Attachment II - Revised IT IA Pricing Table 19 Jan 11.xlsx
XLSX spreadsheet 36 KB Posted
- Solicitation number
- HSCG79-11-R-123456
About this file
Attachment II - Revised Pricing CLIN Spreadsheet
View the file
Other files
Show all 13
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
Contract Year 1
| Labor Category | Contract Year 1 Estimated Max Labor Hours | Fully Burdened Hourly Labor Rate | Fully Burdened Hourly Labor Rate with Discount | TOTAL with Fully Burdened Labor Rates | TOTAL with Fully Burdened Labor Rates with Discount |
| Project Manager | 470 | ||||
| Sr. Computer Security Specialist | 11,280 | ||||
| Mid Computer Security Specialist | 45,120 | ||||
| Jr. Computer Secuity Specialist | 26,320 | ||||
| DBA | 3,760 | ||||
| COMMSEC (TEMPST) Specialist | 5,640 |
| Total Estimated Hours/Labor | 92,590 |
| Travel & ODC Category | Contract Year 1 Estimated NTE Amount |
| Travel-NTE | $ 75,000.00 |
| OTHER DIRECT COST | $ 5,000.00 |
| Total Estimated Travel & Materials | $ 80,000.00 |
| Est NTE Total for Labor PLUS Travel & ODCs | CY-1 Estimated Travel & ODCS | CY-1 Estimated NTE Fully Burdened Labor | NTE Grand Total For Contract Year 1 |
| Grand Total | $ 80,000.00 | $0.00 | $ 80,000.00 |
&"Arial,Bold"&12USCG C4IT Service Center IT Information Assurance Security Management Support
HSCG79-11-R-123456
&D &P of &N Contractor Pricing Sheet Attachement II
Contract Year 2
| Labor Category | Contract Year 2 Estimated Max Labor Hours | Fully Burdened Hourly Labor Rate | Fully Burdened Hourly Labor Rate with Discount | TOTAL with Fully Burdened Labor Rates | TOTAL with Fully Burdened Labor Rates with Discount |
| Project Manager | 470 | ||||
| Sr. Computer Security Specialist | 15,040 | ||||
| Mid Computer Security Specialist | 52,640 | ||||
| Jr. Computer Secuity Specialist | 41,360 | ||||
| DBA | 3,760 | ||||
| COMMSEC (TEMPST) Specialist | 11,280 |
| Total Estimated Hours/Labor | 124,550 |
| Travel & ODCs Category | Contract Year 1 Estimated NTE Amount |
| Travel-NTE | $ 75,000.00 |
| OTHER DIRECT COST | $ 5,000.00 |
| Total Estimated Travel & Materials | $ 80,000.00 |
| Est NTE Total for Labor PLUS Travel & ODCs | CY-1 Estimated Travel & ODCs | CY-1 Estimated NTE Fully Burdened Labor | NTE Grand Total For Contract Year 1 |
| Grand Total | $ 80,000.00 | $0.00 | $ 80,000.00 |
HSCG79-11-R-123456
&D &P of &N Contractor Pricing Sheet
Contract Year 3
| Labor Category | Contract Year 3 Estimated Max Labor Hours | Fully Burdened Hourly Labor Rate | Fully Burdened Hourly Labor Rate with Discount | TOTAL with Fully Burdened Labor Rates | TOTAL with Fully Burdened Labor Rates with Discount |
| Project Manager | 470 | ||||
| Sr. Computer Security Specialist | 15,040 | ||||
| Mid Computer Security Specialist | 52,640 | ||||
| Jr. Computer Secuity Specialist | 41,360 | ||||
| DBA | 3,760 | ||||
| COMMSEC (TEMPST) Specialist | 11,280 |
| Total Estimated Hours/Labor | 124,550 |
| Travel & Materials Category | Contract Year 1 Estimated NTE Amount |
| Travel-NTE | $ 75,000.00 |
| OTHER DIRECT COST | $ 5,000.00 |
| Total Estimated Travel & Materials | $ 80,000.00 |
| Est NTE Total for Labor PLUS Travel & ODCs | CY-1 Estimated Travel & ODCs | CY-1 Estimated NTE Fully Burdened Labor | NTE Grand Total For Contract Year 1 |
| Grand Total | $ 80,000.00 | $0.00 | $ 80,000.00 |
HSCG79-11-R-123456
&D &P of &N Contractor Pricing Sheet
Contract Year 4
| Labor Category | Contract Year 4 Estimated Max Labor Hours | Fully Burdened Hourly Labor Rate | Fully Burdened Hourly Labor Rate with Discount | TOTAL with Fully Burdened Labor Rates | TOTAL with Fully Burdened Labor Rates with Discount |
| Project Manager | 470 | ||||
| Sr. Computer Security Specialist | 15,040 | ||||
| Mid Computer Security Specialist | 52,640 | ||||
| Jr. Computer Secuity Specialist | 41,360 | ||||
| DBA | 3,760 | ||||
| COMMSEC (TEMPST) Specialist | 11,280 |
| Total Estimated Hours/Labor | 124,550 |
| Travel & Materials Category | Contract Year 1 Estimated NTE Amount |
| Travel-NTE | $ 75,000.00 |
| OTHER DIRECT COST | $ 5,000.00 |
| Total Estimated Travel & Materials | $ 80,000.00 |
| Est NTE Total for Labor PLUS Travel & ODCs | CY-1 Estimated Travel & ODCs | CY-1 Estimated NTE Fully Burdened Labor | NTE Grand Total For Contract Year 1 |
| Grand Total | $ 80,000.00 | $0.00 | $ 80,000.00 |
HSCG79-11-R-123456
&D &P of &N Contractor Pricing Sheet
Contract Year 5
| Labor Category | Contract Year 5 Estimated Max Labor Hours | Fully Burdened Hourly Labor Rate | Fully Burdened Hourly Labor Rate with Discount | TOTAL with Fully Burdened Labor Rates | TOTAL with Fully Burdened Labor Rates with Discount |
| Project Manager | 470 | ||||
| Sr. Computer Security Specialist | 15,040 | ||||
| Mid Computer Security Specialist | 52,640 | ||||
| Jr. Computer Secuity Specialist | 41,360 | ||||
| DBA | 3,760 | ||||
| COMMSEC (TEMPST) Specialist | 11,280 |
| Total Estimated Hours/Labor | 124,550 | ||
| Travel & Materials Category | Contract Year 1 Estimated NTE Amount | Discount % off GSA Schedule List Price | Discount % off Open Market List Price |
| Travel-NTE | $ 75,000.00 | ||
| OTHER DIRECT COST | $ 5,000.00 | ||
| Total Estimated Travel & Materials | $ 80,000.00 |
| Est NTE Total for Labor PLUS Travel & Materials | CY-1 Estimated Travel & Materials | CY-1 Estimated NTE Fully Burdened Labor | NTE Grand Total For Contract Year 1 |
| Grand Total | $ 80,000.00 | $0.00 | $ 80,000.00 |
HSCG79-11-R-123456
&D &P of &N Contractor Pricing Sheet
All Years Total
| OVERALL TOTAL FOR FIVE YEARS | ||
| TOTAL HOURS | OVERALL TOTAL PRICE | |
| PROJECT MANAGER | 2,350 | $0.00 |
| SR. COMPUTER SECURITYSPECIALIST | 71,440 | $0.00 |
| MID. COMPUTER SECURITY SPECIALIST | 255,680 | $0.00 |
| JR. COMPUTER SECURITY ANALYST | 191,760 | $0.00 |
| DBA | 18,800 | $0.00 |
| COMMSEC (TEMPEST) SPECIALIST | 50,760 | $0.00 |
| OTHER DIRECT COST | $25,000.00 | |
| TRAVEL-NTE | $ 375,000.00 | |
| $ 400,000.00 | ||
| OVERALL TOTAL | 590,790 |
HSCG79-11-R-123456
File details come from the government source that posted it. Updated .