EXHIBIT E - WaterTAP COST WORKBOOK 10.02.26.xlsx
XLSX spreadsheet 58 KB Posted
- Attached to
- Water Technical Access Portal (WaterTAP) 2. 0
- Solicitation number
- 0000040529
- Issued by
- California
About this file
This is an Exhibit E Cost Workbook for the WaterTAP system implementation project administered by the State of California State Water Resources Control Board. The workbook serves as the mandatory cost submission template for bidders responding to the solicitation. Bidders are required to complete cost worksheets three through seven, which detail project development phase information, base contract deliverables, licensing and hosting costs, maintenance and operations services, and staff hourly rates. The project implementation must be completed within a 24-month timeframe as specified in the Statement of Work. All project activities must conclude with a three-month Product Stabilization and Final System Acceptance period before the solution moves to production. The workbook accommodates phased deliverable submissions across four potential development phases, with deliverables organized into twelve groups including project management, design and implementation, system interfaces, data management, testing, organizational change management, configuration and release management, security, product stabilization, maintenance and operations, software, and system support transition.
Bidders must provide all costs as dollar amounts with no blank entries or N/A responses; costs must be indicated as $0 if no expense applies to a line item. The cost workbook automatically calculates total project costs across years one through three, applies a 15 percent state withhold against contractor payments, and separately accounts for hosting costs as mandatory optional items that will not be evaluated. Optional maintenance and operations costs for years four and five are also tracked but not evaluated in scoring. Bidders must complete a staff rate sheet identifying hourly rates for ten job classifications including Engagement Director, Project Manager, Senior Data Architect, Senior Software Solutions Architect, Senior Business Analyst, Training Lead, Senior Test and Validation Lead, Technical Lead, Organizational Change Management Lead, and GIS Solution Expert, with rates used to calculate costs for unanticipated tasks representing ten percent of the total project cost.
View the file
Other files
Show all 45
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
1. Instructions
| Exhibit E - Cost Workbook |
| Cost Workbook Instructions (no input required on this sheet) |
| The cost worksheets list all costs required to design, configure, develop, implement, operate, and maintain the solution as defined in the Statement of Work (SOW). |
| Bidders are required to complete cost worksheets 3 through 7 of this Cost Workbook. |
| For any items indicated on the worksheets that have no cost, Bidder must indicate the cost as $0, not blank or N/A. |
| Bidder is only permitted to input data to non-shaded cells. |
| Description of Cost Worksheets | |
| 1. Instructions | No bidder input required on this worksheet. Instructions provided for bidder to complete the cost workbook. |
| 2. Cost Summary | No bidder input required on this worksheet. Sheet calculates from data input on sheets 3 through 7. |
| 3. Project Phase Calculator | Bidder enters project development phase information including bidder name, phase titles, phase start dates, and phase end dates. The tool auto-calculates the phase durations to ensure project completion within the 24-month timeframe identified in Exhibit A: Statement of Work. Phases should align with those identified throughout the proposal. Bidder is not required to use all phases listed in the calculator. |
| 4. Base Contract Deliverables | Bidder enters costs associated with all project deliverables. The cost of each deliverable can be split between phases to represent the development phase(s) during which the deliverable will be submitted. |
| 5. Licensing Tools & Hosting Costs | Bidder enters all licensing costs including all SaaS licensing and related software and tools pertaining to development, implementation, data migration, ongoing access, support and hosting (if applicable) of the solution. Indicate in the "Product Information | Description" Column whether the cost is one-time or ongoing. Bidder also enters license costs for two optional one-year Maintenance and Operations (M&O) periods, which will not be scored. Costs for optional years may be different and will not be scored. NOTE: Hosting costs are "Mandatory Optional" and must reported in section B of this tab but will not be evaluated. |
| 6. Maintenance & Operations | Bidder enters recurring Maintenance and Operations (M&O) services costs as defined in SOW Section 14. |
| 7. Staff Rate Sheet (UT) | Bidder enters hourly rate information for Key Staff. Rates will be used in the calculation of Unanticipated Task (UT) costs. |
| Refer to RFP Section 4.3.1 Cost Workbook Instructions for further detail. |
State of California State Water Resources Control Board
&A Page &P of &N
2. Cost Summary
2. Cost Summary
| Bidder Name: | Company_ABC | ||
| Data entry not permitted below this line. Sheet calculates automatically. | Item Total | ||
| PROJECT COSTS - YEARS 1-3 | |||
| 1 | Base Contract Deliverables (Tab 4) | $ - | |
| 2 | Licensing, Tools Cost | $ - | |
| 2.1 | Licensing, Tools Cost - Years 1-2 - BASE CONTRACT (Tab 5) | $ - | |
| 2.2 | Licensing, Tools Cost - Year 3 M&O - BASE CONTRACT (Tab 5) | $ - | |
| 3 | Maintenance and Operations Activities | $ - | |
| 3.1 | Maintenance and Operations - Year 3 M&O - BASE CONTRACT (Tab 6) | $ - |
| Total Project Cost: | $ - |
| Unanticipated Tasks (10%of Project Cost): | $ - |
| PROJECT COST + UNANTICIPATED TASKS: | $ - |
| PROJECT HOSTING COSTS - YEARS 1-3 - MANDATORY OPTIONAL (NOT EVALUATED) | ||
| 4 | Hosting Cost | $ - |
| 4.1 | Hosting Cost - Years 1-2 - BASE CONTRACT (Tab 5) | $ - |
| 4.2 | Hosting Cost - Year 3 M&O - BASE CONTRACT (Tab 5) | $ - |
TOTAL OPTIONAL HOSTING COST: $ -
| OPTIONAL MAINTENANCE AND OPERATIONS COSTS - YEAR 4 (NOT EVALUATED) | ||
| 5 | Licensing, Tools Cost - Year 4 M&O - OPTIONAL YEAR (Tab 5) | $ - |
| 6 | Hosting Cost - Year 4 M&O - OPTIONAL YEAR (Tab 5) | $ - |
| 7 | Maintenance and Operations - Year 4 M&O - OPTIONAL YEAR (Tab 6) | $ - |
TOTAL OPTIONAL YEAR 4 COST: $ -
| OPTIONAL MAINTENANCE AND OPERATIONS COSTS - YEAR 5 (NOT EVALUATED) | ||
| 8 | Licensing, Tools Cost - Year 5 M&O - OPTIONAL YEAR (Tab 5) | $ - |
| 9 | Hosting Cost - Year 5 M&O - OPTIONAL YEAR (Tab 5) | $ - |
| 10 | Maintenance and Operations - Year 5 M&O - OPTIONAL YEAR (Tab 6) | $ - |
TOTAL OPTIONAL YEAR 5 COST: $ -
| BIDDER'S PROPOSED TOTAL COST (INCLUDING HOSTING) | $ - |
| BIDDER'S PROPOSED TOTAL COST (EXCLUDING HOSTING) | $ - |
3. Project Phase Calculator
| Bidder Name | Project Phase Calculator |
| Company_ABC | Any iterative development phase(s) completed by the vendor shall include Design, Development, Testing and approval from the State; however, functionality will not move to production until final acceptance of the complete solution has been achieved following the three (3) month Product Stabilization and Final System Acceptance period. See SOW Section 10.4.7 for additional information. |
| Proposed Project Phases | Estimated Dates used to calculate Durations | |
| Phase | Title | Phase Start Date |
First Day of Planned Month (e.g. 1/1/2024) Phase End Date Last Day of Planned Month (e.g. 1/31/2024) Phase Duration (D to E, Months)
| Phase 1 | 0 |
| Phase 2 | 0 |
| Phase 3 | 0 |
| Phase 4 | 0 |
| Compliance Check | ||
| WaterTAP Implementation Equals 24 months | 0 | months |
State of California State Water Resources Control Board
&A Page &P of &N
1. Bidder only permitted to enter data to unshaded cells.
2. The phase title (Column C) should align with the approach presented throughout the proposal.
3. Phase Start Date (Column D) is the date the vendor anticipates beginning work for that phase and must be the first day of the month. THIS DATE IS NOT A CONTRACTUALLY BINDING DATE. It is only used to calculate Phase Duration.
4. Phase End Date (Column E) is the date when all activities for that phase are complete. This must be the last day of the calendar month. THIS DATE IS NOT A CONTRACTUALLY BINDING DATE. It is used to calculate Phase Duration.
5. The Phase Duration (Column F) is calculated based on the number of months between the Phase Start Date and Phase End Date.
6. All project activities for the WaterTAP system implementation must be completed within two years (2 years = 24 months), as specified in the SOW.
7. Leave any unused phases blank.
4. Base Contract Deliverables
| 3. Base Contract Deliverables | ||||||||||
| Bidder Name: | Company_ABC | |||||||||
| M&O and end-user availability will begin after production implementation of the complete solution; however, the State will consider a phased approach towards system development and deliverable submission. Provide phased deliverable costs in columns E-H, below. While four (4) columns are available, only use columns as needed to represent the development phase(s) during which the deliverable will be submitted. Base Contract Costs do not include optional years or M&O services (report on Tab 5 - Maintenance & Operations). | ||||||||||
| Item # | Deliverable Cost | Task Group | Payment Type & Frequency | Phase 1 | Phase 2 | Phase 3 | Phase 4 | Total Contract Cost | State Withhold | Total Contractor Payment |
| Deliverable Cost | Deliverable Cost | Deliverable Cost | Deliverable Cost | 15% | ||||||
| 1 | Project Management | Deliverable Group #1 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 1.1 | Project Management Plan | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 1.2 | Project Schedule | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 1.3 | Weekly / Monthly Status Report | Monthly Service Fee | $ - 0 | $ - 0 | $ - 0 | |||||
| 1.4 | Sprint/Release Report | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 2 | Design, Development, and Implementation | Deliverable Group #2 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 2.1 | Solution Architecture | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 2.2 | Fit Gap Analysis | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 2.3 | Functional and Technical Design Document | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 2.4 | Implementation Plan | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 2.5 | Solution Implementation | Milestone | $ - 0 | $ - 0 | $ - 0 | |||||
| 3 | System Interfaces | Deliverable Group #3 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 3.1 | Interface Management Plan | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 3.2 | Interface Development | Milestone | $ - 0 | $ - 0 | $ - 0 | |||||
| 4 | Data Management and Conversion | Deliverable Group #4 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 4.1 | Final Data Management and Conversion Plan | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 4.2 | Data Conversion Activities | Milestone | $ - 0 | $ - 0 | $ - 0 | |||||
| 5 | Testing | Deliverable Group #5 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 5.1 | End-to-End Testing Results | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 5.2 | Master Test Plan | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 5.3 | UAT Testing Results Report | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 5.4 | Testing (UAT, Performance, Load, Security) | Milestone | $ - 0 | $ - 0 | $ - 0 | |||||
| 6 | Organizational Change Management and Training | Deliverable Group #6 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 6.1 | End User Training Plan | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 6.2 | Organizational Change Management Deployment Plan | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 6.3 | Organizational Change Management Schedule | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 6.4 | Organizational Change Management Quarterly Status Report | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 6.5 | Organizational Change Management Performance Measurement Plan | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 6.6 | Training | Milestone | $ - 0 | $ - 0 | $ - 0 | |||||
| 6.7 | Training Completion Report | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 7 | Configuration and Release Management | Deliverable Group #7 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 7.1 | Configuration Management Plan | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 7.2 | Pilot Deployment Report and Signoff | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 7.3 | Release Management Plan | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 7.4 | Formal System Acceptance and Final Go-Live report | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 7.5 | Configuration Implementation | Milestone | $ - 0 | $ - 0 | $ - 0 | |||||
| 8 | Security and Data Protection | Deliverable Group #8 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 8.1 | System Security Plan | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 9 | Product Stabilization | Deliverable Group #9 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 9.1 | Final System Development and Deployment Report | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 9.2 | Final System Acceptance | Milestone | $ - 0 | $ - 0 | $ - 0 | |||||
| 10 | Maintenance and Operations | Deliverable Group #10 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 10.1 | Maintenance and Operations Plan | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 10.2 | Technology Recovery Plan (TRP) | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 10.3 | System Performance and Capacity Management Plan | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 11 | Software | Deliverable Group #11 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 11.1 | List of Software | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 12 | System Support Transition | Deliverable Group #12 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | |
| 12.1 | System Support Transition Plan (SSTP) | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 12.2 | Software Maintenance Manual | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 12.3 | System Administration Guide | Deliverable | $ - 0 | $ - 0 | $ - 0 | |||||
| 12.4 | System Transition | Milestone | $ - 0 | $ - 0 | $ - 0 | |||||
| TOTAL CONTRACT DELIVERABLES COST: | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
5.Licensing Tools Hosting Costs
| 5. LICENSING, TOOLS, HOSTING COSTS | |||||||||||||
| Bidder Name: | Company_ABC | ||||||||||||
| A. SOFTWARE TOOLS COSTS (including Third Party or Other) | Base Contract (Years 1 - 3) | Optional Years (NOT EVALUATED) | |||||||||||
| Item # | Product Name | Product Information | Description | SKU | SLP# | Purpose | Qty. | Unit Cost | Software Tools Cost (Monthly) | Extended Cost | ||||
| Years 1-2 Project | Software Tools Cost Year 3 M&O | Software Tools Cost Year 4 M&O (OPTIONAL YEAR) | Software Tools Cost Year 5 M&O (OPTIONAL YEAR) | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| TOTAL: | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| B. HOSTING INCLUDING CLOUD, DATA, INFRASTRUCTURE, SERVICES COSTS (Mandatory Optional - NOT EVALUATED) | Base Contract (Years 1 - 3) | Optional Years (NOT EVALUATED) | |||||||||||
| Product Name | Product Information | Description | ||||||||||||
| (Number, Version, Open Source or Proprietary) | SKU | SLP# | Purpose | Qty. | Unit Cost | Hosting Cost (Monthly) | Extended Cost | ||||||
| Years 1-2 Project | Hosting Cost Year 3 M&O | Hosting Cost Year 4 M&O (OPTIONAL YEAR) | Hosting Cost Year 5 M&O (OPTIONAL YEAR) | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| 0 | $ - 0 | $ - 0 | $ - 0 | ||||||||||
| TOTAL: | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
| TOTAL Licensing, Tools, & Hosting Cost | |||||
| (Base Contract & Optional Years): | $ - 0 | $ - 0 | $ - 0 | $ - 0 |
The Contractor shall provide costs for all software licenses required and assist the State in securing such licenses from software contractors and/or resellers, and any third-party tools necessary to meet the functional and non-functional requirement to support the WaterTAP system.
6. Maintenance & Operations
| 6. Maintenance & Operations | |||||
| Bidder Name: | Company_ABC | ||||
| Item # | Cost Category | Payment Type | Unit of Measure | Est. Unit Total | |
| (Hypothetical - For Evaluation Purposes) | Bidder Proposed Monthly Service Fee Per Unit | Monthly Service Cost Total | Annual Service Cost Total | BIDDER COMMENTS |
(Enter comment if proposed cost in column H equals $0.)
| Year 3 Maintenance & Operations - BASE CONTRACT | |||||||
| 1 | Maintenance Activities | Monthly Service Fee | Service | 1 | $ - 0 | $ - 0 | $ - 0 |
| Year 4 Maintenance & Operations - OPTIONAL YEAR | |||||||
| 1 | Maintenance Activities | Monthly Service Fee | Service | 1 | $ - 0 | $ - 0 | $ - 0 |
| Year 5 Maintenance & Operations - OPTIONAL YEAR | |||||||
| 1 | Maintenance Activities | Monthly Service Fee | Service | 1 | $ - 0 | $ - 0 | $ - 0 |
| TOTAL | $ - 0 | |
| NOTES: |
7. Staff Rate Sheet (UT)
9. Staff Rate Sheet (Informational Only) *Hourly rate information will be used in the calculation of Unanticipated Task (UT) costs
| Bidder Name: | Company_ABC | ||
| Item # | Job Classication Title | Hourly Rate | |
| 1 | Engagement Director | ||
| 2 | Project Manager | ||
| 3 | Sr. Data Architect | ||
| 4 | Sr. Software Solutions Architect | ||
| 5 | Sr. Business Analyst | ||
| 6 | Training Lead | ||
| 7 | Sr. Test and Validation Lead | ||
| 8 | Technical Lead | ||
| 9 | Organizational Change Management Lead | ||
| 10 | GIS Solution Expert |
1920 Full-time staff calculation for the year
File details come from the government source that posted it. Updated .