Attch

156 KB Posted Mar 23, 2010

Attached to: Sustainment, Modification, and Installation Program in support of P-3 Aircraft (all T/M/S)
Solicitation number: N00019-09-R-0216
Issued by: Department of the Navy Naval Air Systems Command Naval Air Warfare Center

About this file

From the source

Attch (20) Pricing Worksheet_dtd_23Mar10.xls

Text of this file

Base

	CLIN	Description	Unit	Base Year Qty	Proposed Price (FFP CLINs)	Proposed Wrap Rate (Hourly Rate CLINs)	Proposed Target Cost
(CPFF CLINs)	Fixed Fee Dollar Amount
(CPFF CLINs)	Evaluated CLIN Cost
	0001	Data	Lot
	0002	Government Property	Months	2				$ - 0
	0003	PMI Phase I (stand-alone) – P3C / NP-3	Each	0.21				$ - 0
	0004	PMI Phase II (stand-alone) – P3C / NP-3	Each	0.10				$ - 0
	0005	PMI Phase IIE (stand-alone) – P3C / NP-3	Each	0.10				$ - 0
	0006	PMI Phase I (ordered w/ ow install) – P3C / NP-3	Each	3.21				$ - 0
	0007	PMI Phase II (ordered w/ ow install) – P3C / NP-3	Each	0.10				$ - 0
	0008	PMI Phase IIE (ordered w/ ow install) – P3C / NP-3	Each	0.41				$ - 0
	0009	OW PMI (ordered w/ ow refurbishment)	Each	3.00				$ - 0
	0010	PMI Phase I (ordered w/ SSI-K) – P3C / NP-3	Each	0.21				$ - 0
	0011	PMI Phase II (ordered w/ SSI-K) – P3C / NP-3	Each	0.10				$ - 0
	0012	PMI Phase IIE (ordered w/ SSI-K) – P3C / NP-3	Each	0.10				$ - 0
	0013	PMI Phase I (ordered w/ Zone 5 wings-on) – P3C / NP-3	Each	0.21				$ - 0
	0014	PMI Phase II (ordered w/ Zone 5 wings-on) – P3C / NP-3	Each	0.10				$ - 0
	0015	PMI Phase IIE (ordered w/ Zone 5 wings-on) – P3C / NP-3	Each	0.10				$ - 0
	0016	PMI EP-3 Delta (ordered w/ X003, X004, or X005)	Each	0.10				$ - 0
	0017	PMI EP-3 Delta (ordered w/ X006, X007, or X008)	Each	1.03				$ - 0
	0018	PMI EP-3 Delta (ordered w/ X009)	Each	0.71				$ - 0
	0019	SSI-K - P3C / NP-3	Each	0.41				$ - 0
	0020	Zone 5 (wings-on) - P3C / NP-3	Each	0.41				$ - 0
	0021	Zone 5 Installation and CWSR (w/wings on) - P-3C/NP-3	Each	0.21				$ - 0
	0022	Zone 5 and SSI-K - P-3C (except BMUP LSRS and SPA) / NP-3	Each	0.21				$ - 0
	0023	Zone 5 and SSI-K - BMUP LSRS	Each	0.10				$ - 0
	0024	Zone 5 and SSI-K - SPA	Each	0.10				$ - 0
	0025	Zone 5 and SSI-K - EP-3	Each	0.10				$ - 0
	0026	OW Refurbishment (planks 1-9) - All T/M/S	Each	3.00				$ - 0
	0027	Outer Wing Installation - P-3C / NP-3	Each	0.21				$ - 0
	0028	Outer Wing Installation and CWSR - P-3C (except BMUP LSRS and SPA) / NP-3	Each	1.34				$ - 0
	0029	Outer Wing Installation and CWSR - BMUP LSRS	Each	1.03				$ - 0
	0030	Outer Wing Installation and CWSR - SPA	Each	0.31				$ - 0
	0031	Outer Wing Installation - EP-3	Each	0.10				$ - 0
	0032	Outer Wing Installation and CWSR - EP-3	Each	1.03				$ - 0
	0033	Explosive Suppressant Foam Removal	Each	2.28				$ - 0
	0034	Explosive Suppressant Foam Installation	Each	2.28				$ - 0
	0035	ALD-9 Removal	Each	0.31				$ - 0
	0036	Outer Wing Paint Strip	Each	0.88				$ - 0
	0037	BL 65 Domenut Replacement	Each	2.69				$ - 0
	0038	NDI / Prev Inspection = SSI	Each	0.10				$ - 0
	0039	NDI / Prev Inspection = ESSI	Each	0.10				$ - 0
	0040	NDI / Prev Inspection = ESSI w/ CWSR	Each	0.10				$ - 0
	0041	NDI / Prev Inspection = SSI-K	Each	0.10				$ - 0
	0042	NDI / Prev Inspection = New Lower Surface	Each	0.10				$ - 0
	0043	NDI / Prev Inspection = New Outer Wing	Each	0.10				$ - 0
	0044	NDI-LH Forward Corner Fittings	Each	0.10				$ - 0
	0045	NDI-RH Forward Corner Fittings	Each	0.10				$ - 0
	0046	NDI-LH Aft Corner Fittings	Each	0.10				$ - 0
	0047	NDI-RH Aft Corner Fittings	Each	0.10				$ - 0
	0048	Tooling
	0049	Drop-In Modifications	Hours	3,000				$ - 0
	0050	Drop-In Maintenance	Hours	3,000				$ - 0
	0051	Sustaining Engineering	Hours	18,000				$ - 0
	0052	Travel
	0053	Over and Above Labor	Hours	81,000				$ - 0
	0054	Material	Dollars
	0055	Conditional Inspections	Hours	4,500				$ - 0
	0056	RNAV Mode S AFC-719 – P-3C	Each	0.10				$ - 0
	0057	RNAV Mode S AFC-719 Part 2 – EP-3	Each	0.10				$ - 0
	0058	RNAV Mode S AFC-719 Part 3 – SPA	Each	0.10				$ - 0
	0059	5V Lighting AFC-720	Each	0.10				$ - 0
	0060	EFDS AFC-603 Basic, Part 3, and Part 4 – P-3C	Each	0.10				$ - 0
	0061	EFDS AFC-603 Part 5 – EP-3	Each	0.10				$ - 0
	0062	MLR-2020A-1 AFC-686 – P-3C	Each	0.10				$ - 0
	0063	MLR-2020A-1 AFC-686 Part 2 – EP-3	Each	0.10				$ - 0
	0064	ARC-210 AFC-693 – P-3C	Each	0.10				$ - 0
	0065	Digital Autopilot AFC-696	Each	0.10				$ - 0
	0066	ARC-243 HF Radio/ACQ-5 Data Link AFC-738	Each	0.10				$ - 0
	0067	ASX-6 (MMIS) AFC-705	Each	0.10				$ - 0
	0068	RNAV Mode S AFC-719 – P-3C Field Team	Each	0.10				$ - 0
	0069	RNAV Mode S AFC-719 Part 3 – SPA Field Team	Each	0.10				$ - 0
	0070	5V Lighting AFC-720 Field Team	Each	0.10				$ - 0
	0071	Digital Autopilot AFC-696 Field Team	Each	0.10				$ - 0
	0072	ARC-243 HF Radio/ACQ-5 Data Link AFC-738 Field Team	Each	0.10				$ - 0
	0073	ASX-6 (MMIS) AFC-705 Field Team	Each	0.10				$ - 0
	0074	Support Infrastructure - PMI Stand-Alone	Dollars	0.41				$ - 0
	0075	Support Infrastructure - SSI-K Stand-Alone	Dollars	0.21				$ - 0
	0076	Support Infrastructure - SSI-K w/ PMI	Dollars	0.21				$ - 0
	0077	Support Infrastructure - Zone 5 (wings on) Stand-Alone	Dollars	0.10				$ - 0
	0078	Support Infrastructure - Zone 5 (wings on) w/ PMI	Dollars	0.31				$ - 0
	0079	Support Infrastructure - Zone 5 (wings on) w/ CWSR	Dollars	0.10				$ - 0
	0080	Support Infrastructure - Zone 5 (wings on) w/ CWSR w/ PMI	Dollars	0.10				$ - 0
	0081	Support Infrastructure - SSI-K and Zone 5	Dollars	0.41				$ - 0
	0082	Support Infrastructure - SSI-K and Zone w/ PMI	Dollars	0.10				$ - 0
	0083	Support Infrastructure - OW Refurbishment w/ PMI	Dollars	3.00				$ - 0
	0084	Support Infrastructure - OW Installation	Dollars	0.21				$ - 0
	0085	Support Infrastructure - OW Installation w/ PMI	Dollars	0.10				$ - 0
	0086	Support Infrastructure - OW Installation w/ CWSR	Dollars	0.10				$ - 0
	0087	Support Infrastructure - OW Installation w/ CWSR w/ PMI	Dollars	3.62				$ - 0
	0088	Program Coordination	Lot	1.00				$ - 0
	0089	Program Plans	Lot	1.00				$ - 0
	Yellow	OW CLINs					Total Evaluated Cost Base Year	$ - 0
	Green	Hourly Rate CLINs					Total Evaluated Cost Option I	$ - 0
	Blue	Support Infrastructure CLINs					Total Evaluated Cost Option II	$ - 0
	Grey	Unevaluated CLINs					Total Evaluated Cost Option III	$ - 0
	Dark Blue	Value to be entered by Offeror					Total Evaluated Cost Option IV	$ - 0
							Total Evaluated Cost Option V	$ - 0
							Total Evaluated Cost	$ - 0

&C&"Arial,Bold"&12Pricing Worksheet Evaluated Cost Base Year

&CN00019-09-R-0216

Attachment 20

Option I

	CLIN	Description	Unit	Option I Qty	Proposed Price (FFP CLINs)	Proposed Wrap Rate (Hourly Rate CLINs)	Proposed Target Cost
(CPFF CLINs)	Fixed Fee Dollar Amount
(CPFF CLINs)	Evaluated CLIN Cost
	1001	Data	Lot
	1002	Government Property	Months	12				$ - 0
	1003	PMI Phase I (stand-alone) – P3C / NP-3	Each	0.62				$ - 0
	1004	PMI Phase II (stand-alone) – P3C / NP-3	Each	0.31				$ - 0
	1005	PMI Phase IIE (stand-alone) – P3C / NP-3	Each	0.31				$ - 0
	1006	PMI Phase I (ordered w/ ow install) – P3C / NP-3	Each	9.62				$ - 0
	1007	PMI Phase II (ordered w/ ow install) – P3C / NP-3	Each	0.31				$ - 0
	1008	PMI Phase IIE (ordered w/ ow install) – P3C / NP-3	Each	1.24				$ - 0
	1009	OW PMI (ordered w/ ow refurbishment)	Each	8.00				$ - 0
	1010	PMI Phase I (ordered w/ SSI-K) – P3C / NP-3	Each	0.62				$ - 0
	1011	PMI Phase II (ordered w/ SSI-K) – P3C / NP-3	Each	0.31				$ - 0
	1012	PMI Phase IIE (ordered w/ SSI-K) – P3C / NP-3	Each	0.31				$ - 0
	1013	PMI Phase I (ordered w/ Zone 5 wings-on) – P3C / NP-3	Each	0.62				$ - 0
	1014	PMI Phase II (ordered w/ Zone 5 wings-on) – P3C / NP-3	Each	0.31				$ - 0
	1015	PMI Phase IIE (ordered w/ Zone 5 wings-on) – P3C / NP-3	Each	0.31				$ - 0
	1016	PMI EP-3 Delta (ordered w/ X003, X004, or X005)	Each	0.31				$ - 0
	1017	PMI EP-3 Delta (ordered w/ X006, X007, or X008)	Each	3.10				$ - 0
	1018	PMI EP-3 Delta (ordered w/ X009)	Each	1.88				$ - 0
	1019	SSI-K - P3C / NP-3	Each	1.24				$ - 0
	1020	Zone 5 (wings-on) - P3C / NP-3	Each	1.24				$ - 0
	1021	Zone 5 Installation and CWSR (w/wings on) - P-3C/NP-3	Each	0.62				$ - 0
	1022	Zone 5 and SSI-K - P-3C (except BMUP LSRS and SPA) / NP-3	Each	0.62				$ - 0
	1023	Zone 5 and SSI-K - BMUP LSRS	Each	0.31				$ - 0
	1024	Zone 5 and SSI-K - SPA	Each	0.31				$ - 0
	1025	Zone 5 and SSI-K - EP-3	Each	0.31				$ - 0
	1026	OW Refurbishment (planks 1-9) - All T/M/S	Each	8.00				$ - 0
	1027	Outer Wing Installation - P-3C / NP-3	Each	0.62				$ - 0
	1028	Outer Wing Installation and CWSR - P-3C (except BMUP LSRS and SPA) / NP-3	Each	4.03				$ - 0
	1029	Outer Wing Installation and CWSR - BMUP LSRS	Each	3.10				$ - 0
	1030	Outer Wing Installation and CWSR - SPA	Each	0.93				$ - 0
	1031	Outer Wing Installation - EP-3	Each	0.31				$ - 0
	1032	Outer Wing Installation and CWSR - EP-3	Each	3.10				$ - 0
	1033	Explosive Suppressant Foam Removal	Each	6.83				$ - 0
	1034	Explosive Suppressant Foam Installation	Each	6.83				$ - 0
	1035	ALD-9 Removal	Each	0.93				$ - 0
	1036	Outer Wing Paint Strip	Each	2.35				$ - 0
	1037	BL 65 Domenut Replacement	Each	8.07				$ - 0
	1038	NDI / Prev Inspection = SSI	Each	0.31				$ - 0
	1039	NDI / Prev Inspection = ESSI	Each	0.31				$ - 0
	1040	NDI / Prev Inspection = ESSI w/ CWSR	Each	0.31				$ - 0
	1041	NDI / Prev Inspection = SSI-K	Each	0.31				$ - 0
	1042	NDI / Prev Inspection = New Lower Surface	Each	0.31				$ - 0
	1043	NDI / Prev Inspection = New Outer Wing	Each	0.31				$ - 0
	1044	NDI-LH Forward Corner Fittings	Each	0.31				$ - 0
	1045	NDI-RH Forward Corner Fittings	Each	0.31				$ - 0
	1046	NDI-LH Aft Corner Fittings	Each	0.31				$ - 0
	1047	NDI-RH Aft Corner Fittings	Each	0.31				$ - 0
	1048	Tooling
	1049	Drop-In Modifications	Hours	9,000				$ - 0
	1050	Drop-In Maintenance	Hours	9,000				$ - 0
	1051	Sustaining Engineering	Hours	52,000				$ - 0
	1052	Travel
	1053	Over and Above Labor	Hours	236,000				$ - 0
	1054	Material	Dollars
	1055	Conditional Inspections	Hours	13,000				$ - 0
	1056	RNAV Mode S AFC-719 – P-3C	Each	0.31				$ - 0
	1057	RNAV Mode S AFC-719 Part 2 – EP-3	Each	0.31				$ - 0
	1058	RNAV Mode S AFC-719 Part 3 – SPA	Each	0.31				$ - 0
	1059	5V Lighting AFC-720	Each	0.31				$ - 0
	1060	EFDS AFC-603 Basic, Part 3, and Part 4 – P-3C	Each	0.31				$ - 0
	1061	EFDS AFC-603 Part 5 – EP-3	Each	0.31				$ - 0
	1062	MLR-2020A-1 AFC-686 – P-3C	Each	0.31				$ - 0
	1063	MLR-2020A-1 AFC-686 Part 2 – EP-3	Each	0.31				$ - 0
	1064	ARC-210 AFC-693 – P-3C	Each	0.31				$ - 0
	1065	Digital Autopilot AFC-696	Each	0.31				$ - 0
	1066	ARC-243 HF Radio/ACQ-5 Data Link AFC-738	Each	0.31				$ - 0
	1067	ASX-6 (MMIS) AFC-705	Each	0.31				$ - 0
	1068	RNAV Mode S AFC-719 – P-3C Field Team	Each	0.31				$ - 0
	1069	RNAV Mode S AFC-719 Part 3 – SPA Field Team	Each	0.31				$ - 0
	1070	5V Lighting AFC-720 Field Team	Each	0.31				$ - 0
	1071	Digital Autopilot AFC-696 Field Team	Each	0.31				$ - 0
	1072	ARC-243 HF Radio/ACQ-5 Data Link AFC-738 Field Team	Each	0.31				$ - 0
	1073	ASX-6 (MMIS) AFC-705 Field Team	Each	0.31				$ - 0
	1074	Support Infrastructure - PMI Stand-Alone	Dollars	1.24				$ - 0
	1075	Support Infrastructure - SSI-K Stand-Alone	Dollars	0.62				$ - 0
	1076	Support Infrastructure - SSI-K w/ PMI	Dollars	0.62				$ - 0
	1077	Support Infrastructure - Zone 5 (wings on) Stand-Alone	Dollars	0.31				$ - 0
	1078	Support Infrastructure - Zone 5 (wings on) w/ PMI	Dollars	0.93				$ - 0
	1079	Support Infrastructure - Zone 5 (wings on) w/ CWSR	Dollars	0.31				$ - 0
	1080	Support Infrastructure - Zone 5 (wings on) w/ CWSR w/ PMI	Dollars	0.31				$ - 0
	1081	Support Infrastructure - SSI-K and Zone 5	Dollars	1.24				$ - 0
	1082	Support Infrastructure - SSI-K and Zone w/ PMI	Dollars	0.31				$ - 0
	1083	Support Infrastructure - OW Refurbishment w/ PMI	Dollars	8.00				$ - 0
	1084	Support Infrastructure - OW Installation	Dollars	0.62				$ - 0
	1085	Support Infrastructure - OW Installation w/ PMI	Dollars	0.31				$ - 0
	1086	Support Infrastructure - OW Installation w/ CWSR	Dollars	0.31				$ - 0
	1087	Support Infrastructure - OW Installation w/ CWSR w/ PMI	Dollars	10.86				$ - 0
	1088	Program Coordination	Lot	1.00				$ - 0
	Yellow	OW CLINs					Total Evaluated Cost Option I	$ - 0
	Green	Hourly Rate CLINs
	Blue	Support Infrastructure CLINs
	Grey	Unevaluated CLINs
	Dark Blue	Value to be entered by Offeror

&C&"Arial,Bold"&12Pricing Worksheet Evaluated Cost Option I

&CN00019-09-R-0216

Attachment 20

Option II

	CLIN	Description	Unit	Option II Qty	Proposed Price (FFP CLINs)	Proposed Wrap Rate (Hourly Rate CLINs)	Proposed Target Cost
(CPFF CLINs)	Fixed Fee Dollar Amount
(CPFF CLINs)	Evaluated CLIN Cost
	2001	Data	Lot
	2002	Government Property	Months	12				$ - 0
	2003	PMI Phase I (stand-alone) – P3C / NP-3	Each	0.62				$ - 0
	2004	PMI Phase II (stand-alone) – P3C / NP-3	Each	0.31				$ - 0
	2005	PMI Phase IIE (stand-alone) – P3C / NP-3	Each	0.31				$ - 0
	2006	PMI Phase I (ordered w/ ow install) – P3C / NP-3	Each	9.62				$ - 0
	2007	PMI Phase II (ordered w/ ow install) – P3C / NP-3	Each	0.31				$ - 0
	2008	PMI Phase IIE (ordered w/ ow install) – P3C / NP-3	Each	1.24				$ - 0
	2009	OW PMI (ordered w/ ow refurbishment)	Each	2.00				$ - 0
	2010	PMI Phase I (ordered w/ SSI-K) – P3C / NP-3	Each	0.62				$ - 0
	2011	PMI Phase II (ordered w/ SSI-K) – P3C / NP-3	Each	0.31				$ - 0
	2012	PMI Phase IIE (ordered w/ SSI-K) – P3C / NP-3	Each	0.31				$ - 0
	2013	PMI Phase I (ordered w/ Zone 5 wings-on) – P3C / NP-3	Each	0.62				$ - 0
	2014	PMI Phase II (ordered w/ Zone 5 wings-on) – P3C / NP-3	Each	0.31				$ - 0
	2015	PMI Phase IIE (ordered w/ Zone 5 wings-on) – P3C / NP-3	Each	0.31				$ - 0
	2016	PMI EP-3 Delta (ordered w/ X003, X004, or X005)	Each	0.31				$ - 0
	2017	PMI EP-3 Delta (ordered w/ X006, X007, or X008)	Each	3.10				$ - 0
	2018	PMI EP-3 Delta (ordered w/ X009)	Each	0.47				$ - 0
	2019	SSI-K - P3C / NP-3	Each	1.24				$ - 0
	2020	Zone 5 (wings-on) - P3C / NP-3	Each	1.24				$ - 0
	2021	Zone 5 Installation and CWSR (w/wings on) - P-3C/NP-3	Each	0.62				$ - 0
	2022	Zone 5 and SSI-K - P-3C (except BMUP LSRS and SPA) / NP-3	Each	0.62				$ - 0
	2023	Zone 5 and SSI-K - BMUP LSRS	Each	0.31				$ - 0
	2024	Zone 5 and SSI-K - SPA	Each	0.31				$ - 0
	2025	Zone 5 and SSI-K - EP-3	Each	0.31				$ - 0
	2026	OW Refurbishment (planks 1-9) - All T/M/S	Each	2.00				$ - 0
	2027	Outer Wing Installation - P-3C / NP-3	Each	0.62				$ - 0
	2028	Outer Wing Installation and CWSR - P-3C (except BMUP LSRS and SPA) / NP-3	Each	4.03				$ - 0
	2029	Outer Wing Installation and CWSR - BMUP LSRS	Each	3.10				$ - 0
	2030	Outer Wing Installation and CWSR - SPA	Each	0.93				$ - 0
	2031	Outer Wing Installation - EP-3	Each	0.31				$ - 0
	2032	Outer Wing Installation and CWSR - EP-3	Each	3.10				$ - 0
	2033	Explosive Suppressant Foam Removal	Each	6.83				$ - 0
	2034	Explosive Suppressant Foam Installation	Each	6.83				$ - 0
	2035	ALD-9 Removal	Each	0.93				$ - 0
	2036	Outer Wing Paint Strip	Each	0.59				$ - 0
	2037	BL 65 Domenut Replacement	Each	8.07				$ - 0
	2038	NDI / Prev Inspection = SSI	Each	0.31				$ - 0
	2039	NDI / Prev Inspection = ESSI	Each	0.31				$ - 0
	2040	NDI / Prev Inspection = ESSI w/ CWSR	Each	0.31				$ - 0
	2041	NDI / Prev Inspection = SSI-K	Each	0.31				$ - 0
	2042	NDI / Prev Inspection = New Lower Surface	Each	0.31				$ - 0
	2043	NDI / Prev Inspection = New Outer Wing	Each	0.31				$ - 0
	2044	NDI-LH Forward Corner Fittings	Each	0.31				$ - 0
	2045	NDI-RH Forward Corner Fittings	Each	0.31				$ - 0
	2046	NDI-LH Aft Corner Fittings	Each	0.31				$ - 0
	2047	NDI-RH Aft Corner Fittings	Each	0.31				$ - 0
	2048	Tooling
	2049	Drop-In Modifications	Hours	9,000				$ - 0
	2050	Drop-In Maintenance	Hours	9,000				$ - 0
	2051	Sustaining Engineering	Hours	40,000				$ - 0
	2052	Travel
	2053	Over and Above Labor	Hours	194,000				$ - 0
	2054	Material	Dollars
	2055	Conditional Inspections	Hours	10,000				$ - 0
	2056	RNAV Mode S AFC-719 – P-3C	Each	0.31				$ - 0
	2057	RNAV Mode S AFC-719 Part 2 – EP-3	Each	0.31				$ - 0
	2058	RNAV Mode S AFC-719 Part 3 – SPA	Each	0.31				$ - 0
	2059	5V Lighting AFC-720	Each	0.31				$ - 0
	2060	EFDS AFC-603 Basic, Part 3, and Part 4 – P-3C	Each	0.31				$ - 0
	2061	EFDS AFC-603 Part 5 – EP-3	Each	0.31				$ - 0
	2062	MLR-2020A-1 AFC-686 – P-3C	Each	0.31				$ - 0
	2063	MLR-2020A-1 AFC-686 Part 2 – EP-3	Each	0.31				$ - 0
	2064	ARC-210 AFC-693 – P-3C	Each	0.31				$ - 0
	2065	Digital Autopilot AFC-696	Each	0.31				$ - 0
	2066	ARC-243 HF Radio/ACQ-5 Data Link AFC-738	Each	0.31				$ - 0
	2067	ASX-6 (MMIS) AFC-705	Each	0.31				$ - 0
	2068	RNAV Mode S AFC-719 – P-3C Field Team	Each	0.31				$ - 0
	2069	RNAV Mode S AFC-719 Part 3 – SPA Field Team	Each	0.31				$ - 0
	2070	5V Lighting AFC-720 Field Team	Each	0.31				$ - 0
	2071	Digital Autopilot AFC-696 Field Team	Each	0.31				$ - 0
	2072	ARC-243 HF Radio/ACQ-5 Data Link AFC-738 Field Team	Each	0.31				$ - 0
	2073	ASX-6 (MMIS) AFC-705 Field Team	Each	0.31				$ - 0
	2074	Support Infrastructure - PMI Stand-Alone	Dollars	1.24				$ - 0
	2075	Support Infrastructure - SSI-K Stand-Alone	Dollars	0.62				$ - 0
	2076	Support Infrastructure - SSI-K w/ PMI	Dollars	0.62				$ - 0
	2077	Support Infrastructure - Zone 5 (wings on) Stand-Alone	Dollars	0.31				$ - 0
	2078	Support Infrastructure - Zone 5 (wings on) w/ PMI	Dollars	0.93				$ - 0
	2079	Support Infrastructure - Zone 5 (wings on) w/ CWSR	Dollars	0.31				$ - 0
	2080	Support Infrastructure - Zone 5 (wings on) w/ CWSR w/ PMI	Dollars	0.31				$ - 0
	2081	Support Infrastructure - SSI-K and Zone 5	Dollars	1.24				$ - 0
	2082	Support Infrastructure - SSI-K and Zone w/ PMI	Dollars	0.31				$ - 0
	2083	Support Infrastructure - OW Refurbishment w/ PMI	Dollars	2.00				$ - 0
	2084	Support Infrastructure - OW Installation	Dollars	0.62				$ - 0
	2085	Support Infrastructure - OW Installation w/ PMI	Dollars	0.31				$ - 0
	2086	Support Infrastructure - OW Installation w/ CWSR	Dollars	0.31				$ - 0
	2087	Support Infrastructure - OW Installation w/ CWSR w/ PMI	Dollars	10.86				$ - 0
	2088	Program Coordination	Lot	1.00				$ - 0
	Yellow	OW CLINs					Total Evaluated Cost Option II	$ - 0
	Green	Hourly Rate CLINs
	Orange	CPFF CLIN (only proposed fee will be evaluated when applied to above costs)
	Blue	Support Infrastructure CLINs
	Grey	Unevaluated CLINs
	Dark Blue	Value to be entered by Offeror

&C&"Arial,Bold"&12Pricing Worksheet Evaluated Cost Option II

&CN00019-09-R-0216

Attachment 20

Option III

	CLIN	Description	Unit	Option III Qty	Proposed Price (FFP CLINs)	Proposed Wrap Rate (Hourly Rate CLINs)	Proposed Target Cost
(CPFF CLINs)	Fixed Fee Dollar Amount
(CPFF CLINs)	Evaluated CLIN Cost
	3001	Data	Lot
	3002	Government Property	Months	12				$ - 0
	3003	PMI Phase I (stand-alone) – P3C / NP-3	Each	0.21				$ - 0
	3004	PMI Phase II (stand-alone) – P3C / NP-3	Each	0.10				$ - 0
	3005	PMI Phase IIE (stand-alone) – P3C / NP-3	Each	0.10				$ - 0
	3006	PMI Phase I (ordered w/ ow install) – P3C / NP-3	Each	3.21				$ - 0
	3007	PMI Phase II (ordered w/ ow install) – P3C / NP-3	Each	0.10				$ - 0
	3008	PMI Phase IIE (ordered w/ ow install) – P3C / NP-3	Each	0.41				$ - 0
	3009	OW PMI (ordered w/ ow refurbishment)	Each	2.00				$ - 0
	3010	PMI Phase I (ordered w/ SSI-K) – P3C / NP-3	Each	0.21				$ - 0
	3011	PMI Phase II (ordered w/ SSI-K) – P3C / NP-3	Each	0.10				$ - 0
	3012	PMI Phase IIE (ordered w/ SSI-K) – P3C / NP-3	Each	0.10				$ - 0
	3013	PMI Phase I (ordered w/ Zone 5 wings-on) – P3C / NP-3	Each	0.21				$ - 0
	3014	PMI Phase II (ordered w/ Zone 5 wings-on) – P3C / NP-3	Each	0.10				$ - 0
	3015	PMI Phase IIE (ordered w/ Zone 5 wings-on) – P3C / NP-3	Each	0.10				$ - 0
	3016	PMI EP-3 Delta (ordered w/ X003, X004, or X005)	Each	0.10				$ - 0
	3017	PMI EP-3 Delta (ordered w/ X006, X007, or X008)	Each	1.03				$ - 0
	3018	PMI EP-3 Delta (ordered w/ X009)	Each	0.47				$ - 0
	3019	SSI-K - P3C / NP-3	Each	0.41				$ - 0
	3020	Zone 5 (wings-on) - P3C / NP-3	Each	0.41				$ - 0
	3021	Zone 5 Installation and CWSR (w/wings on) - P-3C/NP-3	Each	0.21				$ - 0
	3022	Zone 5 and SSI-K - P-3C (except BMUP LSRS and SPA) / NP-3	Each	0.21				$ - 0
	3023	Zone 5 and SSI-K - BMUP LSRS	Each	0.10				$ - 0
	3024	Zone 5 and SSI-K - SPA	Each	0.10				$ - 0
	3025	Zone 5 and SSI-K - EP-3	Each	0.10				$ - 0
	3026	OW Refurbishment (planks 1-9) - All T/M/S	Each	2.00				$ - 0
	3027	Outer Wing Installation - P-3C / NP-3	Each	0.21				$ - 0
	3028	Outer Wing Installation and CWSR - P-3C (except BMUP LSRS and SPA) / NP-3	Each	1.34				$ - 0
	3029	Outer Wing Installation and CWSR - BMUP LSRS	Each	1.03				$ - 0
	3030	Outer Wing Installation and CWSR - SPA	Each	0.31				$ - 0
	3031	Outer Wing Installation - EP-3	Each	0.10				$ - 0
	3032	Outer Wing Installation and CWSR - EP-3	Each	1.03				$ - 0
	3033	Explosive Suppressant Foam Removal	Each	2.28				$ - 0
	3034	Explosive Suppressant Foam Installation	Each	2.28				$ - 0
	3035	ALD-9 Removal	Each	0.31				$ - 0
	3036	Outer Wing Paint Strip	Each	0.59				$ - 0
	3037	BL 65 Domenut Replacement	Each	2.69				$ - 0
	3038	NDI / Prev Inspection = SSI	Each	0.10				$ - 0
	3039	NDI / Prev Inspection = ESSI	Each	0.10				$ - 0
	3040	NDI / Prev Inspection = ESSI w/ CWSR	Each	0.10				$ - 0
	3041	NDI / Prev Inspection = SSI-K	Each	0.10				$ - 0
	3042	NDI / Prev Inspection = New Lower Surface	Each	0.10				$ - 0
	3043	NDI / Prev Inspection = New Outer Wing	Each	0.10				$ - 0
	3044	NDI-LH Forward Corner Fittings	Each	0.10				$ - 0
	3045	NDI-RH Forward Corner Fittings	Each	0.10				$ - 0
	3046	NDI-LH Aft Corner Fittings	Each	0.10				$ - 0
	3047	NDI-RH Aft Corner Fittings	Each	0.10				$ - 0
	3048	Tooling
	3049	Drop-In Modifications	Hours	3,000				$ - 0
	3050	Drop-In Maintenance	Hours	3,000				$ - 0
	3051	Sustaining Engineering	Hours	16,000				$ - 0
	3052	Travel
	3053	Over and Above Labor	Hours	74,000				$ - 0
	3054	Material	Dollars
	3055	Conditional Inspections	Hours	4,000				$ - 0
	3056	RNAV Mode S AFC-719 – P-3C	Each	0.10				$ - 0
	3057	RNAV Mode S AFC-719 Part 2 – EP-3	Each	0.10				$ - 0
	3058	RNAV Mode S AFC-719 Part 3 – SPA	Each	0.10				$ - 0
	3059	5V Lighting AFC-720	Each	0.10				$ - 0
	3060	EFDS AFC-603 Basic, Part 3, and Part 4 – P-3C	Each	0.10				$ - 0
	3061	EFDS AFC-603 Part 5 – EP-3	Each	0.10				$ - 0
	3062	MLR-2020A-1 AFC-686 – P-3C	Each	0.10				$ - 0
	3063	MLR-2020A-1 AFC-686 Part 2 – EP-3	Each	0.10				$ - 0
	3064	ARC-210 AFC-693 – P-3C	Each	0.10				$ - 0
	3065	Digital Autopilot AFC-696	Each	0.10				$ - 0
	3066	ARC-243 HF Radio/ACQ-5 Data Link AFC-738	Each	0.10				$ - 0
	3067	ASX-6 (MMIS) AFC-705	Each	0.10				$ - 0
	3068	RNAV Mode S AFC-719 – P-3C Field Team	Each	0.10				$ - 0
	3069	RNAV Mode S AFC-719 Part 3 – SPA Field Team	Each	0.10				$ - 0
	3070	5V Lighting AFC-720 Field Team	Each	0.10				$ - 0
	3071	Digital Autopilot AFC-696 Field Team	Each	0.10				$ - 0
	3072	ARC-243 HF Radio/ACQ-5 Data Link AFC-738 Field Team	Each	0.10				$ - 0
	3073	ASX-6 (MMIS) AFC-705 Field Team	Each	0.10				$ - 0
	3074	Support Infrastructure - PMI Stand-Alone	Dollars	0.41				$ - 0
	3075	Support Infrastructure - SSI-K Stand-Alone	Dollars	0.21				$ - 0
	3076	Support Infrastructure - SSI-K w/ PMI	Dollars	0.21				$ - 0
	3077	Support Infrastructure - Zone 5 (wings on) Stand-Alone	Dollars	0.10				$ - 0
	3078	Support Infrastructure - Zone 5 (wings on) w/ PMI	Dollars	0.31				$ - 0
	3079	Support Infrastructure - Zone 5 (wings on) w/ CWSR	Dollars	0.10				$ - 0
	3080	Support Infrastructure - Zone 5 (wings on) w/ CWSR w/ PMI	Dollars	0.10				$ - 0
	3081	Support Infrastructure - SSI-K and Zone 5	Dollars	0.41				$ - 0
	3082	Support Infrastructure - SSI-K and Zone w/ PMI	Dollars	0.10				$ - 0
	3083	Support Infrastructure - OW Refurbishment w/ PMI	Dollars	2.00				$ - 0
	3084	Support Infrastructure - OW Installation	Dollars	0.21				$ - 0
	3085	Support Infrastructure - OW Installation w/ PMI	Dollars	0.10				$ - 0
	3086	Support Infrastructure - OW Installation w/ CWSR	Dollars	0.10				$ - 0
	3087	Support Infrastructure - OW Installation w/ CWSR w/ PMI	Dollars	3.62				$ - 0
	3088	Program Coordination	Lot	1.00				$ - 0
	Yellow	OW CLINs					Total Evaluated Cost Option III	$ - 0
	Green	Hourly Rate CLINs
	Blue	Support Infrastructure CLINs
	Grey	Unevaluated CLINs
	Dark Blue	Value to be entered by Offeror

&C&"Arial,Bold"&12Pricing Worksheet Evaluated Cost Option III

&CN00019-09-R-0216

Attachment 20

Option IV

	CLIN	Description	Unit	Option IV Qty	Proposed Price (FFP CLINs)	Proposed Wrap Rate (Hourly Rate CLINs)	Proposed Target Cost
(CPFF CLINs)	Fixed Fee Dollar Amount
(CPFF CLINs)	Evaluated CLIN Cost
	4001	Data	Lot
	4002	Government Property	Months	12				$ - 0
	4003	PMI Phase I (stand-alone) – P3C / NP-3	Each	0.21				$ - 0
	4004	PMI Phase II (stand-alone) – P3C / NP-3	Each	0.10				$ - 0
	4005	PMI Phase IIE (stand-alone) – P3C / NP-3	Each	0.10				$ - 0
	4006	PMI Phase I (ordered w/ ow install) – P3C / NP-3	Each	3.21				$ - 0
	4007	PMI Phase II (ordered w/ ow install) – P3C / NP-3	Each	0.10				$ - 0
	4008	PMI Phase IIE (ordered w/ ow install) – P3C / NP-3	Each	0.41				$ - 0
	4009	OW PMI (ordered w/ ow refurbishment)	Each	2.00				$ - 0
	4010	PMI Phase I (ordered w/ SSI-K) – P3C / NP-3	Each	0.21				$ - 0
	4011	PMI Phase II (ordered w/ SSI-K) – P3C / NP-3	Each	0.10				$ - 0
	4012	PMI Phase IIE (ordered w/ SSI-K) – P3C / NP-3	Each	0.10				$ - 0
	4013	PMI Phase I (ordered w/ Zone 5 wings-on) – P3C / NP-3	Each	0.21				$ - 0
	4014	PMI Phase II (ordered w/ Zone 5 wings-on) – P3C / NP-3	Each	0.10				$ - 0
	4015	PMI Phase IIE (ordered w/ Zone 5 wings-on) – P3C / NP-3	Each	0.10				$ - 0
	4016	PMI EP-3 Delta (ordered w/ X003, X004, or X005)	Each	0.10				$ - 0
	4017	PMI EP-3 Delta (ordered w/ X006, X007, or X008)	Each	1.03				$ - 0
	4018	PMI EP-3 Delta (ordered w/ X009)	Each	0.47				$ - 0
	4019	SSI-K - P3C / NP-3	Each	0.41				$ - 0
	4020	Zone 5 (wings-on) - P3C / NP-3	Each	0.41				$ - 0
	4021	Zone 5 Installation and CWSR (w/wings on) - P-3C/NP-3	Each	0.21				$ - 0
	4022	Zone 5 and SSI-K - P-3C (except BMUP LSRS and SPA) / NP-3	Each	0.21				$ - 0
	4023	Zone 5 and SSI-K - BMUP LSRS	Each	0.10				$ - 0
	4024	Zone 5 and SSI-K - SPA	Each	0.10				$ - 0
	4025	Zone 5 and SSI-K - EP-3	Each	0.10				$ - 0
	4026	OW Refurbishment (planks 1-9) - All T/M/S	Each	2.00				$ - 0
	4027	Outer Wing Installation - P-3C / NP-3	Each	0.21				$ - 0
	4028	Outer Wing Installation and CWSR - P-3C (except BMUP LSRS and SPA) / NP-3	Each	1.34				$ - 0
	4029	Outer Wing Installation and CWSR - BMUP LSRS	Each	1.03				$ - 0
	4030	Outer Wing Installation and CWSR - SPA	Each	0.31				$ - 0
	4031	Outer Wing Installation - EP-3	Each	0.10				$ - 0
	4032	Outer Wing Installation and CWSR - EP-3	Each	1.03				$ - 0
	4033	Explosive Suppressant Foam Removal	Each	2.28				$ - 0
	4034	Explosive Suppressant Foam Installation	Each	2.28				$ - 0
	4035	ALD-9 Removal	Each	0.31				$ - 0
	4036	Outer Wing Paint Strip	Each	0.59				$ - 0
	4037	BL 65 Domenut Replacement	Each	2.69				$ - 0
	4038	NDI / Prev Inspection = SSI	Each	0.10				$ - 0
	4039	NDI / Prev Inspection = ESSI	Each	0.10				$ - 0
	4040	NDI / Prev Inspection = ESSI w/ CWSR	Each	0.10				$ - 0
	4041	NDI / Prev Inspection = SSI-K	Each	0.10				$ - 0
	4042	NDI / Prev Inspection = New Lower Surface	Each	0.10				$ - 0
	4043	NDI / Prev Inspection = New Outer Wing	Each	0.10				$ - 0
	4044	NDI-LH Forward Corner Fittings	Each	0.10				$ - 0
	4045	NDI-RH Forward Corner Fittings	Each	0.10				$ - 0
	4046	NDI-LH Aft Corner Fittings	Each	0.10				$ - 0
	4047	NDI-RH Aft Corner Fittings	Each	0.10				$ - 0
	4048	Tooling
	4049	Drop-In Modifications	Hours	3,000				$ - 0
	4050	Drop-In Maintenance	Hours	3,000				$ - 0
	4051	Sustaining Engineering	Hours	16,000				$ - 0
	4052	Travel
	4053	Over and Above Labor	Hours	74,000				$ - 0
	4054	Material	Dollars
	4055	Conditional Inspections	Hours	4,000				$ - 0
	4056	RNAV Mode S AFC-719 – P-3C	Each	0.10				$ - 0
	4057	RNAV Mode S AFC-719 Part 2 – EP-3	Each	0.10				$ - 0
	4058	RNAV Mode S AFC-719 Part 3 – SPA	Each	0.10				$ - 0
	4059	5V Lighting AFC-720	Each	0.10				$ - 0
	4060	EFDS AFC-603 Basic, Part 3, and Part 4 – P-3C	Each	0.10				$ - 0
	4061	EFDS AFC-603 Part 5 – EP-3	Each	0.10				$ - 0
	4062	MLR-2020A-1 AFC-686 – P-3C	Each	0.10				$ - 0
	4063	MLR-2020A-1 AFC-686 Part 2 – EP-3	Each	0.10				$ - 0
	4064	ARC-210 AFC-693 – P-3C	Each	0.10				$ - 0
	4065	Digital Autopilot AFC-696	Each	0.10				$ - 0
	4066	ARC-243 HF Radio/ACQ-5 Data Link AFC-738	Each	0.10				$ - 0
	4067	ASX-6 (MMIS) AFC-705	Each	0.10				$ - 0
	4068	RNAV Mode S AFC-719 – P-3C Field Team	Each	0.10				$ - 0
	4069	RNAV Mode S AFC-719 Part 3 – SPA Field Team	Each	0.10				$ - 0
	4070	5V Lighting AFC-720 Field Team	Each	0.10				$ - 0
	4071	Digital Autopilot AFC-696 Field Team	Each	0.10				$ - 0
	4072	ARC-243 HF Radio/ACQ-5 Data Link AFC-738 Field Team	Each	0.10				$ - 0
	4073	ASX-6 (MMIS) AFC-705 Field Team	Each	0.10				$ - 0
	4074	Support Infrastructure - PMI Stand-Alone	Dollars	0.41				$ - 0
	4075	Support Infrastructure - SSI-K Stand-Alone	Dollars	0.21				$ - 0
	4076	Support Infrastructure - SSI-K w/ PMI	Dollars	0.21				$ - 0
	4077	Support Infrastructure - Zone 5 (wings on) Stand-Alone	Dollars	0.10				$ - 0
	4078	Support Infrastructure - Zone 5 (wings on) w/ PMI	Dollars	0.31				$ - 0
	4079	Support Infrastructure - Zone 5 (wings on) w/ CWSR	Dollars	0.10				$ - 0
	4080	Support Infrastructure - Zone 5 (wings on) w/ CWSR w/ PMI	Dollars	0.10				$ - 0
	4081	Support Infrastructure - SSI-K and Zone 5	Dollars	0.41				$ - 0
	4082	Support Infrastructure - SSI-K and Zone w/ PMI	Dollars	0.10				$ - 0
	4083	Support Infrastructure - OW Refurbishment w/ PMI	Dollars	2.00				$ - 0
	4084	Support Infrastructure - OW Installation	Dollars	0.21				$ - 0
	4085	Support Infrastructure - OW Installation w/ PMI	Dollars	0.10				$ - 0
	4086	Support Infrastructure - OW Installation w/ CWSR	Dollars	0.10				$ - 0
	4087	Support Infrastructure - OW Installation w/ CWSR w/ PMI	Dollars	3.62				$ - 0
	4088	Program Coordination	Lot	1.00				$ - 0
	Yellow	OW CLINs					Total Evaluated Cost Option IV	$ - 0
	Green	Hourly Rate CLINs
	Blue	Support Infrastructure CLINs
	Grey	Unevaluated CLINs
	Dark Blue	Value to be entered by Offeror

&C&"Arial,Bold"&12Pricing Worksheet Evaluated Cost Option IV

&CN00019-09-R-0216

Attachment 20

Option V

	CLIN	Description	Unit	Option V Qty	Proposed Price (FFP CLINs)	Proposed Wrap Rate (Hourly Rate CLINs)	Proposed Target Cost
(CPFF CLINs)	Fixed Fee Dollar Amount
(CPFF CLINs)	Evaluated CLIN Cost
	5001	Data	Lot
	5002	Government Property	Months	10				$ - 0
	5003	PMI Phase I (stand-alone) – P3C / NP-3	Each	0.14				$ - 0
	5004	PMI Phase II (stand-alone) – P3C / NP-3	Each	0.07				$ - 0
	5005	PMI Phase IIE (stand-alone) – P3C / NP-3	Each	0.07				$ - 0
	5006	PMI Phase I (ordered w/ ow install) – P3C / NP-3	Each	2.14				$ - 0
	5007	PMI Phase II (ordered w/ ow install) – P3C / NP-3	Each	0.07				$ - 0
	5008	PMI Phase IIE (ordered w/ ow install) – P3C / NP-3	Each	0.28				$ - 0
	5009	OW PMI (ordered w/ ow refurbishment)	Each	0.00				$ - 0
	5010	PMI Phase I (ordered w/ SSI-K) – P3C / NP-3	Each	0.14				$ - 0
	5011	PMI Phase II (ordered w/ SSI-K) – P3C / NP-3	Each	0.07				$ - 0
	5012	PMI Phase IIE (ordered w/ SSI-K) – P3C / NP-3	Each	0.07				$ - 0
	5013	PMI Phase I (ordered w/ Zone 5 wings-on) – P3C / NP-3	Each	0.14				$ - 0
	5014	PMI Phase II (ordered w/ Zone 5 wings-on) – P3C / NP-3	Each	0.07				$ - 0
	5015	PMI Phase IIE (ordered w/ Zone 5 wings-on) – P3C / NP-3	Each	0.07				$ - 0
	5016	PMI EP-3 Delta (ordered w/ X003, X004, or X005)	Each	0.07				$ - 0
	5017	PMI EP-3 Delta (ordered w/ X006, X007, or X008)	Each	0.69				$ - 0
	5018	PMI EP-3 Delta (ordered w/ X009)	Each	0.00				$ - 0
	5019	SSI-K - P3C / NP-3	Each	0.28				$ - 0
	5020	Zone 5 (wings-on) - P3C / NP-3	Each	0.28				$ - 0
	5021	Zone 5 Installation and CWSR (w/wings on) - P-3C/NP-3	Each	0.14				$ - 0
	5022	Zone 5 and SSI-K - P-3C (except BMUP LSRS and SPA) / NP-3	Each	0.14				$ - 0
	5023	Zone 5 and SSI-K - BMUP LSRS	Each	0.07				$ - 0
	5024	Zone 5 and SSI-K - SPA	Each	0.07				$ - 0
	5025	Zone 5 and SSI-K - EP-3	Each	0.07				$ - 0
	5026	OW Refurbishment (planks 1-9) - All T/M/S	Each	0.00				$ - 0
	5027	Outer Wing Installation - P-3C / NP-3	Each	0.14				$ - 0
	5028	Outer Wing Installation and CWSR - P-3C (except BMUP LSRS and SPA) / NP-3	Each	0.90				$ - 0
	5029	Outer Wing Installation and CWSR - BMUP LSRS	Each	0.69				$ - 0
	5030	Outer Wing Installation and CWSR - SPA	Each	0.21				$ - 0
	5031	Outer Wing Installation - EP-3	Each	0.07				$ - 0
	5032	Outer Wing Installation and CWSR - EP-3	Each	0.69				$ - 0
	5033	Explosive Suppressant Foam Removal	Each	1.52				$ - 0
	5034	Explosive Suppressant Foam Installation	Each	1.52				$ - 0
	5035	ALD-9 Removal	Each	0.21				$ - 0
	5036	Outer Wing Paint Strip	Each	0.00				$ - 0
	5037	BL 65 Domenut Replacement	Each	1.79				$ - 0
	5038	NDI / Prev Inspection = SSI	Each	0.07				$ - 0
	5039	NDI / Prev Inspection = ESSI	Each	0.07				$ - 0
	5040	NDI / Prev Inspection = ESSI w/ CWSR	Each	0.07				$ - 0
	5041	NDI / Prev Inspection = SSI-K	Each	0.07				$ - 0
	5042	NDI / Prev Inspection = New Lower Surface	Each	0.07				$ - 0
	5043	NDI / Prev Inspection = New Outer Wing	Each	0.07				$ - 0
	5044	NDI-LH Forward Corner Fittings	Each	0.07				$ - 0
	5045	NDI-RH Forward Corner Fittings	Each	0.07				$ - 0
	5046	NDI-LH Aft Corner Fittings	Each	0.07				$ - 0
	5047	NDI-RH Aft Corner Fittings	Each	0.07				$ - 0
	5048	Tooling
	5049	Drop-In Modifications	Hours	2,000				$ - 0
	5050	Drop-In Maintenance	Hours	2,000				$ - 0
	5051	Sustaining Engineering	Hours	8,000				$ - 0
	5052	Travel
	5053	Over and Above Labor	Hours	40,000				$ - 0
	5054	Material	Dollars
	5055	Conditional Inspections	Hours	2,000				$ - 0
	5056	RNAV Mode S AFC-719 – P-3C	Each	0.07				$ - 0
	5057	RNAV Mode S AFC-719 Part 2 – EP-3	Each	0.07				$ - 0
	5058	RNAV Mode S AFC-719 Part 3 – SPA	Each	0.07				$ - 0
	5059	5V Lighting AFC-720	Each	0.07				$ - 0
	5060	EFDS AFC-603 Basic, Part 3, and Part 4 – P-3C	Each	0.07				$ - 0
	5061	EFDS AFC-603 Part 5 – EP-3	Each	0.07				$ - 0
	5062	MLR-2020A-1 AFC-686 – P-3C	Each	0.07				$ - 0
	5063	MLR-2020A-1 AFC-686 Part 2 – EP-3	Each	0.07				$ - 0
	5064	ARC-210 AFC-693 – P-3C	Each	0.07				$ - 0
	5065	Digital Autopilot AFC-696	Each	0.07				$ - 0
	5066	ARC-243 HF Radio/ACQ-5 Data Link AFC-738	Each	0.07				$ - 0
	5067	ASX-6 (MMIS) AFC-705	Each	0.07				$ - 0
	5068	RNAV Mode S AFC-719 – P-3C Field Team	Each	0.07				$ - 0
	5069	RNAV Mode S AFC-719 Part 3 – SPA Field Team	Each	0.07				$ - 0
	5070	5V Lighting AFC-720 Field Team	Each	0.07				$ - 0
	5071	Digital Autopilot AFC-696 Field Team	Each	0.07				$ - 0
	5072	ARC-243 HF Radio/ACQ-5 Data Link AFC-738 Field Team	Each	0.07				$ - 0
	5073	ASX-6 (MMIS) AFC-705 Field Team	Each	0.07				$ - 0
	5074	Support Infrastructure - PMI Stand-Alone	Dollars	0.28				$ - 0
	5075	Support Infrastructure - SSI-K Stand-Alone	Dollars	0.14				$ - 0
	5076	Support Infrastructure - SSI-K w/ PMI	Dollars	0.14				$ - 0
	5077	Support Infrastructure - Zone 5 (wings on) Stand-Alone	Dollars	0.07				$ - 0
	5078	Support Infrastructure - Zone 5 (wings on) w/ PMI	Dollars	0.21				$ - 0
	5079	Support Infrastructure - Zone 5 (wings on) w/ CWSR	Dollars	0.07				$ - 0
	5080	Support Infrastructure - Zone 5 (wings on) w/ CWSR w/ PMI	Dollars	0.07				$ - 0
	5081	Support Infrastructure - SSI-K and Zone 5	Dollars	0.28				$ - 0
	5082	Support Infrastructure - SSI-K and Zone w/ PMI	Dollars	0.07				$ - 0
	5083	Support Infrastructure - OW Refurbishment w/ PMI	Dollars	0.00				$ - 0
	5084	Support Infrastructure - OW Installation	Dollars	0.14				$ - 0
	5085	Support Infrastructure - OW Installation w/ PMI	Dollars	0.07				$ - 0
	5086	Support Infrastructure - OW Installation w/ CWSR	Dollars	0.07				$ - 0
	5087	Support Infrastructure - OW Installation w/ CWSR w/ PMI	Dollars	2.41				$ - 0
	5088	Program Coordination	Lot	1.00				$ - 0
	Yellow	OW CLINs					Total Evaluated Cost Option V	$ - 0
	Green	Hourly Rate CLINs
	Blue	Support Infrastructure CLINs
	Grey	Unevaluated CLINs
	Dark Blue	Value to be entered by Offeror

&C&"Arial,Bold"&12Pricing Worksheet Evaluated Cost Option V

&CN00019-09-R-0216

Attachment 20

Summary

	CLIN	Description	Evaluated CLIN Cost
Base Year	Evaluated CLIN Cost
Option I	Evaluated CLIN Cost
Option II	Evaluated CLIN Cost
Option III	Evaluated CLIN Cost
Option IV	Evaluated CLIN Cost
Option V	Total Evaluated CLIN Cost
	X001	Data
	X002	Government Property	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X003	PMI Phase I (stand-alone) – P3C / NP-3	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X004	PMI Phase II (stand-alone) – P3C / NP-3	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X005	PMI Phase IIE (stand-alone) – P3C / NP-3	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X006	PMI Phase I (ordered w/ ow install) – P3C / NP-3	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X007	PMI Phase II (ordered w/ ow install) – P3C / NP-3	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X008	PMI Phase IIE (ordered w/ ow install) – P3C / NP-3	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X009	OW PMI (ordered w/ ow refurbishment)	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X010	PMI Phase I (ordered w/ SSI-K) – P3C / NP-3	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X011	PMI Phase II (ordered w/ SSI-K) – P3C / NP-3	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X012	PMI Phase IIE (ordered w/ SSI-K) – P3C / NP-3	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X013	PMI Phase I (ordered w/ Zone 5 wings-on) – P3C / NP-3	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X014	PMI Phase II (ordered w/ Zone 5 wings-on) – P3C / NP-3	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X015	PMI Phase IIE (ordered w/ Zone 5 wings-on) – P3C / NP-3	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X016	PMI EP-3 Delta (ordered w/ X003, X004, or X005)	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X017	PMI EP-3 Delta (ordered w/ X006, X007, or X008)	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X018	PMI EP-3 Delta (ordered w/ X009)	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X019	SSI-K - P3C / NP-3	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X020	Zone 5 (wings-on) - P3C / NP-3	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X021	Zone 5 Installation and CWSR (w/wings on) - P-3C/NP-3	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X022	Zone 5 and SSI-K - P-3C (except BMUP LSRS and SPA) / NP-3	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X023	Zone 5 and SSI-K - BMUP LSRS	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X024	Zone 5 and SSI-K - SPA	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X025	Zone 5 and SSI-K - EP-3	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X026	OW Refurbishment (planks 1-9) - All T/M/S	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X027	Outer Wing Installation - P-3C / NP-3	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X028	Outer Wing Installation and CWSR - P-3C (except BMUP LSRS and SPA) / NP-3	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X029	Outer Wing Installation and CWSR - BMUP LSRS	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X030	Outer Wing Installation and CWSR - SPA	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X031	Outer Wing Installation - EP-3	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X032	Outer Wing Installation and CWSR - EP-3	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X033	Explosive Suppressant Foam Removal	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X034	Explosive Suppressant Foam Installation	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X035	ALD-9 Removal	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X036	Outer Wing Paint Strip	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X037	BL 65 Domenut Replacement	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X038	NDI / Prev Inspection = SSI	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X039	NDI / Prev Inspection = ESSI	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X040	NDI / Prev Inspection = ESSI w/ CWSR	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X041	NDI / Prev Inspection = SSI-K	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X042	NDI / Prev Inspection = New Lower Surface	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X043	NDI / Prev Inspection = New Outer Wing	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X044	NDI-LH Forward Corner Fittings	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X045	NDI-RH Forward Corner Fittings	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X046	NDI-LH Aft Corner Fittings	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X047	NDI-RH Aft Corner Fittings	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X048	Tooling	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X049	Drop-In Modifications	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X050	Drop-In Maintenance	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X051	Sustaining Engineering	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X052	Travel	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X053	Over and Above Labor	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X054	Material
	X055	Conditional Inspections	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X056	RNAV Mode S AFC-719 – P-3C	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X057	RNAV Mode S AFC-719 Part 2 – EP-3	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X058	RNAV Mode S AFC-719 Part 3 – SPA	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X059	5V Lighting AFC-720	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X060	EFDS AFC-603 Basic, Part 3, and Part 4 – P-3C	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X061	EFDS AFC-603 Part 5 – EP-3	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X062	MLR-2020A-1 AFC-686 – P-3C	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X063	MLR-2020A-1 AFC-686 Part 2 – EP-3	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X064	ARC-210 AFC-693 – P-3C	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X065	Digital Autopilot AFC-696	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X066	ARC-243 HF Radio/ACQ-5 Data Link AFC-738	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X067	ASX-6 (MMIS) AFC-705	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X068	RNAV Mode S AFC-719 – P-3C Field Team	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X069	RNAV Mode S AFC-719 Part 3 – SPA Field Team	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X070	5V Lighting AFC-720 Field Team	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X071	Digital Autopilot AFC-696 Field Team	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X072	ARC-243 HF Radio/ACQ-5 Data Link AFC-738 Field Team	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X073	ASX-6 (MMIS) AFC-705 Field Team	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X074	Support Infrastructure - PMI Stand-Alone	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X075	Support Infrastructure - SSI-K Stand-Alone	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X076	Support Infrastructure - SSI-K w/ PMI	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X077	Support Infrastructure - Zone 5 (wings on) Stand-Alone	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X078	Support Infrastructure - Zone 5 (wings on) w/ PMI	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X079	Support Infrastructure - Zone 5 (wings on) w/ CWSR	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X080	Support Infrastructure - Zone 5 (wings on) w/ CWSR w/ PMI	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X081	Support Infrastructure - SSI-K and Zone 5	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X082	Support Infrastructure - SSI-K and Zone w/ PMI	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X083	Support Infrastructure - OW Refurbishment w/ PMI	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X084	Support Infrastructure - OW Installation	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X085	Support Infrastructure - OW Installation w/ PMI	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X086	Support Infrastructure - OW Installation w/ CWSR	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X087	Support Infrastructure - OW Installation w/ CWSR w/ PMI	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X088	Program Coordination	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0	$ - 0
	X089	Program Plans	$ - 0						$ - 0
	Yellow	OW CLINs					Total Evaluated Cost		$ - 0
	Green	Hourly Rate CLINs
	Blue	Support Infrastructure CLINs
	Grey	Unevaluated CLINs

&C&"Arial,Bold"&12Pricing Worksheet Evaluated Cost Summary

&CN00019-09-R-0216

Attachment 20

Other files

File	Type	Posted
09R0216-Amend0011-3of9.PDF	PDF	Apr 6, 2011
09R0216-Amend0011-4of9.PDF	PDF	Apr 6, 2011
09R0216-Amend0011-8of9.PDF	PDF	Apr 6, 2011
09R0216-Amend0011-6of9.PDF	PDF	Apr 6, 2011
09R0216-Amend0011-9of9.PDF	PDF	Apr 6, 2011
09R0216-Amend0011-1of9.PDF	PDF	Apr 6, 2011
09R0216-Amend0011-2of9.PDF	PDF	Apr 6, 2011
09R0216-Amend0011-7of9.PDF	PDF	Apr 6, 2011
09R0216-Amend0011-5of9.PDF	PDF	Apr 6, 2011
N00019-09-R-0216-0010.PDF	PDF	Mar 3, 2011
N0001909R0216 Amend 0009.PDF	PDF	Dec 15, 2010
Amendment 0009 - Released.doc	DOC document	Dec 15, 2010
N0001909R0216-Amend0008.PDF	PDF	Sep 23, 2010
Q A 176 for FedBizOps 9-22-2010.doc	DOC document	Sep 22, 2010
Appendix M - Outer Wing Installation Drawings dated 09 September 2010.xls	XLS spreadsheet	Sep 16, 2010
Appendix B - SSI-K	—	Sep 16, 2010
Appendix D - SSI-K	—	Sep 16, 2010
Attch_(1)_SOW_for_P-3_Aircraft_Sustainment_dtd_09_Sept_2010.doc	DOC document	Sep 16, 2010
Attch	—	Sep 16, 2010
Appendix L - CWA BOM 09 September 2010.xls	XLS spreadsheet	Sep 16, 2010
Amendment 0007.pdf	PDF	Sep 16, 2010
Legal Reviewed Q As 160 - 175 for FebBizOps 9-9-10.doc	DOC document	Sep 9, 2010
Appendix U -ALD-9 Reqs 25 October 2009.xls	XLS spreadsheet	Aug 25, 2010
Appendix T - P-3 A S Template 25 October 2009.xls	XLS spreadsheet	Aug 25, 2010
Appendix B - SSI-K Drawings 09 June 2010.xls	XLS spreadsheet	Aug 25, 2010
Appendix A - Acronyms 25 October 2009.doc	DOC document	Aug 25, 2010
Appendix V - P-3 IDP 25 October 2009.pdf	PDF	Aug 25, 2010
Appendix G - SSI-K Zone 5 BOM 09 June 2010.xls	XLS spreadsheet	Aug 25, 2010
Appendix E - SSI-K BOM 09 June 2010.xls	XLS spreadsheet	Aug 25, 2010
Attch	—	Aug 25, 2010
Appendix C - Zone 5 Drawings 09 June 2010.xls	XLS spreadsheet	Aug 25, 2010
Appendix R - Misc BOM 16 Mar 2010.xls	XLS spreadsheet	Aug 25, 2010
Appendix Q - Misc Drawings 09 June 2010.xls	XLS spreadsheet	Aug 25, 2010
Appendix L - CWA BOM 16 Mar 2010.xls	XLS spreadsheet	Aug 25, 2010
Appendix H - DIMPLE Ch 2 19 July 2010.pdf	PDF	Aug 25, 2010
Appendix D - SSI-K Zone 5 Drawings 09 June 2010.xls	XLS spreadsheet	Aug 25, 2010
Amendment 0005.PDF	PDF	Aug 25, 2010
Appendix F - Zone 5 BOM 09 June 2010.xls	XLS spreadsheet	Aug 25, 2010
Attch	—	Aug 25, 2010
Appendix M - OW Drawings 09 June 2010.xls	XLS spreadsheet	Aug 25, 2010
Appendix J - FCP 25 October 2009.xls	XLS spreadsheet	Aug 25, 2010
Appendix P - BMUP BOM 25 October 2009.xls	XLS spreadsheet	Aug 25, 2010
Appendix I - GFP 25 October 2009.xls	XLS spreadsheet	Aug 25, 2010
Appendix K - CWSR Drawings 09 June 2010.xls	XLS spreadsheet	Aug 25, 2010
Appendix S - P-3 Shoring Guide 25 October 2009.xls	XLS spreadsheet	Aug 25, 2010
Attch	—	Aug 25, 2010
N00019-09-R-0216-0004.pdf	PDF	Mar 23, 2010
Q As posted 19 Mar 2010.pdf	PDF	Mar 19, 2010
Changes to SOW Appendicies 19 Mar 10.doc	DOC document	Mar 19, 2010
Exhibit	—	Mar 19, 2010

Show 40 more

Latest 50 of 175 listed here. See the rest on GovTribe.

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

File details come from the government source that posted it. Updated Nov 14, 2017.