The file's text, extracted by GovTribe without its formatting.
Offeror
| Offeror Name: |
| Price Matrix |
| W15QKN-21-R-0073 |
| 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. |
| CLIN | Description | Quantity/ Quantity Range | Unit Price | Per Unit Rental Value of Government Property1 |
| Ordering Period 1 | | | | |
| 0001 | M240L MMG FAT, OP1 | 1 | $0.00 | $0.00 |
| 0002 | CDRLs | | NSP | NSP |
| 0003 | M240L MMG- Production, OP1 | 1 - 1500 | $0.00 | $0.00 |
| | 1501 - 3000 | $0.00 | $0.00 |
| | 3001 - 4400 | $0.00 | $0.00 |
| 0004 | M240L MMG PVT Spare Parts Paackage , OP1 | | | |
| 0005 | M240L Titanium Receiver FAT, OP-1 | 1 | $0.00 | $0.00 |
| 0006 | M240L Titanium Receiver Production , OP1 | 1 - 250 | $0.00 | $0.00 |
| | 251 - 500 | $0.00 | $0.00 |
| | 501 - 750 | $0.00 | $0.00 |
| | 751 - 1125 | $0.00 | $0.00 |
| Ordering Period II | | | | |
| 0007 | M240L MMG FAT, OPII | 1 | $0.00 | $0.00 |
| 0008 | M240L MMG- Production, OPII | 1 - 1500 | $0.00 | $0.00 |
| | 1501 - 3000 | $0.00 | $0.00 |
| | 3001 - 4400 | $0.00 | $0.00 |
| 0009 | M240L MMG PVT Spare Parts Paackage , OPII | 1 | $0.00 | $0.00 |
| 0010 | M240L Titanium Receiver FAT, OP-II | 1 | $0.00 | $0.00 |
| 0011 | M240L Titanium Receiver Production , OPII | 1 - 250 | $0.00 | $0.00 |
| | 251 - 500 | $0.00 | $0.00 |
| | 501 - 750 | $0.00 | $0.00 |
| | 751 - 1125 | $0.00 | $0.00 |
| Ordering Period III | | | | |
| 0012 | M240L MMG FAT, OP-III | 1 | $0.00 | $0.00 |
| 0013 | M240L MMG- Production, OP-III | 1 - 1500 | $0.00 | $0.00 |
| | 1501 - 3000 | $0.00 | $0.00 |
| | 3001 - 4400 | $0.00 | $0.00 |
| 0014 | M240L MMG PVT Spare Parts Paackage , OP-III | 1 | $0.00 | $0.00 |
| 0015 | M240L Titanium Receiver FAT, OP-III | 1 | $0.00 | $0.00 |
| 0016 | M240L Titanium Receiver Production , OP-III | 1 - 250 | $0.00 | $0.00 |
| | 251 - 500 | $0.00 | $0.00 |
| | 501 - 750 | $0.00 | $0.00 |
| | 751 - 1125 | $0.00 | $0.00 |
| Ordering Period IV | | | | |
| 0017 | M240L MMG FAT, OP-IV | 1 | $0.00 | $0.00 |
| 0018 | M240L MMG- Production, OP-IV | 1 - 1500 | $0.00 | $0.00 |
| | 1501 - 3000 | $0.00 | $0.00 |
| | 3001 - 4400 | $0.00 | $0.00 |
| 0019 | M240L MMG PVT Spare Parts Paackage , OP-IV | 1 | $0.00 | $0.00 |
| 0020 | M240L Titanium Receiver FAT, OP-IV | 1 | $0.00 | $0.00 |
| 0021 | M240L Titanium Receiver Production , OP-IV | 1 - 250 | $0.00 | $0.00 |
| | 251 - 500 | $0.00 | $0.00 |
| | 501 - 750 | $0.00 | $0.00 |
| | 751 - 1125 | $0.00 | $0.00 |
| Ordering Period V | | | | |
| 0022 | M240L MMG FAT, OP-V | 1 | $0.00 | $0.00 |
| 0023 | M240L MMG- Production, OP-V | 1 - 1500 | $0.00 | $0.00 |
| | 1501 - 3000 | $0.00 | $0.00 |
| | 3001 - 4400 | $0.00 | $0.00 |
| 0024 | M240L MMG PVT Spare Parts Paackage , OP-v | | | |
| 0025 | M240L Titanium Receiver FAT, OP-V | 1 | $0.00 | $0.00 |
| 0026 | M240L Titanium Receiver Production , OP-V | 1 - 250 | $0.00 | $0.00 |
| | 251 - 500 | $0.00 | $0.00 |
| | 501 - 750 | $0.00 | $0.00 |
| | 751 - 1125 | $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
Weighted Eval UP Max
| | | | | | | | | | Royalty Adjustment Amount | | | | | | | |
| CLIN | Description | Quantity/ Quantity Range | Evaluated Quantity | Proposed Unit Price | Evaluated Amount | Weight Per Qty/Qty Range | Weighted Evaluated Price Per Qty/Qty Range | Weight Per Weapon System | Weighted Evaluated Price | Weapon System | Total Price for FAT Units | Weighted Evaluated Price for Production CLINs | Total Price/Weighted Evaluated Price for FAT & Production Units | Allocation % | Total Dollars Subject to Royalty in TEP | Royalty % | Evaluated Royalty Amount |
| 0001 | M4 - FAT, OP1 | 1 | 1 | $5,462.00 | $5,462.00 | 100% | $5,462.00 | 100% | $5,462.00 | M4 | $48,194.69 | ERROR:#REF! | ERROR:#REF! | 36.22% | ERROR:#REF! | 5.00% | ERROR:#REF! |
| 0002 | M4 - Production, OP1 | 1-20,000 | 20,000 | $771.75 | $15,435,000.00 | 10% | $1,543,500.00 | | | M4A1 | $48,435.66 | ERROR:#REF! | ERROR:#REF! | 35.82% | ERROR:#REF! | 5.00% | ERROR:#REF! |
| | 20,001-40,000 | 40,000 | $735.00 | $29,400,000.00 | 25% | $7,350,000.00 | | | Total | | | | | | | ERROR:#REF! |
| | 40,001 - 80,000 | 80,000 | $700.00 | $56,000,000.00 | 40% | $22,400,000.00 | | | | | | | | | | |
| | 80,001 - 160,000 | 160,000 | $665.00 | $106,400,000.00 | 20% | $21,280,000.00 | | | | | | | | | | |
| | 160,001-292,000 | 292,000 | $631.75 | $184,471,000.00 | 5% | $9,223,550.00 | | | | | | | | | | |
| Evaluated Price - CLIN 0002 M4 - Production, OP1 | | | | | | | $61,797,050.00 | ERROR:#REF! | ERROR:#REF! | | | | | | | | |
| 0003 | M4A1 - FAT, OP1 | 1 | 1 | $5,489.31 | $5,489.31 | 100% | $5,489.31 | 100% | $5,489.31 | | | | | | | | |
| 0004 | M4A1 - Production, OP1 | 1-20,000 | 20,000 | $775.61 | $15,512,175.00 | 10% | $1,551,217.50 | | | | | | | | | | |
| | 20,001-40,000 | 40,000 | $738.68 | $29,547,000.00 | 25% | $7,386,750.00 | | | | | | | | | | |
| | 40,001 - 80,000 | 80,000 | $703.50 | $56,280,000.00 | 40% | $22,512,000.00 | | | | | | | | | | |
| | 80,001 - 160,000 | 160,000 | $668.33 | $106,932,000.00 | 20% | $21,386,400.00 | | | | | | | | | | |
| | 160,001-292,000 | 292,000 | $634.91 | $185,393,355.00 | 5% | $9,269,667.75 | | | | | | | | | | |
| Evaluated Price - CLIN 0004 M4A1 - Production, OP1 | | | | | | | $62,106,035.25 | ERROR:#REF! | ERROR:#REF! | | | | | | | | |
| 0005 | CDRLs | | | | | | | | NSP | | | | | | | | |
| 0006 | M4 - FAT, OP2 | 1 | 1 | $5,770.60 | $5,770.60 | 100% | $5,770.60 | 100% | $5,770.60 | | | | | | | | |
| 0007 | M4 - Production, OP2 | 1-20,000 | 20,000 | $787.19 | $15,743,800.00 | 10% | $1,574,380.00 | | | | | | | | | | |
| | 20,001-40,000 | 40,000 | $749.70 | $29,988,000.00 | 25% | $7,497,000.00 | | | | | | | | | | |
| | 40,001 - 80,000 | 80,000 | $714.00 | $57,120,000.00 | 40% | $22,848,000.00 | | | | | | | | | | |
| | 80,001 - 160,000 | 160,000 | $678.30 | $108,528,000.00 | 20% | $21,705,600.00 | | | | | | | | | | |
| | 160,001-292,000 | 292,000 | $644.39 | $188,161,880.00 | 5% | $9,408,094.00 | | | | | | | | | | |
| Evaluated Price - CLIN 0007 M4 - Production, OP2 | | | | | | | $63,033,074.00 | ERROR:#REF! | ERROR:#REF! | | | | | | | | |
| 0008 | M4A1 - FAT, OP2 | 1 | 1 | $5,799.45 | $5,799.45 | 100% | $5,799.45 | 100% | $5,799.45 | | | | | | | | |
| 0009 | M4A1 - Production, OP2 | 1-20,000 | 20,000 | $791.13 | $15,822,519.00 | 10% | $1,582,251.90 | | | | | | | | | | |
| | 20,001-40,000 | 40,000 | $753.45 | $30,137,940.00 | 25% | $7,534,485.00 | | | | | | | | | | |
| | 40,001 - 80,000 | 80,000 | $717.57 | $57,405,600.00 | 40% | $22,962,240.00 | | | | | | | | | | |
| | 80,001 - 160,000 | 160,000 | $681.69 | $109,070,640.00 | 20% | $21,814,128.00 | | | | | | | | | | |
| | 160,001-292,000 | 292,000 | $647.61 | $189,102,689.40 | 5% | $9,455,134.47 | | | | | | | | | | |
| Evaluated Price - CLIN 0009 M4A1 - Production, OP2 | | | | | | | $63,348,239.37 | ERROR:#REF! | ERROR:#REF! | | | | | | | | |
| 0010 | M4 - FAT, OP3 | 1 | 1 | $5,880.39 | $5,880.39 | 100% | $5,880.39 | 100% | $5,880.39 | | | | | | | | |
| 0011 | M4 - Production, OP3 | 1-20,000 | 20,000 | $802.93 | $16,058,600.00 | 10% | $1,605,860.00 | | | | | | | | | | |
| | 20,001-40,000 | 40,000 | $764.69 | $30,587,600.00 | 25% | $7,646,900.00 | | | | | | | | | | |
| | 40,001 - 80,000 | 80,000 | $728.28 | $58,262,400.00 | 40% | $23,304,960.00 | | | | | | | | | | |
| | 80,001 - 160,000 | 160,000 | $691.87 | $110,699,200.00 | 20% | $22,139,840.00 | | | | | | | | | | |
| | 160,001-292,000 | 292,000 | $657.27 | $191,922,840.00 | 5% | $9,596,142.00 | | | | | | | | | | |
| Evaluated Price - CLIN 0011 M4 - Production, OP3 | | | | | | | $64,293,702.00 | ERROR:#REF! | ERROR:#REF! | | | | | | | | |
| 0012 | M4A1 - FAT, OP3 | 1 | 1 | $5,909.79 | $5,909.79 | 100% | $5,909.79 | 100% | $5,909.79 | | | | | | | | |
| 0013 | M4A1 - Production, OP3 | 1-20,000 | 20,000 | $806.94 | $16,138,893.00 | 10% | $1,613,889.30 | | | | | | | | | | |
| | 20,001-40,000 | 40,000 | $768.51 | $30,740,538.00 | 25% | $7,685,134.50 | | | | | | | | | | |
| | 40,001 - 80,000 | 80,000 | $731.92 | $58,553,712.00 | 40% | $23,421,484.80 | | | | | | | | | | |
| | 80,001 - 160,000 | 160,000 | $695.33 | $111,252,696.00 | 20% | $22,250,539.20 | | | | | | | | | | |
| | 160,001-292,000 | 292,000 | $660.56 | $192,882,454.20 | 5% | $9,644,122.71 | | | | | | | | | | |
| Evaluated Price - CLIN 0013 M4A1 - Production, OP3 | | | | | | | $64,615,170.51 | ERROR:#REF! | ERROR:#REF! | | | | | | | | |
| 0014 | M4 - FAT, OP4 | 1 | 1 | $5,991.81 | $5,991.81 | 100% | $5,991.81 | 100% | $5,991.81 | | | | | | | | |
| 0015 | M4 - Production, OP4 | 1-20,000 | 20,000 | $818.99 | $16,379,800.00 | 10% | $1,637,980.00 | | | | | | | | | | |
| | 20,001-40,000 | 40,000 | $779.99 | $31,199,600.00 | 25% | $7,799,900.00 | | | | | | | | | | |
| | 40,001 - 80,000 | 80,000 | $742.85 | $59,428,000.00 | 40% | $23,771,200.00 | | | | | | | | | | |
| | 80,001 - 160,000 | 160,000 | $705.71 | $112,913,600.00 | 20% | $22,582,720.00 | | | | | | | | | | |
| | 160,001-292,000 | 292,000 | $670.42 | $195,762,640.00 | 5% | $9,788,132.00 | | | | | | | | | | |
| Evaluated Price - CLIN 0015 M4 - Production, OP4 | | | | | | | $65,579,932.00 | ERROR:#REF! | ERROR:#REF! | | | | | | | | |
| 0016 | M4A1 - FAT, OP4 | 1 | 1 | $6,021.77 | $6,021.77 | 100% | $6,021.77 | 100% | $6,021.77 | | | | | | | | |
| 0017 | M4A1 - Production, OP4 | 1-20,000 | 20,000 | $823.08 | $16,461,699.00 | 10% | $1,646,169.90 | | | | | | | | | | |
| | 20,001-40,000 | 40,000 | $783.89 | $31,355,598.00 | 25% | $7,838,899.50 | | | | | | | | | | |
| | 40,001 - 80,000 | 80,000 | $746.56 | $59,725,140.00 | 40% | $23,890,056.00 | | | | | | | | | | |
| | 80,001 - 160,000 | 160,000 | $709.24 | $113,478,168.00 | 20% | $22,695,633.60 | | | | | | | | | | |
| | 160,001-292,000 | 292,000 | $673.77 | $196,741,453.20 | 5% | $9,837,072.66 | | | | | | | | | | |
| Evaluated Price - CLIN 0017 M4A1 - Production, OP4 | | | | | | | $65,907,831.66 | ERROR:#REF! | ERROR:#REF! | | | | | | | | |
| 0018 | M4 - FAT, OP5 | 1 | 1 | $6,105.90 | $6,105.90 | 100% | $6,105.90 | 100% | $6,105.90 | | | | | | | | |
| 0019 | M4 - Production, OP5 | 1-20,000 | 20,000 | $835.36 | $16,707,285.00 | 10% | $1,670,728.50 | | | | | | | | | | |
| | 20,001-40,000 | 40,000 | $795.59 | $31,823,400.00 | 25% | $7,955,850.00 | | | | | | | | | | |
| | 40,001 - 80,000 | 80,000 | $757.70 | $60,616,000.00 | 40% | $24,246,400.00 | | | | | | | | | | |
| | 80,001 - 160,000 | 160,000 | $719.82 | $115,170,400.00 | 20% | $23,034,080.00 | | | | | | | | | | |
| | 160,001-292,000 | 292,000 | $683.82 | $199,676,681.00 | 5% | $9,983,834.05 | | | | | | | | | | |
| Evaluated Price - CLIN 0019 M4 - Production, OP5 | | | | | | | $66,890,892.55 | ERROR:#REF! | ERROR:#REF! | | | | | | | | |
| 0020 | M4A1 - FAT, OP5 | 1 | 1 | $6,136.43 | $6,136.43 | 100% | $6,136.43 | 100% | $6,136.43 | | | | | | | | |
| 0021 | M4A1 - Production, OP5 | 1-20,000 | 20,000 | $839.54 | $16,790,821.43 | 10% | $1,679,082.14 | | | | | | | | | | |
| | 20,001-40,000 | 40,000 | $799.56 | $31,982,517.00 | 25% | $7,995,629.25 | | | | | | | | | | |
| | 40,001 - 80,000 | 80,000 | $761.49 | $60,919,080.00 | 40% | $24,367,632.00 | | | | | | | | | | |
| | 80,001 - 160,000 | 160,000 | $723.41 | $115,746,252.00 | 20% | $23,149,250.40 | | | | | | | | | | |
| | 160,001-292,000 | 292,000 | $687.24 | $200,675,064.41 | 5% | $10,033,753.22 | | | | | | | | | | |
| Evaluated Price - CLIN 0021 M4A1 - Production, OP5 | | | | | | | $67,225,347.01 | ERROR:#REF! | ERROR:#REF! | | | | | | | | |
| Evaluated Price-All CLINs | | | | | | | | | ERROR:#REF! | | | | | | | | |
| Evaluated Royalty Amount | | | | | | | | | ERROR:#REF! | | | | | | | | |
| Rental Equivalent Factor for Value of Government Property | | | | | | | | | $7,000.00 | | | | | | | | |
| Price Evaluation Preference for Hubzone Small Business Concerns | | | | | | | Base | Rate | | | | | | | | | |
| | | | | | | ERROR:#REF! | 10% | ERROR:#REF! | | | | | | | | |
| Total Evaluated Price | | | | | | | | | ERROR:#REF! | | | | | | | | |
Avg Unit Price
| | | | | | | | | | | | Evaluated Royalty Amount Calculation: | | | | | | | |
| Description | Qty/ Qty Range | OP1 | OP2 | OP3 | OP4 | OP5 | Avg U/P | Evaluated Qty | Evaluated Amount | Weight % | Weighted Evaluated Price | Item | FAT Units | Production Total Evaluated Price | Total Evaluated Price for Units | % of Unit Price Subject to Royalty | Total Dollars Subject to Royalty | Royalty % | Evaluated Royalty Amount |
| M4 - FAT | 1 | $5,462.00 | $5,770.60 | $5,880.39 | $5,991.81 | $6,105.90 | N/A | 1 | 29,210.70 | 100% | $ 29,210.70 | M4 | $48,194.69 | $ 64,318,930.11 | $64,367,124.80 | 36.22% | $23,313,772.60 | 5.00% | $3,218,356.24 |
| M4 - Production | 1-20,000 | $771.75 | $787.19 | $802.93 | $818.99 | $835.36 | $803.24 | 20,000 | 16,064,897.00 | 10% | $ 1,606,489.70 | M4A1 | $48,194.69 | $ 64,318,930.11 | $64,367,124.80 | 36.22% | $23,313,772.60 | 5.00% | $3,218,356.24 |
| 20,001-40,000 | $735.00 | $749.70 | $764.69 | $779.99 | $795.59 | $764.99 | 40,000 | 30,599,720.00 | 25% | $ 7,649,930.00 | Total | | | | | | | $6,436,712.48 |
| 40,001 - 80,000 | $700.00 | $714.00 | $728.28 | $742.85 | $757.70 | $728.57 | 80,000 | 58,285,280.00 | 40% | $ 23,314,112.00 | | | | | | | | |
| 80,001 - 160,000 | $665.00 | $678.30 | $691.87 | $705.71 | $719.82 | $692.14 | 160,000 | 110,742,240.00 | 20% | $ 22,148,448.00 | | | | | | | | |
| 160,001-292,000 | $631.75 | $644.39 | $657.27 | $670.42 | $683.82 | $657.53 | 292,000 | 191,999,008.20 | 5% | $ 9,599,950.41 | | | | | | | | |
| Evaluated Price - M4 Production | | | | | | | | | | | $ 64,318,930.11 | | | | | | | | |
| M4A1 - FAT | 1 | $5,462.00 | $5,770.60 | $5,880.39 | $5,991.81 | $6,105.90 | N/A | 1 | 29,210.70 | 100% | $ 29,210.70 | | | | | | | | |
| M4A1 - Production | 1-20,000 | $771.75 | $787.19 | $802.93 | $818.99 | $835.36 | $803.24 | 20,000 | 16,064,897.00 | 10% | $ 1,606,489.70 | | | | | | | | |
| 20,001-40,000 | $735.00 | $749.70 | $764.69 | $779.99 | $795.59 | $764.99 | 40,000 | 30,599,720.00 | 25% | $ 7,649,930.00 | | | | | | | | |
| 40,001 - 80,000 | $700.00 | $714.00 | $728.28 | $742.85 | $757.70 | $728.57 | 80,000 | 58,285,280.00 | 40% | $ 23,314,112.00 | | | | | | | | |
| 80,001 - 160,000 | $665.00 | $678.30 | $691.87 | $705.71 | $719.82 | $692.14 | 160,000 | 110,742,240.00 | 20% | $ 22,148,448.00 | | | | | | | | |
| 160,001-292,000 | $631.75 | $644.39 | $657.27 | $670.42 | $683.82 | $657.53 | 292,000 | 191,999,008.20 | 5% | $ 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 Concerns | | | | | | | | | | 10% | $442,423.00 | | | | | | | | |
| TOTAL EVALUATED PRICE | | | | | | | | | | | $135,582,417.10 | | | | | | | | |
