Air Force Operation and Maintenance, Active Forces Budget Activity: Operating Forces Activity Group: Space Operations Detail by Subactivity Group: Space Control Systems I. Description of Operations Financed: Space Control Systems include the Air Force Satellite Control Network (AFSCN). AFSCN supports operational satellites and provides the global network of control centers, Remote Tracking Stations, and communications links required to operate military satellites, both operational and R&D. AFSCN activities include AFSCN Operations, Satellite Control Network (SCN) Communications, and sustainment. AFSCN Operations provides funding for operations and maintenance, logistics, and management of control centers, Remote Tracking Stations, and support elements. SCN Communications provides funding for the operation and maintenance of an extensive mission communications network interfacing Onizuka Air Station, California, and Schriever AFB, Colorado, with the worldwide tracking stations to support assigned DoD, NASA, and classified space programs. SCN Communications funds satellite mission communications, administrative communications, and radio frequency analysis required by operational DoD and National satellites. In addition, the sustainment effort provides software and hardware maintenance, engineering support, on-site operations support to the Air Force Space Command (AFSPC), and Program Office support. II. Force Structure Summary: Space Control Systems facilities and equipment includes fifteen antenna sites, two control nodes, eight remote tracking stations and one transportable spacecraft check-out facility. 233 Air Force Operation and Maintenance, Active Forces Budget Activity: Operating Forces Activity Group: Space Operations Detail by Subactivity Group: Space Control Systems III. Financial Summary ($s in Thousands): A. Program Elements: FY 2000 Actuals Budget Request Satellite Control Network AFSCN Operations Satellite Control Net-Comm *Evolved Expendable Launch Vehicle Space Test Ctr/Range Consolidation $64,535 108,864 19,638 17,605 $65,061 133,225 19,966 9,829 20,483 Appn $63,811 130,791 19,615 9,829 19,882 Current Estimate FY 2002 Estimate $61,251 131,935 19,862 0 20,086 $10,010 185,794 33,544 0 22,390 Total $210,642 $248,564 $243,928 $233,134 $251,738 *The Evolved Expendable Launch Vehicle (Space) program was transferred out in FY01. FY00 obligations are displayed in the LAUNCH VEHICLES Subactivity Group for historical purposes, only. B. Reconciliation Summary: Baseline Funding Congressional Adjustments (Distributed) Congressional Adjustments (Undistributed) Adjustments to Meet Congressional Intent Congressional Adjustments (General Provisions) Subtotal Appropriated Amount Rescission Program Changes (CY to CY only) Subtotal Baseline Funding Reprogrammings Price Changes Functional Transfers Program Changes Current Estimate Change FY 01/01 Change FY 01/02 $248,564 10,000 0 -10,000 -4,636 $243,928 -738 -13,300 $229,890 3,244 0 $233,134 $233,134 234 5,952 -682 13,334 $251,738 Air Force Operation and Maintenance, Active Forces Budget Activity: Operating Forces Activity Group: Space Operations Detail by Subactivity Group: Space Control Systems C. Reconciliation of Increases and Decreases ($s in Thousands): FY 2001 President's Budget Request ....................................................................................................................... $248,564 1. Congressional Adjustments ................................................................................................................................... $-4,636 a) Distributed Adjustments ....................................................................................................... i) Eastern Missile Range Launch Facility ........................................................................... $10,000 $10,000 b) Undistributed Adjustments ................................................................................................... $0 c) Adjustments to meet Congressional Intent ........................................................................... $-10,000 i) Realign Missile Range Launch Facilities (Transfer to Subactivity Group ..................... Launch Facilities) $-10,000 d) General Provisions ................................................................................................................ i) Defense Working Capital Fund Rate Stabilization (Sec 8085, P.L. 106-259, FY 2001 Appn Act) $-4,636 $-3,228 ii) Headquarters and Administrative Activities (Sec 8165, P.L. 106-259, FY 2001 Appn Act) $-946 iii) Consulting and Advisory Services (Sec 8163, P.L. 106-259, FY 2001 Appn Act) ........ $-374 iv) Foreign Currency Fluctuation (Sec 8094, P.L. 106-259, FY 2001 Appn Act) .............. $-88 FY 2001 Appropriated Amount (subtotal) .............................................................................................................. $243,928 Government-Wide Rescission (Sec 1403, Chapter 14, General Provisions, Division A, P.L. 106-544) .................... $-738 235 Air Force Operation and Maintenance, Active Forces Budget Activity: Operating Forces Activity Group: Space Operations Detail by Subactivity Group: Space Control Systems 2. Program Increases and Decreases ......................................................................................................................... $-13,300 a) Transfers ............................................................................................................................... $-9,829 i) Transfers In ...................................................................................................................... $0 ii) Transfers Out ................................................................................................................... $-9,829 1) Evolved Expendable Launch Vehicle Transfer ................................................ Transfer of Evolved Expendable Launch Vehicle from subactivity group Space Control Systems to subactivity group Launch Vehicles. $-9,829 b) Program Increases ................................................................................................................. $0 c) Program Decreases ............................................................................................................... $-3,471 i) One-time Costs ................................................................................................................ $0 ii) Program Reductions ........................................................................................................ $-3,471 1) Satellite Control Network. (FY 2001Base $64,685) ......................................... Program decreases in civilian pay (-$1,626) due to space program realignment of civilian end strength and management headquarters restructure (-33 E/S), as well as revised civilian pay funding requirements based on updated assessment of actual workyear costs to reflect the impact of changes such as FY 2001 locality pay. Contractor support (-$1,445) and supplies, material, travel, and depot level repairables (-$400) are being deferred due to constrained Air Force resources. $-3,471 FY 2001 Baseline Funding (subtotal) ....................................................................................................................... 236 $229,890 Air Force Operation and Maintenance, Active Forces Budget Activity: Operating Forces Activity Group: Space Operations Detail by Subactivity Group: Space Control Systems 3. Reprogrammings: .................................................................................................................................................. $3,244 a) Working Capital Fund Transfer (Sec 8005, P.L. 106-259, FY2001 Appn Act) .................. $3,228 b) Foreign Currency Fluctuation Transfer ................................................................................ $16 Revised FY 2001 Estimate......................................................................................................................................... $233,134 4. Price Change ......................................................................................................................................................... $5,952 5. Transfers ................................................................................................................................................................ $-682 a) Transfers In ........................................................................................................................... $0 b) Transfers Out ........................................................................................................................ $-682 i) Federally Funded Research and Development Center Funding ...................................... Decrease reflects transfer of funding to Other Space Operations to properly align funding with efforts. $-682 6. Program Increases ................................................................................................................................................. $20,031 a) Annualization of New FY 2001 Program ............................................................................. $0 b) One-time FY 2002 Costs ...................................................................................................... $2,651 i) Rescission Restoration .................................................................................................... Restoration of FY01 Government-Wide Rescission 237 $738 Air Force Operation and Maintenance, Active Forces Budget Activity: Operating Forces Activity Group: Space Operations Detail by Subactivity Group: Space Control Systems ii) Space Test Center/Range Consolidation (FY 2001 Base $20,086) ................................ One-time program increase for conducting parallel operations for the satellite ground control system during transition to a new commercial based system in support of MILSTAR. $1,913 iii) Satellite Control Network Realignment (FY 2001 Base $213,048) ............................... One-time program realignment: Satellite Control Network (-$46,499); AFSCN Operations ($37,820); Satellite Control Net-Comm ($8,679). The Satellite Control Network, AFSCN Operations, and the Satellite Control Net-Comm all support the Air Force’s Satellite Control Network. This zero sum realignment was needed to centralize most of the funding into two areas in order to allow leadership to better manage the program. $0 c) Program Growth in FY 2002 ................................................................................................ $17,380 i) Satellite Control Net-Comm (FY 2001 Base $19,862) .................................................. Increase reflects the change over from commercial communication systems to higher cost DISA provided services and having to maintain legacy systems during this transition period. $3,580 ii) AFSCN Operations (FY 2001 Base $131,935) .............................................................. Increase reflects growth in Operational Space Services and Support Contract (OSSSC) and restores funding for spares and sustainment activities that were deferred from FY01. Delay in AFSCN modernization required extended logistical and maintenance support of system hardware and software. Additionally, Wage Labor Determinations have far exceeded 2.2 percent standard. OSSSC provides critical maintenance and logistical support and provides primary command uplinks to the DoD and National Reconnaissance Office satellites maximizing availability of mission data links for intelligence collection. $13,800 238 Air Force Operation and Maintenance, Active Forces Budget Activity: Operating Forces Activity Group: Space Operations Detail by Subactivity Group: Space Control Systems 7. Program Decreases ................................................................................................................................................ $-6,697 a) One-time FY 2001 Costs ...................................................................................................... $0 b) Annualization of FY 2001 Program Decreases .................................................................... $0 c) Program Decreases in FY 2002 ............................................................................................ $-6,697 i) Satellite Control Network (FY 2001 Base $61,251) ...................................................... Program decreases ($-5,588) in contractor support reflects savings due to increased utilization of Commercial Off The Shelf Software at the Remote Tracking Stations. Additionally, decreases ($-1,109) reflect a realignment of civilian positions within Air Force Material Command. Also incorporates revised civilian pay raise percentages and annualized FY01 increases in Federal Employee Health Benefits (FEHB) rates. FY 2002 Budget Request ........................................................................................................................................... 239 $251,738 Air Force Operation and Maintenance, Active Forces Budget Activity: Operating Forces Activity Group: Space Operations Detail by Subactivity Group: Space Control Systems IV. Performance Criteria and Evaluation Summary: FY 2000 FY 2001 FY 2002 428 156,326 80,649 450 160,000 82,000 450 160,000 82,000 SATELLITE TRACKING, TELEMETRY AND COMMAND CAPABILITY Satellite Contacts: Daily (Projected Average) ..................................................... Annually (Projected) ............................................................. Network Support Hours ......................................................... 240 Air Force Operation and Maintenance, Active Forces Budget Activity: Operating Forces Activity Group: Space Operations Detail by Subactivity Group: Space Control Systems V. Personnel Summary Active Military End Strength (Total) Officer Enlisted Civilian End Strength (Total) U.S. Direct Hire Foreign National Direct Hire Total Direct Hire Foreign National Indirect Hire Active Military Average Strength (Total) Officer Enlisted Civilian FTEs (Total) U.S. Direct Hire Foreign National Direct Hire Total Direct Hire Foreign National Indirect Hire FY 2000 FY 2001 FY 2002 Change FY 01/02 1,343 475 868 687 269 418 679 266 413 -8 -3 -5 331 331 0 331 0 319 319 0 319 0 307 307 0 307 0 -12 -12 0 -12 0 1,309 468 841 1,017 373 644 685 268 417 -332 -105 -227 279 279 0 279 0 312 312 0 312 0 286 286 0 286 0 -26 -26 0 -26 0 241 Air Force Operation and Maintenance, Active Forces Budget Activity: Operating Forces Activity Group: Space Operations Detail by Subactivity Group: Space Control Systems VI. OP-32 Line Items: FOREIGN FOREIGN SAG 013C 101 103 308 401 411 412 414 415 417 502 503 505 506 671 771 913 914 915 920 921 922 923 925 930 989 998 SAG 013C SPACE CONTROL SYSTEMS EXECUTIVE GENERAL SCHEDULE WAGE BOARD TRAVEL OF PERSONS DFSC FUEL ARMY MANAGED SUPPLIES/MATERIALS NAVY MANAGED SUPPLIES/MATERIALS AIR FORCE MANAGED SUPPLIES/MATERIALS DLA MANAGED SUPPLIES/MATERIALS LOCAL PROC DWCF MANAGED SUPL MAT ARMY DWCF EQUIPMENT NAVY DWCF EQUIPMENT AIR FORCE DWCF EQUIPMENT DLA DWCF EQUIPMENT COMMUNICATION SERVICES(DISA) TIER 2 COMMERCIAL TRANSPORTATION PURCHASED UTILITIES (NON-DWCF) PURCHASED COMMUNICATIONS (NON-DWCF) RENTS (NON-GSA) SUPPLIES & MATERIALS (NON-DWCF) PRINTING & REPRODUCTION EQUIPMENT MAINTENANCE BY CONTRACT FACILITY MAINTENANCE BY CONTRACT EQUIPMENT (NON-DWCF) OTHER DEPOT MAINT (NON-DWCF) OTHER CONTRACTS OTHER COSTS TOTAL SPACE CONTROL SYSTEMS FY 2000 CURRENCY ACTUAL 16,270 1,941 1,922 15 22 7 5,456 345 359 8 2 129 124 6,455 -46 0 1,682 19 2,419 20 347 39 4,091 -1,069 169,948 137 RATE DIFF 210,642 242 PRICE PROGRAM FY 2001 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -116 0 GROWTH 718 90 30 9 -1 1 349 16 5 0 0 8 6 -26 -1 0 28 0 38 0 5 1 65 -17 2,718 2 GROWTH 3,726 -223 375 -24 80 25 -2,398 1,216 1,280 12 4 186 181 2,341 324 15 -861 30 -494 173 4,156 -38 -3,327 1,086 7,790 2,929 ESTIMATE 20,714 1,808 2,327 0 101 33 3,407 1,577 1,644 20 6 323 311 8,770 277 15 849 49 1,963 193 4,508 2 829 0 180,340 3,068 -116 4,044 18,564 233,134 CURRENCY PRICE PROGRAM FY 2002 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 14 0 GROWTH 915 78 40 0 -2 -1 362 6 29 0 0 35 1 1,210 4 0 14 1 34 3 78 0 14 0 3,065 52 GROWTH -2,514 1,405 -269 19 -52 -16 633 -850 -908 -17 -5 -307 -262 3,580 -236 -15 390 30 37 -141 -957 1 2,030 0 10,977 99 ESTIMATE 19,115 3,291 2,098 19 47 16 4,402 733 765 3 1 51 50 13,560 45 0 1,253 80 2,034 55 3,629 3 2,873 0 194,396 3,219 14 5,938 12,652 251,738 RATE DIFF.