E TM NT OF D E I TE IC A N SE UN Department of Defense Budget Fiscal Years 2004/2005 February 2003 Office of the Under Secretary of Defense (Comptroller) FE DEP AR MILITARY PERSONNEL PROGRAMS (M-1) D M S TA TE S OF A ER Table of Contents Appropriation Component Page Military Personnel, Army Active Forces 1 Military Personnel, Army Reserve Forces 4 Military Personnel, Army National Guard Forces 5 Military Personnel, Army Total Direct 5 Military Personnel, Navy Active Forces 6 Military Personnel, Navy Reserve Forces 9 Military Personnel, Navy Total Direct 9 Military Personnel, Marine Corps Active Forces 10 Military Personnel, Marine Corps Reserve Forces 13 Military Personnel, Marine Corps Total Direct 13 Military Personnel, Air Force Active Forces 14 Military Personnel, Air Force Reserve Forces 17 Military Personnel, Air Force National Guard Forces 18 Military Personnel, Air Force Total Direct 18 Grand Total Active Forces 19 Grand Total Reserve Forces 22 Grand Total National Guard Forces 23 Military Personnel Title Grand Total Direct 23 UNCLASSIFIED The Military Personnel Program (M-1) is derived from and consistent with the Comptroller Information System database. The M-1 is provided annually to the DoD oversight committees of the Congress coincident with the transmittal of the President's Budget. This document is available to the public on the Internet at http://www.dtic.mil/comptroller Office of the Under Secretary of Defense (Comptroller) UNCLASSIFIED EXHIBIT M-1 FY 2004/2005 PRESIDENT'S BUDGET APPROP ID MILITARY PERSONNEL, ARMY FY 2002 (DOLLARS IN THOUSANDS) FY 2003 FY 2004 FY 2005 ACTIVITY 1: PAY AND ALLOWANCES OF OFFICERS 2010A 2010A 2010A 2010A 2010A 2010A 2010A 2010A 2010A 2010A 5 10 15 25 30 35 40 45 50 55 BASIC PAY RETIRED PAY ACCRUAL DEFENSE HEALTH PROGRAM ACCRUAL BASIC ALLOWANCE FOR HOUSING BASIC ALLOWANCE FOR SUBSISTENCE INCENTIVE PAYS SPECIAL PAYS ALLOWANCES SEPARATION PAY SOCIAL SECURITY TAX 4,131,605 1,251,876 784,529 161,439 105,830 215,332 79,983 73,110 315,879 4,268,770 1,171,925 332,666 690,412 164,891 76,694 218,677 63,542 86,082 325,530 4,412,910 1,195,923 361,924 798,537 168,721 90,382 209,965 68,583 66,865 336,732 4,546,472 1,227,547 313,054 999,274 172,925 91,175 209,965 70,250 73,691 346,963 TOTAL BUDGET ACTIVITY 1: 7,119,583 7,399,189 7,710,542 8,051,316 9,012,546 2,730,801 1,808,361 70,608 598,730 468,849 242,226 682,874 9,415,291 2,579,790 1,723,073 1,646,280 67,866 482,157 379,124 319,834 42,000 712,723 9,574,058 2,594,570 1,856,387 2,041,241 71,625 497,276 442,517 282,625 151,000 725,954 9,922,085 2,678,963 1,878,015 2,376,066 71,625 513,573 457,828 325,993 167,000 752,842 15,614,995 17,368,138 18,237,253 19,143,990 ACTIVITY 2: PAY AND ALLOW OF ENLISTED PERSONNEL 2010A 2010A 2010A 2010A 2010A 2010A 2010A 2010A 2010A 2010A 60 65 70 80 85 90 95 100 101 105 BASIC PAY RETIRED PAY ACCRUAL DEFENSE HEALTH PROGRAM ACCRUAL BASIC ALLOWANCE FOR HOUSING INCENTIVE PAYS SPECIAL PAYS ALLOWANCES SEPARATION PAY SPECIAL COMPENSATION FOR COMBAT-RELATED DISABLED SOCIAL SECURITY TAX TOTAL BUDGET ACTIVITY 2: Page 1 of 23 EXHIBIT M-1 FY 2004/2005 PRESIDENT'S BUDGET APPROP ID MILITARY PERSONNEL, ARMY FY 2002 (DOLLARS IN THOUSANDS) FY 2003 FY 2004 FY 2005 ACTIVITY 3: PAY AND ALLOW OF CADETS 2010A 110 ACADEMY CADETS 42,889 47,352 49,667 51,331 TOTAL BUDGET ACTIVITY 3: 42,889 47,352 49,667 51,331 702,445 718,347 1,587 833,180 614,538 5,198 853,758 550,205 1,598 868,112 562,354 1,598 1,422,379 1,452,916 1,405,561 1,432,064 229,835 64,084 178,550 533,484 139,030 4,070 26,896 20,973 185,746 46,250 179,001 526,094 155,224 1,822 28,154 20,723 - 196,036 56,557 218,847 376,968 167,205 1,946 26,535 18,996 203,444 57,920 223,532 400,647 173,534 1,987 27,567 19,850 1,196,922 1,143,014 1,063,090 1,108,481 ACTIVITY 4: SUBSISTENCE OF ENLISTED PERSONNEL 2010A 2010A 2010A 115 120 121 BASIC ALLOWANCE FOR SUBSISTENCE SUBSISTENCE-IN-KIND FAMILY SUBSISTENCE SUPPLEMENTAL ALLOWANCE TOTAL BUDGET ACTIVITY 4: ACTIVITY 5: PERMANENT CHANGE OF STATION 2010A 2010A 2010A 2010A 2010A 2010A 2010A 2010A 2010A 125 130 135 140 145 150 155 160 165 ACCESSION TRAVEL TRAINING TRAVEL OPERATIONAL TRAVEL ROTATIONAL TRAVEL SEPARATION TRAVEL TRAVEL OF ORGANIZED UNITS NON-TEMPORARY STORAGE TEMPORARY LODGING EXPENSE OTHER TOTAL BUDGET ACTIVITY 5: Page 2 of 23 EXHIBIT M-1 FY 2004/2005 PRESIDENT'S BUDGET APPROP ID MILITARY PERSONNEL, ARMY FY 2002 (DOLLARS IN THOUSANDS) FY 2003 FY 2004 FY 2005 ACTIVITY 6: OTHER MILITARY PERSONNEL COSTS 2010A 2010A 2010A 2010A 2010A 2010A 2010A 2010A 2010A 2010A 2010A 170 175 180 185 190 195 200 205 210 215 220 APPREHENSION OF MILITARY DESERTERS INTEREST ON UNIFORMED SERVICES SAVINGS DEATH GRATUITIES UNEMPLOYMENT BENEFITS SURVIVOR BENEFITS EDUCATION BENEFITS ADOPTION EXPENSES SPECIAL COMPENSATION FOR SEVERELY DISABLED RETIREES TRANSPORTATION SUBSIDY PARTIAL DISLOCATION ALLOWANCE 1,630 256 7,944 118,100 7,518 23,875 264 25,098 2,908 1,250 612 202 3,360 77,941 7,201 19,163 252 9,200 2,092 - 615 202 3,366 78,195 4,519 4,268 250 9,200 4,364 2,500 612 202 3,372 81,558 4,103 4,268 250 9,200 4,364 2,500 TOTAL BUDGET ACTIVITY 6: 188,843 120,023 107,479 110,429 (203,752) (696,446) (285,156) (296,190) LESS REIMBURSABLES TOTAL DIRECT - ACTIVE FORCES 25,381,859 Page 3 of 23 26,834,186 28,288,436 29,601,421 EXHIBIT M-1 FY 2004/2005 PRESIDENT'S BUDGET APPROP ID MILITARY PERSONNEL, ARMY FY 2002 (DOLLARS IN THOUSANDS) FY 2003 FY 2004 FY 2005 ACTIVITY 7: RESERVE FORCES /1 UNIT AND INDIVIDUAL TRAINING 2010A 2010A 2010A 2010A 2010A 2010A 10 20 30 40 45 50 PAY GROUP A TRAINING (15 DAYS & DRILLS 24/48) PAY GROUP B TRAINING (BACKFILL FOR ACT DUTY) PAY GROUP F TRAINING (RECRUITS) PAY GROUP P TRAINING (PIPELINE RECRUITS) DEFENSE HEALTH PROGRAM ACCRUAL OTHER 1,071,105 19,439 143,548 6,677 - 1,175,883 39,373 170,545 9,493 308,670 - 1,142,059 41,615 168,541 13,364 353,984 - 1,203,807 44,288 171,980 13,913 375,480 - TOTAL UNIT AND INDIVIDUAL TRAINING: 1,240,769 1,703,964 1,719,563 1,809,468 MOBILIZATION TRAINING SCHOOL TRAINING SPECIAL TRAINING ADMINISTRATION AND SUPPORT EDUCATION BENEFITS ROTC - SENIOR, JUNIOR HEALTH PROFESSION SCHOLARSHIP DEFENSE HEALTH PROGRAM ACCRUAL OTHER PROGRAMS 9,967 100,002 101,938 1,054,963 53,450 82,128 23,661 15,513 18,142 108,110 120,540 1,162,159 60,633 99,191 30,196 58,241 13,179 18,548 111,285 157,879 1,286,251 47,182 116,560 29,648 65,087 34,122 21,241 114,714 139,603 1,406,503 50,121 120,509 32,512 70,616 35,401 TOTAL OTHER TRAINING AND SUPPORT: 1,441,622 1,670,391 1,866,562 1,991,220 TOTAL DIRECT BUDGET ACTIVITY 7 - RESERVE FORCES 2,682,391 3,374,355 3,586,125 3,800,688 OTHER TRAINING AND SUPPORT 2010A 2010A 2010A 2010A 2010A 2010A 2010A 2010A 2010A 60 70 80 90 100 110 120 125 130 Page 4 of 23 EXHIBIT M-1 FY 2004/2005 PRESIDENT'S BUDGET APPROP ID MILITARY PERSONNEL, ARMY FY 2002 (DOLLARS IN THOUSANDS) FY 2003 FY 2004 FY 2005 BUDGET ACTIVITY 8: NATIONAL GUARD FORCES /2 UNIT AND INDIVIDUAL TRAINING 2010A 2010A 2010A 2010A 2010A 10 30 40 45 50 PAY GROUP A TRAINING (15 DAYS & DRILLS 24/48) PAY GROUP F TRAINING (RECRUITS) PAY GROUP P TRAINING (PIPELINE RECRUITS) DEFENSE HEALTH PROGRAM ACCRUAL OTHER 1,677,885 259,934 26,927 - 1,793,587 246,397 24,894 546,584 - 1,936,855 237,886 26,327 605,970 - 2,062,841 247,176 26,810 640,360 - TOTAL UNIT AND INDIVIDUAL TRAINING: 1,964,746 2,611,462 2,807,038 2,977,187 SCHOOL TRAINING SPECIAL TRAINING ADMINISTRATION AND SUPPORT EDUCATION BENEFITS DEFENSE HEALTH PROGRAM ACCRUAL OTHER PROGRAMS 187,683 313,683 1,784,261 50,555 - 229,609 142,102 1,961,200 66,158 104,057 - 225,190 198,365 2,061,781 109,636 112,309 - 221,162 225,867 2,256,557 108,552 124,593 - TOTAL OTHER TRAINING AND SUPPORT: 2,336,182 2,503,126 2,707,281 2,936,731 TOTAL DIRECT BUDGET ACTIVITY 8 - NATIONAL GUARD FORCES 4,300,928 5,114,588 5,514,319 5,913,918 32,365,178 35,323,129 37,388,880 39,316,027 OTHER TRAINING AND SUPPORT 2010A 2010A 2010A 2010A 2010A 2010A 70 80 90 100 125 130 GRAND TOTAL DIRECT - MILITARY PERSONNEL, ARMY /1 Beginning in FY 2004, Reserve Personnel, Army - Appropriation 2070A is consolidated into the Military Personnel, Army Appropriation as Budget Activity 7. /2 Beginning in FY 2004, National Guard Personnel, Army - Appropriation 2060A is consolidated into the Military Personnel, Army Appropriation as Budget Activity 8. Page 5 of 23 EXHIBIT M-1 FY 2004/2005 PRESIDENT'S BUDGET APPROP ID MILITARY PERSONNEL, NAVY FY 2002 (DOLLARS IN THOUSANDS) FY 2003 FY 2004 FY 2005 ACTIVITY 1: PAY AND ALLOWANCES OF OFFICERS 1453N 1453N 1453N 1453N 1453N 1453N 1453N 1453N 1453N 1453N 5 10 15 25 30 35 40 45 50 55 BASIC PAY RETIRED PAY ACCRUAL DEFENSE HEALTH PROGRAM ACCRUAL BASIC ALLOWANCE FOR HOUSING BASIC ALLOWANCE FOR SUBSISTENCE INCENTIVE PAYS SPECIAL PAYS ALLOWANCES SEPARATION PAY SOCIAL SECURITY TAX 2,896,791 877,728 739,894 110,791 175,716 246,206 67,004 27,617 220,149 2,889,984 791,856 226,342 742,786 107,630 178,009 240,493 51,941 36,694 220,074 3,029,230 820,921 247,898 830,513 111,221 181,696 245,318 58,134 37,085 230,716 3,111,059 839,986 261,773 886,894 113,294 183,484 245,317 57,972 30,956 236,585 TOTAL BUDGET ACTIVITY 1: 5,361,896 5,485,809 5,792,732 5,967,320 7,234,713 2,192,125 2,009,960 85,401 768,196 426,585 151,415 548,490 7,416,252 2,032,053 1,352,254 2,087,317 100,094 831,984 371,243 197,169 15,000 562,343 7,833,599 2,122,905 1,465,143 2,355,412 101,680 885,454 400,381 180,251 64,000 594,271 8,024,936 2,166,733 1,543,984 2,511,748 102,260 924,479 404,418 177,075 71,000 608,908 13,416,885 14,965,709 16,003,096 16,535,541 ACTIVITY 2: PAY AND ALLOW OF ENLISTED PERSONNEL 1453N 1453N 1453N 1453N 1453N 1453N 1453N 1453N 1453N 1453N 60 65 70 80 85 90 95 100 101 105 BASIC PAY RETIRED PAY ACCRUAL DEFENSE HEALTH PROGRAM ACCRUAL BASIC ALLOWANCE FOR HOUSING INCENTIVE PAYS SPECIAL PAYS ALLOWANCES SEPARATION PAY SPECIAL COMPENSATION FOR COMBAT-RELATED DISABLED SOCIAL SECURITY TAX TOTAL BUDGET ACTIVITY 2: Page 6 of 23 EXHIBIT M-1 FY 2004/2005 PRESIDENT'S BUDGET APPROP ID MILITARY PERSONNEL, NAVY FY 2002 (DOLLARS IN THOUSANDS) FY 2003 FY 2004 FY 2005 ACTIVITY 3: PAY AND ALLOW OF CADETS 1453N 110 MIDSHIPMEN 50,490 51,052 52,851 54,561 TOTAL BUDGET ACTIVITY 3: 50,490 51,052 52,851 54,561 BASIC ALLOWANCE FOR SUBSISTENCE SUBSISTENCE-IN-KIND FAMILY SUBSISTENCE SUPPLEMENTAL ALLOWANCE 604,765 349,342 202 567,123 391,226 500 577,540 398,881 500 585,110 387,559 500 TOTAL BUDGET ACTIVITY 4: 954,309 958,849 976,921 973,169 ACCESSION TRAVEL TRAINING TRAVEL OPERATIONAL TRAVEL ROTATIONAL TRAVEL SEPARATION TRAVEL TRAVEL OF ORGANIZED UNITS NON-TEMPORARY STORAGE TEMPORARY LODGING EXPENSE OTHER 53,639 59,244 159,063 266,124 81,831 14,188 10,830 11,079 7,247 57,515 57,261 175,199 264,329 104,196 24,655 11,477 13,928 7,247 59,115 54,924 168,055 255,429 106,978 25,000 11,354 13,446 7,424 61,400 57,164 173,682 263,534 103,359 20,171 11,189 13,650 7,623 TOTAL BUDGET ACTIVITY 5: 663,245 715,807 701,725 711,772 ACTIVITY 4: SUBSISTENCE OF ENLISTED PERSONNEL 1453N 1453N 1453N 115 120 121 ACTIVITY 5: PERMANENT CHANGE OF STATION 1453N 1453N 1453N 1453N 1453N 1453N 1453N 1453N 1453N 125 130 135 140 145 150 155 160 165 Page 7 of 23 EXHIBIT M-1 FY 2004/2005 PRESIDENT'S BUDGET APPROP ID MILITARY PERSONNEL, NAVY FY 2002 (DOLLARS IN THOUSANDS) FY 2003 FY 2004 FY 2005 ACTIVITY 6: OTHER MILITARY PERSONNEL COSTS 1453N 1453N 1453N 1453N 1453N 1453N 1453N 1453N 1453N 1453N 1453N 170 175 180 185 190 195 200 205 210 215 220 APPREHENSION OF MILITARY DESERTERS INTEREST ON UNIFORMED SERVICES SAVINGS DEATH GRATUITIES UNEMPLOYMENT BENEFITS SURVIVOR BENEFITS EDUCATION BENEFITS ADOPTION EXPENSES SPECIAL COMPENSATION FOR SEVERELY DISABLED RETIREES TRANSPORTATION SUBSIDY PARTIAL DISLOCATION ALLOWANCE 847 329 1,440 51,988 2,850 8,009 216 9,852 2,899 200 825 309 1,470 34,665 943 6,746 236 9,433 4,391 500 825 209 1,470 57,794 853 1,370 236 5,433 4,391 500 825 209 1,470 58,691 774 1,370 236 5,433 3,950 500 TOTAL BUDGET ACTIVITY 6: 78,630 59,518 73,081 73,458 (244,016) (332,161) (336,805) (345,423) LESS REIMBURSABLES TOTAL DIRECT - ACTIVE FORCES 20,281,439 Page 8 of 23 21,904,583 23,263,601 23,970,398 EXHIBIT M-1 FY 2004/2005 PRESIDENT'S BUDGET APPROP ID MILITARY PERSONNEL, NAVY FY 2002 (DOLLARS IN THOUSANDS) FY 2003 FY 2004 FY 2005 ACTIVITY 7: RESERVE FORCES /1 UNIT AND INDIVIDUAL TRAINING 1453N 1453N 1453N 1453N 1453N 1453N 10 20 30 40 45 50 PAY GROUP A TRAINING (15 DAYS & DRILLS 24/48) PAY GROUP B TRAINING (BACKFILL FOR ACT DUTY) PAY GROUP F TRAINING (RECRUITS) PAY GROUP P TRAINING (PIPELINE RECRUITS) DEFENSE HEALTH PROGRAM ACCRUAL OTHER 667,161 4,698 145 - 696,249 4,084 1,436 117,082 - 722,935 4,038 2,273 133,994 - 734,371 4,174 316 142,000 - TOTAL UNIT AND INDIVIDUAL TRAINING: 672,004 818,851 863,240 880,861 MOBILIZATION TRAINING SCHOOL TRAINING SPECIAL TRAINING ADMINISTRATION AND SUPPORT EDUCATION BENEFITS ROTC - SENIOR, JUNIOR HEALTH PROFESSION SCHOLARSHIP DEFENSE HEALTH PROGRAM ACCRUAL OTHER PROGRAMS 6,517 18,285 63,662 840,485 573 34,324 25,072 - 6,343 20,599 49,676 883,070 587 37,970 28,988 61,468 - 6,599 23,013 59,797 937,694 504 39,120 31,695 66,491 - 6,777 23,107 62,325 949,001 512 40,712 34,205 67,924 - TOTAL OTHER TRAINING AND SUPPORT: 988,918 1,088,701 1,164,913 1,184,563 1,660,922 1,907,552 2,028,153 2,065,424 21,942,361 23,812,135 25,291,754 26,035,822 OTHER TRAINING AND SUPPORT 1453N 1453N 1453N 1453N 1453N 1453N 1453N 1453N 1453N 60 70 80 90 100 110 120 125 130 TOTAL DIRECT BUDGET ACTIVITY 7 - RESERVE FORCES GRAND TOTAL DIRECT - MILITARY PERSONNEL, NAVY /1 Beginning in FY 2004, Reserve Personnel, Navy - Appropriation 1405N is consolidated into the Military Personnel, Navy Appropriation as Budget Activity 7. Page 9 of 23 EXHIBIT M-1 FY 2004/2005 PRESIDENT'S BUDGET APPROP ID MILITARY PERSONNEL, MARINE CORPS FY 2002 (DOLLARS IN THOUSANDS) FY 2003 FY 2004 FY 2005 ACTIVITY 1: PAY AND ALLOWANCES OF OFFICERS 1105N 1105N 1105N 1105N 1105N 1105N 1105N 1105N 1105N 1105N 5 10 15 25 30 35 40 45 50 55 BASIC PAY RETIRED PAY ACCRUAL DEFENSE HEALTH PROGRAM ACCRUAL BASIC ALLOWANCE FOR HOUSING BASIC ALLOWANCE FOR SUBSISTENCE INCENTIVE PAYS SPECIAL PAYS ALLOWANCES SEPARATION PAY SOCIAL SECURITY TAX 960,215 290,946 197,198 37,750 45,498 1,798 22,426 7,641 73,132 964,517 264,279 78,170 198,769 37,612 46,677 2,388 18,827 10,508 73,477 996,480 270,031 83,253 235,530 38,608 47,559 2,598 21,181 10,393 75,768 1,036,665 279,885 88,493 252,857 39,961 47,179 2,958 21,793 9,737 78,688 1,636,604 1,695,224 1,781,401 1,858,216 BASIC PAY RETIRED PAY ACCRUAL DEFENSE HEALTH PROGRAM ACCRUAL BASIC ALLOWANCE FOR HOUSING INCENTIVE PAYS SPECIAL PAYS ALLOWANCES SEPARATION PAY SPECIAL COMPENSATION FOR COMBAT-RELATED DISABLED SOCIAL SECURITY TAX 3,139,051 949,053 556,628 8,421 117,113 178,608 53,625 239,599 3,272,234 894,637 677,530 608,183 8,356 115,882 159,028 53,605 3,000 249,780 3,434,846 929,781 715,607 733,024 8,360 112,820 162,247 57,683 18,000 262,463 3,554,463 958,742 760,340 788,957 8,360 115,861 166,568 67,211 20,000 271,663 TOTAL BUDGET ACTIVITY 2: 5,242,098 6,042,235 6,434,831 6,712,165 TOTAL BUDGET ACTIVITY 1: ACTIVITY 2: PAY AND ALLOW OF ENLISTED PERSONNEL 1105N 1105N 1105N 1105N 1105N 1105N 1105N 1105N 1105N 1105N 60 65 70 80 85 90 95 100 101 105 Page 10 of 23 EXHIBIT M-1 FY 2004/2005 PRESIDENT'S BUDGET APPROP ID MILITARY PERSONNEL, MARINE CORPS FY 2002 (DOLLARS IN THOUSANDS) FY 2003 FY 2004 FY 2005 ACTIVITY 4: SUBSISTENCE OF ENLISTED PERSONNEL 1105N 1105N 1105N 115 120 121 BASIC ALLOWANCE FOR SUBSISTENCE SUBSISTENCE-IN-KIND FAMILY SUBSISTENCE SUPPLEMENTAL ALLOWANCE 255,269 184,364 750 263,350 191,152 750 268,450 185,762 750 274,879 188,928 750 TOTAL BUDGET ACTIVITY 4: 440,383 455,252 454,962 464,557 37,753 8,388 69,443 95,386 36,201 27 4,491 10,181 2,554 45,769 8,111 70,267 99,830 44,614 2,463 4,942 11,130 2,219 42,555 8,351 72,626 103,070 41,799 2,513 4,901 10,167 2,268 43,223 8,505 73,950 104,366 42,360 2,563 4,991 12,654 2,296 264,424 289,345 288,250 294,908 ACTIVITY 5: PERMANENT CHANGE OF STATION 1105N 1105N 1105N 1105N 1105N 1105N 1105N 1105N 1105N 125 130 135 140 145 150 155 160 165 ACCESSION TRAVEL TRAINING TRAVEL OPERATIONAL TRAVEL ROTATIONAL TRAVEL SEPARATION TRAVEL TRAVEL OF ORGANIZED UNITS NON-TEMPORARY STORAGE TEMPORARY LODGING EXPENSE OTHER TOTAL BUDGET ACTIVITY 5: Page 11 of 23 EXHIBIT M-1 FY 2004/2005 PRESIDENT'S BUDGET APPROP ID MILITARY PERSONNEL, MARINE CORPS FY 2002 (DOLLARS IN THOUSANDS) FY 2003 FY 2004 FY 2005 ACTIVITY 6: OTHER MILITARY PERSONNEL COSTS 1105N 1105N 1105N 1105N 1105N 1105N 1105N 1105N 1105N 1105N 1105N 170 175 180 185 190 195 200 205 210 215 220 APPREHENSION OF MILITARY DESERTERS INTEREST ON UNIFORMED SERVICES SAVINGS DEATH GRATUITIES UNEMPLOYMENT BENEFITS SURVIVOR BENEFITS EDUCATION BENEFITS ADOPTION EXPENSES SPECIAL COMPENSATION FOR SEVERELY DISABLED RETIREES TRANSPORTATION SUBSIDY PARTIAL DISLOCATION ALLOWANCE 1,526 15 864 39,637 1,650 3,051 78 2,733 715 514 1,549 15 984 32,054 1,591 1,732 79 2,900 865 522 1,577 16 984 35,054 1,539 2,785 81 900 952 615 1,606 16 984 35,342 1,489 2,797 82 900 1,047 655 TOTAL BUDGET ACTIVITY 6: 50,783 42,291 44,503 44,918 (31,717) (32,297) (31,950) (31,878) LESS REIMBURSABLES TOTAL DIRECT - ACTIVE FORCES 7,602,575 Page 12 of 23 8,492,050 8,971,997 9,342,886 EXHIBIT M-1 FY 2004/2005 PRESIDENT'S BUDGET APPROP ID MILITARY PERSONNEL, MARINE CORPS FY 2002 (DOLLARS IN THOUSANDS) FY 2003 FY 2004 FY 2005 ACTIVITY 7: RESERVE FORCES /1 UNIT AND INDIVIDUAL TRAINING 1105N 1105N 1105N 1105N 1105N 1105N 10 20 30 40 45 50 PAY GROUP A TRAINING (15 DAYS & DRILLS 24/48) PAY GROUP B TRAINING (BACKFILL FOR ACT DUTY) PAY GROUP F TRAINING (RECRUITS) PAY GROUP P TRAINING (PIPELINE RECRUITS) DEFENSE HEALTH PROGRAM ACCRUAL OTHER 166,892 12,558 70,466 135 - 175,659 16,764 72,756 180 59,896 - 180,764 17,333 75,213 183 69,282 - 186,333 17,828 77,656 187 73,602 - TOTAL UNIT AND INDIVIDUAL TRAINING: 250,051 325,255 342,775 355,606 MOBILIZATION TRAINING SCHOOL TRAINING SPECIAL TRAINING ADMINISTRATION AND SUPPORT EDUCATION BENEFITS ROTC - SENIOR, JUNIOR HEALTH PROFESSION SCHOLARSHIP DEFENSE HEALTH PROGRAM ACCRUAL OTHER PROGRAMS 1,428 9,882 38,412 138,794 14,283 5,048 9,196 2,258 10,709 28,342 144,261 16,198 5,266 9,701 11,993 2,319 10,990 33,730 151,919 17,820 5,007 10,475 12,409 2,384 11,456 37,997 157,576 17,820 5,213 11,130 12,565 TOTAL OTHER TRAINING AND SUPPORT: 217,043 228,728 244,669 256,141 TOTAL DIRECT BUDGET ACTIVITY 7 - RESERVE FORCES 467,094 553,983 587,444 611,747 8,069,669 9,046,033 9,559,441 9,954,633 OTHER TRAINING AND SUPPORT 1105N 1105N 1105N 1105N 1105N 1105N 1105N 1105N 1105N 60 70 80 90 100 110 120 125 130 GRAND TOTAL DIRECT - MILITARY PERSONNEL, MARINE CORPS /1 Beginning in FY 2004, Reserve Personnel, Marine Corps - Appn 1108N is consolidated into the Military Personnel, Marine Corps Appn as Budget Activity 7. Page 13 of 23 EXHIBIT M-1 FY 2004/2005 PRESIDENT'S BUDGET APPROP ID MILITARY PERSONNEL, AIR FORCE FY 2002 (DOLLARS IN THOUSANDS) FY 2003 FY 2004 FY 2005 ACTIVITY 1: PAY AND ALLOWANCES OF OFFICERS 3500F 3500F 3500F 3500F 3500F 3500F 3500F 3500F 3500F 3500F 5 10 15 25 30 35 40 45 50 55 BASIC PAY RETIRED PAY ACCRUAL DEFENSE HEALTH PROGRAM ACCRUAL BASIC ALLOWANCE FOR HOUSING BASIC ALLOWANCE FOR SUBSISTENCE INCENTIVE PAYS SPECIAL PAYS ALLOWANCES SEPARATION PAY SOCIAL SECURITY TAX 3,989,705 1,208,881 799,974 151,418 290,545 187,555 67,241 85,278 304,045 3,848,040 1,054,363 310,579 788,625 143,514 300,140 215,435 63,726 84,117 293,853 4,015,299 1,088,146 324,881 889,301 144,656 309,672 217,363 62,369 103,486 306,073 4,218,933 1,139,112 346,119 930,437 149,852 308,398 221,154 62,935 92,994 321,727 TOTAL BUDGET ACTIVITY 1: 7,084,642 7,102,392 7,461,246 7,791,661 7,620,099 2,308,890 1,703,699 33,691 409,226 368,087 124,108 582,938 7,074,044 1,938,288 1,262,234 1,557,297 32,546 417,313 363,498 133,932 27,000 541,164 7,348,882 1,991,547 1,317,958 1,898,484 33,086 382,279 370,087 99,543 122,000 562,190 7,613,905 2,055,755 1,402,396 2,058,437 33,581 445,723 371,491 105,369 134,000 582,464 13,150,738 13,347,316 14,126,056 14,803,121 ACTIVITY 2: PAY AND ALLOW OF ENLISTED PERSONNEL 3500F 3500F 3500F 3500F 3500F 3500F 3500F 3500F 3500F 3500F 60 65 70 80 85 90 95 100 101 105 BASIC PAY RETIRED PAY ACCRUAL DEFENSE HEALTH PROGRAM ACCRUAL BASIC ALLOWANCE FOR HOUSING INCENTIVE PAYS SPECIAL PAYS ALLOWANCES SEPARATION PAY SPECIAL COMPENSATION FOR COMBAT-RELATED DISABLED SOCIAL SECURITY TAX TOTAL BUDGET ACTIVITY 2: Page 14 of 23 EXHIBIT M-1 FY 2004/2005 PRESIDENT'S BUDGET APPROP ID MILITARY PERSONNEL, AIR FORCE FY 2002 (DOLLARS IN THOUSANDS) FY 2003 FY 2004 FY 2005 ACTIVITY 3: PAY AND ALLOW OF CADETS 3500F 110 ACADEMY CADETS 48,773 49,821 50,362 51,398 TOTAL BUDGET ACTIVITY 3: 48,773 49,821 50,362 51,398 BASIC ALLOWANCE FOR SUBSISTENCE SUBSISTENCE-IN-KIND FAMILY SUBSISTENCE SUPPLEMENTAL ALLOWANCE 798,416 190,307 167 699,687 146,806 1,177 713,180 149,061 1,215 722,326 149,593 1,254 TOTAL BUDGET ACTIVITY 4: 988,890 847,670 863,456 873,173 ACCESSION TRAVEL TRAINING TRAVEL OPERATIONAL TRAVEL ROTATIONAL TRAVEL SEPARATION TRAVEL TRAVEL OF ORGANIZED UNITS NON-TEMPORARY STORAGE TEMPORARY LODGING EXPENSE OTHER 89,507 80,485 154,657 455,576 82,467 6,478 22,653 34,187 - 84,780 81,836 162,346 434,234 144,776 6,672 26,950 34,957 - 82,538 83,524 163,847 463,149 115,407 9,192 25,076 35,184 - 81,175 85,138 141,737 410,845 112,563 7,761 25,110 35,557 - TOTAL BUDGET ACTIVITY 5: 926,010 976,551 977,917 899,886 ACTIVITY 4: SUBSISTENCE OF ENLISTED PERSONNEL 3500F 3500F 3500F 115 120 121 ACTIVITY 5: PERMANENT CHANGE OF STATION 3500F 3500F 3500F 3500F 3500F 3500F 3500F 3500F 3500F 125 130 135 140 145 150 155 160 165 Page 15 of 23 EXHIBIT M-1 FY 2004/2005 PRESIDENT'S BUDGET APPROP ID MILITARY PERSONNEL, AIR FORCE FY 2002 (DOLLARS IN THOUSANDS) FY 2003 FY 2004 FY 2005 ACTIVITY 6: OTHER MILITARY PERSONNEL COSTS 3500F 3500F 3500F 3500F 3500F 3500F 3500F 3500F 3500F 3500F 3500F 170 175 180 185 190 195 200 205 210 215 220 APPREHENSION OF MILITARY DESERTERS INTEREST ON UNIFORMED SERVICES SAVINGS DEATH GRATUITIES UNEMPLOYMENT BENEFITS SURVIVOR BENEFITS EDUCATION BENEFITS ADOPTION EXPENSES SPECIAL COMPENSATION FOR SEVERELY DISABLED RETIREES TRANSPORTATION SUBSIDY PARTIAL DISLOCATION ALLOWANCE 100 595 1,506 34,614 3,392 3,636 800 13,430 10,926 1,972 100 595 1,500 32,077 3,288 4,140 800 9,400 11,100 2,612 100 595 1,494 31,069 3,178 4,140 800 9,400 11,030 2,612 100 595 1,482 29,044 3,116 4,140 800 9,400 10,967 2,612 TOTAL BUDGET ACTIVITY 6: 70,971 65,612 64,418 62,256 (190,436) (443,957) (382,451) (392,704) LESS REIMBURSABLES TOTAL DIRECT - ACTIVE FORCES 22,079,588 Page 16 of 23 21,945,405 23,161,004 24,088,791 EXHIBIT M-1 FY 2004/2005 PRESIDENT'S BUDGET APPROP ID MILITARY PERSONNEL, AIR FORCE FY 2002 (DOLLARS IN THOUSANDS) FY 2003 FY 2004 FY 2005 ACTIVITY 7: RESERVE FORCES /1 UNIT AND INDIVIDUAL TRAINING 3500F 3500F 3500F 3500F 3500F 3500F 10 20 30 40 45 50 PAY GROUP A TRAINING (15 DAYS & DRILLS 24/48) PAY GROUP B TRAINING (BACKFILL FOR ACT DUTY) PAY GROUP F TRAINING (RECRUITS) PAY GROUP P TRAINING (PIPELINE RECRUITS) DEFENSE HEALTH PROGRAM ACCRUAL OTHER 437,360 82,318 21,178 80 - 526,856 103,201 27,521 95 118,689 - 538,831 108,553 23,513 100 136,841 - 569,253 109,623 24,044 105 145,806 - TOTAL UNIT AND INDIVIDUAL TRAINING: 540,936 776,362 807,838 848,831 MOBILIZATION TRAINING SCHOOL TRAINING SPECIAL TRAINING ADMINISTRATION AND SUPPORT EDUCATION BENEFITS ROTC - SENIOR, JUNIOR HEALTH PROFESSION SCHOLARSHIP DEFENSE HEALTH PROGRAM ACCRUAL OTHER PROGRAMS 100 78,431 148,508 124,757 9,000 64,600 25,672 - 1,800 72,164 148,345 143,101 9,500 53,314 26,189 6,129 - 1,800 77,959 157,925 163,163 10,530 77,104 28,359 7,210 - 1,800 78,781 155,091 175,930 10,940 79,620 29,247 7,962 - TOTAL OTHER TRAINING AND SUPPORT: 451,068 460,542 524,050 539,371 TOTAL DIRECT BUDGET ACTIVITY 7 - RESERVE FORCES 992,004 1,236,904 1,331,888 1,388,202 OTHER TRAINING AND SUPPORT 3500F 3500F 3500F 3500F 3500F 3500F 3500F 3500F 3500F 60 70 80 90 100 110 120 125 130 Page 17 of 23 EXHIBIT M-1 FY 2004/2005 PRESIDENT'S BUDGET APPROP ID MILITARY PERSONNEL, AIR FORCE FY 2002 (DOLLARS IN THOUSANDS) FY 2003 FY 2004 FY 2005 BUDGET ACTIVITY 8: NATIONAL GUARD FORCES /2 UNIT AND INDIVIDUAL TRAINING 3500F 3500F 3500F 3500F 3500F 10 30 40 45 50 PAY GROUP A TRAINING (15 DAYS & DRILLS 24/48) PAY GROUP F TRAINING (RECRUITS) PAY GROUP P TRAINING (PIPELINE RECRUITS) DEFENSE HEALTH PROGRAM ACCRUAL OTHER 622,474 58,187 5,009 - 757,542 59,364 2,198 148,971 - 788,738 64,797 1,208 178,118 - 811,894 64,667 616 187,956 - TOTAL UNIT AND INDIVIDUAL TRAINING: 685,670 968,075 1,032,861 1,065,133 119,571 85,186 786,564 19,849 - 138,124 76,038 840,438 37,774 64,712 - 142,196 76,243 878,399 40,443 52,956 - 154,999 86,914 921,525 41,133 56,087 - TOTAL OTHER TRAINING AND SUPPORT: 1,011,170 1,157,086 1,190,237 1,260,658 TOTAL DIRECT BUDGET ACTIVITY 8 - NATIONAL GUARD FORCES 1,696,840 2,125,161 2,223,098 2,325,791 24,768,432 25,307,470 26,715,990 27,802,784 OTHER TRAINING AND SUPPORT 3500F 3500F 3500F 3500F 3500F 3500F 70 80 90 100 125 130 SCHOOL TRAINING SPECIAL TRAINING ADMINISTRATION AND SUPPORT EDUCATION BENEFITS DEFENSE HEALTH PROGRAM ACCRUAL OTHER PROGRAMS GRAND TOTAL DIRECT - MILITARY PERSONNEL, AIR FORCE /1 Beginning in FY 2004, Reserve Personnel, Air Force - Appropriation 3700F is consolidated into the Military Personnel, Air Force Appropriation as Budget Activity 7. /2 Beginning in FY 2004, National Guard Personnel, Air Force - Appn 3850F is consolidated into the Military Personnel, Air Force Appn as Budget Activity 8. Page 18 of 23 EXHIBIT M-1 FY 2004/2005 PRESIDENT'S BUDGET ID MILITARY PERSONNEL, GRAND TOTAL FY 2002 (DOLLARS IN THOUSANDS) FY 2003 FY 2004 FY 2005 ACTIVITY 1: PAY AND ALLOWANCES OF OFFICERS 5 10 15 25 30 35 40 45 50 55 BASIC PAY RETIRED PAY ACCRUAL DEFENSE HEALTH PROGRAM ACCRUAL BASIC ALLOWANCE FOR HOUSING BASIC ALLOWANCE FOR SUBSISTENCE INCENTIVE PAYS SPECIAL PAYS ALLOWANCES SEPARATION PAY SOCIAL SECURITY TAX 11,978,316 3,629,431 2,521,595 461,398 617,589 650,891 236,654 193,646 913,205 11,971,311 3,282,423 947,757 2,420,592 453,647 601,520 676,993 198,036 217,401 912,934 12,453,919 3,375,021 1,017,956 2,753,881 463,206 629,309 675,244 210,267 217,829 949,289 12,913,129 3,486,530 1,009,439 3,069,462 476,032 630,236 679,394 212,950 207,378 983,963 TOTAL BUDGET ACTIVITY 1: 21,202,725 21,682,614 22,745,921 23,668,513 BASIC PAY RETIRED PAY ACCRUAL DEFENSE HEALTH PROGRAM ACCRUAL BASIC ALLOWANCE FOR HOUSING INCENTIVE PAYS SPECIAL PAYS ALLOWANCES SEPARATION PAY SPECIAL COMPENSATION FOR COMBAT-RELATED DISABLED SOCIAL SECURITY TAX 27,006,409 8,180,869 6,078,648 198,121 1,893,265 1,442,129 571,374 2,053,901 27,177,821 7,444,768 5,015,091 5,899,077 208,862 1,847,336 1,272,893 704,540 87,000 2,066,010 28,191,385 7,638,803 5,355,095 7,028,161 214,751 1,877,829 1,375,232 620,102 355,000 2,144,878 29,115,389 7,860,193 5,584,735 7,735,208 215,826 1,999,636 1,400,305 675,648 392,000 2,215,877 TOTAL BUDGET ACTIVITY 2: 47,424,716 51,723,398 54,801,236 57,194,817 ACTIVITY 2: PAY AND ALLOW OF ENLISTED PERSONNEL 60 65 70 80 85 90 95 100 101 105 Page 19 of 23 EXHIBIT M-1 FY 2004/2005 PRESIDENT'S BUDGET ID MILITARY PERSONNEL, GRAND TOTAL FY 2002 (DOLLARS IN THOUSANDS) FY 2003 FY 2004 FY 2005 ACTIVITY 3: PAY AND ALLOW OF CADETS 110 ACADEMY CADETS 142,152 148,225 152,880 157,290 TOTAL BUDGET ACTIVITY 3: 142,152 148,225 152,880 157,290 BASIC ALLOWANCE FOR SUBSISTENCE SUBSISTENCE-IN-KIND FAMILY SUBSISTENCE SUPPLEMENTAL ALLOWANCE 2,360,895 1,442,360 2,706 2,363,340 1,343,722 7,625 2,412,928 1,283,909 4,063 2,450,427 1,288,434 4,102 TOTAL BUDGET ACTIVITY 4: 3,805,961 3,714,687 3,700,900 3,742,963 ACCESSION TRAVEL TRAINING TRAVEL OPERATIONAL TRAVEL ROTATIONAL TRAVEL SEPARATION TRAVEL TRAVEL OF ORGANIZED UNITS NON-TEMPORARY STORAGE TEMPORARY LODGING EXPENSE OTHER 410,734 212,201 561,713 1,350,570 339,529 24,763 64,870 76,420 9,801 373,810 193,458 586,813 1,324,487 448,810 35,612 71,523 80,738 9,466 380,244 203,356 623,375 1,198,616 431,389 38,651 67,866 77,793 9,692 389,242 208,727 612,901 1,179,392 431,816 32,482 68,857 81,711 9,919 TOTAL BUDGET ACTIVITY 5: 3,050,601 3,124,717 3,030,982 3,015,047 ACTIVITY 4: SUBSISTENCE OF ENLISTED PERSONNEL 115 120 121 ACTIVITY 5: PERMANENT CHANGE OF STATION 125 130 135 140 145 150 155 160 165 Page 20 of 23 EXHIBIT M-1 FY 2004/2005 PRESIDENT'S BUDGET ID MILITARY PERSONNEL, GRAND TOTAL FY 2002 (DOLLARS IN THOUSANDS) FY 2003 FY 2004 FY 2005 ACTIVITY 6: OTHER MILITARY PERSONNEL COSTS 170 175 180 185 190 195 200 205 210 215 220 APPREHENSION OF MILITARY DESERTERS INTEREST ON UNIFORMED SERVICES SAVINGS DEATH GRATUITIES UNEMPLOYMENT BENEFITS SURVIVOR BENEFITS EDUCATION BENEFITS ADOPTION EXPENSES SPECIAL COMPENSATION FOR SEVERELY DISABLED RETIREES TRANSPORTATION SUBSIDY PARTIAL DISLOCATION ALLOWANCE 4,103 1,195 11,754 244,339 15,410 38,571 1,358 51,113 17,448 3,936 3,086 1,121 7,314 176,737 13,023 31,781 1,367 30,933 18,448 3,634 3,117 1,022 7,314 202,112 10,089 12,563 1,367 24,933 20,737 6,227 3,143 1,022 7,308 204,635 9,482 12,575 1,368 24,933 20,328 6,267 TOTAL BUDGET ACTIVITY 6: 389,227 287,444 289,481 291,061 LESS REIMBURSABLES (669,921) TOTAL DIRECT - ACTIVE FORCES 75,345,461 Page 21 of 23 (1,504,861) (1,036,362) (1,066,195) 79,176,224 83,685,038 87,003,496 EXHIBIT M-1 FY 2004/2005 PRESIDENT'S BUDGET ID MILITARY PERSONNEL, GRAND TOTAL FY 2002 (DOLLARS IN THOUSANDS) FY 2003 FY 2004 FY 2005 ACTIVITY 7: RESERVE FORCES UNIT AND INDIVIDUAL TRAINING 10 20 30 40 45 50 PAY GROUP A TRAINING (15 DAYS & DRILLS 24/48) PAY GROUP B TRAINING (BACKFILL FOR ACT DUTY) PAY GROUP F TRAINING (RECRUITS) PAY GROUP P TRAINING (PIPELINE RECRUITS) DEFENSE HEALTH PROGRAM ACCRUAL OTHER 2,342,518 119,013 235,337 6,892 - 2,574,647 163,422 272,258 9,768 604,337 - 2,584,589 171,539 269,540 13,647 694,101 - 2,693,764 175,913 273,996 14,205 736,888 - TOTAL UNIT AND INDIVIDUAL TRAINING: 2,703,760 3,624,432 3,733,416 3,894,766 MOBILIZATION TRAINING SCHOOL TRAINING SPECIAL TRAINING ADMINISTRATION AND SUPPORT EDUCATION BENEFITS ROTC - SENIOR, JUNIOR HEALTH PROFESSION SCHOLARSHIP DEFENSE HEALTH PROGRAM ACCRUAL OTHER PROGRAMS 18,012 206,600 352,520 2,158,999 77,306 186,100 74,405 24,709 28,543 211,582 346,903 2,332,591 86,918 195,741 85,373 135,539 25,172 29,266 223,247 409,331 2,539,027 76,036 237,791 89,702 149,263 46,531 32,202 228,058 395,016 2,689,010 79,393 246,054 95,964 157,632 47,966 TOTAL OTHER TRAINING AND SUPPORT: 3,098,651 3,448,362 3,800,194 3,971,295 TOTAL DIRECT BUDGET ACTIVITY 7 - RESERVE FORCES 5,802,411 7,072,794 7,533,610 7,866,061 OTHER TRAINING AND SUPPORT 60 70 80 90 100 110 120 125 130 Page 22 of 23 EXHIBIT M-1 FY 2004/2005 PRESIDENT'S BUDGET ID MILITARY PERSONNEL, GRAND TOTAL FY 2002 (DOLLARS IN THOUSANDS) FY 2003 FY 2004 FY 2005 BUDGET ACTIVITY 8: NATIONAL GUARD FORCES UNIT AND INDIVIDUAL TRAINING 10 30 40 45 50 PAY GROUP A TRAINING (15 DAYS & DRILLS 24/48) PAY GROUP F TRAINING (RECRUITS) PAY GROUP P TRAINING (PIPELINE RECRUITS) DEFENSE HEALTH PROGRAM ACCRUAL OTHER 2,300,359 318,121 31,936 - 2,551,129 305,761 27,092 695,555 - 2,725,593 302,683 27,535 784,088 - 2,874,735 311,843 27,426 828,316 - TOTAL UNIT AND INDIVIDUAL TRAINING: 2,650,416 3,579,537 3,839,899 4,042,320 SCHOOL TRAINING SPECIAL TRAINING ADMINISTRATION AND SUPPORT EDUCATION BENEFITS DEFENSE HEALTH PROGRAM ACCRUAL OTHER PROGRAMS 307,254 398,869 2,570,825 70,404 - 367,733 218,140 2,801,638 103,932 168,769 - 367,386 274,608 2,940,180 150,079 165,265 - 376,161 312,781 3,178,082 149,685 180,680 - TOTAL OTHER TRAINING AND SUPPORT: 3,347,352 3,660,212 3,897,518 4,197,389 TOTAL DIRECT BUDGET ACTIVITY 8 - NATIONAL GUARD FORCES 5,997,768 7,239,749 7,737,417 8,239,709 87,145,640 93,488,767 98,956,065 103,109,266 OTHER TRAINING AND SUPPORT 70 80 90 100 125 130 GRAND TOTAL DIRECT - MILITARY PERSONNEL Page 23 of 23