EXHIBIT_C_New_On_Prem_cost_workbook.xlsx
XLSX spreadsheet 33 KB Posted
- Attached to
- Governor's Office of Emergency Services, 9-1-1 Call Processing Equipment RFP 26-16743 Pre-Solicitation
- Solicitation number
- 0000038424
- Issued by
- California
About this file
This is a cost workbook exhibit for a 9-1-1 Call Processing Equipment (CPE) procurement issued by the State of California, California Governor's Office of Emergency Services under Contract 6104-2019. The workbook provides detailed line-item cost structures for on-premise CPE systems and related services, requiring bidders to populate pricing for various configurations and components. The document requests pricing across multiple system architectures including Basic Stand-Alone systems ranging from 2 to 20 positions, Host-Remote systems with similar position configurations, and itemized component costs for legacy network interface cards, chassis, firewalls, routers, and gateways. Bidders must also provide pricing for optional applications and peripherals such as Geographical Information Systems, Digital Voice Logging Recorders, Automatic Call Distribution functionality, AI-based translation and transcription services, and multimedia capabilities, as well as labor rates for technician, system engineer, and project manager support.
The cost workbook requires bidders to provide equipment prices, implementation costs, and monthly maintenance rates, with all calculations extending across a five-year cost horizon. Quantities specified in the workbook are for comparison purposes only and do not guarantee sales. Bidders are instructed to populate only white cells, and any entry of $0 indicates the service will be provided at no cost. The workbook generates summary totals for Non-Recurring Costs (NRC), Monthly Recurring Costs (MRC), and total five-year costs across all system configurations and optional services. The document explicitly states that the official State version of the RFP takes precedence over any bidder versions in case of inconsistencies.
View the file
Other files
Show all 32
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 Bidder must not change the quantities. Quantities are for comparison purposes only, they are not gauranteed sales. Bidder is only responsible for adding costs to white cells. If bidder puts in $0, they must offer that service at no cost.
Cost Summary
| ON PREMISE CPE COST SUMMARY | ||
| Bidder's Name: | ||
| Manufacturer/Model: | ||
| Total NRC | Total MRC | Total 5 Year Cost |
| $ - 0 | $ - 0 | $ - 0 |
22.6 Basic Stand Alone
| 22.6 - ON PREMISE 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)] |
| 22.6.1 | System - 2 Positions | 35 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| 22.6.2 | System - 3 Positions | 17 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| 22.6.3 | System - 4 Positions | 10 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| 22.6.4 | System - 5 Positions | 8 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| 22.6.5 | System - 6 Positions | 6 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| 22.6.6 | System - 7 Positions | 5 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| 22.6.7 | System - 8 Positions | 4 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| 22.6.8 | System - 9 Positions | 3 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| 22.6.9 | System - 10 Positions | 2 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| 22.6.10 | System - 11 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| 22.6.11 | System - 12 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| 22.6.12 | System - 13 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| 22.6.13 | System - 14 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| 22.6.14 | System - 15 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| 22.6.15 | System - 16 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| 22.6.16 | System - 17 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| 22.6.17 | System - 18 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| 22.6.18 | System - 19 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| 22.6.19 | System - 20 Positions | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| 22.6.20 | 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. | 100 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| 22.6.21 | 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 |
22.7 Host Remote
| 22.7 - ON PREMISE CPE HOST-REMOTE 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)] | |
| 22.7.1 | Side A and B of a Host-Remote System, | ||||||
| including all backroom equipment | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | ||
| 22.7.2 | Remote PSAP with 1 position including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.7.3 | Remote PSAP with 2 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.7.4 | Remote PSAP with 3 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.7.5 | Remote PSAP with 4 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.7.6 | Remote PSAP with 5 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.7.7 | Remote PSAP with 6 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.7.8 | Remote PSAP with 7 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.7.9 | Remote PSAP with 8 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.7.10 | Remote PSAP with 9 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.7.11 | Remote PSAP with 10 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.7.12 | Remote PSAP with 11 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.7.13 | Remote PSAP with 12 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.7.14 | Remote PSAP with 13 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.7.15 | Remote PSAP with 14 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.7.16 | Remote PSAP with 15 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.7.17 | Remote PSAP with 16 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.7.18 | Remote PSAP with 17 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.7.19 | Remote PSAP with 18 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.7.20 | Remote PSAP with 19 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.7.21 | Remote PSAP with 20 positions including all connectivity within the PSAP | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.7.22 | 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 | |
| 22.7.23 | After intial 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 |
22.8 Itemized
| 22.8 - ON PREMISE 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)] |
| 22.8.1 | Legacy Network Interface card with a minimum of 4 ports to accommodate CAMA or 10-digit. | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| 22.8.2 | Chassis to mount hardware with all required interconnect cabling. | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| 22.8.3 | Firewall with all required cabling. | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| 22.8.4 | Router with all required cabling. | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| 22.8.5 | 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 |
22.9 Applications Perpherials
| 22.9 - ON PREMISE 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) |
| 22.9.1 | Geographical Information System (GIS) Mapping System functionality including all required server hardware and software, including licenses as needed, in the PSAP backroom and workstations | 5 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.9.2 | 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. | 40 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.9.3 | 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. | 10 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.9.4 | External Time Source (Net clock) | 50 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.9.5 | Real-Time Call Status System and Display | 1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.9.6 | IP Phone Set | 10 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.9.7 | Automatic Call Distribution (ACD) Site Activation functionality including all required server hardware and software, including licenses as needed, in the PSAP backroom and workstation | 25 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.9.8 | Automated Abandoned Callback (AAC) functionality | 5 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.9.9 | AI based Translation and Transcription services for voice traffic | 50 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.9.10 | AI based 9-1-1 Call Triage | 20 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.9.11 | Push/Pull Multimedia for voice, video, or location (outside of natively delivered media) | 30 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.9.12 | Management Information System (MIS) functionality including all required server hardware and software, including licenses as needed, in the PSAP backroom and workstations. | 5 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 22.9.13 | One time 1-3 month API development outside of NENA i3 and SOW requirements | 1 | $ - 0 | $ - 0 | Manditory | ||
| 22.9.14 | One time 3-6 month API development outside of NENA i3 and SOW requirements | 1 | $ - 0 | $ - 0 | Manditory | ||
| 22.9.15 | One time 6-9 month API development outside of NENA i3 and SOW requirements | 1 | $ - 0 | $ - 0 | Manditory | ||
| 22.9.16 | New technology integration (MRC per position per month) | 50 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | Manditory |
| Subtotals: | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |||
| Total NRC (d+e): | $ - 0 | ||||||
| Total MRC (f): | $ - 0 | ||||||
| Total 5 Year Cost: | $ - 0 |
22.10 Labor Rates
| 22.10 - ON PREMISE 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 |
| 22.10.1 | Technician | 50 | $ - 0 | $ - 0 |
| 22.10.2 | System Engineer | 50 | $ - 0 | $ - 0 |
| 22.10.3 | Project Manager | 50 | $ - 0 | $ - 0 |
| Total 5 Year Cost: | $ - 0 |
File details come from the government source that posted it. Updated .