The file's text, extracted by GovTribe without its formatting.
L-10 Price Contractor Price Sum L-10 - Prime Contractor Price Summary CONTRACTOR INPUT
| The reporting contractor can add as many rows as they deem necessary under each CLIN to substantiate their cost. | | | | |
| Current inputs in blue cells are strictly dummy values for example purposes. The Offeror should override these cells with its own inputs. | | | | |
| CLIN | Program Element | Fiscal Year | Unit Cost | Number of Units | Type of Unit |
Draheim, Phillip H CIV NAVAIR 4.2, NAVAIR 4.2.2: Examples: Aircraft, Hours, Kits, Man-Years
| Total Price | | | | | | | |
| Column Reference | A | B | C | D | E | F |
| Cell Results | | | | | | (C*D)=F |
| | CONTRACT TOTAL | | | | | $ 174,350,000 |
LOT 1 TOTAL $ 42,710,000
| 0001 | TH-XX Full Rate Production Lot 1 (Including Engineering Reach Back) | | | | | $ 32,480,000 |
| TH-XX Aircraft | 2020 | $ 1,000,000 | 28 | Aircraft | $ 28,000,000 |
| Kit 1 | 2020 | $ 100,000 | 28 | Kits | $ 2,800,000 |
| Kit 2 | 2020 | $ 50,000 | 28 | Kits | $ 1,400,000 |
| Kit 3 | 2020 | $ 10,000 | 28 | Kits | $ 280,000 |
| Kit 4 | 2020 | | | | $ - 0 |
| Insert Rows here | | | | | $ - 0 |
| 0002 | Data in Support of Lot 1 | $ - 0 |
| N/A | $ - 0 |
| Insert Rows here | $ - 0 |
| 0003 | Lot 1 Spare Parts (Including Engine Spares) | | | | | $ 3,560,000 |
| Spare Part 1 | 2020 | $ 300,000 | 10 | Spare Parts | $ 3,000,000 |
| Spare Part 2 | 2020 | | | | $ - 0 |
| Spare Part 3 | 2020 | $ 20,000 | 25 | Spare Parts | $ 500,000 |
| Spare Part X | 2020 | $ 10,000 | 6 | Spare Parts | $ 60,000 |
| Insert Rows here | | | | | $ - 0 |
| 0004 | Peculiar Support Equipment | | | | | $ 1,200,000 |
| PSE #1 | 2020 | $ 100,000 | 5 | PSE | $ 500,000 |
| PSE #2 | 2020 | $ 50,000 | 5 | PSE | $ 250,000 |
| PSE #3 | 2020 | $ 25,000 | 10 | PSE | $ 250,000 |
| PSE #X | 2020 | $ 10,000 | 20 | PSE | $ 200,000 |
| Insert Rows here | | | | | $ - 0 |
| 0005 | Hoists | | | | | $ 2,500,000 |
| Hoists | 2020 | $ 100,000 | 25 | Hoists | $ 2,500,000 |
| Insert Rows here | | | | | $ - 0 |
| 0006 | Mission Planning System | | | | | $ 2,500,000 |
| Mission Planning System | 2020 | $ 100,000 | 25 | MPSs | $ 2,500,000 |
| Insert Rows here | | | | | $ - 0 |
| 0007 | Instructor Pilot Training | | | | | $ 250,000 |
| Instructor Pilot Training Course | 2020 | $ 10,000 | 25 | Cadre Pilots | $ 250,000 |
| Insert Rows here | | | | | $ - 0 |
| 0008 | Maintenance Personnel Training | | | | | $ 100,000 |
| Maintainer Training Course | 2020 | $ 10,000 | 10 | Maintainers | $ 100,000 |
| Insert Rows here | | | | | $ - 0 |
| 0009 | NATOPS Development | | | | | $ 100,000 |
| Flight Manual Development | 2020 | $ 100,000 | 1 | Manual | $ 100,000 |
| Insert Rows here | | | | | $ - 0 |
| 0010 | Data in Excess of FFF/OMIT | | | | | $ 20,000 |
| Data in Excess | 2020 | $ 20,000 | 1 | Data | $ 20,000 |
| Insert Row Here | | | | | $ - 0 |
LOT 2 TOTAL $ 47,240,000
| 0101 | TH-XX Full Rate Production Lot 2 (Including Engineering Reach Back) | | | | | $ 41,760,000 |
| TH-XX Aircraft | 2021 | $ 1,000,000 | 36 | Aircraft | $ 36,000,000 |
| Kit 1 | 2021 | $ 100,000 | 36 | Kits | $ 3,600,000 |
| Kit 2 | 2021 | $ 50,000 | 36 | Kits | $ 1,800,000 |
| Kit 3 | 2021 | $ 10,000 | 36 | Kits | $ 360,000 |
| Kit 4 | 2021 | | | | $ - 0 |
| Insert Rows here | | | | | $ - 0 |
| 0102 | Data in Support of Lot 2 | $ - 0 |
| N/A | $ - 0 |
| Insert Rows here | $ - 0 |
| 0103 | Lot 2 Spare Parts (Including Engine Spares) | | | | | $ 4,280,000 |
| Spare Part 1 | 2021 | $ 300,000 | 12 | Spare Parts | $ 3,600,000 |
| Spare Part 2 | 2021 | | | | $ - 0 |
| Spare Part 3 | 2021 | $ 20,000 | 30 | Spare Parts | $ 600,000 |
| Spare Part X | 2021 | $ 10,000 | 8 | Spare Parts | $ 80,000 |
| Insert Rows here | | | | | $ - 0 |
| 0104 | Peculiar Support Equipment | | | | | $ 1,200,000 |
| PSE #1 | 2021 | $ 100,000 | 5 | PSE | $ 500,000 |
| PSE #2 | 2021 | $ 50,000 | 5 | PSE | $ 250,000 |
| PSE #3 | 2021 | $ 25,000 | 10 | PSE | $ 250,000 |
| PSE #X | 2021 | $ 10,000 | 20 | PSE | $ 200,000 |
| Insert Rows here | | | | | $ - 0 |
LOT 3 TOTAL $ 46,040,000
| 0201 | TH-XX Full Rate Production Lot 3 (Including Engineering Reach Back) | | | | | $ 41,760,000 |
| TH-XX Aircraft | 2022 | $ 1,000,000 | 36 | Aircraft | $ 36,000,000 |
| Kit 1 | 2022 | $ 100,000 | 36 | Kits | $ 3,600,000 |
| Kit 2 | 2022 | $ 50,000 | 36 | Kits | $ 1,800,000 |
| Kit 3 | 2022 | $ 10,000 | 36 | Kits | $ 360,000 |
| Kit 4 | 2022 | | | | $ - 0 |
| Insert Rows here | | | | | $ - 0 |
| 0202 | Data in Support of Lot 3 | $ - 0 |
| N/A | $ - 0 |
| Insert Rows here | $ - 0 |
| 0203 | Lot 3 Spare Parts (Including Engine Spares) | | | | | $ 4,280,000 |
| Spare Part 1 | 2022 | $ 300,000 | 12 | Spare Parts | $ 3,600,000 |
| Spare Part 2 | 2022 | | | | $ - 0 |
| Spare Part 3 | 2022 | $ 20,000 | 30 | Spare Parts | $ 600,000 |
| Spare Part X | 2022 | $ 10,000 | 8 | Spare Parts | $ 80,000 |
| Insert Rows here | | | | | $ - 0 |
LOT 4 TOTAL $ 38,360,000
| 0301 | TH-XX Full Rate Production Lot 4 (Including Engineering Reach Back) | | | | | $ 34,800,000 |
| TH-XX Aircraft | 2023 | $ 1,000,000 | 30 | Aircraft | $ 30,000,000 |
| Kit 1 | 2023 | $ 100,000 | 30 | Kits | $ 3,000,000 |
| Kit 2 | 2023 | $ 50,000 | 30 | Kits | $ 1,500,000 |
| Kit 3 | 2023 | $ 10,000 | 30 | Kits | $ 300,000 |
| Kit 4 | 2023 | | | | $ - 0 |
| Insert Rows here | | | | | $ - 0 |
| 0302 | Data in Support of Lot 4 | $ - 0 |
| N/A | $ - 0 |
| Insert Rows here | $ - 0 |
| 0303 | Lot 4 Spare Parts (Including Engine Spares) | | | | | $ 3,560,000 |
| Spare Part 1 | 2023 | $ 300,000 | 10 | Spare Parts | $ 3,000,000 |
| Spare Part 2 | 2023 | | | | $ - 0 |
| Spare Part 3 | 2023 | $ 20,000 | 25 | Spare Parts | $ 500,000 |
| Spare Part X | 2023 | $ 10,000 | 6 | Spare Parts | $ 60,000 |
| Insert Rows here | | | | | $ - 0 |