Attachment I-Pricing Spreadsheet.xlsx

XLSX spreadsheet 92 KB Posted

Attached to
Enterprise Cloud Support Services
Solicitation number
N0018926RL011
Issued by

About this file

This is a pricing spreadsheet template for the Enterprise Cloud Support Services solicitation (N0018926RL011) issued by the Department of the Navy Naval Supply Systems Command. The spreadsheet serves as a template for offerors to submit pricing proposals and does not contain specific requirements, terms, or substantive solicitation details. As a pricing template, it is designed to standardize the format and structure for contractor cost proposals but requires review of the associated solicitation documents and attachments to understand the actual scope of work, service requirements, deliverables, evaluation criteria, and submission deadlines for this enterprise cloud and network operations and management support services opportunity.

View the file

Other files

File Type Posted
N0018926RL0110001.pdf PDF
Attachment I-Pricing Spreadsheet.xlsx XLSX spreadsheet
Past Performance Report Form.pdf PDF
Contractor Discrepancy Report.pdf PDF
Past Performance Information Form.pdf PDF
DRAFT DD 254.pdf PDF
Performance Work Statement.pdf PDF
QASP AND QASP MATRIX.pdf PDF
WD 2015-4341 REV 36 DATED 8.22.26.pdf PDF
Solicitation - N0018926RL011.pdf PDF
Contract Administration Plan.pdf PDF
Show all 11

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

IGE

last updated: 27Feb26BY REQUESTOY1 REQUESTOY2 REQUESTOY3 REQUESTOY4 REQUEST
Naval Network Warfare Command (NNWC)

Enterprise Cloud-Network Operations-Management Services

Independent Government Estimate (IGE)$10,900,000$11,227,000$11,564,000$11,910,920$12,268,247
$10M OPNAV
$900K PEO Digital/DoNAA$10,300K OPNAV
$927K PEO Digital/DoNAA$10,609K OPNAV
$955K PEO Digital/DoNAA$10,927,270 OPNAV
$983,650 PEO Digital/DoNAA$11,255,088 OPNAV

$1,013,159 PEO Digital/DoNAA Base Year (FY26) 26 August 2026 - 25 August 2027

Labor Category (LCAT)ClearanceShiftHoursRateFTETotalsLabor Category (LCAT)IL5 (FTE)IL5 Total ($)IL6 (min FTE)IL6 (+ up to max)IL6 Total (FTE)IL5 + IL6 Total (FTE)IL6 Total ($)IL5 + IL6 Total ($)Labor Category (LCAT)IL6 FTE Increase (MINIMUM ASK)IL6 Division Ownership
Labor - Position 1 - Project Manager IISecretDay1920$ 114.801$ 220,416.00Labor - Position 1 - Project Manager II1$ 220,416.00001$ - 0$ 220,416.00Labor - Position 1 - Project Manager IIADD 0
Labor - Position 2 - Technical Writer IIISecretDay1920$ 65.591$ 125,932.80Labor - Position 2 - Technical Writer III1$ 125,932.80001$ - 0$ 125,932.80Labor - Position 2 - Technical Writer IIIADD 0
Labor - Position 3 - Conditional Access Policy ManagerTop SecretDay3840$ 73.792$ 283,353.60Labor - Position 3 - Conditional Access Policy Manager1$ 141,676.80112$ 141,676.80$ 283,353.60Labor - Position 3 - Conditional Access Policy ManagerADD 1N9 Dr. V
Labor - Position 4 - Azure Virtual Desktop Sys AdminTop SecretDay/Eve/Mid23040$ 83.2212$ 1,917,273.60Labor - Position 4 - Azure Virtual Desktop Sys Admin4$ 639,091.208812$ 1,278,182.40$ 1,917,273.60Labor - Position 4 - Azure Virtual Desktop Sys AdminADD 8 7 (2 per shift +1 super) 1 Shift Lead (SME III)N2 Disla-Bowers (NVD)
Labor - Position 5 - Cloud Service Support Admin/AnalystTop SecretDay/Eve/Mid34560$ 86.0418$ 2,973,542.40Labor - Position 5 - Cloud Service Support Admin/Analyst5$ 825,984.00131318$ 2,147,558.40$ 2,973,542.40Labor - Position 5 - Cloud Service Support Admin/AnalystADD 13 7 watchstanders (2 per shift +1 super) 1 Shift Lead (SME III) 3 (telephony support) 2 (recs mgmt)N2 Disla-Bowers/ Justin (Tier 2/3 Support); PEO Digital
Labor - Position 6 - Cloud Service Support EngineerTop SecretDay/Eve/Mid30720$ 83.2216$ 2,556,364.80Labor - Position 6 - Cloud Service Support Engineer2$ 319,545.60141416$ 2,236,819.20$ 2,556,364.80Labor - Position 6 - Cloud Service Support EngineerADD 14 6 NEP/HCI stack System Admin (2 per shift) 6 NXP Monitor (2 per shift) 2 Transport (Day)N2 Disla-Bowers (NEP support-trouble tickets-reload devices); N1 Bacon (NXP, Transport)
Labor - Position 7 - Cloud Application AdminTop SecretDay/Eve/Mid9600$ 95.695$ 918,624.00Labor - Position 7 - Cloud Application Admin1$ 183,724.80445$ 734,899.20$ 918,624.00Labor - Position 7 - Cloud Application AdminADD 4N2 Disla-Bowers
Labor - Position 8 - Configuration ManagerTop SecretDay11520$ 74.846$ 862,099.20Labor - Position 8 - Configuration Manager2$ 287,366.40446$ 574,732.80$ 862,099.20Labor - Position 8 - Configuration ManagerADD 4ESP9
Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)Top SecretDay34560$ 63.0318$ 2,178,178.56Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)8$ 968,079.36101018$ 1,210,099.20$ 2,178,178.56Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)ADD 10 5 (Cyber Security) 2 (spillage) 3 (records management)N9 Dr. V; PEO Digital
Labor - Position 10 - Identity and Entitlement AdminTop SecretDay5760$ 86.093$ 495,878.40Labor - Position 10 - Identity and Entitlement Admin1$ 165,292.80223$ 330,585.60$ 495,878.40Labor - Position 10 - Identity and Entitlement AdminADD 2ESP9
Labor - Position 11 - Personnel Security SpecialistTop SecretDay1920$ 56.311$ 108,115.20Labor - Position 11 - Personnel Security Specialist0$ - 0111$ 108,115.20$ 108,115.20Labor - Position 11 - Personnel Security SpecialistADD 1ESP
Labor - Position 12 - Financial SpecialistSecretDay1920$ 136.001$ 261,120.00Labor - Position 12 - Financial Specialist0$ - 0111$ 261,120.00$ 261,120.00Labor - Position 12 - Financial Specialist
Labor - Position 13 - Information Assurance AnalystTop SecretDay0$ 105.000$ - 0Labor - Position 13 - Information Assurance Analyst0$ - 000$ - 0$ - 0Labor - Position 13 - Information Assurance AnalystOPS-NXP
Labor - Position 14 - Network SpecialistTop SecretDay0$ 111.000$ - 0Labor - Position 14 - Network Specialist0$ - 000$ - 0$ - 0Labor - Position 14 - Network SpecialistOPS-NXP
Labor - Position 15 - Network AnalystTop SecretDay0$ 86.000$ - 0Labor - Position 15 - Network Analyst0$ - 000$ - 0$ - 0Labor - Position 15 - Network AnalystOPS-NXP
Labor - Position 16 - Network EngineerTop SecretDay0$ 135.000$ - 0Labor - Position 16 - Network Engineer0$ - 000$ - 0$ - 0Labor - Position 16 - Network EngineerOPS-NXP
LABOR SUB-TOTAL$ 12,900,898.5626$ 3,877,109.765805884$ 9,023,788.80$ 12,900,898.56
Travel$ 60,000.00Contract FY25 OY1$3,877,113.60funding balance$1,876,211.20plus up to max using Pos 5, 6, 9
GRAND TOTAL84$ 12,960,898.56Controls$ 3,848,000.00
Option Year 1 (FY27)
26 August 2027 - 25 August 2028
Labor Category (LCAT)ClearanceShiftHoursRateFTETotalsLabor Category (LCAT)IL5 (FTE)IL5 Total ($)IL6 (FTE)IL6 (+ up to max)IL6 Total (FTE)IL5 + IL6 Total (FTE)IL6 Total ($)IL5 + IL6 Total ($)Labor Category (LCAT)Workforce StructureIL6 Division Ownership
Labor - Position 1 - Project Manager IISecretDay1920$ 118.241$ 227,028.48Labor - Position 1 - Project Manager II1$ 227,028.48001$ - 0$ 227,028.48Labor - Position 1 - Project Manager II
Labor - Position 2 - Technical Writer IIISecretDay1920$ 67.561$ 129,710.78Labor - Position 2 - Technical Writer III1$ 129,710.78001$ - 0$ 129,710.78Labor - Position 2 - Technical Writer III
Labor - Position 3 - Conditional Access Policy ManagerTop SecretDay3840$ 76.002$ 291,854.21Labor - Position 3 - Conditional Access Policy Manager1$ 145,927.10112$ 145,927.10$ 291,854.21Labor - Position 3 - Conditional Access Policy ManagerESP9 Dr. V
Labor - Position 4 - Azure Virtual Desktop Sys AdminTop SecretDay/Eve/Mid23040$ 85.7112$ 1,974,791.81Labor - Position 4 - Azure Virtual Desktop Sys Admin4$ 658,263.948812$ 1,316,527.87$ 1,974,791.81Labor - Position 4 - Azure Virtual Desktop Sys Admin7 (2 per shift +1 super) 1 Shift Lead (SME III)ESP2 Disla-Bowers (NVD) No FTEs required in the SCIF. Cloud Watch Captain night oversight can direct tickets to evening CTRs not in the SCIF
Labor - Position 5 - Cloud Service Support Admin/AnalystTop SecretDay/Eve/Mid34560$ 88.6218$ 3,062,748.67Labor - Position 5 - Cloud Service Support Admin/Analyst5$ 850,763.52131318$ 2,211,985.15$ 3,062,748.67Labor - Position 5 - Cloud Service Support Admin/Analyst7 watchstanders (2 per shift +1 super) 1 Shift Lead (SME III) 3 (telephony support) 2 (recs mgmt)ESP2 Disla-Bowers/ Justin (Tier 2/3 Support); PEO Digital
Labor - Position 6 - Cloud Service Support EngineerTop SecretDay/Eve/Mid30720$ 85.7116$ 2,633,055.74Labor - Position 6 - Cloud Service Support Engineer2$ 329,131.97141416$ 2,303,923.78$ 2,633,055.74Labor - Position 6 - Cloud Service Support Engineer6 NEP/HCI stack System Admin (2 per shift) 6 NXP Monitor (2 per shift) 2 Transport (Day)ESP2 Disla-Bowers (NEP support-trouble tickets-reload devices); N1 Bacon (NXP, Transport)
Labor - Position 7 - Cloud Application AdminTop SecretDay/Eve/Mid9600$ 98.565$ 946,182.72Labor - Position 7 - Cloud Application Admin1$ 189,236.54445$ 756,946.18$ 946,182.72Labor - Position 7 - Cloud Application AdminESP2 Disla-Bowers
Labor - Position 8 - Configuration ManagerTop SecretDay11520$ 77.086$ 887,962.18Labor - Position 8 - Configuration Manager2$ 295,987.39446$ 591,974.78$ 887,962.18Labor - Position 8 - Configuration ManagerESP9
Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)Top SecretDay34560$ 64.9218$ 2,243,523.92Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)8$ 997,121.74101018$ 1,246,402.18$ 2,243,523.92Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)5 (Cyber Security) 2 (spillage) 3 (records management)ESP9 Dr. V; PEO Digital
Labor - Position 10 - Identity and Entitlement AdminTop SecretDay5760$ 88.673$ 510,754.75Labor - Position 10 - Identity and Entitlement Admin1$ 170,251.58223$ 340,503.17$ 510,754.75Labor - Position 10 - Identity and Entitlement AdminESP9
Labor - Position 11 - Personnel Security SpecialistTop SecretDay1920$ 58.001$ 111,358.66Labor - Position 11 - Personnel Security Specialist0$ - 0111$ 111,358.66$ 111,358.66Labor - Position 11 - Personnel Security SpecialistESP
Labor - Position 12 - Financial SpecialistSecretDay1920$ 140.081$ 268,953.60Labor - Position 12 - Financial Specialist0$ - 0111$ 268,953.60$ 268,953.60Labor - Position 12 - Financial Specialist
Labor - Position 13 - Information Assurance AnalystTop SecretDay0$ 108.150$ - 0Labor - Position 13 - Information Assurance Analyst0$ - 000$ - 0$ - 0Labor - Position 13 - Information Assurance AnalystOPS-NXP
Labor - Position 14 - Network SpecialistTop SecretDay0$ 114.330$ - 0Labor - Position 14 - Network Specialist0$ - 000$ - 0$ - 0Labor - Position 14 - Network SpecialistOPS-NXP
Labor - Position 15 - Network AnalystTop SecretDay0$ 88.580$ - 0Labor - Position 15 - Network Analyst0$ - 000$ - 0$ - 0Labor - Position 15 - Network AnalystOPS-NXP
Labor - Position 16 - Network EngineerTop SecretDay0$ 139.050$ - 0Labor - Position 16 - Network Engineer0$ - 000$ - 0$ - 0Labor - Position 16 - Network EngineerOPS-NXP
LABOR SUB-TOTAL$ 13,287,925.5226$ 3,993,423.055805884$ 9,294,502.46$ 13,287,925.52
Travel$ 61,000.00Contract FY26 OY2$3,993,388.80funding balance$1,932,497.54plus up to max using Pos 5, 6, 9
GRAND TOTAL84$ 13,348,925.52Controls$ 4,048,000.00
Option Yr 2 (FY28)
26 August 2028 - 25 August 2029
Labor Category (LCAT)ClearanceShiftHoursRateFTETotalsLabor Category (LCAT)IL5 (FTE)IL5 Total ($)IL6 (FTE)IL6 (+ up to max)IL6 Total (FTE)IL5 + IL6 Total (FTE)IL6 Total ($)IL5 + IL6 Total ($)Labor Category (LCAT)Workforce StructureIL6 Division Ownership
Labor - Position 1 - Project Manager IISecretDay1920$ 121.791$ 233,839.33Labor - Position 1 - Project Manager II1$ 233,839.33001$ - 0$ 233,839.33Labor - Position 1 - Project Manager II
Labor - Position 2 - Technical Writer IIISecretDay1920$ 69.581$ 133,602.11Labor - Position 2 - Technical Writer III1$ 133,602.11001$ - 0$ 133,602.11Labor - Position 2 - Technical Writer III
Labor - Position 3 - Conditional Access Policy ManagerTop SecretDay3840$ 78.282$ 300,609.83Labor - Position 3 - Conditional Access Policy Manager1$ 150,304.92112$ 150,304.92$ 300,609.83Labor - Position 3 - Conditional Access Policy ManagerESP9 Dr. V
Labor - Position 4 - Azure Virtual Desktop Sys AdminTop SecretDay/Eve/Mid23040$ 88.2812$ 2,034,035.56Labor - Position 4 - Azure Virtual Desktop Sys Admin4$ 678,011.858812$ 1,356,023.71$ 2,034,035.56Labor - Position 4 - Azure Virtual Desktop Sys Admin7 (2 per shift +1 super) 1 Shift Lead (SME III)ESP2 Disla-Bowers (NVD) No FTEs required in the SCIF. Cloud Watch Captain night oversight can direct tickets to evening CTRs not in the SCIF
Labor - Position 5 - Cloud Service Support Admin/AnalystTop SecretDay/Eve/Mid34560$ 91.2818$ 3,154,631.13Labor - Position 5 - Cloud Service Support Admin/Analyst5$ 876,286.43131318$ 2,278,344.71$ 3,154,631.13Labor - Position 5 - Cloud Service Support Admin/Analyst7 watchstanders (2 per shift +1 super) 1 Shift Lead (SME III) 3 (telephony support) 2 (recs mgmt)ESP2 Disla-Bowers/ Justin (Tier 2/3 Support); PEO Digital
Labor - Position 6 - Cloud Service Support EngineerTop SecretDay/Eve/Mid30720$ 88.2816$ 2,712,047.42Labor - Position 6 - Cloud Service Support Engineer2$ 339,005.93141416$ 2,373,041.49$ 2,712,047.42Labor - Position 6 - Cloud Service Support Engineer6 NEP/HCI stack System Admin (2 per shift) 6 NXP Monitor (2 per shift) 2 Transport (Day)ESP2 Disla-Bowers (NEP support-trouble tickets-reload devices); N1 Bacon (NXP, Transport)
Labor - Position 7 - Cloud Application AdminTop SecretDay/Eve/Mid9600$ 101.525$ 974,568.20Labor - Position 7 - Cloud Application Admin1$ 194,913.64445$ 779,654.56$ 974,568.20Labor - Position 7 - Cloud Application AdminESP2 Disla-Bowers
Labor - Position 8 - Configuration ManagerTop SecretDay11520$ 79.396$ 914,601.04Labor - Position 8 - Configuration Manager2$ 304,867.01446$ 609,734.03$ 914,601.04Labor - Position 8 - Configuration ManagerESP9
Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)Top SecretDay34560$ 66.8618$ 2,310,829.63Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)8$ 1,027,035.39101018$ 1,283,794.24$ 2,310,829.63Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)5 (Cyber Security) 2 (spillage) 3 (records management)ESP9 Dr. V; PEO Digital
Labor - Position 10 - Identity and Entitlement AdminTop SecretDay5760$ 91.333$ 526,077.39Labor - Position 10 - Identity and Entitlement Admin1$ 175,359.13223$ 350,718.26$ 526,077.39Labor - Position 10 - Identity and Entitlement AdminESP9
Labor - Position 11 - Personnel Security SpecialistTop SecretDay1920$ 59.741$ 114,699.42Labor - Position 11 - Personnel Security Specialist0$ - 0111$ 114,699.42$ 114,699.42Labor - Position 11 - Personnel Security SpecialistESP
Labor - Position 12 - Financial SpecialistSecretDay1920$ 144.281$ 277,022.21Labor - Position 12 - Financial Specialist0$ - 0111$ 277,022.21$ 277,022.21Labor - Position 12 - Financial Specialist
Labor - Position 13 - Information Assurance AnalystTop SecretDay19200$ 111.3910$ 2,138,774.40Labor - Position 13 - Information Assurance Analyst0$ - 0101010$ 2,138,774.40$ 2,138,774.40Labor - Position 13 - Information Assurance AnalystOPS-NXP
Labor - Position 14 - Network SpecialistTop SecretDay96000$ 117.7650$ 11,304,950.40Labor - Position 14 - Network Specialist0$ - 0505050$ 11,304,950.40$ 11,304,950.40Labor - Position 14 - Network SpecialistOPS-NXP
Labor - Position 15 - Network AnalystTop SecretDay19200$ 91.2410$ 1,751,758.08Labor - Position 15 - Network Analyst0$ - 0101010$ 1,751,758.08$ 1,751,758.08Labor - Position 15 - Network AnalystOPS-NXP
Labor - Position 16 - Network EngineerTop SecretDay19200$ 143.2210$ 2,749,852.80Labor - Position 16 - Network Engineer0$ - 0101010$ 2,749,852.80$ 2,749,852.80Labor - Position 16 - Network EngineerOPS-NXP
LABOR SUB-TOTAL$ 31,631,898.9626$ 4,113,225.741380138164$ 27,518,673.22$ 31,631,898.96plus up to max using Pos 5, 6, 9
Travel$ 62,000.00Contract FY27 OY3$ 4,113,254.40funding balance-$15,954,673.22
GRAND TOTAL164$ 31,693,898.96Controls$ 4,125,000.00
Option Yr 3 (FY29)
26 August 2029 - 25 August 2030
Labor Category (LCAT)ClearanceShiftHoursRateFTETotalsLabor Category (LCAT)IL5 (FTE)IL5 Total ($)IL6 (FTE)IL6 (+ up to max)IL6 Total (FTE)IL5 + IL6 Total (FTE)IL6 Total ($)IL5 + IL6 Total ($)Labor Category (LCAT)Workforce StructureIL6 Division Ownership
Labor - Position 1 - Project Manager IISecretDay1920$ 125.451$ 240,854.51Labor - Position 1 - Project Manager II1$ 240,854.51001$ - 0$ 240,854.51Labor - Position 1 - Project Manager II
Labor - Position 2 - Technical Writer IIISecretDay1920$ 71.671$ 137,610.17Labor - Position 2 - Technical Writer III1$ 137,610.17001$ - 0$ 137,610.17Labor - Position 2 - Technical Writer III
Labor - Position 3 - Conditional Access Policy ManagerTop SecretDay3840$ 80.632$ 309,628.13Labor - Position 3 - Conditional Access Policy Manager1$ 154,814.06112$ 154,814.06$ 309,628.13Labor - Position 3 - Conditional Access Policy ManagerESP9 Dr. V
Labor - Position 4 - Azure Virtual Desktop Sys AdminTop SecretDay/Eve/Mid23040$ 90.9312$ 2,095,056.63Labor - Position 4 - Azure Virtual Desktop Sys Admin4$ 698,352.218812$ 1,396,704.42$ 2,095,056.63Labor - Position 4 - Azure Virtual Desktop Sys Admin7 (2 per shift +1 super) 1 Shift Lead (SME III)ESP2 Disla-Bowers (NVD) No FTEs required in the SCIF. Cloud Watch Captain night oversight can direct tickets to evening CTRs not in the SCIF
Labor - Position 5 - Cloud Service Support Admin/AnalystTop SecretDay/Eve/Mid34560$ 94.0218$ 3,249,270.07Labor - Position 5 - Cloud Service Support Admin/Analyst5$ 902,575.02131318$ 2,346,695.05$ 3,249,270.07Labor - Position 5 - Cloud Service Support Admin/Analyst7 watchstanders (2 per shift +1 super) 1 Shift Lead (SME III) 3 (telephony support) 2 (recs mgmt)ESP2 Disla-Bowers/ Justin (Tier 2/3 Support); PEO Digital
Labor - Position 6 - Cloud Service Support EngineerTop SecretDay/Eve/Mid30720$ 90.9316$ 2,793,408.84Labor - Position 6 - Cloud Service Support Engineer2$ 349,176.10141416$ 2,444,232.73$ 2,793,408.84Labor - Position 6 - Cloud Service Support Engineer6 NEP/HCI stack System Admin (2 per shift) 6 NXP Monitor (2 per shift) 2 Transport (Day)ESP2 Disla-Bowers (NEP support-trouble tickets-reload devices); N1 Bacon (NXP, Transport)
Labor - Position 7 - Cloud Application AdminTop SecretDay/Eve/Mid9600$ 104.565$ 1,003,805.25Labor - Position 7 - Cloud Application Admin1$ 200,761.05445$ 803,044.20$ 1,003,805.25Labor - Position 7 - Cloud Application AdminESP2 Disla-Bowers
Labor - Position 8 - Configuration ManagerTop SecretDay11520$ 81.776$ 942,039.07Labor - Position 8 - Configuration Manager2$ 314,013.02446$ 628,026.05$ 942,039.07Labor - Position 8 - Configuration ManagerESP9
Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)Top SecretDay34560$ 68.8718$ 2,380,154.52Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)8$ 1,057,846.45101018$ 1,322,308.07$ 2,380,154.52Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)5 (Cyber Security) 2 (spillage) 3 (records management)ESP9 Dr. V; PEO Digital
Labor - Position 10 - Identity and Entitlement AdminTop SecretDay5760$ 94.073$ 541,859.72Labor - Position 10 - Identity and Entitlement Admin1$ 180,619.91223$ 361,239.81$ 541,859.72Labor - Position 10 - Identity and Entitlement AdminESP9
Labor - Position 11 - Personnel Security SpecialistTop SecretDay1920$ 61.531$ 118,140.40Labor - Position 11 - Personnel Security Specialist0$ - 0111$ 118,140.40$ 118,140.40Labor - Position 11 - Personnel Security SpecialistESP
Labor - Position 12 - Financial SpecialistSecretDay1920$ 148.611$ 285,332.87Labor - Position 12 - Financial Specialist0$ - 0111$ 285,332.87$ 285,332.87Labor - Position 12 - Financial Specialist
Labor - Position 13 - Information Assurance AnalystTop SecretDay19200$ 114.7410$ 2,202,937.63Labor - Position 13 - Information Assurance Analyst0$ - 0101010$ 2,202,937.63$ 2,202,937.63Labor - Position 13 - Information Assurance AnalystOPS-NXP
Labor - Position 14 - Network SpecialistTop SecretDay96000$ 121.2950$ 11,644,098.91Labor - Position 14 - Network Specialist0$ - 0505050$ 11,644,098.91$ 11,644,098.91Labor - Position 14 - Network SpecialistOPS-NXP
Labor - Position 15 - Network AnalystTop SecretDay19200$ 93.9710$ 1,804,310.82Labor - Position 15 - Network Analyst0$ - 0101010$ 1,804,310.82$ 1,804,310.82Labor - Position 15 - Network AnalystOPS-NXP
Labor - Position 16 - Network EngineerTop SecretDay19200$ 147.5210$ 2,832,348.38Labor - Position 16 - Network Engineer0$ - 0101010$ 2,832,348.38$ 2,832,348.38Labor - Position 16 - Network EngineerOPS-NXP
LABOR SUB-TOTAL$ 32,580,855.9326$ 4,236,622.521380138164$ 28,344,233.41$ 32,580,855.93plus up to max using Pos 5, 6, 9
Travel$ 64,000.00Contract FY28 OY4$ 4,236,595.20funding balance-$16,433,313.41
GRAND TOTAL164$ 32,644,855.93Controls$ 4,389,000.00
Option Yr 4 (FY30)
26 August 2030- 25 August 2031
Labor Category (LCAT)ClearanceShiftHoursRateFTETotalsLabor Category (LCAT)IL5 (FTE)IL5 Total ($)IL6 (FTE)IL6 (+ up to max)IL6 Total (FTE)IL5 + IL6 Total (FTE)IL6 Total ($)IL5 + IL6 Total ($)Labor Category (LCAT)Workforce StructureIL6 Division Ownership
Labor - Position 1 - Project Manager IISecretDay1920$ 129.211$ 248,080.15Labor - Position 1 - Project Manager II1$ 248,080.15001$ - 0$ 248,080.15Labor - Position 1 - Project Manager II
Labor - Position 2 - Technical Writer IIISecretDay1920$ 73.821$ 141,738.48Labor - Position 2 - Technical Writer III1$ 141,738.48001$ - 0$ 141,738.48Labor - Position 2 - Technical Writer III
Labor - Position 3 - Conditional Access Policy ManagerTop SecretDay3840$ 83.052$ 318,916.97Labor - Position 3 - Conditional Access Policy Manager1$ 159,458.49112$ 159,458.49$ 318,916.97Labor - Position 3 - Conditional Access Policy ManagerESP9 Dr. V
Labor - Position 4 - Azure Virtual Desktop Sys AdminTop SecretDay/Eve/Mid23040$ 93.6612$ 2,157,908.33Labor - Position 4 - Azure Virtual Desktop Sys Admin4$ 719,302.788812$ 1,438,605.55$ 2,157,908.33Labor - Position 4 - Azure Virtual Desktop Sys Admin7 (2 per shift +1 super) 1 Shift Lead (SME III)ESP2 Disla-Bowers (NVD) No FTEs required in the SCIF. Cloud Watch Captain night oversight can direct tickets to evening CTRs not in the SCIF
Labor - Position 5 - Cloud Service Support Admin/AnalystTop SecretDay/Eve/Mid34560$ 96.8418$ 3,346,748.17Labor - Position 5 - Cloud Service Support Admin/Analyst5$ 929,652.27131318$ 2,417,095.90$ 3,346,748.17Labor - Position 5 - Cloud Service Support Admin/Analyst7 watchstanders (2 per shift +1 super) 1 Shift Lead (SME III) 3 (telephony support) 2 (recs mgmt)ESP2 Disla-Bowers/ Justin (Tier 2/3 Support); PEO Digital
Labor - Position 6 - Cloud Service Support EngineerTop SecretDay/Eve/Mid30720$ 93.6616$ 2,877,211.10Labor - Position 6 - Cloud Service Support Engineer2$ 359,651.39141416$ 2,517,559.72$ 2,877,211.10Labor - Position 6 - Cloud Service Support Engineer6 NEP/HCI stack System Admin (2 per shift) 6 NXP Monitor (2 per shift) 2 Transport (Day)ESP2 Disla-Bowers (NEP support-trouble tickets-reload devices); N1 Bacon (NXP, Transport)
Labor - Position 7 - Cloud Application AdminTop SecretDay/Eve/Mid9600$ 107.705$ 1,033,919.41Labor - Position 7 - Cloud Application Admin1$ 206,783.88445$ 827,135.52$ 1,033,919.41Labor - Position 7 - Cloud Application AdminESP2 Disla-Bowers
Labor - Position 8 - Configuration ManagerTop SecretDay11520$ 84.236$ 970,300.24Labor - Position 8 - Configuration Manager2$ 323,433.41446$ 646,866.83$ 970,300.24Labor - Position 8 - Configuration ManagerESP9
Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)Top SecretDay34560$ 70.9418$ 2,451,559.16Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)8$ 1,089,581.85101018$ 1,361,977.31$ 2,451,559.16Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)5 (Cyber Security) 2 (spillage) 3 (records management)ESP9 Dr. V; PEO Digital
Labor - Position 10 - Identity and Entitlement AdminTop SecretDay5760$ 96.903$ 558,115.51Labor - Position 10 - Identity and Entitlement Admin1$ 186,038.50223$ 372,077.01$ 558,115.51Labor - Position 10 - Identity and Entitlement AdminESP9
Labor - Position 11 - Personnel Security SpecialistTop SecretDay1920$ 63.381$ 121,684.61Labor - Position 11 - Personnel Security Specialist0$ - 0111$ 121,684.61$ 121,684.61Labor - Position 11 - Personnel Security SpecialistESP
Labor - Position 12 - Financial SpecialistSecretDay1920$ 153.071$ 293,892.86Labor - Position 12 - Financial Specialist0$ - 0111$ 293,892.86$ 293,892.86Labor - Position 12 - Financial Specialist
Labor - Position 13 - Information Assurance AnalystTop SecretDay19200$ 118.1810$ 2,269,025.76Labor - Position 13 - Information Assurance Analyst0$ - 0101010$ 2,269,025.76$ 2,269,025.76Labor - Position 13 - Information Assurance AnalystOPS-NXP
Labor - Position 14 - Network SpecialistTop SecretDay96000$ 124.9350$ 11,993,421.88Labor - Position 14 - Network Specialist0$ - 0505050$ 11,993,421.88$ 11,993,421.88Labor - Position 14 - Network SpecialistOPS-NXP
Labor - Position 15 - Network AnalystTop SecretDay19200$ 96.7910$ 1,858,440.15Labor - Position 15 - Network Analyst0$ - 0101010$ 1,858,440.15$ 1,858,440.15Labor - Position 15 - Network AnalystOPS-NXP
Labor - Position 16 - Network EngineerTop SecretDay19200$ 151.9410$ 2,917,318.84Labor - Position 16 - Network Engineer0$ - 0101010$ 2,917,318.84$ 2,917,318.84Labor - Position 16 - Network EngineerOPS-NXP
LABOR SUB-TOTAL$ 33,558,281.6126$ 4,363,721.191380138164$ 29,194,560.42$ 33,558,281.61plus up to max using Pos 5, 6, 9
Travel$ 66,000.00funding balance-$16,926,313.42
GRAND TOTAL164$ 33,624,281.61Controls$ 4,358,000.00
FAR 52.217-8 (6 months)
26 August 2031 - 25 February 2031
Labor Category (LCAT)ClearanceShiftHoursRateFTETotalsLabor Category (LCAT)IL5 (FTE)IL5 Total ($)IL6 (FTE)IL6 (+ up to max)IL6 Total (FTE)IL5 + IL6 Total (FTE)IL6 Total ($)IL5 + IL6 Total ($)Labor Category (LCAT)Workforce StructureIL6 Division Ownership
Labor - Position 1 - Project Manager IISecretDay960$ 133.081$ 127,761.28Labor - Position 1 - Project Manager II1$ 127,761.28001$ - 0$ 127,761.28Labor - Position 1 - Project Manager II
Labor - Position 2 - Technical Writer IIISecretDay960$ 76.041$ 72,995.32Labor - Position 2 - Technical Writer III1$ 72,995.32001$ - 0$ 72,995.32Labor - Position 2 - Technical Writer III
Labor - Position 3 - Conditional Access Policy ManagerTop SecretDay1920$ 85.542$ 164,242.24Labor - Position 3 - Conditional Access Policy Manager1$ 82,121.12112$ 82,121.12$ 164,242.24Labor - Position 3 - Conditional Access Policy ManagerESP9 Dr. V
Labor - Position 4 - Azure Virtual Desktop Sys AdminTop SecretDay/Eve/Mid11520$ 96.4712$ 1,111,322.79Labor - Position 4 - Azure Virtual Desktop Sys Admin4$ 370,440.938812$ 740,881.86$ 1,111,322.79Labor - Position 4 - Azure Virtual Desktop Sys Admin7 (2 per shift +1 super) 1 Shift Lead (SME III)ESP2 Disla-Bowers (NVD) No FTEs required in the SCIF. Cloud Watch Captain night oversight can direct tickets to evening CTRs not in the SCIF
Labor - Position 5 - Cloud Service Support Admin/AnalystTop SecretDay/Eve/Mid17280$ 99.7418$ 1,723,575.31Labor - Position 5 - Cloud Service Support Admin/Analyst5$ 478,770.92131318$ 1,244,804.39$ 1,723,575.31Labor - Position 5 - Cloud Service Support Admin/Analyst7 watchstanders (2 per shift +1 super) 1 Shift Lead (SME III) 3 (telephony support) 2 (recs mgmt)ESP2 Disla-Bowers/ Justin (Tier 2/3 Support); PEO Digital
Labor - Position 6 - Cloud Service Support EngineerTop SecretDay/Eve/Mid15360$ 96.4716$ 1,481,763.72Labor - Position 6 - Cloud Service Support Engineer2$ 185,220.46141416$ 1,296,543.25$ 1,481,763.72Labor - Position 6 - Cloud Service Support Engineer6 NEP/HCI stack System Admin (2 per shift) 6 NXP Monitor (2 per shift) 2 Transport (Day)ESP2 Disla-Bowers (NEP support-trouble tickets-reload devices); N1 Bacon (NXP, Transport)
Labor - Position 7 - Cloud Application AdminTop SecretDay/Eve/Mid4800$ 110.935$ 532,468.49Labor - Position 7 - Cloud Application Admin1$ 106,493.70445$ 425,974.79$ 532,468.49Labor - Position 7 - Cloud Application AdminESP2 Disla-Bowers
Labor - Position 8 - Configuration ManagerTop SecretDay5760$ 86.756$ 499,704.63Labor - Position 8 - Configuration Manager2$ 166,568.21446$ 333,136.42$ 499,704.63Labor - Position 8 - Configuration ManagerESP9
Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)Top SecretDay17280$ 73.0618$ 1,262,552.97Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)8$ 561,134.65101018$ 701,418.31$ 1,262,552.97Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)5 (Cyber Security) 2 (spillage) 3 (records management)ESP9 Dr. V; PEO Digital
Labor - Position 10 - Identity and Entitlement AdminTop SecretDay2880$ 99.803$ 287,429.49Labor - Position 10 - Identity and Entitlement Admin1$ 95,809.83223$ 191,619.66$ 287,429.49Labor - Position 10 - Identity and Entitlement AdminESP9
Labor - Position 11 - Personnel Security SpecialistTop SecretDay960$ 65.281$ 62,667.57Labor - Position 11 - Personnel Security Specialist0$ - 0111$ 62,667.57$ 62,667.57Labor - Position 11 - Personnel Security SpecialistESP
Labor - Position 12 - Financial SpecialistSecretDay1920$ 157.661$ 302,709.65Labor - Position 12 - Financial Specialist0$ - 0111$ 151,354.82$ 151,354.82Labor - Position 12 - Financial Specialist
Labor - Position 13 - Information Assurance AnalystTop SecretDay19200$ 121.7210$ 2,337,096.53Labor - Position 13 - Information Assurance Analyst0$ - 0101010$ 1,168,548.27$ 1,168,548.27Labor - Position 13 - Information Assurance AnalystOPS-NXP
Labor - Position 14 - Network SpecialistTop SecretDay96000$ 128.6850$ 12,353,224.54Labor - Position 14 - Network Specialist0$ - 0505050$ 6,176,612.27$ 6,176,612.27Labor - Position 14 - Network SpecialistOPS-NXP
Labor - Position 15 - Network AnalystTop SecretDay19200$ 99.7010$ 1,914,193.35Labor - Position 15 - Network Analyst0$ - 0101010$ 957,096.68$ 957,096.68Labor - Position 15 - Network AnalystOPS-NXP
Labor - Position 16 - Network EngineerTop SecretDay19200$ 156.5010$ 3,004,838.40Labor - Position 16 - Network Engineer0$ - 0101010$ 1,502,419.20$ 1,502,419.20Labor - Position 16 - Network EngineerOPS-NXP
LABOR SUB-TOTAL$ 27,238,546.2626$ 2,247,316.411380138164$ 15,035,198.61$ 17,282,515.03plus up to max using Pos 5, 6, 9
Travel$ 33,000.00
GRAND TOTAL164$ 27,271,546.26
Contract FY25-FY29$ 124,272,860.58
FAR 6 months$ 27,271,546.26
Contract with FAR$ 151,544,406.84
BASIS FOR ESTIMATE AND ASSUMPTIONS
How was the IGE Developed and where was the information obtained?
The IGE was populated based on the firm-fixed prices (FFPs) under current contract N0018924C0006 which was deemed fair and reasonable based on adequate price competition.
New LACTS based on buy.gsa.gov/pricing and Indeed.com.
LCAT Network Engineering Specialist (position 12) rate is calculated from the Award Contract N0018920D0012 Task Order N0018920F0502
What Assumption were made and what information or estimating tools were used?
1920 hours per year is the standard amount for a FTE working 40 hours a week.
3% inflation

Pricing Spreadsheet

Naval Network Warfare Command (NNWC) Enterprise Cloud-Network Operations-Management Services

Pricing Spreadsheet$10,900,000$11,227,000$11,564,000$11,910,920$12,268,247
$10M OPNAV
$900K PEO Digital/DoNAA$10,300K OPNAV
$927K PEO Digital/DoNAA$10,609K OPNAV
$955K PEO Digital/DoNAA$10,927,270 OPNAV
$983,650 PEO Digital/DoNAA$11,255,088 OPNAV

$1,013,159 PEO Digital/DoNAA Base Ordering Period Year I 01 January 2027 – 31 December 2027

Labor Category (LCAT)ClearanceShiftHoursRateFTETotalsLabor Category (LCAT)IL5 (FTE)IL5 Total ($)IL6 (min FTE)IL6 (+ up to max)IL6 Total (FTE)IL5 + IL6 Total (FTE)IL6 Total ($)IL5 + IL6 Total ($)Labor Category (LCAT)IL6 FTE Increase (MINIMUM ASK)IL6 Division Ownership
Labor - Position 1 - Project Manager IISecretDay19201$ - 0Labor - Position 1 - Project Manager II1$ - 0001$ - 0$ - 0Labor - Position 1 - Project Manager IIADD 0
Labor - Position 2 - Technical Writer IIISecretDay19201$ - 0Labor - Position 2 - Technical Writer III1$ - 0001$ - 0$ - 0Labor - Position 2 - Technical Writer IIIADD 0
Labor - Position 3 - Conditional Access Policy ManagerTop SecretDay38402$ - 0Labor - Position 3 - Conditional Access Policy Manager1$ - 0112$ - 0$ - 0Labor - Position 3 - Conditional Access Policy ManagerADD 1N9 Dr. V
Labor - Position 4 - Azure Virtual Desktop Sys AdminTop SecretDay/Eve/Mid2304012$ - 0Labor - Position 4 - Azure Virtual Desktop Sys Admin4$ - 08812$ - 0$ - 0Labor - Position 4 - Azure Virtual Desktop Sys AdminADD 8 7 (2 per shift +1 super) 1 Shift Lead (SME III)N2 Disla-Bowers (NVD)
Labor - Position 5 - Cloud Service Support Admin/AnalystTop SecretDay/Eve/Mid3456018$ - 0Labor - Position 5 - Cloud Service Support Admin/Analyst5$ - 0131318$ - 0$ - 0Labor - Position 5 - Cloud Service Support Admin/AnalystADD 13 7 watchstanders (2 per shift +1 super) 1 Shift Lead (SME III) 3 (telephony support) 2 (recs mgmt)N2 Disla-Bowers/ Justin (Tier 2/3 Support); PEO Digital
Labor - Position 6 - Cloud Service Support EngineerTop SecretDay/Eve/Mid3072016$ - 0Labor - Position 6 - Cloud Service Support Engineer2$ - 0141416$ - 0$ - 0Labor - Position 6 - Cloud Service Support EngineerADD 14 6 NEP/HCI stack System Admin (2 per shift) 6 NXP Monitor (2 per shift) 2 Transport (Day)N2 Disla-Bowers (NEP support-trouble tickets-reload devices); N1 Bacon (NXP, Transport)
Labor - Position 7 - Cloud Application AdminTop SecretDay/Eve/Mid96005$ - 0Labor - Position 7 - Cloud Application Admin1$ - 0445$ - 0$ - 0Labor - Position 7 - Cloud Application AdminADD 4N2 Disla-Bowers
Labor - Position 8 - Configuration ManagerTop SecretDay115206$ - 0Labor - Position 8 - Configuration Manager2$ - 0446$ - 0$ - 0Labor - Position 8 - Configuration ManagerADD 4ESP9
Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)Top SecretDay3456018$ - 0Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)8$ - 0101018$ - 0$ - 0Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)ADD 10 5 (Cyber Security) 2 (spillage) 3 (records management)N9 Dr. V; PEO Digital
Labor - Position 10 - Identity and Entitlement AdminTop SecretDay57603$ - 0Labor - Position 10 - Identity and Entitlement Admin1$ - 0223$ - 0$ - 0Labor - Position 10 - Identity and Entitlement AdminADD 2ESP9
Labor - Position 11 - IT Infrastructure Security SpecialistSecretDay19201$ - 0Labor - Position 11 - IT Infrastructure Security Specialist111$ - 0$ - 0Labor - Position 11 - IT Infrastructure Security SpecialistADD 1ESP
Labor - Position 12 - Financial SpecialistSecretDay19201$ - 0Labor - Position 12 - Financial Specialist111$ - 0$ - 0Labor - Position 12 - Financial Specialist
Labor - Position 13 - Information Assurance AnalystTop SecretDay00$ - 0Labor - Position 13 - Information Assurance Analyst00$ - 0$ - 0Labor - Position 13 - Information Assurance AnalystOPS-NXP
Labor - Position 14 - Network SpecialistTop SecretDay00$ - 0Labor - Position 14 - Network Specialist00$ - 0$ - 0Labor - Position 14 - Network SpecialistOPS-NXP
Labor - Position 15 - Network AnalystTop SecretDay00$ - 0Labor - Position 15 - Network Analyst00$ - 0$ - 0Labor - Position 15 - Network AnalystOPS-NXP
Labor - Position 16 - Network EngineerTop SecretDay00$ - 0Labor - Position 16 - Network Engineer00$ - 0$ - 0Labor - Position 16 - Network EngineerOPS-NXP
LABOR SUB-TOTAL$ - 026$ - 05805884$ - 0$ - 0
TravelContract FY25 OY1$3,877,113.60funding balance$10,900,000.00plus up to max using Pos 5, 6, 9
GRAND TOTAL84$ - 0Controls$ 3,848,000.00
Base Ordering Period Year II
01 January 2028 – 31 December 2028
Labor Category (LCAT)ClearanceShiftHoursRateFTETotalsLabor Category (LCAT)IL5 (FTE)IL5 Total ($)IL6 (FTE)IL6 (+ up to max)IL6 Total (FTE)IL5 + IL6 Total (FTE)IL6 Total ($)IL5 + IL6 Total ($)Labor Category (LCAT)Workforce StructureIL6 Division Ownership
Labor - Position 1 - Project Manager IISecretDay19201$ - 0Labor - Position 1 - Project Manager II1$ - 0001$ - 0$ - 0Labor - Position 1 - Project Manager II
Labor - Position 2 - Technical Writer IIISecretDay19201$ - 0Labor - Position 2 - Technical Writer III1$ - 0001$ - 0$ - 0Labor - Position 2 - Technical Writer III
Labor - Position 3 - Conditional Access Policy ManagerTop SecretDay38402$ - 0Labor - Position 3 - Conditional Access Policy Manager1$ - 0112$ - 0$ - 0Labor - Position 3 - Conditional Access Policy ManagerESP9 Dr. V
Labor - Position 4 - Azure Virtual Desktop Sys AdminTop SecretDay/Eve/Mid2304012$ - 0Labor - Position 4 - Azure Virtual Desktop Sys Admin4$ - 08812$ - 0$ - 0Labor - Position 4 - Azure Virtual Desktop Sys Admin7 (2 per shift +1 super) 1 Shift Lead (SME III)ESP2 Disla-Bowers (NVD) No FTEs required in the SCIF. Cloud Watch Captain night oversight can direct tickets to evening CTRs not in the SCIF
Labor - Position 5 - Cloud Service Support Admin/AnalystTop SecretDay/Eve/Mid3456018$ - 0Labor - Position 5 - Cloud Service Support Admin/Analyst5$ - 0131318$ - 0$ - 0Labor - Position 5 - Cloud Service Support Admin/Analyst7 watchstanders (2 per shift +1 super) 1 Shift Lead (SME III) 3 (telephony support) 2 (recs mgmt)ESP2 Disla-Bowers/ Justin (Tier 2/3 Support); PEO Digital
Labor - Position 6 - Cloud Service Support EngineerTop SecretDay/Eve/Mid3072016$ - 0Labor - Position 6 - Cloud Service Support Engineer2$ - 0141416$ - 0$ - 0Labor - Position 6 - Cloud Service Support Engineer6 NEP/HCI stack System Admin (2 per shift) 6 NXP Monitor (2 per shift) 2 Transport (Day)ESP2 Disla-Bowers (NEP support-trouble tickets-reload devices); N1 Bacon (NXP, Transport)
Labor - Position 7 - Cloud Application AdminTop SecretDay/Eve/Mid96005$ - 0Labor - Position 7 - Cloud Application Admin1$ - 0445$ - 0$ - 0Labor - Position 7 - Cloud Application AdminESP2 Disla-Bowers
Labor - Position 8 - Configuration ManagerTop SecretDay115206$ - 0Labor - Position 8 - Configuration Manager2$ - 0446$ - 0$ - 0Labor - Position 8 - Configuration ManagerESP9
Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)Top SecretDay3456018$ - 0Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)8$ - 0101018$ - 0$ - 0Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)5 (Cyber Security) 2 (spillage) 3 (records management)ESP9 Dr. V; PEO Digital
Labor - Position 10 - Identity and Entitlement AdminTop SecretDay57603$ - 0Labor - Position 10 - Identity and Entitlement Admin1$ - 0223$ - 0$ - 0Labor - Position 10 - Identity and Entitlement AdminESP9
Labor - Position 11 - IT Infrastructure Security SpecialistSecretDay19201$ - 0Labor - Position 11 - IT Infrastructure Security Specialist111$ - 0$ - 0Labor - Position 11 - IT Infrastructure Security SpecialistESP
Labor - Position 12 - Financial SpecialistSecretDay19201$ - 0Labor - Position 12 - Financial Specialist111$ - 0$ - 0Labor - Position 12 - Financial Specialist
Labor - Position 13 - Information Assurance AnalystTop SecretDay00$ - 0Labor - Position 13 - Information Assurance Analyst00$ - 0$ - 0Labor - Position 13 - Information Assurance AnalystOPS-NXP
Labor - Position 14 - Network SpecialistTop SecretDay00$ - 0Labor - Position 14 - Network Specialist00$ - 0$ - 0Labor - Position 14 - Network SpecialistOPS-NXP
Labor - Position 15 - Network AnalystTop SecretDay00$ - 0Labor - Position 15 - Network Analyst00$ - 0$ - 0Labor - Position 15 - Network AnalystOPS-NXP
Labor - Position 16 - Network EngineerTop SecretDay00$ - 0Labor - Position 16 - Network Engineer00$ - 0$ - 0Labor - Position 16 - Network EngineerOPS-NXP
LABOR SUB-TOTAL$ - 026$ - 05805884$ - 0$ - 0
TravelContract FY26 OY2$3,993,388.80funding balance$11,227,000.00plus up to max using Pos 5, 6, 9
GRAND TOTAL84$ - 0Controls$ 4,048,000.00
Base Ordering Period Year III
01 January 2029 – 31 December 2029
Labor Category (LCAT)ClearanceShiftHoursRateFTETotalsLabor Category (LCAT)IL5 (FTE)IL5 Total ($)IL6+ (FTE)IL6 + (+ up to max)IL6 + Total (FTE)IL5 + IL6 Total (FTE)IL6 Total ($)IL5 + IL6 Total ($)Labor Category (LCAT)Workforce StructureIL6 Division Ownership
Labor - Position 1 - Project Manager IISecretDay19201$ - 0Labor - Position 1 - Project Manager II1$ - 0001$ - 0$ - 0Labor - Position 1 - Project Manager II
Labor - Position 2 - Technical Writer IIISecretDay19201$ - 0Labor - Position 2 - Technical Writer III1$ - 0001$ - 0$ - 0Labor - Position 2 - Technical Writer III
Labor - Position 3 - Conditional Access Policy ManagerTop SecretDay38402$ - 0Labor - Position 3 - Conditional Access Policy Manager1$ - 0112$ - 0$ - 0Labor - Position 3 - Conditional Access Policy ManagerESP9 Dr. V
Labor - Position 4 - Azure Virtual Desktop Sys AdminTop SecretDay/Eve/Mid172809$ - 0Labor - Position 4 - Azure Virtual Desktop Sys Admin4$ - 08812$ - 0$ - 0Labor - Position 4 - Azure Virtual Desktop Sys Admin7 (2 per shift +1 super) 1 Shift Lead (SME III)ESP2 Disla-Bowers (NVD) No FTEs required in the SCIF. Cloud Watch Captain night oversight can direct tickets to evening CTRs not in the SCIF
Labor - Position 5 - Cloud Service Support Admin/AnalystTop SecretDay/Eve/Mid2880015$ - 0Labor - Position 5 - Cloud Service Support Admin/Analyst5$ - 0131318$ - 0$ - 0Labor - Position 5 - Cloud Service Support Admin/Analyst7 watchstanders (2 per shift +1 super) 1 Shift Lead (SME III) 3 (telephony support) 2 (recs mgmt)ESP2 Disla-Bowers/ Justin (Tier 2/3 Support); PEO Digital
Labor - Position 6 - Cloud Service Support EngineerTop SecretDay/Eve/Mid2496013$ - 0Labor - Position 6 - Cloud Service Support Engineer2$ - 0141416$ - 0$ - 0Labor - Position 6 - Cloud Service Support Engineer6 NEP/HCI stack System Admin (2 per shift) 6 NXP Monitor (2 per shift) 2 Transport (Day)ESP2 Disla-Bowers (NEP support-trouble tickets-reload devices); N1 Bacon (NXP, Transport)
Labor - Position 7 - Cloud Application AdminTop SecretDay/Eve/Mid96005$ - 0Labor - Position 7 - Cloud Application Admin1$ - 0445$ - 0$ - 0Labor - Position 7 - Cloud Application AdminESP2 Disla-Bowers
Labor - Position 8 - Configuration ManagerTop SecretDay115206$ - 0Labor - Position 8 - Configuration Manager2$ - 0446$ - 0$ - 0Labor - Position 8 - Configuration ManagerESP9
Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)Top SecretDay2880015$ - 0Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)8$ - 0101018$ - 0$ - 0Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)5 (Cyber Security) 2 (spillage) 3 (records management)ESP9 Dr. V; PEO Digital
Labor - Position 10 - Identity and Entitlement AdminTop SecretDay57603$ - 0Labor - Position 10 - Identity and Entitlement Admin1$ - 0223$ - 0$ - 0Labor - Position 10 - Identity and Entitlement AdminESP9
Labor - Position 11 - IT Infrastructure Security SpecialistSecretDay19201$ - 0Labor - Position 11 - IT Infrastructure Security Specialist111$ - 0$ - 0Labor - Position 11 - IT Infrastructure Security SpecialistESP
Labor - Position 12 - Financial SpecialistSecretDay19201$ - 0Labor - Position 12 - Financial Specialist111$ - 0$ - 0Labor - Position 12 - Financial Specialist
Labor - Position 13 - Information Assurance AnalystTop SecretDay96005$ - 0Labor - Position 13 - Information Assurance Analyst555$ - 0$ - 0Labor - Position 13 - Information Assurance AnalystOPS-NXP
Labor - Position 14 - Network SpecialistTop SecretDay4224022$ - 0Labor - Position 14 - Network Specialist252525$ - 0$ - 0Labor - Position 14 - Network SpecialistOPS-NXP
Labor - Position 15 - Network AnalystTop SecretDay134407$ - 0Labor - Position 15 - Network Analyst101010$ - 0$ - 0Labor - Position 15 - Network AnalystOPS-NXP
Labor - Position 16 - Network EngineerTop SecretDay96005$ - 0Labor - Position 16 - Network Engineer555$ - 0$ - 0Labor - Position 16 - Network EngineerOPS-NXP
LABOR SUB-TOTAL$ - 026$ - 01030103129$ - 0$ - 0plus up to max using Pos 5, 6, 9
TravelContract FY27 OY3$ 4,113,254.40funding balance$11,564,000.00
GRAND TOTAL111$ - 0Controls$ 4,125,000.00
Base Ordering Period Year IV
01 January 2030 – 31 December 2030
Labor Category (LCAT)ClearanceShiftHoursRateFTETotalsLabor Category (LCAT)IL5 (FTE)IL5 Total ($)IL6+NXP (FTE)IL6 (+ up to max)IL6 Total (FTE)IL5 + IL6 Total (FTE)IL6 Total ($)IL5 + IL6 Total ($)Labor Category (LCAT)Workforce StructureIL6 Division Ownership
Labor - Position 1 - Project Manager IISecretDay19201$ - 0Labor - Position 1 - Project Manager II1$ - 0001$ - 0$ - 0Labor - Position 1 - Project Manager II
Labor - Position 2 - Technical Writer IIISecretDay19201$ - 0Labor - Position 2 - Technical Writer III1$ - 0001$ - 0$ - 0Labor - Position 2 - Technical Writer III
Labor - Position 3 - Conditional Access Policy ManagerTop SecretDay38402$ - 0Labor - Position 3 - Conditional Access Policy Manager1$ - 0112$ - 0$ - 0Labor - Position 3 - Conditional Access Policy ManagerESP9 Dr. V
Labor - Position 4 - Azure Virtual Desktop Sys AdminTop SecretDay/Eve/Mid172809$ - 0Labor - Position 4 - Azure Virtual Desktop Sys Admin4$ - 08812$ - 0$ - 0Labor - Position 4 - Azure Virtual Desktop Sys Admin7 (2 per shift +1 super) 1 Shift Lead (SME III)ESP2 Disla-Bowers (NVD) No FTEs required in the SCIF. Cloud Watch Captain night oversight can direct tickets to evening CTRs not in the SCIF
Labor - Position 5 - Cloud Service Support Admin/AnalystTop SecretDay/Eve/Mid2880015$ - 0Labor - Position 5 - Cloud Service Support Admin/Analyst5$ - 0131318$ - 0$ - 0Labor - Position 5 - Cloud Service Support Admin/Analyst7 watchstanders (2 per shift +1 super) 1 Shift Lead (SME III) 3 (telephony support) 2 (recs mgmt)ESP2 Disla-Bowers/ Justin (Tier 2/3 Support); PEO Digital
Labor - Position 6 - Cloud Service Support EngineerTop SecretDay/Eve/Mid2496013$ - 0Labor - Position 6 - Cloud Service Support Engineer2$ - 0141416$ - 0$ - 0Labor - Position 6 - Cloud Service Support Engineer6 NEP/HCI stack System Admin (2 per shift) 6 NXP Monitor (2 per shift) 2 Transport (Day)ESP2 Disla-Bowers (NEP support-trouble tickets-reload devices); N1 Bacon (NXP, Transport)
Labor - Position 7 - Cloud Application AdminTop SecretDay/Eve/Mid96005$ - 0Labor - Position 7 - Cloud Application Admin1$ - 0445$ - 0$ - 0Labor - Position 7 - Cloud Application AdminESP2 Disla-Bowers
Labor - Position 8 - Configuration ManagerTop SecretDay115206$ - 0Labor - Position 8 - Configuration Manager2$ - 0446$ - 0$ - 0Labor - Position 8 - Configuration ManagerESP9
Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)Top SecretDay2880015$ - 0Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)8$ - 0101018$ - 0$ - 0Labor - Position 9 - E-Discovery Administrator (Security/FOIA/CAPSTONE)5 (Cyber Security) 2 (spillage) 3 (records management)ESP9 Dr. V; PEO Digital
Labor - Position 10 - Identity and Entitlement AdminTop SecretDay57603$ - 0Labor - Position 10 - Identity and Entitlement Admin1$ - 0223$ - 0$ - 0Labor - Position 10 - Identity and Entitlement AdminESP9
Labor - Position 11 - IT Infrastructure Security SpecialistSecretDay19201$ - 0Labor - Position 11 - IT Infrastructure Security Specialist111$ - 0$ - 0Labor - Position 11 - IT Infrastructure Security SpecialistESP
Labor - Position 12 - Financial SpecialistSecretDay19201$ - 0Labor - Position 12 - Financial Specialist111$ - 0$ - 0Labor - Position 12 - Financial Specialist
Labor - Position 13 - Information Assurance AnalystTop SecretDay96005$ - 0Labor - Position 13 - Information Assurance Analyst555$ - 0$ - 0Labor - Position 13 - Information Assurance AnalystOPS-NXP
Labor - Position 14 - Network SpecialistTop SecretDay4224022$ - 0Labor - Position 14 - Network Specialist252525$ - 0$ - 0Labor - Position 14 - Network SpecialistOPS-NXP
Labor - Position 15 - Network AnalystTop SecretDay134407$ - 0Labor - Position 15 - Network Analyst101010$ - 0$ - 0Labor - Position 15 - Network AnalystOPS-NXP
Labor - Position 16 - Network EngineerTop SecretDay96005$ - 0Labor - Position 16 - Network Engineer555$ - 0$ - 0Labor - Position 16 - Network EngineerOPS-NXP

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

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