| 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 | |
| 0004 | EELV EMD | 0 | 0 | 28,376 | 293,950 | 324,891 | 232,991 | 256,797 | 419,280 | 162,200 | 1,718,485 |
| Quantity of RDT&E Articles | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
(U) A. Mission Description and Budget Item Justification:
The Evolved Expendable Launch Vehicle (EELV) program is a space launch system development program. The purpose of this program is to replace the current fleet
of medium to heavy-lift class expendable launch vehicles (Titan II, Delta II, Atlas II, and Titan IV) with a more affordable family of space launch vehicles. With a
nonrecurring development cost of $2 billion, EELV is projected to save 25-50 percent over the current fleet of expendable launch vehicles during a 20 year period.
Program content includes the development of the system design, demonstrations of key technologies, modifications to industrial capability and launch facilities, and
demonstration launches of both medium and heavy-lift EELV variants. In accordance with the approved EELV acquisition strategy, portions of the EMD contract
funds will fund modification and construction of RDT&E launch facilities at both Cape Canaveral AS (CCAS) FL and Vandenberg AFB (VAFB) CA. The EELV
family of vehicles must be capable of meeting the Government's spacelift needs (DoD, intelligence, and other government missions) through at least 2020, as defined in
the National Mission Model. The first operational launch for the Medium-Lift Variant (MLV) is required by FY02 to support satellite block changes and transitions.
The first operational capability for the Heavy-Lift Variant (HLV) is required by FY05 to provide for continued assured access to space following the Titan IV phaseout.
The program is in Budget Activity 5, Engineering and Manufacturing Development, because it supports engineering and manufacturing development of the EELV
concept leading to deployment of a lower cost expendable launch vehicle system.
(U) Acquisition Strategy:
The EELV concept of a family of launch vehicles emphasizes commonality of hardware and infrastructure and economies of scale to enhance production, operations,
and support efficiencies. Cost improvements will be achieved through commonality, consolidation, reduction of supporting infrastructure (launch pads, manufacturing
facilities, workforce), and optimization of production and launch operations, processes, and rates. Development contracts will be competitively awarded. Downselect to
a single EELV contract/concept is planned at the EMD decision point (third quarter FY98). Production contracts will be sole source to the EELV EMD contractor.
(U) FY 1996
| (U) $0 | Not Applicable. EELV was funded in PE 0603853F in FY 1996 and FY1997. |
(U) FY 1997
| (U) $0 | Not Applicable. EELV was funded in PE 0603853F in FY 1996 and FY 1997. |
(U) FY 1998
| (U) $9,900 | Competitively award a single EMD contract in mid 1998. Contract will span through FY04. If EMD contractor does not complete the Tailored Critical Design Review (TCDR) in Pre-EMD, then TCDR will be completed under this contract. |
| (U) $15,000 | Portion of EMD contract funds that will fund modification and construction of launch facilities at both Cape Canaveral AS (CCAS) FL and Vandenberg AFB (VAFB) CA. Actual modification costs are pending final downselect of EMD contractors. Includes Project Numbers XUMU983006 and DBEH983007. |
| (U) $3,476 | Program management and other support costs. |
| (U) $28,376 | Total |
(U) FY 1999
| (U) $117,100 | Continue EMD contract. |
| (U) $150,000 | Portion of EMD contract funds that will fund modification and construction of launch facilities at both CCAS FL and VAFB CA.
Actual modification costs are pending final downselect of EMD contractors. |
| (U) $26,850 | Program management and other support costs. |
| (U) $293,950 | Total |
(U) B. Program Change Summary ($ in Thousands)
| FY 1996 | FY 1997 | FY 1998 | FY 1999 | |
| (U) Previous President's Budget | 93,500 | 297,915 | ||
| (U) Appropriated Value | ||||
| (U) Adjustments to Appropriated Value | ||||
| a. Congressional General Reductions | ||||
| b. Small Business Innovative Research | ||||
| c. Omnibus or other above threshold reprogramming | ||||
| d. Below Threshold Reprogramming | ||||
| (U) Adjustments to Budget Years Since FY97 PB | -65,124 | -3,965 | ||
| (U) Current Budget Submit/President's Budget | 28,376 | 293,950 |
(U) Change Summary Explanation:
- Funding: FY98 funds were reduced by $63.260 million and transferred to PE 0603853F (EELV Dem/Val program element) to reflect the approved schedule for the pre-EMD phase. The pre-EMD phase will run from December 1996 to May 1998. The change is required to implement the approved acquisition strategy as documented in the Single Acquisition Management Plan (SAMP).
- Schedule: Not Applicable.
- Technical: Not Applicable.
(U) C. Other Program Funding Summary ($ in Thousands)
| FY 1996 | FY 1997 | FY 1998 | FY 1999 | FY 2000 | FY 2001 | FY 2002 | FY 2003 | To Comp | Total | |
| (U) National User (non-AF budget) | 72,300 | 18,600 | 7,100 | 98,000 | ||||||
| (U) Missile Procurement, AF (PE 030593F) | 245,428 | 285,471 | 171,951 | 303,782 | Cont. | Cont. | ||||
| Related RDT&E: | ||||||||||
| (U) EELV EMD (PE 0603853F). | 36,894 | 42,333 | 63,260 | 0 | 0 | 0 | 0 | 0 | 0 | 172,533 |
| (U) EELV (Space) (PE 0305953F) | 3,383 | 3,480 | 3,577 | 2,398 | 795 | Continue | Continue | |||
| (U) Medium Launch Vehicles (PE 0305119F). | ||||||||||
| (U) Titan Space Launch Vehicles (PE 0305144F). |
(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 | |
| EMD Module | ||||||||||||||||
| (U) Defense Acquisition Board | X | |||||||||||||||
| (U) EMD contract award | X | |||||||||||||||
| (U) Tailored Critical Design Review completed No Later Than date Dec 98 | X | |||||||||||||||
| (U) Low Rate Initial Production start planned for 1st quarter FY00 | ||||||||||||||||
| (U) System Test Flight #1 (MLV) planned for FY01 | ||||||||||||||||
| (U) System Test Flight #2 (HLV) planned for FY03 |
(U) A. Project Cost Breakdown ($ in Thousands)
| FY 1996 | FY 1997 | FY 1998 | FY 1999 | |
| (U) EMD Contract | 24,900 | 267,100 | ||
| (U) Mission Support | 3,476 | 26,850 | ||
| (U) Total | 28,376 | 293,950 |
(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 | |||||||||||
| Prime Contract | C/CP (EMD) | Jun 98 | 0 | 0 | 0 | 24,900 | 267,100 | 1,265,100 | 1,557,100 | ||
|
Support and Management Organizations |
|||||||||||
| SPO Mission Spt | Various | Various | N/A | N/A | 0 | 0 | 0 | 276 | 1,750 | 4,200 | 6,226 |
| FFRDC | CPAF | FY95 | N/A | N/A | 0 | 0 | 0 | 1,200 | 5,400 | 29,400 | 36,000 |
| Ranges | Various | Various | N/A | N/A | 0 | 0 | 0 | 0 | 200 | 1,300 | 1,500 |
| Other Cntr Spt | Various | Various | N/A | N/A | 0 | 0 | 0 | 2,000 | 19,500 | 96,159 | 117,659 |
|
Test and Evaluation Organizations | |||||||||||
| Not Applicable | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||
|
Government Furnished Property: Not Applicable | |||||||||||
| Subtotal Product Development | 0 | 0 | 0 | 24,900 | 267,100 | 1,265,100 | 1,557,100 | ||||
| Subtotal Support and Management | 0 | 0 | 0 | 3,476 | 26,850 | 131,059 | 161,385 | ||||
| Subtotal Test and Evaluation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| Total Project | 0 | 0 | 0 | 28,376 | 293,950 | 1,396,159 | 1,718,485 | ||||
THIS PAGE INTENTIONALLY LEFT BLANK