FBI_DOJ_RFP_Price_Template_Final.xlsx

XLSX spreadsheet 19 KB Posted

Attached to
CISCO SMART net services
Solicitation number
DJF172500PR0008815
Issued by

About this file

Price Template

View the file

Other files

Show all 19

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

Offeror Pricing

FBI & Rest of DOJ Cisco SmartNet Maintenance, Advanced Services, and SWSS
FBI BPA Year:Base YearOption Year 1Option Year 2Option Year 3Option Year 4
Govt. Fiscal Year:FY 17FY 18FY 19FY 20FY 21
FBI POP:01Sep17 - 31Mar1801Apr18 - 31Mar1901Apr19 - 31Mar2001Apr20 - 31Mar2101Apr21 - 31Mar22
Months:712121212
"FBI Cisco Hardware Shipped as of 31May2017.xls"$ 23,690,550$ 12,739,902$ 21,683,316$ 21,201,886$ 20,543,452$ 19,007,058
"FBI Cisco Software Purchased as of 31May2017.xls"$ 1,335,240$ 778,892$ 1,248,256$ 1,194,330$ 801,758$ 689,645
SmartNet MaintenanceFBIRest of DOJ
SmartNet Discount 8x5 NBD0.00%0.00%
SmartNet Discount 24x365 4 Hour Delivery0.00%
Advanced Services:
1. "HTOM" High Touch Operations Manager$ 300,0000.00%0.00%
3. Cisco Technical Education$ 150,0000.00%0.00%
4. Cisco Technical Knowledge Library$ 100,0000.00%0.00%
5. "GSE" Govt Solutions Engineering Test Lab$ 500,0000.00%0.00%
6. FBI CNS Commercial List at 8% of SmartNet8.00%0.00%
6. Rest of DOJ HTTS Commercial List at 6% of SmartNet6.00%0.00%
7. NOS Subscription 12 Month FTE$ 845,000
8. NOS Transaction Hourly Rate$ - 0$ - 0
FBI BPA Year:Base YearOption Year 1Option Year 2Option Year 3Option Year 4
Govt. Fiscal Year:FY 17FY 18FY 19FY 20FY 21
FBI POP:01Sep17 - 31Mar1801Apr18 - 31Mar1901Apr19 - 31Mar2001Apr20 - 31Mar2101Apr21 - 31Mar22
Months:712121212
6. FBI NOS Subscription Services - TS Cleared FTEsNet 7-Month CostNet 12-Month CostNet 12-Month CostNet 12-Month CostNet 12-Month Cost
FTE # 1$ - 0$ - 0$ - 0$ - 0$ - 0
FTE # 2$ - 0$ - 0$ - 0$ - 0$ - 0
FTE # 3$ - 0$ - 0$ - 0$ - 0$ - 0
FTE # 4$ - 0$ - 0$ - 0$ - 0$ - 0
FTE # 5$ - 0$ - 0$ - 0$ - 0$ - 0
FTE # 6$ - 0$ - 0$ - 0$ - 0$ - 0
FTE # 7$ - 0$ - 0$ - 0$ - 0$ - 0
FTE # 8$ - 0$ - 0$ - 0$ - 0$ - 0
FTE # 9$ - 0$ - 0$ - 0$ - 0$ - 0
FTE # 10$ - 0$ - 0$ - 0$ - 0$ - 0
FTE # 11$ - 0$ - 0$ - 0$ - 0$ - 0
FTE # 12$ - 0$ - 0$ - 0$ - 0$ - 0
FTE # 13$ - 0$ - 0$ - 0$ - 0$ - 0
FTE # 14$ - 0$ - 0$ - 0$ - 0$ - 0
FTE # 15$ - 0$ - 0$ - 0$ - 0$ - 0
FTE # 16 and Subsequent$ - 0$ - 0$ - 0$ - 0$ - 0
BPA POP:01Sep17 - 31Aug1801Sep18 - 31Aug1901Sep19 - 31Aug2001Sep20 - 31Aug2101Sep21 - 30Sep22
6. Rest of DOJ NOS Subscription Services - Uncleared FTEsMonths:Net 12-Month CostNet 12-Month CostNet 12-Month CostNet 12-Month CostNet 12-Month Cost
FTE # 1$ - 0$ - 0$ - 0$ - 0$ - 0
FTE # 2$ - 0$ - 0$ - 0$ - 0$ - 0
FTE # 3$ - 0$ - 0$ - 0$ - 0$ - 0
FTE # 4$ - 0$ - 0$ - 0$ - 0$ - 0
FTE # 5$ - 0$ - 0$ - 0$ - 0$ - 0
FTE # 6 and Subesquent$ - 0$ - 0$ - 0$ - 0$ - 0
SWSS Subscription LicensesFBIRest of DOJ
SWSS Discount0.00%0.00%
A. FBI SmartNet
% of Commercial List Costs Removed in True-down (Source Selection Sample)0%15%30%45%60%
Net SmartNet Commercial List$ 12,739,902$ 18,430,819$ 14,841,320$ 11,298,899$ 7,602,823
Net Reseller Discounted Costs$ 12,739,902$ 18,430,819$ 14,841,320$ 11,298,899$ 7,602,823
B. Rest of DOJ SmartNet
SmartNet Discount 8x5 NBD: Comm. List (Source Selection Sample)$ 16,800,000$ 13,800,000$ 10,800,000$ 7,800,000$ 4,800,000
SmartNet Discount 24x365 4 Hour Delivery: Comm. List (Source Selection Sample)$ 1,000,000$ 800,000$ 600,000$ 400,000$ 200,000
DOJ 8x5 SmartNet: Net Reseller's Discounted Costs$ 16,800,000$ 13,800,000$ 10,800,000$ 7,800,000$ 4,800,000
DOJ 24x365 SmartNet: Net Reseller's Discounted Costs$ 1,000,000$ 800,000$ 600,000$ 400,000$ 200,000
Net Reseller Discounted Costs$ 17,800,000$ 14,600,000$ 11,400,000$ 8,200,000$ 5,000,000
C. FBI Advanced Services:
1. "HTOM" High Touch Operations Manager$ 175,000$ 300,000$ 300,000$ 300,000$ 300,000
3. Cisco Technical Education$ 87,500$ 150,000$ 150,000$ 150,000$ 150,000
4. Cisco Technical Knowledge Library$ 58,333$ 100,000$ 100,000$ 100,000$ 100,000
5. "GSE" Govt Solutions Engineering Test Lab (Source Selection Sample)$ 500,000$ 500,000$ 500,000$ 500,000$ 500,000
CNS 8% of Net SmartNet Commercial List$ 1,019,192$ 1,474,465$ 1,187,306$ 903,912$ 608,226
6. FBI CNS$ 1,019,192$ 1,474,465$ 1,187,306$ 903,912$ 608,226
FBI NOS FTEs (Source Selection Sample)139754
7. NOS Subscription 12 Month FTE$ - 0$ - 0$ - 0$ - 0$ - 0
8. FBI NOS Transaction Hours- 0- 0- 0- 0- 0
Net Reseller Discounted Costs$ 1,840,025$ 2,524,465$ 2,237,306$ 1,953,912$ 1,658,226
D. Rest of DOJ Advanced Services:
Rest of DOJ NOS FTEs (Source Selection Sample)65544
7. NOS Subscription 12 Month FTE$ - 0$ - 0$ - 0$ - 0$ - 0
Rest of DOJ NOS Transaction Hours (Source Selection Sample)6,0005,0005,0004,0004,000
8. NOS Transaction Hourly Rate$ - 0$ - 0$ - 0$ - 0$ - 0
Net Reseller Discounted Costs$ - 0$ - 0$ - 0$ - 0$ - 0
E. FBI SWSS Subscription Licenses
SWSS Subscription License Net of Reseller Discount778,8921,248,2561,194,330801,758689,645
F. Rest of DOJ SWSS Subscription Licenses
SWSS Commercial List (Source Selection Sample)100,000100,000100,000100,000100,000
SWSS Subscription License Net of Reseller Discount100,000100,000100,000100,000100,000
FY 17FY 18FY 19FY 20FY 21
01Sep17 - 31Mar1801Apr18 - 31Mar1901Apr19 - 31Mar2001Apr20 - 31Mar2101Apr21 - 31Mar22
A. FBI SmartNet12,739,90218,430,81914,841,32011,298,8997,602,823
C. FBI Advanced Services:1,840,0252,524,4652,237,3061,953,9121,658,226
E. FBI SWSS Subscription Licenses778,8921,248,2561,194,330801,758689,645
FBI Total15,358,82022,203,54118,272,95614,054,5689,950,694
01Sep17 - 31Aug1801Sep18 - 31Aug1901Sep19 - 31Aug2001Sep20 - 31Aug2101Sep21 - 30Sep22
Net 12-Month CostNet 12-Month CostNet 12-Month CostNet 12-Month CostNet 12-Month Cost
B. Rest of DOJ SmartNet17,800,00014,600,00011,400,0008,200,0005,000,000
D. Rest of DOJ Advanced Services:- 0- 0- 0- 0- 0
F. Rest of DOJ SWSS Maintenance & Licenses100,000100,000100,000100,000100,000
Rest of DOJ Total17,900,00014,700,00011,500,0008,300,0005,100,000
FBI and DOJ Total by Year$ 15,358,820$ 40,103,541$ 32,972,956$ 25,554,568$ 18,250,694$ 5,100,000
FBI and DOJ Grand Total$ 137,340,578

&F &A Page &P &D &T

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