Attach 2-TEDSS-Pricing Spreadsheet.xls
XLS spreadsheet 72 KB Posted
- Solicitation number
- HSCG44-10-R-TEDSSA
About this file
TEDSS Pricing Spreadsheet
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
CY 1
| ATTACHMENT 2: PRICING SPREADSHEET | |||||||
| DESCRIPTION | EST QTY FOR CALENDAR YEAR 1 | CALENDAR YEAR 1 - DATE OF AWARD -12 MONTHS THEREAFTER | DISCOUNTED FULLY BURDENED LABOR RATES | ||||
| ST HOURS | HOURS | UNIT PRICE | TOTAL PRICE | UNIT PRICE | TOTAL PRICE | TOTAL PRICE | |
| LABOR CATEGORY | |||||||
| Program Manager | 7,680 | 10000 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Project Task Manager | 9,360 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Subject Matter Expert | 2,773 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Telecommunications Enginer | 11,093 | $0.00 | $0.00 | $0.00 | $0.00 | ||
| Technical Writer | 33,280 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Integrated Systems Technician | 33,280 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Graphics Expert | 8,320 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Systems Engineer | 8,320 | $0.00 | $0.00 | $0.00 | $0.00 | ||
| Database Systems Architect | 8,320 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Database Programmer/Analyst | 8,320 | 10000 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Programmer/Analyst | 33,280 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Programmer | 38,826 | 10000 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Database /Administrator (DBA) | 11,093 | 25000 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Network Administrator | 5,546 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 | |
| System Administrator | 5,546 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 | |
| COMMS/Networking Engineer | 11,093 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Training Specialist | 22,187 | 10000 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Engineering Technician I | 44,373 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Engineering Technician II | 44,373 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Engineering Technician III | 22,187 | $0.00 | $0.00 | $0.00 | $0.00 | ||
| Engineering Technician IV | 11,093 | $0.00 | $0.00 | $0.00 | $0.00 | ||
| Engineering Technician V | 5,546 | $0.00 | $0.00 | $0.00 | $0.00 | ||
| Engineering Technician VI | 5,546 | $0.00 | $0.00 | $0.00 | $0.00 | ||
| Drafter I | 2,773 | $0.00 | $0.00 | $0.00 | $0.00 | ||
| Drafter II | 2,773 | $0.00 | $0.00 | $0.00 | $0.00 | ||
| Drafter III | 2,773 | $0.00 | $0.00 | $0.00 | $0.00 | ||
| Logistics Specialist | 2,773 | $0.00 | $0.00 | $0.00 | $0.00 | ||
| Logistics Technician | 8,320 | $0.00 | $0.00 | $0.00 | $0.00 | ||
| Word Processor | 16,640 | $0.00 | $0.00 | $0.00 | $0.00 | ||
| Test Engineer | 29,120 | $0.00 | $0.00 | $0.00 | $0.00 | ||
| IT Systems Security Officer I | 13,867 | $0.00 | $0.00 | $0.00 | $0.00 | ||
| IT Systems Security Iffucer II | 13,867 | $0.00 | $0.00 | $0.00 | $0.00 | ||
| IT Systems Security Ananyst | 13,867 | $0.00 | $0.00 | $0.00 | $0.00 | ||
| Travel and Per Diem | $0.00 | ||||||
| (including G&A) - NTE | $1,053,119.60 | $0.00 | $0.00 | ||||
| Other Direct Costs (ODC) NTE | $200,000.00 | $0.00 | $0.00 | ||||
| $0.00 | $0.00 | ||||||
| TOTAL CY 1 PROPOSED PRICE |
CY 2
| ATTACHMENT 2: PRICING SPREADSHEET | ||||||
| DESCRIPTION | EST QTY FOR CALENDAR YEAR 2 | CALENDAR YEAR 2 - COMPLETION OF CALENDAR YEAR 1 - 12 MONTHS THEREAFTER | DISCOUNTED FULLY BURDENED LABOR RATES | |||
| ST HOURS | HOURS | UNIT PRICE | TOTAL PRICE | UNIT PRICE | TOTAL PRICE | |
| LABOR CATEGORY | ||||||
| Program Manager | 7,680 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Project Task Manager | 9,360 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Subject Matter Expert | 2,773 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Telecommunications Enginer | 11,093 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Technical Writer | 33,280 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Integrated Systems Technician | 33,280 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Graphics Expert | 8,320 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Systems Engineer | 8,320 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Database Systems Architect | 8,320 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Database Programmer/Analyst | 8,320 | 10000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Programmer/Analyst | 33,280 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Programmer | 38,826 | 10000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Database /Administrator (DBA) | 11,093 | 25000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Network Administrator | 5,546 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| System Administrator | 5,546 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| COMMS/Networking Engineer | 11,093 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Training Specialist | 22,187 | 10000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Engineering Technician I | 44,373 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Engineering Technician II | 44,373 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Engineering Technician III | 22,187 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Engineering Technician IV | 11,093 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Engineering Technician V | 5,546 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Engineering Technician VI | 5,546 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Drafter I | 2,773 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Drafter II | 2,773 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Drafter III | 2,773 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Logistics Specialist | 2,773 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Logistics Technician | 8,320 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Word Processor | 16,640 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Test Engineer | 29,120 | $0.00 | $0.00 | $0.00 | $0.00 | |
| IT Systems Security Officer I | 13,867 | $0.00 | $0.00 | $0.00 | $0.00 | |
| IT Systems Security Iffucer II | 13,867 | $0.00 | $0.00 | $0.00 | $0.00 | |
| IT Systems Security Ananyst | 13,867 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Travel and Per Diem | $0.00 | |||||
| (including G&A) - NTE | $1,084,713.19 | $0.00 | $0.00 | |||
| Other Direct Costs (ODC) NTE | $206,000.00 | $0.00 | $0.00 | |||
| $0.00 | $0.00 | |||||
| TOTAL CY 2 PROPOSED PRICE |
CY 3
| ATTACHMENT 2: PRICING SPREADSHEET | ||||||
| DESCRIPTION | EST QTY FOR CALENDAR YEAR 3 | CALENDAR YEAR 3 - COMPLETION OF CALENDAR YEAR 2 - 12 MONTHS THEREAFTER | DISCOUNTED FULLY BURDENED LABOR RATES | |||
| ST HOURS | HOURS | UNIT PRICE | TOTAL PRICE | UNIT PRICE | TOTAL PRICE | |
| LABOR CATEGORY | ||||||
| Program Manager | 7,680 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Project Task Manager | 9,360 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Subject Matter Expert | 2,773 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Telecommunications Enginer | 11,093 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Technical Writer | 33,280 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Integrated Systems Technician | 33,280 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Graphics Expert | 8,320 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Systems Engineer | 8,320 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Database Systems Architect | 8,320 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Database Programmer/Analyst | 8,320 | 10000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Programmer/Analyst | 33,280 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Programmer | 38,826 | 10000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Database /Administrator (DBA) | 11,093 | 25000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Network Administrator | 5,546 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| System Administrator | 5,546 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| COMMS/Networking Engineer | 11,093 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Training Specialist | 22,187 | 10000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Engineering Technician I | 44,373 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Engineering Technician II | 44,373 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Engineering Technician III | 22,187 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Engineering Technician IV | 11,093 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Engineering Technician V | 5,546 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Engineering Technician VI | 5,546 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Drafter I | 2,773 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Drafter II | 2,773 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Drafter III | 2,773 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Logistics Specialist | 2,773 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Logistics Technician | 8,320 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Word Processor | 16,640 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Test Engineer | 29,120 | $0.00 | $0.00 | $0.00 | $0.00 | |
| IT Systems Security Officer I | 13,867 | $0.00 | $0.00 | $0.00 | $0.00 | |
| IT Systems Security Iffucer II | 13,867 | $0.00 | $0.00 | $0.00 | $0.00 | |
| IT Systems Security Ananyst | 13,867 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Travel and Per Diem | $0.00 | |||||
| (including G&A) - NTE | $1,102,290.59 | $0.00 | $0.00 | |||
| Other Direct Costs (ODC) NTE | $206,206.00 | $0.00 | $0.00 | |||
| $0.00 | $0.00 | |||||
| TOTAL CY 3 PROPOSED PRICE |
CY 4
| ATTACHMENT 2: PRICING SPREADSHEET | ||||||
| DESCRIPTION | EST QTY FOR CALENDAR YEAR 4 | CALENDAR YEAR 4 - COMPLETION OF CALENDAR YEAR 3 - 12 MONTHS THEREAFTER | DISCOUNTED FULLY BURDENED LABOR RATES | |||
| ST HOURS | HOURS | UNIT PRICE | TOTAL PRICE | UNIT PRICE | TOTAL PRICE | |
| LABOR CATEGORY | ||||||
| Program Manager | 7,680 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Project Task Manager | 9,360 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Subject Matter Expert | 2,773 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Telecommunications Enginer | 11,093 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Technical Writer | 33,280 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Integrated Systems Technician | 33,280 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Graphics Expert | 8,320 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Systems Engineer | 8,320 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Database Systems Architect | 8,320 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Database Programmer/Analyst | 8,320 | 10000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Programmer/Analyst | 33,280 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Programmer | 38,826 | 10000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Database /Administrator (DBA) | 11,093 | 25000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Network Administrator | 5,546 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| System Administrator | 5,546 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| COMMS/Networking Engineer | 11,093 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Training Specialist | 22,187 | 10000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Engineering Technician I | 44,373 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Engineering Technician II | 44,373 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Engineering Technician III | 22,187 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Engineering Technician IV | 11,093 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Engineering Technician V | 5,546 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Engineering Technician VI | 5,546 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Drafter I | 2,773 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Drafter II | 2,773 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Drafter III | 2,773 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Logistics Specialist | 2,773 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Logistics Technician | 8,320 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Word Processor | 16,640 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Test Engineer | 29,120 | $0.00 | $0.00 | $0.00 | $0.00 | |
| IT Systems Security Officer I | 13,867 | $0.00 | $0.00 | $0.00 | $0.00 | |
| IT Systems Security Iffucer II | 13,867 | $0.00 | $0.00 | $0.00 | $0.00 | |
| IT Systems Security Ananyst | 13,867 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Travel and Per Diem | $0.00 | |||||
| (including G&A) - NTE | $1,135.359.31 | $0.00 | $0.00 | |||
| Other Direct Costs (ODC) NTE | $206,418.18 | $0.00 | $0.00 | |||
| $0.00 | $0.00 | |||||
| TOTAL CY 4 PROPOSED PRICE |
CY 5
| ATTACHMENT 2: PRICING SPREADSHEET | ||||||
| DESCRIPTION | EST QTY FOR CALENDAR YEAR 5 | CALENDAR YEAR 5 - COMPLETION OF CALENDAR YEAR 4 - 12 MONTHS THEREAFTER | DISCOUNTED FULLY BURDENED LABOR RATES | |||
| ST HOURS | HOURS | UNIT PRICE | TOTAL PRICE | UNIT PRICE | TOTAL PRICE | |
| LABOR CATEGORY | ||||||
| Program Manager | 7,680 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Project Task Manager | 9,360 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Subject Matter Expert | 2,773 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Telecommunications Enginer | 11,093 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Technical Writer | 33,280 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Integrated Systems Technician | 33,280 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Graphics Expert | 8,320 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Systems Engineer | 8,320 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Database Systems Architect | 8,320 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Database Programmer/Analyst | 8,320 | 10000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Programmer/Analyst | 33,280 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Programmer | 38,826 | 10000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Database /Administrator (DBA) | 11,093 | 25000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Network Administrator | 5,546 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| System Administrator | 5,546 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| COMMS/Networking Engineer | 11,093 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Training Specialist | 22,187 | 10000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Engineering Technician I | 44,373 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Engineering Technician II | 44,373 | 15000 | $0.00 | $0.00 | $0.00 | $0.00 |
| Engineering Technician III | 22,187 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Engineering Technician IV | 11,093 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Engineering Technician V | 5,546 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Engineering Technician VI | 5,546 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Drafter I | 2,773 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Drafter II | 2,773 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Drafter III | 2,773 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Logistics Specialist | 2,773 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Logistics Technician | 8,320 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Word Processor | 16,640 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Test Engineer | 29,120 | $0.00 | $0.00 | $0.00 | $0.00 | |
| IT Systems Security Officer I | 13,867 | $0.00 | $0.00 | $0.00 | $0.00 | |
| IT Systems Security Iffucer II | 13,867 | $0.00 | $0.00 | $0.00 | $0.00 | |
| IT Systems Security Ananyst | 13,867 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Travel and Per Diem | $0.00 | |||||
| (including G&A) - NTE | $1,169,420.09 | $0.00 | $0.00 | |||
| Other Direct Costs (ODC) NTE | $206,636.73 | $0.00 | $0.00 | |||
| $0.00 | $0.00 | |||||
| TOTAL CY 5 PROPOSED PRICE |
TOTAL YRS
| ATTACHMENT 2: PRICING SPREADSHEET | |||
| CALENDAR YEARS ONE THRU FIVE | EST LABOR HOURS | TOTAL CALENDAR YEAR (CY) ONE THRU FIVE PROPOSED PRICING: | |
| CY 1: | 498,208 | $0.00 | $0.00 |
| $0.00 | |||
| CY 2: | 498,208 | $0.00 | $0.00 |
| $0.00 | |||
| CY 3: | 498,208 | $0.00 | $0.00 |
| $0.00 | |||
| CY 4: | 498,208 | $0.00 | $0.00 |
| CY 5: | 498,208 | $0.00 | $0.00 |
| SUBTOTAL (LABOR): | $0.00 | $0.00 | |
| TRAVEL AND PER DIEM: | NTE | $4,409,543.47 | |
| ODC COSTS: | NTE | $1,025,260.91 | |
| TOTAL PROPOSED PRICE: | $0.00 |
File details come from the government source that posted it. Updated .