02- PMRT Workbook (Attachment 2).xlsx

XLSX spreadsheet 104 KB Posted

Attached to
KC-46 Landing Gear PBL
Solicitation number
SPRHA1-26-R-4646
Issued by

About this file

This is a Performance-Based Logistics (PBL) pricing and performance management workbook for the KC-46 Landing Gear program, containing detailed performance metrics, disincentive structures, and cost reconciliation data for shipset overhauls across a 10-year contract period.

Tab 1 establishes escalated disincentive values ranging from $10,670 for one day late in Year 1 to a maximum of $559,618 for 30+ days late by Year 10, with notional escalation applied annually. Tab 2 defines the sub-component performance metrics using a sigmoid curve model with an 8% maximum disincentive threshold, where performance remains at 0.5% disincentive through day 14 late, then escalates non-linearly through day 90, capping at 8% disincentive for delays exceeding 90 days. Tab 3 specifies incentive calculations based on on-time delivery performance, with a fixed incentive of $20,000 per shipset (2% of FFP), maximum incentive of $280,000 across 15 shipsets, and on-time performance thresholds ranging from 0% incentive at 80% on-time delivery to 100% incentive at 100% on-time delivery using a 2.345 exponent curve. Tab 4 provides Year 1 reconciliation data showing 14 actual shipsets delivered against 24 funded shipsets, with two shipsets incurring disincentives totaling $209,260 (92 days late: $67,960; 96 days late: $141,300), and a total incentive payment of $12,716.62 for 12 of 14 shipsets delivered on time. The workbook includes escalation indices for materials (80% weight) and labor (20% weight) with historical pricing data from 2015–2025 sourced from Bureau of Labor Statistics Producer Price Index and Employment Cost Index series.

View the file

Other files

File Type Posted
KC-46 Landing Gear PBL - RFP QA 8.20.26.pdf PDF
SPRHA1-26-R-4646 0006.pdf PDF
KC-46 Landing Gear PBL - RFP QA 7.8.26.pdf PDF
KC-46 Landing Gear PBL - RFP QA 6.8.26.pdf PDF
KC-46 LGPBL - APPENDIX A - Supply Chain and Program Management (5-12-2026).pdf PDF
SPRHA1-26-R-4646 0005.pdf PDF
KC-46 LGPBL - TRD Main (5-12-2026).pdf PDF
KC-46 Landing Gear PBL - RFP QA 4.30.26.pdf PDF
KC-46 Landing Gear PBL - RFP QA 4.17.26.pdf PDF
SPRHA1-26-R-4646 0004.pdf PDF
SPRHA1-26-R-4646 0003.pdf PDF
KC-46 Landing Gear PBL - RFP QA 4.7.26.pdf PDF
KC-46 LGPBL - APPENDIX C - Remanufacturing Requirements (4-7-2026).pdf PDF
KC-46 Landing Gear PBL - RFP QA 3.23.26.pdf PDF
SPRHA1-26-R-4646 0002.pdf PDF
KC-46 Landing Gear PBL - RFP QA 3.6.26.pdf PDF
KC-46 Landing Gear PBL - RFP QA 3.4.26.pdf PDF
SPRHA1-26-R-4646 0001.pdf PDF
KC-46 Landing Gear PBL - RFP QA 2.10.26.pdf PDF
01 - KC-46 LG PBL NSN List (Attachment 1).xlsx XLSX spreadsheet
08 - Past Performance Client Auth Ltr (Attachment 8).docx DOCX document
KC-46 LGPBL - TRD Main.pdf PDF
KC-46 LGPBL - APPENDIX A - Supply Chain and Program Management .pdf PDF
KC-46 LGPBL - APPENDIX C - Remanufacturing Requirements.pdf PDF
03 - SSLLP Disassembly Tracking (Attachment 3).xlsx XLSX spreadsheet
07 - Past Performance Consent Letter (Attachment 7).docx DOCX document
09 - Past Performance Questionnaire (Attachment 9).docx DOCX document
10 - Past Performance Information Sheet (Attachment 10).docx DOCX document
SPRHA1-26-R-4646.pdf PDF
KC-46 LGPBL - APPENDIX D - Acronyms Forms and Definitions.pdf PDF
04 - SSLLP Assembly Tracking (Attachment 4).xlsx XLSX spreadsheet
05 - KC-46 TCI Schedule (Attachment 5).xlsx XLSX spreadsheet
06 - KC-46 LG TEP - (Attachment 6).xlsx XLSX spreadsheet
11 - Team Roles and Responsibilities (Attachment 11).xlsx XLSX spreadsheet
12 - Process Steps For Parts Beyond CMM Repairability (Attachment 12).docx DOCX document
13 - GFM and Instructions (Attachment 13).docx DOCX document
14 - KC-46 LG PBL CDRL Listing and Matrix (Contractor) (Attachment 14).xlsx XLSX spreadsheet
KC-46 LGPBL - APPENDIX B - Performance Metrics Reconciliation.pdf PDF
KC-46 LGPBL CDRL Portfolio.pdf PDF
Show all 39

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

Tab 1 - ShipSet PMT

Year 1Notional Escalated Disincentives
Days LateDisincentiveYear 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
110,670.0011,428.4312,116.7012,735.7512,735.7513,612.7518,659.7618,659.7618,659.7618,659.76
210,670.0011,428.4312,116.7012,735.7512,735.7513,612.7518,659.7618,659.7618,659.7618,659.76
312,760.0013,666.9914,490.0815,230.3915,230.3916,279.1722,314.7722,314.7722,314.7722,314.77
416,470.0017,640.7018,703.1019,658.6619,658.6621,012.3828,802.8428,802.8428,802.8428,802.84
521,170.0022,674.7924,040.3625,268.6025,268.6027,008.6237,022.2337,022.2337,022.2337,022.23
627,100.0029,026.3030,774.3832,346.6732,346.6734,574.1047,392.6547,392.6547,392.6547,392.65
734,500.0036,952.3039,177.7241,179.3441,179.3444,015.0060,333.8260,333.8260,333.8260,333.82
843,630.0046,731.2749,545.6252,076.9452,076.9455,663.0276,300.4376,300.4376,300.4376,300.43
954,730.0058,620.2762,150.6365,325.9565,325.9569,824.3795,712.1895,712.1895,712.1895,712.18
1067,960.0072,790.6777,174.4381,117.3381,117.3386,703.16118,848.89118,848.89118,848.89118,848.89
1183,410.0089,338.8794,719.2499,558.5199,558.51106,414.23145,867.95145,867.95145,867.95145,867.95
12101,000.00108,179.19114,694.20120,554.00120,554.00128,855.49176,629.45176,629.45176,629.45176,629.45
13120,450.00129,011.71136,781.35143,769.60143,769.60153,669.74210,643.74210,643.74210,643.74210,643.74
14141,300.00151,343.75160,458.32168,656.24168,656.24180,270.11247,106.35247,106.35247,106.35247,106.35
15162,880.00174,457.68184,964.27194,414.22194,414.22207,801.81284,845.59284,845.59284,845.59284,845.59
16184,470.00197,582.32209,481.57220,184.12220,184.12235,346.27322,602.33322,602.33322,602.33322,602.33
17205,320.00219,914.36233,158.54245,070.77245,070.77261,946.63359,064.94359,064.94359,064.94359,064.94
18224,770.00240,746.89255,245.70268,286.37268,286.37286,760.88393,079.23393,079.23393,079.23393,079.23
19242,360.00259,587.20275,220.66289,281.86289,281.86309,202.15423,840.73423,840.73423,840.73423,840.73
20257,810.00276,135.40292,765.46307,723.04307,723.04328,913.22450,859.79450,859.79450,859.79450,859.79
21271,040.00290,305.81307,789.27323,514.42323,514.42345,792.01473,996.50473,996.50473,996.50473,996.50
22282,140.00302,194.80320,394.27336,763.43336,763.43359,953.36493,408.25493,408.25493,408.25493,408.25
23291,270.00311,973.77330,762.17347,661.03347,661.03371,601.38509,374.85509,374.85509,374.85509,374.85
24298,670.00319,899.77339,165.51356,493.70356,493.70381,042.28522,316.02522,316.02522,316.02522,316.02
25304,600.00326,251.28345,899.54363,571.77363,571.77388,607.76532,686.44532,686.44532,686.44532,686.44
26309,300.00331,285.37351,236.79369,181.71369,181.71394,604.00540,905.83540,905.83540,905.83540,905.83
27313,010.00335,259.08355,449.82373,609.98373,609.98399,337.21547,393.91547,393.91547,393.91547,393.91
28315,900.00338,354.50358,731.66377,059.50377,059.50403,024.26552,447.96552,447.96552,447.96552,447.96
29318,160.00340,775.14361,298.08379,757.04379,757.04405,907.56556,400.26556,400.26556,400.26556,400.26
30320,000.00342,745.93363,387.56381,953.27381,953.27408,255.03559,618.06559,618.06559,618.06559,618.06

Tab 2 - Sub-Component PMT

Max %8.00%
Power1.018
Min %0.50%
k8Window Max:90
x0.5Window Min:0
RTAT Days LateCalculationSigmoid CurveDisincentive Table
0100.00%0.000%Days Late%
198.89%0.500%10.500%
297.78%0.500%20.500%
396.67%0.500%30.500%
495.56%0.500%40.500%
594.44%0.500%50.500%
693.33%0.500%60.500%
792.22%0.500%70.500%
891.11%0.500%80.500%
990.00%0.500%90.500%
1088.89%0.500%100.500%
1187.78%0.500%110.500%
1286.67%0.500%120.500%
1385.56%0.500%130.500%
1484.44%0.500%140.500%
1583.33%0.529%150.529%
1682.22%0.575%160.575%
1781.11%0.624%170.624%
1880.00%0.677%180.677%
1978.89%0.735%190.735%
2077.78%0.796%200.796%
2176.67%0.862%210.862%
2275.56%0.933%220.933%
2374.44%1.009%231.009%
2473.33%1.091%241.091%
2572.22%1.177%251.177%
2671.11%1.270%261.270%
2770.00%1.368%271.368%
2868.89%1.472%281.472%
2967.78%1.582%291.582%
3066.67%1.699%301.699%
3165.56%1.822%311.822%
3264.44%1.950%321.950%
3363.33%2.085%332.085%
3462.22%2.226%342.226%
3561.11%2.373%352.373%
3660.00%2.525%362.525%
3758.89%2.682%372.682%
3857.78%2.845%382.845%
3956.67%3.011%393.011%
4055.56%3.182%403.182%
4154.44%3.356%413.356%
4253.33%3.532%423.532%
4352.22%3.711%433.711%
4451.11%3.891%443.891%
4550.00%4.072%454.072%
4648.89%4.253%464.253%
4747.78%4.433%474.433%
4846.67%4.612%484.612%
4945.56%4.788%494.788%
5044.44%4.962%504.962%
5143.33%5.133%515.133%
5242.22%5.299%525.299%
5341.11%5.462%535.462%
5440.00%5.619%545.619%
5538.89%5.771%555.771%
5637.78%5.918%565.918%
5736.67%6.059%576.059%
5835.56%6.194%586.194%
5934.44%6.322%596.322%
6033.33%6.445%606.445%
6132.22%6.562%616.562%
6231.11%6.672%626.672%
6330.00%6.776%636.776%
6428.89%6.874%646.874%
6527.78%6.967%656.967%
6626.67%7.053%667.053%
6725.56%7.135%677.135%
6824.44%7.211%687.211%
6923.33%7.282%697.282%
7022.22%7.348%707.348%
7121.11%7.409%717.409%
7220.00%7.467%727.467%
7318.89%7.520%737.520%
7417.78%7.569%747.569%
7516.67%7.615%757.615%
7615.56%7.657%767.657%
7714.44%7.696%777.696%
7813.33%7.732%787.732%
7912.22%7.766%797.766%
8011.11%7.797%807.797%
8110.00%7.825%817.825%
828.89%7.851%827.851%
837.78%7.875%837.875%
846.67%7.897%847.897%
855.56%7.918%857.918%
864.44%7.937%867.937%
873.33%7.954%877.954%
882.22%7.970%887.970%
891.11%7.984%897.984%
900.00%8.000%90 +8.000%
910.00%8.000%
920.00%8.000%
930.00%8.000%
940.00%8.000%
950.00%8.000%
960.00%8.000%
970.00%8.000%
980.00%8.000%
990.00%8.000%
1000.00%8.000%
1010.00%8.000%
1020.00%8.000%
1030.00%8.000%
1040.00%8.000%
1050.00%8.000%
1060.00%8.000%
1070.00%8.000%
1080.00%8.000%
1090.00%8.000%
1100.00%8.000%
1110.00%8.000%
1120.00%8.000%
1130.00%8.000%
1140.00%8.000%
1150.00%8.000%
1160.00%8.000%
1170.00%8.000%
1180.00%8.000%
1190.00%8.000%
1200.00%8.000%
1210.00%8.000%
1220.00%8.000%
1230.00%8.000%
1240.00%8.000%
1250.00%8.000%
1260.00%8.000%
1270.00%8.000%
1280.00%8.000%
1290.00%8.000%
1300.00%8.000%
1310.00%8.000%
1320.00%8.000%
1330.00%8.000%
1340.00%8.000%
1350.00%8.000%
1360.00%8.000%
1370.00%8.000%
1380.00%8.000%
1390.00%8.000%
1400.00%8.000%
1410.00%8.000%
1420.00%8.000%
1430.00%8.000%
1440.00%8.000%
1450.00%8.000%
1460.00%8.000%
1470.00%8.000%
1480.00%8.000%
1490.00%8.000%
1500.00%8.000%
1510.00%8.000%
1520.00%8.000%
1530.00%8.000%
1540.00%8.000%
1550.00%8.000%
1560.00%8.000%
1570.00%8.000%
1580.00%8.000%
1590.00%8.000%
1600.00%8.000%
1610.00%8.000%
1620.00%8.000%
1630.00%8.000%
1640.00%8.000%
1650.00%8.000%
1660.00%8.000%
1670.00%8.000%
1680.00%8.000%
1690.00%8.000%
1700.00%8.000%
1710.00%8.000%
1720.00%8.000%
1730.00%8.000%
1740.00%8.000%
1750.00%8.000%
1760.00%8.000%
1770.00%8.000%
1780.00%8.000%
1790.00%8.000%
1800.00%8.000%
1810.00%8.000%
1820.00%8.000%
1830.00%8.000%
1840.00%8.000%
1850.00%8.000%
1860.00%8.000%
1870.00%8.000%
1880.00%8.000%
1890.00%8.000%
1900.00%8.000%
1910.00%8.000%
1920.00%8.000%
1930.00%8.000%
1940.00%8.000%
1950.00%8.000%
1960.00%8.000%
1970.00%8.000%
1980.00%8.000%
1990.00%8.000%
2000.00%8.000%
2010.00%8.000%
2020.00%8.000%
2030.00%8.000%
2040.00%8.000%
2050.00%8.000%
2060.00%8.000%
2070.00%8.000%
2080.00%8.000%
2090.00%8.000%
2100.00%8.000%
2110.00%8.000%
2120.00%8.000%
2130.00%8.000%
2140.00%8.000%
2150.00%8.000%
2160.00%8.000%
2170.00%8.000%
2180.00%8.000%
2190.00%8.000%
2200.00%8.000%
2210.00%8.000%
2220.00%8.000%
2230.00%8.000%
2240.00%8.000%
2250.00%8.000%
2260.00%8.000%
2270.00%8.000%
2280.00%8.000%
2290.00%8.000%
2300.00%8.000%
2310.00%8.000%
2320.00%8.000%
2330.00%8.000%
2340.00%8.000%
2350.00%8.000%
2360.00%8.000%
2370.00%8.000%
2380.00%8.000%
2390.00%8.000%
2400.00%8.000%
2410.00%8.000%
2420.00%8.000%
2430.00%8.000%
2440.00%8.000%
2450.00%8.000%
2460.00%8.000%
2470.00%8.000%
2480.00%8.000%
2490.00%8.000%
2500.00%8.000%
2510.00%8.000%
2520.00%8.000%
2530.00%8.000%
2540.00%8.000%
2550.00%8.000%
2560.00%8.000%
2570.00%8.000%
2580.00%8.000%
2590.00%8.000%
2600.00%8.000%
2610.00%8.000%
2620.00%8.000%
2630.00%8.000%
2640.00%8.000%
2650.00%8.000%
2660.00%8.000%
2670.00%8.000%
2680.00%8.000%
2690.00%8.000%
2700.00%8.000%
2710.00%8.000%
2720.00%8.000%
2730.00%8.000%
2740.00%8.000%
2750.00%8.000%
2760.00%8.000%
2770.00%8.000%
2780.00%8.000%
2790.00%8.000%
2800.00%8.000%
2810.00%8.000%
2820.00%8.000%
2830.00%8.000%
2840.00%8.000%
2850.00%8.000%
2860.00%8.000%
2870.00%8.000%
2880.00%8.000%
2890.00%8.000%
2900.00%8.000%
2910.00%8.000%
2920.00%8.000%
2930.00%8.000%
2940.00%8.000%
2950.00%8.000%
2960.00%8.000%
2970.00%8.000%
2980.00%8.000%
2990.00%8.000%
3000.00%8.000%
3010.00%8.000%
3020.00%8.000%
3030.00%8.000%
3040.00%8.000%
3050.00%8.000%
3060.00%8.000%
3070.00%8.000%
3080.00%8.000%
3090.00%8.000%
3100.00%8.000%
3110.00%8.000%
3120.00%8.000%
3130.00%8.000%
3140.00%8.000%
3150.00%8.000%
3160.00%8.000%
3170.00%8.000%
3180.00%8.000%
3190.00%8.000%
3200.00%8.000%
3210.00%8.000%
3220.00%8.000%
3230.00%8.000%
3240.00%8.000%
3250.00%8.000%
3260.00%8.000%
3270.00%8.000%
3280.00%8.000%
3290.00%8.000%
3300.00%8.000%
3310.00%8.000%
3320.00%8.000%
3330.00%8.000%
3340.00%8.000%
3350.00%8.000%
3360.00%8.000%
3370.00%8.000%
3380.00%8.000%
3390.00%8.000%
3400.00%8.000%
3410.00%8.000%
3420.00%8.000%
3430.00%8.000%
3440.00%8.000%
3450.00%8.000%
3460.00%8.000%
3470.00%8.000%
3480.00%8.000%
3490.00%8.000%
3500.00%8.000%
3510.00%8.000%
3520.00%8.000%
3530.00%8.000%
3540.00%8.000%
3550.00%8.000%
3560.00%8.000%
3570.00%8.000%
3580.00%8.000%
3590.00%8.000%
3600.00%8.000%
3610.00%8.000%
3620.00%8.000%
3630.00%8.000%
3640.00%8.000%
3650.00%8.000%

ELT Days Late Performance Disincentive

Sigmoid Curve 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 0 5.0000000000000001E-3 5.0000000000000001E-3 5.0000000000000001E-3 5.0000000000000001E-3 5.0000000000000001E-3 5.0000000000000001E-3 5.0000000000000001E-3 5.0000000000000001E-3 5.0000000000000001E-3 5.0000000000000001E-3 5.0000000000000001E-3 5.0000000000000001E-3 5.0000000000000001E-3 5.0000000000000001E-3 5.2910891338383958E-3 5.7482282732757555E-3 6.2416259661844621E-3 6.7735844024650379E-3 7.3464511330242309E-3 7.9626005318490876E-3 8.6244114844931594E-3 9.334241041746438E-3 1.0094393845098458E-2 1.090708722511256E-2 1.1774411997941039E-2 1.2698289140810103E-2 1.3680422714693198E-2 1.4722249619702598E-2 1.5824887011313005E-2 1.6989078465433093E-2 1.8215140245928765E-2 1.9502909284059566E-2 2.0851694706511714E-2 2.2260234925681854E-2 2.3726662409602767E-2 2.5248478256967244E-2 2.6822538595602099E-2 2.8445054586599992E-2 3.0111607445578337E-2 3.1817179392260413E-2 3.3556200826919055E-2 3.5322613336723437E-2 3.7109947397375345E-2 3.8911412904673114E-2 4.0719999999999999E-2 4.2528587095326892E-2 4.4330052602624681E-2 4.6117386663276569E-2 4.7883799173080929E-2 4.9622820607739579E-2 5.1328392554421669E-2 5.2994945413400017E-2 5.4617461404397903E-2 5.6191521743032762E-2 5.7713337590397241E-2 5.9179765074318144E-2 6.0588305293488291E-2 6.1937090715940453E-2 6.3224859754071244E-2 6.4450921534566899E-2 6.5615112988686983E-2 6.6717750380297411E-2 6.7759577285306807E-2 6.8741710859189897E-2 6.9665588002058965E-2 7.0532912774887449E-2 7.1345606154901528E-2 7.210575895825358E-2 7.281558851550686E-2 7.3477399468150906E-2 7.4093548866975778E-2 7.4666415597534966E-2 7.5198374033815546E-2 7.5691771726724227E-2 7.6148910866161601E-2 7.6572033210780224E-2 7.6963308154274518E-2 7.7324823587547928E-2 7.7658579218907203E-2 7.7966482026456022E-2 7.8250343535431519E-2 7.8511878636107452E-2 7.8752705683256111E-2 7.8974347644582762E-2 7.9178234091927729E-2 7.9365703854570771E-2 7.9538008178114988E-2 7.9696314254813341E-2 7.9841709011626683E-2 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93 94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200

Tab 3 - Incentive

Fixed Incentive per Ship Set (2% of FFP)Range Max100.00%
Max %100.00%20,000.00Range Min80%
Min %0.00%
Exponent2.345
Ship-Sets15- 0Qty On TimeIncentive
Ship-Sets OT129- 0
10- 0
% Delivered On TimePenalty Calculation11- 0
0%0.000%12- 0
1%0.000%1319,775.34
2%0.000%14108,199.19
3%0.000%15300,000.00
4%0.000%
5%0.000%
6%0.000%
7%0.000%
8%0.000%
9%0.000%
10%0.000%
11%0.000%
12%0.000%
13%0.000%
14%0.000%
15%0.000%
16%0.000%
17%0.000%
18%0.000%
19%0.000%
20%0.000%
21%0.000%
22%0.000%
23%0.000%
24%0.000%
25%0.000%
26%0.000%
27%0.000%
28%0.000%
29%0.000%
30%0.000%
31%0.000%
32%0.000%
33%0.000%
34%0.000%
35%0.000%
36%0.000%
37%0.000%
38%0.000%
39%0.000%
40%0.000%
41%0.000%
42%0.000%
43%0.000%
44%0.000%
45%0.000%
46%0.000%
47%0.000%
48%0.000%
49%0.000%
50%0.000%
51%0.000%
52%0.000%
53%0.000%
54%0.000%
55%0.000%
56%0.000%
57%0.000%
58%0.000%
59%0.000%
60%0.000%
61%0.000%
62%0.000%
63%0.000%
64%0.000%
65%0.000%
66%0.000%
67%0.000%
68%0.000%
69%0.000%
70%0.000%
71%0.000%
72%0.000%
73%0.000%
74%0.000%
75%0.000%
76%0.000%
77%0.000%
78%0.000%
79%0.000%
80%0.000%
81%0.089%
82%0.452%
83%1.169%
84%2.296%
85%3.874%
86%5.941%
87%8.528%
88%11.664%
89%15.374%
90%19.683%
91%24.612%
92%30.183%
93%36.415%
94%43.327%
95%50.935%
96%59.258%
97%68.310%
98%78.109%
99%88.667%
100%100.000%

Incentive

0 0.01 0.02 0.03 0.04 0.05 6.0000000000000005E-2 7.0000000000000007E-2 0.08 0.09 9.9999999999999992E-2 0.10999999999999999 0.11999999999999998 0.12999999999999998 0.13999999999999999 0.15 0.16 0.17 0.18000000000000002 0.19000000000000003 0.20000000000000004 0.21000000000000005 0.22000000000000006 0.23000000000000007 0.24000000000000007 0.25000000000000006 0.26000000000000006 0.27000000000000007 0.28000000000000008 0.29000000000000009 0.3000000000000001 0.31000000000000011 0.32000000000000012 0.33000000000000013 0.34000000000000014 0.35000000000000014 0.36000000000000015 0.37000000000000016 0.38000000000000017 0.39000000000000018 0.40000000000000019 0.4100000000000002 0.42000000000000021 0.43000000000000022 0.44000000000000022 0.45000000000000023 0.46000000000000024 0.47000000000000025 0.48000000000000026 0.49000000000000027 0.50000000000000022 0.51000000000000023 0.52000000000000024 0.53000000000000025 0.54000000000000026 0.55000000000000027 0.56000000000000028 0.57000000000000028 0.58000000000000029 0.5900000000000003 0.60000000000000031 0.61000000000000032 0.62000000000000033 0.63000000000000034 0.64000000000000035 0.65000000000000036 0.66000000000000036 0.67000000000000037 0.68000000000000038 0.69000000000000039 0.7000000000000004 0.71000000000000041 0.72000000000000042 0.73000000000000043 0.74000000000000044 0.75000000000000044 0.76000000000000045 0.77000000000000046 0.78000000000000047 0.79000000000000048 0.80000000000000049 0.8100000000000005 0.82000000000000051 0.83000000000000052 0.84000000000000052 0.85000000000000053 0.86000000000000054 0.87000000000000055 0.88000000000000056 0.89000000000000057 0.90000000000000058 0.91000000000000059 0.9200000000000006 0.9300000000000006 0.94000000000000061 0.95000000000000062 0.96000000000000063 0.97000000000000064 0.98000000000000065 0.99000000000000066 1.0000000000000007 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 8.8937447316656069E-4 4.5185594437494696E-3 1.1693216816733494E-2 2.295701086855265E-2 3.8740865623094235E-2 5.9408603315251551E-2 8.5278502207699183E-2 0.11663547964338183 0.15373874970384768 0.1968269941423034 0.24612204042642907 0.3018315834884932 0.36415126363234085 0.43326629347417878 0.50935275867082908 0.5925786762716938 0.68310486886182553 0.78108569596250432 0.88666967294675403 1 % Delivered On Time 0 0.01 0.02 0.03 0.04 0.05 6.0000000000000005E-2 7.0000000000000007E-2 0.08 0.09 9.9999999999999992E-2 0.10999999999999999 0.11999999999999998 0.12999999999999998 0.13999999999999999 0.15 0.16 0.17 0.18000000000000002 0.19000000000000003 0.20000000000000004 0.21000000000000005 0.22000000000000006 0.23000000000000007 0.24000000000000007 0.25000000000000006 0.26000000000000006 0.27000000000000007 0.28000000000000008 0.29000000000000009 0.3000000000000001 0.31000000000000011 0.32000000000000012 0.33000000000000013 0.34000000000000014 0.35000000000000014 0.36000000000000015 0.37000000000000016 0.38000000000000017 0.39000000000000018 0.40000000000000019 0.4100000000000002 0.42000000000000021 0.43000000000000022 0.44000000000000022 0.45000000000000023 0.46000000000000024 0.47000000000000025 0.48000000000000026 0.49000000000000027 0.50000000000000022 0.51000000000000023 0.52000000000000024 0.53000000000000025 0.54000000000000026 0.55000000000000027 0.56000000000000028 0.57000000000000028 0.58000000000000029 0.5900000000000003 0.60000000000000031 0.61000000000000032 0.62000000000000033 0.63000000000000034 0.64000000000000035 0.65000000000000036 0.66000000000000036 0.67000000000000037 0.68000000000000038 0.69000000000000039 0.7000000000000004 0.71000000000000041 0.72000000000000042 0.73000000000000043 0.74000000000000044 0.75000000000000044 0.76000000000000045 0.77000000000000046 0.78000000000000047 0.79000000000000048 0.80000000000000049 0.8100000000000005 0.82000000000000051 0.83000000000000052 0.84000000000000052 0.85000000000000053 0.86000000000000054 0.87000000000000055 0.88000000000000056 0.89000000000000057 0.90000000000000058 0.91000000000000059 0.9200000000000006 0.9300000000000006 0.94000000000000061 0.95000000000000062 0.96000000000000063 0.97000000000000064 0.98000000000000065 0.99000000000000066 1.0000000000000007 0 0.01 0.02 0.03 0.04 0.05 6.0000000000000005E-2 7.0000000000000007E-2 0.08 0.09 9.9999999999999992E-2 0.10999999999999999 0.11999999999999998 0.12999999999999998 0.13999999999999999 0.15 0.16 0.17 0.18000000000000002 0.19000000000000003 0.20000000000000004 0.21000000000000005 0.22000000000000006 0.23000000000000007 0.24000000000000007 0.25000000000000006 0.26000000000000006 0.27000000000000007 0.28000000000000008 0.29000000000000009 0.3000000000000001 0.31000000000000011 0.32000000000000012 0.33000000000000013 0.34000000000000014 0.35000000000000014 0.36000000000000015 0.37000000000000016 0.38000000000000017 0.39000000000000018 0.40000000000000019 0.4100000000000002 0.42000000000000021 0.43000000000000022 0.44000000000000022 0.45000000000000023 0.46000000000000024 0.47000000000000025 0.48000000000000026 0.49000000000000027 0.50000000000000022 0.51000000000000023 0.52000000000000024 0.53000000000000025 0.54000000000000026 0.55000000000000027 0.56000000000000028 0.57000000000000028 0.58000000000000029 0.5900000000000003 0.60000000000000031 0.61000000000000032 0.62000000000000033 0.63000000000000034 0.64000000000000035 0.65000000000000036 0.66000000000000036 0.67000000000000037 0.68000000000000038 0.69000000000000039 0.7000000000000004 0.71000000000000041 0.72000000000000042 0.73000000000000043 0.74000000000000044 0.75000000000000044 0.76000000000000045 0.77000000000000046 0.78000000000000047 0.79000000000000048 0.80000000000000049 0.8100000000000005 0.82000000000000051 0.83000000000000052 0.84000000000000052 0.85000000000000053 0.86000000000000054 0.87000000000000055 0.88000000000000056 0.89000000000000057 0.90000000000000058 0.91000000000000059 0.9200000000000006 0.9300000000000006 0.94000000000000061 0.95000000000000062 0.96000000000000063 0.97000000000000064 0.98000000000000065 0.99000000000000066 1.0000000000000007

Tab 4 - Reconciliation

Contract Year StartContract Year EndShipSet Quantity Reconciliation
1-Jan-202531-Dec-2025
Funded Qty:2424,000,000.00
1,000,000.00ShipSet Overhaul Unit PriceFunded Amt:24,000,000.00
Actual Qty:1414,000,000.00
24Funded ShipSets for the Year (0-35)
14Actual ShipSets for the Year
Qty Reconciliation Amt:10,000,000.00
ShipSet #Date Unservicable Received at CtrDate Servicable Received at GovtOn Time?ELTDays LateDelivery Disincentive
11-Jan-20253-Apr-2025N921067,960.00PMT Reconciliation
215-Jan-20257-Apr-2025Y82
35-Feb-202512-May-2025N9614141,300.00PMT Reconciliation Amt:209,260.00
410-Mar-202525-May-2025Y76
515-Apr-202520-Jun-2025Y66
65-May-202525-Jul-2025Y81Incentive Reconciliation
725-May-202512-Aug-2025Y79
81-Jun-202520-Aug-2025Y80Incentive Parameters
925-Jun-202515-Sep-2025Y82Max %100%
1012-Jul-20251-Oct-2025Y81Min %0%
1111-Aug-20251-Nov-2025Y82Exponent2.345
127-Sep-202522-Nov-2025Y76Ship-Sets14
1310-Oct-202510-Dec-2025Y61Ship-Sets OT12
1416-Nov-202528-Jan-2026Y73
Incentive per ShipSet:20,000.00
Max Incentive:280,000.00
Range Max100%
Range Min80%

Incentive Amt: 12,716.62

Incentive Reconciliation Amt: (12,716.62)

GFM Reconciliation
Cost of GFM:- 0

Total Reconciliation

Total Reconciliation Amt: $ 10,196,543.38

Disincentive Total: 209,260.00

Pricing Escalation Indices Ex.

Weighted Index Historical DataNotional Escalation Table
Materials Weight80%
Labor Weight20%Year 27.1%7.1%
Year 313.6%13.6%
YearJanFebMarAprMayJunJulAugSepOctNovDecYear 419.4%19.4%
2015176.3172.8171.7170.7170.5169.9167.8165.4164.5162.4159.9158.4Year 516.2%19.4%
2016157.8158.1159.6161.6163.7163.6164.6165.5164.3163.1164.5166.9Year 627.6%27.6%
2017169.1170.9172.3172.6173.0173.3173.7174.6176.6175.9175.8176.7Year 774.9%74.9%
2018179.3180.7183.0185.7188.0189.5189.1187.9187.9188.3188.8189.4Year 862.7%74.9%
2019188.4188.3189.6188.4186.3183.9183.6182.8181.9180.5180.0181.2Year 964.1%74.9%
2020183.4182.4183.1180.8179.4180.3181.0183.0185.2185.9187.7194.4Year 1061.7%74.9%
2021201.4205.5216.4227.1235.4244.0253.0258.8263.2268.1274.2274.1
2022276.0272.5277.5282.0284.8280.6271.7268.1261.7255.8255.4254.4
2023256.8258.2260.6262.5263.8261.5257.8256.3254.5252.6252.4255.8
2024259.0260.7255.3255.6258.8257.8256.2253.6253.4255.9256.4254.1
2025255.2259.3266.6269.7273.3

: * Preliminary. All indexes are subject to monthly revisions up to four months after original publication.

272.1 : * Preliminary. All indexes are subject to monthly revisions up to four months after original publication.

275.5 : * Preliminary. All indexes are subject to monthly revisions up to four months after original publication.

267.4 : * Preliminary. All indexes are subject to monthly revisions up to four months after original publication.

Metals Index Historical Data
To get to the metals index:
PPI Commodity Data
Original Data Value1. Start at the (https://www.bls.gov)
2. In the “Subjects” drop down area, select “Producer Price Indexes” under Inflation and Prices
Series Id:WPU103. In the “PPI Data” drop down area, select “Databases”
Not Seasonally Adjusted4. Next to “Commodity Data including “headline” FD-ID indexes” select “One Screen” to open the search tool
Series Title:PPI Commodity data for Metals and metal products, not seasonally adjusted5. Select “10 Metals and metal products” in Box 1
Group:Metals and metal products6. Select “10 Metals and metal products” in Box 2
Item:Metals and metal products7. Select “Not Seasonally Adjusted’” in Box 3
Base Date:1982008. Click "Get Data"
Years:2015 to 2025
YearJanFebMarAprMayJunJulAugSepOctNovDec
2015211.3206.9205.4204.2204.0203.3200.6197.6196.4193.9190.7188.8
2016188.1188.5190.3192.8195.4195.4196.7197.8196.3194.9196.5199.5
2017202.2204.4206.2206.6207.0207.3207.8208.9211.2210.4210.3211.3
2018214.6216.4219.3222.6225.5227.4226.9225.5225.3225.9226.6227.2
2019226.1225.9227.5226.0223.5220.5220.1219.1217.9216.2215.5216.9
2020219.8218.5219.2215.9214.3215.3216.3218.7221.4222.2224.4232.8
2021241.5246.6260.0273.4283.8294.5305.713312.994318.335324.537332.097331.867
2022334.372330.014336.023341.670345.243339.968328.864324.291316.229308.808308.255307.063
2023309.964311.822314.568316.947318.434315.603310.956309.086306.748304.403304.046308.284
2024312.260314.377307.579307.893311.850310.675308.590305.478304.976307.841308.632305.621
2025306.869311.891320.721325.212329.675

: * Preliminary. All indexes are subject to monthly revisions up to four months after original publication.

328.022 : * Preliminary. All indexes are subject to monthly revisions up to four months after original publication.

332.429 : * Preliminary. All indexes are subject to monthly revisions up to four months after original publication.

334.270 : * Preliminary. All indexes are subject to monthly revisions up to four months after original publication.

Labor Index Historical Data
Employment, Hours, and Earnings from the Current Employment Statistics survey (National)
Original Data Value1. Start at the (https://www.bls.gov)
2. In the “Subjects” drop down area, select “National Employment” under Employment
Series Id:CEU31336400083. In the “CES Data” drop down area, select “Databases”
Not Seasonally Adjusted4. Next to “Employment, Hours, and Earnings-National” select “One Screen” to open the search tool
Series Title:Average hourly earnings of production and nonsupervisory employees, aerospace product and parts manufacturing, not seasonally adjusted5. Select “AVERAGE HOURLY EARNINGS OF PRODUCTION AND NONSUPERVISORY EMPLOYEES” in Box 1
Super Sector:Durable Goods6. Select “Durable Goods” in Box 2
Industry:Aerospace product and parts manufacturing7. Select “31336400 Aerospace product and parts manufacturing” in Box 3
NAICS Code:33648. Select “Not Seasonally Adjusted’” in Box 4
Data Type:AVERAGE HOURLY EARNINGS OF PRODUCTION AND NONSUPERVISORY EMPLOYEES9. Click "Get Data"
Years:2015 to 2025
YearJanFebMarAprMayJunJulAugSepOctNovDec
201536.1436.3336.6836.6436.4836.4836.3536.5736.7236.5836.6436.78
201636.8436.3736.7036.6636.9336.2836.1336.3236.2536.1336.5136.53
201736.5436.9636.5536.8136.8537.1137.0737.4137.9737.7237.9538.17
201837.8537.7137.9637.9037.8137.8337.6937.6538.1037.7237.7238.10
201937.6437.7538.2338.1237.7337.5037.5437.4937.9737.9238.0938.24
202038.0337.8538.5240.2339.5940.0539.9340.0940.5440.6740.8040.67
202140.9140.8641.8241.7641.8941.9442.0842.1742.5642.5742.6742.93
202242.7442.6443.4143.2743.1043.1143.2443.2943.5543.5343.7443.71
202344.0843.9044.9144.8945.1545.0145.3045.0945.5945.4545.7445.93
202445.8245.7646.3746.4446.3846.4446.5246.2546.8747.9947.4848.16
202548.5148.9950.3247.7447.9848.3247.64

: * preliminary

: * Preliminary. All indexes are subject to monthly revisions up to four months after original publication.

: * Preliminary. All indexes are subject to monthly revisions up to four months after original publication.

: * Preliminary. All indexes are subject to monthly revisions up to four months after original publication.

: * Preliminary. All indexes are subject to monthly revisions up to four months after original publication.

: * Preliminary. All indexes are subject to monthly revisions up to four months after original publication.

: * Preliminary. All indexes are subject to monthly revisions up to four months after original publication.

: * Preliminary. All indexes are subject to monthly revisions up to four months after original publication.

https://www.bls.gov/https://www.bls.gov/ image1.png

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