| COST ($ In Thousands) | FY 1996 Actual | FY 1997 Estimate | FY 1998 Estimate | FY 1999 Estimate | FY 2000 Estimate | FY 2001 Estimate | FY 2002 Estimate | FY 2003 Estimate | Cost to Complete | Total Cost | |
| 2487 | MILSATCOM Terminals | 40,678 | 19,289 | 12,871 | 8,799 | 13,030 | 28,274 | 2,531 | 418 | 5,446 | 1,943,047 |
| Quantity of RDT&E Articles | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Note: FY96 funding is only for Milstar EHF terminals. From FY97 on, funding includes Milstar EHF terminals, SHF terminals and UHF SATCOM. Prior and FY96
funding for UHF SATCOM is in PE 0303606F (UHF SATCOM). Prior funding for SHF terminals is in PE 0303605F. Prior year funding for all programs is included in
total program cost.
(U) A. Mission Description and Budget Item Justification
Military Satellite Communications (MILSATCOM) provides worldwide communications to strategic and tactical warfighters. The MILSATCOM Terminals Program
contains efforts to develop equipment for Air Force users to communicate over military satellites, including Milstar, Ultra High Frequency (UHF) satellites, and Defense
Satellite Communication System (DSCS). Enhancements to the Milstar ground and airborne Command Post Terminals (CPT), which were procured in FY93 through two
contractors, are continuing. The Air ForceÕs Milstar tactical terminals, the Single Channel Anti-Jam Manportable (SCAMP) and the Secure, Mobile, Anti-Jam, Reliable,
Tactical Terminal (SMART-T), are funded by the Air Force and procured by the Army. Increasing requirements for UHF satellite capacity, coupled with limited channel
capacity, led the Joint Staff to mandate new standards for UHF users that are designed to improve satellite access and efficiency by utilizing Demand Assigned Multiple
Access (DAMA) techniques. Development efforts in the UHF SATCOM program are primarily focused on the design and implementation of the Network Control System
(NCS) and ground and airborne DAMA terminals. DSCS terminal procurement efforts sustain and modernize the Ground Mobile Forces terminal and the Jam-Resistant
Secure Communications (JRSC) subnet of DSCS. This effort is in Budget Activity 7, Operational System Development, because it has completed a Milestone III review
and is in production.
(U) FY 1996
| (U) $4,028 | Continue basic activities required to support the Milstar Terminals program |
| (U) $28,990 | Develop CPT upgrades and modifications |
| (U) $5,070 | Continue UHF terminal and AFSATCOM modifications |
| (U) $1,870 | Support testing activities |
| (U) $704 | AFSATCOM Payload Integration on Classified Host |
| (U) $16 | Reserved for other DoD reprogramming needs |
| (U) $40,678 | Total |
(U) FY 1997
| (U) $4,077 | Continue basic activities required to support the MILSATCOM Terminals program |
| (U) $10,498 | Develop CPT upgrades and modifications |
| (U) $589 | Continue UHF terminal and AFSATCOM modifications |
| (U) $1,850 | Support Milstar testing activities |
| (U) $2,275 | Conduct worldwide system test on Network Control System |
| (U) $19,289 | Total |
(U) FY 1998 ($ in Thousands):
| (U) $3,322 | Continue basic activities to support MILSATCOM terminals |
| (U) $9,549 | Develop CPT upgrades and processor modifications |
| (U) $12,871 | Total |
(U) FY 1999 ($ in Thousands):
| (U) $2,105 | Continue basic activities to support MILSATCOM terminals |
| (U) $6,694 | Develop CPT upgrades and processor modifications |
| (U) $8,799 | Total |
(U) B. Program Change Summary ($ in Thousands)
| FY 1996* | FY 1997 | FY 1998 | FY 1999 | |
| (U) Previous President's Budget | 40,969 | 26,962 | 19,925 | 12,628 |
| (U) Appropriated Value | 20,348 | |||
| (U) Adjustments to Appropriated Value | ||||
| a. Congressional General Reductions | -904 | |||
| b. SBIR | -155 | |||
| c. Omnibus and Other Above Threshold Reprogram | -261 | |||
| d. Below Threshold Reprogramming | -29 | |||
| (U) Adjustments to Budget Years Since FY97PB | -7,054 | -3,829 | ||
| (U) Current Budget Submit/FY98PB | 40,678 | 19,289 | 12,871 | 8,799 |
(U) Change Summary Explanation:
Funding reductions in FY98-99 reflect deletion of Joint MILSATCOM UHF Network Integrated Controller (JMINI) development funds and other small reductions. FY96 funds include $16 reserved for other DoD reprogramming needs.
Schedule: None.
Technical: None.
(U) C. Other Program Funding Summary ($ in Thousands)
|
FY 1996 |
FY 1997 |
FY 1998 |
FY 1999 |
FY 2000 |
FY 2001 |
FY 2002 |
FY 2003 |
To
Compl |
Total
Cost | |
| (U) Aircraft Procurement, Air Force | 473 | 20,288 | 16,678 | 10,777 | 19,628 | 20,627 | 36,954 | 65,495 | Cont | Cont |
| (U) Other Procurement, Air Force | 47,708 | 52,042 | 20,353 | 27,893 | 32,521 | 25,906 | 21,842 | 21,942 | Cont | Cont |
Note: FY96 includes Milstar and SHF terminals. FY97and beyond includes Milstar, SHF and UHF SATCOM.
Other Procurement funding does not include spares.
Related RDT&E: PE 0604479F Milstar LDR/MDR Satellite Communications
| (U) D. Schedule Profile | FY 1996 | FY 1997 | FY 1998 | FY 1999 |
| 1 | 2 | 3 | 4 | 1 | 2 | 3 | 4 | 1 | 2 | 3 | 4 | 1 | 2 | 3 | 4 | |
| (U) CPT IOT&E Phase II | x | x | x | |||||||||||||
| (U) CPT IOC I | x | |||||||||||||||
| (U) CPT Production Deliveries | x | x | x | x | ||||||||||||
| (U) DFS 3 | x | x | x | x | x | x | x | x | ||||||||
| (U) DFS 4 | x | x | x | x | x | x | x | x | ||||||||
| (U) DFS 5 | x | x | x | x | ||||||||||||
| (U) SCAMP Production Begins | x | |||||||||||||||
| (U) SCAMP Deliveries Begin * | x | |||||||||||||||
| (U) SMART-T Low-Rate Initial Production Begins | x | |||||||||||||||
| (U) Network Control System | ||||||||||||||||
| (U) Testing | x | x | x | x | ||||||||||||
| (U) Deliveries | x | x | ||||||||||||||
| (U) Worldwide System Test | x | x | ||||||||||||||
| (U) DAMA Modem Certification Testing | x | x | x | |||||||||||||
| (U) Airborne DAMA Terminal Upgrade | ||||||||||||||||
| (U) Contract Award/Option | x | x | x | |||||||||||||
| (U) Deliveries | x | x | x | x | x | x | x | x | ||||||||
| (U) Ground DAMA Terminal Deliveries | x | x | x | x | x | x | x | x | x |
* Air Force deliveries begin Oct 97
(U) A. Project Cost Breakdown ($ in Thousands)
| FY 1996 | FY 1997 | FY 1998 | FY 1999 | |
| (U) CPT Upgrades | 28,990 | 10,498 | 9,549 | 6,694 |
| (U) UHF Upgrades | 5,070 | 589 | ||
| (U) Testing Support/Studies | 1,870 | 1,850 | ||
| (U) SPO Ops (PSA, TDY, Trng, Sup/Equip, Ktr Conv) | 4,028 | 4,077 | 3,322 | 2,105 |
| (U) AFSATCOM Payload Integration | 704 | |||
| (U) Network Control System World Wide system test | 2,275 | |||
| (U) Reserved for other DoD reprogramming needs | 16 | |||
| (U) Total | 40,678 | 19,289 | 12,871 | 8,799 |
(U) B. Budget Acquisition History and Planning Information ($ in Thousands)
Performing Organizations:
| Contractor or Government Performing Activity | Contract Method/Type or Funding Vehicle |
Award or Obligation Date |
Performing Activity EAC |
Project Office EAC |
Total Prior to FY 1996 |
Budget FY 1996 |
Budget FY 1997 |
Budget FY 1998 |
Budget FY 1999 |
Budget to Complete |
Total Program |
| Product Development Organizations |
| Raytheon Corp | FPIF/FFP | Jun 85 | 896,384 | 896,384 | 851,988 | 17,960 | 7,978 | 7,966 | 5,502 | 4,792 | 896,186 |
| Rockwell | CPIF | Aug 93 | 43,068 | 43,068 | 43,068 | 0 | 0 | 0 | 43,068 | ||
| Miscellaneous | Various | Various | N/A | N/A | 643,797 | 5,967 | 589 | 0 | 650,353 | ||
| ViaSat | C/FFP | Oct 95 | 33,814 | 33,814 | 2,108 | 31,539 | 33,647 | ||||
|
Support and Management Organizations |
| MITRE | CPAF | Various | N/A | N/A | 84,453 | 8,505 | 3,607 | 1,916 | 1,469 | 4,243 | 104,193 |
| SPT Contractors | Various | Various | N/A | N/A | 146,973 | 5,012 | 1,643 | 1,650 | 563 | 2,513 | 158,354 |
| Tecolote | Various | Various | N/A | N/A | 698 | 682 | 0 | 705 | 726 | 1,518 | 4,329 |
| Miscellaneous | Various | Various | N/A | N/A | 16,512 | 1,338 | 2,214 | 634 | 539 | 5,094 | 26,331 |
|
Test and Evaluation Organizations |
| Wright-Labs | AF-616** | N/A | N/A | N/A | 19,066 | 1,025 | 1,150 | 0 | 21,241 | ||
| Miscellaneous | Various | Various | N/A | N/A | 5,156 | 189 | 0 | 0 | 5,345 |
Government Furnished Property: N/A
| Product Development Property N/A |
|
Support and Management Property N/A |
|
Test and Evaluation Property N/A |
| Subtotal Product Development | 1,538,853 | 23,927 | 10,675 | 7,966 | 5,502 | 36,331 | 1,623,254 |
| Subtotal Support and Management | 248,636 | 15,537 | 7,464 | 4,905 | 3,297 | 13,368 | 293,207 |
| Subtotal Test and Evaluation | 24,222 | 1,214 | 1,150 | 0 | 0 | 0 | 26,586 |
| Total Project* | 1,811,711 | 40,678 | 19,289 | 12,871 | 8,799 | 49,699 | 1,943,047 |
* FY96 total project funding includes $16K reserved for other DoD reprogramming needs.
** An AF-616 is an internal transfer of funds between AF organizations.
Note: FY96 funding includes Milstar terminals. From FY97 on, funding includes Milstar terminals, SHF terminals and UHF SATCOM. FY96 funding for UHF SATCOM
is in PE 0303606F (UHF Satellite Communications). Funding for SHF terminals (prior to FY95) is in PE 0303605F. Prior funding for all programs is included in total costs.