EXHIBIT_C_New_On_Prem_cost_workbook_042726.xlsx
XLSX spreadsheet 34 KB Posted
- Solicitation number
- 0000039071
- Issued by
- Sacramento County, San Francisco City, California
About this file
This is a cost workbook exhibit submitted by the State of California, California Governor's Office of Emergency Services for Contract 6104-2019, which addresses 9-1-1 Call Processing Equipment (CPE). The workbook establishes pricing structures for on-premises CPE systems in multiple configurations: Basic Stand-Alone Systems ranging from 2 to 20 positions, Host-Remote Systems with comparable position ranges, and Itemized component pricing for legacy network interface cards, chassis, firewalls, routers, and gateways. The document also includes optional applications and peripherals such as Geographical Information System (GIS) mapping, Digital Voice Logging Recorders (DVLR), Real-Time Call Status Systems, IP phones, Automatic Call Distribution (ACD), and advanced services including AI-based translation and transcription. Labor rate categories for Technicians, System Engineers, and Project Managers are included for potential future deployment.
Bidders are instructed to populate white cells only with Equipment Price, Implementation Price, and Monthly Maintenance Rate data, with all quantities fixed for comparison purposes and not guaranteed sales. The cost calculation formula multiplies quantity by the sum of equipment price, implementation price, and 60 months of maintenance (5-year period). Bidders entering $0 commit to providing that service at no cost. Final costs submitted in Best and Final Offer (BAFO) represent maximum allowable costs. Notably, line item C.9.17 (New technology integration) contains a pre-filled example with $10,000 equipment and implementation costs plus $150 monthly maintenance. The workbook explicitly states that all initial deployment equipment is included in base pricing, with itemized components and labor rates only to be ordered upon initiation by the 9-1-1 Branch.
View the file
Other files
Show all 28
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
Cover
| EXHIBIT C: NEW ON PREM COST WORKBOOK |
| 9-1-1 - Call Processing Equipment (CPE) |
Issued by:
STATE OF CALIFORNIA
California Governor's Office of Emergency Services
Disclaimer: The original version and any subsequent addendums of the RFP released by the Procurement Official, remain the official version. In the event of any inconsistency between the Bidder’s versions, articles, attachments, specifications or provisions which constitute the Contract, the official State version of the RFP in its entirety shall take precedence.
Contract 6104-2019
| &"Century Gothic,Regular"&K000000March 29, 2020 | &"Century Gothic,Regular"&10 |
| Cost Workbook Cover | &"Century Gothic,Regular"&10Page &P |
Instructions The Bidder must not change the quantities. Quantities are for comparison purposes only, they are not guaranteed sales. The Bidder is only responsible for adding costs to white cells. If the Bidder puts in $0, they must offer that service at no cost. Final costs provided in BAFO are maximum costs allowable.
Cost Summary
| ON PREM CPE COST SUMMARY | ||
| Bidder's Name: | ||
| Manufacturer/Model: | ||
| Total NRC | Total MRC | Total 5 Year Cost |
| $ - 0 | $ - 0 | $ - 0 |
C.6 Basic Stand Alone
| 22.6 - ON PREM CPE BASIC STAND-ALONE SYSTEM COST WORKBOOK | ||||||
| Bidder's Name: | ||||||
| Manufacturer/Model: | ||||||
| (a) | (b) | (c) | (d) | (e) | (f) | (g) |
| Line Item # | Item Description | Quantity | Equipment Price | Implementation Price | Monthly Maintenance Rate | 5 Year Cost c*[d+e+(f*60)] |
| C.6.1 | System - 2 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| C.6.2 | System - 3 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| C.6.3 | System - 4 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| C.6.4 | System - 5 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| C.6.5 | System - 6 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| C.6.6 | System - 7 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| C.6.7 | System - 8 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| C.6.8 | System - 9 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| C.6.9 | System - 10 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| C.6.10 | System - 11 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| C.6.11 | System - 12 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| C.6.12 | System - 13 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| C.6.13 | System - 14 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| C.6.14 | System - 15 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| C.6.15 | System - 16 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| C.6.16 | System - 17 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| C.6.17 | System - 18 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| C.6.18 | System - 19 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| C.6.19 | System - 20 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| C.6.20 | At the time of installation, the cost of an additional position for a call handling system over 20 positions including all cabling within the PSAP. | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| C.6.21 | After installation, the cost of an additional position for a call handling system, including all hardware, software, training, cabling, and any additional materials necessary for install. | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Subtotals: | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||
| Total NRC (d+e): | $ - 0 | |||||
| Total MRC (f): | $ - 0 | |||||
| Total 5 Year Cost: | $ - 0 |
C.7 Host Remote
| 22.7 - ON PREM CPE HOST-REMOTE SYSTEM COST WORKBOOK | ||||||||
| Bidder's Name: | ||||||||
| Manufacturer/Model: | ||||||||
| (a) | (b) | (c) | (d) | (e) | (f) | (g) | (h) | |
| Line Item # | Item Description | Quantity | Equipment Price | Implementation Price | Monthly Maintenance Rate | 5 Year Cost c*[d+e+(f*60)] | Vendor to Provide (Y/N) | |
| C.7.1 | Side A and B of a Host-Remote System, | |||||||
| including all backroom equipment | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| C.7.2 | Remote PSAP with 1 position including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||
| C.7.3 | Remote PSAP with 2 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||
| C.7.4 | Remote PSAP with 3 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||
| C.7.5 | Remote PSAP with 4 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||
| C.7.6 | Remote PSAP with 5 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||
| C.7.7 | Remote PSAP with 6 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||
| C.7.8 | Remote PSAP with 7 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||
| C.7.9 | Remote PSAP with 8 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||
| C.7.10 | Remote PSAP with 9 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||
| C.7.11 | Remote PSAP with 10 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||
| C.7.12 | Remote PSAP with 11 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||
| C.7.13 | Remote PSAP with 12 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||
| C.7.14 | Remote PSAP with 13 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||
| C.7.15 | Remote PSAP with 14 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||
| C.7.16 | Remote PSAP with 15 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||
| C.7.17 | Remote PSAP with 16 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||
| C.7.18 | Remote PSAP with 17 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||
| C.7.19 | Remote PSAP with 18 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||
| C.7.20 | Remote PSAP with 19 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||
| C.7.21 | Remote PSAP with 20 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||
| C.7.22 | At the time of installation, the cost to add an additional position for a Remote PSAP over 20 positions in a Host- Remote system including all connectivity within the PSAP, priced as each. | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||
| C.7.23 | After initial installation, the cost to add an additional position to a Remote PSAP within a Host-Remote system including all hardware, software, training, cabling and any additional materials necessary for install, priced as each. | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||
| Subtotals: | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||||
| Total NRC (d+e): | $ - 0 | |||||||
| Total MRC (f): | $ - 0 | |||||||
| Total 5 Year Cost: | $ - 0 |
C.8 Itemized
| 22.8 - ON PREM CPE ITEMIZED COST WORKBOOK | ||||||
| Bidder's Name: | ||||||
| Manufacturer/Model: | ||||||
| (a) | (b) | (c) | (d) | (e) | (f) | (g) |
| Line Item # | Item Description | Quantity | Equipment Price | Implementation Price | Monthly Maintenance Rate | 5 Year Cost c*[d+e+(f*60)] |
| C.8.1 | Legacy Network Interface card with a minimum of 4 ports to accommodate CAMA or 10-digit. | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| C.8.2 | Chassis to mount hardware with all required interconnect cabling. | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| C.8.3 | Firewall with all required cabling. | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| C.8.4 | Router with all required cabling. | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| C.8.5 | Gateway with required cabling. | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| Subtotals: | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||
| Total NRC (d+e): | $ - 0 | |||||
| Total MRC (f): | $ - 0 | |||||
| Total 5 Year Cost: | $ - 0 |
*Items on this tab (22.8 Itemized) are only to be used and ordered upon initiation by the 9-1-1 Branch. All initial deployment equipment is included in the base price.
C.9 Applications Perpherials
| 22.9 - ON PREM CPE OPTIONAL APPLICATIONS AND PERPHERIALS COST WORKBOOK | |||||||
| Bidder's Name: | |||||||
| Manufacturer/Model: | |||||||
| (a) | (b) | (c) | (d) | (e) | (f) | (g) | (h) |
| Line Item # | Item Description | Quantity | Equipment Price | Implementation Price | Monthly Maintenance Rate | 5 Year Cost c*[d+e+(f*60)] | Vendor to Provide (Y/N) |
| C.9.1 | Geographical Information System (GIS) Mapping System functionality including all required server hardware and software, including licenses as needed, in the PSAP backroom and workstations. (Per position) | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| C.9.2 | Digital Voice Logging Recorder (DVLR) with maximum of 64 analog or digital channels including all required hardware, software, including a license as needed, training, cabling and any additional materials for install. (Per PSAP) | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| C.9.3 | Digital Voice Logging Recorder (DVLR) with minimum of 65 analog or digital channels including all required hardware, software, including a license as needed, training, cabling and any additional materials for install. (Per PSAP) | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| C.9.4 | External Time Source (Net clock) (Per PSAP) | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| C.9.5 | Real-Time Call Status System and Display (Per display) | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| C.9.6 | IP Phone Set (Per phone) | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| C.9.7 | Automatic Call Distribution (ACD) Site Activation functionality including all required server hardware and software, including licenses as needed, in the PSAP backroom and workstation. (Per PSAP) | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| C.9.8 | Automated Abandoned Callback (AAC) functionality (Per PSAP) | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| C.9.9 | AI based Translation and Transcription services for voice traffic (Per position) | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| C.9.10 | Geographical based call screening/triage (Per PSAP) | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| C.9.11 | AI non-emergency call answering | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| C.9.12 | Push/Pull Multimedia for voice, video, or location (outside of natively delivered media) (Per PSAP) | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| C.9.13 | Management Information System (MIS) functionality including all required server hardware and software, including licenses as needed, in the PSAP backroom and workstations. (Per PSAP) | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| C.9.14 | One time 1-3 month API development outside of NENA i3 and SOW requirements | 1 | $ - 0 | $ - 0 | Mandatory | ||
| C.9.15 | One time 3-6 month API development outside of NENA i3 and SOW requirements | 1 | $ - 0 | $ - 0 | Mandatory | ||
| C.9.16 | One time 6-9 month API development outside of NENA i3 and SOW requirements | 1 | $ - 0 | $ - 0 | Mandatory | ||
| C.9.17 | New technology integration (MRC per position per month) | 1 | $ 10,000.00 | $ 10,000.00 | $ 150.00 | $ 29,000.00 | Mandatory |
| Subtotals: | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| Total NRC (d+e): | $ - 0 | ||||||
| Total MRC (f): | $ - 0 | ||||||
| Total 5 Year Cost: | $ - 0 |
C.10 Labor Rates
| 22.10 - ON PREM CPE LABOR RATES COST WORKBOOK | ||||
| Bidder's Name: | ||||
| Manufacturer/Model: | ||||
| (a) | (b) | (c) | (d) | (e) |
| Line Item # | Item Description | Estimated Annual Hours | Hourly Rate | 5 Year Cost c*d*5 |
| C.10.1 | Technician | 1 | $ - 0 | $ - 0 |
| C.10.2 | System Engineer | 1 | $ - 0 | $ - 0 |
| C.10.3 | Project Manager | 1 | $ - 0 | $ - 0 |
| Total 5 Year Cost: | $ - 0 | |||
| *Items on this tab (22.10 Labor Rates) are only to be used and ordered upon initiation by the 9-1-1 Branch. All labor for install, configuration, maintenance, and i3 upgrade is to be included in the base price. |
File details come from the government source that posted it. Updated .