The file's text, extracted by GovTribe without its formatting.
Instructions The Offeror shall populate the Unit Pricing Matrix. The Offeror shall ensure that information populated is consistent with Attachment L-15 SPL with Price, Attachment L-16 PSE List with Price, and Attachment L-17 Operations and Support-Contractor Contribution (O&S-CC).
| Tab: Unit Pricing Matrix | | | |
| Column | Name | Instructions |
| C | Program Element | Populate the program element. Insert rows above the Insert Rows Here line. |
| D | Unit Price | Populate the unit price per program element. |
| E | Number of Units | Populate the number of units per program element. |
| F | Type of Unit | Populate the type of unit. |
| G | Total Price | When inserting a new row, populate the Total Price formula: Unit Price*Number of Units from the cell above. |
| Q,R,S | Operations and Support-Contractor Contribution (O&S-CC) | Populate the 10-year total from Attachment L-18 Operations and Support-Contractor Contribution (O&S-CC). |
| Specific Instructions by CLIN | Instructions |
| 0X01 METS PRODUCTION Lot X (including Engineering Reach Back) | Price out METS Aircraft separately from Engineering Reach Back. Add Kits as necessary. |
| 0X02 Data in Support of Lot X | Not Priced Separately (NPS), no need to populate data. |
| 0X03 Spare Parts Lot X | Populate the CLIN total from Attachment L-15 SPL with Price. |
| 0X04 Engine Spare Parts Lot X | Populate the CLIN total from Attachment L-15 SPL with Price. |
| 0X05 Peculiar Support Equipment Lot X | Populate the CLIN total from Attachment L-16 PSE List with Price. |
| 0X06 Instructor Pilot Training | Populate program elements needed for the Instructor Pilot Training Course. |
| 0X07 Maintenance Personnel Training | Populate program elements needed for the Maintenance Pilot Training Course. |
| 0X08 Ground Based Training Design Support Data | No specific instructions. |
| 0X09 Data Access in Excess of FFF/OMIT | No specific instructions. |
| 0X10 Contractor Logistics Support | Populate program elements needed for Contractor Logistics Support. |
| 0X11 Contractor Logistics Support | Populate program elements needed for Contractor Logistics Support. |
| 0X12 Contractor Logistics Support | Populate program elements needed for Contractor Logistics Support. |
| 0X13 Contractor Logistics Services Phase-In | Populate program elements needed for Contractor Logistics Services Phase-In. |
| 0X14 Contractor Logistics Services Phase-Out | Populate program elements needed for Contractor Logistics Services Phase-Out. |
| Tabs: Summary Unit Pricing Matrix; Base; Option 1; Option 2; Total Evaluated Price | |
| Tabs will automatically populate based on the Unit Pricing Matrix. No Offeror inputs are needed for these tabs. |
N0001921R0077 &F &A
Unit Pricing Matrix Att L-14_Unit_Pricing_Matrix_20210922.xlsx CONTRACTOR INPUT
| The Offeror can add as many rows as it deems necessary under each CLIN to substantiate its price. | |
| Current inputs in blue cells are strictly dummy values for example purposes. The Offeror should override these cells with its own inputs. | Operations and Support-Contractor Contribution (O&S-CC) |
| CLIN | Program Element | Unit Price | Number of Units | Type of Unit | Total Price | Attachment L-17 Operations and Support-Contractor Contribution (O&S-CC) 10-Year Total: | $ 6,556,000.00 | |
| Column Reference | C | D | E | F | G | | | $ 6,556,000.00 |
| Cell Results | | | | | (D*E)=G | | | |
| PRODUCTION CONTRACT TOTAL | | | | $ 76,000,200 | | | |
LOT 1 TOTAL $ 17,700,000
| 0001 | METS PRODUCTION LOT 1 (including Engineering Reach Back) | | | | $ 14,400,000 |
| METS Aircraft | $ 1,000,000 | 10 | Aircraft | $ 10,000,000 |
| Engineering Reach Back | $ 400 | 4,000 | Hours | $ 1,600,000 |
| Fly Away Kit | $ 100,000 | 28 | Kits | $ 2,800,000 |
| Insert Rows Above Here | | | | $ - 0 |
| 0002 | Data in Support of Lot 1 | $ - 0 |
| NPS | $ - 0 |
| 0003 | Spare Parts Lot 1 | | | | $ 300,000 |
| 0003 Total from Attachment L-16 Spare Parts List with Price | $ 300,000 | 1 | CLIN Total | $ 300,000 |
| 0004 | Engine Spare Parts Lot 1 | | | | $ 500,000 |
| 0004 Total from Attachment L-16 Spare Parts List with Price | $ 100,000 | 1 | CLIN Total | $ 500,000 |
| 0005 | Peculiar Support Equipment Lot 1 | | | | $ 100,000 |
| 0005 Total from Attachment L-17 PSE List with Price. | $ 100,000 | 1 | CLIN Total | $ 100,000 |
| 0006 | Instructor Pilot Training | | | | $ 1,500,000 |
| Instructor Pilot Training Course | $ 100,000 | 15 | Cadre Pilots | $ 1,500,000 |
| Insert Rows Above Here | | | | $ - 0 |
| 0007 | Maintenance Personnel Training | | | | $ 200,000 |
| Maintenance Pilot Training Course | $ 10,000 | 20 | Maintainers | $ 200,000 |
| Insert Rows Above Here | | | | $ - 0 |
| 0008 | Ground Based Training Design Support Data | | | | $ 100,000 |
| Data | $ 10,000 | 10 | Data | $ 100,000 |
| Insert Rows Above Here | | | | $ - 0 |
| 0009 | Data Access in Excess of FFF/OMIT | | | | $ 100,000 |
| Access to Data | $ 100,000 | 1 | Data | $ 100,000 |
| Insert Rows Above Here | | | | $ - 0 |
| 0010 | Contractor Logistics Support | | | $ 100,000 |
| | $ 100,000 | 1 | $ 100,000 |
| Insert Rows Above Here | | | $ - 0 |
| 0011 | Contractor Logistics Support | | | $ 100,000 |
| | $ 100,000 | 1 | $ 100,000 |
| Insert Rows Above Here | | | $ - 0 |
| 0012 | Contractor Logistics Support | | | $ 100,000 |
| | $ 100,000 | 1 | $ 100,000 |
| Insert Rows Above Here | | | $ - 0 |
| 0013 | Contractor Logistics Service Phase-In | | | $ 100,000 |
| | $ 100,000 | 1 | $ 100,000 |
| Insert Rows Above Here | | | $ - 0 |
| 0014 | Contractor Logistics Service Phase-Out | | | $ 100,000 |
| | $ 100,000 | 1 | $ 100,000 |
| Insert Rows Above Here | | | $ - 0 |
LOT 2 TOTAL $ 29,300,000
| 0101 | METS PRODUCTION LOT 2 (including Engineering Reach Back) | | | | $ 28,400,000 |
| METS Aircraft | $ 1,000,000 | 24 | Aircraft | $ 24,000,000 |
| Engineering Reach Back | $ 400 | 4,000 | Hours | $ 1,600,000 |
| Fly Away Kit | $ 100,000 | 28 | Kits | $ 2,800,000 |
| Insert Rows Above Here | | | | $ - 0 |
| 0102 | Data in Support of Lot 2 | $ - 0 |
| NPS | $ - 0 |
| 0103 | Spare Parts Lot 2 | | | | $ 300,000 |
| 0103 Total from Attachment L-16 Spare Parts List with Price | $ 300,000 | 1 | CLIN Total | $ 300,000 |
| 0104 | Engine Spare Parts Lot 2 | | | | $ 500,000 |
| 0104 Total from Attachment L-16 Spare Parts List with Price | $ 100,000 | 1 | CLIN Total | $ 500,000 |
| 0105 | Peculiar Support Equipment Lot 2 | | | | $ 100,000 |
| 0105 Total from Attachment L-17 PSE List with Price. | $ 100,000 | 1 | CLIN Total | $ 100,000 |
LOT 3 TOTAL $ 29,000,200
| 0201 | METS PRODUCTION LOT 3 (including Engineering Reach Back) | | | | $ 28,400,000 |
| METS Aircraft | $ 1,000,000 | 24 | Aircraft | $ 24,000,000 |
| Engineering Reach Back | $ 400 | 4,000 | Hours | $ 1,600,000 |
| Fly Away Kit | $ 100,000 | 28 | Kits | $ 2,800,000 |
| Insert Rows Above Here | | | | $ - 0 |
| 0202 | Data in Support of Lot 3 | $ - 0 |
| NPS | $ - 0 |
| 0203 | Spare Parts Lot 3 | | | | $ 200 |
| 0103 Total from Attachment L-16 Spare Parts List with Price | $ 300,000 | 1 | CLIN Total | $ 200 |
| 0204 | Engine Spare Parts Lot 3 | | | | $ 500,000 |
| 0104 Total from Attachment L-16 Spare Parts List with Price | $ 100,000 | 1 | CLIN Total | $ 500,000 |
| 0205 | Peculiar Support Equipment Lot 3 | | | | $ 100,000 |
| 0105 Total from Attachment L-17 PSE List with Price. | $ 100,000 | 1 | CLIN Total | $ 100,000 |
N0001921R0077
Summary Unit Pricing Matrix
Att L-14_Unit_Pricing_Matrix_20210922.xlsx
| CLIN | Description | Contract Type | Unit Price | Quantity | Total Price |
| | | | Production Contract Total | $76,000,200 |
| Base | | | | Base Total | $17,700,000 |
| 0001 | METS PRODUCTION LOT DELIVERY (including Engineering Reach Back) | FFP | $ 1,440,000 | 10 | $14,400,000 |
| 0002 | Data | NSP | | | |
| 0003 | Spare Parts | FFP | $ 300,000 | 1 | $300,000 |
| 0004 | Engine Spare Parts | FFP | $ 500,000 | 1 | $500,000 |
| 0005 | Peculiar Support Equipment | FFP | $ 100,000 | 1 | $100,000 |
| 0006 | Instructor Pilot Training | FFP | $ 100,000 | 15 | $1,500,000 |
| 0007 | Maintenance Personnel Training | FFP | $ 10,000 | 20 | $200,000 |
| 0008 | Ground Based Training Design Support Data | FFP | $ 100,000 | 1 | $100,000 |
| 0009 | Data Access in Excess of FFF/OMIT | FFP | $ 100,000 | 1 | $100,000 |
| 0010 | Contractor Logistics Services | FFP | $ 100,000 | 1 | $100,000 |
| 0011 | Contractor Logistics Services | FFP | $ 100,000 | 1 | $100,000 |
| 0012 | Contractor Logistics Services | FFP | $ 100,000 | 1 | $100,000 |
| 0013 | Contractor Logistics Services Phase-In | FFP | $ 100,000 | 1 | $100,000 |
| 0014 | Contractor Logistics Services Phase-Out | FFP | $ 100,000 | 1 | $100,000 |
| Option 1 | | | | Option 1 Total | $29,300,000 |
| 0101 | METS PRODUCTION LOT DELIVERY (including Engineering Reach Back) | FFP | $ 1,183,333 | 24 | $28,400,000 |
| 0102 | Data | NSP | | | |
| 0103 | Spare Parts | FFP | $ 300,000 | 1 | $300,000 |
| 0104 | Engine Spare Parts | FFP | $ 500,000 | 1 | $500,000 |
| 0105 | Peculiar Support Equipment | FFP | $ 100,000 | 1 | $100,000 |
| Option 2 | | | | Option 2 Total | $29,000,200 |
| 0201 | METS PRODUCTION LOT DELIVERY (including Engineering Reach Back) | FFP | $ 1,183,333 | 24 | $28,400,000 |
| 0202 | Data | NSP | | | |
| 0203 | Spare Parts | FFP | $ 200 | 1 | $200 |
| 0204 | Engine Spare Parts | FFP | $ 500,000 | 1 | $500,000 |
| 0205 | Peculiar Support Equipment | FFP | $ 100,000 | 1 | $100,000 |
N0001921R0077
Base
| Att L-14_Unit_Pricing_Matrix_20210922.xlsx | | | | | |
| Base Year | | | | | |
| CLIN | Description | Contract Type | Unit Price | Quantity | Total Price |
| Base | | | | Total | $17,700,000 |
| 0001 | METS PRODUCTION LOT DELIVERY (including Engineering Reach Back) | FFP | $ 1,440,000 | 10 | $14,400,000 |
| 0002 | Data | NSP | $ - 0 | 0 | $0 |
| 0003 | Spare Parts | FFP | $ 300,000 | 1 | $300,000 |
| 0004 | Engine Spare Parts | FFP | $ 500,000 | 1 | $500,000 |
| 0005 | Peculiar Support Equipment | FFP | $ 100,000 | 1 | $100,000 |
| 0006 | Instructor Pilot Training | FFP | $ 100,000 | 15 | $1,500,000 |
| 0007 | Maintenance Personnel Training | FFP | $ 10,000 | 20 | $200,000 |
| 0008 | Ground Based Training Design Support Data | FFP | $ 100,000 | 1 | $100,000 |
| 0009 | Data Access in Excess of FFF/OMIT | FFP | $ 100,000 | 1 | $100,000 |
| 0010 | Contractor Logistics Services | FFP | $ 100,000 | 1 | $100,000 |
| 0011 | Contractor Logistics Services | FFP | $ 100,000 | 1 | $100,000 |
| 0012 | Contractor Logistics Services | FFP | $ 100,000 | 1 | $100,000 |
| 0013 | Contractor Logistics Services Phase-In | FFP | $ 100,000 | 1 | $100,000 |
| 0014 | Contractor Logistics Services Phase-Out | FFP | $ 100,000 | 1 | $100,000 |
N0001921R0077
Option 1
| Att L-14_Unit_Pricing_Matrix_20210922.xlsx | | | | | |
| Option 1 | | | | | |
| CLIN | Description | Contract Type | Unit Price | Quantity | Total Price |
| Option 1 | | | | Total | $29,300,000 |
| 0101 | METS PRODUCTION LOT DELIVERY (including Engineering Reach Back) | FFP | $ 1,183,333 | 24 | $28,400,000 |
| 0102 | Data | NSP | $ - 0 | 0 | $0 |
| 0103 | Spare Parts | FFP | $ 300,000 | 1 | $300,000 |
| 0104 | Engine Spare Parts | FFP | $ 500,000 | 1 | $500,000 |
| 0105 | Peculiar Support Equipment | FFP | $ 100,000 | 1 | $100,000 |
N0001921R0077
Option 2
| Att L-14_Unit_Pricing_Matrix_20210922.xlsx | | | | | |
| Option 2 | | | | | |
| CLIN | Description | Contract Type | Unit Price | Quantity | Total Price |
| Option 2 | | | | Total | $29,000,200 |
| 0201 | METS PRODUCTION LOT DELIVERY (including Engineering Reach Back) | FFP | $ 1,183,333 | 24 | $28,400,000 |
| 0202 | Data | NSP | $ - 0 | 0 | $0 |
| 0203 | Spare Parts | FFP | $ 200 | 1 | $200 |
| 0204 | Engine Spare Parts | FFP | $ 500,000 | 1 | $500,000 |
| 0205 | Peculiar Support Equipment | FFP | $ 100,000 | 1 | $100,000 |
N0001921R0077
Total Evaluated Price
| Att L-14_Unit_Pricing_Matrix_20210922.xlsx |
| Summary |
Total Evaluated Price (TEP) $82,556,200.00
| CLIN | Description | Contract Type | Base Year | Option 1 | Option 2 | Grand Total |
| | Production Contract Total | $17,700,000 | $29,300,000 | $29,000,200 | $76,000,200 |
| 0X01 | METS PRODUCTION LOT DELIVERY (including Engineering Reach Back) | FFP | $ 14,400,000 | $ 28,400,000 | $ 28,400,000 | $71,200,000 |
| 0X02 | Data | NSP | $ - 0 | $ - 0 | $ - 0 | $0 |
| 0X03 | Spare Parts | FFP | $ 300,000 | $ 300,000 | $ 200 | $600,200 |
| 0X04 | Engine Spare Parts | FFP | $ 500,000 | $ 500,000 | $ 500,000 | $1,500,000 |
| 0X05 | Peculiar Support Equipment | FFP | $ 100,000 | $ 100,000 | $ 100,000 | $300,000 |
| 0006 | Instructor Pilot Training | FFP | $ 1,500,000 | | | $1,500,000 |
| 0007 | Maintenance Personnel Training | FFP | $ 200,000 | | | $200,000 |
| 0008 | Ground Based Training Design Support Data | FFP | $ 100,000 | | | $100,000 |
| 0009 | Data Access in Excess of FFF/OMIT | FFP | $ 100,000 | | | $100,000 |
| 0010 | Contractor Logistics Services | FFP | $ 100,000 | | | $100,000 |
| 0011 | Contractor Logistics Services | FFP | $ 100,000 | | | $100,000 |
| 0012 | Contractor Logistics Services | FFP | $ 100,000 | | | $100,000 |
| 0013 | Contractor Logistics Services Phase-In | FFP | $ 100,000 | | | $100,000 |
| 0014 | Contractor Logistics Services Phase-Out | FFP | $ 100,000 | | | $100,000 |
Attachment L-17 Operations and Support-Contractor Contribution (O&S-CC) Total $ 6,556,000.00
N0001921R0077