Attachment 1 Revised Attachment 3 Schedule of Services - Mortgage Loan Servicing Support Services.xlsx

XLSX spreadsheet 94 KB Posted Aug 19, 2020

Attached to: Mortgage Loan Servicing Support Services
Solicitation number: 86615720R00001
Issued by: Department of Housing and Urban Development

About this file

Written by GovTribe AI · Dec 28, 2023

This document contains an attachment to a solicitation for mortgage loan servicing support services. The Department of Housing and Urban Development requires contractor support to provide mortgage loan servicing for conventional, Mark-to-Market, healthcare, and direct loan notes held by HUD. Services include property disposition portfolio support, risk sharing assistance, and accounting functions. The attachment includes a schedule of services with line items for transition assistance, note set-up and take down, note servicing, risk share module setup, property disposition support, document retention, and accounting/operational support. Pricing is provided for a base year and four option years by task and labor categories. Labor rates, hours, and fully loaded annual costs are identified for each period. The total potential contract value over five years is estimated at $8.5 million.

View the file

Other files

File	Type	Posted
86615720R00001 A0004.pdf	PDF	Aug 19, 2020
86615720R0001 A0003 Attachment 2 Revision-2 Attachment 1 Performance Work Statement (PWS) - Mortgage Loan Servicing.pdf	PDF	Aug 14, 2020
86615720R00001 A0003 Attachment 1 Questions and Answers.pdf	PDF	Aug 14, 2020
86615720R00001 A0003.pdf	PDF	Aug 14, 2020
86615720R00001 A0002.pdf	PDF	Aug 11, 2020
86615720R00001 A0001 Attachment 1 Questions and Answers.pdf	PDF	Jul 30, 2020
86615720R00001 A0001 Attachment 3 Revised 86615720R00001 Mortgage Loan Servicing Support Services .pdf	PDF	Jul 30, 2020
86615720R00001 A0001 Attachment 2 Revised Attachment 1 Performance Work Statement (PWS) - Mortgage Loan Servicing.pdf	PDF	Jul 30, 2020
86615720R00001 A0001.pdf	PDF	Jul 30, 2020
Attachment 1 Performance Work Statement (PWS) - Mortgage Loan Servicing Support Services.pdf	PDF	Jul 10, 2020
Attachment 4 Price Breakdown Worksheet.xlsx	XLSX spreadsheet	Jul 10, 2020
86615720R00001 Mortgage Loan Servicing Support Services.pdf	PDF	Jul 10, 2020
Attachment 7 Past Performance Survey.docx	DOCX document	Jul 10, 2020
Attachment 8 Subcontracting Plan.docx	DOCX document	Jul 10, 2020
Attachment 3 Schedule of Services - Mortgage Loan Servicing Support Services.xlsx	XLSX spreadsheet	Jul 10, 2020
Attachment 2 Quality Assurance Surveillance Plan (QASP) - Mortgage Loan Servicing Support Services.pdf	PDF	Jul 10, 2020
Attachment 5 - Nondisclosure-Agreement-between-HUD-and-Contractor-Employee.docx	DOCX document	Jul 10, 2020
Attachment 6- Past Performance Information.pdf	PDF	Jul 10, 2020

Show all 18

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.

Burden Rates

Supplemental Claims and Property Disposition Services
Inflation Rate (used for out-year performance)	2.90%

	Minimum	Most Likely	Maximum
Overhead Factor	-1.00%	0.00%	1.00%
General and Administrative (G&A)	-1.00%	0.00%	1.00%
Facilities Capital Cost of Money (FCCM)	-1.00%	0.00%	1.00%
Profit/Fee	-1.00%	0.00%	1.00%
Variable	95.00%	100.00%	105.00%

Cost Types With Profit:
Direct Labor	Yes
Travel	No
Communications	No
Computers and Peripherals	No
Subcontractors	No
Other ODCs	No
Non-G&A ODCs	No
* The inflation Rate was derived from the Bureau of Labor Statistics’ Table 5. Compensation (Not Seasonally Adjusted): Employment Cost Index for total compensation, for private industry works, by occupational group and industry, Management, Business, and Financial 12-months ended March 2018
** As this contract will only have direct labor costs, the minimum, most likely, and maximum percentages were selected to fit the template provided.
*** This contract will only have direct labor costs.

Summary of Total Cost

DEPARTMENT OF HOUSING AND URBAN DEVELOPMENT

ATTACHMENT 3 SCHEDULE OF SERVICES

Multifamily Mortgage Loan Servicing Support Services

Solicitation: 86615720R00001

SUMMARY TOTAL COST
	Total Cost
Base Period
Option Year 1
Option Year 2
Option Year 3
Option Year 4
Total	$ - 0

Base Year Base Year

Contract Line Item Number (CLIN)	Description	QTY	Unit of Issue	Fixed Unit Price	Total Price
0001	Base Year - Transition-In Services (PWS Task 5.1)	1	LO
0002	Base Year - New Note Set-up / Take-Down (PWS Task 5.2)	300	EA
0003	Base Year - Note Servicing (PWS Task 5.3) - < 2,000 loans service monthly	2000	EA		See note 1
0004	Base Year - RDSL Module Setup (PWS Task 5.4)	1	LO
0005	Base Year - Property Disposition Portfolio Support (PWS Task 5.5) - Disposition of < 2,100 units per monthly	2100	EA		See note 2
0006	Base Year - Document Retention and Storage (PWS Task 5.7)	1	LO
0007	Base Year - Accounting Servicies, Help Desk, Servicing System Operations, Training, Audit, and Internal Control Support (PWS Sections 5.6, 5.8, 5.9, and 5.11) NOT SEPARATELY PRICE	1	LO	NSP	NSP
0008	Base Year (Optional Line Item) - Risk Share Program Maintenance Support (PWS Task 5.10)	12	MO
0009	Base Year - Travel		NTE	$ 25,000.00	$ 25,000.00

BASE YEAR TOTAL COST

Note 1: Total Price is the cost to service 2000 loan per month for one year

Note 2: Total Price is the cost to perform disposition of 2100 units per month for one year

&"-,Bold"&14ATTACHMENT 3 - Schedule of Services Mortgage Loan Servicing Support Services

Option Year 1 Option Year 1

Contract Line Item Number (CLIN)	Description	QTY	Unit of Issue	Fixed Unit Price	Total Price
0010	Option Year 1 - New Note Set-up / Take-Down (PWS Task 5.2)	300	EA
0011	Option Year 1 - Note Servicing (PWS Task 5.3) < 2,000 loans service monthly	2000	EA		See note 1
0012	Option Year 1 - Property Disposition Portfolio Support (PWS Task 5.5) Disposition of < 2,100 units per monthly	2100	EA		See note 2
0013	Option Year 1 - Document Retention and Storage (PWS Task 5.7)	1	LO
0014	Option Year 1 - Accounting Servicies, Help Desk, Servicing System Operations, Training, Audit, and Internal Control Support (PWS Sections 5.6, 5.8, 5.9, and 5.11) NOT SEPARATELY PRICE	1	LO	NSP	NSP
0015	Option Year 1 (Optional Line Item) - Risk Share Program Maintenance Support (PWS Task 5.10)	12	MO
0016	Option Year 1 - Travel		NTE	$ 25,000.00	$ 25,000.00

OPTION YEAR 1 TOTAL COST

Note 1: Total Price is the cost to service 2000 loan per month for one year

Note 2: Total Price is the cost to perform disposition of 2100 units per month for one year

Mortgage Loan Servicing Support Services

Sheet1

Option Year 2 Option Year 2

Contract Line Item Number (CLIN)	Description	QTY	Unit of Issue	Fixed Unit Price	Total Price
0017	Option Year - 2 New Note Set-up / Take-Down (PWS Task 5.2)	300	EA
0018	Option Year 2 - Note Servicing (PWS Task 5.3) < 2,000 loans service monthly	2000	EA		See note 1
0019	Option Year 2 - Property Disposition Portfolio Support (PWS Task 5.5) Disposition of < 2,100 units per monthly	2100	EA		See note 2
0020	Option Year 2 - Document Retention and Storage (PWS Task 5.7)	1	LO
0021	Option Year 2 - Accounting Servicies, Help Desk, Servicing System Operations, Training, Audit, and Internal Control Support (PWS Sections 5.6, 5.8, 5.9, and 5.11) NOT SEPARATELY PRICE	1	LO	NSP	NSP
0022	Option Year 2 (Optional Line Item) - Risk Share Program Maintenance Support (PWS Task 5.10)	12	MO
0023	Option Year 2 - Travel		NTE	$ 25,000.00	$ 25,000.00

OPTION YEAR 2 TOTAL COST

Note 1: Total Price is the cost to service 2000 loan per month for one year

Note 2: Total Price is the cost to perform disposition of 2100 units per month for one year

Mortgage Loan Servicing Support Services

Option Year 3 Option Year 3

Contract Line Item Number (CLIN)	Description	QTY	Unit of Issue	Fixed Unit Price	Total Price
0024	Option Year 3 - New Note Set-up / Take-Down (PWS Task 5.2)	300	EA
0025	Option Year 3 - Note Servicing (PWS Task 5.3) < 2,000 loans service monthly	2000	EA		See note 1
0026	Option Year 3 - Property DispositIon Portfolio Support (PWS Task 5.5) Disposition of < 2,100 units per monthly	2100	EA		See note 2
0027	Option Year 3 - Document Retention and Storage (PWS Task 5.7)	1	LO
0028	Option Year 3 - Accounting Servicies, Help Desk, Servicing System Operations, Training, Audit, and Internal Control Support (PWS Sections 5.6, 5.8, 5.9, and 5.11) NOT SEPARATELY PRICE	1	LO	NSP	NSP
0029	Option Year 3 (Optional Line Item) - Risk Share Program Maintenance Support (PWS Task 5.10)	12	MO
0030	Option Year 3 - Travel		NTE	$ 25,000.00	$ 25,000.00

OPTION YEAR 3 TOTAL COST

Note 1: Total Price is the cost to service 2000 loan per month for one year

Note 2: Total Price is the cost to perform disposition of 2100 units per month for one year

Mortgage Loan Servicing Support Services

Option Year 4 Option Year 4

Contract Line Item Number (CLIN)	Description	QTY	Unit of Issue	Fixed Unit Price	Total Price
0031	Option Year 4 - New Note Set-up / Take-Down (PWS Task 5.2)	300	EA
0032	Option Year 4 - Note Servicing (PWS Task 5.3) < 2,000 loans service monthly	2000	EA		See note 1
0033	Option Year 4 - Property Disposition Portfolio Support (PWS Task 5.5) Disposition of < 2,100 units per monthly	2100	EA		See note 2
0034	Option Year 4 - Document Retention and Storage (PWS Task 5.7)	1	LO
0035	Option Year 4 - Accounting Servicies, Help Desk, Servicing System Operations, Training, Audit, and Internal Control Support (PWS Sections 5.6, 5.8, 5.9, and 5.11) NOT SEPARATELY PRICE	1	LO	NSP	NSP
0036	Option Year 4 (Optional Line Item) - Risk Share Program Maintenance Support (PWS Task 5.10)	12	MO
0037	Option Year 4 - Travel		NTE	$ 25,000.00	$ 25,000.00

OPTION YEAR 4 TOTAL COST

Note 1: Total Price should be the cost to service 2000 loan per month for one year

Note 2: Total Price should be the cost to perform disposition of 2100 units per month for one year

Mortgage Loan Servicing Support Services

Optional Line item Optional Line Item

Contract Line Item Number (CLIN)	Description	QTY	Unit of Issue	Fixed Unit Price	Total Price
0038	Optional Line Item - Transition Out (PWS Task 5.12)	1	LO

OPTIONAL LINE ITEM TOTAL COST

Mortgage Loan Servicing Support Services

Sheet2

Labor Opt. Years 1-4

					Inflation Rate	3%
Labor Catagories for Tasks 2,3,5					Option Year 1	Option Year 2	Option Year 3	Option Year 4
Direct labor	hours x	rate/hour	Estimated Annual Salary	est. cost
Financial Services Director	1080	$ 222.00	$ 461,760.00	$ 239,760	$ 246,953	$ 254,361.38	$ 261,992.23	$ 269,851.99
Financial Specialist II	2080	$ 136.00	$ 282,880.00	$ 282,880	$ 291,366	$ 300,107.39	$ 309,110.61	$ 318,383.93
Financial Specialist II	2080	$ 136.00	$ 282,880.00	$ 282,880	$ 291,366	$ 300,107.39	$ 309,110.61	$ 318,383.93
Financial Specialist II	2080	$ 136.00	$ 282,880.00	$ 282,880	$ 291,366	$ 300,107.39	$ 309,110.61	$ 318,383.93
Financial Specialist II	2080	$ 136.00	$ 282,880.00	$ 282,880	$ 291,366	$ 300,107.39	$ 309,110.61	$ 318,383.93
Financial Specialist II	2080	$ 136.00	$ 282,880.00	$ 282,880	$ 291,366	$ 300,107.39	$ 309,110.61	$ 318,383.93
Financial Specialist	2080	$ 116.00	$ 241,280.00	$ 241,280	$ 248,518	$ 255,973.95	$ 263,653.17	$ 271,562.77
Financial Specialist	2080	$ 116.00	$ 241,280.00	$ 241,280	$ 248,518	$ 255,973.95	$ 263,653.17	$ 271,562.77
Financial Specialist	2080	$ 116.00	$ 241,280.00	$ 241,280	$ 248,518	$ 255,973.95	$ 263,653.17	$ 271,562.77
Financial Specialist	2080	$ 116.00	$ 241,280.00	$ 241,280	$ 248,518	$ 255,973.95	$ 263,653.17	$ 271,562.77
Financial Specialist	2080	$ 116.00	$ 241,280.00	$ 241,280	$ 248,518	$ 255,973.95	$ 263,653.17	$ 271,562.77
Financial Specialist	2080	$ 116.00	$ 241,280.00	$ 241,280	$ 248,518	$ 255,973.95	$ 263,653.17	$ 271,562.77
Financial Specialist	2080	$ 116.00	$ 241,280.00	$ 241,280	$ 248,518	$ 255,973.95	$ 263,653.17	$ 271,562.77
Financial Specialist	2080	$ 116.00	$ 241,280.00	$ 241,280	$ 248,518	$ 255,973.95	$ 263,653.17	$ 271,562.77
Financial Specialist	2080	$ 116.00	$ 241,280.00	$ 241,280	$ 248,518	$ 255,973.95	$ 263,653.17	$ 271,562.77
Financial Specialist	2080	$ 116.00	$ 241,280.00	$ 241,280	$ 248,518	$ 255,973.95	$ 263,653.17	$ 271,562.77
SME Level I	2080	$ 143.00	$ 297,440.00	$ 297,440	$ 306,363	$ 315,554.10	$ 325,020.72	$ 334,771.34
SME Level III	2080	$ 213.00	$ 443,040.00	$ 443,040	$ 456,331	$ 470,021.14	$ 484,121.77	$ 498,645.42
Senior Accountant	1080	$ 261.00	$ 542,880.00	$ 281,880	$ 290,336	$ 299,046.49	$ 308,017.89	$ 317,258.42
Staff Accountant	2080	$ 146.00	$ 303,680.00	$ 303,680	$ 312,790	$ 322,174.11	$ 331,839.34	$ 341,794.52
Bus/Fin Systems Analyst III	1080	$ 207.00	$ 430,560.00	$ 223,560	$ 230,267	$ 237,174.80	$ 244,290.05	$ 251,618.75
Bus/Fin Systems Analyst II	2080	$ 140.00	$ 291,200.00	$ 291,200	$ 299,936	$ 308,934.08	$ 318,202.10	$ 327,748.17
Financial Systems Director	1080	$ 257.00	$ 534,560.00	$ 277,560	$ 285,887	$ 294,463.40	$ 303,297.31	$ 312,396.23
Fin Svc Sup/ Help Desk Staff I	1080	$ 84.00	$ 174,720.00	$ 90,720	$ 93,442	$ 96,244.85	$ 99,132.19	$ 102,106.16
Documentations Specialist	1080	$ 128.00	$ 266,240.00	$ 138,240	$ 142,387	$ 146,658.82	$ 151,058.58	$ 155,590.34
Clerical staff	2080	$ 61.00	$ 126,880.00	$ 126,880	$ 130,686	$ 134,606.99	$ 138,645.20	$ 142,804.56
Clerical staff	2080	$ 61.00	$ 126,880.00	$ 126,880	$ 130,686	$ 134,606.99	$ 138,645.20	$ 142,804.56
TOTALs				$ 6,668,040	$ 6,868,081	$ 7,074,123.64	$ 7,286,347.35	$ 7,504,937.77
	PPL/yr
	PPL/mo

Transistion In		$ 1,080,000	0	0	0	0
Notes Servicing		$ 6,668,040	$ 6,868,081	$ 7,074,124	$ 7,286,347	$ 7,504,938
Transition and Administrative Loan Agent Fee		$ 45,000	$ 45,000	$ 45,000	$ 45,000	$ 45,000
Property Disposition		-	$ 1,554,147.94	$ 1,600,772.38	$ 1,648,795.55	$ 1,698,259.42
Document Retention		$ 30,000	$ 30,000	$ 30,000	$ 30,000	$ 30,000
Travel		$ 25,000	$ 25,000	$ 25,000	$ 25,000	$ 25,000
	Total annual	$ 7,848,040	$ 8,522,229	$ 8,774,896	$ 9,035,143	$ 9,303,197
	Total projected Contact Cost	$ 43,483,505

Labor Summary Master

	Labor Mix - Base Year CLIN 1 - Transition-In make sure to include PDD into these numbers						Labor Mix Base Year - CLIN 6 -Document Retention and Storage
# of Staff	Direct labor	hours x	rate/hour	Estimated Annual Salary	est. cost	# of Staff	Direct labor	hours x	rate/hour	Estimated Annual Salary	est. cost
1	Project Manager	300	$ 222.00	$ 461,760.00	$ 66,600	1	Project Manager	40	$ 221.00	$ 459,680.00	$ 8,840
1	Financial Services Director	200	$ 222.00	$ 461,760.00	$ 44,400	1	Financial Services Director		$ 222.00	$ 461,760.00	$ - 0
1	Financial Specialist II	1050	$ 136.00	$ 282,880.00	$ 142,800	1	Financial Specialist II		$ 136.00	$ 282,880.00	$ - 0
1	Financial Specialist		$ 116.00	$ - 0	$ - 0	1	Financial Specialist		$ 116.00	$ - 0	$ - 0
1	SME Level I	400	$ 143.00	$ 57,200.00	$ 57,200	1	SME Level I		$ 143.00	$ - 0	$ - 0
1	SME Level III		$ 213.00	$ 443,040.00	$ - 0	1	SME Level III		$ 213.00	$ 443,040.00	$ - 0
1	Senior Accountant	400	$ 261.00	$ 542,880.00	$ 104,400	1	Senior Accountant		$ 261.00	$ 542,880.00	$ - 0
1	Staff Accountant	400	$ 146.00	$ 303,680.00	$ 58,400	1	Staff Accountant		$ 146.00	$ 303,680.00	$ - 0
5	Bus/Fin Systems Analyst III	5250	$ 207.00	$ 430,560.00	$ 1,086,750	1	Bus/Fin Systems Analyst III		$ 207.00	$ 430,560.00	$ - 0
5	Bus/Fin Systems Analyst II	5250	$ 140.00	$ 291,200.00	$ 735,000	1	Bus/Fin Systems Analyst II		$ 140.00	$ 291,200.00	$ - 0
1	Financial Systems Director	1050	$ 257.00	$ 534,560.00	$ 269,850	1	Financial Systems Director		$ 257.00	$ 534,560.00	$ - 0
0	Fin Svc Sup/ Help Desk Staff I		$ 84.00	$ 174,720.00	$ - 0	1	Fin Svc Sup/ Help Desk Staff I		$ 84.00	$ 174,720.00	$ - 0
2	Documentations Specialist	2100	$ 128.00	$ 266,240.00	$ 268,800	2	Documentations Specialist	500	$ 128.00	$ 266,240.00	$ 64,000
2	Clerical staff	2100	$ 61.00	$ 126,880.00	$ 128,100	4	Clerical staff	2000	$ 61.00	$ 126,880.00	$ 122,000
22	TOTALs	18500	$ 2,114.00	$ 3,915,600.00	$ 2,962,300	17	TOTALs	2500	$ 2,335.00	$ 4,318,080.00	$ 194,840

	Labor Mix - Base Year CLIN 2 Set-up/Take down
# of Staff	Direct labor	hours x	rate/hour	Estimated Annual Salary	est. cost	Labor Mix Base Year - CLIN 7 -Accounting Servicies, Help Desk, Servicing System Operations, Training, Audit, Internal Control Support, and Transiton-Out Plan
1	Project Manager	75	$ 222.00	$ 461,760.00	$ 16,650	NSP
1	Financial Services Director	75	$ 222.00	$ 461,760.00	$ 16,650
1	Financial Specialist II	300	$ 136.00	$ 282,880.00	$ 40,800
1	Financial Specialist	600	$ 116.00	$ 69,600.00	$ 69,600
1	SME Level I	0	$ 143.00	$ - 0	$ - 0
1	SME Level III	0	$ 213.00	$ 443,040.00	$ - 0
1	Senior Accountant	0	$ 261.00	$ 542,880.00	$ - 0
1	Staff Accountant	150	$ 146.00	$ 303,680.00	$ 21,900
1	Bus/Fin Systems Analyst III	0	$ 207.00	$ 430,560.00	$ - 0
1	Bus/Fin Systems Analyst II	300	$ 140.00	$ 291,200.00	$ 42,000
1	Financial Systems Director	40	$ 257.00	$ 534,560.00	$ 10,280
0	Fin Svc Sup/ Help Desk Staff I	0	$ 84.00	$ 174,720.00	$ - 0
1	Documentations Specialist	425	$ 128.00	$ 266,240.00	$ 54,400
1	Clerical staff	425	$ 61.00	$ 126,880.00	$ 25,925
12	TOTALs	2315	$ 2,114.00	$ 4,389,760.00	$ 298,205

	Labor Mix - Base Year CLIN 3 - Notes Servicing
# of Staff	Direct labor	hours x	rate/hour	Estimated Annual Salary	est. cost		Labor Mix Base Year - CLIN 8 -Risk Share maintance support
1	Project Manager	1510	$ 221.00	$ 459,680.00	$ 333,710	# of Staff	Direct labor	hours x	rate/hour	Estimated Annual Salary	est. cost
1	Financial Services Director	1510	$ 222.00	$ 461,760.00	$ 335,220	1	Project Manager		$ 221.00	$ 459,680.00	$ - 0
5	Financial Specialist II	10400	$ 136.00	$ 282,880.00	$ 1,414,400	1	Financial Services Director		$ 222.00	$ 461,760.00	$ - 0
10	Financial Specialist	20800	$ 116.00	$ 2,412,800.00	$ 2,412,800	1	Financial Specialist II		$ 136.00	$ 282,880.00	$ - 0
1	SME Level I	2080	$ 143.00	$ 297,440.00	$ 297,440	1	Financial Specialist	120	$ 116.00	$ 13,920.00	$ 13,920
1	SME Level III	2080	$ 213.00	$ 443,040.00	$ 443,040	1	SME Level I		$ 143.00	$ - 0	$ - 0
1	Senior Accountant	1510	$ 261.00	$ 542,880.00	$ 394,110	1	SME Level III		$ 213.00	$ 443,040.00	$ - 0
2	Staff Accountant	4160	$ 146.00	$ 303,680.00	$ 607,360	1	Senior Accountant		$ 261.00	$ 542,880.00	$ - 0
1	Bus/Fin Systems Analyst III	1080	$ 207.00	$ 430,560.00	$ 223,560	1	Staff Accountant		$ 146.00	$ 303,680.00	$ - 0
1	Bus/Fin Systems Analyst II	2080	$ 140.00	$ 291,200.00	$ 291,200	1	Bus/Fin Systems Analyst III	60	$ 207.00	$ 430,560.00	$ 12,420
1	Financial Systems Director	1510	$ 257.00	$ 534,560.00	$ 388,070	1	Bus/Fin Systems Analyst II	60	$ 140.00	$ 291,200.00	$ 8,400
1	Fin Svc Sup/ Help Desk Staff I	1080	$ 84.00	$ 174,720.00	$ 90,720	1	Financial Systems Director	10	$ 257.00	$ 534,560.00	$ 2,570
1	Documentations Specialist	1080	$ 128.00	$ 266,240.00	$ 138,240	1	Fin Svc Sup/ Help Desk Staff I		$ 84.00	$ 174,720.00	$ - 0
2	Clerical staff	4160	$ 61.00	$ 126,880.00	$ 253,760	1	Documentations Specialist		$ 128.00	$ 266,240.00	$ - 0
28	TOTALs	53530	$ 2,335.00	$ 7,028,320.00	$ 7,623,630	1	Clerical staff	100	$ 61.00	$ 126,880.00	$ 6,100
						13	TOTALs	350	$ 2,335.00	$ 4,332,000.00	$ 43,410
	Labor Mix Base Year - CLIN 4 -Risk Share Direct Loan Module Set-up
# of Staff	Direct labor	hours x	rate/hour	Estimated Annual Salary	est. cost		Labor Mix Base Year - CLIN 9 -Transition Out
	Project Manager		$ 221.00	$ 459,680.00	$ - 0	# of Staff	Direct labor	hours x	rate/hour	Estimated Annual Salary	est. cost
	Financial Services Director		$ 222.00	$ 461,760.00	$ - 0	1	Project Manager	80	$ 221.00	$ 459,680.00	$ 17,680
	Financial Specialist II		$ 136.00	$ 282,880.00	$ - 0	1	Financial Services Director	40	$ 222.00	$ 461,760.00	$ 8,880
1	Financial Specialist	40	$ 116.00	$ 4,640.00	$ 4,640	1	Financial Specialist II	80	$ 136.00	$ 282,880.00	$ 10,880
	SME Level I		$ 143.00	$ - 0	$ - 0	1	Financial Specialist	480	$ 116.00	$ 55,680.00	$ 55,680
	SME Level III		$ 213.00	$ 443,040.00	$ - 0	1	SME Level I		$ 143.00	$ - 0	$ - 0
	Senior Accountant		$ 261.00	$ 542,880.00	$ - 0	1	SME Level III	40	$ 213.00	$ 443,040.00	$ 8,520
	Staff Accountant		$ 146.00	$ 303,680.00	$ - 0	1	Senior Accountant	40	$ 261.00	$ 542,880.00	$ 10,440
1	Bus/Fin Systems Analyst III	40	$ 207.00	$ 430,560.00	$ 8,280	1	Staff Accountant	120	$ 146.00	$ 303,680.00	$ 17,520
1	Bus/Fin Systems Analyst II	200	$ 140.00	$ 291,200.00	$ 28,000	1	Bus/Fin Systems Analyst III	240	$ 207.00	$ 430,560.00	$ 49,680
1	Financial Systems Director	25	$ 257.00	$ 534,560.00	$ 6,425	1	Bus/Fin Systems Analyst II	280	$ 140.00	$ 291,200.00	$ 39,200
	Fin Svc Sup/ Help Desk Staff I		$ 84.00	$ 174,720.00	$ - 0	1	Financial Systems Director	80	$ 257.00	$ 534,560.00	$ 20,560
	Documentations Specialist		$ 128.00	$ 266,240.00	$ - 0	1	Fin Svc Sup/ Help Desk Staff I		$ 84.00	$ 174,720.00	$ - 0
	Clerical staff		$ 61.00	$ 126,880.00	$ - 0	1	Documentations Specialist	80	$ 128.00	$ 266,240.00	$ 10,240
4	TOTALs	305	$ 2,335.00	$ 4,322,720.00	$ 47,345	1	Clerical staff	200	$ 61.00	$ 126,880.00	$ 12,200
						13	TOTALs	1680	$ 2,335.00	$ 4,373,760.00	$ 261,480
	Labor Mix Base Year - CLIN 5 -Property Disposition Porfolio Support
# of Staff	Direct labor	hours x	rate/hour	Estimated Annual Salary	est. cost
1	Project Manager	400	$ 221.00	$ 459,680.00	$ 88,400
1	Financial Services Director	50	$ 222.00	$ 461,760.00	$ 11,100
1	Financial Specialist II		$ 136.00	$ 282,880.00	$ - 0
1	Financial Specialist	2080	$ 116.00	$ 241,280.00	$ 241,280
1	SME Level I	2080	$ 143.00	$ 297,440.00	$ 297,440
1	SME Level III	400	$ 213.00	$ 443,040.00	$ 85,200
1	Senior Accountant	600	$ 261.00	$ 542,880.00	$ 156,600
1	Staff Accountant	2040	$ 146.00	$ 303,680.00	$ 297,840
1	Bus/Fin Systems Analyst III	600	$ 207.00	$ 430,560.00	$ 124,200
1	Bus/Fin Systems Analyst II	600	$ 140.00	$ 291,200.00	$ 84,000
1	Financial Systems Director	500	$ 257.00	$ 534,560.00	$ 128,500
1	Fin Svc Sup/ Help Desk Staff I	200	$ 84.00	$ 174,720.00	$ 16,800
1	Documentations Specialist	300	$ 128.00	$ 266,240.00	$ 38,400
2	Clerical staff	2500	$ 61.00	$ 126,880.00	$ 152,500
	TOTALs	11950	$ 2,335.00	$ 4,856,800.00	$ 1,722,260

PD Base

CLIN 005
	TASK 1	TASK 2	TASK 3	TASK 4	TASK5
	CLIN 001	CLIN 002	CLIN 003	CLIN 004	CLIN 005
You will not need these PDD tabs, as the information will be incorprated into your Labor summary tabs and charts.	Base - Project Management	Base - RELO	Base - SALES	Base - POST SALES	Base - POST SALE HISTORICAL INFORMATION SET UP

STAFF	RATE	Hours	Cost	Hours	Cost	Hours	Cost	Hours	Cost	Hours	Cost
												Total Hours
Contract Principal 10%	$ 203.43	104	$ 21,156.80	48	$ 9,764.68	48	$ 9,764.68	4	$ 813.72	4	$ 813.72	208
Contract Manager-50%	$ 151.39	840	$ 127,164.81	100	$ 15,138.67	100	$ 15,138.67	10	$ 1,513.87	10	$ 1,513.87	1060
Secretary/Office Clerk-100%	$ 34.64	1040	$ 36,029.08	520	$ 18,014.54	520	$ 18,014.54	6	$ 207.86	520	$ 18,014.54	2606
Compliance Officer-50%	$ 72.37	520	$ 37,633.12	260	$ 18,816.56	260	$ 18,816.56	4	$ 289.49	120	$ 8,684.57	1164
Training Specialist- 50%	$ 67.01	520	$ 34,846.62	260	$ 17,423.31	260	$ 17,423.31	4	$ 268.05		$ - 0	1044
Auditor/Financial Analyst-50%	$ 73.44	1040	$ 76,376.72	520	$ 38,188.36	520	$ 38,188.36	4	$ 293.76		$ - 0	2084
Budget Analyst- 1	$ 78.80	1040	$ 81,949.71	520	$ 40,974.85		$ - 0	2	$ 157.60		$ - 0	1562
Financial Analyst- 1	$ 80.99	2080	$ 168,464.74		$ - 0		$ - 0	2	$ 161.99		$ - 0	2082
	$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0	0
Computer Sys Prgrmr/ Analyst-1	$ 86.92	1040	$ 90,401.74	520	$ 45,200.87	520	$ 45,200.87	20	$ 1,738.49	200	$ 17,384.95	2300
Software Devloper Apps/Softwre	$ 91.95	1040	$ 95,625.13	520	$ 47,812.56	520	$ 47,812.56	40	$ 3,677.89	260	$ 23,906.28	2380
	$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0	0
Computer Support Specialist-1	$ 51.89	1040	$ 53,961.36	520	$ 26,980.68	520	$ 26,980.68	20	$ 1,037.72	200	$ 10,377.19	2300
Acct Receivable Specialist-2	$ 40.77	2080	$ 84,808.18		$ - 0		$ - 0	4.00	$ 163.09	0.00	$ - 0	2084
Acct Payable Specialist-2	$ 40.77	2080	$ 84,808.18	260	$ 10,601.02			2.00	$ 81.55	0.00	$ - 0	2342

Total Direct Costs $ 993,226.2 $ 288,916 $ 237,340.2 $ 10,405.1 $ 80,695.1

BASE PPRICING	PM	RELO	SALES	POST SALE	INFO SETUP
Annual Avg # Servicing Actions	3500	2500	1852	1500	1200
Annual PER Servicing Action COST	$ 283.78	$ 115.57	$ 128.15	$ 6.94	$ 67.25
Monthly Per Servicing Action Cost	$ 23.65	$ 9.63	$ 10.68	$ 0.58	$ 5.60

Total Annual Costs	$ 1,610,582.70
Average units per year	2110
Cost per unit	$ 763.16

PD Opt 1

Option 1 Pricing
		TASK 1	TASK 2	TASK 3	TASK 4	TASK5
Inflation Rate	3%	CLIN 001	CLIN 002	CLIN 003	CLIN 004	CLIN 005
		Base - Project Management	Base - RELO	Base - SALES	Base - POST SALES	Base - POST SALE HISTORICAL INFORMATION SET UP

STAFF RATE Hours Cost Hours Cost Hours Cost Hours Cost Hours Cost

Project Manager	$ 209.53	104	$ 21,791.51	48	$ 10,057.62	48	$ 10,057.62	4	$ 838.13	4	$ 838.13
Contract Manager	$ 155.93	840	$ 130,979.76	100	$ 15,592.83	100	$ 15,592.83	10	$ 1,559.28	10	$ 1,559.28
Clerical Staff	$ 35.68	1040	$ 37,109.95	520	$ 18,554.98	520	$ 18,554.98	6	$ 214.10	520	$ 18,554.98
Compliance Officer	$ 74.54	520	$ 38,762.11	260	$ 19,381.05	260	$ 19,381.05	4	$ 298.17	120	$ 8,945.10
Training Specialist	$ 69.02	520	$ 35,892.02	260	$ 17,946.01	260	$ 17,946.01	4	$ 276.09		$ - 0
Auditor/Financial Analyst	$ 75.64	1040	$ 78,668.02	520	$ 39,334.01	520	$ 39,334.01	4	$ 302.57		$ - 0
Budget Analyst- 1	$ 81.16	1040	$ 84,408.20	520	$ 42,204.10		$ - 0	2	$ 162.32		$ - 0
Financial Analyst- 1	$ 83.42	2080	$ 173,518.69		$ - 0		$ - 0	2	$ 166.84		$ - 0
	$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Computer Sys Prgrmr/ Analyst-1	$ 89.53	1040	$ 93,113.79	520	$ 46,556.89	520	$ 46,556.89	20	$ 1,790.65	200	$ 17,906.50
Software Devloper Apps/Softwre	$ 94.71	1040	$ 98,493.88	520	$ 49,246.94	520	$ 49,246.94	40	$ 3,788.23	260	$ 24,623.47
	$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Computer Support Specialist-1	$ 53.44	1040	$ 55,580.20	520	$ 27,790.10	520	$ 27,790.10	20	$ 1,068.85	200	$ 10,688.50
Acct Receivable Specialist-2	$ 42.00	2080	$ 87,352.42		$ - 0		$ - 0	4.00	$ 167.99	0.00	$ - 0
Acct Payable Specialist-2	$ 42.00	2080	$ 87,352.42	260	$ 10,919.05			2.00	$ 83.99	0.00	$ - 0

Total Direct Costs $ 1,023,023.0 $ 297,584 $ 244,460.4 $ 10,717.2 $ 83,116.0

BASE PPRICING	PM	RELO	SALES	POST SALE	INFO SETUP
Annual Avg # Units	3500	2500	1852	1500	1200
Annual PER UNIT COST	$ 292.29	$ 119.03	$ 132.00	$ 7.14	$ 69.26
Monthly Per Unit Cost	$ 24.36	$ 9.92	$ 11.00	$ 0.60	$ 5.77

Total Annual Costs	$ 1,658,900.18
Average units per year	2617
Cost per unit	$ 633.81

PD Opt 2

Option 2 Pricing
		TASK 1	TASK 2	TASK 3	TASK 4	TASK5
Inflation Rate	3%	CLIN 001	CLIN 002	CLIN 003	CLIN 004	CLIN 005
		Base - Project Management	Base - RELO	Base - SALES	Base - POST SALES	Base - POST SALE HISTORICAL INFORMATION SET UP

STAFF RATE Hours Cost Hours Cost Hours Cost Hours Cost Hours Cost

Contract Principal 10%	$ 215.82	104	$ 22,445.25	48	$ 10,359.35	48	$ 10,359.35	4	$ 863.28	4	$ 863.28
Contract Manager-50%	$ 160.61	840	$ 134,909.15	100	$ 16,060.61	100	$ 16,060.61	10	$ 1,606.06	10	$ 1,606.06
Secretary/Office Clerk-100%	$ 36.75	1040	$ 38,223.25	520	$ 19,111.63	520	$ 19,111.63	6	$ 220.52	520	$ 19,111.63
Compliance Officer-50%	$ 76.78	520	$ 39,924.97	260	$ 19,962.49	260	$ 19,962.49	4	$ 307.12	120	$ 9,213.46
Training Specialist- 50%	$ 71.09	520	$ 36,968.78	260	$ 18,484.39	260	$ 18,484.39	4	$ 284.38		$ - 0
Auditor/Financial Analyst-50%	$ 77.91	1040	$ 81,028.06	520	$ 40,514.03	520	$ 40,514.03	4	$ 311.65		$ - 0
Budget Analyst- 1	$ 83.60	1040	$ 86,940.45	520	$ 43,470.22		$ - 0	2	$ 167.19		$ - 0
Financial Analyst- 1	$ 85.93	2080	$ 178,724.25		$ - 0		$ - 0	2	$ 171.85		$ - 0
	$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Computer Sys Prgrmr/ Analyst-1	$ 92.22	1040	$ 95,907.20	520	$ 47,953.60	520	$ 47,953.60	20	$ 1,844.37	200	$ 18,443.69
Software Devloper Apps/Softwre	$ 97.55	1040	$ 101,448.70	520	$ 50,724.35	520	$ 50,724.35	40	$ 3,901.87	260	$ 25,362.17
	$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Computer Support Specialist-1	$ 55.05	1040	$ 57,247.61	520	$ 28,623.81	520	$ 28,623.81	20	$ 1,100.92	200	$ 11,009.16
Acct Receivable Specialist-2	$ 43.26	2080	$ 89,973.00		$ - 0		$ - 0	4.00	$ 173.02	0.00	$ - 0
Acct Payable Specialist-2	$ 43.26	2080	$ 89,973.00	260	$ 11,246.62			2.00	$ 86.51	0.00	$ - 0

Total Direct Costs $ 1,053,713.7 $ 295,264 $ 251,794.2 $ 11,038.7 $ 85,609.4

BASE PPRICING	PM	RELO	SALES	POST SALE	INFO SETUP
Annual Avg # Units	3500	2500	1852	1500	1200
Annual PER UNIT COST	$ 301.06	$ 118.11	$ 135.96	$ 7.36	$ 71.34
Monthly Per Unit Cost	$ 25.09	$ 9.84	$ 11.33	$ 0.61	$ 5.95

Total Annual Costs	$ 1,697,420.56
Average units per year	2617
Cost per unit	$ 648.53

PD Opt 3

Option 3 Pricing
		TASK 1	TASK 2	TASK 3	TASK 4	TASK5
Inflation Rate	3%	CLIN 001	CLIN 002	CLIN 003	CLIN 004	CLIN 005
		Base - Project Management	Base - RELO	Base - SALES	Base - POST SALES	Base - POST SALE HISTORICAL INFORMATION SET UP

STAFF RATE Hours Cost Hours Cost Hours Cost Hours Cost Hours Cost

Contract Principal 10%	$ 222.29	104	$ 23,118.61	48	$ 10,670.13	48	$ 10,670.13	4	$ 889.18	4	$ 889.18
Contract Manager-50%	$ 165.42	840	$ 138,956.42	100	$ 16,542.43	100	$ 16,542.43	10	$ 1,654.24	10	$ 1,654.24
Secretary/Office Clerk-100%	$ 37.86	1040	$ 39,369.95	520	$ 19,684.97	520	$ 19,684.97	6	$ 227.13	520	$ 19,684.97
Compliance Officer-50%	$ 79.08	520	$ 41,122.72	260	$ 20,561.36	260	$ 20,561.36	4	$ 316.33	120	$ 9,489.86
Training Specialist- 50%	$ 73.23	520	$ 38,077.84	260	$ 19,038.92	260	$ 19,038.92	4	$ 292.91		$ - 0
Auditor/Financial Analyst-50%	$ 80.25	1040	$ 83,458.90	520	$ 41,729.45	520	$ 41,729.45	4	$ 321.00		$ - 0
Budget Analyst- 1	$ 86.10	1040	$ 89,548.66	520	$ 44,774.33		$ - 0	2	$ 172.21		$ - 0
Financial Analyst- 1	$ 88.50	2080	$ 184,085.97		$ - 0		$ - 0	2	$ 177.01		$ - 0
	$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Computer Sys Prgrmr/ Analyst-1	$ 94.99	1040	$ 98,784.42	520	$ 49,392.21	520	$ 49,392.21	20	$ 1,899.70	200	$ 18,997.00
Software Devloper Apps/Softwre	$ 100.47	1040	$ 104,492.16	520	$ 52,246.08	520	$ 52,246.08	40	$ 4,018.93	260	$ 26,123.04
	$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Computer Support Specialist-1	$ 56.70	1040	$ 58,965.04	520	$ 29,482.52	520	$ 29,482.52	20	$ 1,133.94	200	$ 11,339.43
Acct Receivable Specialist-2	$ 44.55	2080	$ 92,672.19		$ - 0		$ - 0	4.00	$ 178.22	0.00	$ - 0
Acct Payable Specialist-2	$ 44.55	2080	$ 92,672.19	260	$ 11,584.02			2.00	$ 89.11	0.00	$ - 0

Total Direct Costs $ 1,085,325.1 $ 315,706 $ 259,348.1 $ 11,369.9 $ 88,177.7

BASE PPRICING	PM	RELO	SALES	POST SALE	INFO SETUP
Annual Avg # Units	3500	2500	1852	1500	1200
Annual PER UNIT COST	$ 310.09	$ 126.28	$ 140.04	$ 7.58	$ 73.48
Monthly Per Unit Cost	$ 25.84	$ 10.52	$ 11.67	$ 0.63	$ 6.12

Total Annual Costs	$ 1,759,927.20
Average units per year	2617
Cost per unit	$ 672.41

PD Opt 4

Option 4 Pricing
		TASK 1	TASK 2	TASK 3	TASK 4	TASK5
Inflation Rate	3%	CLIN 001	CLIN 002	CLIN 003	CLIN 004	CLIN 005
		Base - Project Management	Base - RELO	Base - SALES	Base - POST SALES	Base - POST SALE HISTORICAL INFORMATION SET UP

STAFF RATE Hours Cost Hours Cost Hours Cost Hours Cost Hours Cost

Contract Principal 10%	$ 228.96	104	$ 23,812.17	48	$ 10,990.23	48	$ 10,990.23	4	$ 915.85	4	$ 915.85
Contract Manager-50%	$ 170.39	840	$ 143,125.12	100	$ 17,038.70	100	$ 17,038.70	10	$ 1,703.87	10	$ 1,703.87
Secretary/Office Clerk-100%	$ 38.99	1040	$ 40,551.05	520	$ 20,275.52	520	$ 20,275.52	6	$ 233.95	520	$ 20,275.52
Compliance Officer-50%	$ 81.45	520	$ 42,356.40	260	$ 21,178.20	260	$ 21,178.20	4	$ 325.82	120	$ 9,774.55
Training Specialist- 50%	$ 75.42	520	$ 39,220.18	260	$ 19,610.09	260	$ 19,610.09	4	$ 301.69		$ - 0
Auditor/Financial Analyst-50%	$ 82.66	1040	$ 85,962.67	520	$ 42,981.33	520	$ 42,981.33	4	$ 330.63		$ - 0
Budget Analyst- 1	$ 88.69	1040	$ 92,235.12	520	$ 46,117.56		$ - 0	2	$ 177.38		$ - 0
Financial Analyst- 1	$ 91.16	2080	$ 189,608.55		$ - 0		$ - 0	2	$ 182.32		$ - 0
	$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Computer Sys Prgrmr/ Analyst-1	$ 97.83	1040	$ 101,747.95	520	$ 50,873.97	520	$ 50,873.97	20	$ 1,956.69	200	$ 19,566.91
Software Devloper Apps/Softwre	$ 103.49	1040	$ 107,626.93	520	$ 53,813.46	520	$ 53,813.46	40	$ 4,139.50	260	$ 26,906.73
	$ - 0		$ - 0		$ - 0		$ - 0		$ - 0		$ - 0
Computer Support Specialist-1	$ 58.40	1040	$ 60,733.99	520	$ 30,366.99	520	$ 30,366.99	20	$ 1,167.96	200	$ 11,679.61
Acct Receivable Specialist-2	$ 45.89	2080	$ 95,452.35		$ - 0		$ - 0	4.00	$ 183.56	0.00	$ - 0
Acct Payable Specialist-2	$ 45.89	2080	$ 95,452.35	260	$ 11,931.54			2.00	$ 91.78	0.00	$ - 0
	$ - 0

Total Direct Costs $ 1,117,884.8 $ 325,178 $ 267,128.5 $ 11,711.0 $ 90,823.1

BASE PPRICING	PM	RELO	SALES	POST SALE	INFO SETUP
Annual Avg # Units	3500	2500	1852	1500	1200
Annual PER UNIT COST	$ 319.40	$ 130.07	$ 144.24	$ 7.81	$ 75.69
Monthly Per Unit Cost	$ 26.62	$ 10.84	$ 12.02	$ 0.65	$ 6.31

Total Annual Costs	$ 1,812,725.01
Average units per year	2110
Cost per unit	$ 858.95

PD Total

5 Year Estimate							$1,423,363.00
							$1,413,256.00
	DATE:	04/16/19					$1,495,908.00
							$1,585,678.00
CLIN 001	Base	Option 1	Option 2	Option 3	Option 4		$1,680,788.00
Task 1. Property Management	$993,226	$1,023,023	$1,085,325	$1,085,325	$1,124,059.00	GRAND TOTAL

CLIN 002	Base Period	Option Period 1	Option Period 2	Option Period 3	Option Period 4
Task 2. Relocation	$278,315	$286,665	$295,264	$304,122	$313,246

CLIN 003	Base Period	Option Period 1	Option Period 2	Option Period 3	Option Period 4
Task 3. Sales	$237,340	$244,460.43	$251,794.25	$259,348.07	$267,128.52

CLIN 004	Base	Option 1	Option 2	Option 3	Option 4		$1,680,788.00
Task 4. Post Sale	$10,324	$10,717	$11,039	$11,370	$11,711.00	GRAND TOTAL

CLIN 005	Base	Option 1	Option 2	Option 3	Option 4		$1,680,788.00
Task 5. Post Sale Historic Set-up	$80,695	$83,116	$85,601	$88,178	$90,823.10	GRAND TOTAL

TOTAL $1,599,900 $1,647,982 $1,729,023 $1,748,343 $1,806,968

TOTAL VALUE BASE PLUS ALL OPTIONS $8,532,214

Loaded Labor

		Fringe	Overhead	G&A
		1.07	1.65	1.12
Contract Principal 10%	$ 102.88	$ 110.08	$ 181.63	$ 203.43
Contract Manager-50%	$ 76.56	$ 81.92	$ 135.17	$ 151.39
Secretary/Office Clerk-100%	$ 17.52	$ 18.75	$ 30.93	$ 34.64
Compliance Officer-50%	$ 36.60	$ 39.16	$ 64.62	$ 72.37
Training Specialist- 50%	$ 33.89	$ 36.26	$ 59.83	$ 67.01
Auditor/Financial Analyst-50%	$ 37.14	$ 39.74	$ 65.57	$ 73.44
Budget Analyst- 1	$ 39.85	$ 42.64	$ 70.36	$ 78.80
Financial Analyst- 1	$ 40.96	$ 43.83	$ 72.31	$ 80.99
		$ - 0	$ - 0	$ - 0
Computer Sys Prgrmr/ Analyst-1	$ 43.96	$ 47.04	$ 77.61	$ 86.92
Software Devloper Apps/Softwre	$ 46.50	$ 49.76	$ 82.10	$ 91.95
		$ - 0	$ - 0	$ - 0
Computer Support Specialist-1	$ 26.24	$ 28.08	$ 46.33	$ 51.89
Acct Receivable Specialist-2	$ 20.62	$ 22.06	$ 36.40	$ 40.77
Acct Payable Specialist-2	$ 20.62	$ 22.06	$ 36.40	$ 40.77

File details come from the government source that posted it. Updated Aug 20, 2020.