Attachment 0011 Price Matrix.xlsx

XLSX spreadsheet 54 KB Posted

Attached to
7. 62MM M240L Medium Machine Gun (MMG) and M240L Spare Titanium Receivers
Solicitation number
W15QKN21R0073
Issued by

About this file

Written by GovTribe AI ·

This solicitation requests proposals for the fabrication and delivery of 7.62mm M240L Medium Machine Guns, spare titanium receivers, and related items. The U.S. Army Contracting Command, Picatinny Arsenal is seeking proposals for an indefinite-delivery, indefinite-quantity contract with five ordering periods and firm fixed price orders. The maximum contract quantities are 4,000 machine guns and 1,750 spare receivers. The minimum contract amount if there is a single awardee will be $5 million, consisting of costs for a First Article Test and weapons up to that amount. If there are two awards, the minimum will be $2.5 million each. Proposals are due within 45 days of solicitation release.

View the file

Other files

File Type Posted
Amendment W15QKN21R0073-0002.pdf PDF
A012dd1423-81563 (6-11-21).pdf PDF
A011dd1423-80438B (6-11-21).pdf PDF
A002dd1423-80642DD (6-11-21).pdf PDF
A004dd1423-81960 (6-11-21).pdf PDF
Attachment 0009 GOVERNMENT FURNISHED PROPERTY.pdf PDF
A008dd1423-80678 (6-11-21).pdf PDF
A014dd1423-80914B (6-11-21).pdf PDF
A010dd1423-81505 (6-11-21).pdf PDF
A009dd1423-81307A (6-11-21).pdf PDF
A006dd1423-80603A (6-11-21).pdf PDF
A005dd1423-80603A (6-11-21).pdf PDF
A003dd1423-80640DD (6-11-21).pdf PDF
Amendment W15QKN21R0073-0001.pdf PDF
A001dd1423-80639D (6-11-21).pdf PDF
A013dd1423-80934C (6-11-21).pdf PDF
A007dd1423-80809B (6-11-21).pdf PDF
Attachment 0011 Price Matrix.xlsx XLSX spreadsheet
Attachment 0008 Contract Addendum Quality Assurance Requirements.docx DOCX document
Attachment 0012 List of Spare Parts for PVT.docx DOCX document
Attachment 0006 DISCLOSURE OF LOBBYING ACTIVITIES.pdf PDF
A013dd1423-80934C (5-26-21).pdf PDF
A014dd1423-80368A (5-26-21).pdf PDF
Attachment 0009 GOVERNMENT FURNISHED PROPERTY.pdf PDF
A006dd1423-80603A (5-26-21).pdf PDF
A015dd1423-80914B (5-26-21).pdf PDF
A010dd1423-81505 (5-26-21).pdf PDF
A009dd1423-81307A (5-26-21).pdf PDF
Attachment 0005 Certificate of Destruction.pdf PDF
W15QKN21R0073.pdf PDF
Attachment 0004 DD2345 Military Critical Technical Data Agreement.pdf PDF
Attachment 0012 AT OPSEC Form 255.pdf PDF
Attachment 0007 FORM 3002 CLEARANCE OF TECHNICAL INFORMATION.pdf PDF
Attachment 0010 Past Performance Questionnaire.docx DOCX document
A001dd1423-80639D (5-26-21).pdf PDF
A012dd1423-81563 (5-26-21).pdf PDF
A002dd1423-80642DD (5-26-21).pdf PDF
A005dd1423-80603A (5-26-21).pdf PDF
A003dd1423-80640DD (5-26-21).pdf PDF
A011dd1423-80438B (5-26-21).pdf PDF
Attachment 0013 List of Spare Parts for PVT.docx DOCX document
Attachment 002 Use and Non Disclosure Agreement.pdf PDF
Attachment 0003 AMSTA-AR FORM 1350 TECHNICAL DATA.docx DOCX document
Attachment 0008 Contract Addendum Quality Assurance Requirements.docx DOCX document
A008dd1423-80678 (5-26-21).pdf PDF
A004dd1423-81960 (5-26-21).pdf PDF
A007dd1423-80809B (5-26-21) (1).pdf PDF
Show all 47

On GovTribe

Work with this file

  • Download the original file
  • Contacts named in this file
  • Similar government files
  • Ask GovTribe AI about this file
Try for free Login

Text version

The file's text, extracted by GovTribe without its formatting.

Offeror

Offeror Name:
Price Matrix
W15QKN-18-R-02XN
OFFEROR: ASSERT WHETHER YOUR OFFER IS / IS NOT PREDICATED UPON THE USE OF GOVERNMENT PROPERTY IN YOUR POSSESSION OR ONE OF YOUR SUBCONTRACTOR'S POSSESSION: (Select response from the Drop Down Menu)
IF YOU RESPONDED "IS", ALSO COMPLETE COLUMN E.
CLINDescriptionQuantity/ Quantity RangeUnit PricePer Unit Rental Value of Government Property1
Ordering Period 1
0001M4 - FAT, OP11$0.00$0.00
0002M4 - Production, OP11 - 10,000$0.00$0.00
10,001 - 20,000$0.00$0.00
20,001 - 40,000$0.00$0.00
40,001 - 80,000$0.00$0.00
80,001 - 167,195$0.00$0.00
0003M4A1 - FAT, OP11$0.00$0.00
0004M4A1 - Production, OP11 - 10,000$0.00$0.00
10,001 - 20,000$0.00$0.00
20,001 - 40,000$0.00$0.00
40,001 - 80,000$0.00$0.00
80,001 - 167,195$0.00$0.00
0005CDRLsNSPNSP
Ordering Period 2
0006M4 - FAT, OP21$0.00$0.00
0007M4 - Production, OP21 - 10,000$0.00$0.00
10,001 - 20,000$0.00$0.00
20,001 - 40,000$0.00$0.00
40,001 - 80,000$0.00$0.00
80,001 - 167,195$0.00$0.00
0008M4A1 - FAT, OP21$0.00$0.00
0009M4A1 - Production, OP21 - 10,000$0.00$0.00
10,001 - 20,000$0.00$0.00
20,001 - 40,000$0.00$0.00
40,001 - 80,000$0.00$0.00
80,001 - 167,195$0.00$0.00
Ordering Period 3
0010M4 - FAT, OP31$0.00$0.00
0011M4 - Production, OP31 - 10,000$0.00$0.00
10,001 - 20,000$0.00$0.00
20,001 - 40,000$0.00$0.00
40,001 - 80,000$0.00$0.00
80,001 - 167,195$0.00$0.00
0012M4A1 - FAT, OP31$0.00$0.00
0013M4A1 - Production, OP31 - 10,000$0.00$0.00
10,001 - 20,000$0.00$0.00
20,001 - 40,000$0.00$0.00
40,001 - 80,000$0.00$0.00
80,001 - 167,195$0.00$0.00
Ordering Period 4
0014M4 - FAT, OP41$0.00$0.00
0015M4 - Production, OP41 - 10,000$0.00$0.00
10,001 - 20,000$0.00$0.00
20,001 - 40,000$0.00$0.00
40,001 - 80,000$0.00$0.00
80,001 - 167,195$0.00$0.00
0016M4A1 - FAT, OP41$0.00$0.00
0017M4A1 - Production, OP41 - 10,000$0.00$0.00
10,001 - 20,000$0.00$0.00
20,001 - 40,000$0.00$0.00
40,001 - 80,000$0.00$0.00
80,001 - 167,195$0.00$0.00
Ordering Period 5
0018M4 - FAT, OP51$0.00$0.00
0019M4 - Production, OP51 - 10,000$0.00$0.00
10,001 - 20,000$0.00$0.00
20,001 - 40,000$0.00$0.00
40,001 - 80,000$0.00$0.00
80,001 - 167,195$0.00$0.00
0020M4A1 - FAT, OP51$0.00$0.00
0021M4A1 - Production, OP51 - 10,000$0.00$0.00
10,001 - 20,000$0.00$0.00
20,001 - 40,000$0.00$0.00
40,001 - 80,000$0.00$0.00
80,001 - 167,195$0.00$0.00
1Propose the per unit rental value of Government property when your offer is predicated upon the use of Government property in your possession or the possession of one of your subcontractors during the performance of a contract awarded as a result of this solicitation. See solicitation instruction on Use and Rental of Government Property and FAR 52.245-9 Use and Charges.

SOURCE SELECTION INFORMATION - SEE FAR 2.101 AND 3.104

Offeror TEP

FOR OFFICIAL USE ONLY - SOURCE SELECTION INFORMATION - SEE FAR 2.101 AND 3.104
Offeror Name:0
W15QKN-18-R-02XN
Royalty Adjustment Amount
CLINDescriptionQuantity/ Quantity RangeUnit Price including Per Unit Rental ValueWeight %Weighted Unit PriceEvaluated QuantityWeighted Evaluated PriceWeapon SystemWeighted Evaluated Price for Production CLINs *Allocation %Total Dollars Subject to Royalty in TEPRoyalty %Evaluated Royalty Amount
Ordering Period 1
0001M4 - FAT, OP11$0.00100%$0.001$0M4$0.0036.22%$0.005.00%$0.00
0002M4 - Production, OP11 - 10,000$0.0030%$0.007$0M4A1$0.0035.82%$0.005.00%$0.00
10,001 - 20,000$0.0030%Total$0.00
20,001 - 40,000$0.0025%
40,001 - 80,000$0.0010%* FAT units are delilverable and part of the contract quantities; therefore, only the contract quantities for production are subject to the royalty fee
80,001 - 167,195$0.005%
0003M4A1 - FAT, OP11$0.00100%$0.001$0
0004M4A1 - Production, OP11 - 10,000$0.005%$0.0060,805$0
10,001 - 20,000$0.0010%
20,001 - 40,000$0.0030%
40,001 - 80,000$0.0030%
80,001 - 167,195$0.0025%
0005CDRLs
Ordering Period 2
0006M4 - FAT, OP21$0.00100%$0.001$0
0007M4 - Production, OP21 - 10,000$0.0030%$0.002,030$0
10,001 - 20,000$0.0030%
20,001 - 40,000$0.0025%
40,001 - 80,000$0.0010%
80,001 - 167,195$0.005%
0008M4A1 - FAT, OP21$0.00100%$0.001$0
0009M4A1 - Production, OP21 - 10,000$0.005%$0.0024,060$0
10,001 - 20,000$0.0025%
20,001 - 40,000$0.0030%
40,001 - 80,000$0.0030%
80,001 - 167,195$0.0010%
Ordering Period 3
0010M4 - FAT, OP31$0.00100%$0.001$0
0011M4 - Production, OP31 - 10,000$0.0030%$0.002,030$0
10,001 - 20,000$0.0030%
20,001 - 40,000$0.0025%
40,001 - 80,000$0.0010%
80,001 - 167,195$0.005%
0012M4A1 - FAT, OP31$0.00100%$0.001$0
0013M4A1 - Production, OP31 - 10,000$0.005%$0.0024,060$0
10,001 - 20,000$0.0025%
20,001 - 40,000$0.0030%
40,001 - 80,000$0.0030%
80,001 - 167,195$0.0010%
Ordering Period 4
0014M4 - FAT, OP41$0.00100%$0.001$0
0015M4 - Production, OP41 - 10,000$0.0030%$0.002,030$0
10,001 - 20,000$0.0030%
20,001 - 40,000$0.0025%
40,001 - 80,000$0.0010%
80,001 - 167,195$0.005%
0016M4A1 - FAT, OP41$0.00100%$0.001$0
0017M4A1 - Production, OP41 - 10,000$0.005%$0.0024,060$0
10,001 - 20,000$0.0025%
20,001 - 40,000$0.0030%
40,001 - 80,000$0.0030%
80,001 - 167,195$0.0010%
Ordering Period 5
0018M4 - FAT, OP51$0.00100%$0.001$0
0019M4 - Production, OP51 - 10,000$0.0030%$0.002,030$0
10,001 - 20,000$0.0030%
20,001 - 40,000$0.0025%
40,001 - 80,000$0.0010%
80,001 - 167,195$0.005%
0020M4A1 - FAT, OP51$0.00100%$0.001$0
0021M4A1 - Production, OP51 - 10,000$0.005%$0.0024,060$0
10,001 - 20,000$0.0025%
20,001 - 40,000$0.0030%
40,001 - 80,000$0.0030%
80,001 - 167,195$0.0010%
Evaluated Price-All CLINs$0
Evaluated Royalty Amount$0
Price Evaluation Preference for Hubzone Small Business ConcernsBaseRate$0
$010%
Total Evaluated Price$0
*Rounded to the nearest whole dollar

IGCE TEP

FOR OFFICIAL USE ONLY - SOURCE SELECTION INFORMATION - SEE FAR 2.101 AND 3.104

Offeror Name: IGCE
W15QKN-18-R-02XN
Royalty Adjustment Amount
CLINDescriptionQuantity/ Quantity RangeUnit Price including Per Unit Rental ValueWeight %Weighted Unit PriceEvaluated QuantityWeighted Evaluated PriceWeapon SystemWeighted Evaluated Price for Production CLINsAllocation %Total Dollars Subject to Royalty in TEPRoyalty %Evaluated Royalty Amount
Ordering Period 1
0001M4 - FAT, OP11$11,447.87100%$11,447.871$11,448M4$7,698,551.0036.22%$2,788,415.175.00%$139,420.76
0002M4 - Production, OP11 - 10,000$775.6130%$728.742,030$1,479,342M4A1$112,177,028.0035.82%$40,181,811.435.00%$2,009,090.57
10,001 - 20,000$738.6830%Total$2,148,511.33
20,001 - 40,000$703.5025%
40,001 - 80,000$668.3310%`
80,001 - 167,195$634.915%
0003M4A1 - FAT, OP11$11,447.87100%$11,447.871$11,448
0004M4A1 - Production, OP11 - 10,000$775.615%$682.9360,805$41,525,559
10,001 - 20,000$738.6810%
20,001 - 40,000$703.5030%
40,001 - 80,000$668.3330%
80,001 - 167,195$634.9125%
0005CDRLsNSP
Ordering Period 2
0006M4 - FAT, OP21$11,676.83100%$11,676.831$11,677
0007M4 - Production, OP21 - 10,000$791.1330%$743.322,030$1,508,940
10,001 - 20,000$753.4530%
20,001 - 40,000$717.5725%
40,001 - 80,000$681.6910%
80,001 - 167,195$647.615%
0008M4A1 - FAT, OP21$11,735.21100%$11,735.211$11,735
0009M4A1 - Production, OP21 - 10,000$791.135%$712.4624,060$17,141,788
10,001 - 20,000$753.4525%
20,001 - 40,000$717.5730%
40,001 - 80,000$681.6930%
80,001 - 167,195$647.6110%
Ordering Period 3
0010M4 - FAT, OP31$11,910.36100%$11,910.361$11,910
0011M4 - Production, OP31 - 10,000$806.9430%$758.182,030$1,539,105
10,001 - 20,000$768.5130%
20,001 - 40,000$731.9225%
40,001 - 80,000$695.3310%
80,001 - 167,195$660.565%
0012M4A1 - FAT, OP31$11,969.91100%$11,969.911$11,970
0013M4A1 - Production, OP31 - 10,000$806.945%$726.7124,060$17,484,643
10,001 - 20,000$768.5125%
20,001 - 40,000$731.9230%
40,001 - 80,000$695.3330%
80,001 - 167,195$660.5610%
Ordering Period 4
0014M4 - FAT, OP41$12,148.57100%$12,148.571$12,149
0015M4 - Production, OP41 - 10,000$823.0830%$773.342,030$1,569,880
10,001 - 20,000$783.8930%
20,001 - 40,000$746.5625%
40,001 - 80,000$709.2410%
80,001 - 167,195$673.775%
0016M4A1 - FAT, OP41$12,209.31100%$12,209.311$12,209
0017M4A1 - Production, OP41 - 10,000$823.085%$741.2424,060$17,834,234
10,001 - 20,000$783.8925%
20,001 - 40,000$746.5630%
40,001 - 80,000$709.2430%
80,001 - 167,195$673.7710%
Ordering Period 5
0018M4 - FAT, OP51$12,391.54100%$12,391.541$12,392
0019M4 - Production, OP51 - 10,000$839.5430%$788.812,030$1,601,284
10,001 - 20,000$799.5630%
20,001 - 40,000$761.4925%
40,001 - 80,000$723.4110%
80,001 - 167,195$687.245%
0020M4A1 - FAT, OP51$12,453.50100%$12,453.501$12,453
0021M4A1 - Production, OP51 - 10,000$839.545%$756.0624,060$18,190,804
10,001 - 20,000$799.5625%
20,001 - 40,000$761.4930%
40,001 - 80,000$723.4130%
80,001 - 167,195$687.2410%
Evaluated Price-All CLINs$119,994,970
Evaluated Royalty Amount$2,148,511
Price Evaluation Preference for Hubzone Small Business ConcernsBaseRate$12,214,348
$122,143,48110%
Total Evaluated Price$134,357,829
*Rounded to the nearest whole dollar

IGCE Unit Prices

FOR OFFICIAL USE ONLY - Source Selection Information - See FAR 2.101 and 3.104
The below breakdown provides an estimated cost for various quantity ranges. Ranges were based of known maximum quantity ranges and historical pricing data. The quantity breakdown is shown for each year.
Notes:
1) M4 and M4A1 are same price
DescriptionQuantity RangeEstimated Unit
Price

Ordering Period 1 % Split

M4/M4A1 - FAT N/A $11,448

M4/M4A1 - Production1 - 10,000$775.61
10,001 - 10,000$738.68
20,001- 40,000$703.50
40,001 -80,000$668.33
80,001 – 167,195$634.91

Ordering Period 2

M4/M4A1 - FAT N/A $11,677

M4/M4A1 - Production1 - 10,000$791.13
10,001 - 10,000$753.45
20,001- 40,000$717.57
40,001 -80,000$681.69
80,001 – 167,195$647.61

Ordering Period 3

M4/M4A1 - FAT N/A $11,910

M4/M4A1 - Production1 - 10,000$806.94
10,001 - 10,000$768.51
20,001- 40,000$731.92
40,001 -80,000$695.33
80,001 – 167,195$660.56

Ordering Period 4

M4/M4A1 - FAT N/A $12,149

M4/M4A1 - Production1 - 10,000$823.08
10,001 - 10,000$783.89
20,001- 40,000$746.56
40,001 -80,000$709.24
80,001 – 167,195$673.77

Ordering Period 5

M4/M4A1 - FAT N/A $12,392

M4/M4A1 - Production1 - 10,000$839.54
10,001 - 10,000$799.56
20,001- 40,000$761.49
40,001 -80,000$723.41
80,001 – 167,195$687.24

FOR OFFICIAL USE ONLY - Source Selection Information - See FAR 2.101 and 3.104

Weight by Item FY20-24

FYITEMTotal (QTY)
FY20M420303%
M4A16080597%
TOTAL62835
FY21M420308%
M4A12406092%
TOTAL26090
FY22M420308%
M4A12406092%
TOTAL26090
FY23M420308%
M4A12406092%
TOTAL26090
FY24M420308%
M4A12406092%
TOTAL26090
TOTALM4101506%
M4A115704594%
TOTAL167195

Weighted Eval UP Max

Royalty Adjustment Amount
CLINDescriptionQuantity/ Quantity RangeEvaluated QuantityProposed Unit PriceEvaluated AmountWeight Per Qty/Qty RangeWeighted Evaluated Price Per Qty/Qty RangeWeight Per Weapon SystemWeighted Evaluated PriceWeapon SystemTotal Price for FAT UnitsWeighted Evaluated Price for Production CLINsTotal Price/Weighted Evaluated Price for FAT & Production UnitsAllocation %Total Dollars Subject to Royalty in TEPRoyalty %Evaluated Royalty Amount
0001M4 - FAT, OP111$5,462.00$5,462.00100%$5,462.00100%$5,462.00M4$48,194.69ERROR:#REF!ERROR:#REF!36.22%ERROR:#REF!5.00%ERROR:#REF!
0002M4 - Production, OP11-20,00020,000$771.75$15,435,000.0010%$1,543,500.00M4A1$48,435.66ERROR:#REF!ERROR:#REF!35.82%ERROR:#REF!5.00%ERROR:#REF!
20,001-40,00040,000$735.00$29,400,000.0025%$7,350,000.00TotalERROR:#REF!
40,001 - 80,00080,000$700.00$56,000,000.0040%$22,400,000.00
80,001 - 160,000160,000$665.00$106,400,000.0020%$21,280,000.00
160,001-292,000292,000$631.75$184,471,000.005%$9,223,550.00
Evaluated Price - CLIN 0002 M4 - Production, OP1$61,797,050.00ERROR:#REF!ERROR:#REF!
0003M4A1 - FAT, OP111$5,489.31$5,489.31100%$5,489.31100%$5,489.31
0004M4A1 - Production, OP11-20,00020,000$775.61$15,512,175.0010%$1,551,217.50
20,001-40,00040,000$738.68$29,547,000.0025%$7,386,750.00
40,001 - 80,00080,000$703.50$56,280,000.0040%$22,512,000.00
80,001 - 160,000160,000$668.33$106,932,000.0020%$21,386,400.00
160,001-292,000292,000$634.91$185,393,355.005%$9,269,667.75
Evaluated Price - CLIN 0004 M4A1 - Production, OP1$62,106,035.25ERROR:#REF!ERROR:#REF!
0005CDRLsNSP
0006M4 - FAT, OP211$5,770.60$5,770.60100%$5,770.60100%$5,770.60
0007M4 - Production, OP21-20,00020,000$787.19$15,743,800.0010%$1,574,380.00
20,001-40,00040,000$749.70$29,988,000.0025%$7,497,000.00
40,001 - 80,00080,000$714.00$57,120,000.0040%$22,848,000.00
80,001 - 160,000160,000$678.30$108,528,000.0020%$21,705,600.00
160,001-292,000292,000$644.39$188,161,880.005%$9,408,094.00
Evaluated Price - CLIN 0007 M4 - Production, OP2$63,033,074.00ERROR:#REF!ERROR:#REF!
0008M4A1 - FAT, OP211$5,799.45$5,799.45100%$5,799.45100%$5,799.45
0009M4A1 - Production, OP21-20,00020,000$791.13$15,822,519.0010%$1,582,251.90
20,001-40,00040,000$753.45$30,137,940.0025%$7,534,485.00
40,001 - 80,00080,000$717.57$57,405,600.0040%$22,962,240.00
80,001 - 160,000160,000$681.69$109,070,640.0020%$21,814,128.00
160,001-292,000292,000$647.61$189,102,689.405%$9,455,134.47
Evaluated Price - CLIN 0009 M4A1 - Production, OP2$63,348,239.37ERROR:#REF!ERROR:#REF!
0010M4 - FAT, OP311$5,880.39$5,880.39100%$5,880.39100%$5,880.39
0011M4 - Production, OP31-20,00020,000$802.93$16,058,600.0010%$1,605,860.00
20,001-40,00040,000$764.69$30,587,600.0025%$7,646,900.00
40,001 - 80,00080,000$728.28$58,262,400.0040%$23,304,960.00
80,001 - 160,000160,000$691.87$110,699,200.0020%$22,139,840.00
160,001-292,000292,000$657.27$191,922,840.005%$9,596,142.00
Evaluated Price - CLIN 0011 M4 - Production, OP3$64,293,702.00ERROR:#REF!ERROR:#REF!
0012M4A1 - FAT, OP311$5,909.79$5,909.79100%$5,909.79100%$5,909.79
0013M4A1 - Production, OP31-20,00020,000$806.94$16,138,893.0010%$1,613,889.30
20,001-40,00040,000$768.51$30,740,538.0025%$7,685,134.50
40,001 - 80,00080,000$731.92$58,553,712.0040%$23,421,484.80
80,001 - 160,000160,000$695.33$111,252,696.0020%$22,250,539.20
160,001-292,000292,000$660.56$192,882,454.205%$9,644,122.71
Evaluated Price - CLIN 0013 M4A1 - Production, OP3$64,615,170.51ERROR:#REF!ERROR:#REF!
0014M4 - FAT, OP411$5,991.81$5,991.81100%$5,991.81100%$5,991.81
0015M4 - Production, OP41-20,00020,000$818.99$16,379,800.0010%$1,637,980.00
20,001-40,00040,000$779.99$31,199,600.0025%$7,799,900.00
40,001 - 80,00080,000$742.85$59,428,000.0040%$23,771,200.00
80,001 - 160,000160,000$705.71$112,913,600.0020%$22,582,720.00
160,001-292,000292,000$670.42$195,762,640.005%$9,788,132.00
Evaluated Price - CLIN 0015 M4 - Production, OP4$65,579,932.00ERROR:#REF!ERROR:#REF!
0016M4A1 - FAT, OP411$6,021.77$6,021.77100%$6,021.77100%$6,021.77
0017M4A1 - Production, OP41-20,00020,000$823.08$16,461,699.0010%$1,646,169.90
20,001-40,00040,000$783.89$31,355,598.0025%$7,838,899.50
40,001 - 80,00080,000$746.56$59,725,140.0040%$23,890,056.00
80,001 - 160,000160,000$709.24$113,478,168.0020%$22,695,633.60
160,001-292,000292,000$673.77$196,741,453.205%$9,837,072.66
Evaluated Price - CLIN 0017 M4A1 - Production, OP4$65,907,831.66ERROR:#REF!ERROR:#REF!
0018M4 - FAT, OP511$6,105.90$6,105.90100%$6,105.90100%$6,105.90
0019M4 - Production, OP51-20,00020,000$835.36$16,707,285.0010%$1,670,728.50
20,001-40,00040,000$795.59$31,823,400.0025%$7,955,850.00
40,001 - 80,00080,000$757.70$60,616,000.0040%$24,246,400.00
80,001 - 160,000160,000$719.82$115,170,400.0020%$23,034,080.00
160,001-292,000292,000$683.82$199,676,681.005%$9,983,834.05
Evaluated Price - CLIN 0019 M4 - Production, OP5$66,890,892.55ERROR:#REF!ERROR:#REF!
0020M4A1 - FAT, OP511$6,136.43$6,136.43100%$6,136.43100%$6,136.43
0021M4A1 - Production, OP51-20,00020,000$839.54$16,790,821.4310%$1,679,082.14
20,001-40,00040,000$799.56$31,982,517.0025%$7,995,629.25
40,001 - 80,00080,000$761.49$60,919,080.0040%$24,367,632.00
80,001 - 160,000160,000$723.41$115,746,252.0020%$23,149,250.40
160,001-292,000292,000$687.24$200,675,064.415%$10,033,753.22
Evaluated Price - CLIN 0021 M4A1 - Production, OP5$67,225,347.01ERROR:#REF!ERROR:#REF!
Evaluated Price-All CLINsERROR:#REF!
Evaluated Royalty AmountERROR:#REF!
Rental Equivalent Factor for Value of Government Property$7,000.00
Price Evaluation Preference for Hubzone Small Business ConcernsBaseRate
ERROR:#REF!10%ERROR:#REF!
Total Evaluated PriceERROR:#REF!

Avg Unit Price

Evaluated Royalty Amount Calculation:
DescriptionQty/ Qty RangeOP1OP2OP3OP4OP5Avg U/PEvaluated QtyEvaluated AmountWeight %Weighted Evaluated PriceItemFAT UnitsProduction Total Evaluated PriceTotal Evaluated Price for Units% of Unit Price Subject to RoyaltyTotal Dollars Subject to RoyaltyRoyalty %Evaluated Royalty Amount
M4 - FAT1$5,462.00$5,770.60$5,880.39$5,991.81$6,105.90N/A129,210.70100%$ 29,210.70M4$48,194.69$ 64,318,930.11$64,367,124.8036.22%$23,313,772.605.00%$3,218,356.24
M4 - Production1-20,000$771.75$787.19$802.93$818.99$835.36$803.2420,00016,064,897.0010%$ 1,606,489.70M4A1$48,194.69$ 64,318,930.11$64,367,124.8036.22%$23,313,772.605.00%$3,218,356.24
20,001-40,000$735.00$749.70$764.69$779.99$795.59$764.9940,00030,599,720.0025%$ 7,649,930.00Total$6,436,712.48
40,001 - 80,000$700.00$714.00$728.28$742.85$757.70$728.5780,00058,285,280.0040%$ 23,314,112.00
80,001 - 160,000$665.00$678.30$691.87$705.71$719.82$692.14160,000110,742,240.0020%$ 22,148,448.00
160,001-292,000$631.75$644.39$657.27$670.42$683.82$657.53292,000191,999,008.205%$ 9,599,950.41
Evaluated Price - M4 Production$ 64,318,930.11
M4A1 - FAT1$5,462.00$5,770.60$5,880.39$5,991.81$6,105.90N/A129,210.70100%$ 29,210.70
M4A1 - Production1-20,000$771.75$787.19$802.93$818.99$835.36$803.2420,00016,064,897.0010%$ 1,606,489.70
20,001-40,000$735.00$749.70$764.69$779.99$795.59$764.9940,00030,599,720.0025%$ 7,649,930.00
40,001 - 80,000$700.00$714.00$728.28$742.85$757.70$728.5780,00058,285,280.0040%$ 23,314,112.00
80,001 - 160,000$665.00$678.30$691.87$705.71$719.82$692.14160,000110,742,240.0020%$ 22,148,448.00
160,001-292,000$631.75$644.39$657.27$670.42$683.82$657.53292,000191,999,008.205%$ 9,599,950.41
Evaluated Price - M4A1 Production$ 64,318,930.11
Evaluated Price-M4 & M4A1 FAT and Production$ 128,696,281.62
Royalty Evaluated Amount$6,436,712.48
Rental Equivalent Factor for Value of Government Property$7,000.00
Price Evaluation Preference for Hubzone Small Business Concerns10%$442,423.00
TOTAL EVALUATED PRICE$135,582,417.10

File details come from the government source that posted it. Updated .