Attachment_0011___Price_Matrix.xlsx
XLSX spreadsheet 28 KB Posted
- Attached to
- M739A1 Point Detonating/Delay (PD/DLY) Fuze
- Solicitation number
- W15QKN25R0002
About this file
The file is a Price Matrix Excel spreadsheet for Solicitation No. W15QKN-25-R-0002, detailing pricing for the M739A1 Point Detonating/Delay (PD/DLY) Fuze. The document provides a complex pricing structure using a power curve formula (Y=Ax^b) for production unit prices across five ordering periods, with quantities ranging from 50,000 to 800,000 units. The pricing matrix includes First Article Test (FAT) CLINs and Production CLINs, allowing offerors to propose unit prices with options to account for government property usage.
The solicitation is for a fuze used in 105mm and 155mm artillery projectiles, primarily for training and tactical operations by the US Army, USMC, and SOCOM. The M739A1 PD/DLY Fuze features a one-piece solid aluminum body with a 2-inch threaded base, incorporating five modular subassemblies and an Impact Delay Module (IDM) that provides a 3-6 millisecond delay function. The fuze is anodized green for Explosive Ordnance Disposal (EOD) identification. The contract is managed by the Department of the Army Materiel Command Contracting Command at Picatinny Arsenal, with the pricing matrix designed to accommodate varying production quantities through a sophisticated pricing methodology.
View the file
Other files
Show all 20
On GovTribe
Work with this file
- Download the original file
- Contacts named in this file
- Similar government files
- Ask GovTribe AI about this file
Text version
Production CLINs
| OFFEROR NAME: | = Offeror Must Fill-In Cells, where applicable |
| Solicitation No. W15QKN-25-R-0002 | = Cells Include Formulas; Do Not Change |
| Price Matrix | |
| 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) See solicitation instruction on Use and Rental of Government Property and FAR 52.245-9 Use and Charges.
IF YOU RESPONDED "IS" PREDICATED ON USE OF GOVERNMENT PROPERTY, COMPLETE THE GOVERNMENT PROPERTY (COLUMN G) BELOW AND APPLICABLE COLUMNS AS DETAILED ON THE TABS OF THIS WORKBOOK
| Example | |||
| 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 | ABC Cartridge Unit Price | Curve Formula Applies to | ABC Cartridge | Quantity | Unit Price | Total Price | |||
| Slope (b) | T-1 (A) | Formula | ||||||||||
| XXXX | ABC Cartridge | 2,000 | $15,000.00 | 2,000 | 3,999 | -0.09954 | $31,964.03 | Y = 31964.03 x ^-0.0995 | 2,900 | $14,455.38 | $41,920,590 | |
| 4,000 | $14,000.00 | 4,000 | 5,999 | -0.18277 | $63,750.92 | Y = 63750.92 x ^-0.1828 | ||||||
| 6,000 | $13,000.00 |
| PROPOSED FFP PRODUCTION UNIT PRICES | ||
| Curve Data used to Calculate Unit Prices for Quantities between Specified Quantities; | ||
| Power Curve Formula: Y=Ax^b | Production Unit Prices - Other Than Price Points - For Future Delivery Orders |
| Ordering Period | CLIN | Description | Quantity | Proposed Unit Price | Per Unit Rental Value of Government Property | Curve Formula Applies to | Unit Price Curves | Quantity | Unit Price | Total Delivery Order Amount | |||
| Slope (b) | T-1 (A) | Formula | |||||||||||
| Ordering Period 1 | 1003 | M739A1 PD/DLY Fuze - Production | 50,000 | 50,000 | 99,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! | ERROR:#VALUE! | ERROR:#VALUE! | |||
| 100,000 | 100,000 | 149,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! | ERROR:#VALUE! | ERROR:#VALUE! | ||||||
| 150,000 | 150,000 | 299,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! | ERROR:#VALUE! | ERROR:#VALUE! | ||||||
| 300,000 | 300,000 | 449,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! | ERROR:#VALUE! | ERROR:#VALUE! | ||||||
| 450,000 | 450,000 | 799,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! | ERROR:#VALUE! | ERROR:#VALUE! | ||||||
| 800,000 | ERROR:#VALUE! | ERROR:#VALUE! | |||||||||||
| Ordering Period 2 | 2003 | M739A1 PD/DLY Fuze - Production | 50,000 | 50,000 | 99,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! | ERROR:#VALUE! | ERROR:#VALUE! | |||
| 100,000 | 100,000 | 149,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! | ERROR:#VALUE! | ERROR:#VALUE! | ||||||
| 150,000 | 150,000 | 299,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! | ERROR:#VALUE! | ERROR:#VALUE! | ||||||
| 300,000 | 300,000 | 449,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! | ERROR:#VALUE! | ERROR:#VALUE! | ||||||
| 450,000 | 450,000 | 799,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! | ERROR:#VALUE! | ERROR:#VALUE! | ||||||
| 800,000 | ERROR:#VALUE! | ERROR:#VALUE! | |||||||||||
| Ordering Period 3 | 3003 | M739A1 PD/DLY Fuze - Production | 50,000 | 50,000 | 99,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! | ERROR:#VALUE! | ERROR:#VALUE! | |||
| 100,000 | 100,000 | 149,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! | ERROR:#VALUE! | ERROR:#VALUE! | ||||||
| 150,000 | 150,000 | 299,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! | ERROR:#VALUE! | ERROR:#VALUE! | ||||||
| 300,000 | 300,000 | 449,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! | ERROR:#VALUE! | ERROR:#VALUE! | ||||||
| 450,000 | 450,000 | 799,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! | ERROR:#VALUE! | ERROR:#VALUE! | ||||||
| 800,000 | ERROR:#VALUE! | ERROR:#VALUE! | |||||||||||
| Ordering Period 4 | 4003 | M739A1 PD/DLY Fuze - Production | 50,000 | 50,000 | 99,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! | ERROR:#VALUE! | ERROR:#VALUE! | |||
| 100,000 | 100,000 | 149,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! | ERROR:#VALUE! | ERROR:#VALUE! | ||||||
| 150,000 | 150,000 | 299,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! | ERROR:#VALUE! | ERROR:#VALUE! | ||||||
| 300,000 | 300,000 | 449,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! | ERROR:#VALUE! | ERROR:#VALUE! | ||||||
| 450,000 | 450,000 | 799,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! | ERROR:#VALUE! | ERROR:#VALUE! | ||||||
| 800,000 | ERROR:#VALUE! | ERROR:#VALUE! | |||||||||||
| Ordering Period 5 | 5003 | M739A1 PD/DLY Fuze - Production | 50,000 | 50,000 | 99,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! | ERROR:#VALUE! | ERROR:#VALUE! | |||
| 100,000 | 100,000 | 149,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! | ERROR:#VALUE! | ERROR:#VALUE! | ||||||
| 150,000 | 150,000 | 299,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! | ERROR:#VALUE! | ERROR:#VALUE! | ||||||
| 300,000 | 300,000 | 449,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! | ERROR:#VALUE! | ERROR:#VALUE! | ||||||
| 450,000 | 450,000 | 799,999 | ERROR:#NUM! | ERROR:#NUM! | ERROR:#NUM! | ERROR:#VALUE! | ERROR:#VALUE! | ||||||
| 800,000 | ERROR:#VALUE! | ERROR:#VALUE! |
FORMULA DESCRIPTION AND EXAMPLE
* Using a best fit power curve methodology, the general formula used in the pricing matrix is: Y=Ax^b
* 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
* Using the example below, for 2,900 items being ordered, the formula is: Unit price = $31,964.03*2,900^-.0995
* The calculated unit price for 2,900 items is: $14,455.38
FAT CLINS
| OFFEROR NAME: | 0 | = Offeror Must Fill-In Cells, where applicable |
| Solicitation No. W15QKN-25-R-0002 | = Cells Include Formulas; Do Not Change | |
| Price Matrix | ||
| FAT CLINs |
IF YOU RESPONDED "IS" PREDICATED ON USE OF GOVERNMENT PROPERTY ON THE PRODUCTION CLINS TAB OF THIS WORKBOOK, COMPLETE THE GOVERNMENT PROPERTY COLUMN G LISTED BELOW
Ordering Period CLIN Description Quantity Proposed Unit Price Per Unit Rental Value of Government Property
| Ordering Period 1 | 1001 | M739A1 PD/DLY Fuze - First Article Test (FAT) | 1 Lot |
| 1002 | M739A1 PD/DLY Fuze - Additional FAT | 1 Lot | |
| Ordering Period 2 | 2001 | M739A1 PD/DLY Fuze - Additional FAT | 1 Lot |
| Ordering Period 3 | 3002 | M739A1 PD/DLY Fuze - Additional FAT | 1 Lot |
| Ordering Period 4 | 4001 | M739A1 PD/DLY Fuze - Additional FAT | 1 Lot |
| Ordering Period 5 | 5001 | M739A1 PD/DLY Fuze - Additional FAT | 1 Lot |
File details come from the government source that posted it. Updated .