|
| Function and Program |
2000 Actual |
Estimate
|
| 2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
|
| 050 National defense: |
|
Discretionary: |
|
Department of
Defense—Military: |
|
Military
personnel |
75,950 |
72,089 |
79,310 |
.......... |
.......... |
.......... |
.......... |
|
Operation and maintenance |
105,253 |
110,199 |
113,030 |
.......... |
.......... |
.......... |
.......... |
|
Procurement |
51,696 |
52,734 |
56,131 |
.......... |
.......... |
.......... |
.......... |
|
Research,
development, test and evaluation |
37,606 |
37,962 |
42,656 |
.......... |
.......... |
.......... |
.......... |
|
Military
construction |
5,109 |
5,198 |
4,792 |
.......... |
.......... |
.......... |
.......... |
|
Family
housing |
3,413 |
3,683 |
3,815 |
.......... |
.......... |
.......... |
.......... |
|
Revolving,
management, and trust funds and other |
2,875 |
3,084 |
4,766 |
.......... |
.......... |
.......... |
.......... |
|
|
|
Total,
Department of Defense—Military |
281,902 |
284,949 |
304,500 |
307,192 |
318,262 |
332,084 |
338,807 |
|
|
|
Atomic energy
defense activities: |
|
Department
of Energy |
12,031 |
13,206 |
13,442 |
13,609 |
13,882 |
14,210 |
14,422 |
|
Formerly
utilized sites remedial action |
113 |
149 |
140 |
142 |
145 |
149 |
152 |
|
Defense
nuclear facilities safety board |
17 |
18 |
18 |
20 |
20 |
20 |
20 |
|
|
|
Total,
Atomic energy defense activities |
12,161 |
13,373 |
13,600 |
13,771 |
14,047 |
14,379 |
14,594 |
|
|
|
Defense-related
activities: |
|
Discretionary
programs |
901 |
1,259 |
1,125 |
1,146 |
1,152 |
1,171 |
1,199 |
|
Proposed
Legislation (non-PAYGO) |
.......... |
.......... |
-7 |
-11 |
-10 |
-12 |
-12 |
|
|
|
Total,
Defense-related activities |
901 |
1,259 |
1,118 |
1,135 |
1,142 |
1,159 |
1,187 |
|
|
|
Total,
Discretionary |
294,964 |
299,581 |
319,218 |
322,098 |
333,451 |
347,622 |
354,588 |
|
|
|
Mandatory: |
|
Department of
Defense—Military: |
|
Military
personnel |
.......... |
.......... |
24 |
24 |
24 |
24 |
24 |
|
Revolving,
trust and other DoD mandatory |
1,085 |
564 |
382 |
430 |
311 |
344 |
308 |
|
Offsetting
receipts |
-1,764 |
-1,598 |
-1,457 |
-1,449 |
-1,408 |
-1,437 |
-1,395 |
|
|
|
Total,
Department of Defense—Military |
-679 |
-1,034 |
-1,051 |
-995 |
-1,073 |
-1,069 |
-1,063 |
|
|
|
Atomic energy
defense activities: |
|
Energy
employee occupational illness compensation fund |
.......... |
358 |
597 |
477 |
253 |
222 |
149 |
|
Energy
employee occupational illness compensation fund, administrative
expenses |
.......... |
15 |
120 |
114 |
71 |
54 |
38 |
|
|
|
Total,
Atomic energy defense activities |
.......... |
373 |
717 |
591 |
324 |
276 |
187 |
|
|
|
Defense-related
activities: |
|
Mandatory
programs |
209 |
216 |
212 |
222 |
232 |
238 |
246 |
|
Proposed
Legislation (PAYGO) |
.......... |
.......... |
97 |
155 |
150 |
108 |
68 |
|
|
|
Total,
Defense-related activities |
209 |
216 |
309 |
377 |
382 |
346 |
314 |
|
|
|
Total, Mandatory |
-470 |
-445 |
-25 |
-27 |
-367 |
-447 |
-562 |
|
|
|
Total, National
defense |
294,494 |
299,136 |
319,193 |
322,071 |
333,084 |
347,175 |
354,026 |
|
|
| 150 International affairs: |
|
Discretionary: |
|
International
development, humanitarian assistance: |
|
Development
assistance and child survival and disease programs |
1,530 |
1,839 |
2,057 |
2,090 |
2,125 |
2,152 |
2,238 |
|
Multilateral
development banks (MDB's) |
1,351 |
1,726 |
1,440 |
1,485 |
1,521 |
1,308 |
1,300 |
|
Assistance
for the New Independent States |
678 |
448 |
594 |
701 |
760 |
816 |
841 |
|
Food
aid |
946 |
887 |
843 |
848 |
862 |
878 |
897 |
|
Refugee
programs |
864 |
791 |
795 |
784 |
773 |
775 |
792 |
|
Assistance
for Central and Eastern Europe |
423 |
349 |
442 |
504 |
564 |
635 |
645 |
|
Voluntary
contributions to international organizations |
294 |
299 |
301 |
307 |
311 |
316 |
323 |
|
Peace
Corps |
246 |
273 |
279 |
277 |
286 |
292 |
299 |
|
Central
America and Caribbean emergency disaster recovery fund |
162 |
228 |
100 |
41 |
12 |
.......... |
.......... |
|
International
narcotics control and law enforcement—Andean counterdrug
initiative |
375 |
863 |
811 |
927 |
959 |
989 |
1,012 |
|
Debt
restructuring |
75 |
251 |
244 |
274 |
236 |
233 |
238 |
|
Other
development and humanitarian assistance |
1,013 |
732 |
726 |
710 |
724 |
723 |
746 |
|
|
|
Total,
International development, humanitarian assistance |
7,957 |
8,686 |
8,632 |
8,948 |
9,133 |
9,117 |
9,331 |
|
|
|
International
security assistance: |
|
Foreign
military financing grants and loans |
3,928 |
4,276 |
4,314 |
4,253 |
4,083 |
3,906 |
3,983 |
|
Economic
support fund |
2,463 |
2,286 |
2,270 |
2,295 |
2,327 |
2,374 |
2,414 |
|
Other
security assistance |
480 |
516 |
560 |
590 |
592 |
581 |
591 |
|
|
|
Total,
International security assistance |
6,871 |
7,078 |
7,144 |
7,138 |
7,002 |
6,861 |
6,988 |
|
|
|
Conduct of
foreign affairs: |
|
State
Department operations |
2,805 |
3,314 |
4,199 |
4,142 |
4,129 |
4,161 |
4,254 |
|
Foreign
buildings |
502 |
662 |
834 |
993 |
1,169 |
1,283 |
1,340 |
|
Assessed
contributions to international organizations |
986 |
882 |
891 |
911 |
918 |
938 |
960 |
|
Assessed
contributions for international peacekeeping |
334 |
1,136 |
867 |
863 |
881 |
902 |
921 |
|
Arrearage
payment for international organizations and peacekeeping |
.......... |
.......... |
244 |
.......... |
.......... |
.......... |
.......... |
|
Proposed
Legislation (non-PAYGO) |
.......... |
582 |
.......... |
.......... |
.......... |
.......... |
.......... |
|
|
|
Subtotal,
Arrearage payment for international organizations and
peacekeeping |
.......... |
582 |
244 |
.......... |
.......... |
.......... |
.......... |
|
|
|
Other
conduct of foreign affairs |
140 |
139 |
151 |
151 |
153 |
157 |
159 |
|
|
|
Total,
Conduct of foreign affairs |
4,767 |
6,715 |
7,186 |
7,060 |
7,250 |
7,441 |
7,634 |
|
|
|
Foreign
information and exchange activities: |
|
International
broadcasting |
391 |
466 |
480 |
496 |
492 |
499 |
512 |
|
Other
information and exchange activities |
423 |
397 |
341 |
339 |
310 |
317 |
325 |
|
|
|
Total,
Foreign information and exchange activities |
814 |
863 |
821 |
835 |
802 |
816 |
837 |
|
|
|
International
financial programs: |
|
Export-Import
Bank |
864 |
761 |
755 |
730 |
731 |
737 |
773 |
|
Special
defense acquisition fund |
-5 |
.......... |
5 |
.......... |
.......... |
.......... |
.......... |
|
Other
IMF |
17 |
9 |
.......... |
.......... |
.......... |
.......... |
.......... |
|
|
|
Total,
International financial programs |
876 |
770 |
760 |
730 |
731 |
737 |
773 |
|
|
|
Total,
Discretionary |
21,285 |
24,112 |
24,543 |
24,711 |
24,918 |
24,972 |
25,563 |
|
|
|
Mandatory: |
|
International
development, humanitarian assistance: |
|
Credit
liquidating accounts |
-1,385 |
-1,563 |
-1,377 |
-1,242 |
-1,211 |
-1,149 |
-1,104 |
|
Receipts
and other |
-54 |
-96 |
-8 |
-9 |
-9 |
-9 |
-9 |
|
|
|
Total,
International development, humanitarian assistance |
-1,439 |
-1,659 |
-1,385 |
-1,251 |
-1,220 |
-1,158 |
-1,113 |
|
|
|
International
security assistance: |
|
Foreign
military loan reestimates |
186 |
-208 |
.......... |
.......... |
.......... |
.......... |
.......... |
|
Foreign
military loan liquidating account |
-670 |
-550 |
-443 |
-365 |
-325 |
-319 |
-314 |
|
|
|
Total,
International security assistance |
-484 |
-758 |
-443 |
-365 |
-325 |
-319 |
-314 |
|
|
|
Foreign affairs
and information: |
|
Conduct
of foreign affairs |
-58 |
6 |
1 |
-7 |
-7 |
-7 |
-7 |
|
Japan-U.S.
Friendship Commission |
3 |
3 |
3 |
3 |
3 |
3 |
3 |
|
Vietnam
debt repayment fund, transfers from liquidating fund |
.......... |
-6 |
-6 |
-5 |
-5 |
-5 |
-5 |
|
|
|
Total,
Foreign affairs and information |
-55 |
3 |
-2 |
-9 |
-9 |
-9 |
-9 |
|
|
|
International
financial programs: |
|
Foreign
military sales trust fund (net) |
-277 |
.......... |
.......... |
.......... |
.......... |
.......... |
.......... |
|
International
monetary fund |
1,103 |
.......... |
.......... |
.......... |
.......... |
.......... |
.......... |
|
Exchange
stabilization fund |
-1,160 |
-1,273 |
-1,246 |
-1,357 |
-1,438 |
-1,488 |
-1,513 |
|
Credit
liquidating account (Exim) |
-1,034 |
-630 |
-397 |
-355 |
-358 |
-340 |
-304 |
|
Export-Import
Bank—subsidy reestimates |
-573 |
-1,975 |
.......... |
.......... |
.......... |
.......... |
.......... |
|
Other
international financial programs |
-150 |
-359 |
-70 |
-85 |
-88 |
-94 |
-108 |
|
|
|
Total,
International financial programs |
-2,091 |
-4,237 |
-1,713 |
-1,797 |
-1,884 |
-1,922 |
-1,925 |
|
|
|
Total, Mandatory |
-4,069 |
-6,651 |
-3,543 |
-3,422 |
-3,438 |
-3,408 |
-3,361 |
|
|
|
Total, International
affairs |
17,216 |
17,461 |
21,000 |
21,289 |
21,480 |
21,564 |
22,202 |
|
|
| 250 General science, space, and
technology: |
|
Discretionary: |
|
General science
and basic research: |
|
National
Science Foundation programs |
3,396 |
3,767 |
4,154 |
4,309 |
4,517 |
4,587 |
4,686 |
|
Department
of Energy general science programs |
2,778 |
2,993 |
3,160 |
3,203 |
3,265 |
3,339 |
3,413 |
|
|
|
Total,
General science and basic research |
6,174 |
6,760 |
7,314 |
7,512 |
7,782 |
7,926 |
8,099 |
|
|
|
Space flight,
research, and supporting activities: |
|
Science,
aeronautics and technology |
4,858 |
5,248 |
6,055 |
6,672 |
7,549 |
8,077 |
8,475 |
|
Human
space flight |
5,497 |
5,421 |
6,829 |
6,947 |
6,644 |
6,488 |
6,481 |
|
Mission
support |
2,021 |
2,169 |
443 |
64 |
24 |
2 |
.......... |
|
Other
NASA programs |
51 |
34 |
31 |
24 |
25 |
25 |
26 |
|
|
|
Total,
Space flight, research, and supporting activities |
12,427 |
12,872 |
13,358 |
13,707 |
14,242 |
14,592 |
14,982 |
|
|
|
Total,
Discretionary |
18,601 |
19,632 |
20,672 |
21,219 |
22,024 |
22,518 |
23,081 |
|
|
|
Mandatory: |
|
General science
and basic research: |
|
National
Science Foundation donations |
36 |
91 |
126 |
158 |
150 |
92 |
53 |
|
|
|
Space flight,
research, and supporting activities: |
|
National
Space Grant Program |
.......... |
3 |
.......... |
.......... |
.......... |
.......... |
.......... |
|
|
|
Total, Mandatory |
36 |
94 |
126 |
158 |
150 |
92 |
53 |
|
|
|
Total, General science,
space, and technology |
18,637 |
19,726 |
20,798 |
21,377 |
22,174 |
22,610 |
23,134 |
|
|
| 270 Energy: |
|
Discretionary: |
|
Energy
supply: |
|
Research
and development |
1,105 |
1,152 |
1,175 |
1,199 |
1,120 |
1,107 |
1,093 |
|
Naval
petroleum reserves operations |
27 |
28 |
17 |
16 |
18 |
18 |
19 |
|
Uranium
enrichment activities |
243 |
.......... |
.......... |
.......... |
.......... |
.......... |
.......... |
|
Decontamination
transfer |
-420 |
-419 |
-420 |
-442 |
-454 |
-466 |
-478 |
|
Nuclear
waste program |
268 |
173 |
164 |
137 |
140 |
143 |
146 |
|
Federal
power marketing |
249 |
215 |
177 |
187 |
190 |
195 |
199 |
|
Elk
Hills school lands fund |
.......... |
36 |
36 |
37 |
38 |
38 |
39 |
|
Rural
electric and telephone discretionary loans |
76 |
69 |
63 |
50 |
42 |
40 |
38 |
|
Non-defense
environmental management and other |
350 |
703 |
591 |
595 |
613 |
626 |
642 |
|
Proposed
Legislation (non-PAYGO) |
.......... |
.......... |
.......... |
.......... |
68 |
137 |
181 |
|
|
|
Subtotal,
Non-defense environmental management and other |
350 |
703 |
591 |
595 |
681 |
763 |
823 |
|
|
|
Total,
Energy supply |
1,898 |
1,957 |
1,803 |
1,779 |
1,775 |
1,838 |
1,879 |
|
|
|
Energy
conservation and preparedness: |
|
Energy
conservation |
666 |
743 |
798 |
837 |
911 |
952 |
976 |
|
Emergency
energy preparedness |
162 |
162 |
167 |
171 |
174 |
178 |
183 |
|
|
|
Total,
Energy conservation and preparedness |
828 |
905 |
965 |
1,008 |
1,085 |
1,130 |
1,159 |
|
|
|
Energy
information, policy, and regulation: |
|
Nuclear
Regulatory Commission (NRC) |
33 |
40 |
41 |
54 |
65 |
78 |
77 |
|
Federal
Energy Regulatory Commission fees and recoveries, and other |
-18 |
-25 |
-26 |
-27 |
-27 |
-28 |
-29 |
|
Department
of Energy departmental administration, OIG, and EIA
administration |
218 |
169 |
191 |
224 |
196 |
202 |
208 |
|
|
|
Total,
Energy information, policy, and regulation |
233 |
184 |
206 |
251 |
234 |
252 |
256 |
|
|
|
Total,
Discretionary |
2,959 |
3,046 |
2,974 |
3,038 |
3,094 |
3,220 |
3,294 |
|
|
|
Mandatory: |
|
Energy
supply: |
|
Naval
petroleum reserves oil and gas sales |
-10 |
-8 |
-8 |
.......... |
.......... |
.......... |
.......... |
|
Federal
power marketing |
-934 |
-1,002 |
-764 |
-715 |
-801 |
-769 |
-799 |
|
Tennessee
Valley Authority |
-347 |
-505 |
-260 |
-451 |
-953 |
-1,010 |
-1,078 |
|
United
States Enrichment Corporation |
-5 |
-64 |
-67 |
-71 |
-75 |
-79 |
-83 |
|
Nuclear
waste fund program |
-701 |
-620 |
-640 |
-625 |
-612 |
-637 |
-621 |
|
Elk
Hills school lands fund |
.......... |
.......... |
36 |
.......... |
.......... |
.......... |
.......... |
|
Research
and development |
2 |
.......... |
.......... |
.......... |
.......... |
.......... |
.......... |
|
Rural
electric and telephone liquidating accounts |
-2,021 |
-1,341 |
-1,593 |
-1,288 |
-1,263 |
-1,131 |
-1,001 |
|
Rural
electric and telephone loan subsidy reestimates |
.......... |
-161 |
.......... |
.......... |
.......... |
.......... |
.......... |
|
|
|
Total,
Energy supply |
-4,016 |
-3,701 |
-3,296 |
-3,150 |
-3,704 |
-3,626 |
-3,582 |
|
|
|
Energy
information, policy, and regulation: |
|
Miscellaneous
revenues, departmental administration |
-3 |
.......... |
.......... |
.......... |
.......... |
.......... |
.......... |
|
|
|
Total, Mandatory |
-4,019 |
-3,701 |
-3,296 |
-3,150 |
-3,704 |
-3,626 |
-3,582 |
|
|
|
Total, Energy |
-1,060 |
-655 |
-322 |
-112 |
-610 |
-406 |
-288 |
|
|
| 300 Natural resources and
environment: |
|
Discretionary: |
|
Water
resources: |
|
Corps
of Engineers |
4,186 |
4,338 |
4,158 |
4,020 |
4,094 |
4,160 |
4,072 |
|
Bureau
of Reclamation |
802 |
961 |
780 |
791 |
809 |
830 |
849 |
|
Watershed,
flood prevention, and other |
291 |
301 |
261 |
182 |
180 |
147 |
156 |
|
|
|
Total,
Water resources |
5,279 |
5,600 |
5,199 |
4,993 |
5,083 |
5,137 |
5,077 |
|
|
|
Conservation and
land management: |
|
Forest
Service |
3,223 |
4,235 |
3,763 |
3,726 |
3,750 |
3,833 |
3,917 |
|
Management
of public lands (BLM) |
1,356 |
1,525 |
1,768 |
1,782 |
1,660 |
1,696 |
1,733 |
|
Recreation
fee (Proposed Legislation non-PAYGO) |
.......... |
.......... |
.......... |
-4 |
-5 |
-5 |
-6 |
|
Conservation
of agricultural lands |
698 |
807 |
825 |
845 |
857 |
871 |
890 |
|
Proposed
Legislation (non-PAYGO) |
.......... |
.......... |
-7 |
-9 |
-8 |
-3 |
-3 |
|
|
|
Subtotal,
Conservation of agricultural lands |
698 |
807 |
818 |
836 |
849 |
868 |
887 |
|
|
|
Other
conservation and land management programs |
546 |
655 |
618 |
587 |
598 |
624 |
629 |
|
|
|
Total,
Conservation and land management |
5,823 |
7,222 |
6,967 |
6,927 |
6,852 |
7,016 |
7,160 |
|
|
|
Recreational
resources: |
|
Operation
of recreational resources |
2,742 |
3,210 |
3,415 |
3,522 |
3,609 |
3,797 |
3,946 |
|
Recreation
fee (Proposed Legislation non-PAYGO) |
.......... |
.......... |
.......... |
-57 |
-76 |
-76 |
-77 |
|
Other
recreational resources activities |
222 |
133 |
188 |
192 |
166 |
156 |
155 |
|
|
|
Total,
Recreational resources |
2,964 |
3,343 |
3,603 |
3,657 |
3,699 |
3,877 |
4,024 |
|
|
|
Pollution
control and abatement: |
|
Regulatory,
enforcement, and research programs |
2,641 |
2,900 |
2,958 |
2,959 |
2,931 |
2,953 |
2,997 |
|
State
and tribal assistance grants |
3,192 |
3,393 |
3,534 |
3,596 |
3,543 |
3,544 |
3,421 |
|
Hazardous
substance superfund |
1,603 |
1,380 |
1,287 |
1,285 |
1,285 |
1,287 |
1,308 |
|
Other
control and abatement activities |
138 |
141 |
142 |
154 |
157 |
162 |
161 |
|
Proposed
Legislation (non-PAYGO) |
.......... |
.......... |
-4 |
-8 |
-8 |
-8 |
-8 |
|
|
|
Total,
Pollution control and abatement |
7,574 |
7,814 |
7,917 |
7,986 |
7,908 |
7,938 |
7,879 |
|
|
|
Other natural
resources: |
|
NOAA |
2,317 |
2,556 |
2,899 |
3,059 |
3,180 |
3,289 |
3,357 |
|
Other
natural resource program activities |
1,037 |
1,048 |
1,002 |
1,010 |
1,015 |
1,013 |
1,033 |
|
|
|
Total,
Other natural resources |
3,354 |
3,604 |
3,901 |
4,069 |
4,195 |
4,302 |
4,390 |
|
|
|
Total,
Discretionary |
24,994 |
27,583 |
27,587 |
27,632 |
27,737 |
28,270 |
28,530 |
|
|
|
Mandatory: |
|
Water
resources: |
|
Offsetting
receipts and other mandatory water resource programs |
-198 |
-169 |
-206 |
-76 |
-142 |
-158 |
-168 |
|
Proposed
Legislation (PAYGO) |
.......... |
.......... |
.......... |
10 |
15 |
20 |
25 |
|
|
|
Total,
Water resources |
-198 |
-169 |
-206 |
-66 |
-127 |
-138 |
-143 |
|
|
|
Conservation and
land management: |
|
Conservation
Reserve Program and other |
1,793 |
2,061 |
2,065 |
2,031 |
2,120 |
2,112 |
2,103 |
|
Other
conservation programs |
360 |
526 |
555 |
513 |
513 |
511 |
509 |
|
Recreation
fee (Proposed Legislation PAYGO) |
.......... |
.......... |
.......... |
6 |
8 |
8 |
8 |
|
Offsetting
receipts |
-2,075 |
-3,001 |
-2,791 |
-2,784 |
-2,798 |
-2,816 |
-2,796 |
|
Recreation
fee (Proposed Legislation PAYGO) |
.......... |
.......... |
.......... |
5 |
5 |
6 |
6 |
|
|
|
Total,
Conservation and land management |
78 |
-414 |
-171 |
-229 |
-152 |
-179 |
-170 |
|
|
|
Recreational
resources: |
|
Operation
of recreational resources |
814 |
923 |
921 |
942 |
1,037 |
925 |
928 |
|
Recreation
fee (Proposed Legislation PAYGO) |
.......... |
.......... |
.......... |
43 |
93 |
155 |
189 |
|
Offsetting
receipts |
-359 |
-458 |
-374 |
-309 |
-312 |
-313 |
-315 |
|
Proposed
Legislation (PAYGO) |
.......... |
.......... |
.......... |
76 |
76 |
77 |
77 |
|
|
|
Subtotal,
Offsetting receipts |
-359 |
-458 |
-374 |
-233 |
-236 |
-236 |
-238 |
|
|
|
Recreation
fee (Proposed Legislation PAYGO) |
.......... |
.......... |
-10 |
-209 |
-217 |
-224 |
-227 |
|
|
|
Total,
Recreational resources |
455 |
465 |
537 |
543 |
677 |
620 |
652 |
|
|
|
Pollution
control and abatement: |
|
Superfund
resources and other mandatory |
-172 |
-148 |
-164 |
-184 |
-170 |
-141 |
-127 |
|
|
|
Other natural
resources: |
|
Fees
and mandatory programs |
-126 |
53 |
-89 |
-26 |
1 |
3 |
2 |
|
|
|
Total, Mandatory |
37 |
-213 |
-93 |
38 |
229 |
165 |
214 |
|
|
|
Total, Natural resources and
environment |
25,031 |
27,370 |
27,494 |
27,670 |
27,966 |
28,435 |
28,744 |
|
|
| 350 Agriculture: |
|
Discretionary: |
|
Farm income
stabilization: |
|
Agriculture
credit loan program |
391 |
482 |
465 |
476 |
487 |
497 |
508 |
|
P.L.480
market development activities |
342 |
408 |
267 |
160 |
141 |
144 |
146 |
|
Administrative
expenses |
860 |
979 |
1,080 |
1,064 |
1,111 |
1,104 |
1,114 |
|
|
|
Total,
Farm income stabilization |
1,593 |
1,869 |
1,812 |
1,700 |
1,739 |
1,745 |
1,768 |
|
|
|
Agricultural
research and services: |
|
Research
and education programs |
1,349 |
1,467 |
1,462 |
1,550 |
1,483 |
1,464 |
1,473 |
|
Discretionary
changes to mandatory research programs |
.......... |
.......... |
-9 |
-54 |
.......... |
18 |
45 |
|
Integrated
research, education, and extension programs |
1 |
17 |
31 |
41 |
42 |
43 |
44 |
|
Extension
programs |
437 |
421 |
460 |
432 |
436 |
437 |
447 |
|
Marketing
programs |
53 |
58 |
72 |
73 |
75 |
77 |
78 |
|
Animal
and plant inspection programs |
526 |
894 |
860 |
669 |
671 |
685 |
699 |
|
Proposed
Legislation (non-PAYGO) |
.......... |
.......... |
-5 |
-5 |
-5 |
-5 |
-5 |
|
|
|
Subtotal,
Animal and plant inspection programs |
526 |
894 |
855 |
664 |
666 |
680 |
694 |
|
|
|
Economic
intelligence |
173 |
165 |
179 |
200 |
189 |
186 |
192 |
|
Grain
inspection and packers program |
25 |
32 |
33 |
34 |
34 |
35 |
35 |
|
Proposed
Legislation (non-PAYGO) |
.......... |
.......... |
-4 |
-4 |
-4 |
-4 |
-4 |
|
|
|
Subtotal,
Grain inspection and packers program |
25 |
32 |
29 |
30 |
30 |
31 |
31 |
|
|
|
Foreign
agricultural service |
125 |
105 |
122 |
124 |
128 |
130 |
134 |
|
Other
programs and unallocated overhead |
369 |
457 |
447 |
458 |
469 |
480 |
487 |
|
|
|
Total,
Agricultural research and services |
3,058 |
3,616 |
3,648 |
3,518 |
3,518 |
3,546 |
3,625 |
|
|
|
Total,
Discretionary |
4,651 |
5,485 |
5,460 |
5,218 |
5,257 |
5,291 |
5,393 |
|
|
|
Mandatory: |
|
Farm income
stabilization: |
|
Commodity
Credit Corporation |
30,484 |
18,447 |
10,986 |
7,213 |
5,963 |
5,808 |
5,902 |
|
Crop
insurance and other farm credit activities |
2,473 |
2,697 |
2,758 |
2,949 |
3,105 |
3,254 |
3,439 |
|
Credit
liquidating accounts (ACIF and FAC) |
-1,098 |
-917 |
-883 |
-867 |
-786 |
-743 |
-676 |
|
|
|
Total,
Farm income stabilization |
31,859 |
20,227 |
12,861 |
9,295 |
8,282 |
8,319 |
8,665 |
|
|
|
Agricultural
research and services: |
|
Miscellaneous
mandatory programs |
291 |
410 |
463 |
684 |
637 |
628 |
592 |
|
Offsetting
receipts |
-160 |
-200 |
-162 |
-160 |
-160 |
-158 |
-158 |
|
|
|
Total,
Agricultural research and services |
131 |
210 |
301 |
524 |
477 |
470 |
434 |
|
|
|
Total, Mandatory |
31,990 |
20,437 |
13,162 |
9,819 |
8,759 |
8,789 |
9,099 |
|
|
|
Total, Agriculture |
36,641 |
25,922 |
18,622 |
15,037 |
14,016 |
14,080 |
14,492 |
|
|
| 370 Commerce and housing
credit: |
|
Discretionary: |
|
Mortgage
credit: |
|
Federal
Housing Administration (FHA) loan programs |
-1,128 |
-1,176 |
-1,599 |
-1,893 |
-2,080 |
-2,162 |
-2,074 |
|
Government
National Mortgage Association (GNMA) |
-303 |
-347 |
-345 |
-350 |
-351 |
-351 |
-352 |
|
Other
housing and urban development |
-61 |
-100 |
-239 |
-236 |
-234 |
-235 |
-238 |
|
Rural
housing insurance fund |
559 |
658 |
675 |
674 |
686 |
699 |
721 |
|
|
|
Total,
Mortgage credit |
-933 |
-965 |
-1,508 |
-1,805 |
-1,979 |
-2,049 |
-1,943 |
|
|
|
Postal
service: |
|
Payments
to the Postal Service fund (On-budget) |
100 |
93 |
77 |
79 |
80 |
82 |
84 |
|
|
|
Deposit
insurance: |
|
National
credit union administration |
1 |
.......... |
-1 |
.......... |
.......... |
.......... |
.......... |
|
|
|
Other
advancement of commerce: |
|
Small
and minority business assistance |
581 |
686 |
629 |
539 |
510 |
522 |
532 |
|
Science
and technology |
635 |
690 |
729 |
657 |
565 |
555 |
552 |
|
Economic
and demographic statistics |
4,169 |
1,355 |
652 |
874 |
809 |
782 |
810 |
|
Regulatory
agencies |
-401 |
-462 |
-492 |
-543 |
-554 |
-660 |
-781 |
|
International
Trade Administration |
336 |
305 |
321 |
337 |
341 |
350 |
357 |
|
Patent
and trademark salaries and expenses |
-134 |
-230 |
-198 |
-208 |
-224 |
-220 |
-246 |
|
Other
discretionary |
120 |
222 |
141 |
142 |
144 |
149 |
154 |
|
|
|
Total,
Other advancement of commerce |
5,306 |
2,566 |
1,782 |
1,798 |
1,591 |
1,478 |
1,378 |
|
|
|
Total,
Discretionary |
4,474 |
1,694 |
350 |
72 |
-308 |
-489 |
-481 |
|
|
|
Mandatory: |
|
Mortgage
credit: |
|
FHA
General and special risk negative subsidies |
.......... |
-304 |
-200 |
-42 |
-99 |
-17 |
-15 |
|
FHA
mutual mortgage insurance receipts (intragovernmental) |
.......... |
-4,027 |
.......... |
-81 |
-251 |
-430 |
-610 |
|
GNMA
receipts (intragovernmental) |
.......... |
-6,610 |
-439 |
-405 |
-429 |
-453 |
-479 |
|
Indian
housing loan guarantee receipts |
.......... |
-6 |
.......... |
.......... |
.......... |
.......... |
.......... |
|
Mortgage
credit reestimates |
.......... |
4,073 |
.......... |
.......... |
.......... |
.......... |
.......... |
|
FHA
general and special risk insurance liquidating account |
443 |
1,600 |
1,950 |
1,716 |
722 |
537 |
263 |
|
GNMA
liquidating account |
-389 |
6,216 |
.......... |
.......... |
.......... |
.......... |
.......... |
|
Other
credit liquidating accounts |
-2,455 |
1,044 |
-2,768 |
-2,811 |
-2,841 |
-2,934 |
-3,160 |
|
Other
mortgage credit activities |
-1 |
274 |
.......... |
.......... |
.......... |
.......... |
.......... |
|
|
|
Total,
Mortgage credit |
-2,402 |
2,260 |
-1,457 |
-1,623 |
-2,898 |
-3,297 |
-4,001 |
|
|
|
Postal
service: |
|
Payments
to the Postal Service fund for nonfunded liabilities
(On-budget) |
.......... |
.......... |
67 |
.......... |
.......... |
.......... |
.......... |
|
Postal
Service (Off-budget) |
2,029 |
2,596 |
3,061 |
-502 |
-719 |
-1,318 |
-1,812 |
|
|
|
Total,
Postal service |
2,029 |
2,596 |
3,128 |
-502 |
-719 |
-1,318 |
-1,812 |
|
|
|
Deposit
insurance: |
|
Bank
Insurance Fund |
-909 |
-756 |
-195 |
672 |
997 |
1,638 |
904 |
|
Proposed
Legislation (non-PAYGO) |
.......... |
.......... |
-5 |
-11 |
-18 |
-24 |
-31 |
|
Proposed
Legislation (PAYGO) |
.......... |
.......... |
-92 |
-97 |
-101 |
-106 |
-112 |
|
|
|
Subtotal,
Bank Insurance Fund |
-909 |
-756 |
-292 |
564 |
878 |
1,508 |
761 |
|
|
|
FSLIC
Resolution Fund |
-1,396 |
116 |
262 |
-60 |
15 |
-97 |
-63 |
|
Savings
Association Insurance Fund |
-562 |
-112 |
-248 |
-119 |
34 |
56 |
98 |
|
National
credit union administration |
-208 |
-244 |
-395 |
-345 |
-360 |
-380 |
-401 |
|
Other
deposit insurance activities |
23 |
10 |
22 |
19 |
27 |
28 |
29 |
|
|
|
Total,
Deposit insurance |
-3,052 |
-986 |
-651 |
59 |
594 |
1,115 |
424 |
|
|
|
Other
advancement of commerce: |
|
Universal
service fund |
4,074 |
6,483 |
5,468 |
6,487 |
6,730 |
7,309 |
7,906 |
|
Payments
to copyright owners |
375 |
257 |
161 |
251 |
229 |
242 |
254 |
|
Spectrum
auction subsidy |
-1,821 |
-12,201 |
8 |
8 |
8 |
8 |
8 |
|
Regulatory
fees |
-25 |
-26 |
-26 |
-26 |
-26 |
-26 |
-26 |
|
Credit
liquidating accounts |
-258 |
-137 |
-63 |
-48 |
-36 |
-29 |
-22 |
|
Business
loan program, subsidy reestimate |
-284 |
-722 |
.......... |
.......... |
.......... |
.......... |
.......... |
|
Other
mandatory |
101 |
14 |
26 |
26 |
26 |
26 |
26 |
|
Proposed
Legislation (PAYGO) |
.......... |
.......... |
2 |
.......... |
.......... |
.......... |
.......... |
|
|
|
Subtotal,
Other mandatory |
101 |
14 |
28 |
26 |
26 |
26 |
26 |
|
|
|
Total,
Other advancement of commerce |
2,162 |
-6,332 |
5,576 |
6,698 |
6,931 |
7,530 |
8,146 |
|
|
|
Total, Mandatory |
-1,263 |
-2,462 |
6,596 |
4,632 |
3,908 |
4,030 |
2,757 |
|
|
|
Total, Commerce and housing
credit |
3,211 |
-768 |
6,946 |
4,704 |
3,600 |
3,541 |
2,276 |
|
|
| 400 Transportation: |
|
Discretionary: |
|
Ground
transportation: |
|
Highways |
23,990 |
26,049 |
28,696 |
30,025 |
31,148 |
32,265 |
33,227 |
|
State
infrastructure banks |
19 |
8 |
8 |
6 |
5 |
2 |
.......... |
|
Highway
safety |
485 |
673 |
754 |
729 |
724 |
741 |
761 |
|
Mass
transit |
5,331 |
5,508 |
5,726 |
5,805 |
6,309 |
7,002 |
7,259 |
|
Railroads |
761 |
836 |
1,046 |
725 |
737 |
754 |
767 |
|
Proposed
Legislation (non-PAYGO) |
.......... |
.......... |
-55 |
-110 |
-113 |
-116 |
-119 |
|
|
|
Subtotal,
Railroads |
761 |
836 |
991 |
615 |
624 |
638 |
648 |
|
|
|
Regulation |
16 |
18 |
18 |
19 |
19 |
19 |
20 |
|
|
|
Total,
Ground transportation |
30,602 |
33,092 |
36,193 |
37,199 |
38,829 |
40,667 |
41,915 |
|
|
|
Air
transportation: |
|
Airports
and airways (FAA) |
9,562 |
11,019 |
12,192 |
13,223 |
13,794 |
14,345 |
14,716 |
|
Aeronautical
research and technology |
1,014 |
901 |
889 |
965 |
840 |
844 |
844 |
|
Payments
to air carriers |
-5 |
20 |
-4 |
.......... |
.......... |
.......... |
.......... |
|
|
|
Total,
Air transportation |
10,571 |
11,940 |
13,077 |
14,188 |
14,634 |
15,189 |
15,560 |
|
|
|
Water
transportation: |
|
Marine
safety and transportation |
3,271 |
3,383 |
3,637 |
3,685 |
3,842 |
3,961 |
4,067 |
|
Ocean
shipping |
86 |
149 |
99 |
128 |
136 |
141 |
145 |
|
Panama
Canal Commission |
15 |
.......... |
.......... |
.......... |
.......... |
.......... |
.......... |
|
|
|
Total,
Water transportation |
3,372 |
3,532 |
3,736 |
3,813 |
3,978 |
4,102 |
4,212 |
|
|
|
Other
transportation: |
|
Department
of Transportation administration and other |
202 |
296 |
248 |
252 |
262 |
267 |
272 |
|
Proposed
Legislation (non-PAYGO) |
.......... |
.......... |
-12 |
-22 |
-22 |
-23 |
-24 |
|
|
|
Total,
Other transportation |
202 |
296 |
236 |
230 |
240 |
244 |
248 |
|
|
|
Total,
Discretionary |
44,747 |
48,860 |
53,242 |
55,430 |
57,681 |
60,202 |
61,935 |
|
|
|
Mandatory: |
|
Ground
transportation: |
|
Highways |
1,244 |
1,428 |
1,269 |
1,137 |
1,034 |
928 |
863 |
|
Offsetting
receipts and credit subsidy reestimates |
-99 |
-33 |
-33 |
-33 |
-33 |
-33 |
-33 |
|
Credit
liquidating accounts |
-50 |
-29 |
-29 |
-29 |
-29 |
-29 |
-24 |
|
|
|
Total,
Ground transportation |
1,095 |
1,366 |
1,207 |
1,075 |
972 |
866 |
806 |
|
|
|
Air
transportation: |
|
Payments
to air carriers |
.......... |
30 |
44 |
40 |
40 |
40 |
40 |
|
|
|
Water
transportation: |
|
Coast
Guard retired pay |
713 |
760 |
861 |
943 |
985 |
1,024 |
1,063 |
|
Other
water transportation programs |
309 |
65 |
25 |
-11 |
-14 |
-16 |
-18 |
|
|
|
Total,
Water transportation |
1,022 |
825 |
886 |
932 |
971 |
1,008 |
1,045 |
|
|
|
Other
transportation: |
|
Sale of
Governors Island |
.......... |
.......... |
-340 |
.......... |
.......... |
.......... |
.......... |
|
Other
mandatory transportation programs |
-10 |
-2 |
-1 |
-1 |
-1 |
-1 |
-1 |
|
|
|
Total,
Other transportation |
-10 |
-2 |
-341 |
-1 |
-1 |
-1 |
-1 |
|
|
|
Total, Mandatory |
2,107 |
2,219 |
1,796 |
2,046 |
1,982 |
1,913 |
1,890 |
|
|
|
Total,
Transportation |
46,854 |
51,079 |
55,038 |
57,476 |
59,663 |
62,115 |
63,825 |
|
|
| 450 Community and regional
development: |
|
Discretionary: |
|
Community
development: |
|
Community
development block grant |
4,955 |
4,940 |
5,034 |
4,914 |
4,817 |
4,840 |
4,936 |
|
Proposed
Legislation (non-PAYGO) |
.......... |
.......... |
10 |
65 |
96 |
104 |
106 |
|
|
|
Subtotal,
Community development block grant |
4,955 |
4,940 |
5,044 |
4,979 |
4,913 |
4,944 |
5,042 |
|
|
|
Community
development loan guarantees |
7 |
20 |
20 |
18 |
18 |
15 |
16 |
|
Community
adjustment and investment program |
6 |
8 |
1 |
2 |
2 |
2 |
2 |
|
Community
development financial institutions |
96 |
115 |
114 |
103 |
78 |
72 |
72 |
|
Brownfields
redevelopment |
4 |
25 |
30 |
33 |
33 |
29 |
27 |
|