UNCLASSIFIED UNCLASSIFIED

Similar documents
UNCLASSIFIED UNCLASSIFIED

UNCLASSIFIED UNCLASSIFIED

EXHIBIT R-2, RDT&E, N Budget Item Justification RDT&E / BA-5. COST ($ in Millions) FY 2007 FY 2008 FY 2009 FY 2010 FY 2011 FY 2012 FY 2013

UNCLASSIFIED R-1 ITEM NOMENCLATURE

UNCLASSIFIED. FY 2017 Base FY 2017 OCO

EXHIBIT R-2, RDT&E Budget Item Justification RESEARCH DEVELOPMENT TEST & EVALUATION, NAVY / BA4

UNCLASSIFIED UNCLASSIFIED

UNCLASSIFIED R-1 ITEM NOMENCLATURE FY 2013 OCO

UNCLASSIFIED UNCLASSIFIED. EXHIBIT R-2, RDT&E Budget Item Justification RESEARCH DEVELOPMENT TEST & EVALUATION, NAVY / BA-7

UNCLASSIFIED R-1 ITEM NOMENCLATURE

EXHIBIT R-2, RDT&E BUDGET ITEM JUSTIFICATION N/Space and Electronic Warfare (SEW) Support

UNCLASSIFIED. FY 2016 Base FY 2016 OCO

R-2 Exhibit RDT&E Budget Item Justification DATE FEBRUARY 1999 APPROPRIATION/BUDGET ACTIVITY RDT&E,DW/BA7

RDT&E BUDGET ITEM JUSTIFICATION SHEET (R-2 Exhibit) MAY 2009 APPROPRIATION / BUDGET ACTIVITY RDT&E, DEFENSE-WIDE / 7

UNCLASSIFIED. UNCLASSIFIED Navy Page 1 of 6 R-1 Line #162

UNCLASSIFIED R-1 ITEM NOMENCLATURE

UNCLASSIFIED. R-1 Program Element (Number/Name) PE F / Distributed Common Ground/Surface Systems. Prior Years FY 2013 FY 2014 FY 2015

UNCLASSIFIED UNCLASSIFIED

RDT&E BUDGET ITEM JUSTIFICATION SHEET (R-2 Exhibit) MAY 2009 APPROPRIATION / BUDGET ACTIVITY RDT&E, DEFENSE-WIDE / 7

ARMY RDT&E BUDGET ITEM JUSTIFICATION (R-2 Exhibit)

UNCLASSIFIED R-1 ITEM NOMENCLATURE

UNCLASSIFIED FY 2016 OCO. FY 2016 Base

EXHIBIT R-2, RDT&E Budget Item Justification. February COST ($ in Millions) FY 2006 FY 2007 FY 2008 FY 2009 FY 2010 FY 2011 FY 2012 FY 2013

UNCLASSIFIED. FY 2016 Base FY 2016 OCO

UNCLASSIFIED. UNCLASSIFIED United States Special Operations Command Page 1 of 6 R-1 Line #208

ARMY RDT&E BUDGET ITEM JUSTIFICATION (R-2 Exhibit)

UNCLASSIFIED. UNCLASSIFIED Air Force Page 1 of 8 R-1 Line #211

UNCLASSIFIED. R-1 ITEM NOMENCLATURE PE F: Requirements Analysis and Maturation. FY 2011 Total Estimate. FY 2011 OCO Estimate

UNCLASSIFIED. COST (in millions) FY02 FY03 FY04 FY05 FY06 FY07 FY08 FY09

UNCLASSIFIED R-1 ITEM NOMENCLATURE

UNCLASSIFIED. FY 2016 Base FY 2016 OCO

ARMY RDT&E BUDGET ITEM JUSTIFICATION (R2 Exhibit)

UNCLASSIFIED UNCLASSIFIED

UNCLASSIFIED R-1 ITEM NOMENCLATURE FY 2013 OCO

UNCLASSIFIED. R-1 Program Element (Number/Name) PE D8Z / International Intelligence Technology and Architectures. Prior Years FY 2013 FY 2014

UNCLASSIFIED R-1 ITEM NOMENCLATURE

UNCLASSIFIED R-1 ITEM NOMENCLATURE

UNCLASSIFIED R-1 ITEM NOMENCLATURE

UNCLASSIFIED. EXHIBIT R-2, RDT&E Budget Item Justification

ARMY RDT&E BUDGET ITEM JUSTIFICATION (R-2 Exhibit)

UNCLASSIFIED. R-1 ITEM NOMENCLATURE PE A: Biometrics Enabled Intelligence FY 2012 OCO

ARMY RDT&E BUDGET ITEM JUSTIFICATION (R-2 Exhibit)

UNCLASSIFIED. UNCLASSIFIED Navy Page 1 of 8 R-1 Line #77

UNCLASSIFIED. FY 2011 Total Estimate

UNCLASSIFIED. COST ($ in Millions) FY 2008 FY 2009 FY 2010 FY 2011 FY 2012 FY 2013 FY 2014 FY 2015

N/JT CNTR RADIO CONTROLLED IED ELEC WAR (JCREW)

UNCLASSIFIED. Cost To Complete Total Program Element S750: Mission Training and Preparation Systems FY 2015

UNCLASSIFIED. Cost To Complete Total Program Element Continuing Continuing EF4: Integrated Broadcast System

UNCLASSIFIED R-1 ITEM NOMENCLATURE. FY 2014 FY 2014 OCO ## Total FY 2015 FY 2016 FY 2017 FY 2018

UNCLASSIFIED

UNCLASSIFIED. UNCLASSIFIED Navy Page 1 of 5 P-1 Line #58

UNCLASSIFIED FY 2016 OCO. FY 2016 Base

N/SHIP SELF DEFENSE - DEM/VAL

UNCLASSIFIED. Cost To Complete Total Program Element : DIGITAL BATTLEFLD COMM.

THE JOINT STAFF Fiscal Year (FY) 2008/2009 Budget Estimates Research, Development, Test and Evaluation (RDT&E), Defense-Wide

UNCLASSIFIED FY 2016 OCO. FY 2016 Base

UNCLASSIFIED. R-1 ITEM NOMENCLATURE PE N: Air Control

UNCLASSIFIED R-1 ITEM NOMENCLATURE

UNCLASSIFIED UNCLASSIFIED

Exhibit R-2, RDT&E Budget Item Justification

UNCLASSIFIED. FY 2016 Base FY 2016 OCO. Quantity of RDT&E Articles

UNCLASSIFIED

UNCLASSIFIED. R-1 ITEM NOMENCLATURE PE D8Z: Common Joint Tactical Information. FY 2011 Total Estimate. FY 2011 OCO Estimate

UNCLASSIFIED. UNCLASSIFIED Air Force Page 1 of 31 R-1 Line #27

B. Program Change Summary: RDT&E BUDGET ITEM JUSTIFICATION SHEET (R-2 Exhibit) FEBRUARY 2008 APPROPRIATION / BUDGET ACTIVITY RDT&E, DEFENSE-WIDE / 7

UNCLASSIFIED. R-1 Program Element (Number/Name) PE A / Tactical Electronic Surveillance System - Adv Dev. Prior Years FY 2013 FY 2014 FY 2015

UNCLASSIFIED. FY 2016 Base FY 2016 OCO

UNCLASSIFIED UNCLASSIFIED. EXHIBIT R-2, RDT&E Budget Item Justification February 2007 RESEARCH DEVELOPMENT TEST & EVALUATION, NAVY / BA-7

UNCLASSIFIED FY 2016 OCO. FY 2016 Base

UNCLASSIFIED R-1 ITEM NOMENCLATURE. FY 2014 FY 2014 OCO ## Total FY 2015 FY 2016 FY 2017 FY 2018

UNCLASSIFIED. UNCLASSIFIED Army Page 1 of 7 R-1 Line #9

UNCLASSIFIED FY 2016 OCO. FY 2016 Base

UNCLASSIFIED R-1 ITEM NOMENCLATURE FY 2013 OCO

UNCLASSIFIED. R-1 Program Element (Number/Name) PE J / Joint Integrated Air & Missile Defense Organization (JIAMDO) Prior Years FY 2013 FY 2014

UNCLASSIFIED R-1 ITEM NOMENCLATURE FY 2013 OCO

UNCLASSIFIED. UNCLASSIFIED Office of Secretary Of Defense Page 1 of 8 R-1 Line #163

UNCLASSIFIED R-1 ITEM NOMENCLATURE

UNCLASSIFIED. FY 2016 Base FY 2016 OCO

UNCLASSIFIED R-1 ITEM NOMENCLATURE

ARMY RDT&E BUDGET ITEM JUSTIFICATION (R-2 Exhibit)

UNCLASSIFIED. UNCLASSIFIED Office of Secretary Of Defense Page 1 of 6 R-1 Line #29

UNCLASSIFIED. FY 2017 Base FY 2017 OCO

UNCLASSIFIED R-1 ITEM NOMENCLATURE. FY 2014 FY 2014 OCO ## Total FY 2015 FY 2016 FY 2017 FY 2018

UNCLASSIFIED. R-1 ITEM NOMENCLATURE PE F: Joint Command and Control. FY 2011 Total Estimate. FY 2011 OCO Estimate

UNCLASSIFIED. FY 2016 Base

UNCLASSIFIED. FY 2016 Base FY 2016 OCO

UNCLASSIFIED FY 2016 OCO. FY 2016 Base

UNCLASSIFIED. R-1 Program Element (Number/Name) PE A / Joint Automated Deep Operation Coordination System (JADOCS)

UNCLASSIFIED. R-1 ITEM NOMENCLATURE PE F: MQ-9 Development and Fielding. FY 2011 Total Estimate. FY 2011 OCO Estimate

UNCLASSIFIED. FY 2016 Base FY 2016 OCO

CLASSIFICATION: UNCLASSIFIED. DATE February 2008 EXHIBIT R-2, RDT&E BUDGET ITEM JUSTIFICATION N/AMPHIBIOUS TACTICAL SUPPORT UNITS

UNCLASSIFIED. FY 2016 Base FY 2016 OCO

UNCLASSIFIED UNCLASSIFIED

UNCLASSIFIED DATE: February 2004

UNCLASSIFIED. UNCLASSIFIED Navy Page 1 of 7 R-1 Line #16

UNCLASSIFIED FY 2016 OCO. FY 2016 Base

UNCLASSIFIED. FY 2017 Base FY 2017 OCO

ARMY RDT&E BUDGET ITEM JUSTIFICATION (R-2 Exhibit)

UNCLASSIFIED FY 2016 OCO. FY 2016 Base

UNCLASSIFIED R-1 ITEM NOMENCLATURE FY 2013 OCO

Transcription:

EXHIBIT R-2, RDT&E Budget Item Justification APPROPRIATION/BUDGET ACTIVITY R-1 ITEM NOMENCLATURE RESEARCH DEVELOPMENT TEST & EVALUATION, NAVY / BA-7 0305192N - JOINT MILITARY INTELLIGENCE PROGRAM Prior Total COST ($ in Millions) Years Cost FY 2002 FY 2003 FY 2004 FY 2005 FY 2006 FY 2007 FY 2008 FY 2009 Cost to Complete Program Total PE Cost 13.695 6.939 7.038 5.314 4.762 4.260 4.372 0.000 0.000 N/A 46.380 X2295 GCCS-I3 13.695 6.939 7.038 5.314 4.762 4.260 4.372 0.000 0.000 N/A 46.380 0.000 0.000 0.000 0.000 0.000 Quantity of RDT&E Articles 0 A. (U) MISSION DESCRIPTION AND BUDGET ITEM JUSTIFICATION: As directed in an Office of Secretary of Defense Intelligence Program Decision Memorandum (IPDM), Joint Military Intelligence Program (JMIP) funds, under Navy Executive Agency, were employed in FY01 to implement General Service (GENSER) Integrated Imagery and Intelligence (I3) mission applications into the Defense Information Systems Agency (DISA) Global Command and Control System (GCCS) in support of the joint community. GCCS-I3 provides Services and Agencies with a repository of C4I-related tools, services, and applications to minimize redundant development and maximize commonality and interoperability across the joint tactical intelligence community. This project is responsible for the development of interactive intelligence overlay integration, intelligence preparation of the battlefield, ground unit composition and decomposition, enemy intent and capability integration; terrain delimitation, trafficability and movement analysis; All Source Analysis System (ASAS) interface; weather data integration; collection status visualization; C2-to- Request for Information (RFI) integration; General Service (GENSER) and Sensitive Compartmented Information (SCI) synchronization and National Security Agency Technical Electronic Intelligence (NSA TECHELINT) data integration. It is expected that existing functionality within Army, Navy, Air Force and Marine Corps C4I systems will be leveraged to the maximum extent possible to meet these Joint requirements. (U) JUSTIFICATION FOR BUDGET ACTIVITY: These programs are funded under ENGINEERING AND MANUFACTURING DEVELOPMENT because it encompasses engineering and manufacturing development of new end-items prior to production approval decision. Exhibit R-2, RDTEN Budget Item Justification (Exhibit R-2, page 1 of 10)

RDT&E, N / BA-7 0305192N - JOINT MILITARY INTELLIGENCE PROGRAM X2295 - GCCS I3 Prior Total COST ($ in Millions) Years Cost FY 2002 FY 2003 FY 2004 FY 2005 FY 2006 FY 2007 FY 2008 FY 2009 Cost to Complete Program Project Cost 13.695 6.939 7.038 5.314 4.762 4.260 4.372 0.000 0.000 N/A 46.380 RDT&E Articles Qty 0 (U) A. MISSION DESCRIPTION AND BUDGET ITEM JUSTIFICATION: As directed in an Office of Secretary of Defense Intelligence Program Decision Memorandum (IPDM), Joint Military Intelligence Program (JMIP) funds, under Navy Executive Agency, are to be employed in FY01 to implement GENSER Integrated Imagery and Intelligence (I3) mission applications into the Defense Information Systems Agency (DISA) Global Command and Control System (GCCS) in support of the joint community. GCCS-I3 provides Services and Agencies with a repository of C4I-related tools, services, and applications to minimize redundant development and maximize commonality and interoperability across the joint tactical intelligence community. This project is responsible for the development of interactive intelligence overlay integration, intelligence preparation of the battlefield, ground unit composition and decomposition, enemy intent and capability integration; terrain delimitation, trafficability and movement analysis; All Source Analysis System (ASAS) interface; weather data integration; collection status visualization; C2-to-Request for Information (RFI) integration; General Service (GENSER) and Sensitive Compartmented Information (SCI) synchronization and National Security Agency Technical Electronic Intelligence (NSA TECHELINT) data integration. It is expected that existing functionality within Army, Navy, Air Force and Marine Corps C4I systems will be leveraged to the maximum extent possible to meet these Joint requirements. (Exhibit R-2a, page 2 of 10)

RDT&E, N / BA7 0305192N - JOINT MILITARY INTELLIGENCE PROG. X2295 - GCCS I3 (U) B. Accomplishments/Planned Program Accomplishments/Effort/Subtotal Cost 1.750 1.448 0.000 0.000 Continue to identify and integrate capability to construct a shared Operations-Intel View and analyze all dimensions (surface, sub-surface, endoatmospheric, exoatmospheric, electromagnetic, cyberspace, and human) of the battlespace, in order to determine an adversary s capability to operate in each and to visualize the battlespace and the full spectrum of adversary capabilities and potential courses of action (COA). These capabilities included receiving, displaying, and re-transmitting correlated information in the COP to support CINC and JTF ability to exercise command and control of forces. Migrate development of Intelligence and Imagery segments to meet Joint requirements (PC/NT) and DII COE. Accomplishments/Effort/Subtotal Cost 0.614 0.600 0.000 0.000 Develop a Multi Level Security version of GCCS I3 that will be interoperable across all domains, including an SCI version of GCCS. Develop and integrate tools for MIDB dissemination to and from allied forces from the US/national and theater levels down to the tactical customer. These tools will automate the process of coalition release of MIDB from the US/national theater level to coalition tactical units and will also automate the dissemination of MIDB updates from the coalition tactical level to the US theater/national level. Accomplishments/Effort/Subtotal Cost 0.990 0.976 0.575 0.555 Continue to develop an automated tool to assist analysts in creating local Doctrine, Event, and Situational Templates to use in the Intelligence Preparation of the Battlefield (IPB) process. Selectable and user defined options will result in maximum utility of the templates in conventional military operations and operations other than war. In FY04, the Joint Tactical Analysis Tool (JTAT) will provide an automated, structural terrain analysis tool leading to area delimitation and terrain evaluation based on integration of enemy doctrine, vehicle/equipment constraints and preferences, operational posture, and the natural and man-made terrain features. Selectable and user defined options will result in maximum utility of the templates in conventional military operations and operations other than war. (Exhibit R-2a, page 3 of 10)

RDT&E, N / BA7 0305192N - JOINT MILITARY INTELLIGENCE PROG. X2295 - GCCS I3 (U) B. Accomplishments/Planned Program Accomplishments/Effort/Subtotal Cost 0.690 0.683 0.450 0.430 Continue to build capabilities within GCCS-I3 to exchange data with the UAV control system directly from the COP display. Provide the ability to obtain direct data receipt of Unmanned Aerial Vehicle (UAV) data (both Moving Target Indicator (MTI) and imagery), select inputs for payload control, and provide intelligence data to the control station to assist in the creation of flight planning routes for the auto-pilot UAV s. Accomplishments/Effort/Subtotal Cost 0.595 1.086 0.366 0.356 Continue to integrate Joint Targeting Toolbox (JTT) products into GCCS-I3, providing seamless capability to edit and view the targeting tables in combination with the Order of Battle (OOB) maintenance function performed in GCCS-I3. Provide a single set of interfaces (between JTT, the four Service C4I Systems and GCCS) for creation of target lists, selection of imagery, creation of task collection and plans. Provide means to share/disseminate electronic target folders, joint target lists, and no-strike lists to other command platforms. In FY03, funds in the amount of $500K were transferred into the line specifically to augment this effort in support of joint development. Accomplishments/Effort/Subtotal Cost 0.500 0.488 0.450 0.430 Continue to create a single imagery access and manipulation mechanism in GCCS-I3 to enable multiple targeting and mission planning systems to access local and remote imagery repositories such as the Imagery Product Library (IPL), through a common interface. (Exhibit R-2a, page 4 of 10)

RDT&E, N / BA7 0305192N - JOINT MILITARY INTELLIGENCE PROG. X2295 - GCCS I3 (U) B. Accomplishments/Planned Program Accomplishments/Effort/Subtotal Cost 0.400 0.390 0.450 0.430 Continue to identify and integrate enhanced imagery analysis tools for integration into GCCS-I3 to enable users to tile on the JTT. Enable users to utilize the situational awareness display to search and display higher-quality imagery from other systems in order to support targeting-quality point mensuration capabilities. Accomplishments/Effort/Subtotal Cost 0.500 0.488 0.873 0.837 Continue to develop and integrate an auto-tracking mechanism into GCCS-I3 imagery tools to enable users to automatically display moving objects within a video clip for display on the map for correlation with other sensor data such as Joint Surveillance Target Attack Radar System (JSTARS). Accomplishments/Effort/Subtotal Cost 0.500 0.488 0.475 0.454 Continue to develop capabilities to disseminate imagery and intel products from national archives to users that require imagery but do not have the manning to support full-time imagery and intel database administrator/managers. Scale implementation of the database so that data can be managed on a smaller desktop environment to support lower life-cycle costs and increased productivity for low-end users. (Exhibit R-2a, page 5 of 10)

RDT&E, N / BA7 0305192N - JOINT MILITARY INTELLIGENCE PROG. X2295 - GCCS I3 (U) B. Accomplishments/Planned Program Accomplishments/Effort/Subtotal Cost 0.400 0.391 0.675 0.645 Continue to integrate an Intelligence Surveillance Reconnaissance (ISR) management tool to form the ISR Battle Management portion of an integrated collaborative collection capability. The ISR Battle Management tools will enable users to identify collection opportunities at the national and theater level and to overlay those on other assets to assist in the allocation of resources. Capability will allow users to receive feedback on status of requirements submitted to collection centers. Accomplishments/Effort/Subtotal Cost 0.000 0.000 1.000 0.625 Homeland Defense: Research, develop and integrate tactical decision aides, analytical tools, and decision support tools to satisfy emergent operational C4I requirements for Force Protection and Homeland Defense missions. Conduct rapid prototyping and end-to-end testing of these solutions to provide speed of capability to the warfighter. Ensure current and emergent functionality and capabilities provide improved interoperability with Allied and Coalition partners. Accomplishments/Effort/Subtotal Cost (Exhibit R-2a, page 6 of 10)

RDT&E, N / BA-7 0305192N - JOINT MILITARY INTELLIGENCE PROGRAM X2295 - GCCS I3 (U) C. PROGRAM CHANGE SUMMARY: (U) Funding ( In millions) FY 2002 FY 2003 FY 2004 FY 2005 President's Budget: 7.179 6.709 Current BES/President's Budget 6.939 7.038 5.314 4.762 Total Adjustments -0.240 0.329 0.000 0.000 Summary of Adjustments Section 8123: Management Reform Initiative -0.063 Reprogrammed from PE 604231N X0521 0.500 for Joint Targeting Toolbox (JTT) Sec.313, PL107-206, Revised Econ. Assumptions -0.015 Sec. 8100: Business Process Reform -0.029 Sec. 8135: Economic Assumptions -0.020-0.038 Sec. 8109: IT Cost Growth -0.013 Miscellaneous Department Adjustments -0.142-0.091 Subtotal -0.240 0.329 0.000 0.000 (U) Schedule: N/A. (U) Technical: N/A. (Exhibit R-2a, page 7 of 10)

RDT&E, N / BA-7 0305192N - JOINT MILITARY INTELLIGENCE PROGRAMX2295 - GCCS I3 (U) D. OTHER PROGRAM FUNDING SUMMARY: To Total Line Item No. & Name FY 2002 FY 2003 FY 2004 FY 2005 FY 2006 FY 2007 FY 2008 FY 2009 Complete Cost N/A. (U) E. ACQUISITION STRATEGY: N/A. (Exhibit R-2a, page 8 of 10)

Exhibit R-3 Cost Analysis (page 1) APPROPRIATION/BUDGET ACTIVITY PROGRAM ELEMENT PROJECT NUMBER AND NAME RDT&E, N / BA-7 0305192N - JOINT MILITARY INTELLIGENCE PROGRAMX2295 - GCCS I3 Cost Categories Contract Performing Total FY 03 FY 04 FY 05 Method Activity & PY s FY 03 Award FY 04 Award FY 05 Award Cost to Total Target Value & Type Location Cost Cost Date Cost Date Cost Date Complete Cost of Contract Primary Hardware Development VARIOUS VARIOUS 15.765 5.281 11/02 4.283 11/03 3.834 11/04 Continuing Continuing Ancillary Hardware Development 0.000 Aircraft Integration 0.000 Ship Integration 0.000 Ship Suitability 0.000 Systems Engineering VARIOUS VARIOUS 4.869 1.757 11/02 1.031 11/03 0.928 11/04 Continuing Continuing Training Development 0.000 Licenses 0.000 Tooling 0.000 GFE 0.000 Award Fees 0.000 Subtotal Product Development VARIOUS VARIOUS 20.634 7.038 5.314 4.762 Continuing Continuing Remarks: Development Support 0.000 Software Development 0.000 Integrated Logistics Support 0.000 Configuration Management 0.000 Technical Data 0.000 Studies & Analyses 0.000 GFE 0.000 Award Fees 0.000 Subtotal Support 0.000 0.000 0.000 0.000 0.000 0.000 Remarks: Exhibit R-3, Project Cost Analysis (Exhibit R-3, page 9 of 10)

Exhibit R-3 Cost Analysis (page 2) APPROPRIATION/BUDGET ACTIVITY PROGRAM ELEMENT PROJECT NUMBER AND NAME RDT&E, N / BA-7 0305192N - JOINT MILITARY INTELLIGENCE PROGRAMX2295 - GCCS I3 Cost Categories Contract Performing Total FY 03 FY 04 FY 05 Method Activity & PY s FY 03 Award FY 04 Award FY 05 Award Cost to Total Target Value & Type Location Cost Cost Date Cost Date Cost Date Complete Cost of Contract Developmental Test & Evaluation 0.000 Operational Test & Evaluation 0.000 Live Fire Test & Evaluation 0.000 Test Assets 0.000 Tooling 0.000 GFE 0.000 Award Fees 0.000 Subtotal T&E 0.000 0.000 0.000 0.000 0.000 0.000 Remarks: Contractor Engineering Support 0.000 Government Engineering Support 0.000 Program Management Support 0.000 Travel 0.000 Transportation 0.000 SBIR Assessment 0.000 Subtotal Management 0.000 0.000 0.000 0.000 0.000 0.000 Remarks: Total Cost VARIOUS VARIOUS 20.634 7.038 5.314 4.762 Continuing Continuing Remarks: Exhibit R-3, Project Cost Analysis (Exhibit R-3, page 10 of 10)