Attachment 5 - BiNOD CLIN Structure_Step Ladder Pricing (25Feb2025).xlsx
XLSX spreadsheet 32 KB Posted
- Attached to
- Binocular Night Observation Device (BiNOD) Federal contract opportunity
- Solicitation number
- W91CRB-25-R-0007
About this file
This is a Contract Line Item Number (CLIN) structure and step ladder pricing spreadsheet for the Binocular Night Observation Device (BiNOD) program. The document outlines a 7-year procurement starting May 2025, with an initial order of 61 qualification systems and a total production quantity of 42,885 systems. The CLIN structure includes development phases (PAC/PDR, CDR, TRR, PRR, EAD, LUT) and testing milestones (FCA, PCA, IOT&E), along with normalized CLINs for spare parts ($9M), Foreign Military Sales ($30M), and Engineering Change Proposals ($2.5M).
The step ladder pricing is broken down into Program Years (PY) 1-7, with varying quantity ranges and weighted percentages for each range. PY-1 begins with qualification systems, PY-2 represents Low Rate Initial Production (LRIP), and PY-3 through PY-7 represent Full Rate Production (FRP). The quantity ranges extend from 1-300 units up to 15,001-40,000 units, with the highest weights (20-30%) assigned to mid-range quantities between 2,400 and 15,000 units. The pricing template includes weighted average calculations for each program year, with program years weighted differently for the overall average (PY1: 40%, PY2: 30%, PY3: 15%, decreasing to PY7: 2%).
View the file
Other files for this federal contract opportunity
Show all 50
Binocular Night Observation Device (BiNOD) has more files on GovTribe.
On GovTribe
Work with this file on GovTribe
- Download the original file
- Contacts named in this file
- Similar government files
- Ask GovTribe AI about this file
Text version
Section B CLINs
| CLIN | Supplies/Service | Cost Type | QTY | UoM | Unit Price | Total Price | ||
| 0001 | BiNOD Qualification Systems | FFP | 61 | Ea | $0.00 | $0.00 | * | *Min Order Guarantee for Delivery Order 1 |
| 0002 | PAC/PDR | FFP | 1 | Ea | $0.00 | * | ||
| 0003 | CDR | FFP | 1 | Ea | $0.00 | * | ||
| 0004 | TRR | FFP | 1 | Ea | $0.00 | * | Only fill in the yellow shaded cells. Do not change/modify any other information or formulas. | |
| 0005 | PRR | FFP | 1 | Ea | $0.00 | * | ||
| 0006 | Reserved | |||||||
| 0007 | Reserved | |||||||
| 0008 | EAD | FFP | 1 | Ea | $0.00 | * | ||
| 0009 | LUT | FFP | 1 | Ea | $0.00 | * | ||
| 0010 | Tech Manuals | FFP | 1 | Ea | $0.00 | * | ||
| 0011 | FCA | FFP | 1 | Ea | $0.00 | |||
| 0012 | PCA | FFP | 1 | Ea | $0.00 | |||
| 0013 | LD | FFP | 1 | Ea | $0.00 | |||
| 0014 | IOT&E | FFP | 1 | Ea | $0.00 | |||
| 0015 | PQT Systems | FFP | 43 | Ea | $0.00 | |||
| 0016 | BiNOD System Production | FFP | 42,885 | Ea | $0.00 | $0.00 | ||
| 0017 | Spare Parts CLIN | FFP | 1 | Lot | $9,000,000.00 | Normoralized CLIN | ||
| 0018 | FMS | FFP | 1 | Lot | $30,000,000.00 | Normoralized CLIN | ||
| 0019 | ECPs | FFP | 1 | Lot | $2,500,000.00 | Normoralized CLIN | ||
| 0020 | CDRLs | FFP | 1 | Lot | NSP | |||
| Total evaluated Price (TEP CLINs 0001 - 0016) | $0.00 |
Step Ladder Pricing
STEP LADDER (RANGE) PRICING Program Year 1 (PY-1) begins with the first Delivery Order award and continues for 12 months and then 12 additional months for each suseqent PY. Only fill in the yellow shaded cells. Do not change/modify any other information or formulas.
| PY-1 | ~ Starting May 2025 | ||||
| CLIN | SUPPLIES/SERVICES | QUANTITY RANGE | UNIT PRICE | AMOUNT | |
| 0001 | BiNOD Qualification Systems | 1 | 61 | $0.00 |
| PY-1 | ~ Starting May 2025 | |||||
| CLIN | SUPPLIES/SERVICES | QUANTITY RANGE | UNIT PRICE | MAX $ AMOUNT | WEIGHT | |
| 0016 | BiNOD - Production Ready Systems | 1 | 300 | $0.00 | 1% | |
| 301 | 600 | $0.00 | 1% | |||
| 601 | 900 | $0.00 | 2% | |||
| 901 | 1,200 | $0.00 | 2% | |||
| 1,201 | 2,400 | $0.00 | 30% | |||
| 2,401 | 3,600 | $0.00 | 30% | |||
| 3,601 | 5,400 | $0.00 | 30% | |||
| 5,401 | 7,200 | $0.00 | 2% | |||
| 7,201 | 10,800 | $0.00 | 2% | |||
| Weighted Average | $0.00 | 100% |
| PY-2 | ~ Starting May 2026 | |||||
| CLIN | SUPPLIES/SERVICES | QUANTITY RANGE | UNIT PRICE | MAX $ AMOUNT | WEIGHT | |
| 0016 | BiNOD LRIP | 1 | 300 | $0.00 | 3% | |
| 301 | 600 | $0.00 | 5% | |||
| 601 | 900 | $0.00 | 5% | |||
| 901 | 1,200 | $0.00 | 5% | |||
| 1,201 | 2,400 | $0.00 | 5% | |||
| 2,401 | 4,200 | $0.00 | 25% | |||
| 4,201 | 7,200 | $0.00 | 25% | |||
| 7,201 | 10,200 | $0.00 | 25% | |||
| 10,201 | 15,000 | $0.00 | 2% | |||
| Weighted Average | $0.00 | 100% |
| PY-3 | ~ Starting May 2027 | |||||
| CLIN | SUPPLIES/SERVICES | QUANTITY RANGE | UNIT PRICE | MAX $ AMOUNT | WEIGHT | |
| 0016 | BiNOD FRP Systems | 1 | 300 | $0.00 | 2% | |
| 301 | 600 | $0.00 | 2% | |||
| 601 | 900 | $0.00 | 2% | |||
| 901 | 1,200 | $0.00 | 4% | |||
| 1,201 | 2,400 | $0.00 | 5% | |||
| 2,401 | 4,200 | $0.00 | 5% | |||
| 4,201 | 7,200 | $0.00 | 20% | |||
| 7,201 | 10,200 | $0.00 | 20% | |||
| 10,201 | 15,000 | $0.00 | 20% | |||
| 15,001 | 30,000 | $0.00 | 20% | |||
| Weighted Average | $0.00 | 100% |
| PY-4 | ~ Starting May 2028 | QUANTITY RANGE | UNIT PRICE | MAX $ AMOUNT | WEIGHT | |
| CLIN | SUPPLIES/SERVICES | 1 | 300 | $0.00 | 2% | |
| 0016 | BiNOD FRP Systems | 301 | 600 | $0.00 | 2% | |
| 601 | 900 | $0.00 | 2% | |||
| 901 | 1,200 | $0.00 | 3% | |||
| 1,201 | 1,800 | $0.00 | 4% | |||
| 1,801 | 3,000 | $0.00 | 5% | |||
| 3,001 | 4,800 | $0.00 | 20% | |||
| 4,801 | 7,200 | $0.00 | 20% | |||
| 7,201 | 10,800 | $0.00 | 20% | |||
| 10,801 | 15,000 | $0.00 | 20% | |||
| 15,001 | 40,000 | $0.00 | 2% | |||
| Weighted Average | $0.00 | 100% |
| PY-5 | ~ Starting May 2029 | QUANTITY RANGE | UNIT PRICE | MAX $ AMOUNT | WEIGHT | |
| CLIN | SUPPLIES/SERVICES | 1 | 300 | $0.00 | 2% | |
| 0016 | BiNOD FRP Systems | 301 | 600 | $0.00 | 2% | |
| 601 | 900 | $0.00 | 2% | |||
| 901 | 1,200 | $0.00 | 3% | |||
| 1,201 | 1,800 | $0.00 | 4% | |||
| 1,801 | 3,000 | $0.00 | 5% | |||
| 3,001 | 4,800 | $0.00 | 20% | |||
| 4,801 | 7,200 | $0.00 | 20% | |||
| 7,201 | 10,800 | $0.00 | 20% | |||
| 10,801 | 15,000 | $0.00 | 20% | |||
| 15,001 | 40,000 | $0.00 | 2% | |||
| Weighted Average | $0.00 | 100% |
| PY-6 | ~ Starting May 2030 | QUANTITY RANGE | UNIT PRICE | MAX $ AMOUNT | WEIGHT | |
| CLIN | SUPPLIES/SERVICES | 1 | 300 | $0.00 | 2% | |
| 0016 | BiNOD FRP Systems | 301 | 600 | $0.00 | 2% | |
| 601 | 900 | $0.00 | 2% | |||
| 901 | 1,200 | $0.00 | 3% | |||
| 1,201 | 1,800 | $0.00 | 4% | |||
| 1,801 | 3,000 | $0.00 | 5% | |||
| 3,001 | 4,800 | $0.00 | 20% | |||
| 4,801 | 7,200 | $0.00 | 20% | |||
| 7,201 | 10,800 | $0.00 | 20% | |||
| 10,801 | 15,000 | $0.00 | 20% | |||
| 15,001 | 40,000 | $0.00 | 2% | |||
| Weighted Average | $0.00 | 100% |
| PY-7 | ~ Starting May 2031 | QUANTITY RANGE | UNIT PRICE | MAX $ AMOUNT | WEIGHT | |
| CLIN | SUPPLIES/SERVICES | 1 | 300 | $0.00 | 2% | |
| 0016 | BiNOD FRP Systems | 301 | 600 | $0.00 | 2% | |
| 601 | 900 | $0.00 | 2% | |||
| 901 | 1,200 | $0.00 | 3% | |||
| 1,201 | 1,800 | $0.00 | 4% | |||
| 1,801 | 3,000 | $0.00 | 5% | |||
| 3,001 | 4,800 | $0.00 | 20% | |||
| 4,801 | 7,200 | $0.00 | 20% | |||
| 7,201 | 10,800 | $0.00 | 20% | |||
| 10,801 | 15,000 | $0.00 | 20% | |||
| 15,001 | 40,000 | $0.00 | 2% | |||
| Weighted Average | $0.00 | 100% |
| CLIN | SUPPLIES/SERVICES | QUANTITY RANGE | UNIT PRICE | AMOUNT |
| 0019 | FMS SYSTEM | Pricing from applicable step ladder PY will be used when ordered, or subject to Fair Opportunity competition. |
PY Weighted Avg System Price (Weighted Average) PY-2 Through PY-7
| Program Year | Price | Weight |
| PY1 | $0.00 | 40% |
| PY2 | $0.00 | 30% |
| PY3 | $0.00 | 15% |
| PY4 | $0.00 | 5% |
| PY5 | $0.00 | 5% |
| PY6 | $0.00 | 3% |
| PY7 | $0.00 | 2% |
| $0.00 | 100% |
File details come from the government source that posted it. Updated .