Navy Working Capital Fund - DON FM&C Website

More documents

Recommendations

Info

1. New Ordersa. Orders from DoD Components:SOURCES OF REVENUEDEPARTMENT OF THE NAVYSUPPLY MANAGEMENT - NAVYFISCAL YEAR (FY) 2012 BUDGET ESTIMATES - FEBRUARY 2011($ IN MILLIONS)Fund-11FY 2010 FY 2011 FY 2012Own Component1105 Military Personnel, M.C. 0.000 0.000 0.0001106 O&M Marine Corps 17.242 17.260 18.2761108 Reserve Personnel, M.C. 0.000 0.000 0.0001109 Procurement, M.C. 1.985 1.987 2.1041205 Military Construction, Navy 0.000 0.000 0.0001319 RDT & E, Navy 1.358 1.360 1.4401405 Reserve Personnel, Navy 0.000 0.000 0.0001453 Military Personnel, Navy 0.000 0.000 0.0001506 Aircraft Procurement, Navy 529.394 554.429 519.0161507 Weapons Procurement, Navy 3.521 10.700 6.8001611-1811 Shipbuilding & Conv. Navy 24.651 26.200 31.3001804 O&M, Navy 3897.312 3872.315 4150.7941806 O&M, Navy Reserve 65.453 65.033 69.6661810 Other Procurement, Navy 37.212 40.600 51.7004930 Navy Working Capital Fund 942.759 936.712 1003.4345520.889 5526.596 5854.529Orders from other DoD Components2100 Army 9.927 9.937 10.5225700 Air Force 131.144 131.279 139.0069700 Other DoD 0.627 0.628 0.665141.698 141.844 150.193b. Orders from other Fund Business Areas:Distribution Depots, Navy 0.000 0.000 0.000Logistics Support, Navy 0.000 0.000 0.0000.000 0.000 0.000c. Total DoD 5662.587 5668.441 6004.722d. Other Orders:Other Federal Agencies 10.450 10.461 8.418Trust Fund 0.000 0.000 0.000Non-Federal Agencies * 126.400 130.440 132.508Foreign Military Sales (FMS) 64.370 64.437 68.229201.220 205.337 209.155Total New Orders 5863.807 5873.778 6213.8772. Carry-In Orders 908.297 1073.873 1005.4993. Total Gross Orders 6772.104 6947.651 7219.3764. Carry-Out Orders (-) 1073.873 1005.499 1167.2455. Gross Sales 5698.231 5942.152 6052.131Reimbursable Orders (BP 91) 411.688 523.279 449.3066. Credit (-) 64.192 82.888 82.8887. Net Sales 6045.727 6382.543 6418.549* Non-federal agencies line includes cash sales
REVENUE AND EXPENSE SUMMARYDEPARTMEN OF THE NAVYSUPPLY MANAGEMENT - NAVYFISCAL YEAR (FY) 2012 BUDGET ESTIMATES - FEBRUARY 2011($ IN MILLIONS)Fund-14FY 2010 FY 2011 FY 2012Revenue:Gross SalesOperations 5,695.916 5,934.901 6,044.815Capital Surcharge (25.178) (18.817) (11.677)Depreciation except Maj Const 27.493 26.068 18.993Total Gross Sales 5,698.231 5,942.152 6,052.131Major Construction Dep 0.000 0.000 0.000Other Income 411.688 523.279 449.306Refunds/Discounts (- Credit Sales) (64.192) (82.888) (82.888)Total Income: 6,045.727 6,382.543 6,418.549Expenses:Cost of Material Sold from Inventory 4,408.912 4,858.148 5,113.023Salaries and Wages:Military Personnel 30.554 30.749 29.978Civilian Personnel 544.044 547.784 560.834Travel & Transportation of Personnel 16.337 15.084 15.310Materials & Supplies 30.790 33.867 34.375Equipment 12.569 12.707 12.910Other Purchases from Revolving Funds 261.832 259.959 247.396Transportation of Things 118.842 165.218 167.696Depreciation - Capital 27.493 26.068 18.993Printing and Reproduction 10.147 8.447 8.574Advisory and Assistance Services 11.722 11.851 12.029Rent, Communication, Utilities & Misc 28.621 28.772 29.203Other Purchased Services 245.581 227.143 192.598TOTAL EXPENSES 5,747.444 6,225.797 6,442.920Operating Result 298.283 156.746 (24.371)Less Capital Surcharge reservation (25.178) (18.817) (11.677)Plus Appro Affecting NOR/AOR 0.000 0.000 0.000Plus Other Changes Affecting NOR (377.796) 0.000 0.000Net Operating Result (54.335) 175.563 (12.694)Prior Year AOR (108.534) (162.869) 12.694Other Changes Affecting AORAccumulated Operating Result (162.869) 12.694 0.000
Page 1 and 2:
DEPARTMENT OF THE NAVYFISCAL YEAR (
Page 3:
February 2011NAVY WORKING CAPITAL F
Page 6 and 7:
February 2011ERP is expected to go
Page 8 and 9:
February 2011(Dollars in millions)N
Page 10 and 11:
February 2011Net Operating Results:
Page 13 and 14:
February 2011Customer Rate Changes:
Page 15 and 16:
February 2011Staffing:Total civilia
Page 17 and 18:
February 2011Performance Budgeting.
Page 19 and 20:
February 2011DEPOT MAINTENANCE SIX
Page 23 and 24:
DEPARTMENT OF THE NAVYNAVY WORKING
Page 25 and 26:
Page 27 and 28:
Page 29 and 30:
REVENUE AND EXPENSESDEPARTMENT OF T
Page 31 and 32:
CHANGES IN THE COSTS OF OPERATIONSD
Page 33 and 34:
CAPITAL INVESTMENT SUMMARYDEPARTMEN
Page 35 and 36:
PRODUCTIVITY EQUIPMENT1) The new eq
Page 37 and 38:
REPLACE WALK-IN BLAST BOOTH B794 FR
Page 39 and 40:
UPGRADE F402 TEST CELL FRCE - CHERR
Page 41 and 42:
4) If not acquired, the FRCSE engin
Page 43 and 44:
OTHER COMPUTER & TELECOMMUNICATION
Page 45 and 46:
ACTIVITY GROUP CAPITAL INVESTMENT J
Page 47 and 48:
MATERIAL INVENTORY DATADEPARTMENT O
Page 49 and 50:
MATERIAL INVENTORY DATADEPARTMENT O
Page 53 and 54:
DEPARTMENT OF NAVYNAVY WORKING CAPI
Page 55 and 56:
Revenue: Revenue is $579.7 million
Page 57 and 58:
(Dollars in Millions)Carryover ($M)
Page 59 and 60:
xx,xxx,xxx,xxx xx,xxx,xxx,xxx xx,xx
Page 61 and 62:
Total Cost8 Pricing Adjustments: -2
Page 63 and 64:
Page 65 and 66:
Page 67 and 68:
DEPARTMENT OF THE NAVYMARINE CORPS
Page 69 and 70:
DEPARTMENT OF THE NAVYMARINE CORPS
Page 73 and 74:
Page 75 and 76:
Performance Indicator:DEPARTMENT OF
Page 77 and 78:
Page 79 and 80:
DEPARTMENT OF THE NAVYCHANGES IN CO
Page 82 and 83:
Department of the Navy / Naval Air
Page 84 and 85:
FY2010-FY2012Greater than $1M:EA &
Page 86 and 87:
FY2010-2012Greater than $1M:Operati
Page 88 and 89:
FY2010-2012Greater than $1M:SE & AL
Page 90 and 91:
FY2010-2012Greater than $1M:SE/ALRE
Page 92 and 93:
Capital Investment Justification($
Page 94:
DEPARTMENT OF THE NAVYCAPITAL BUDGE
Page 98 and 99:
Page 101 and 102:
Page 103 and 104:
Carryover Compliance:DEPARTMENT OF
Page 105 and 106:
SOURCES OF NEW ORDERS & REVENUEDEPA
Page 107 and 108:
CHANGES IN THE COST OF OPERATIONSDE
Page 109 and 110:
Business Area Capital Investment Ju
Page 111 and 112:
Page 113 and 114:
Page 115 and 116:
Page 119 and 120:
Page 121 and 122:
Page 123 and 124:
Page 125 and 126:
REVENUE AND EXPENSEDEPARTMENT OF TH
Page 127 and 128:
Page 129 and 130:
Page 131 and 132:
Page 133 and 134:
Page 135 and 136:
Page 139 and 140:
Page 141 and 142:
Page 143 and 144:
Page 145 and 146:
Page 147 and 148:
SOURCES OF NEW ORDERS & REVENUEDEPA
Page 149 and 150:
Page 151 and 152:
CAPITAL INVESTMENT JUSTIFICATION($
Page 153 and 154:
Page 155 and 156:
Page 157 and 158:
Page 159 and 160:
Page 161 and 162:
CAPITAL INVESTMENT JUSTIFICATIONFIS
Page 163 and 164:
Page 167 and 168:
Page 169 and 170:
Page 171 and 172:
Page 173 and 174:
REVENUE AND EXPENSEDEPARTMENT OF TH
Page 175 and 176:
Page 177 and 178:
Page 179 and 180:
Page 181 and 182:
Page 183 and 184:
Page 187 and 188:
Page 189 and 190:
Page 191 and 192:
Page 193 and 194:
Page 195 and 196:
Page 197 and 198:
DEPARTMENT OF THE NAVYTRANSPORTATIO
Page 199 and 200:
Page 201 and 202:
Page 203 and 204:
Page 205 and 206:
Page 207 and 208:
Page 211 and 212: DEPARTMENT OF THE NAVYNAVY WORKING
Page 219 and 220: REVENUE AND EXPENSESDEPARTMENT OF T
Page 221 and 222: CHANGES IN THE COST OF OPERATIONSDE
Page 223 and 224: CAPITAL INVESTMENT JUSTIFICATION($
Page 225 and 226: CAPITAL BUDGET EXECUTIONDEPARTMENT
Page 227 and 228: CAPITAL BUDGET EXECUTIONDEPARTMENT
Page 235 and 236: xx,xxx,xxx,xxx xx,xxx,xxx,xxx xx,xx
Page 237 and 238: CHANGES IN THE COST OF OPERATIONSDE
Page 239 and 240: ACTIVITY GROUP CAPITAL INVESTMENT J
Page 251 and 252: Fund -9AACTIVITY GROUP CAPITAL INVE
Page 259 and 260: Fund-9CCAPITAL BUDGET EXECUTIONDEPA
Page 261: Fund-9cCAPITAL BUDGET EXECUTIONDEPA
Page 265 and 266: SUPPLY MANAGEMENT SUMMARYDEPARTMENT
Page 267 and 268: OPERATING REQUIREMENTS BY WEAPON SY
Page 277 and 278: INVENTORY STATUSDEPARTMENT OF THE N
Page 279 and 280: SM-5BCUSTOMER PRICE CHANGEDEPARTMEN
Page 281 and 282: SM-5BCustomer Price ChangeDEPARTMEN
Page 283 and 284: WAR RESERVE MATERIAL (WRM)DEPARMENT
Page 285 and 286: WAR RESERVE MATERIAL (WRM)DEPARMENT
Page 295 and 296: REVENUE AND EXPENSESDEPARTMENT OF T
Page 297 and 298: FUEL DATADEPARTMENT OF THE NAVYSUPP
Page 299 and 300: SUPPLY MANAGEMENT SUMMARY BY DIVISI
Page 301 and 302: SUPPLY MANAGEMENT SUMMARY BY DIVISI
Page 303 and 304: OPERATING REQUIREMENT BY WEAPON SYS
Page 313 and 314:
WAR RESERVE MATERIALDEPARTMENT OF T
Page 315 and 316:
WAR RESERVE MATERIALDEPARTMENT OF T
show all

Navy Working Capital Fund - DON FM&C Website

Create successful ePaper yourself

Delete template?

Save as template?