	1,880	1,880	1,880	1,880	940
X017-T	Specialist Advisor I	LES10 ($33,748-$53,992)		1,880	1,880	1,880	1,880	1,880	940
X018-T	Specialist Advisor II	LES11 ($39,984-$63,980)		1,880	1,880	1,880	1,880	1,880	940
X019-T	Specialist Advisor III	LES12 ($50,763-$81,081)	3	1,880	1,880	1,880	1,880	1,880	940
X020-T	Specialist Advisor IV	LES13 ($64,145-$102,631)	2	1,880	1,880	1,880	1,880	1,880	940
X021-T	Supply Technician			1,880	1,880	1,880	1,880	1,880	940

10. Guatemala

Labor Prices - United States Citizen

Contract Year 1

Contract Year 2

Contract Year 3

Contract Year 4

Contract Year 5

Six-Month Option (FAR 52.217-8)

SubCLIN

Project Code

RFP-specified Labor Category

FTE

NTE Rate

Hours

Subtotal

NTE Rate

Hours

Subtotal

NTE Rate

Hours

Subtotal

NTE Rate

Hours

Subtotal

NTE Rate

Hours

Subtotal

NTE Rate

Hours

Subtotal

Total

X001-US	Admin and Support I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X002-US	Admin and Support II			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X003-US	Admin and Support III			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X004-US	Admin and Support IV			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X005-US	Corrections Advisor I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X006-US	Corrections Advisor II			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X007-US	Corrections Advisor III	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X008-US	Corrections Advisor IV			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X009-US	IT Advisor I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X010-US	IT Advisor II			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X011-US	IT Advisor III			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X012-US	IT Advisor IV			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X013-US	Police Advisor I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X014-US	Police Advisor II			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X015-US	Police Advisor III			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X016-US	Police Advisor IV	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X017-US	Specialist Advisor I			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X018-US	Specialist Advisor II			1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X019-US	Specialist Advisor III	3		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X020-US	Specialist Advisor IV	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X021-US	Supply Technician	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
X022-US	Deputy Program Manager	1		1,880	0	1,880	0	1,880	0	1,880	0	1,880	0	940	0	0
			Labor Prices - Local National (Guatemala)

X001-L	Admin and Support I		1,880	1,880	1,880	1,880	1,880	940
X002-L	Admin and Support II	2	1,880	1,880	1,880	1,880	1,880	940
X003-L	Admin and Support III		1,880	1,880	1,880	1,880	1,880	940
X004-L	Admin and Support IV	2	1,880	1,880	1,880	1,880	1,880	940
X005-L	Corrections Advisor I		1,880	1,880	1,880	1,880	1,880	940
X006-L	Corrections Advisor II		1,880	1,880	1,880	1,880	1,880	940
X007-L	Corrections Advisor III	2	1,880	1,880	1,880	1,880	1,880	940
X008-L	Corrections Advisor IV		1,880	1,880	1,880	1,880	1,880	940
X009-L	IT Advisor I		1,880	1,880	1,880	1,880	1,880	940
X010-L	IT Advisor II	4	1,880	1,880	1,880	1,880	1,880	940
X011-L	IT Advisor III	1	1,880	1,880	1,880	1,880	1,880	940
X012-L	IT Advisor IV		1,880	1,880	1,880	1,880	1,880	940
X013-L	Police Advisor I		1,880	1,880	1,880	1,880	1,880	940
X014-L	Police Advisor II	3	1,880	1,880	1,880	1,880	1,880	940
X015-L	Police Advisor III	1	1,880	1,880	1,880	1,880	1,880	940
X016-L	Police Advisor IV	1	1,880	1,880	1,880	1,880	1,880	940
X017-L	Specialist Advisor I		1,880	1,880	1,880	1,880	1,880	940
X018-L	Specialist Advisor II	5	1,880	1,880	1,880	1,880	1,880	940
X019-L	Specialist Advisor III	9	1,880	1,880	1,880	1,880	1,880	940
X020-L	Specialist Advisor IV	5	1,880	1,880	1,880	1,880	1,880	940
X021-L	Supply Technician		1,880	1,880	1,880	1,880	1,880	940

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

File details come from the government source that posted it. Updated Aug 10, 2023.