HIGHLIGHTS OF THE

DEPARTMENT OF THE NAVY

FY 1997 BUDGET

APPENDIX A

APPROPRIATION TABLES

Table A1
Department of the Navy
FY 1997 Budget Summary by Appropriation
FY 1995 FY 1996 FY 1997
Military Personnel, Navy 17751.8 17021.5 16943
Military Personnel, Marine Corps 5735.5 5843.3 6102.1
Reserve Personnel, Navy 1413.6 1379.4 1386.3
Reserve Personnel, Marine Corps 351.8 378.2 381.1
Operation and Maintenance, Navy 22094.6 21359 20196.2
Operation and Maintenance, Marine Corps 2139 2420.5 2203.8
Operation and Maintenance, Navy Reserve 842.3 837.7 843.9
Operation and Maintenance, Marine Corps Reserve 84.8 102.3 99.7
Aircraft Procurement, Navy 4593.7 4443.7 5882
Weapons Procurement, Navy 2377.3 1765.9 1400.4
Shipbuilding and Conversion, Navy 6485.9 6496.8 4911.9
Other Procurement, Navy 3268.2 2421.4 2714.2
Procurement, Marine Corps 539.3 638.9 555.5
Research, Development, Test & Evaluation, Navy 8606.3 8419.7 7334.7
Military Construction, Navy 392.6 554.6 525.4
Military Construction, Naval Reserve 22.7 19.1 11
Family Housing, Navy and Marine Corps 1203.6 1573.4 1417.9
National Defense Sealift Fund 699.4 1024.2 963
Environmental Restoration, Navy - - 302.9
Base Closure and Realignment 1754.6 2501.7 1445
Payment to Kaho'olawe 60.7 51 25
TOTAL $80,417.7 $79,252.3 $75,645.0

OPERATION AND MAINTENANCE, NAVY

Table A2
Department of the Navy
Operation and Maintenance, Navy
(In Millions of Dollars)
FY 1995 FY 1996 FY 1997
Operating Forces
Air Operations 4856.5 4474.4 4385.9
Ship Operations 7214.3 6971.8 6482.5
Combat Operations/Suppot 1665.1 1667.4 1637
Weapons Support 1457.5 1378.4 1371.8
DBOF Support - 595.1 -
Total -- Operating Forces $15,193.4 $15,087.1 $13,877.2
Mobilization
Ready Reserve & Prepositioning Force 451.6 508.6 497.9
Activations/Inactivations 721.6 463.1 571
Mobilization Preparedness 85.3 36.1 42
Total -- Mobilization $1,258.5 $1,007.8 $1,110.9
Training And Recruiting
Accession Training 239.5 248.1 258.4
Basic Skills & Advanced Training 1170.3 1114 1126.7
Recruiting & Other Training & Education 229.4 232.2 245.7
Total -- Training And Recruiting $1,639.2 $1,594.3 $1,630.8
Admin & Service-wide Support
Service-wide Support 1606.6 1699.6 1504.6
Logistics Operations & Technical Support 1841.5 1426.3 1496.9
Investigations & Security Programs 537 535.8 568.2
Support of Other Nations 8.4 8.1 7.6
Cancelled Accounts 10 - -
Total -- Admin & Service-wide Support $4,003.5 $3,669.8 $3,577.3
Total -- O&MN $22,094.6 $21,359.0 $20,196.2

OPERATION AND MAINTENANCE, NAVY RESERVE

Table A3
Department of the Navy
Operation and Maintenance, Navy Reserve
(In Millions of Dollars)
FY 1995 FY 1996 FY 1997
Operating Forces
Air Operations 531.4 501.4 509.9
Ship Operations 118.5 147.7 158.2
Combat Operations/Support 85 86.4 78.6
Weapons Support 9.9 5 6.1
Total -- Operating Forces $744.8 $740.5 $752.8
Admin & Service-wide Support
Service-wide Support 97.5 97.2 91.1
Total: O&M, NR $842.3 $837.7 $843.9

OPERATION AND MAINTENANCE, MARINE CORPS

Table A4
Department of the Navy
Operation and Maintenance, Marine Corps
(In Millions of Dollars)
FY 1995 FY 1996 FY 1997
Operating Forces
Expeditionary Forces 1442 1632.4 1503.6
Prepositioning 76.6 78.9 77.8
Total -- Operating Forces $1,518.6 $1,711.3 $1,581.3
Training and Recruiting
Accession Training 60 80 73.1
Basic Skills & Advanced Training 161.1 198.6 183
Recruiting & Other Training & Education 85.6 99 95.3
Total -- Training And Recruiting $306.7 $377.6 $351.4
Admin & Service-wide Support
Service-wide Support 313.7 331.6 271
Total: O&M,MC $2,139.0 $2,420.5 $ 2,203.8

OPERATION AND MAINTENANCE, MARINE CORPS RESERVE

Table A5
Department of the Navy
Operation And Maintenance, Marine Corps Reserve FY 1995 FY 1996 FY 1997
Operating Forces
Expeditionary Forces 57.8 67.2 63.7
Admin & Service-wide Support
Service-wide Support 27 35.1 36
Total: O&M,MCR $84.8 $102.3 $99.7

MILITARY PERSONNEL, NAVY

Table A6
Department of the Navy
Military Personnel, Navy
(In Millions of Dollars)
FY 1995 FY 1996 FY 1997
Pay and Allowances of Officers 4341 4303.3 4299.9
Pay and Allowances of Enlisted 12048.2 11439.3 11132.8
Pay and Allowances of Midshipmen 36.6 35.7 35.3
Subsistence of Enlisted Personnel 538.6 526 737.4
Permanent Change Station Travel 643.7 589.2 593.8
Other Military Personnel Costs 143.7 128.1 143.9
Total: MPN $17,751.8 $17,021.5 $16,943.0
End Strength
Officers 58788 58400 56100
Enlisted 371670 362100 346800
Midshipmen/NAVCADS 4159 4000 4000
Total: End Strength 434617 424500 406900

MILITARY PERSONNEL, MARINE CORPS

Table A7
Department of the Navy
Military Personnel, Marine Corps
(In Millions of Dollars)
FY 1995 FY 1996 FY 1997
Pay and Allowances of Officers 1206 1229.3 1262.7
Pay and Allowances of Enlisted 4059.9 4130.2 4240.2
Subsistence of Enlisted Personnel 203.7 209.5 319.1
Permanent Change Station Travel 221 225.3 229.3
Other Military Personnel Costs 44.9 49.1 50.9
Total: MPMC $5,735.5 $5,843.3 $6,102.1
End Strength
Officers 17831 17978 17978
Enlisted 156808 156022 156022
Total: End Strength 174639 174000 174000

RESERVE PERSONNEL, NAVY

Table A8
Department of the Navy
Reserve Personnel, Navy FY 1995 FY 1996 FY 1997
Unit & Individual Training 510.4 521.5 517.5
Other Training & Support 903.2 857.9 868.8
Total: RPN $1,413.6 $1,379.4 $1,386.3
End Strength
SELRES 83050 81145 79285
Sea/Air Mariner 13 198 150
Full-Time Act Duty 17534 17551 16506
(TARS/TEMACs)
Total: End Strength 100597 98894 95941

RESERVE PERSONNEL, MARINE CORPS

Table A9
Department of the Navy
Reserve Personnel, Marine Corps
(In Millions of Dollars) FY 1995 FY 1996 FY 1997
Unit and Individual Training 193.1 207.4 221
Other Training and Support 158.7 170.8 160.1
Total: RPMC $351.8 $378.2 $381.1
Selected Marine Corps Reserves
Full Time Support
Total: End Strength 40933 42274 42000

FAMILY HOUSING, NAVY AND MARINE CORPS

Table A10
Department of the Navy
Family Housing, Navy and Marine Corps
(In Millions of Dollars)
FY 1995 FY 1996 FY 1997
Navy
Construction 221.7 434.8 336.8
O&M 807.4 876.9 861.6
Total: Navy 1029.1 1311.7 1198.4
Marine Corps
Construction 49 90.2 66.9
O&M 125.4 171.5 152.6
Total: Marine Corps 174.4 261.7 219.5
Total: FH,N&MC $1,203.5 $1,573.4 $1,417.9
New Construction Projects
Navy 4 9 5
Marine Corps 1 2 2
New Construction Units
Navy 456 1736 1026
Marine Corps 196 138 182
Average Number Of Units
Navy 72736 70641 68204
Marine Corps 24195 25356 25758

SHIPBUILDING AND CONVERSION, NAVY

Table A11
Department of the Navy
Shipbuilding Conversion, Navy
(In Millions of Dollars)
FY 1995 FY 1996 FY 1997
QTY $ QTY $ QTY $
New Construction
Carrier Replacement (CVN) 1 3468.9 - - - -
Attack Submarine (SSN-21) - - 1 674.5 - 699.1
New SSN AP - - - 678.8 - 296.2
New SSN II - - - 96.4 - *(513.0)
Destroyer (DDG-51) 3 2642 2 2194.2 4 3384.1
LHD - 49.6 1 1252.7 - -
LPD-17 1 938.5
Subtotal 4 6160.5 5 5835.1 4 4379.4
Conversion/RCOH/Acquisition
AE(C) 1 30.3 2 59.9 2 59.7
AFS(C) 1 22.7 2 45.4 - -
Oceanographic Ships AP - - - 15.4 - -
CVN RCOH - 38.1 - 213.9 - 237
LSD-52 Self-Defense - - - 19.3 - -
Service Craft - 5.6 - 16.4 - -
Other Costs - 228.7 - 291.4 - 235.8
Total SCN: 6 6485.9 9 6496.8 6 4911.9

*In compliance with Section 131 of 1996 Authorization Bill, $513M is reflected above the President's Budget to support construction of submarines at Newport News Shipbuilding.

NATIONAL DEFENSE SEALIFT FUND

Table A12
Department of the Navy
National Defense Sealift Fund
(In Millions of Dollars)
FY 1995 FY 1996 FY 1997
QTY $ QTY $ QTY $
Sealift Acquisition
Prepositioning/Surge 2 546.4 2 596.1 2 603.8
Marine Pre-position Force Enhancement 1 110 - - - -
Research & Development - - - 19.1 - 8.4
Ready Reserve Force - 43 - 409 - 350.8
Total : NDSF 699.4 1024.2 963

AIRCRAFT PROCUREMENT, NAVY

Table A13
Department of the Navy
Aircraft Procurement, Navy
(In Millions of Dollars)
FY 1995 FY 1996 FY 1997
QTY $ QTY $ QTY $
AV-8B (HARRIER)* 4 131 8 243.2 10 304.9
F/A-18C/D (HORNET) 24 1008.5 18 796.9 - -
F/A-18E/F (HORNET) - - - 229.7 12 2154.8
MH/CH-53E (SUPER-STALLION) 2 39.2 - - - -
V-22 (OSPREY) - - - 46.6 4 558.7
AH-1W (SEA COBRA) 12 140.4 6 72.6 - -
SH-60B (SEAHAWK) - - - 13.3 - 6.4
SH-60F (CV ASW HELO) - 7.5 - - - -
E-2C (HAWKEYE) 4 282.4 3 207.6 2 148.5
T-45TS (GOSHAWK) 12 238.1 12 314.6 12 299.1
T-39N - - 17 43.6 - -
HH-60H - 34.7 - 23 - -
Modifications - 1287.4 - 1267.7 - 1202
Spares and Repair Parts - 877.4 - 751.3 - 839.9
Support Equipment/Facilities - 547.1 - 433.6 - 367.7
Total APN 58 4593.7 64 4443.7 40 5882

* Remanufactured Aircraft Only

WEAPONS PROCUREMENT, NAVY

Table A14
Department of the Navy
Weapons Procurement, Navy
(In Millions of Dollars)
FY 1995 FY 1996 FY 1997
QTY $ QTY $ QTY $
Missiles
TRIDENT II 18 666.1 6 503.3 7 321
TOMAHAWK 274 264.5 107 111.5 120 88.5
AMRAAM 106 74.1 115 73.6 37 36.1
HARPOON 58 66.8 75 83.1 - -
JSOW - - - 25.5 100 64.4
STANDARD 202 240.4 64 125.4 127 197.5
RAM 240 66.4 230 67.2 140 48.7
Other - 277.1 - 243.3 - 191.9
Torpedoes
VLA 40 21.9 13 9.7 - -
Other - 159.1 - 115.2 - 110.7
Other
FLTSATCOM (UHF) - 131.3 - 87.4 - 113.2
CIWS & MODS - 49.3 - 36.2 - 25.4
Ammunition - 274.8 - 217.2 - 149.7
All Other - 85.5 - 67.3 - 53.6
Total: WPN and Navy Ammunition 938 2377.3 610 1765.9 531 1400.4

Note: Includes funds appropriated in Procurement of Ammunition, Navy and Marine Corps (PANMC) appropriation.

Table A15
Department of the Navy
Weapons Procurement, Navy
Six-year Plan
FY 1996 FY 1997 FY 1998 FY 1999 FY 2000 FY 2001
Missiles
TRIDENT II 6 7 7 7 12 12
TOMAHAWK 107 120 100 - - -
AMRAAM 115 37 84 82 84 80
HARPOON 75 - - - - -
JSOW - 100 186 546 798 976
STANDARD 64 127 126 161 179 181
RAM 230 140 60 200 - -

OTHER PROCUREMENT, NAVY

Table A16
Department of the Navy
Other Procurement, Navy
(In Millions of Dollars)
FY 1995 FY 1996 FY 1997
Ships Support Equipment 774 611 868.2
Communications and Electronics Equipment 1171.9 783.8 866
Aviation Support Equipment 229.3 197 199.1
Ordnance Support Equipment 415.9 399.5 464.9
Civil Engineering Support Equipment 83.6 46.4 38.1
Supply Support Equipment 102.3 96.3 69.1
Personnel and Command Support Equipment 229.7 96.2 -
Spares and Repair Parts 261.5 191.2 208.8
Total: OPN $3,268.2 $2,421.4 $2,714.2

PROCUREMENT, MARINE CORPS

Table A17
Department of the Navy
Procurement, Marine Corps
(In Millions of Dollars)
FY 1995 FY 1996 FY 1997
QTY $ QTY $ QTY $
Ammunition 133.2 - 188.9 - 68.9
Weapons & Tracked Combat Vehicles
AAV7A1 - 3.8 - 11.5 - 14
LAV PIP - 23.5 - 22.8 - 8.7
Mod Kits (Tracked Vehicles) - 13.4 - 17 - 0.5
Other - 0.5 - 0.7 - 1.3
Guided Missiles
AAWS-M - - - - 148 28.2
PEDESTAL MTD STINGER 81 41.1 - 19.2 - 10.6
Other - 0.1 - 5 - 4.7
Communication & Electronics
Unit Level Circuit Switch PIP - - - - - 12.5
Automatic Test Eqipment - 2.1 - 12 - 12.2
SINCGARS - 65.7 - 47 - 44.9
INTELL Supt Eq - 14.4 - 44.3 - 26.4
Mod Kits (INTEL) - 0.1 - 0.9 - 12
Night Vision Eq - 39.3 - 7.1 - 17.2
Automated Data Processing Eq - 16.5 - 23 - 28.1
Modification Kits (NON-TEL) - 5.1 - 9.1 - 42.3
Firefinder Radar Upgrades (AN/TPQ-36) - - - - - 30.4
Tactical Combat Operations - - - 10.8 - 10.5
Other - 43.2 - 64.4 - 78.7
Support Vehicles - 31.1 - 22.9 - 14
Engineer & Other Equipmentraining Devices - 33.3 - 56.5 - 10.8
Other - 41.9 - 24.8 - 35.9
Spares & Repair Parts - 31 - 50.9 - 42.7
Total: PMC and MC Ammunition - 539.3 - 638.9 - 555.5

Note: Includes funding appropriated in Procurement of Ammunition, Navy and Marine Corps (PANMC) appropriation.

RESEARCH, DEVELOPMENT, TEST AND EVALUATION, NAVY

Table A18
Department of the Navy
Research, Development, Test and Evaluation, Navy
(In Millions of Dollars)
FY 1995 FY 1996 FY 1997
Basic Research 408.3 377.4 387.2
Applied Research 501.6 541.4 463.5
Advanced Technology Development (ATD) 481.1 444.7 449.3
Demonstration & Validation (DEM/VAL) 1583 1717 1741
Engineering & Manufacturing Development 2213 2396 2048.6
RDT&E Management Support 772.2 573 558.4
Operational Systems Development 2647 2371 1686.7
Total: RDT&E,N $8,606.3 $8,419.7 $7,334.7
Significant RDT&E,N Programs: FY 1995 FY 1996 FY 1997
Science and Technology 1391 1364 1300
V-22 452.7 733.7 576.8
New Attack Submarine 455.6 424.7 487.6
F/A-18E/F 1307 887.4 425.3
C4I 348 292.5 249.6
Joint Strike Fighter (JAST) 98.3 78.3 239.6
Cooperative Engagement Capability 154 247.7 166
TOMAHAWK 83 158.7 136.4
JDAM/JSOW 138.4 104.9 121.4

BASE REALIGNMENT AND CLOSURE ACCOUNTS

Table A19
Department of the Navy
Base Realignment and Closure Accounts
(In Millions Of Dollars)
COSTS FY 1995 FY 1996 FY 1997
BRAC II 321.2 422.7 103.3
BRAC III 1433.4 1570 942.6
BRAC IV - 509 399.1
Total $1,754.6 $2,502.7 $1,445.0
FY 1997 Annual
SAVINGS Savings Steady State
BRAC II 574 574
BRAC III 985 1360
BRAC IV 410 613
Total $1,969 $2,547

ENVIRONMENTAL RESTORATION, NAVY

Table A20
Department of the Navy
Environmental Restoration, Navy
(In Millions of Dollars)
FY 1995 FY 1996 FY 1997
Environmental Restoration Activities -- -- 302.9
Total: ER,N -- -- $302.9

MILITARY CONSTRUCTION, NAVY AND NAVAL RESERVE

Table A21
Department of the Navy
Military Construction
(In Millions of Dollars)
FY 1995 FY 1996 FY 1997
Significant Programs
Operational & Training Facilities 92 160.3 *137.0
Maintenance & Production Facilities 31.1 22.4 78.4
R&D Facilities 15.6 6.5 -
Supply Facilities - 6.3 6
Administrative Facilities - 16.9 -
Troop Housing Facilities 70.5 103.3 *208.2
Community Facilities 63.1 50.4 23.6
Utility Facilities 24.3 13.3 2.6
Pollution Abatement 83.3 115.3 *33.9
Special Activities 1.6 2.2 -
Unspecified Minor Construction 7 7.2 5.1
Planning And Design 44.1 50.5 42.5
General Reduction ** -40 - -12
Total: Navy $392.6 $554.6 $525.3
Total: Naval Reserve $22.7 $19.1 $11.0

* Revised March 12, 1996

** General reduction to be applied against the combination of project savings from favorable bids, reduced overhead costs, cancellations due to force structure changes, and cancellations due to the 1995 base realignment and closure decisions.