The file's text, extracted by GovTribe without its formatting.
Production CLINs
| OFFEROR NAME: | | FORMULA DESCRIPTION AND EXAMPLE | |
| Solicitation No. W15QKN-23-R-0007 | = Offeror Must Fill-In Cells | * Using a best fit power curve methodology, the general formula used in the pricing matrix is: | Y=Ax^b |
| Price Matrix | = Cells Include Formulas; Do Not Change | * Y = Unit Price to be calculated; | |
A = T-1: the theoretical unit price for the first unit (quantity of 1) based upon the associated curve formula;
x = Quantity to be ordered;
b = Slope for the applicable quantity curve between two specified quantities Production CLINs
| 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 Drop Down Menu) | | |
| * Using the example data and quantities below, for 2,900 items being ordered, the formula is: | Unit price = $142,439.49*2,900^-0.2350 |
| * The calculated unit price for 2,900 items is: | $21,880.13 |
IF YOU RESPONDED "IS" PREDICATED ON USE OF GOVERNMENT PROPERTY, COMPLETE THIS TAB and "Production Gov Property", "FAT Govt Property" TABS IN THIS WORKBOOK
| PROPOSED FFP PRODUCTION UNIT PRICES | | | | | | | | | | | | |
| (excluding rental value of Gov't property, if any) | | | | Curve Data used to Calculate Unit Prices for Quantities between Specified Quantities; | | | | | | | | | |
| Power Curve Formula: Y=Ax^b | | | | Curved Pricing Calculator | | | | | | | | | |
| Example | CLIN | Description | Quantity | M829A4 Unit Price | Curve Applies to | | M829A4 | | | Quantity | Unit Price | Total Price |
| | | | | | | | Slope (b) | T-1 (A) | Formula | | | |
| | 0001 | M829A4 | 2,700 | $22,250.62 | 2,700 | 2,999 | -0.23498 | $142,439.49 | Y = 142439.49 x ^-0.235 | 2,900 | $21,880.13 | $63,452,364.93 |
| | | | 3,000 | $21,706.52 | 3,000 | 3,399 | -0.23498 | $142,439.58 | Y = 142439.58 x ^-0.235 | 3,300 | $21,225.79 | $70,045,114.51 |
| | | | 3,400 | $21,077.42 | | | | | | | | |
| PROPOSED FFP PRODUCTION UNIT PRICES | |
| (excluding rental value of Gov't property, if any) | | Curve Data used to Calculate Unit Prices for Quantities between Specified Quantities; |
Power Curve Formula: Y=Ax^b
| CLIN | Description | Quantity | M829A4 Unit Price | Curve Applies to | | M829A4 Unit Cost Curves | | |
| | | | | | | Slope (b) | T-1 (A) | Formula |
| Ordering Period 1 | 0003 | M829A4 | 2,700 | | 2,700 | 2,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 3,000 | | 3,000 | 3,399 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 3,400 | | | | | | |
| Ordering Period 2 | 0006 | M829A4 | 2,700 | 2,700 | 2,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 3,000 | 3,000 | 3,399 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 3,400 | | | | | |
| Ordering Period 3 | 0009 | M829A4 | 2,700 | 2,700 | 2,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 3,000 | 3,000 | 3,399 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 3,400 | | | | | |
| Ordering Period 4 | 0012 | M829A4 | 2,700 | 2,700 | 2,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 3,000 | 3,000 | 3,399 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 3,400 | | | | | |
| Ordering Period 5 | 0015 | M829A4 | 2,700 | 2,700 | 2,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 3,000 | 3,000 | 3,399 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 3,400 | 3,400 | 4,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 5,000 | 5,000 | 9,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 10,000 | 10,000 | 14,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 15,000 | | | | | |
EXAMPLE
EXAMPLE
Production Govt Property
| OFFEROR NAME: | = Offeror Must Fill-In Cells |
| Solicitation No. W15QKN-23-R-0007 | = Cells Include Formulas; Do Not Change |
| Price Matrix | |
| Production CLINS Govt Property | |
| This worksheet shall only be completed if the Offeror's proposal "IS" predicated on the use of Government property already in its possession. |
| Offerors shall input only the PER UNIT RENTAL VALUE on this tab, if applicable. |
| Should rental value be shown below for the Production CLINs, the equivalent rental value applicable to FAT CLINs MUST be provided on the applicable tab. |
| Values are only needed for the referenced quantities. The curves from the production CLINs are used to calculate the other quantities. |
PER UNIT RENTAL VALUE OF GOVERNMENT PROPERTY Curve Data used to Calculate Per Unit Rental Value for Quantities between Specified Quantities;
Power Curve Formula: Y=Ax^b
| CLIN | Description | Quantity | M829A4 | Curve Applies to | | M829A4 Unit Cost Curves | | |
| | | | Per Unit Rental Value | | | Slope (b) | T-1 (A) | Formula |
| Ordering Period 1 | 0003 | M829A4 | 2,700 | | 2,700 | 2,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 3,000 | | 3,000 | 3,399 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 3,400 | | | | | | |
| Ordering Period 2 | 0006 | M829A4 | 2,700 | 2,700 | 2,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 3,000 | 3,000 | 3,399 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 3,400 | | | | | |
| Ordering Period 3 | 0009 | M829A4 | 2,700 | 2,700 | 2,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 3,000 | 3,000 | 3,399 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 3,400 | | | | | |
| Ordering Period 4 | 0012 | M829A4 | 2,700 | 2,700 | 2,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 3,000 | 3,000 | 3,399 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 3,400 | | | | | |
| Ordering Period 5 | 0015 | M829A4 | 2,700 | 2,700 | 2,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 3,000 | 3,000 | 3,399 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 3,400 | 3,400 | 4,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 5,000 | 5,000 | 9,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 10,000 | 10,000 | 14,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! |
| | | 15,000 | | | | | |
FAT CLINs
| OFFEROR NAME: | = Offeror Must Fill-In Cells |
| Solicitation No. W15QKN-23-R-0007 | |
| Price Matrix | |
| Component and Ballistic FAT CLINs | |
PROPOSED FFP FAT PRICES (excluding rental value of Gov't property, if any)
| M829A4 FAAT | | | | | | |
| DESCRIPTION | Quantity | CLIN | | | | |
| | 0001 / OP1 | 0004 / OP2 | 0007 / OP3 | 0010 / OP4 | 0013/ OP5 |
| M829A4 Component FAT | 1 Lot | | | | | |
| | 0002 / OP1 | 0005 / OP2 | 0008 / OP3 | 0011 / OP4 | 0014 / OP5 |
| M829A4 Ballistic FAT | 55 | | | | | |
FAT Govt Property
| OFFEROR NAME: | = Offeror Must Fill-In Cells |
| Solicitation No. W15QKN-23-R-0007 | |
| Price Matrix | |
| Government Property Per Unit Rental Value for FAT CLINs | |
| This worksheet shall only be completed if the Offeror's proposal IS predicated on the use of Government property already in its possession. |
| Offerors shall input only the PER UNIT RENTAL VALUE on this tab, if applicable. |
| Should rental value be shown below for the Production CLINs, the equivalent rental value applicable to FAT CLINs MUST be provided on this tab. |
PER UNIT RENTAL VALUE OF GOVERNMENT PROPERTY
| M829A4 | | | | | | |
| DESCRIPTION | Quantity | CLIN | | | | |
| | 0001 / OP1 | 0004 / OP2 | 0007/ OP3 | 0010 / OP4 | 0013 / OP5 |
| M829A4 Component FAT | 1 Lot | | | | | |
| | 0002 / OP1 | 0005 / OP2 | 0008 / OP3 | 0011 / OP4 | 0014 / OP5 |
| M829A4 Ballistic FAT | 55 | | | | | |