Pricing_Matrix.xlsx

XLSX spreadsheet 67 KB Posted May 20, 2014

Attached to: Aircraft Components and Accessories
Solicitation number: FA8524-13-R-30168
Issued by: Department of the Air Force Materiel Command Lifecycle Management Center Robins Air Force Base

About this file

From the source

Pricing Matrix

View the file

Other files

File	Type	Posted
Proposal_Adequacy_Checklist.pdf	PDF	May 20, 2014
Attach_4_Client_Authorization_Letter.pdf	PDF	May 20, 2014
Packaging_Requirement_03.pdf	PDF	May 20, 2014
Attach_1_Present-Past_Performance_-_FACTS_Sheet.pdf	PDF	May 20, 2014
Attach_5_Consent_Form.pdf	PDF	May 20, 2014
Packaging_Requirement_01.pdf	PDF	May 20, 2014
Attach_2_PAST-PRESENT_PERFORMANCE_QUESTIONNAIRE.pdf	PDF	May 20, 2014
Appendix_C_FD2060-13-30168.pdf	PDF	May 20, 2014
Packaging_Requirement_00.pdf	PDF	May 20, 2014
Packaging_Requirement_02.pdf	PDF	May 20, 2014
Attach_3_Transmittal_Letter_for_Government_Sources_to_Accompany_Present-Past_Performance_Questionnaire.pdf	PDF	May 20, 2014
CAV_II_SOW.pdf	PDF	May 20, 2014
Form1423_1330168_00_5.pdf	PDF	May 20, 2014
Form1423_1330168_00_4.pdf	PDF	May 20, 2014
PWS_Final_13_Feb_13_changes_IA.pdf	PDF	May 20, 2014
Form1423_1330168_00_6.pdf	PDF	May 20, 2014
Form2875_1330168_00.pdf	PDF	May 20, 2014
Form1423_1330168_00.pdf	PDF	May 20, 2014
FA852413R30168.pdf	PDF	May 20, 2014
Form1423_1330168_00_3.pdf	PDF	May 20, 2014
Form1423_1330168_00_2.pdf	PDF	May 20, 2014
Form1423_1330168_00_1.pdf	PDF	May 20, 2014

Show all 22

On GovTribe

Work with this file

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.

Qtys & Prices

IM Code	NSN	FY12 Base Price (Aug 2011 price from TI)	FY13 Est. Price (1.10% Inflation Factor)	Min Qty Basic Year	Max Qty Basic Year	Est. Max Dollars for Basic Year	Est. URC 1st Option	Min Qty 1st Option	Max Qty 1st Option	Est. Max Dollars for 1st Option	Est. URC 2nd Option	Min Qty 2nd Option	Max Qty 2nd Option	Est. Max Dollars 2nd Option	Est. URC 3rd Option	Min Qty 3rd Option	Max Qty 3rd Option	Est. Max Dollars 3rd Option	Est. URC 4th Option	Min Qty 4th Option	Max Qty 4th Option	Est. Max Dollars 4th Option	Est. URC 5th Option	Min Qty 5th Option	Max Qty 5th Option	Est. Max Dollars 5th Option	Estimated Max Dollars for Entire Contract	Comments
AMA	1650001059655			1	9	$ - 0	$ - 0	1	9	$ - 0	$ - 0	1	9	$ - 0	$ - 0	1	9	$ - 0	$ - 0	1	9	$ - 0	$ - 0	1	9	$ - 0	$ - 0
AMA	1650001214462			1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0
AMA	1650002418862			1	9	$ - 0	$ - 0	1	9	$ - 0	$ - 0	1	9	$ - 0	$ - 0	1	9	$ - 0	$ - 0	1	9	$ - 0	$ - 0	1	9	$ - 0	$ - 0
AMA	1650004839687			1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0
AMA	1650012133896			1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0
AM3	1680004079157			1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0
AM3	1680004492891			1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0
AM3	1680004492892			1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0
AMB	1680008333945			2	8	$ - 0	$ - 0	2	8	$ - 0	$ - 0	2	8	$ - 0	$ - 0	2	8	$ - 0	$ - 0	2	8	$ - 0	$ - 0	2	8	$ - 0	$ - 0
AMB	1680008333946			4	9	$ - 0	$ - 0	4	9	$ - 0	$ - 0	4	9	$ - 0	$ - 0	4	9	$ - 0	$ - 0	4	9	$ - 0	$ - 0	4	9	$ - 0	$ - 0
AM9	1680008333947			1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0
AM4	1680008569704			1	5	$ - 0	$ - 0	1	5	$ - 0	$ - 0	1	5	$ - 0	$ - 0	1	5	$ - 0	$ - 0	1	5	$ - 0	$ - 0	1	5	$ - 0	$ - 0
AMB	1680008603650			1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0
AMB	1680009308323			1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0
AMC	1680011729295			1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0
AMC	1680011730434			1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0
AM4	1680012061719			1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0
AMB	4710004028929			1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0
AMB	4710004028930			2	8	$ - 0	$ - 0	2	8	$ - 0	$ - 0	2	8	$ - 0	$ - 0	2	8	$ - 0	$ - 0	2	8	$ - 0	$ - 0	2	8	$ - 0	$ - 0
AME	4810010033512			1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0
AME	4810010033513			5	30	$ - 0	$ - 0	5	30	$ - 0	$ - 0	5	30	$ - 0	$ - 0	5	30	$ - 0	$ - 0	5	30	$ - 0	$ - 0	5	30	$ - 0	$ - 0
AME	4810010033514			5	30	$ - 0	$ - 0	5	30	$ - 0	$ - 0	5	30	$ - 0	$ - 0	5	30	$ - 0	$ - 0	5	30	$ - 0	$ - 0	5	30	$ - 0	$ - 0
AME	4810010046559			1	6	$ - 0	$ - 0	1	6	$ - 0	$ - 0	1	6	$ - 0	$ - 0	1	6	$ - 0	$ - 0	1	6	$ - 0	$ - 0	1	6	$ - 0	$ - 0
AMA	4820001614098			1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0	1	4	$ - 0	$ - 0
AME	4820001851031			5	20	$ - 0	$ - 0	5	20	$ - 0	$ - 0	5	20	$ - 0	$ - 0	5	20	$ - 0	$ - 0	5	20	$ - 0	$ - 0	5	20	$ - 0	$ - 0
AME	4820001851033			1	5	$ - 0	$ - 0	1	5	$ - 0	$ - 0	1	5	$ - 0	$ - 0	1	5	$ - 0	$ - 0	1	5	$ - 0	$ - 0	1	5	$ - 0	$ - 0
AME	4820001851037			1	9	$ - 0	$ - 0	1	9	$ - 0	$ - 0	1	9	$ - 0	$ - 0	1	9	$ - 0	$ - 0	1	9	$ - 0	$ - 0	1	9	$ - 0	$ - 0
AME	4820001867007			1	6	$ - 0	$ - 0	1	6	$ - 0	$ - 0	1	6	$ - 0	$ - 0	1	6	$ - 0	$ - 0	1	6	$ - 0	$ - 0	1	6	$ - 0	$ - 0
AME	4820002700682			4	10	$ - 0	$ - 0	4	10	$ - 0	$ - 0	4	10	$ - 0	$ - 0	4	10	$ - 0	$ - 0	4	10	$ - 0	$ - 0	4	10	$ - 0	$ - 0
						$ - 0				$ - 0				$ - 0				$ - 0				$ - 0				$ - 0	$ - 0

PR FD2060-13-30168 &"Arial,Bold"&14&UESTIMATED QUANTITIES AND COSTS SPREADSHEET &P

Items needing 762 review

IM Code	NSN	RMC/RMSC	762 Exp. Date	T.O.
AMA	1650-00-121-4462	2G	Sep-11	9H2-5-217-3	Exp. Date needs to be corrected
AMA	1650-00-179-6428	2G	Jul-11	9H2-5-219-3
AMA	1650-00-241-8862	1G	Aug-11	9H8-3-104-1
AMA	1650-00-454-2481	2G	Sep-12	9H8-30-93-3
AMA	1650-00-483-9687	2G	Sep-11	9H2-4-190-3
AME	4810-01-003-3513	1G	Jul-11	13F7-10-3
AME	4810-01-003-3514	1G	Jul-11	13F7-11-3
AME	4810-01-004-6559	1G	Aug-11	13F7-12-3
AM4	1650-01-234-5852	Ben /2G	Sep-11	Thomas	PRPS is showing this on already in Ben Puckett's box
AS7	1650-00-103-1160	Dagley 1G	Sep-11	701-61-3	PRPS is showing this on already in Chuck's box
IM Code	NSN	RMC/RMSC	762 Exp. Date	T.O.
AA1	1680-01-206-1719	Yolanda		13C-21-13	Screening needs to be completed
AMC	1680-01-172-9295	Burns, O.		16G1-165-3
AMC	3040-01-236-5742	Burns, O.		16A1-17-4-3
IM Code	NSN	RMC/RMSC	762 Exp. Date	T.O.
AM9	1650-01-327-1355	2C	Oct-14		RMC/RMSC coding does not allow for item to be placed on PR
AMB	1680-00-435-8801	2P	Sep-21
AMB	4810-00-009-9503	1C	Aug-16
AA1	6340-01-162-7389	3C	Jun-13
AM4	1680-00-856-9704	3Q	Jul-21	35D4-2-27-1
AMA	1650-00-864-8597	3B	Aug-21	9H2-4-187-3
AMA	1650-01-208-3268	3B	Aug-21	9H2-5-210-3

WAD OC_ALC Attach 1

NSN	Noun	FY12 Base Price (Aug 2011 price from current contractor)	FY13 Est. Price (3.25% Inflation Factor)	Max Qty Basic YR	Est. Dollars for Basic Year	FY14 Est. Price	Max Qty 1st Option	Est. Dollars for 1st Option	FY15 Est. Price	Max Qty 2nd Option	Est. Dollars for 2nd Option	FY16 Est. Price	Max Qty 3rd Option	Est. Dollars for 3rd Option	FY17 Est. Price	Max Qty 4th Option	Est. Dollars for 4th Option	Total Max $$
4810-01-234-8491	Butterfly Valve	$ 6,660.87	$ 6,877.35	32	$ 220,075.14	$ 7,100.86	32	$ 227,227.59	$ 7,331.64	32	$ 234,612.48	$ 7,569.92	32	$ 242,237.39	$ 7,815.94	32	$ 250,110.10	$ 1,174,262.71
1650-00-103-1160	Oil Cooler	$ 2,249.11	$ 2,322.21	10	$ 23,222.06	$ 2,397.68	10	$ 23,976.78	$ 2,475.60	10	$ 24,756.02	$ 2,556.06	10	$ 25,560.59	$ 2,639.13	10	$ 26,391.31	$ 123,906.77
					$ 243,297.21			$ 251,204.36			$ 259,368.51			$ 267,797.98			$ 276,501.42	$ 1,298,169.48
NSN	Noun
4810-01-234-8491	Butterfly Valve
1650-00-103-1160	Oil Cooler

WAD WR_ALC Attach 1

NSN	Noun	FY12 Base Price (Aug 2011 price from current contractor)	FY13 Est. Price (3.25% Inflation Factor)	Max Qty Basic YR	Est. Dollars for Basic Year	FY14 Est. Price	Max Qty 1st Option	Est. Dollars for 1st Option	FY15 Est. Price	Max Qty 2nd Option	Est. Dollars for 2nd Option	FY16 Est. Price	Max Qty 3rd Option	Est. Dollars for 3rd Option	FY17 Est. Price	Max Qty 4th Option	Est. Dollars for 4th Option	Total Max $$
1680-01-206-1719	C-5 Wire Rope Hoist	$ 14,091.55	$ 14,549.53	5	$ 72,747.63	$ 15,022.38	5	$ 75,111.92	$ 15,510.61	5	$ 77,553.06	$ 16,014.71	5	$ 80,073.54	$ 16,535.19	5	$ 82,675.93	$ 388,162.08
4810-01-003-3512	VALVE,DIAPHRAGM,STO (FSS)	$ 5,186.44	$ 5,355.00	4	$ 21,420.00	$ 5,529.04	4	$ 22,116.15	$ 5,708.73	4	$ 22,834.92	$ 5,894.26	4	$ 23,577.06	$ 6,085.83	4	$ 24,343.31	$ 114,291.43
4810-01-003-3513	VALVE,REGULATING,FL (FSS)	$ 4,749.37	$ 4,903.72	24	$ 117,689.39	$ 5,063.10	24	$ 121,514.29	$ 5,227.65	24	$ 125,463.51	$ 5,397.54	24	$ 129,541.07	$ 5,572.96	24	$ 133,751.16	$ 627,959.42
4810-01-003-3514	VALVE,REGULATING,FL (FSS)	$ 5,179.95	$ 5,348.30	39	$ 208,583.64	$ 5,522.12	39	$ 215,362.60	$ 5,701.59	39	$ 222,361.89	$ 5,886.89	39	$ 229,588.65	$ 6,078.21	39	$ 237,050.28	$ 1,112,947.06
4810-01-004-6559	VALVE,DIAPHRAGM,STO (FSS)	$ 5,480.05	$ 5,658.15	10	$ 56,581.52	$ 5,842.04	10	$ 58,420.42	$ 6,031.91	10	$ 60,319.08	$ 6,227.94	10	$ 62,279.45	$ 6,430.35	10	$ 64,303.53	$ 301,903.99
4820-00-185-1031	Valve Assembly - (FSS)	$ 14,452.97	$ 14,922.69	24	$ 358,144.60	$ 15,407.68	24	$ 369,784.30	$ 15,908.43	24	$ 381,802.29	$ 16,425.45	24	$ 394,210.86	$ 16,959.28	24	$ 407,022.71	$ 1,910,964.75
4820-00-185-1033	Fluid Regulating Valve (FSS)	$ 4,188.32	$ 4,324.44	12	$ 51,893.28	$ 4,464.98	12	$ 53,579.82	$ 4,610.10	12	$ 55,321.16	$ 4,759.92	12	$ 57,119.10	$ 4,914.62	12	$ 58,975.47	$ 276,888.83
4820-00-185-1037	Fluid Regulating Valve (FSS)	$ 9,724.47	$ 10,040.52	12	$ 120,486.18	$ 10,366.83	12	$ 124,401.98	$ 10,703.75	12	$ 128,445.05	$ 11,051.63	12	$ 132,619.51	$ 11,410.80	12	$ 136,929.65	$ 642,882.38
4820-00-186-7007	VALVE,RESTRICTOR CH	$ 5,493.10	$ 5,671.63	9	$ 51,044.63	$ 5,855.95	9	$ 52,703.58	$ 6,046.27	9	$ 54,416.45	$ 6,242.78	9	$ 56,184.98	$ 6,445.67	9	$ 58,011.00	$ 272,360.64
4820-00-270-0682	Saftey Relief Valve (FSS)	$ 4,181.80	$ 4,317.71	13	$ 56,130.21	$ 4,458.03	13	$ 57,954.44	$ 4,602.92	13	$ 59,837.96	$ 4,752.52	13	$ 61,782.70	$ 4,906.97	13	$ 63,790.63	$ 299,495.94
6340-01-162-7389	C-5 Ice Detector	$ 4,411.44	$ 4,554.81	19	$ 86,541.42	$ 4,702.84	19	$ 89,354.02	$ 4,855.69	19	$ 92,258.03	$ 5,013.50	19	$ 95,256.41	$ 5,176.43	19	$ 98,352.25	$ 461,762.13
					$ 1,201,262.50			$ 1,240,303.53			$ 1,280,613.39			$ 1,322,233.33			$ 1,365,205.91	$ 6,409,618.66

WAD OO_ALC Attach 1

NSN	Noun	FY12 Base Price (Aug 2011 price from current contractor)	FY13 Est. Price (3.25% Inflation Factor)	Max Qty Basic YR	Est. Dollars for Basic Year	FY14 Est. Price	Max Qty 1st Option	Est. Dollars for 1st Option	FY15 Est. Price	Max Qty 2nd Option	Est. Dollars for 2nd Option	FY16 Est. Price	Max Qty 3rd Option	Est. Dollars for 3rd Option	FY17 Est. Price	Max Qty 4th Option	Est. Dollars for 4th Option	Total Max $$
1650-00-105-9655	Hydraulic Relief Cartridge Valve	$ 1,743.91	$ 1,800.59	12	$ 21,607.09	$ 1,859.11	12	$ 22,309.32	$ 1,919.53	12	$ 23,034.37	$ 1,981.92	12	$ 23,782.99	$ 2,046.33	12	$ 24,555.93	$ 115,289.69
1650-00-121-4462	Cylinder Assembly	$ 1,850.78	$ 1,910.93	4	$ 7,643.73	$ 1,973.04	4	$ 7,892.15	$ 2,037.16	4	$ 8,148.64	$ 2,103.37	4	$ 8,413.47	$ 2,171.73	4	$ 8,686.91	$ 40,784.90
1650-00-179-6428	Crew entry door actuator	$ 4,044.80	$ 4,176.26	4	$ 16,705.02	$ 4,311.98	4	$ 17,247.94	$ 4,452.12	4	$ 17,808.50	$ 4,596.82	4	$ 18,387.27	$ 4,746.21	4	$ 18,984.86	$ 89,133.59
1650-00-241-8862	Hydraulic valve assy	$ 12,134.39	$ 12,528.76	10	$ 125,287.58	$ 12,935.94	10	$ 129,359.42	$ 13,356.36	10	$ 133,563.60	$ 13,790.44	10	$ 137,904.42	$ 14,238.63	10	$ 142,386.32	$ 668,501.34
1650-00-406-9605	Cylinder Assembly	$ 2,603.02	$ 2,687.62	10	$ 26,876.18	$ 2,774.97	10	$ 27,749.66	$ 2,865.15	10	$ 28,651.52	$ 2,958.27	10	$ 29,582.70	$ 3,054.41	10	$ 30,544.13	$ 143,404.19
1650-00-454-2481	Hydraulic Directional Control Valve	$ 3,222.75	$ 3,327.49	4	$ 13,309.95	$ 3,435.63	4	$ 13,742.52	$ 3,547.29	4	$ 14,189.15	$ 3,662.57	4	$ 14,650.30	$ 3,781.61	4	$ 15,126.43	$ 71,018.35
1650-00-483-9687	Cylinder Assembly	$ 4,016.49	$ 4,147.03	4	$ 16,588.12	$ 4,281.81	4	$ 17,127.23	$ 4,420.97	4	$ 17,683.87	$ 4,564.65	4	$ 18,258.59	$ 4,713.00	4	$ 18,852.00	$ 88,509.80
1650-00-487-7547	Cylinder Assembly	$ 1,441.77	$ 1,488.63	5	$ 7,443.14	$ 1,537.01	5	$ 7,685.04	$ 1,586.96	5	$ 7,934.80	$ 1,638.54	5	$ 8,192.68	$ 1,691.79	5	$ 8,458.95	$ 39,714.61
1650-00-489-4665	Hydraulic-Emergency System	$ 2,369.47	$ 2,446.48	24	$ 58,715.47	$ 2,525.99	24	$ 60,623.72	$ 2,608.08	24	$ 62,593.99	$ 2,692.85	24	$ 64,628.29	$ 2,780.36	24	$ 66,728.71	$ 313,290.19
1650-00-864-8597	Cylinder Assembly	$ 4,795.04	$ 4,950.88	10	$ 49,508.79	$ 5,111.78	10	$ 51,117.82	$ 5,277.92	10	$ 52,779.15	$ 5,449.45	10	$ 54,494.48	$ 5,626.55	10	$ 56,265.55	$ 264,165.79
1650-01-208-3268	Forward Ramp Electro-Mech. Actuator	$ 21,376.75	$ 22,071.49	4	$ 88,285.98	$ 22,788.82	4	$ 91,155.27	$ 23,529.45	4	$ 94,117.82	$ 24,294.16	4	$ 97,176.65	$ 25,083.72	4	$ 100,334.89	$ 471,070.60
1650-01-213-3896	Forward Ramp Actuator	$ 21,376.75	$ 22,071.49	4	$ 88,285.98	$ 22,788.82	4	$ 91,155.27	$ 23,529.45	4	$ 94,117.82	$ 24,294.16	4	$ 97,176.65	$ 25,083.72	4	$ 100,334.89	$ 471,070.60
1680-00-407-9157	Variable Feel Unit Linear Actuator	$ 4,762.42	$ 4,917.20	4	$ 19,668.79	$ 5,077.01	4	$ 20,308.03	$ 5,242.01	4	$ 20,968.04	$ 5,412.38	4	$ 21,649.50	$ 5,588.28	4	$ 22,353.11	$ 104,947.48
1680-00-449-2891	Cable Tension Regulator	$ 12,140.46	$ 12,535.02	4	$ 50,140.10	$ 12,942.41	4	$ 51,769.65	$ 13,363.04	4	$ 53,452.17	$ 13,797.34	4	$ 55,189.36	$ 14,245.75	4	$ 56,983.02	$ 267,534.30
1680-00-449-2892	Cable Tension Regulator	$ 12,140.46	$ 12,535.02	4	$ 50,140.10	$ 12,942.41	4	$ 51,769.65	$ 13,363.04	4	$ 53,452.17	$ 13,797.34	4	$ 55,189.36	$ 14,245.75	4	$ 56,983.02	$ 267,534.30
1680-00-833-3945	Electro-Mechanical Linear Actuator	$ 3,575.08	$ 3,691.27	24	$ 88,590.48	$ 3,811.24	24	$ 91,469.67	$ 3,935.10	24	$ 94,442.44	$ 4,062.99	24	$ 97,511.82	$ 4,195.04	24	$ 100,680.95	$ 472,695.36
1680-00-833-3946	Electro-Mechanical Linear Actuator	$ 3,575.08	$ 3,691.27	20	$ 73,825.40	$ 3,811.24	20	$ 76,224.73	$ 3,935.10	20	$ 78,702.03	$ 4,062.99	20	$ 81,259.85	$ 4,195.04	20	$ 83,900.79	$ 393,912.80
1680-00-833-3947	Cable Tension Regulator	$ 21,920.19	$ 22,632.60	4	$ 90,530.38	$ 23,368.16	4	$ 93,472.62	$ 24,127.62	4	$ 96,510.48	$ 24,911.77	4	$ 99,647.07	$ 25,721.40	4	$ 102,885.60	$ 483,046.17
1680-00-856-9704	Heavy Duty Winch	$ 62,368.16	$ 64,395.13	8	$ 515,161.00	$ 66,487.97	8	$ 531,903.73	$ 68,648.83	8	$ 549,190.61	$ 70,879.91	8	$ 567,039.30	$ 73,183.51	8	$ 585,468.08	$ 2,748,762.72
1680-00-860-3650	Cable Tension Regulator	$ 22,457.43	$ 23,187.30	4	$ 92,749.19	$ 23,940.88	4	$ 95,763.53	$ 24,718.96	4	$ 98,875.85	$ 25,522.33	4	$ 102,089.31	$ 26,351.80	4	$ 105,407.22	$ 494,885.10
1680-00-930-8323	Cable Tension Regulator	$ 22,457.43	$ 23,187.30	4	$ 92,749.19	$ 23,940.88	4	$ 95,763.53	$ 24,718.96	4	$ 98,875.85	$ 25,522.33	4	$ 102,089.31	$ 26,351.80	4	$ 105,407.22	$ 494,885.10
1680-01-172-9295	GEARBOX ASSEMBLY	$ 9,068.17	$ 9,362.89	4	$ 37,451.54	$ 9,667.18	4	$ 38,668.72	$ 9,981.36	4	$ 39,925.45	$ 10,305.76	4	$ 41,223.03	$ 10,640.69	4	$ 42,562.78	$ 199,831.51
1680-01-173-0434	GEARBOX ASSEMBLY	$ 9,068.17	$ 9,362.89	8	$ 74,903.08	$ 9,667.18	8	$ 77,337.43	$ 9,981.36	8	$ 79,850.90	$ 10,305.76	8	$ 82,446.06	$ 10,640.69	8	$ 85,125.55	$ 399,663.03
3040-01-236-5742	Multiple Disk Brake	$ 11,553.77	$ 11,929.27	4	$ 47,717.07	$ 12,316.97	4	$ 49,267.87	$ 12,717.27	4	$ 50,869.08	$ 13,130.58	4	$ 52,522.33	$ 13,557.33	4	$ 54,229.30	$ 254,605.65
4710-00-402-8929	Rotary Joint and Tube Assembly	$ 11,612.48	$ 11,989.89	32	$ 383,676.34	$ 12,379.56	32	$ 396,145.82	$ 12,781.89	32	$ 409,020.56	$ 13,197.30	32	$ 422,313.73	$ 13,626.22	32	$ 436,038.92	$ 2,047,195.37
4710-00-402-8930	Rotary Joint and Tube Assembly	$ 11,612.48	$ 11,989.89	28	$ 335,716.80	$ 12,379.56	28	$ 346,627.59	$ 12,781.89	28	$ 357,892.99	$ 13,197.30	28	$ 369,524.51	$ 13,626.22	28	$ 381,534.06	$ 1,791,295.95
4810-00-009-9503	Vert. Stabilizer Shut-off & Bypass Valve	$ 6,393.39	$ 6,601.18	4	$ 26,404.70	$ 6,815.71	4	$ 27,262.85	$ 7,037.22	4	$ 28,148.90	$ 7,265.93	4	$ 29,063.74	$ 7,502.08	4	$ 30,008.31	$ 140,888.49
4810-00-009-9504	Vert. Stabilizer Shut-off & Bypass Valve	$ 6,393.39	$ 6,601.18	4	$ 26,404.70	$ 6,815.71	4	$ 27,262.85	$ 7,037.22	4	$ 28,148.90	$ 7,265.93	4	$ 29,063.74	$ 7,502.08	4	$ 30,008.31	$ 140,888.49
4810-00-480-9160	Vert. Stabilizer Shut-off & Bypass Valve	$ 6,393.39	$ 6,601.18	4	$ 26,404.70	$ 6,815.71	4	$ 27,262.85	$ 7,037.22	4	$ 28,148.90	$ 7,265.93	4	$ 29,063.74	$ 7,502.08	4	$ 30,008.31	$ 140,888.49
4810-00-480-9162	Vert. Stabilizer Shut-off & Bypass Valve	$ 6,393.39	$ 6,601.18	4	$ 26,404.70	$ 6,815.71	4	$ 27,262.85	$ 7,037.22	4	$ 28,148.90	$ 7,265.93	4	$ 29,063.74	$ 7,502.08	4	$ 30,008.31	$ 140,888.49
4810-00-890-9349	Screw Drive Manifold	$ 3,849.08	$ 3,974.18	4	$ 15,896.70	$ 4,103.34	4	$ 16,413.34	$ 4,236.69	4	$ 16,946.78	$ 4,374.39	4	$ 17,497.55	$ 4,516.55	4	$ 18,066.22	$ 84,820.58
4810-01-038-1468	Vert. Stabilizer Shut-off & Bypass Valve	$ 6,393.39	$ 6,601.18	4	$ 26,404.70	$ 6,815.71	4	$ 27,262.85	$ 7,037.22	4	$ 28,148.90	$ 7,265.93	4	$ 29,063.74	$ 7,502.08	4	$ 30,008.31	$ 140,888.49
4820-00-161-4098	Linear Direct Valve	$ 7,111.01	$ 7,342.12	4	$ 29,368.47	$ 7,580.74	4	$ 30,322.95	$ 7,827.11	4	$ 31,308.44	$ 8,081.49	4	$ 32,325.97	$ 8,344.14	4	$ 33,376.56	$ 156,702.39
4820-00-239-8675	Hydraulic Actuator	$ 1,709.25	$ 1,764.80	4	$ 7,059.20	$ 1,822.16	4	$ 7,288.63	$ 1,881.38	4	$ 7,525.51	$ 1,942.52	4	$ 7,770.09	$ 2,005.65	4	$ 8,022.61	$ 37,666.04
					$ 2,657,624.35			$ 2,743,997.14			$ 2,833,177.05			$ 2,925,255.31			$ 3,020,326.10	$ 14,180,379.95

WAD OO_ALC Attac 2

NSN	Budget Value FY13	Budget Value FY14	Budget Value FY15
1650-00-105-9655	$ 22,958.00	$ 17,660.00	$ 17,660.00
1650-00-121-4462	$ 5,391.00	$ 5,391.00	$ 10,782.00
1650-00-179-6428	$ 3,927.00	$ 11,781.00	$ 7,854.00
1650-00-241-8862	$ 141,372.00	$ 141,372.00	$ 141,372.00
1650-00-406-9605	$ 17,689.00	$ 25,270.00	$ 25,270.00
1650-00-454-2481	$ 16,130.00	$ 16,225.00	$ 12,866.00
1650-00-483-9687	$ 3,900.00	$ 7,800.00	$ 3,900.00
1650-00-487-7547	$ 4,200.00	$ 9,800.00	$ 7,000.00
1650-00-489-4665	$ 43,700.00	$ 27,600.00	$ 36,800.00
1650-00-864-8597	$ 51,205.00	$ 55,860.00	$ 55,860.00
1650-01-208-3268	$ - 0	$ - 0	$ - 0
1650-01-213-3896	$ 20,754.00	$ - 0	$ 20,754.00
1680-00-407-9157	$ - 0	$ - 0	$ - 0
1680-00-449-2891	$ - 0	$ - 0	$ 11,730.00
1680-00-449-2892	$ - 0	$ - 0	$ - 0
1680-00-833-3945	$ 59,007.00	$ 52,065.00	$ 45,123.00
1680-00-833-3946	$ 52,065.00	$ 31,239.00	$ 41,652.00
1680-00-833-3947	$ - 0	$ - 0	$ - 0
1680-00-856-9704	$ 242,208.00	$ 121,104.00	$ 181,656.00
1680-00-860-3650	$ 21,698.00	$ 86,792.00	$ 65,094.00
1680-00-930-8323	$ 65,094.00	$ 65,094.00	$ 65,094.00
1680-01-172-9295	$ - 0	$ - 0	$ - 0
1680-01-173-0434	$ 44,020.00	$ 35,216.00	$ 44,020.00
3040-01-236-5742	$ 11,217.00	$ 11,217.00	$ 11,217.00
4710-00-402-8929	$ - 0	$ - 0	$ 22,548.00
4710-00-402-8930	$ - 0	$ 58,795.00	$ 305,734.00
4810-00-009-9503	$ - 0	$ - 0	$ - 0
4810-00-009-9504	$ - 0	$ - 0	$ - 0
4810-00-480-9160	$ - 0	$ - 0	$ - 0
4810-00-480-9162	$ - 0	$ - 0	$ - 0
4810-00-890-9349	$ - 0	$ - 0	$ - 0
4810-01-038-1468	$ - 0	$ - 0	$ - 0
4820-00-161-4098	$ 27,972.00	$ - 0	$ 27,972.00
4820-00-239-8675	$ - 0	$ 4,977.00	$ - 0

WAD Attachment 2 info

NSN	VAL FY13	VAL FY14	VAL FY15	NSN	VAL FY13	VAL FY14	VAL FY15
1680-01-206-1719	$ - 0	$ - 0	$ 28,538.00	4810-01-234-8491	$ - 0	$ 97,005.00	$ 84,071.00
1680-00-407-9157				1650-00-103-1160	$ - 0	$ - 0	$ - 0
1680-00-449-2891	$ - 0	$ - 0	$ 11,730.00
1680-00-449-2892	$ - 0	$ - 0	$ - 0
1680-00-833-3947
4810-00-890-9349
1650-00-105-9655	$ 22,958.00	$ 17,660.00	$ 17,660.00
1650-00-121-4462	$ 5,391.00	$ 5,391.00	$ 10,782.00
1650-00-179-6428	$ 3,927.00	$ 11,781.00	$ 7,854.00
1650-00-241-8862	$ 141,372.00	$ 141,372.00	$ 141,372.00
1650-00-406-9605	$ 17,689.00	$ 25,270.00	$ 25,270.00
1650-00-454-2481	$ 16,130.00	$ 16,225.00	$ 12,866.00
1650-00-483-9687	$ 3,900.00	$ 7,800.00	$ 3,900.00
1650-00-487-7547	$ 4,200.00	$ 9,800.00	$ 7,000.00
1650-01-213-3896	$ 20,754.00	$ - 0	$ 20,754.00
4820-00-161-4098	$ 27,972.00	$ - 0	$ 27,972.00
4820-00-239-8675	$ - 0	$ 4,977.00	$ - 0
1680-00-833-3945	$ 59,007.00	$ 52,065.00	$ 45,123.00
1680-00-833-3946	$ 52,065.00	$ 31,239.00	$ 41,652.00
1680-00-860-3650	$ 21,698.00	$ 86,792.00	$ 65,094.00
1680-00-930-8323	$ 65,094.00	$ 65,094.00	$ 65,094.00
4710-00-402-8929	$ - 0	$ - 0	$ 22,548.00
4710-00-402-8930	$ - 0	$ 58,795.00	$ 305,734.00
4810-00-009-9504
4810-00-480-9160
4810-00-480-9162
4810-01-038-1468
1650-00-489-4665	$ 43,700.00	$ 27,600.00	$ 36,800.00
1680-01-172-9295	$ - 0	$ - 0	$ - 0
1680-01-173-0434	$ 44,020.00	$ 35,216.00	$ 44,020.00
3040-01-236-5742	$ 11,217.00	$ 11,217.00	$ 11,217.00
4810-01-234-8491	$ - 0	$ 97,005.00	$ 84,071.00
4810-01-003-3512	$ 26,130.00	$ 26,130.00	$ 20,904.00
4810-01-003-3513	$ 119,886.00	$ 119,886.00	$ 119,886.00
4810-01-003-3514	$ 216,247.00	$ 201,160.00	$ 196,131.00
4810-01-004-6559	$ 47,880.00	$ 63,840.00	$ 53,200.00
4820-00-185-1031	$ 406,928.00	$ 364,832.00	$ 336,768.00
4820-00-185-1033	$ 52,858.00	$ 40,660.00	$ 48,792.00
4820-00-185-1037	$ 128,011.00	$ 108,317.00	$ 137,858.00
4820-00-186-7007	$ 58,663.00	$ 69,329.00	$ 42,664.00
4820-00-270-0682	$ 64,960.00	$ 48,720.00	$ 52,780.00
1650-00-103-1160	$ - 0	$ - 0	$ - 0
1650-01-327-1355
1680-00-435-8801	$ 48,770.00	$ 58,524.00	$ 58,524.00
4810-00-009-9503	$ - 0	$ - 0	$ - 0
4810-01-038-1468
6340-01-162-7389	$ 60,816.00	$ 78,192.00	$ 34,752.00
1680-00-856-9704	$ 242,208.00	$ 121,104.00	$ 181,656.00
1650-00-864-8597	$ 51,205.00	$ 55,860.00	$ 55,860.00
1650-01-208-3268

Sheet1

IM Code	NSN	FY12 Base Price (Aug 2011 price from TI)	FY13 Est. Price (1.10% Inflation Factor)	Max. MEQ FY13	Est. Dollars for MEQs (FY13)	FY14 Est. Price	Max. 1st Repair Prod. Option FY14	Est. Dollars for 1st Repair Prod. Option (FY14)
AS7	1650-00-103-1160	$ 2,249.11	$ 2,273.85	5	$ 10,232.33	$ 2,298.86	2	$ 3,448.29	$10,232.33		$3,448.29
AMA	1650-00-105-9655	$ 1,743.91	$ 1,763.10	0	$ - 0	$ 1,782.49	0	$ - 0	$0.00		$0.00
AMA	1650-00-121-4462	$ 1,850.78	$ 1,871.14	0	$ - 0	$ 1,891.72	5	$ 8,512.75	$0.00		$8,512.75
AMA	1650-00-179-6428	$ 4,044.80	$ 4,089.29	2	$ 6,133.94	$ 4,134.28	3	$ 12,402.83	$6,133.94		$12,402.83
AMA	1650-00-241-8862	$ 12,134.39	$ 12,267.87	18	$ 220,821.63	$ 12,402.81	17	$ 204,646.44	$220,821.63		$204,646.44
AMA	1650-00-454-2481	$ 3,222.75	$ 3,258.20	0	$ - 0	$ 3,294.04	3	$ 9,882.11	$0.00		$9,882.11
AMA	1650-00-483-9687	$ 4,016.49	$ 4,060.67	0	$ - 0	$ 4,105.34	0	$ - 0	$0.00		$0.00
AMA	1650-00-487-7547	$ 1,441.77	$ 1,457.63	0	$ - 0	$ 1,473.66	5	$ 6,631.49	$0.00		$6,631.49
AMC	1650-00-489-4665	$ 2,369.47	$ 2,395.53	0	$ - 0	$ 2,421.89	0	$ - 0	$0.00		$0.00
AMA	1650-00-864-8597	$ 4,795.04	$ 4,847.79	0	$ - 0	$ 4,901.11	0	$ - 0	$0.00		$0.00
AMA	1650-01-208-3268	$ 21,376.75	$ 21,611.89	0	$ - 0	$ 21,849.63	2	$ 32,774.44	$0.00		$32,774.44
AMA	1650-01-213-3896	$ 21,376.75	$ 21,611.89	0	$ - 0	$ 21,849.63	2	$ 32,774.44	$0.00		$32,774.44
AM3	1680-00-407-9157	$ 4,762.42	$ 4,814.81	0	$ - 0	$ 4,867.77	0	$ - 0	$0.00		$0.00
AM3	1680-00-449-2891	$ 12,140.46	$ 12,274.01	0	$ - 0	$ 12,409.02	0	$ - 0	$0.00		$0.00
AM3	1680-00-449-2892	$ 12,140.46	$ 12,274.01	2	$ 18,411.01	$ 12,409.02	2	$ 18,613.53	$18,411.01		$18,613.53
AMB	1680-00-833-3945	$ 3,575.08	$ 3,614.41	17	$ 59,637.70	$ 3,654.16	20	$ 71,256.20	$59,637.70		$71,256.20
AMB	1680-00-833-3946	$ 3,575.08	$ 3,614.41	15	$ 54,216.09	$ 3,654.16	12	$ 43,849.97	$54,216.09		$43,849.97
AM9	1680-00-833-3947	$ 21,920.19	$ 22,161.31	0	$ - 0	$ 22,405.09	0	$ - 0	$0.00		$0.00
AM4	1680-00-856-9704	$ 62,368.16	$ 63,054.21	5	$ 283,743.94	$ 63,747.81	5	$ 286,865.13	$283,743.94		$286,865.13
AMB	1680-00-860-3650	$ 22,457.43	$ 22,704.46	0	$ - 0	$ 22,954.21	2	$ 34,431.32	$0.00		$34,431.32
AMB	1680-00-930-8323	$ 22,457.43	$ 22,704.46	0	$ - 0	$ 22,954.21	0	$ - 0	$0.00		$0.00
AMC	1680-01-172-9295	$ 9,068.17	$ 9,167.92	2	$ 13,751.88	$ 9,268.77	2	$ 13,903.15	$13,751.88		$13,903.15
AMC	1680-01-173-0434	$ 9,068.17	$ 9,167.92	6	$ 55,007.52	$ 9,268.77	2	$ 13,903.15	$55,007.52		$13,903.15
AM4	1680-01-206-1719	$ 14,091.55	$ 14,246.56	2	$ 21,369.84	$ 14,403.27	3	$ 43,209.81	$21,369.84		$43,209.81
AMC	3040-01-236-5742	$ 11,553.77	$ 11,680.86	0	$ - 0	$ 11,809.35	0	$ - 0	$0.00		$0.00
AMB	4710-00-402-8929	$ 11,612.48	$ 11,740.22	0	$ - 0	$ 11,869.36	0	$ - 0	$0.00		$0.00
AMB	4710-00-402-8930	$ 11,612.48	$ 11,740.22	0	$ - 0	$ 11,869.36	3	$ 35,608.08	$0.00		$35,608.08
AME	4810-01-003-3512	$ 5,186.44	$ 5,243.49	2	$ 7,865.24	$ 5,301.17	3	$ 15,903.51	$7,865.24		$15,903.51
AME	4810-01-003-3513	$ 4,749.37	$ 4,801.61	27	$ 129,643.55	$ 4,854.43	36	$ 174,759.51	$129,643.55		$174,759.51
AME	4810-01-003-3514	$ 5,179.95	$ 5,236.93	42	$ 219,951.04	$ 5,294.54	53	$ 277,963.12	$219,951.04		$277,963.12
AME	4810-01-004-6559	$ 5,480.05	$ 5,540.33	2	$ 8,310.50	$ 5,601.27	6	$ 33,607.65	$8,310.50		$33,607.65
AMC	4810-01-234-8491	$ 6,660.87	$ 6,734.14	0	$ - 0	$ 6,808.22	0	$ - 0	$0.00		$0.00
AMA	4820-00-161-4098	$ 7,111.01	$ 7,189.23	0	$ - 0	$ 7,268.31	0	$ - 0	$0.00		$0.00
AME	4820-00-185-1031	$ 14,452.97	$ 14,611.95	8	$ 109,589.65	$ 14,772.68	14	$ 199,431.24	$109,589.65		$199,431.24
AME	4820-00-185-1033	$ 4,188.32	$ 4,234.39	12	$ 50,812.70	$ 4,280.97	6	$ 25,685.82	$50,812.70		$25,685.82
AME	4820-00-185-1037	$ 9,724.47	$ 9,831.44	0	$ - 0	$ 9,939.59	0	$ - 0	$0.00		$0.00
AME	4820-00-186-7007	$ 5,493.10	$ 5,553.52	3	$ 16,660.57	$ 5,614.61	6	$ 33,687.68	$16,660.57		$33,687.68
AMA	4820-00-239-8675	$ 1,709.25	$ 1,728.05	0	$ - 0	$ 1,747.06	0	$ - 0	$0.00		$0.00
AME	4820-00-270-0682	$ 4,181.80	$ 4,227.80	11	$ 44,391.90	$ 4,274.31	11	$ 44,880.21	$44,391.90		$44,880.21
AA1	6340-01-162-7389	$ 4,411.44	$ 4,459.97	3	$ 13,379.90	$ 4,509.03	9	$ 40,581.23	$13,379.90		$40,581.23
					$ 1,343,930.90			$ 1,719,213.08	$1,343,930.90		$1,719,213.08
										$3,063,143.98
									$1,343,930.90		$1,719,213.08
										$3,063,143.98

File details come from the government source that posted it. Updated Nov 14, 2017.