Attachment 02_SETA III_Price Workbook_9July2021.xlsx

XLSX spreadsheet 61 KB Posted Jul 9, 2021

Attached to: Systems Engineering and Technical Assistance III Draft RFP, PEO STRI
Solicitation number: W900KK-21-R-0035
Issued by: Department of the Army Materiel Command Contracting Command Orlando Contracting Center

About this file

Written by GovTribe AI · Dec 30, 2023

This document contains a draft Request for Proposal for the Systems Engineering and Technical Assistance III (SETA III) contract. The Army is seeking proposals to provide technical and analytical support services to Program Executive Office Simulation, Training and Instrumentation. Key details include:

The solicitation number is W900KK-21-R-0035. Interested parties are encouraged to submit questions, comments and suggestions on the draft RFP by July 26, 2021. Responses should be emailed to usarmy.orlando.peo-stri.list.seta3@mail.mil.
The SETA III contract will provide support across multiple areas including administrative, security, budgeting, engineering, property management, program management and training.
The price workbook attachment includes fully burdened labor rates, indirect costs and travel estimates for five one-year ordering periods and a six-month option period. It establishes 22 labor categories for evaluation purposes.
The initial task order estimates a total value of $55,000 for labor and no indirect costs. The total potential contract value across all five base years and the option is estimated at $22.3 million.

View the file

Other files

File	Type	Posted
Draft RFP Questions_Comments_Responses_19August2021.pdf	PDF	Aug 19, 2021
Attachment 06-SOP_690-990-3B.pdf	PDF	Jul 9, 2021
Attachment E-Quality Assurance Surveillance Plan_9July2021.pdf	PDF	Jul 9, 2021
Attachment C-SETA III Solicitation DD254_9July2021.pdf	PDF	Jul 9, 2021
Attachment 01-SETA III_Question_Comment_Form.doc	DOC document	Jul 9, 2021
Attachment B-Labor_Category_Definitions_9July2021.pdf	PDF	Jul 9, 2021
Attachment 04-Wage Determination 2015-4553_23April2021.pdf	PDF	Jul 9, 2021
Exhibit 1-Contract Data Requirements Lists_9July2021.pdf	PDF	Jul 9, 2021
Attachment A-Base_PWS_9July2021.pdf	PDF	Jul 9, 2021
Attachment D-DD254_attachments_9July2021.pdf	PDF	Jul 9, 2021
W900KK-21-R-0035_SETA III_Draft RFP.pdf	PDF	Jul 9, 2021
Attachment 05-Initial PWS_PM SE_9July2021.pdf	PDF	Jul 9, 2021

Show all 12

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.

Labor Category Exemption Status

SETA III Price Workbook / Labor Category Exemption Status
INSTRUCTIONS: Upon review of the related regulations & clauses, Offerors shall identify if the Labor Categories listed are Exempt or Non/Exempt from the Service Contract Labor Standards. Type either "Exempt" or "Non/Exempt" directly into the cell.
SETA III Labor Category	Exemption from Service Contract Labor Standards:

Exempt or Non/Exempt

I. Administrative/Protocol/Public Affairs/Security

01. Assistant, Administrative (Senior)

02. Specialist, Security (Journeyman)-Orlando, FL

02. Specialist, Security (Journeyman)-Huntsville, AL

02. Specialist, Security (Senior)-Orlando, FL

02. Specialist, Security (Senior)-Huntsville, AL

II. Accounting/Budget/Finance/Resource Management

03. Analyst, Resource Management Program (Journeyman)

03. Analyst, Resource Management Program (Senior)

04. Assistant, Budget (Journeyman)

04. Assistant, Budget (Senior)

III. Engineers

05. Analyst, Operation Research (Senior)

06. Analyst, Cybersecurity (Journeyman)

06. Analyst, Cybersecurity (Senior)

07. Engineer, Systems (Journeyman)

07. Engineer, Systems (Senior)

08. Scientist, Computer (Senior)

09. Engineer, Software (Senior)

10. Architect, Systems (Journeyman)

10. Architect, Systems (Senior)

11. Engineer, Visual (Journeyman)

11. Engineer, Visual (Senior)

IV. Property/Publication

12. Specialist, Inventory Management (Senior)

13. Specialist, Publication (Senior)

14. Specialist, Supply (Journeyman)

14. Specialist, Supply (Senior)

V. Program Management

15. Coordinator, Product/Project – Support (Entry Level)

16. Coordinator, Product/Project – Acquisition (Journeyman)

17. Coordinator, Product/Project – (SME)

VI. Technical

18. Specialist, Training (Senior)

VII. Others

19. Advisor, Senior

20. Analyst, Military Training (Journeyman)

21. Analyst, Military – Senior

22. Analyst, Military – SME

Ordering Period 1 SETA III Price Workbook - Ordering Period 1 (Months 1 - 12)

INSTRUCTIONS: Offeror to fill in the fully burdened rates for the labor categories and indirect rates. The cells to be filled in by the Offeror are highlighted in yellow.

Notes: (1) The labor hours and indirect values below are Government-estimated amounts for evaluation purposes only. Pre-populated cells shall not be altered by the Offeror.

(2) The proposed fully burdened rates are fixed and binding throughout the ordering period specified.

SETA III Labor Category	Government Estimated Hours	Fully Burdened Labor Rate	Extended Price
I. Administrative/Protocol/Public Affairs/Security
01. Assistant, Administrative (Senior)	29,760		$ - 0
02. Specialist, Security (Journeyman)-Orlando, FL	15,360		$ - 0
02. Specialist, Security (Journeyman)-Huntsville, AL	11,520		$ - 0
02. Specialist, Security (Senior)-Orlando, FL	5,760		$ - 0
02. Specialist, Security (Senior)-Huntsville, AL	19,200		$ - 0
II. Accounting/Budget/Finance/Resource Management
03. Analyst, Resource Management Program (Journeyman)	3,840		$ - 0
03. Analyst, Resource Management Program (Senior)	7,680		$ - 0
04. Assistant, Budget (Journeyman)	1,920		$ - 0
04. Assistant, Budget (Senior)	15,360		$ - 0
III. Engineers
05. Analyst, Operation Research (Senior)	1,920		$ - 0
06. Analyst, Cybersecurity (Journeyman)	5,760		$ - 0
06. Analyst, Cybersecurity (Senior)	30,720		$ - 0
07. Engineer, Systems (Journeyman)	9,600		$ - 0
07. Engineer, Systems (Senior)	145,920		$ - 0
08. Scientist, Computer (Senior)	8,640		$ - 0
09. Engineer, Software (Senior)	7,680		$ - 0
10. Architect, Systems (Journeyman)	1,920		$ - 0
10. Architect, Systems (Senior)	9,600		$ - 0
11. Engineer, Visual (Journeyman)	1,920		$ - 0
11. Engineer, Visual (Senior)	1,920		$ - 0
IV. Property/Publication
12. Specialist, Inventory Management (Senior)	17,280		$ - 0
13. Specialist, Publication (Senior)	1,920		$ - 0
14. Specialist, Supply (Journeyman)	3,840		$ - 0
14. Specialist, Supply (Senior)	5,760		$ - 0
V. Program Management
15. Coordinator, Product/Project – Support (Entry Level)	24,960		$ - 0
16. Coordinator, Product/Project – Acquisition (Journeyman)	109,440		$ - 0
17. Coordinator, Product/Project – (SME)	175,200		$ - 0
VI. Technical
18. Specialist, Training (Senior)	5,760		$ - 0
VII. Others
19. Advisor, Senior	32,640		$ - 0
20. Analyst, Military Training (Journeyman)	3,840		$ - 0
21. Analyst, Military – Senior	19,200		$ - 0
22. Analyst, Military – SME	99,360		$ - 0
TOTAL LABOR PRICE	835,200		$ - 0

Indirect Costs	Government Estimate Value	Offeror Rate
Travel / Other Direct Costs (ODCs)	$ 4,047,000.00	N/A	$ 4,047,000.00
G&A Rate	N/A	0.00%	0
TOTAL EVALUATED PRICE			$ 4,047,000.00

Ordering Period 2 SETA III Price Workbook - Ordering Period 2 (Months 13 - 24)

INSTRUCTIONS: Offeror to fill in the fully burdened rates for the labor categories and indirect rates. The cells to be filled in by the Offeror are highlighted in yellow.

Notes: (1) The labor hours and indirect values below are Government-estimated amounts for evaluation purposes only. Pre-populated cells shall not be altered by the Offeror.

(2) The proposed fully burdened rates are fixed and binding throughout the ordering period specified.

SETA III Labor Category	Government Estimated Hours	Fully Burdened Labor Rate	Extended Price
I. Administrative/Protocol/Public Affairs/Security
01. Assistant, Administrative (Senior)	29,760		$ - 0
02. Specialist, Security (Journeyman)-Orlando, FL	15,360		$ - 0
02. Specialist, Security (Journeyman)-Huntsville, AL	11,520		$ - 0
02. Specialist, Security (Senior)-Orlando, FL	5,760		$ - 0
02. Specialist, Security (Senior)-Huntsville, AL	19,200		$ - 0
II. Accounting/Budget/Finance/Resource Management
03. Analyst, Resource Management Program (Journeyman)	3,840		$ - 0
03. Analyst, Resource Management Program (Senior)	7,680		$ - 0
04. Assistant, Budget (Journeyman)	1,920		$ - 0
04. Assistant, Budget (Senior)	15,360		$ - 0
III. Engineers
05. Analyst, Operation Research (Senior)	1,920		$ - 0
06. Analyst, Cybersecurity (Journeyman)	5,760		$ - 0
06. Analyst, Cybersecurity (Senior)	30,720		$ - 0
07. Engineer, Systems (Journeyman)	9,600		$ - 0
07. Engineer, Systems (Senior)	145,920		$ - 0
08. Scientist, Computer (Senior)	8,640		$ - 0
09. Engineer, Software (Senior)	7,680		$ - 0
10. Architect, Systems (Journeyman)	1,920		$ - 0
10. Architect, Systems (Senior)	9,600		$ - 0
11. Engineer, Visual (Journeyman)	1,920		$ - 0
11. Engineer, Visual (Senior)	1,920		$ - 0
IV. Property/Publication
12. Specialist, Inventory Management (Senior)	17,280		$ - 0
13. Specialist, Publication (Senior)	1,920		$ - 0
14. Specialist, Supply (Journeyman)	3,840		$ - 0
14. Specialist, Supply (Senior)	5,760		$ - 0
V. Program Management
15. Coordinator, Product/Project – Support (Entry Level)	24,960		$ - 0
16. Coordinator, Product/Project – Acquisition (Journeyman)	109,440		$ - 0
17. Coordinator, Product/Project – (SME)	175,200		$ - 0
VI. Technical
18. Specialist, Training (Senior)	5,760		$ - 0
VII. Others
19. Advisor, Senior	32,640		$ - 0
20. Analyst, Military Training (Journeyman)	3,840		$ - 0
21. Analyst, Military – Senior	19,200		$ - 0
22. Analyst, Military – SME	99,360		$ - 0
TOTAL LABOR PRICE	835,200		$ - 0

Indirect Costs	Government Estimate Value	Offeror Rate
Travel / Other Direct Costs (ODCs)	$ 4,047,000.00	N/A	$ 4,047,000.00
G&A Rate	N/A	0.00%	0
TOTAL EVALUATED PRICE			$ 4,047,000.00

Ordering Period 3 SETA III Price Workbook - Ordering Period 3 (Months 25 - 36)

INSTRUCTIONS: Offeror to fill in the fully burdened rates for the labor categories and indirect rates. The cells to be filled in by the Offeror are highlighted in yellow.

Notes: (1) The labor hours and indirect values below are Government-estimated amounts for evaluation purposes only. Pre-populated cells shall not be altered by the Offeror.

(2) The proposed fully burdened rates are fixed and binding throughout the ordering period specified.

SETA III Labor Category	Government Estimated Hours	Fully Burdened Labor Rate	Extended Price
I. Administrative/Protocol/Public Affairs/Security
01. Assistant, Administrative (Senior)	29,760		$ - 0
02. Specialist, Security (Journeyman)-Orlando, FL	15,360		$ - 0
02. Specialist, Security (Journeyman)-Huntsville, AL	11,520		$ - 0
02. Specialist, Security (Senior)-Orlando, FL	5,760		$ - 0
02. Specialist, Security (Senior)-Huntsville, AL	19,200		$ - 0
II. Accounting/Budget/Finance/Resource Management
03. Analyst, Resource Management Program (Journeyman)	3,840		$ - 0
03. Analyst, Resource Management Program (Senior)	7,680		$ - 0
04. Assistant, Budget (Journeyman)	1,920		$ - 0
04. Assistant, Budget (Senior)	15,360		$ - 0
III. Engineers
05. Analyst, Operation Research (Senior)	1,920		$ - 0
06. Analyst, Cybersecurity (Journeyman)	5,760		$ - 0
06. Analyst, Cybersecurity (Senior)	30,720		$ - 0
07. Engineer, Systems (Journeyman)	9,600		$ - 0
07. Engineer, Systems (Senior)	145,920		$ - 0
08. Scientist, Computer (Senior)	8,640		$ - 0
09. Engineer, Software (Senior)	7,680		$ - 0
10. Architect, Systems (Journeyman)	1,920		$ - 0
10. Architect, Systems (Senior)	9,600		$ - 0
11. Engineer, Visual (Journeyman)	1,920		$ - 0
11. Engineer, Visual (Senior)	1,920		$ - 0
IV. Property/Publication
12. Specialist, Inventory Management (Senior)	17,280		$ - 0
13. Specialist, Publication (Senior)	1,920		$ - 0
14. Specialist, Supply (Journeyman)	3,840		$ - 0
14. Specialist, Supply (Senior)	5,760		$ - 0
V. Program Management
15. Coordinator, Product/Project – Support (Entry Level)	24,960		$ - 0
16. Coordinator, Product/Project – Acquisition (Journeyman)	109,440		$ - 0
17. Coordinator, Product/Project – (SME)	175,200		$ - 0
VI. Technical
18. Specialist, Training (Senior)	5,760		$ - 0
VII. Others
19. Advisor, Senior	32,640		$ - 0
20. Analyst, Military Training (Journeyman)	3,840		$ - 0
21. Analyst, Military – Senior	19,200		$ - 0
22. Analyst, Military – SME	99,360		$ - 0
TOTAL LABOR PRICE	835,200		$ - 0

Indirect Costs	Government Estimate Value	Offeror Rate
Travel / Other Direct Costs (ODCs)	$ 4,047,000.00	N/A	$ 4,047,000.00
G&A Rate	N/A	0.00%	0
TOTAL EVALUATED PRICE			$ 4,047,000.00

Ordering Period 4 SETA III Price Workbook - Ordering Period 4 (Months 37 - 48)

INSTRUCTIONS: Offeror to fill in the fully burdened rates for the labor categories and indirect rates. The cells to be filled in by the Offeror are highlighted in yellow.

Notes: (1) The labor hours and indirect values below are Government-estimated amounts for evaluation purposes only. Pre-populated cells shall not be altered by the Offeror.

(2) The proposed fully burdened rates are fixed and binding throughout the ordering period specified.

SETA III Labor Category	Government Estimated Hours	Fully Burdened Labor Rate	Extended Price
I. Administrative/Protocol/Public Affairs/Security
01. Assistant, Administrative (Senior)	29,760		$ - 0
02. Specialist, Security (Journeyman)-Orlando, FL	15,360		$ - 0
02. Specialist, Security (Journeyman)-Huntsville, AL	11,520		$ - 0
02. Specialist, Security (Senior)-Orlando, FL	5,760		$ - 0
02. Specialist, Security (Senior)-Huntsville, AL	19,200		$ - 0
II. Accounting/Budget/Finance/Resource Management
03. Analyst, Resource Management Program (Journeyman)	3,840		$ - 0
03. Analyst, Resource Management Program (Senior)	7,680		$ - 0
04. Assistant, Budget (Journeyman)	1,920		$ - 0
04. Assistant, Budget (Senior)	15,360		$ - 0
III. Engineers
05. Analyst, Operation Research (Senior)	1,920		$ - 0
06. Analyst, Cybersecurity (Journeyman)	5,760		$ - 0
06. Analyst, Cybersecurity (Senior)	30,720		$ - 0
07. Engineer, Systems (Journeyman)	9,600		$ - 0
07. Engineer, Systems (Senior)	145,920		$ - 0
08. Scientist, Computer (Senior)	8,640		$ - 0
09. Engineer, Software (Senior)	7,680		$ - 0
10. Architect, Systems (Journeyman)	1,920		$ - 0
10. Architect, Systems (Senior)	9,600		$ - 0
11. Engineer, Visual (Journeyman)	1,920		$ - 0
11. Engineer, Visual (Senior)	1,920		$ - 0
IV. Property/Publication
12. Specialist, Inventory Management (Senior)	17,280		$ - 0
13. Specialist, Publication (Senior)	1,920		$ - 0
14. Specialist, Supply (Journeyman)	3,840		$ - 0
14. Specialist, Supply (Senior)	5,760		$ - 0
V. Program Management
15. Coordinator, Product/Project – Support (Entry Level)	24,960		$ - 0
16. Coordinator, Product/Project – Acquisition (Journeyman)	109,440		$ - 0
17. Coordinator, Product/Project – (SME)	175,200		$ - 0
VI. Technical
18. Specialist, Training (Senior)	5,760		$ - 0
VII. Others
19. Advisor, Senior	32,640		$ - 0
20. Analyst, Military Training (Journeyman)	3,840		$ - 0
21. Analyst, Military – Senior	19,200		$ - 0
22. Analyst, Military – SME	99,360		$ - 0
TOTAL LABOR PRICE	835,200		$ - 0

Indirect Costs	Government Estimate Value	Offeror Rate
Travel / Other Direct Costs (ODCs)	$ 4,047,000.00	N/A	$ 4,047,000.00
G&A Rate	N/A	0.00%	0
TOTAL EVALUATED PRICE			$ 4,047,000.00

Ordering Period 5 SETA III Price Workbook - Ordering Period 5 (Months 49 - 60)

INSTRUCTIONS: Offeror to fill in the fully burdened rates for the labor categories and indirect rates. The cells to be filled in by the Offeror are highlighted in yellow.

Notes: (1) The labor hours and indirect values below are Government-estimated amounts for evaluation purposes only. Pre-populated cells shall not be altered by the Offeror.

(2) The proposed fully burdened rates are fixed and binding throughout the ordering period specified.

SETA III Labor Category	Government Estimated Hours	Fully Burdened Labor Rate	Extended Price
I. Administrative/Protocol/Public Affairs/Security
01. Assistant, Administrative (Senior)	29,760		$ - 0
02. Specialist, Security (Journeyman)-Orlando, FL	15,360		$ - 0
02. Specialist, Security (Journeyman)-Huntsville, AL	11,520		$ - 0
02. Specialist, Security (Senior)-Orlando, FL	5,760		$ - 0
02. Specialist, Security (Senior)-Huntsville, AL	19,200		$ - 0
II. Accounting/Budget/Finance/Resource Management
03. Analyst, Resource Management Program (Journeyman)	3,840		$ - 0
03. Analyst, Resource Management Program (Senior)	7,680		$ - 0
04. Assistant, Budget (Journeyman)	1,920		$ - 0
04. Assistant, Budget (Senior)	15,360		$ - 0
III. Engineers
05. Analyst, Operation Research (Senior)	1,920		$ - 0
06. Analyst, Cybersecurity (Journeyman)	5,760		$ - 0
06. Analyst, Cybersecurity (Senior)	30,720		$ - 0
07. Engineer, Systems (Journeyman)	9,600		$ - 0
07. Engineer, Systems (Senior)	145,920		$ - 0
08. Scientist, Computer (Senior)	8,640		$ - 0
09. Engineer, Software (Senior)	7,680		$ - 0
10. Architect, Systems (Journeyman)	1,920		$ - 0
10. Architect, Systems (Senior)	9,600		$ - 0
11. Engineer, Visual (Journeyman)	1,920		$ - 0
11. Engineer, Visual (Senior)	1,920		$ - 0
IV. Property/Publication
12. Specialist, Inventory Management (Senior)	17,280		$ - 0
13. Specialist, Publication (Senior)	1,920		$ - 0
14. Specialist, Supply (Journeyman)	3,840		$ - 0
14. Specialist, Supply (Senior)	5,760		$ - 0
V. Program Management
15. Coordinator, Product/Project – Support (Entry Level)	24,960		$ - 0
16. Coordinator, Product/Project – Acquisition (Journeyman)	109,440		$ - 0
17. Coordinator, Product/Project – (SME)	175,200		$ - 0
VI. Technical
18. Specialist, Training (Senior)	5,760		$ - 0
VII. Others
19. Advisor, Senior	32,640		$ - 0
20. Analyst, Military Training (Journeyman)	3,840		$ - 0
21. Analyst, Military – Senior	19,200		$ - 0
22. Analyst, Military – SME	99,360		$ - 0
TOTAL LABOR PRICE	835,200		$ - 0

Indirect Costs	Government Estimate Value	Offeror Rate
Travel / Other Direct Costs (ODCs)	$ 4,047,000.00	N/A	$ 4,047,000.00
G&A Rate	N/A	0.00%	0
TOTAL EVALUATED PRICE			$ 4,047,000.00

52.217-8 Option SETA III Price Workbook - 52.217-8 Option Period (up to Months 60 - 66)

Notes: (1) This tab will be filled in by the Ordering Period 5 Fully Burdened Labor Rates and G&A Rate

(2) The labor hours and indirect values are half of the Government-estimated amounts from Ordering Period 5 and are for evaluation purposes only.

(3) Do not manually populate this worksheet.

SETA III Labor Category	Government Estimated Hours	Fully Burdened Labor Rate	Extended Price
I. Administrative/Protocol/Public Affairs/Security
01. Assistant, Administrative (Senior)	14,880	$ - 0	$ - 0
02. Specialist, Security (Journeyman)-Orlando, FL	7,680	$ - 0	$ - 0
02. Specialist, Security (Journeyman)-Huntsville, AL	5,760	$ - 0	$ - 0
02. Specialist, Security (Senior)-Orlando, FL	2,880	$ - 0	$ - 0
02. Specialist, Security (Senior)-Huntsville, AL	9,600	$ - 0	$ - 0
II. Accounting/Budget/Finance/Resource Management
03. Analyst, Resource Management Program (Journeyman)	1,920	$ - 0	$ - 0
03. Analyst, Resource Management Program (Senior)	3,840	$ - 0	$ - 0
04. Assistant, Budget (Journeyman)	960	$ - 0	$ - 0
04. Assistant, Budget (Senior)	7,680	$ - 0	$ - 0
III. Engineers
05. Analyst, Operation Research (Senior)	960	$ - 0	$ - 0
06. Analyst, Cybersecurity (Journeyman)	2,880	$ - 0	$ - 0
06. Analyst, Cybersecurity (Senior)	15,360	$ - 0	$ - 0
07. Engineer, Systems (Journeyman)	4,800	$ - 0	$ - 0
07. Engineer, Systems (Senior)	72,960	$ - 0	$ - 0
08. Scientist, Computer (Senior)	4,320	$ - 0	$ - 0
09. Engineer, Software (Senior)	3,840	$ - 0	$ - 0
10. Architect, Systems (Journeyman)	960	$ - 0	$ - 0
10. Architect, Systems (Senior)	4,800	$ - 0	$ - 0
11. Engineer, Visual (Journeyman)	960	$ - 0	$ - 0
11. Engineer, Visual (Senior)	960	$ - 0	$ - 0
IV. Property/Publication
12. Specialist, Inventory Management (Senior)	8,640	$ - 0	$ - 0
13. Specialist, Publication (Senior)	960	$ - 0	$ - 0
14. Specialist, Supply (Journeyman)	1,920	$ - 0	$ - 0
14. Specialist, Supply (Senior)	2,880	$ - 0	$ - 0
V. Program Management
15. Coordinator, Product/Project – Support (Entry Level)	12,480	$ - 0	$ - 0
16. Coordinator, Product/Project – Acquisition (Journeyman)	54,720	$ - 0	$ - 0
17. Coordinator, Product/Project – (SME)	87,600	$ - 0	$ - 0
VI. Technical
18. Specialist, Training (Senior)	2,880	$ - 0	$ - 0
VII. Others
19. Advisor, Senior	16,320	$ - 0	$ - 0
20. Analyst, Military Training (Journeyman)	1,920	$ - 0	$ - 0
21. Analyst, Military – Senior	9,600	$ - 0	$ - 0
22. Analyst, Military – SME	49,680	$ - 0	$ - 0
TOTAL LABOR PRICE	417,600		$ - 0

Indirect Costs	Government Estimate Value	Offeror Rate
Travel / Other Direct Costs (ODCs)	2,023,500	N/A	$ 2,023,500.00
G&A Rate	N/A	0.00%	0
TOTAL EVALUATED PRICE			$ 2,023,500.00

Initial TO Price SETA III Price Workbook - Initial Task Order Evaluated Price

INSTRUCTIONS: The cells to be filled in by the Offeror are highlighted in yellow. Fill in the proposed hours and travel/ODC to perform the task order.

Notes: (1) The Fully Burdened Labor Rates and G&A for this tab will pull from Ordering Period 1.

(2) Total Labor Price will be awarded on a Firm Fixed-Price contract line item.

(3) Travel/Other Direct Costs will be awarded on a cost (no fee) contract line item.

(4) Period of Performance will begin after 90 days phase-in period.

(5) EWW Estimated Value is the Government estimated EWW value.

SETA III Labor Category	Estimated Contractor Hours	Fully Burdened Labor Rate	Extended Price
I. Administrative/Protocol/Public Affairs/Security
01. Assistant, Administrative (Senior)		$ - 0	$ - 0
02. Specialist, Security (Journeyman)-Orlando, FL		$ - 0	$ - 0
02. Specialist, Security (Journeyman)-Huntsville, AL		$ - 0	$ - 0
02. Specialist, Security (Senior)-Orlando, FL		$ - 0	$ - 0
02. Specialist, Security (Senior)-Huntsville, AL		$ - 0	$ - 0
II. Accounting/Budget/Finance/Resource Management
03. Analyst, Resource Management Program (Journeyman)		$ - 0	$ - 0
03. Analyst, Resource Management Program (Senior)		$ - 0	$ - 0
04. Assistant, Budget (Journeyman)		$ - 0	$ - 0
04. Assistant, Budget (Senior)		$ - 0	$ - 0
III. Engineers
05. Analyst, Operation Research (Senior)		$ - 0	$ - 0
06. Analyst, Cybersecurity (Journeyman)		$ - 0	$ - 0
06. Analyst, Cybersecurity (Senior)		$ - 0	$ - 0
07. Engineer, Systems (Journeyman)		$ - 0	$ - 0
07. Engineer, Systems (Senior)		$ - 0	$ - 0
08. Scientist, Computer (Senior)		$ - 0	$ - 0
09. Engineer, Software (Senior)		$ - 0	$ - 0
10. Architect, Systems (Journeyman)		$ - 0	$ - 0
10. Architect, Systems (Senior)		$ - 0	$ - 0
11. Engineer, Visual (Journeyman)		$ - 0	$ - 0
11. Engineer, Visual (Senior)		$ - 0	$ - 0
IV. Property/Publication
12. Specialist, Inventory Management (Senior)		$ - 0	$ - 0
13. Specialist, Publication (Senior)		$ - 0	$ - 0
14. Specialist, Supply (Journeyman)		$ - 0	$ - 0
14. Specialist, Supply (Senior)		$ - 0	$ - 0
V. Program Management
15. Coordinator, Product/Project – Support (Entry Level)		$ - 0	$ - 0
16. Coordinator, Product/Project – Acquisition (Journeyman)		$ - 0	$ - 0
17. Coordinator, Product/Project – (SME)		$ - 0	$ - 0
VI. Technical
18. Specialist, Training (Senior)		$ - 0	$ - 0
VII. Others
19. Advisor, Senior		$ - 0	$ - 0
20. Analyst, Military Training (Journeyman)		$ - 0	$ - 0
21. Analyst, Military – Senior		$ - 0	$ - 0
22. Analyst, Military – SME		$ - 0	$ - 0
EWW Estimated Value			$ 55,000.00
TOTAL LABOR PRICE	0		$ 55,000.00

Indirect Rates	Government Estimate	Offeror Rate
Travel / Other Direct Costs (ODCs)		N/A	$ - 0
G&A Rate	N/A	0.00%	0
TOTAL EVALUATED PRICE			$ 55,000.00

Total Evaluated Price

SETA III Price Workbook - Total Evaluated Price
NOTE: This worksheet will automatically populate from the Ordering Period, 52.217-8 Option, and Initial TO worksheets. Do not manually populate this worksheet.
	Ordering Period 1	Ordering Period 2	Ordering Period 3	Ordering Period 4	Ordering Period 5	52.217-8 Option	Initial Task Order
	Evaluated Price	Evaluated Price	Evaluated Price	Evaluated Price	Evaluated Price	Evaluated Price	Evaluated Price	Total Evaluated Price
Labor	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$55,000.00	$55,000.00
Travel / Other Direct Costs	$4,047,000.00	$4,047,000.00	$4,047,000.00	$4,047,000.00	$4,047,000.00	$2,023,500.00	$0.00	$22,258,500.00
G&A	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
TOTAL EVALUATED PRICE	$4,047,000.00	$4,047,000.00	$4,047,000.00	$4,047,000.00	$4,047,000.00	$2,023,500.00	$55,000.00	$22,313,500.00

File details come from the government source that posted it. Updated Jul 9, 2021.