Attachment 0003_GFPM.xlsx

XLSX spreadsheet 86 KB Posted Sep 23, 2026

Attached to: INSCOM G-2 Access Control and Security Escorts (ACES)
Solicitation number: W50NH9-26-R-A028
Issued by: Department of the Army Materiel Command Contracting Command Detroit Arsenal

About this file

Written by GovTribe AI · Sep 23, 2026

This is a Government Format Pricing Model (GFPM) template for the INSCOM G-2 Access Control and Security Escorts (ACES) contract, solicitation number W50NH9-26-R-A028. The template is designed for an 8(a) Small Business Set-Aside competitive IDIQ contract combining Firm Fixed Price (FFP) and Labor Hour (LH) contract line items (CLINs) for unarmed access control officers and security escort services. The contract period runs from February 2027 through September 2032, consisting of five one-year ordering periods (February 2027-2032) plus a six-month FAR 52.217-8 option period (February-September 2032). Services will be provided across nine geographic locations: Fort Belvoir, Virginia (HQ INSCOM-Ft Belvoir); Alexandria, Virginia (HQ INSCOM-Metro Park); Charlottesville, Virginia (NGIC); Fort Meade, Maryland (three separate locations serving the 780th, USACIC, and AFSC); Augusta, Georgia (two locations for the 513th and 116th); and Killeen, Texas (116th).

The pricing model requires offerors to input Fully Burdened Labor Rates (FBLRs) for Ordering Period 1, with automatic escalation at 3.0% annually for subsequent periods (unless an alternative escalation factor is submitted). Labor categories include Site Supervisors and Access Control Officers for FFP CLINs, and Escort Labor Hour CLINs for all nine locations. The template includes reference BLS wage data with 35% fringe, 15% G&A, and 8% profit burden applied, excluding overhead since performance occurs at government sites. The model automatically calculates extended labor costs, subtotals, and total evaluated prices across all periods. Offerors must only manipulate cells highlighted in yellow in the Labor Summary tab and may adjust the annual escalation factor in cell S1. The total estimated direct labor requirements include approximately 41 personnel providing 290,681 hours annually across FFP CLINs and 28 personnel providing 53,536 hours annually across Escort Labor Hour CLINs.

View the file

Other files

File	Type	Posted
Amendment 0001_Attachment A - Industry Questions and Answers.pdf	PDF	Oct 15, 2026
Attachment 0001_IDIQ - INSCOM G-2 ACES_Performance Work Statement_Revision 0001.pdf	PDF	Oct 15, 2026
Attachment 0005_SCA Wage Determination_Revision 0001.pdf	PDF	Oct 15, 2026
Attachment 0002_Draft_DD254_Solicitation_G-2 ACES_Revision 0001.pdf	PDF	Oct 15, 2026
Attachment 0003_GFPM_Revision 0001.xlsx	XLSX spreadsheet	Oct 15, 2026
Solicitation Amendment W50NH926RA0280001 SF 30_101526_Signed.pdf	PDF	Oct 15, 2026
IDIQ - G-2 ACES _Performance Work Statement_FINAL.pdf	PDF	Sep 24, 2026
Solicitation - W50NH926RA028.pdf	PDF	Sep 23, 2026
Attachment 0001_IDIQ - INSCOM G-2 ACES_Performance Work Statement_FINAL.pdf	PDF	Sep 23, 2026
Attachment 0002_Draft_DD254_Solicitation_G-2 ACES.pdf	PDF	Sep 23, 2026
Attachment 0005_SCA Wage Determination.pdf	PDF	Sep 23, 2026
Solicitation - W50NH926RA028.pdf	PDF	Sep 23, 2026
EXHIBIT A_CDRLs A001-A015_INSCOM G-2ACES_DRAFT.pdf	PDF	Sep 23, 2026
Attachment 0004_G-2_Access_Control_QASP.pdf	PDF	Sep 23, 2026
Attachment 0006_Mission-Critical_Contractor_Services_INSCOM_G-2_ACES.pdf	PDF	Sep 23, 2026

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.

Instructions

Government Format Pricing Model - Instructions To Offeror
General
1	IDIQ / FFP Type Contract with Labor Hour (LH) CLINs for Escort Services .
2	Do not manipulate any cells other than those highlighted in yellow, unless specifically authorized in tab instructions.
Proposal Summary Tab
1	Offeror shall input offeror name in cell B2.
2	No other offeror input is necessary, all totals will auto-populate from the Labor Summary tab.
5	The total proposed price is calculated in cell B46. Total Evaluated price is calculated in cell B48.
Labor Summary of All Periods Tab
1	Offeror input is required in all cells highlighted in yellow.
2	Insert FBLR for Ordering Period 1 in Column H. Fully Burdened Labor Rates (FBLR) for Ordering Periods 2-5 will auto populate utilizing an Annual Escalation Factor is 3.0%. Contractor is permitted to utilize a different escalation factor by inputting a percentage in the cell S1 highlighted in yellow.
3	All extended and subtotal values are automatically calculated.
Contract Pricing Ceiling Rates (FBLRs) Tab
1	This tab contains a summary of all proposed Fully Burdened Labor Rates (FBLRs). Do not manipulate anything on this tab.

Proposal Summary

W50NH9-26-R-A003 - Attachment 0003- Government Format Pricing Model
Offeror's Name
			Start		End
Ordering Period 1 (Includes 1 Month Transition Period)			February 2027		February 2028
Ordering Period 2			February 2028		February 2029
Ordering Period 3			February 2029		February 2030
Ordering Period 4			February 2030		February 2031
Ordering Period 5			February 2031		February 2032
FAR 52.217-8 (6-Months)			February 2032		September 2032
Category	Ordering Period 1	Ordering Period 2	Ordering Period 3	Ordering Period 4	Ordering Period 5	Sub-Total	FAR 52.217-8 (6 Month Option)	Total Estimated Costs
FFP CLINS	0001	1001	2001	3001	4001		5001
Labor Costs	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0

Total Labor Costs $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Escort CLINS
Labor Hour (LH) CLINS	0002	1002	2002	3002	4002	Sub-Total	5002
Fort Belvoir, Virginia (HQ INSCOM-Ft Belvoir)	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	0003	1003	2003	3003	4003		5003
Alexandria, Virginia (HQ INSCOM-Metro Park)	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	0004	1004	2004	3004	4004		5004
Charlottesville, Virginia (NGIC)	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	0005	1005	2004	3005	4005		5005
Fort Meade, Maryland (780th)	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	0006	1006	2006	3006	4006		5006
Fort Meade, Maryland (USACIC)	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	0007	1007	2007	3007	4007		5007
Fort Meade, Maryland (AFSC)	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	0008	1008	2008	3008	4008		5008
Augusta, Georgia (513th)	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	0009	1009	2009	3009	4009		5009
Augusta, Georgia (116th)	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	0010	1010	2010	3010	4010		5010
Killeen, Texas (116th)	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Total Price Estimate	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
0
Proposal Costs
Ordering Period 1	$ - 0
Ordering Period 2	$ - 0
Ordering Period 3	$ - 0
Ordering Period 4	$ - 0
Ordering Period 5	$ - 0
Total Proposed	$ - 0
FAR 52.217-8 Option	$ - 0
Total Evaluated Price	$ - 0

BLS FBLR

BLS FBLR For Management Analysts									BLS Escalation Calculations
Labor Category / Location	Current Contract FBLR	BLS Occupation (SOC Code)	BLS Range*					Current Contract Rate Percentile Ranking	BLS Occupation	Occupation Code	BLS 2019 Wage					2021 Wage					2021 FBLR
			10th Percentile	25th Percentile	Median Percentile	75th Percentile	90th Percentile				10th	25th	50th	75th	90th	10th	25th	50th	75th	90th	10th	25th	50th	75th	90th	2021 50th Percentile FBLR	Current Contract FBLR Salary	Delta Btwn 2021 & Current Contract	2021 50th Percentile FBLR w/20% TS/SCI Escalation
Fort Belvoir, VA									Fort Belvoir, VA		Washington, DC / Arlington, VA / Alexandria, VA
Site Supervisor	$20.79	33-1090	$30.54	$39.81	$49.41	$59.44	$76.53	< 10%	Site Supervisor	33-1090	$ 17.44	$ 22.74	$ 28.22	$ 33.95	$ 43.71	$ 18.21	$ 23.75	$ 29.47	$ 35.45	$ 45.64	$ 30.54	$ 39.81	$ 49.41	$ 59.44	$ 76.53	$ 94,866.72	$39,916.80	$ 54,949.92	$ 59.29	$ 113,498.08
Access Control Officer	$20.79	33-9032	$23.78	$27.26	$33.67	$45.05	$55.73	< 10%	Access Control Officer	33-9032	$ 13.58	$ 15.57	$ 19.23	$ 25.73	$ 31.83	$ 14.18	$ 16.26	$ 20.08	$ 26.87	$ 33.24	$ 23.78	$ 27.26	$ 33.67	$ 45.05	$ 55.73	$ 64,645.18	$39,916.80	$ 24,728.38	$ 40.40	$ 77,341.18
Escort	$20.79	33-9032	$23.78	$27.26	$33.67	$45.05	$55.73	< 10%	Escort	33-9032	$ 13.58	$ 15.57	$ 19.23	$ 25.73	$ 31.83	$ 14.18	$ 16.26	$ 20.08	$ 26.87	$ 33.24	$ 23.78	$ 27.26	$ 33.67	$ 45.05	$ 55.73	$ 64,645.18	$39,916.80	$ 24,728.38	$ 40.40	$ 77,341.18
Alexandria, Virginia									Alexandria, Virginia		Washington, DC / Arlington, VA / Alexandria, VA
Site Supervisor	$20.79	33-1090	$30.54	$39.81	$49.41	$59.44	$76.53	< 10%	Site Supervisor	33-1090	$ 17.44	$ 22.74	$ 28.22	$ 33.95	$ 43.71	$ 18.21	$ 23.75	$ 29.47	$ 35.45	$ 45.64	$ 30.54	$ 39.81	$ 49.41	$ 59.44	$ 76.53	$ 94,866.72	$39,916.80	$ 54,949.92	$ 59.29	$ 113,498.08
Access Control Officer	$20.79	33-9032	$23.78	$27.26	$33.67	$45.05	$55.73	< 10%	Access Control Officer	33-9032	$ 13.58	$ 15.57	$ 19.23	$ 25.73	$ 31.83	$ 14.18	$ 16.26	$ 20.08	$ 26.87	$ 33.24	$ 23.78	$ 27.26	$ 33.67	$ 45.05	$ 55.73	$ 64,645.18	$39,916.80	$ 24,728.38	$ 40.40	$ 77,341.18
Escort	$20.79	33-9032	$23.78	$27.26	$33.67	$45.05	$55.73	< 10%	Escort	33-9032	$ 13.58	$ 15.57	$ 19.23	$ 25.73	$ 31.83	$ 14.18	$ 16.26	$ 20.08	$ 26.87	$ 33.24	$ 23.78	$ 27.26	$ 33.67	$ 45.05	$ 55.73	$ 64,645.18	$39,916.80	$ 24,728.38	$ 40.40	$ 77,341.18
Charlottesville, Virginia									Charlottesville, Virginia		Charlottesville, VA
Site Supervisor	$20.04	33-1090	$30.57	$36.23	$43.53	$56.17	$68.83	< 10%	Site Supervisor	33-1090	$ 17.46	$ 20.69	$ 24.86	$ 32.08	$ 39.31	$ 18.23	$ 21.61	$ 25.96	$ 33.50	$ 41.05	$ 30.57	$ 36.23	$ 43.53	$ 56.17	$ 68.83	$ 83,571.46	$38,476.80	$ 45,094.66	$ 52.23	$ 99,984.49
Access Control Officer	$20.04	33-9032	$14.37	$15.69	$19.68	$26.77	$34.81	50% - 75%	Access Control Officer	33-9032	$ 8.21	$ 8.96	$ 11.24	$ 15.29	$ 19.88	$ 8.57	$ 9.36	$ 11.74	$ 15.97	$ 20.76	$ 14.37	$ 15.69	$ 19.68	$ 26.77	$ 34.81	$ 37,785.33	$38,476.80	$ (691.47)	$ 23.62	$ 45,206.18
Escort	$20.04	33-9032	$14.37	$15.69	$19.68	$26.77	$34.81	50% - 75%	Escort	33-9032	$ 8.21	$ 8.96	$ 11.24	$ 15.29	$ 19.88	$ 8.57	$ 9.36	$ 11.74	$ 15.97	$ 20.76	$ 14.37	$ 15.69	$ 19.68	$ 26.77	$ 34.81	$ 37,785.33	$38,476.80	$ (691.47)	$ 23.62	$ 45,206.18
Fort Meade, Maryland									Fort Meade, Maryland		Washington, DC / Arlington, VA / Alexandria, VA
Site Supervisor	$20.79	33-1090	$30.54	$39.81	$49.41	$59.44	$76.53	< 10%	Site Supervisor	33-1090	$ 17.44	$ 22.74	$ 28.22	$ 33.95	$ 43.71	$ 18.21	$ 23.75	$ 29.47	$ 35.45	$ 45.64	$ 30.54	$ 39.81	$ 49.41	$ 59.44	$ 76.53	$ 94,866.72	$39,916.80	$ 54,949.92	$ 59.29	$ 113,498.08
Access Control Officer	$20.79	33-9032	$23.78	$27.26	$33.67	$45.05	$55.73	< 10%	Access Control Officer	33-9032	$ 13.58	$ 15.57	$ 19.23	$ 25.73	$ 31.83	$ 14.18	$ 16.26	$ 20.08	$ 26.87	$ 33.24	$ 23.78	$ 27.26	$ 33.67	$ 45.05	$ 55.73	$ 64,645.18	$39,916.80	$ 24,728.38	$ 40.40	$ 77,341.18
Escort	$20.79	33-9032	$23.78	$27.26	$33.67	$45.05	$55.73	< 10%	Escort	33-9032	$ 13.58	$ 15.57	$ 19.23	$ 25.73	$ 31.83	$ 14.18	$ 16.26	$ 20.08	$ 26.87	$ 33.24	$ 23.78	$ 27.26	$ 33.67	$ 45.05	$ 55.73	$ 64,645.18	$39,916.80	$ 24,728.38	$ 40.40	$ 77,341.18
Aberdeen Proving Ground, Maryland									Aberdeen Proving Ground, Maryland		Maryland Nonmetropolitan Area
Site Supervisor	$20.76	33-1090	$20.94	$30.27	$37.91	$46.01	$53.35	< 10%	Site Supervisor	33-1090	$ 11.96	$ 17.29	$ 21.65	$ 26.28	$ 30.47	$ 12.49	$ 18.05	$ 22.61	$ 27.44	$ 31.82	$ 20.94	$ 30.27	$ 37.91	$ 46.01	$ 53.35	$ 72,780.46	$39,859.20	$ 32,921.26	$ 45.49	$ 87,074.18
Access Control Officer	$20.76	33-9032	$19.10	$20.59	$24.25	$29.82	$37.43	25% - 50%	Access Control Officer	33-9032	$ 10.91	$ 11.76	$ 13.85	$ 17.03	$ 21.38	$ 11.39	$ 12.28	$ 14.46	$ 17.78	$ 22.33	$ 19.10	$ 20.59	$ 24.25	$ 29.82	$ 37.43	$ 46,559.32	$39,859.20	$ 6,700.12	$ 29.10	$ 55,703.34
Escort	$20.76	33-9032	$19.10	$20.59	$24.25	$29.82	$37.43	25% - 50%	Escort	33-9032	$ 10.91	$ 11.76	$ 13.85	$ 17.03	$ 21.38	$ 11.39	$ 12.28	$ 14.46	$ 17.78	$ 22.33	$ 19.10	$ 20.59	$ 24.25	$ 29.82	$ 37.43	$ 46,559.32	$39,859.20	$ 6,700.12	$ 29.10	$ 55,703.34
Fayetteville, North Carolina									Fayetteville, North Carolina		Fayetteville, NC
Site Supervisor		33-1090	$26.54	$38.89	$44.14	$50.01	$56.94	< 10%	Site Supervisor	33-1090	$ 15.16	$ 22.21	$ 25.21	$ 28.56	$ 32.52	$ 15.83	$ 23.19	$ 26.33	$ 29.82	$ 33.96	$ 26.54	$ 38.89	$ 44.14	$ 50.01	$ 56.94	$ 84,748.05	$0.00		$ 52.97	$ 101,392.15
Access Control Officer		33-9032	$18.12	$22.80	$30.41	$38.83	$47.03	< 10%	Access Control Officer	33-9032	$ 10.35	$ 13.02	$ 17.37	$ 22.18	$ 26.86	$ 10.81	$ 13.60	$ 18.14	$ 23.16	$ 28.05	$ 18.12	$ 22.80	$ 30.41	$ 38.83	$ 47.03	$ 58,392.45	$0.00		$ 36.50	$ 69,860.44
Escort		33-9032	$18.12	$22.80	$30.41	$38.83	$47.03	< 10%	Escort	33-9032	$ 10.35	$ 13.02	$ 17.37	$ 22.18	$ 26.86	$ 10.81	$ 13.60	$ 18.14	$ 23.16	$ 28.05	$ 18.12	$ 22.80	$ 30.41	$ 38.83	$ 47.03	$ 58,392.45	$0.00		$ 36.50	$ 69,860.44
Augusta, Georgia									Augusta, Georgia		Augusta-Richmond County, GA-SC
Site Supervisor	$21.49	33-1090	$34.11	$44.19	$75.78	$92.38	$110.71	< 10%	Site Supervisor	33-1090	$ 19.48	$ 25.24	$ 43.28	$ 52.76	$ 63.23	$ 20.34	$ 26.36	$ 45.19	$ 55.09	$ 66.03	$ 34.11	$ 44.19	$ 75.78	$ 92.38	$ 110.71	$ 145,493.68	$41,260.80	$ 104,232.88	$ 90.93	$ 174,067.92
Access Control Officer	$21.49	33-9032	$17.56	$20.63	$31.78	$48.92	$63.75	25% - 50%	Access Control Officer	33-9032	$ 10.03	$ 11.78	$ 18.15	$ 27.94	$ 36.41	$ 10.47	$ 12.30	$ 18.95	$ 29.18	$ 38.02	$ 17.56	$ 20.63	$ 31.78	$ 48.92	$ 63.75	$ 61,014.56	$41,260.80	$ 19,753.76	$ 38.13	$ 72,997.52
Escort	$21.49	33-9032	$17.56	$20.63	$31.78	$48.92	$63.75	25% - 50%	Escort	33-9032	$ 10.03	$ 11.78	$ 18.15	$ 27.94	$ 36.41	$ 10.47	$ 12.30	$ 18.95	$ 29.18	$ 38.02	$ 17.56	$ 20.63	$ 31.78	$ 48.92	$ 63.75	$ 61,014.56	$41,260.80	$ 19,753.76	$ 38.13	$ 72,997.52
Savannah, Georgia									Savannah, Georgia		Savannah, GA
Site Supervisor	$17.25	33-1090	$23.67	$29.62	$40.27	$46.45	$61.88	< 10%	Site Supervisor	33-1090	$ 13.52	$ 16.92	$ 23.00	$ 26.53	$ 35.34	$ 14.12	$ 17.67	$ 24.02	$ 27.70	$ 36.90	$ 23.67	$ 29.62	$ 40.27	$ 46.45	$ 61.88	$ 77,318.73	$33,120.00	$ 44,198.73	$ 48.32	$ 92,503.75
Access Control Officer	$17.25	33-9032	$14.72	$17.51	$22.76	$31.31	$48.39	10% - 25%	Access Control Officer	33-9032	$ 8.41	$ 10.00	$ 13.00	$ 17.88	$ 27.64	$ 8.78	$ 10.44	$ 13.58	$ 18.67	$ 28.86	$ 14.72	$ 17.51	$ 22.76	$ 31.31	$ 48.39	$ 43,701.89	$33,120.00	$ 10,581.89	$ 27.31	$ 52,284.73
Escort	$17.25	33-9032	$14.72	$17.51	$22.76	$31.31	$48.39	10% - 25%	Escort	33-9032	$ 8.41	$ 10.00	$ 13.00	$ 17.88	$ 27.64	$ 8.78	$ 10.44	$ 13.58	$ 18.67	$ 28.86	$ 14.72	$ 17.51	$ 22.76	$ 31.31	$ 48.39	$ 43,701.89	$33,120.00	$ 10,581.89	$ 27.31	$ 52,284.73
Huntsville, Alabama									Huntsville, Alabama		Huntsville, AL
Site Supervisor		33-1090	$30.08	$36.51	$43.33	$50.48	$56.87	< 10%	Site Supervisor	33-1090	$ 17.18	$ 20.85	$ 24.75	$ 28.83	$ 32.48	$ 17.94	$ 21.77	$ 25.84	$ 30.11	$ 33.92	$ 30.08	$ 36.51	$ 43.33	$ 50.48	$ 56.87	$ 83,201.68	$0.00		$ 52.00	$ 99,542.08
Access Control Officer		33-9032	$16.39	$18.96	$23.16	$33.44	$43.14	< 10%	Access Control Officer	33-9032	$ 9.36	$ 10.83	$ 13.23	$ 19.10	$ 24.64	$ 9.77	$ 11.31	$ 13.82	$ 19.94	$ 25.73	$ 16.39	$ 18.96	$ 23.16	$ 33.44	$ 43.14	$ 44,475.08	$0.00		$ 27.80	$ 53,209.76
Escort		33-9032	$16.39	$18.96	$23.16	$33.44	$43.14	< 10%	Escort	33-9032	$ 9.36	$ 10.83	$ 13.23	$ 19.10	$ 24.64	$ 9.77	$ 11.31	$ 13.82	$ 19.94	$ 25.73	$ 16.39	$ 18.96	$ 23.16	$ 33.44	$ 43.14	$ 44,475.08	$0.00		$ 27.80	$ 53,209.76
Sierra Vista, Arizona									Sierra Vista, Arizona		Tucson, AZ
Site Supervisor		33-1090	$21.45	$26.05	$36.44	$44.52	$56.13	< 10%	Site Supervisor	33-1090	$ 12.25	$ 14.88	$ 20.81	$ 25.43	$ 32.06	$ 12.79	$ 15.54	$ 21.73	$ 26.56	$ 33.48	$ 21.45	$ 26.05	$ 36.44	$ 44.52	$ 56.13	$ 69,956.64	$0.00		$ 43.72	$ 83,695.78
Access Control Officer		33-9032	$19.66	$20.33	$21.66	$25.14	$32.06	< 10%	Access Control Officer	33-9032	$ 11.23	$ 11.61	$ 12.37	$ 14.36	$ 18.31	$ 11.73	$ 12.12	$ 12.92	$ 15.00	$ 19.12	$ 19.66	$ 20.33	$ 21.66	$ 25.14	$ 32.06	$ 41,584.03	$0.00		$ 25.99	$ 49,750.93
Escort		33-9032	$19.66	$20.33	$21.66	$25.14	$32.06	< 10%	Escort	33-9032	$ 11.23	$ 11.61	$ 12.37	$ 14.36	$ 18.31	$ 11.73	$ 12.12	$ 12.92	$ 15.00	$ 19.12	$ 19.66	$ 20.33	$ 21.66	$ 25.14	$ 32.06	$ 41,584.03	$0.00		$ 25.99	$ 49,750.93
San Antonio, Texas									San Antonio, Texas		San Antonio-New Braunfels, TX
Site Supervisor	$17.16	33-1090	$24.32	$30.90	$39.10	$47.24	$57.69	< 10%	Site Supervisor	33-1090	$ 13.89	$ 17.65	$ 22.33	$ 26.98	$ 32.95	$ 14.50	$ 18.43	$ 23.32	$ 28.17	$ 34.41	$ 24.32	$ 30.90	$ 39.10	$ 47.24	$ 57.69	$ 75,066.40	$32,947.20	$ 42,119.20	$ 46.92	$ 89,809.07
Access Control Officer	$17.16	33-9032	$18.19	$21.80	$25.60	$32.22	$43.02	< 10%	Access Control Officer	33-9032	$ 10.39	$ 12.45	$ 14.62	$ 18.40	$ 24.57	$ 10.85	$ 13.00	$ 15.27	$ 19.21	$ 25.66	$ 18.19	$ 21.80	$ 25.60	$ 32.22	$ 43.02	$ 49,147.82	$32,947.20	$ 16,200.62	$ 30.72	$ 58,800.21
Escort	$17.16	33-9032	$18.19	$21.80	$25.60	$32.22	$43.02	< 10%	Escort	33-9032	$ 10.39	$ 12.45	$ 14.62	$ 18.40	$ 24.57	$ 10.85	$ 13.00	$ 15.27	$ 19.21	$ 25.66	$ 18.19	$ 21.80	$ 25.60	$ 32.22	$ 43.02	$ 49,147.82	$32,947.20	$ 16,200.62	$ 30.72	$ 58,800.21
El Paso, Texas									El Paso, Texas		El Paso, TX
Site Supervisor	$17.16	33-1090	$21.43	$35.98	$43.28	$51.79	$58.41	< 10%	Site Supervisor	33-1090	$ 12.24	$ 20.55	$ 24.72	$ 29.58	$ 33.36	$ 12.78	$ 21.46	$ 25.81	$ 30.89	$ 34.84	$ 21.43	$ 35.98	$ 43.28	$ 51.79	$ 58.41	$ 83,100.83	$32,947.20	$ 50,153.63	$ 51.94	$ 99,421.42
Access Control Officer	$17.16	33-9032	$14.16	$15.51	$19.17	$27.21	$41.41	25% - 50%	Access Control Officer	33-9032	$ 8.09	$ 8.86	$ 10.95	$ 15.54	$ 23.65	$ 8.45	$ 9.25	$ 11.43	$ 16.23	$ 24.70	$ 14.16	$ 15.51	$ 19.17	$ 27.21	$ 41.41	$ 36,810.44	$32,947.20	$ 3,863.24	$ 23.01	$ 44,039.83
Escort	$17.16	33-9032	$14.16	$15.51	$19.17	$27.21	$41.41	25% - 50%	Escort	33-9032	$ 8.09	$ 8.86	$ 10.95	$ 15.54	$ 23.65	$ 8.45	$ 9.25	$ 11.43	$ 16.23	$ 24.70	$ 14.16	$ 15.51	$ 19.17	$ 27.21	$ 41.41	$ 36,810.44	$32,947.20	$ 3,863.24	$ 23.01	$ 44,039.83
Killeen, Texas									Killeen, Texas		Killeen-Temple, TX
Site Supervisor	$16.22	33-1090	$20.38	$27.45	$40.64	$46.47	$53.65	< 10%	Site Supervisor	33-1090	$ 11.64	$ 15.68	$ 23.21	$ 26.54	$ 30.64	$ 12.15	$ 16.37	$ 24.24	$ 27.71	$ 32.00	$ 20.38	$ 27.45	$ 40.64	$ 46.47	$ 53.65	$ 78,024.69	$31,142.40	$ 46,882.29	$ 48.77	$ 93,348.35
Access Control Officer	$16.22	33-9032	$14.78	$16.35	$25.55	$32.08	$36.54	10% - 25%	Access Control Officer	33-9032	$ 8.44	$ 9.34	$ 14.59	$ 18.32	$ 20.87	$ 8.81	$ 9.75	$ 15.24	$ 19.13	$ 21.79	$ 14.78	$ 16.35	$ 25.55	$ 32.08	$ 36.54	$ 49,046.97	$31,142.40	$ 17,904.57	$ 30.65	$ 58,679.55
Escort	$16.22	33-9032	$14.78	$16.35	$25.55	$32.08	$36.54	10% - 25%	Escort	33-9032	$ 8.44	$ 9.34	$ 14.59	$ 18.32	$ 20.87	$ 8.81	$ 9.75	$ 15.24	$ 19.13	$ 21.79	$ 14.78	$ 16.35	$ 25.55	$ 32.08	$ 36.54	$ 49,046.97	$31,142.40	$ 17,904.57	$ 30.65	$ 58,679.55
Honolulu, Hawaii									Honolulu, Hawaii		Urban Honolulu, HI
Site Supervisor	$19.75	33-1090	$26.21	$29.89	$37.36	$48.94	$58.95	< 10%	Site Supervisor	33-1090	$ 14.97	$ 17.07	$ 21.34	$ 27.95	$ 33.67	$ 15.63	$ 17.83	$ 22.28	$ 29.19	$ 35.16	$ 26.21	$ 29.89	$ 37.36	$ 48.94	$ 58.95	$ 71,738.34	$37,920.00	$ 33,818.34	$ 44.84	$ 85,827.39
Access Control Officer	$19.75	33-9032	$21.03	$23.55	$27.86	$32.67	$39.13	< 10%	Access Control Officer	33-9032	$ 12.01	$ 13.45	$ 15.91	$ 18.66	$ 22.35	$ 12.54	$ 14.05	$ 16.61	$ 19.49	$ 23.34	$ 21.03	$ 23.55	$ 27.86	$ 32.67	$ 39.13	$ 53,484.39	$37,920.00	$ 15,564.39	$ 33.43	$ 63,988.46
Escort	$19.75	33-9032	$21.03	$23.55	$27.86	$32.67	$39.13	< 10%	Escort	33-9032	$ 12.01	$ 13.45	$ 15.91	$ 18.66	$ 22.35	$ 12.54	$ 14.05	$ 16.61	$ 19.49	$ 23.34	$ 21.03	$ 23.55	$ 27.86	$ 32.67	$ 39.13	$ 53,484.39	$37,920.00	$ 15,564.39	$ 33.43	$ 63,988.46

*Using IHS Markit 's escalation rates (Mnemonic ECIPWPSTNS.Q.FOS dated 09/01/2020) the 2019 BLS wages have been escalated as following:

2.82% for 2020 1.56% for 2021

BLS direct labor rates were then fully burdened with 35% Fringe, 15% G&A and 8% Profit. This indirect rate build-up is in alignment with other recent competitive wrap rates. Does not include Overhead in the BLS Burden Rate as the performance will be at Government sites. FBLR inclues 35% Fringe, 15% G&A and 8% Profit. No overhead as this will be government located $ 1,222,272.00 $ 892,395.31 $ 3,160,249.80

Labor Summary All Periods

Location/Labor Category:														Annual Escalation			3.00%
Location / Labor Category	Contract Type	Coverage	ORDERING PERIOD 1					ORDERING PERIOD 2					ORDERING PERIOD 3					ORDERING PERIOD 4					ORDERING PERIOD 5					FAR 52.217-8					TOTAL
			# Needed / Shift	FTEs	Total Hours	Hourly Rate	Total	# Needed / Shift	FTEs	Total Hours	Hourly Rate	Total	# Needed / Shift	FTEs	Total Hours	Hourly Rate	Total	# Needed / Shift	FTEs	Total Hours	Hourly Rate	Total	# Needed/ Shift	FTEs	Total Hours	Hourly Rate	Total	# Needed/ Shift	FTEs	Total Hours	Hourly Rate	Total	TOTAL
Fort Belvoir, Virginia (HQ INSCOM-Ft Belvoir)
Site Supervisor	FFP	8 hrs/day M-F	1	1	1,912	-	-	1	1	1,912	-	-	1	1	1,912	-	-	1	1	1,912	-	-	1	1	1,912	-	-	1	1	956	-	-	-
Access Control Officer	FFP	24/7 x 365	2	9.2	17,520	-	-	2	9.2	17,520	-	-	2	9.2	17,520	-	-	2	9.2	17,520	-	-	2	9.2	17,520	-	-	2	9	8,760	-	-	-
Fort Belvoir, VA Total			3	10.2	19,432		-	3	10.2	19,432		-	3	10.2	19,432		-	3	10.2	19,432		-	3	10.2	19,432		-	3	10.2	9,716		-	-

Alexandria, Virginia (HQ INSCOM-Metro Park)
Site Supervisor	FFP	8 hrs/day M-F	1	1	1,912	-	-	1	1	1,912	-	-	1	1	1,912	-	-	1	1	1,912	-	-	1	1	1,912	-	-	1	1	956	-	-	-
Access Control Officer	FFP	24/7 x 365	2	9.2	17,520	-	-	2	9.2	17,520	-	-	2	9.2	17,520	-	-	2	9.2	17,520	-	-	2	9.2	17,520	-	-	2	9	8,760	-	-	-
Alexandria, VA Total			3	10.2	19,432		-	3	10.2	19,432		-	3	10.2	19,432		-	3	10.2	19,432		-	3	10.2	19,432		-	3	10	9,716		-	-

Charlottesville, Virginia (NGIC)
Site Supervisor	FFP	8 hrs/day M-F	1	1	1,912	-	-	1	1	1,912	-	-	1	1	1,912	-	-	1	1	1,912	-	-	1	1	1,912	-	-	1	1	956	-	-	-
Access Control Officer	FFP	24/7 x 365	3	13.7	26,280	-	-	3	13.7	26,280	-	-	3	13.7	26,280	-	-	3	13.7	26,280	-	-	3	13.7	26,280	-	-	3	14	13,140	-	-	-
Charlottesville, VA Total			4	14.7	28,192		-	4	14.7	28,192		-	4	14.7	28,192		-	4	14.7	28,192		-	4	14.7	28,192		-	4	14.7	14,096		-	-

Fort Meade, Maryland (780th)
Site Supervisor	FFP	8 hrs/day M-F	2	2	3,824	-	-	2	2	3,824	-	-	2	2	3,824	-	-	2	2	3,824	-	-	2	2	3,824	-	-	2	2	1,912	-	-	-
Access Control Officer	FFP	24/7 x 365	2	9.2	17,520	-	-	2	9.2	17,520	-	-	2	9.2	17,520	-	-	2	9.2	17,520	-	-	2	9.2	17,520	-	-	2	9	8,760	-	-	-
Fort Meade, MD Total			4	11.2	21,344		-	4	11.2	21,344		-	4	11.2	21,344		-	4	11.2	21,344		-	4	11.2	21,344		-	4	11.2	10,672		-	-

Fort Meade, Maryland (USACIC)
Site Supervisor	FFP	8 hrs/day M-F	1	1	1,912	-	-	1	1	1,912	-	-	1	1	1,912	-	-	1	1	1,912	-	-	1	1	1,912	-	-	1	1	956	-	-	-
Access Control Officer	FFP	24/7 x 365	11	50.4	96,360	-	-	11	50.4	96,360	-	-	11	50.4	96,360	-	-	11	50.4	96,360	-	-	11	50.4	96,360	-	-	11	50	48,180	-	-	-
Fort Meade, MD Total			12	51.4	98,272		-	12	51.4	98,272		-	12	51.4	98,272		-	12	51.4	98,272		-	12	51.4	98,272		-	12	51.4	49,136		-	-

Fort Meade, Maryland (AFSC)
Site Supervisor	FFP	8 hrs/day M-F	1	1	1,912	-	-	1	1	1,912	-	-	1	1	1,912	-	-	1	1	1,912	-	-	1	1	1,912	-	-	1	1	956	-	-	-
Access Control Officer	FFP	24/7 x 365	2	9.2	17,520	-	-	2	9.2	17,520	-	-	2	9.2	17,520	-	-	2	9.2	17,520	-	-	2	9.2	17,520	-	-	2	9	8,760	-	-	-
Fort Meade, MD Total			3	10.2	19,432		-	3	10.2	19,432		-	3	10.2	19,432		-	3	10.2	19,432		-	3	10.2	19,432		-	3	10.2	9,716		-	-

Augusta, Georgia (513th)
Site Supervisor	FFP	8 hrs/day M-F	1	1	1,912	-	-	1	1	1,912	-	-	1	1	1,912	-	-	1	1	1,912	-	-	1	1	1,912	-	-	1	1	956	-	-	-
Access Control Officer	FFP	24/7 x 365	3	13.7	26,280	-	-	3	13.7	26,280	-	-	3	13.7	26,280	-	-	3	13.7	26,280	-	-	3	13.7	26,280	-	-	3	14	13,140	-	-	-
Augusta, GA Total			4	14.7	28,192		-	4	14.7	28,192		-	4	14.7	28,192		-	4	14.7	28,192		-	4	14.7	28,192		-	4	14.7	14,096		-	-

Augusta, Georgia (116th)
Site Supervisor	FFP	8 hrs/day M-F	1	1	1,912	-	-	1	1	1,912	-	-	1	1	1,912	-	-	1	1	1,912	-	-	1	1	1,912	-	-	1	1	956	-	-	-
Access Control Officer	FFP	24/7 x 365	5	22.9	43,800	-	-	5	22.9	43,800	-	-	5	22.9	43,800	-	-	5	22.9	43,800	-	-	5	22.9	43,800	-	-	5	23	21,900	-	-	-
Savannah, GA Total			6	23.9	45,712		-	6	23.9	45,712		-	6	23.9	45,712		-	6	23.9	45,712		-	6	23.9	45,712		-	6	23.9	22,856		-	-

Killeen, Texas (116th)
Site Supervisor	FFP	8 hrs/day M-F	1	1	1,912	-	-	1	1	1,912	-	-	1	1	1,912	-	-	1	1	1,912	-	-	1	1	1,912	-	-	1	1	956	-	-	-
Access Control Officer	FFP	24/7 x 365	1	4.6	8,760	-	-	1	4.6	8,760	-	-	1	4.6	8,760	-	-	1	4.6	8,760	-	-	1	4.6	8,760	-	-	1	5	4,380	-	-	-
Killeen, TX Total			2	5.6	10,672		-	2	5.6	10,672		-	2	5.6	10,672		-	2	5.6	10,672		-	2	5.6	10,672		-	2	5.6	5,336		-	-

ESTIMATED DIRECT LABOR TOTAL 41 152.0 290,681 - 41 152.0 290,681 - 41 152.0 290,681 - 41 152.0 290,681 - 41 152.0 290,681 - 41 152.0 145,340.3 - -

Escort CLINs Labor Hour (LH)					1,912
Fort Belvoir, Virginia (HQ INSCOM-Ft Belvoir)	LH	8 hrs/day M-F	3	3	5,736	-	-	3	3	5,736	-	-	3	3	5,736	-	-	3	3	5,736	-	-	3	3	5,736	-	-	3	3	2,868	-	-	-

Alexandria, Virginia (HQ INSCOM-Metro Park) LH 8 hrs/day M-F 1 1 1,912 - - 1 1 1,912 - - 1 1 1,912 - - 1 1 1,912 - - 1 1 1,912 - - 1 1 956 - - -

Charlottesville, Virginia (NGIC) LH 8 hrs/day M-F 1 1 1,912 - - 1 1 1,912 - - 1 1 1,912 - - 1 1 1,912 - - 1 1 1,912 - - 1 1 956 - - -

Fort Meade, Maryland (780th) LH 8 hrs/day M-F 1 1 1,912 - - 1 1 1,912 - - 1 1 1,912 - - 1 1 1,912 - - 1 1 1,912 - - 1 1 956 - - -

Fort Meade, Maryland (USACIC) LH 8 hrs/day M-F 5 5 9,560 - - 5 5 9,560 - - 5 5 9,560 - - 5 5 9,560 - - 5 5 9,560 - - 5 5 4,780 - - -

Fort Meade, Maryland (AFSC) LH 8 hrs/day M-F 1 1 1,912 - - 1 1 1,912 - - 1 1 1,912 - - 1 1 1,912 - - 1 1 1,912 - - 1 1 956 - - -

Augusta, Georgia (513th) LH 8 hrs/day M-F 4 4 7,648 - - 4 4 7,648 - - 4 4 7,648 - - 4 4 7,648 - - 4 4 7,648 - - 4 4 3,824 - - -

Augusta, Georgia (116th) LH 8 hrs/day M-F 2 2 3,824 - - 2 2 3,824 - - 2 2 3,824 - - 2 2 3,824 - - 2 2 3,824 - - 2 2 1,912 - - -

Killeen, Texas (116th) LH 8 hrs/day M-F 10 10 19,120 - - 10 10 19,120 - - 10 10 19,120 - - 10 10 19,120 - - 10 10 19,120 - - 10 10 9,560 - - -

Optional CLINs TOTAL	28	28	53,536	-	28	28	53,536	-	28	28	53,536	-	28	28	53,536	-	28	28	53,536	-	28	28	26,768	-	-
													x

LABOR TOTAL 69 180 344,217 - 69 180 344,217 - 69 180 344,217 - 69 180 344,217 - 69 180 344,217 - 69 180 172,108 - -

Other Direct Costs
N/A	-	-	-	-	-	-	-
OTHER DIRECT COSTS TOTAL	-	-	-	-	-	-	-

TOTAL - - - - - - -

Contract Pricing Ceiling Rates W50NH9-26-R-A003 - Attachment 0003- Government Format Pricing Model

	Contract Ceiling Fully Burdened Labor Rates
	Location / Labor Category	Ordering
Period 1 Proposed FBLR		Ordering
Period 2 Proposed FBLR		Ordering
Period 3 Proposed FBLR		Ordering
Period 4 Proposed FBLR		Ordering

Period 5 Proposed FBLR

Fort Belvoir, Virginia (HQ INSCOM-Ft Belvoir)
Site Supervisor	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Access Control Officer	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0

Alexandria, Virginia (HQ INSCOM-Metro Park)
Site Supervisor	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Access Control Officer	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0

Charlottesville, Virginia (NGIC)
Site Supervisor	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Access Control Officer	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0

Fort Meade, Maryland (780th)
Site Supervisor	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Access Control Officer	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0

Fort Meade, Maryland (USACIC)
Site Supervisor	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Access Control Officer	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0

Fort Meade, Maryland (AFSC)
Site Supervisor	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Access Control Officer	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0

Augusta, Georgia (513th)
Site Supervisor	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Access Control Officer	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0

Augusta, Georgia (116th)
Site Supervisor	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Access Control Officer	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0

Killeen, Texas (116th)
Site Supervisor	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
Access Control Officer	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0

Escort CLINs Labor Hour (LH)

Fort Belvoir, Virginia (HQ INSCOM-Ft Belvoir) $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Alexandria, Virginia (HQ INSCOM-Metro Park) $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Charlottesville, Virginia (NGIC) $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Fort Meade, Maryland (780th) $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Fort Meade, Maryland (USACIC) $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Fort Meade, Maryland (AFSC) $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Augusta, Georgia (513th) $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Augusta, Georgia (116th) $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

Killeen, Texas (116th) $ - 0 $ - 0 $ - 0 $ - 0 $ - 0

File details come from the government source that posted it. Updated Sep 23, 2026.