Appendix D-Pricing Matrix-Protected.xlsx

Calculation Methodology B-52 Commercial Engine Replacement Program

CLIN DESCRIPTION Calculation Methodology

The weighted unit price per year is multiplied by the TPP evaluation quantity for each applicable year to establish an extended total price for each year. The sum of the extended total price of all years equals the TPP for the CLIN. The weighted average unit price is for evaluation purposes only. The government will pay the proposed unit price of the applicable quantity range in the year engines are ordered.

The weighted unit price per year is multiplied by the TPP evaluation quantity for each applicable year to establish an extended total price for each year. The sum of the extended total price of all years equals the TPP for the CLIN. The weighted average unit price is for evaluation purposes only. The government will pay the proposed unit price of the applicable quantity range in the year engines are ordered.

The weighted unit price per year is multiplied by the TPP evaluation quantity for each applicable year to establish an extended total price for each year. The sum of the extended total price of all years equals the TPP for the CLIN. The weighted average unit price is for evaluation purposes only. The government will pay the proposed unit price of the applicable quantity range in the year engines are ordered.

Appendix D RFP FA8107-19-R-0002

B52 CERP

19 May 2020

Note 1: All unit prices are rounded to the nearest dollar, Labor rates are rounded to two (2) decimal places. All pricing submitted by Offeror's should be proposed in then-year (TY$) dollars. Total $ 20,000.00 $ 1,210,000.00 $ 1,210,000.00 $ 5,210,000.00 $ 5,210,000.00 $ 5,210,000.00 $ 6,463,000.00 $ 2,453,000.00 $ 2,438,000.00 $ 3,137,000.00 $ 3,137,000.00 $ 3,137,000.00 $ 3,836,000.00 $ 3,836,000.00 $ 3,836,000.00 $ 3,836,000.00 $ 3,836,000.00 $ 58,015,000.00

Note 2: Subcontractor Material Handling, OEM Material Handling, Travel G&A, and Transportation/Misc. Shipping G&A rates are rounded to four (4) decimal places and should be entered as follows: if the proposed G&A is 12.25% then the contractor should input as 1.1225 in the pricing matrix.

Note 3: OEM Material Handling Rate should include all cash and trade discounts, rebates, allowances, credits, salvage, commissions, and other benefits as applicable - if the offeror is proposing a discount to their commercial catalog prices then it should be entered as follows: if there is a 5% discount would be entered as 0.9500, if no discount is proposed it would be entered as 1.0000

Note 4: Subcontractor Material Handling Rate should be proposed sufficiently to ensure adequate coverage of all costs related to subcontractor/material handling. If the subcontractor MHR is 8.75% then it should be entered as 1.0875 in the pricing matrix.

Note 5: While fixed hourly labor rates are being used for evaluation purposes, the proposed overtime or premium rates may be required during the life of the contract and will be utilized and applied as applicable. $ 58,015,000.00 Cross Check

Note 6: All rates should be proposed sufficiently to ensure adequate coverage of all labor costs, all indirect costs, including G&A, COM, and so forth as well as prime and subcontractor profit in every contract out-year

Note 7: Quantities in Appendix D, Pricing Matrix, are notional, and actual quantities will vary during contract performance based on funding availability and program constraints.

Note 8: Engine Ordering Procedures (Applicable to CLINs XX09, XX11, XX12, XX13, and XX14 If during a year, a quantity is ordered and subsequently an additional quantity is ordered during the same year, the new quantity ordered will use the quantity range produced by adding the original quantity to the new quantity.

Example based on CLIN XX12:

In year 7 the government orders a quantity of 24 (first order), within the same year the government places a second order for a quantity of 8, resulting in a cumulative quantity of 32. Therefore, the first order unit price is based on the unit price applicable from the quantity range of 1-26 and the second order is based on the unit price applicable from the quantity range of 27-78.

Appendix D RFP FA8107-19-R-0002

Support Equipment

Note 1: The total amounts in "Row 142" may change to another row, based on the number of items included for each offeror's specific approach.

Note 2: Proposed pricing is not required for Year 1 for CLIN XX18.