Att L-17 OS-CC_20Sept21.xlsx

XLSX spreadsheet 593 KB Posted

Attached to
SOURCES SOUGHT NOTICE -- MULTI-ENGINE TRAINING SYSTEM (METS) AIRCRAFT PROCUREMENT Federal contract opportunity
Solicitation number
N00019-20-R-0071
Issued by
Department of the Navy Naval Air Systems Command

About this file

Written by GovTribe AI ·

This sources sought notice announces the Navy's draft request for proposal for new multi-engine training system aircraft to facilitate student naval aviator training through 2055. Industry is requested to provide comments on the draft RFP, including instructions, conditions, notices to bidders and evaluation factors, by October 18, 2021. The Navy will hold a pre-solicitation conference the week of November 1, 2021 to discuss the aircraft requirement. The notice advises that only new aircraft will be considered and remanufactured or reconditioned options are not permitted. The procuring contracting officer is identified for any questions.

View the file

Other files for this federal contract opportunity

Other files attached to SOURCES SOUGHT NOTICE -- MULTI-ENGINE TRAINING SYSTEM (METS) AIRCRAFT PROCUREMENT, newest first.
File Type Posted
211213 METS_Draft_RFP_Govt_Responses Batch VII.pdf PDF
211207 METS_Draft_RFP_Govt_Responses Batch VI.pdf PDF
211119 METS_Draft_RFP_Govt_Responses Batch V.pdf PDF
211109 METS_Draft_RFP_Govt_Responses Batch IV.pdf PDF
Att-1 METS Airplane PWS Appendix A-Cyber Security Plan 21July2021.pdf PDF
E-2D Angle of Attack Indexer System Description.pdf PDF
211105 METS_Draft_RFP_Govt_Responses Batch III.pdf PDF
211028 METS_Draft_RFP_Govt_Responses Batch II.pdf PDF
211008_METS_Draft_RFP_Govt_Responses Batch I.pdf PDF
Att-1 DRAFT METS Airplane PWS 24Sep2021.pdf PDF
Att-1 METS CLS PWS Appendix B 16Sept21.pdf PDF
Att L-11 Flyaway Kits List.docx DOCX document
Att L-13 Corporate Experience.xlsx XLSX spreadsheet
Att L-15_SPL_with_Price_22Sept21.xlsx XLSX spreadsheet
METS QA Sheet.xlsx XLSX spreadsheet
N0001921R0077 DRAFT METS RFP.pdf PDF
Att L-3 SPD Team Experience.docx DOCX document
Att-1 METS Airplane PWS Appendix A Cyber Security Plan 21July2021.pdf PDF
Att-6 Source of Repair Instructions.pdf PDF
Att-11 CDRL Disposition Letter Template.pdf PDF
Exh A METS DRAFT CDRLS 20Sept2021.pdf PDF
Att L-4 Management Approach Matrix.xlsx XLSX spreadsheet
Att L-6 Access Agreement.docx DOCX document
Att L-7 Workload Analysis Instruction.pdf PDF
Att L-14_Unit_Pricing_Matrix_22Sept21.xlsx XLSX spreadsheet
Att L-16_PSE_List_with_Price_07Sept21.xlsx XLSX spreadsheet
Att L-20 Rights in Data.xlsx XLSX spreadsheet
Competition Library.zip ZIP file
Att-2 METS Airplane Specification Rev1 13Sep2021.pdf PDF
Att-12 Real Property.pdf PDF
Att L-1 Verification Matrix.xlsx XLSX spreadsheet
Att L-2 SPD 07Sept21.pdf PDF
Att L-5 Special License Agreement_16Sept21.docx DOCX document
Att L-8 Workload Analysis Form.xlsx XLSX spreadsheet
Show all 34

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
Try for free Login

Text version

The file's text, extracted by GovTribe without its formatting.

Instructions and Definitions

Instructions
Input Cells are Colored Coded Blue
Summary Tab
Automatically link to each Tab annual and total price cells.
Fuel Tab
Cell "B6"Enter Fuel consumption in US Gallons.
Cell "B8" through "L8"No entries required. Cells automatically calculate the fuel price as follows: The product of “Aircraft fuel consumption Gallons Per Hour”, “Fuel price Per Gallon”, and “Escalation factor" (OSD Fuel indices), and annual “Flight Hours”.
Unscheduled Repair (WRAs or LRUs)
Column
AItem Number: Enter a sequential number beginning with one for each WRA. (Used to organize the data).
BNomenclature: Enter the WRA nomenclature.
CPart Number: Enter aircraft manufacture part number for the WRA.
DVendor Part Number: If WRA is not manufactured by the aircraft manufactured enter Original Equipment Manufacturer (OEM) part number.
EVendor CAGE: Enter the WRA Commercial and Government Entity (CAGE) Code.
FSystem: Enter the aircraft system the WRA associated with, if more than one system list all of them (i.e. Navigation, External Lighting, Propeller, Fuel, etc…)
GNSN (If assigned): Enter the WRA's national Stock Number if assigned.
HQuantity Per Aircraft: Enter the Quantity installed in the aircraft.
IMean Flight-Hours Between Failure (MFHBF): Enter the MFHBF value of the equipment. See definitions below. Note: MFHBF shall represent a field-reliability value while operating on the aircraft.
JUnit price: Enter the 2023 price of the part.
KUnit Repair price: Enter the TY 2023 repair price of the part.
LBlank used for formatting WRAs (Reparables) Sheet
M-VNumber of Repairs: No entries required. Work sheet automatically calculates based on "Aircraft Flight hours" multiplied by "Item Quantity per Aircraft" Divided by the "MFHBF".
W-AFRepair price Per Year: No entries required. Cells automatically calculate based on the product of: "Unit Repair price"; respective fiscal year "Number of Repairs"; and "Escalation Factor." Note: Escalation is based on OSD "OMN Less Fuel Compensation" indices.
Scheduled Repair (Life Limited Components (LLC))
Column
AItem Number: A sequential number beginning with one for each LLC. (Used to organize the data).
BNomenclature: Enter the LLC nomenclature.
CPart Number: Enter aircraft manufacture part number for the LLC.
DVendor Part Number: If LLC is not manufactured by the aircraft manufactured enter Original Equipment Manufacturer (OEM) part number.
EVendor CAGE: Enter the LLC Commercial and Government Entity (CAGE) Code.
FSystem: Enter the aircraft system the LLC associated with, if more than one system list all of them (i.e. Navigation, External Lighting, Power and Propulsion, Fuel, etc…)
GAircraft or Engine: Enter A for Aircraft or E for Engine.
HNSN (If assigned): Enter the LLC's national Stock Number if assigned.
IAircraft or Engine: Enter the Quantity installed in the aircraft or engine
JOverhaul or Replace: Enter the disposition of the LLC.
KLLC Interval Basis: Select from drop down (Flight Hours; Engine Hours; Engine Starts; Landings; or Engine Starts)
LInterval: Enter LLC Interval
MUnit Price": Enter the 2023 price of the part.
NOverhaul price: Price: Enter the TY 2023 repair price of the part.
0Blank used for formatting LLC Sheet
P-YNumber of Overhaul or Replaced Items: No entries required. Work sheet automatically calculates based on: selected "LLC Interval Basis" associated annual multiplied by "Item Quantity per Aircraft or Engine" Divided by the "LLC interval"
Z-AIRepair price Per Year: No entries required. Cells automatically calculates based on "Unit Repair price" multiplied by respective fiscal year "Number of Repairs" multiplied by the "Escalation factor" of the respective year. Note: Escalation is based on OSD "OMN Less Fuel Compensation" indices.
Consumables
Cell "B5"Enter 2023 Scheduled Maintenance Consumable price per flight hour.
Cells B8 through L8No entries required cells auto calculate the Scheduled Maintenance Consumable price as follows: The product of “ Scheduled Maintenance Consumable price Per Hour”, “TY$ Escalation” (OSD OMN Less Fuel Compensations indices), and annual “Flight Hours”.
Cell "B6"Enter 2023 Unscheduled Maintenance Consumable price per flight hour.
Cells B9 through L9No entries required cells auto calculate the Unscheduled Maintenance Consumable price as follows: The product of “Scheduled Maintenance Consumable price Per Hour”, “Escalation Factor”, and annual “Flight Hours”. Note: Escalation is based on OSD "OMN Less Fuel Compensation" indices.
Engine Restoral
AItem Number: Enter a sequential number beginning with one for each WRA. (Used to organize the data).
BNomenclature: Enter the WRA nomenclature
CPart Number: Enter aircraft manufacture part number for the WRA
DVendor Part Number: If WRA is not manufactured by the aircraft manufactured enter Original Equipment Manufacturer (OEM) part number.
EVendor CAGE: Enter the WRA Commercial and Government Entity (CAGE) Code.
FNSN (If assigned): Enter the WRA's national Stock Number if assigned.
GQuantity Per Aircraft: Enter the Quantity installed in the aircraft.
HMaintenance Event: Select Maintenance Event from drop down list.
IInterval Basis: Select the Interval Basis for the item drop down list.
JInterval: Type in the interval of the item
KReplacement price (Unit price): Enter the 2023 price of the part.
LOverhaul price: Enter the 2023 price of the item.
MBlank used for formatting LLC Sheet
N-WNumber of Overhaul or Discarded Items Per Year: No entries required. Cells automatically calculate based on selected "Interval Basis" average aircraft annual number associated with the Basis divided by the associated interval.
X-AGEngine Restoral price Per Year: No entries required. Cells automatically calculated based on the product of : the number of Overhaul or Replaced items per year; associated Overhaul price or Unit price; and Escalation factor. Note: Escalation is based on OSD "OMN Less Fuel Compensation" indices.
Definitions
US Gallon- Unit of liquid volume equal to 231 in3 or 128 US fluid ounces at 60oF. Hand Book 44 Specifications, Tolerances, and Other Technical Requirements for Weighing and Measuring Devices Source National Institute of Standards and Technology (NIST), US Department of Commerce
Commercial and Government Entity (CAGE) Code-The Commercial and Government Entity (CAGE) Code is a five-character alpha-numeric identifier assigned to entities (businesses/organizations, etc.) located in the United States and its territories by the Defense Logistics Agency (DLA) Commercial and Government Entity (CAGE) Program Office to identify a commercial or government entity. For purposes of this SOP, the CAGE Code may be identified as the U.S. CAGE Code. The U.S. CAGE Program Office may be referred to as CAGE Program Office which consists of the CAGE Application System and personnel. The CAGE Program Office website, which contains all the information and links required for this processing is found at https://cage.dla.mil/ U.S. Registrants are assigned a CAGE Code using the SAM Registration process for entities located in the United States and its territories and will be pursuing U.S Government contracts and/or grants. If an entity is NOT pursuing U.S. Government contracts and/or grants, a CAGE Code can be requested by selecting the online Request or Update CAGE Code link by going to https://cage.dla.mil/Request to complete. This is further discussed in Section 7. Source DLA SOP NUMBER: SOP1000.21
Weapons Replaceable Assembly (WRA)
Line Replaceable Unit (LRU)-An essential support item removed and replaced at field level to restore an end item to an operationally ready condition. The item is a reparable and is also call an Line Replaceable Unit (LRU) and Module Replaceable Unit.
Logistics Control Number (LCN)-A functional and physical number assigned to each component in the aircraft. Refer to MIL-STD-1388-2B.
National Stock Number (NSN)-The national stock number (NSN) for an item of supply consists of a four digit FSC group and class and a nine-digit national item identification number (NIIN). The NIIN consists of a two-digit national codification bureau (NCB) code and seven digits in conjunction with the NCB code, uniquely identify each NSN item in the Federal supply distribution system.
Mean Flight-Hours Between Failure (MFHBF)MEAN FLIGHT-HOURS BETWEEN FAILURE (MFHBF): A basic measure of reliability for repairable items. The mean number of flight-hours during which all parts of the item perform within their specified limits, during a particular measurement interval under stated conditions.

Predicted reliability values shall be derated to represent a field-reliability value while operating on the aircraft.

Fiscal YearUS Government's fiscal year runs from October 1 of one calendar year through September 30 of the next.
Escalation factorBased on annual Under Secretary of Defense (Comptroller) inflating indices for adjusting dollars for monetary inflation. This work book uses Operations and Maintenance, Navy indices and OSD Fuel indices.

N0001921R0077 &F &A

Summary

2024202520262027202820292030203120322033Total
Fuel$ 105,731$ 2,118,064$ 4,805,503$ 6,078,503$ 6,230,000$ 6,385,750$ 6,545,753$ 6,709,477$ 6,876,921$ 7,049,150$ 52,904,853
WRA Reparables$ 2,404$ 48,079$ 108,568$ 136,686$ 139,457$ 142,277$ 145,147$ 148,091$ 151,085$ 154,140$ 1,175,934
LLCs$ - 0$ 392,829$ 2,828,988$ 4,895,470$ 4,464,549$ 5,454,573$ 6,641,498$ 7,409,863$ 6,377,245$ 6,794,455$ 45,259,470
Consumables$ 88,269$ 1,765,151$ 3,985,916$ 5,018,247$ 5,119,974$ 5,223,518$ 5,328,879$ 5,436,964$ 5,546,866$ 5,659,039$ 43,172,823
Engine Restoral$ - 0$ 78,353$ 271,771$ 3,649,638$ 8,261,091$ 8,428,160$ 68,249,027$ 59,401,089$ 11,720,603$ 4,638,433$ 164,698,167
Grand Total$ 196,404$ 4,324,123$ 11,728,975$ 16,128,907$ 15,953,981$ 17,206,119$ 18,661,277$ 19,704,395$ 18,952,116$ 19,656,783$ 142,513,079

N0001921R0077

Fuel

Fuel price
Fiscal Year2024202520262027202820292030203120322033
Flight Hours65012,74028,20034,80034,80034,80034,80034,80034,80034,800
TY$ Escalation1.06491.08841.11561.14351.1721.20131.23141.26221.29371.3261
Fuel price Per Gallon Fiscal Year 2021$ 2.35
Aircraft fuel consumption Gallons Per Hour65
Fiscal Year2024202520262027202820292030203120322033Total
Total Fuel price$ 105,731$ 2,118,064$ 4,805,503$ 6,078,503$ 6,230,000$ 6,385,750$ 6,545,753$ 6,709,477$ 6,876,921$ 7,049,150$ 52,904,853

Unscheduled Repair

Column AColumn BColumn CColumn DColumn EColumn FColumn GColumn HColumn IColumn JColumn KColumn LColumn MColumn NColumn OColumn PColumn QColumn RColumn SColumn TColumn UColumn VColumn WColumn XColumn YColumn ZColumn AAColumn ABColumn ACColumn ADColumn AEColumn AFColumn AG
Years20242025202620272028202920302031203220332024202520262027202820292030203120322033
Escalation1.04061.06171.08311.1051.12741.15021.17341.19721.22141.2461
Flight Hours65012,74028,20034,80034,80034,80034,80034,80034,80034,800
Item NumberNomenclatureAircraft Manufacturer Part NumberVendor Part NumberVendor CAGESystemNSN
(If assigned)Quantity Per AircraftMFHBF *See Instructions and DefinitionUnit priceUnit Repair priceNumber of RepairsNumber of RepairsNumber of RepairsNumber of RepairsNumber of RepairsNumber of RepairsNumber of RepairsNumber of RepairsNumber of RepairsNumber of RepairsRepair price Per YearRepair price Per YearRepair price Per YearRepair price Per YearRepair price Per YearRepair price Per YearRepair price Per YearRepair price Per YearRepair price Per YearRepair price Per YearTotal
1Multi Functional Display2348-212345XXXXXXNavigation27,800$ 23,000.00$ 4,600.00.23.37.28.98.98.98.98.98.98.9$ 797.79$ 15,953.81$ 36,025.57$ 45,356.00$ 46,275.43$ 47,211.29$ 48,163.56$ 49,140.46$ 50,133.77$ 51,147.61$ 390,205.29
2UHF Radio265-2783-2524358XXXXXXCommunication210,200$ 7,800.00$ 1,560.000.12.55.56.86.86.86.86.86.86.8$ 206.90$ 4,137.38$ 9,342.69$ 11,762.40$ 12,000.84$ 12,243.54$ 12,490.50$ 12,743.84$ 13,001.44$ 13,264.37$ 101,193.91
3ICS Control PNL265-5873-124358XXXXXXCommunication150,000$ 6,500.00$ 1,300.000.00.30.60.70.70.70.70.70.70.7$ 17.59$ 351.68$ 794.13$ 999.80$ 1,020.07$ 1,040.70$ 1,061.69$ 1,083.23$ 1,105.12$ 1,127.47$ 8,601.48
4Left Flap Actuator Pack73-2791-124359XXXXXXFlight Control212,000$ 18,500.00$ 12,259.000.12.14.75.85.85.85.85.85.85.8$ 1,381.98$ 27,635.99$ 62,405.30$ 78,567.93$ 80,160.62$ 81,781.75$ 83,431.32$ 85,123.55$ 86,844.23$ 88,600.45$ 675,933.12
5$ - 0
6$ - 0
7$ - 0
8$ - 0
9$ - 0
10$ - 0
11$ - 0
12$ - 0
13$ - 0
14$ - 0
15$ - 0
16$ - 0
17$ - 0
18$ - 0
19$ - 0
20$ - 0
21$ - 0
22$ - 0
23$ - 0
24$ - 0
25$ - 0
26$ - 0
27$ - 0
28$ - 0
29$ - 0
30$ - 0
31$ - 0
32$ - 0
33$ - 0
34$ - 0
35$ - 0
36$ - 0
37$ - 0
38$ - 0
39$ - 0
40$ - 0
41$ - 0
42$ - 0
43$ - 0
44$ - 0
45$ - 0
46$ - 0
47$ - 0
48$ - 0
49$ - 0
50$ - 0
51$ - 0
52$ - 0
53$ - 0
54$ - 0
55$ - 0
56$ - 0
57$ - 0
58$ - 0
59$ - 0
60$ - 0
61$ - 0
62$ - 0
63$ - 0
64$ - 0
65$ - 0
66$ - 0
67$ - 0
68$ - 0
69$ - 0
70$ - 0
71$ - 0
72$ - 0
73$ - 0
74$ - 0
75$ - 0
76$ - 0
77$ - 0
78$ - 0
79$ - 0
80$ - 0
81$ - 0
82$ - 0
83$ - 0
84$ - 0
85$ - 0
86$ - 0
87$ - 0
88$ - 0
89$ - 0
90$ - 0
91$ - 0
92$ - 0
93$ - 0
94$ - 0
95$ - 0
96$ - 0
97$ - 0
98$ - 0
99$ - 0
100$ - 0
101$ - 0
102$ - 0
103$ - 0
104$ - 0
105$ - 0
106$ - 0
107$ - 0
108$ - 0
109$ - 0
110$ - 0
111$ - 0
112$ - 0
113$ - 0
114$ - 0
115$ - 0
116$ - 0
117$ - 0
118$ - 0
119$ - 0
120$ - 0
121$ - 0
122$ - 0
123$ - 0
124$ - 0
125$ - 0
126$ - 0
127$ - 0
128$ - 0
129$ - 0
130$ - 0
131$ - 0
132$ - 0
133$ - 0
134$ - 0
135$ - 0
136$ - 0
137$ - 0
138$ - 0
139$ - 0
140$ - 0
141$ - 0
142$ - 0
143$ - 0
144$ - 0
145$ - 0
146$ - 0
147$ - 0
148$ - 0
149$ - 0
150$ - 0
151$ - 0
152$ - 0
153$ - 0
154$ - 0
155$ - 0
156$ - 0
157$ - 0
158$ - 0
159$ - 0
160$ - 0
161$ - 0
162$ - 0
163$ - 0
164$ - 0
165$ - 0
166$ - 0
167$ - 0
168$ - 0
169$ - 0
170$ - 0
171$ - 0
172$ - 0
173$ - 0
174$ - 0
175$ - 0
176$ - 0
177$ - 0
178$ - 0
179$ - 0
180$ - 0
181$ - 0
182$ - 0
183$ - 0
184$ - 0
185$ - 0
186$ - 0
187$ - 0
188$ - 0
189$ - 0
190$ - 0
191$ - 0
192$ - 0
193$ - 0
194$ - 0
195$ - 0
196$ - 0
197$ - 0
198$ - 0
199$ - 0
200$ - 0
201$ - 0
202$ - 0
203$ - 0
204$ - 0
205$ - 0
206$ - 0
207$ - 0
208$ - 0
209$ - 0
210$ - 0
211$ - 0
212$ - 0
213$ - 0
214$ - 0
215$ - 0
216$ - 0
217$ - 0
218$ - 0
219$ - 0
220$ - 0
221$ - 0
222$ - 0
223$ - 0
224$ - 0
225$ - 0
226$ - 0
227$ - 0
228$ - 0
229$ - 0
230$ - 0
231$ - 0
232$ - 0
233$ - 0
234$ - 0
235$ - 0
236$ - 0
237$ - 0
238$ - 0
239$ - 0
240$ - 0
241$ - 0
242$ - 0
243$ - 0
244$ - 0
245$ - 0
246$ - 0
247$ - 0
248$ - 0
249$ - 0
250$ - 0
251$ - 0
252$ - 0
253$ - 0
254$ - 0
255$ - 0
256$ - 0
257$ - 0
258$ - 0
259$ - 0
260$ - 0
261$ - 0
262$ - 0
263$ - 0
264$ - 0
265$ - 0
266$ - 0
267$ - 0
268$ - 0
269$ - 0
270$ - 0
271$ - 0
272$ - 0
273$ - 0
274$ - 0
275$ - 0
276$ - 0
277$ - 0
278$ - 0
279$ - 0
280$ - 0
281$ - 0
282$ - 0
283$ - 0
284$ - 0
285$ - 0
286$ - 0
287$ - 0
288$ - 0
289$ - 0
290$ - 0
291$ - 0
292$ - 0
293$ - 0
294$ - 0
295$ - 0
296$ - 0
297$ - 0
298$ - 0
299$ - 0
300$ - 0
301$ - 0
302$ - 0
303$ - 0
304$ - 0
305$ - 0
306$ - 0
307$ - 0
308$ - 0
309$ - 0
310$ - 0
311$ - 0
312$ - 0
313$ - 0
314$ - 0
315$ - 0
316$ - 0
317$ - 0
318$ - 0
319$ - 0
320$ - 0
321$ - 0
322$ - 0
323$ - 0
324$ - 0
325$ - 0
326$ - 0
327$ - 0
328$ - 0
329$ - 0
330$ - 0
331$ - 0
332$ - 0
333$ - 0
334$ - 0
335$ - 0
336$ - 0
337$ - 0
338$ - 0
339$ - 0
340$ - 0
341$ - 0
342$ - 0
343$ - 0
344$ - 0
345$ - 0
346$ - 0
347$ - 0
348$ - 0
349$ - 0
350$ - 0
351$ - 0
352$ - 0
353$ - 0
354$ - 0
355$ - 0
356$ - 0
357$ - 0
358$ - 0
359$ - 0
360$ - 0
361$ - 0
362$ - 0
363$ - 0
364$ - 0
365$ - 0
366$ - 0
367$ - 0
368$ - 0
369$ - 0
370$ - 0
371$ - 0
372$ - 0
373$ - 0
374$ - 0
375$ - 0
376$ - 0
377$ - 0
378$ - 0
379$ - 0
380$ - 0
381$ - 0
382$ - 0
383$ - 0
384$ - 0
385$ - 0
386$ - 0
387$ - 0
388$ - 0
389$ - 0
390$ - 0
391$ - 0
392$ - 0
393$ - 0
394$ - 0
395$ - 0
396$ - 0
397$ - 0
398$ - 0
399$ - 0
400$ - 0
401$ - 0
402$ - 0
403$ - 0
404$ - 0
405$ - 0
406$ - 0
407$ - 0
408$ - 0
409$ - 0
410$ - 0
411$ - 0
412$ - 0
413$ - 0
414$ - 0
415$ - 0
416$ - 0
417$ - 0
418$ - 0
419$ - 0
420$ - 0
421$ - 0
422$ - 0
423$ - 0
424$ - 0
425$ - 0
426$ - 0
427$ - 0
428$ - 0
429$ - 0
430$ - 0
431$ - 0
432$ - 0
433$ - 0
434$ - 0
435$ - 0
436$ - 0
437$ - 0
438$ - 0
439$ - 0
440$ - 0
441$ - 0
442$ - 0
443$ - 0
444$ - 0
445$ - 0
446$ - 0
447$ - 0
448$ - 0
449$ - 0
450$ - 0
451$ - 0
452$ - 0
453$ - 0
454$ - 0
455$ - 0
456$ - 0
457$ - 0
458$ - 0
459$ - 0
460$ - 0
461$ - 0
462$ - 0
463$ - 0
464$ - 0
465$ - 0
466$ - 0
467$ - 0
468$ - 0
469$ - 0
470$ - 0
471$ - 0
472$ - 0
473$ - 0
474$ - 0
475$ - 0
476$ - 0
477$ - 0
478$ - 0
479$ - 0
480$ - 0
481$ - 0
482$ - 0
483$ - 0
484$ - 0
485$ - 0
486$ - 0
487$ - 0
488$ - 0
489$ - 0
490$ - 0
491$ - 0
492$ - 0
493$ - 0
494$ - 0
495$ - 0
496$ - 0
497$ - 0
498$ - 0
499$ - 0
500$ - 0
Total Reparable price$ 2,404.25$ 48,078.86$ 108,567.69$ 136,686.14$ 139,456.97$ 142,277.28$ 145,147.07$ 148,091.08$ 151,084.57$ 154,139.90$ 1,175,933.80

N0001921R0077

Scheduled Repair

Column AColumn BColumn CColumn DColumn EColumn FColumn GColumn HColumn IColumn JColumn KColumn LColumn MColumn NColumn PColumn QColumn RColumn SColumn TColumn UColumn VColumn WColumn XColumn YColumn ZColumn AAColumn ABColumn ACColumn ADColumn AEColumn AFColumn AGColumn AHColumn AIColumn AJ
Years20242025202620272028202920302031203220332024202520262027202820292030203120322033
Escalation1.04061.06171.08311.1051.12741.15021.17341.19721.22141.2461
Flight Hours65012,74028,20034,80034,80034,80034,80034,80034,80034,800
Landings- 0- 0- 0- 0- 0- 0- 0- 0- 0- 0
Engine Starts- 0- 0- 0- 0- 0- 0- 0- 0- 0- 0
Engine Hours- 0- 0- 0- 0- 0- 0- 0- 0- 0- 0
Item NumberNomenclatureAircraft Manufacturer Part NumberVendor Part NumberVendor CAGESystemAircraft

or

EngineNSN
(If assigned)Quantity Per Aircraft/ EngineOverhaul or
DiscardLLC
Interval BasisIntervalUnit priceOverhaul priceNumber of Overhaul or Replaced ItemsNumber of Overhaul or Replaced ItemsNumber of Overhaul or Replaced ItemsNumber of Overhaul or Replaced ItemsNumber of Overhaul or Replaced ItemsNumber of Overhaul or Replaced ItemsNumber of Overhaul or Replaced ItemsNumber of Overhaul or Replaced ItemsNumber of Overhaul or Replaced ItemsNumber of Overhaul or Replaced ItemsRepair price Per YearRepair price Per YearRepair price Per YearRepair price Per YearRepair price Per YearRepair price Per YearRepair price Per YearRepair price Per YearRepair price Per YearRepair price Per YearTotal
1Right 90" Flap274862-1274862-1XXXXXXFlight ControlA2ReplaceFlight Hours3,500$ 18,321.00$ 8,140.00- 0- 0- 0- 0- 0- 0204848- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 429,957.23$ 1,052,827.26$ 1,074,108.93$ - 0$ 2,556,893.42
2PropellerP10087604-0156P10087604-0156XXXXXXPower and PropulsionE4OverhaulFlight Hours4,000$ 12,800.00$ 5,600.00- 0- 0- 0- 0- 0- 0- 0409696$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 268,172.80$ 656,624.64$ 669,903.36$ 1,594,700.80
3Brake Assembly274819-1274819-1XXXXXXLanding GearA2OverhaulLandings4,000$ 9,400.00$ 5,950.00- 0- 0- 02048486848- 068$ - 0$ - 0$ - 0$ 131,495.00$ 321,985.44$ 328,497.12$ 474,757.64$ 341,920.32$ - 0$ 504,172.06$ 2,102,827.58
4Gear Drag Brace737263042755369-1XXXXXXLanding GearA2ReplaceLandings1,000$ 18,500.00- 020116184164184164184164184$ - 0$ 392,829.00$ 2,324,332.60$ 3,761,420.00$ 3,420,531.60$ 3,915,280.80$ 3,560,095.60$ 4,075,268.80$ 3,705,727.60$ 4,241,724.40$ 29,397,210.40
5MLG Shock Strut2347-12347-1XXXXXXLanding GearA2OverhaulLandings2,000$ 27,000.00$ 6,852.00- 0- 06868481161166848116$ - 0$ - 0$ 504,655.28$ 514,859.28$ 370,797.35$ 914,215.77$ 932,655.87$ 557,818.58$ 401,713.57$ 990,440.16$ 5,187,155.86
6Left Engine Starter GeneratorGT73421-31-2GT73421-31-2XXXXXXPower and PropulsionE1OverhaulFlight Hours1,500$ 57,000.00$ 12,981.00- 0- 0- 03424- 034243424$ - 0$ - 0$ - 0$ 487,696.17$ 351,234.71$ - 0$ 517,884.78$ 372,980.48$ 539,069.78$ 388,214.98$ 2,657,080.89
7Right Engine Starter GeneratorGT73421-31-1GT73421-31-1XXXXXXPower and PropulsionE1ReplaceMonths60$ 25,785.00$ 7,800.00- 0- 0- 0- 0- 0102424- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 296,579.07$ 726,146.86$ 740,875.25$ - 0$ - 0$ 1,763,601.17
8$ - 0
9$ - 0
10$ - 0
11$ - 0
12$ - 0
13$ - 0
14$ - 0
15$ - 0
16$ - 0
17$ - 0
18$ - 0
19$ - 0
20$ - 0
21$ - 0
22$ - 0
23$ - 0
24$ - 0
25$ - 0
26$ - 0
27$ - 0
28$ - 0
29$ - 0
30$ - 0
31$ - 0
32$ - 0
33$ - 0
34$ - 0
35$ - 0
36$ - 0
37$ - 0
38$ - 0
39$ - 0
40$ - 0
41$ - 0
42$ - 0
43$ - 0
44$ - 0
45$ - 0
46$ - 0
47$ - 0
48$ - 0
49$ - 0
50$ - 0
Total Scheduled Repair price$ - 0$ 392,829.00$ 2,828,987.88$ 4,895,470.45$ 4,464,549.10$ 5,454,572.76$ 6,641,497.98$ 7,409,863.48$ 6,377,244.52$ 6,794,454.95$ 45,259,470.12

Consumables

Consumables
Fiscal Year2024202520262027202820292030203120322033
Flight Hours65012,74028,20034,80034,80034,80034,80034,80034,80034,800
TY$ Escalation1.04061.06171.08311.1051.12741.15021.17341.19721.22141.2461
Scheduled Maintenance Consumable price per flight hour$ 98.00
Unscheduled Maintenance Consumable price per flight hour$ 32.50
Fiscal Year2024202520262027202820292030203120322033Total
Scheduled Maintenance Consumable price$ 66,286$ 1,325,554$ 2,993,255$ 3,768,492$ 3,844,885$ 3,922,642$ 4,001,763$ 4,082,931$ 4,165,463$ 4,249,699$ 32,420,970
Unscheduled Maintenance Consumable price$ 21,983$ 439,597$ 992,661$ 1,249,755$ 1,275,089$ 1,300,876$ 1,327,115$ 1,354,033$ 1,381,403$ 1,409,339$ 10,751,852
Total consumable price$ 88,269$ 1,765,151$ 3,985,916$ 5,018,247$ 5,119,974$ 5,223,518$ 5,328,879$ 5,436,964$ 5,546,866$ 5,659,039$ 43,172,823

N0001921R0077

Engine Restoral

Column AColumn BColumn CColumn DColumn EColumn FColumn GColumn HColumn IColumn JColumn KColumn LColumn MColumn NColumn OColumn PColumn QColumn RColumn SColumn TColumn UColumn VColumn WColumn XColumn YColumn ZColumn AAColumn ABColumn ACColumn ADColumn AEColumn AFColumn AGColumn AJ
Years20242025202620272028202920302031203220332024202520262027202820292030203120322033
Escalation1.04061.06171.08311.1051.12741.15021.17341.19721.22141.2461
Flight Hours65012,74028,20034,80034,80034,80034,80034,80034,80034,800
Engine Hours- 0- 0- 0- 0- 0- 0- 0- 0- 0- 0
Item NumberNomenclatureAircraft Manufacturer Part NumberVendor Part NumberVendor CAGENSN
(If assigned)Quantity Per AircraftMaintenance
EventInterval
BasisIntervalUnit priceOverhaul priceNumber of Overhaul or Discarded ItemsNumber of Overhaul or Discarded ItemsNumber of Overhaul or Discarded ItemsNumber of Overhaul or Discarded ItemsNumber of Overhaul or Discarded ItemsNumber of Overhaul or Discarded ItemsNumber of Overhaul or Discarded ItemsNumber of Overhaul or Discarded ItemsNumber of Overhaul or Discarded ItemsNumber of Overhaul or Discarded ItemsEngine Restoral price Per YearEngine Restoral price Per YearEngine Restoral price Per YearEngine Restoral price Per YearEngine Restoral price Per YearEngine Restoral price Per YearEngine Restoral price Per YearEngine Restoral price Per YearEngine Restoral price Per YearEngine Restoral price Per YearTotal
1Turboprop EnginePT6A-##ZPT6A-##ZXXXXXX2OverhaulEngine Hours3,500$ 978,000.00$ 416,000.00- 0- 0- 0- 0- 0- 06848- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 33,193,139$ 23,905,690$ - 0$ - 0$ 57,098,829
2Turboprop EnginePT6A-##ZPT6A-##ZXXXXXX2Hot Section InspectionFlight Hours1,750$ 978,000.00$ 135,000.00- 0- 0- 020484820484820$ - 0$ - 0$ - 0$ 2,983,500$ 7,305,552$ 7,453,296$ 3,168,180$ 7,757,856$ 7,914,672$ 3,364,470$ 39,947,526
3Turbofan EngineFJ##-#XFJ##-#XXXXXXX2OverhaulEngine Hours3,500$ 925,000.00$ 382,000.00- 0- 0- 0- 0- 0- 06848- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 30,480,238$ 21,951,859$ - 0$ - 0$ 52,432,098
4Igniter Plug44-5231-144-5231-1XXXXXX2ReplaceEngine Hours600$ 3,690.00- 02068116116116164164116116$ - 0$ 78,353$ 271,771$ 472,984$ 482,572$ 492,332$ 710,095$ 724,498$ 522,808$ 533,381$ 4,288,794
5Start Nozzle44-5259-144-5259-1XXXXXX2ReplaceEngine Hours1,800$ 8,740.00- 0- 0- 02048486848- 068$ - 0$ - 0$ - 0$ 193,154$ 472,967$ 482,532$ 697,375$ 502,249$ - 0$ 740,582$ 3,088,859
6HP Compressor37-4721-2A37-4721-2AXXXXXX2OverhaulEngine Hours4,000$ 96,700.00$ 56,000.00- 0- 0- 0- 0- 0- 0- 06848- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ 4,558,938$ 3,283,123$ - 0$ 7,842,061
7HP Turbine37-4721-1A37-4721-1AXXXXXX2OverhaulEngine Hours8,000$ 88,500.00$ 60,000.00- 0- 0- 0- 0- 0- 0- 0- 0- 0- 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0$ - 0
8$ - 0
9$ - 0
10$ - 0
11$ - 0
12$ - 0
13$ - 0
14$ - 0
15$ - 0
16$ - 0
17$ - 0
18$ - 0
19$ - 0
20$ - 0
21$ - 0
22$ - 0
23$ - 0
24$ - 0
25$ - 0
Total WRA Reparable price year$ - 0$ 78,353$ 271,771$ 3,649,638$ 8,261,091$ 8,428,160$ 68,249,027$ 59,401,089$ 11,720,603$ 4,638,433$ 164,698,167

Event Calculator

Engine Restoral Item 1Scheduled Repair Item 1Flight Hours (avg per lot)
Engine HoursACFT QTY2024202520262027202820292030203120322033Flight HoursACFT QTY20242025202620272028202920302031203220332024202520262027202820292030203120322033
Lot 1100000001000Lot 1100000001000Lot 1 Flight Hrs avg Cum6558411841784238429843584418447845384
Lot 224000001000Lot 224000000100Lot 1 Flight Hrs avg65519600600600600600600600600
Lot 32400000100Lot 32400000010Lot 2 Flight Hrs avg Cum03159151515211527153315391545155115
TBO3,500Total Per Year000000342400TBO3,500Total Per Year0000001024240Lot 2 Flight Hrs avg0315600600600600600600600600
Lot 3 Flight Hrs avg Cum00325925152521252725332539254525
Engine Restoral Item 2Scheduled Repair Item 2Lot 3 Flight Hrs avg00325600600600600600600600
Flight HoursACFT QTY2024202520262027202820292030203120322033Flight HoursACFT QTY2024202520262027202820292030203120322033
Lot 1100001001001Lot 1100000000100Engine Hours (avg per lot)
Lot 224000100100Lot 2240000000102024202520262027202820292030203120322033
Lot 32400010010Lot 32400000001Lot 1 Engine Hrs Cum avg726421,3021,9622,6223,2823,9424,6025,2625,922
TBO1,750Total Per Year00010242410242410TBO4,000Total Per Year0000000102424Lot 2 Engine Hrs Cum avg- 03461,0061,6662,3262,9863,6464,3064,9665,626
Lot 2 Flight Hrs Cum avg- 0- 03581,0181,6782,3382,9983,6584,3184,978
Engine Restoral Item 3Scheduled Repair Item 3
Engine HoursACFT QTY2024202520262027202820292030203120322033LandingsACFT QTY2024202520262027202820292030203120322033Engine Start (avg per lot)
Lot 1100000001000Lot 11000010010012024202520262027202820292030203120322033
Lot 224000001000Lot 224000101001Lot 1 Engine Starts Hrs Cum avg221953955957959951,1951,3951,5951,795
Lot 32400000100Lot 32400010100Lot 2 Engine Starts Hrs Cum avg- 01053055057059051,1051,3051,5051,705
TBO3,500Total Per Year000000342400TBO4,000Total Per Year0001024243424034Lot 2 Engine Starts Hrs Cum avg- 0- 01083085087089081,1081,3081,508
Engine Restoral Item 4Scheduled Repair Item 4Landings (avg per lot)
Engine HoursACFT QTY2024202520262027202820292030203120322033LandingsACFT QTY20242025202620272028202920302031203220332024202520262027202820292030203120322033
Lot 1100111111111Lot 1100112121212Lot 1 Landings Cum avg1631,4592,9594,4595,9597,4598,95910,45911,95913,459
Lot 224011112111Lot 224021212121Lot 2 Landings Cum avg- 07872,2873,7875,2876,7878,2879,78711,28712,787
Lot 32401111211Lot 32402121212Lot 2 Landings Cum avg- 0- 08132,3133,8135,3136,8138,3139,81311,313
TBO600Total Per Year0103458585882825858TBO1,000Total Per Year0105892829282928292
Months (avg per lot)
Engine Restoral Item 5Scheduled Repair Item 52024202520262027202820292030203120322033
Engine HoursACFT QTY2024202520262027202820292030203120322033LandingsACFT QTY2024202520262027202820292030203120322033Lot 1 Months Cum7.619.631.643.655.667.679.691.6103.6115.6
Lot 1100001001001Lot 1100011011101Lot 1 Months avg7.612.012.012.012.012.012.012.012.012.0600
Lot 224000101001Lot 224010111011Lot 2 Months avg- 06.518.530.542.554.566.578.590.5102.550
Lot 32400010100Lot 32401011101Lot 2 Months avg6.512.012.012.012.012.012.012.012.0Lot 1 Avg65519600600600600600600600600
TBO1,800Total Per Year0001024243424034TBO2,000Total Per Year003434245858342458Lot 3 Months Cum- 0- 06.518.530.542.554.566.578.590.5Lot 2 Avg315600600600600600600600600
Lot 3 Months avg6.512.012.012.012.012.012.012.0Lot 3 Avg325600600600600600600600
Engine Restoral Item 6Scheduled Repair Item 6
Engine HoursACFT QTY2024202520262027202820292030203120322033Flight HoursACFT QTY2024202520262027202820292030203120322033Number of Months per Year in Navy Inventory65012,74028,20034,80034,80034,80034,80034,80034,80034,800
Lot 1100000000100Lot 1100001001010MonthAircraft Deliveries20242025202620272028202920302031203220332025202620272028202920302031203220332034
Lot 224000000100Lot 224001001010LotDec-23110121212121212121212129518.6600600600600600600600600
Lot 32400000010Lot 32400100101Lot1Jan-242912121212121212121279518.6600600600600600600600600

This is the start of the file's text. The full file is on GovTribe.

File details come from the government source that posted it. Updated .