UNCLASSIFIED - i2insights LI E89500 - ARTILLERY PROJECTILE, 155MM, ... The projectile uses a...

UNCLASSIFIED

LI E89500 - ARTILLERY PROJECTILE, 155MM, ALL TYPES UNCLASSIFIEDArmy of 41 P-1 Line #14

Exhibit P-40, Budget Line Item Justification: PB 2017 Army Date: February 2016Appropriation / Budget Activity / Budget Sub Activity:2034A: Procurement of Ammunition, Army / BA 01: Ammunition / BSA 37: ArtilleryAmmunition

P-1 Line Item Number / Title:E89500 / ARTILLERY PROJECTILE, 155MM, ALL TYPES

ID Code (A=Service Ready, B=Not Service Ready): Program Elements for Code B Items: N/A Other Related Program Elements: N/ALine Item MDAP/MAIS Code: N/A Item MDAP/MAIS Code(s): N/A

Resource SummaryPriorYears FY 2015 FY 2016

FY 2017Base

FY 2017OCO

FY 2017Total FY 2018 FY 2019 FY 2020 FY 2021

ToComplete Total

Procurement Quantity (Units in Each) - - - - - - - - - - - - Gross/Weapon System Cost ($ in Millions) 660.881 64.023 87.995 109.515 30.348 139.863 103.862 106.909 95.401 114.302 - 1,373.236Less PY Advance Procurement ($ in Millions) - - - - - - - - - - - - Net Procurement (P-1) ($ in Millions) 660.881 64.023 87.995 109.515 30.348 139.863 103.862 106.909 95.401 114.302 - 1,373.236Plus CY Advance Procurement ($ in Millions) - - - - - - - - - - - - Total Obligation Authority ($ in Millions) 660.881 64.023 87.995 109.515 30.348 139.863 103.862 106.909 95.401 114.302 - 1,373.236

(The following Resource Summary rows are for informational purposes only. The corresponding budget requests are documented elsewhere.)

Initial Spares ($ in Millions) - - - - - - - - - - - - Flyaway Unit Cost ($ in Dollars) - - - - - - - - - - - - Gross/Weapon System Unit Cost ($ in Dollars) - - - - - - - - - - - -

Description:(E89500)ARTILLERY PROJECTILE, 155MM, ALL TYPESThis budget line includes Projectiles, Artillery, 155mm, All Types.

(E21618)PROJ, ARTY, 155MM EXT RANGE MARKING RD M110A3The 155mm Smoke White Phosphorous (WP) M110A3 Artillery Round utilizes projectile bodies generated from the current M483 Dual Purpose Improved Conventional Munition (DPICM) demilitarization programand incorporates a more producible WP Bulk-filled Canister with 15.0 lbs of WP that provides smoke spotting capability to a maximum range of 22.5 kilometers providing increased operational effectiveness andimproved training.This item is Code A, not approved for service use.

(E26904)PROJ, Arty, 155MM IR ILLUM M1123The 155mm M1123 Infrared Illumination projectile is used with night vision devices to illuminate a designated target area to a maximum range of 17.5 kilometers. The projectile has a hollow, steel-forged bodycontaining an illumination canister, a canister expelling charge in the nose and a drogue parachute in the base. The illumination canister contains the main parachute and lines, the illumination candle assemblyand secondary expelling charge and a delay element holder. The outer shell of the canister is fitted with four longitudinal fins. The projectile uses an Electronic Time Fuze. When the fuze functions, the primaryexpelling charge ignites forcing the drogue parachute and canister assembly against the base plate, rupturing the base pins and expelling the canister and parachute. The drogue parachute deploys and thecanister fins extend. The expelling charge also ignites the delay element in the canister nose. The delay element ignites the secondary expelling charge within the canister after 8 seconds igniting the candle andexpelling the main parachute. With the main parachute open, the illuminate candle descends at 15 feet per second and burns for 120 seconds. The M1123 Provides Infrared battlefield illumination that is 2.4xlarger in diameter than the M1066 Infrared Illuminating projectile.This item is Code A, approved for service use.

(E26900)PROJ, ARTY, 155MM VL ILLUM M1124The 155MM Visual Light Illumination M1124 fired from 155mm howitzers is used to illuminate the battlefield to a maximum range of 17.5 kilometers. The projectile has a hollow, steel-forged body containing anillumination canister, a canister expelling charge in the nose and a drogue parachute in the base. The illuminate canister contains the main parachute and lines, the illuminate candle assembly and secondaryexpelling charge and a delay element holder. The outer shell of the canister is fitted with four longitudinal fins. The projectile uses a Mechanical or Electronic Time fuze. When the fuze functions, the primaryexpelling charge ignites forcing the drogue parachute and canister assembly against the base plate, rupturing the base pins and expelling the canister and parachute. The drogue parachute then deploys and the

319

UNCLASSIFIED




ID Code (A=Service Ready, B=Not Service Ready): Program Elements for Code B Items: N/A Other Related Program Elements: N/ALine Item MDAP/MAIS Code: N/A Item MDAP/MAIS Code(s): N/Acanister fins extend. The expelling charge also ignites the delay element in the canister nose. The delay element ignites the secondary expelling charge within the canister after 8 seconds igniting the candle andexpelling the main parachute. With the main parachute open, the illumination candle descends at 15 feet per second and burns for 120 seconds producing approximately 1,000,000 candlepower.This item is Code A, approved for service use.

(E27603)PROJ, ARTY, 155MM HE IM TRAINING M1122The 155mm M1122 High Explosive (HE) projectile will be the primary HE round used for training. The M1122 is a lower cost HE training round. The M1122 will replace the M804A1 and M107 Projectiles fortraining. It utilizes M483A1 DPICM metal parts from an ongoing M483A1 demil effort, is filled with high density concrete to simulate the weight of the M795 HE Projectile, and incorporates several InsensitiveMunitions (IM) technologies (IMX-101 explosive fill, PBXN-9 Supplementary Charge, Meltable Fuze Well Liner and Meltable Fuze Plug) to increase survivability and safety. The M1122 will replicate the flightcharacteristics of the wartime M795 HE projectile with a maximum range of 22.5 kilometers.This item is Code A, approved for service use.

(E66800)PROJ, ARTY, 155MM HE, M795The M795 High Explosive (HE) Projectile is the primary HE round used for warfare operations with maximum range of 22.5 kilometers. The M795 incorporates Insensitive Munitions (IM) technologies thatreduces vulnerability from unplanned stimuli e.g. fire/heat, shock and impact, while maintaining or exceeding the same level of effectiveness in combat. The 155mm M795 has a high fragmentation steel (HF1)body projectile filled with 23.8 pounds of IMX101 Explosive fill, PBXN-9 Supplementary Charge, and Meltable Fuze Plug. The projectile can use several different fuzes (impact, mechanical time, electronictime and short intrusion proximity). It is used for conventional fire support for harassment and interdiction, fragmentation and blast effect. The M795 projectile is employed against personnel, trucks, electronicsurveillance and target acquisition devices, supply points, command and control and communications (C3) installations, and mechanized and armored forces.This item is Code A, approved for service use.

320

UNCLASSIFIED




ID Code (A=Service Ready, B=Not Service Ready): Program Elements for Code B Items: N/A Other Related Program Elements: N/ALine Item MDAP/MAIS Code: N/A Item MDAP/MAIS Code(s): N/A

Exhibits Schedule Prior Years FY 2015 FY 2016 FY 2017 Base FY 2017 OCO FY 2017 TotalExhibitType Title* Subexhibits

IDCD

Quantity / Total Cost(Each) / ($ M)






P-5 E21618 / PROJ, ARTY, 155MM EXT RANGE SPOTTING RD M110A3[DZ09]

P-5a, P-21 A - / - 6,143 / 9.162 - / - 5,366 / 6.696 - / - 5,366 / 6.696

P-5 E26900 / PROJ, ARTY, 155MM VL ILLUM, M485 / M1124 [DA57] P-5a, P-21 A - / 278.812 7,899 / 10.710 - / - 7,332 / 11.480 - / - 7,332 / 11.480

P-5 E26904 / PROJ, ARTY, 155MM IR ILLUM M1066 / M1123 [DA56] P-5a, P-21 A - / 38.774 9,283 / 11.963 8,334 / 12.600 - / - - / - - / -

P-5 E27603 / PROJ, ARTY, 155MM HE IM TRAINING M1122 [DA51] P-5a, P-21 A - / 38.063 20,130 / 11.277 70,832 / 40.514 125,062 / 61.839 - / - 125,062 / 61.839

P-5 E66800 / PROJ, ARTY, 155MM HE, M795 [DA54] P-5a, P-21 A - / 305.232 13,674 / 20.911 19,689 / 34.881 19,594 / 29.500 22,396 / 30.348 41,990 / 59.848

P-40 Total Gross/Weapon System Cost - / 660.881 - / 64.023 - / 87.995 - / 109.515 - / 30.348 - / 139.863

*Title represents 1) the Number / Title for Items; 2) the Number / Title [DODIC] for Ammunition; and/or 3) the Number / Title (Modification Type) for Modifications.Note: Totals in this Exhibit P-40 set may not be exact or sum exactly due to rounding.

Justification:FY 2017 Base Budget supports critical Army Title 10 war reserve/operational, training, and test requirements IAW DoD Instruction 3000.04 (Munitions Requirements Process) and AR 5-13 (Total Army MunitionsRequirements Process and Prioritization System). War reserve requirements support OSD-approved Combatant Commander Operational Plans, Homeland Defense, and other OSD-directed missions. Trainingrequirements support individual and collective training of Active and Reserve Component forces at Army schools, home station, and the combined training centers. Test requirements support the development,fielding, safety, and quality assurance of Army munitions and equipment throughout their life-cycle.

In accordance with Section 1815 of the FY 2008 National Defense Authorization Act (P.L. 110-181), this item is necessary for use by the active and reserve components of the Armed Forces for homelanddefense missions, domestic emergency responses, and providing military support to civil authorities.

FY 2017 Base procurement dollars in the amount of $109.515 million supports production of 157,354 projectiles.FY 2017 OCO procurement dollars in the amount of $10.000 million supports production of 6,193 projectiles. Funds are required to replenish munitions expended in combat operations in Operation Freedom'sSentinel (OFS) Afghanistan. The FY 2017 OCO includes $20.348 million to support the COCOM requirement for unit equipment sets to deter potential adversaries and support the European ReassuranceInitiative. The procurements include production of 16,203 projectiles.

(E21618)PROJ, ARTY, 155MM EXT RANGE SPOTTING RD M110A3This item is a training standard item used in both training and combat. FY 2017 Request supports annual training and build a war reserve inventory in accordance with the Army's procurement goals. FY 2017Base procurement dollars in the amount of $6.696 million supports production of 5,366 projectiles.TYPE CLASSIFICATION DATE: 1972

(E26900)PROJ, ARTY, 155MM VL ILLUM, M485 / M1124This is a training standard item used in training and combat. FY 2017 request supports annual training and builds a war reserve inventory in accordance with the Army's procurement goals. FY 2017 Baseprocurement dollars in the amount of $11.480 million supports production of 7,332 projectiles.TYPE CLASSIFICATION DATE: 1970

(E26904)PROJ, ARTY, 155MM IR ILLUM M1066 / M1123This item is a training standard item used in both training and combat. Request supports annual training and builds a war reserve inventory in accordance with the Army's procurement goals.

321

UNCLASSIFIED




ID Code (A=Service Ready, B=Not Service Ready): Program Elements for Code B Items: N/A Other Related Program Elements: N/ALine Item MDAP/MAIS Code: N/A Item MDAP/MAIS Code(s): N/ATYPE CLASSIFICATION: 2010

(E27603)PROJ, ARTY, 155MM HE IM TRAINING M1122This is a training unique item not used in combat. FY 2017 request supports annual training and builds a depot level inventory in accordance with the Army's procurement goals. FY 2017 Base procurementdollars in the amount of $61.839 million supports production of 125,062 projectiles.TYPE CLASSIFICATION DATE: 2010

(E66800)PROJ, ARTY, 155MM HE, M795This is a war reserve item used in combat. FY 2017 request builds a war reserve inventory in accordance with Army's procurement goals. FY 2017 Base procurement dollars in the amount of $29.500 millionsupports production of 19,594 projectiles. FY 2017 OCO procurement dollars in the amount of $10.000 million supports production of 6,193 projectiles. Funds are required to replenish munitions expended incombat operations in Operation Freedom's Sentinel (OFS) Afghanistan. The FY 2017 OCO includes $20.348 million to support the COCOM requirement for unit equipment sets to deter potential adversaries andsupport the European Reassurance Initiative. The procurements include production of 16,203 projectiles.TYPE CLASSIFICATION DATE: 1982

322

UNCLASSIFIED


Exhibit P-5, Cost Analysis: PB 2017 Army Date: February 2016Appropriation / Budget Activity / Budget Sub Activity:2034A / 01 / 37


Item Number / Title [DODIC]:E21618 / PROJ, ARTY, 155MM EXTRANGE SPOTTING RD M110A3 [DZ09]

ID Code (A=Service Ready, B=Not Service Ready) : A MDAP/MAIS Code:Resource Summary Prior Years FY 2015 FY 2016 FY 2017 Base FY 2017 OCO FY 2017 Total

Procurement Quantity (Units in Each) - 6,143 - 5,366 - 5,366Gross/Weapon System Cost ($ in Millions) - 9.162 - 6.696 - 6.696Less PY Advance Procurement ($ in Millions) - - - - - - Net Procurement (P-1) ($ in Millions) - 9.162 - 6.696 - 6.696Plus CY Advance Procurement ($ in Millions) - - - - - - Total Obligation Authority ($ in Millions) - 9.162 - 6.696 - 6.696


Initial Spares ($ in Millions) - - - - - - Gross/Weapon System Unit Cost ($ in Dollars) - 1,491.45 - 1,247.86 - 1,247.86

Note: Subtotals or Totals in this Exhibit P-5 may not be exact or sum exactly due to rounding.

Prior Years FY 2015 FY 2016 FY 2017 Base FY 2017 OCO FY 2017 Total

Cost ElementsUnit Cost

($)Qty

(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Hardware Cost

Recurring Cost

Load, Assemble, Pack(Lap)(†) - - - 528.14 6,143 3.244 - - - 412.51 5,366 2.214 - - - 412.51 5,366 2.214

SMOKE CANNISTERASSEMBLY(†) - - - 617.33 6,327 3.906 - - - 493.85 5,580 2.756 - - - 493.85 5,580 2.756

Plug, Lifting, MeltableFor Im(†) - - - 18.53 6,327 0.117 - - - 19.87 5,473 0.109 - - - 19.87 5,473 0.109

DOWNLOAD, CLEANAND INSPECT(†) - - - 98.34 7,372 0.725 - - - 102.25 6,439 0.658 - - - 102.25 6,439 0.658

MODIFIEDSUPPLEMENTALCHARGE, PBXN9(†)

- - - 40.00 6,327 0.253 - - - 39.56 5,419 0.214 - - - 39.56 5,419 0.214

Subtotal: Recurring Cost - - - - - 8.245 - - - - - 5.951 - - - - - 5.951

Subtotal: Hardware Cost - - - - - 8.245 - - - - - 5.951 - - - - - 5.951

Support - Acceptance Testing Cost

Acceptance Test - - - - - 0.076 - - - - - 0.075 - - - - - 0.075

Subtotal: Support -Acceptance Testing Cost - - - - - 0.076 - - - - - 0.075 - - - - - 0.075

Support - Production Engineering Cost

Production Engineering - - - - - 0.841 - - - - - 0.670 - - - - - 0.670

323

UNCLASSIFIED





ID Code (A=Service Ready, B=Not Service Ready) : A MDAP/MAIS Code:Note: Subtotals or Totals in this Exhibit P-5 may not be exact or sum exactly due to rounding.



($)Qty

(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Subtotal: Support -Production Engineering Cost - - - - - 0.841 - - - - - 0.670 - - - - - 0.670

Gross/Weapon SystemCost - - - 1,491.45 6,143 9.162 - - - 1,247.86 5,366 6.696 - - - 1,247.86 5,366 6.696

(†) indicates the presence of a P-5a

324

UNCLASSIFIED


Exhibit P-5a, Procurement History and Planning: PB 2017 Army Date: February 2016Appropriation / Budget Activity / Budget Sub Activity:2034A / 01 / 37



Cost Elements

OCO FY Contractor and Location

Method/Typeor

Funding Vehicle Location of PCOAwardDate

Dateof FirstDelivery

Qty(Each)

Unit Cost($)

SpecsAvailNow?

DateRevisionAvailable

RFP IssueDate

Load, Assemble, Pack (Lap)(†)2015 PINE BLUFF ARSENAL

/ PINE BLUFF, AR PO PICATINNYARSENAL, NJ Aug 2015 Aug 2017 6,143 528.14 Y

Load, Assemble, Pack (Lap)(†)2017 PINE BLUFF ARSENAL

/ PINE BLUFF, AR PO PICATINNYARSENAL, NJ Mar 2017 Mar 2019 5,366 412.51 Y

SMOKE CANNISTER ASSEMBLY 2015 CRANE ARMY AMMOACTIVITY / CRANE, IN PO PICATINNY

ARSENAL, NJ Aug 2015 Feb 2017 6,327 617.33 Y

SMOKE CANNISTER ASSEMBLY 2017 CRANE ARMY AMMOACTIVITY / CRANE, IN PO PICATINNY

ARSENAL, NJ Jan 2017 Jul 2018 5,580 493.85 Y

Plug, Lifting, Meltable For Im 2015 POLYMER TECHNOLOGIES,INC / CLIFTON, NJ C / FFP PICATINNY

ARSENAL, NJ Mar 2015 Sep 2016 6,327 18.53 Y

Plug, Lifting, Meltable For Im 2017 POLYMER TECHNOLOGIES,INC / CLIFTON, NJ C / FFP PICATINNY

ARSENAL, NJ Feb 2017 Aug 2018 5,473 19.87 Y

DOWNLOAD, CLEAN ANDINSPECT 2015 CRANE ARMY AMMO

ACTIVITY / CRANE, IN PO PICATINNYARSENAL, NJ Aug 2015 Feb 2016 7,372 98.34 Y


ACTIVITY / CRANE, IN PO PICATINNYARSENAL, NJ Jan 2017 Jul 2018 6,439 102.25 Y

MODIFIED SUPPLEMENTALCHARGE, PBXN9 2015 CRANE ARMY AMMO

ACTIVITY / CRANE, IN PO PICATINNYARSENAL, NJ Aug 2015 Feb 2016 6,327 40.00 Y

MODIFIED SUPPLEMENTALCHARGE, PBXN9 2017 CRANE ARMY AMMO


(†) indicates the presence of a P-21

325

UNCLASSIFIED


Exhibit P-21, Production Schedule: PB 2017 Army Date: February 2016Appropriation / Budget Activity / Budget Sub Activity:2034A / 01 / 37



Cost Elements(Units in Each) Fiscal Year 2015 Fiscal Year 2016

Calendar Year 2015 Calendar Year 2016

OCO

MFR# FY SERVICE

PROCQTY

ACCEPTPRIORTO 1OCT2014

BALDUE

AS OF1 OCT

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

BALANCE

Load, Assemble, Pack (Lap)

1 2015 ARMY 6,143 - 6,143 A - - - - - - - - - - - - - - 6,143

1 2017 ARMY 5,366 - 5,366 5,366

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

326

UNCLASSIFIED







OCO

MFR# FY SERVICE

PROCQTY


BALDUE

AS OF1 OCT

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

BALANCE


1 2015 ARMY 6,143 - 6,143 - - - - - - - - - - 6,143 -

1 2017 ARMY 5,366 - 5,366 A - - - - - - - - - - - - - - - - - - - 5,366

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

327

UNCLASSIFIED







OCO

MFR# FY SERVICE

PROCQTY


BALDUE

AS OF1 OCT

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

BALANCE


1 2015 ARMY 6,143 6,143 - -

1 2017 ARMY 5,366 - 5,366 - - - - - 5,366 -

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

328

UNCLASSIFIED





Production Rates (Each / Month) Procurement Leadtime (Months)Initial ReorderMFR

Ref#

ManufacturerName - Location MSR For 2017 1-8-5 For 2017 MAX For 2017

ALTPrior to Oct 1

ALTAfter Oct 1

ManufacturingPLT

TotalAfter Oct 1

ALTPrior to Oct 1

ALTAfter Oct 1

ManufacturingPLT

TotalAfter Oct 1

1 PINE BLUFF ARSENAL -PINE BLUFF, AR 5,000 10,000 15,000 6 6 24 30 3 6 24 30

"A" in the Delivery Schedule indicates the Contract Award Date.Note: Due to space limitations, quantities in the Exhibit P-21 delivery calendar are truncated and rounded based on the maximum quantity in the calendar as follows. If the maximum quantity is less than or equal to than 9,999, all quantitiesare shown as each. If the maximum quantity is between 10,000 and 999,999 all quantities are shown in thousands. If the maximum quantity is between 1,000,000 and 999,999,999 all quantities are shown in millions (rounded to the nearestthousand).If the maximum quantity is equal or greater than 1,000,000,000 all quantities are shown in billions (rounded to the nearest million).

329

UNCLASSIFIED




Item Number / Title [DODIC]:E26900 / PROJ, ARTY, 155MM VLILLUM, M485 / M1124 [DA57]


Procurement Quantity (Units in Each) - 7,899 - 7,332 - 7,332Gross/Weapon System Cost ($ in Millions) 278.812 10.710 - 11.480 - 11.480Less PY Advance Procurement ($ in Millions) - - - - - - Net Procurement (P-1) ($ in Millions) 278.812 10.710 - 11.480 - 11.480Plus CY Advance Procurement ($ in Millions) - - - - - - Total Obligation Authority ($ in Millions) 278.812 10.710 - 11.480 - 11.480


Initial Spares ($ in Millions) - - - - - - Gross/Weapon System Unit Cost ($ in Dollars) - 1,355.87 - 1,565.74 - 1,565.74




($)Qty

(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Hardware Cost

Recurring Cost

LOAD, ASSEMBLE,PACK (LAP)(†) - - 278.812 258.84 7,899 2.045 - - - 298.86 7,332 2.191 - - - 298.86 7,332 2.191

DOWNLOAD, CLEANAND INSPECT(†) - - - 82.43 8,294 0.684 - - - 102.25 7,698 0.787 - - - 102.25 7,698 0.787

METAL PARTSSETS(†) - - - 258.67 7,899 2.043 - - - 339.22 7,332 2.487 - - - 339.22 7,332 2.487

ILLUM CANNISTER,155MM(†) - - - 312.47 8,057 2.518 - - - - - - - - - - - -

VL ILLUMCANNISTER(†) - - - - - - - - - 341.30 7,478 2.552 - - - 341.30 7,478 2.552

CANISTER MPTSASSY, 155MMILLUM(†)

- - - 49.29 8,057 0.397 - - - 60.82 7,478 0.455 - - - 60.82 7,478 0.455

CANISTER BASEASSY, 155MMILLUM(†)

- - - 15.54 8,057 0.125 - - - 19.03 7,478 0.142 - - - 19.03 7,478 0.142

M10 EXPULSIONCHARGEASSEMBLY(†)

- - - 16.28 8,057 0.131 - - - 99.40 7,478 0.743 - - - 99.40 7,478 0.743

PARACHUTE MAIN,155MM ILLUM(†) - - - 33.90 8,057 0.273 - - - 35.14 7,478 0.263 - - - 35.14 7,478 0.263

330

UNCLASSIFIED








($)Qty

(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

PARACHUTEDROGUEASSEMBLY, 155MMILLUM(†)

- - - 16.90 8,057 0.136 - - - 21.09 7,478 0.158 - - - 21.09 7,478 0.158

PARACHUTE MAINSUPPORTS, 155MMILUM(†)

- - - 3.00 32,228 0.097 - - - 3.22 29,914 0.096 - - - 3.22 29,914 0.096

DELAY ELEMENT,155MM ILLUM(†) - - - 32.92 8,057 0.265 - - - 42.29 7,478 0.316 - - - 42.29 7,478 0.316

*WOOD PALLET(HEAT TREATED)(†) - - - 86.63 1,027 0.089 - - - - - - - - - - - -

WOOD PALLET(HEAT TREATED)(†) - - - - - - - - - 93.19 953 0.089 - - - 93.19 953 0.089

Subtotal: Recurring Cost - - 278.812 - - 8.803 - - - - - 10.280 - - - - - 10.280

Subtotal: Hardware Cost - - 278.812 - - 8.803 - - - - - 10.280 - - - - - 10.280


Acceptance Test - - - - - 0.067 - - - - - 0.052 - - - - - 0.052

Subtotal: Support -Acceptance Testing Cost - - - - - 0.067 - - - - - 0.052 - - - - - 0.052

Support - Government Furnished Materials Cost

Government FurnishedMaterials - - - - - -0.089 - - - - - - - - - - - -

Subtotal: Support -Government FurnishedMaterials Cost

- - - - - -0.089 - - - - - - - - - - - -

Support - Product Improvement Cost

Reliability - - - - - 0.851 - - - - - - - - - - - -

Subtotal: Support - ProductImprovement Cost - - - - - 0.851 - - - - - - - - - - - -


Production Engineering - - - - - 1.078 - - - - - 1.149 - - - - - 1.149

Subtotal: Support -Production Engineering Cost - - - - - 1.078 - - - - - 1.149 - - - - - 1.149

Gross/Weapon SystemCost - - 278.812 1,355.87 7,899 10.710 - - - 1,565.74 7,332 11.480 - - - 1,565.74 7,332 11.480


331

UNCLASSIFIED





Cost Elements


Method/Typeor



Qty(Each)

Unit Cost($)

SpecsAvailNow?


RFP IssueDate

LOAD, ASSEMBLE, PACK (LAP)(†)2015 PINE BLUFF ARSENAL




DOWNLOAD, CLEAN ANDINSPECT 2015 MCALESTER ARMY

AMMUNITION / MCALESTER, OK PO PICATINNYARSENAL, NJ Jun 2015 Jun 2016 8,294 82.43 Y


ACTIVITY / CRANE, IN PO PICATINNYARSENAL, NJ Jan 2017 Jan 2018 7,698 102.25 Y

METAL PARTS SETS 2015 CRANE ARMY AMMOACTIVITY / CRANE, IN PO PICATINNY




ILLUM CANNISTER, 155MM 2015 CRANE ARMY AMMOACTIVITY / CRANE, IN PO PICATINNY


VL ILLUM CANNISTER 2017 CRANE ARMY AMMOACTIVITY / CRANE, IN PO PICATINNY

ARSENAL, NJ Jan 2017 Sep 2018 7,478 341.30 Y

CANISTER MPTS ASSY, 155MMILLUM 2015 WOODLAWN MANUFACTURING

INC / MARSHALL, TX C / IDIQ PICATINNYARSENAL, NJ Apr 2015 Nov 2016 8,057 49.29 Y

CANISTER MPTS ASSY, 155MMILLUM 2017 TO BE SELECTED / TBS01 C / IDIQ PICATINNY


CANISTER BASE ASSY, 155MMILLUM 2015 WOODLAWN MANUFACTURING


CANISTER BASE ASSY, 155MMILLUM 2017 TO BE SELECTED / TBS01 C / IDIQ PICATINNY


M10 EXPULSION CHARGEASSEMBLY 2015 CRANE ARMY AMMO

ACTIVITY / CRANE, IN PO PICATINNYARSENAL, NJ Mar 2015 Sep 2016 8,057 16.28 Y



PARACHUTE MAIN, 155MMILLUM 2015 YOLAND CORPORATION

/ BROOKLYN, NY C / IDIQ ROCK ISLANDARSENAL, IL Mar 2015 Sep 2016 8,057 33.90 Y

PARACHUTE MAIN, 155MMILLUM 2017 TO BE SELECTED / TBS01 C / IDIQ ROCK ISLAND

ARSENAL, IL Feb 2017 Jul 2018 7,478 35.14 Y

PARACHUTE DROGUEASSEMBLY, 155MM ILLUM 2015 YOLAND CORPORATION

/ BROOKLYN, NY C / IDIQ ROCK ISLANDARSENAL, IL Mar 2015 Sep 2016 8,057 16.90 Y

PARACHUTE DROGUEASSEMBLY, 155MM ILLUM 2017 TO BE SELECTED / TBS01 C / IDIQ ROCK ISLAND

ARSENAL, IL Feb 2017 Jul 2018 7,478 21.09 Y

PARACHUTE MAIN SUPPORTS,155MM ILUM 2015 CRANE ARMY AMMO

ACTIVITY / CRANE, IN PO PICATINNYARSENAL, NJ Mar 2015 Nov 2016 32,228 3.00 Y

332

UNCLASSIFIED





Cost Elements


Method/Typeor



Qty(Each)

Unit Cost($)

SpecsAvailNow?


RFP IssueDate



DELAY ELEMENT, 155MM ILLUM 2015 CRANE ARMY AMMOACTIVITY / CRANE, IN PO PICATINNY


DELAY ELEMENT, 155MM ILLUM 2017 CRANE ARMY AMMOACTIVITY / CRANE, IN PO ROCK ISLAND

ARSENAL, IL Jan 2017 Jul 2018 7,478 42.29 Y

*WOOD PALLET (HEATTREATED) 2015 GOVERNMENT FURNISHED

MATERIAL / STOCK ISSUE, GFM ROCK ISLANDARSENAL, IL Sep 2015 Sep 2015 1,027 86.63

WOOD PALLET (HEAT TREATED) 2017 PINE BLUFF ARSENAL/ PINE BLUFF, AR PO PICATINNY

ARSENAL, NJ Jan 2017 Jul 2018 953 93.19 Y


Remarks:Canister Base Assembly: IDIQ contract awarded to multiple contractors. Requirements competed among the following contractors: Woodlawn MFG INC., Marshall, TX and Bailey Tooling and MFG CO., Lancaster, TX. Parachute Main:IDIQ contract awarded to multiple contractors. Requirements competed among the following contractors: Production Products MFG., Buffalo, MO; North American Aerodynamics INC., Roxboro, NC and Yoland Corp INC., Brooklyn, NY.Parachute Drogue Assembly: IDIQ contract awarded to mulitple contractors. Requirements will be competed among the following contractors: North American Aerodynamics INC., Roxboro, NC and Yoland Corp INC., Brooklyn, NY.

333

UNCLASSIFIED





Cost Elements(Units in Thousands) Fiscal Year 2015 Fiscal Year 2016


OCO

MFR# FY SERVICE

PROCQTY


BALDUE

AS OF1 OCT

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

BALANCE

LOAD, ASSEMBLE, PACK (LAP)

1 2015 ARMY 7.899 - 7.899 A - - - - - - - - - - - - - - - - - - - 7.899

1 2015 MC (‡) 4.493 - 4.493 A - - - - - - - - - - - - - - - - - - - 4.493

1 2015 Total 12.392 - 12.392 - - - - - - - - - - - - - - - - - - - 12.392

1 2017 ARMY 7.332 - 7.332 7.332

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

334

UNCLASSIFIED







OCO

MFR# FY SERVICE

PROCQTY


BALDUE

AS OF1 OCT

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

BALANCE


1 2015 ARMY 7.899 - 7.899 - - - - - 7.899 -

1 2015 MC (‡) 4.493 - 4.493 - - - - - 4.493 -

1 2015 Total 12.392 - 12.392 - - - - - 12.392 -

1 2017 ARMY 7.332 - 7.332 A - - - - - - - - - - - - - - - - - - - 7.332

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

335

UNCLASSIFIED







OCO

MFR# FY SERVICE

PROCQTY


BALDUE

AS OF1 OCT

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

BALANCE


1 2015 ARMY 7.899 7.899 - -

1 2015 MC (‡) 4.493 4.493 - -

1 2015 Total 12.392 12.392 - -

1 2017 ARMY 7.332 - 7.332 - - - - - 7.332 -

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

336

UNCLASSIFIED






Ref#


ALTPrior to Oct 1

ALTAfter Oct 1

ManufacturingPLT

TotalAfter Oct 1

ALTPrior to Oct 1

ALTAfter Oct 1

ManufacturingPLT

TotalAfter Oct 1


(‡) Delivery rows marked with this symbol indicate that they are funded through a separate Line Item. See the respective components' exhibits for details, including the full delivery schedule."A" in the Delivery Schedule indicates the Contract Award Date.Note: Due to space limitations, quantities in the Exhibit P-21 delivery calendar are truncated and rounded based on the maximum quantity in the calendar as follows. If the maximum quantity is less than or equal to than 9,999, all quantitiesare shown as each. If the maximum quantity is between 10,000 and 999,999 all quantities are shown in thousands. If the maximum quantity is between 1,000,000 and 999,999,999 all quantities are shown in millions (rounded to the nearestthousand).If the maximum quantity is equal or greater than 1,000,000,000 all quantities are shown in billions (rounded to the nearest million).

337

UNCLASSIFIED




Item Number / Title [DODIC]:E26904 / PROJ, ARTY, 155MM IRILLUM M1066 / M1123 [DA56]


Procurement Quantity (Units in Each) - 9,283 8,334 - - - Gross/Weapon System Cost ($ in Millions) 38.774 11.963 12.600 - - - Less PY Advance Procurement ($ in Millions) - - - - - - Net Procurement (P-1) ($ in Millions) 38.774 11.963 12.600 - - - Plus CY Advance Procurement ($ in Millions) - - - - - - Total Obligation Authority ($ in Millions) 38.774 11.963 12.600 - - -


Initial Spares ($ in Millions) - - - - - - Gross/Weapon System Unit Cost ($ in Dollars) - 1,288.70 1,511.88 - - -




($)Qty

(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Hardware Cost

Recurring Cost

LOAD, ASSEMBLE,PACK (LAP)(†) - - 38.774 258.84 9,283 2.403 295.58 8,334 2.463 - - - - - - - - -

DOWNLOAD, CLEANAND INSPECT(†) - - - 82.43 9,747 0.803 100.30 8,751 0.878 - - - - - - - - -

METAL PARTSSETS(†) - - - 258.29 9,283 2.398 328.94 8,334 2.741 - - - - - - - - -

ILLUM CANNISTER,155MM(†) - - - 308.41 9,469 2.920 387.33 8,501 3.293 - - - - - - - - -

CANISTER MPTSASSY, 155MMILLUM(†)

- - - 49.29 9,469 0.467 59.66 8,501 0.507 - - - - - - - - -

CANISTER BASEASSY, 155MMILLUM(†)

- - - 15.54 9,469 0.147 18.66 8,501 0.159 - - - - - - - - -

PARACHUTE MAINSUPPORTS, 155MMILUM(†)

- - - 3.00 37,875 0.114 3.18 34,003 0.108 - - - - - - - - -

PARACHUTE MAIN,155MM ILLUM(†) - - - 33.90 9,469 0.321 47.30 8,501 0.402 - - - - - - - - -

PARACHUTEDROGUE - - - 16.90 9,469 0.160 20.69 8,501 0.176 - - - - - - - - -

338

UNCLASSIFIED








($)Qty

(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

ASSEMBLY, 155MMILLUM(†)

*WOOD PALLET(HEAT TREATED)(†) - - - 86.63 1,207 0.105 - - - - - - - - - - - -

WOOD PALLET(HEAT TREATED)(†) - - - - - - 88.36 1,083 0.096 - - - - - - - - -

M10 EXPULSIONCHARGEASSEMBLY(†)

- - - 16.28 9,469 0.154 16.59 8,501 0.141 - - - - - - - - -

DELAY ELEMENT,155MM ILLUM(†) - - - 32.92 9,469 0.312 38.28 8,501 0.325 - - - - - - - - -

Subtotal: Recurring Cost - - 38.774 - - 10.303 - - 11.289 - - - - - - - - -

Subtotal: Hardware Cost - - 38.774 - - 10.303 - - 11.289 - - - - - - - - -


Acceptance Test - - - - - 0.095 - - 0.050 - - - - - - - - -

Subtotal: Support -Acceptance Testing Cost - - - - - 0.095 - - 0.050 - - - - - - - - -

Support - Government Furnished Materials Cost

Government FurnishedMaterials - - - - - -0.105 - - - - - - - - - - - -

Subtotal: Support -Government FurnishedMaterials Cost

- - - - - -0.105 - - - - - - - - - - - -


Reliability - - - - - 0.500 - - - - - - - - - - - -



Production Engineering - - - - - 1.169 - - 1.261 - - - - - - - - -

Subtotal: Support -Production Engineering Cost - - - - - 1.169 - - 1.261 - - - - - - - - -

Gross/Weapon SystemCost - - 38.774 1,288.70 9,283 11.963 1,511.88 8,334 12.600 - - - - - - - - -


339

UNCLASSIFIED





Cost Elements


Method/Typeor



Qty(Each)

Unit Cost($)

SpecsAvailNow?


RFP IssueDate





DOWNLOAD, CLEAN ANDINSPECT 2015 MCALESTER ARMY

AMMUNITION / MCALESTER, OK PO PICATINNYARSENAL, NJ Jun 2015 Jun 2016 9,747 82.43 Y

DOWNLOAD, CLEAN ANDINSPECT 2016 TO BE SELECTED / TBS01 PO PICATINNY







ARSENAL, NJ Mar 2015 Nov 2016 9,469 308.41 Y


ARSENAL, NJ Jan 2016 Sep 2017 8,501 387.33 Y

CANISTER MPTS ASSY, 155MMILLUM 2015 WOODLAWN MANUFACTURING


CANISTER MPTS ASSY, 155MMILLUM 2016 TO BE SELECTED / TBS01 C / IDIQ PICATINNY

ARSENAL, NJ Feb 2016 Oct 2017 8,501 59.66 Y

CANISTER BASE ASSY, 155MMILLUM 2015 WOODLAWN MANUFACTURING


CANISTER BASE ASSY, 155MMILLUM 2016 TO BE SELECTED / TBS01 C / IDIQ PICATINNY

ARSENAL, NJ Feb 2016 Oct 2017 8,501 18.66 Y




ACTIVITY / CRANE, IN PO PICATINNYARSENAL, NJ Jan 2016 Sep 2017 34,003 3.18 Y

PARACHUTE MAIN, 155MMILLUM 2015 YOLAND CORPORATION

/ BROOKLYN, NY C / IDIQ ROCK ISLANDARSENAL, IL Jan 2015 Jul 2016 9,469 33.90 Y

PARACHUTE MAIN, 155MMILLUM 2016 TO BE SELECTED / TBS01 C / IDIQ ROCK ISLAND

ARSENAL, IL May 2016 Nov 2017 8,501 47.30 Y

PARACHUTE DROGUEASSEMBLY, 155MM ILLUM 2015 YOLAND CORPORATION

/ BROOKLYN, NY C / IDIQ ROCK ISLANDARSENAL, IL Jan 2015 Jul 2016 9,469 16.90 Y

PARACHUTE DROGUEASSEMBLY, 155MM ILLUM 2016 TO BE SELECTED / TBS01 C / IDIQ ROCK ISLAND

ARSENAL, IL Feb 2016 Aug 2017 8,501 20.69 Y

*WOOD PALLET (HEATTREATED) 2015 GOVERNMENT FURNISHED

MATERIAL / STOCK ISSUE, GFM ROCK ISLANDARSENAL, IL Sep 2015 Sep 2015 1,207 86.63

340

UNCLASSIFIED





Cost Elements


Method/Typeor



Qty(Each)

Unit Cost($)

SpecsAvailNow?


RFP IssueDate

WOOD PALLET (HEAT TREATED) 2016 PINE BLUFF ARSENAL/ PINE BLUFF, AR PO PICATINNY











Remarks:Canister Base Assembly: IDIQ contract awarded to multiple contractors. Requirements competed among the following contractors: Woodlawn MFG INC., Marshall, TX and Bailey Tooling and MFG CO., Lancaster, TX. Parachute Main:IDIQ contract awarded to multiple contractors. Requirements competed among the following contractors: Production Products MFG., Buffalo, MO; North American Aerodynamics INC., Roxboro, NC and Yoland Corp INC., Brooklyn, NY.Parachute Drogue Assembly: IDIQ contract awarded to mulitple contractors. Requirements will be competed among the following contractors: North American Aerodynamics INC., Roxboro, NC and Yoland Corp INC., Brooklyn, NY.

341

UNCLASSIFIED







OCO

MFR# FY SERVICE

PROCQTY


BALDUE

AS OF1 OCT

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

BALANCE


1 2015 ARMY 9.283 - 9.283 A - - - - - - - - - - - - - - - - - - - 9.283

1 2015 MC (‡) 6.551 - 6.551 A - - - - - - - - - - - - - - - - - - - 6.551

1 2015 Total 15.834 - 15.834 - - - - - - - - - - - - - - - - - - - 15.834

1 2016 ARMY 8.334 - 8.334 A - - - - - - - 8.334

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

342

UNCLASSIFIED







OCO

MFR# FY SERVICE

PROCQTY


BALDUE

AS OF1 OCT

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

BALANCE


1 2015 ARMY 9.283 - 9.283 - - - - - 9.283 -

1 2015 MC (‡) 6.551 - 6.551 - - - - - 6.551 -

1 2015 Total 15.834 - 15.834 - - - - - 15.834 -

1 2016 ARMY 8.334 - 8.334 - - - - - - - - - - - - - - - - - 8.334 -

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

343

UNCLASSIFIED






Ref#


ALTPrior to Oct 1

ALTAfter Oct 1

ManufacturingPLT

TotalAfter Oct 1

ALTPrior to Oct 1

ALTAfter Oct 1

ManufacturingPLT

TotalAfter Oct 1



344

UNCLASSIFIED




Item Number / Title [DODIC]:E27603 / PROJ, ARTY, 155MM HE IMTRAINING M1122 [DA51]


Procurement Quantity (Units in Each) - 20,130 70,832 125,062 - 125,062Gross/Weapon System Cost ($ in Millions) 38.063 11.277 40.514 61.839 - 61.839Less PY Advance Procurement ($ in Millions) - - - - - - Net Procurement (P-1) ($ in Millions) 38.063 11.277 40.514 61.839 - 61.839Plus CY Advance Procurement ($ in Millions) - - - - - - Total Obligation Authority ($ in Millions) 38.063 11.277 40.514 61.839 - 61.839


Initial Spares ($ in Millions) - - - - - - Gross/Weapon System Unit Cost ($ in Dollars) - 560.21 571.97 494.47 - 494.47




($)Qty

(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Hardware Cost

Recurring Cost

LOAD, ASSEMBLE,PACK (LAP)(†) - - 38.063 240.72 20,130 4.846 385.03 70,832 27.272 332.76 125,062 41.616 - - - 332.76 125,062 41.616

EXPLOSIVE FILLIMX-101(†) - - - 16.46 60,390 0.994 22.05 212,496 4.686 16.55 375,186 6.209 - - - 16.55 375,186 6.209

PLUG, LIFTING,MELTABLE FOR IM(†) - - - 18.53 20,533 0.380 19.49 72,249 1.408 19.87 127,563 2.535 - - - 19.87 127,563 2.535

SUPPLEMENTALCHARGE, PBXN9(†) - - - 25.16 20,533 0.517 25.66 72,249 1.854 26.11 127,563 3.331 - - - 26.11 127,563 3.331

WOODEN PALLETS,IMX101(†) - - - 105.58 2,617 0.276 91.41 9,208 0.842 93.19 16,258 1.515 - - - 93.19 16,258 1.515

Subtotal: Recurring Cost - - 38.063 - - 7.013 - - 36.062 - - 55.205 - - - - - 55.205

Subtotal: Hardware Cost - - 38.063 - - 7.013 - - 36.062 - - 55.205 - - - - - 55.205


Acceptance Test - - - - - 0.150 - - 0.400 - - 0.650 - - - - - 0.650

Subtotal: Support -Acceptance Testing Cost - - - - - 0.150 - - 0.400 - - 0.650 - - - - - 0.650


Reliability - - - - - 2.059 - - - - - - - - - - - -


345

UNCLASSIFIED








($)Qty

(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)


Production Engineering - - - - - 2.055 - - 4.052 - - 5.983 - - - - - 5.983

Subtotal: Support -Production Engineering Cost - - - - - 2.055 - - 4.052 - - 5.983 - - - - - 5.983

Gross/Weapon SystemCost - - 38.063 560.21 20,130 11.277 571.97 70,832 40.514 494.47 125,062 61.839 - - - 494.47 125,062 61.839


346

UNCLASSIFIED





Cost Elements


Method/Typeor



Qty(Each)

Unit Cost($)

SpecsAvailNow?


RFP IssueDate

LOAD, ASSEMBLE, PACK (LAP)(†)2015 CRANE ARMY AMMO

ACTIVITY / CRANE, IN PO PICATINNYARSENAL, NJ Mar 2015 Mar 2017 20,130 240.72 Y

LOAD, ASSEMBLE, PACK (LAP)(†)2016 MCALESTER ARMY

AMMUNITION / MCALESTER, OK PO PICATINNYARSENAL, NJ Mar 2016 Mar 2018 70,832 385.03 Y

LOAD, ASSEMBLE, PACK (LAP)(†)2017 CRANE ARMY AMMO

ACTIVITY / CRANE, IN PO PICATINNYARSENAL, NJ Mar 2017 Mar 2019 62,531 332.76 Y

LOAD, ASSEMBLE, PACK (LAP)(†)2017 MCALESTER ARMY

AMMUNITION / MCALESTER, OK PO PICATINNYARSENAL, NJ Mar 2017 Mar 2019 62,531 332.76 Y

EXPLOSIVE FILL IMX-101 2015 BAE SYSTEMS ORDNANCESYSTEMS / KINGSPORT, TN SS / FFP ROCK ISLAND

ARSENAL, IL Jul 2015 Mar 2016 60,390 16.46 Y


ARSENAL, IL Feb 2016 Oct 2017 212,496 22.05 Y



PLUG, LIFTING, MELTABLE FORIM 2015 POLYMER TECHNOLOGIES,

INC / CLIFTON, NJ C / FFP PICATINNYARSENAL, NJ Mar 2015 Sep 2016 20,533 18.53 Y





SUPPLEMENTAL CHARGE,PBXN9 2015 DAY & ZIMMERMANN

LONE STAR / CAMDEN, AR C / IDIQ ROCK ISLANDARSENAL, IL Nov 2015 May 2016 20,533 25.16 Y

SUPPLEMENTAL CHARGE,PBXN9 2016 TO BE SELECTED / TBS01 C / IDIQ ROCK ISLAND




WOODEN PALLETS, IMX101 2015 KNOX CNTY ASSOCRETARDED / VINCENNES, IN C / FFP ROCK ISLAND

ARSENAL, IL Mar 2015 Sep 2016 2,617 105.58 Y






347

UNCLASSIFIED







OCO

MFR# FY SERVICE

PROCQTY


BALDUE

AS OF1 OCT

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

BALANCE


1 2015 ARMY 20.130 - 20.130 A - - - - - - - - - - - - - - - - - - - 20.130

2 2016 ARMY 70.832 - 70.832 A - - - - - - - 70.832

1 2017 ARMY 62.531 - 62.531 62.531

2 2017 ARMY 62.531 - 62.531 62.531

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

348

UNCLASSIFIED







OCO

MFR# FY SERVICE

PROCQTY


BALDUE

AS OF1 OCT

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

BALANCE


1 2015 ARMY 20.130 - 20.130 - - - - - 5.000 5.000 5.000 5.130 -

2 2016 ARMY 70.832 - 70.832 - - - - - - - - - - - - - - - - - 5.000 5.000 5.000 5.000 5.000 5.000 5.000 35.832

1 2017 ARMY 62.531 - 62.531 A - - - - - - - - - - - - - - - - - - - 62.531

2 2017 ARMY 62.531 - 62.531 A - - - - - - - - - - - - - - - - - - - 62.531

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

349

UNCLASSIFIED







OCO

MFR# FY SERVICE

PROCQTY


BALDUE

AS OF1 OCT

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

BALANCE


1 2015 ARMY 20.130 20.130 - -

2 2016 ARMY 70.832 35.000 35.832 5.000 5.000 5.000 10.000 10.832 -

1 2017 ARMY 62.531 - 62.531 - - - - - 5.000 5.000 5.000 5.000 5.000 5.000 5.000 5.000 5.000 5.000 5.000 7.531 -

2 2017 ARMY 62.531 - 62.531 - - - - - 5.000 5.000 5.000 5.000 5.000 5.000 5.000 5.000 5.000 5.000 5.000 7.531 -

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

350

UNCLASSIFIED






Ref#


ALTPrior to Oct 1

ALTAfter Oct 1

ManufacturingPLT

TotalAfter Oct 1

ALTPrior to Oct 1

ALTAfter Oct 1

ManufacturingPLT

TotalAfter Oct 1

1 CRANE ARMY AMMOACTIVITY - CRANE, IN 1,000 5,000 13,000 6 6 24 30 6 6 24 30

2 MCALESTER ARMYAMMUNITION -MCALESTER, OK

1,000 5,000 13,000 6 12 24 36 6 6 24 30

"A" in the Delivery Schedule indicates the Contract Award Date.Note: Due to space limitations, quantities in the Exhibit P-21 delivery calendar are truncated and rounded based on the maximum quantity in the calendar as follows. If the maximum quantity is less than or equal to than 9,999, all quantitiesare shown as each. If the maximum quantity is between 10,000 and 999,999 all quantities are shown in thousands. If the maximum quantity is between 1,000,000 and 999,999,999 all quantities are shown in millions (rounded to the nearestthousand).If the maximum quantity is equal or greater than 1,000,000,000 all quantities are shown in billions (rounded to the nearest million).

351

UNCLASSIFIED




Item Number / Title [DODIC]:E66800 / PROJ, ARTY, 155MM HE,M795 [DA54]


Procurement Quantity (Units in Each) - 13,674 19,689 19,594 22,396 41,990Gross/Weapon System Cost ($ in Millions) 305.232 20.911 34.881 29.500 30.348 59.848Less PY Advance Procurement ($ in Millions) - - - - - - Net Procurement (P-1) ($ in Millions) 305.232 20.911 34.881 29.500 30.348 59.848Plus CY Advance Procurement ($ in Millions) - - - - - - Total Obligation Authority ($ in Millions) 305.232 20.911 34.881 29.500 30.348 59.848


Initial Spares ($ in Millions) - - - - - - Gross/Weapon System Unit Cost ($ in Dollars) - 1,529.25 1,771.60 1,505.56 1,355.06 1,425.29




($)Qty

(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Hardware Cost

Recurring Cost

LOAD, ASSEMBLE,PACK (LAP)(†) - - 305.232 342.18 13,674 4.679 349.01 19,689 6.872 336.44 19,594 6.592 336.44 22,396 7.535 336.44 41,990 14.127

METAL PARTS -M795(†) - - - 507.41 13,948 7.077 495.32 20,083 9.948 402.13 19,986 8.037 402.13 22,844 9.186 402.13 42,830 17.223

PLUG, LIFTING,MELTABLE FOR IM(†) - - - 18.53 13,948 0.258 19.49 20,083 0.391 19.87 19,986 0.397 19.87 22,844 0.454 19.87 42,830 0.851

SUPPLEMENTALCHARGE, PBXN9(†) - - - 25.16 13,948 0.351 25.66 20,083 0.515 - - - - - - - - -

IMX 104SUPPLEMENTARYCHARGE(†)

- - - - - - - - - 26.10 19,986 0.522 26.10 22,844 0.596 26.10 42,830 1.118

WOODEN PALLETS,IMX101(†) - - - 105.58 1,777 0.188 91.41 2,559 0.234 93.19 2,547 0.237 93.19 2,911 0.271 93.19 5,458 0.509

EXPLOSIVE FILLIMX-101(†) - - - 16.46 451,242 7.427 22.05 649,737 14.327 16.55 646,602 10.701 16.55 739,068 12.232 16.55 1,385,670 22.933

Subtotal: Recurring Cost - - 305.232 - - 19.981 - - 32.287 - - 26.487 - - 30.274 - - 56.761

Subtotal: Hardware Cost - - 305.232 - - 19.981 - - 32.287 - - 26.487 - - 30.274 - - 56.761


Acceptance Test - - - - - 0.083 - - 0.105 - - 0.063 - - 0.072 - - 0.135

352

UNCLASSIFIED








($)Qty

(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Unit Cost($)

Qty(Each)

TotalCost($ M)

Subtotal: Support -Acceptance Testing Cost - - - - - 0.083 - - 0.105 - - 0.063 - - 0.072 - - 0.135


Production Engineering - - - - - 0.848 - - 2.489 - - 2.951 - - 0.002 - - 2.953

Subtotal: Support -Production Engineering Cost - - - - - 0.848 - - 2.489 - - 2.951 - - 0.002 - - 2.953

Gross/Weapon SystemCost - - 305.232 1,529.25 13,674 20.911 1,771.60 19,689 34.881 1,505.56 19,594 29.500 1,355.06 22,396 30.348 1,425.29 41,990 59.848


353

UNCLASSIFIED





Cost Elements


Method/Typeor



Qty(Each)

Unit Cost($)

SpecsAvailNow?


RFP IssueDate

LOAD, ASSEMBLE, PACK (LAP)(†)2015 AMERICAN ORDNANCE LLC

(IAAP) / MIDDLETOWN, IA SS / FFP ROCK ISLANDARSENAL, IL Jan 2016 Feb 2018 13,674 342.18 Y


(IAAP) / MIDDLETOWN, IA SS / FFP ROCK ISLANDARSENAL, IL Mar 2016 Apr 2018 19,689 349.01 Y


(IAAP) / MIDDLETOWN, IA SS / FFP ROCK ISLANDARSENAL, IL Mar 2017 Mar 2019 41,990 336.44 Y

METAL PARTS - M795 2015 GENERAL DYNAMICS ORDAND TACT / SCRANTON, PA C / FFP PICATINNY

ARSENAL, NJ Aug 2015 Mar 2016 13,948 507.41 Y


ARSENAL, NJ Dec 2015 Jun 2017 20,083 495.32 Y













IMX 104 SUPPLEMENTARYCHARGE 2017 TO BE SELECTED / TBS01 C / IDIQ ROCK ISLAND









ARSENAL, IL Jul 2015 Dec 2016 451,242 16.46 Y




ARSENAL, IL Feb 2017 Oct 2018 1,385,670 16.55 Y


354

UNCLASSIFIED





355

UNCLASSIFIED







OCO

MFR# FY SERVICE

PROCQTY


BALDUE

AS OF1 OCT

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

BALANCE


1 2015 ARMY 13.674 - 13.674 A - - - - - - - - - 13.674

1 2015 MC (‡) 19.446 - 19.446 A - - - - - - - - - 19.446

1 2015 Total 33.120 - 33.120 - - - - - - - - - 33.120

1 2016 ARMY 19.689 - 19.689 A - - - - - - - 19.689

1 2016 MC (‡) 67.907 - 67.907 A - - - - - - - 67.907

1 2016 Total 87.596 - 87.596 - - - - - - - 87.596

1 2017 ARMY 41.990 - 41.990 41.990

1 2017 MC (‡) 51.323 - 51.323 51.323

1 2017 Total 93.313 - 93.313 93.313

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

356

UNCLASSIFIED







OCO

MFR# FY SERVICE

PROCQTY


BALDUE

AS OF1 OCT

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

BALANCE


1 2015 ARMY 13.674 - 13.674 - - - - - - - - - - - - - - - - 5.554 8.120 -

1 2015 MC (‡) 19.446 - 19.446 - - - - - - - - - - - - - - - - 19.446 - -

1 2015 Total 33.120 - 33.120 - - - - - - - - - - - - - - - - 25.000 8.120 -

1 2016 ARMY 19.689 - 19.689 - - - - - - - - - - - - - - - - - - 15.000 4.689 - - -

1 2016 MC (‡) 67.907 - 67.907 - - - - - - - - - - - - - - - - - - 10.000 20.311 25.000 12.596 -

1 2016 Total 87.596 - 87.596 - - - - - - - - - - - - - - - - - - 25.000 25.000 25.000 12.596 -

1 2017 ARMY 41.990 - 41.990 A - - - - - - - - - - - - - - - - - - - 41.990

1 2017 MC (‡) 51.323 - 51.323 A - - - - - - - - - - - - - - - - - - - 51.323

1 2017 Total 93.313 - 93.313 - - - - - - - - - - - - - - - - - - - 93.313

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

357

UNCLASSIFIED







OCO

MFR# FY SERVICE

PROCQTY


BALDUE

AS OF1 OCT

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

BALANCE


1 2015 ARMY 13.674 13.674 - -

1 2015 MC (‡) 19.446 19.446 - -

1 2015 Total 33.120 33.120 - -

1 2016 ARMY 19.689 19.689 - -

1 2016 MC (‡) 67.907 67.907 - -

1 2016 Total 87.596 87.596 - -

1 2017 ARMY 41.990 - 41.990 - - - - - 10.000 10.000 10.000 11.990 -

1 2017 MC (‡) 51.323 - 51.323 - - - - - 15.000 15.000 15.000 6.323 -

1 2017 Total 93.313 - 93.313 - - - - - 25.000 25.000 25.000 18.313 -

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

OCT

NOV

DEC

JAN

FEB

MAR

APR

MAY

JUN

JUL

AUG

SEP

358

UNCLASSIFIED






Ref#


ALTPrior to Oct 1

ALTAfter Oct 1

ManufacturingPLT

TotalAfter Oct 1

ALTPrior to Oct 1

ALTAfter Oct 1

ManufacturingPLT

TotalAfter Oct 1

1 AMERICAN ORDNANCELLC (IAAP) - MIDDLETOWN,IA

12,000 25,000 35,000 6 6 24 30 6 6 24 30


359

UNCLASSIFIED - i2insights LI E89500 - ARTILLERY PROJECTILE, 155MM, ... The projectile uses a...

Documents

Transcript of UNCLASSIFIED - i2insights LI E89500 - ARTILLERY PROJECTILE, 155MM, ... The projectile uses a...