Section_L_-_Attachment_8_-_Total_Evaluated_Price_Workbook_(locked)_FINAL.xlsx
XLSX spreadsheet 531 KB Posted
- Attached to
- N-ITSS RFP
- Solicitation number
- FA8604-16-R-7000
About this file
Attachment 8 - TEP Workbook
View the file
Other files
Show all 37
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
Summary TEP
| Total Evaluated Price (TEP) |
| The TEP will be your summation of all five years for all three task orders for Labor, Equipment & Material, Travel, and Emergency Support. |
At least 50% of the labor cost must be incurred by the Prime.
Instructions:
1) Go to 'Contractor Labor Rates Summary' tab and insert labor categories (examples highlighted in yellow) and fully burdened hourly labor rates (prime and subcontractor) for each functional area. All labor categories required for each of the three task orders should be included here. The labor category and fully burdented labor rates for each year will be added to Section J of the IDIQ with the award of the contract.
2) Go to the 'Transition Price (TO 1)' tab and insert the full burdened hourly labor rate (highlighted orange) for each of the functional SME's that will be utilized during the first 30 day transition time period (IAW Task Order 1 PWS section 11). Fully burdented hourly labor rates shall coincide with 'Contractor Labor Rates Summary' tab.
3) Go to each of the three Proposal Labor Price tabs and insert Contractor Labor Category, FTE quantity (# of employees) needed for that labor category within each functional area and the fully burdened hourly labor rate. Contractor Labor Category should align with the 'Contractor Labor Rates Summary' tab previously filled out. Also in tabs four through six, provide the fully burdened hourly labor rates for years two through five with the assumption that the number of contractors and functional areas will remain the same for each year for each of the three task orders. Year 1 for Task Order 1 is based on 1,760 hours due to 30 day transition period. All other years are based on 1,920 hours per year. Transition price for task orders 2 and 3 are included in the Year 1 (12 month) period. Based on your inputs to FTE quantity and fully burdened hourly labor rate, the yearly price will be automatically calculated using embedded Excel forumlas.
All data provided in tabs two through six will automatically roll up into tab one (Summary TEP) to show your Total Evaluated Price using embedded Excel formulas.
NOTE: Equipment & Material, Travel, and Emergency Support are Government provided Cost CLINs on the contract having not to exceed (NTE) dollar amounts and they are provided below, which are automatically calculated into your TEP.
CLIN STRUCTURE: LABOR WILL BE FIRM FIXED PRICE; EQUIPMENT & MATERIAL, TRAVEL AND SURGE ARE GOVERNMENT PROVIDED COST CLINS.
| TASK ORDER 1 | LABOR | EQUIPMENT & MATERIAL | TRAVEL | EMERGENCY | |
| SUPPORT | TOTAL | ||||
| Year 1 | $ - 0 |
TylerOda: Government:
| Includes transition price | $ 200,000.00 | $ 10,000.00 | $ 500,000.00 | $ 710,000.00 | ||
| Year 2 | $ - 0 | $ 200,000.00 | $ 10,000.00 | $ 500,000.00 | $ 710,000.00 | |
| Year 3 | $ - 0 | $ 200,000.00 | $ 10,000.00 | $ 500,000.00 | $ 710,000.00 | |
| Year 4 | $ - 0 | $ 200,000.00 | $ 10,000.00 | $ 500,000.00 | $ 710,000.00 | |
| Year 5 | $ - 0 | $ 200,000.00 | $ 10,000.00 | $ 500,000.00 | $ 710,000.00 | |
| Task Order 1 Total | $ 3,550,000.00 |
| TASK ORDER 2 | LABOR | DIRECT COSTS | TRAVEL | EMERGENCY | ||
| SUPPORT | TOTAL | |||||
| Year 1 | $ - 0 | $ 200,000.00 | $ 10,000.00 | $ 500,000.00 | $ 710,000.00 | |
| Year 2 | $ - 0 | $ 200,000.00 | $ 10,000.00 | $ 500,000.00 | $ 710,000.00 | |
| Year 3 | $ - 0 | $ 200,000.00 | $ 10,000.00 | $ 500,000.00 | $ 710,000.00 | |
| Year 4 | $ - 0 | $ 200,000.00 | $ 10,000.00 | $ 500,000.00 | $ 710,000.00 | |
| Year 5 | $ - 0 | $ 200,000.00 | $ 10,000.00 | $ 500,000.00 | $ 710,000.00 | |
| Task Order 2 Total | $ 3,550,000.00 |
| TASK ORDER 3 | LABOR | DIRECT COSTS | TRAVEL | EMERGENCY | ||
| SUPPORT | TOTAL | |||||
| Year 1 | $ - 0 | $ 200,000.00 | $ 10,000.00 | $ 200,000.00 | $ 410,000.00 | |
| Year 2 | $ - 0 | $ 200,000.00 | $ 10,000.00 | $ 200,000.00 | $ 410,000.00 | |
| Year 3 | $ - 0 | $ 200,000.00 | $ 10,000.00 | $ 200,000.00 | $ 410,000.00 | |
| Year 4 | $ - 0 | $ 200,000.00 | $ 10,000.00 | $ 200,000.00 | $ 410,000.00 | |
| Year 5 | $ - 0 | $ 200,000.00 | $ 10,000.00 | $ 200,000.00 | $ 410,000.00 | |
| Task Order 3 Total | $ 2,050,000.00 |
Total Evaluated Price $ 9,150,000.00
Contractor Labor Rates Summary
| Contractor Fully Burdened Labor Rates Summary |
| * Fully Burdened Hourly Labor Rates |
** These are examples of Contractor Labor Categories. Contractor is permitted to propose a different mix of labor categories.
Note: The labor category and labor rates for each year will be added to Section J of the IDIQ with the award of the contract.
Note: Insert rows to add additional contractor labor categories as needed.
| Government Functional Area (from Task Order PWSs) | Contractor Labor Category | Prime or Sub? | Year 1 | |
| Hourly Rate* | Year 2 | |||
| Hourly Rate* | Year 3 | |||
| Hourly Rate* | Year 4 | |||
| Hourly Rate* | Year 5 |
Hourly Rate*
| Communication Focal Point Support (24/7 Ops) | e.g. Senior Service Desk Specialist** |
| Infrastructure Engineering and Installation and Network Technican | e.g. Senior Infrastructure Specialist** |
| Infrastructure Engineering and Installation and Network Technican | e.g. Junior Infrastructure Specialist** |
| Hardware Technician (Desktop, Peripherals & Datacenter Support) | |
| System Administration (Windows) | |
| System Administration (Windows) | |
| System Administration (RHEL/Solaris/Linux) | |
| System Administration (RHEL/Solaris/Linux) | |
| Storage and Enterprise Backup Services | |
| VTC Operations | |
| Multimedia Hardware Technician | |
| Software Testing Support (Windows/RHEL/Solaris/Linux) | |
| GSP Helpdesk Support | |
| Network Administration | |
| Systems Engineer | |
| Security Engineer Support | |
| Data Center Support Engineer | |
| Physical Access Control System & Intrusion Detection System Support | |
| Program Manager | |
| Task Order Manager |
Transition Price (TO 1)
| Contractor Fully Burdened Labor Rates Summary | ||||
| Task Order 1 Transition Price | FTE Quantity (# of Employees) | Hours per Month | Hourly Labor Rate* | 30 Day Price |
| Task Order Manager | 1 | 160 | $0.00 | $0.00 |
| 3.1 Communications Focal Point (24/7 Ops) SME | 1 | 160 | $0.00 | $0.00 |
| 3.2 Infrastructure Engineering SME | 1 | 160 | $0.00 | $0.00 |
| 3.4 System Administration SME | 1 | 160 | $0.00 | $0.00 |
| 3.4 Exchange SME | 1 | 160 | $0.00 | $0.00 |
| 3.5 Storage and Enterprise Backup Services SME | 1 | 160 | $0.00 | $0.00 |
| 3.6 VTC Operations | 1 | 160 | $0.00 | $0.00 |
| Total Transition Price (First 30 Days) | 7 | $0.00 |
* Fully Burdened Hourly Labor Rates
Proposal Labor Price (TO 1) Proposal Labor Price: Task Order 1
| Labor Category | FTE Quantity (# of Employees) | Year 1 Hours | Year 1 | ||||||||||
| Hourly Rate* | Year 1 Price | ||||||||||||
| (11 Months) | Year 2 Hours | Year 2 | |||||||||||
| Hourly Rate* | Year 2 Price (12 Months) | Year 3 Hours | Year 3 | ||||||||||
| Hourly Rate* | Year 3 Price (12 Months) | Year 4 Hours | Year 4 | ||||||||||
| Hourly Rate* | Year 4 Price (12 Months) | Year 5 Hours | Year 5 | ||||||||||
| Hourly Rate* | Year 5 Price (12 Months) | ||||||||||||
| 3.1 Communications Focal Point (24/7 Ops) | |||||||||||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| Functional Area Total | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||
| 3.2 Infrastructure Engineering and Installation and Network Technican | |||||||||||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| Functional Area Total | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||
| 3.3 Hardware Technican (Desktops, Peripherals & Data Center) | |||||||||||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| Functional Area Total | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||
| 3.4 System Administration | |||||||||||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| Functional Area Total | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||
| 3.5 Storage and Enterprise Backup Services | |||||||||||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| Functional Area Total | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||
| 3.6 VTC Operations | |||||||||||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| Functional Area Total | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||
| 3.7 Multimedia Hardware Technician | |||||||||||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| Functional Area Total | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||
| 3.8 Software Testing Support | |||||||||||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| Functional Area Total | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||
| 5.8 Program Manager & Task Order Manager | |||||||||||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1760 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| Functional Area Total | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||
| Total (per PoP) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
* Fully Burdened Hourly Labor Rates shall coincide with hourly rates on 'Contractor Labor Rates Summary' tab.
Proposal Labor Price (TO 2) Proposal Labor Price: Task Order 2
| Labor Category | FTE Quantity (# of Employees) | Year 1 Hours | Year 1 | ||||||||||
| Hourly Rate* | Year 1 Price | ||||||||||||
| (12 Months) | Year 2 Hours | Year 2 | |||||||||||
| Hourly Rate* | Year 2 Price (12 Months) | Year 3 Hours | Year 3 | ||||||||||
| Hourly Rate* | Year 3 Price (12 Months) | Year 4 Hours | Year 4 | ||||||||||
| Hourly Rate* | Year 4 Price (12 Months) | Year 5 Hours | Year 5 | ||||||||||
| Hourly Rate* | Year 5 Price (12 Months) | ||||||||||||
| 3.1 GSP Helpdesk Support | |||||||||||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| Functional Area Total | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||
| 3.2 Network Administration (Network Hardware Support) | |||||||||||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| Functional Area Total | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||
| 3.3 Hardware Technician | |||||||||||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| Functional Area Total | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||
| 3.4 System Administration (Windows) | |||||||||||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| Functional Area Total | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||
| 3.5 System Administration (RHEL/Unix/Linux/Solaris) | |||||||||||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| Functional Area Total | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||
| 3.6 Storage and Backup Administration | |||||||||||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| Functional Area Total | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||
| 3.7 Systems Engineer | |||||||||||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| Functional Area Total | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||
| 3.8 Security Engineer Support | |||||||||||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| Functional Area Total | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||
| 3.9 Data Center Support Engineer | |||||||||||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| Functional Area Total | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||
| 5.8 Program Manager & Task Order Manager | |||||||||||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| Functional Area Total | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||
| Total (per PoP) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
* Fully Burdened Hourly Labor Rates shall coincide with hourly rates on 'Contractor Labor Rates Summary' tab.
Proposal Labor Price (TO 3) Proposal Labor Price: Task Order 3
| Contractor Labor Category | FTE Quantity (# of Employees) | Year 1 Hours | Year 1 | ||||||||||
| Hourly Rate* | Year 1 Price | ||||||||||||
| (12 Months) | Year 2 Hours | Year 2 | |||||||||||
| Hourly Rate* | Year 2 Price (12 Months) | Year 3 Hours | Year 3 | ||||||||||
| Hourly Rate* | Year 3 Price (12 Months) | Year 4 Hours | Year 4 | ||||||||||
| Hourly Rate* | Year 4 Price (12 Months) | Year 5 Hours | Year 5 | ||||||||||
| Hourly Rate* | Year 5 Price (12 Months) | ||||||||||||
| 3.1 Physical Access Control/Instrusion Detection Support | |||||||||||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| Functional Area Total | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||
| 5.8 Program Manager & Task Order Manager | |||||||||||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | 1920 | $0.00 | ||||
| Functional Area Total | 0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |||||||
| Total (per PoP) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
* Fully Burdened Hourly Labor Rates shall coincide with hourly rates on 'Contractor Labor Rates Summary' tab.
File details come from the government source that posted it. Updated .