The file's text, extracted by GovTribe without its formatting.
FFS NEI NIH LIB
| Rate | O&M | Project Total ($178,500) | | Comments | |
| | | Phase I | Phase II | | |
| ORWH IAA | CIT = 170.00/hr. | $130,000.00 | $110,500.00 | $68,000.00 | Phase II not be completed at this time as confirmed by customer | |
| ORWH to CIT | | $130,000.00 | $100,000.00 | | | $39,181.64 |
| Remaining for CIT | | $0.00 | $10,500.00 | | | 28992.1087976471 |
| CIT to Request from ORWH (CIT Money) | | | $28,818.36 | | As ORWH only funded $100K for project, the remaining $10,500 and the overage burn of $28,818.36* for phase I needs to be requested from ORWH to fund CIT | |
| | | | *Note: NETE overage is $21,323.89 which equates to $28,818.36 CIT - see calculations in cell E6 - [(21,323.89/125.79)*170] |
| ORWH From CIT to NETE Planned | NETE = $125.79/hr. | $48,096.18 | $81,763.50 | |
| Awarded to NETE | | $48,096.18 | $129,754.33 | |
| Expended by NETE as of Feb 2018 | | $20,300.34 | $71,473.59 | |
| Projections (03/01/2018-04/15/2018) | | $27,795.84 | $31,613.80 | |
| Total projected/Expended | | | $103,087.39 | |
| Remaining from ORWH Project Awarded | | | $26,666.94 | |
| Projected Overage for Phase I at 04/15/2018 | | | ($21,323.89) | |
| Funds needed for O&M | | |
| Amount needed to cover overage for O&M till 05/15/2018 | $7,500.00 | Average of $3,000/month for two and a half months due to overburn |
| If NEI and NIH Library thresholds raised prior to 05/15/2018 | | |
| Thresholds increased | $102,000.00 | $75,474.00 |
| NEI | $40,800.00 | |
| NIH Library | $61,200.00 | |
| Total Needed with NEI and NIH Library increase | | $82,974.00 |
PTSS -HHSN2760002-OY2-1
| FINANCIAL MODEL | HHSN27600002 | | | | | | | | | |
| CONFIDENTIAL AND SENSTIVE | NOT FOR DISTRIBUTION | | | | | | | | | |
| FY 2018 Option Year 2 - 11/16/2017 - 11/15/2018 | | | | | | | | | | |
| | Base Period: 11/16/2015 to 11/15/2016 | | | OY1: 11/16/2016 to 11/15/2017 | | | OY2: 11/16/2017 to 11/15/2018 | | |
| SOW Labor Category | NETE CIT BPA Labor Category Mapping | BP NTE Hours | Proposed Discounted Base Period (BP) Rates | Proposed Amount | OP1 NTE Hours | Proposed Discounted Option Period 1 (OP1) Rates | Proposed Amount | OP2 NTE Hours | Proposed Discounted Option Period 2 (OP2) Rates | Proposed Amount |
| BASE EFFORT | | 19,480.00 | | $2,267,312.22 | 17,400.00 | | $2,067,348.44 | 17,400.00 | | $1,939,449.96 |
| Contract Program Manager* | Program Manager | 120.00 | $148.14 | $17,776.42 | 120 | $151.10 | $18,131.94 | 120.00 | $154.12 | $18,494.58 |
| Technical Lead (NEES) | Senior Architect | 1,920.00 | $126.52 | $242,910.72 | 1920 | $129.05 | $247,768.93 | 1,920.00 | $131.63 | $252,724.31 |
| Sr. Developers 1 (NEES) | IT Specialist | 1,920.00 | $114.69 | $220,198.46 | 1920 | $116.98 | $224,602.43 | 1,920.00 | $119.32 | $229,094.48 |
| Sr. Developers 2 (NEES) | IT Specialist | 1,920.00 | $101.70 | $195,270.34 | 1920 | $103.74 | $199,175.74 | 1,920.00 | $105.81 | $203,159.26 |
| PM/Architect (DDRMS) | Software Architect | 1,920.00 | $126.41 | $242,704.51 | 1920 | $128.94 | $247,558.60 | 1,920.00 | $131.52 | $252,509.77 |
| Senior Developer (DDRMS) | Software Architect | 1,920.00 | $136.55 | $262,180.80 | 1920 | $139.28 | $267,424.42 | 960.00 | $142.07 | $136,386.45 |
| Database Administrator (ITAS) | Domain Manager | 960.00 | $63.13 | $60,600.38 | 960 | $64.39 | $61,812.39 | - 0 | $65.68 | $0.00 |
| Project Manager/Functional SME (nVision)* | Project Manager | 500.00 | $122.45 | $61,223.10 | 0 | $124.90 | $0.00 | - 0 | $127.39 | $0.00 |
| Sr. Developer (nVision) | Software Architect | 500.00 | $133.43 | $66,715.65 | 0 | $136.10 | $0.00 | - 0 | $138.82 | $0.00 |
| Mid-Level Developer (nVision) | Software Engineer | 500.00 | $99.86 | $49,932.00 | 0 | $101.86 | $0.00 | - 0 | $103.90 | $0.00 |
| Developer (nVision) | Software Architect | 500.00 | $128.75 | $64,374.75 | 0 | $131.32 | $0.00 | - 0 | $133.95 | $0.00 |
| Sr. Dashboard Developer (nVision) | IT Specialist | 500.00 | $117.57 | $58,785.95 | 0 | $119.92 | $0.00 | - 0 | $122.32 | $0.00 |
| Jr. Dashboard Developer (nVision) | Business Analyst | 500.00 | $80.93 | $40,465.00 | 0 | $82.55 | $0.00 | - 0 | $84.20 | $0.00 |
| Change Mgmt/Communications SME (nVision) | IT Specialist | 500.00 | $117.57 | $58,785.95 | 0 | $119.92 | $0.00 | 1,920.00 | $122.32 | $234,857.87 |
| SOA Developer (NEWS) | IT Specialist | 1,920.00 | $117.57 | $225,738.05 | 1920 | $119.92 | $230,252.81 | 1,920.00 | $122.32 | $234,857.87 |
| Sr. Developer (Custom Apps) | IT Specialist | 1,920.00 | $112.52 | $216,043.78 | 1920 | $114.77 | $220,364.65 | 960.00 | $117.07 | $112,385.97 |
| Lead Web/DB Developer (Legacy Custom Apps) | Software Architect | 960.00 | $132.65 | $127,344.96 | 960 | $135.30 | $129,891.86 | 1,920.00 | $138.01 | $264,979.39 |
| Sr. Web/DB Developer (Custom Apps) | IT Specialist | 500.00 | $112.52 | $56,261.40 | 1920 | $114.77 | $220,364.65 | 1,920.00 | $117.07 | $224,771.94 |
| OPTIONAL EFFORT | | 17,120.00 | | $1,992,762.14 | 18,240.00 | | $2,134,943.20 | 18,240.00 | | $2,177,642.06 |
| Technical Lead | Senior Architect | 1,920.00 | $145.98 | $280,281.60 | 960.00 | $148.90 | $142,943.62 | 960.00 | $151.88 | $145,802.49 |
| Sr. Developer | IT Specialist | 1,920.00 | $125.51 | $240,971.90 | 1,920.00 | $128.02 | $245,791.34 | 1,920.00 | $130.58 | $250,707.17 |
| Junior Developer | Software Engineer | 960.00 | $97.64 | $93,739.01 | 960.00 | $99.60 | $95,613.79 | 960.00 | $101.59 | $97,526.06 |
| Database Administrator | Database Administrator | 960.00 | $118.77 | $114,021.60 | 960.00 | $121.15 | $116,302.03 | 960.00 | $123.57 | $118,628.07 |
| Project Manager/Functional SME | Project Manager | 1,420.00 | $125.20 | $177,780.88 | 1,920.00 | $127.70 | $245,187.37 | 1,920.00 | $130.26 | $250,091.12 |
| Sr. Developer | IT Specialist | 1,420.00 | $125.51 | $178,218.80 | 1,920.00 | $128.02 | $245,791.34 | 1,920.00 | $130.58 | $250,707.17 |
| Mid-Level Developer | Software Engineer | 2,840.00 | $106.52 | $302,521.34 | 1,920.00 | $108.65 | $208,611.90 | 1,920.00 | $110.83 | $212,784.14 |
| Developer | Software Engineer | 1,420.00 | $102.08 | $144,958.14 | 1,920.00 | $104.12 | $199,919.74 | 1,920.00 | $106.21 | $203,918.13 |
| Sr. Dashboard Developer | IT Specialist | 1,420.00 | $115.41 | $163,879.36 | 1,920.00 | $117.72 | $226,015.03 | 1,920.00 | $120.07 | $230,535.33 |
| Jr. Developer | Software Engineer | 1,420.00 | $97.64 | $138,655.62 | 1,920.00 | $99.60 | $191,227.58 | 1,920.00 | $101.59 | $195,052.13 |
| Change Mgmt/Communications SME | IT Specialist | 1,420.00 | $111.08 | $157,733.88 | 1,920.00 | $113.30 | $217,539.46 | 1,920.00 | $115.57 | $221,890.25 |
| | | BASE EFFORT ODC | $10,000.00 | | | $10,000.00 | | | $10,000.00 |
| | | OPTIONAL EFFORT ODC | $10,000.00 | | | $10,000.00 | | | $10,000.00 |
| Ceilings | TOTAL BASE + OPTIONAL EFFORT AMOUNT WITH ODC FOR BASE PERIOD (BP) | | | $4,280,074.36 | | OY1 | $4,222,291.64 | | OY2 | $4,137,092.02 |
| | | | | | | | Projected | | $4,574,652.04 |
| | | | | | Difference in Ceiling & total OY 1 projections | | | | -$437,560.02 |
| System | NEES | | | | | | | | | | | | | | | | | |
| NETE Corporate BPA CA/CPM: | Ruby Gill/Sandeep Somaiya | BPA Key Personnel Non Billable | | | | | | | | | | | | | | | | |
| Government PM: | Paras Ghodsi | | | | | | | | | | | | | | | | | |
| 11/16/2017 - 05/15/2018 | | | | | | | | | | | | | | | | | | |
| Name | SOW Labor Category | Rate | 11/16/2017-11/30/2017 | | 12/01/2017-12/31/2017 | | 01/01/2018-01/31/2018 | | 02/01/2018-02/28/2018 | | 03/01/2018-03/31/2018 | | 04/01/2018 - 04/30/2018 | | 05/01/2018 - 05/15/2018 | | Total Hours | Total Amount |
| Gurdeep Sayal | Sr. Architect | $131.63 | 80 | $10,530.40 | 160 | $21,060.80 | 168 | $22,113.84 | 152 | $20,007.76 | 176 | $23,166.88 | 168 | $22,113.84 | 88 | $11,583.44 | 992.00 | $130,576.96 |
| Deepthi Sriperambudur | IT Specialist | $105.80 | 80 | $8,464.00 | 160 | $16,928.00 | 168 | $17,774.40 | 152 | $16,081.60 | 176 | $18,620.80 | 168 | $17,774.40 | 88 | $9,310.40 | 992.00 | $104,953.60 |
| Monique Montague Davis | IT Specialist/Developer | $100.92 | 80 | $8,073.60 | 160 | $16,147.20 | 168 | $16,954.56 | 152 | $15,339.84 | 176 | $17,761.92 | 168 | $16,954.56 | 88 | $8,880.96 | 992.00 | $100,112.64 |
| Jigar Parikh | IT Specialist/PM (partial DDRMS) | $144.80 | 20 | $2,896.00 | 40 | $5,792.00 | 42 | $6,081.60 | 38 | $5,502.40 | 44 | $6,371.20 | 42 | $6,081.60 | 22 | $3,185.60 | 248.00 | $35,910.40 |
| Rathakrishnan Chandrakumar | IT Specialist/DBA | $125.65 | 80 | $10,052.00 | 160 | $20,104.00 | 168 | $21,109.20 | 152 | $19,098.80 | 176 | $22,114.40 | 168 | $21,109.20 | 88 | $11,057.20 | 992.00 | $124,644.80 |
| TBD (Developer - Resource 1) | IT Specialist/Developer/DBA | $117.07 | 40 | $4,682.80 | 80 | $9,365.60 | 84 | $9,833.88 | 76 | $8,897.32 | 88 | $10,302.16 | 126 | $14,750.82 | 88 | $10,302.16 | 582.00 | $68,134.74 |
| TBD (BA - Resource 2) | IT Specialist/BA | $100.92 | 80 | $8,073.60 | 120 | $12,110.40 | 84 | $8,477.28 | 76 | $7,669.92 | 88 | $8,880.96 | 84 | $8,477.28 | 44 | $4,440.48 | 576.00 | $58,129.92 |
| TBD (Architect - Resource 3) | Sr. Architect | $131.63 | 40 | $5,265.20 | 80 | $10,530.40 | 84 | $11,056.92 | 76 | $10,003.88 | 88 | $11,583.44 | 84 | $11,056.92 | 42 | $5,528.46 | 494.00 | $65,025.22 |
| TBD (DBA - Resource 4) | IT Specialist/DBA | $125.65 | 40 | $5,026.00 | 80 | $10,052.00 | 84 | $10,554.60 | 76 | $9,549.40 | 88 | $11,057.20 | 126 | $15,831.90 | 88 | $11,057.20 | 582.00 | $73,128.30 |
| Parking | | $70.00 | 5 | $350.00 | 5 | $350.00 | 5 | $350.00 | 5 | $350.00 | 5 | $350.00 | 5 | $350.00 | 5 | $350.00 | 35.00 | $2,450.00 |
| Total | | | 340 | $63,413.60 | 680 | $122,440.40 | 714 | $124,306.28 | 646 | $112,500.92 | 748 | $130,208.96 | 714 | $134,500.52 | 374 | $75,695.90 | 4,216.00 | $763,066.58 |
| Total to Date | | | 340 | $63,413.60 | 1020 | $185,854.00 | 1734 | $310,160.28 | 2380 | $422,661.20 | 3128 | $552,870.16 | 3842 | $687,370.68 | 4216 | $763,066.58 | 4,216.00 | $763,066.58 |
| EAC (11/16/2017-05/15/2018) | $763,066.58 | | | | | | | | | | | | | | | | | |
| Obligation (11/16/2017-05/15/2018) | | | | | | | | | | | | | | | | | | |
| Difference at 05/15/2018 | ($763,066.58) | | | | | | | | | | | | | | | | | |
| 05/16/2018 - 11/15/2018 | | | | | | | | | | | | | | | | | | |
| Name | SOW Labor Category | Rate | 05/16/2018 - 05/31/2018 | | 06/01/2018 - 06/30/2018 | | 07/01/2018 - 07/31/2018 | | 08/01/2018 - 08/31/2018 | | 09/01/2018 - 09/30/2018 | | 10/01/2018 - 10/31/2018 | | 11/01/2018 - 11/15/2018 | | Total Hours | Total Amount |
| Gurdeep Sayal | Sr. Architect | $131.63 | 88 | $11,583.44 | 168 | $22,113.84 | 168 | $22,113.84 | 184 | $24,219.92 | 152 | $20,007.76 | 176 | $23,166.88 | 80 | $10,530.40 | 1,016.00 | $133,736.08 |
| Deepthi Sriperambudur | IT Specialist | $105.80 | 88 | $9,310.40 | 168 | $17,774.40 | 168 | $17,774.40 | 184 | $19,467.20 | 152 | $16,081.60 | 176 | $18,620.80 | 80 | $8,464.00 | 1,016.00 | $107,492.80 |
| Monique Montague Davis | IT Specialist/Developer | $100.92 | 88 | $8,880.96 | 168 | $16,954.56 | 168 | $16,954.56 | 184 | $18,569.28 | 152 | $15,339.84 | 176 | $17,761.92 | 80 | $8,073.60 | 1,016.00 | $102,534.72 |
| Jigar Parikh | IT Specialist/PM ) | $144.80 | 22 | $3,185.60 | 42 | $6,081.60 | 42 | $6,081.60 | 46 | $6,660.80 | 38 | $5,502.40 | 44 | $6,371.20 | 20 | $2,896.00 | 254.00 | $36,779.20 |
| Rathakrishnan Chandrakumar | IT Specialist/DBA | $125.65 | 88 | $11,057.20 | 168 | $21,109.20 | 168 | $21,109.20 | 184 | $23,119.60 | 152 | $19,098.80 | 176 | $22,114.40 | 80 | $10,052.00 | 1,016.00 | $127,660.40 |
| TBD (Developer - Resource 1) | IT Specialist/Developer/DBA | $117.07 | 88 | $10,302.16 | 168 | $19,667.76 | 168 | $19,667.76 | 184 | $21,540.88 | 152 | $17,794.64 | 176 | $20,604.32 | 80 | $9,365.60 | 1,016.00 | $118,943.12 |
| TBD (Developer DBA - Resource 2) | IT Specialist/Developer/DBA | $117.07 | 44 | $5,151.08 | 84 | $9,833.88 | 84 | $9,833.88 | 92 | $10,770.44 | 76 | $8,897.32 | 88 | $10,302.16 | 40 | $4,682.80 | 508.00 | $59,471.56 |
| Parking | | $70.00 | | $0.00 | 5 | $350.00 | 5 | $350.00 | 5 | $350.00 | 5 | $350.00 | 5 | $350.00 | 5 | $350.00 | 30.00 | $2,100.00 |
| Total | | | 374 | $59,470.84 | 714 | $113,885.24 | 714 | $113,885.24 | 782 | $124,698.12 | 646 | $103,072.36 | 748 | $119,291.68 | 340 | $54,414.40 | 4,318.00 | $688,717.88 |
| Total to Date | | | 374 | $59,470.84 | 1088 | $173,356.08 | 1802 | $287,241.32 | 2584 | $411,939.44 | 3230 | $515,011.80 | 3978 | $634,303.48 | 4318 | $688,717.88 | 4,318.00 | $688,717.88 |
| EAC (05/16/2018-11/15/2018) | $688,717.88 | | | | | | | | | | | | | | | | | |
| Remaining from 05/15/2018 | ($763,066.58) | | | | | | | | | | | | | | | | | |
| Obligation (05/16/2018-11/15/2018) | | | | | | | | | | | | | | | | | | |
| Difference at 11/15/2018 | ($1,451,784.46) | | | | | | | | | | | | | | | | | |
| FY 2018 Option Year 2 - 11/16/2017 - 11/15/2018 | | | | | | | | | | | | | | | | | | |
| System | DDRMS | | | | | | | | | | | | | | | | | |
| NETE Corporate BPA CA/CPM: | Ruby Gill/Sandeep Somaiya | BPA Key Personnel Non Billable | | | | | | | | | | | | | | | | |
| Government PM: | Paras Ghodsi | | | | | | | | | | | | | | | | | |
| 11/16/2017 - 05/15/2018 | | | | | | | | | | | | | | | | | | |
| Name | SOW Labor Category | Rate | 11/16/2017-11/30/2017 | | 12/01/2017-12/31/2017 | | 01/01/2018-01/31/2018 | | 02/01/2018-02/28/2018 | | 03/01/2018-03/31/2018 | | 04/01/2018 - 04/30/2018 | | 05/01/2018 - 05/15/2018 | | Total Hours | Total Amount |
| Hao Feng | Software Architect | $142.07 | 80 | $11,365.60 | 160 | $22,731.20 | 168 | $23,867.76 | 152 | $21,594.64 | 176 | $25,004.32 | 168 | $23,867.76 | 88 | $12,502.16 | 992.00 | $140,933.44 |
| William Sublet | Software Architect | $131.52 | 80 | $10,521.60 | 160 | $21,043.20 | 168 | $22,095.36 | 152 | $19,991.04 | 176 | $23,147.52 | 168 | $22,095.36 | 88 | $11,573.76 | 992.00 | $130,467.84 |
| Jigar Parikh | IT Specialist/PM | $144.80 | 20 | $2,896.00 | 40 | $5,792.00 | 42 | $6,081.60 | 38 | $5,502.40 | 44 | $6,371.20 | 42 | $6,081.60 | 22 | $3,185.60 | 248.00 | $35,910.40 |
| Parking | | $70.00 | | | 3 | $100.00 | 3 | $210.00 | 3 | $210.00 | 3 | $210.00 | 3 | $210.00 | 3 | $210.00 | 18.00 | $1,150.00 |
| Total | | | 180 | $24,783.20 | 360 | $49,666.40 | 378 | $52,254.72 | 342 | $47,298.08 | 396 | $54,733.04 | 378 | $52,254.72 | 198 | $27,471.52 | 2,232.00 | $308,461.68 |
| Total to Date | | | 180 | $24,783.20 | 540 | $74,449.60 | 918 | $126,704.32 | 1260 | $174,002.40 | 1656 | $228,735.44 | 2034 | $280,990.16 | 2232 | $308,461.68 | 2,232.00 | $308,461.68 |
| EAC (11/16/2017-05/15/2018) | $308,461.68 | | | | | | | | | | | | | | | | | |
| Obligation (11/16/2017-05/15/2018) | | | | | | | | | | | | | | | | | | |
| Difference at 05/15/2018 | ($308,461.68) | | | | | | | | | | | | | | | | | |
| 05/16/2018 - 11/15/2018 | | | | | | | | | | | | | | | | | | |
| Name | SOW Labor Category | Rate | 05/16/2018 - 05/31/2018 | | 06/01/2018 - 06/30/2018 | | 07/01/2018 - 07/31/2018 | | 08/01/2018 - 08/31/2018 | | 09/01/2018 - 09/30/2018 | | 10/01/2018 - 10/31/2018 | | 11/01/2018 - 11/15/2018 | | Total Hours | Total Amount |
| Hao Feng | Software Architect | $142.07 | 88 | $12,502.16 | 168 | $23,867.76 | 168 | $23,867.76 | 184 | $26,140.88 | 152 | $21,594.64 | 176 | $25,004.32 | 80 | $11,365.60 | 1,016.00 | $144,343.12 |
| William Sublet | Software Architect | $131.52 | 88 | $11,573.76 | 168 | $22,095.36 | 168 | $22,095.36 | 184 | $24,199.68 | 152 | $19,991.04 | 176 | $23,147.52 | 80 | $10,521.60 | 1,016.00 | $133,624.32 |
| Jigar Parikh | IT Specialist/PM | $144.80 | 22 | $3,185.60 | 42 | $6,081.60 | 42 | $6,081.60 | 46 | $6,660.80 | 38 | $5,502.40 | 44 | $6,371.20 | 20 | $2,896.00 | 254.00 | $36,779.20 |
| Parking | | $70.00 | | $0.00 | 3 | $210.00 | 3 | $210.00 | 3 | $210.00 | 3 | $210.00 | 3 | $210.00 | 3 | $210.00 | 18.00 | $1,260.00 |
| Total | | | 198 | $27,261.52 | 378 | $52,254.72 | 378 | $52,254.72 | 414 | $57,211.36 | 342 | $47,298.08 | 396 | $54,733.04 | 180 | $24,993.20 | 2,286.00 | $316,006.64 |
| Total to Date | | | 198 | $27,261.52 | 576 | $79,516.24 | 954 | $131,770.96 | 1368 | $188,982.32 | 1710 | $236,280.40 | 2106 | $291,013.44 | 2286 | $316,006.64 | 2,286.00 | $316,006.64 |
| EAC (05/16/2018-11/15/2018) | $316,006.64 | | | | | | | | | | | | | | | | | |
| Remaining from 05/15/2018 | ($308,461.68) | | | | | | | | | | | | | | | | | |
| Obligation (05/16/2018-11/15/2018) | | | | | | | | | | | | | | | | | | |
| Difference at 11/15/2018 | ($624,468.32) | | | | | | | | | | | | | | | | | |
| FY 2018 Option Year 2 - 11/16/2017 - 11/15/2018 | | | | | | | | | | | | | | | | | | |
| System | FFS | | | | | | | | | | | | | | | | | |
| NETE Corporate BPA CA/CPM: | Ruby Gill/Sandeep Somaiya | BPA Key Personnel Non Billable | | | | | | | | | | | | | | | | |
| Government PM: | Angela Thomas | | | | | | | | | | | | | | | | | |
| 11/16/2017 - 05/15/2018 | | | | | | | | | | | | | | | | | | |
| Name | SOW Labor Category | Rate | 11/16/2017-11/30/2017 | | 12/01/2017-12/31/2017 | | 01/01/2018-01/31/2018 | | 02/01/2018-02/28/2018 | | 03/01/2018-03/31/2018 | | 04/01/2018 - 04/30/2018 | | 05/01/2018 - 05/15/2018 | | Total Hours | Total Amount |
| RK Allam/Sydney Gomes/Chrissy Juarez | PM | $140.28 | 40 | $5,611.20 | 80 | $11,222.40 | 84 | $11,783.52 | 76 | $10,661.28 | 88 | $12,344.64 | 84 | $11,783.52 | 44 | $6,172.32 | 496.00 | $69,578.88 |
| Chris Holmes | Software Architect | $138.01 | 40 | $5,520.40 | 80 | $11,040.80 | 84 | $11,592.84 | 76 | $10,488.76 | 88 | $12,144.88 | 84 | $11,592.84 | 44 | $6,072.44 | 496.00 | $68,452.96 |
| Sunil Mulay | IT Specialist | $117.07 | 40 | $4,682.80 | 80 | $9,365.60 | 84 | $9,833.88 | 76 | $8,897.32 | 88 | $10,302.16 | 84 | $9,833.88 | 44 | $5,151.08 | 496.00 | $58,066.72 |
| Telly Mosley | IT Specialist | $117.07 | 80 | $9,365.60 | 160 | $18,731.20 | 168 | $19,667.76 | 152 | $17,794.64 | 176 | $20,604.32 | 168 | $19,667.76 | 88 | $10,302.16 | 992.00 | $116,133.44 |
| Ben Marchbanks | IT Specialist | $124.57 | 80 | $9,965.60 | 160 | $19,931.20 | 168 | $20,927.76 | 152 | $18,934.64 | 176 | $21,924.32 | 168 | $20,927.76 | 88 | $10,962.16 | 992.00 | $123,573.44 |
| Sydney Gomes** | IT Specialist | $140.28 | 5 | $701.40 | 11 | $1,543.08 | 11 | $1,543.08 | 11 | $1,543.08 | 11 | $1,543.08 | 11 | $1,543.08 | 6 | $841.68 | 66.00 | $9,258.48 |
| Rama Molakalapalli** | IT Specialist | $124.57 | 25 | $3,114.25 | 50 | $6,228.50 | 54 | $6,726.78 | 46 | $5,730.22 | 58 | $7,225.06 | 54 | $6,726.78 | 29 | $3,612.53 | 316.00 | $39,364.12 |
| Daniel Schuster** | IT Specialist | $124.57 | 5 | $622.85 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 5 | $622.85 | 60.00 | $7,474.20 |
| Laura Fiddler** | IT Specialist | $124.57 | 5 | $622.85 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 5 | $622.85 | 60.00 | $7,474.20 |
| Blended Team** | IT Specialist | $124.57 | 80 | $9,965.60 | 168 | $20,927.76 | 176 | $21,924.32 | 160 | $19,931.20 | 184 | $22,920.88 | 176 | $21,924.32 | 92 | $11,460.44 | 1,036.00 | $129,054.52 |
| Parking | | $70.00 | | $0.00 | 2 | $140.00 | 2 | $140.00 | 2 | $140.00 | 2 | $140.00 | 2 | $140.00 | 2 | $140.00 | 12.00 | $840.00 |
| Total | | | 400 | $50,172.55 | 809 | $101,621.94 | 849 | $106,631.34 | 769 | $96,612.54 | 889 | $111,640.74 | 849 | $106,631.34 | 445 | $55,960.51 | 5,010.00 | $629,270.96 |
| Total to Date | | | 400 | $50,172.55 | 1209 | $151,794.49 | 2058 | $258,425.83 | 2827 | $355,038.37 | 3716 | $466,679.11 | 4565 | $573,310.45 | 5010 | $629,270.96 | 5,010.00 | $629,270.96 |
| **Includes NIMHD Intranet (.5 FTE) Maintenance and Support & NIMHD SHD O&M (15% of application budget) | | | | | | | | | | | | | | | | | | |
| EAC (11/16/2017-05/15/2018) | $629,270.96 | | | | | | | | | | | | | | | | | |
| Obligation (11/16/2017-05/15/2018) | | | | | | | | | | | | | | | | | | |
| Difference at 05/15/2018 | ($629,270.96) | | | | | | | | | | | | | | | | | |
| 05/16/2018 - 11/15/2018 | | | | | | | | | | | | | | | | | | |
| Name | SOW Labor Category | Rate | 05/16/2018 - 05/31/2018 | | 06/01/2018 - 06/30/2018 | | 07/01/2018 - 07/31/2018 | | 08/01/2018 - 08/31/2018 | | 09/01/2018 - 09/30/2018 | | 10/01/2018 - 10/31/2018 | | 11/01/2018 - 11/15/2018 | | Total Hours | Total Amount |
| RK Allam/Sydney Gomes/Chrissy Juarez | PM | $140.28 | 44 | $6,172.32 | 84 | $11,783.52 | 84 | $11,783.52 | 92 | $12,905.76 | 76 | $10,661.28 | 88 | $12,344.64 | 40 | $5,611.20 | 508.00 | $71,262.24 |
| Chris Holmes | Software Architect | $138.01 | 44 | $6,072.44 | 84 | $11,592.84 | 84 | $11,592.84 | 92 | $12,696.92 | 76 | $10,488.76 | 88 | $12,144.88 | 40 | $5,520.40 | 508.00 | $70,109.08 |
| Sunil Mulay | IT Specialist | $117.07 | 44 | $5,151.08 | 84 | $9,833.88 | 84 | $9,833.88 | 92 | $10,770.44 | 76 | $8,897.32 | 88 | $10,302.16 | 40 | $4,682.80 | 508.00 | $59,471.56 |
| Telly Mosley | IT Specialist | $117.07 | 88 | $10,302.16 | 168 | $19,667.76 | 168 | $19,667.76 | 184 | $21,540.88 | 152 | $17,794.64 | 176 | $20,604.32 | 80 | $9,365.60 | 1,016.00 | $118,943.12 |
| Ben Marchbanks | IT Specialist | $124.57 | 88 | $10,962.16 | 168 | $20,927.76 | 168 | $20,927.76 | 184 | $22,920.88 | 152 | $18,934.64 | 176 | $21,924.32 | 80 | $9,965.60 | 1,016.00 | $126,563.12 |
| Sydney Gomes** | IT Specialist | $140.28 | 5 | $701.40 | 11 | $1,543.08 | 11 | $1,543.08 | 11 | $1,543.08 | 10 | $1,402.80 | 10 | $1,402.80 | 10 | $1,402.80 | 68.00 | $9,539.04 |
| Rama Molakalapalli** | IT Specialist | $124.57 | 29 | $3,612.53 | 54 | $6,726.78 | 54 | $6,726.78 | 62 | $7,723.34 | 46 | $5,730.22 | 58 | $7,225.06 | 50 | $6,228.50 | 353.00 | $43,973.21 |
| Daniel Schuster** | IT Specialist | $124.57 | 5 | $622.85 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 65.00 | $8,097.05 |
| Laura Fiddler** | IT Specialist | $124.57 | 5 | $10.00 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 65.00 | $7,484.20 |
| Blended Team** | IT Specialist | $124.57 | 88 | $10,962.16 | 176 | $21,924.32 | 176 | $21,924.32 | 192 | $23,917.44 | 160 | $19,931.20 | 184 | $22,920.88 | 88 | $10,962.16 | 1,064.00 | $132,542.48 |
| Parking | | $70.00 | | $0.00 | 2 | $140.00 | 2 | $140.00 | 2 | $140.00 | 2 | $140.00 | 2 | $140.00 | 2 | $140.00 | 12.00 | $840.00 |
| Total | | | 440 | $54,569.10 | 849 | $106,631.34 | 849 | $106,631.34 | 929 | $116,650.14 | 768 | $96,472.26 | 888 | $111,500.46 | 448 | $56,370.46 | 5,171.00 | $648,825.10 |
| Total to Date | | | 440 | $54,569.10 | 1289 | $161,200.44 | 2138 | $267,831.78 | 3067 | $384,481.92 | 3835 | $480,954.18 | 4723 | $592,454.64 | 5171 | $648,825.10 | 5,171.00 | $648,825.10 |
| **Includes NIMHD Intranet (.5 FTE) Maintenance and Support & NIMHD SHD O&M (15% of application budget) | | | | | | | | | | | | | | | | | | |
| EAC (05/16/2018-11/15/2018) | $648,825.10 | | | | | | | | | | | | | | | | | |
| Remaining from 05/15/2018 | ($629,270.96) | | | | | | | | | | | | | | | | | |
| Obligation (05/16/2018-11/15/2018) | | | | | | | | | | | | | | | | | | |
| Difference at 11/15/2018 | ($1,278,096.06) | | | | | | | | | | | | | | | | | |
| System | FFS-NIMHD Intranet | | | | | | | | | | | | | | | | | |
| 11/16/2017 - 05/15/2018 | | | | | | | | | | | | | | | | | | |
| Name | SOW Labor Category | Rate | 11/16/2017-11/30/2017 | | 12/01/2017-12/31/2017 | | 01/01/2018-01/31/2018 | | 02/01/2018-02/28/2018 | | 03/01/2018-03/31/2018 | | 04/01/2018 - 04/30/2018 | | 05/01/2018 - 05/15/2018 | | Total Hours | Total Amount |
| Sydney Gomes | IT Specialist | $140.28 | 5 | $701.40 | 10 | $1,402.80 | 10 | $1,402.80 | 10 | $1,402.80 | 10 | $1,402.80 | 10 | $1,402.80 | 5 | $701.40 | 60.00 | $8,416.80 |
| Rama Molakalapalli | IT Specialist | $124.57 | 25 | $3,114.25 | 50 | $6,228.50 | 54 | $6,726.78 | 46 | $5,730.22 | 58 | $7,225.06 | 54 | $6,726.78 | 29 | $3,612.53 | 316.00 | $39,364.12 |
| Daniel Schuster | IT Specialist | $124.57 | 5 | $622.85 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 5 | $622.85 | 60.00 | $7,474.20 |
| Laura Fiddler | IT Specialist | $124.57 | 5 | $622.85 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 5 | $622.85 | 60.00 | $7,474.20 |
| Total | | | 40 | $5,061.35 | 80 | $10,122.70 | 84 | $10,620.98 | 76 | $9,624.42 | 88 | $11,119.26 | 84 | $10,620.98 | 44 | $5,559.63 | 496.00 | $62,729.32 |
| Total to Date | | | 40 | $5,061.35 | 120 | $15,184.05 | 204 | $25,805.03 | 280 | $35,429.45 | 368 | $46,548.71 | 452 | $57,169.69 | 496 | $62,729.32 | 496.00 | $62,729.32 |
| EAC (11/16/2017-05/15/2018) | $62,729.32 | | | | | | | | | | | | | | | | | |
| Obligation (11/16/2017-05/15/2018) | | | | | | | | | | | | | | | | | | |
| Difference at 05/15/2018 | ($62,729.32) | | | | | | | | | | | | | | | | | |
| 05/16/2018 - 11/15/2018 | | | | | | | | | | | | | | | | | | |
| Name | SOW Labor Category | Rate | 05/16/2018 - 05/31/2018 | | 06/01/2018 - 06/30/2018 | | 07/01/2018 - 07/31/2018 | | 08/01/2018 - 08/31/2018 | | 09/01/2018 - 09/30/2018 | | 10/01/2018 - 10/31/2018 | | 11/01/2018 - 11/15/2018 | | Total Hours | Total Amount |
| Sydney Gomes | IT Specialist | $140.28 | 5 | $701.40 | 10 | $1,402.80 | 10 | $1,402.80 | 10 | $1,402.80 | 10 | $1,402.80 | 10 | $1,402.80 | 10 | $1,402.80 | 65.00 | $9,118.20 |
| Rama Molakalapalli | IT Specialist | $124.57 | 29 | $3,612.53 | 54 | $6,726.78 | 54 | $6,726.78 | 62 | $7,723.34 | 46 | $5,730.22 | 58 | $7,225.06 | 50 | $6,228.50 | 353.00 | $43,973.21 |
| Daniel Schuster | IT Specialist | $124.57 | 5 | $622.85 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 65.00 | $8,097.05 |
| Laura Fiddler | IT Specialist | $124.57 | 5 | $10.00 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 10 | $1,245.70 | 65.00 | $7,484.20 |
| Total | | | 44 | $4,946.78 | 84 | $10,620.98 | 84 | $10,620.98 | 92 | $11,617.54 | 76 | $9,624.42 | 88 | $11,119.26 | 80 | $10,122.70 | 548.00 | $68,672.66 |
| Total to Date | | | 44 | $4,946.78 | 128 | $15,567.76 | 212 | $26,188.74 | 304 | $37,806.28 | 380 | $47,430.70 | 468 | $58,549.96 | 548 | $68,672.66 | 548.00 | $68,672.66 |
| EAC (05/16/2018-11/15/2018) | $68,672.66 |
| Remaining from 05/15/2018 | ($62,729.32) |
| Obligation (05/16/2018-11/15/2018) | |
| Difference at 11/15/2018 | ($131,401.98) |
| System | FFS-NIMHD Summer Health Disparities | | | | | | | | | | | | | | | | | |
| 11/16/2017 - 05/15/2018 | | | | | | | | | | | | | | | | | | |
| Name | SOW Labor Category | Rate | 11/16/2017-11/30/2017 | | 12/01/2017-12/31/2017 | | 01/01/2018-01/31/2018 | | 02/01/2018-02/28/2018 | | 03/01/2018-03/31/2018 | | 04/01/2018 - 04/30/2018 | | 05/01/2018 - 05/15/2018 | | Total Hours | Total Amount |
| Sydney Gomes | PM | $140.28 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | 0.00 | $0.00 |
| Chrissy Juarez | IT Specialist | $140.28 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | 0.00 | $0.00 |
| Steve Cherry | IT Specialist | $124.57 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | 0.00 | $0.00 |
| Jonathan Martin | IT Specialist | $124.57 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | 0.00 | $0.00 |
| Umar Sohail | IT Specialist | $117.07 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | 0.00 | $0.00 |
| Chinmayee Girgaonkar | IT Specialist | $117.07 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | 0.00 | $0.00 |
| Total | | | 0 | $0.00 | 0 | $0.00 | 0 | $0.00 | 0 | $0.00 | 0 | $0.00 | 0 | $0.00 | 0 | $0.00 | 0.00 | $0.00 |
| Total to Date | | | 0 | $0.00 | 0 | $0.00 | 0 | $0.00 | 0 | $0.00 | 0 | $0.00 | 0 | $0.00 | 0 | $0.00 | 0.00 | $0.00 |
| EAC (11/16/2017-05/15/2018) | $0.00 | | | | | | | | | | | | | | | | | |
| Obligation (11/16/2017-05/15/2018) | | | | | | | | | | | | | | | | | | |
| Difference at 05/15/2018 | | | | | | | | | | | | | | | | | | |
| 05/16/2018 - 11/15/2018 | | | | | | | | | | | | | | | | | | |
| Name | SOW Labor Category | Rate | 05/16/2018 - 05/31/2018 | | 06/01/2018 - 06/30/2018 | | 07/01/2018 - 07/31/2018 | | 08/01/2018 - 08/31/2018 | | 09/01/2018 - 09/30/2018 | | 10/01/2018 - 10/31/2018 | | 11/01/2018 - 11/15/2018 | | Total Hours | Total Amount |
| Sydney Gomes | PM | $140.28 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | 0.00 | $0.00 |
| Chrissy Juarez | IT Specialist | $140.28 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | 0.00 | $0.00 |
| Steve Cherry | IT Specialist | $124.57 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | 0.00 | $0.00 |
| Jonathan Martin | IT Specialist | $124.57 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | 0.00 | $0.00 |
| Umar Sohail | IT Specialist | $117.07 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | 0.00 | $0.00 |
| Chinmayee Girgaonkar | IT Specialist | $117.07 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | 0.00 | $0.00 |
| Total | | | 0 | $0.00 | 0 | $0.00 | 0 | $0.00 | 0 | $0.00 | 0 | $0.00 | 0 | $0.00 | 0 | $0.00 | 0.00 | $0.00 |
| Total to Date | | | 0 | $0.00 | 0 | $0.00 | 0 | $0.00 | 0 | $0.00 | 0 | $0.00 | 0 | $0.00 | 0 | $0.00 | 0.00 | $0.00 |
| EAC (05/16/2018-11/15/2018) | $0.00 |
| Remaining from 05/15/2018 | $0.00 |
| Obligation (05/16/2018-11/15/2018) | |
| Difference at 11/15/2018 | $0.00 |
| FY 2018 Option Year 2 - 11/16/2017 - 11/15/2018 | | | | | | | | | | | | | | | | | | |
| System | DSS | | | | | | | | | | | | | | | | | |
| NETE Corporate BPA CA/CPM: | Ruby Gill/Sandeep Somaiya | BPA Key Personnel Non Billable | | | | | | | | | | | | | | | | |
| Government PM: | Chris Santos | | | | | | | | | | | | | | | | | |
| 11/16/2017 - 05/15/2018 | | | | | | | | | | | | | | | | | | |
| Name | SOW Labor Category | Rate | 11/16/2017-11/30/2017 | | 12/01/2017-12/31/2017 | | 01/01/2018-01/31/2018 | | 02/01/2018-02/28/2018 | | 03/01/2018-03/31/2018 | | 04/01/2018 - 04/30/2018 | | 05/01/2018 - 05/15/2018 | | Total Hours | Total Amount |
| Jigar Parikh | IT Specialist/PM | $144.80 | 40 | $5,792.00 | 80 | $11,584.00 | 84 | $12,163.20 | 76 | $11,004.80 | 88 | $12,742.40 | 84 | $12,163.20 | 44 | $6,371.20 | 496.00 | $71,820.80 |
| Parking | | $70.00 | | | | | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | 0.00 | $0.00 |
| Total | | | 40 | $5,792.00 | 80 | $11,584.00 | 84 | $12,163.20 | 76 | $11,004.80 | 88 | $12,742.40 | 84 | $12,163.20 | 44 | $6,371.20 | 496.00 | $71,820.80 |
| Total to Date | | | 40 | $5,792.00 | 120 | $17,376.00 | 204 | $29,539.20 | 280 | $40,544.00 | 368 | $53,286.40 | 452 | $65,449.60 | 496 | $71,820.80 | 496.00 | $71,820.80 |
| EAC (11/16/2017-05/15/2018) | $71,820.80 | | | | | | | | | | | | | | | | | |
| Obligation (11/16/2017-05/15/2018) | | | | | | | | | | | | | | | | | | |
| Difference at 05/15/2018 | ($71,820.80) | | | | | | | | | | | | | | | | | |
| 05/16/2018 - 11/15/2018 | | | | | | | | | | | | | | | | | | |
| Name | SOW Labor Category | Rate | 05/16/2018 - 05/31/2018 | | 06/01/2018 - 06/30/2018 | | 07/01/2018 - 07/31/2018 | | 08/01/2018 - 08/31/2018 | | 09/01/2018 - 09/30/2018 | | 10/01/2018 - 10/31/2018 | | 11/01/2018 - 11/15/2018 | | Total Hours | Total Amount |
| Jigar Parikh | IT Specialist/PM | $144.80 | 44 | $6,371.20 | 84 | $12,163.20 | 84 | $12,163.20 | 92 | $13,321.60 | 76 | $11,004.80 | 88 | $12,742.40 | 40 | $5,792.00 | 508.00 | $73,558.40 |
| Parking | | $70.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | | $0.00 | 0.00 | $0.00 |
| Total | | | 44 | $6,371.20 | 84 | $12,163.20 | 84 | $12,163.20 | 92 | $13,321.60 | 76 | $11,004.80 | 88 | $12,742.40 | 40 | $5,792.00 | 508.00 | $73,558.40 |
| Total to Date | | | 44 | $6,371.20 | 128 | $18,534.40 | 212 | $30,697.60 | 304 | $44,019.20 | 380 | $55,024.00 | 468 | $67,766.40 | 508 | $73,558.40 | 508.00 | $73,558.40 |
| EAC (05/16/2018-11/15/2018) | $73,558.40 | | | | | | | | | | | | | | | | | |
| Remaining from 05/15/2018 | ($71,820.80) | | | | | | | | | | | | | | | | | |
| Obligation (05/16/2018-11/15/2018) | | | | | | | | | | | | | | | | | | |
| Difference at 11/15/2018 | ($145,379.20) | | | | | | | | | | | | | | | | | |
| FY 2018 Option Year 2 - 11/16/2017 - 11/15/2018 | | | | | | | | | | | | | | | | | | |
| System | nVision | | | | | | | | | | | | | | | | | |
| NETE Corporate BPA CA/CPM: | Ruby Gill/Sandeep Somaiya | BPA Key Personnel Non Billable | | | | | | | | | | | | | | | | |
| Government PM: | Nitin Tewari | | | | | | | | | | | | | | | | | |
| 11/16/2017 - 05/15/2018 | | | | | | | | | | | | | | | | | | |
| Name | SOW Labor Category | Rate | 11/16/2017-11/30/2017 | | 12/01/2017-12/31/2017 | | 01/01/2018-01/31/2018 | | 02/01/2018-02/28/2018 | | 03/01/2018-03/31/2018 | | 04/01/2018 - 04/30/2018 | | 05/01/2018 - 05/15/2018 | | Total Hours | Total Amount |
| John Redding | Sr. Systems Architect | $178.95 | 5 | $894.75 | 10 | $1,789.50 | 10 | $1,789.50 | 10 | $1,789.50 | 10 | $1,789.50 | 10 | $1,789.50 | 5 | $894.75 | 60.00 | $10,737.00 |
| Munir Esmail | Project Manager | $127.40 | 80 | $10,192.00 | 160 | $20,384.00 | 168 | $21,403.20 | 152 | $19,364.80 | 176 | $22,422.40 | 168 | $21,403.20 | 88 | $11,211.20 | 992.00 | $126,380.80 |
| Khasim Mohammed | Software Architect | $133.96 | 80 | $10,716.80 | 160 | $21,433.60 | 168 | $22,505.28 | 152 | $20,361.92 | 176 | $23,576.96 | 168 | $22,505.28 | 88 | $11,788.48 | 992.00 | $132,888.32 |
| Jim Herron | Software Architect | $138.82 | 80 | $11,105.60 | 160 | $22,211.20 | 168 | $23,321.76 | 152 | $21,100.64 | 176 | $24,432.32 | 168 | $23,321.76 | 88 | $12,216.16 | 992.00 | $137,709.44 |
| Parking | | $70.00 | | $0.00 | 4 | $280.00 | 4 | $280.00 | 4 | $280.00 | 4 | $280.00 | 4 | $280.00 | 4 | $280.00 | 24.00 | $1,680.00 |
| Total | | | 245 | $32,909.15 | 490 | $66,098.30 | 518 | $69,299.74 | 466 | $62,896.86 | 538 | $72,501.18 | 514 | $69,299.74 | 269 | $36,390.59 | 3,040.00 | $409,395.56 |
| Total to Date | | | 245 | $32,909.15 | 735 | $99,007.45 | 1253 | $168,307.19 | 1719 | $231,204.05 | 2257 | $303,705.23 | 2771 | $373,004.97 | 3040 | $409,395.56 | 3,036.00 | $409,395.56 |
| EAC (11/16/2017-05/15/2018) | $409,395.56 | | | | | | | | | | | | | | | | | |
| Obligation (11/16/2017-05/15/2018) | | | | | | | | | | | | | | | | | | |
| Difference at 05/15/2018 | ($409,395.56) | | | | | | | | | | | | | | | | | |
| 05/16/2018 - 11/15/2018 | | | | | | | | | | | | | | | | | | |
| Name | SOW Labor Category | Rate | 05/16/2018 - 05/31/2018 | | 06/01/2018 - 06/30/2018 | | 07/01/2018 - 07/31/2018 | | 08/01/2018 - 08/31/2018 | | 09/01/2018 - 09/30/2018 | | 10/01/2018 - 10/31/2018 | | 11/01/2018 - 11/15/2018 | | Total Hours | Total Amount |
| John Redding | Sr. Systems Architect | $178.95 | 5 | $894.75 | 10 | $1,789.50 | 10 | $1,789.50 | 10 | $1,789.50 | 10 | $1,789.50 | 10 | $1,789.50 | 5 | $894.75 | 60.00 | $10,737.00 |
| Munir Esmail | Project Manager | $127.40 | 88 | $11,211.20 | 168 | $21,403.20 | 168 | $21,403.20 | 184 | $23,441.60 | 152 | $19,364.80 | 176 | $22,422.40 | 80 | $10,192.00 | 1,016.00 | $129,438.40 |
| Khasim Mohammed | Software Architect | $133.96 | 88 | $11,788.48 | 168 | $22,505.28 | 168 | $22,505.28 | 184 | $24,648.64 | 152 | $20,361.92 | 176 | $23,576.96 | 80 | $10,716.80 | 1,016.00 | $136,103.36 |
| Jim Herron | Software Architect | $138.82 | 88 | $12,216.16 | 168 | $23,321.76 | 168 | $23,321.76 | 184 | $25,542.88 | 152 | $21,100.64 | 176 | $24,432.32 | 80 | $11,105.60 | 1,016.00 | $141,041.12 |
| Parking | | $70.00 | | $0.00 | 4 | $280.00 | 4 | $280.00 | 4 | $280.00 | 4 | $280.00 | 4 | $280.00 | 4 | $280.00 | 24.00 | $1,680.00 |
| Total | | | 269 | $36,110.59 | 514 | $69,299.74 | 514 | $69,299.74 | 562 | $75,702.62 | 466 | $62,896.86 | 538 | $72,501.18 | 245 | $33,189.15 | 3,108.00 | $418,999.88 |
| Total to Date | | | 269 | $36,110.59 | 783 | $105,410.33 | 1297 | $174,710.07 | 1859 | $250,412.69 | 2325 | $313,309.55 | 2863 | $385,810.73 | 3108 | $418,999.88 | 3,108.00 | $418,999.88 |
| EAC (05/16/2018-11/15/2018) | $418,999.88 | | | | | | | | | | | | | | | | | |
| Remaining from 05/15/2018 | ($409,395.56) | | | | | | | | | | | | | | | | | |
| Obligation (05/16/2018-11/15/2018) | | | | | | | | | | | | | | | | | | |
| Difference at 11/15/2018 | ($828,395.44) | | | | | | | | | | | | | | | | | |
| FY 2018 Option Year 2 - 11/16/2017 - 11/15/2018 | | | | | | | | | | | | | | | | | | |
| System | Qlik | | | | | | | | | | | | | | | | | |
| NETE Corporate BPA CA/CPM: | Ruby Gill/Sandeep Somaiya | BPA Key Personnel Non Billable | | | | | | | | | | | | | | | | |
| Government PM: | | | | | | | | | | | | | | | | | | |
| 11/16/2017 - 05/15/2018 | | | | | | | | | | | | | | | | | | |
| Name | SOW Labor Category | Rate | 11/16/2017-11/30/2017 | | 12/01/2017-12/31/2017 | | 01/01/2018-01/31/2018 | | 02/01/2018-02/28/2018 | | 03/01/2018-03/31/2018 | | 04/01/2018 - 04/30/2018 | | 05/01/2018 - 05/15/2018 | | Total Hours | Total Amount |
| Prajawala Kalakuntla | IT Specialist | $122.32 | 80 | $9,785.60 | 160 | $19,571.20 | 168 | $20,549.76 | 152 | $18,592.64 | 176 | $21,528.32 | 168 | $20,549.76 | 88 | $10,764.16 | 992.00 | $121,341.44 |
| Parking | | $70.00 | | $0.00 | 1 | $70.00 | 1 | $70.00 | 1 | $70.00 | 1 | $70.00 | 1 | $70.00 | 1 | $70.00 | 6.00 | $420.00 |
| Total | | | 80 | $9,785.60 | 160 | $19,641.20 | 168 | $20,619.76 | 152 | $18,662.64 | 176 | $21,598.32 | 168 | $20,619.76 | 88 | $10,834.16 | 992.00 | $121,761.44 |
| Total to Date | | | 80 | $9,785.60 | 240 | $29,426.80 | 408 | $50,046.56 | 560 | $68,709.20 | 736 | $90,307.52 | 904 | $110,927.28 | 992 | $121,761.44 | 992.00 | $121,761.44 |
| EAC (11/16/2017-05/15/2018) | $121,761.44 | | | | | | | | | | | | | | | | | |
| Obligation (11/16/2017-05/15/2018) | | | | | | | | | | | | | | | | | | |
| Difference at 05/15/2018 | ($121,761.44) | | | | | | | | | | | | | | | | | |
| 05/16/2018 - 11/15/2018 | | | | | | | | | | | | | | | | | | |
| Name | SOW Labor Category | Rate | 05/16/2018 - 05/31/2018 | | 06/01/2018 - 06/30/2018 | | 07/01/2018 - 07/31/2018 | | 08/01/2018 - 08/31/2018 | | 09/01/2018 - 09/30/2018 | | 10/01/2018 - 10/31/2018 | | 11/01/2018 - 11/15/2018 | | Total Hours | Total Amount |
| Prajawala Kalakuntla | IT Specialist | $122.32 | 88 | $10,764.16 | 168 | $20,549.76 | 168 | $20,549.76 | 184 | $22,506.88 | 152 | $18,592.64 | 176 | $21,528.32 | 80 | $9,785.60 | 1,016.00 | $124,277.12 |
| Parking | | $70.00 | 1 | $70.00 | 1 | $70.00 | 1 | $70.00 | 1 | $70.00 | 1 | $70.00 | 1 | $70.00 | 1 | $70.00 | 7.00 | $490.00 |
| Total | | | 88 | $10,834.16 | 168 | $20,619.76 | 168 | $20,619.76 | 184 | $22,576.88 | 152 | $18,662.64 | 176 | $21,598.32 | 80 | $9,855.60 | 1,016.00 | $124,767.12 |
| Total to Date | | | 88 | $10,834.16 | 256 | $31,453.92 | 424 | $52,073.68 | 608 | $74,650.56 | 760 | $93,313.20 | 936 | $114,911.52 | 1016 | $124,767.12 | 1,016.00 | $124,767.12 |
| EAC (05/16/2018-11/15/2018) | $124,767.12 | | | | | | | | | | | | | | | | | |
| Remaining from 05/15/2018 | ($121,761.44) | | | | | | | | | | | | | | | | | |
| Obligation (05/16/2018-11/15/2018) | | | | | | | | | | | | | | | | | | |
| Difference at 11/15/2018 | ($246,528.56) | | | | | | | | | | | | | | | | | |
Specs
TITLE: Renewal NoMachine software
| Part Number | Part Description | QTY |
| NX-TSS-V8-LNX-56CPU | NoMachine Terminal Server. 56 Cores. Version | |
| 8.Linux. Standard Support Subscription. 1 year: POP: 08/13/204 - 08/13/2025. | 1 | | |
| NX-TSS-V8-LNX-16CPU | NoMachine Terminal Server. 16 Cores. Version | |
| 8.Linux. Standard Support Subscription. 1 year: POP: 08/13/204 - 08/13/2025. | 1 | | |
| NX-SBTS-V8-LNX | NoMachine Small Business Terminal Server. N/A | |
Cores. Version 8.Linux. Standard Support Subscription. 1 year. 10 concurrent virtual desktop
| sessions. POP: 08/13/204 - 08/13/2025. | 1 | |
| NX-TSS-V8-LNX-48CPU | NoMachine Terminal Server. 48 Cores. Version |
| 8.Linux. Standard Support Subscription. 1 year: POP: 08/13/204 - 08/13/2025. | 1 | |
| NX-TSS-V8-LNX-8CPU | NoMachine Terminal Server. 8 Cores. Version |
| 8.Linux. Standard Support Subscription. 1 year: POP: 08/13/204 - 08/13/2025. | 1 | |
| Total | |