BSM_Pricing_Model.xlsx

XLSX spreadsheet 362 KB Posted

Attached to
BSM solicitation
Solicitation number
AG-3142-S-13-0039
Issued by

View the file

Other files

File Type Posted
BSMRFPamendment003.docx DOCX document
BSM_RFP_Q A3.docx DOCX document
BSMPricingModelAmendment003.xlsx XLSX spreadsheet
BSM_RFP_Q A3.docx DOCX document
BSM_RFP_Q A2.docx DOCX document
BSMCaseStudyAttachment2.docx DOCX document
BSMPricingModelAmendment001.xlsx XLSX spreadsheet
TRBPackagesample.doc DOC document
BSMRFP.docx DOCX document
BSM_RFP_Q A1.docx DOCX document
BSMRFPammendment001.docx DOCX document
RFP_part_2.pdf PDF
RFP_part_1.pdf PDF
RFP_part_3.pdf PDF
Show all 14

On GovTribe

Work with this file

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

Text version

Sheet1

CLINITEMUnitBASE PeriodOption year 1Option year 2Option year 3Option year 4Option year 5Option year 6
QtyPriceEvaluated Ext. PriceQtyPriceEvaluated Ext. PriceQtyPriceEvaluated Ext. PriceQtyPriceEvaluated Ext. PriceQtyPriceEvaluated Ext. PriceQtyPriceEvaluated Ext. PriceQtyPriceEvaluated Ext. Price
0001- 1000BSM Product-Based Solution100 Named Users
0001Product 1100 Named Users56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0030$0.00$0.0033$0.00$0.0027$0.00$0.00
0002Product 2100 Named Users56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0030$0.00$0.0033$0.00$0.0027$0.00$0.00
0003Product 3100 Named Users56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0030$0.00$0.0033$0.00$0.0027$0.00$0.00
…Product so on …100 Named Users56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0030$0.00$0.0033$0.00$0.0027$0.00$0.00
1000Product 1000100 Named Users56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0030$0.00$0.0033$0.00$0.0027$0.00$0.00
1001-2000BSM Product-Based Solution Extend Warranty/Maintenance
1001.1Extend Warranty/Maintenance for Product 11 YEAR56$0.00$0.0098$0.00$0.00134$0.00$0.00159$0.00$0.00189$0.00$0.00222$0.00$0.00249$0.00$0.00
1001.3Extend Warranty/Maintenance for Product 13 YEARS56$0.00$0.0098$0.00$0.00134$0.00$0.00159$0.00$0.00189$0.00$0.00222$0.00$0.00249$0.00$0.00
1001.5Extend Warranty/Maintenance for Product 15 YEARS56$0.00$0.0098$0.00$0.00134$0.00$0.00159$0.00$0.00189$0.00$0.00222$0.00$0.00249$0.00$0.00
1002.1Extend Warranty/Maintenance for Product 21 YEAR56$0.00$0.0098$0.00$0.00134$0.00$0.00159$0.00$0.00189$0.00$0.00222$0.00$0.00249$0.00$0.00
1002.3Extend Warranty/Maintenance for Product 23 YEARS56$0.00$0.0098$0.00$0.00134$0.00$0.00159$0.00$0.00189$0.00$0.00222$0.00$0.00249$0.00$0.00
1002.5Extend Warranty/Maintenance for Product 25 YEARS56$0.00$0.0098$0.00$0.00134$0.00$0.00159$0.00$0.00189$0.00$0.00222$0.00$0.00249$0.00$0.00
…Extend Warranty/Maintenance for Product so on1 YEAR56$0.00$0.0098$0.00$0.00134$0.00$0.00159$0.00$0.00189$0.00$0.00222$0.00$0.00249$0.00$0.00
…Extend Warranty/Maintenance for Product so on3 YEARS56$0.00$0.0098$0.00$0.00134$0.00$0.00159$0.00$0.00189$0.00$0.00222$0.00$0.00249$0.00$0.00
…Extend Warranty/Maintenance for Product so on5 YEARS56$0.00$0.0098$0.00$0.00134$0.00$0.00159$0.00$0.00189$0.00$0.00222$0.00$0.00249$0.00$0.00
2000.1Extend Warranty/Maintenance for Product 10001 YEAR56$0.00$0.0098$0.00$0.00134$0.00$0.00159$0.00$0.00189$0.00$0.00222$0.00$0.00249$0.00$0.00
2000.3Extend Warranty/Maintenance for Product 10003 YEARS56$0.00$0.0098$0.00$0.00134$0.00$0.00159$0.00$0.00189$0.00$0.00222$0.00$0.00249$0.00$0.00
2000.5Extend Warranty/Maintenance for Product 10005 YEARS56$0.00$0.0098$0.00$0.00134$0.00$0.00159$0.00$0.00189$0.00$0.00222$0.00$0.00249$0.00$0.00
2001 - 3000Training Per Product
2001.1Intro Training per student for Product 15 days30$0.00$0.0024$0.00$0.0019$0.00$0.0030$0.00$0.0022$0.00$0.0010$0.00$0.0012$0.00$0.00
2001.2Intro Training per class for Product 15 days6$0.00$0.003$0.00$0.005$0.00$0.004$0.00$0.005$0.00$0.004$0.00$0.002$0.00$0.00
2002.1Intro Training per student for Product 25 days30$0.00$0.0024$0.00$0.0019$0.00$0.0030$0.00$0.0022$0.00$0.0010$0.00$0.0012$0.00$0.00
2002.2Intro Training per class for Product 25 days6$0.00$0.003$0.00$0.005$0.00$0.004$0.00$0.005$0.00$0.004$0.00$0.002$0.00$0.00
2003.1Intro Training per class for Product 35 days30$0.00$0.0024$0.00$0.0019$0.00$0.0030$0.00$0.0022$0.00$0.0010$0.00$0.0012$0.00$0.00
2003.2Intro Training per class for Product 35 days6$0.00$0.003$0.00$0.005$0.00$0.004$0.00$0.005$0.00$0.004$0.00$0.002$0.00$0.00
…Intro Training per student for Product …5 days30$0.00$0.0024$0.00$0.0019$0.00$0.0030$0.00$0.0022$0.00$0.0010$0.00$0.0012$0.00$0.00
…Intro Training per class for Product …5 days6$0.00$0.003$0.00$0.005$0.00$0.004$0.00$0.005$0.00$0.004$0.00$0.002$0.00$0.00
3000.1Intro Training per student for Product 10005 days30$0.00$0.0024$0.00$0.0019$0.00$0.0030$0.00$0.0022$0.00$0.0010$0.00$0.0012$0.00$0.00
3000.2Intro Training per class for Product 10005 days6$0.00$0.003$0.00$0.005$0.00$0.004$0.00$0.005$0.00$0.004$0.00$0.002$0.00$0.00
3001 - 4000SME ITIL Certified Master
3001SME ITIL Certified Masterhr4,470$0.00$0.002,500$0.00$0.002,200$0.00$0.003,300$0.00$0.003,500$0.00$0.003,100$0.00$0.002,200$0.00$0.00
4001 - 5000BSM SaaS-Based Solution
4001.1BSM SaaS-Based Solution Product 1100 Named Users56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0030$0.00$0.0033$0.00$0.0027$0.00$0.00
4001.2BSM SaaS-Based Solution Product 1Per 1 GB56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0030$0.00$0.0033$0.00$0.0027$0.00$0.00
4002.1BSM SaaS-Based Solution Product 2100 Named Users56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0030$0.00$0.0033$0.00$0.0027$0.00$0.00
4002.2BSM SaaS-Based Solution Product 2Per 1 GB56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0030$0.00$0.0033$0.00$0.0027$0.00$0.00
4003.1BSM SaaS-Based Solution Product 3100 Named Users56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0030$0.00$0.0033$0.00$0.0027$0.00$0.00
4003.2BSM SaaS-Based Solution Product 3Per 1 GB56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0030$0.00$0.0033$0.00$0.0027$0.00$0.00
…BSM SaaS-Based Solution Product so on …100 Named Users56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0030$0.00$0.0033$0.00$0.0027$0.00$0.00
…BSM SaaS-Based Solution Product so on …Per 1 GB56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0030$0.00$0.0033$0.00$0.0027$0.00$0.00
5000.1BSM SaaS-Based Solution Product 1000100 Named Users56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0030$0.00$0.0033$0.00$0.0027$0.00$0.00
5000.2BSM SaaS-Based Solution Product 1000Per 1 GB56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0030$0.00$0.0033$0.00$0.0027$0.00$0.00
5001 - 6000Case Study
5001Case Study Product 1100 Named Users56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
5001.1Extend Warranty/Maintenance for Case Study Product 11 YEAR56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
5001.3Extend Warranty/Maintenance for Case Study Product 13 YEARS56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
5001.5Extend Warranty/Maintenance for Case Study Product 15 YEARS56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
5002Case Study Product 2100 Named Users56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
5002.1Extend Warranty/Maintenance for Case Study Product 21 YEAR56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
5002.3Extend Warranty/Maintenance for Case Study Product 23 YEARS56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
5002.5Extend Warranty/Maintenance for Case Study Product 25 YEARS56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
5003Case Study Product 3100 Named Users56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
5003.1Extend Warranty/Maintenance for Case Study Product 31 YEAR56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
5003.3Extend Warranty/Maintenance for Case Study Product 33 YEARS56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
5003.5Extend Warranty/Maintenance for Case Study Product 35 YEARS56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
…Product so on …100 Named Users56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
…Extend Warranty/Maintenance for Case Study Product so on …1 YEAR56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
…Extend Warranty/Maintenance for Case Study Product so on …3 YEARS56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
…Extend Warranty/Maintenance for Case Study Product so on …5 YEARS56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
5050Case Study Product 1000100 Named Users56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
5050.1Extend Warranty/Maintenance for Case Study Product 10001 YEAR56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
5050.3Extend Warranty/Maintenance for Case Study Product 10013 YEARS56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
5050.5Extend Warranty/Maintenance for Case Study Product 10025 YEARS56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
5051.1Case Study BSM SaaS-Based Solution Product 1100 Named Users56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
5051.2Case Study BSM SaaS-Based Solution Product 1Per 1 GB56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
5052.1Case Study BSM SaaS-Based Solution Product 2100 Named Users56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
5052.2Case Study BSM SaaS-Based Solution Product 2Per 1 GB56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
5053.1Case Study BSM SaaS-Based Solution Product 3100 Named Users56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
5053.2Case Study BSM SaaS-Based Solution Product 3Per 1 GB56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
…BSM SaaS-Based Solution Product so on …100 Named Users56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
…BSM SaaS-Based Solution Product so on …Per 1 GB56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
6000.1BSM SaaS-Based Solution Product 1000100 Named Users56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
6000.2BSM SaaS-Based Solution Product 1000Per 1 GB56$0.00$0.0042$0.00$0.0036$0.00$0.0025$0.00$0.0010$0.00$0.0033$0.00$0.0027$0.00$0.00
6001Technical Insertion
6001Technical Insertion Product 1%0%$250,000.00$250,000.000%$250,000.00$250,000.000%$250,000.00$250,000.000%$250,000.00$250,000.000%$250,000.00$250,000.000%$250,000.00$250,000.000%$250,000.00$250,000.00
7001Technical Refresh
7001Technical Refresh Product 1%0%$250,000.00$250,000.000%$250,000.00$250,000.000%$250,000.00$250,000.000%$250,000.00$250,000.000%$250,000.00$250,000.000%$250,000.00$250,000.000%$250,000.00$250,000.00
BASEOption Year 1Option Year 2Option Year 3Option Year 4Option Year 5Option Year 6
SUBTOTALS:$500,000$500,000$500,000$500,000$500,000$500,000$500,000

Total Evaluated Price $3,500,000

INSTRUCTIONS: If the technical and price proposals do not correlate, the government may consider your proposal to be non-responsive. If the offeror changes the quantities, changes the formulas, or fails to apply the correct quantity and formula for all the line items, the government may consider your proposal to be nonresponsive. This model will be used for price evaluation of you proposal. Everything proposed in the technical proposal shall be represented in the price proposal/this model. For price evaluation purposes, the offeror shall follow the below assumptions.

1. The probability that the Product-Based Solution and the SaaS-Based solution is ordered is 50/50. 2. The probability that the three different Product-Based Solution' Extended Warranties have an equal probability and is only apropos for the Product-Based CLINs. 3. The SaaS-Based solution priced per GB has a ration of 1 GB to 5 named users -- 1:5.

&P Price Model &D

File details come from the government source that posted it. Updated .