DEPARTMENT OF AGRICULTURE

Office of the Secretary

Federal Funds

Production, Processing and Marketing

Office of the Secretary

For necessary expenses of the Office of the Secretary of Agriculture, [$5,936,000]$5,883,000: Provided, That not to exceed $11,000 of this amount shall be available for official reception and representation expenses, not otherwise provided for, as determined by the Secretary.

Office of the Assistant Secretary for Administration

For necessary expenses of the Office of the Assistant Secretary for Administration, [$828,000]$820,000.

Office of Tribal Relations

For necessary expenses of the Office of Tribal Relations, [$1,025,000]$1,015,000, to support communication and consultation activities with Federally Recognized Tribes, as well as other requirements established by law.

[Office of] [Ecosystem Services Management]

[For necessary expenses of the Office of] [Ecosystem Services Management, $2,021,000.]

Office of the Assistant Secretary for Congressional Relations

(including transfers of funds)

For necessary expenses of the Office of the Assistant Secretary for Congressional Relations to carry out the programs funded by this Act, including programs involving intergovernmental affairs and liaison within the executive branch, [$4,081,000]$4,041,000: Provided, That these funds may be transferred to agencies of the Department of Agriculture funded by this Act to maintain personnel at the agency level.

Office of the Under Secretary for Research, Education and Economics

For necessary expenses of the Office of the Under Secretary for Research, Education and Economics, [$920,000]$911,000.

Office of the Under Secretary for Marketing and Regulatory Programs

For necessary expenses of the Office of the Under Secretary for Marketing and Regulatory Programs, [$920,000]$911,000.

Office of the Under Secretary for Food Safety

For necessary expenses of the Office of the Under Secretary for Food Safety, [$836,000]$828,000.

Office of the Under Secretary for Farm and Foreign Agricultural Services

For necessary expenses of the Office of the Under Secretary for Farm and Foreign Agricultural Services, [$920,000]$911,000.

Office of the Under Secretary for Natural Resources and Environment

For necessary expenses of the Office of the Under Secretary for Natural Resources and Environment, [$920,000]$911,000.

Office of the Under Secretary for Rural Development

For necessary expenses of the Office of the Under Secretary for Rural Development, [$920,000]$911,000.

Office of the Under Secretary for Food, Nutrition and Consumer Services

For necessary expenses of the Office of the Under Secretary for Food, Nutrition and Consumer Services, [$836,000]$828,000. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–9913–0–1–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Office of the Secretary 3 3 4
0002 Under/Assistant Secretaries 12 12 11
0003 Trade negotiations and biotechnology resources 2 2 2
0004 Office of Tribal Relations 1 1 1
0005 Office of Environmental Markets 1



0091 Direct program activities, subtotal 19 18 18
0802 Reimbursable program 4 9 9



0900 Total new obligations 23 27 27

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 3 4
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 1 3 5
Budget authority:
Appropriations, discretionary:
1100 Appropriation 18 18 18
Spending authority from offsetting collections, discretionary:
1700 Collected 5 5
1701 Change in uncollected payments, Federal sources 9 5 5



1750 Spending auth from offsetting collections, disc (total) 9 10 10
1900 Budget authority (total) 27 28 28
1930 Total budgetary resources available 28 31 33
Memorandum (non-add) entries:
1940 Unobligated balance expiring –2
1941 Unexpired unobligated balance, end of year 3 4 6

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 5 9 9
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –5 –14 –19



3020 Obligated balance, start of year (net) –5 –10
3030 Obligations incurred, unexpired accounts 23 27 27
3031 Obligations incurred, expired accounts 2
3040 Outlays (gross) –19 –27 –28
3050 Change in uncollected pymts, Fed sources, unexpired –9 –5 –5
3080 Recoveries of prior year unpaid obligations, unexpired –1
3081 Recoveries of prior year unpaid obligations, expired –2
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 9 9 7
3091 Uncollected pymts, Fed sources, end of year –14 –19 –24



3100 Obligated balance, end of year (net) –5 –10 –17

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 27 28 28
Outlays, gross:
4010 Outlays from new discretionary authority 17 25 25
4011 Outlays from discretionary balances 2 2 3



4020 Outlays, gross (total) 19 27 28
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –5 –5
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –9 –5 –5



4070 Budget authority, net (discretionary) 18 18 18
4080 Outlays, net (discretionary) 19 22 23
4180 Budget authority, net (total) 18 18 18
4190 Outlays, net (total) 19 22 23

The Office of the Secretary is responsible for the overall planning, coordination and administration of the Department's programs. This includes the Secretary, Deputy Secretary, Under Secretaries, Assistant Secretaries, and their immediate staffs, who provide top policy guidance for the Department; maintain relationships with agricultural organizations and others in the development of farm programs; and provide liaison with the Executive Office of the President and Members of Congress on all matters pertaining to agricultural policy.

Funds are proposed for the Office of the Secretary's account for (1) negotiating and monitoring trade agreements; and (2) for technical trade support in the areas of biotechnology, sanitary and phyto-sanitary issues.

Object Classification (in millions of dollars)


Identification code 12–9913–0–1–352 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 12 11 11
12.1 Civilian personnel benefits 3 3 2
21.0 Travel and transportation of persons 1 2
23.3 Communications, utilities, and miscellaneous charges 1 1 1
25.2 Other services from non-federal sources 2 2 2



99.0 Direct obligations 18 18 18
99.0 Reimbursable obligations 5 9 9



99.9 Total new obligations 23 27 27

Employment Summary


Identification code 12–9913–0–1–352 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 75 82 82
2001 Reimbursable civilian full-time equivalent employment 21 32 32

Healthy Food Financing Initiative

For necessary expenses of the Secretary to carry out demonstration projects to increase access to healthy foods through retail outlets in rural and urban areas, $35,000,000, to remain available until September 30, [2012]2013, which the Secretary may use for [financial and] the cost of grants (including for technical assistance), loans, and loan guarantees[; may transfer to the Intermediary Relending Program, for infrastructure and operations to enhance marketing of locally and regionally produced foods, for the costs of authorized direct loans] (as defined in section 502 of the Congressional Budget Act of 1974); and may use, not to exceed [$1,400,000]$2,000,000, for the Federal administrative costs of carrying out and evaluating such demonstration projects: Provided, [That in addition, to further enable the Secretary to carry out such demonstration projects, the Secretary may also reserve a total, in aggregate, of up to $15,000,000 of the funds made available in this or any other Act in the Rural Community Facilities Program account, in the Marketing Services account, in the Rural Business Program account, in the Rural Development Loan Fund Program account, for section 379E of the Consolidated Farm and Rural Development Act (7 U.S.C. 1981 et seq.) and for section 6 of the Farmer-to-Consumer Direct Marketing Act of 1976 (7 U.S.C. 3005), and the Secretary may use such reserved amounts for technical or financial assistance; for the costs of authorized direct or guaranteed loans (as defined in section 502 of the Congressional Budget Act of 1974); and, not to exceed $600,000, for the Federal administrative costs of carrying out and evaluating such demonstration projects: Provided further, That the Secretary, under the prior proviso, may reserve not more than 10 percent of the funding available for a specific program activity in the accounts specified therein: Provided further,] That the Secretary, in carrying out such demonstration projects, may make or guarantee loans notwithstanding any applicable legal limitations regarding participant eligibility[, area served, size of loan, or size of loans made by borrowers] that the Secretary determines would interfere with the objectives of such demonstration projects: [Provided further, That the Secretary, to carry out such demonstration projects, may transfer the funds appropriated or reserved herein into an account to be used for the costs of direct loans under section 310B(a) of the Consolidated Farm and Rural Development Act (7 U.S.C.1932(a)):] Provided further, That the Secretary, to carry out such demonstration projects, may use one or more consolidated solicitation and application processes: Provided further, That any funds provided for under this heading for such demonstration projects shall be in addition to any other funds that the Secretary may use for carrying out such projects.

Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–0015–0–1–451 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 35



0900 Total new obligations (object class 41.0) 35

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 35
1930 Total budgetary resources available 35

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 35
3040 Outlays (gross) –35

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 35
Outlays, gross:
4010 Outlays from new discretionary authority 35
4180 Budget authority, net (total) 35
4190 Outlays, net (total) 35

The "Healthy Food Financing Initiative" is designed to support local and regional efforts to increase access to healthy food, particularly for the development of grocery stores and other healthy food retailers in urban and rural food deserts and other low-income/underserved areas. Through the initiative, funds will be made available from a number of loan, grant, promotion, and other programs to provide financial and technical assistance to support market planning and promotion efforts as well as infrastructure and operational improvements designed to stimulate consumer demand, enhance marketing, and increase availability of locally and regionally produced foods.

Trust Funds

Gifts and Bequests

Special and Trust Fund Receipts (in millions of dollars)


Identification code 12–8203–0–7–352 2010 actual CR 2012 est.

0100 Balance, start of year
Receipts:
0220 Gifts and Bequests, Departmental Administration 1 1 1



0299 Total receipts and collections 1 1 1



0400 Total: Balances and collections 1 1 1
Appropriations:
0500 Gifts and Bequests –1 –1 –1



0599 Total appropriations –1 –1 –1



0799 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 12–8203–0–7–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Gifts and bequests 1 1 1



0900 Total new obligations (object class 99.5) 1 1 1

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 3 3 3
Budget authority:
Appropriations, mandatory:
1202 Appropriation (trust fund) 1 1 1
1930 Total budgetary resources available 4 4 4
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 3 3 3

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 1 1 1
3040 Outlays (gross) –1 –1 –1

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 1 1 1
Outlays, gross:
4100 Outlays from new mandatory authority 1 1 1
4180 Budget authority, net (total) 1 1 1
4190 Outlays, net (total) 1 1 1

The Secretary is authorized to accept and administer gifts and bequests of real and personal property to facilitate the work of the Department. Property and the proceeds thereof are used in accordance with the terms of the gift or bequest (7 U.S.C. 2269).

Executive Operations

Federal Funds

Common Computing Environment

Program and Financing (in millions of dollars)


Identification code 12–0113–0–1–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Common computing environment 9 4



0900 Total new obligations (object class 25.2) 9 4

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 13 4
1930 Total budgetary resources available 13 4
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 4

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 6 6 6
3030 Obligations incurred, unexpired accounts 9 4
3040 Outlays (gross) –9 –4
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 6 6 6

Budget authority and outlays, net:
Discretionary:
Outlays, gross:
4011 Outlays from discretionary balances 9 4
4180 Budget authority, net (total)
4190 Outlays, net (total) 9 4

Working Capital Fund

Program and Financing (in millions of dollars)


Identification code 12–4609–0–4–352 2010 actual CR 2012 est.

Obligations by program activity:
0801 Administration 40 51 48
0802 Communications 4 5 5
0803 Finance and management 319 280 275
0804 Information technology 396 404 406
0805 Executive secretariat 3 4 4



0809 Reimbursable program activities, subtotal 762 744 738
0811 Administration 1
0812 Finance and management 30 33 16
0813 Information technology 13 12 6



0819 Reimbursable program activities, subtotal 44 45 22



0900 Total new obligations 806 789 760

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 68 82 37
Budget authority:
Appropriations, discretionary:
1121 Appropriations transferred from other accounts 7
Spending authority from offsetting collections, discretionary:
1700 Collected 694 744 738
1701 Change in uncollected payments, Federal sources 119



1750 Spending auth from offsetting collections, disc (total) 813 744 738
1900 Budget authority (total) 820 744 738
1930 Total budgetary resources available 888 826 775
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 82 37 15

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 168 263 309
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –97 –216 –216



3020 Obligated balance, start of year (net) 71 47 93
3030 Obligations incurred, unexpired accounts 806 789 760
3040 Outlays (gross) –711 –743 –738
3050 Change in uncollected pymts, Fed sources, unexpired –119
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 263 309 331
3091 Uncollected pymts, Fed sources, end of year –216 –216 –216



3100 Obligated balance, end of year (net) 47 93 115

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 820 744 738
Outlays, gross:
4010 Outlays from new discretionary authority 611 644 638
4011 Outlays from discretionary balances 100 99 100



4020 Outlays, gross (total) 711 743 738
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –682 –744 –738
4033 Non-Federal sources –12



4040 Offsets against gross budget authority and outlays (total) –694 –744 –738
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –119



4070 Budget authority, net (discretionary) 7
4080 Outlays, net (discretionary) 17 –1
4180 Budget authority, net (total) 7
4190 Outlays, net (total) 17 –1

This fund finances, by advances or reimbursements, certain central services in the Department of Agriculture, including duplicating and other visual information services; broadcast media services; supply services; centralized financial management systems; centralized automated data processing systems for payroll, personnel, and related services; voucher payments services; telecommunications services; and information technology systems.

Object Classification (in millions of dollars)


Identification code 12–4609–0–4–352 2010 actual CR 2012 est.

Reimbursable obligations:
Personnel compensation:
11.1 Full-time permanent 167 195 199
11.5 Other personnel compensation 7 6 6



11.9 Total personnel compensation 174 201 205
12.1 Civilian personnel benefits 52 55 55
21.0 Travel and transportation of persons 6 6 6
22.0 Transportation of things 1 1 1
23.1 Rental payments to GSA 6 5 5
23.2 Rental payments to others 17 3 4
23.3 Communications, utilities, and miscellaneous charges 80 80 80
23.3 Communications, utilities, and miscellaneous charges 22 22
24.0 Printing and reproduction 1 1 1
25.2 Other services from non-federal sources 377 8 6
25.3 Other goods and services from federal sources 2 2
25.3 Other goods and services from federal sources 155 155
25.3 Other goods and services from federal sources 68 57
25.3 Other goods and services from federal sources 9 9
25.4 Operation and maintenance of facilities 2 2
25.7 Operation and maintenance of equipment 93 94
26.0 Supplies and materials 15 12 12
31.0 Equipment 77 9 8
31.0 Equipment 12 14
31.0 Equipment 45 22



99.0 Reimbursable obligations 806 789 760



99.9 Total new obligations 806 789 760

Employment Summary


Identification code 12–4609–0–4–352 2010 actual CR 2012 est.

2001 Reimbursable civilian full-time equivalent employment 2,179 2,515 2,525

Office of Chief Economist

Federal Funds

office of the chief economist

For necessary expenses of the Office of the Chief Economist, [$13,175,000] $15,196,000. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–0123–0–1–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 13 13 13
0002 Office of Environmental Markets 2



0091 Direct program activities, subtotal 13 13 15
0801 Reimbursable program activity - other 1 1
0802 Reimbursable program activity (Biodiesel Fuel Education Program) 1 1



0899 Total reimbursable obligations 2 2



0900 Total new obligations 13 15 17

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1
Budget authority:
Appropriations, discretionary:
1100 Appropriation 13 13 15
Appropriations, mandatory:
1221 Appropriations transferred from other accounts 1 1 1
Spending authority from offsetting collections, discretionary:
1700 Collected 2 2
1900 Budget authority (total) 14 16 18
1930 Total budgetary resources available 14 16 19
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year 1 2

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 6 6 6
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –1 –1 –1



3020 Obligated balance, start of year (net) 5 5 5
3030 Obligations incurred, unexpired accounts 13 15 17
3031 Obligations incurred, expired accounts 2
3040 Outlays (gross) –13 –15 –18
3081 Recoveries of prior year unpaid obligations, expired –2
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 6 6 5
3091 Uncollected pymts, Fed sources, end of year –1 –1 –1



3100 Obligated balance, end of year (net) 5 5 4

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 13 15 17
Outlays, gross:
4010 Outlays from new discretionary authority 9 14 16
4011 Outlays from discretionary balances 4 1



4020 Outlays, gross (total) 13 14 17
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –2 –2



4070 Budget authority, net (discretionary) 13 13 15
4080 Outlays, net (discretionary) 13 12 15
Mandatory:
4090 Budget authority, gross 1 1 1
Outlays, gross:
4100 Outlays from new mandatory authority 1 1
4180 Budget authority, net (total) 14 14 16
4190 Outlays, net (total) 13 13 16

The Office of the Chief Economist advises the Secretary of Agriculture on the economic implications of Department policies, programs and proposed legislation. The Office serves as a focal point for USDA's economic intelligence and analysis, risk assessment, and cost-benefit analysis related to domestic and international food and agriculture; development of technical guidelines for environmental services; provides policy direction for renewable energy development; conducts analyses of climate change impacts on agriculture and forestry; and is responsible for coordination and review of all commodity and aggregate agricultural and food-related data used to develop outlook and situation material within the Department.

Object Classification (in millions of dollars)


Identification code 12–0123–0–1–352 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 6 7 7
12.1 Civilian personnel benefits 2 2 2
25.2 Other services from non-federal sources 5 4 6



99.0 Direct obligations 13 13 15
99.0 Reimbursable obligations 2 2



99.9 Total new obligations 13 15 17

Employment Summary


Identification code 12–0123–0–1–352 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 52 59 60

National Appeals Division

Federal Funds

national appeals division

For necessary expenses of the National Appeals Division, [$15,424,000] $15,254,000. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–0706–0–1–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 National Appeals Division 14 15 15

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 1
Budget authority:
Appropriations, discretionary:
1100 Appropriation 15 15 15
1930 Total budgetary resources available 15 16 16
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1 1 1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 2 2 2
3030 Obligations incurred, unexpired accounts 14 15 15
3031 Obligations incurred, expired accounts 1
3040 Outlays (gross) –14 –15 –15
3081 Recoveries of prior year unpaid obligations, expired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 2 2 2

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 15 15 15
Outlays, gross:
4010 Outlays from new discretionary authority 12 12 12
4011 Outlays from discretionary balances 2 3 3



4020 Outlays, gross (total) 14 15 15
4180 Budget authority, net (total) 15 15 15
4190 Outlays, net (total) 14 15 15

The National Appeals Division (NAD) is responsible for listening to farmers and other rural program participants concerning their disputes with certain agencies within the Department of Agriculture (USDA) through fair and impartial administrative hearings and appeals.

Object Classification (in millions of dollars)


Identification code 12–0706–0–1–352 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 11 11 11
12.1 Civilian personnel benefits 2 2 2
25.1 Advisory and assistance services 1 2 2



99.9 Total new obligations 14 15 15

Employment Summary


Identification code 12–0706–0–1–352 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 91 103 103

Departmental Management

Federal Funds

Departmental Management

Departmental Administration

(including transfers of funds)

For Departmental Administration, [$30,706,000] $35,787,000, to provide for necessary expenses for management support services to offices of the Department and for general administration[, security, repairs and alterations,] and other miscellaneous supplies and expenses not otherwise provided for and necessary for the practical and efficient work of the Department: Provided, That this appropriation shall be reimbursed from applicable appropriations in this Act for travel expenses incident to the holding of hearings as required by 5 U.S.C. 551–558: Provided further, That of the funds made available under this heading, $6,500,000 is for strengthening the Department's acquisition workforce capacity and capabilities: Provided further, That with respect to the previous proviso, such funds shall be available for training, recruitment, retention, and hiring members of the acquisition workforce as defined by the Office of Federal Procurement Policy Act, as amended (41 U.S.C. 401 et seq.): Provided further, That with respect to the second proviso, such funds shall be available for information technology in support of acquisition workforce effectiveness or for management solutions to improve acquisition management.

Office of the Chief Information Officer

For necessary expenses of the Office of the Chief Information Officer, [$63,719,000]$63,579,000.

Office of the Chief Financial Officer

For necessary expenses of the Office of the Chief Financial Officer, [$6,632,000]$6,566,000: Provided, That no funds made available by this appropriation may be obligated for FAIR Act or Circular A-76 activities until the Secretary has submitted to the Committees on Appropriations of both Houses of Congress and the Committee on Oversight and Government Reform of the House of Representatives a report on the Department's contracting out policies, including agency budgets for contracting out.

Office of Civil Rights

For necessary expenses of the Office of Civil Rights, [$24,133,000] $24,922,000.

Office of the Assistant Secretary for Civil Rights

For necessary expenses of the Office of the Assistant Secretary for Civil Rights, [$907,000]$895,000.

Office of Budget and Program Analysis

For necessary expenses of the Office of Budget and Program Analysis, [$9,547,000]$9,436,000.

Office of Homeland Security

For necessary expenses of the Office of Homeland Security, [$1,876,000] $4,272,000.

Office of Advocacy and Outreach

For necessary expenses of the Office of Advocacy and Outreach, [$7,009,000]$7,000,000. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–9915–0–1–350 2010 actual CR 2012 est.

Obligations by program activity:
0001 Office of Advocacy and Outreach 2 2 7
0002 Assistant Secretary for Civil Rights 1 1
0003 Office of Civil Rights 24 24 25
0004 Office of the Chief Financial Officer 6 6 7
0005 Office of Budget and Program Analysis 8 8 10
0006 Office of the Chief Information Officer 61 61 64
0007 Departmental Administration 44 41 36
0008 Office of Homeland Security and Emergency Coordination 2 4 4
0009 2008 Farm Bill (Section 14004) 22 22
0010 Grants 2501 18



0091 Direct program activities, subtotal 165 169 176
0801 Reimbursable program activity 98 98 98



0900 Total new obligations 263 267 274

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 4 4
Budget authority:
Appropriations, discretionary:
1100 Appropriation 146 147 152
1120 Appropriations transferred to other accounts –1
1121 Appropriations transferred from other accounts 4



1160 Appropriation, discretionary (total) 149 147 152
Appropriations, mandatory:
1221 Appropriations transferred from other accounts 22 22 22
Spending authority from offsetting collections, discretionary:
1700 Collected 13 98 98
1701 Change in uncollected payments, Federal sources 95



1750 Spending auth from offsetting collections, disc (total) 108 98 98
1900 Budget authority (total) 279 267 272
1930 Total budgetary resources available 280 271 276
Memorandum (non-add) entries:
1940 Unobligated balance expiring –13
1941 Unexpired unobligated balance, end of year 4 4 2

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 84 149 147
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –69 –162 –162



3020 Obligated balance, start of year (net) 15 –13 –15
3030 Obligations incurred, unexpired accounts 263 267 274
3031 Obligations incurred, expired accounts 18
3040 Outlays (gross) –199 –269 –272
3050 Change in uncollected pymts, Fed sources, unexpired –95
3051 Change in uncollected pymts, Fed sources, expired 2
3081 Recoveries of prior year unpaid obligations, expired –17
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 149 147 149
3091 Uncollected pymts, Fed sources, end of year –162 –162 –162



3100 Obligated balance, end of year (net) –13 –15 –13

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 257 245 250
Outlays, gross:
4010 Outlays from new discretionary authority 149 239 244
4011 Outlays from discretionary balances 46 5 6



4020 Outlays, gross (total) 195 244 250
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –21 –98 –98
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –95
4052 Offsetting collections credited to expired accounts 8



4060 Additional offsets against budget authority only (total) –87



4070 Budget authority, net (discretionary) 149 147 152
4080 Outlays, net (discretionary) 174 146 152
Mandatory:
4090 Budget authority, gross 22 22 22
Outlays, gross:
4100 Outlays from new mandatory authority 1 22 22
4101 Outlays from mandatory balances 3 3



4110 Outlays, gross (total) 4 25 22
4180 Budget authority, net (total) 171 169 174
4190 Outlays, net (total) 178 171 174

Summary of Budget Authority and Outlays (in millions of dollars)


2010 actual CR 2012 est.

Enacted/requested:
Budget Authority 171 169 174
Outlays 178 171 174
Legislative proposal, subject to PAYGO:
Budget Authority
Outlays –1
Total:
Budget Authority 171 169 174
Outlays 178 171 173

Departmental Management is compromised of the following offices:

Departmental Administration is comprised of offices that provide staff support to policy officials and overall direction and coordination of the Department. These activities include Department-wide programs for human resources management, ethics, occupational safety and health management, real and personal property management, acquisitions and contracting, motor vehicle and aircraft management, supply management, participation of small and disadvantaged businesses, service-disabled veterans programs, emergency coordination and security services, and the regulatory hearing and administrative proceedings conducted by the Administrative Law Judges, and Judicial Officer. The 2012 request for Departmental Administration includes $6.5 million for training, recruitment, retention, and hiring members of the acquisition workforce pursuant to the President's March 4, 2009 Memorandum on Government Contracting.

The Clinger-Cohen Act of 1996 required the establishment of a Chief Information Officer (CIO) for all major Federal agencies. The Act requires USDA to maximize the value of information technology acquisitions to improve the efficiency and effectiveness of USDA programs. To meet the intent of the law and to provide a Departmental focus for information resources management issues, Secretary's Memorandum 1030–30, dated August 8, 1996, established the Office of the Chief Information Officer (OCIO). The CIO serves as the primary advisor to the Secretary on Information Technology (IT) issues. OCIO provides leadership for the Department's information and IT management activities in support of USDA program delivery.

The Office of the Chief Financial Officer (OCFO) was established in 1995 under authority provided in Reorganization Plan Number 2 of 1953 (7 U.S.C. 2201) to comply with the Chief Financial Officers Act of 1990. The OCFO focuses on the Department's financial and performance management activities to improve program delivery and assure maximum contribution to the Secretary's Strategic Goals.

The Office of Civil Rights provides overall leadership responsibility for all Department-wide civil rights activities, including employment opportunity and program non-discrimination policy development, analysis, coordination, and compliance. The Office is responsible for providing leadership in the implementation of best practices that will create an environment where a diverse workforce is valued as a source of strength. The Office has the responsibility for monitoring program activities to ensure that all USDA programs are delivered in a non-discriminatory manner.

The Office of Budget and Program Analysis (OBPA) coordinates the preparation of Departmental budget estimates, regulations, and legislative reports; administers systems for the allotment and apportionment of funds; provides analysis of U.S. Department of Agriculture (USDA) program issues, draft regulations, and budget proposals; participates in strategic planning; and provides assistance to USDA policy makers in the development and execution of desired policies and programs.

The Office of Homeland Security and Emergency Coordination formulates emergency preparedness policies and objectives for USDA. The Staff directs and coordinates all of the Department's program activities that support USDA emergency programs and liaison functions with the Congress, the Department of Homeland Security, and other Federal Departments and agencies involving homeland security, natural disasters, other emergencies, and agriculture-related international civil emergency planning and intelligence activities.

The Office of Advocacy and Outreach (OAO) improves access to USDA programs and enhances the viability and profitability of small farms and ranches, beginning farmers and ranchers, and socially disadvantaged farmers and ranchers ensuring that the Department and its programs are open and transparent . The Department is committed to ensuring that all USDA constituents, including historically underserved groups, have the opportunity to participate in and benefit from the programs offered by the Department.

Object Classification (in millions of dollars)


Identification code 12–9915–0–1–350 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 61 61 61
12.1 Civilian personnel benefits 16 16 16
21.0 Travel and transportation of persons 2 2 2
23.3 Communications, utilities, and miscellaneous charges 4 4 4
24.0 Printing and reproduction 1 1 1
25.2 Other services from non-federal sources 34 34 35
25.3 Other goods and services from federal sources 25 26 32
26.0 Supplies and materials 1 1 1
31.0 Equipment 4 4 4
41.0 Grants, subsidies, and contributions 19 20 20



99.0 Direct obligations 167 169 176
99.0 Reimbursable obligations 95 98 98
99.5 Below reporting threshold 1



99.9 Total new obligations 263 267 274

Employment Summary


Identification code 12–9915–0–1–350 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 447 545 545
2001 Reimbursable civilian full-time equivalent employment 138 147 147

Departmental Administration

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 12–9915–4–1–350 2010 actual CR 2012 est.

Budgetary Resources:
Budget authority:
Spending authority from offsetting collections, mandatory:
1800 Collected 1
1930 Total budgetary resources available 1
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 1
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –1



4160 Budget authority, net (mandatory)
4170 Outlays, net (mandatory) –1
4180 Budget authority, net (total)
4190 Outlays, net (total) –1

Hazardous Materials Management

(including transfers of funds)

For necessary expenses of the Department of Agriculture, to comply with the Comprehensive Environmental Response, Compensation, and Liability Act (42 U.S.C. 9601 et seq.) and the Resource Conservation and Recovery Act (42 U.S.C. 6901 et seq.), [$5,139,000] $5,125,000, to remain available until expended: Provided, That appropriations and funds available herein to the Department for Hazardous Materials Management may be transferred to any agency of the Department for its use in meeting all requirements pursuant to the above Acts on Federal and non-Federal lands. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–0500–0–1–304 2010 actual CR 2012 est.

Obligations by program activity:
0001 Hazardous materials management 5 5 5

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 5 5 5
1930 Total budgetary resources available 5 5 5

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 18 20
3030 Obligations incurred, unexpired accounts 5 5 5
3040 Outlays (gross) –3 –25 –5
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 20

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 5 5 5
Outlays, gross:
4010 Outlays from new discretionary authority 1 5 5
4011 Outlays from discretionary balances 2 20



4020 Outlays, gross (total) 3 25 5
4180 Budget authority, net (total) 5 5 5
4190 Outlays, net (total) 3 25 5

Under the Comprehensive Environmental Response, Compensation, and Liability Act (CERCLA) and the Resource Conservation and Recovery Act (RCRA), the Department has the responsibility to meet the same standards for environmental cleanup and regulatory compliance regarding hazardous wastes and hazardous substances as private businesses. With substantial commitments under these Acts, the Hazardous Materials Management account was established as a central fund so that the Department's agencies may be reimbursed for their cleanup efforts. The Department determines what projects to fund by using objective criteria that identify what sites pose the greatest threats to public health and the environment.

Object Classification (in millions of dollars)


Identification code 12–0500–0–1–304 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 1 1 1
25.2 Other services from non-federal sources 4 4 4



99.9 Total new obligations 5 5 5

Employment Summary


Identification code 12–0500–0–1–304 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 7 7 7

Agriculture Buildings and Facilities and Rental Payments

(including transfers of funds)

For payment of space rental and related costs pursuant to Public Law 92–313, including authorities pursuant to the 1984 delegation of authority from the Administrator of General Services to the Department of Agriculture under 40 U.S.C. 486, for programs and activities of the Department which are included in this Act, and for alterations and other actions needed for the Department and its agencies to consolidate unneeded space into configurations suitable for release to the Administrator of General Services, and for the operation, maintenance, improvement, and repair of Agriculture buildings and facilities, and for related costs, [$277,937,000] $255,191,000, to remain available until expended, of which [$178,470,000] $164,470,000 shall be available for payments to the General Services Administration for rent; of which $13,800,000 for payment to the Department of Homeland Security for building security activities; and of which [$85,667,000] $76,921,000 for buildings operations and maintenance expenses: Provided, That the Secretary may use unobligated balances from prior years to cover shortfalls incurred in prior year rental payments: Provided further, That the Secretary is authorized to transfer funds from a Departmental agency to this account to recover the full cost of the space and security expenses of that agency that are funded by this account when the actual costs exceed the agency estimate which will be available for the activities and payments described herein. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–0117–0–1–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Rental payments to GSA: Non-recurring repairs 142 184 164
0002 Building operations and maintenance 23 82 64
0003 Homeland Security 9 13 13
0004 DHS building security 13 14 14
0005 Building renovations 6 1



0091 Direct program activities, subtotal 193 294 255
0802 Reimbursable program 3 3 3



0900 Total new obligations 196 297 258

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 45 130 129
1012 Expired unobligated bal transferred to unexpired accts 30



1050 Unobligated balance (total) 45 160 129
Budget authority:
Appropriations, discretionary:
1100 Appropriation 293 293 255
1136 Appropriations applied to deficiency by law –16



1160 Appropriation, discretionary (total) 277 293 255
Spending authority from offsetting collections, discretionary:
1700 Collected 2 3 3
1701 Change in uncollected payments, Federal sources 4



1750 Spending auth from offsetting collections, disc (total) 6 3 3
1900 Budget authority (total) 283 296 258
1901 Adjustment for budgetary resources applied to liquidate deficiencies –30
1930 Total budgetary resources available 328 426 387
Memorandum (non-add) entries:
1940 Unobligated balance expiring –2
1941 Unexpired unobligated balance, end of year 130 129 129

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 29 13 12
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –4 –8 –8



3020 Obligated balance, start of year (net) 25 5 4
3030 Obligations incurred, unexpired accounts 196 297 258
3040 Outlays (gross) –212 –298 –258
3050 Change in uncollected pymts, Fed sources, unexpired –4
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 13 12 12
3091 Uncollected pymts, Fed sources, end of year –8 –8 –8



3100 Obligated balance, end of year (net) 5 4 4

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 283 296 258
Outlays, gross:
4010 Outlays from new discretionary authority 203 293 255
4011 Outlays from discretionary balances 9 5 3



4020 Outlays, gross (total) 212 298 258
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –2 –3 –3
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –4



4070 Budget authority, net (discretionary) 277 293 255
4080 Outlays, net (discretionary) 210 295 255
4180 Budget authority, net (total) 277 293 255
4190 Outlays, net (total) 210 295 255

Unfunded deficiencies:
7000 Unfunded deficiency, start of year –46 –30
Change in deficiency during the year:
7011 Appropriations available expressly to liquidate deficiencies 16
7012 Available budgetary resources used to liquidate deficiencies 30



7020 Unfunded deficiency, end of year –30

This account finances the General Services Administration's fees for rental of space and the Department of Homeland Security's security-related fees. The appropriation covers all fees for all regular appropriated accounts within the Department of Agriculture with the exception of the Forest Service. This account also finances the day to day operations, repair, improvement and maintenance activities of two buildings in the Headquarters complex.

Deficiency in Rental Payments


$ Millions FY2010 FY2011 FY2012

Deficiency, start of year –68 –30
Unobligated balances applied to deficiency 22
Adjusted deficiency –46
Appropriation applied to deficiency 16
Anticipated reduction of deficiency 30
Deficiency, end of year –30

This account has a deficiency due to prior year shortfalls in rental payments incurred between 2004 and 2008. In 2010, USDA reduced this deficiency by over half through applying $15,911,000 in appropriated funds and $21.5 million in unobligated balances. The Department anticipates reducing the deficiency to zero by the end of 2011. (Note: the $51 million deficiency listed in the 2011 President's Budget on line 91.90 reflected net negative balances which included other program figures besides rental payments. The figures above represent only the deficiency associated with rental payments.)

Object Classification (in millions of dollars)


Identification code 12–0117–0–1–352 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 8 8 8
12.1 Civilian personnel benefits 2 2 2
23.1 Rental payments to GSA 145 184 164
23.3 Communications, utilities, and miscellaneous charges 7 11 11
25.2 Other services from non-federal sources 18 76 57
25.3 Other goods and services from federal sources 13 13 13



99.0 Direct obligations 193 294 255
99.0 Reimbursable obligations 3 3 3



99.9 Total new obligations 196 297 258

Employment Summary


Identification code 12–0117–0–1–352 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 88 94 94

Office of Communications

Federal Funds

Office of Communications

For necessary expenses of the Office of Communications, [$9,839,000] $9,722,000. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–0150–0–1–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Public affairs 10 10 10

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 10 10 10
1930 Total budgetary resources available 10 10 10

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1 1
3030 Obligations incurred, unexpired accounts 10 10 10
3031 Obligations incurred, expired accounts 1
3040 Outlays (gross) –10 –11 –10
3081 Recoveries of prior year unpaid obligations, expired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 10 10 10
Outlays, gross:
4010 Outlays from new discretionary authority 9 10 10
4011 Outlays from discretionary balances 1 1



4020 Outlays, gross (total) 10 11 10
4180 Budget authority, net (total) 10 10 10
4190 Outlays, net (total) 10 11 10

The mission of the Office of Communications (OC) is to provide leadership, expertise, management and coordination to develop and implement successful communication strategies and products that advance the mission of the U. S. Department of Agriculture (USDA) and priorities of the Government, while serving and engaging the public in a fair, equal, transparent and easily accessible manner. OC delivers information about U.S. Department of Agriculture (USDA) programs and policies in a consistent, timely fashion.

Object Classification (in millions of dollars)


Identification code 12–0150–0–1–352 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 7 7 7
12.1 Civilian personnel benefits 2 2 2



99.0 Direct obligations 9 9 9
99.0 Reimbursable obligations 1 1 1



99.9 Total new obligations 10 10 10

Employment Summary


Identification code 12–0150–0–1–352 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 67 72 72

Office of the Inspector General

Federal Funds

Office of Inspector General

For necessary expenses of the Office of Inspector General, including employment pursuant to the Inspector General Act of 1978, [$90,300,000] $90,755,000, including such sums as may be necessary for contracting and other arrangements with public agencies and private persons pursuant to section 6(a)(9) of the Inspector General Act of 1978, and including not to exceed $125,000 for certain confidential operational expenses, including the payment of informants, to be expended under the direction of the Inspector General pursuant to Public Law 95–452 and section 1337 of Public Law 97–98. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–0900–0–1–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Office of the Inspector General 102 89 91
0801 Reimbursable program 3 3 3



0900 Total new obligations 105 92 94

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 24 16 17
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 25 16 17
Budget authority:
Appropriations, discretionary:
1100 Appropriation 89 89 91
Spending authority from offsetting collections, discretionary:
1700 Collected 3 4 4
1701 Change in uncollected payments, Federal sources 4



1750 Spending auth from offsetting collections, disc (total) 7 4 4
1900 Budget authority (total) 96 93 95
1930 Total budgetary resources available 121 109 112
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 16 17 18

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 19 22 15
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –4 –8 –5



3020 Obligated balance, start of year (net) 15 14 10
3030 Obligations incurred, unexpired accounts 105 92 94
3040 Outlays (gross) –99 –99 –98
3050 Change in uncollected pymts, Fed sources, unexpired –4
3051 Change in uncollected pymts, Fed sources, expired 3 3
3080 Recoveries of prior year unpaid obligations, unexpired –1
3081 Recoveries of prior year unpaid obligations, expired –2
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 22 15 11
3091 Uncollected pymts, Fed sources, end of year –8 –5 –2



3100 Obligated balance, end of year (net) 14 10 9

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 96 93 95
Outlays, gross:
4010 Outlays from new discretionary authority 80 85 87
4011 Outlays from discretionary balances 19 14 11



4020 Outlays, gross (total) 99 99 98
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –3 –4 –4
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –4



4070 Budget authority, net (discretionary) 89 89 91
4080 Outlays, net (discretionary) 96 95 94
4180 Budget authority, net (total) 89 89 91
4190 Outlays, net (total) 96 95 94

The Office of Inspector General (OIG) provides the Secretary and Congress with information or intelligence about fraud, other serious problems, mismanagement, and deficiencies in Department programs and operations, recommends corrective action, and reports on the progress made in correcting the problems. The Office reviews existing and proposed legislation and regulations and makes recommendations to the Secretary and Congress regarding the impact these laws have on the Department's programs and the prevention and detection of fraud and mismanagement in such programs. The Office provides policy direction and conducts, supervises, and coordinates all audits and investigations. The Office supervises and coordinates other activities in the Department and between the Department and other Federal, State and local government agencies whose purposes are to: (a) promote economy and efficiency; (b) prevent and detect fraud and mismanagement; and (c) identify and prosecute people involved in fraud or mismanagement.

Object Classification (in millions of dollars)


Identification code 12–0900–0–1–352 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 58 58 59
12.1 Civilian personnel benefits 20 18 19
21.0 Travel and transportation of persons 6 4 4
23.3 Communications, utilities, and miscellaneous charges 4 2 2
25.2 Other services from non-federal sources 5 4 4
25.3 Other goods and services from federal sources 2 1 1
26.0 Supplies and materials 2 1 1
31.0 Equipment 2 1 1



99.0 Direct obligations 99 89 91
99.0 Reimbursable obligations 6 3 3



99.9 Total new obligations 105 92 94

Employment Summary


Identification code 12–0900–0–1–352 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 593 600 600

Office of the General Counsel

Federal Funds

Office of the General Counsel

For necessary expenses of the Office of the General Counsel, [$45,654,000] $46,058,000. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–2300–0–1–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Office of the General Counsel 44 44 46
0801 Reimbursable program activity 4 4 4



0900 Total new obligations 48 48 50

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 44 44 46
Spending authority from offsetting collections, discretionary:
1700 Collected 4 4
1701 Change in uncollected payments, Federal sources 4



1750 Spending auth from offsetting collections, disc (total) 4 4 4
1900 Budget authority (total) 48 48 50
1930 Total budgetary resources available 48 48 50

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 5 6 2
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –1 –5 –5



3020 Obligated balance, start of year (net) 4 1 –3
3030 Obligations incurred, unexpired accounts 48 48 50
3040 Outlays (gross) –47 –52 –50
3050 Change in uncollected pymts, Fed sources, unexpired –4
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 6 2 2
3091 Uncollected pymts, Fed sources, end of year –5 –5 –5



3100 Obligated balance, end of year (net) 1 –3 –3

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 48 48 50
Outlays, gross:
4010 Outlays from new discretionary authority 43 46 48
4011 Outlays from discretionary balances 4 6 2



4020 Outlays, gross (total) 47 52 50
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –4 –4
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –4
4052 Offsetting collections credited to expired accounts



4060 Additional offsets against budget authority only (total) –4



4070 Budget authority, net (discretionary) 44 44 46
4080 Outlays, net (discretionary) 47 48 46
4180 Budget authority, net (total) 44 44 46
4190 Outlays, net (total) 47 48 46

The Office of the General Counsel of the Department of Agriculture provides all legal advice, counsel, and services to the Secretary and to all agencies, offices, and corporations of the Department on all aspects of their operations. It represents the Department in administrative proceedings; nonlitigation debt collection proceedings; State water rights adjudications; proceedings before the Environmental Protection Agency, Federal Maritime Administration, International Trade Commission, and other Federal agencies; and, in conjunction with the Department of Justice, in judicial proceedings and litigation. All attorneys and related support personnel devoted to those efforts are under the supervision of the General Counsel.

Object Classification (in millions of dollars)


Identification code 12–2300–0–1–352 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 33 33 35
12.1 Civilian personnel benefits 9 9 9
23.3 Communications, utilities, and miscellaneous charges 1 1 1
25.2 Other services from non-federal sources 1 1 1



99.0 Direct obligations 44 44 46
99.0 Reimbursable obligations 4 4 4



99.9 Total new obligations 48 48 50

Employment Summary


Identification code 12–2300–0–1–352 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 294 289 298
2001 Reimbursable civilian full-time equivalent employment 15 29 29

Economic Research Service

Federal Funds

Economic Research Service

For necessary expenses of the Economic Research Service, [$87,171,000]$85,971,000. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–1701–0–1–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Economic Research Service 82 82 86
0801 Reimbursable program activity 5 1 1



0900 Total new obligations 87 83 87

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1
Budget authority:
Appropriations, discretionary:
1100 Appropriation 82 82 86
Spending authority from offsetting collections, discretionary:
1700 Collected 1 1
1701 Change in uncollected payments, Federal sources 5



1750 Spending auth from offsetting collections, disc (total) 5 1 1
1900 Budget authority (total) 87 83 87
1930 Total budgetary resources available 88 83 87
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 27 45 35
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –1 –5 –5



3020 Obligated balance, start of year (net) 26 40 30
3030 Obligations incurred, unexpired accounts 87 83 87
3040 Outlays (gross) –69 –93 –93
3050 Change in uncollected pymts, Fed sources, unexpired –5
3051 Change in uncollected pymts, Fed sources, expired 1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 45 35 29
3091 Uncollected pymts, Fed sources, end of year –5 –5 –5



3100 Obligated balance, end of year (net) 40 30 24

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 87 83 87
Outlays, gross:
4010 Outlays from new discretionary authority 56 67 70
4011 Outlays from discretionary balances 12 26 23



4020 Outlays, gross (total) 68 93 93
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1 –1 –1
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –5
4052 Offsetting collections credited to expired accounts 1



4060 Additional offsets against budget authority only (total) –4



4070 Budget authority, net (discretionary) 82 82 86
4080 Outlays, net (discretionary) 67 92 92
Mandatory:
Outlays, gross:
4101 Outlays from mandatory balances 1
4180 Budget authority, net (total) 82 82 86
4190 Outlays, net (total) 68 92 92

The Economic Research Service provides economic and other social science research and analysis for public and private decisions on agriculture, food, natural resources, and rural America. The 2012 Budget request, while funding most of ERS' core programs, includes total increases of $8.4 million, including increases of $2.4 million to develop a Center of Excellence for Behavioral Economics, $2 million to support community access to local foods, and $4 million to strengthen the Department's statistical protocols and tools. These increases are offset by reductions of $4.9 million in lower priority activities.

The Center of Excellence for Behavioral Economics will conduct both intramural and extramural behavioral economic research, which will inform food, farm, rural development, or natural resource policy decision making. Behavioral economics offers the capability to analyze ex ante policy impacts, before proposed policy solutions have been implemented. ERS will apply this new approach to policy questions for farm program participation, resource use, technology adoption, and risk management, in addition to on-going work on food assistance. USDA and its customers will benefit from this analysis to the extent that it informs how programs are designed for cost efficiencies and greatest effectiveness.

The $4 million for statistical protocol and tools includes $2 million to establish a structure among statistical agencies, managed through ERS, to improve data access, develop tools for data processing, and increase the utility and coordination of statistical protocols and tools for Federal data; and $2 million for an administrative data pilot project involving three statistical agencies that are jointly implementing OMB's statistical system-wide pilot test on uses, and barriers to appropriate use, of administrative data with statistical data. Administrative data, information already collected in conjunction with administering government programs, provide an opportunity for increasing the statistical ability to understand and address critical policy issues.

Miscellaneous funds received from States, local organizations, and others are available for support of economic research and analysis (7 U.S.C. 450b, 450h, 3318b).

Object Classification (in millions of dollars)


Identification code 12–1701–0–1–352 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 40 41 41
11.3 Other than full-time permanent 1 1 1
11.5 Other personnel compensation 1 1 1



11.9 Total personnel compensation 42 43 43
12.1 Civilian personnel benefits 9 9 9
21.0 Travel and transportation of persons 1 1 1
23.3 Communications, utilities, and miscellaneous charges 1 1 1
25.2 Other services from non-federal sources 6 5 8
25.3 Other goods and services from federal sources 12 14 14
25.5 Research and development contracts 8 6 6
26.0 Supplies and materials 1 1 1
41.0 Grants, subsidies, and contributions 2 2 3



99.0 Direct obligations 82 82 86
99.0 Reimbursable obligations 5 1 1



99.9 Total new obligations 87 83 87

Employment Summary


Identification code 12–1701–0–1–352 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 400 400 405
2001 Reimbursable civilian full-time equivalent employment 1 1 1

National Agricultural Statistics Service

Federal Funds

National Agricultural Statistics Service

For necessary expenses of the National Agricultural Statistics Service, [$164,721,000]$165,421,000, of which up to [$33,494,000]$41,639,000 shall be available until expended for the Census of Agriculture. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–1801–0–1–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Agricultural estimates 109 117 117
0002 Statistical research and service 7 7 7
0003 Census of agriculture 43 46 41



0091 Direct program activities, subtotal 159 170 165
0801 Reimbursable program 28 22 22



0900 Total new obligations 187 192 187

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 5 8
Budget authority:
Appropriations, discretionary:
1100 Appropriation 162 162 165
1120 Appropriations transferred to other accounts –38 –38 –41
1121 Appropriations transferred from other accounts 38 38 41



1160 Appropriation, discretionary (total) 162 162 165
Spending authority from offsetting collections, discretionary:
1700 Collected 18 19 19
1701 Change in uncollected payments, Federal sources 10 3 3



1750 Spending auth from offsetting collections, disc (total) 28 22 22
1900 Budget authority (total) 190 184 187
1930 Total budgetary resources available 195 192 187
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 8

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 24 33 24
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –3 –10 –13



3020 Obligated balance, start of year (net) 21 23 11
3030 Obligations incurred, unexpired accounts 187 192 187
3031 Obligations incurred, expired accounts 2
3040 Outlays (gross) –180 –201 –191
3050 Change in uncollected pymts, Fed sources, unexpired –10 –3 –3
3051 Change in uncollected pymts, Fed sources, expired 3
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 33 24 20
3091 Uncollected pymts, Fed sources, end of year –10 –13 –16



3100 Obligated balance, end of year (net) 23 11 4

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 190 184 187
Outlays, gross:
4010 Outlays from new discretionary authority 157 166 169
4011 Outlays from discretionary balances 23 35 22



4020 Outlays, gross (total) 180 201 191
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –18 –18 –18
4033 Non-Federal sources –3 –3 –3



4040 Offsets against gross budget authority and outlays (total) –21 –21 –21
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –10 –3 –3
4052 Offsetting collections credited to expired accounts 3 2 2



4060 Additional offsets against budget authority only (total) –7 –1 –1



4070 Budget authority, net (discretionary) 162 162 165
4080 Outlays, net (discretionary) 159 180 170
4180 Budget authority, net (total) 162 162 165
4190 Outlays, net (total) 159 180 170

The 2012 request for the National Agricultural Statistics Service (NASS) is a net increase of $3.6 million from the 2011 Annualized Continuing Resolution. The request includes total increases of $11.9 million, of which a cyclical increase of $8.5 million would finalize preparations for the Census of Agriculture scheduled to be mailed to potential respondents in December 2012 and an additional $3.4 million would be used to improve the quality of county estimates. These increases are largely offset by reductions of $8.3 million in lower priority activities, such as the elimination of the Farm Estimates labor program and the tenure, ownership, and transition of land survey.

The Service provides the official National and State estimates of acreage, yield, and production of crops, stocks, value and expenditures associated with farm commodities, and inventory, values, and expenditures of livestock items. Data on approximately 120 crops and 45 livestock products are covered in over 500 reports issued each year. In addition, the Census of Agriculture is conducted every five years, which provides comprehensive data on the Nation's agricultural industry down to the county level. Incentives and promotional items are used by National Agricultural Statistics Service (NASS) to support outreach efforts to maximize response rates on surveys and the Census of Agriculture.

Agricultural Estimates._The work under this activity is conducted through 46 field offices serving the 50 States and Puerto Rico; most of these offices are operated as joint State and Federal services. Cooperative arrangements with State agencies provide additional State and county data. NASS proposes an increase of $3.4 million for a critical county estimates program improvement initiative. NASS has carefully reviewed existing programs to determine where reductions could be taken. To support this critical initiative, the 2012 Budget proposes to eliminate lower priority surveys, such as the July Sheep and Goats Estimate, Livestock County Estimates, State Level Livestock Price Received, and Farm Labor Survey for a savings of $3.6 million.

Census of Agriculture._The Census of Agriculture is conducted every five years to take a snapshot of America's agriculture. This picture, when compared to earlier censuses, helps to measure trends and new developments in the agricultural sector of our Nation's economy. The Census is critical because it provides the only source of comparable and consistent detailed data about agriculture at the county level. In order to support Administration priorities, NASS carefully reviewed existing programs to determine where reductions could be taken. The 2012 Budget request includes an increase of $8.5 million reflecting the normal activity levels resulting from the cyclical nature of the 5-year Census of Agriculture program. Funding will be used to collect data to measure coverage of the census mail list, prepare census mail packages, and to prepare for data collection activities to occur in 2013.
Miscellaneous funds received from local organizations, commodity groups, and others are available for dissemination of reports and for survey work conducted under cooperative agreements (7 U.S.C. 450b, 450h, 3318b).

Object Classification (in millions of dollars)


Identification code 12–1801–0–1–352 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 70 78 86
11.3 Other than full-time permanent 1 1 1
11.5 Other personnel compensation 1 1 1



11.9 Total personnel compensation 72 80 88
12.1 Civilian personnel benefits 21 24 26
21.0 Travel and transportation of persons 3 3 3
22.0 Transportation of things 1 6 3
23.3 Communications, utilities, and miscellaneous charges 5 5 6
24.0 Printing and reproduction 1 1 1
25.2 Other services from non-federal sources 30 30 23
25.3 Other goods and services from federal sources 18 12 9
25.7 Operation and maintenance of equipment 2 1 1
26.0 Supplies and materials 1 1 1
31.0 Equipment 5 7 4



99.0 Direct obligations 159 170 165
99.0 Reimbursable obligations 28 22 22



99.9 Total new obligations 187 192 187

Employment Summary


Identification code 12–1801–0–1–352 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 1,004 1,044 1,104
2001 Reimbursable civilian full-time equivalent employment 106 106 106

Agricultural Research Service

Federal Funds

Agricultural Research Service

salaries and expenses

For necessary expenses of the Agricultural Research Service and for acquisition of lands by donation, exchange, or purchase at a nominal cost not to exceed $100, and for land exchanges where the lands exchanged shall be of equal value or shall be equalized by a payment of money to the grantor which shall not exceed 25 percent of the total value of the land or interests transferred out of Federal ownership, [$1,199,669,000]$1,137,690,000: Provided, That appropriations hereunder shall be available for the operation and maintenance of aircraft and the purchase of not to exceed one for replacement only: Provided further, That appropriations hereunder shall be available pursuant to 7 U.S.C. 2250 for the construction, alteration, and repair of buildings and improvements, but unless otherwise provided, the cost of constructing any one building shall not exceed $375,000, except for headhouses or greenhouses which shall each be limited to $1,200,000, and except for 10 buildings to be constructed or improved at a cost not to exceed $750,000 each, and the cost of altering any one building during the fiscal year shall not exceed 10 percent of the current replacement value of the building or $375,000, whichever is greater: Provided further, That the limitations on alterations contained in this Act shall not apply to modernization or replacement of existing facilities at Beltsville, Maryland: Provided further, That appropriations hereunder shall be available for granting easements at the Beltsville Agricultural Research Center: Provided further, That the foregoing limitations shall not apply to replacement of buildings needed to carry out the Act of April 24, 1948 (21 U.S.C. 113a): Provided further, That funds may be received from any State, other political subdivision, organization, or individual for the purpose of establishing or operating any research facility or research project of the Agricultural Research Service, as authorized by law. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–1400–0–1–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Product quality/value added 110 111 106
0002 Livestock production 87 88 75
0003 Crop production 239 240 237
0004 Food safety 98 98 96
0005 Livestock protection 69 70 62
0006 Crop protection 196 197 189
0007 Human nutrition research 90 90 89
0008 Environmental stewardship 207 208 196
0009 National Agricultural Library 24 22 23
0010 Repair and maintenance of facilities 17 17 21
0012 Homeland security 39 39 44
0013 H1N1 Transfer From HHS 1 1
0014 Miscellaneous Fees 1 4



0091 Direct program activities, subtotal 1,178 1,185 1,138
0881 Reimbursable program activity 118 118 118



0889 Reimbursable program activities, subtotal 118 118 118



0900 Total new obligations 1,296 1,303 1,256

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 4 5
1011 Unobligated balance transferred from other accounts 2



1050 Unobligated balance (total) 6 5
Budget authority:
Appropriations, discretionary:
1100 Appropriation 1,180 1,180 1,138
Spending authority from offsetting collections, discretionary:
1700 Collected 21 118 118
1701 Change in uncollected payments, Federal sources 97



1750 Spending auth from offsetting collections, disc (total) 118 118 118
1900 Budget authority (total) 1,298 1,298 1,256
1930 Total budgetary resources available 1,304 1,303 1,256
Memorandum (non-add) entries:
1940 Unobligated balance expiring –3
1941 Unexpired unobligated balance, end of year 5

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 389 408 354
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –90 –140 –140



3020 Obligated balance, start of year (net) 299 268 214
3030 Obligations incurred, unexpired accounts 1,296 1,303 1,256
3031 Obligations incurred, expired accounts 18
3040 Outlays (gross) –1,277 –1,357 –1,313
3050 Change in uncollected pymts, Fed sources, unexpired –97
3051 Change in uncollected pymts, Fed sources, expired 47
3081 Recoveries of prior year unpaid obligations, expired –18
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 408 354 297
3091 Uncollected pymts, Fed sources, end of year –140 –140 –140



3100 Obligated balance, end of year (net) 268 214 157

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1,298 1,298 1,256
Outlays, gross:
4010 Outlays from new discretionary authority 1,001 991 957
4011 Outlays from discretionary balances 276 366 356



4020 Outlays, gross (total) 1,277 1,357 1,313
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –64 –98 –98
4033 Non-Federal sources –13 –20 –20



4040 Offsets against gross budget authority and outlays (total) –77 –118 –118
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –97
4052 Offsetting collections credited to expired accounts 56



4060 Additional offsets against budget authority only (total) –41



4070 Budget authority, net (discretionary) 1,180 1,180 1,138
4080 Outlays, net (discretionary) 1,200 1,239 1,195
4180 Budget authority, net (total) 1,180 1,180 1,138
4190 Outlays, net (total) 1,200 1,239 1,195

The Agricultural Research Service (ARS) is the principal in-house research agency of the U.S. Department of Agriculture (USDA). The ARS mission is to conduct research to develop and transfer solutions to agricultural problems of high national priority and to provide information access and dissemination to: ensure high-quality, safe food, and other agricultural products; assess the nutritional needs of Americans; sustain a competitive agricultural economy; enhance the natural resource base and the environment; and provide economic opportunities for rural citizens, communities, and society as a whole. The ARS' mission is carried out through its major research program areas and other activities listed below (in italics).

ARS major research programs—New Products/Product Quality/Value Added; Livestock/Crop Production; Food Safety; Livestock/Crop Protection; Human Nutrition; and Environmental Stewardship—address the Department's priorities.

ARS' 2012 Salaries and Expenses Budget proposes high priority increases of $55.7 million for new and expanded research initiatives in food safety; crop/animal breeding and protection; child and human nutrition; bioenergy/biomass; plant, animal, and microbial collections; production systems for sustainable agriculture; global climate change; and the National Agricultural Library. In addition, the agency is requesting an increase of $3 million for the repair and maintenance of its laboratories/facilities.

Offsetting ARS' requested increases are $100.7 million in proposed decreases for lower priority projects. The proposed reductions—$41.9 million in Congressional earmarks, $38.7 million in project terminations, and $20.1 million in extramural research terminations—will provide the necessary funding for the critical research priorities proposed by the agency for 2012.

New Products/Product Quality/Value Added._ARS has active research programs directed toward (1) improving the efficiency and reducing the cost for the conversion of agricultural products into biobased products and biofuels, (2) developing new and improved products to help establish them in domestic and foreign markets, and (3) providing higher quality, healthy foods that satisfy consumer needs in the United States and abroad. The 2012 Budget proposes an additional $6 million for the establishment of five regional biofuel feedstocks research and demonstration centers.

Environmental Stewardship—Water Quality; Air/Soil Quality; Global Climate Change; Range/Grazing Lands; Agricultural Systems Integration.—ARS research programs in environmental stewardship support scientists at more than 70 locations. Emphasis is given to developing technologies and systems that support profitable production and enhance the Nation's vast renewable natural resource base. ARS is currently developing the scientific knowledge and technologies needed to meet the challenges and opportunities facing U.S. agriculture in managing water resource quality and quantity under different climatic regimes, production systems, and environmental conditions. ARS air resources research is developing measurement, prediction, and control technologies for emissions of greenhouse gases, particulate matter, ammonia, hydrogen sulfide, and volatile organic compounds affecting air quality and land surface climate interactions. The agency is a leader in developing measurement and modeling techniques for characterizing gaseous and particulate matter emissions from agriculture. In addition, ARS is evaluating strategies for enhancing the health and productivity of soils, including developing predictive tools to assess the sustainability of alternative land management practices. Finding mechanisms to aid agriculture in adapting to changes in atmospheric composition and climatic variations is also an important component of ARS research program. ARS range and grazing land research includes the conservation and restoration of the Nation's range land and pasture ecosystems and agroecosystems through improved management of fire, invasive weeds, grazing, global change, and other agents of ecological change. The agency is currently developing improved grass and forage legume germplasm for livestock, conservation, bioenergy, and bioproduct systems as well as grazing-based livestock systems that reduce risk and increase profitability. In addition, ARS is developing whole system management strategies to reduce production costs and risks. The 2012 Budget proposal includes increases that total $8.5 million to help adapt American agriculture to a changing global climate, and for the development of production systems to support sustainable agriculture.

Livestock Production._ARS' livestock production program is directed toward: (1) safeguarding and utilizing animal genetic resources, associated genetic and genomic databases, and bioinformatic tools; (2) developing a basic understanding of the physiology of livestock and poultry; and (3) developing information, tools, and technologies that can be used to improve animal production systems. The research is heavily focused on the development and application of genomics technologies to increase the efficiency and product quality of beef, dairy, swine, poultry, aquaculture, and sheep systems. Current areas of emphasis include increasing efficiency of nutrient utilization, increasing animal well-being and reducing stress in production systems, increasing reproductive rates and breeding animal longevity, developing and evaluating non-traditional production systems (e.g., organic, natural), and evaluating and conserving animal genetic resources. The 2012 Budget includes proposed increases that total $4.5 million for improvements to production to optimize genetic potential to protect the environment, including enhancements to animal and microbial collections.

Crop Production._ARS' crop production program focuses on developing and improving ways to reduce crop losses while protecting and ensuring a safe and affordable food supply. The research program concentrates on effective production strategies that are environmentally friendly, safe to consumers, and compatible with sustainable and profitable crop production systems. Research activities are directed at safeguarding and utilizing plant genetic resources and their associated genetic, genomic, and bioinformatic databases that facilitate selection of varieties and/or germplasm with significantly improved traits. Current research activities attempt to minimize the impacts of crop pests while maintaining healthy crops and safe commodities that can be sold in markets throughout the world. ARS is conducting research to discover and exploit naturally occurring and engineered genetic mechanisms for plant pest control, develop agronomic germplasm with durable defensive traits, and transfer genetic resources for commercial use. ARS provides taxonomic information on invasive species that strengthens prevention techniques, aids in detection/identification of invasive pests, and increases control through management tactics that restore habitats and biological diversity. The 2012 Budget proposal includes increases that total $7.8 million to improve crop breeding, and to enhance the capacity to conserve a broad diversity of plant germplasm system resources through research on plant and microbial collections.

Livestock Protection._ARS animal health program is directed at protecting and ensuring the safety of the Nation's agriculture and food supply through improved disease detection, prevention, control, and treatment. Basic and applied research approaches are used to solve animal health problems of high national priority. Emphasis is given to methods and procedures to control animal diseases. The research program has ten strategic objectives: (1) establish ARS laboratories into a fluid, highly effective research network to maximize use of core competencies and resources; (2) access specialized high containment facilities to study zoonotic and emerging diseases; (3) develop an integrated animal and microbial genomics research program; (4) establish centers of excellence in animal immunology; (5) launch a biotherapeutic discovery program providing alternatives to animal drugs; (6) build a technology driven vaccine and diagnostic discovery research program; (7) develop core competencies in field epidemiology and predictive biology; (8) develop internationally recognized expert collaborative research laboratories; (9) establish a best-in-class training center for our Nation's veterinarians and scientists; and (10) develop a model technology transfer program to achieve the full impact of ARS research discoveries. ARS current animal research program includes eight core components: (1) biodefense research, (2) animal genomics and immunology, (3) zoonotic diseases, (4) respiratory disease, (5) reproductive and neonatal diseases, (6) enteric diseases, (7) parasitic diseases, and (8) transmissible spongiform encephalopathies. The 2012 Budget includes proposed increases that total $4.1 million for research on host/pathogen interactions, on countering biological threats and living animal and microbial germplasm collections.

Crop Protection._ARS research on crop protection is directed toward epidemiological investigations to understand pest and disease transmission mechanisms, and to identify and apply new technologies that increase understanding of virulence factors and host defense mechanisms. Currently, ARS research priorities include: (1) identification of genes that convey virulence traits in pathogens and pests; (2) factors that modulate infectivity, gene functions, and mechanisms; (3) genetic profiles that provide specified levels of disease and insect resistance under field conditions; and (4) mechanisms that facilitate the spread of pests and infectious diseases. ARS is developing new knowledge and integrated pest management approaches to control pest and disease outbreaks as they occur. Its research will improve the knowledge and understanding of the ecology, physiology, epidemiology, and molecular biology of emerging diseases and pests. This knowledge will be incorporated into pest risk assessments and management strategies to minimize chemical inputs and increase production. Strategies and approaches will be available to producers to control emerging crop diseases and pest outbreaks. The 2012 Budget proposal includes increases that total $5.2 million to discover and deploy new resistant genes to pests and pathogens, strengthen grain research to protect the world grain supply, and enhance existing plant and microbial collections including insect germplasm and insect systematics capacity.

Food Safety._Assuring that the United States has the highest levels of affordable, safe food requires that the food system be protected at each stage from production through processing and consumption from pathogens, toxins, and chemical contaminants that cause diseases in humans. The U.S. food supply is very diverse, extensive, easily accessible, and thus vulnerable to the introduction of biological and chemical contaminants through natural processes, intentional means, or by global commerce. ARS' current food safety research is designed to yield science-based knowledge on the safe production, storage, processing, and handling of plant and animal products, and on the detection and control of toxin producing and/or pathogenic bacteria and fungi, parasites, chemical contaminants, and plant toxins. All of ARS' research activities involve a high degree of cooperation and collaboration with USDA's Research, Education, and Economics agencies, as well as with FSIS, APHIS, FDA, CDC, DHS, and the EPA. ARS also collaborates in international research programs to address and resolve global food safety issues. Specific research efforts are directed toward developing new technologies that assist ARS stakeholders and customers, that is, regulatory agencies, industry, and commodity and consumer organizations, in detecting, identifying, and controlling foodborne diseases that affect human health. The 2012 Budget proposal includes increases of $10.7 million for research on emerging chemical threat agents, improvements to the detection of pathogens, toxins and chemical contaminants, alternatives to antibiotics in food animals, and the evaluation of current policies for antibiotic use, and the pathogesis, risk factors and interventions in produce.

Human Nutrition._Maintenance of health throughout the lifespan along with prevention of obesity and chronic diseases via food-based recommendations are the major emphases of ARS human nutrition research program. These health-related goals are based on the knowledge that deficiency diseases are no longer important public health concerns. Excessive consumption has become the primary nutrition problem in the American population. This is reflected by increased emphasis on prevention of obesity from basic science through intervention studies to assessments of large populations. ARS' research program also actively studies bioactive components of foods that have no known requirement but have health promoting activities. Four specific areas of research are currently emphasized: (1) nutrition monitoring and the food supply, e.g., a national diet survey and the food composition databank; (2) dietary guidance f'or health promotion and disease prevention, i.e., specific foods, nutrients, and dietary patterns that maintain health and prevent disease; (3) prevention of obesity and related diseases, including research as to why so few of the population follow the Dietary Guidelines for Americans; and (4) life stage nutrition and metabolism, in order to better define the role of nutrition in pregnancy and growth of children, and for healthier aging. The 2012 Budget proposes increases of $7.5 million to evaulate factors affecting adherence to the "Dietary Guidelines for Amercians," determine the nutrient requirments for children, personalize prevention through diet, behavior and genomics, establish health promoting properties of specialty crops and whole grains, and strengthen the nutrition.gov web site.

Library and Information Services (NAL)._The National Agricultural Library (NAL) is the largest and most accessible agricultural research library in the world. It provides services directly to the staff of USDA and to the public, primarily via the NAL web site, http://www.nal.usda.gov. NAL was created with the USDA in 1862 and was named in 1962 a national library by Congress, as the primary agricultural information resource of the United States. NAL is the premier library for collecting, managing, and disseminating agricultural knowledge. The Library is the repository of our Nation's agricultural heritage, the provider of world class information, and the wellspring for generating new fundamental knowledge and advancing scientific discovery. It is a priceless national resource that, through its services, programs, information products, and web-based tools and technologies, serves anyone who needs agricultural information. The Library's vision is "advancing access to global information for agriculture." The 2012 Budget includes a proposed increase of $1.5 million to provide access to sustainability and environmental data sets for the scientific community.

Repair and Maintenance of Facilities._Funds are used to restore, upgrade, and maintain ARS' facilities to meet Occupational Safety and Health Administration and EPA requirements, provide suitable workspace for in-house research programs, and to retrofit existing structures for better energy utilization. The 2012 Budget proposal includes an additional $3 million to address and reduce the backlog of needed facilites' repair and maintenance.

Collaborative Research Program._Funds from the Department of State enable USDA/ARS to support collaborative research projects with scientists from the former Soviet Union and South/Southeast Asia. Through scientific cooperation in agricultural research, the USDA/ARS program supports the State Department's nonproliferation mission while advancing agricultural science by establishing new expertise in these regions, enhancing the effectiveness and productivity of ARS research programs, and helping improve the economy of these regions through advances in agricultural technology.

Reimbursements._ARS performs research activities and services for other USDA, Federal, and non-Federal agencies. These activities and services are paid for on a reimbursable basis.

Object Classification (in millions of dollars)


Identification code 12–1400–0–1–352 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 506 506 496
11.3 Other than full-time permanent 11 11 11
11.5 Other personnel compensation 46 46 45



11.9 Total personnel compensation 563 563 552
12.1 Civilian personnel benefits 170 170 166
21.0 Travel and transportation of persons 18 19 18
22.0 Transportation of things 1 1 1
23.2 Rental payments to others 1 1 1
23.3 Communications, utilities, and miscellaneous charges 48 49 46
24.0 Printing and reproduction 2 2 1
25.1 Advisory and assistance services 1 1 1
25.2 Other services from non-federal sources 17 17 16
25.4 Operation and maintenance of facilities 36 36 34
25.5 Research and development contracts 165 167 155
25.6 Medical care 1 1 1
25.7 Operation and maintenance of equipment 8 8 7
26.0 Supplies and materials 86 88 81
31.0 Equipment 40 41 37
32.0 Land and structures 5 5 5
41.0 Grants, subsidies, and contributions 16 16 16



99.0 Direct obligations 1,178 1,185 1,138
99.0 Reimbursable obligations 118 118 118



99.9 Total new obligations 1,296 1,303 1,256

Employment Summary


Identification code 12–1400–0–1–352 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 7,770 7,995 7,813
2001 Reimbursable civilian full-time equivalent employment 475 250 250

Buildings and Facilities

Program and Financing (in millions of dollars)


Identification code 12–1401–0–1–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Building and facilities projects 181 30 4

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 372 258 299
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 373 258 299
Budget authority:
Appropriations, discretionary:
1100 Appropriation 71 71
1131 Unobligated balance of appropriations permanently reduced –224



1160 Appropriation, discretionary (total) 71 71 –224
1930 Total budgetary resources available 444 329 75
Memorandum (non-add) entries:
1940 Unobligated balance expiring –5
1941 Unexpired unobligated balance, end of year 258 299 71

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 38 162 99
3030 Obligations incurred, unexpired accounts 181 30 4
3031 Obligations incurred, expired accounts 5
3040 Outlays (gross) –56 –98 –81
3080 Recoveries of prior year unpaid obligations, unexpired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 162 99 22

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 71 71 –224
Outlays, gross:
4010 Outlays from new discretionary authority –34
4011 Outlays from discretionary balances 56 98 115



4020 Outlays, gross (total) 56 98 81
4180 Budget authority, net (total) 71 71 –224
4190 Outlays, net (total) 56 98 81

Under its Buildings and Facilities account, ARS funds the acquisition of land, construction, repair, improvement, extension, alteration, and purchase of fixed equipment or facilities of or used by ARS. No new funding is requested in 2012. In addition, the budget proposes to cancel $223.7 million in balances from projects that were not requested in prior budget requests, including projects that have only been partially-funded, and projects that have leftover funding after completion.

Object Classification (in millions of dollars)


Identification code 12–1401–0–1–352 2010 actual CR 2012 est.

Direct obligations:
25.2 Other services from non-federal sources 30 30 4
25.4 Operation and maintenance of facilities 147
31.0 Equipment 1
32.0 Land and structures 3



99.9 Total new obligations 181 30 4

Trust Funds

Miscellaneous Contributed Funds

Special and Trust Fund Receipts (in millions of dollars)


Identification code 12–8214–0–7–352 2010 actual CR 2012 est.

0100 Balance, start of year
Receipts:
0220 Deposits of Miscellaneous Contributed Funds, Science and Education Administration 14 18 18



0299 Total receipts and collections 14 18 18



0400 Total: Balances and collections 14 18 18
Appropriations:
0500 Miscellaneous Contributed Funds –14 –18 –18



0599 Total appropriations –14 –18 –18



0799 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 12–8214–0–7–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Miscellaneous contributed funds 18 18 18

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 21 17 17
Budget authority:
Appropriations, mandatory:
1202 Appropriation (trust fund) 14 18 18
1930 Total budgetary resources available 35 35 35
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 17 17 17

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 4 3 1
3030 Obligations incurred, unexpired accounts 18 18 18
3040 Outlays (gross) –19 –20 –18
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 3 1 1

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 14 18 18
Outlays, gross:
4100 Outlays from new mandatory authority 13 13
4101 Outlays from mandatory balances 19 7 5



4110 Outlays, gross (total) 19 20 18
4180 Budget authority, net (total) 14 18 18
4190 Outlays, net (total) 19 20 18

Miscellaneous contributed funds received from States, local organizations, individuals, and others are available for work under cooperative agreements on research activities.

Object Classification (in millions of dollars)


Identification code 12–8214–0–7–352 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 2 2 2
11.3 Other than full-time permanent 1 1 1



11.9 Total personnel compensation 3 3 3
12.1 Civilian personnel benefits 1 1 1
21.0 Travel and transportation of persons 1 1
25.2 Other services from non-federal sources 12 11 11
25.5 Research and development contracts 1 1 1
26.0 Supplies and materials 1 1 1



99.9 Total new obligations 18 18 18

Employment Summary


Identification code 12–8214–0–7–352 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 37 37 37

National Institute of Food and Agriculture

Federal Funds

integrated activities

For the integrated research, education, and extension grants programs, including necessary administrative expenses, [$24,874,000]$29,874,000, as follows: for a competitive organic transition program authorized under section 406 of the Agricultural Research, Extension, and Education Reform Act of 1998 (7 U.S.C. 7626), $5,000,000; for a competitive international science and education grants program authorized under section 1459A of the National Agricultural Research, Extension, and Teaching Policy Act of 1977 (7 U.S.C. 3292b), [to remain available until expended,] $3,000,000, to remain available until expended; for grants programs authorized under section 2(c)(1)(B) of Public Law 89–106, as amended, for the rapid response to pests and pathogens program, $732,000, to remain available until September 30, [2012]2013, [for the critical issues program;] and [$1,312,000] for the regional rural development centers program, $1,312,000; for grants authorized under section 1624 (7 U.S.C. 5813), $10,000,000; and [$9,830,000] for the Food and Agriculture Defense Initiative authorized under section 1484 of the National Agricultural Research, Extension, and Teaching Policy Act of 1977, $9,830,000, to remain available until September 30, [2012]2013. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–1502–0–1–352 2010 actual CR 2012 est.

Obligations by program activity:
0010 Organic research and extension init. 20 20 20
0020 Water quality 13 13
0030 Food safety 15 15
0040 Regional pest management centers 4 4
0050 Crops at risk from food quality protection act implementation 1 1
0060 Food quality protection act risk mitigation program 4 4
0070 Methyl bromide transition program 3 3
0071 Homeland Security 10 10 10
0072 Sustainable Agriculture Federal-State Matching Grant Program 10
0085 Specialty Crop Research Initiative 50 50 50
0086 International science and education grants 3 3 3
0087 Regional Rural development centers 1 1 1
0088 Organic transition 5 5 5
0089 Critical issues - plant and animal diseases 2 1



0900 Total new obligations 129 131 100

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 1
Budget authority:
Appropriations, discretionary:
1100 Appropriation 60 60 30
Appropriations, mandatory:
1221 Appropriations transferred from other accounts 70 70 70
1900 Budget authority (total) 130 130 100
1930 Total budgetary resources available 131 131 100
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year 1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 225 274 282
3030 Obligations incurred, unexpired accounts 129 131 100
3031 Obligations incurred, expired accounts 43
3040 Outlays (gross) –78 –123 –152
3081 Recoveries of prior year unpaid obligations, expired –45
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 274 282 230

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 60 60 30
Outlays, gross:
4010 Outlays from new discretionary authority 4 8 6
4011 Outlays from discretionary balances 67 47 62



4020 Outlays, gross (total) 71 55 68
Mandatory:
4090 Budget authority, gross 70 70 70
Outlays, gross:
4100 Outlays from new mandatory authority 3 4 4
4101 Outlays from mandatory balances 4 64 80



4110 Outlays, gross (total) 7 68 84
4180 Budget authority, net (total) 130 130 100
4190 Outlays, net (total) 78 123 152

Under the Integrated Activities account, research, education and/or extension grants are awarded for competitive and non-competitive programs.

Organic Transition Program._This program supports the development and implementation of biologically based pest management practices that mitigate the ecological, agronomic, and economic risks associates with the transition from conventional to organic agricultural production systems.

International Science and Education grants program._This program focuses on incorporating substantive international activities into programs related to food systems, agriculture and natural resources at U.S. land-grant colleges and universities.

Rapid Response to Pests and Pathogens._Funds are proposed to develop early intervention strategies to prevent, manage or eradicate new and emerging diseases, both plant and animal, which would prevent loss of revenue to growers or producers.

Regional rural development centers._Funding supports activities that pursue a holistic development strategy that tailors programming to meet regional and local needs and addresses areas of opportunity arising from a consumer-driven agricultural economy.

Sustainable Agriculture Federal-State Matching Grant Program._This competitive program will assist in the creation or enhancement of State sustainable agriculture research, extension, and education programs. The matching requirement will leverage State and/or private money, and build the long-term capacity to guide the evolution of American agriculture to a more highly productive, sustainable system. Funding will support activities that integrate sustainable agriculture in all State research, extension, and education projects; support new research at sustainable agriculture centers at the nation's land grant and other colleges and universities; build stronger Statewide farmer-to-farmer networks and outreach and technical assistance strategies; and incorporate sustainable agriculture studies and curriculum in undergraduate and graduate degree programs.

Food and agriculture defense initiative (homeland security)._The program provides support to an unified network of public agricultural institutions to identify and respond to high risk biological pathogens in the food and agricultural system. In particular, funding will maintain and enhance risk management tools for Asian soybean rust and other pathogens of legumes. Additional funding for these laboratories is included in the Animal and Plant Health Inspection Service.

Organic Agriculture Research and Extension Initiative._This mandatory program, authorized by section 7206 of the Food, Conservation, and Energy Act of 2008 (FCEA), 2008 Farm Bill, supports research and extension programs that enhance the ability of producers and processors who have already adopted organic standards to grow and market high quality organic agricultural products.

Specialty Crop Research Initiative._This mandatory program, authorized by section 7311 of the FCEA, 2008 Farm Bill, provides funding to solve critical industry issues through research and extension activities that focus on research in plant breeding, genetics, and genomics to improve crop characteristics; efforts to identify and address threats from pests and diseases, including threats to specialty crop pollinators; efforts to improve production efficiency, productivity, and profitability over the long term; new innovations and technology, including improved mechanization and technologies that delay or inhibit ripening; and methods to prevent, detect, monitor, control, and respond to potential food safety hazards in the production and processing of specialty crops.

Object Classification (in millions of dollars)


Identification code 12–1502–0–1–352 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 1 1 1
12.1 Civilian personnel benefits 1 1 1
25.2 Other services from non-federal sources 1 1 1
25.5 Research and development contracts 1 1 1
41.0 Grants, subsidies, and contributions 125 127 96



99.9 Total new obligations 129 131 100

Employment Summary


Identification code 12–1502–0–1–352 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 10 10 10

Initiative for Future Agriculture and Food Systems

1998 Research Act._ Adequate funding for similar research is proposed through other USDA research programs.

Biomass Research and Development

Program and Financing (in millions of dollars)


Identification code 12–1003–0–1–271 2010 actual CR 2012 est.

Obligations by program activity:
0001 Biomass research and development 28 30 40

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 3 3 3
Budget authority:
Appropriations, mandatory:
1221 Appropriations transferred from other accounts 28 30 40
1930 Total budgetary resources available 31 33 43
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 3 3 3

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 38 53 64
3030 Obligations incurred, unexpired accounts 28 30 40
3040 Outlays (gross) –13 –19 –34
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 53 64 70

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 28 30 40
Outlays, gross:
4100 Outlays from new mandatory authority 9 2 2
4101 Outlays from mandatory balances 4 17 32



4110 Outlays, gross (total) 13 19 34
4180 Budget authority, net (total) 28 30 40
4190 Outlays, net (total) 13 19 34

Biomass Research and Development is authorized by the Biomass Research and Development Act of 2000. The program provides competitive grants for research, development, and demonstration to encourage innovation and development related to biomass, and improved commercialization of biobased products and energy. USDA and the Department of Energy jointly administer the program.

Current priorities focus on the following: feedstock development and production; biobased products emphasizing environmental and economic performance and gasification of animal manure; integrated resource management and biomass use; demonstration projects that use biodiesel for all operations in the supply chain to produce corn grain ethanol; and effective and targeted incentive systems for biomass commercialization and adoption. The 2012 Budget funds the program at the authorized level of $40 million, an increase of $10 million from the $30 million that was authorized and funded in 2011. In 2012, the program will continue to focus on feedstocks development; biofuels and biobased products development with attention to biobased products and gasification of animal manure; and biofuels development analysis with an expanded emphasis to require applicants to collect specific data that measures sustainability of the technology being proposed.

Object Classification (in millions of dollars)


Identification code 12–1003–0–1–271 2010 actual CR 2012 est.

Direct obligations:
25.2 Other services from non-federal sources 1 1 1
41.0 Grants, subsidies, and contributions 27 29 39



99.9 Total new obligations 28 30 40

research and education activities

For payments to agricultural experiment stations, for cooperative forestry and other research, for facilities, and for other expenses, [$838,729,000]$708,107,000, as follows: to carry out the provisions of the Hatch Act of 1887 (7 U.S.C. 361a-i), [$215,000,000]$204,250,000; for grants for cooperative forestry research (16 U.S.C. 582a through a-7), [$29,000,000]27,550,000; for payments to eligible institutions (7 U.S.C. 3222), $48,500,000, provided that each institution receives no less than $1,000,000; for special grants (7 U.S.C. 450i(c)), [$2,021,000]$1,837,000; for competitive grants on improved pest control (7 U.S.C. 450i(c)), $16,185,000; for competitive grants (7 U.S.C. 450(i)(b)), [$428,845,000]$324,655,000, to remain available until expended; [for the support of animal health and disease programs (7 U.S.C. 3195), $2,950,000;] [for supplemental and alternative crops and products (7 U.S.C. 3319d), $835,000;] [for grants for research pursuant to the Critical Agricultural Materials Act (7 U.S.C. 178 et seq.), $1,083,000, to remain available until expended;] for the 1994 research grants program for 1994 institutions pursuant to section 536 of Public Law 103–382 (7 U.S.C. 301 note), $1,805,000, to remain available until expended; for rangeland research grants (7 U.S.C. 3333), $983,000; [for higher education graduate fellowship grants (7 U.S.C. 3152(b)(6)), $3,859,000, to remain available until expended (7 U.S.C. 2209b);] for a program pursuant to section 1415A of the National Agricultural Research, Extension, and Teaching Policy Act of 1977 (7 U.S.C. 3151a), $4,800,000, to remain available until expended; [for higher education challenge grants (7 U.S.C. 3152(b)(1)), $8,154,000;] for a higher education multicultural scholars program (7 U.S.C. 3152(b)(5)), $1,241,000, to remain available until expended (7 U.S.C. 2209b); for an education grants program for Hispanic-serving Institutions (7 U.S.C. 3241), [$9,237,000]$10,161,000; for competitive grants for the purpose of carrying out all provisions of 7 U.S.C. 3156 to individual eligible institutions or consortia of eligible institutions in Alaska and in Hawaii, with funds awarded equally to each of the States of Alaska and Hawaii, $3,200,000; for secondary education , 2-year post-secondary education, and agriculture in the K-12 classroom (7 U.S.C. 3152(j)), $3,483,000; for aquaculture grants (7 U.S.C. 3322), $3,928,000; for sustainable agriculture research and education (7 U.S.C. 5811), $15,000,000; for a program of capacity building grants (7 U.S.C. 3152(b)(4)) to institutions eligible to receive funds under 7 U.S.C. 3221 and 3222, [$18,250,000]$20,075,000, to remain available until expended (7 U.S.C. 2209b); for payments to the 1994 Institutions pursuant to section 534(a)(1) of Public Law 103–382, [$3,342,000]$3,676,000; for resident instruction grants for insular areas under section 1491 of the National Agricultural Research, Extension, and Teaching Policy Act of 1977 (7 U.S.C. 3363), $900,000; for distance education grants for insular areas under section 1490 of the National Agricultural Research, Extension, and Teaching Policy Act of 1977 (7 U.S.C. 3362), $750,000; for a new era rural technology program pursuant to section 1473E of the National Agricultural Research, Extension, and Teaching Policy Act of 1977 (7 U.S.C. 3319e), $875,000; and for necessary expenses of Research and Education Activities, [$14,503,000]$14,253,000, of which $2,704,000 for the Research, Education, and Economics Information System and $5,136,000 for the Electronic Grants Information System, are to remain available until expended.

Hispanic-Serving Agricultural Colleges and Universities Endowment Fund

For the Hispanic-Serving Agricultural Colleges and Universities Endowment Fund under section 1456 (7 U.S.C. 3243) of the National Agricultural Research, Extension, and Teaching Policy Act of 1977, $10,000,000, to remain available until expended.

native american institutions endowment fund

For the Native American Institutions Endowment Fund authorized by Public Law 103–382 (7 U.S.C. 301 note), $11,880,000, to remain available until expended. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Special and Trust Fund Receipts (in millions of dollars)


Identification code 12–1500–0–1–352 2010 actual CR 2012 est.

0100 Balance, start of year 12 24 36
Receipts:
0240 Earnings on Investments, Native American Institutions Endowment Fund 4 4 5



0400 Total: Balances and collections 16 28 41
Appropriations:
0500 Research and Education Activities –4 –4 –5
0501 Research and Education Activities 12 12 12
0502 Research and Education Activities 10



0599 Total appropriations 8 8 17



0799 Balance, end of year 24 36 58

Program and Financing (in millions of dollars)


Identification code 12–1500–0–1–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Payments under the Hatch Act 215 215 204
0002 Cooperative forestry research 29 29 28
0003 Payments to 1890 colleges and Tuskegee Univ. and West Virginia State University 49 49 49
0004 Special research grants 129 129 39
0005 Agriculture Food and Research Initiative 211 477 325
0006 Animal health and disease research 3 3
0007 Federal Administration 45 45 14
0008 Higher education 60 55 43
0009 Native American Institutions Endowment Fund 4 4 5
0012 Veterinary Medical Services Act 5 9 5
0014 New Era Rural Technology 1 1 1
0015 Sun Grant Program 2 2
0016 Farm Business Management and Benchmarking 2 2
0017 Food Products to Improve Nutritional Delivery of Food Aid 4 4



0091 Direct program activities, subtotal 759 1,024 713
0801 Reimbursable program activity 1 12 12



0900 Total new obligations 760 1,036 725

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 192 228
Budget authority:
Appropriations, discretionary:
1100 Appropriation 804 804 730
1101 Appropriation (Native American Endowment Interest) 4 4 5
1134 Portion precluded from obligation (-) (N.A. Endowment Fund) –12 –12 –12
1134 Portion precluded from obligation (-) Hispanic-Serving Agricultural Colleges and Universities Endowment Fund –10



1160 Appropriation, discretionary (total) 796 796 713
Spending authority from offsetting collections, discretionary:
1700 Collected 12 12
1900 Budget authority (total) 796 808 725
1930 Total budgetary resources available 988 1,036 725
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 228

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 884 1,016 1,161
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –23 –17 –17



3020 Obligated balance, start of year (net) 861 999 1,144
3030 Obligations incurred, unexpired accounts 760 1,036 725
3031 Obligations incurred, expired accounts 149
3040 Outlays (gross) –617 –891 –922
3051 Change in uncollected pymts, Fed sources, expired 6
3081 Recoveries of prior year unpaid obligations, expired –160
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1,016 1,161 964
3091 Uncollected pymts, Fed sources, end of year –17 –17 –17



3100 Obligated balance, end of year (net) 999 1,144 947

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 796 808 725
Outlays, gross:
4010 Outlays from new discretionary authority 282 420 378
4011 Outlays from discretionary balances 335 471 544



4020 Outlays, gross (total) 617 891 922
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –6 –12 –12
Additional offsets against gross budget authority only:
4052 Offsetting collections credited to expired accounts 6



4070 Budget authority, net (discretionary) 796 796 713
4080 Outlays, net (discretionary) 611 879 910
4180 Budget authority, net (total) 796 796 713
4190 Outlays, net (total) 611 879 910

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 104 122 134
5001 Total investments, EOY: Federal securities: Par value 122 134 156

The National Institute of Food and Agriculture (NIFA) participates in a nationwide system of agricultural research and education program planning and coordination between State institutions and the U.S. Department of Agriculture. It assists in maintaining cooperation among the State institutions, and between the State institutions and their Federal research partners. The agency administers grants and payments to State institutions to supplement State and local funding for agricultural research and higher education.

Agriculture and Food Research Initiative competitive grants._Section 7406 of FCEA establishes the Agriculture and Food Research Initiative (AFRI). AFRI is a competitive grant program to provide funding for fundamental and applied research, extension, and education to address food and agricultural sciences. AFRI projects will address critical issues in U.S. agriculture in the areas of global food security and hunger; climate change; sustainable bioenergy; childhood obesity; and food safety. Addressing these critical issues will engage scientists and educators with expertise in plant health and production and plant products; animal health and production and animal products; food safety, nutrition, and health; renewable energy, natural resources, and environment; agricultural systems and technology; and agriculture economics and rural communities. AFRI allows greater flexibility in the types of projects funded to include: single function projects in research, education, and extension, and integrated research, education and/or extension awards. AFRI is the core competitive grant program for research, education, and extension. The 2012 Budget proposes to increase funding for AFRI from $262 million to $325 million, a 61 percent increase in this program from 2009, and includes within the total a redirection of $12 million from the Graduate Fellowships Program and the Institution Challenge Grants Program into the AFRI program to support activities similar to those previously funded through those two programs to train the next generation of agriculture scientists. This redirection will allow efficiency in management and alignment of medium to long-term research goal with scientific training opportunities and directions.

Payments under the Hatch Act._Funds under the Hatch Act are allocated on a formula basis to agricultural experiment stations of the land-grant colleges in the 50 States, the District of Columbia, Puerto Rico, Guam, the Virgin Islands, American Samoa, Micronesia, and Northern Mariana Islands. In light of constrained budget levels, funding for the Hatch Act is requested at five percent below 2011.

Cooperative forestry research._These funds are allocated by formula to land-grant colleges or agricultural experiment stations in the 50 States, Puerto Rico, Guam, the Virgin Islands, and other State-supported colleges and universities having a forestry school and offering graduate training in forestry sciences. In light of constrained budget levels, funding is requested at five percent below 2011.

Animal health and disease research._Funds, distributed by formula, support livestock and poultry disease research in approximately sixty-seven colleges of veterinary medicine and in eligible agricultural experiment stations.

Payments to 1890 colleges and Tuskegee University and West Virginia State University._Funds allocated on a formula basis support agricultural research and broaden the curricula at the eighteen 1890 land-grant colleges, including Tuskegee University and West Virginia State University.

Special research grants._This program addresses research areas of national interest. Funding is proposed for grant programs in IR-4 minor crop pest management, and sustainable agriculture. The 2012 Budget proposes to consolidate funding for the Expert Integrated Pest Management Decision Support System, Pest Management Alternatives, and Integrated Pest Management and Biological Control into a single program. This consolidation will improve the efficiency of program implementation and will result in research investments with greater focus, more appropriate scale and enhanced impact. Funding for integrated pest management will provide producers with safe, alternative pest control methods resulting in more farmers increasing the number of acres on which Integrated Pest Management (IPM) methods are used. Funding proposed for IR-4 minor crop pest management and minor use animal drugs will address the growing need for registration of safe pesticides and drugs for minor crops and animals and lead to a reduction by half in the levels of chemical and drug residues in food products. These pest management programs will be coordinated to address Food Quality and Protection Act issues. The IR-4 and IPM programs are contained under improved pest control funding. A grant program for global change is proposed for research at universities as part of a coordinated Federal initiative. Funding is also proposed for aquaculture centers, Joe Skeen Institute for rangeland restoration, and New Era Rural Technology Program. The 2012 Budget does not contain funding for earmarks.

1994 Institutions Research._Funding is proposed to continue the competitive research grants program to build the research capacity at the thirty-four 1994 institutions by supporting agricultural research activities that address tribal, national and multistate priorities.

Federal administration._A coordinating and review staff assists in maintaining cooperation within and among the States, and between the States and their Federal research partners. This staff also administers research and education grants and payments to States. Federal administration is funded from a combination of program set-asides from formula and grant programs and from direct appropriation for administration.

Higher education._Funding is proposed for Hispanic-serving institutions education grants program, and a multicultural scholars program. Funding is also proposed for Native American institutions, Alaska Native-serving and Native Hawaiian-serving Institutions, Secondary Education, Two-Year Postsecondary Education, Agriculture in the K-12 Classroom, Distance Education Grants for Insular Areas and Resident Instruction Grants for Insular Areas programs. These programs enable universities to broaden their curricula; increase faculty development; student research projects; and the number of new scholars recruited in the food and agricultural sciences. In addition, an increased number of graduate students, including minority graduate students, will be enrolled in the agricultural sciences. Funding is also proposed for a capacity building program at the 1890 institutions as part of the USDA initiative to strengthen these institutions through a broadening of curricula, increased faculty development and student research projects. Funding is proposed in the 2012 Budget for the Veterinary Medical Services Act to provide incentives to hire Federal veterinarians to work in shortage areas. In 2012, the Budget proposes that activities formerly supported under the Graduate Fellowhips Program and the Institution Challenge Grants Program be supported under the AFRI program. This will allow efficiency in management and alignment of medium to long-term research goal with scientific training opportunities and directions.

Reimbursable program._Funds support basic and applied agriculture research and activities performed for other USDA, Federal, and non-Federal agencies.

Native American Institutions Endowment Fund._This program provides for an endowment for the 1994 land-grant institutions (34 Tribally controlled colleges) to strengthen the infrastructure of these institutions and develop Indian expertise for the food and agricultural sciences and businesses and their own communities. At the termination of each fiscal year, the Secretary withdraws the income from the endowment fund for the fiscal year, and after making adjustments for the cost of administering the fund, distributes the adjusted income on a formula basis to the 1994 land-grant institutions.

Hispanic-Serving Agricultural Colleges and Universities Endowment Fund._This endowment fund for Hispanic-Serving Agricultural Colleges and Universities will launch the production of skilled and marketable Hispanic student population for employment in the food and agriculture sector. Over the next ten years, the Endowment will lead to significant and measurable enhanced competence and marketability of Hispanic students in the food and agricultural sciences.

Object Classification (in millions of dollars)


Identification code 12–1500–0–1–352 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 17 17 17
12.1 Civilian personnel benefits 5 5 5
21.0 Travel and transportation of persons 1 1 1
25.2 Other services from non-federal sources 3 3 3
25.5 Research and development contracts 3 3 3
41.0 Grants, subsidies, and contributions 730 995 684



99.0 Direct obligations 759 1,024 713
99.0 Reimbursable obligations 1 12 12



99.9 Total new obligations 760 1,036 725

Employment Summary


Identification code 12–1500–0–1–352 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 220 241 233

Buildings and Facilities

Program and Financing (in millions of dollars)


Identification code 12–1501–0–1–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 3



0900 Total new obligations (object class 41.0) 3

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 1 1
1021 Recoveries of prior year unpaid obligations 3



1050 Unobligated balance (total) 4 1 1
Budget authority:
Appropriations, discretionary:
1131 Unobligated balance of appropriations permanently reduced –1
1930 Total budgetary resources available 4 1
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1 1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 4 4 4
3030 Obligations incurred, unexpired accounts 3
3080 Recoveries of prior year unpaid obligations, unexpired –3
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 4 4 4

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross –1
4180 Budget authority, net (total) –1
4190 Outlays, net (total)

Funds provide grants to States and other eligible recipients for the acquisition of land, construction, repair, improvement, extension, alteration and purchase of fixed equipment or facilities to carry out agricultural research, extension, and teaching programs. No funding has been appropriated to this account since 1997. The 2012 Budget proposes to rescind unobligated balances remaining that are no longer needed.

extension activities

For payments to States, the District of Columbia, Puerto Rico, Guam, the Virgin Islands, Micronesia, the Northern Marianas, and American Samoa, [$479,203,000]$466,788,000, as follows: payments for cooperative extension work under the Smith-Lever Act, to be distributed under sections 3(b) and 3(c) of said Act, and under section 208(c) of Public Law 93–471, for retirement and employees' compensation costs for extension agents, [$297,500,000]$282,625,000; payments for extension work at the 1994 Institutions under the Smith-Lever Act (7 U.S.C. 343(b)(3)), $5,321,000; payments for the nutrition and family education program for low-income areas under section 3(d) of the Act, $68,070,000; payments for the pest management program under section 3(d) of the Act, $9,938,000; payments for New Technologies for Ag Extension under section 3(d) of the Act, $1,750,000; payments to upgrade research, extension, and teaching facilities at institutions eligible to receive funds under 7 U.S.C. 3221 and 3222, $19,770,000, to remain available until expended; payments for youth-at-risk programs under section 3(d) of the Smith-Lever Act, $8,412,000; for youth farm safety education and certification extension grants, to be awarded competitively under section 3(d) of the Act, $486,000; payments for carrying out the provisions of the Renewable Resources Extension Act of 1978 (16 U.S.C. 1671 et seq.), $4,068,000; payments for the federally-recognized Tribes Extension Program under section 3(d) of the Smith-Lever Act, [$5,300,000]$8,000,000; payments for sustainable agriculture programs under section 3(d) of the Act, $4,968,000; payments for rural health and safety education as authorized by section 502(i) of Public Law 92–419 (7 U.S.C. 2662(i)), $1,738,000; payments for cooperative extension work by eligible institutions (7 U.S.C. 3221), $42,677,000, provided that each institution receives no less than $1,000,000; payments to carry out section 1672(e)(49) of the Food, Agriculture, Conservation, and Trade Act of 1990 (7 U.S.C. 5925), as amended, $400,000; and for necessary expenses of Extension Activities, [$8,805,000]$8,565,000. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–0502–0–1–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Smith-Lever Act, 3(b) and 3(c) 298 298 283
0002 Youth at risk 8 8 8
0004 Expanded food and nutrition education program (EFNEP) 68 68 68
0005 Pest management 10 10 10
0006 Farm Safety 5 5
0009 Federally Recognized Tribes Extension Program 3 3 8
0013 Payments to 1890 colleges and Tuskegee Univ. and West Virginia State University 43 43 43
0015 Renewable resources extension act 4 4 4
0016 Federal administration 20 20 9
0019 1890 facilities (section 1447) 19 20 20
0021 Sustainable agriculture 5 5 5
0022 1994 institutions activities 4 4 5
0024 Rural health and safety education 2 2 2
0025 Grants to youth serving organizations 2 2
0026 Risk management education 10 5 5
0027 New technologies for ag. extension 2 2 2
0028 Healthy Urban Enterprise Development 1 1
0029 Beginning Farmers and Ranchers Development Program 19 19 19
0030 Food Animal Residue Avoidance Database 1 1



0091 Direct program activities, subtotal 524 520 491
0801 Reimbursable program activity 4 56 56



0900 Total new obligations 528 576 547

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 5 1 1
Budget authority:
Appropriations, discretionary:
1100 Appropriation 495 495 467
Appropriations, mandatory:
1200 Appropriation 1 1
1221 Appropriations transferred from other accounts 24 24 24



1260 Appropriations, mandatory (total) 25 25 24
Spending authority from offsetting collections, discretionary:
1700 Collected 28 56 56
1701 Change in uncollected payments, Federal sources –24



1750 Spending auth from offsetting collections, disc (total) 4 56 56
1900 Budget authority (total) 524 576 547
1930 Total budgetary resources available 529 577 548
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1 1 1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 514 568 453
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –64 –46 –46



3020 Obligated balance, start of year (net) 450 522 407
3030 Obligations incurred, unexpired accounts 528 576 547
3031 Obligations incurred, expired accounts 56
3040 Outlays (gross) –467 –691 –685
3050 Change in uncollected pymts, Fed sources, unexpired 24
3051 Change in uncollected pymts, Fed sources, expired –6
3081 Recoveries of prior year unpaid obligations, expired –63
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 568 453 315
3091 Uncollected pymts, Fed sources, end of year –46 –46 –46



3100 Obligated balance, end of year (net) 522 407 269

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 499 551 523
Outlays, gross:
4010 Outlays from new discretionary authority 190 352 336
4011 Outlays from discretionary balances 270 319 323



4020 Outlays, gross (total) 460 671 659
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –29 –56 –56
4033 Non-Federal sources –3



4040 Offsets against gross budget authority and outlays (total) –32 –56 –56
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired 24
4052 Offsetting collections credited to expired accounts 4



4060 Additional offsets against budget authority only (total) 28



4070 Budget authority, net (discretionary) 495 495 467
4080 Outlays, net (discretionary) 428 615 603
Mandatory:
4090 Budget authority, gross 25 25 24
Outlays, gross:
4100 Outlays from new mandatory authority 1 5 5
4101 Outlays from mandatory balances 6 15 21



4110 Outlays, gross (total) 7 20 26
4180 Budget authority, net (total) 520 520 491
4190 Outlays, net (total) 435 635 629

The Cooperative Extension System, a national educational network, is a dynamic organization pledged to meeting the country's needs for research-based educational programs that will enable people to make practical decisions to improve their lives. To accomplish its mission, the Cooperative Extension System adjusts programs to meet the shifting needs and priorities of the people it serves.

The nonformal educational network combines the expertise and resources of Federal, State, and local partners. The partners in this unique System are: (a) The National Institute of Food and Agriculture at the U.S. Department of Agriculture; (b) Extension professionals at land-grant universities throughout the United States and its territories; and (c) Extension professionals in nearly all of the Nation's 3,150 counties. Thousands of paraprofessionals and nearly 3 million volunteers support this partnership and magnify its impact. Strong linkages with both public and private external groups are also crucial to the Cooperative Extension System's strength and vitality.

Programs supported with Smith-Lever 3(b) and (c) legislated formula funds are the major educational efforts central to the mission of the System and common to most Extension units. These programs are the foundation of the Extension organization and partnership that are intended to increase the number of community-based projects, families, and individuals reached to disseminate research findings as widely and quickly as possible. The use of electronic mail, satellite transmission of courses, and computer-assisted instruction are encouraged to communicate ideas.

Extension resources are provided to the States by these formula funds and competitively-awarded programs such as sustainable agriculture. Smith-Lever 3(b) and (c) funds and payments to the 1890 colleges and Tuskegee University and West Virginia State University provide funds to support the Extension's infrastructure. Funding for these programs is included in the 2012 Budget request. Due to budget constraints, Smith-Lever 3(b) and (c) is funded at five percent below 2011.

Funds for designated programs, funded by Smith-Lever 3(d) such as the Expanded Food and Nutrition Education Program, Pest Management, New Technologies for Agricultural Extension, Children, Youth and Families at Risk, Youth Farm Safety Education and Certification, Sustainable Agriculture, and Federally-Recognized Tribes Extension Program are proposed for funding in 2012. Other Extension programs supported in the 2012 Budget include Extension Services at 1994 Institutions, Renewable Resources Extension Act, Rural Health and Safety, 1890 Facilities, and Women and Minorities in Science, Technology, Engineering, and Mathematics Fields.

Beginning Farmer and Rancher Development Program._This mandatory program, authorized by section 7410 of the Food, Conservation, and Energy Act of 2008 (FCEA), 2008 Farm Bill, provides funding to support the development of education, outreach, curricula, workshops, educational teams, training, and technical assistance programs to assist beginning farmers and ranchers in the United States and its territories in entering, building, and managing successful farm and ranch enterprises. This program also will provide support for an online electronic and library clearinghouse to provide associated support to individually funded projects, and the overall program.

Object Classification (in millions of dollars)


Identification code 12–0502–0–1–352 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 11 11 11
12.1 Civilian personnel benefits 3 3 3
21.0 Travel and transportation of persons 1 1 1
25.2 Other services from non-federal sources 3 3 3
25.5 Research and development contracts 2 2 2
41.0 Grants, subsidies, and contributions 504 500 471



99.0 Direct obligations 524 520 491
99.0 Reimbursable obligations 4 56 56



99.9 Total new obligations 528 576 547

Employment Summary


Identification code 12–0502–0–1–352 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 158 159 142

Animal and Plant Health Inspection Service

Federal Funds

salaries and expenses

(including transfers of funds)

For necessary expenses of the Animal and Plant Health Inspection Service, including up to $30,000 for representation allowances and for expenses pursuant to the Foreign Service Act of 1980 (22 U.S.C. 4085), [$870,576,000]$832,706,000, of which [$2,085,000]$2,058,000, to be available until expended, shall be available for the control of outbreaks of insects, plant diseases, animal diseases and for control of pest animals and birds ("contingency fund") to the extent necessary to meet emergency conditions; of which [$9,041,000]$8,977,000, to remain available until expended, shall be used for the cotton pests program for cost share purposes or for debt retirement for active eradication zones; of which [$14,241,000]$14,150,000, to remain available until expended, shall be for [a National Animal Identification program]Animal Disease Traceability; of which [$900,000]$891,000 shall be for activities under the authority of the Horse Protection Act of 1970, as amended (15 U.S.C. 1831); of which [$52,519,000]$55,733,000, to remain available until expended, shall be used to [prevent and control avian influenza]support avian health; of which [and shall remain available until expended: Provided, That funds provided for the contingency fund to meet emergency conditions,] $4,474,000, to remain available until expended, shall be for information technology infrastructure;[,] of which [$63,568,000]$154,700,000, to remain available until expended, shall [for the fruit fly program]be for specialty crop pests; of which [, $157,615,000 for emerging plant pests, cotton pests program, $4,637,000]$9,068,000, to remain available until expended, shall be for [the grasshopper and mormon cricket program]field crop and rangeland ecosystem pests[,]; of which [$2,129,000]$60,462,000, to remain available until expended, shall be for [the plum pox program]tree and wood pests[,]; of which [$3,771,000]$3,568,000, to remain available until expended, shall be for the National Veterinary Stockpile[, the National Animal Identification System,]; of which up to $1,500,000, to remain available until expended, shall be for [in] the scrapie program for indemnities[,]; of which $1,000,000, to remain available until expended, shall be for wildlife services methods development[,]; of which $1,500,000, to remain available until expended, shall be for [of] the wildlife [services operations]damage management program for aviation safety[,]; and of which [$5,060,750]$5,045,000, to remain available until expended, shall be for [of] the screwworm program [shall remain available until expended]: Provided [further], That no funds shall be used to formulate or administer a brucellosis eradication program for the current fiscal year that does not require minimum matching by the States of at least 40 percent: Provided further, That this appropriation shall be available for the operation and maintenance of aircraft and the purchase of not to exceed four, of which two shall be for replacement only: Provided further, That, in addition, in emergencies which threaten any segment of the agricultural production industry of this country, the Secretary may transfer from other appropriations or funds available to the agencies or corporations of the Department such sums as may be deemed necessary, to be available only in such emergencies for the arrest and eradication of contagious or infectious disease or pests of animals, poultry, or plants, and for expenses in accordance with sections 10411 and 10417 of the Animal Health Protection Act (7 U.S.C. 8310 and 8316) and sections 431 and 442 of the Plant Protection Act (7 U.S.C. 7751 and 7772), and any unexpended balances of funds transferred for such emergency purposes in the preceding fiscal year shall be merged with such transferred amounts: Provided further, That appropriations hereunder shall be available pursuant to law (7 U.S.C. 2250) for the repair and alteration of leased buildings and improvements, but unless otherwise provided the cost of altering any one building during the fiscal year shall not exceed 10 percent of the current replacement value of the building.

In fiscal year [2011]2012, the agency is authorized to collect fees to cover the total costs of providing technical assistance, goods, or services requested by States, other political subdivisions, domestic and international organizations, foreign governments, or individuals, provided that such fees are structured such that any entity's liability for such fees is reasonably based on the technical assistance, goods, or services provided to the entity by the agency, and such fees shall be [credited]reimbursed to this account, to remain available until expended, without further appropriation, for providing such assistance, goods, or services. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Special and Trust Fund Receipts (in millions of dollars)


Identification code 12–1600–0–1–352 2010 actual CR 2012 est.

0100 Balance, start of year
Adjustments:
0190 Adjustment - Treasury reconciliation 6



0199 Balance, start of year 6
Receipts:
0200 1990 Food, Agricultural Quarantine Inspection Fees 507 507 515
0220 Fees, Animal and Plant Health Inspection User Fee Account - legislative proposal subject to PAYGO 20



0299 Total receipts and collections 507 507 535



0400 Total: Balances and collections 513 507 535
Appropriations:
0500 Salaries and Expenses –513 –507 –515



0799 Balance, end of year 20

Program and Financing (in millions of dollars)


Identification code 12–1600–0–1–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Pest and disease exclusion 177 168 157
0002 Plant and animal health monitoring 257 253 242
0003 Pest and disease management programs 375 402 294
0004 Animal care 25 25 30
0005 Scientific and technical services 88 88 100
0006 Contingencies 3 3 2
0007 Emergency program funding 55 25
0008 Information technology infrastructure 4 4 4
0010 Physical/operational security 6 6 6
0012 Agricultural Quarantine Inspection User Fees 189 206 205
0013 VHS Supplemental 5
0014 H1N1 transfer from HHS 4 11 11
0015 2008 Farm Bill, Sections 10201 and 10202 51 54 56



0091 Direct program activities, subtotal 1,239 1,245 1,107



0100 Total direct program 1,239 1,245 1,107
0801 Reimbursable program 138 139 140



0900 Total new obligations 1,377 1,384 1,247

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 239 245 153
1010 Unobligated balance transferred to other accounts –51
1011 Unobligated balance transferred from other accounts 26
1021 Recoveries of prior year unpaid obligations 23



1050 Unobligated balance (total) 237 245 153
Budget authority:
Appropriations, discretionary:
1100 Appropriation 908 908 833
1121 Appropriations transferred from other accounts 36



1160 Appropriation, discretionary (total) 944 908 833
Appropriations, mandatory:
1201 Appropriation (special fund) 513 507 515
1220 Appropriations transferred to other accounts –261 –318 –323
1221 Appropriations transferred from other accounts 50 55 55



1260 Appropriations, mandatory (total) 302 244 247
Spending authority from offsetting collections, discretionary:
1700 Collected 132 140 141
1701 Change in uncollected payments, Federal sources 9



1750 Spending auth from offsetting collections, disc (total) 141 140 141
1900 Budget authority (total) 1,387 1,292 1,221
1930 Total budgetary resources available 1,624 1,537 1,374
Memorandum (non-add) entries:
1940 Unobligated balance expiring –2
1941 Unexpired unobligated balance, end of year 245 153 127

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 380 432 478
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –27 –23 –23



3020 Obligated balance, start of year (net) 353 409 455
3030 Obligations incurred, unexpired accounts 1,377 1,384 1,247
3031 Obligations incurred, expired accounts 114
3040 Outlays (gross) –1,314 –1,338 –1,245
3050 Change in uncollected pymts, Fed sources, unexpired –9
3051 Change in uncollected pymts, Fed sources, expired 13
3080 Recoveries of prior year unpaid obligations, unexpired –23
3081 Recoveries of prior year unpaid obligations, expired –102
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 432 478 480
3091 Uncollected pymts, Fed sources, end of year –23 –23 –23



3100 Obligated balance, end of year (net) 409 455 457

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1,085 1,048 974
Outlays, gross:
4010 Outlays from new discretionary authority 835 911 850
4011 Outlays from discretionary balances 270 171 148



4020 Outlays, gross (total) 1,105 1,082 998
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –45 –45 –45
4033 Non-Federal sources –98 –95 –96



4040 Offsets against gross budget authority and outlays (total) –143 –140 –141
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –9
4052 Offsetting collections credited to expired accounts 11



4060 Additional offsets against budget authority only (total) 2



4070 Budget authority, net (discretionary) 944 908 833
4080 Outlays, net (discretionary) 962 942 857
Mandatory:
4090 Budget authority, gross 302 244 247
Outlays, gross:
4100 Outlays from new mandatory authority 181 200 202
4101 Outlays from mandatory balances 28 56 45



4110 Outlays, gross (total) 209 256 247
4180 Budget authority, net (total) 1,246 1,152 1,080
4190 Outlays, net (total) 1,171 1,198 1,104

The Secretary of Agriculture established the Animal and Plant Health Inspection Service (APHIS) on April 2, 1972, under the authority of Reorganization Plan No. 2 of 1953 and other authorities. The mission of the Agency is to protect the health and value of American agriculture and natural resources and is carried out using three major areas of activity, as follows:

Safeguarding and Emergency Preparedness/Response - APHIS monitors plant and animal health throughout the world and uses the information to set effective agricultural import policies to prevent the introduction of foreign plant and animal pests and diseases. Should a pest or disease enter the United States, APHIS works cooperatively with other Federal, State, and industry partners to conduct plant and animal health monitoring programs to rapidly diagnose them and determine if there is a need to establish new pest or disease management programs. APHIS, in conjunction with States, industry, and other stakeholders, protects American agriculture by eradicating harmful pests and diseases or, where eradication is not feasible, by minimizing their economic impact. APHIS makes judicious use of resources in identifying instances when neither eradication nor management may be possible. The Agency monitors endemic pests and diseases through surveys to detect their location and through inspection to prevent their spread into non-infested parts of the country. The Agency maintains a cadre of trained professionals prepared to respond immediately to potential animal and plant health emergencies. Program personnel investigate reports of suspected exotic pests and diseases and take emergency action if necessary. Through its Wildlife Services program, APHIS protects agriculture from detrimental animal predators through identification, demonstration, and application of the most appropriate methods of control. The Agency's regulatory structure brings the benefits of genetic research to the marketplace, while protecting against the release of potentially harmful organisms into the environment. APHIS also conducts diagnostic laboratory activities that support the Agency's veterinary disease prevention, detection, control, and eradication programs. The Agency also provides and directs technology development in coordination with other groups in APHIS to support plant protection programs of the Agency and its cooperators at the State, national, and international levels.

Safe Trade and International Technical Assistance - Sanitary (animal) and phytosanitary (plant) (SPS) regulations can have a significant impact on market access for the United States as an exporter of agricultural products. APHIS plays a central role in resolving technical trade issues to ensure the smooth and safe movement of agricultural commodities into and out of the United States. APHIS helps to protect the United States from emerging plant and animal pests and diseases while meeting obligations under the World Trade Organization's SPS agreement by assisting developing countries in improving their safeguarding systems. APHIS develops and implements programs designed to identify and reduce agricultural pest and disease threats while still outside of U.S. borders, to enhance safe agricultural trade, and to strengthen emergency response preparedness.

Animal Welfare - The Agency conducts regulatory activities to ensure the humane care and treatment of animals and horses as required by the Animal Welfare Act of 1966 as amended (7 U.S.C. 2131–2159), and the Horse Protection Act of 1970 as amended (15 U.S.C. 1821–1831). These activities include inspection of certain establishments that handle animals intended for research, exhibition, and sale as pets, and monitoring of certain horse shows.

APHIS' 2012 Budget request of $833 million is an overall reduction of $75 million from 2011, and includes $64 million in priority increases offset by reductions of $138 million. Some reductions are a result of programs achieving success, such as cotton pests (-$14.413 million), avian health (-$9.3 million), screwworm (-$7.534 million), and pseudorabies (-$2.560 million). Other reductions are due to a change in focus for managing pests and diseases such as the emerald ash borer (-$20 million), the glassy-winged sharpshooter/Pierces disease (-$2 million), and chronic wasting disease (-$12.229 million). The Budget also proposes to eliminate $27 million in earmarks, and increases cooperator cost share rates to more appropriate levels for several programs.

The Agency is requesting several increases related to high priority activities. These priorities include continuing implementation of the revamped Animal Disease Traceability program (+$8.85 million), addressing recommendations related to an Office of Inspector General audit on problematic dog dealers (+$5.9 million), and enhancing the Agency's biotechnology regulatory program (+$12.072 million). The Agency is also requesting appropriated funding to continue pest programs initiated using emergency funds. The light brown apple moth program has been operating using the $1 million in appropriated funds and remaining emergency funding, which has since been obligated. APHIS is requesting an additional $10 million to implement a sterile insect technique to control pest populations. The Agency is also requesting an increase to conduct surveys for the European grapevine moth (+$2.5 million), a significant pest of grapes. Finally, APHIS is requesting funding for Asian longhorned beetle eradication efforts in Massachusetts (+$16.57 million), the largest known outbreak of the pest in the United States.

Object Classification (in millions of dollars)


Identification code 12–1600–0–1–352 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 445 446 434
11.3 Other than full-time permanent 6 6 6
11.5 Other personnel compensation 6 6 6



11.9 Total personnel compensation 457 458 446
12.1 Civilian personnel benefits 144 144 141
13.0 Benefits for former personnel 1 1 2
21.0 Travel and transportation of persons 37 36 28
22.0 Transportation of things 2 2 3
23.1 Rent, Communications, and Utilities 42 42 45
24.0 Printing and reproduction 2 2 2
25.2 Other services from non-federal sources 409 421 333
26.0 Supplies and materials 62 61 60
31.0 Equipment 32 31 27
32.0 Land and structures 1 1 1
41.0 Other grants, subsidies, and contributions 46 42 16
42.0 Other insurance claims and indemnities 4 4 3



99.0 Direct obligations 1,239 1,245 1,107
99.0 Reimbursable obligations 138 139 140



99.9 Total new obligations 1,377 1,384 1,247

Employment Summary


Identification code 12–1600–0–1–352 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 6,793 6,647 6,404
2001 Reimbursable civilian full-time equivalent employment 1,061 1,061 1,061

buildings and facilities

For plans, construction, repair, preventive maintenance, environmental support, improvement, extension, alteration, and purchase of fixed equipment or facilities, as authorized by 7 U.S.C. 2250, and acquisition of land as authorized by 7 U.S.C. 428a, $4,712,000, to remain available until expended. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–1601–0–1–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Buildings and facilities 9 8 7



0900 Total new obligations (object class 25.2) 9 8 7

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 10 7 4
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 11 7 4
Budget authority:
Appropriations, discretionary:
1100 Appropriation 5 5 5
1930 Total budgetary resources available 16 12 9
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 7 4 2

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 5 5 7
3030 Obligations incurred, unexpired accounts 9 8 7
3040 Outlays (gross) –8 –6 –5
3080 Recoveries of prior year unpaid obligations, unexpired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 5 7 9

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 5 5 5
Outlays, gross:
4010 Outlays from new discretionary authority 4 1 1
4011 Outlays from discretionary balances 4 5 4



4020 Outlays, gross (total) 8 6 5
4180 Budget authority, net (total) 5 5 5
4190 Outlays, net (total) 8 6 5

The buildings and facilities account provides for plans, construction, repair, preventive maintenance, environmental support, improvement, extension, alteration, purchase of fixed equipment or facilities, and acquisition of land, as needed, for Animal and Plant Health Inspection Service (APHIS) operated facilities, which include animal quarantine stations, border inspection stations, sterile insect rearing facilities, and laboratories.

For these activities, the 2012 Budget proposes $4.712 million which includes funding to address safety issues with several facilities.

Trust Funds

Miscellaneous Trust Funds

Special and Trust Fund Receipts (in millions of dollars)


Identification code 12–9971–0–7–352 2010 actual CR 2012 est.

0100 Balance, start of year
Receipts:
0220 Deposits of Miscellaneous Contributed Funds, APHIS 18 17 17



0299 Total receipts and collections 18 17 17



0400 Total: Balances and collections 18 17 17
Appropriations:
0500 Miscellaneous Trust Funds –18 –17 –17



0599 Total appropriations –18 –17 –17



0799 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 12–9971–0–7–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Miscellaneous trust funds 19 17 18

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 16 17 17
1021 Recoveries of prior year unpaid obligations 2



1050 Unobligated balance (total) 18 17 17
Budget authority:
Appropriations, mandatory:
1202 Appropriation (trust fund) 18 17 17
1930 Total budgetary resources available 36 34 34
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 17 17 16

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 2 1
3030 Obligations incurred, unexpired accounts 19 17 18
3040 Outlays (gross) –18 –18 –17
3080 Recoveries of prior year unpaid obligations, unexpired –2
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1 1

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 18 17 17
Outlays, gross:
4100 Outlays from new mandatory authority 12 13 12
4101 Outlays from mandatory balances 6 5 5



4110 Outlays, gross (total) 18 18 17
4180 Budget authority, net (total) 18 17 17
4190 Outlays, net (total) 18 18 17

The following services are financed by fees and miscellaneous contributions advanced by importers, manufacturers, States, organizations, individuals, and others:

Miscellaneous contributed funds._Funds are received from States, local organizations, individuals, and others and are available for plant and animal quarantine inspection and cooperative plant and animal disease and pest control activities (7 U.S.C. 450b, 2220). Commencing in 1979, fees were collected for the importation of commercial birds.

Object Classification (in millions of dollars)


Identification code 12–9971–0–7–352 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 10 10 10
12.1 Civilian personnel benefits 3 3 3
21.0 Travel and transportation of persons 2 2 2
25.2 Other services from non-federal sources 1 1 2
26.0 Supplies and materials 2 1 1
41.0 Grants, subsidies, and contributions 1



99.0 Direct obligations 19 17 18



99.9 Total new obligations 19 17 18

Employment Summary


Identification code 12–9971–0–7–352 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 150 150 150

Food Safety and Inspection Service

Federal Funds

Food Safety and Inspection Service

For necessary expenses to carry out services authorized by the Federal Meat Inspection Act, the Poultry Products Inspection Act, and the Egg Products Inspection Act, including not to exceed $50,000 for representation allowances and for expenses pursuant to section 8 of the Act approved August 3, 1956 (7 U.S.C. 1766), [$1,036,900,000]$1,011,393,000; and in addition, $1,000,000 may be credited to this account from fees collected for the cost of laboratory accreditation as authorized by section 1327 of the Food, Agriculture, Conservation and Trade Act of 1990 (7 U.S.C. 138f): Provided, That funds provided for the Public Health Data Communication Infrastructure system shall remain available until expended: Provided further, That this appropriation shall be available pursuant to law (7 U.S.C. 2250) for the alteration and repair of buildings and improvements, but the cost of altering any one building during the fiscal year shall not exceed 10 percent of the current replacement value of the building. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Special and Trust Fund Receipts (in millions of dollars)


Identification code 12–3700–0–1–554 2010 actual CR 2012 est.

0100 Balance, start of year
Receipts:
0220 Fees, Food Safety Inspection User Fee Account - legislative proposal subject to PAYGO 11



0400 Total: Balances and collections 11



0799 Balance, end of year 11

Program and Financing (in millions of dollars)


Identification code 12–3700–0–1–554 2010 actual CR 2012 est.

Obligations by program activity:
0001 Salaries and expenses 1,020 1,020 1,011
0801 Reimbursable program 147 142 142



0900 Total new obligations 1,167 1,162 1,153

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 16 24 23
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 17 24 23
Budget authority:
Appropriations, discretionary:
1100 Appropriation 1,019 1,019 1,011
1120 Appropriations transferred to other accounts –27
1121 Appropriations transferred from other accounts 27



1160 Appropriation, discretionary (total) 1,019 1,019 1,011
Spending authority from offsetting collections, discretionary:
1700 Collected 140 142 142
1701 Change in uncollected payments, Federal sources 17



1750 Spending auth from offsetting collections, disc (total) 157 142 142
1900 Budget authority (total) 1,176 1,161 1,153
1930 Total budgetary resources available 1,193 1,185 1,176
Memorandum (non-add) entries:
1940 Unobligated balance expiring –2
1941 Unexpired unobligated balance, end of year 24 23 23

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 185 199 200
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –17 –33 –33



3020 Obligated balance, start of year (net) 168 166 167
3030 Obligations incurred, unexpired accounts 1,167 1,162 1,153
3031 Obligations incurred, expired accounts 139
3040 Outlays (gross) –1,160 –1,161 –1,155
3050 Change in uncollected pymts, Fed sources, unexpired –17
3051 Change in uncollected pymts, Fed sources, expired 1
3080 Recoveries of prior year unpaid obligations, unexpired –1
3081 Recoveries of prior year unpaid obligations, expired –131
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 199 200 198
3091 Uncollected pymts, Fed sources, end of year –33 –33 –33



3100 Obligated balance, end of year (net) 166 167 165

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1,176 1,161 1,153
Outlays, gross:
4010 Outlays from new discretionary authority 1,005 1,015 1,009
4011 Outlays from discretionary balances 155 146 146



4020 Outlays, gross (total) 1,160 1,161 1,155
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1 –1 –1
4033 Non-Federal sources –140 –141 –141



4040 Offsets against gross budget authority and outlays (total) –141 –142 –142
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –17
4052 Offsetting collections credited to expired accounts 1



4060 Additional offsets against budget authority only (total) –16



4070 Budget authority, net (discretionary) 1,019 1,019 1,011
4080 Outlays, net (discretionary) 1,019 1,019 1,013
4180 Budget authority, net (total) 1,019 1,019 1,011
4190 Outlays, net (total) 1,019 1,019 1,013

The primary objective of the Food Safety and Inspection Service (FSIS) is to ensure that meat, poultry, and egg products are wholesome, unadulterated, and properly labeled and packaged, as required by the Federal Meat Inspection Act, the Poultry Products Inspection Act, and the Egg Products Inspection Act. In carrying out this mission, FSIS oversight responsibility covers a significant percentage of American spending on food. Providing adequate resources for Federal food safety agencies is a priority of the Administration, and the 2012 Budget proposes a $7 million decrease from the 2011 proposed funding level for inspection of meat, poultry, and egg products. The proposed budget for 2012 contains increases for additional staffing costs associated with implementation of the Public Health Information System (PHIS), increased regulatory sampling, an additional baseline study to determine prevalence of pathogens, upgrades to the agency's information system infrastructure, and enhancement of the public health epidemiology program. The decreases for 2012 include reductions in shipping costs, the Food Emergency Response Network, and homeland security laboratory expenses. There are also decreases due to streamlining of agency operations for better efficiency, improvements in the laboratory sampling process, enhanced broadband efficiencies, and a reduction in funding for the catfish inspection program. In addition, legislation will be submitted for two user fees. The first is a performance-based user fee, which will be charged to plants that have sample failures or require additional inspection activities due to a pattern of regulatory non-compliance. The second one is a basic inspection user fee that would recover a part of the cost of providing basic inspections at covered establishments and plants, as determined by the Secretary.

FEDERALLY FUNDED INSPECTION ACTIVITIES


FEDERALLY FUNDED INSPECTION ACTIVITIES 2010 actual 2011 est. 2012 est.

Federally inspected establishments:
Slaughter plants 118 120 120
Processing plants 3,951 4,021 4,021
Combination slaughter and processing plants 854 869 869
Talmadge-Aiken plants 356 362 362
Import establishments 136 138 138
Egg plants 84 85 85
Other plants 779 793 793
Federally inspected and passed production (millions of pounds):
Meat Slaughter 48,836 49,051 49,267
Poultry slaughter 56,669 56,918 57,169
Egg products 4,057 4,066 4,074
Import/export activity (millions of pounds):
Meat and poultry imported 3,211 3,500 3,372
Meat and poultry exported 15,220 15,050 15,185
Intrastate inspection:1
Intrastate inspection 27 27 27
Talmadge-Aiken inspection 9 9 9
Number of slaughter and/or processing plants (excludes exempt plants) 1,709 1,731 1,731
Compliance activities:
Investigations and surveillance activities 18,877 21,709 21,709
Enforcement actions completed 1,548 1,780 1,780
Product Testing (samples analyzed):
Food Chemistry 1,716 1,716 1,716
Food Microbiology 93,046 112,046 112,046
Chemical Residues 31,101 31,101 31,101
Antibiotic Residues 212,779 212,779 212,779
Pathology Samples 5,573 5,573 5,573
Egg Products:
Food microbiology 1,480 1,480 1,480
Consumer Education and public outreach:
Meat and poultry hotline calls received 64,269 63,000 65,000
Website visits 16,127,650 17,000,000 17,000,000
Electronic messages received 4,807 7,000 7,000
Publications distributed2 720,972 700,000 700,000
E-mail alert service subscribers 82,000 85,000 88,000
Epidemiological Investigations:
Cooperative efforts with State and public health offices 59 59 59
Illnesses reported and treated 3 3,150 3,150 3,150

1States with cooperative agreements which are operating programs.2Did not print or reprint publications due to financial constraints and increased use of social media and web-based publications.3Data must be collected over a number of years to chart national trends and estimate the incidence of foodborne illness and treatment.

Object Classification (in millions of dollars)


Identification code 12–3700–0–1–554 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 545 556 550
11.3 Other than full-time permanent 12 12 12
11.5 Other personnel compensation 29 30 30



11.9 Total personnel compensation 586 598 592
12.1 Civilian personnel benefits 198 202 200
13.0 Benefits for former personnel 1 1 1
21.0 Travel and transportation of persons 39 39 39
22.0 Transportation of things 5 5 4
23.1 Rental payments to GSA 1 1 1
23.2 Rental payments to others 1 1 1
23.3 Communications, utilities, and miscellaneous charges 11 12 11
24.0 Printing and reproduction 1 1 1
25.1 Advisory and assistance services 3 3 3
25.2 Other services from non-federal sources 68 55 49
25.3 Other goods and services from federal sources 35 31 29
25.4 Operation and maintenance of facilities 1 1 1
25.7 Operation and maintenance of equipment 1 1 1
26.0 Supplies and materials 11 11 14
31.0 Equipment 7 7 13
41.0 Grants, subsidies, and contributions 49 51 51
42.0 Insurance claims and indemnities 1
43.0 Interest and dividends 1



99.0 Direct obligations 1,020 1,020 1,011
99.0 Reimbursable obligations 147 142 142



99.9 Total new obligations 1,167 1,162 1,153

Employment Summary


Identification code 12–3700–0–1–554 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 9,401 9,587 9,625
2001 Reimbursable civilian full-time equivalent employment 39 39 39

Trust Funds

Expenses and Refunds, Inspection and Grading of Farm Products

Special and Trust Fund Receipts (in millions of dollars)


Identification code 12–8137–0–7–352 2010 actual CR 2012 est.

0100 Balance, start of year
Receipts:
0220 Deposits of Fees, Inspection and Grading of Farm Products, Food Safety and Quality Service 10 9 9



0400 Total: Balances and collections 10 9 9
Appropriations:
0500 Expenses and Refunds, Inspection and Grading of Farm Products –10 –9 –9



0799 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 12–8137–0–7–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Expenses and refunds, inspection and grading of farm products 9 9 9

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2 3 3
Budget authority:
Appropriations, mandatory:
1202 Appropriation (trust fund) 10 9 9
1900 Budget authority (total) 10 9 9
1930 Total budgetary resources available 12 12 12
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 3 3 3

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1 1 1
3030 Obligations incurred, unexpired accounts 9 9 9
3040 Outlays (gross) –9 –9 –9
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1 1 1

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 10 9 9
Outlays, gross:
4100 Outlays from new mandatory authority 8 9 9
4101 Outlays from mandatory balances 1



4110 Outlays, gross (total) 9 9 9
4180 Budget authority, net (total) 10 9 9
4190 Outlays, net (total) 9 9 9

Under authority of the Agricultural Marketing Act of 1946, Federal meat and poultry inspection services are provided upon request and for a fee in cases where inspection is not mandated by statute. This service includes: certifying products for export beyond the requirements of export certificates; inspecting certain animals and poultry intended for human food where inspection is not required by statute, such as buffalo, rabbit, and quail; and inspecting products intended for animal consumption.

Object Classification (in millions of dollars)


Identification code 12–8137–0–7–352 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 4 4 4
11.5 Other personnel compensation 2 2 2



11.9 Total personnel compensation 6 6 6
12.1 Civilian personnel benefits 2 2 2
21.0 Travel and transportation of persons 1 1 1



99.0 Direct obligations 9 9 9



99.9 Total new obligations 9 9 9

Employment Summary


Identification code 12–8137–0–7–352 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 73 73 73

Grain Inspection, Packers and Stockyards Administration

Federal Funds

salaries and expenses

For necessary expenses of the Grain Inspection, Packers and Stockyards Administration, $44,192,000: Provided, That this appropriation shall be available pursuant to law (7 U.S.C. 2250) for the alteration and repair of buildings and improvements, but the cost of altering any one building during the fiscal year shall not exceed 10 percent of the current replacement value of the building. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Special and Trust Fund Receipts (in millions of dollars)


Identification code 12–2400–0–1–352 2010 actual CR 2012 est.

0100 Balance, start of year
Receipts:
0220 Fees, Grain Inspection, Packers and Stockyards User Fee Account - legislative proposal subject to PAYGO 27



0400 Total: Balances and collections 27



0799 Balance, end of year 27

Program and Financing (in millions of dollars)


Identification code 12–2400–0–1–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Standardization 5 5 5
0002 Compliance 7 7 7
0003 Methods development 6 6 6
0004 Packers and stockyards program 23 24 26



0091 Direct program activities, subtotal 41 42 44
0801 Reimbursable program 1 3 3



0900 Total new obligations 42 45 47

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1
Budget authority:
Appropriations, discretionary:
1100 Appropriation 42 43 44
Spending authority from offsetting collections, discretionary:
1700 Collected 1 3 3
1900 Budget authority (total) 43 46 47
1930 Total budgetary resources available 43 46 48
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year 1 1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 7 7 6
3030 Obligations incurred, unexpired accounts 42 45 47
3031 Obligations incurred, expired accounts 5
3040 Outlays (gross) –42 –46 –46
3081 Recoveries of prior year unpaid obligations, expired –5
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 7 6 7

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 43 46 47
Outlays, gross:
4010 Outlays from new discretionary authority 37 39 39
4011 Outlays from discretionary balances 5 7 7



4020 Outlays, gross (total) 42 46 46
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1 –3 –3



4070 Budget authority, net (discretionary) 42 43 44
4080 Outlays, net (discretionary) 41 43 43
4180 Budget authority, net (total) 42 43 44
4190 Outlays, net (total) 41 43 43

The Grain Inspection, Packers and Stockyards Administration's (GIPSA) Grain Regulatory Program promotes and enforces the accurate and uniform application of the United States Grain Standards Act (USGSA) and applicable provisions of the Agricultural Marketing Act of 1946. GIPSA identifies, evaluates, and implements new or improved techniques for measuring grain quality. GIPSA also establishes and updates testing and grading standards to facilitate the marketing of U.S. grain, oilseeds, and related products. GIPSA briefs foreign buyers, assesses foreign inspection and weighing techniques, and responds to foreign quality and quantity complaints. An advisory committee consisting of members from the grain industry exists to advise the Agency regarding efficient and economical implementation of the USGSA. The Grain Quality Improvement Act of 1986 was enacted on November 10, 1986, to improve the quality of U.S. grain by prohibiting the introduction and reintroduction of dockage and foreign material to grain.

GIPSA's Packers and Stockyards Program (P&SP) promotes fair business practices, financial integrity, and competitive environments to market livestock, meat, and poultry. Through its oversight activities, including monitoring programs, reviews, and investigations, P&SP fosters fair competition, provides payment protection, and guards against deceptive and fraudulent trade practices that affect the movement and price of meat animals and their products. P&SP's work protects consumers and members of the livestock, meat, and poultry industries. P&SP enforces the Packers and Stockyards (P&S) Act, which prohibits unfair, deceptive, and unjust discriminatory practices by market agencies, dealers, stockyards, packers, swine contractors, and live poultry dealers in the livestock, meat packing, and poultry industries. The P&S Act provides an important safety net for livestock producers and poultry growers in rural America. P&SP conducts routine and ongoing regulatory inspections and audits to assess whether subject entities are operating in compliance with the Act, and conducts investigations of potential P&S Act violations identified by either industry complaints or previous GIPSA regulatory inspections. All activities are carried out by a cadre of specialists including economists, lawyers, accountants, and agricultural marketing professionals.

MAIN WORKLOAD FACTORS


Grain Regulatory Program 2010 actual 2011 est. 2012 est.

U.S. standards and factors (attribute tests) in effect at end of year 129 129 129
Standards reviews and factors in progress 3 5 8
Standards reviews and factors completed 0 2 5
On-site investigations 8 8 8
Designations renewed 19 17 20
Registration certificates issued 138 140 140


Packers and Stockyards Program 2010 actual 2011 est. 2012 est.

Investigations 2,822 2,800 2,800
Regulatory Activities 2,703 2,700 2,700
Livestock market agencies/dealers registered 5,673 5,600 5,500
Stockyards posted 1,209 1,150 1,100
Slaughtering and processing packers subject to the Act (estimated) 3,233 3,265 3,298
Meat distributors, brokers, and dealers subject to the Act (estimated) 4,103 4,144 4,185
Poultry operations subject to the Act 117 120 115

Object Classification (in millions of dollars)


Identification code 12–2400–0–1–352 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 25 26 27
12.1 Civilian personnel benefits 7 7 8
21.0 Travel and transportation of persons 2 2 2
23.3 Communications, utilities, and miscellaneous charges 1 1 1
25.2 Other services from non-federal sources 4 4 4
26.0 Supplies and materials 1 1 1
31.0 Equipment 1 1 1



99.0 Direct obligations 41 42 44
99.0 Reimbursable obligations 1 3 3



99.9 Total new obligations 42 45 47

Employment Summary


Identification code 12–2400–0–1–352 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 310 310 310
2001 Reimbursable civilian full-time equivalent employment 5 7 7

limitation on inspection and weighing services expenses

Not to exceed [$45,041,000] $50,000,000 (from fees collected) shall be obligated during the current fiscal year for inspection and weighing services: Provided, That if grain export activities require additional supervision and oversight, or other uncontrollable factors occur, this limitation may be exceeded by up to 10 percent with notification to the Committees on Appropriations of both Houses of Congress. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–4050–0–3–352 2010 actual CR 2012 est.

Obligations by program activity:
0801 Limitation on inspection and weighing services 45 50 50

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 10 15 15
Budget authority:
Spending authority from offsetting collections, mandatory:
1800 Collected 49 50 50
1801 Change in uncollected payments, Federal sources 1



1850 Spending auth from offsetting collections, mand (total) 50 50 50
1930 Total budgetary resources available 60 65 65
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 15 15 15

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 4 4 4
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –4 –5 –5



3020 Obligated balance, start of year (net) –1 –1
3030 Obligations incurred, unexpired accounts 45 50 50
3040 Outlays (gross) –45 –50 –50
3050 Change in uncollected pymts, Fed sources, unexpired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 4 4 4
3091 Uncollected pymts, Fed sources, end of year –5 –5 –5



3100 Obligated balance, end of year (net) –1 –1 –1

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 50 50 50
Outlays, gross:
4100 Outlays from new mandatory authority 42 50 50
4101 Outlays from mandatory balances 3



4110 Outlays, gross (total) 45 50 50
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –1
4123 Non-Federal sources –49 –50 –50



4130 Offsets against gross budget authority and outlays (total) –49 –51 –50
Additional offsets against gross budget authority only:
4140 Change in uncollected pymts, Fed sources, unexpired –1
4142 Offsetting collections credited to expired accounts 1



4150 Additional offsets against budget authority only (total) –1 1



4160 Budget authority, net (mandatory)
4170 Outlays, net (mandatory) –4 –1
4180 Budget authority, net (total)
4190 Outlays, net (total) –4 –1

The Grain Inspection, Packers and Stockyards Administration (GIPSA) provides a uniform system for the inspection and weighing of grain. Services provided under this system are financed through a fee -supported revolving fund.

Fee-supported programs include direct services, supervision activities and administrative functions. Direct services include official grain inspection and weighing by GIPSA employees at certain export ports as well as the inspection of U.S. grain shipped through Canada. GIPSA supervises the inspection and weighing activities performed by its own employees. GIPSA also oversees the inspection and weighing of grain performed by employees of 5 delegated States and 51 designated State and private agencies. GIPSA provides an appeal service of original grain inspections and a registration system for grain exporting firms. Through support from the Association of American Railroads and user fees, GIPSA conducts a railroad track scale testing program. In addition, GIPSA provides grading services, on request, for rice and grain related products under the authority of the Agricultural Marketing Act of 1946.


2010 actual 2011 est. 2012 est.

Export grain inspected and/or weighed (million metric tons):
By Federal personnel 77.7 83.2 75.0
By delegated States 29.7 30.1 27.1
Quantity of grain inspected (official inspections) domestically (million metric tons) 191.5 171.8 176.7
Number of grain official inspections and reinspections:
By Federal personnel 121,710 106,600 109,823
By delegated state/official agency licenses 3,317,198 3,172,917 3,306,913
Number of appeals (Grain, Rice, and Pulses) 3,991 4,110 3,631
Number of appeals to the Board of Appeals and Review (Grain, Rice, and Pulses) 283 331 287
Quantity of rice inspected (million metric tons) 2.7 3.1 2.5
Quantity of rice exports (million metric tons) 4.3 4.4 3.8

Object Classification (in millions of dollars)


Identification code 12–4050–0–3–352 2010 actual CR 2012 est.

Reimbursable obligations:
Personnel compensation:
11.1 Full-time permanent 30 33 33
11.3 Other than full-time permanent 1 1 1



11.9 Total personnel compensation 31 34 34
12.1 Civilian personnel benefits 7 8 8
21.0 Travel and transportation of persons 1 2 2
23.3 Communications, utilities, and miscellaneous charges 1 1 1
25.2 Other services from non-federal sources 4 4 4
26.0 Supplies and materials 1 1 1



99.0 Reimbursable obligations 45 50 50



99.9 Total new obligations 45 50 50

Employment Summary


Identification code 12–4050–0–3–352 2010 actual CR 2012 est.

2001 Reimbursable civilian full-time equivalent employment 398 398 398

Agricultural Marketing Service

Federal Funds

marketing services

For necessary expenses of the Agricultural Marketing Service, [$97,255,000] $94,755,000: Provided, That this appropriation shall be available pursuant to law (7 U.S.C. 2250) for the alteration and repair of buildings and improvements, but the cost of altering any one building during the fiscal year shall not exceed 10 percent of the current replacement value of the building.

Fees may be collected for the cost of standardization activities, as established by regulation pursuant to law (31 U.S.C. 9701).

limitation on administrative expenses

Not to exceed [$60,947,000] $62,101,000 (from fees collected) shall be obligated during the current fiscal year for administrative expenses: Provided, That if crop size is understated and/or other uncontrollable events occur, the agency may exceed this limitation by up to 10 percent with notification to the Committees on Appropriations of both Houses of Congress. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–2500–0–1–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Market news service 33 34 34
0002 Inspection and standardization 8 8 8
0003 Market protection and promotion 44 43 46
0004 Transportation and market development 6 6 8
0005 Farmers market promotion program 5 10 10



0091 Direct program activities, subtotal 96 101 106
0801 Reimbursable program 45 65 66



0900 Total new obligations 141 166 172

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 25 22 22
Budget authority:
Appropriations, discretionary:
1100 Appropriation 92 91 96
1120 Appropriations transferred to other accounts –1



1160 Appropriation, discretionary (total) 91 91 96
Appropriations, mandatory:
1221 Appropriations transferred from other accounts 5 10 10
Spending authority from offsetting collections, discretionary:
1700 Collected 42 65 66
1701 Change in uncollected payments, Federal sources 1



1750 Spending auth from offsetting collections, disc (total) 43 65 66
1900 Budget authority (total) 139 166 172
1930 Total budgetary resources available 164 188 194
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year 22 22 22

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 34 42 31
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –2 –2 –2



3020 Obligated balance, start of year (net) 32 40 29
3030 Obligations incurred, unexpired accounts 141 166 172
3031 Obligations incurred, expired accounts 18
3040 Outlays (gross) –135 –177 –175
3050 Change in uncollected pymts, Fed sources, unexpired –1
3051 Change in uncollected pymts, Fed sources, expired 1
3081 Recoveries of prior year unpaid obligations, expired –16
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 42 31 28
3091 Uncollected pymts, Fed sources, end of year –2 –2 –2



3100 Obligated balance, end of year (net) 40 29 26

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 134 156 162
Outlays, gross:
4010 Outlays from new discretionary authority 110 146 151
4011 Outlays from discretionary balances 24 26 18



4020 Outlays, gross (total) 134 172 169
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –4 –4
4033 Non-Federal sources –43 –61 –62



4040 Offsets against gross budget authority and outlays (total) –43 –65 –66
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –1
4052 Offsetting collections credited to expired accounts 1



4060 Additional offsets against budget authority only (total)



4070 Budget authority, net (discretionary) 91 91 96
4080 Outlays, net (discretionary) 91 107 103
Mandatory:
4090 Budget authority, gross 5 10 10
Outlays, gross:
4100 Outlays from new mandatory authority 1 1 1
4101 Outlays from mandatory balances 4 5



4110 Outlays, gross (total) 1 5 6
4180 Budget authority, net (total) 96 101 106
4190 Outlays, net (total) 92 112 109

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 12 2 2
5001 Total investments, EOY: Federal securities: Par value 2 2 2

Agricultural Marketing Service activities assist producers and handlers of agricultural commodities by providing a variety of marketing-related services. These services continue to become more complex as the volume of agricultural commodities increases, as a greater number of new processed commodities are developed, and as the agricultural market structure undergoes extensive changes. Marketing changes include increased concentration in food retailing, direct buying, decentralization of processing, growth of interregional competition, vertical integration, and contract farming.

The individual Marketing Services activities include:

Market news service._The market news program provides the agricultural community with information pertaining to the movement of agricultural products. This nationwide service provides daily reports on the supply, demand, and price of over 700 commodities on domestic and foreign markets.

Inspection, grading and standardization._Nationally uniform standards of quality for agricultural products are established and applied to specific lots of products to: promote confidence between buyers and sellers; reduce hazards in marketing due to misunderstandings and disputes arising from the use of nonstandard descriptions; and encourage better preparation of uniform quality products for market. Grading services are provided on request for cotton and tobacco.
Quarterly inspection of egg handlers and hatcheries is conducted to ensure the proper disposition of shell eggs unfit for human consumption.

MARKET NEWS PROGRAM


2010 actual 2011 est. 2012 est.

Percentage of reports released on time 97% 97% 97%

COTTON AND TOBACCO USER FEE PROGRAM


2010 actual 2011 est. 2012 est.

Cotton classed (bales in millions) 14.2 16.5 16.5
Domestic tobacco graded (million pounds) 15 15 15
Imported tobacco inspected (million kilograms) 71 71 71

FEDERALLY FUNDED INSPECTION AND MARKETING ACTIVITIES


2010 actual 2011 est. 2012 est.

States and Commonwealths with cooperative agreements 33 33 33
Percentage of noncomplying shell egg lots that are reprocessed or diverted 100% 100% 100%

STANDARDIZATION ACTIVITIES


2010 actual 2011 est. 2012 est.

International and U.S. standards in effect, end of fiscal year 581 583 583
Number of commodities covered 223 224 224

Market protection and promotion._This program consists of: (1) the research and promotion programs which are designed to improve the competitive position and expand markets for cotton, eggs and egg products, honey, pork, beef, dairy products, potatoes, watermelons, mushrooms, soybeans, fluid milk, popcorn, blueberries, avocados, lamb, mangos and peanuts; (2) the Federal Seed Act; and (3) the administration of the Capper-Volstead Act and the Agricultural Fair Practices Act.
The pesticide recordkeeping program monitors compliance of private certified applicators with Federal regulations requiring them to keep records of restricted pesticides used in agricultural production.
The pesticide data program develops comprehensive, statistically defensible information on pesticide residues in food to improve government dietary risk procedures.
Federal seed inspectors conduct tests on seed samples to help ensure truthful labeling of agricultural and vegetable seeds sold in interstate commerce.
The Capper-Volstead Act and the Agricultural Fair Practices Act protect producers against discriminatory practices by handlers, permit producers to engage in cooperative efforts, and ensure that such cooperatives do not engage in practices that monopolize or restrain trade.
The National Organic Program certifies that organically produced food products meet national standards.

MARKET PROTECTION AND PROMOTION ACTIVITIES


2010 actual 2011 est. 2012 est.

Pesticide data program (PDP):
Number of children's food commodities included in PDP 47 48 48
Number of compounds reported by PDP labs 388 391 391
Pesticide recordkeeping:
Number of State/Federal Inspections conducted 4000 4,000 4,000
Percentage of sampling goal attained 107% 109% 111%
Seed Act:
Interstate investigations:
Completed 400 400 400
Pending 327 327 327
Seed samples tested 1400 1400 1400
Percentage of cases submitted that are completed 100% 100% 100%
Plant Variety Protection Act:
Number of applications received 492 492 492
Certificates of protection issued and abandoned 356 356 375
Research and promotion collections (dollars in millions) 583 583 583
Percentage of board budgets and marketing plans approved within time frame goal 100% 100% 100%

Wholesale market development._This program is designed to enhance the marketing of domestic agricultural commodities by conducting research into more efficient marketing methods and by providing technical assistance to areas interested in improving their food distribution facilities.

Transportation Services._The activities are designed to help ensure that the Nation's transportation systems will adequately serve the needs of agriculture and rural areas of the United States.

WHOLESALE MARKET DEVELOPMENT ACTIVITIES


2010 actual 2011 est. 2012 est.

Number of projects completed 30 30 30

TRANSPORTATION SERVICES ACTIVITIES


2010 actual 2011 est. 2012est.

Number of projects completed 18 18 18

Object Classification (in millions of dollars)


Identification code 12–2500–0–1–352 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 33 33 34
11.3 Other than full-time permanent 1 1 2
11.5 Other personnel compensation 3 3 3



11.9 Total personnel compensation 37 37 39
12.1 Civilian personnel benefits 11 11 11
21.0 Travel and transportation of persons 2 2 2
23.2 Rental payments to others 1 1 1
23.3 Communications, utilities, and miscellaneous charges 2 2 2
24.0 Printing and reproduction 1 1 1
25.2 Other services from non-federal sources 20 19 23
25.3 Other goods and services from federal sources 14 14 14
26.0 Supplies and materials 2 2 2
31.0 Equipment 2 2 1
41.0 Grants, subsidies, and contributions 4 10 10



99.0 Direct obligations 96 101 106
99.0 Reimbursable obligations 45 65 66



99.9 Total new obligations 141 166 172

Employment Summary


Identification code 12–2500–0–1–352 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 457 464 464
2001 Reimbursable civilian full-time equivalent employment 419 391 391

payments to states and possessions

For payments to departments of agriculture, bureaus and departments of markets, and similar agencies for marketing activities under section 204(b) of the Agricultural Marketing Act of 1946 (7 U.S.C. 1623(b)), $2,634,000. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–2501–0–1–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Payments to states and possessions 2 2 3
0002 Specialty crop block grants 55 55 55



0900 Total new obligations (object class 41.0) 57 57 58

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 1
Budget authority:
Appropriations, discretionary:
1100 Appropriation 2 1 3
Appropriations, mandatory:
1221 Appropriations transferred from other accounts 55 55 55
1900 Budget authority (total) 57 56 58
1930 Total budgetary resources available 58 57 58
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 59 98 116
3030 Obligations incurred, unexpired accounts 57 57 58
3040 Outlays (gross) –18 –39 –53
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 98 116 121

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 2 1 3
Outlays, gross:
4010 Outlays from new discretionary authority 1
4011 Outlays from discretionary balances 17 1 1



4020 Outlays, gross (total) 17 1 2
Mandatory:
4090 Budget authority, gross 55 55 55
Outlays, gross:
4100 Outlays from new mandatory authority 1
4101 Outlays from mandatory balances 38 51



4110 Outlays, gross (total) 1 38 51
4180 Budget authority, net (total) 57 56 58
4190 Outlays, net (total) 18 39 53

Grants are made on a matching fund basis to State departments of agriculture to carry out specifically approved value-added programs designed to spotlight local marketing initiatives and enhance marketing efficiency. Under this activity, specialists work with farmers, marketing firms, and other agencies in solving marketing problems and in using research results.

Employment Summary


Identification code 12–2501–0–1–352 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 4 4 4

Perishable Agricultural Commodities Act Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 12–5070–0–2–352 2010 actual CR 2012 est.

0100 Balance, start of year
Receipts:
0200 License Fees and Defaults, Perishable Agricultural Commodities Act Fund 7 12 12



0400 Total: Balances and collections 7 12 12
Appropriations:
0500 Perishable Agricultural Commodities Act Fund –7 –12 –12



0799 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 12–5070–0–2–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Perishable Agricultural Commodities Act 10 11 11

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 8 5 6
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special fund) 7 12 12
1930 Total budgetary resources available 15 17 18
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 5 6 7

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1 1
3030 Obligations incurred, unexpired accounts 10 11 11
3040 Outlays (gross) –10 –12 –11
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 7 12 12
Outlays, gross:
4100 Outlays from new mandatory authority 7 11 10
4101 Outlays from mandatory balances 3 1 1



4110 Outlays, gross (total) 10 12 11
4180 Budget authority, net (total) 7 12 12
4190 Outlays, net (total) 10 12 11

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 2 1
5001 Total investments, EOY: Federal securities: Par value 1

License fees are deposited in this special fund and are used to meet the costs of administering the Perishable Agricultural Commodities and the Produce Agency Acts (7 U.S.C. 491–497, 499a-499s).

The Acts are intended to ensure equitable treatment to farmers and others in the marketing of fresh and frozen fruits and vegetables. Commission merchants, dealers, and brokers handling these products in interstate and foreign commerce are licensed. Complaints of violations are investigated and violations dealt with by (a) informal agreements between the two parties, (b) formal decisions involving payment of reparation awards, and/or (c) suspension or revocation of license and/or publication of the facts.

The Perishable Agricultural Commodities Act requires traders to have trust assets on hand to meet their obligations to fruit and vegetable suppliers. To preserve their trust and establish their rights ahead of other creditors, unpaid suppliers file notice with both the Department and their debtors that payment is due. The Act provides permanent authority to the Secretary of Agriculture to set license and reparation complaint filing fees.

PERISHABLE AGRICULTURAL COMMODITIES ACT ACTIVITIES


2010 actual 2011est. 2012 est.

Percentage of informal reparation complaints completed within time frame goal 91% 91% 91%

Object Classification (in millions of dollars)


Identification code 12–5070–0–2–352 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 6 6 6
12.1 Civilian personnel benefits 2 2 2
23.2 Rental payments to others 1
25.3 Other goods and services from federal sources 1 3 3



99.0 Direct obligations 10 11 11



99.9 Total new obligations 10 11 11

Employment Summary


Identification code 12–5070–0–2–352 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 78 85 85

funds for strengthening markets, income, and supply (section 32)

(including transfers of funds)

Funds available under section 32 of the Act of August 24, 1935 (7 U.S.C. 612c), shall be used only for commodity program expenses as authorized therein, and other related operating expenses, except for: (1) transfers to the Department of Commerce as authorized by the Fish and Wildlife Act of August 8, 1956; (2) transfers otherwise provided in this Act; and (3) not more than [$20,283,000] $20,056,000 for formulation and administration of marketing agreements and orders pursuant to the Agricultural Marketing Agreement Act of 1937 and the Agricultural Act of 1961. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Special and Trust Fund Receipts (in millions of dollars)


Identification code 12–5209–0–2–605 2010 actual CR 2012 est.

0100 Balance, start of year 13,823 13,057 15,057
Receipts:
0200 30 Percent of Customs Duties, Funds for Strengthening Markets, Income and Supply (section 32) 7,561 8,544 9,347
0240 General Fund Payment, Funds for Strengthening Markets, Income, and Supply (section 32) 1 1



0299 Total receipts and collections 7,561 8,545 9,348



0400 Total: Balances and collections 21,384 21,602 24,405
Appropriations:
0500 Funds for Strengthening Markets, Income, and Supply (section 32) –8,061 –6,606 –7,947
0501 Funds for Strengthening Markets, Income, and Supply (section 32) –375 –109 –170
0502 Funds for Strengthening Markets, Income, and Supply (section 32) 109 170 114



0599 Total appropriations –8,327 –6,545 –8,003



0799 Balance, end of year 13,057 15,057 16,402

Program and Financing (in millions of dollars)


Identification code 12–5209–0–2–605 2010 actual CR 2012 est.

Obligations by program activity:
0001 Child nutrition program purchases 615 246 585
0002 Emergency surplus removal 301 51 227
0003 Direct Payments 83 550
0004 State option contract 5 5
0005 Removal of defective commodities 3 3
0006 Disaster Relief 5 5
0007 2008 Farm Bill Specialty Crop Purchases 25 158 206



0091 Subtotal, Commodity program payments 1,024 1,018 1,031
0101 Administrative expenses 32 32 33
0102 Replacement of computer system 10 15 15



0191 Direct Program by Activities - Subtotal (1 level) 42 47 48



0192 Total direct program 1,066 1,065 1,079



0799 Total direct obligations 1,066 1,065 1,079
0811 Reimbursable program 1 1 1



0900 Total new obligations 1,067 1,066 1,080

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 375
1020 Adjustment of unobligated bal brought forward, Oct 1 –375



1050 Unobligated balance (total)
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special fund) 8,061 6,606 7,947
1203 Appropriation (previously unavailable) 375 109 170
1220 Appropriations transferred to other accounts –7,128 –5,480 –6,924
1231 Appropriations permanently reduced –133
1235 Appropriations precluded from obligation –109 –170 –114



1260 Appropriations, mandatory (total) 1,066 1,065 1,079
Spending authority from offsetting collections, mandatory:
1800 Collected 14 1 1
1802 Offsetting collections (previously unavailable) 13 13
1824 Spending authority from offsetting collections precluded from obligation (limitation on obligations) –13 –13 –13



1850 Spending auth from offsetting collections, mand (total) 1 1 1
1900 Budget authority (total) 1,067 1,066 1,080
1930 Total budgetary resources available 1,067 1,066 1,080
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 52 19
3030 Obligations incurred, unexpired accounts 1,067 1,066 1,080
3040 Outlays (gross) –1,100 –1,085 –1,080
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 19

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross
Mandatory:
4090 Budget authority, gross 1,067 1,066 1,080
Outlays, gross:
4100 Outlays from new mandatory authority 1,058 1,066 1,080
4101 Outlays from mandatory balances 42 19



4110 Outlays, gross (total) 1,100 1,085 1,080
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –14 –1 –1



4160 Budget authority, net (mandatory) 1,053 1,065 1,079
4170 Outlays, net (mandatory) 1,086 1,084 1,079
4180 Budget authority, net (total) 1,053 1,065 1,079
4190 Outlays, net (total) 1,086 1,084 1,079

Memorandum (non-add) entries:
5090 Unavailable balance, SOY: Offsetting collections 13 13
5091 Unavailable balance, EOY: Offsetting collections 13 13 13

The Agriculture Appropriations Act of 1935 established the Section 32 program (7 U.S.C. 612c) which provides that 30 percent of U.S. Customs receipts for each calendar year are transferred to this account within the Department of Agriculture. The purpose of the Section 32 program is three-fold: to encourage the exportation of agricultural commodities and products, to encourage domestic consumption of agricultural products by diverting them, and to reestablish farmers' purchasing power by making payments in connection with the normal production of any agricultural commodity for domestic consumption. There is also a requirement that the funds available under Section 32 shall be principally devoted to perishable agricultural commodities (e.g., fruits and vegetables). Program funds are used for a variety of purposes in support of the three primary purposes specified in the program's authorizing legislation. Funds may be used to stabilize market conditions through purchasing surplus commodities which are in turn, distributed to nutrition assistance programs. Program funds are also used to purchase commodities that are distributed to schools as part of Child Nutrition Programs entitlements. Furthermore, funds are transferred to the Food and Nutrition Service for commodity purchases under section 6 of the National School Lunch Act and other authorities specified in the Child Nutrition Programs appropriation.

Object Classification (in millions of dollars)


Identification code 12–5209–0–2–605 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 16 18 18
11.5 Other personnel compensation 1 1 1



11.9 Total personnel compensation 17 19 19
12.1 Civilian personnel benefits 5 5 5
21.0 Travel and transportation of persons 1 1 1
22.0 Transportation of things 4 4 5
23.3 Communications, utilities, and miscellaneous charges 1 1 1
24.0 Printing and reproduction 1 1 1
25.2 Other services from non-federal sources 67 67 68
25.3 Other goods and services from federal sources 92 93 94
25.7 Operation and maintenance of equipment 1 1 1
26.0 Supplies and materials: Grants of commodities to States 873 869 880
31.0 Equipment 1 1 1
41.0 Grants, subsidies, and contributions 3 3 3



99.0 Direct obligations 1,066 1,065 1,079
99.0 Reimbursable obligations 1 1 1



99.9 Total new obligations 1,067 1,066 1,080

Employment Summary


Identification code 12–5209–0–2–605 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 162 164 167
2001 Reimbursable civilian full-time equivalent employment 6 8 8

Trust Funds

Expenses and Refunds, Inspection and Grading of Farm Products

Special and Trust Fund Receipts (in millions of dollars)


Identification code 12–8015–0–7–352 2010 actual CR 2012 est.

0100 Balance, start of year 3 3 7
Receipts:
0220 Deposits of Fees, Inspection and Grading of Farm Products, AMS 152 148 151
0240 Interest on Investments in Public Debt Securities, AMS 1 1
0241 Payments from General Fund, Wool Research, Development, and Promotion Trust Fund 2 2 2



0299 Total receipts and collections 154 151 154



0400 Total: Balances and collections 157 154 161
Appropriations:
0500 Expenses and Refunds, Inspection and Grading of Farm Products –154 –147 –148



0799 Balance, end of year 3 7 13

Program and Financing (in millions of dollars)


Identification code 12–8015–0–7–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Dairy products 6 6 6
0002 Fruits and vegetables 59 66 66
0003 Meat grading 33 29 31
0004 Poultry products 41 34 34
0005 Miscellaneous agricultural commodities 18 14 13



0900 Total new obligations 157 149 150

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 77 77 77
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 78 77 77
Budget authority:
Appropriations, mandatory:
1202 Appropriation (trust fund and wool trust) 154 147 148
1221 Appropriations transferred from other accounts 2 2 2



1260 Appropriations, mandatory (total) 156 149 150
1930 Total budgetary resources available 234 226 227
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 77 77 77

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 24 23 12
3030 Obligations incurred, unexpired accounts 157 149 150
3040 Outlays (gross) –157 –160 –156
3080 Recoveries of prior year unpaid obligations, unexpired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 23 12 6

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 156 149 150
Outlays, gross:
4100 Outlays from new mandatory authority 138 143 144
4101 Outlays from mandatory balances 19 17 12



4110 Outlays, gross (total) 157 160 156
4180 Budget authority, net (total) 156 149 150
4190 Outlays, net (total) 157 160 156

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 40 20 35
5001 Total investments, EOY: Federal securities: Par value 20 35 35

Expenses and refunds, inspection and grading of farm products._The Agricultural Marketing Service's commodity grading programs provide grading, examination, and certification services for a wide variety of fresh and processed food commodities using federally approved grade standards and purchase specifications. Commodities graded include poultry, livestock, meat, dairy products, and fresh and processed fruits and vegetables. These programs use official grade standards which reflect the relative quality of a particular food commodity based on laboratory testing and characteristics such as taste, color, weight, and physical condition. Producers voluntarily request grading and certification services which are provided on a fee for service basis.

WORKLOAD INDICATORS


2010 actual 2011 est. 2012 est.

Weighted average cost per cwt. (1990 index) $0.21 $0.21 $0.21

Object Classification (in millions of dollars)


Identification code 12–8015–0–7–352 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 74 75 75
11.3 Other than full-time permanent 5 7 7
11.5 Other personnel compensation 9 11 11



11.9 Total personnel compensation 88 93 93
12.1 Civilian personnel benefits 28 28 28
13.0 Benefits for former personnel 1
21.0 Travel and transportation of persons 9 4 4
23.2 Rental payments to others 2 1 1
23.3 Communications, utilities, and miscellaneous charges 3 4 4
25.2 Other services from non-federal sources 13 6 7
25.3 Other goods and services from federal sources 4 6 6
26.0 Supplies and materials 2 2 2
31.0 Equipment 1 1 1
41.0 Grants, subsidies, and contributions 6 4 4



99.9 Total new obligations 157 149 150

Employment Summary


Identification code 12–8015–0–7–352 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 1,324 1,348 1,348

Milk Market Orders Assessment Fund

Program and Financing (in millions of dollars)


Identification code 12–8412–0–8–351 2010 actual CR 2012 est.

Obligations by program activity:
0801 Administration 48 48 52
0802 Marketing service 8 8 8



0900 Total new obligations 56 56 60

Budgetary Resources:
Budget authority:
Spending authority from offsetting collections, mandatory:
1800 Collected 56 56 60
1930 Total budgetary resources available 56 56 60

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 56 56 60
3040 Outlays (gross) –56 –56 –60

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 56 56 60
Outlays, gross:
4100 Outlays from new mandatory authority 56 56 60
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –56 –56 –60



4160 Budget authority, net (mandatory)
4170 Outlays, net (mandatory)
4180 Budget authority, net (total)
4190 Outlays, net (total)

Memorandum (non-add) entries:
5010 Total investments, SOY: non-Fed securities: Market value 1
5011 Total investments, EOY: non-Fed securities: Market value 1 1

The Secretary of Agriculture is authorized by the Agricultural Marketing Agreement Act of 1937, as amended under certain conditions to issue Federal milk marketing orders establishing minimum prices which handlers are required to pay for milk purchased from producers. There are currently 10 Federally-sanctioned milk market orders in operation.

Market administrators are appointed by the Secretary and are responsible for carrying out the terms of specific marketing orders. Their operating expenses, partly financed by assessments on regulated handlers and partly by deductions from producers, are reported to the Agricultural Marketing Service. The majority of these funds are collected and deposited in checking and savings accounts in local banks, and disbursed directly by the market administrator. A portion of the funds collected are invested in securities such as certificates of deposit.

Expenses of local offices are met from an administrative fund and a marketing service fund, which are prescribed in each order. The administrative fund is derived from prorated handler assessments. The marketing service fund of the individual order disseminates market information to producers who are not members of a qualified cooperative. It also provides for the verification of the weights, sampling, and testing of milk from these producers. The cost of these services is borne by such producers.

The maximum rates for administrative assessment and for marketing services are set forth in each order and adjustments below these rates are made from time to time upon recommendations by the market administrator and upon approval of the Agricultural Marketing Service to provide reserves at about a six month operating level. Upon termination of any order, the statute provides for distributing the proceeds from net assets pro rata to contributing handlers or producers, as the case may be.

Object Classification (in millions of dollars)


Identification code 12–8412–0–8–351 2010 actual CR 2012 est.

Reimbursable obligations:
11.1 Personnel compensation: Full-time permanent 34 34 37
12.1 Civilian personnel benefits 9 9 10
21.0 Travel and transportation of persons 3 3 3
23.2 Rental payments to others 4 4 4
23.3 Communications, utilities, and miscellaneous charges 2 2 2
25.2 Other services from non-federal sources 1 1 1
26.0 Supplies and materials 2 2 2
31.0 Equipment 1 1 1



99.0 Reimbursable obligations 56 56 60



99.9 Total new obligations 56 56 60

Employment Summary


Identification code 12–8412–0–8–351 2010 actual CR 2012 est.

2001 Reimbursable civilian full-time equivalent employment 378 378 378

Risk Management Agency

Federal Funds

Risk Management Agency

For necessary expenses of the Risk Management Agency, [$83,064,000]$82,325,000: Provided, That the funds made available under section 522(e) of the Federal Crop Insurance Act (7 U.S.C. 1522(e)) may be used for the Common Information Management System: Provided further, That not to exceed $1,000 shall be available for official reception and representation expenses, as authorized by 7 U.S.C. 1506(i). Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–2707–0–1–351 2010 actual CR 2012 est.

Obligations by program activity:
0001 Administrative and operating expenses 80 80 82

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 80 80 82
1930 Total budgetary resources available 80 80 82

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 16 18 18
3030 Obligations incurred, unexpired accounts 80 80 82
3031 Obligations incurred, expired accounts 3
3040 Outlays (gross) –78 –80 –82
3081 Recoveries of prior year unpaid obligations, expired –3
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 18 18 18

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 80 80 82
Outlays, gross:
4010 Outlays from new discretionary authority 64 64 66
4011 Outlays from discretionary balances 14 16 16



4020 Outlays, gross (total) 78 80 82
4180 Budget authority, net (total) 80 80 82
4190 Outlays, net (total) 78 80 82

The Risk Management Agency (RMA) was established under provisions of the Federal Agriculture Improvement and Reform Act of 1996 (1996 Act), P.L. 104–127, approved April 4, 1996. RMA is responsible for administration and oversight of programs authorized under the Federal Crop Insurance Act (7 U.S.C. 1501 et seq.) and promotes the National welfare by improving the economic stability of agriculture through a secure system of crop insurance. This administrative expense account includes resources to maintain ongoing operations of the Federal crop insurance program and other functions assigned to RMA such as outreach and risk management education. This account covers expenses of national, regional and compliance offices located across the United States.

The Federal Crop Insurance program is delivered through private insurance companies. Certain administrative expenses incurred by the companies are reimbursed through mandatory funding that is reflected in the Federal Crop Insurance Corporation Fund account.

Object Classification (in millions of dollars)


Identification code 12–2707–0–1–351 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 44 44 44
11.3 Other than full-time permanent 1 1 1



11.9 Total personnel compensation 45 45 45
12.1 Civilian personnel benefits 11 11 11
21.0 Travel and transportation of persons 2 2 2
23.2 Rental payments to others 1 1 1
23.3 Communications, utilities, and miscellaneous charges 1 1 1
25.2 Other services from non-federal sources 20 20 22



99.9 Total new obligations 80 80 82

Employment Summary


Identification code 12–2707–0–1–351 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 501 568 568

CORPORATIONS

The following corporations and agencies are hereby authorized to make expenditures, within the limits of funds and borrowing authority available to each such corporation or agency and in accord with law, and to make contracts and commitments without regard to fiscal year limitations as provided by section 104 of the Government Corporation Control Act as may be necessary in carrying out the programs set forth in the budget for the current fiscal year for such corporation or agency, except as hereinafter provided. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Federal Crop Insurance Corporation Fund

For payments as authorized by section 516 of the Federal Crop Insurance Act (7 U.S.C. 1516), such sums as may be necessary, to remain available until expended. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–4085–0–3–351 2010 actual CR 2012 est.

Obligations by program activity:
0001 Indemnities 3,117 5,601 3,083
0002 A&O reimbursements 1,371 1,325
0003 ARPA obligations 53 68 59



0091 Direct program activities, subtotal 4,541 6,994 3,142
0801 Reimbursable program - indemnities 2,449 2,986 6,882



0900 Total new obligations 6,990 9,980 10,024

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 996 558 558
1020 Adjustment of unobligated bal brought forward, Oct 1 –444



1050 Unobligated balance (total) 552 558 558
Budget authority:
Appropriations, mandatory:
1200 Appropriation 4,546 6,993 3,141
1220 Appropriations transferred to other accounts –5 –5 –5
1221 Appropriations transferred from other accounts 6 6 6



1260 Appropriations, mandatory (total) 4,547 6,994 3,142
Spending authority from offsetting collections, mandatory:
1800 Collected 2,449 2,986 6,882
1900 Budget authority (total) 6,996 9,980 10,024
1930 Total budgetary resources available 7,548 10,538 10,582
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 558 558 558

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 376 211 216
3030 Obligations incurred, unexpired accounts 6,990 9,980 10,024
3040 Outlays (gross) –7,155 –9,975 –10,217
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 211 216 23

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 6,996 9,980 10,024
Outlays, gross:
4100 Outlays from new mandatory authority 6,779 9,630 9,867
4101 Outlays from mandatory balances 376 345 350



4110 Outlays, gross (total) 7,155 9,975 10,217
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –2,449 –2,986 –6,882



4160 Budget authority, net (mandatory) 4,547 6,994 3,142
4170 Outlays, net (mandatory) 4,706 6,989 3,335
4180 Budget authority, net (total) 4,547 6,994 3,142
4190 Outlays, net (total) 4,706 6,989 3,335

Summary of Budget Authority and Outlays (in millions of dollars)


2010 actual CR 2012 est.

Enacted/requested:
Budget Authority 4,547 6,994 3,142
Outlays 4,706 6,989 3,335
Legislative proposal, subject to PAYGO:
Budget Authority –161
Outlays –161
Total:
Budget Authority 4,547 6,994 2,981
Outlays 4,706 6,989 3,174

The Federal Crop Insurance Corporation (FCIC) is a wholly owned government corporation created February 16, 1938 (7 U.S.C. 1501.) The program was amended by Public Law (P.L.) 96–365, dated September 26, 1980, to provide for nationwide expansion of a comprehensive crop insurance plan. The crop insurance program includes products involving yield and revenue insurance, pasture, rangeland and forage, livestock, and other educational and risk mitigation initiatives/tools to manage risk. FCIC is administered by the Risk Management Agency (RMA), and provides economic stability to agriculture through a secure system of crop insurance. FCIC provides to farmers a risk management program that protects against agricultural production losses due to unavoidable causes such as drought, excessive moisture, hail, wind, hurricane, tornado, lightning, and insects. In addition to these causes, revenue insurance programs are available under which producers of certain crops are protected against loss of revenue stemming from low prices, poor yields, or a combination of both. Federal crop insurance is available to producers through private insurance companies that market and service policies and also share in the risk. Thus, the program delivery is a joint effort between the Federal government and the private insurance industry. There were over 1.1 million policies written in crop year 2010 with over $7.5 billion in premiums and indemnities projected at about $3.4 billion. Crop insurance is available for more than 350 different commodities in over 3,141 counties covering all 50 states, and Puerto Rico. RMA continues to pursue initiatives to make higher levels of crop insurance protection more affordable and useful to producers and improve program integrity.

Commercial insurance companies deliver crop insurance. For producers who obtain Catastrophic Crop Insurance (CAT), which compensates the farmer for losses exceeding 50 percent of the individual's average yield at 55 percent of the expected market price, the premium is entirely subsidized. The cost to the producer for this type of coverage is an annual administrative fee of $300 per crop per county. For 2012 the Budget reflects a legislative proposal that would make the amount charged for the (CAT) coverage on crop insurance policies more closely reflect the experience of participants at this type and level of coverage. This change is expected to result in a savings of $1.77B over 10 years. Because the premium for Catastrophic Crop Insurance is fully subsidized for the farmer, changing what we charge for the premium will effect only the payments to the Crop Insurance Companies.

Additional coverage is available to producers and is commonly referred to as "buy-up" coverage. Policyholders can elect to be paid up to 100 percent of the market price established by FCIC for each unit of production their actual yield is less than the individual yield guarantee. Premium rates for additional coverage depend on the level of protection selected and vary from crop to crop and county to county. Producers are assessed a fee of $30 per crop, per county, in addition to a share of the premium. The additional levels of insurance coverage are more attractive to farmers due to availability of optional units, other policy provisions not available with CAT coverage, and the ability to obtain a level of protection that permits them to use crop insurance as loan collateral and to achieve greater financial security.

Revenue protection for specified products is provided by extending traditional multi-peril crop insurance protection, based on actual production history, to include price variability based on futures market prices. Revenue insurance provides a dollar amount of coverage, thereby insuring against losses due to low yields, low prices, or a combination of the two.

In FY 2010, Combined Policy (Combo) Regulations and Provisions were amended. FCIC published a Final Rule in the Federal Register to amend the Common Crop Insurance Regulations, Basic Provisions, Small Grains Crop Insurance Provisions, Cotton Crop Insurance Provisions, Coarse Grains Crop Insurance Provisions, Malting Barley Crop Insurance Provisions, Rice Crop Insurance Provisions, and Canola and Rapeseed Crop Insurance Provisions to provide both revenue protection and yield protection. The final rule was published in time to be implemented for the 2011 crop year. The amended provisions will replace the Crop Revenue Coverage (CRC), Income Protection (IP), Indexed Income Protection (IIP), and the Revenue Assurance (RA) plans of insurance. Now producers have a choice of revenue protection (protection against loss of revenue caused by low prices, low yields, or a combination of both) or yield protection (protection for production losses only) within one Basic Provision and the applicable Crop Provision. This combined policy reduces the amount of information producers must read to determine the best risk management tool for their operation and to improve the prevented planting and other provisions to better meet the needs of insured producers.

Standard Reinsurance Agreement (SRA) Negotiations were formally completed on July 12, 2010, with the signing of the 2011 SRA by all insurance providers that had been approved for the 2010 reinsurance year. During the negotiations, RMA worked with recommendations from the insurance industry, analyzed various Office of General Counsel (OGC) and Office of Inspector General (OIG) reports, and briefed Congress. SRA negotiations were an iterative process of preparing draft documents, holding explanatory meetings, establishing comment periods, analyzing proposed revisions, and revising documents. The resulting SRA is projected by USDA to save the government $6 billion over the next 10 years. The Administration applied $4 billion of the savings for deficit reduction and the remaining $2 billion was used to expand and improve select conservation and crop insurance programs.

The following table illustrates Crop Year statistics as of September 30, 2010. Crop Year is generally all activity for crops from July 1-June 30 of a given year.


2010 CY est. 2011 CY est. 2012 CY est.

Number of States 50 50 50
Number of counties 3,141 3,141 3,141
Insurance in force (millions) 77,870 102,596 93,603

Insured acreage (millions) 256 294 281



Producer premium (millions) 2,875 3,895 3,493

Premium subsidy (millions) 4,695 6,348 5,739




Total premium (millions) 7,570 10,243 9,232



Indemnities (millions) 3,408 10,243 9,232

Loss ratio .46 1.000 1.000




Financing._The Corporation is authorized under the Federal Crop Insurance Act, as amended, to use funds from the issuance of capital stock which provides working capital for the Corporation.
Receipts, which are for deposit to this fund, mainly come from premiums paid by farmers. The principal payments from this fund are for indemnities to insured farmers, and administrative expenses for approved insurance providers.
Premium subsidies are authorized by section 508(b) of the Federal Crop Insurance Act, as amended, and are received through appropriations.
The following table illustrates premium subsidies and indemnities for all crop years as expected to occur during the period of October 1-September 30 for fiscal years 2011 and 2012 .

PREMIUM AND SUBSIDY [In millions of dollars]


FY 2011 est. FY 2012 est.

Premiums:
Additional coverage premium subsidy 4,280 5,982

Catastrophic coverage premium subsidy 284 306



Subtotal, premium subsidy 4,564 6,287

Producer premium 2,929 6,824




Total premiums 7,494 13,111



Indemnities:
Additional coverage 7,229 9,580

Catastrophic coverage 282 309



Total indemnities 7,511 9,889





NET INCOME OR LOSS (-) ON INSURANCE OPERATIONS [In millions of dollars]


FY 2011 est. FY 2012 est.

Producer premium less indemnities –4,583 –3,065
Interest expense, net 0 0
Delivery expenses\1\ –1,325 0
Other income or expense, net 57 58
Federal Crop Insurance Act Initiatives –69 –60

Reinsurance underwriting gain (+) or loss (-) –999 0




Net income or loss (-) –6,919 –3,067




1Figures reflect delivery expenses borne by the Fund in accordance with the Food, Conservation, and Energy Act of 2008, P.L. 110–246.

Balance Sheet (in millions of dollars)


Identification code 12–4085–0–3–351 2009 actual 2010 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 1,243 668
1206 Non-Federal assets: Receivables, net 2,985 2,559


1999 Total assets 4,228 3,227
LIABILITIES:
2105 Federal liabilities: Other 1 1
Non-Federal liabilities:
2201 Accounts payable 152 30
2207 Other 6,633 5,225


2999 Total liabilities 6,786 5,256
NET POSITION:
3100 Appropriated capital 1,452 –122
3300 Cumulative results of operations –4,010 –1,907


3999 Total net position –2,558 –2,029


4999 Total liabilities and net position 4,228 3,227

Object Classification (in millions of dollars)


Identification code 12–4085–0–3–351 2010 actual CR 2012 est.

Direct obligations:
25.2 Other services-ARPA requirements 53 68 59
25.2 Other services from non-federal sources 1,371 1,325
42.0 Insurance claims and indemnities (reinsured buyup) 3,117 5,601 3,083



99.0 Direct obligations 4,541 6,994 3,142
Reimbursable obligations:
42.0 Insurance claims and indemnities 2,449 2,986 6,882
99.0 Reimbursable obligations 2,449 2,986 6,882



99.9 Total new obligations 6,990 9,980 10,024

Federal Crop Insurance Corporation Fund

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 12–4085–4–3–351 2010 actual CR 2012 est.

Obligations by program activity:
0001 Indemnities –161



0900 Total new obligations (object class 42.0) –161

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation –161
1930 Total budgetary resources available –161

Change in obligated balance:
3030 Obligations incurred, unexpired accounts –161
3040 Outlays (gross) 161

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross –161
Outlays, gross:
4100 Outlays from new mandatory authority –161
4180 Budget authority, net (total) –161
4190 Outlays, net (total) –161

Farm Service Agency

Federal Funds

salaries and expenses

(including transfers of funds)

For necessary expenses of the Farm Service Agency, [$1,364,673,000] $1,397,065,000: Provided, That the Secretary is authorized to use the services, facilities, and authorities (but not the funds) of the Commodity Credit Corporation to make program payments for all programs administered by the Agency: Provided further, That other funds made available to the Agency for authorized activities may be advanced to and merged with this account: Provided further, That funds made available to county committees shall remain available until expended: Provided further, That of the funds provided, no less than $20,000,000 is available until September 30, 2013, for administrative expenses related to settling existing claims of discrimination in the delivery of agency programs.

Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–0600–0–1–351 2010 actual CR 2012 est.

Obligations by program activity:
0001 Conservation 324 324 348
0002 Income support 920 908 975
0005 Commodity operations 27 31 34



0091 Direct program activities, subtotal 1,271 1,263 1,357



0300 Subtotal, direct program 1,271 1,263 1,357
0801 Farm loans 314 313 313
0802 Other programs 107 93 92



0899 Total reimbursable obligations 421 406 405



0900 Total new obligations 1,692 1,669 1,762

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 47 9
1012 Expired unobligated bal transferred to unexpired accts 22
1021 Recoveries of prior year unpaid obligations 3



1050 Unobligated balance (total) 72 9
Budget authority:
Appropriations, discretionary:
1100 Appropriation 1,254 1,254 1,357
Spending authority from offsetting collections, discretionary:
1700 Collected 408 406 405
1701 Change in uncollected payments, Federal sources 13



1750 Spending auth from offsetting collections, disc (total) 421 406 405
1900 Budget authority (total) 1,675 1,660 1,762
1930 Total budgetary resources available 1,747 1,669 1,762
Memorandum (non-add) entries:
1940 Unobligated balance expiring –46
1941 Unexpired unobligated balance, end of year 9

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 248 276 235
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –12 –15 –15



3020 Obligated balance, start of year (net) 236 261 220
3030 Obligations incurred, unexpired accounts 1,692 1,669 1,762
3031 Obligations incurred, expired accounts 43
3040 Outlays (gross) –1,643 –1,710 –1,780
3050 Change in uncollected pymts, Fed sources, unexpired –13
3051 Change in uncollected pymts, Fed sources, expired 10
3080 Recoveries of prior year unpaid obligations, unexpired –3
3081 Recoveries of prior year unpaid obligations, expired –61
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 276 235 217
3091 Uncollected pymts, Fed sources, end of year –15 –15 –15



3100 Obligated balance, end of year (net) 261 220 202

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1,675 1,660 1,762
Outlays, gross:
4010 Outlays from new discretionary authority 1,412 1,459 1,545
4011 Outlays from discretionary balances 231 251 235



4020 Outlays, gross (total) 1,643 1,710 1,780
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –418 –406 –405
4033 Non-Federal sources –3



4040 Offsets against gross budget authority and outlays (total) –421 –406 –405
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –13
4052 Offsetting collections credited to expired accounts 13



4060 Additional offsets against budget authority only (total)



4070 Budget authority, net (discretionary) 1,254 1,254 1,357
4080 Outlays, net (discretionary) 1,222 1,304 1,375
4180 Budget authority, net (total) 1,254 1,254 1,357
4190 Outlays, net (total) 1,222 1,304 1,375

Summary of Budget Authority and Outlays (in millions of dollars)


2010 actual CR 2012 est.

Enacted/requested:
Budget Authority 1,254 1,254 1,357
Outlays 1,222 1,304 1,375
Legislative proposal, not subject to PAYGO:
Budget Authority 40
Outlays 16
Total:
Budget Authority 1,254 1,254 1,397
Outlays 1,222 1,304 1,391

The Farm Service Agency (FSA) was established October 3, 1994, pursuant to the Federal Crop Insurance Reform and Department of Agriculture Reorganization Act of 1994, P.L. 103–354. The Department of Agriculture Reorganization Act of 1994 was amended on April 4, 1996, by the Federal Agriculture Improvement and Reform Act of 1996 (1996 Act), P.L. 104–127. The FSA administers a variety of activities, such as farm income support programs through various loans and payments; the Conservation Reserve Program (CRP); the Emergency Conservation Program; the Hazardous Waste Management Program; the Commodity Operation Programs including the warehouse examination function; farm ownership, farm operating, emergency disaster, and other loan programs; and the Noninsured Crop Disaster Assistance Program (NAP), which provides crop loss protection for growers of many crops for which crop insurance is not available. FSA also assists in the administration of several conservation cost-share programs financed by the Commodity Credit Corporation (CCC), including the Grasslands Reserve Program (GRP). In addition, FSA currently provides certain administrative support services to the Foreign Agricultural Service (FAS) and to the Risk Management Agency (RMA).

This consolidated administrative expenses account includes funds to cover expenses of programs administered by, and functions assigned to, FSA. The funds consist of a direct appropriation, transfers from program loan accounts under credit reform procedures, user fees, and advances and reimbursements from other sources. This is a consolidated account for administrative expenses of national, regional, State, and county offices.

USDA's FSA, Natural Resources Conservation Service, and Rural Development offices act as separate franchises, with offices often located adjacent to each other. Prior efforts to improve the efficiency of USDA's county-based offices have resulted in significant co-location, and introduction of new information technology to simplify customer transactions.

Farm programs._These programs provide an economic safety net through farm income support to eligible producers, cooperatives, and associations to help improve the economic stability and viability of the agricultural sector and to ensure the production of an adequate and reasonably priced supply of food and fiber. Objectives of the Agency include providing direct and counter-cyclical payments, providing marketing assistance loans and loan deficiency payments enabling recipients to continue farming operations without marketing their product immediately after harvest, and providing a financial assistance safety net to eligible producers when natural disasters result in a catastrophic loss of production or prevent planting of noninsured crops, and timely approval of crop prices, average yields, and payment factors for the NAP.
Farm program activities include the following functions dealing with the administration of programs carried out through the farmer committee system of the FSA: (a) developing program regulations and procedures; (b) collecting and compiling basic data for individual farms; (c) establishing individual farm allotments for farm planting history; (d) notifying producers of established allotments and farm planting histories; (e) conducting referendums and certifying results; (f) accepting farmer certifications and checking compliance for specific purposes; (g) processing commodity loan documents and issuing checks; (h) processing direct and counter-cyclical payments and issuing checks; (i) certifying payment eligibility and monitoring payment limitations; and (j) processing farm storage facility loans and issuing checks.

Conservation and environment._These programs assist agricultural producers and landowners in implementing practices to conserve soil, water, air, and wildlife resources on America's farmland and ranches to help protect the human and natural environment. Objectives of the Agency include improving environmental quality, protecting natural resources, and enhancing habitat for fish and wildlife, including threatened and endangered species; providing Emergency Conservation Program funding for farmers and ranchers to rehabilitate damaged farmland and for carrying out emergency conservation measures during periods of severe drought or flooding; protecting the public health of communities through implementation of the Hazardous Waste Management Program; and implementing contracting, financial reporting, and other administrative operations processes. These activities include: (a) processing producer requests for conservation cost-sharing and issuing conservation reserve rental payments; and (b) transferring funds to the Natural Resources Conservation Service and other agencies for other conservation programs.

Commodity operations._This activity includes: (a) overall management of CCC-owned commodities; (b) purchasing commodities; (c) donating commodities; (d) selling commodities; (e) accounting for loans and commodities; and (f) commercial warehouse activities, which include improving the effectiveness and efficiency of FSA's commodity acquisition, procurement, storage, and distribution activities to support domestic and international food assistance programs and administering the U.S. Warehouse Act (USWA). FSA provides for the examination of warehouses licensed under the USWA and non-licensed warehouses storing CCC-owned or pledged commodities. Examiners perform periodic examinations of the facilities and the warehouse records to ensure protection of depositors against potential losses of the stored commodities and to ensure compliance with the USWA and any CCC storage agreements.

Farm loans (reimbursable)._Provides for administering the direct and guaranteed loan programs covered under the Agricultural Credit Insurance Fund (ACIF). Objectives of the Agency include improving the economic viability of farmers and ranchers, reducing losses in direct loan programs, responding to loan making and servicing requests, and maximizing financial and technical assistance to under-served groups. Activities include reviewing applications, servicing the loan portfolio, and providing technical assistance and guidance to borrowers. Funding for farm loan administrative expenses is transferred to this consolidated account from the ACIF. Appropriations representing subsidy amounts necessary to support the individual program loan levels under Federal Credit Reform are made to the ACIF account.

Other reimbursable activities._FSA collects a fee or is reimbursed for performing a variety of services for other Federal agencies, CCC, industry, and others, including certain administrative support services for the Risk Management Agency and the Foreign Agricultural Service, and for county office services provided to Federal and non-Federal entities, including a variety of services to producers.
Civil Rights.—Within the 2012 level, this account requests $20 million for administrative expenses for settling existing claims of discrimination. Separately, the account also requests $40 million, to be made available contingent upon enactment of authorizing legislation, to settle written claims filed under the Equal Credit Opportunity Act from July 1, 1997 to October 31, 2009.

Object Classification (in millions of dollars)


Identification code 12–0600–0–1–351 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 155 168 125
11.3 Other than full-time permanent 3 3 3
11.5 Other personnel compensation 3 3 5



11.9 Total personnel compensation 161 174 133
12.1 Civilian personnel benefits 42 45 44
21.0 Travel and transportation of persons 7 6 6
22.0 Transportation of things 2 3 3
23.3 Communications, utilities, and miscellaneous charges 11 10 12
24.0 Printing and reproduction 1 2 1
25.2 Other services from non-federal sources 329 315 441
26.0 Supplies and materials 4 4 5
31.0 Equipment 2 2 7
41.0 Grants, subsidies, and contributions 712 702 705



99.0 Direct obligations 1,271 1,263 1,357
99.0 Reimbursable obligations 421 406 405



99.9 Total new obligations 1,692 1,669 1,762

Employment Summary


Identification code 12–0600–0–1–351 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 2,002 2,134 1,630
2001 Reimbursable civilian full-time equivalent employment 2,987 2,960 2,960

Salaries and Expenses

(Legislative proposal, not subject to PAYGO)

Contingent upon enactment of authorizing legislation, of the amount provided for the Farm Service Agency Salaries and Expenses account, $40,000,000, to remain available until expended, shall be for the purpose of settling written claims filed under the Equal Credit Opportunity Act from July 1, 1997 to October 31, 2009.

Program and Financing (in millions of dollars)


Identification code 12–0600–2–1–351 2010 actual CR 2012 est.

Obligations by program activity:
0006 Settlement of discrimination claims 30



0900 Total new obligations (object class 42.0) 30

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 40
1930 Total budgetary resources available 40
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 10

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross)
3030 Obligations incurred, unexpired accounts 30
3040 Outlays (gross) –16
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 14

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 40
Outlays, gross:
4010 Outlays from new discretionary authority 16
4180 Budget authority, net (total) 40
4190 Outlays, net (total) 16

state mediation grants

For grants pursuant to section 502(b) of the Agricultural Credit Act of 1987, as amended (7 U.S.C. 5101–5106), $4,369,000. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–0170–0–1–351 2010 actual CR 2012 est.

Obligations by program activity:
0001 State mediation grants 4 4 4



0900 Total new obligations (object class 41.0) 4 4 4

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 4 4 4
1930 Total budgetary resources available 4 4 4

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 3 2 2
3030 Obligations incurred, unexpired accounts 4 4 4
3040 Outlays (gross) –5 –4 –4
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 2 2 2

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 4 4 4
Outlays, gross:
4010 Outlays from new discretionary authority 2 2 2
4011 Outlays from discretionary balances 3 2 2



4020 Outlays, gross (total) 5 4 4
4180 Budget authority, net (total) 4 4 4
4190 Outlays, net (total) 5 4 4

This grant program is authorized by Title V of the Agricultural Credit Act of 1987, P.L. 100–233, as amended. Originally designed to address agricultural credit disputes, the program was expanded by the Federal Crop Insurance Reform and Department of Agriculture Reorganization Act of 1994 (P.L. 103–354) to include other agricultural issues such as wetland determinations, conservation compliance, rural water loan programs, grazing on National Forest System lands, and pesticide use. Grants are made to States whose agricultural mediation programs have been certified by the Farm Service Agency. A grant will not exceed 70 percent of the total fiscal year funds that a qualifying State requires to operate and administer its agricultural mediation program. In no case will the total amount of a grant exceed $500,000 annually. Current authority for the program under P.L. 111–233 expires September 10, 2015.

GRANT OBLIGATIONS


2010 actual 2011 est. 2012 est.

Number of States receiving grants 36 36 37
Amount of grants (in millions of dollars) 4 4 4

Discrimination Claims Settlement

Program and Financing (in millions of dollars)


Identification code 12–1144–0–1–351 2010 actual CR 2012 est.

Obligations by program activity:
0001 Discrimination Claims Settlement 230 920



0900 Total new obligations (object class 42.0) 230 920

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 920
Budget authority:
Appropriations, mandatory:
1200 Appropriation 1,150
1900 Budget authority (total) 1,150
1930 Total budgetary resources available 1,150 920
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 920

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 230 920
3040 Outlays (gross) –230 –920

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 1,150
Outlays, gross:
4100 Outlays from new mandatory authority 230
4101 Outlays from mandatory balances 920



4110 Outlays, gross (total) 230 920
4180 Budget authority, net (total) 1,150
4190 Outlays, net (total) 230 920

The Claims Resolution Act of 2010, P.L. 111–291 that was signed into law on December 8, 2010 provides funding to settle claims of prior discrimination brought by black farmers against the Department of Agriculture. These funds supplement funding previously provided to USDA for this purpose by section 14012 of P.L. 110–246. Claimants that suffered discrimination between 1989 and 1997 and submitted a late-filing request can seek fast-track payments of up to $50,000 plus debt relief, or choose a longer, more rigorous review and documentation process for damages of up to $250,000. The actual value of awards may be reduced based on the total amount of funds made available and the number of successful claims.

USDA Supplemental Assistance

Program and Financing (in millions of dollars)


Identification code 12–2701–0–1–351 2010 actual CR 2012 est.

Obligations by program activity:
0001 Dairy economic loss assistance payments 290 290
0002 Durum wheat quality program payments 3 3
0003 Geographically disadvantaged farmers and ranchers program 3 3



0900 Total new obligations (object class 41.0) 296 296

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 776 779 957
1021 Recoveries of prior year unpaid obligations 3 178 5



1050 Unobligated balance (total) 779 957 962
Budget authority:
Appropriations, discretionary:
1100 Appropriation 296 296
1930 Total budgetary resources available 1,075 1,253 962
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 779 957 962

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 192 211 10
3030 Obligations incurred, unexpired accounts 296 296
3040 Outlays (gross) –274 –319
3080 Recoveries of prior year unpaid obligations, unexpired –3 –178 –5
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 211 10 5

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 296 296
Outlays, gross:
4010 Outlays from new discretionary authority 273 296
4011 Outlays from discretionary balances 1 23



4020 Outlays, gross (total) 274 319
4180 Budget authority, net (total) 296 296
4190 Outlays, net (total) 274 319

On May 25, 2007, the President signed into law the "U.S. Troop Readiness, Veterans' Care, Katrina Recovery, and Iraq Accountability Appropriations Act, 2007" (2007 Act), P.L. 110–28. The 2007 Act provided $2.8 billion in agricultural disaster aid for America's farmers and ranchers. Specifically, the 2007 Act provides funds for a Crop Disaster Program, Livestock Compensation Program, Livestock Indemnity Program, and Dairy Disaster Assistance Program. The USDA Farm Service Agency (FSA) published regulations in the Federal Register to implement the programs. In addition, FSA designed and developed software for sign-up and payment processes. The 2008 Consolidated Appropriations Act, P.L. 110–161, provided an additional $602 million under Sec. 743, which extended the period of eligibility for disaster assistance from February 28, 2007 to December 31, 2007. Outlays were first made in 2008 and continued into 2009 and 2010.

The following table shows outlays for 2010 by program.

USDA Disaster Assistance Program

Outlays by Program

Fiscal Year 2010

[in millions of dollars]


Programs Outlays

Crop Disaster Assistance 1
Livestock Compensation Program 0

Livestock Indemnity 0

Total 1

This account also includes three other programs in 2010 authorized by the 2010 USDA Appropriations Act, P.L. 111–80. Section 748(a) appropriated $290 million for loss assistance payments to eligible dairy producers. The USDA Farm Service Agency (FSA) published regulations in the Federal Register to implement the program. Eligible producers received a one-time direct payment based on the amount of milk both produced and commercially marketed by their operation during the months of February through July 2009. Payments to eligible Dairy Economic Loss Assistance Payment (DELAP) program producers were issued in three payment phases. Phase I payments were issued in mid-December 2009 to eligible dairy producers with production records from previous participation in dairy programs administered by the Farm Service Agency (FSA). Dairy producers who did not have production records at the FSA county office but submitted a request for DELAP benefits before the application deadline of Jan. 19, 2010, were issued payments in Phase II beginning June 18, 2010. DELAP Phase III will be disbursed to eligible dairy producers that received DELAP benefits under Phase I or Phase II. Of the $290 million budgeted for DELAP, a total of $273 million was dispersed to eligible dairy producers under DELAP Phase I and Phase II in fiscal year 2010. The remaining $17 million minus a reserve established by FSA will be dispersed during Phase III in fiscal year 2011.

In addition, Section 741 of P.L. 111–80 appropriated $3 million for a Durum Wheat Quality Program (DWQP) authorized by Section 1613 of the Food, Conservation, and Energy Act of 2008, P.L. 110–246. DWQP signup period was from July 21, 2010, through September 15, 2010. In the first quarter of FY 2011, FSA disbursed $2,778,265 of the $2,849,958 of 2010 DWQP funding allotted to approximately 1,020 eligible durum wheat producers in 5 States (Idaho, Minnesota, Montana, North Dakota, and South Dakota). FSA held $150,042 of DWQP in reserve.

Section 741 also appropriated $2.6 million for a Geographically Disadvantaged Farmers and Ranchers Program authorized by Section 1621 of P.L. 110–246. Program signup began on August 3, 2010, and ended on September 10, 2010. FSA received applications from 1,545 applicants. Notices to collect data are in the process of being cleared, while payment software is being tested and finalized. Following a determination of whether a payment factor should be applied to payments, it is expected that payments will be issued during the second quarter of FY 2011.

Aquaculture Assistance, Recovery Act

Program and Financing (in millions of dollars)


Identification code 12–3317–0–1–351 2010 actual CR 2012 est.

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1
Budget authority:
Spending authority from offsetting collections, mandatory:
1800 Collected 9
1900 Budget authority (total) 9
1930 Total budgetary resources available 10
Memorandum (non-add) entries:
1940 Unobligated balance expiring –10
1941 Unexpired unobligated balance, end of year

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1
3040 Outlays (gross) –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross)

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 9
Outlays, gross:
4101 Outlays from mandatory balances 1
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –9



4160 Budget authority, net (mandatory)
4170 Outlays, net (mandatory) –8
4180 Budget authority, net (total)
4190 Outlays, net (total) –8

The American Recovery and Reinvestment Act of 2009 authorized $50 million of Commodity Credit Corporation (CCC) funds for grants to States that agree to provide assistance to eligible aquaculture producers for losses associated with high feed input costs during the 2008 calendar year. Eligible applicants were limited to State Departments of Agriculture or similar state government entities in each State. Grants to States were made on a pro rata basis based on the amount of aquaculture feed used in each State during the 2007 calendar year, as determined by CCC.

Reforestation Pilot Program

Program and Financing (in millions of dollars)


Identification code 12–3305–0–1–302 2010 actual CR 2012 est.

Obligations by program activity:
0001 Reforestation pilot program 1 1



0900 Total new obligations (object class 41.0) 1 1

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 1 1
1930 Total budgetary resources available 1 1

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 1 1
3040 Outlays (gross) –1 –1

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1 1
Outlays, gross:
4010 Outlays from new discretionary authority 1 1
4180 Budget authority, net (total) 1 1
4190 Outlays, net (total) 1 1

These funds were appropriated by section 739 of P.L. 111–80 for the Farm Service Agency to carry out a reforestation pilot program. The program's purpose is to demonstrate the use of new technologies that increase the rate of growth of re-forested hardwood trees on private non-industrial forest lands, enrolling lands on the coast of the Gulf of Mexico that were damaged by Hurricane Katrina in 2005. The 2012 Budget proposes no funding for this program.

Emergency Conservation Program

Program and Financing (in millions of dollars)


Identification code 12–3316–0–1–453 2010 actual CR 2012 est.

Obligations by program activity:
0001 Emergency conservation program 93 39



0900 Total new obligations (object class 41.0) 93 39

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 132 39
1930 Total budgetary resources available 132 39
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 39

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 117 133 101
3030 Obligations incurred, unexpired accounts 93 39
3040 Outlays (gross) –77 –71 –44
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 133 101 57

Budget authority and outlays, net:
Discretionary:
Outlays, gross:
4011 Outlays from discretionary balances 77 71 44
4180 Budget authority, net (total)
4190 Outlays, net (total) 77 71 44

The Emergency Conservation Program (ECP) was authorized by the Agricultural Credit Act of 1978 (16 U.S.C. 2201–05). It provides funds for sharing the cost of emergency measures to deal with cases of severe damage to farmlands and rangelands resulting from natural disasters.

For 2010, no Supplemental Appropriations for ECP were provided, however, there was $53.305 million in total allocations.

Under the 2010 program, cost-sharing and technical assistance were provided in 41 States to treat farmlands damaged by drought, floods, ice storms, tornadoes, wildfires and other natural disasters. Outlays to States in 2010 totaled 76,847,992.

The 2012 Budget proposes no funding for this program.

Emergency Forest Restoration Program

Program and Financing (in millions of dollars)


Identification code 12–0171–0–1–453 2010 actual CR 2012 est.

Obligations by program activity:
0001 EFRP 18



0900 Total new obligations (object class 41.0) 18

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 18
Budget authority:
Appropriations, discretionary:
1100 Appropriation 18
1930 Total budgetary resources available 18 18
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 18

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 13
3030 Obligations incurred, unexpired accounts 18
3040 Outlays (gross) –5 –13
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 13

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 18
Outlays, gross:
4011 Outlays from discretionary balances 5 13
4180 Budget authority, net (total) 18
4190 Outlays, net (total) 5 13

Grassroots Source Water Protection Program

Program and Financing (in millions of dollars)


Identification code 12–3304–0–1–302 2010 actual CR 2012 est.

Obligations by program activity:
0001 Grassroots source water payments 5 5



0900 Total new obligations (object class 41.0) 5 5

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 5 5
1930 Total budgetary resources available 5 5

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 5 5
3040 Outlays (gross) –5 –5

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 5 5
Outlays, gross:
4010 Outlays from new discretionary authority 5 5
4180 Budget authority, net (total) 5 5
4190 Outlays, net (total) 5 5

The Grassroots Source Water Protection Program (GSWPP) is a joint project by USDA's Farm Service Agency and the nonprofit National Rural Water Association. It is designed to help prevent source water pollution in States through voluntary practices installed by producers at the local level. GSWPP uses onsite technical assistance capabilities of each State rural water association that operates a wellhead or groundwater protection program in the State. State rural water associations can deliver assistance in developing source water protection plans within priority watersheds for the common goal of preventing the contamination of drinking water supplies. The 2008 Farm Bill authorizes this program to continue through 2012. The 2012 Budget proposes no funding for this program.

agricultural credit insurance fund program account

(including transfers of funds)

For gross obligations for the principal amount of direct and guaranteed farm ownership (7 U.S.C. 1922 et seq.) and operating (7 U.S.C. 1941 et seq.) loans, Indian tribe land acquisition loans (25 U.S.C. 488), boll weevil loans (7 U.S.C. 1989), [direct and] guaranteed conservation loans (7 U.S.C. 1924 et seq.), [and] Indian highly fractionated land loans (25 U.S.C. 488)[,] and individual development account grants (7 U.S.C. 1981–2008r) to be available from funds in the Agricultural Credit Insurance Fund, as follows: farm ownership loans, $1,975,000,000, of which $1,500,000,000 shall be for unsubsidized guaranteed loans and $475,000,000 shall be for direct loans; operating loans, [$2,544,035,000]$2,550,089,810, of which $1,500,000,000 shall be for unsubsidized guaranteed loans[, $144,035,000 shall be for subsidized guaranteed loans] and [$900,000,000]$1,050,089,810 shall be for direct loans; Indian tribe land acquisition loans, $2,000,000; guaranteed conservation loans, $150,000,000[, of which $75,000,000 shall be for guaranteed loans and $75,000,000 shall be for direct loans]; Indian highly fractionated land loans, $10,000,000; and for boll weevil eradication program loans, $60,000,000: Provided, That the Secretary shall deem the pink bollworm to be a boll weevil for the purpose of boll weevil eradication program loans.

For the cost of direct and guaranteed loans and grants, including the cost of modifying loans as defined in section 502 of the Congressional Budget Act of 1974, as follows: farm ownership loans, [$38,570,000,] $22,800,000 [of which $5,700,000 shall be for unsubsidized guaranteed loans, and $32,870,000 shall be] for direct loans; operating loans, [$109,410,000,]$85,220,000, of which [$34,950,000]$26,100,000 shall be for unsubsidized guaranteed loans, [$19,920,000 shall be for subsidized guaranteed loans,] and [$54,540,000] $59,120,000 shall be for direct loans; [conservation loans, $2,528,000, of which $285,000 shall be for guaranteed loans, and $2,243,000 shall be for direct loans; and] Indian highly fractionated land loans, [$214,000]$193,000; and for individual development account grants, $2,500,000.

In addition, for administrative expenses necessary to carry out the direct and guaranteed loan programs, $321,093,000, of which $313,173,000 shall be paid to the appropriation for "Farm Service Agency, Salaries and Expenses''.

Funds appropriated by this Act to the Agricultural Credit Insurance Program Account for farm ownership, operating and conservation direct loans and guaranteed loans may be transferred among these programs: Provided, That the Committees on Appropriations of both Houses of Congress are notified at least 15 days in advance of any transfer.

dairy indemnity program

(including transfer of funds)

For necessary expenses involved in making indemnity payments to dairy farmers and manufacturers of dairy products under a dairy indemnity program, such sums as may be necessary, to remain available until expended: Provided, That such program is carried out by the Secretary in the same manner as the dairy indemnity program described in the Agriculture, Rural Development, Food and Drug Administration, and Related Agencies Appropriations Act, 2001 (Public Law 106–387, 114 Stat. 1549A-12). Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–1140–0–1–351 2010 actual CR 2012 est.

Obligations by program activity:
0010 Administrative expenses - PLCE 8 8 8
0011 Grants: Individual Development Accounts 3



0091 Direct program activities, subtotal 8 8 11
Credit program obligations:
0701 Direct loan subsidy 89 82 83
0702 Loan guarantee subsidy 67 65 26
0705 Reestimates of direct loan subsidy 461 104
0706 Interest on reestimates of direct loan subsidy 336 26
0707 Reestimates of loan guarantee subsidy 37 25
0708 Interest on reestimates of loan guarantee subsidy 20 17
0709 Administrative expenses 314 313 313



0791 Direct program activities, subtotal 1,324 632 422



0900 Total new obligations 1,332 640 433

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 9 8 2
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 10 8 2
Budget authority:
Appropriations, discretionary:
1100 Appropriation 494 462 432
Appropriations, mandatory:
1200 Appropriation 854 172
1900 Budget authority (total) 1,348 634 432
1930 Total budgetary resources available 1,358 642 434
Memorandum (non-add) entries:
1940 Unobligated balance expiring –18
1941 Unexpired unobligated balance, end of year 8 2 1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 37 21 3
3030 Obligations incurred, unexpired accounts 1,332 640 433
3040 Outlays (gross) –1,341 –658 –430
3080 Recoveries of prior year unpaid obligations, unexpired –1
3081 Recoveries of prior year unpaid obligations, expired –6
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 21 3 6

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 494 462 432
Outlays, gross:
4010 Outlays from new discretionary authority 455 456 424
4011 Outlays from discretionary balances 32 30 6



4020 Outlays, gross (total) 487 486 430
Mandatory:
4090 Budget authority, gross 854 172
Outlays, gross:
4100 Outlays from new mandatory authority 854 172
4180 Budget authority, net (total) 1,348 634 432
4190 Outlays, net (total) 1,341 658 430

Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)


Identification code 12–1140–0–1–351 2010 actual CR 2012 est.

Direct loan levels supportable by subsidy budget authority:
115001 Farm Ownership 702 383 475
115002 Farm Operating 1,220 784 1,050
115003 Emergency Disaster 36 57 18
115004 IndianTribe Land Acquisition 4 2
115005 Boll Weevil Eradication 100 60
115010 Indian Highly Fractionated Land 37 10
115011 Conservation - Direct 5 36
115012 Farm Operating - ARRA 22



115999 Total direct loan levels 1,985 1,401 1,615
Direct loan subsidy (in percent):
132001 Farm Ownership 4.08 6.92 4.80
132002 Farm Operating 4.74 6.06 5.63
132003 Emergency Disaster 3.69 10.49 5.01
132004 IndianTribe Land Acquisition 0.00 –6.53 –13.89
132005 Boll Weevil Eradication 0.00 –2.09 –2.16
132010 Indian Highly Fractionated Land 0.00 2.14 1.93
132011 Conservation - Direct 2.31 2.99 0.00
132012 Farm Operating - ARRA 4.74 0.00 0.00



132999 Weighted average subsidy rate 4.48 5.68 5.04
Direct loan subsidy budget authority:
133001 Farm Ownership 29 27 23
133002 Farm Operating 58 48 59
133003 Emergency Disaster 1 6 1
133005 Boll Weevil Eradication –2 –1
133010 Indian Highly Fractionated Land 1
133011 Conservation - Direct 1
133012 Farm Operating - ARRA 1



133999 Total subsidy budget authority 89 80 81
Direct loan subsidy outlays:
134001 Farm Ownership 28 32 23
134002 Farm Operating 67 62 59
134003 Emergency Disaster 1 6 1
134005 Boll Weevil Eradication –1
134011 Conservation - Direct 2
134012 Farm Operating - ARRA 2



134999 Total subsidy outlays 98 102 82
Direct loan upward reestimates:
135001 Farm Ownership 311 9
135002 Farm Operating 248 88
135003 Emergency Disaster 139 13
135004 IndianTribe Land Acquisition 1
135005 Boll Weevil Eradication 51 17
135008 Credit Sales of Acquired Property 48 3



135999 Total upward reestimate budget authority 798 130
Direct loan downward reestimates:
137001 Farm Ownership –11 –211
137002 Farm Operating –91 –96
137003 Emergency Disaster –2 –20
137005 Boll Weevil Eradication –36 –1
137006 Seed Loans to Producers –1
137008 Credit Sales of Acquired Property –2
137012 Farm Operating - ARRA –10 –11



137999 Total downward reestimate budget authority –151 –341

Guaranteed loan levels supportable by subsidy budget authority:
215001 Farm Ownership—Unsubsidized 1,606 1,463 1,500
215002 Farm Operating—Unsubsidized 1,510 1,508 1,500
215003 Farm Operating—Subsidized 182 173
215005 Conservation - Guaranteed 73 150



215999 Total loan guarantee levels 3,298 3,217 3,150
Guaranteed loan subsidy (in percent):
232001 Farm Ownership—Unsubsidized 0.37 0.38 –0.01
232002 Farm Operating—Unsubsidized 2.34 2.33 1.74
232003 Farm Operating—Subsidized 14.06 13.83 0.00
232005 Conservation - Guaranteed 0.00 0.38 –0.01



232999 Weighted average subsidy rate 2.03 2.02 0.82
Guaranteed loan subsidy budget authority:
233001 Farm Ownership—Unsubsidized 6 6
233002 Farm Operating—Unsubsidized 35 35 26
233003 Farm Operating—Subsidized 26 24



233999 Total subsidy budget authority 67 65 26
Guaranteed loan subsidy outlays:
234001 Farm Ownership—Unsubsidized 5 6
234002 Farm Operating—Unsubsidized 35 35 26
234003 Farm Operating—Subsidized 25 20



234999 Total subsidy outlays 65 61 26
Guaranteed loan upward reestimates:
235001 Farm Ownership—Unsubsidized 17 14
235002 Farm Operating—Unsubsidized 25 19
235003 Farm Operating—Subsidized 14 9



235999 Total upward reestimate budget authority 56 42
Guaranteed loan downward reestimates:
237001 Farm Ownership—Unsubsidized –7 –16
237002 Farm Operating—Unsubsidized –30 –73
237003 Farm Operating—Subsidized –25 –27



237999 Total downward reestimate subsidy budget authority –62 –116

Administrative expense data:
3510 Budget authority 322 321 321
3590 Outlays from new authority 321 321 321

The Agricultural Credit Insurance Fund program account's loans are authorized by Title III of the Consolidated Farm and Rural Development Act, as amended.

This program account includes subsidies to provide direct and guaranteed loans for farm ownership, farm operating, conservation, and emergency loans to individuals. Indian tribes and tribal corporations are eligible for Indian land acquisition loans, while individual Native Americans are eligible for loans for the purchase of highly fractionated Indian lands. Boll weevil eradication loans are available to eliminate the cotton boll weevil pest from infested areas. The 2012 Budget includes $2,500,000 for the Beginning Farmer and Rancher Individual Development Accounts pilot program, and does not provide funding for guaranteed subsidized farm operating loans or for direct conservation loans.

As required by the Federal Credit Reform Act of 1990, this account records, for this program, the subsidy costs associated with the direct loans obligated and loan guarantees committed in 1992 and beyond (including credit sales of acquired property), as well as administrative expenses of this program. The subsidy amounts are estimated on a present value basis; the administrative expenses are estimated on a cash basis.

Under the Dairy Indemnity Program, payments are made to farmers and manufacturers of dairy products who are directed to remove their milk or milk products from commercial markets because they contain residues of chemicals that have been registered and approved by the Federal Government, other chemicals, nuclear radiation, or nuclear fallout. Indemnification may also be paid for cows producing such milk. In 2010, $159,000 was paid to producers who filed claims under the program and the 2012 Budget requests such sums as may be necessary, which are estimated to be $100,000 for this program.

Object Classification (in millions of dollars)


Identification code 12–1140–0–1–351 2010 actual CR 2012 est.

Direct obligations:
25.3 Other goods and services from federal sources 322 321 321
41.0 Grants, subsidies, and contributions 1,010 319 112



99.9 Total new obligations 1,332 640 433

Agricultural Credit Insurance Fund Direct Loan Financing Account

Program and Financing (in millions of dollars)


Identification code 12–4212–0–3–351 2010 actual CR 2012 est.

Obligations by program activity:
0003 Capitalized costs 2 4 4
0004 Advances on behalf of borrowers 4 3 3



0091 Direct program by activities - subtotal (1 level) 6 7 7
Credit program obligations:
0710 Direct loan obligations 1,986 1,401 1,615
0713 Payment of interest to Treasury 377 250 250
0740 Negative subsidy obligations 1 1
0742 Downward reestimate paid to receipt account 136 252
0743 Interest on downward reestimates 16 88



0791 Direct program activities, subtotal 2,515 1,992 1,866



0900 Total new obligations 2,521 1,999 1,873

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1,542 3,009 3,300
1021 Recoveries of prior year unpaid obligations 56
1023 Unobligated balances applied to repay debt –1,000 –1,000
1024 Unobligated balance of borrowing authority withdrawn –45



1050 Unobligated balance (total) 1,553 2,009 2,300
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 2,546 1,829 2,029
Spending authority from offsetting collections, mandatory:
1800 Collected 2,226 1,461 1,465
1801 Change in uncollected payments, Federal sources –16
1825 Spending authority from offsetting collections applied to repay debt –779



1850 Spending auth from offsetting collections, mand (total) 1,431 1,461 1,465
1900 Financing authority(total) 3,977 3,290 3,494
1930 Total budgetary resources available 5,530 5,299 5,794
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 3,009 3,300 3,921

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 355 409 492
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –35 –19 –19



3020 Obligated balance, start of year (net) 320 390 473
3030 Obligations incurred, unexpired accounts 2,521 1,999 1,873
3040 Financing disbursements (gross) –2,411 –1,916 –1,854
3050 Change in uncollected pymts, Fed sources, unexpired 16
3080 Recoveries of prior year unpaid obligations, unexpired –56
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 409 492 511
3091 Uncollected pymts, Fed sources, end of year –19 –19 –19



3100 Obligated balance, end of year (net) 390 473 492

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 3,977 3,290 3,494
Financing disbursements:
4110 Financing disbursements, gross 2,411 1,916 1,854
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Federal Sources: Reestimate payment from program account –797 –131
4120 Federal Sources: Subsidy payment from program account –99 –101 –82
4122 Federal Sources: Interest on uninvested funds –152 –136 –136
4123 Repayments of principal –987 –907 –924
4123 Repayments of interest –191 –186 –323



4130 Offsets against gross financing auth and disbursements (total) –2,226 –1,461 –1,465
Additional offsets against financing authority only (total):
4140 Change in uncollected pymts, Fed sources, unexpired 16



4160 Financing authority, net (mandatory) 1,767 1,829 2,029
4170 Financing disbursements, net (mandatory) 185 455 389
4180 Financing authority, net (total) 1,767 1,829 2,029
4190 Financing disbursements, net (total) 185 455 389

Status of Direct Loans (in millions of dollars)


Identification code 12–4212–0–3–351 2010 actual CR 2012 est.

Position with respect to appropriations act limitation on obligations:
1111 Limitation on direct loans 1,834 1,334 1,615
1121 Limitation available from carry-forward 219 67
1143 Unobligated limitation carried forward (P.L. 106–113) (-) –67



1150 Total direct loan obligations 1,986 1,401 1,615

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 5,630 6,512 7,210
1231 Disbursements: Direct loan disbursements 1,877 1,655 1,600
1251 Repayments: Repayments and prepayments –987 –907 –924
1261 Adjustments: Capitalized interest 60
1263 Write-offs for default: Direct loans –68 –50 –50



1290 Outstanding, end of year 6,512 7,210 7,836

As required by the Federal Credit Reform Act of 1990, this non-budgetary account records all cash flows to and from the Government resulting from direct loans obligated in 1992 and beyond (including credit sales of acquired property that resulted from obligations in any year). The amounts in this account are a means of financing and are not included in the budget totals.

This account finances direct loans for farm ownership, farm operating, emergency disaster, Indian land acquisition, Indian highly fractionated land, boll weevil eradication, conservation, and credit sales of acquired property.

Balance Sheet (in millions of dollars)


Identification code 12–4212–0–3–351 2009 actual 2010 actual

ASSETS:
Federal assets:
1101 Fund balances with Treasury 1,555 3,015
Investments in US securities:
1106 Receivables, net 800 131
Net value of assets related to post-1991 direct loans receivable:
1401 Direct loans receivable, gross 5,630 6,512
1402 Interest receivable 205 218
1403 Accounts receivable from foreclosed property 5 7
1405 Allowance for subsidy cost (-) –460 –308
1405 Allowance for Interest Receivable (-) –70 –77


1499 Net present value of assets related to direct loans 5,310 6,352


1999 Total assets 7,665 9,498
LIABILITIES:
2104 Federal liabilities: Resources payable to Treasury 7,510 9,156
2207 Non-Federal liabilities: Other 155 342


2999 Total liabilities 7,665 9,498


4999 Total liabilities and net position 7,665 9,498

Agricultural Credit Insurance Fund Guaranteed Loan Financing Account

Program and Financing (in millions of dollars)


Identification code 12–4213–0–3–351 2010 actual CR 2012 est.

Obligations by program activity:
0003 Purchase of guaranteed loans 5 4
0004 Interest assistance 38 21 19



0091 Direct program by activities - subtotal (1 level) 38 26 23
Credit program obligations:
0711 Default claim payments on principal 54 61 61
0712 Default claim payments on interest 1 2 1
0713 Payment of interest to Treasury 1 8 3
0742 Downward reestimate paid to receipt account 40 83
0743 Interest on downward reestimates 21 33



0791 Direct program activities, subtotal 117 187 65



0900 Total new obligations 155 213 88

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 183 234 207
1021 Recoveries of prior year unpaid obligations 41 40 40
1023 Unobligated balances applied to repay debt –1 –1 –1



1050 Unobligated balance (total) 223 273 246
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 3 2 1
Spending authority from offsetting collections, mandatory:
1800 Collected 163 145 78
1900 Financing authority(total) 166 147 79
1930 Total budgetary resources available 389 420 325
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 234 207 237

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 159 133 93
3030 Obligations incurred, unexpired accounts 155 213 88
3040 Financing disbursements (gross) –140 –213 –88
3080 Recoveries of prior year unpaid obligations, unexpired –41 –40 –40
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 133 93 53

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 166 147 79
Financing disbursements:
4110 Financing disbursements, gross 140 213 88
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Payments from program account upward reestimate –56 –42
4120 Payments from program account subsidy –66 –61 –26
4122 Interest on uninvested funds –11 –13 –12
4123 Fees and premiums –26 –27 –38
4123 Loss recoveries and repayments –3 –1 –1
4123 Miscellaneous –1 –1 –1



4130 Offsets against gross financing auth and disbursements (total) –163 –145 –78



4160 Financing authority, net (mandatory) 3 2 1
4170 Financing disbursements, net (mandatory) –23 68 10
4180 Financing authority, net (total) 3 2 1
4190 Financing disbursements, net (total) –23 68 10

Status of Guaranteed Loans (in millions of dollars)


Identification code 12–4213–0–3–351 2010 actual CR 2012 est.

Position with respect to appropriations act limitation on commitments:
2111 Limitation on guaranteed loans made by private lenders 3,298 3,217 3,150



2150 Total guaranteed loan commitments 3,298 3,217 3,150
2199 Guaranteed amount of guaranteed loan commitments 2,968 2,896 2,897

Cumulative balance of guaranteed loans outstanding:
2210 Outstanding, start of year 10,674 11,771 12,946
2231 Disbursements of new guaranteed loans 3,117 3,271 3,097
2251 Repayments and prepayments –1,946 –2,014 –2,218
Adjustments:
2261 Terminations for default that result in loans receivable –60 –68 –65
2263 Terminations for default that result in claim payments –12 –14 –13
2264 Other adjustments, net –2



2290 Outstanding, end of year 11,771 12,946 13,747

Memorandum:
2299 Guaranteed amount of guaranteed loans outstanding, end of year 10,585 9,925 9,925

Addendum:
Cumulative balance of defaulted guaranteed loans that result in loans receivable:
2310 Outstanding, start of year 51 85 98
2331 Disbursements for guaranteed loan claims 45 24 24
2351 Repayments of loans receivable –1 –1
2361 Write-offs of loans receivable –11 –10 –10



2390 Outstanding, end of year 85 98 111

As required by the Federal Credit Reform Act of 1990, this non-budgetary account records all cash flows to and from the Government resulting from loan guarantees committed in 1992 and beyond. The amounts in this account are a means of financing and are not included in the budget totals.

This account finances commitments made for farm ownership, operating, and conservation guaranteed loan programs.

Balance Sheet (in millions of dollars)


Identification code 12–4213–0–3–351 2009 actual 2010 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 342 367
1206 Non-Federal assets: Receivables, net 59 42
Net value of assets related to post-1991 acquired defaulted guaranteed loans receivable:
1501 Defaulted guaranteed loans receivable, gross 51 85
1505 Allowance for subsidy cost (-) –51 –83


1599 Net present value of assets related to defaulted guaranteed loans 2


1999 Total assets 401 411
LIABILITIES:
Federal liabilities:
2104 Resources payable to Treasury 11 13
2105 Other 62 115
Non-Federal liabilities:
2201 Accounts payable 158
2204 Liabilities for loan guarantees 170 283


2999 Total liabilities 401 411


4999 Total liabilities and net position 401 411

Agricultural Credit Insurance Fund Liquidating Account

Program and Financing (in millions of dollars)


Identification code 12–4140–0–3–351 2010 actual CR 2012 est.

Obligations by program activity:
0008 Loan recoverable costs 3 5 4
0108 Admininstrative expenses - Department of Justice fees 1 1
0109 Costs incidental to acquisition of real property 2 2
0118 Civil rights settlements 5 12 10



0191 Total operating expenses 5 15 13



0900 Total new obligations 8 20 17

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 21 22
1022 Capital transfer of unobligated balances to general fund –21 –22



1050 Unobligated balance (total)
Budget authority:
Spending authority from offsetting collections, mandatory:
1800 Collected 230 210 180
1820 Capital transfer of spending authority from offsetting collections to general fund –200 –190 –163



1850 Spending auth from offsetting collections, mand (total) 30 20 17
1930 Total budgetary resources available 30 20 17
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 22

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1 1 1
3030 Obligations incurred, unexpired accounts 8 20 17
3040 Outlays (gross) –8 –20 –17
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1 1 1

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 30 20 17
Outlays, gross:
4100 Outlays from new mandatory authority 8 19 17
4101 Outlays from mandatory balances 1



4110 Outlays, gross (total) 8 20 17
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources Principal Repayments –230 –147 –125
4123 Non-Federal sources Interest Repayments –58 –50
4123 Non-Federal sources Miscellaneous –5 –5



4130 Offsets against gross budget authority and outlays (total) –230 –210 –180



4160 Budget authority, net (mandatory) –200 –190 –163
4170 Outlays, net (mandatory) –222 –190 –163
4180 Budget authority, net (total) –200 –190 –163
4190 Outlays, net (total) –222 –190 –163

Status of Direct Loans (in millions of dollars)


Identification code 12–4140–0–3–351 2010 actual CR 2012 est.

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 1,181 1,040 890
1251 Repayments: Repayments and prepayments –161 –146 –125
1261 Adjustments: Capitalized interest 4 3 3
Write-offs for default:
1263 Direct loans –8 –7 –6
1264 Other adjustments, net (+ or -) 24



1290 Outstanding, end of year 1,040 890 762

Status of Guaranteed Loans (in millions of dollars)


Identification code 12–4140–0–3–351 2010 actual CR 2012 est.

Cumulative balance of guaranteed loans outstanding:
2210 Outstanding, start of year 31 23 16
2251 Repayments and prepayments –8 –7 –6
2263 Adjustments: Terminations for default that result in claim payments



2290 Outstanding, end of year 23 16 10

Memorandum:
2299 Guaranteed amount of guaranteed loans outstanding, end of year 22 16 10

Addendum:
Cumulative balance of defaulted guaranteed loans that result in loans receivable:
2310 Outstanding, start of year 4
2351 Repayments of loans receivable –4

As required by the Federal Credit Reform Act of 1990, this account records for the farm loan programs all cash flows to and from the Government resulting from direct loans obligated, loan guarantees committed, and grants made prior to 1992. New loan activity in 1992 and beyond (including credit sales of acquired property that resulted from obligations or commitments in any year) is recorded in corresponding program and financing accounts. Payments to settle certain discrimination claims against USDA may also be made from this account.

Balance Sheet (in millions of dollars)


Identification code 12–4140–0–3–351 2009 actual 2010 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 21 23
1601 Loans Receivable 1,181 1,040
1602 Interest receivable 230 208
1603 Allowance for estimated uncollectible loans and interest (-) –147 –246


1604 Direct loans and interest receivable, net 1,264 1,002
1605 Accounts receivable/judgments receivable 2 10
1606 Foreclosed property 12 11


1699 Value of assets related to direct loans 1,278 1,023
1701 Defaulted guaranteed loans, gross 4


1999 Total assets 1,303 1,046
LIABILITIES:
2104 Federal liabilities: Resources payable to Treasury 1,246 1,036
Non-Federal liabilities:
2201 Accounts payable 1
2204 Liabilities for loan guarantees 1
2207 Other 55 10


2999 Total liabilities 1,303 1,046


4999 Total liabilities and net position 1,303 1,046

Object Classification (in millions of dollars)


Identification code 12–4140–0–3–351 2010 actual CR 2012 est.

Direct obligations:
25.2 Other services from non-federal sources 7 20 17
42.0 Insurance claims and indemnities 1



99.9 Total new obligations 8 20 17

Commodity Credit Corporation Fund

reimbursement for net realized losses

(including transfers of funds)

For the current fiscal year, such sums as may be necessary to reimburse the Commodity Credit Corporation for net realized losses sustained, but not previously reimbursed, pursuant to section 2 of the Act of August 17, 1961 (15 U.S.C. 713a-11): Provided, That of the funds available to the Commodity Credit Corporation under section 11 of the Commodity Credit Corporation Charter Act (15 U.S.C. 714i) for the conduct of its business with the Foreign Agricultural Service, up to $5,000,000 may be transferred to and used by the Foreign Agricultural Service for information resource management activities of the Foreign Agricultural Service that are not related to Commodity Credit Corporation business.

hazardous waste management

(limitation on expenses)

For the current fiscal year, the Commodity Credit Corporation shall not expend more than $5,000,000 for site investigation and cleanup expenses, and operations and maintenance expenses to comply with the requirement of section 107(g) of the Comprehensive Environmental Response, Compensation, and Liability Act (42 U.S.C. 9607(g)), and section 6001 of the Resource Conservation and Recovery Act (42 U.S.C. 6961). Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–4336–0–3–999 2010 actual CR 2012 est.

Obligations by program activity:
0001 Commodity purchases and related inventory transactions 1,639 1,727 1,162
0002 Storage, transportation and other obligations 69 12 16
0003 Dairy export incentive program 20 3
0004 Market access program 200 200 200
0005 Technical Assistance for speciality crops 8 9 9
0006 Emerging markets program 9 10 10
0007 Foreign market development cooperative 35 35 35
0008 Quality samples program 2 2 2
0009 Pilot program for regional food aid 25 25 5
0010 Feed grains 2,201 2,393 1,745
0011 Wheat 1,239 1,387 876
0012 Rice 418 407 336
0013 Cotton 1,511 837 520
0014 Dairy program 182 300 120
0015 Tobacco program 954 960 960
0016 Peanut program 81 104 52
0017 Wool and Mohair program 8 7 7
0023 Non-Insured assistance program 99 117 115
0024 Oilseeds payment program 543 580 434
0025 Marketing loan writeoffs 2 3
0027 Tehnical Assistance for Brazilian Cotton Industry 71 147 147
0028 Biomass Crop Assistance Program 246 199 198
0036 Conservation reserve program (CRP) 1,793 1,855 1,995
0037 Emergency Forestry Conservation Reserve Program 8 9 8
0038 Voluntary Public Access & Habitat Incentives 12 22 17
0047 Reimbursable agreement/transfers to State and Federal Agencies 49 45 45
0048 Treasury 6 18 39
0049 Other Interest 3 3 3
0052 Conservation Reserve Program Technical assistance 90 143 147
0055 Asparagus assistance 15
0056 Pigford Claims 100
0057 BEHT Non-Commodity Costs 140 140
0058 Section 416b/FFP/ocean transportation 49 62 58



0091 Direct program activities, subtotal 11,572 11,873 9,404



0192 Total support and related programs 11,572 11,873 9,404
0801 Commodity loans 7,190 7,015 7,885
0802 Commodities procured - PL480 Titles II / III Commodity costs 788 961 961
0804 P. L. 480 ocean transportation 851 796 796



0809 Reimbursable program activities, subtotal 8,829 8,772 9,642



0899 Total reimbursable obligations 8,829 8,772 9,642



0900 Total new obligations 20,401 20,645 19,046

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1,354 1,625 1,685
1021 Recoveries of prior year unpaid obligations 1,266
1023 Unobligated balances applied to repay debt –18



1050 Unobligated balance (total) 2,602 1,625 1,685
Budget authority:
Appropriations, discretionary:
1100 Appropriation 60 60 –62
Appropriations, mandatory:
1200 Appropriation 15,079 15,089 14,071
1220 Appropriations transferred to other accounts –3,618 –4,273 –5,071
1236 Appropriations applied to repay debt –11,461 –10,816 –9,000



1260 Appropriations, mandatory (total)
Borrowing authority, mandatory:
1400 Borrowing authority 29,965 9,963 7,490
1421 Borrowing authority applied to repay debt –13,067



1440 Borrowing authority, mandatory (total) 16,898 9,963 7,490
Spending authority from offsetting collections, mandatory:
1800 Collected 12,088 10,667 11,541
1800 MARAD Cargo Preference Reimbursements 15 15
1801 Change in uncollected payments, Federal sources –61
1825 Spending authority from offsetting collections applied to repay debt –9,561



1850 Spending auth from offsetting collections, mand (total) 2,466 10,682 11,556
1900 Budget authority (total) 19,424 20,705 18,984
1930 Total budgetary resources available 22,026 22,330 20,669
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1,625 1,685 1,623

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 8,191 8,290 8,164
3001 Adjustments to unpaid obligations, brought forward, Oct 1 2,053
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –233 –172 –172



3020 Obligated balance, start of year (net) 10,011 8,118 7,992
3030 Obligations incurred, unexpired accounts 20,401 20,645 19,046
3040 Outlays (gross) –21,089 –20,771 –19,043
3050 Change in uncollected pymts, Fed sources, unexpired 61
3080 Recoveries of prior year unpaid obligations, unexpired –1,266
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 8,290 8,164 8,167
3091 Uncollected pymts, Fed sources, end of year –172 –172 –172



3100 Obligated balance, end of year (net) 8,118 7,992 7,995

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 60 60 –62
Outlays, gross:
4010 Outlays from new discretionary authority 43 60 –62
4011 Outlays from discretionary balances 17



4020 Outlays, gross (total) 43 77 –62
Mandatory:
4090 Budget authority, gross 19,364 20,645 19,046
Outlays, gross:
4100 Outlays from new mandatory authority 15,311 13,593 14,052
4101 Outlays from mandatory balances 5,735 7,101 5,053



4110 Outlays, gross (total) 21,046 20,694 19,105
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –4,207 –3,625 –3,626
4123 Non-Federal sources –7,881 –7,057 –7,930



4130 Offsets against gross budget authority and outlays (total) –12,088 –10,682 –11,556
Additional offsets against gross budget authority only:
4140 Change in uncollected pymts, Fed sources, unexpired 61
4142 Offsetting collections credited to expired accounts



4150 Additional offsets against budget authority only (total) 61



4160 Budget authority, net (mandatory) 7,337 9,963 7,490
4170 Outlays, net (mandatory) 8,958 10,012 7,549
4180 Budget authority, net (total) 7,397 10,023 7,428
4190 Outlays, net (total) 9,001 10,089 7,487

Summary of Budget Authority and Outlays (in millions of dollars)


2010 actual CR 2012 est.

Enacted/requested:
Budget Authority 7,397 10,023 7,428
Outlays 9,001 10,089 7,487
Legislative proposal, subject to PAYGO:
Budget Authority –1
Outlays –1
Total:
Budget Authority 7,397 10,023 7,427
Outlays 9,001 10,089 7,486

Status of Direct Loans (in millions of dollars)


Identification code 12–4336–0–3–999 2010 actual CR 2012 est.

Position with respect to appropriations act limitation on obligations:
1131 Direct loan obligations exempt from limitation 7,190 7,015 7,884



1150 Total direct loan obligations 7,190 7,015 7,884

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 414 671 679
1231 Disbursements: Direct loan disbursements 7,190 7,015 7,884
1251 Repayments: Repayments and prepayments –6,928 –7,007 –7,864
1264 Write-offs for default: Other adjustments, net (+ or -) –5 –4



1290 Outstanding, end of year 671 679 695

The Commodity Credit Corporation (CCC) was created to: stabilize, support, and protect farm income and prices; help maintain balanced and adequate supplies of agricultural commodities, their products, foods, feeds, and fibers; and help in their orderly distribution.

The Corporation's capital stock of $100 million is held by the U.S. Treasury. Under present law, up to $30 billion may be borrowed from the U.S. Treasury to finance operations.

Current, indefinite appropriation authority is requested to cover all net realized losses. Appropriations to the Corporation for net realized losses have no effect on budget authority, as they are used to repay debt directly with the Treasury.

Budget assumptions._The following general assumptions form the basis for the Corporation's 2011 and 2012 budget estimates: (a) national income will rise both in 2011 and 2012 from the present level; (b) 2011 crop production will increase from 2010 crop levels for some commodities; (c) generally, exports of agricultural commodities in 2012 are expected to be higher than 2011 levels; and (d) yields for the 2011 crops are based on recent averages adjusted for trends.
It is difficult to accurately forecast requirements for the year ending September 30, 2012, since the projections are subject to complex and unpredictable factors such as weather, other factors which affect the volume of production of crops not yet planted, feed, food, and energy needs here and overseas, and available dollar exchange.
Appropriations are made to reimburse the Corporation for net realized losses sustained in carrying out its operations.
USDA has incorporated stochastic price and production variability into its 10-year budget baseline process starting with the 2007 President's Budget. For the 2010–2021 crops, Commodity Credit Corporation outlay projections for counter-cyclical payments, Average Crop Revenue Election (ACRE) payments, marketing loan benefits, and Milk Income Loss Contract payments are based on price probability distributions and flexibilities generated by the Economic Research Service's Food and Agricultural Policy Simulation model. This approach was used for feed grains (corn, barley, sorghum, oats), wheat, rice, upland cotton, soybeans, sugar, and dairy.

2012 ESTIMATE [In millions of dollars]


Program Gross obligations Net outlays Net realized loss for year

Farm income, marketing assistance loans, and price support:
Commodity loans (non-ACRE) 7,565 –6 0
ACRE loans 319 23 0
Feed grain payments 1,745 1,745 1,745
Wheat payments 876 876 876
Rice payments 336 336 336
Cotton payments 520 520 520
Other support and related 5,269 1,431 1,897
Other items not distributed by program:
Interest 42 6 8

All other 208 452 208



Total, farm income, marketing assistance loans, and price-support programs 16,880 5,383 5,590
Conservation programs:
Conservation reserve program 2,142 2,142 2,142
Emergency forestry conservation reserve program 8 8 8
Voluntary Public Access 16 16 16

Conservation Program Transfers to NRCS 0 0 4,592



Total, conservation programs 2,166 2,166 6,758
Total, Commodity Credit Corporation 19,046 7,549 12,348





PROGRAMS OF THE CORPORATION

Price support, marketing assistance loans, and related stabilization programs._The Corporation conducts programs to support farm income and prices and stabilize the market for agricultural commodities. Price support is provided to producers of agricultural commodities through loans, purchases, payments, and other means. This is done mainly under the Commodity Credit Corporation Charter Act, as amended, the Agricultural Act of 1949 (1949 Act), as amended, the Farm Security and Rural Investment Act of 2002 (2002 Farm Bill), and the Food, Conservation and Energy Act of 2008 (2008 Farm Bill).
Price support is mandatory for sugar and dairy products. Marketing assistance loans are mandatory for wheat, feed grains, oilseeds, upland cotton, peanuts, rice, and pulse crops. Loans are also required to be made for sugar, honey, wool, mohair, and extra long staple cotton.
One method of providing support is loans to and purchases from producers. With limited exceptions, loans made on commodities are nonrecourse. The commodities serve as collateral for the loan and on maturity the producer may deliver or forfeit such collateral to satisfy the loan obligation without further payment.
Direct purchases may be made from processors as well as producers, depending on the commodity involved. Also, special purchases are made under various laws for the removal of surpluses; for example, the Act of August 19, 1958, as amended, and section 416 of the Agricultural Act of 1949, as amended.

Direct Payments and Counter-Cyclical Payments._The 2002 Farm Bill established direct payments and counter-cyclical payments for May 2002 through 2007. The payments were extended through the 2012 crop year by the 2008 Farm Bill. The eligible commodities for both direct payments and counter-cyclical payments are wheat, corn, grain sorghum, barley, oats, upland cotton, rice, soybeans, other oilseeds, and peanuts. The 2008 Farm Bill adds the following as eligible commodities: long grain and medium grain rice and pulse crops, expanded to include large chickpeas.
Direct Payments are payments to producers for which payment yields and base acres are established. The commodity payment amount is calculated as follows: Payment Amount = specified rate x payment acres x payment yield. At the option of the producer, the producer can choose to receive advance payments (up to 22 percent) during the producer's selected month. The month selected may be any month during the period beginning on December 1 of the calendar year before the calendar year in which the crop of the covered commodity is harvested through the month within which the direct payment would otherwise be made. The direct payment rates established in the 2008 Farm Bill are the same as those in the 2002 Farm Bill; however, payment acres decrease from 85 percent to 83.3 percent of base acres for 2009–2011 crops, and no advance payments are available for the 2012 and subsequent crops.
Counter-Cyclical Payments are payments to producers for which payment yields and base acres are established for eligible commodities if it is determined that the effective commodity price is less than the target commodity price. Counter-cyclical payments will be made for the crop as soon as practicable after the end of the 12-month marketing year for the eligible commodity. If, before the end of the 12-month marketing year it is determined that counter-cyclical payments will be required for the eligible commodity, producers will be provided the option to receive partial payment of the projected counter-cyclical payment. Partial counter-cyclical payments are limited to 40 percent of the projected rate, are available for the 2008–2010 crops only, and are payable after completion of the first 180 days of the marketing year.

Average Crop Revenue Election (ACRE) Payments._The 2008 Farm Bill adds the ACRE program for the 2009–2012 crop years. Producers who elect to enroll a farm in ACRE are eligible for ACRE payments in lieu of counter-cyclical payments on the farm and in exchange for a 20 percent reduction in direct payments on the farm and a 30 percent reduction in the marketing assistance loan rates for all commodities produced on the farm except that the loan rate for seed cotton loans will not be so reduced. The election to enroll a farm in ACRE may be made for any of the crop years 2009–2012, but once the election is made, it is irrevocable through the 2012 crop.

Marketing assistance loans._The 2002 Farm Bill authorized producers of eligible crops to receive non-recourse marketing assistance loans from the government for any quantity of a loan commodity produced on the farm by pledging their production as loan collateral. This loan shall have a term of 9 months beginning on the first day of the first month after the month in which the loan is made. The loan cannot be extended. As a condition of the receipt of a marketing assistance loan, the producer shall comply with applicable conservation requirements under subtitle B of title XII of the Food Security Act of 1985 and applicable wetland protection requirements under subtitle C of title XII of the Act during the term of the loan. Producers of eligible commodities can repay a marketing assistance loan at a rate that is the lesser of (1) the loan rate established for the commodity plus interest; or (2) a rate that the Secretary determines. Special rules apply to upland cotton, rice, and extra long staple cotton. Crops eligible for marketing assistance loans include wheat, corn, barley, oats, grain sorghum, rice, upland cotton, soybeans, extra long staple cotton, other oilseeds, dry peas, lentils, small chickpeas, honey, wool, and mohair. The 2008 Farm Bill establishes specific loan rates for long grain and medium grain rice and restricts loan rate adjustments to grade and quality factors. Also, large chickpeas are added as a new marketing assistance loan commodity with a higher loan rate than small chickpeas.

Marketing loss assistance for asparagus producers._The 2008 Farm Bill authorizes the use of $15 million to make payments to 2007 crop asparagus producers. Of the total, $7.5 million will be available to fresh market asparagus producers and $7.5 million will be available to frozen market asparagus producers.

Peanut price support program._Under the 2008 Farm Bill, peanuts qualify for ACRE or direct payments, counter-cyclical payments, marketing assistance loans and loan deficiency payments for the 2009 through 2012 crops.
The 2002 Farm Bill terminated the marketing quota programs and repealed price support programs. The prior quota programs stayed in effect for the 2001 crop only, with quota buyout compensation payments being made during 2002 through 2006. The prior price support programs remained in effect for the 2002 crop only, notwithstanding any other provision of law or crop insurance policy.
The 2002 Farm Bill established marketing assistance loans for the 2002 through 2007 crops, with the loan rate for peanuts of $355 per ton. The 2008 Farm Bill continues this rate. The payment rate shall be the amount by which the established loan rate exceeds the rate at which a loan may be repaid.

Tobacco program._The American Jobs Creation Act of 2004, P.L. 108–357, eliminated the program effective with the 2005 crop. In return for losing the program, growers and quota holders will receive a buyout. The owners of quota are being paid $7 per pound for the quota they hold. The actual producers are being paid $3 per pound for the quota they produced. The legislation eliminates all geographic and poundage restrictions on tobacco production as well as price support. The buyout is funded by assessments on the tobacco product manufacturers and importers. The program will cost $10.14 billion, and the growers and quota holders will be paid over a 10-year period.

Sugar program._Sugar qualifies for price support. The 2002 Farm Bill extended the national average sugar loan rates to cover through the 2007 crops at 18 cents per pound for raw cane sugar and 22.9 cents per pound for refined beet sugar. The 2008 Farm Bill provides for escalating rates through crop year 2012. For raw cane sugar, the rate increases to 18.25 cents per pound for 2009, 18.5 cents per pound for 2010 and 18.75 cents per pound for 2011–2012. For refined beet sugar, the rates for crop year 2009–2012 are the raw cane sugar rate times 1.285. Loans are available to processors of domestically grown sugarcane and sugar beets for a term of nine months that does not begin or extend beyond the end/beginning of a fiscal year. The non-recourse loans extend through the 2007 crop for processors of domestically produced sugar beets and sugarcane including for in-process sugar. Loans for in-process sugar have a loan rate of 80 percent of the loan rate for raw cane sugar or refined beet sugar (based on the source material used). If forfeitures occur, the processor shall convert the in-process into final product at no cost to the CCC. Upon transfer, the processor will receive payment based on the loan rate less 80 percent of raw cane or refined beet sugar rate times the quantity of sugar transferred. The loan program will continue through the 2012 crop. The 2002 Farm Bill did not resume the sugar marketing assessment collections but authorized marketing allotments. The 2002 Act provided assistance for sugar donations in the amount of 10,000 tons to compensate sugar producers who suffer losses incurred beyond existing CCC administered programs. This assistance was a one-time occurrence.
The 2008 Farm Bill extends the marketing allotment provisions of the 2002 Act, except they are now permanent and cannot be set at a level less than 85 percent of estimated sugar deliveries for human consumption. The 2008 Farm Bill introduces the Feedstock Flexibility Program, which requires the diversion of sugar from food use to ethanol producers, if needed, to keep sugar prices above levels at which sugar processors might otherwise forfeit sugar under loan to the CCC.

Dairy program._The 2002 Farm Bill extended the Dairy Price Support Program from June 1, 2002 through December 31, 2007 at a rate of $9.90 per hundredweight for milk containing 3.7 percent butterfat. The support program is carried out through the purchase of butter, nonfat dry milk, and cheese at prices that enable processors to pay dairy farmers, on average, the support price for milk. As under previous law, the Secretary may allocate the rate of price support between the purchase prices for nonfat dry milk and butter in a manner that minimizes CCC expenditures or other objectives, as the Secretary considers appropriate. Cash CCC inventory sales (with some exceptions) shall be at any price that the Secretary determines will maximize CCC returns. The 2002 Farm Bill repealed all legislative authority for the Dairy Recourse Loan Program but established a new Milk Income Loss Contract Program (MILC), under which the Secretary may contract with eligible producers to make monthly payments when milk prices fall below specified levels. The U.S. Troop Readiness, Veterans' Care, Katrina Recovery, and Iraq Accountability Appropriations Act, 2007 (P.L. 110–28) extended the MILC program through September 2007.
The 2008 Farm Bill replaces the price support program of the 2002 Farm Bill with the Dairy Product Price Support Program, which is effective for calendar years 2008–2012. It requires the Secretary to support the price of cheddar cheese, butter and nonfat dry milk through purchases of such products at prices not less than $1.13 per pound for cheddar cheese in blocks, not less than $1.10 per pound for cheddar cheese in barrels, not less than $1.05 per pound for butter, and not less than $0.80 per pound for nonfat dry milk. Purchase prices for milk products may be adjusted lower based on preset levels of product net removals. The 2008 Farm Bill extends the MILC program through September 30, 2012. The payment calculation percentage is raised from 34 percent to 45 percent and the payment quantity is raised from 2,400,000 to 2,985,000 million pounds per fiscal year effective October 1, 2008 through August 31, 2012. A feed cost adjuster is added that raises the $16.94 base price when the national average ration cost exceeds $7.35 per hundredweight for a given month.
Section 748(a) of the fiscal year 2010 USDA Appropriations Act, P.L. 111–80, appropriated $60 million for the purchase of cheese and cheese products, which the Commodity Credit Corporation is procuring.

Payment Limitations._In general, the 2002 Farm Bill revised the Food Security Act of 1985 (7 U.S.C. 1308) for payment limitations. The total amount of direct payments made to a person during any crop year for one or more covered commodities may not exceed $40,000. The 2008 Farm Bill rescinds the three entity rule for payment limitation purposes for the 2009–2012 crops. Instead, payments are tracked as received directly or indirectly by an individual person or legal entity (otherwise termed direct attribution). Except for participants who elect to receive ACRE payments, the direct payment limitation remains at $40,000 for covered commodities in the 2008 Farm Bill, with a separate $40,000 payment limitation for peanut direct payments. The payment limitation on counter-cyclical payments made to a person during any crop year for one or more covered commodities continues at $65,000 in the 2008 Farm Bill, except for participants who elect to receive ACRE payments. For counter-cyclical payments, there is a separate $65,000 payment limitation for peanut counter-cyclical payments. For producers that receive ACRE payments, the payment limit is $65,000 plus the amount their direct payments are reduced due to their participation in ACRE. The total amount of gains and payments that a person may receive during any crop year under marketing assistance loan and loan deficiency payment provisions may not exceed $75,000 for crop years 2002–2008. The 2008 Farm Bill rescinds the payment limitation for both marketing loan gains and loan deficiency payments beginning with the 2009 crop. Notwithstanding any other provision of law, an individual or entity shall not be eligible to receive any benefit described above if the average adjusted annual gross income of the individual or entity exceeds $2,500,000, unless not less than 75 percent of the average adjusted gross income of the individual or entity is derived from farming, ranching, or forestry operations, as determined by the Secretary. The 2008 Farm Bill extends these provisions through the 2008 crop year, but makes commodity program payments subject to farm and nonfarm adjusted gross income (AGI) limits for 2009–2012 crop years. The AGI attributable to farming activities is adjusted farm gross income (AFGI), and the AGI attributable to other activities is adjusted nonfarm gross income (ANGI). If AFGI exceeds $750,000, the person or entity is ineligible to receive commodity program payments, and if ANGI exceeds $500,000, the person or entity is ineligible to receive payments. Commodity program payments include direct, counter-cyclical, ACRE, loan deficiency, marketing loan gain, NAP, supplemental crop disaster assistance, MILC, and trade adjustment assistance payments.

Disaster Payments._The U.S. Troop Readiness, Veterans' Care, Katrina Recovery, and Iraq Accountability Appropriations Act, 2007, P.L. 110–28, appropriated $2.8 billion in agricultural disaster aid for America's farmers and ranchers. The 2008 Consolidated Appropriations Act, P.L. 110–161, provided an additional $602 million under Sec. 743, which extends the period of loss eligibility for disaster assistance from February 28, 2007 to December 31, 2007. Unlike previous disaster supplemental Appropriations Acts, funding is through USDA Disaster Assistance rather than CCC.

Noninsured Assistance Program._The Agricultural Risk Protection Act of 2000 eliminated the area loss requirement for triggers and made other changes. It also included a provision that all types or varieties of a crop or commodity may be considered to be a single eligible crop for NAP assistance and provided additional funding in 2002 with annual increases through 2010. The 2008 Farm Bill amended the payment limitation provisions to conform with direct attribution of payments to a person of legal entity.Foreign Market Development and Food Assistance Programs._

Dairy Export Incentive Program (DEIP)._DEIP provides cash bonus payments to exporters to facilitate commercial sales of U.S. dairy products in overseas markets. Estimates of the quantity of dairy products to be exported under DEIP and associated expenditures were formulated within the maximum allowable expenditure and quantity levels specified in conjunction with provisions of the Uruguay Round Agreement. Consequently, current baseline projections assume that DEIP will not exceed $116.6 million annually during 2002–2012. Actual DEIP subsidies are further limited on a product-by-product basis under the Uruguay Round.

Export Enhancement Program (EEP)._The 2008 Farm Bill eliminated authority for the program.

Market Access Program (MAP)._Under the MAP, CCC Funds are used to reimburse participating organizations for a portion of the costs of carrying out overseas marketing and promotional activities. The 2008 Farm Bill continued the authority for the MAP program with funding of $200 million for 2008–2012.

Foreign Market Development Cooperator Program (FMD) and Quality Samples Program._Under the FMD program, cost-share assistance is provided to nonprofit commodity and agricultural trade associations to support overseas market development activities that are designed to remove long-term impediments to increased U.S. trade. The 2002 Farm Bill increased the available funds for this program to $34.5 million for 2002 through 2007 and the 2008 Farm Bill continues this funding level for 2008–2012. In addition, the budget proposes to increase discretionary funding for the program in fiscal year 2011 by $34.5 million as part of a broader government wide initiative to increase export promotion.
CCC will fund the Quality Samples Program at an authorized annual level of $2.5 million. Under this initiative, samples of U.S. agricultural products will be provided to foreign importers to promote a better understanding and appreciation for the high quality of U.S. products.

Commodity Donations._The 2008 Farm Bill authorizes the donation of surplus commodity inventory to domestic nutrition programs. The Corporation may also donate commodities under the authority of section 416(b) of the Agricultural Act of 1949 to carry out programs of assistance in developing countries and friendly countries and pay costs associated with making the commodities available. Commodities that are acquired by CCC in the normal course of its domestic support operations will be available for donation. The Corporation may also use its funds to furnish commodities overseas under the authority of the Food for Progress Act of 1985; however, not more than $55 million of the funds of the Corporation (exclusive of the costs of commodities) may be used for each fiscal year.

The Bill Emerson Humanitarian Trust._The Bill Emerson Humanitarian Trust (BEHT) is a commodity and/or monetary reserve designed to ensure that the United States can meet its international food aid commitments. Assets of the Trust can be released any time the Administrator of the U.S. Agency for International Development determines that Title II of the Food for Peace Act funding for emergency needs is inadequate to meet those needs in any fiscal year. When a release from the Trust is authorized, the Trusts assets cover all commodity costs associated with the release. All non-commodity costs, including ocean freight charges; internal transportation, handling, and storage overseas; and certain administrative costs are paid by CCC. The 2008 Farm Bill extended the authorization to replenish the BEHT through 2012.

Conservation Programs._Conservation programs administered by the Farm Service Agency and the Natural Resources Conservation Service are funded through the Commodity Credit Corporation. These programs help farmers adopt and maintain conservation systems that protect water quality, reduce soil erosion, protect and enhance wildlife habitat and wetlands, conserve water, and sequester carbon.

Conservation Reserve Program (CRP)._Administered by FSA, the CRP is USDA's largest conservation/environmental program. The purpose of CRP is to cost-effectively assist farm owners and operators in conserving and improving soil, water, air, and wildlife resources by converting highly erodible and other environmentally sensitive acreage normally devoted to the production of agricultural commodities to a long-term resource-conserving cover. CRP participants enroll contracts for periods from 10 to 15 years in exchange for annual rental payments and cost-share and technical assistance for installing approved conservation practices.
The CRP is authorized in all 50 States, Puerto Rico, and the Virgin Islands, on all highly erodible cropland, other environmentally sensitive cropland, and certain marginal pastureland meeting the eligibility criteria. In addition to cropland in areas adjacent to lakes and streams converted to buffers , and cropland that can serve as restored or constructed wetlands, eligible land may include cropland contributing to water quality problems, and other lands posing environmental threats. Also eligible for the CRP are water quality or wildlife habitat impaired areas that do not meet the highly erodible land (HEL) criteria, such as the Chesapeake Bay, Great Lakes, and Long Island Sound watershed regions.
CRP was established by the 1985 Food Security Act and amended and extended under subsequent farm bills. Most recently, the 2008 Farm Bill (P.L. 110–246) re-authorized CRP through September 30, 2012; permits CRP to enroll up to 32 million acres at any one time beginning October 1, 2009; expanded Farmable Wetlands Program (FWP) eligibility; included provisions for funding a tree thinning cost-share program; and included a program transitioning expiring CRP lands from retiring producers to beginning and socially disadvantaged farmers.
In addition to FWP, CRP also enrolls land through general signups, Conservation Reserve Enhancement Program (CREP) signups, and non-CREP continuous signups. FWP operates on a continuous basis. Under general signup provisions, producers compete nationally during specified enrollment periods for acceptance based on an environmental benefits index. Under continuous signup provisions, producers enroll specified high-environmental value lands such as wetlands, riparian buffers, and various types of habitat at any time during the year without competition.
No general sign-ups were held in fiscal years 2007, 2008, or 2009. A general signup was held in fiscal year 2010, in which 4.3 million acres were approved for acceptance.
Under continuous signup, including CREP and FWP, a combined total of 4.6 million acres were under contract as of the end of fiscal year 2010. About 678,000 acres are projected to be enrolled under continuous signup in fiscal year 2012.
2010 ended with 31.4 million acres under contract. With contracts expiring on 4.4 million acres on September 30, 2010 and contracts beginning on 4.3 million acres from FY 2010's general signup and 200,000 acres of continuous signup, 2011 enrollment began with 31.5 million acres. Combined general and continuous signup is projected to remain at or near the 32 million-acre-cap throughout the baseline period. The budget includes a 3.95 million acre general signup in 2011 and a 6.0 million acre general signup in 2012.
For those conservation programs administered by the Natural Resources Conservation Service (NRCS), funding is transferred from CCC to NRCS's Farm Security and Rural Investment Programs account (see the NRCS section). Specifically, these programs include: the Environmental Quality Incentives Program; the Wetlands Reserve Program; the Wildlife Habitat Incentives program; the Farmland Protection Program; the Conservation Security Program; the Conservation Stewardship Program; the Chesapeake Bay Watershed Program; the Agriculture Water Enhancement Program; the Healthy Forest Reserve Program; and the Grassland Reserve Program. NRCS also receives funding from the CCC to carry out technical assistance for the Conservation Reserve Program and to carry out part of the Agricultural Management Assistance Program (see below).

Voluntary Public Access and Habitat Incentive Program._The 2008 Farm Bill authorizes this program to encourage farmers and ranchers to allow public access on their lands for wildlife dependent recreation. It provides up to $50 million of CCC funding through 2012 as grants to States or Tribes that have public access programs. Outlays are estimated at $33.3 million for fiscal year 2011 and $16.7 million for fiscal year 2012.

Biomass Crop Assistance Program (BCAP)._The 2008 Farm Bill amends the 2002 Farm Bill to authorize this program to support the establishment and production of eligible crops for conversion to bioenergy in selected BCAP project areas; and to assist agricultural and forest land owners and operators with the collection, harvest, storage, and transportation of eligible material for use in a biomass conversion facility. BCAP is scheduled for full implementation in 2011, although payments for collection, harvest, and transportation were begun in 2009. The Budget proposes to cap the payments for the collection, harvest, storage and transportation at $70 million in 2012. This is estimated to save $62 million.

Agricultural Management Assistance Program._The Agricultural Risk Protection Act of 2000 authorized CCC funding of $10 million for 2001 and subsequent years for the Agricultural Management Assistance Program (AMAP). AMAP provides cost-share assistance to producers in states in which Federal Crop Insurance Program participation is historically low as determined by the Secretary of Agriculture. The Secretary delegated authority to implement this program to the Natural Resources Conservation Service, Risk Management Agency, and the Agricultural Marketing Service. The 2008 Farm Bill increased funding to $15 million for 2008–2012 and increased to 16 the number of States eligible to participate.

Emergency Forestry Conservation Reserve Program._The Department of Defense, Emergency Supplemental Appropriations to Address Hurricanes in the Gulf of Mexico, and Pandemic Influenza Act of 2006, P.L. 109–148, as amended by P.L. 109–234 and P.L. 110–28, mandates that the Secretary shall carry out an emergency pilot program in States that the Secretary determines have suffered damage to merchantable timber in counties affected by hurricanes during the 2005 calendar year. The Act provided $404.1 million for this program, called the Emergency Forestry Conservation Reserve Program (EFCRP). P.L. 109–234 increased funding for EFCRP by $100 million, to $504.1 million. P.L. 110–28 lifted a restriction limiting the program to calendar year 2006. EFCRP enrollment during calendar year 2006 was 180,175 acres. Signup ended on December 31, 2006 and resumed in August 2007. Since then an additional 111,700 acres have been enrolled . There were 291,873 acceptable acres as of November 30, 2010. These acres do not count against the 32 million acres allowed for CRP.

Loan operations._The following table reflects commodity loan operations of the Corporation:

[In millions of dollars]


Item 2010 actual 2011 est. 2012 est.

Loans outstanding, gross, start of year:
Commodity Credit Corporation 414 671 679
Additional loans made 7,190 7,015 7,884
Deduct:
Loans repaid –6,928 –7,007 –7,864
Acquisition of loan collateral –3 0 –4

Write-offs –2 0 0




Total loans outstanding, gross, end of year 671 679 695




Inventory operations._The following table reflects the inventory operations applicable to the preceding programs:

AGRICULTURAL COMMODITIES [In millions of dollars]


Item 2010 actual 2011 est. 2012 est.


On hand, start of year, gross 205 48 0



Acquisitions:
Forfeiture of loan collateral 3 0 4
Excess of collateral acquired over loans canceled 0 0 0
Purchases 940 1,644 1,063
Transfers and exchanges –12 –26 –4
Carrying charges:
Charges to inventory 17 2 0
Storage and handling (non-add) 4 –2 0

Transportation (non-add) 3 0 0




Total acquisitions 948 1,620 1,063



Dispositions:
Domestic donations to:
Families 135 5 0

Institutions 68 570 0




Total domestic donations 203 575 0



Export donations 68 127 101
Sales and transfers:
Special programs: Title II, Public Law 480 788 961 961
Other sales 42 1 1

Net loss or gain (-) on sales and transfers 4 4 0




Total sales and transfers 834 966 962




Total dispositions 1,105 1,668 1,063




On hand, end of year, gross 48 0 0




Other data._The following table reflects other data which are applicable to price support and related programs:

DATA ON SUPPORT AND RELATED PROGRAMS [In millions of dollars]


Item 2010 actual 2011 est. 2012 est.

Loans made 7,190 7,015 7,884
Loans repaid 6,928 7,007 7,864
Loan collateral forfeited 3 0 4
Loans outstanding, end of year 671 679 695
Acquisitions 948 1,620 1,063
Cost of commodities sold 834 966 962
Cost of commodities donated 271 702 101
Inventory, end of year 48 0 0
Investment in loans and inventory, end of year 719 679 695
Direct producer payments 9,351 8,477 7,244
Net expenditures 9,001 10,029 7,549
Realized losses 15,089 14,071 12,348

Operating expenses._The Corporation carries out its functions through utilization of employees and facilities of other Government agencies. Administrative expenses are incurred by: the Farm Service Agency (FSA); the Foreign Agricultural Service; the Natural Resources Conservation Service; the Risk Management Agency; other agencies of the Department engaged in the Corporation's activities; and the Office of the Inspector General for audit functions. Additional expenses are incurred by FSA county offices for work related to programs of the Corporation, other FSA expenses offset by revenue, custodian, and agency expenses of the Federal Reserve banks and lending agencies, and miscellaneous costs.
Expenses are incurred for acquisition, operation, maintenance, improvement, or disposition of existing property that the Corporation owns or in which it has an interest. These expenses are treated as program expenses. Such program expenses include inspection, classing, and grading work performed on a fee basis by Federal employees or Federal- or State-licensed inspectors; and special services performed by Federal agencies within and outside this Department. Most of these general expenses, including storage and handling, transportation, inspection, classing and grading, and producer storage payments, are included in program costs. They are shown in the program and financing schedule in the entries entitled "Storage, transportation, and other obligations not included above.''
Section 161 of the 1996 Act amended Section 11 of the CCC Charter Act to limit the use of CCC funds for the transfer and allotment of funds to State and Federal agencies. The Section 11 cap of $56 million including FSA loan service fees remains at $56 million in 2010, 2011, and 2012.
The Corporation receives reimbursement for grain requisitioned pursuant to Public Law 87–152 by the States from Corporation stocks to feed resident wildlife threatened with starvation through the appropriation reimbursement for net realized losses. There have been no requisitions in recent years, however. The Corporation receives reimbursement for the commodity costs and other costs, including administrative costs, for commodities supplied to domestic nutrition programs and international food aid programs.

FINANCING

Borrowing authority._The Corporation has an authorized capital stock of $100 million held by the U.S. Treasury and, effective in 1988, authority to have outstanding borrowings up to $30 billion at any one time.
Funds are borrowed from the Treasury and may also be borrowed from private lending agencies and others. The Corporation reserves a sufficient amount of its borrowing authority to purchase at any time all notes and other obligations evidencing loans made to the Corporation by such agencies and others. All bonds, notes, debentures, and similar obligations issued by the Corporation are subject to approval by the Secretary of the Treasury as required by the Act of March 8, 1938.
Interest on borrowings from the Treasury (and on capital stock) is paid at a rate based upon the average interest rate of all outstanding marketable obligations (of comparable maturity date) of the United States as of the preceding month. Interest is also paid on other notes and obligations at a rate prescribed by the Corporation and approved by the Secretary of the Treasury.
The Department of Agriculture and Related Agencies Appropriation Act, 1966, made provision for terminating interest after June 30, 1964 on the portion of the Corporation's borrowings from the Treasury equal to the unreimbursed realized losses recorded on the books of the Corporation after the end of the fiscal year in which such losses are realized.

POSITION WITH RESPECT TO BORROWING AUTHORITY, END OF YEAR [In millions of dollars]


Item 2010 actual 2011 est. 2012 est.

Statutory borrowing authority 30,000 30,000 30,000
Deduct: Borrowings from Treasury 503 453 205
Net statutory borrowing authority available 29,497 29,547 29,795

Note.—Accounts payable, accrued liabilities, and other outstanding obligations not reflected on this table do not become charges against the statutory borrowing authority until they result in borrowings from the Treasury.

Contract authority._Price support and other programs required by statute may result in the Corporation incurring obligations in excess of available funds and borrowing authority. Such obligations are liquidated from subsequent appropriations and other funds that may become available to the Corporation. Any increase in obligations in excess of available fund resources is reported as contract authority in the year involved; a decrease is reported as the application of appropriations and other funds to liquidate the authority.

Appropriations._Under section 2 of Public Law 87–155 annual appropriations are authorized for each fiscal year to reimburse the Corporation for net realized losses incurred as of the close of each year.
The special activities are financed as indicated in the program descriptions above. In addition to certain reimbursements from other agencies, appropriations are made for foreign assistance programs.

Deficit._The net realized losses of the Corporation have previously been reimbursed as follows:

SUPPORT AND RELATED PROGRAMS [In millions of dollars]


2010 actual

Realized losses, 1933 to 2010, inclusive 496,362
Reimbursements by the Treasury:
Reimbursements of realized losses:
Appropriations (71 times) 478,115
Note cancellations (6 times) 2,698

Less dividends paid to Treasury (4 times) –138


Total reimbursements for net realized losses 480,675

Other reimbursements:
Appropriations (2 times) 542

Note cancellation (1 time) 56


Total other reimbursements 598


Total 481,273

Realized deficit as of September 30, 2010, support and related programs 15,089



Commodity Certificates._Subtitle B of the 2000 Act allows for the use of commodity certificates. In making in-kind payments, CCC may (a) "acquire and use commodities that have been pledged to the Commodity Credit Corporation as collateral for loans made by the Corporation;'' (b) "use other commodities owned by the Commodity Credit Corporation;'' and (c) "redeem negotiable marketing certificates for cash under terms and conditions established. Commodity certificates discourage producers from forfeiting commodities pledged as collateral for CCC commodity loans. Certificates are used to repay marketing assistance loans when the adjusted world price (for rice and upland cotton) or the posted county price (for wheat, feed grains, soybeans, wool, mohair, honey, peanuts, dry peas, lentils, small chickpeas, and designated minor oilseeds) is lower than the applicable loan rate. The 2008 Farm Bill amended the 1996 Farm Bill to terminate the use of commodity certificates at the end of the 2009 crop year.

Balance Sheet (in millions of dollars)


Identification code 12–4336–0–3–999 2009 actual 2010 actual

ASSETS:
Federal assets:
1101 Fund balances with Treasury –1,482 –1,249
Investments in US securities:
1106 Receivables, net 508 469
1107 Advances and prepayments 2 2
Non-Federal assets:
1206 Receivables, net 31 114
1207 Advances and prepayments 35 42
1601 Direct loans, gross 414 671
1602 Interest receivable 5 2
1603 Allowance for estimated uncollectible loans and interest (-) –3


1604 Direct loans and interest receivable, net 416 673


1699 Value of assets related to direct loans 416 673
Other Federal assets:
1801 Cash and other monetary assets 93 12
1802 Inventories and related properties 204 22
1803 Property, plant and equipment, net 44 57


1999 Total assets –149 142
LIABILITIES:
Federal liabilities:
2101 Accounts payable 1
2102 Interest payable 3
2103 Debt 3,206 755
2105 Other 1,003 1,356
Non-Federal liabilities:
2201 Accounts payable 35 41
2207 Other 8,206 7,017


2999 Total liabilities 12,453 9,170
NET POSITION:
3100 Appropriated capital –11 3,685
3300 Cumulative results of operations –12,591 –12,713


3999 Total net position –12,602 –9,028


4999 Total liabilities and net position –149 142

Object Classification (in millions of dollars)


Identification code 12–4336–0–3–999 2010 actual CR 2012 est.

Direct obligations:
22.0 Transportation of things 51 202 198
25.2 Other services from non-federal sources 202 206 210
25.2 Other services: Storage and handling 4 1
26.0 Supplies and materials: Costs of commodities sold or donated 1,639 1,727 1,162
41.0 Grants, subsidies, and contributions 9,667 9,717 7,792
43.0 Interest and dividends 9 21 41



99.0 Direct obligations 11,572 11,873 9,404
Reimbursable obligations:
22.0 Transportation of things: P. L. 480 ocean transportation 851 796 796
26.0 Supplies and materials - Cost of Commodities Procured/Donated - PL 480 788 961 961
33.0 Investments and loans 7,190 7,015 7,885
99.0 Reimbursable obligations 8,829 8,772 9,642



99.9 Total new obligations 20,401 20,645 19,046

Commodity Credit Corporation Fund

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 12–4336–4–3–999 2010 actual CR 2012 est.

Obligations by program activity:
0001 Commodity program savings –1



0192 Total support and related programs –1



0900 Total new obligations (object class 25.2) –1

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation –1
1900 Budget authority (total) –1
1930 Total budgetary resources available –1

Change in obligated balance:
3030 Obligations incurred, unexpired accounts –1
3040 Outlays (gross) 1

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross –1
Outlays, gross:
4100 Outlays from new mandatory authority –1
4180 Budget authority, net (total) –1
4190 Outlays, net (total) –1

As part of the President's commitment to fiscal responsibility, the Budget includes three offsets. The proposals include programmatic changes that:

1. Reduce Direct Payment Cap._To transition the dependence of large farms and wealthy landowners on direct payments made on the basis of historical base acres to revenue from other sources including emerging markets for environmental services, the President's Budget proposes a 25 percent reduction in the current cap on direct payments to individuals. The 2008 Farm Bill set a limitation of $40,000 in direct payments per producer participant in the Direct and Countercyclical program and $32,000 for those who participate in the Average Crop Revenue Election (ACRE) program. The proposed adjustment will reduce the limitations to $30,000 (or $24,000 for those in the ACRE option.) These payments are made regardless of market prices, losses, or whether the land is still producing crops. Direct payments are only a modest portion of the roughly $17 billion in direct Government support already provided to farm producers through various USDA programs including farm commodity and income support payments, crop insurance benefits, disaster payments, and Conservation Reserve Program rental payments. Estimated savings over 10-years $1.5 billion. 2. Tighten Payment Eligibility. The President wants to maintain a strong safety net for farm families and beginning farmers. The need for more fiscal responsibility necessitates reexamination of government payments to wealthy individuals who are better able to take advantage of new market opportunities. Therefore, the Budget also proposes a three- year phased reduction in farm program average Adjusted Gross Income (AGI) eligibility limits from the current $500,000 of non-farm AGI to $250,000, and the farm AGI limit for eligibility for direct payments would be reduced from the current $750,000 set by the 2008 Farm Bill to $500,000 over a three- year period as well. These adjustments in current program limits would affect only a very small portion of the farm program participants without disturbing the foundation of the current safety net for productive family farmers. Estimated savings over 10-years $979 million. 3. Eliminate Cotton and Peanut Storage Credits. The Presidents Budget proposes to eliminate the requirement for the Government to pay the storage costs of cotton and peanuts that are put under loan with USDA. Cotton is the only commodity for which this assistance is regularly provided. Storage credits for cotton have been found to have a negative impact on the amount of cotton on the market. Because cotton storage is covered by the Government, producers may store their cotton for longer than necessary. Peanut storage credits are only provided if the crop is forfeited to the Government, therefore payments are rarely made and there is little need for storage credits. Estimated savings $1 million.

commodity credit corporation export (loans) credit guarantee program account

(including transfers of funds)

For administrative expenses to carry out the Commodity Credit Corporation's export guarantee program, GSM 102 and GSM 103, $6,820,000; to cover common overhead expenses as permitted by section 11 of the Commodity Credit Corporation Charter Act and in conformity with the Federal Credit Reform Act of 1990, of which $6,465,000 shall be paid to the appropriation for "Foreign Agricultural Service, Salaries and Expenses'', and of which $355,000 shall be paid to the appropriation for "Farm Service Agency, Salaries and Expenses''. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–1336–0–1–351 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0702 Loan guarantee subsidy 1 18
0707 Reestimates of loan guarantee subsidy 55 122
0708 Interest on reestimates of loan guarantee subsidy 2 3
0709 Administrative expenses 7 7 6



0900 Total new obligations 65 150 6

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 316 331 331
1021 Recoveries of prior year unpaid obligations 5



1050 Unobligated balance (total) 321 331 331
Budget authority:
Appropriations, discretionary:
1100 Appropriation 7 7 6
Appropriations, mandatory:
1200 Appropriation - Subsidy 11 18
1200 Appropriation - upward reestimate 57 125



1260 Appropriations, mandatory (total) 68 143
1900 Budget authority (total) 75 150 6
1930 Total budgetary resources available 396 481 337
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 331 331 331

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 11 1 1
3030 Obligations incurred, unexpired accounts 65 150 6
3040 Outlays (gross) –70 –150 –6
3080 Recoveries of prior year unpaid obligations, unexpired –5
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1 1 1

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 7 7 6
Outlays, gross:
4010 Outlays from new discretionary authority 7 7 6
Mandatory:
4090 Budget authority, gross 68 143
Outlays, gross:
4100 Outlays from new mandatory authority 57 143
4101 Outlays from mandatory balances 6



4110 Outlays, gross (total) 63 143
4180 Budget authority, net (total) 75 150 6
4190 GSM 103 [12–4337] 70 150 6

Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)


Identification code 12–1336–0–1–351 2010 actual CR 2012 est.

Guaranteed loan levels supportable by subsidy budget authority:
215001 GSM 102 3,719 5,400 5,400
215003 Export guarantee program—Facilities 100 100



215999 Total loan guarantee levels 3,719 5,500 5,500
Guaranteed loan subsidy (in percent):
232001 GSM 102 –1.21 –0.86 –0.53
232003 Export guarantee program—Facilities 0.00 18.48 –4.64



232999 Weighted average subsidy rate –1.21 –0.51 –0.60
Guaranteed loan subsidy budget authority:
233001 GSM 102 –45 –46 –29
233003 Export guarantee program—Facilities 18 –4



233999 Total subsidy budget authority –45 –28 –33
Guaranteed loan subsidy outlays:
234001 GSM 102 –27 –46 –33
234003 Export guarantee program—Facilities 18



234999 Total subsidy outlays –27 –28 –33
Guaranteed loan upward reestimates:
235001 GSM 102 43 97
235002 Supplier Credit 14 28



235999 Total upward reestimate budget authority 57 125
Guaranteed loan downward reestimates:
237001 GSM 102 –92 –185
237002 Supplier Credit –2 –3



237999 Total downward reestimate subsidy budget authority –94 –188

Administrative expense data:
3510 Budget authority 7 7 6
3590 Outlays from new authority 7 7 6

This is the program account for the GSM-102 CCC Export Credit Guarantee Program. The GSM-102 Export Credit Guarantee Program covers credit terms of up to three years. Under this program, CCC does not provide financing, but guarantees payments due from foreign banks and buyers. Because payment is guaranteed, financial institutions in the United States can offer competitive credit terms to foreign banks, usually with interest rates based on the London Inter-Bank Offered Rate (LIBOR). If the foreign bank fails to make any payment as agreed, the exporter or assignee must submit a notice of default to the CCC. A claim for loss must be filed, and the CCC will promptly pay claims found to be in good order. CCC usually guarantees 98 percent of the principal payment due and interest based on a percentage of the one-year Treasury rate.

A portion of the GSM-102 guarantees is also made available as Facilities Guarantees. Under this activity, CCC guarantees export financing for capital goods and services to improve handling, marketing, processing, storage, or distribution of imported agricultural commodities and products.

The subsidy estimates for the GSM-102 program are determined in large part by the obligor's sovereign or non-sovereign country risk grade. These grades are developed annually by the International Credit Risk Assessment System Committee (ICRAS). In unusual circumstances, an ICRAS grade for a country may change during the fiscal year. The default estimates for GSM-102 guarantees still use the ICRAS grades, but are now based on programmatic experience and country-specific assumptions rather than the government-wide risk premia used previously.

As required by the Federal Credit Reform Act of 1990, this account records, for this program, the subsidy costs associated with the credit guarantees committed in 1992 and beyond (including modifications of credit guarantees that resulted from obligations or commitments in any year), as well as administrative expenses of this program. The subsidy amounts are estimated on a present value basis; the administrative expenses are estimated on a cash basis. The 2012 Budget displays the GSM loan guarantee volume, the subsidy level that can be justified by forecast economic conditions, and the expected supply/demand conditions of countries requesting GSM loan guarantees.

Object Classification (in millions of dollars)


Identification code 12–1336–0–1–351 2010 actual CR 2012 est.

Direct obligations:
25.3 Other goods and services from federal sources 7 7 6
41.0 Grants, subsidies, and contributions 58 143



99.9 Total new obligations 65 150 6

Commodity Credit Corporation Export Guarantee Financing Account

Program and Financing (in millions of dollars)


Identification code 12–4337–0–3–351 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0711 Default claim payments on principal 163 184 161
0712 Default claim payments on interest 1 1
0713 Payment of interest to Treasury 27 15 15
0740 Negative subsidy obligations 45 46 33
0742 Downward reestimate paid to receipt account 46 144
0743 Interest on downward reestimates 48 44



0900 Total new obligations 329 434 210

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 265 291 113
1023 Unobligated balances applied to repay debt –91 –171



1050 Unobligated balance (total) 174 120 113
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 299 200 126
Spending authority from offsetting collections, mandatory:
1800 Collected 158 227 88
1801 Receivable from Federal sources –11



1850 Spending auth from offsetting collections, mand (total) 147 227 88
1900 Financing authority(total) 446 427 214
1930 Total budgetary resources available 620 547 327
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 291 113 117

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1 13 21
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –125 –114 –114



3020 Obligated balance, start of year (net) –124 –101 –93
3030 Obligations incurred, unexpired accounts 329 434 210
3040 Financing disbursements (gross) –317 –426 –213
3050 Change in uncollected pymts, Fed sources, unexpired 11
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 13 21 18
3091 Uncollected pymts, Fed sources, end of year –114 –114 –114



3100 Obligated balance, end of year (net) –101 –93 –96

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 446 427 214
Financing disbursements:
4110 Financing disbursements, gross 317 426 213
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Payments from program account subsidy –7 –18
4120 Payments from Prograrm Account Upward Reestimate –57 –124
4122 Interest on uninvested funds –12 –3 –3
4123 Loan origination fee –18 –32 –32
4123 Principal collections –38 –28 –35
4123 Interest collections –23 –22 –18
4123 Other collections –3



4130 Offsets against gross financing auth and disbursements (total) –158 –227 –88
Additional offsets against financing authority only (total):
4140 Change in uncollected pymts, Fed sources, unexpired 11



4160 Financing authority, net (mandatory) 299 200 126
4170 Financing disbursements, net (mandatory) 159 199 125
4180 Financing authority, net (total) 299 200 126
4190 Financing disbursements, net (total) 159 199 125

Status of Guaranteed Loans (in millions of dollars)


Identification code 12–4337–0–3–351 2010 actual CR 2012 est.

Position with respect to appropriations act limitation on commitments:
2131 Guaranteed loan commitments exempt from limitation 3,719 5,500 5,500



2150 Total guaranteed loan commitments 3,719 5,500 5,500
2199 Guaranteed amount of guaranteed loan commitments 2,948 5,387 5,387

Cumulative balance of guaranteed loans outstanding:
2210 Outstanding, start of year 6,819 7,045 10,210
2231 Disbursements of new guaranteed loans 2,539 5,500 5,500
2251 Repayments and prepayments –2,150 –2,150 –2,150
2263 Adjustments: Terminations for default that result in claim payments –163 –185 –161



2290 Outstanding, end of year 7,045 10,210 13,399

Memorandum:
2299 Guaranteed amount of guaranteed loans outstanding, end of year 6,904 10,061 13,219

Addendum:
Cumulative balance of defaulted guaranteed loans that result in loans receivable:
2310 Outstanding, start of year 619 731 877
2331 Disbursements for guaranteed loan claims 163 185 161
2351 Repayments of loans receivable –39 –39 –39
2364 Other adjustments, net –12



2390 Outstanding, end of year 731 877 999

As required by the Federal Credit Reform Act of 1990, this non-budgetary account records all cash flows to and from the Government resulting from loan guarantees committed in 1992 and beyond. The amounts in this account are a means of financing and are not included in the budget totals.

Balance Sheet (in millions of dollars)


Identification code 12–4337–0–3–351 2009 actual 2010 actual

ASSETS:
Federal assets:
1101 Fund balances with Treasury 141 190
1101 Accounts Receivable, net 59 127
Net value of assets related to post-1991 acquired defaulted guaranteed loans receivable:
1501 Defaulted guaranteed loans receivable, gross 619 731
1502 Interest receivable 7 10
1505 Allowance for subsidy cost (-) –203 –226


1599 Net present value of assets related to defaulted guaranteed loans 423 515


1999 Total assets 623 832
LIABILITIES:
Federal liabilities:
2101 Accounts payable 1 1
2104 Resources payable to Treasury 613 831
2204 Non-Federal liabilities: Liabilities for loan guarantees 9


2999 Total liabilities 623 832


4999 Total liabilities and net position 623 832

Commodity Credit Corporation Guaranteed Loans Liquidating Account

Program and Financing (in millions of dollars)


Identification code 12–4338–0–3–351 2010 actual CR 2012 est.

Obligations by program activity:
0001 Operating Expenses 1 1



0100 Direct program activities, subtotal 1 1



0900 Total new obligations (object class 41.0) 1 1

Budgetary Resources:
Budget authority:
Spending authority from offsetting collections, mandatory:
1800 Collected 5 10 9
1820 Capital transfer of spending authority from offsetting collections to general fund –5 –9 –8



1850 Spending auth from offsetting collections, mand (total) 1 1
1930 Total budgetary resources available 1 1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 5 5
3030 Obligations incurred, unexpired accounts 1 1
3040 Outlays (gross) –6 –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 5

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 1 1
Outlays, gross:
4100 Outlays from new mandatory authority 1 1
4101 Outlays from mandatory balances 5



4110 Outlays, gross (total) 6 1
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –5 –10 –9



4160 Budget authority, net (mandatory) –5 –9 –8
4170 Outlays, net (mandatory) –5 –4 –8
4180 Budget authority, net (total) –5 –9 –8
4190 Outlays, net (total) –5 –4 –8

Status of Guaranteed Loans (in millions of dollars)


Identification code 12–4338–0–3–351 2010 actual CR 2012 est.

Addendum:
Cumulative balance of defaulted guaranteed loans that result in loans receivable:
2310 Outstanding, start of year 135 134 127
2351 Repayments of loans receivable –1 –7 –7



2390 Outstanding, end of year 134 127 120

This account includes amounts for activities previously funded in the Commodity Credit Corporation Fund.

As required by the Federal Credit Reform Act of 1990, this account records, for this program, all cash flows to and from the Government resulting from loan guarantees committed prior to 1992. This account is shown on a cash basis. All new activity in this program in 1992 and beyond is recorded in corresponding program and financing accounts.

Balance Sheet (in millions of dollars)


Identification code 12–4338–0–3–351 2009 actual 2010 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 5
1701 Defaulted guaranteed loans, gross 136 134
1702 Interest receivable 1 1
1703 Allowance for estimated uncollectible loans and interest (-) –82 –70


1799 Value of assets related to loan guarantees 55 65


1999 Total assets 55 70
LIABILITIES:
Federal liabilities:
2101 Accounts payable 4 5
2104 Resources payable to Treasury 51 65


2999 Total liabilities 55 70


4999 Total liabilities and net position 55 70

Farm Storage Facility Loans Program Account

Program and Financing (in millions of dollars)


Identification code 12–3301–0–1–351 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0705 Reestimates of direct loan subsidy 2 4
0706 Interest on reestimates of direct loan subsidy 3 3



0900 Total new obligations (object class 41.0) 5 7

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 1
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 1 1 1
Budget authority:
Appropriations, mandatory:
1200 Appropriation 5 7
1930 Total budgetary resources available 6 8 1
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1 1 1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 9 1 1
3030 Obligations incurred, unexpired accounts 5 7
3040 Outlays (gross) –12 –7
3080 Recoveries of prior year unpaid obligations, unexpired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1 1 1

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 5 7
Outlays, gross:
4100 Outlays from new mandatory authority 5 7
4101 Outlays from mandatory balances 7



4110 Outlays, gross (total) 12 7
4180 Budget authority, net (total) 5 7
4190 Outlays, net (total) 12 7

Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)


Identification code 12–3301–0–1–351 2010 actual CR 2012 est.

Direct loan levels supportable by subsidy budget authority:
115001 Farm Storage Facility Loans 327 300 300
115002 Sugar Storage Facility Loans 3 3



115999 Total direct loan levels 327 303 303
Direct loan subsidy (in percent):
132001 Farm Storage Facility Loans –1.01 –2.01 –2.30
132002 Sugar Storage Facility Loans 0.00 –0.21 –0.34



132999 Weighted average subsidy rate –1.01 –1.99 –2.28
Direct loan subsidy budget authority:
133001 Farm Storage Facility Loans –3 –6 –7



133999 Total subsidy budget authority –3 –6 –7
Direct loan subsidy outlays:
134001 Farm Storage Facility Loans 6 –5 –7



134999 Total subsidy outlays 6 –5 –7
Direct loan upward reestimates:
135001 Farm Storage Facility Loans 5 7



135999 Total upward reestimate budget authority 5 7
Direct loan downward reestimates:
137001 Farm Storage Facility Loans –17 –27



137999 Total downward reestimate budget authority –17 –27

Farm Storage Facility Loan (FSFL) Program._The FSFL program was established by the Commodity Credit Corporation (CCC) in 1949 to offer low-cost financing to producers for the construction or upgrade of on-farm storage facilities—the program was discontinued in the early 1980's when studies showed sufficient storage space was available. The FSFL was re-established in 2000 due to a severe shortage of available storage. The program was implemented in 2000 by CCC under Section 504(c) of the Federal Credit Reform Act of 1990. The Food, Conservation and Energy Act of 2008 expanded the loan limits, term limits, and eligible commodities for which facilities can be financed by the program. The program now provides producers financing with seven, ten, or twelve-year repayment terms and low interest rates. The program gives producers greater marketing flexibility when farm storage is limited and/or transportation difficulties cause storage problems, allows farmers to benefit from new marketing and technological advances, and maximizes their returns through identity-preserved marketing.

Sugar Storage Facility Loans._The 2002 Farm Bill, as amended by the 2008 Farm Bill, directs that the CCC establish a sugar storage facility loan program to provide financing for processors of domestically produced sugarcane and sugar beets to construct or upgrade storage and handling facilities for raw sugars and refined sugars. The loan term is a minimum of seven years with the amount and terms being determined as any other commercial loan.
As required by the Federal Credit Reform Act of 1990, this account records the subsidy costs associated with the direct loans obligated in 1992 and beyond, as well as administrative expenses of this program. The subsidy amounts are estimated on a present value basis, and the administrative expenses are estimated on a cash basis.

Farm Storage Facility Direct Loan Financing Account

Program and Financing (in millions of dollars)


Identification code 12–4158–0–3–351 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0710 Direct loan obligations 327 303 303
0713 Payment of interest to Treasury 28 40 40
0740 Negative subsidy obligations 3 6 7
0742 Downward reestimate paid to receipt account 13 23
0743 Interest on downward reestimates 4 4



0900 Total new obligations 375 376 350

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 35 86 304
1021 Recoveries of prior year unpaid obligations 34
1023 Unobligated balances applied to repay debt –54



1050 Unobligated balance (total) 15 86 304
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 457 460 450
1421 Borrowing authority applied to repay debt –51



1440 Borrowing authority, mandatory (total) 406 460 450
Spending authority from offsetting collections, mandatory:
1800 Payments from program account 12 7
1800 Principal repayments 96 144 141
1800 Interest repayments 16 27 27
1800 Interest on Uninvested Funds 13 15 17
1800 Fees and Other Collections 2 1 1
1801 Change in uncollected payments, Federal sources –8
1825 Spending authority from offsetting collections applied to repay debt –91 –60 –50



1850 Spending auth from offsetting collections, mand (total) 40 134 136
1900 Financing authority(total) 446 594 586
1930 Total budgetary resources available 461 680 890
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 86 304 540

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 158 225 208
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –9 –1 –1



3020 Obligated balance, start of year (net) 149 224 207
3030 Obligations incurred, unexpired accounts 375 376 350
3040 Financing disbursements (gross) –274 –393 –351
3050 Change in uncollected pymts, Fed sources, unexpired 8
3080 Recoveries of prior year unpaid obligations, unexpired –34
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 225 208 207
3091 Uncollected pymts, Fed sources, end of year –1 –1 –1



3100 Obligated balance, end of year (net) 224 207 206

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 446 594 586
Financing disbursements:
4110 Financing disbursements, gross 274 393 351
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Payments from Program Account Subsidy –7
4120 Payment from program account Upward Reestimate –5 –7
4122 Interest on uninvested funds –13 –15 –18
4123 Principal collections –96 –144 –141
4123 Interest collections –16 –27 –27
4123 Fees and Other Collections –2 –1



4130 Offsets against gross financing auth and disbursements (total) –139 –194 –186
Additional offsets against financing authority only (total):
4140 Change in uncollected pymts, Fed sources, unexpired 8



4160 Financing authority, net (mandatory) 315 400 400
4170 Financing disbursements, net (mandatory) 135 199 165
4180 Financing authority, net (total) 315 400 400
4190 Financing disbursements, net (total) 135 199 165

Status of Direct Loans (in millions of dollars)


Identification code 12–4158–0–3–351 2010 actual CR 2012 est.

Position with respect to appropriations act limitation on obligations:
1131 Direct loan obligations exempt from limitation 327 303 303



1150 Total direct loan obligations 327 303 303

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 419 548 724
1231 Disbursements: Direct loan disbursements 225 320 304
1251 Repayments: Repayments and prepayments –96 –144 –141



1290 Outstanding, end of year 548 724 887

As required by the Federal Credit Reform Act of 1990, this non-budgetary account records all cash flows to and from the Government resulting from direct loans obligated in 1992 and beyond (including modifications of direct loans that resulted from obligations in any year). The amounts in this account are a means of financing and are not included in the budget totals.

Balance Sheet (in millions of dollars)


Identification code 12–4158–0–3–351 2009 actual 2010 actual

ASSETS:
Federal assets:
1101 Fund balances with Treasury 183 311
Investments in US securities:
1106 Receivables, net 3 7
Net value of assets related to post-1991 direct loans receivable:
1401 Direct loans receivable, gross 419 548
1402 Interest receivable 35 40
1405 Allowance for subsidy cost (-) –31 –25


1499 Net present value of assets related to direct loans 423 563


1999 Total assets 609 881
LIABILITIES:
Federal liabilities:
2103 Debt payable to Treasury 592 854
2105 Other Federal Liabilities 17 27


2999 Total liabilities 609 881


4999 Total liabilities and net position 609 881

Apple Loans Program Account

The Agricultural Risk Protection Act of 2000 authorized up to $5 million for the cost to provide loans to producers of apples for economic losses as the result of low prices. Although the program is funded through the Commodity Credit Corporation, program management is performed through farm loan programs. No further funding is requested for this program.

As required by the Federal Credit Reform Act of 1990, this account records, for this program, the subsidy costs associated with the direct loans obligated in 1992 and beyond (including modifications of direct loans or loan guarantees that resulted from obligations or commitments in any year), as well as administrative expenses of this program. The subsidy amounts are estimated on a present value basis.

Emergency Boll Weevil Direct Loan Financing Account

Status of Direct Loans (in millions of dollars)


Identification code 12–4221–0–3–351 2010 actual CR 2012 est.

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 10 10 10



1290 Outstanding, end of year 10 10 10

As required by the Federal Credit Reform Act of 1990, this non-budgetary account records all cash flows to and from the Government resulting from direct loans obligated in 1992 and beyond (including modifications of direct loans that resulted from obligations in any year). The amounts in this account are a means of financing and are not included in the budget totals.

Balance Sheet (in millions of dollars)


Identification code 12–4221–0–3–351 2009 actual 2010 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 1
Net value of assets related to post-1991 direct loans receivable:
1401 Direct loans receivable, gross 10 10
1405 Allowance for subsidy cost (-) –10 –10


1499 Net present value of assets related to direct loans


1999 Total assets 1
LIABILITIES:
2103 Federal liabilities: Debt 1


2999 Total liabilities 1


4999 Total liabilities and net position 1

Agricultural Disaster Relief Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 12–5531–0–2–351 2010 actual CR 2012 est.

0100 Balance, start of year
Receipts:
0200 3.08 Percent of Customs Duties, Agricultural Disaster Relief Fund 776 877
0240 Earnings on Investments, Agricultural Disaster Relief Fund 1



0299 Total receipts and collections 777 877



0400 Total: Balances and collections 777 877
Appropriations:
0500 Agricultural Disaster Relief Fund –777 –877



0799 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 12–5531–0–2–351 2010 actual CR 2012 est.

Obligations by program activity:
0001 Disaster payments 1,573 1,927 1,523
0002 Recovery Act transition disaster payments 689



0900 Total new obligations (object class 41.0) 2,262 1,927 1,523

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1,531 166
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special fund) 777 877
Borrowing authority, mandatory:
1400 Borrowing authority 296 884 1,523
1900 Budget authority (total) 1,073 1,761 1,523
1930 Total budgetary resources available 2,604 1,927 1,523
Memorandum (non-add) entries:
1940 Unobligated balance expiring –176
1941 Unexpired unobligated balance, end of year 166
Special and non-revolving trust funds:
1951 Unobligated balance expiring 176
1952 Expired unobligated balance, start of year 176 176
1953 Expired unobligated balance, end of year 176 176

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 3 328 57
3030 Obligations incurred, unexpired accounts 2,262 1,927 1,523
3040 Outlays (gross) –1,937 –2,198 –1,523
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 328 57 57

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 1,073 1,761 1,523
Outlays, gross:
4100 Outlays from new mandatory authority 403 1,704 1,466
4101 Outlays from mandatory balances 1,534 494 57



4110 Outlays, gross (total) 1,937 2,198 1,523
4180 Budget authority, net (total) 1,073 1,761 1,523
4190 Outlays, net (total) 1,937 2,198 1,523

The Food, Conservation, and Energy Act of 2008 (2008 Farm Bill), P.L. 110–246, provides for Supplemental Agricultural Disaster Assistance under Sec.12033 and 15101. This includes the Agricultural Disaster Relief Trust Fund, which is composed of amounts equivalent to 3.1 percent of the amounts received in the general fund of the U.S. Treasury during 2008–2011 attributable to the duties collected on articles entered, or withdrawn from warehouse, for consumption under the Harmonized Tariff Schedule of the United States. The fund has authority to borrow and repayable advances that are such sums as may be necessary make up the funds budget authority. Advances to the fund must be repaid with interest to the general fund of the U.S. Treasury when the Secretary of the Treasury determines that funds are available in the trust fund.

Obligations of $1,573,277,751 were incurred and total outlays were $1,358,616,041 in 2010, as shown in the table below. Unobligated balances carried over to 2010 of $1,530,625,668 and obligated repayable advances of $296,041,371 provided the funding for 2010 obligations. In 2010, the amount of customs receipts credited to the Agricultural Disaster Relief Trust Fund receipt account totaled $776,745,050. Available budget authority totaling $165,134,338 was carried forward into 2011 as an unobligated balance.

Fiscal Year 2010 Agricultural Disaster Relief Trust Fund Obligations and Outlays [In millions of dollars]


PROGRAMS OBLIGATIONS OUTLAYS

Emergency Assistance for Livestock, Honey Bees, and Farm-Raised Fish Program (ELAP) 21 21
Livestock Forage Disaster Program (LFP) 265 263
Livestock Indemnity Program (LIP) 89 92
Supplemental Revenue Assistance Payments (SURE) Program 1,196 974

Tree Assistance Program (TAP) 2 2


Subtotal 1,573 1,352

Unallocated 0 7



Total 1,573 1,359



Funds from the trust fund may be used to make payments to farmers and ranchers under the following five new disaster assistance programs: Supplemental Revenue Assistance Payments (SURE) Program; Livestock Forage Disaster Program (LFP); Livestock Indemnity Program (LIP); Tree Assistance Program (TAP); and Emergency Assistance for Livestock, Honey Bees, and Farm-Raised Fish Program (ELAP). P.L. 110–246 provides that participants in the new disaster assistance programs are required to have crop insurance or non-insured crop disaster assistance, or to pay a fee if they are otherwise ineligible.

Fiscal Year 2010 - Fiscal Year 2012 Agricultural Disaster Relief Trust Fund Outlays


PROGRAMS 2010 actual 2011 est. 2012 est.

Emergency Assistance for Livestock, Honey Bees, and Farm-Raised Fish Program (ELAP) 21 50 50
Livestock Forage Disaster Program (LFP) 263 524 474
Livestock Indemnity Program (LIP) 92 77 73
Supplemental Revenue Assistance Payments (SURE) Program 974 1,287 921

Tree Assistance Program (TAP) 2 5 5



SUBTOTAL 1,352 1,943 1,523

Unallocated 7 0 0




TOTAL 1,359 1,943 1,523




The American Recovery and Reinvestment Act of 2009 (ARRA) amended the 2008 Farm Bill and the SURE Program to modify the payment formulas for 2008 crops. The ARRA also provided an additional 90 day window for 2008 crops for those producers who did not obtain a policy or plan of insurance or NAP coverage or elect to buy in by September 16, 2008 as authorized under the 2008 Farm Bill. Total ARRA SURE payment outlays made in 2010 were $578,170,337. An additional $255,000,000 in ARRA SURE payments are estimated to be outlayed in fiscal year 2011. There were also $156,736 of ARRA TAP payments made in 2010.

Repayable Advances to Agricultural Disaster Relief Fund

Trust Funds

Tobacco Trust Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 12–8161–0–7–351 2010 actual CR 2012 est.

0100 Balance, start of year 1 1 1
Receipts:
0200 Excise Taxes for Tobacco Assessments, Tobacco Trust Fund 937 960 960



0299 Total receipts and collections 937 960 960



0400 Total: Balances and collections 938 961 961
Appropriations:
0500 Tobacco Trust Fund –937 –960 –960



0599 Total appropriations –937 –960 –960



0799 Balance, end of year 1 1 1

Program and Financing (in millions of dollars)


Identification code 12–8161–0–7–351 2010 actual CR 2012 est.

Obligations by program activity:
0001 Tobacco Buyout Cost Reimbursement to CCC 937 960 960



0900 Total new obligations (object class 41.0) 937 960 960

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1202 Appropriation (trust fund) 937 960 960
1930 Total budgetary resources available 937 960 960

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 937 960 960
3040 Outlays (gross) –937 –960 –960

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 937 960 960
Outlays, gross:
4100 Outlays from new mandatory authority 937 960 960
4180 Budget authority, net (total) 937 960 960
4190 Outlays, net (total) 937 960 960

Natural Resources Conservation Service

Federal Funds

conservation operations

For necessary expenses for carrying out the provisions of the Act of April 27, 1935 (16 U.S.C. 590a-f), including preparation of conservation plans and establishment of measures to conserve soil and water (including farm irrigation and land drainage and such special measures for soil and water management as may be necessary to prevent floods and the siltation of reservoirs and to control agricultural related pollutants); operation of conservation plant materials centers; classification and mapping of soil; dissemination of information; acquisition of lands, water, and interests therein for use in the plant materials program by donation, exchange, or purchase at a nominal cost not to exceed $100 pursuant to the Act of August 3, 1956 (7 U.S.C. 428a); purchase and erection or alteration or improvement of permanent and temporary buildings; and operation and maintenance of aircraft, [$923,729,000]$898,647,000, to remain available until September 30, [2012]2013: Provided, That appropriations hereunder shall be available pursuant to 7 U.S.C. 2250 for construction and improvement of buildings and public improvements at plant materials centers, except that the cost of alterations and improvements to other buildings and other public improvements shall not exceed $250,000: Provided further, That when buildings or other structures are erected on non-Federal land, that the right to use such land is obtained as provided in 7 U.S.C. 2250a. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Special and Trust Fund Receipts (in millions of dollars)


Identification code 12–1000–0–1–302 2010 actual CR 2012 est.

0100 Balance, start of year
Receipts:
0220 NRCS Fees for Conservation Planning - legislative proposal subject to PAYGO 22



0400 Total: Balances and collections 22



0799 Balance, end of year 22

Program and Financing (in millions of dollars)


Identification code 12–1000–0–1–302 2010 actual CR 2012 est.

Obligations by program activity:
0001 Technical assistance 782 812 783
0002 Soil surveys 96 98 93
0003 Snow survey and water forecasting 10 12 11
0004 Plant materials centers 12 11 11



0091 Direct program activities, subtotal 900 933 898
0801 EPA Great Lakes - Reimbursable 1
0802 Reimbursable program activity 44 40 40



0899 Total reimbursable obligations 45 40 40



0900 Total new obligations 945 973 938

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 53 70 26
1021 Recoveries of prior year unpaid obligations 22



1050 Unobligated balance (total) 75 70 26
Budget authority:
Appropriations, discretionary:
1100 Appropriation 889 889 898
Spending authority from offsetting collections, discretionary:
1700 Collected 37 40 40
1701 Change in uncollected payments, Federal sources 19



1750 Spending auth from offsetting collections, disc (total) 56 40 40
1900 Budget authority (total) 945 929 938
1930 Total budgetary resources available 1,020 999 964
Memorandum (non-add) entries:
1940 Unobligated balance expiring –5
1941 Unexpired unobligated balance, end of year 70 26 26

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 212 260 256
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –23 –36 –36



3020 Obligated balance, start of year (net) 189 224 220
3030 Obligations incurred, unexpired accounts 945 973 938
3031 Obligations incurred, expired accounts 3
3040 Outlays (gross) –865 –977 –940
3050 Change in uncollected pymts, Fed sources, unexpired –19
3051 Change in uncollected pymts, Fed sources, expired 6
3080 Recoveries of prior year unpaid obligations, unexpired –22
3081 Recoveries of prior year unpaid obligations, expired –13
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 260 256 254
3091 Uncollected pymts, Fed sources, end of year –36 –36 –36



3100 Obligated balance, end of year (net) 224 220 218

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 945 929 938
Outlays, gross:
4010 Outlays from new discretionary authority 714 760 767
4011 Outlays from discretionary balances 151 217 173



4020 Outlays, gross (total) 865 977 940
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –33 –31 –31
4033 Non-Federal sources –6 –9 –9



4040 Offsets against gross budget authority and outlays (total) –39 –40 –40
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –19
4052 Offsetting collections credited to expired accounts 2



4060 Additional offsets against budget authority only (total) –17



4070 Budget authority, net (discretionary) 889 889 898
4080 Outlays, net (discretionary) 826 937 900
4180 Budget authority, net (total) 889 889 898
4190 Outlays, net (total) 826 937 900

Technical assistance._Through the Conservation Technical Assistance Program, NRCS develops conservation plans that include a variety of technologies and practices for private landowners, conservation districts, Tribes, and other organizations. Comprehensive, landscape-scale conservation planning helps managers reduce soil loss from erosion; address soil, water quality, water conservation, air quality, and agricultural waste management concerns; reduce potential damage caused by excess water and sedimentation or drought; enhance the quality of fish and wildlife habitat; improve the long-term sustainability of all lands, including cropland, forestland, grazing lands, coastal lands, and developed or developing lands; and facilitate changes in land use as needed for natural resource protection and sustainability. In addition, legislation will be submitted for a user fee that helps cover the costs of conservation planning services.

MAIN WORKLOAD FACTORS


2010 actual CR 2012 est.

Customers receiving technical assistance for planning & application, number 137,049 136,000 136,000
Conservation systems planned, million acres 40.7 38.0 38.0
Cropland with conservation applied to improve soil quality, million acres 8.2 7.7 7.3
Grazing land with conservation applied to protect the resource base, million acres 17.0 15.0 14.5

Soil surveys._The primary focus of the Soil Survey Program is to provide current and consistent map interpretations and data sets of the soil resources of the United States. Managing soil as a strategic natural resource is a key component to the vitality of the Nation's rural economies. Scientists and policy makers use soil survey information in studying climate change and evaluating the sustainability and environmental impacts of land use and management practices. Soil surveys are used by planners, engineers, farmers, ranchers, developers, and home owners to evaluate soil suitability and make management decisions for farms, home sites, subdivisions, commercial and industrial sites, and wildlife and recreational areas. NRCS is the lead Federal agency for the National Cooperative Soil Survey (NCSS), a partnership of Federal land management agencies, State agricultural experiment stations, private consultants, and State and local governments. NRCS provides the scientific expertise to enable the NCSS to develop and maintain a uniform system for mapping and assessing soil resources.

MAIN WORKLOAD FACTORS


2010 actual CR 2012 est.

Acres mapped annually (millions) 38.8 36.5 36.0

Snow survey and water supply forecasting._The water supply forecasts are used by individuals, Tribes, organizations, and government for decisions relating to agricultural production, hydroelectric power generation, fish and wildlife management, municipal and industrial water supply, reservoir managements, urban development, flood control, recreation, and water quality management.

Operation of plant materials centers._The selection, evaluation, and release of plant materials and field trials of new or adapted plant technology are made at 27 plant materials centers to determine suitability for erosion control, improved water quality and quantity, range and pasture management, biofuel and biomass production, air quality protection, wildlife management, and other environmental improvements, such as the effects of vegetative practices on climate change. Plant science technology is documented in fact sheets, technical notes, the Field Office Technical Guide, and transferred to the public on the Web. Work at plant materials centers is the foundation of vegetative recommendations for NRCS and many other Federal and State agencies.

Object Classification (in millions of dollars)


Identification code 12–1000–0–1–302 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 411 425 392
11.3 Other than full-time permanent 7 8 7
11.5 Other personnel compensation 14 14 13



11.9 Total personnel compensation 432 447 412
12.1 Civilian personnel benefits 144 148 137
21.0 Travel and transportation of persons 23 24 22
22.0 Transportation of things 4 4 4
23.2 Rental payments to others 20 21 19
23.3 Communications, utilities, and miscellaneous charges 14 14 14
24.0 Printing and reproduction 2 2 2
25.2 Other services from non-federal sources 212 222 204
26.0 Supplies and materials 21 22 30
31.0 Equipment 27 28 53
42.0 Insurance claims and indemnities 1 1 1



99.0 Direct obligations 900 933 898
99.0 Reimbursable obligations 45 40 40



99.9 Total new obligations 945 973 938

Employment Summary


Identification code 12–1000–0–1–302 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 6,191 6,349 5,861
2001 Reimbursable civilian full-time equivalent employment 175 158 158

Farm Security and Rural Investment Programs

Program and Financing (in millions of dollars)


Identification code 12–1004–0–1–302 2010 actual CR 2012 est.

Obligations by program activity:
0001 Wetlands Reserve program 630 726 785
0002 Environmental Quality Incentives program 1,174 1,180 1,408
0004 Agricultural Water Enhancement Program 72 74 60
0005 Wildlife Habitat Incentives program 83 85 73
0006 Farm and Ranch Lands Protection program 150 175 200
0007 Conservation Security program 222 203 197
0008 Grassland Reserve program 100 117 67
0009 Conservation Stewardship Program 390 601 788
0010 Agricultural Management Assistance program 7 8 3
0011 Chesapeake Bay Watershed Initiative 44 72 50
0012 Healthy Forests Reserve Program 8 19 10



0091 Direct program activities, subtotal 2,880 3,260 3,641
0801 Reimbursable Conservation Reserve Program 60 124 124
0802 Reimbursable EPA Great Lakes Environmental Quality Incentives Program 10
0803 Reimbursable EPA Great Lakes Farm and Ranchlands Protection Program 2
0804 Reimbursable EPA Great Lakes Wildlife Habitat Incentives Program 1



0899 Total reimbursable obligations 73 124 124



0900 Total new obligations 2,953 3,384 3,765

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 8 10
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 9 10
Budget authority:
Appropriations, discretionary:
1130 Appropriations permanently reduced –408 –786
Appropriations, mandatory:
1221 Appropriations transferred from other accounts 2,939 3,658 4,427
Spending authority from offsetting collections, mandatory:
1800 Offsetting Collections Conservation Reserve Program 48 124 124
1800 Offsetting collections EPA Great Lakes 3
1801 Change in uncollected payments, Federal sources 29



1850 Spending auth from offsetting collections, mand (total) 80 124 124
1900 Budget authority (total) 3,019 3,374 3,765
1930 Total budgetary resources available 3,028 3,384 3,765
Memorandum (non-add) entries:
1940 Unobligated balance expiring –65
1941 Unexpired unobligated balance, end of year 10

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 2,702 3,422 4,179
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –11 –29 –29



3020 Obligated balance, start of year (net) 2,691 3,393 4,150
3030 Obligations incurred, unexpired accounts 2,953 3,384 3,765
3031 Obligations incurred, expired accounts 68
3040 Outlays (gross) –2,007 –2,627 –2,971
3050 Change in uncollected pymts, Fed sources, unexpired –29
3051 Change in uncollected pymts, Fed sources, expired 11
3080 Recoveries of prior year unpaid obligations, unexpired –1
3081 Recoveries of prior year unpaid obligations, expired –293
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 3,422 4,179 4,973
3091 Uncollected pymts, Fed sources, end of year –29 –29 –29



3100 Obligated balance, end of year (net) 3,393 4,150 4,944

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross –408 –786
Outlays, gross:
4010 Outlays from new discretionary authority –86 –149
4011 Outlays from discretionary balances –147



4020 Outlays, gross (total) –86 –296
Mandatory:
4090 Budget authority, gross 3,019 3,782 4,551
Outlays, gross:
4100 Outlays from new mandatory authority 922 1,154 1,265
4101 Outlays from mandatory balances 1,085 1,559 2,002



4110 Outlays, gross (total) 2,007 2,713 3,267
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –61 –124 –124
Additional offsets against gross budget authority only:
4140 Change in uncollected pymts, Fed sources, unexpired –29
4142 Offsetting collections credited to expired accounts 10



4150 Additional offsets against budget authority only (total) –19



4160 Budget authority, net (mandatory) 2,939 3,658 4,427
4170 Outlays, net (mandatory) 1,946 2,589 3,143
4180 Budget authority, net (total) 2,939 3,250 3,641
4190 Outlays, net (total) 1,946 2,503 2,847

The Food, Conservation, and Energy Act of 2008 (P.L.110–246), which amended Title XII of the Food Security Act of 1985, reauthorized a number of USDA's conservation programs. For conservation programs where NRCS is the lead implementation agency, funds are transferred from the Commodity Credit Corporation (CCC) to the Farm Security and Rural Investment Programs account. This account funds the cost-share, monitoring, easement, financial assistance, and technical assistance costs necessary for delivering the following programs:

Wetlands Reserve Program (WRP)._This program is authorized under Section 1237 of the Food Security Act of 1985, as amended. The authority provides for up to 3,041,200 acres to be enrolled in the program. The purpose of the WRP is to preserve, protect, and restore valuable wetlands. The 2012 Budget assumes $785 million for this program to enroll 271,158 acres in 2012, and proposes to permanently reduce the program by 158,895 acres.

Environmental Quality Incentives Program (EQIP)._This program is authorized under section 1240 of the Food Security Act of 1985, as amended. The purpose of the program is to promote agricultural production and environmental quality as compatible national goals. The 2012 Budget proposes $1.408 billion for this program and proposes to permanently cancel funds exceeding this amount for the program in 2012.

Agricultural Water Enhancement Program (AWEP)._This program is authorized by Section 1240I of the Food Security Act of 1985, as amended. Under AWEP, NRCS enters into partnership agreements with eligible entities to promote ground and surface water conservation or improve water quality on agricultural lands. The 2012 Budget proposes $60 million for this program. The program is a successor to the Ground and Surface Water Program, which was not reauthorized by the Food, Conservation, and Energy Act of 2008.

Conservation Stewardship Program (CSP)._This program is authorized by Section 1238D of the Food Security Act of 1985, as amended. The program encourages producers to address resource concerns in a comprehensive manner by undertaking additional conservation activities and improving, maintaining and managing existing conservation activities. The 2012 Budget proposes $788 million for this program to enroll 12,004,796 acres and proposes to permanently reduce the program by 764,204 acres. This program is the successor to the Conservation Security Program, which was not continued in the Food, Conservation and Energy Act of 2008 except as necessary to support contracts entered into before September 30, 2008. The 2012 Budget proposes $197 million for the Conservation Security Program.

Farmland Protection Program (FRPP)._Authorized under Section 1238I of the Food Security Act of 1985, as amended, this program protects soil by limiting nonagricultural use of prime and unique farm and ranch land. Consistent with the President's commitment to the America's Great Outdoors Initiative, the Budget includes $200 million for the Farm and Ranchlands Protection Program to support the acquisition of conservation easements and other interests to keep productive farm and ranchlands in agricultural uses.

Wildlife Habitat Incentives Program (WHIP)._This program is authorized by Section 1240N of the Food Security Act of 1985, as amended. The program develops habitat for upland wildlife, wetland wildlife, threatened and endangered species, fish, and other wildlife. The 2012 Budget proposes a level of $73 million for this program and proposes to permanently cancel funds exceeding this amount for the program in 2012.

Grassland Reserve Program (GRP)._This program is authorized by Section 1238N of the Food Security Act of 1985, as amended. The purpose of the program is to assist landowners in restoring and protecting grassland. The 2012 budget assumes $67.2 million for this program to enroll 203,515 acres in 2012 and proposes to permanently reduce the program by 165,684 acres.

Chesapeake Bay Watershed Program (CBWP)._This program is authorized by Section 1240Q of the Food Security Act of 1985, as amended. It helps agricultural producers improve water quality and quantity and restore, enhance and preserve soil, air and related resources in the Chesapeake Bay Watershed through the implementation of conservation practices. The 2012 Budget proposes $50 million for this program.

Conservation Reserve Program (CRP) Technical Assistance._The CRP is authorized by Sections 1231–1235A of the Food Security Act of 1985, as amended. Although CRP is administered by the Farm Service Agency, NRCS provides technical assistance to producers to implement conservation practices on CRP land. FSA provides funds to NRCS as offsetting collections for this purpose in this account. The 2012 budget assumes $124 million for CRP technical assistance.
In addition to the programs authorized under the Food Security Act of 1985, NRCS implements the following conservation programs:

Agricultural Management Assistance Program (AMA)._This program is authorized by Section 524(b) of the Federal Crop Insurance Act (7 U.S.C. 1524(b)), as amended. It authorizes $15 million annually for fiscal years 2008 through 2012. This program is implemented by NRCS, the Agricultural Marketing Service, and the Risk Management Agency. The NRCS AMA activities are carried out in 16 states, as determined by the Secretary, in which participation in the Federal Crop Insurance Program is historically low. The program provides assistance to producers to mitigate financial risk by using conservation to reduce soil erosion and improve water quality. The Budget proposes limiting the overall AMA program to $10 million in 2012, of which NRCS is limited to $2.5 million, and proposes to permanently cancel funds exceeding this amount for the program in 2012.

Healthy Forests Reserve Program (HFRP)._This program is authorized by Section 502 of the Healthy Forests Restoration Act of 2003, as amended. The program assists landowners in restoring, enhancing and protecting forest ecosystems on private lands to promote the recovery of threatened and endangered species, improve biodiversity, and enhance carbon sequestration. The 2012 Budget proposes $9.75 million for this program.

NRCS works to deliver conservation programs using its technical field staff and by partnering with public and private entities through the Technical Service Provider (TSP) system. NRCS can contract with TSPs to help deliver the Farm Bill programs, or agricultural producers may select TSPs to help plan and implement conservation practices on their operations.

Object Classification (in millions of dollars)


Identification code 12–1004–0–1–302 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 234 305 333
11.3 Other than full-time permanent 3 4 4
11.5 Other personnel compensation 4 10 9



11.9 Total personnel compensation 241 319 346
12.1 Civilian personnel benefits 76 96 104
21.0 Travel and transportation of persons 6 8 8
22.0 Transportation of things 1 2 2
23.2 Rental payments to others 14 10 11
23.3 Communications, utilities, and miscellaneous charges 8 6 7
24.0 Printing and reproduction 1
25.2 Other services from non-federal sources 210 163 162
26.0 Supplies and materials 9 23 26
31.0 Equipment 26 15 17
32.0 Land and structures 677 682 729
41.0 Grants, subsidies, and contributions 1,611 1,936 2,229



99.0 Direct obligations 2,880 3,260 3,641
99.0 Reimbursable obligations 73 124 124



99.9 Total new obligations 2,953 3,384 3,765

Employment Summary


Identification code 12–1004–0–1–302 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 3,625 4,587 5,041
2001 Reimbursable civilian full-time equivalent employment 535 1,158 1,159

Watershed and Flood Prevention Operations

Program and Financing (in millions of dollars)


Identification code 12–1072–0–1–301 2010 actual CR 2012 est.

Obligations by program activity:
0001 Watershed operations (P.L. 534) 2 17
0003 Emergency watershed protection operations 225 101
0004 Small watershed operations (P.L. 566) 22 51
0005 Appropriation, Recovery Act 181



0091 Direct program activities, subtotal 430 169
0802 Reimbursable program activity 37 44



0900 Total new obligations 467 213

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 584 214 48
1021 Recoveries of prior year unpaid obligations 45 1 1



1050 Unobligated balance (total) 629 215 49
Budget authority:
Appropriations, discretionary:
1100 Appropriation 30 30
Spending authority from offsetting collections, discretionary:
1700 Collected 8 16
1701 Change in uncollected payments, Federal sources 16



1750 Spending auth from offsetting collections, disc (total) 24 16
1900 Budget authority (total) 54 46
1930 Total budgetary resources available 683 261 49
Memorandum (non-add) entries:
1940 Unobligated balance expiring –2
1941 Unexpired unobligated balance, end of year 214 48 49

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 328 449 433
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –63 –79 –79



3020 Obligated balance, start of year (net) 265 370 354
3030 Obligations incurred, unexpired accounts 467 213
3040 Outlays (gross) –301 –228 –102
3050 Change in uncollected pymts, Fed sources, unexpired –16
3080 Recoveries of prior year unpaid obligations, unexpired –45 –1 –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 449 433 330
3091 Uncollected pymts, Fed sources, end of year –79 –79 –79



3100 Obligated balance, end of year (net) 370 354 251

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 54 46
Outlays, gross:
4010 Outlays from new discretionary authority 22 22
4011 Outlays from discretionary balances 279 206 102



4020 Outlays, gross (total) 301 228 102
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –7 –16
4033 Non-Federal sources –1



4040 Offsets against gross budget authority and outlays (total) –8 –16
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –16



4070 Budget authority, net (discretionary) 30 30
4080 Outlays, net (discretionary) 293 212 102
4180 Budget authority, net (total) 30 30
4190 Outlays, net (total) 293 212 102

NRCS watershed programs provide for cooperative actions between the Federal Government and States and their political subdivisions to reduce damage from floodwater, sediment, and erosion; for the conservation, development, utilization, and disposal of water; and for the conservation and proper utilization of land. Funds in Watershed and Flood Prevention Operations can be used for either flood prevention projects or flood damage rehabilitation efforts, depending upon the needs and opportunities. To improve the environmental and economic benefits of these projects, NRCS focuses on developing and funding non-structural flood prevention measures. However, Congressionally-designated projects account for a significant portion of the account, making it difficult to prioritize projects based on merit criteria. Therefore, the 2012 Budget does not request funding for the watershed operations programs and instead redirects their resources to other priority programs within the agency.

Emergency watershed protection._NRCS undertakes such emergency measures for runoff retardation and soil erosion prevention as may be needed to safeguard life and property from floods and the products of erosion on any watershed whenever natural elements or forces cause a sudden impairment of that watershed. An emergency is considered to exist when a watershed is suddenly impaired by flood, fire, wind, earthquake, drought or other natural causes and consequently life and property are endangered by floodwater, erosion, or sediment discharge. The emergency area need not be declared a national disaster area to be eligible for emergency watershed protection. Emergency watershed protection is applicable to small scale, localized disasters as well as large scale disasters. State agencies including environmental, natural resource, and fish and game agencies participate in planning and coordinating emergency work. Funding for the emergency watershed protection program is typically provided through emergency supplemental appropriations.

Watershed operations authorized by Public Law 78–534._NRCS cooperates with soil conservation districts and other local organizations in planning and installing flood prevention improvements in 11 watersheds authorized by the Flood Control Act of 1944. The Federal Government shares the cost of improvements for flood prevention, agricultural water management, recreation, and fish and wildlife development.

Small watershed operations authorized by Public Law 83–566._NRCS provides technical and financial assistance to local organizations to install measures for watershed protection, flood prevention, agricultural water management, recreation, and fish and wildlife enhancement. At least 70 percent of the funding provided is used for financial assistance.
Loans through the Agricultural Credit Insurance Fund have been made in previous years to the local sponsors in order to fund the local cost of Public Law 83–566 or 78–534 projects. No funding for these loans is assumed in 2012.

MAIN WORKLOAD FACTORS


2010 actual CR 2012 est.

Status of operational projects:
Projects receiving land treatment 83 103
Structural projects 125 153

Land treatment and structural projects 52 63



Subtotal active projects 260 319
Projects continuing post-installation assistance 1084 1066
Inactive projects 200 191
Project life completed 50 42

Deauthorized projects 158 158




Total operational projects 1752 1776



New projects approved during year 2 1





Object Classification (in millions of dollars)


Identification code 12–1072–0–1–301 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 25 16
11.3 Other than full-time permanent 1
11.5 Other personnel compensation 2 1



11.9 Total personnel compensation 28 17
12.1 Civilian personnel benefits 7 5
21.0 Travel and transportation of persons 1 1
25.2 Other services from non-federal sources 9 12
25.2 Other services from non-federal sources 127 47
31.0 Equipment 2 2
32.0 Land and structures 97 16
41.0 Grants, subsidies, and contributions 159 69



99.0 Direct obligations 430 169
99.0 Reimbursable obligations 37 44



99.9 Total new obligations 467 213

Employment Summary


Identification code 12–1072–0–1–301 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 375 233
2001 Reimbursable civilian full-time equivalent employment 32 44

Watershed Rehabilitation Program

Program and Financing (in millions of dollars)


Identification code 12–1002–0–1–301 2010 actual CR 2012 est.

Obligations by program activity:
0001 Watershed rehabilitation program 48 50
0002 Appropriation, Recovery Act 33



0091 Direct program activities, subtotal 81 50
0881 Reimbursable program activity 1



0889 Reimbursable program activities, subtotal 1



0900 Total new obligations 82 50

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 42 10
1021 Recoveries of prior year unpaid obligations 9



1050 Unobligated balance (total) 51 10
Budget authority:
Appropriations, discretionary:
1100 Appropriation 40 40
1100 Appropriation –165
1130 Appropriations permanently reduced –165



1160 Appropriation, discretionary (total) 40 –125 –165
Appropriations, mandatory:
1221 Appropriations transferred from other accounts 165 165
Spending authority from offsetting collections, discretionary:
1700 Collected 1
1900 Budget authority (total) 41 40
1930 Total budgetary resources available 92 50
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 10

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 72 104 114
3030 Obligations incurred, unexpired accounts 82 50
3040 Outlays (gross) –41 –40 –60
3080 Recoveries of prior year unpaid obligations, unexpired –9
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 104 114 54

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 41 –125 –165
Outlays, gross:
4010 Outlays from new discretionary authority 5 –44 –53
4011 Outlays from discretionary balances 36 18 –3



4020 Outlays, gross (total) 41 –26 –56
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4033 Non-Federal sources –1



4070 Budget authority, net (discretionary) 40 –125 –165
4080 Outlays, net (discretionary) 40 –26 –56
Mandatory:
4090 Budget authority, gross 165 165
Outlays, gross:
4100 Outlays from new mandatory authority 66 66
4101 Outlays from mandatory balances 50



4110 Outlays, gross (total) 66 116
4180 Budget authority, net (total) 40 40
4190 Outlays, net (total) 40 40 60

Under the authorities of Section 14 of the Watershed Protection and Flood Prevention Act, assistance is provided to communities to address concerns about local aging dams. The 2012 Budget does not request funding for the Watershed Rehabilitation Program. The 2012 Budget request reflects the Administration's position that the maintenance, repair, and operation of these dams are primarily a local responsibility since the program benefits are highly localized.

As part of the President's commitment to fiscal responsibility, the 2012 Budget proposes no mandatory funding for this program in 2012; $165 million currently available are proposed to be permanently cancelled (see General Provisions for the Department of Agriculture).

Object Classification (in millions of dollars)


Identification code 12–1002–0–1–301 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 8 6
12.1 Civilian personnel benefits 2 1
25.1 Advisory and assistance services 31 21
25.2 Other services from non-federal sources 6 8
25.4 Operation and maintenance of facilities 17
31.0 Equipment 1 1
41.0 Grants, subsidies, and contributions 16 13



99.0 Direct obligations 81 50
99.0 Reimbursable obligations 1



99.9 Total new obligations 82 50

Employment Summary


Identification code 12–1002–0–1–301 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 109 71

Resource Conservation and Development

Program and Financing (in millions of dollars)


Identification code 12–1010–0–1–302 2010 actual CR 2012 est.

Obligations by program activity:
0002 Technical assistance 51 54

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 3 3
Budget authority:
Appropriations, discretionary:
1100 Appropriation 51 51
1930 Total budgetary resources available 54 54
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 3

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 7 8 11
3030 Obligations incurred, unexpired accounts 51 54
3040 Outlays (gross) –50 –51 –6
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 8 11 5

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 51 51
Outlays, gross:
4010 Outlays from new discretionary authority 44 46
4011 Outlays from discretionary balances 6 5 6



4020 Outlays, gross (total) 50 51 6
4180 Budget authority, net (total) 51 51
4190 Outlays, net (total) 50 51 6

The Resource Conservation and Development (RC&D) Program was developed under the Soil Conservation and Domestic Allotment Act (16 U.S.C 590a-590f); the Bankhead-Jones Farm Tenant Act (16 U.S.C. 1010 and 1011); and the Food and Agricultural Act of 1962 (P.L. 87–703). It is authorized under subtitle H, title XV of the Agricultural and Food Act of 1981 (16 U.S.C. 3451–3461), as amended. The program was permanently authorized by the Farm Security and Rural Investment Act of 2002 and further amended by the Food, Conservation, and Energy Act of 2008 (P.L. 110–246). In 1981, sections 1528–1538 of the Agriculture and Food Act authorized a program to encourage and improve the capability of State and local units of government and local nonprofit organizations in rural areas to plan, develop, and implement programs for resource conservation and development. Through this program administered by the Natural Resources Conservation Service, RC&D areas have established or improved coordination systems in rural communities and built rural community leadership skills to use Federal, State and local programs for the communities' benefit. The program has also assisted local communities in developing strategic plans addressing locally identified natural resource and economic development concerns.

NRCS has provided program administration and assistance to RC&D areas by funding coordinators for 375 volunteer non-profit RC&D Councils across the country. Other USDA agencies with conservation or development activities provide input for program policy and guidance and are members of the USDA RC&D Policy Advisory Board and Working Group. In addition, these agencies provide limited technical and financial assistance to RC&D Councils. Councils also obtain the assistance from other local, State, and Federal agencies, private organizations, and foundations to carry out their specific projects.

The 2012 Budget does not request funding for the RC&D program. After decades of Federal assistance, these councils have developed sufficiently strong State and local ties that the Administration believes it is no longer necessary to fund Federal council coordinators, as the councils are now able to secure funding for their continued operation without Federal assistance.

The following tabulation shows the status of RC&D areas authorized to receive technical and financial assistance.

MAIN WORKLOAD FACTORS


2010 actual CR 2012 est.

Areas funded at beginning of year 375 375
Areas funded at end of year 375 375
Project plans approved 4,821 2,000
Projects completed 4,738 4,000

Object Classification (in millions of dollars)


Identification code 12–1010–0–1–302 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 29 32
11.3 Other than full-time permanent 1 1
11.5 Other personnel compensation 2



11.9 Total personnel compensation 32 33
12.1 Civilian personnel benefits 8 9
21.0 Travel and transportation of persons 1 1
23.2 Rental payments to others 2 2
23.3 Communications, utilities, and miscellaneous charges 1 1
25.2 Other services from non-federal sources 5 6
26.0 Supplies and materials 1 1
31.0 Equipment 1 1



99.9 Total new obligations 51 54

Employment Summary


Identification code 12–1010–0–1–302 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 403 423

Healthy Forests Reserve Program

Program and Financing (in millions of dollars)


Identification code 12–1090–0–1–302 2010 actual CR 2012 est.

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 1 1
1930 Total budgetary resources available 1 1 1
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1 1 1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1 1 1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1 1 1
4180 Budget authority, net (total)
4190 Outlays, net (total)

Title V of the Healthy Forests Restoration Act of 2003 (Public Law 108–148) authorized the establishment of the Healthy Forests Reserve Program (HFRP). This program assists landowners in restoring, enhancing and protecting forest ecosystems to 1) promote the recovery of threatened and endangered species; 2) improve biodiversity; and 3) enhance carbon sequestration.

NRCS implements this voluntary program. At the state level, the NRCS State Conservationist determines how best to deliver HFRP and implement national policies in an efficient manner based on the national priorities identified in each sign-up announcement. Only privately held land is eligible for enrollment into HFRP. Land enrolled in the HFRP must have a restoration plan that includes practices necessary to restore and enhance habitat for species listed as threatened or endangered or candidates for the threatened or endangered species list. Technical assistance will be provided by USDA to assist owners in complying with the terms of restoration plans under the HFRP.

The 2012 Budget does not request discretionary funding for the Healthy Forests Reserve Program as the Food, Conservation and Energy Act of 2008 (P.L. 110–246) authorized new mandatory funding for the Healthy Forests Reserve Program of $9.75 million annually from 2009–2012. This funding is included in the 2012 Budget in the Farm Security and Rural Investment Programs account.

Employment Summary


Identification code 12–1090–0–1–302 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 1

Great Plains Conservation Program

Program and Financing (in millions of dollars)


Identification code 12–2268–0–1–302 2010 actual CR 2012 est.

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 1 1
1930 Total budgetary resources available 1 1 1
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1 1 1
4180 Budget authority, net (total)
4190 Outlays, net (total)

The 1996 Farm Bill combined the authority for this and several other conservation programs into the Environmental Quality Incentives Program. The program provided cost-share assistance to participating landowners and operators in ten Great Plains states to develop and install long-term conservation plans and practices on their lands.

Forestry Incentives Program

Program and Financing (in millions of dollars)


Identification code 12–3336–0–1–302 2010 actual CR 2012 est.

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 6 6 6
1930 Total budgetary resources available 6 6 6
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 6 6 6
4180 Budget authority, net (total)
4190 Outlays, net (total)

No funds are proposed for the Forestry Incentives Program (FIP). The FIP has not been reauthorized. Prior-year account balances are maintained in this account until expended. FIP shared up to 65 percent of the cost of tree planting and timber stand improvement in designated counties. Technical assistance was provided by the Forest Service.

Water Bank Program

Program and Financing (in millions of dollars)


Identification code 12–3320–0–1–302 2010 actual CR 2012 est.

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 1 1
Budget authority:
Appropriations, discretionary:
1131 Unobligated balance of appropriations permanently reduced –1
1930 Total budgetary resources available 1 1
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1 1

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross –1
4180 Budget authority, net (total) –1
4190 Outlays, net (total)

The objectives of the Water Bank Program are to conserve water; to preserve, maintain, and improve the Nation's wetlands; to increase waterfowl habitat in migratory waterfowl nesting, breeding, and feeding areas in the United States; and to secure recreational and environmental benefits for the Nation. The program was authorized by the Water Bank Act of 1970, as amended by Public Law 96–182, approved January 2, 1980. Funding for the expiring 1985 Water Bank agreements was transferred from the 1995 Wetlands Reserve Program appropriation to this account as authorized under the Water Bank Extension Act of 1994. The 2012 Budget does not request program funding, and remaining balances are proposed for cancellation (see General Provisions for the U.S. Department of Agriculture).

Colorado River Basin Salinity Control Program

The Colorado River Basin Salinity Control Program (CRBSC) was authorized under section 202(c) of Title II of the Colorado River Basin Salinity Control Act, as amended by section 334, subtitle D, Title III of the Federal Agriculture Improvement Act (FAIR Act) of 1996. The FAIR Act combined the authorities of the Agricultural Conservation Program, Water Quality Incentive Program, Great Plains Conservation Program, and the Colorado River Basin Salinity Control Program into the Environmental Quality Incentives Program (EQIP). The FAIR Act also repealed CRBSC authority, while maintaining program account balances until expended.

Since 1996, EQIP has provided cost-share assistance to landowners and others in Colorado, Utah, and Wyoming to enhance the supply and quality of water in the Colorado River for delivery to downstream users in the U.S. and Mexico.

Wetlands Reserve Program

Program and Financing (in millions of dollars)


Identification code 12–1080–0–1–302 2010 actual CR 2012 est.

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 3 3
1029 Other balances withdrawn –3



1050 Unobligated balance (total) 3
1930 Total budgetary resources available 3
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 3
4180 Budget authority, net (total)
4190 Outlays, net (total)

Section 1237 of the Food Security Act of 1985, as amended, authorizes the Wetlands Reserve Program (WRP) as a voluntary approach to preserving, protecting, and restoring valuable wetlands. The Natural Resources Conservation Service (NRCS) provides program administration for WRP. Funding for WRP is now provided through NRCS's Farm Security and Rural Investment Account. Information displayed in this section represents unobligated balances from the non-Commodity Credit Corporation account in which WRP was funded prior to the 1996 Farm Bill.

Wildlife Habitat Incentives Program

Program and Financing (in millions of dollars)


Identification code 12–3322–0–1–302 2010 actual CR 2012 est.

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 10 10 10
Budget authority:
Appropriations, discretionary:
1131 Unobligated balance of appropriations permanently reduced –10
1900 Budget authority (total) –10
1930 Total budgetary resources available 10 10
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 10 10

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross –10
4180 Budget authority, net (total) –10
4190 Outlays, net (total)

Section 1240N of the Food Security Act of 1985, as amended, authorizes the Wildlife Habitat Incentives Program (WHIP) as a voluntary approach to improving wildlife habitat in our nation. The Natural Resources Conservation Service (NRCS) provides program administration for WHIP. Funding for WHIP is now provided in the Farm Security and Rural Investment Programs Account. Information displayed in this section represents unobligated balances remaining from the 1996 Farm Bill only.

Trust Funds

Miscellaneous Contributed Funds

Special and Trust Fund Receipts (in millions of dollars)


Identification code 12–8210–0–7–302 2010 actual CR 2012 est.

0100 Balance, start of year 1
Receipts:
0220 Miscellaneous Contributed Funds 1 1



0299 Total receipts and collections 1 1



0400 Total: Balances and collections 1 2
Appropriations:
0599 Total appropriations



0799 Balance, end of year 1 2

Program and Financing (in millions of dollars)


Identification code 12–8210–0–7–302 2010 actual CR 2012 est.

Obligations by program activity:
0001 Miscellaneous Contributed Funds 1



0900 Total new obligations (object class 44.0) 1

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2 1 1
1930 Total budgetary resources available 2 1 1
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1 1 1

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 1
3040 Outlays (gross) –1

Budget authority and outlays, net:
Mandatory:
Outlays, gross:
4101 Outlays from mandatory balances 1
4180 Budget authority, net (total)
4190 Outlays, net (total) 1

Funds received in this account from State, local, and other organizations are available for work under cooperative agreements for soil survey, watershed protection, and resource conservation and development activities.

Rural Development

Federal Funds

Rural Development Salaries and Expenses

(including transfers of funds)

For necessary expenses for carrying out the administration and implementation of programs in the Rural Development mission area, including activities with institutions concerning the development and operation of agricultural cooperatives; and for cooperative agreements; [$232,257,000]$234,301,000: Provided, That notwithstanding any other provision of law, funds appropriated under this section may be used for advertising and promotional activities that support the Rural Development mission area: Provided further, That not more than $10,000 may be expended to provide modest nonmonetary awards to non-USDA employees: Provided further, That any balances available from prior years for the Rural Utilities Service, Rural Housing Service, and the Rural Business-Cooperative Service salaries and expenses accounts shall be transferred to and merged with this appropriation. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–0403–0–1–452 2010 actual CR 2012 est.

Obligations by program activity:
0001 Salaries and expenses 202 202 234
0801 Reimbursable program 629 513 457



0900 Total new obligations 831 715 691

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 101 4
1012 Expired unobligated bal transferred to unexpired accts 12
1020 Adjustment of unobligated bal brought forward, Oct 1 –4



1050 Unobligated balance (total) 113
Budget authority:
Appropriations, discretionary:
1100 Appropriation 202 202 234
Spending authority from offsetting collections, discretionary:
1700 Collected 529 513 457
1701 Change in uncollected payments, Federal sources –1



1750 Spending auth from offsetting collections, disc (total) 528 513 457
1900 Budget authority (total) 730 715 691
1930 Total budgetary resources available 843 715 691
Memorandum (non-add) entries:
1940 Unobligated balance expiring –8
1941 Unexpired unobligated balance, end of year 4

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 153 223 169
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –2 –1 –1



3020 Obligated balance, start of year (net) 151 222 168
3030 Obligations incurred, unexpired accounts 831 715 691
3031 Obligations incurred, expired accounts 39
3040 Outlays (gross) –760 –769 –696
3050 Change in uncollected pymts, Fed sources, unexpired 1
3081 Recoveries of prior year unpaid obligations, expired –40
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 223 169 164
3091 Uncollected pymts, Fed sources, end of year –1 –1 –1



3100 Obligated balance, end of year (net) 222 168 163

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 730 715 691
Outlays, gross:
4010 Outlays from new discretionary authority 616 608 587
4011 Outlays from discretionary balances 144 161 109



4020 Outlays, gross (total) 760 769 696
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –529 –513 –457
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired 1



4070 Budget authority, net (discretionary) 202 202 234
4080 Outlays, net (discretionary) 231 256 239
4180 Budget authority, net (total) 202 202 234
4190 Outlays, net (total) 231 256 239

The Rural Development Salaries and Expenses account is a consolidated account to administer all Rural Development programs, including programs administered by the Rural Utilities Service (RUS), the Rural Housing Service (RHS), and the Rural Business-Cooperative Service (RBS).

RUS provides grants, direct loans and loan guarantees to suppliers of electric, telecommunications (for general purpose and for distance learning/telemedicine), and water and wastewater services in rural areas. Through the water and wastewater program, RUS also provides technical assistance. The electric and telecommunications loan and grant programs are administered in the national office in Washington, DC. The Rural Development field office staff performs the services related to the water and wastewater grant and loan programs. Program staff for the electric and telecommunication loans programs are general field representatives, who visit borrowers periodically and serve as liaisons between the borrowers and headquarters.

RHS delivers rural housing and community facility programs through a system of area, local, and State and national offices.

RBS delivers direct loans, loan guarantees, grants, technical assistance, and payment programs to cooperatives and other rural businesses.

The 2012 Budget reproposes the Regional Innovation Initiative included in the 2011 Budget. This initiative focuses on regional planning and coordination of USDA and other Federal and private sector resources for rural communities. The initiative recognizes that individual communities are often affected by linkages to the other communities within regions and that working together can produce more prosperity for all. The 2012 Budget supports robust regional strategies and includes proposals that continue to focus on the most efficient and effective ways to leverage existing resources to strengthen rural communities. In addition to setting aside up to 5 percent of certain funds to support the Regional Innovation Initiative, funding is being specifically provided for this initiative through the Rural Community Development Initiative (RCDI) under the community facility program account and the Rural Business Opportunity Grant (RBOG) program under the rural business account. This funding will be used to support regional economic development strategies.

Object Classification (in millions of dollars)


Identification code 12–0403–0–1–452 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 100 114 137
11.3 Other than full-time permanent 1 1 1
11.5 Other personnel compensation 2 1 1



11.9 Total personnel compensation 103 116 139
12.1 Civilian personnel benefits 28 33 39
21.0 Travel and transportation of persons 5 4 5
23.2 Rental payments to others 5 4 5
23.3 Communications, utilities, and miscellaneous charges 2 2 2
24.0 Printing and reproduction 1 1 1
25.1 Advisory and assistance services 6
25.2 Other services from non-federal sources 1 4 4
25.4 Operation and maintenance of facilities 1 1 1
25.5 Research and development contracts 41 32 34
25.7 Operation and maintenance of equipment 5 1 1
26.0 Supplies and materials 2 2 2
31.0 Equipment 2 2 1



99.0 Direct obligations 202 202 234
99.0 Reimbursable obligations 629 513 457



99.9 Total new obligations 831 715 691

Employment Summary


Identification code 12–0403–0–1–452 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 1,472 1,685 1,626
2001 Reimbursable civilian full-time equivalent employment 4,585 4,415 4,224

Rural Community Advancement Program

Program and Financing (in millions of dollars)


Identification code 12–0400–0–1–452 2010 actual CR 2012 est.

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 1
1010 Unobligated balance transferred to other accounts –1



1050 Unobligated balance (total) 1
1930 Total budgetary resources available 1
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1
4180 Budget authority, net (total)
4190 Outlays, net (total)

Until 2008, this account was used to consolidate under the Rural Community Advancement Program (RCAP) funding for the direct and guaranteed water and waste disposal loans, water and waste disposal grants, emergency community water assistance grants, solid waste management grants, direct and guaranteed community facility loans, community facility grants, direct and guaranteed business and industry loans, rural business enterprise grants, and rural business opportunity grants. This was in accordance with the provisions set forth in the Federal Agriculture Improvement and Reform Act of 1996, as amended, Public Law 104–127 (the 1996 Act). The final remaining balances are expected to be transferred to the Water and Wastewater program account in 2011.

Rural Housing Service

Federal Funds

rural housing assistance grants

(including transfer of funds)

For grants and contracts for very low-income housing repair[, supervisory and technical assistance, compensation for construction defects, and rural housing preservation] made by the Rural Housing Service, as authorized by 42 U.S.C. 1474, [1479(c), 1490e, and 1490m, $40,400,000]$11,520,000, to remain available until expended: Provided, That of the total amount appropriated under this heading, the amount equal to the amount of Rural Housing Assistance Grants allocated by the Secretary for Rural Economic Area Partnership Zones for the fiscal year 2011[2010], shall be available through June 30, [2011]2012, for communities designated by the Secretary of Agriculture as Rural Economic Area Partnership Zones[: Provided further, That any balances to carry out a housing demonstration program to provide revolving loans for the preservation of low-income multi-family housing projects as authorized in Public Law 108–447 and Public Law 109–97 shall be transferred to and merged with the "Rural Housing Service, Multi-family Housing Revitalization Program Account'']. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–1953–0–1–604 2010 actual CR 2012 est.

Obligations by program activity:
0012 Very Low-Income Housing Repair Grants 32 33 12
0013 Very Low-Income Housing Repair Natural Disaster Grants 3
0014 Compensation for Construction Defects 1
0015 Processing Workers Housing Grants 1 2
0016 Rural Housing Preservation Grants 11 10
0017 Farm Bill Grants Sec 14204 4



0900 Total new obligations (object class 41.0) 47 50 12

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 27 23
1020 Adjustment of unobligated bal brought forward, Oct 1 –19
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 28 4
Budget authority:
Appropriations, discretionary:
1100 Appropriation 46 46 12
1120 Appropriations transferred to other accounts –4



1160 Appropriation, discretionary (total) 42 46 12
1930 Total budgetary resources available 70 50 12
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 23

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 31 24 29
3030 Obligations incurred, unexpired accounts 47 50 12
3040 Outlays (gross) –53 –45 –26
3080 Recoveries of prior year unpaid obligations, unexpired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 24 29 15

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 42 46 12
Outlays, gross:
4010 Outlays from new discretionary authority 31 34 11
4011 Outlays from discretionary balances 22 11 15



4020 Outlays, gross (total) 53 45 26
4180 Budget authority, net (total) 42 46 12
4190 Outlays, net (total) 53 45 26

The very low-income housing repair grant program is authorized under section 504 of the Housing Act of 1949, as amended. This grant program enables very low-income elderly residents in rural areas to improve or modernize their dwellings, to make the dwelling safer or more sanitary, or to remove health and safety hazards. The Budget requests $11.5 million for this program in 2012.

The rural housing preservation grant program is authorized under section 533 of the Housing Act of 1949, as amended. Grants are made to eligible nonprofit groups, Indian Tribes, or government agencies for rehabilitation of single family housing owned by low- and very low-income families and the rehabilitation of rental and cooperative housing for low- and very low-income families. No funding is requested in the 2012 Budget.

For other housing assistance grants authorized for funding in this account such as supervisory and technical assistance grants as authorized by section 509(f) and 525 of the Housing Act of 1949, as amended, no funding is requested in the 2012 Budget.

Farm Labor Program Account

Program and Financing (in millions of dollars)


Identification code 12–1954–0–1–604 2010 actual CR 2012 est.

Obligations by program activity:
0011 Farm labor housing grants 10 16
Credit program obligations:
0701 Direct loan subsidy 6 16



0900 Total new obligations (object class 41.0) 16 32

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 12
1021 Recoveries of prior year unpaid obligations 7



1050 Unobligated balance (total) 8 12
Budget authority:
Appropriations, discretionary:
1100 Appropriation 20 20
1930 Total budgetary resources available 28 32
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 12

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 138 122 132
3030 Obligations incurred, unexpired accounts 16 32
3040 Outlays (gross) –25 –22
3060 Unpaid obligations transferred to other accounts –113
3080 Recoveries of prior year unpaid obligations, unexpired –7
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 122 132 19

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 20 20
Outlays, gross:
4010 Outlays from new discretionary authority 1 1
4011 Outlays from discretionary balances 24 21



4020 Outlays, gross (total) 25 22
4180 Budget authority, net (total) 20 20
4190 Outlays, net (total) 25 22

Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)


Identification code 12–1954–0–1–604 2010 actual CR 2012 est.

Direct loan levels supportable by subsidy budget authority:
115001 Section 514 Farm Labor Housing 15 43



115999 Total direct loan levels 15 43
Direct loan subsidy (in percent):
132001 Section 514 Farm Labor Housing 36.14 38.38 0.00



132999 Weighted average subsidy rate 36.14 38.38 0.00
Direct loan subsidy budget authority:
133001 Section 514 Farm Labor Housing 6 16



133999 Total subsidy budget authority 6 16
Direct loan subsidy outlays:
134001 Section 514 Farm Labor Housing 12 18



134999 Total subsidy outlays 12 18
Direct loan downward reestimates:
137001 Section 514 Farm Labor Housing –2



137999 Total downward reestimate budget authority –2

The direct farm labor loan program is authorized under section 514 and the rural housing for domestic farm labor grant program is authorized under section 516 of the Housing Act of 1949, as amended. The loans, grants, and contracts are made to public and private nonprofit organizations for low-rent housing and related facilities for domestic farm labor. Grants assistance may not exceed 90 percent of the cost of a project. Loans and grants may be used for construction of new structures, site acquisition and development, rehabilitation of existing structures, and purchase of furnishings and equipment for dwellings, dining halls, community rooms, and infirmaries. In order to gain efficiencies in administering the program, the farm labor housing program is requested with the Rural Housing Insurance Fund (RHIF) account in 2012. The farm labor housing loans were originally in RHIF, and splitting it out has caused many technical errors. Merging the program back will alleviate those problems.

rental assistance program

For rental assistance agreements entered into or renewed pursuant to the authority under section 521(a)(2) or agreements entered into in lieu of debt forgiveness or payments for eligible households as authorized by section 502(c)(5)(D) of the Housing Act of 1949, [$965,635,000]$906,653,000; and, in addition, such sums as may be necessary, as authorized by section 521(c) of the Act, to liquidate debt incurred prior to fiscal year 1992 to carry out the rental assistance program under section 521(a)(2) of the Act: Provided, That of this amount not less than $3,000,000 is available for newly constructed units financed by section 515 of the Housing Act of 1949, and not less than $3,000,000 is for newly constructed units financed under sections 514 and 516 of the Housing Act of 1949: Provided further, That rental assistance agreements entered into or renewed during the current fiscal year shall be funded for a one-year period: Provided further, That any unexpended balances remaining at the end of such one-year agreements may be transferred and used for the purposes of any debt reduction; maintenance, repair, or rehabilitation of any existing projects; preservation; and rental assistance activities authorized under title V of the Act: Provided further, That rental assistance provided under agreements entered into prior to fiscal year [2011]2012 for a farm labor multi-family housing project financed under section 514 or 516 of the Act may not be recaptured for use in another project until such assistance has remained unused for a period of 12 consecutive months, if such project has a waiting list of tenants seeking such assistance or the project has rental assistance eligible tenants who are not receiving such assistance: Provided further, That such recaptured rental assistance shall, to the extent practicable, be applied to another farm labor multi-family housing project financed under section 514 or 516 of the Act. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–0137–0–1–604 2010 actual CR 2012 est.

Obligations by program activity:
0001 Rental assistance program 979 980 907



0900 Total new obligations (object class 41.0) 979 980 907

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 1,016 980 907
1100 Appropriation 34 34
1139 Appropriations substituted for borrowing authority –36 –34 –34



1160 Appropriation, discretionary (total) 980 980 907
1930 Total budgetary resources available 980 980 907
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, appropriation, start of year 1,361 1,316 1,138
3030 Obligations incurred, unexpired accounts 979 980 907
3031 Obligations incurred, expired accounts 1
3040 Outlays (gross) –1,025 –1,158 –1,091
Obligated balance, end of year (net):
3090 Obligated balance, appropriation, end of year 1,316 1,138 954

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 980 980 907
Outlays, gross:
4010 Outlays from new discretionary authority 122 245 227
4011 Outlays from discretionary balances 903 913 864



4020 Outlays, gross (total) 1,025 1,158 1,091
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4033 Non-Federal sources –1
Additional offsets against gross budget authority only:
4052 Offsetting collections credited to expired accounts 1



4070 Budget authority, net (discretionary) 980 980 907
4080 Outlays, net (discretionary) 1,024 1,158 1,091
4180 Budget authority, net (total) 980 980 907
4190 Outlays, net (total) 1,024 1,158 1,091

The rental assistance program is authorized under section 521(a)(2) of the Housing Act of 1949, as amended, and is designed to reduce rent expenses for very low-income and low-income families living in RHS-financed rural rental and farm labor housing projects. Funding under this account is provided for renewals of existing rental assistance contracts and assistance for newly constructed units financed by the section 515 loan program and the 514/516 farm labor housing loan and grant programs. At USDA's discretion, some funds may also be used for additional servicing assistance for existing projects. For 2012, the request for rental assistance grants is for one year contracts with one-year availability, with a total funding level of $906.7 million.

From 1978 through 1991, the rental assistance program was funded under the Rural Housing Insurance Fund (RHIF). Beginning in 1992, pursuant to Credit Reform, a separate grant account was established for this program. Prior year obligations are funded with "such sums" amounts to cover those pre-credit reform contracts in RHIF.

multi-family housing revitalization program account

For the rural housing voucher program as authorized under section 542 of the Housing Act of 1949, but notwithstanding subsection (b) of such section, [$18,000,000]$16,000,000, to remain available until expended, which shall be available for rural housing vouchers to any low-income household (including those not receiving rental assistance) residing in a property financed with a section 515 loan which has been prepaid after September 30, 2005: Provided, That the amount of such voucher shall be the difference between comparable market rent for the section 515 unit and the tenant paid rent for such unit: Provided further, That funds made available for such vouchers shall be subject to the availability of annual appropriations: Provided further, That the Secretary shall, to the maximum extent practicable, administer such vouchers with current regulations and administrative guidance applicable to section 8 housing vouchers administered by the Secretary of the Department of Housing and Urban Development. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–2002–0–1–604 2010 actual CR 2012 est.

Obligations by program activity:
0010 Grants 8 33 16
Credit program obligations:
0701 Direct loan subsidy 21 27
0703 Subsidy for modifications of direct loans 10
0705 Reestimates of direct loan subsidy 1
0709 Administrative expenses 4 2



0791 Direct program activities, subtotal 35 30



0900 Total new obligations (object class 41.0) 43 63 16

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 22 25
1020 Adjustment of unobligated bal brought forward, Oct 1 –6
1021 Recoveries of prior year unpaid obligations 3



1050 Unobligated balance (total) 25 19
Budget authority:
Appropriations, discretionary:
1100 Appropriation 43 43 16
Appropriations, mandatory:
1200 Appropriation 1
1900 Budget authority (total) 43 44 16
1930 Total budgetary resources available 68 63 16
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 25

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 61 68 81
3030 Obligations incurred, unexpired accounts 43 63 16
3040 Outlays (gross) –33 –50 –46
3080 Recoveries of prior year unpaid obligations, unexpired –3
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 68 81 51

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 43 43 16
Outlays, gross:
4010 Outlays from new discretionary authority 3 3 3
4011 Outlays from discretionary balances 30 47 43



4020 Outlays, gross (total) 33 50 46
Mandatory:
4090 Budget authority, gross 1
4180 Budget authority, net (total) 43 44 16
4190 Outlays, net (total) 33 50 46

Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)


Identification code 12–2002–0–1–604 2010 actual CR 2012 est.

Direct loan levels supportable by subsidy budget authority:
115001 Multi-Family Housing Relending Demo 2 17
115002 Multi-Family Housing Revitalization Seconds 20 13
115003 Multi-Family Revitalization Zero 5 26
115004 Multi-Family Housing Revitalization Seconds Disasters 4



115999 Total direct loan levels 31 56
Direct loan subsidy (in percent):
132001 Multi-Family Housing Relending Demo 27.89 41.34 0.00
132002 Multi-Family Housing Revitalization Seconds 72.86 62.71 0.00
132003 Multi-Family Revitalization Zero 38.16 45.18 0.00
132004 Multi-Family Housing Revitalization Seconds Disasters 72.86 0.00 0.00
132005 Multi-Family Housing Revitalization Zero Disasters 38.16 0.00 0.00



132999 Weighted average subsidy rate 64.36 48.08 0.00
Direct loan subsidy budget authority:
133001 Multi-Family Housing Relending Demo 1 7
133002 Multi-Family Housing Revitalization Seconds 15 8
133003 Multi-Family Revitalization Zero 2 12
133004 Multi-Family Housing Revitalization Seconds Disasters 3



133999 Total subsidy budget authority 21 27
Direct loan subsidy outlays:
134001 Multi-Family Housing Relending Demo 1 3
134002 Multi-Family Housing Revitalization Seconds 7 11
134003 Multi-Family Revitalization Zero 9 4
134004 Multi-Family Housing Revitalization Seconds Disasters 1
134006 Multi-Family Housing Revitalization Modifications 7 16



134999 Total subsidy outlays 24 35
Direct loan upward reestimates:
135003 Multi-Family Revitalization Zero 1



135999 Total upward reestimate budget authority 1
Direct loan downward reestimates:
137002 Multi-Family Housing Revitalization Seconds –1 –2
137003 Multi-Family Revitalization Zero –1
137006 Multi-Family Housing Revitalization Modifications –6



137999 Total downward reestimate budget authority –8 –2

USDA's portfolio of multifamily housing projects provides housing for nearly half a million low-income families, many of whom are elderly. Recent Federal court rulings allow projects that received their financing prior to 1989 to prepay and leave the program. Current law allows USDA to assist families displaced by sponsors' prepayments by providing them with letters of priority and vouchers, which were newly funded in 2006. The Budget requests $16 million in 2012 for housing vouchers for residents of projects whose sponsors prepay their outstanding indebtedness on USDA loans and leave the program.

Prior year obligated balances reflect funding for rental assistance for newly constructed units provided in limited amounts in 1984 and 1985. From 1986 through 1991 rental assistance for newly constructed units, as well as existing rental assistance contract renewals and additional servicing assistance for existing projects, had been funded under the Rural Housing Insurance Fund. Beginning in 1992, pursuant to Credit Reform, a separate grant account was established for the rental assistance program.

Multifamily Housing Revitalization Direct Loan Financing Account

Program and Financing (in millions of dollars)


Identification code 12–4269–0–3–604 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0710 Direct loan obligations 31 56
0713 Payment of interest to Treasury 6 5
0739 Payments to the liquidating accounts 48
0742 Downward reestimate paid to receipt account 8 2
0744 Adjusting payments to liquidating accounts 60



0900 Total new obligations 153 63

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 13 20
1021 Recoveries of prior year unpaid obligations 11
1023 Unobligated balances applied to repay debt –13 –20
1024 Unobligated balance of borrowing authority withdrawn –2



1050 Unobligated balance (total) 9
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 120 27
Spending authority from offsetting collections, mandatory:
1800 Collected 56 36 25
1801 Change in uncollected payments, Federal sources 2
1825 Spending authority from offsetting collections applied to repay debt –14



1850 Spending auth from offsetting collections, mand (total) 44 36 25
1900 Financing authority(total) 164 63 25
1930 Total budgetary resources available 173 63 25
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 20 25

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 191 233 129
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –57 –59 –59



3020 Obligated balance, start of year (net) 134 174 70
3030 Obligations incurred, unexpired accounts 153 63
3040 Financing disbursements (gross) –100 –167 –70
3050 Change in uncollected pymts, Fed sources, unexpired –2
3080 Recoveries of prior year unpaid obligations, unexpired –11
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 233 129 59
3091 Uncollected pymts, Fed sources, end of year –59 –59 –59



3100 Obligated balance, end of year (net) 174 70

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 164 63 25
Financing disbursements:
4110 Financing disbursements, gross 100 167 70
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Federal sources - subsidy outlays from program account –17 –36 –25
4120 Federal sources - refunds from liquidating account –36
4122 Interest on uninvested funds –3



4130 Offsets against gross financing auth and disbursements (total) –56 –36 –25
Additional offsets against financing authority only (total):
4140 Change in uncollected pymts, Fed sources, unexpired –2



4160 Financing authority, net (mandatory) 106 27
4170 Financing disbursements, net (mandatory) 44 131 45
4180 Financing authority, net (total) 106 27
4190 Financing disbursements, net (total) 44 131 45

Status of Direct Loans (in millions of dollars)


Identification code 12–4269–0–3–604 2010 actual CR 2012 est.

Position with respect to appropriations act limitation on obligations:
1131 Direct loan obligations exempt from limitation 31 56



1150 Total direct loan obligations 31 56

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 136 222 399
Disbursements:
1231 Direct loan disbursements 26 32 41
1233 Purchase of loans assets from a liquidating account 60 145 22
1251 Repayments: Repayments and prepayments



1290 Outstanding, end of year 222 399 462

Balance Sheet (in millions of dollars)


Identification code 12–4269–0–3–604 2009 actual 2010 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 21 20
Net value of assets related to post-1991 direct loans receivable:
1401 Direct loans receivable, gross 136 222
1405 Allowance for subsidy cost (-) –71 –111


1499 Net present value of assets related to direct loans 65 111
Net value of assets related to post-1991 acquired defaulted guaranteed loans receivable:
1502 Interest receivable 4
1505 Allowance for subsidy cost (-) –1


1599 Net present value of assets related to defaulted guaranteed loans 3


1999 Total assets 89 131
LIABILITIES:
2104 Federal liabilities: Resources payable to Treasury 89 131


2999 Total liabilities 89 131


4999 Total upward reestimate subsidy BA [12–2002] 89 131

Mutual and Self-help Housing Grants

Program and Financing (in millions of dollars)


Identification code 12–2006–0–1–604 2010 actual CR 2012 est.

Obligations by program activity:
0001 Mutual and self-help housing grants 43 57



0900 Total new obligations (object class 41.0) 43 57

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 15 15
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 16 15
Budget authority:
Appropriations, discretionary:
1100 Appropriation 42 42
1930 Total budgetary resources available 58 57
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 15

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 54 64 76
3030 Obligations incurred, unexpired accounts 43 57
3040 Outlays (gross) –32 –45 –39
3080 Recoveries of prior year unpaid obligations, unexpired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 64 76 37

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 42 42
Outlays, gross:
4010 Outlays from new discretionary authority 4 8
4011 Outlays from discretionary balances 28 37 39



4020 Outlays, gross (total) 32 45 39
4180 Budget authority, net (total) 42 42
4190 Outlays, net (total) 32 45 39

This program is authorized under section 523 of the Housing Act of 1949, as amended. Grants and contracts are made for the purpose of providing technical and supervisory assistance to groups of families to enable them to build their own homes through the mutual exchange of labor. No funding is requested in the 2012 Budget. Single family houisng activities are being funded primarily through the Section 502 guaranteed single family housing loan program in 2012.

rural community facilities program account

(including transfers of funds)

For the cost of direct loans[, loan guarantees,] and grants for rural community facilities programs as authorized by section 306 and described in section 381E(d)(1) of the Consolidated Farm and Rural Development Act, [$41,717,000]$38,400,000, to remain available until expended: Provided, That $8,400,000 of the amount appropriated under this heading shall be available for a Rural Community Development Initiative: Provided further, That such funds shall be used solely to develop the capacity and ability of private, non-profit community-based housing and community development orgranizations, low-income rural communities, and Federally Recognized Native American Tribes to undertake projects to improve housing, community facilities, community and economic development projects in rural areas: Provided further, That such funds shall be made available to qualified private, nonprofit and public intermediary organizations proposing to carry out a program of financial and technical assistance: Provided further, That such intermediary organizations shall provide matching funds from other sources, including Federal funds for related activities, in an amount not less than funds provided: Provided further, That of the amount appropriated under this heading, the amount equal to the amount of Rural Community Facilities Program Account funds allocated by the Secretary for Rural Economic Area Partnership Zones for the fiscal year [2010]2011, shall be available through June 30, [2011]2012, for communities designated by the Secretary of Agriculture as Rural Economic Area Partnership Zones for the rural community programs described in section 381E(d)(1) of the Consolidated Farm and Rural Development Act: Provided further, That sections 381E-H and 381N of the Consolidated Farm and Rural Development Act are not applicable to the funds made available under this heading[: Provided further, That any prior balances in the Rural Development, Rural Community Advancement Program account for programs authorized by section 306 and described in section 381E(d)(1) of such Act be transferred and merged with this account and any other prior balances from the Rural Development, Rural Community Advancement Program account that the Secretary determines is appropriate to transfer]. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–1951–0–1–452 2010 actual CR 2012 est.

Obligations by program activity:
0010 CF Grants 32 25 30
0011 CF Emergency Supplemental Grants 15
0012 Rural Community Development Initiative Grants 7 13 8
0013 Economic Impact Initiative Grants 16 17
0014 CF Grants - ARRA 70



0091 Direct program activities, subtotal 140 55 38
Credit program obligations:
0701 Direct loan subsidy 23 7
0702 Loan guarantee subsidy 9 8
0705 Reestimates of direct loan subsidy 7 2
0706 Interest on reestimates of direct loan subsidy 10 8
0707 Reestimates of loan guarantee subsidy 12 21
0708 Interest on reestimates of loan guarantee subsidy 2 5



0791 Direct program activities, subtotal 63 51



0900 Total new obligations (object class 41.0) 203 106 38

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 133 26
1020 Adjustment of unobligated bal brought forward, Oct 1 –12
1021 Recoveries of prior year unpaid obligations 9



1050 Unobligated balance (total) 142 14
Budget authority:
Appropriations, discretionary:
1100 Appropriation 55 55 38
Appropriations, mandatory:
1200 Appropriation 32 37
Spending authority from offsetting collections, discretionary:
1700 Collected 1
1900 Budget authority (total) 88 92 38
1930 Total budgetary resources available 230 106 38
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year 26

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 206 254 185
3030 Obligations incurred, unexpired accounts 203 106 38
3040 Outlays (gross) –146 –175 –96
3080 Recoveries of prior year unpaid obligations, unexpired –9
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 254 185 127

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 56 55 38
Outlays, gross:
4010 Outlays from new discretionary authority 19 8 6
4011 Outlays from discretionary balances 95 130 90



4020 Outlays, gross (total) 114 138 96
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4033 Non-Federal sources –1



4070 Budget authority, net (discretionary) 55 55 38
4080 Outlays, net (discretionary) 113 138 96
Mandatory:
4090 Budget authority, gross 32 37
Outlays, gross:
4100 Outlays from new mandatory authority 32 37
4180 Budget authority, net (total) 87 92 38
4190 Outlays, net (total) 145 175 96

Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)


Identification code 12–1951–0–1–452 2010 actual CR 2012 est.

Direct loan levels supportable by subsidy budget authority:
115002 Community Facility Loans 631 498 1,000
115003 Community Facility Emergency Supplemental Loans 50
115004 Community Facility Loans - ARRA 1,099



115999 Total direct loan levels 1,780 498 1,000
Direct loan subsidy (in percent):
132002 Community Facility Loans 1.31 1.33 –3.03
132003 Community Facility Emergency Supplemental Loans 1.31 0.00 0.00
132004 Community Facility Loans - ARRA 1.31 0.00 0.00



132999 Weighted average subsidy rate 1.31 1.33 –3.03
Direct loan subsidy budget authority:
133002 Community Facility Loans 8 7 –30
133003 Community Facility Emergency Supplemental Loans 1
133004 Community Facility Loans - ARRA 14



133999 Total subsidy budget authority 23 7 –30
Direct loan subsidy outlays:
134002 Community Facility Loans 13 11 4
134003 Community Facility Emergency Supplemental Loans 2 2 2
134004 Community Facility Loans - ARRA 4 9 6



134999 Total subsidy outlays 19 22 12
Direct loan upward reestimates:
135002 Community Facility Loans 18 10



135999 Total upward reestimate budget authority 18 10
Direct loan downward reestimates:
137002 Community Facility Loans –28 –35



137999 Total downward reestimate budget authority –28 –35

Guaranteed loan levels supportable by subsidy budget authority:
215002 Community Facility Loan Guarantees 265 197
215003 Community Facility Emergency Supplemental Loan Guarantees 27



215999 Total loan guarantee levels 292 197
Guaranteed loan subsidy (in percent):
232002 Community Facility Loan Guarantees 3.21 3.95 0.00
232003 Community Facility Emergency Supplemental Loan Guarantees 3.21 0.00 0.00



232999 Weighted average subsidy rate 3.21 3.95 0.00
Guaranteed loan subsidy budget authority:
233002 Community Facility Loan Guarantees 9 8
233003 Community Facility Emergency Supplemental Loan Guarantees 1



233999 Total subsidy budget authority 10 8
Guaranteed loan subsidy outlays:
234002 Community Facility Loan Guarantees 8 1 3
234003 Community Facility Emergency Supplemental Loan Guarantees 1



234999 Total subsidy outlays 9 1 3
Guaranteed loan upward reestimates:
235002 Community Facility Loan Guarantees 15 27



235999 Total upward reestimate budget authority 15 27
Guaranteed loan downward reestimates:
237002 Community Facility Loan Guarantees –7 –13



237999 Total downward reestimate subsidy budget authority –7 –13

This account funds the direct and guaranteed community facility loans and community facility grants. Since the passage of the Federal Agriculture Improvement and Reform Act of 1996 through 2007, the funding for these programs was provided as part of the Rural Community Advancement Program (RCAP). To continue what was proposed and passed in 2008, the 2012 Budget proposes no funding in the RCAP account and instead, each funding stream is being appropriated separately in a new account. Since 2008, this is the new account for the Community programs funding stream. Community facility loans and grants are authorized under sections 306(a)(1) and 306(a)(19) of the Consolidated Farm and Rural Development Act, as amended. Loans are provided to local governments and nonprofit organizations for the construction and improvement of community facilities providing essential services in rural areas of not more than 20,000 population, such as hospitals and fire stations. Total program level in 2012 is projected to be $1 billion for the direct loans. The 2012 Budget requests $30 million for Community Facilities grant program. It also requests $8.4 million for Rural Community Development Initiative (RCDI) grants. This funding will be used to support regional economic development strategies and will be instrumental in carrying out the Regional Innovation Initiative.

Rural Community Facility Direct Loans Financing Account

Program and Financing (in millions of dollars)


Identification code 12–4225–0–3–452 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0710 Direct loan obligations 1,780 498 1,000
0713 Payment of interest to Treasury 163 182 202
0740 Negative subsidy obligations 30
0742 Downward reestimate paid to receipt account 26 32
0743 Interest on downward reestimates 2 2



0900 Total new obligations 1,971 714 1,232

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 71 55
1021 Recoveries of prior year unpaid obligations 86
1023 Unobligated balances applied to repay debt –71 –55
1024 Unobligated balance of borrowing authority withdrawn –82



1050 Unobligated balance (total) 4
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 1,784 350 806
Spending authority from offsetting collections, mandatory:
1800 Collected 324 379 443
1801 Change in uncollected payments, Federal sources 1 –15 –17
1825 Spending authority from offsetting collections applied to repay debt –87



1850 Spending auth from offsetting collections, mand (total) 238 364 426
1900 Financing authority(total) 2,022 714 1,232
1930 Total budgetary resources available 2,026 714 1,232
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 55

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 945 2,239 1,834
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –50 –51 –36



3020 Obligated balance, start of year (net) 895 2,188 1,798
3030 Obligations incurred, unexpired accounts 1,971 714 1,232
3040 Financing disbursements (gross) –591 –1,119 –1,221
3050 Change in uncollected pymts, Fed sources, unexpired –1 15 17
3080 Recoveries of prior year unpaid obligations, unexpired –86
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 2,239 1,834 1,845
3091 Uncollected pymts, Fed sources, end of year –51 –36 –19



3100 Obligated balance, end of year (net) 2,188 1,798 1,826

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 2,022 714 1,232
Financing disbursements:
4110 Financing disbursements, gross 591 1,119 1,221
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Federal sources –36 –32 –16
4122 Interest on uninvested funds –21 –44 –55
4123 Repayment of principal –136 –162 –199
4123 Interest received on loans –131 –141 –173



4130 Offsets against gross financing auth and disbursements (total) –324 –379 –443
Additional offsets against financing authority only (total):
4140 Change in uncollected pymts, Fed sources, unexpired –1 15 17



4160 Financing authority, net (mandatory) 1,697 350 806
4170 Financing disbursements, net (mandatory) 267 740 778
4180 Financing authority, net (total) 1,697 350 806
4190 Financing disbursements, net (total) 267 740 778

Status of Direct Loans (in millions of dollars)


Identification code 12–4225–0–3–452 2010 actual CR 2012 est.

Position with respect to appropriations act limitation on obligations:
1131 Direct loan obligations exempt from limitation 1,780 498 1,000



1150 Total direct loan obligations 1,780 498 1,000

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 2,981 3,240 3,980
1231 Disbursements: Direct loan disbursements 399 902 985
1251 Repayments: Repayments and prepayments –135 –162 –199
1263 Write-offs for default: Direct loans –5



1290 Outstanding, end of year 3,240 3,980 4,766

This account reflects the funding from direct community facility loans to non-profit organizations and local governments for the construction and improvement of community facilities providing essential services in rural areas, such as hospitals, child care centers and fire stations.

As required by the Federal Credit Reform Act of 1990, this non-budgetary account records all cash flows to and from the Government resulting from direct loans obligated in 1992 and beyond. The amounts in this account are a means of financing and are not included in the budget totals. Loans made prior to 1992 are recorded in the Rural Development Insurance Fund Liquidating Account.

Balance Sheet (in millions of dollars)


Identification code 12–4225–0–3–452 2009 actual 2010 actual

ASSETS:
Federal assets:
1101 Fund balances with Treasury 139 135
Investments in US securities:
1106 Receivables, net 1
Net value of assets related to post-1991 direct loans receivable:
1401 Direct loans receivable, gross 2,981 3,240
1402 Interest receivable 33 35
1405 Allowance for subsidy cost (-) –205 –193


1499 Net present value of assets related to direct loans 2,809 3,082


1999 Total assets 2,949 3,217
LIABILITIES:
2101 Federal liabilities: Accounts payable 2,949 3,217


2999 Total liabilities 2,949 3,217


4999 Total liabilities and net position 2,949 3,217

Rural Community Facility Guaranteed Loans Financing Account

Program and Financing (in millions of dollars)


Identification code 12–4228–0–3–452 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0711 Default claim payments on principal 11 11 11
0713 Payment of interest to Treasury 1 1 1
0742 Downward reestimate paid to receipt account 5 11
0743 Interest on downward reestimates 2 3



0900 Total new obligations 19 26 12

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 59 61
1022 Capital transfer of unobligated balances to general fund –61
1023 Unobligated balances applied to repay debt –14



1050 Unobligated balance (total) 45
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 6 7
Spending authority from offsetting collections, mandatory:
1800 Collected 29 33 8
1801 Change in uncollected payments, Federal sources 2 –3
1825 Spending authority from offsetting collections applied to repay debt –9



1850 Spending auth from offsetting collections, mand (total) 29 26 5
1900 Financing authority(total) 35 26 12
1930 Total budgetary resources available 80 26 12
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 61

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 2
3030 Obligations incurred, unexpired accounts 19 26 12
3040 Financing disbursements (gross) –19 –24 –15
3050 Change in uncollected pymts, Fed sources, unexpired –2 3
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 2 –1
3091 Uncollected pymts, Fed sources, end of year –2 3



3100 Obligated balance, end of year (net) 2

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 35 26 12
Financing disbursements:
4110 Financing disbursements, gross 19 24 15
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Federal sources –23 –28 –3
4122 Interest on uninvested funds –3 –3 –3
4123 Non-Federal sources, Guarantee Fees –3 –2 –2



4130 Offsets against gross financing auth and disbursements (total) –29 –33 –8
Additional offsets against financing authority only (total):
4140 Change in uncollected pymts, Fed sources, unexpired –2 3



4160 Financing authority, net (mandatory) 6 –9 7
4170 Financing disbursements, net (mandatory) –10 –9 7
4180 Financing authority, net (total) 6 –9 7
4190 Financing disbursements, net (total) –10 –9 7

Status of Guaranteed Loans (in millions of dollars)


Identification code 12–4228–0–3–452 2010 actual CR 2012 est.

Position with respect to appropriations act limitation on commitments:
2131 Guaranteed loan commitments exempt from limitation 292 197



2150 Total guaranteed loan commitments 292 197
2199 Guaranteed amount of guaranteed loan commitments 234 157

Cumulative balance of guaranteed loans outstanding:
2210 Outstanding, start of year 789 900 1,076
2231 Disbursements of new guaranteed loans 227 277 237
2251 Repayments and prepayments –90 –90 –108
Adjustments:
2261 Terminations for default that result in loans receivable –8 –11 –11
2263 Terminations for default that result in claim payments –3
2264 Other adjustments, net –15



2290 Outstanding, end of year 900 1,076 1,194

Memorandum:
2299 Guaranteed amount of guaranteed loans outstanding, end of year 720 860 954

This account finances loan guarantee commitments for essential community facilities in rural areas.

As required by the Federal Credit Reform Act of 1990, this non-budgetary account records all cash flows to and from the Government resulting from guaranteed loans committed in 1992 and beyond. The amounts in this account are a means of financing and are not included in the budget totals. Loans made prior to 1992 are recorded in the Rural Development Insurance Fund Liquidating Account.

Balance Sheet (in millions of dollars)


Identification code 12–4228–0–3–452 2009 actual 2010 actual

ASSETS:
Federal assets:
1101 Fund balances with Treasury 59 61
Investments in US securities:
1106 Receivables, net 1 8


1999 Total assets 60 69
LIABILITIES:
2104 Federal liabilities: Resources payable to Treasury 27 20
2204 Non-Federal liabilities: Liabilities for loan guarantees 33 49


2999 Total liabilities 60 69


4999 Total liabilities and net position 60 69

rural housing insurance fund program account

(including transfers of funds)

For gross obligations for the principal amount of direct and guaranteed loans as authorized by title V of the Housing Act of 1949, to be available from funds in the rural housing insurance fund, as follows: [$13,200,000,000]$24,211,416,000 for loans to section 502 borrowers, of which [$1,200,000,000]$211,416,000 shall be for direct loans, and of which [$12,000,000,000] $24,000,000,000 shall be for unsubsidized guaranteed loans [without regard to section 710 of the Agriculture, Rural Development, Food and Drug Administration, and Related Agencies Appropriations Act, 2006 (Public Law 109–97); $34,004,000 for section 504 housing repair loans]; and $95,236,000 for section 515 rental housing[; $129,133,000 for section 538 guaranteed multi-family housing loans; $5,052,000 for section 524 site loans; $11,449,000 for credit sales of acquired property, of which up to $1,449,000 may be for multi-family credit sales; and $4,966,000 for section 523 self-help housing land development loans].

For the cost of direct and guaranteed loans, including the cost of modifying loans, as defined in section 502 of the Congressional Budget Act of 1974, as follows: [section 502 loans, $75,120,000]$10,000,000 [shall be] for 502 direct loans[; section 504 housing repair loans, $6,437,000;]; and $32,495,000 for repair, rehabilitation, and new construction of section 515 rental housing: [, $32,123,000; section 538 multi-family housing guaranteed loans, $12,513,000; section 524 site development loans, $294,000; credit sales of acquired property, $556,000; and section 523 self-help land development housing loans, $288,000:] Provided, That of the total amount appropriated in this paragraph, the amount equal to the amount of Rural Housing Insurance Fund Program Account funds allocated by the Secretary for Rural Economic Area Partnership Zones for the fiscal year [2010] 2011, shall be available through June 30, [2011]2012, for communities designated by the Secretary of Agriculture as Rural Economic Area Partnership Zones[: Provided further, That section 538 multi-family housing guaranteed loans funded pursuant to this paragraph shall not be subject to a guarantee fee and the interest on such loans may not be subsidized: Provided further, That any balances for a demonstration program for the preservation and revitalization of the section 515 multi-family rental housing properties as authorized by Public Law 109–97, Public Law 110–5, and Public Law 111–80 shall be transferred to and merged with the "Rural Housing Service, Multi-family Housing Revitalization Program Account''].

In addition, for the cost of direct loans, grants, and contracts, as authorized by 42 U.S.C. 1484 and 1486, $19,192,000, to remain available until expended, for direct farm labor housing loans and domestic farm labor housing grants and contracts: Provided, That any balances available for the Farm Labor Program Account shall be transferred and merged with this account.

In addition, for administrative expenses necessary to carry out the direct and guaranteed loan programs, [$454,383,000]$411,779,000 shall be paid to the appropriation for "Rural Development, Salaries and Expenses''. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–2081–0–1–371 2010 actual CR 2012 est.

Obligations by program activity:
0011 Farm labor housing grants 10
Credit program obligations:
0701 Direct loan subsidy 101 65 52
0702 Loan guarantee subsidy 207 1
0705 Reestimates of direct loan subsidy 103 202
0706 Interest on reestimates of direct loan subsidy 117 98
0707 Reestimates of loan guarantee subsidy 90 184
0708 Interest on reestimates of loan guarantee subsidy 17 34
0709 Administrative expenses 469 468 411



0791 Direct program activities, subtotal 1,104 1,052 463



0900 Total new obligations 1,104 1,052 473

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 123 47 177
1020 Adjustment of unobligated bal brought forward, Oct 1 –44
1021 Recoveries of prior year unpaid obligations 3



1050 Unobligated balance (total) 126 3 177
Budget authority:
Appropriations, discretionary:
1100 Appropriation 708 708 473
1120 Appropriations transferred to other accounts –5



1160 Appropriation, discretionary (total) 703 708 473
Appropriations, mandatory:
1200 Appropriation 327 518
Spending authority from offsetting collections, discretionary:
1700 Collected 2
1900 Budget authority (total) 1,032 1,226 473
1930 Total budgetary resources available 1,158 1,229 650
Memorandum (non-add) entries:
1940 Unobligated balance expiring –7
1941 Unexpired unobligated balance, end of year 47 177 177

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 159 106 79
3030 Obligations incurred, unexpired accounts 1,104 1,052 473
3031 Obligations incurred, expired accounts 1
3040 Outlays (gross) –1,148 –1,079 –475
3061 Unpaid obligations transferred from other accounts 113
3080 Recoveries of prior year unpaid obligations, unexpired –3
3081 Recoveries of prior year unpaid obligations, expired –7
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 106 79 190

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 705 708 473
Outlays, gross:
4010 Outlays from new discretionary authority 675 508 423
4011 Outlays from discretionary balances 146 53 52



4020 Outlays, gross (total) 821 561 475
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4033 Non-Federal sources –4
Additional offsets against gross budget authority only:
4052 Offsetting collections credited to expired accounts 2



4070 Budget authority, net (discretionary) 703 708 473
4080 Outlays, net (discretionary) 817 561 475
Mandatory:
4090 Budget authority, gross 327 518
Outlays, gross:
4100 Outlays from new mandatory authority 327 518
4180 Budget authority, net (total) 1,030 1,226 473
4190 Outlays, net (total) 1,144 1,079 475

Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)


Identification code 12–2081–0–1–371 2010 actual CR 2012 est.

Direct loan levels supportable by subsidy budget authority:
115001 Section 502 Single-Family Housing 1,020 651 211
115004 Section 515 Multi-Family Housing 68 56 95
115007 Section 504 Housing Repair 26 23
115011 Section 514 Farm Labor Housing 27
115014 Single-Family Housing Credit Sales 1 10
115015 Multi-Family Housing Credit Sales 1 2
115019 Section 502 Single Family Housing - ARRA 1,131



115999 Total direct loan levels 2,247 742 333
Direct loan subsidy (in percent):
132001 Section 502 Single-Family Housing 3.63 6.26 4.73
132004 Section 515 Multi-Family Housing 27.24 33.73 34.12
132007 Section 504 Housing Repair 12.85 18.93 0.00
132011 Section 514 Farm Labor Housing 0.00 0.00 34.15
132014 Single-Family Housing Credit Sales –15.63 –11.12 0.00
132015 Multi-Family Housing Credit Sales 38.40 38.37 0.00
132019 Section 502 Single Family Housing - ARRA 3.63 0.00 0.00



132999 Weighted average subsidy rate 4.46 8.58 15.50
Direct loan subsidy budget authority:
133001 Section 502 Single-Family Housing 37 41 10
133004 Section 515 Multi-Family Housing 19 19 32
133007 Section 504 Housing Repair 3 4
133011 Section 514 Farm Labor Housing 9
133014 Single-Family Housing Credit Sales –1
133015 Multi-Family Housing Credit Sales 1
133019 Section 502 Single Family Housing - ARRA 41



133999 Total subsidy budget authority 100 64 52
Direct loan subsidy outlays:
134001 Section 502 Single-Family Housing 41 39 15
134002 Section 502 Emergency Supplemental 2
134004 Section 515 Multi-Family Housing 27 40 28
134007 Section 504 Housing Repair 4 4 1
134011 Section 514 Farm Labor Housing 13
134014 Single-Family Housing Credit Sales –1
134015 Multi-Family Housing Credit Sales 1 1
134019 Section 502 Single Family Housing - ARRA 40 5



134999 Total subsidy outlays 115 88 57
Direct loan upward reestimates:
135001 Section 502 Single-Family Housing 126 291
135004 Section 515 Multi-Family Housing 17
135007 Section 504 Housing Repair 21 4
135011 Section 514 Farm Labor Housing 8 1
135012 Section 524 Site Development 2
135013 Section 523 Self-Help Housing 2
135014 Single-Family Housing Credit Sales 48



135999 Total upward reestimate budget authority 220 300
Direct loan downward reestimates:
137001 Section 502 Single-Family Housing –70 –21
137004 Section 515 Multi-Family Housing –26 –12
137007 Section 504 Housing Repair –5 –2
137011 Section 514 Farm Labor Housing –5 –1
137012 Section 524 Site Development –1
137014 Single-Family Housing Credit Sales –5
137015 Multi-Family Housing Credit Sales –3



137999 Total downward reestimate budget authority –110 –41

Guaranteed loan levels supportable by subsidy budget authority:
215001 Guaranteed 502 Single Family Housing, Purchase 14,868
215002 Guaranteed 502, Refinance 201
215003 Guaranteed 538 Multi-Family Housing 129 15
215004 Guaranteed 502 Emergency Supplemental 474
215006 Guaranteed 538 Tornado Supplemental 1
215009 Guaranteed Section 502 Single Family Housing, Purchase - ARRA 1,148
215010 Guaranteed Section 502 Single Family Housing, Refinance - ARRA 73
215011 Guaranteed 502 Single Family Housing 24,000 24,000



215999 Total loan guarantee levels 16,894 24,015 24,000
Guaranteed loan subsidy (in percent):
232001 Guaranteed 502 Single Family Housing, Purchase 1.18 0.00 0.00
232002 Guaranteed 502, Refinance 1.72 0.00 0.00
232003 Guaranteed 538 Multi-Family Housing 1.15 9.69 0.00
232004 Guaranteed 502 Emergency Supplemental 1.44 0.00 0.00
232006 Guaranteed 538 Tornado Supplemental 19.28 0.00 0.00
232009 Guaranteed Section 502 Single Family Housing, Purchase - ARRA 1.44 0.00 0.00
232010 Guaranteed Section 502 Single Family Housing, Refinance - ARRA 1.72 0.00 0.00
232011 Guaranteed 502 Single Family Housing 0.00 –0.19 –0.03



232999 Weighted average subsidy rate 1.21 –0.18 –0.03
Guaranteed loan subsidy budget authority:
233001 Guaranteed 502 Single Family Housing, Purchase 176
233002 Guaranteed 502, Refinance 3
233003 Guaranteed 538 Multi-Family Housing 1 1
233004 Guaranteed 502 Emergency Supplemental 7
233009 Guaranteed Section 502 Single Family Housing, Purchase - ARRA 17
233010 Guaranteed Section 502 Single Family Housing, Refinance - ARRA 1
233011 Guaranteed 502 Single Family Housing –46 –7



233999 Total subsidy budget authority 206 –44 –7
Guaranteed loan subsidy outlays:
234001 Guaranteed 502 Single Family Housing, Purchase 176
234002 Guaranteed 502, Refinance 3
234003 Guaranteed 538 Multi-Family Housing 1
234004 Guaranteed 502 Emergency Supplemental 6
234006 Guaranteed 538 Tornado Supplemental 1 1
234009 Guaranteed Section 502 Single Family Housing, Purchase - ARRA 46
234010 Guaranteed Section 502 Single Family Housing, Refinance - ARRA 2
234011 Guaranteed 502 Single Family Housing –35 –16



234999 Total subsidy outlays 234 –34 –15
Guaranteed loan upward reestimates:
235001 Guaranteed 502 Single Family Housing, Purchase 56 147
235002 Guaranteed 502, Refinance 5 12
235003 Guaranteed 538 Multi-Family Housing 46 59



235999 Total upward reestimate budget authority 107 218
Guaranteed loan downward reestimates:
237001 Guaranteed 502 Single Family Housing, Purchase –19
237003 Guaranteed 538 Multi-Family Housing –1 –1



237999 Total downward reestimate subsidy budget authority –20 –1

Administrative expense data:
3510 Budget authority 469 469 411
3590 Outlays from new authority 469 469 411

Rural Housing Insurance Fund._This fund was established in 1965 (Public Law 89–117) pursuant to section 517 of title V of the Housing Act of 1949, as amended.
The programs funded through the Rural Housing Insurance Fund Program account are: section 502 single family housing direct loans and loan guarantees; section 504 housing repair loans; section 515 multi-family housing direct loans; section 524 housing site loans, single family and multi-family housing credit sales of acquired property, and section 538 multi-family housing guarantees. The section 523 self-help housing land development loan program is funded in this account as of 1997.
Loan programs are limited to rural areas that include towns, villages, and other places which are not part of an urban area and that have a population not in excess of 2,500 inhabitants, or is in excess of 2,500 but not in excess of 10,000 if rural in character, or has a population in excess of 10,000 but not more than 20,000 and is not within a standard metropolitan statistical area and has a serious lack of mortgage credit for low- and moderate-income borrowers.

For 2012, the Budget funds single family housing activities primarily through the Section 502 single family housing guaranteed loan program. The Section 502 single family housing guarantees are requested at a $24 billion loan level for 2012. The 2010 Supplemental Disaster Relief and Summer Jobs (P.L. 111–212) increased the authorized cap on the up-front fee to 3.5 percent and established an annual fee authority, which is capped at 0.5 percent. For 2012, the up-front fee on new purchase loans will be 2 percent with an annual fee of 0.3 percent. The up-front fee for refinanced loan guarantees will remain one percent, but will also have a 0.3 percent annual fee. This fee structure, with the current loan performance, results in a -.03 percent subsidy rate for 2012. The rate could not be negative without the annual fee in 2012. The subsidy rate for 2012 is a blended rate of the new/purchase single family housing guarantees with the refinanced single family housing guarantees.
The 2012 Budget also proposes to make the guaranteed loan program a direct endorsement program similar to VA and HUD's guaranteed loan program through another General Provision. This will make RHS more efficient and allow Rural Development staff to focus on other areas of unmet needs.
The 2012 Budget requests a limited funding level of $211 million for Section 502 single family housing direct loans to allow for targeted support for very-low and low income individuals seeking mortgage credit in rural areas. These funds are expected to be used with various initiatives within the Administration's priorities. No funding is requested for Section 504 very-low income housing repair, Section 524 site development, Section 523 self-help housing land development and credit sales of acquired property for single and multi-family housing.
The 2012 Budget fully funds the multi-family housing direct loan programs. It includes a request for $95 million for Section 515 multi-family housing loans, and $27 million for farm labor housing loans and $9.8 million for farm labor housing grants.
In order to gain efficiencies in administering the program, the Section 514 and 516 farm labor housing program will be merged with this account in 2012.
The 2012 Budget requests no funding for the multi-family housing loan guarantee loan program. Its purpose was to stimulate additional multi-family housing in rural areas for moderate income tenants. The purpose of the program is redundant with similar HUD programs that guarantee loans for various types of multi-family housing. In addition, this program has suffered from larger than expected defaults in recent years, raising the cost of the program unexpectedly.
As required by the Federal Credit Reform Act of 1990, this account records, for this program, the subsidy costs associated with the direct loans obligated and loan guarantees committed in 1992 and beyond (including credit sales of acquired property), as well as administrative expenses of this program. The subsidy amounts are estimated on a present value basis; the administrative expenses are estimated on a cash basis.

Object Classification (in millions of dollars)


Identification code 12–2081–0–1–371 2010 actual CR 2012 est.

Direct obligations:
25.3 Other goods and services from federal sources 469 469 411
41.0 Grants, subsidies, and contributions 635 583 62



99.0 Direct obligations 1,104 1,052 473



99.9 Total new obligations 1,104 1,052 473

Rural Housing Insurance Fund Direct Loan Financing Account

Program and Financing (in millions of dollars)


Identification code 12–4215–0–3–371 2010 actual CR 2012 est.

Obligations by program activity:
0005 Advances on behalf of borrowers 65 45 45
0006 Other expenses 9 25 25
0007 Interest Supplemental Paid to Lenders 6



0091 Direct Program by Activities - Subtotal (1 level) 80 70 70
Credit program obligations:
0710 Direct loan obligations 2,262 785 333
0713 Payment of interest to Treasury 783 801 818
0740 Negative subsidy obligations 1
0742 Downward reestimate paid to receipt account 79 29
0743 Interest on downward reestimates 31 12



0791 Direct program activities, subtotal 3,155 1,627 1,152



0900 Total new obligations 3,235 1,697 1,222

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 1
1021 Recoveries of prior year unpaid obligations 62
1023 Unobligated balances applied to repay debt –1 –1
1024 Unobligated balance of borrowing authority withdrawn –45



1050 Unobligated balance (total) 17
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 2,465 27
Spending authority from offsetting collections, mandatory:
1800 Collected 1,597 1,743 1,447
1801 Change in uncollected payments, Federal sources –31 –73 –51
1825 Spending authority from offsetting collections applied to repay debt –812 –174



1850 Spending auth from offsetting collections, mand (total) 754 1,670 1,222
1900 Financing authority(total) 3,219 1,697 1,222
1930 Total budgetary resources available 3,236 1,697 1,222
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, fund balance with Treasury, start of year 755 826 614
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –185 –154 –81



3020 Obligated balance, start of year (net) 570 672 533
3030 Obligations incurred, unexpired accounts 3,235 1,697 1,222
3040 Financing disbursements (gross) –3,102 –1,909 –1,278
3050 Change in uncollected pymts, Fed sources, unexpired 31 73 51
3080 Recoveries of prior year unpaid obligations, unexpired –62
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 826 614 558
3091 Uncollected pymts, Fed sources, end of year –154 –81 –30



3100 Obligated balance, end of year (net) 672 533 528

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 3,219 1,697 1,222
Financing disbursements:
4110 Financing disbursements, gross 3,102 1,909 1,278
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Federal sources: payments from program account –342 –406 –57
4122 Interest on uninvested funds –92 –152 –160
4123 Non-Federal sources: Repayments of principal –574 –579 –583
4123 Interest received on loans –529 –531 –584
4123 Payments on judgments –7 –10 –8
4123 Proceeds on sale of acquired property –22 –25 –20
4123 Recaptured income –19 –20 –15
4123 Fees –10 –15 –10
4123 Miscellaneous collections –2 –5 –10



4130 Offsets against gross financing auth and disbursements (total) –1,597 –1,743 –1,447
Additional offsets against financing authority only (total):
4140 Change in uncollected pymts, Fed sources, unexpired 31 73 51



4160 Financing authority, net (mandatory) 1,653 27 –174
4170 Financing disbursements, net (mandatory) 1,505 166 –169
4180 Financing authority, net (total) 1,653 27 –174
4190 Financing disbursements, net (total) 1,505 166 –169

Status of Direct Loans (in millions of dollars)


Identification code 12–4215–0–3–371 2010 actual CR 2012 est.

Position with respect to appropriations act limitation on obligations:
1131 Direct loan obligations exempt from limitation 2,262 785 333



1150 Total direct loan obligations 2,262 785 333

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 15,184 16,681 17,080
Disbursements:
1231 Direct loan disbursements 2,171 1,007 389
1232 Purchase of loans assets from the public 7
Repayments:
1251 Repayments and prepayments –574 –578 –583
1252 Proceeds from loan asset sales to the public or discounted –52
Adjustments:
1261 Capitalized interest 19 20 20
1262 Discount on loan asset sales to the public or discounted –1
Write-offs for default:
1263 Direct loans –2 –50 –51
1264 Other adjustments, net (+ or -) –71



1290 Outstanding, end of year 16,681 17,080 16,855

This account reflects the financing for direct rural housing loans for section 502 very low- and low-to-moderate-income home ownership loan program; section 504 very low income housing repair loan program; section 514 domestic farm labor housing loan program; section 515 rural rental housing loan program; sections 523 self-help housing loans, and 524 site development loans; and single family and multi-family housing credit sales of acquired property.

Loan programs are limited to rural areas that include towns, villages and other places which are not part of an urban area and that have a population not in excess of 2,500 inhabitants, or is in excess of 2,500 but not in excess of 10,000 if rural in character, or has a population in excess of 10,000 but not more than 20,000 and is not within a standard metropolitan statistical area and has a serious lack of mortgage credit for low and moderate-income borrowers.

As required by the Federal Credit Reform Act of 1990, this non-budgetary account records all cash flows to and from the Government resulting from direct loans obligated in 1992 and beyond including credit sales of acquired property. The amounts in this account are a means of financing and are not included in the budget totals.

Balance Sheet (in millions of dollars)


Identification code 12–4215–0–3–371 2009 actual 2010 actual

ASSETS:
Federal assets:
1101 Fund balances with Treasury 393 466
Investments in US securities:
1106 Receivables, net 48 181
Net value of assets related to post-1991 direct loans receivable:
1401 Direct loans receivable, gross 15,184 16,681
1402 Interest receivable 162 180
1404 Foreclosed property 46 53
1405 Allowance for subsidy cost (-) –2,135 –2,348


1499 Net present value of assets related to direct loans 13,257 14,566


1999 Total assets 13,698 15,213
LIABILITIES:
Federal liabilities:
2103 Debt 13,581 15,160
2105 Other 97 40
Non-Federal liabilities:
2201 Accounts payable 14 13
2207 Other 6


2999 Total liabilities 13,698 15,213


4999 Total liabilities and net position 13,698 15,213

Rural Housing Insurance Fund Guaranteed Loan Financing Account

Program and Financing (in millions of dollars)


Identification code 12–4216–0–3–371 2010 actual CR 2012 est.

Obligations by program activity:
0003 Interest assistance paid to lenders 5 5 5
Credit program obligations:
0711 Default claim payments on principal 198 324 406
0713 Payment of interest to Treasury 1
0740 Negative subsidy obligations 2 46 7
0742 Downward reestimate paid to receipt account 8 1
0743 Interest on downward reestimates 12 1



0791 Direct program activities, subtotal 221 372 413



0900 Total new obligations 226 377 418

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1,061 1,560
1020 Adjustment of unobligated bal brought forward, Oct 1 –32
1022 Capital transfer of unobligated balances to general fund –1,554
1023 Unobligated balances applied to repay debt –28 –6



1050 Unobligated balance (total) 1,001
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 7
Spending authority from offsetting collections, mandatory:
1800 Collected 778 913 845
1820 Capital transfer of spending authority from offsetting collections to general fund –536 –427



1850 Spending auth from offsetting collections, mand (total) 778 377 418
1900 Financing authority(total) 785 377 418
1930 Total budgetary resources available 1,786 377 418
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1,560

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –32
3011 Adjustments to uncollected pymts, Fed sources, brought forward, Oct 1 32



3020 Obligated balance, start of year (net) 1
3030 Obligations incurred, unexpired accounts 226 377 418
3040 Financing disbursements (gross) –225 –378 –418
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1
3091 Uncollected pymts, Fed sources, end of year



3100 Obligated balance, end of year (net) 1

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 785 377 418
Financing disbursements:
4110 Financing disbursements, gross 225 378 418
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Federal sources –341 –219 –1
4122 Interest on uninvested funds –43 –90 –112
4123 Non-Federal sources: guarantee fees –383 –594 –722
4123 Repayments of Principal –10 –10 –10
4123 Non-Federal sources –1



4130 Offsets against gross financing auth and disbursements (total) –778 –913 –845



4160 Financing authority, net (mandatory) 7 –536 –427
4170 Financing disbursements, net (mandatory) –553 –535 –427
4180 Financing authority, net (total) 7 –536 –427
4190 Financing disbursements, net (total) –553 –535 –427

Status of Guaranteed Loans (in millions of dollars)


Identification code 12–4216–0–3–371 2010 actual CR 2012 est.

Position with respect to appropriations act limitation on commitments:
2131 Guaranteed loan commitments exempt from limitation 16,894 24,015 24,000



2150 Total guaranteed loan commitments 16,894 24,015 24,000
2199 Guaranteed amount of guaranteed loan commitments 15,205 21,614 21,600

Cumulative balance of guaranteed loans outstanding:
2210 Outstanding, start of year 33,624 49,878 62,450
2231 Disbursements of new guaranteed loans 18,484 19,954 24,158
2251 Repayments and prepayments –1,937 –7,058 –8,837
Adjustments:
2263 Terminations for default that result in claim payments –198 –324 –406
2264 Other adjustments, net –95



2290 Outstanding, end of year 49,878 62,450 77,365

Memorandum:
2299 Guaranteed amount of guaranteed loans outstanding, end of year 44,890 56,025 69,629

Addendum:
Cumulative balance of defaulted guaranteed loans that result in loans receivable:
2310 Outstanding, start of year 297 297
2331 Disbursements for guaranteed loan claims 102
2364 Other adjustments, net 195



2390 Outstanding, end of year 297 297 297

This account finances the guaranteed section 502 low-to-moderate-income home ownership loan program as well as the re-financings of those loans and the section 538 guaranteed multi-family housing loan program. The guaranteed programs enable the Rural Housing Service to utilize private sector resources for the making and servicing of loans while the Agency provides a financial guarantee to encourage private sector activity.

As required by the Federal Credit Reform Act of 1990, this non-budgetary account records all cash flows to and from the Government resulting from guaranteed loan commitments made in 1992 and beyond. The amounts in this account are a means of financing and are not included in the budget totals.

Balance Sheet (in millions of dollars)


Identification code 12–4216–0–3–371 2009 actual 2010 actual

ASSETS:
Federal assets:
1101 Fund balances with Treasury 1,028 1,558
Investments in US securities:
1106 Receivables, net 94 40
Net value of assets related to post-1991 acquired defaulted guaranteed loans receivable:
1501 Defaulted guaranteed loans receivable, gross 297
1502 Interest receivable 3
1505 Allowance for subsidy cost (-) –107


1599 Net present value of assets related to defaulted guaranteed loans 193


1999 Total assets 1,122 1,791
LIABILITIES:
Federal liabilities:
2103 Debt 29 6
2104 Resources payable to Treasury 23 2
2204 Non-Federal liabilities: Liabilities for loan guarantees 1,070 1,783


2999 Total liabilities 1,122 1,791


4999 Total liabilities and net position 1,122 1,791

Rural Housing Insurance Fund Liquidating Account

Program and Financing (in millions of dollars)


Identification code 12–4141–0–3–371 2010 actual CR 2012 est.

Obligations by program activity:
0107 Other costs incident to loans 36 4 4
Credit program obligations:
0713 Payment of interest to Treasury 32 32



0900 Total new obligations 36 36 36

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 43 18
1021 Recoveries of prior year unpaid obligations 17
1022 Capital transfer of unobligated balances to general fund –43



1050 Unobligated balance (total) 17 18
Budget authority:
Spending authority from offsetting collections, mandatory:
1800 Collected 729 618 594
1820 Capital transfer of spending authority from offsetting collections to general fund –692 –600 –558



1850 Spending auth from offsetting collections, mand (total) 37 18 36
1930 Total budgetary resources available 54 36 36
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 18

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid fund balance with treasury, end of year 46 43
3030 Obligations incurred, unexpired accounts 36 36 36
3040 Outlays (gross) –22 –79 –36
3080 Recoveries of prior year unpaid obligations, unexpired –17
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 43

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 37 18 36
Outlays, gross:
4100 Outlays from new mandatory authority 20 18 36
4101 Outlays from mandatory balances 2 61



4110 Outlays, gross (total) 22 79 36
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –36
4123 Non-Federal sources –693 –618 –594



4130 Offsets against gross budget authority and outlays (total) –729 –618 –594



4160 Budget authority, net (mandatory) –692 –600 –558
4170 Outlays, net (mandatory) –707 –539 –558
4180 Budget authority, net (total) –692 –600 –558
4190 Outlays, net (total) –707 –539 –558

Status of Direct Loans (in millions of dollars)


Identification code 12–4141–0–3–371 2010 actual CR 2012 est.

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 9,865 9,417 9,002
1251 Repayments: Repayments and prepayments –346 –318 –294
1261 Adjustments: Capitalized interest 7 5 4
Write-offs for default:
1263 Direct loans –31 –32 –31
1264 Other adjustments, net (+ or -) –78 –70 –67



1290 Outstanding, end of year 9,417 9,002 8,614

Status of Guaranteed Loans (in millions of dollars)


Identification code 12–4141–0–3–371 2010 actual CR 2012 est.

Cumulative balance of guaranteed loans outstanding:
2210 Outstanding, start of year 3 3 3
2251 Repayments and prepayments



2290 Outstanding, end of year 3 3 3

Memorandum:
2299 Guaranteed amount of guaranteed loans outstanding, end of year 3 3 3

As required by the Federal Credit Reform Act of 1990, this account records, for this program, all cash flows to and from the Government resulting from direct loans obligated and loan guarantees committed prior to 1992. New loan activity in 1992 and beyond is recorded in corresponding program and financing accounts.

Balance Sheet (in millions of dollars)


Identification code 12–4141–0–3–371 2009 actual 2010 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 120 94
1601 Direct loans, gross 9,865 9,417
1602 Interest receivable 743 722
1603 Allowance for estimated uncollectible loans and interest (-) –5,317 –5,102


1604 Direct loans and interest receivable, net 5,291 5,037
1606 Foreclosed property 33 36


1699 Value of assets related to direct loans 5,324 5,073
1901 Other Federal assets: Other assets 3 3


1999 Total assets 5,447 5,170
LIABILITIES:
Federal liabilities:
2102 Interest payable 1
2103 Debt 1
2104 Resources payable to Treasury 5,443 5,155
2207 Non-Federal liabilities: Other 3 14


2999 Total liabilities 5,447 5,170


4999 Total liabilities and net position 5,447 5,170

Object Classification (in millions of dollars)


Identification code 12–4141–0–3–371 2010 actual CR 2012 est.

Direct obligations:
25.2 Other services from non-federal sources 36 4 4
33.0 Investments and loans 32 32



99.9 Total new obligations 36 36 36

Rural Business—Cooperative Service

Federal Funds

Energy Assistance Payments

Program and Financing (in millions of dollars)


Identification code 12–2073–0–1–452 2010 actual CR 2012 est.

Obligations by program activity:
0010 Energy Assistance Payments 21 209 105



0900 Total new obligations (object class 41.0) 21 209 105

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 90 124
Budget authority:
Appropriations, mandatory:
1221 Appropriations transferred from other accounts 55 85 105
1930 Total budgetary resources available 145 209 105
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 124

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 2 159
3030 Obligations incurred, unexpired accounts 21 209 105
3040 Outlays (gross) –19 –52 –184
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 2 159 80

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 55 85 105
Outlays, gross:
4100 Outlays from new mandatory authority 8 21 26
4101 Outlays from mandatory balances 11 31 158



4110 Outlays, gross (total) 19 52 184
4180 Budget authority, net (total) 55 85 105
4190 Outlays, net (total) 19 52 184

The purpose of the Bioenergy Program for Advanced Biofuels is to provide payments to eligible agricultural producers to support and ensure an expanding production of advanced biofuels. For 2012, the program will receive $105,000,000 in mandatory funds. This program is authorized pursuant to section 9005 of the Farm Security and Rural Investment Act of 2002, as amended by the Food, Conservation, and Energy Act of 2008.

Rural Empowerment Zones and Enterprise Communities Grants

Program and Financing (in millions of dollars)


Identification code 12–0402–0–1–452 2010 actual CR 2012 est.

Budgetary Resources:
1930 Total budgetary resources available

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 15
3040 Outlays (gross) –15
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross)

Budget authority and outlays, net:
Discretionary:
Outlays, gross:
4011 Outlays from discretionary balances 15
4180 Budget authority, net (total)
4190 Outlays, net (total) 15

The Empowerment Zone/Enterprise Community (EZ/EC) initiative's authorization expired December 2009. No funding is requested in 2012 .

rural cooperative development grants

For rural cooperative development grants authorized under section 310B(e) of the Consolidated Farm and Rural Development Act (7 U.S.C. 1932), [$40,054,000]$35,854,000, of which $300,000 shall be for a cooperative research agreement with a qualified academic institution to conduct research on the national economic impact of all types of cooperatives; and of which $2,800,000 shall be for cooperative agreements for the appropriate technology transfer for rural areas program: Provided, That, not to exceed $3,463,000 shall be for cooperatives or associations of cooperatives whose primary focus is to provide assistance to small, socially disadvantaged producers and whose governing board and/or membership is comprised of at least 75 percent socially disadvantaged members; and of which $20,367,000, to remain available until expended, shall be for value-added agricultural product market development grants, as authorized by section 231 of the Agricultural Risk Protection Act of 2000 (7 U.S.C. 1621 note). Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–1900–0–1–452 2010 actual CR 2012 est.

Obligations by program activity:
0001 Rural Cooperative Development Grants 11 13 13
0010 Value-added Agricultural Product Marketing (mandatory) 15 1
0011 Value added Agricultural Product Marketing (discretionary) 7 41 20
0012 Appropriate Technology Transfer for Rural Areas 3 3 3
0013 General Provision 732(1) and 728(1) 3 3



0900 Total new obligations (object class 41.0) 39 61 36

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 23 23
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 24 23
Budget authority:
Appropriations, discretionary:
1100 Appropriation 38 38 36
1900 Budget authority (total) 38 38 36
1930 Total budgetary resources available 62 61 36
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 23

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 27 48 86
3030 Obligations incurred, unexpired accounts 39 61 36
3040 Outlays (gross) –17 –23 –44
3080 Recoveries of prior year unpaid obligations, unexpired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 48 86 78

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 38 38 36
Outlays, gross:
4010 Outlays from new discretionary authority 1 2 2
4011 Outlays from discretionary balances 16 18 33



4020 Outlays, gross (total) 17 20 35
Mandatory:
Outlays, gross:
4101 Outlays from mandatory balances 3 9
4180 Budget authority, net (total) 38 38 36
4190 Outlays, net (total) 17 23 44

Grants for rural cooperative development were authorized under section 310B(e) of the Consolidated Farm and Rural Development Act by Public Law 104–127, April 4, 1996. These grants are made available to nonprofit corporations and institutions of higher education to fund the establishment and operation of centers for rural cooperative development.

In 2006, the Rural Business Service began a separate solicitation for the Small Minority Producer grants. These grants provide assistance to small, minority producers through cooperatives and associations of cooperatives. The program is funded at $3,463,000.

The Appropriate Technology Transfer to Rural Areas (ATTRA) program was first authorized by the Food Security Act of 1985. The program provides information and technical assistance to agricultural producers to adopt sustainable agricultural practices that are environmentally friendly and lower production costs. The 2012 Budget requests $2.8 million for ATTRA.

Additionally, USDA provides Value- Added Marketing Grants for producers of agricultural commodities. These grants can be used for planning activities and for working capital for marketing value-added agricultural products. The program is funded at $20,367,000.

Rural Economic Development Grants

Program and Financing (in millions of dollars)


Identification code 12–3105–0–1–452 2010 actual CR 2012 est.

Obligations by program activity:
0001 Rural economic development grants 8 10 10
0002 Subsidy 5 4 4



0900 Total new obligations (object class 41.0) 13 14 14

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 104 201 311
Budget authority:
Appropriations, discretionary:
1131 Unobligated balance of appropriations permanently reduced –44 –242
Appropriations, mandatory:
1232 Unobligated balance of appropriations permanently reduced –44
Spending authority from offsetting collections, mandatory:
1800 Collected 149 164 159
1801 Change in uncollected payments, Federal sources 5 4 4



1850 Spending auth from offsetting collections, mand (total) 154 168 163
1900 Budget authority (total) 110 124 –79
1930 Total budgetary resources available 214 325 232
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 201 311 218

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 13 12 54
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –8 –13 –17



3020 Obligated balance, start of year (net) 5 –1 37
3030 Obligations incurred, unexpired accounts 13 14 14
3040 Outlays (gross) –14 28 226
3050 Change in uncollected pymts, Fed sources, unexpired –5 –4 –4
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 12 54 294
3091 Uncollected pymts, Fed sources, end of year –13 –17 –21



3100 Obligated balance, end of year (net) –1 37 273

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross –44 –242
Outlays, gross:
4010 Outlays from new discretionary authority –44 –242
Mandatory:
4090 Budget authority, gross 110 168 163
Outlays, gross:
4100 Outlays from new mandatory authority 6 6 6
4101 Outlays from mandatory balances 8 10 10



4110 Outlays, gross (total) 14 16 16
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –140 –155 –150
4123 Non-Federal sources –9 –9 –9



4130 Offsets against gross budget authority and outlays (total) –149 –164 –159
Additional offsets against gross budget authority only:
4140 Change in uncollected pymts, Fed sources, unexpired –5 –4 –4
4142 Offsetting collections credited to expired accounts



4150 Additional offsets against budget authority only (total) –5 –4 –4



4160 Budget authority, net (mandatory) –44
4170 Outlays, net (mandatory) –135 –148 –143
4180 Budget authority, net (total) –44 –44 –242
4190 Outlays, net (total) –135 –192 –385

This grant program is authorized under section 313 of the Rural Electrification Act, as amended, and provides funds for the purpose of promoting rural economic development and job creation projects, including funding for project feasibility studies, start-up costs, incubator projects and other expenses for the purpose of fostering rural development.

Funding for this program is provided from the interest differential on Rural Utilities Service borrowers' "cushion of credit" accounts. The Budget proposes a cancellation of $241.8 million from the "cushion of credit" account in 2012, $10 million is proposed for rural economic development grants, and $4.293 million is for loan subsidy.

rural microenterprise investment program account

For the cost of loans and grants, [$7,700,000]$5,700,000 as authorized by section 379E of the Consolidated Farm and Rural Development Act (7 U.S.C. 1981 et seq.): Provided, That such costs of loans, including the cost of modifying such loans, shall be as defined in section 502 of the Congressional Budget Act of 1974. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–1955–0–1–452 2010 actual CR 2012 est.

Obligations by program activity:
0011 Grants 7 7 4
Credit program obligations:
0701 Direct loan subsidy 3 5 5



0900 Total new obligations (object class 41.0) 10 12 9

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 4 3
Budget authority:
Appropriations, discretionary:
1100 Appropriation 5 5 6
Appropriations, mandatory:
1221 Appropriations transferred from other accounts 4 4 3
1900 Budget authority (total) 9 9 9
1930 Total budgetary resources available 13 12 9
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 3

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 10 19
3030 Obligations incurred, unexpired accounts 10 12 9
3040 Outlays (gross) –3 –8
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 10 19 20

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 5 5 6
Outlays, gross:
4011 Outlays from discretionary balances 4
Mandatory:
4090 Budget authority, gross 4 4 3
Outlays, gross:
4101 Outlays from mandatory balances 3 4
4180 Budget authority, net (total) 9 9 9
4190 Outlays, net (total) 3 8

Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)


Identification code 12–1955–0–1–452 2010 actual CR 2012 est.

Direct loan levels supportable by subsidy budget authority:
115001 Rural Microenterprise Direct Loans 25 25 31



115999 Total direct loan levels 25 25 31
Direct loan subsidy (in percent):
132001 Rural Microenterprise Direct Loans 11.32 21.39 15.59



132999 Weighted average subsidy rate 11.32 21.39 15.59
Direct loan subsidy budget authority:
133001 Rural Microenterprise Direct Loans 3 5 5



133999 Total subsidy budget authority 3 5 5
Direct loan subsidy outlays:
134001 Rural Microenterprise Direct Loans 2 7



134999 Total subsidy outlays 2 7

This program provides microentrepreneurs with the skills necessary to establish new rural microenterprises, as well as support these types of businesses with technical and financial assistance. The program provides loans and grants to intermediaries that assist microentrepreneurs. For 2012 the program is funded at 3,000,000 in mandatory funds and $5,700,000 in discretionary funds. The program is authorized pursuant to section 6022 of Public Law 110–246.

Rural Microenterprise Investment Direct Loan Financing Account

Program and Financing (in millions of dollars)


Identification code 12–4354–0–3–452 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0710 Direct loan obligations 25 25 31
0713 Payment of interest to Treasury 1 1



0900 Total new obligations 25 26 32

Budgetary Resources:
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 22 21 24
Spending authority from offsetting collections, mandatory:
1800 Collected 2 7
1801 Change in uncollected payments, Federal sources 3 3 1



1850 Spending auth from offsetting collections, mand (total) 3 5 8
1900 Financing authority(total) 25 26 32
1930 Total budgetary resources available 25 26 32

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 25 37
3030 Obligations incurred, unexpired accounts 25 26 32
3040 Financing disbursements (gross) –14 –20
3050 Change in uncollected pymts, Fed sources, unexpired –3 –3 –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 25 37 49
3091 Uncollected pymts, Fed sources, end of year –3 –3 –1



3100 Obligated balance, end of year (net) 22 34 48

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 25 26 32
Financing disbursements:
4110 Financing disbursements, gross 14 20
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Federal sources –2 –7
Additional offsets against financing authority only (total):
4140 Change in uncollected pymts, Fed sources, unexpired –3 –3 –1



4160 Financing authority, net (mandatory) 22 21 24
4170 Financing disbursements, net (mandatory) 12 13
4180 Financing authority, net (total) 22 21 24
4190 Financing disbursements, net (total) 12 13

Status of Direct Loans (in millions of dollars)


Identification code 12–4354–0–3–452 2010 actual CR 2012 est.

Position with respect to appropriations act limitation on obligations:
1131 Direct loan obligations exempt from limitation 25 25 31



1150 Total direct loan obligations 25 25 31

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 13
1231 Disbursements: Direct loan disbursements 13 19
1251 Repayments: Repayments and prepayments



1290 Outstanding, end of year 13 32

As required by the Federal Credit Reform Act of 1990, this non-budgetary account records all cash flows to and from the Government resulting from direct loans obligations. The amounts in this account are a means of financing and are not included in the budget totals. The subsidy cost of this program is funded though the Rural Microenterprise Investment Program Account.

rural business program account

(including transfers of funds)

For the cost of loan guarantees and grants, for the rural business development programs authorized by sections 306 and 310B and described in section [in sections 310B(f)] [and] 381E(d)(3) of the Consolidated Farm and Rural Development Act, [$81,526,000]$89,857,000, to remain available until expended: Provided, That of the amount appropriated under this heading, not to exceed $500,000 shall be made available for a grant to a qualified national organization to provide technical assistance for rural transportation in order to promote economic development: Provided further, That [$3,010,000]$4,000,000 of the amount appropriated under this heading shall be for business grants to benefit Federally Recognized Native American Tribes, including $250,000 for a grant to a qualified national organization to provide technical assistance for rural transportation in order to promote economic development: Provided further, That of the amount appropriated under this heading, the amount equal to the amount of Rural Business Program Account funds allocated by the Secretary for Rural Economic Area Partnership Zones for the fiscal year [2010]2011, shall be available through June 30, [2011]2012, for communities designated by the Secretary of Agriculture as Rural Economic Area Partnership Zones for the rural business and cooperative development programs described in section 381E(d)(3) of the Consolidated Farm and Rural Development Act: Provided further, That sections 381E-H and 381N of the Consolidated Farm and Rural Development Act are not applicable to funds made available under this heading: Provided further, That any prior balances in the Rural Development, Rural Community Advancement Program account for programs authorized by sections 306 and 310B and described in section[sections 310B(f) and] 381E(d)(3) of such Act be transferred and merged with this account and any other prior balances from the Rural Development, Rural Community Advancement Program account that the Secretary determines is appropriate to transfer. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–1902–0–1–452 2010 actual CR 2012 est.

Obligations by program activity:
0010 Rural Business Enterprise Grants 45 45 30
0012 Rural Business Opportunity Grants 3 3 7
0013 Rural Business Enterprise Grants - ARRA 4



0091 Direct program activities, subtotal 52 48 37
Credit program obligations:
0702 Loan guarantee subsidy 199 67 53
0705 Reestimates of direct loan subsidy 2 5
0706 Interest on reestimates of direct loan subsidy 2 5
0707 Reestimates of loan guarantee subsidy 44 87
0708 Interest on reestimates of loan guarantee subsidy 13 18



0791 Direct program activities, subtotal 260 182 53



0900 Total new obligations (object class 41.0) 312 230 90

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 158 25
1020 Adjustment of unobligated bal brought forward, Oct 1 –7
1021 Recoveries of prior year unpaid obligations 3



1050 Unobligated balance (total) 161 18
Budget authority:
Appropriations, discretionary:
1100 Appropriation 97 97 90
Appropriations, mandatory:
1200 Appropriation 61 115
Spending authority from offsetting collections, discretionary:
1700 Collected 18
1900 Budget authority (total) 176 212 90
1930 Total budgetary resources available 337 230 90
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 25

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 131 159 145
3030 Obligations incurred, unexpired accounts 312 230 90
3040 Outlays (gross) –281 –244 –110
3080 Recoveries of prior year unpaid obligations, unexpired –3
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 159 145 125

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 115 97 90
Outlays, gross:
4010 Outlays from new discretionary authority 57 30 28
4011 Outlays from discretionary balances 163 99 82



4020 Outlays, gross (total) 220 129 110
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4033 Non-Federal sources –18



4070 Budget authority, net (discretionary) 97 97 90
4080 Outlays, net (discretionary) 202 129 110
Mandatory:
4090 Budget authority, gross 61 115
Outlays, gross:
4100 Outlays from new mandatory authority 61 115
4180 Budget authority, net (total) 158 212 90
4190 Outlays, net (total) 263 244 110

Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)


Identification code 12–1902–0–1–452 2010 actual CR 2012 est.

Direct loan upward reestimates:
135004 Business and Industry Loans 4 10



135999 Total upward reestimate budget authority 4 10
Direct loan downward reestimates:
137004 Business and Industry Loans –11 –2



137999 Total downward reestimate budget authority –11 –2

Guaranteed loan levels supportable by subsidy budget authority:
215006 Guaranteed Business and Industry Loans - ARRA 1,558
215007 Business and Industry Loan Guarantees 1,323 1,331 823
215008 Business and Industry Emergency Supplemental Loan Guarantees 57



215999 Total loan guarantee levels 2,938 1,331 823
Guaranteed loan subsidy (in percent):
232006 Guaranteed Business and Industry Loans - ARRA 8.04 0.00 0.00
232007 Business and Industry Loan Guarantees 5.33 5.06 6.38
232008 Business and Industry Emergency Supplemental Loan Guarantees 5.33 0.00 0.00



232999 Weighted average subsidy rate 6.77 5.06 6.38
Guaranteed loan subsidy budget authority:
233006 Guaranteed Business and Industry Loans - ARRA 125
233007 Business and Industry Loan Guarantees 71 67 53
233008 Business and Industry Emergency Supplemental Loan Guarantees 3



233999 Total subsidy budget authority 199 67 53
Guaranteed loan subsidy outlays:
234006 Guaranteed Business and Industry Loans - ARRA 89 32 5
234007 Business and Industry Loan Guarantees 56 31 51
234008 Business and Industry Emergency Supplemental Loan Guarantees 2



234999 Total subsidy outlays 147 63 56
Guaranteed loan upward reestimates:
235005 North American Development Bank Loan Guarantees 1 3
235007 Business and Industry Loan Guarantees 56 101



235999 Total upward reestimate budget authority 57 104
Guaranteed loan downward reestimates:
237005 North American Development Bank Loan Guarantees –2 –1
237006 Guaranteed Business and Industry Loans - ARRA –3
237007 Business and Industry Loan Guarantees –2 –14



237999 Total downward reestimate subsidy budget authority –4 –18

This account funds direct and guaranteed business and industry loans, rural business enterprise grants, and rural business opportunity grants. Business and industry guaranteed and direct loans are authorized under section 310B(a)(1) of the Consolidated Farm and Rural Development, as amended. These loans are made to public, private or cooperative organizations, Indian tribes or tribal groups, corporate entities, or individuals for the purpose of improving the economic climate in rural areas. For direct loans no funds were requested or provided since 2002, and no funds are requested in the Budget. The 2012 projections for loan guarantees are $822.9 million. Funding provided in this account for the rural business enterprise grants is $29.9 million and for rural business opportunity grants $7.5 million.

Rural Business and Industry Direct Loans Financing Account

Program and Financing (in millions of dollars)


Identification code 12–4223–0–3–452 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0713 Payment of interest to Treasury 2 1 1
0742 Downward reestimate paid to receipt account 7 1
0743 Interest on downward reestimates 4 1



0900 Total new obligations 13 3 1

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 8 11
1023 Unobligated balances applied to repay debt –2 –11



1050 Unobligated balance (total) 6
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 11
Spending authority from offsetting collections, mandatory:
1800 Collected 7 14 4
1825 Spending authority from offsetting collections applied to repay debt –11 –3



1850 Spending auth from offsetting collections, mand (total) 7 3 1
1900 Financing authority(total) 18 3 1
1930 Total budgetary resources available 24 3 1
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 11

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross)
3030 Obligations incurred, unexpired accounts 13 3 1
3040 Financing disbursements (gross) –13 –3 –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross)

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 18 3 1
Financing disbursements:
4110 Financing disbursements, gross 13 3 1
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Federal sources –3 –10
4122 Interest on uninvested funds –1 –1 –1
4123 Repayments of principal –2 –2 –2
4123 Interest received on loans –1 –1 –1



4130 Offsets against gross financing auth and disbursements (total) –7 –14 –4



4160 Financing authority, net (mandatory) 11 –11 –3
4170 Financing disbursements, net (mandatory) 6 –11 –3
4180 Financing authority, net (total) 11 –11 –3
4190 Financing disbursements, net (total) 6 –11 –3

Status of Direct Loans (in millions of dollars)


Identification code 12–4223–0–3–452 2010 actual CR 2012 est.

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 29 27 24
1251 Repayments: Repayments and prepayments –2 –2 –2
1263 Write-offs for default: Direct loans –1 –1



1290 Outstanding, end of year 27 24 21

As required by the Federal Credit Reform Act of 1990, this non-budgetary account records all cash flows to and from the Government resulting from direct loans obligated in 1992 and beyond. The amounts in this account are a means of financing and are not included in the budget totals. The subsidy cost of this program is funded through the Rural Business and Industry Program Account. Loans made prior to 1992 are recorded in the Rural Development Insurance Fund Liquidating Account.

Balance Sheet (in millions of dollars)


Identification code 12–4223–0–3–452 2009 actual 2010 actual

ASSETS:
Federal assets:
1101 Fund balances with Treasury 8 11
Investments in US securities:
1106 Receivables, net –1
Net value of assets related to post-1991 direct loans receivable:
1401 Direct loans receivable, gross 30 27
1405 Allowance for subsidy cost (-) –10 –2


1499 Net present value of assets related to direct loans 20 25


1999 Total assets 27 36
LIABILITIES:
2104 Federal liabilities: Resources payable to Treasury 27 36


2999 Total liabilities 27 36


4999 Total liabilities and net position 27 36

Rural Business and Industry Guaranteed Loans Financing Account

Program and Financing (in millions of dollars)


Identification code 12–4227–0–3–452 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0711 Default claim payments on principal 160 173 204
0712 Default claim payments on interest 3 3 4
0713 Payment of interest to Treasury 3 3 3
0742 Downward reestimate paid to receipt account 3 15
0743 Interest on downward reestimates 1 4



0900 Total new obligations 170 198 211

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 238 321
1020 Adjustment of unobligated bal brought forward, Oct 1 –7
1022 Capital transfer of unobligated balances to general fund –267
1023 Unobligated balances applied to repay debt –19 –54



1050 Unobligated balance (total) 212
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 17 97
Spending authority from offsetting collections, mandatory:
1800 Collected 262 230 118
1801 Change in uncollected payments, Federal sources 5 –4
1820 Capital transfer of spending authority from offsetting collections to general fund –37



1850 Spending auth from offsetting collections, mand (total) 262 198 114
1900 Financing authority(total) 279 198 211
1930 Total budgetary resources available 491 198 211
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 321

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1 1
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –7 –5
3011 Adjustments to uncollected pymts, Fed sources, brought forward, Oct 1 7



3020 Obligated balance, start of year (net) 1 –4
3030 Obligations incurred, unexpired accounts 170 198 211
3040 Financing disbursements (gross) –169 –198 –211
3050 Change in uncollected pymts, Fed sources, unexpired –5 4
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1 1 1
3091 Uncollected pymts, Fed sources, end of year –5 –1



3100 Obligated balance, end of year (net) 1 –4

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 279 198 211
Financing disbursements:
4110 Financing disbursements, gross 169 198 211
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Federal sources –204 –167 –56
4122 Interest on uninvested funds –9 –12 –12
4123 Interest and principal on purchased loans from secondary market –22 –26 –31
4123 Guarantee fees –27 –25 –19



4130 Offsets against gross financing auth and disbursements (total) –262 –230 –118
Additional offsets against financing authority only (total):
4140 Change in uncollected pymts, Fed sources, unexpired –5 4



4160 Financing authority, net (mandatory) 17 –37 97
4170 Financing disbursements, net (mandatory) –93 –32 93
4180 Financing authority, net (total) 17 –37 97
4190 Financing disbursements, net (total) –93 –32 93

Status of Guaranteed Loans (in millions of dollars)


Identification code 12–4227–0–3–452 2010 actual CR 2012 est.

Position with respect to appropriations act limitation on commitments:
2131 Guaranteed loan commitments exempt from limitation 2,938 1,331 823



2150 Total guaranteed loan commitments 2,938 1,331 823
2199 Guaranteed amount of guaranteed loan commitments 2,350 1,068 658

Cumulative balance of guaranteed loans outstanding:
2210 Outstanding, start of year 4,351 5,805 7,105
2231 Disbursements of new guaranteed loans 2,045 2,058 1,366
2251 Repayments and prepayments –395 –581 –709
Adjustments:
2261 Terminations for default that result in loans receivable –95 –103 –121
2263 Terminations for default that result in claim payments –68 –74 –88
2264 Other adjustments, net –33



2290 Outstanding, end of year 5,805 7,105 7,553

Memorandum:
2299 Guaranteed amount of guaranteed loans outstanding, end of year 4,645 5,685 6,042

As required by the Federal Credit Reform Act of 1990, this non-budgetary account records all cash flows to and from the Government resulting from guaranteed loans committed in 1992 and beyond. The amounts in this account are a means of financing and are not included in the budget totals. The subsidy cost of this program is funded through the Rural Business and Industry Program Account. Loans made prior to 1992 are recorded in the Rural Development Insurance Fund Liquidating Account. The account finances loan guarantee commitments for business development in rural areas.

Balance Sheet (in millions of dollars)


Identification code 12–4227–0–3–452 2009 actual 2010 actual

ASSETS:
Federal assets:
1101 Fund balances with Treasury 231 322
Investments in US securities:
1106 Receivables, net 173 262


1999 Total assets 404 584
LIABILITIES:
Federal liabilities:
2104 Resources payable to Treasury 55 54
2105 Other 5 18
2204 Non-Federal liabilities: Liabilities for loan guarantees 344 512


2999 Total liabilities 404 584


4999 Total liabilities and net position 404 584

Rural Development Loan Fund Program account

(including transfer of funds)

For the principal amount of direct loans, as authorized by the Rural Development Loan Fund (42 U.S.C. 9812(a)), $36,376,000.

For the cost of direct loans, [$14,034,000]$12,324,000, as authorized by the Rural Development Loan Fund (42 U.S.C. 9812(a)), of which $1,035,000 shall be available through[throught] June 30, 2012, for Federally Recognized Native American Tribes; and of which $2,070,000 shall be available through June 30, 2012, for Mississippi Delta Regional counties (as determined in accordance with Public Law 100–460): Provided, That such costs, including the cost of modifying such loans, shall be defined in section 502 of the Congressional Budget Act of 1974: Provided further[Further], That of the total amount appropriated under this heading, the amount equal to the amount of Rural Development Loan Fund Program Account funds allocated by the Secretary for Rural Economic Area Partnership Zones for the fiscal year [2010]2011, shall be available through June 30, [2011]2012, for communities designated by the Secretary of Agriculture as Rural Economic Area Partnership Zones.

In addition, for administrative expenses to carry out the direct loan programs, [$5,046,000]$4,941,000 shall be paid to the appropriation for "Rural Development, Salaries and Expenses''. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–2069–0–1–452 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0701 Direct loan subsidy 9 8 12
0709 Administrative expenses 5 5 5



0900 Total new obligations 14 13 17

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 13 13 17
Appropriations, mandatory:
1200 Appropriation 1
1900 Budget authority (total) 14 13 17
1930 Total budgetary resources available 14 13 17

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 37 33 25
3030 Obligations incurred, unexpired accounts 14 13 17
3040 Outlays (gross) –17 –21 –17
3081 Recoveries of prior year unpaid obligations, expired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 33 25 25

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 13 13 17
Outlays, gross:
4010 Outlays from new discretionary authority 5 6 6
4011 Outlays from discretionary balances 11 15 11



4020 Outlays, gross (total) 16 21 17
Mandatory:
4090 Budget authority, gross 1
Outlays, gross:
4100 Outlays from new mandatory authority 1
4180 Budget authority, net (total) 14 13 17
4190 Outlays, net (total) 17 21 17

Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)


Identification code 12–2069–0–1–452 2010 actual CR 2012 est.

Direct loan levels supportable by subsidy budget authority:
115001 Intermediary Relending Program 34 21 36



115999 Total direct loan levels 34 21 36
Direct loan subsidy (in percent):
132001 Intermediary Relending Program 25.24 38.58 33.88



132999 Weighted average subsidy rate 25.24 38.58 33.88
Direct loan subsidy budget authority:
133001 Intermediary Relending Program 9 8 12



133999 Total subsidy budget authority 9 8 12
Direct loan subsidy outlays:
134001 Intermediary Relending Program 11 16 12



134999 Total subsidy outlays 11 16 12
Direct loan upward reestimates:
135001 Intermediary Relending Program 1



135999 Total upward reestimate budget authority 1
Direct loan downward reestimates:
137001 Intermediary Relending Program –5 –6



137999 Total downward reestimate budget authority –5 –6

Administrative expense data:
3510 Budget authority 5 5 5
3590 Outlays from new authority 5 5 5

This account finances loans to intermediary borrowers, who, in turn, re-lend the funds to small rural businesses, community development corporations, and other organizations for the purpose of improving economic opportunities in rural areas. Through the use of local intermediaries, this program serves small-scale enterprises and gives preference to those communities with the greatest need. The Budget proposes $12,324,000 in budget authority to support this program.

As required by the Federal Credit Reform Act of 1990, this account records, for this program, the subsidy costs associated with the direct loans obligated in 1992 and beyond, as well as administrative expenses of this program. The subsidy amounts are estimated on a present value basis; the administrative expenses are estimated on a cash basis.

Object Classification (in millions of dollars)


Identification code 12–2069–0–1–452 2010 actual CR 2012 est.

Direct obligations:
25.3 Other goods and services from federal sources 5 5 5
41.0 Grants, subsidies, and contributions 9 8 12



99.9 Total new obligations 14 13 17

Rural Development Loan Fund Direct Loan Financing Account

Program and Financing (in millions of dollars)


Identification code 12–4219–0–3–452 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0710 Direct loan obligations 34 21 36
0713 Payment of interest to Treasury 17 19 20
0742 Downward reestimate paid to receipt account 4 4
0743 Interest on downward reestimates 1 2



0900 Total new obligations 56 46 56

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 4 6
1021 Recoveries of prior year unpaid obligations 2
1023 Unobligated balances applied to repay debt –4 –6
1024 Unobligated balance of borrowing authority withdrawn –1



1050 Unobligated balance (total) 1
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 30 12 15
Spending authority from offsetting collections, mandatory:
1800 Collected 38 41 40
1801 Change in uncollected payments, Federal sources –4 –7 1
1825 Spending authority from offsetting collections applied to repay debt –3



1850 Spending auth from offsetting collections, mand (total) 31 34 41
1900 Financing authority(total) 61 46 56
1930 Total budgetary resources available 62 46 56
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 6

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 86 91 72
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –37 –33 –26



3020 Obligated balance, start of year (net) 49 58 46
3030 Obligations incurred, unexpired accounts 56 46 56
3040 Financing disbursements (gross) –49 –65 –52
3050 Change in uncollected pymts, Fed sources, unexpired 4 7 –1
3080 Recoveries of prior year unpaid obligations, unexpired –2
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 91 72 76
3091 Uncollected pymts, Fed sources, end of year –33 –26 –27



3100 Obligated balance, end of year (net) 58 46 49

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 61 46 56
Financing disbursements:
4110 Financing disbursements, gross 49 65 52
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Payments from program account –12 –15 –12
4122 Interest on uninvested funds –2 –2 –2
4123 Non-Federal sources - repayment of principal –24 –20 –21
4123 Non-Federal sources - interest on loans –4 –5



4130 Offsets against gross financing auth and disbursements (total) –38 –41 –40
Additional offsets against financing authority only (total):
4140 Change in uncollected pymts, Fed sources, unexpired 4 7 –1



4160 Financing authority, net (mandatory) 27 12 15
4170 Financing disbursements, net (mandatory) 11 24 12
4180 Financing authority, net (total) 27 12 15
4190 Financing disbursements, net (total) 11 24 12

Status of Direct Loans (in millions of dollars)


Identification code 12–4219–0–3–452 2010 actual CR 2012 est.

Position with respect to appropriations act limitation on obligations:
1131 Direct loan obligations exempt from limitation 34 21 36



1150 Total direct loan obligations 34 21 36

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 439 446 466
1231 Disbursements: Direct loan disbursements 10 40 32
1251 Repayments: Repayments and prepayments –3 –20 –21



1290 Outstanding, end of year 446 466 477

As required by the Federal Credit Reform Act of 1990, this non-budgetary account records all cash flows to and from the Government resulting from direct loans obligated in 1992 and beyond. The amounts in this account are a means of financing and are not included in the budget totals.

Balance Sheet (in millions of dollars)


Identification code 12–4219–0–3–452 2009 actual 2010 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 9 18
Net value of assets related to post-1991 direct loans receivable:
1401 Direct loans receivable, gross 439 446
1402 Interest receivable 2 1
1405 Allowance for subsidy cost (-) –161 –156


1499 Net present value of assets related to direct loans 280 291


1999 Total assets 289 309
LIABILITIES:
2104 Federal liabilities: Resources payable to Treasury 289 309


2999 Total liabilities 289 309


4999 Total liabilities and net position 289 309

Rural Development Loan Fund Liquidating Account

Program and Financing (in millions of dollars)


Identification code 12–4233–0–3–452 2010 actual CR 2012 est.

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 1
1022 Capital transfer of unobligated balances to general fund –1 –1



1050 Unobligated balance (total)
Budget authority:
Spending authority from offsetting collections, mandatory:
1800 Collected 4 3 3
1820 Capital transfer of spending authority from offsetting collections to general fund –3 –3 –3



1850 Spending auth from offsetting collections, mand (total) 1
1930 Total budgetary resources available 1
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 1
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –4 –3 –3



4160 Budget authority, net (mandatory) –3 –3 –3
4170 Outlays, net (mandatory) –4 –3 –3
4180 Budget authority, net (total) –3 –3 –3
4190 Outlays, net (total) –4 –3 –3

Status of Direct Loans (in millions of dollars)


Identification code 12–4233–0–3–452 2010 actual CR 2012 est.

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 35 31 28
1251 Repayments: Repayments and prepayments –4 –3 –3



1290 Outstanding, end of year 31 28 25

As required by the Federal Credit Reform Act of 1990, this account records, for this program, all cash flows to and from the Government resulting from direct loans obligated prior to 1992. New loan activity in 1992 and beyond is recorded in corresponding program and financing accounts.

Balance Sheet (in millions of dollars)


Identification code 12–4233–0–3–452 2009 actual 2010 actual

ASSETS:
1601 Direct loans, gross 35 31
1603 Allowance for estimated uncollectible loans and interest (-) –16 –14


1604 Direct loans and interest receivable, net 19 17


1699 Value of assets related to direct loans 19 17


1999 Total assets 19 17
LIABILITIES:
2104 Federal liabilities: Resources payable to Treasury 19 17


2999 Total liabilities 19 17


4999 Total liabilities and net position 19 17

rural economic development loans program account

(including cancellation of funds)

For the principal amount of direct loans, as authorized under section 313 of the Rural Electrification Act, for the purpose of promoting rural economic development and job creation projects, $33,077,000.

Of the funds derived from interest on the cushion of credit payments, as authorized by section 313 of the Rural Electrification Act of 1936, [$103,000,000]$241,794,000 shall not be obligated and [$103,000,000]$241,794,000 are hereby permanently cancelled. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–3108–0–1–452 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0701 Direct loan subsidy 2 10 4
0705 Reestimates of direct loan subsidy 1 1
0706 Interest on reestimates of direct loan subsidy 2



0900 Total new obligations (object class 41.0) 5 11 4

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 5 1
1021 Recoveries of prior year unpaid obligations 2



1050 Unobligated balance (total) 3 5 1
Budget authority:
Appropriations, mandatory:
1200 Appropriation 3 1
Spending authority from offsetting collections, mandatory:
1800 Collected 4 6 4
1900 Budget authority (total) 7 7 4
1930 Total budgetary resources available 10 12 5
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 5 1 1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 9 5 6
3030 Obligations incurred, unexpired accounts 5 11 4
3040 Outlays (gross) –7 –10 –8
3080 Recoveries of prior year unpaid obligations, unexpired –2
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 5 6 2

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 7 7 4
Outlays, gross:
4100 Outlays from new mandatory authority 3 4 2
4101 Outlays from mandatory balances 4 6 6



4110 Outlays, gross (total) 7 10 8
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –4 –6 –4



4160 Budget authority, net (mandatory) 3 1
4170 Outlays, net (mandatory) 3 4 4
4180 Budget authority, net (total) 3 1
4190 Outlays, net (total) 3 4 4

Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)


Identification code 12–3108–0–1–452 2010 actual CR 2012 est.

Direct loan levels supportable by subsidy budget authority:
115001 Rural Economic Development Loans 23 56 33



115999 Total direct loan levels 23 56 33
Direct loan subsidy (in percent):
132001 Rural Economic Development Loans 13.05 17.91 12.98



132999 Weighted average subsidy rate 13.05 17.91 12.98
Direct loan subsidy budget authority:
133001 Rural Economic Development Loans 3 10 4



133999 Total subsidy budget authority 3 10 4
Direct loan subsidy outlays:
134001 Rural Economic Development Loans 4 9 8



134999 Total subsidy outlays 4 9 8
Direct loan upward reestimates:
135001 Rural Economic Development Loans 3 1



135999 Total upward reestimate budget authority 3 1
Direct loan downward reestimates:
137001 Rural Economic Development Loans –5 –3



137999 Total downward reestimate budget authority –5 –3

Rural economic development loans are made for the purpose of promoting rural economic development and job creation projects. Loans are made to electric and telecommunication borrowers, who, in turn, finance rural development projects in their service areas. Program costs are derived from interest earnings on borrowers' "cushion of credit'' loan prepayments. The Budget proposes a loan level of $33 million for this program in 2012.

As required by the Federal Credit Reform Act of 1990, this account records, for this program, the subsidy costs associated with the direct loans obligated in 1992 and beyond. The subsidy amounts are estimated on a present value basis.

Rural Economic Development Direct Loan Financing Account

Program and Financing (in millions of dollars)


Identification code 12–4176–0–3–452 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0710 Direct loan obligations 23 56 33
0713 Payment of interest to Treasury 5 5 6
0742 Downward reestimate paid to receipt account 4 3



0900 Total new obligations 32 64 39

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 23
1021 Recoveries of prior year unpaid obligations 10
1023 Unobligated balances applied to repay debt –1 –23
1024 Unobligated balance of borrowing authority withdrawn –8



1050 Unobligated balance (total) 2
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 43 32 3
Spending authority from offsetting collections, mandatory:
1800 Collected 29 33 37
1801 Change in uncollected payments, Federal sources –4 –1 –1
1825 Spending authority from offsetting collections applied to repay debt –15



1850 Spending auth from offsetting collections, mand (total) 10 32 36
1900 Financing authority(total) 53 64 39
1930 Total budgetary resources available 55 64 39
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 23

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 43 34 39
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –9 –5 –4



3020 Obligated balance, start of year (net) 34 29 35
3030 Obligations incurred, unexpired accounts 32 64 39
3040 Financing disbursements (gross) –31 –59 –53
3050 Change in uncollected pymts, Fed sources, unexpired 4 1 1
3080 Recoveries of prior year unpaid obligations, unexpired –10
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 34 39 25
3091 Uncollected pymts, Fed sources, end of year –5 –4 –3



3100 Obligated balance, end of year (net) 29 35 22

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 53 64 39
Financing disbursements:
4110 Financing disbursements, gross 31 59 53
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Federal Funds: Program Account –7 –9 –8
4122 Interest on uninvested funds –2 –2 –1
4123 Non-Federal sources: Repayment of Principal –20 –22 –28



4130 Offsets against gross financing auth and disbursements (total) –29 –33 –37
Additional offsets against financing authority only (total):
4140 Change in uncollected pymts, Fed sources, unexpired 4 1 1



4160 Financing authority, net (mandatory) 28 32 3
4170 Financing disbursements, net (mandatory) 2 26 16
4180 Financing authority, net (total) 28 32 3
4190 Financing disbursements, net (total) 2 26 16

Status of Direct Loans (in millions of dollars)


Identification code 12–4176–0–3–452 2010 actual CR 2012 est.

Position with respect to appropriations act limitation on obligations:
1111 Limitation on direct loans 23 56 33



1150 Total direct loan obligations 23 56 33

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 105 105 135
1231 Disbursements: Direct loan disbursements 20 50 47
1251 Repayments: Repayments and prepayments –20 –20 –26



1290 Outstanding, end of year 105 135 156

As required by the Federal Credit Reform Act of 1990, this non-budgetary account records all cash flows to and from the Government resulting from direct loans obligated in 1992 and beyond. The amounts in this account are a means of financing and are not included in the budget totals.

Balance Sheet (in millions of dollars)


Identification code 12–4176–0–3–452 2009 actual 2010 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 18 22
Net value of assets related to post-1991 direct loans receivable:
1401 Direct loans receivable, gross 105 105
1405 Allowance for subsidy cost (-) –13 –12


1499 Net present value of assets related to direct loans 92 93


1999 Total assets 110 115
LIABILITIES:
2104 Federal liabilities: Resources payable to Treasury 110 115


2999 Total liabilities 110 115


4999 Total liabilities and net position 110 115

Rural Business Investment Program Account

Program and Financing (in millions of dollars)


Identification code 12–1907–0–1–452 2010 actual CR 2012 est.

Budgetary Resources:
1930 Total budgetary resources available

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 4 3 2
3040 Outlays (gross) –1 –1 –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 3 2 1

Budget authority and outlays, net:
Mandatory:
Outlays, gross:
4101 Outlays from mandatory balances 1 1 1
4180 Budget authority, net (total)
4190 Outlays, net (total) 1 1 1

The Rural Business Investment Program was authorized and provided mandatory funding by section 6029 of the Farm Security and Rural Investment Act of 2002, Public Law 107–171. The Deficit Reduction Act rescinded the unobligated balance and no funds are requested for 2012.

As required by the Federal Credit Reform Act of 1990, this account records, for this program, the subsidy costs associated with the loan guarantees committed in 1992 and beyond, as well as administrative expenses of this program. The subsidy amounts are estimated on a present value basis; the administrative expenses are estimated on a cash basis.

Rural Business Investment Program Guarantee Financing Account

Program and Financing (in millions of dollars)


Identification code 12–4033–0–3–452 2010 actual CR 2012 est.

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2 1 2
1020 Adjustment of unobligated bal brought forward, Oct 1 –2



1050 Unobligated balance (total) 1 2
Financing authority:
Spending authority from offsetting collections, mandatory:
1800 Collected 1 1 1
1930 Total budgetary resources available 1 2 3
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1 2 3

Change in obligated balance:
Obligated balance, start of year (net):
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –2
3011 Adjustments to uncollected pymts, Fed sources, brought forward, Oct 1 2



3020 Obligated balance, start of year (net)

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 1 1 1
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4122 Interest on uninvested funds –1 –1 –1



4160 Financing authority, net (mandatory)
4170 Financing disbursements, net (mandatory) –1 –1 –1
4180 Financing authority, net (total)
4190 Financing disbursements, net (total) –1 –1 –1

Status of Guaranteed Loans (in millions of dollars)


Identification code 12–4033–0–3–452 2010 actual CR 2012 est.

Cumulative balance of guaranteed loans outstanding:
2210 Outstanding, start of year 13
2231 Disbursements of new guaranteed loans 14 10
2251 Repayments and prepayments –1 –1



2290 Outstanding, end of year 13 22

Memorandum:
2299 Guaranteed amount of guaranteed loans outstanding, end of year 11 18

Balance Sheet (in millions of dollars)


Identification code 12–4033–0–3–452 2009 actual 2010 actual

ASSETS:
Federal assets: Investments in US securities:
1106 Receivables, net 2 2
LIABILITIES:
2204 Non-Federal liabilities: Liabilities for loan guarantees 2 2

rural energy for america program

For the cost of a program of loan guarantees and grants, under the same terms and conditions as authorized by section 9007 of the Farm Security and Rural Investment Act of 2002 (7 U.S.C. 8107), [$39,340,000]$36,788,000: Provided, That the cost of loan guarantees, including the cost of modifying such loans, shall be as defined in section 502 of the Congressional Budget Act of 1974. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–1908–0–1–451 2010 actual CR 2012 est.

Obligations by program activity:
0011 Grants 86 58 70
Credit program obligations:
0702 Loan guarantee subsidy 10 54 37
0707 Reestimates of loan guarantee subsidy 2 6



0791 Direct program activities, subtotal 12 60 37



0900 Total new obligations (object class 41.0) 98 118 107

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 3
Budget authority:
Appropriations, discretionary:
1100 Appropriation 39 39 37
Appropriations, mandatory:
1200 Appropriation 2 6
1221 Appropriations transferred from other accounts 60 70 70



1260 Appropriations, mandatory (total) 62 76 70
1900 Budget authority (total) 101 115 107
1930 Total budgetary resources available 101 118 107
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 3

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 93 128 178
3030 Obligations incurred, unexpired accounts 98 118 107
3040 Outlays (gross) –60 –68 –78
3081 Recoveries of prior year unpaid obligations, expired –3
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 128 178 207

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 39 39 37
Outlays, gross:
4010 Outlays from new discretionary authority 7 2 2
4011 Outlays from discretionary balances 16 19 25



4020 Outlays, gross (total) 23 21 27
Mandatory:
4090 Budget authority, gross 62 76 70
Outlays, gross:
4100 Outlays from new mandatory authority 4 3 3
4101 Outlays from mandatory balances 33 44 48



4110 Outlays, gross (total) 37 47 51
4180 Budget authority, net (total) 101 115 107
4190 Outlays, net (total) 60 68 78

Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)


Identification code 12–1908–0–1–451 2010 actual CR 2012 est.

Guaranteed loan levels supportable by subsidy budget authority:
215001 Renewable Energy Loan Guarantees 73 118 140



215999 Total loan guarantee levels 73 118 140
Guaranteed loan subsidy (in percent):
232001 Renewable Energy Loan Guarantees 13.64 46.36 26.19



232999 Weighted average subsidy rate 13.64 46.36 26.19
Guaranteed loan subsidy budget authority:
233001 Renewable Energy Loan Guarantees 10 55 37



233999 Total subsidy budget authority 10 55 37
Guaranteed loan subsidy outlays:
234001 Renewable Energy Loan Guarantees 7 6 23



234999 Total subsidy outlays 7 6 23
Guaranteed loan upward reestimates:
235001 Renewable Energy Loan Guarantees 2 6



235999 Total upward reestimate budget authority 2 6
Guaranteed loan downward reestimates:
237001 Renewable Energy Loan Guarantees –2



237999 Total downward reestimate subsidy budget authority –2

The Rural Energy for America was formerly the Renewable Energy Systems and Energy Efficiency Improvements, and is authorized under 7 U.S.C. 8106. This program provides loan guarantees and grants to farmers, ranchers, and small rural businesses to purchase renewable energy systems and make energy efficiency improvements. $36.788 million in discretionary funding is proposed in 2012 in addition to $70 million in mandatory funds. This program is authorized pursuant to Section 9007 of the Farm Security and Rural Investment Act of 2002, as amended by the Food, Conservation and Energy Act of 2008.

Rural Energy for America Guaranteed Loan Financing Account

Program and Financing (in millions of dollars)


Identification code 12–4267–0–3–451 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0711 Default claim payments on principal 9 7 10
0742 Downward reestimate paid to receipt account 2



0900 Total new obligations 9 9 10

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 12 15 66
1020 Adjustment of unobligated bal brought forward, Oct 1 –5



1050 Unobligated balance (total) 7 15 66
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 7
Spending authority from offsetting collections, mandatory:
1800 Collected 10 12 23
1801 Change in uncollected payments, Federal sources 48 14



1850 Spending auth from offsetting collections, mand (total) 10 60 37
1900 Financing authority(total) 17 60 37
1930 Total budgetary resources available 24 75 103
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 15 66 93

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 2
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –5 –48
3011 Adjustments to uncollected pymts, Fed sources, brought forward, Oct 1 5



3020 Obligated balance, start of year (net) –46
3030 Obligations incurred, unexpired accounts 9 9 10
3040 Financing disbursements (gross) –9 –7 –10
3050 Change in uncollected pymts, Fed sources, unexpired –48 –14
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 2 2
3091 Uncollected pymts, Fed sources, end of year –48 –62



3100 Obligated balance, end of year (net) –46 –60

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 17 60 37
Financing disbursements:
4110 Financing disbursements, gross 9 7 10
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Federal sources –9 –12 –23
4122 Interest on uninvested funds –1



4130 Offsets against gross financing auth and disbursements (total) –10 –12 –23
Additional offsets against financing authority only (total):
4140 Change in uncollected pymts, Fed sources, unexpired –48 –14



4160 Financing authority, net (mandatory) 7
4170 Financing disbursements, net (mandatory) –1 –5 –13
4180 Financing authority, net (total) 7
4190 Financing disbursements, net (total) –1 –5 –13

Status of Guaranteed Loans (in millions of dollars)


Identification code 12–4267–0–3–451 2010 actual CR 2012 est.

Position with respect to appropriations act limitation on commitments:
2131 Guaranteed loan commitments exempt from limitation 73 118 140



2150 Total guaranteed loan commitments 73 118 140
2199 Guaranteed amount of guaranteed loan commitments 59 81 110

Cumulative balance of guaranteed loans outstanding:
2210 Outstanding, start of year 32 58 86
2231 Disbursements of new guaranteed loans 40 66 106
2251 Repayments and prepayments –7 –31 –48
Adjustments:
2261 Terminations for default that result in loans receivable –9 –7 –10
2264 Other adjustments, net 2



2290 Outstanding, end of year 58 86 134

Memorandum:
2299 Guaranteed amount of guaranteed loans outstanding, end of year 31

Balance Sheet (in millions of dollars)


Identification code 12–4267–0–3–451 2009 actual 2010 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 7 15


1999 Total assets 7 15
LIABILITIES:
2204 Non-Federal liabilities: Non-Federal loan guarantee liability 7 15


2999 Total liabilities 7 15


4999 Total liabilities and net position 7 15

Biorefinery Assistance Program Account

Program and Financing (in millions of dollars)


Identification code 12–3106–0–1–452 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0702 Loan guarantee subsidy 19 274



0900 Total new obligations (object class 41.0) 19 274

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 40 274
1021 Recoveries of prior year unpaid obligations 8



1050 Unobligated balance (total) 48 274
Budget authority:
Appropriations, mandatory:
1221 Appropriations transferred from other accounts 245
1900 Budget authority (total) 245
1930 Total budgetary resources available 293 274
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 274

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 35 19 270
3030 Obligations incurred, unexpired accounts 19 274
3040 Outlays (gross) –27 –23 –141
3080 Recoveries of prior year unpaid obligations, unexpired –8
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 19 270 129

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross
Mandatory:
4090 Budget authority, gross 245
Outlays, gross:
4101 Outlays from mandatory balances 27 23 141
4180 Budget authority, net (total) 245
4190 Outlays, net (total) 27 23 141

Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)


Identification code 12–3106–0–1–452 2010 actual CR 2012 est.

Guaranteed loan levels supportable by subsidy budget authority:
215001 Section 9003 Loan Guarantees 55 881



215999 Total loan guarantee levels 55 881
Guaranteed loan subsidy (in percent):
232001 Section 9003 Loan Guarantees 35.47 31.10 0.00



232999 Weighted average subsidy rate 35.47 31.10 0.00
Guaranteed loan subsidy budget authority:
233001 Section 9003 Loan Guarantees 19 274



233999 Total subsidy budget authority 19 274
Guaranteed loan subsidy outlays:
234001 Section 9003 Loan Guarantees 27 23 141



234999 Total subsidy outlays 27 23 141

The Biorefinery Assistance Program provides loan guarantees to fund the development, construction, and retrofitting of commercial-scale advanced biorefineries. While the 2012 Budget does not request discretionary funding for this program, we expect carryover balances will be available in 2012 from the 2008 Farm Bill. The Biorefinery Assistance Program is authorized under section 9003 of the Farm Security and Rurral Investment Act of 2002, as amended by the Food, Conservation and Energy Act of 2008.

Balance Sheet (in millions of dollars)


Identification code 12–3106–0–1–452 2009 actual 2010 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 30


1999 Total assets 30
LIABILITIES:
2204 Non-Federal liabilities: Liabilities for loan guarantees 30


2999 Total liabilities 30


4999 Total liabilities and net position 30

Biorefinery Assistance Guaranteed Loan Financing Account

Program and Financing (in millions of dollars)


Identification code 12–4355–0–3–452 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0711 Default claim payments on principal 1 3



0900 Total new obligations 1 3

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 35 30 305
1020 Adjustment of unobligated bal brought forward, Oct 1 –35



1050 Unobligated balance (total) 30 305
Financing authority:
Spending authority from offsetting collections, mandatory:
1800 Collected 30 26 152
1801 Change in uncollected payments, Federal sources 250 –141



1850 Spending auth from offsetting collections, mand (total) 30 276 11
1930 Total budgetary resources available 30 306 316
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 30 305 313

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –35 –250
3011 Adjustments to uncollected pymts, Fed sources, brought forward, Oct 1 35



3020 Obligated balance, start of year (net) –249
3030 Obligations incurred, unexpired accounts 1 3
3040 Financing disbursements (gross) –2
3050 Change in uncollected pymts, Fed sources, unexpired –250 141
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1 2
3091 Uncollected pymts, Fed sources, end of year –250 –109



3100 Obligated balance, end of year (net) –249 –107

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 30 276 11
Financing disbursements:
4110 Financing disbursements, gross 2
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Federal sources –27 –24 –141
4122 Interest on uninvested funds –2 –1 –3
4123 Guaranteed Fees –1 –1 –8



4130 Offsets against gross financing auth and disbursements (total) –30 –26 –152
Additional offsets against financing authority only (total):
4140 Change in uncollected pymts, Fed sources, unexpired –250 141



4160 Financing authority, net (mandatory)
4170 Financing disbursements, net (mandatory) –30 –26 –150
4180 Financing authority, net (total)
4190 Financing disbursements, net (total) –30 –26 –150

Status of Guaranteed Loans (in millions of dollars)


Identification code 12–4355–0–3–452 2010 actual CR 2012 est.

Position with respect to appropriations act limitation on commitments:
2131 Guaranteed loan commitments exempt from limitation 55 881



2150 Total guaranteed loan commitments 55 881

Cumulative balance of guaranteed loans outstanding:
2210 Outstanding, start of year 79 173
2231 Disbursements of new guaranteed loans 80 103 455
2251 Repayments and prepayments –1 –8 –17
2263 Adjustments: Terminations for default that result in claim payments –1 –3



2290 Outstanding, end of year 79 173 608

Memorandum:
2299 Guaranteed amount of guaranteed loans outstanding, end of year 71 155 547

Addendum:
Cumulative balance of defaulted guaranteed loans that result in loans receivable:
2331 Disbursements for guaranteed loan claims

As required by the Federal Credit Reform Act of 1990, this non-budgetary account records all cash flows to and from the Government resulting from guaranteed loans committed. The amounts in this account are a means of financing and are not included in the budget totals. The subsidy cost of this program is funded through the Biorefinery Assistance Program Account.

Balance Sheet (in millions of dollars)


Identification code 12–4355–0–3–452 2009 actual 2010 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 30


1999 Total assets 30
LIABILITIES:
2204 Non-Federal liabilities: Liabilities for loan guarantees 30


2999 Total liabilities 30


4999 Total liabilities and net position 30

Alternative Agricultural Research and Commercialization Corporation Revolving Fund

Program and Financing (in millions of dollars)


Identification code 12–4144–0–3–352 2010 actual CR 2012 est.

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 1 1
1930 Total budgetary resources available 1 1 1
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1 1 1
4180 Budget authority, net (total)
4190 Outlays, net (total)

Rural Utilities Service

Federal Funds

High Energy Cost Grants

Program and Financing (in millions of dollars)


Identification code 12–2042–0–1–452 2010 actual CR 2012 est.

Obligations by program activity:
0001 High energy cost grants 18 35



0900 Total new obligations (object class 41.0) 18 35

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 18 18 1
Budget authority:
Appropriations, discretionary:
1121 Appropriations transferred from other accounts 18 18
1930 Total budgetary resources available 36 36 1
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 18 1 1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 18 19 17
3030 Obligations incurred, unexpired accounts 18 35
3040 Outlays (gross) –17 –37 –7
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 19 17 10

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 18 18
Outlays, gross:
4010 Outlays from new discretionary authority 14
4011 Outlays from discretionary balances 17 23 7



4020 Outlays, gross (total) 17 37 7
4180 Budget authority, net (total) 18 18
4190 Outlays, net (total) 17 37 7

Funding has been provided since 2001 to support grants for areas that have high energy costs. These grants can be made to eligible entities or the Denali Commission to construct, extend, upgrade, and otherwise improve energy generation, transmission, or distribution facilities serving communities in which the average residential expenditure for home energy is at least 275 percent of the national average residential expenditure for home energy (as determined by the Energy Information Agency using the most recent data available). Grants are also available to establish and support a revolving fund to provide a more cost-effective means of purchasing fuel where the fuel cannot be shipped by means of surface transportation. The Budget proposes no funding in 2012.

rural water and waste disposal program account

(including transfers of funds)

For the cost of direct loans, loan guarantees, and grants for the rural water, waste water, waste disposal, and solid waste management programs authorized by sections 306, 306A, 306C, 306D, 306E, and 310B and described in sections 306C(a)(2), 306D, 306E, and 381E(d)(2) of the Consolidated Farm and Rural Development Act, [$534,414,000]$488,978,000, to remain available until expended, of which not to exceed $497,000 shall be available for the rural utilities program described in section 306(a)(2)(B) of such Act, and of which not to exceed $993,000 shall be available for the rural utilities program described in section 306E of such Act: Provided, That $65,000,000 of the amount appropriated under this heading shall be for loans and grants including water and waste disposal systems grants authorized by 306C(a)(2)(B) and 306D of the Consolidated Farm and Rural Development Act, Federally-recognized Native American Tribes authorized by 306C(a)(1), and the Department of Hawaiian Home Lands (of the State of Hawaii): Provided further, That funding provided for section 306D of the Consoldiated Farm and Rural Development Act may be provided to a consortium formed pursuant to section 325 of Public Law 105–83: Provided further, That not more than 2 percent of the funding provided for section 306D of the Consolidated Farm and Rural Development Act may be used by the State of Alaska and/or by a consortium formed pursuant to section 325 of Public Law 105–83 for training and technical assistance programs: Provided further, That not to exceed $19,000,000 of the amount appropriated under this heading shall be for technical assistance grants for rural water and waste systems pursuant to section 306(a)(14) of such Act, unless the Secretary makes a determination of extreme need, of which $6,000,000 shall be made available for a grant to a qualified non-profit multi-state regional technical assistance organization, with experience in working with small communities on water and waste water problems, the principal purpose of such grant shall be to assist rural communities with populations of 3,300 or less, in improving the planning, financing, development, operation, and management of water and waste water systems, and of which not less than $800,000 shall be for a qualified national Native American organization to provide technical assistance for rural water systems for tribal communities: Provided further, That not to exceed $14,000,000 of the amount appropriated under this heading shall be for contracting with qualified national organizations for a circuit rider program to provide technical assistance for rural water systems: Provided further, That of the amount appropriated under this heading, the amount equal to the amount of Rural Water and Waste Disposal Program Account funds allocated by the Secretary for Rural Economic Area Partnership Zones for the fiscal year [2010] 2011, shall be available through June 30, [2011] 2012, for communities designated by the Secretary of Agriculture as Rural Economic Area Partnership Zones for the rural utilities programs described in section 381E(d)(2) of the Consolidated Farm and Rural Development Act: Provided further, That sections 381E-H and 381N of the Consolidated Farm and Rural Development Act are not applicable to the funds made available under this heading: Provided further, That any prior balances in the Rural Development, Rural Community Advancement Program account programs authorized by sections 306, 306A, 306C, 306D, 306E, and 310B and described in sections 306C(a)(2), 306D, 306E, and 381E(d)(2) of such Act be transferred to and merged with this account and any other prior balances from the Rural Development, Rural Community Advancement Program account that the Secretary determines is appropriate to transfer. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–1980–0–1–452 2010 actual CR 2012 est.

Obligations by program activity:
0010 Water and waste disposal systems grants 693 494 411
0011 Water and waste disposal systems emergency supplemental grants 7
0012 Solid waste management grants 3 4 4
0013 Emergency Community Water Assistance Grants 3 13
0014 Water and waste disposal systems grants - ARRA 555
0015 Administrative Expenses - ARRA 1



0091 Direct program activities, subtotal 1,262 511 415
Credit program obligations:
0701 Direct loan subsidy 168 155 74
0705 Reestimates of direct loan subsidy 4 28
0706 Interest on reestimates of direct loan subsidy 8 19
0707 Reestimates of loan guarantee subsidy 1



0791 Direct program activities, subtotal 181 202 74



0900 Total new obligations (object class 41.0) 1,443 713 489

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 896 134
1011 Unobligated balance transferred from other accounts 1
1020 Adjustment of unobligated bal brought forward, Oct 1 –20
1020 Adjustment of unobligated bal brought forward, Oct 1 –3
1021 Recoveries of prior year unpaid obligations 116 3



1050 Unobligated balance (total) 1,012 115
Budget authority:
Appropriations, discretionary:
1100 Appropriation 569 569 489
1120 Appropriations transferred to other accounts –18 –18



1160 Appropriation, discretionary (total) 551 551 489
Appropriations, mandatory:
1200 Appropriation 14 47
1900 Budget authority (total) 565 598 489
1930 Total budgetary resources available 1,577 713 489
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 134

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 2,693 3,380 2,869
3030 Obligations incurred, unexpired accounts 1,443 713 489
3040 Outlays (gross) –640 –1,221 –1,087
3080 Recoveries of prior year unpaid obligations, unexpired –116 –3
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 3,380 2,869 2,271

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 551 551 489
Outlays, gross:
4010 Outlays from new discretionary authority 20 22 19
4011 Outlays from discretionary balances 571 1,126 1,053



4020 Outlays, gross (total) 591 1,148 1,072
Mandatory:
4090 Budget authority, gross 14 47
Outlays, gross:
4100 Outlays from new mandatory authority 14 47
4101 Outlays from mandatory balances 35 26 15



4110 Outlays, gross (total) 49 73 15
4180 Budget authority, net (total) 565 598 489
4190 Outlays, net (total) 640 1,221 1,087

Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)


Identification code 12–1980–0–1–452 2010 actual CR 2012 est.

Direct loan levels supportable by subsidy budget authority:
115001 Water and Waste Disposal Loans 951 1,817 770
115002 Water and Waste Disposal Emergency Supplemental Loans 4
115003 Water and Waste Disposal Loans - ARRA 1,274



115999 Total direct loan levels 2,229 1,817 770
Direct loan subsidy (in percent):
132001 Water and Waste Disposal Loans 7.54 8.58 9.58
132002 Water and Waste Disposal Emergency Supplemental Loans 7.54 0.00 0.00
132003 Water and Waste Disposal Loans - ARRA 7.54 0.00 0.00



132999 Weighted average subsidy rate 7.54 8.58 9.58
Direct loan subsidy budget authority:
133001 Water and Waste Disposal Loans 72 155 74
133003 Water and Waste Disposal Loans - ARRA 96



133999 Total subsidy budget authority 168 155 74
Direct loan subsidy outlays:
134001 Water and Waste Disposal Loans 85 109 107
134002 Water and Waste Disposal Emergency Supplemental Loans 1 1
134003 Water and Waste Disposal Loans - ARRA 16 75 66



134999 Total subsidy outlays 101 185 174
Direct loan upward reestimates:
135001 Water and Waste Disposal Loans 13 46



135999 Total upward reestimate budget authority 13 46
Direct loan downward reestimates:
137001 Water and Waste Disposal Loans –158 –96



137999 Total downward reestimate budget authority –158 –96

Guaranteed loan levels supportable by subsidy budget authority:
215001 Water and Waste Disposal Loan Guarantees 11 75 12



215999 Total loan guarantee levels 11 75 12
Guaranteed loan subsidy (in percent):
232001 Water and Waste Disposal Loan Guarantees –0.82 –0.85 1.59



232999 Weighted average subsidy rate –0.82 –0.85 1.59
Guaranteed loan subsidy budget authority:
233001 Water and Waste Disposal Loan Guarantees –1



233999 Total subsidy budget authority –1
Guaranteed loan upward reestimates:
235001 Water and Waste Disposal Loan Guarantees 2



235999 Total upward reestimate budget authority 2

This account funds the direct and guaranteed water and waste disposal loans, water and waste disposal grants, emergency community water assistance grants, and solid waste management grants. Since the passage of the Federal Agriculture Improvement and Reform Act of 1996 provided for the consolidation of the funding for these programs as part of the Rural Community Advancement Program (RCAP). However, since 2008 appropriation acts have provided no funding in the RCAP account and instead, each funding stream is being appropriated separately in new accounts. This is the account for the Water and Wastewater funding stream, which is the Rural Utilities Stream from the RCAP account. The 2012 budget continues this arrangement.

Water and waste disposal loans are authorized under 7 U.S.C. 1926. The program provides direct loans to municipalities, counties, special purpose districts, certain Indian Tribes, and non-profit corporations to develop water and waste disposal systems in rural areas and towns with populations of less than 10,000. The program also guarantees water and waste disposal loans made by banks and other eligible lenders. In 2012, the projected loan level is approximately $770 million for direct loans. The guaranteed loan program has a positive subsidy rate for the first time in the loan program's history for 2012. Because of that, the projected 2012 loan level has been reduced to the average historical obligation amount of $12 million. This loan level is expected to be sufficient to meet demand.

Water and waste disposal grants are authorized under Section 306(a)(2) of the Consolidated Farm and Rural Development Act, as amended. Grants are authorized to be made to associations, including nonprofit corporations, municipalities, counties, public and quasi-public agencies, and certain Indian tribes. The grants can be used to finance development, storage, treatment, purification, or distribution of water or the collection, treatment, or disposal of waste in rural areas and cities or towns with populations of less than 10,000. The amount of any development grant may not exceed 75 percent of the eligible development cost of the project. $411 million is requested for this program in 2012.

Emergency community water assistance grants are authorized under Section 306A of the Consolidated Farm and Rural Development Act, as amended. Grants are made to public bodies and nonprofit organizations for construction or extension of water lines, repair or maintenance of existing systems, replacement of equipment, and payment of costs to correct emergency situations. These grants are funded on an as needed basis using flexibility of funds authority.

Solid waste management grants are authorized under Section 310B(b) of the Consolidated Farm and Rural Development Act, as amended. Grants are made to non-profit organizations to provide regional technical assistance to local and regional governments and related agencies for the purpose of reducing or eliminating pollution of water resources, and for improving the planning and management of solid waste disposal facilities. $4 million is requested for this program in 2012.

Rural Water and Waste Disposal Direct Loans Financing Account

Program and Financing (in millions of dollars)


Identification code 12–4226–0–3–452 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0710 Direct loan obligations 2,229 1,817 770
0713 Payment of interest to Treasury 500 535 570
0742 Downward reestimate paid to receipt account 129 79
0743 Interest on downward reestimates 29 17



0900 Total new obligations 2,887 2,448 1,340

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 145 130
1021 Recoveries of prior year unpaid obligations 273
1023 Unobligated balances applied to repay debt –145 –130
1024 Unobligated balance of borrowing authority withdrawn –241



1050 Unobligated balance (total) 32
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 2,219 1,205 336
Spending authority from offsetting collections, mandatory:
1800 Collected 850 1,507 1,339
1801 Change in uncollected payments, Federal sources 35 –29 –100
1825 Spending authority from offsetting collections applied to repay debt –119 –235 –235



1850 Spending auth from offsetting collections, mand (total) 766 1,243 1,004
1900 Financing authority(total) 2,985 2,448 1,340
1930 Total budgetary resources available 3,017 2,448 1,340
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 130

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 3,818 4,826 5,539
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –446 –481 –452



3020 Obligated balance, start of year (net) 3,372 4,345 5,087
3030 Obligations incurred, unexpired accounts 2,887 2,448 1,340
3040 Financing disbursements (gross) –1,606 –1,735 –1,759
3050 Change in uncollected pymts, Fed sources, unexpired –35 29 100
3080 Recoveries of prior year unpaid obligations, unexpired –273
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 4,826 5,539 5,120
3091 Uncollected pymts, Fed sources, end of year –481 –452 –352



3100 Obligated balance, end of year (net) 4,345 5,087 4,768

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 2,985 2,448 1,340
Financing disbursements:
4110 Financing disbursements, gross 1,606 1,735 1,759
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Federal sources –114 –231 –174
4122 Interest on uninvested funds –44 –102 –93
4123 Repayment of principal –272 –515 –470
4123 Interest Received on Loans –411 –659 –602
4123 Non-Federal sources –9



4130 Offsets against gross financing auth and disbursements (total) –850 –1,507 –1,339
Additional offsets against financing authority only (total):
4140 Change in uncollected pymts, Fed sources, unexpired –35 29 100



4160 Financing authority, net (mandatory) 2,100 970 101
4170 Financing disbursements, net (mandatory) 756 228 420
4180 Financing authority, net (total) 2,100 970 101
4190 Financing disbursements, net (total) 756 228 420

Status of Direct Loans (in millions of dollars)


Identification code 12–4226–0–3–452 2010 actual CR 2012 est.

Position with respect to appropriations act limitation on obligations:
1131 Direct loan obligations exempt from limitation 2,229 1,817 770



1150 Total direct loan obligations 2,229 1,817 770

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 9,218 9,889 10,478
1231 Disbursements: Direct loan disbursements 948 1,104 1,190
1251 Repayments: Repayments and prepayments –272 –515 –470
1264 Write-offs for default: Other adjustments, net (+ or -) –5



1290 Outstanding, end of year 9,889 10,478 11,198

As required by the Federal Credit Reform Act of 1990, this non-budgetary account records all cash flows to and from the Government resulting from direct loans obligated in 1992 and beyond. The amounts in this account are a means of financing and are not included in the budget totals. The subsidy cost of these loans is provided through the Rural Water and Waste Disposal Program Account. Loans made prior to 1992 are recorded in the Rural Development Insurance Fund Liquidating Account.

Balance Sheet (in millions of dollars)


Identification code 12–4226–0–3–452 2009 actual 2010 actual

ASSETS:
Federal assets:
1101 Fund balances with Treasury 213 217
Investments in US securities:
1106 Receivables, net 13 46
Net value of assets related to post-1991 direct loans receivable:
1401 Direct loans receivable, gross 9,218 9,889
1402 Interest receivable 94 98
1405 Allowance for subsidy cost (-) –728 –741


1499 Net present value of assets related to direct loans 8,584 9,246


1999 Total assets 8,810 9,509
LIABILITIES:
Federal liabilities:
2103 Debt 8,652 9,413
2105 Other 158 96


2999 Total liabilities 8,810 9,509


4999 Total liabilities and net position 8,810 9,509

Rural Water and Waste Water Disposal Guaranteed Loans Financing Account

Program and Financing (in millions of dollars)


Identification code 12–4218–0–3–452 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0711 Default claim payments on principal 1



0900 Total new obligations 1

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 1
1023 Unobligated balances applied to repay debt –1 –1



1050 Unobligated balance (total)
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 1
Spending authority from offsetting collections, mandatory:
1800 Collected 2
1825 Spending authority from offsetting collections applied to repay debt –1



1850 Spending auth from offsetting collections, mand (total) 1
1900 Financing authority(total) 2
1930 Total budgetary resources available 2
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross)
3030 Obligations incurred, unexpired accounts 1
3040 Financing disbursements (gross) –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross)

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 2
Financing disbursements:
4110 Financing disbursements, gross 1
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Federal sources –2



4160 Financing authority, net (mandatory)
4170 Financing disbursements, net (mandatory) –1
4180 Financing authority, net (total)
4190 Financing disbursements, net (total) –1

Status of Guaranteed Loans (in millions of dollars)


Identification code 12–4218–0–3–452 2010 actual CR 2012 est.

Position with respect to appropriations act limitation on commitments:
2131 Guaranteed loan commitments exempt from limitation 11 75 12



2150 Total guaranteed loan commitments 11 75 12
2199 Guaranteed amount of guaranteed loan commitments 10 68 11

Cumulative balance of guaranteed loans outstanding:
2210 Outstanding, start of year 69 64 75
2231 Disbursements of new guaranteed loans 1 19 21
2251 Repayments and prepayments –5 –8 –10
2263 Adjustments: Terminations for default that result in claim payments –1



2290 Outstanding, end of year 64 75 86

Memorandum:
2299 Guaranteed amount of guaranteed loans outstanding, end of year 64 60 69

This account finances loan guarantee commitments for water systems, and waste disposal facilities in rural areas.

As required by the Federal Credit Reform Act of 1990, this non-budgetary account records all cash flows to and from the Government resulting from guaranteed loans committed in 1992 and beyond. The amounts in this account are a means of financing and are not included in the budget totals. Loans made prior to 1992 are recorded in the Rural Development Insurance Fund Liquidating Account.

Balance Sheet (in millions of dollars)


Identification code 12–4218–0–3–452 2009 actual 2010 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 1 1


1999 Total assets 1 1
LIABILITIES:
2104 Federal liabilities: Resources payable to Treasury 2 1
2204 Non-Federal liabilities: Liabilities for loan guarantees –1


2999 Total liabilities 1 1


4999 Total liabilities and net position 1 1

rural electrification and telecommunications loans program account

(including transfer of funds)

The principal amount of direct and guaranteed loans as authorized by sections 305 and 306 of the Rural Electrification Act of 1936 (7 U.S.C. 935 and 936) shall be made as follows: 5 percent rural electrification loans, $100,000,000; loans made pursuant to section 306 of that Act, rural electric, [$4,000,000,000]$6,000,000,000; 5 percent rural telecommunications loans, $145,000,000; cost of money rural telecommunications loans, $250,000,000; and for loans made pursuant to section 306 of that Act, rural telecommunications loans, $295,000,000: Provided, That not less than $4,000,000,000 shall be[funds made available under this paragraph shall be made available] for construction, acquisition or improvement of renewable energy plants or for construction, acquisition or improvement of fossil fueled electric generating plants (whether new or existing) [unless such funds are made available for] that utilize carbon sequestration systems:[.] Provided further, That funding may be made available for fossil fuel electric generating peaking units (new or existing) to the extent that the peaking unit operates in conjunction with an electric generating plant that produces electricity from solar, wind, or other intermittent sources of energy: Provided further, That not more than $2,000,000,000 shall be available for environmental improvements to fossil fuel electric generating plants that would reduce emissions of air pollution including greenhouse gases.

In addition, for administrative expenses necessary to carry out the direct and guaranteed loan programs, [$38,374,000]$39,959,000, which shall be paid to the appropriation for "Rural Development, Salaries and Expenses''. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–1230–0–1–271 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0705 Reestimates of direct loan subsidy 371 327
0706 Interest on reestimates of direct loan subsidy 192 28
0709 Administrative expenses 40 40 40



0900 Total new obligations 603 395 40

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 8 7
1020 Adjustment of unobligated bal brought forward, Oct 1 –7



1050 Unobligated balance (total) 8
Budget authority:
Appropriations, discretionary:
1100 Appropriation 40 40 40
Appropriations, mandatory:
1200 Appropriation 562 355
1900 Budget authority (total) 602 395 40
1930 Total budgetary resources available 610 395 40
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 7

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 18 12 7
3030 Obligations incurred, unexpired accounts 603 395 40
3040 Outlays (gross) –606 –400 –43
3081 Recoveries of prior year unpaid obligations, expired –3
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 12 7 4

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 40 40 40
Outlays, gross:
4010 Outlays from new discretionary authority 40 40 40
4011 Outlays from discretionary balances 4 5 3



4020 Outlays, gross (total) 44 45 43
Mandatory:
4090 Budget authority, gross 562 355
Outlays, gross:
4100 Outlays from new mandatory authority 562 355
4180 Budget authority, net (total) 602 395 40
4190 Outlays, net (total) 606 400 43

Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)


Identification code 12–1230–0–1–271 2010 actual CR 2012 est.

Direct loan levels supportable by subsidy budget authority:
115001 Electric Hardship Loans 100 100 100
115004 FFB Electric Loans 6,500 6,500 6,000
115005 Telecommunication Hardship Loans 145 145 145
115006 Treasury Telecommunications Loans 250 250 250
115007 FFB Telecommunications Loans 295 295 295
115008 FFB Guaranteed Underwriting 500



115999 Total direct loan levels 7,790 7,290 6,790
Direct loan subsidy (in percent):
132001 Electric Hardship Loans –27.73 –7.38 –14.40
132004 FFB Electric Loans –0.47 –4.43 –4.00
132005 Telecommunication Hardship Loans –18.59 –7.37 –13.78
132006 Treasury Telecommunications Loans –0.43 –0.32 –1.19
132007 FFB Telecommunications Loans –0.65 –4.65 –3.64
132008 FFB Guaranteed Underwriting –1.85 0.00 0.00



132999 Weighted average subsidy rate –1.25 –4.40 –4.24
Direct loan subsidy budget authority:
133001 Electric Hardship Loans –28 –7 –14
133004 FFB Electric Loans –31 –288 –240
133005 Telecommunication Hardship Loans –27 –11 –20
133006 Treasury Telecommunications Loans –1 –1 –3
133007 FFB Telecommunications Loans –2 –14 –11
133008 FFB Guaranteed Underwriting –9



133999 Total subsidy budget authority –97 –321 –288
Direct loan subsidy outlays:
134001 Electric Hardship Loans –3 –6
134002 Municipal Electric Loans 1
134004 FFB Electric Loans –55 –62 –101
134005 Telecommunication Hardship Loans –2 –3 –6
134006 Treasury Telecommunications Loans 1
134007 FFB Telecommunications Loans –1 –1 –4



134999 Total subsidy outlays –57 –68 –117
Direct loan upward reestimates:
135001 Electric Hardship Loans 1 1
135002 Municipal Electric Loans 13 4
135003 Treasury Electric Loans 16 4
135004 FFB Electric Loans 420 305
135005 Telecommunication Hardship Loans 11 3
135006 Treasury Telecommunications Loans 26 9
135007 FFB Telecommunications Loans 26 12
135008 FFB Guaranteed Underwriting 26 7
135011 Electric Loan Modifications 23 11



135999 Total upward reestimate budget authority 562 356
Direct loan downward reestimates:
137001 Electric Hardship Loans –17 –40
137002 Municipal Electric Loans –12 –10
137003 Treasury Electric Loans –12 –23
137004 FFB Electric Loans –66 –134
137005 Telecommunication Hardship Loans –5 –8
137006 Treasury Telecommunications Loans –1 –8
137007 FFB Telecommunications Loans –1 –19
137008 FFB Guaranteed Underwriting –91 –70
137011 Electric Loan Modifications –25 –1



137999 Total downward reestimate budget authority –230 –313

Administrative expense data:
3510 Budget authority 40 40 40
3590 Outlays from new authority 40 40 40

The Rural Utilities Service (RUS) conducts the rural electrification and the rural telecommunications loan programs. The rural electrification loan program is financed through RUS direct and guaranteed loans for the operation of generating plants, electric transmission, and distribution lines or systems. The rural telecommunications loan program is financed through RUS direct loans for construction, expansion, and operation of telecommunications lines and facilities or systems. The Budget requests $690 million in 2012 for the telecommunication loan program.

The Budget supports the Administrations commitment to phase out fossil fuel subsidies. The total electric loan level included in the budget is $6.1 billion. Of which, up to $2 billion may be available for environmental improvements to fossil fuel electric generating plants that would reduce emissions. The remaining funding would be limited to renewable energy, transmission, distribution, carbon capture projects on generation facilities, and low emission peaking units affiliated with energy facilities that produce electricity from solar, wind and other intermittent sources of energy.

RUS will cancel loans obligated, but not disbursed, more than ten years ago. Most electric loans obligated more than ten years ago have either been disbursed or cancelled. However, current law prohibits the cancellation of telecommunications loans in most instances. This has resulted in many outstanding obligations that are older than ten years. Since loans are issued for specific projects, and technology is changing at a very fast pace, it is doubtful that the original project will be accomplished ten years after a loan is approved.

As required by the Federal Credit Reform Act of 1990, this account records, for rural electrification and telecommunications programs, the subsidy costs associated with the direct and guaranteed loans obligated in 1992 and beyond (including modifications of direct loans or loan guarantees that resulted from obligations or commitments in any year), as well as administrative expenses of this program. The subsidy amounts are estimated on a present value basis; the administrative expenses are estimated on a cash basis.

Object Classification (in millions of dollars)


Identification code 12–1230–0–1–271 2010 actual CR 2012 est.

Direct obligations:
25.3 Other goods and services from federal sources 40 40 40
41.0 Grants, subsidies, and contributions 562 355



99.9 Total new obligations 602 395 40

Rural Electrification and Telecommunications Direct Loan Financing Account

Program and Financing (in millions of dollars)


Identification code 12–4208–0–3–271 2010 actual CR 2012 est.

Obligations by program activity:
0003 Interest on FFB Loans 1,052 1,309 1,935
Credit program obligations:
0710 Direct loan obligations 7,790 7,290 6,790
0713 Payment of interest to Treasury 764 566 340
0740 Negative subsidy obligations 97 321 288
0742 Downward reestimate paid to receipt account 123 136
0743 Interest on downward reestimates 106 177



0791 Direct program activities, subtotal 8,880 8,490 7,418



0900 Total new obligations 9,932 9,799 9,353

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 292 1,676
1021 Recoveries of prior year unpaid obligations 218
1023 Unobligated balances applied to repay debt –292 –1,676
1024 Unobligated balance of borrowing authority withdrawn –216



1050 Unobligated balance (total) 2
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 9,087 6,940 6,855
Spending authority from offsetting collections, mandatory:
1800 Collected 3,931 3,723 3,401
1801 Change in uncollected payments, Federal sources –6 –2 –2
1825 Spending authority from offsetting collections applied to repay debt –1,406 –862 –901



1850 Spending auth from offsetting collections, mand (total) 2,519 2,859 2,498
1900 Financing authority(total) 11,606 9,799 9,353
1930 Total budgetary resources available 11,608 9,799 9,353
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1,676

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 16,777 19,161 19,828
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –18 –12 –10



3020 Obligated balance, start of year (net) 16,759 19,149 19,818
3030 Obligations incurred, unexpired accounts 9,932 9,799 9,353
3040 Financing disbursements (gross) –7,330 –9,132 –9,628
3050 Change in uncollected pymts, Fed sources, unexpired 6 2 2
3080 Recoveries of prior year unpaid obligations, unexpired –218
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 19,161 19,828 19,553
3091 Uncollected pymts, Fed sources, end of year –12 –10 –8



3100 Obligated balance, end of year (net) 19,149 19,818 19,545

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 11,606 9,799 9,353
Financing disbursements:
4110 Financing disbursements, gross 7,330 9,132 9,628
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Payment from program account –565 –358 –2
4122 Interest on uninvested funds –247 –221 –198
4123 Repayment of principal –1,404 –1,430 –1,456
4123 Interest received on loans –1,683 –1,714 –1,745
4123 Other –32



4130 Offsets against gross financing auth and disbursements (total) –3,931 –3,723 –3,401
Additional offsets against financing authority only (total):
4140 Change in uncollected pymts, Fed sources, unexpired 6 2 2



4160 Financing authority, net (mandatory) 7,681 6,078 5,954
4170 Financing disbursements, net (mandatory) 3,399 5,409 6,227
4180 Financing authority, net (total) 7,681 6,078 5,954
4190 Financing disbursements, net (total) 3,399 5,409 6,227

Status of Direct Loans (in millions of dollars)


Identification code 12–4208–0–3–271 2010 actual CR 2012 est.

Position with respect to appropriations act limitation on obligations:
1131 Direct loan obligations exempt from limitation 7,790 7,290 6,790



1150 Total direct loan obligations 7,790 7,290 6,790

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 35,775 39,599 44,623
1231 Disbursements: Direct loan disbursements 5,223 6,568 6,964
1251 Repayments: Repayments and prepayments –1,404 –1,544 –1,699
1264 Write-offs for default: Other adjustments, Reclassifed, net 5



1290 Outstanding, end of year 39,599 44,623 49,888

As required by the Federal Credit Reform Act of 1990, this non-budgetary account records all cash flows to and from the Government resulting from electric and telecommunication direct loans obligated in 1992 and beyond (including modifications of direct loans that resulted from obligations in any year). The amounts in this account are a means of financing and are not included in the budget totals.

Balance Sheet (in millions of dollars)


Identification code 12–4208–0–3–271 2009 actual 2010 actual

ASSETS:
Federal assets:
1101 Fund balances with Treasury 1,146 1,524
Investments in US securities:
1106 Receivables, net 499 362
Net value of assets related to post-1991 direct loans receivable:
1401 Direct loans receivable, gross 33,118 36,722
1402 Interest receivable 33 32
1405 Allowance for subsidy cost (-) –652 –751


1499 Net present value of assets related to direct loans 32,499 36,003


1999 Total assets 34,144 37,889
LIABILITIES:
2103 Federal liabilities: Debt 33,891 37,504
Non-Federal liabilities:
2202 Interest payable 27 26
2207 Other 222 359


2999 Total liabilities 34,140 37,889
NET POSITION:
3300 Cumulative results of operations 4


4999 Total liabilities and net position 34,144 37,889

ASSETS:
Federal assets:
1101 Fund balances with Treasury 122 200
Investments in US securities:
1106 Receivables, net 63 24
Net value of assets related to post-1991 direct loans receivable:
1401 Direct loans receivable, gross 2,657 2,877
1402 Interest receivable 1 1
1405 Allowance for subsidy cost (-) –11


1499 Net present value of assets related to direct loans 2,647 2,878


1999 Total assets 2,832 3,102
LIABILITIES:
Federal liabilities:
2103 Debt 2,175 3,068
2104 Principal Payable to FFB 650
2207 Non-Federal liabilities: Other 7 34


2999 Total liabilities 2,832 3,102


4999 Total upward reestimate subsidy BA [12–1230] 2,832 3,102

Rural Electrification and Telecommunications Guaranteed Loans Financing Account

Status of Guaranteed Loans (in millions of dollars)


Identification code 12–4209–0–3–271 2010 actual CR 2012 est.

Position with respect to appropriations act limitation on commitments:
2150 Total guaranteed loan commitments

Cumulative balance of guaranteed loans outstanding:
2210 Outstanding, start of year 210 202 200
2231 Disbursements of new guaranteed loans 2 1
2251 Repayments and prepayments –8 –4 –4



2290 Outstanding, end of year 202 200 197

Memorandum:
2299 Guaranteed amount of guaranteed loans outstanding, end of year 202 200 197

As required by the Federal Credit Reform Act of 1990, this non-budgetary account records all cash flows to and from the Government resulting from guaranteed loans committed in 1992 and beyond. The amounts in this account are a means of financing and are not included in the budget totals.

Rural Electrification and Telecommunications Liquidating Account

Program and Financing (in millions of dollars)


Identification code 12–4230–0–3–999 2010 actual CR 2012 est.

Obligations by program activity:
0001 Interest expense on certificates of beneficial ownership 67 84 80
0002 Interest Expense, FFB direct 223 177 165
0003 Other interest expense 17 17
0005 Other: cushion of credit 145 145 145



0900 Total new obligations 435 423 407

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1,538 2,412 2,438
1022 Capital transfer of unobligated balances to general fund –100
1023 Unobligated balances applied to repay debt –991 –84



1050 Unobligated balance (total) 447 2,412 2,354
Budget authority:
Appropriations, mandatory:
1200 Appropriation 2,400 26
Spending authority from offsetting collections, mandatory:
1800 Collected 3,243 1,091 1,294
1820 Capital transfer of spending authority from offsetting collections to general fund –1,362 –668 –803
1825 Spending authority from offsetting collections applied to repay debt –1,881



1850 Spending auth from offsetting collections, mand (total) 423 491
1900 Budget authority (total) 2,400 449 491
1930 Total budgetary resources available 2,847 2,861 2,845
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 2,412 2,438 2,438

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 78 83 71
3030 Obligations incurred, unexpired accounts 435 423 407
3040 Outlays (gross) –430 –435 –431
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 83 71 47

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 2,400 449 491
Outlays, gross:
4100 Outlays from new mandatory authority 421 367 421
4101 Outlays from mandatory balances 9 68 10



4110 Outlays, gross (total) 430 435 431
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –3,243 –1,091 –1,294



4160 Budget authority, net (mandatory) –843 –642 –803
4170 Outlays, net (mandatory) –2,813 –656 –863
4180 Budget authority, net (total) –843 –642 –803
4190 Outlays, net (total) –2,813 –656 –863

Status of Direct Loans (in millions of dollars)


Identification code 12–4230–0–3–999 2010 actual CR 2012 est.

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 7,580 4,558 4,019
1231 Disbursements: Direct loan disbursements 1
1251 Repayments: Repayments and prepayments –1,922 –518 –409
1261 Adjustments: Capitalized interest 69 41 25
Write-offs for default:
1263 Direct loans –168 –62 –60
1264 Other adjustments, net (+ or -) –1,002



1290 Outstanding, end of year 4,558 4,019 3,575

Status of Guaranteed Loans (in millions of dollars)


Identification code 12–4230–0–3–999 2010 actual CR 2012 est.

Cumulative balance of guaranteed loans outstanding:
2210 Outstanding, start of year 126 112 99
2251 Repayments and prepayments –14 –13 –11



2290 Outstanding, end of year 112 99 88

Memorandum:
2299 Guaranteed amount of guaranteed loans outstanding, end of year 112 99 88

STATUS OF AGENCY DEBT [In millions of dollars]


2010 actual 2011 est. 2012 est.

Agency debt held by FFB:
Outstanding FFB direct, start of year 3423 2319 1575
Outstanding Certificate of Beneficial Ownership (CBO's), start of year 3047 2358 1675
New agency borrowing, FFB direct 0 0 0
Repayments and prepayments, FFB Direct –1104 –744 –505
Repayments, CBO's –689 –683 –528
Outstanding FFB direct, end of year 2319 1575 1070
Outstanding CBO's, end of year 2358 1675 1147

The Rural Telephone Bank has dissolved. To accomplish this, the Rural Telephone Bank liquidating account loans were used to redeem a portion of the Government's stock. The Rural Telephone Bank liquidating account loans were transferred to the Rural Electrification and Telecommunications liquidating account in 2006.

The Rural Utilities Service (RUS) will continue to service all loans in this account providing business management and technical assistance to the borrowers on a regular basis over the life of the loans.

Rural electric._This program is financed through RUS direct loans for the construction and operation of generating plants, electric transmission, and distribution lines or systems.
As required by the Federal Credit Reform Act of 1990, this account records, for rural electrification and telecommunications programs, all cash flows to and from the Government resulting from direct loans obligated and loan guarantees committed prior to 1992. All new activity in RETRF in 1992 and beyond is recorded in corresponding program and financing accounts.
The following tables reflect statistics on loans made through the liquidating account only. Since 1992 new electric and telephone loans have been made through a separate program account.

ELECTRIC PROGRAM STATISTICS [dollars in millions]


2010 actual 2011 est. 2012 est.

Cumulative RUS financed direct loans 21,832 21,832 21,832
Cumulative FFB financed direct loans 25,869 25,869 25,869
Cumulative RUS funds advanced 21,832 21,832 21,832
Unadvanced RUS funds, end of year 0 0 0
Cumulative RUS principal repaid 20054 20493 20445
Cumulative RUS interest paid 13001 13076 13141
Cumulative loan guarantee commitments\1\ 0 0 0
Number of borrowers 664 658 652

Rural telecommunications._This loan program is financed through RUS direct loans for the construction, expansion, and operation of telecommunications lines and facilities or systems.

TELECOMMUNICATIONS PROGRAM STATISTICS [dollars in millions]


2010 actual 2011 est. 2012 est.

Cumulative RUS financed direct loans 5,961 5,961 5,961
Cumulative FFB financed direct loans 562 562 562
Cumulative RUS funds advanced 5921 5927 5932
Unadvanced RUS funds, end of period 45 40 35
Cumulative RUS principal repaid 6040 6119 6187
Cumulative RUS interest paid 3345 3364 3381
Cumulative loan guarantee commitments\1\ 0 0 0
Number of borrowers 405 395 380

RURAL TELEPHONE BANK PROGRAM STATISTICS [dollars in millions]


2010 actual 2011 est. 2012 est.

Cumulative net loans 2,471 2,471 2,471
Cumulative loan funds, advanced 2,471 2,471 2,471
Unadvanced loan funds, end of year 0 0 0
Cumulative principal repaid 2415 2425 2434
Cumulative interest paid 2486 2490 2495
Number of borrowers 101 80 60

Balance Sheet (in millions of dollars)


Identification code 12–4230–0–3–999 2009 actual 2010 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 1,289 2,222
1601 Direct loans, gross 6,877 3,995
1602 Interest receivable 1 7
1603 Allowance for estimated uncollectible loans and interest (-) –1,676 –1,458


1604 Direct loans and interest receivable, net 5,202 2,544


1699 Value of assets related to direct loans 5,202 2,544


1999 Total assets 6,491 4,766
LIABILITIES:
Federal liabilities:
2102 Interest payable 23
2103 Debt 7,359 4,979
2104 Resources payable to Treasury 898 35
2105 Other 7 –248


2999 Total liabilities 8,287 4,766


4999 Total liabilities and net position 8,287 4,766

ASSETS:
1101 Federal assets: Fund balances with Treasury 328 273
1601 Direct loans, gross 703 563
1602 Interest receivable 2 2
1603 Allowance for estimated uncollectible loans and interest (-) –43 –26


1604 Direct loans and interest receivable, net 662 539


1699 Value of assets related to direct loans 662 539


1999 Total assets 990 812
LIABILITIES:
Federal liabilities:
2102 Interest payable 3 3
2103 Debt 879 387
2104 Resources payable to Treasury 97 411
2105 Other 1 1


2999 Total liabilities 980 802
NET POSITION:
3300 Cumulative results of operations 10 10


3999 Total net position 10 10


4999 Total liabilities and net position 990 812

Object Classification (in millions of dollars)


Identification code 12–4230–0–3–999 2010 actual CR 2012 est.

Direct obligations:
25.2 Other services from non-federal sources 81 145 145
33.0 Investments and loans 17 17 17
43.0 Interest and dividends 337 261 245



99.9 Total new obligations 435 423 407

Rural Telephone Bank Program Account

Program and Financing (in millions of dollars)


Identification code 12–1231–0–1–452 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0705 Reestimates of direct loan subsidy 4
0706 Interest on reestimates of direct loan subsidy 7 1



0900 Total new obligations (object class 41.0) 11 1

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 11 1
1900 Budget authority (total) 11 1
1930 Total budgetary resources available 11 1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 5 3 3
3030 Obligations incurred, unexpired accounts 11 1
3040 Outlays (gross) –12 –1 –1
3081 Recoveries of prior year unpaid obligations, expired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 3 3 2

Budget authority and outlays, net:
Discretionary:
Outlays, gross:
4011 Outlays from discretionary balances 1 1 1
Mandatory:
4090 Budget authority, gross 11 1
Outlays, gross:
4100 Outlays from new mandatory authority 11
4180 Budget authority, net (total) 11 1
4190 Outlays, net (total) 12 1 1

Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)


Identification code 12–1231–0–1–452 2010 actual CR 2012 est.

Direct loan subsidy outlays:
134001 Rural Telephone Bank 1 1



134999 Total subsidy outlays 1 1
Direct loan upward reestimates:
135001 Rural Telephone Bank 11 1



135999 Total upward reestimate budget authority 11 1
Direct loan downward reestimates:
137001 Rural Telephone Bank –3 –4



137999 Total downward reestimate budget authority –3 –4

The Rural Telephone Bank completed dissolution in 2006, therefore no federally funded RTB loans are proposed.

As required by the Federal Credit Reform Act of 1990, this account records, for the RTB, the subsidy costs associated with the direct loans obligated in 1992 and beyond as well as administrative expenses for the program. The subsidy amounts are estimated on a present value basis; administrative expenses are estimated on a cash basis.

Rural Telephone Bank Direct Loan Financing Account

Program and Financing (in millions of dollars)


Identification code 12–4210–0–3–452 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0713 Payment of interest to Treasury 24 22 20
0742 Downward reestimate paid to receipt account 3 4
0743 Interest on downward reestimates 1



0900 Total new obligations 28 26 20

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 31 26
1021 Recoveries of prior year unpaid obligations 62
1023 Unobligated balances applied to repay debt –31 –26
1024 Unobligated balance of borrowing authority withdrawn –61



1050 Unobligated balance (total) 1
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 3
Spending authority from offsetting collections, mandatory:
1800 Collected 76 59 59
1801 Change in uncollected payments, Federal sources –1 –1
1825 Spending authority from offsetting collections applied to repay debt –25 –32 –39



1850 Spending auth from offsetting collections, mand (total) 50 26 20
1900 Financing authority(total) 53 26 20
1930 Total budgetary resources available 54 26 20
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 26

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 317 227 184
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –5 –4 –3



3020 Obligated balance, start of year (net) 312 223 181
3030 Obligations incurred, unexpired accounts 28 26 20
3040 Financing disbursements (gross) –56 –69 –52
3050 Change in uncollected pymts, Fed sources, unexpired 1 1
3080 Recoveries of prior year unpaid obligations, unexpired –62
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 227 184 152
3091 Uncollected pymts, Fed sources, end of year –4 –3 –3



3100 Obligated balance, end of year (net) 223 181 149

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 53 26 20
Financing disbursements:
4110 Financing disbursements, gross 56 69 52
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Federal sources –13 –2 –1
4122 Interest on uninvested funds –4 –3 –2
4123 Principal received on loans –38 –33 –34
4123 Interest received on loans –21 –21 –22



4130 Offsets against gross financing auth and disbursements (total) –76 –59 –59
Additional offsets against financing authority only (total):
4140 Change in uncollected pymts, Fed sources, unexpired 1 1



4160 Financing authority, net (mandatory) –22 –32 –39
4170 Financing disbursements, net (mandatory) –20 10 –7
4180 Financing authority, net (total) –22 –32 –39
4190 Financing disbursements, net (total) –20 10 –7

Status of Direct Loans (in millions of dollars)


Identification code 12–4210–0–3–452 2010 actual CR 2012 est.

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 399 388 398
1231 Disbursements: Direct loan disbursements 28 43 31
1251 Repayments: Repayments and prepayments –39 –33 –34



1290 Outstanding, end of year 388 398 395

As required by the Federal Credit Reform Act of 1990, this non-budgetary account records all cash flows to and from the Government resulting from direct loans obligated in 1992 and beyond. The amounts in this account are a means of financing and are not included in the budget totals.

Balance Sheet (in millions of dollars)


Identification code 12–4210–0–3–452 2009 actual 2010 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 54 54
Net value of assets related to post-1991 direct loans receivable:
1401 Direct loans receivable, gross 398 388
1405 Allowance for subsidy cost (-) 35 –56


1499 Net present value of assets related to direct loans 433 332


1999 Total assets 487 386
LIABILITIES:
2103 Federal liabilities: Debt 487 386


2999 Total liabilities 487 386


4999 Total liabilities and net position 487 386

distance learning, telemedicine, and broadband program

[(including cancellation of funds)]

[For the principal amount of broadband telecommunication loans, $400,000,000.]

For grants for telemedicine and distance learning services in rural areas, as authorized by 7 U.S.C. 950aaa et seq., $30,000,000, to remain available until expended.

[For the cost of broadband loans, as authorized by section 601 of the Rural Electrification Act, $22,320,000, to remain available until expended: Provided, That the cost of direct loans shall be as defined in section 502 of the Congressional Budget Act of 1974. In addition, of the unobligated balances available for the cost of the broadband loans, $15,000,000 are hereby permanently cancelled: Provided, That no amounts may be cancelled from amounts that were designated by the Congress as an emergency requirement pursuant to the Concurrent Resolution on the Budget or the Balanced Budget and Emergency Deficit Control Act of 1985, as amended.]

In addition, $17,976,000, to remain available until expended, for a grant program to finance broadband transmission in rural areas eligible for Distance Learning and Telemedicine Program benefits authorized by 7 U.S.C. 950aaa. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–1232–0–1–452 2010 actual CR 2012 est.

Obligations by program activity:
0010 Grants 5 121 48
0011 Grants - ARRA 2,337



0091 Direct program activities, subtotal 2,342 121 48
Credit program obligations:
0701 Direct loan subsidy 92 68
0705 Reestimates of direct loan subsidy 10 17
0706 Interest on reestimates of direct loan subsidy 3 8



0791 Direct program activities, subtotal 105 93



0900 Total new obligations (object class 41.0) 2,447 214 48

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2,449 105
1021 Recoveries of prior year unpaid obligations 6



1050 Unobligated balance (total) 2,455 105
Budget authority:
Appropriations, discretionary:
1100 Appropriation 85 85 48
Appropriations, mandatory:
1200 Appropriation 13 24
1900 Budget authority (total) 98 109 48
1930 Total budgetary resources available 2,553 214 48
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year 105

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 141 2,512 1,904
3030 Obligations incurred, unexpired accounts 2,447 214 48
3040 Outlays (gross) –69 –822 –671
3080 Recoveries of prior year unpaid obligations, unexpired –6
3081 Recoveries of prior year unpaid obligations, expired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 2,512 1,904 1,281

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 85 85 48
Outlays, gross:
4010 Outlays from new discretionary authority 3 4 2
4011 Outlays from discretionary balances 53 794 669



4020 Outlays, gross (total) 56 798 671
Mandatory:
4090 Budget authority, gross 13 24
Outlays, gross:
4100 Outlays from new mandatory authority 13 24
4180 Budget authority, net (total) 98 109 48
4190 Outlays, net (total) 69 822 671

Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)


Identification code 12–1232–0–1–452 2010 actual CR 2012 est.

Direct loan levels supportable by subsidy budget authority:
115001 Distance Learning and Telemedicine Loans 2
115003 Broadband Treasury Rate Loans 77 1,221
115004 Broadband Treasury Rate Loans - ARRA 1,189



115999 Total direct loan levels 1,266 1,223
Direct loan subsidy (in percent):
132001 Distance Learning and Telemedicine Loans 0.00 1.47 0.00
132003 Broadband Treasury Rate Loans 7.24 5.58 0.00
132004 Broadband Treasury Rate Loans - ARRA 7.24 0.00 0.00



132999 Weighted average subsidy rate 7.24 5.57 0.00
Direct loan subsidy budget authority:
133003 Broadband Treasury Rate Loans 6 68
133004 Broadband Treasury Rate Loans - ARRA 86



133999 Total subsidy budget authority 92 68
Direct loan subsidy outlays:
134003 Broadband Treasury Rate Loans 5 8 21
134004 Broadband Treasury Rate Loans - ARRA 26 22



134999 Total subsidy outlays 5 34 43
Direct loan upward reestimates:
135001 Distance Learning and Telemedicine Loans 5 19
135003 Broadband Treasury Rate Loans 7 5



135999 Total upward reestimate budget authority 12 24
Direct loan downward reestimates:
137001 Distance Learning and Telemedicine Loans –3 –3
137003 Broadband Treasury Rate Loans –8 –19



137999 Total downward reestimate budget authority –11 –22

The loan and grant program provides access to advanced telecommunications services for improved education and health care in rural areas throughout the country. The loans and grants help education and health care providers bring the most modern technology, level of care, and education to rural America so its citizens can compete regionally, nationally, and globally.

Since there is little demand for the DLT loans, the Budget proposes to not provide any DLT loans in 2012.

Distance Learning, Telemedicine, and Broadband Direct Loan Financing Account

Program and Financing (in millions of dollars)


Identification code 12–4146–0–3–452 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0710 Direct loan obligations 1,266 1,223
0713 Payment of interest to Treasury 25 26 26
0742 Downward reestimate paid to receipt account 9 19
0743 Interest on downward reestimates 2 3



0900 Total new obligations 1,302 1,271 26

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 20 6
1021 Recoveries of prior year unpaid obligations 149
1023 Unobligated balances applied to repay debt –20 –6
1024 Unobligated balance of borrowing authority withdrawn –148



1050 Unobligated balance (total) 1
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 1,185 1,102
Spending authority from offsetting collections, mandatory:
1800 Collected 79 149 220
1801 Change in uncollected payments, Federal sources 85 20 104
1825 Spending authority from offsetting collections applied to repay debt –42 –298



1850 Spending auth from offsetting collections, mand (total) 122 169 26
1900 Financing authority(total) 1,307 1,271 26
1930 Total budgetary resources available 1,308 1,271 26
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 6

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 808 1,757 2,476
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –17 –102 –122



3020 Obligated balance, start of year (net) 791 1,655 2,354
3030 Obligations incurred, unexpired accounts 1,302 1,271 26
3040 Financing disbursements (gross) –204 –552 –651
3050 Change in uncollected pymts, Fed sources, unexpired –85 –20 –104
3080 Recoveries of prior year unpaid obligations, unexpired –149
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1,757 2,476 1,851
3091 Uncollected pymts, Fed sources, end of year –102 –122 –226



3100 Obligated balance, end of year (net) 1,655 2,354 1,625

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 1,307 1,271 26
Financing disbursements:
4110 Financing disbursements, gross 204 552 651
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Federal sources –18 –58 –42
4122 Interest on uninvested funds –7 –4 –9
4123 Repayment of principal –41 –78 –148
4123 Interest received on loans –13 –9 –21



4130 Offsets against gross financing auth and disbursements (total) –79 –149 –220
Additional offsets against financing authority only (total):
4140 Change in uncollected pymts, Fed sources, unexpired –85 –20 –104



4160 Financing authority, net (mandatory) 1,143 1,102 –298
4170 Financing disbursements, net (mandatory) 125 403 431
4180 Financing authority, net (total) 1,143 1,102 –298
4190 Financing disbursements, net (total) 125 403 431

Status of Direct Loans (in millions of dollars)


Identification code 12–4146–0–3–452 2010 actual CR 2012 est.

Position with respect to appropriations act limitation on obligations:
1111 Limitation on direct loans 1,266 1,223



1150 Total direct loan obligations 1,266 1,223

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 354 468 895
1231 Disbursements: Direct loan disbursements 169 505 625
1251 Repayments: Repayments and prepayments –41 –78 –148
1264 Write-offs for default: Charge Off - Misc and Assn Loans, net –14



1290 Outstanding, end of year 468 895 1,372

As required by the Federal Credit Reform Act of 1990, this non-budgetary account records all cash flows to and from the Government resulting from direct loans obligated in 1992 and beyond. The amounts in this account are a means of financing and are not included in the budget totals.

Balance Sheet (in millions of dollars)


Identification code 12–4146–0–3–452 2009 actual 2010 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 44 47
Net value of assets related to post-1991 direct loans receivable:
1401 Direct loans receivable, gross 354 468
1402 Interest receivable 2
1405 Allowance for subsidy cost (-) 18 29
1405 Allowance for loss on interest receivable (-) –2


1499 Net present value of assets related to direct loans 372 497


1999 Total assets 416 544
LIABILITIES:
2103 Federal liabilities: Debt 416 544


2999 Total liabilities 416 544


4999 Total liabilities and net position 416 544

Rural Development Insurance Fund Liquidating Account

Program and Financing (in millions of dollars)


Identification code 12–4155–0–3–452 2010 actual CR 2012 est.

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 4
1022 Capital transfer of unobligated balances to general fund –4



1050 Unobligated balance (total)
Budget authority:
Spending authority from offsetting collections, mandatory:
1800 Collected 201 166 151
1820 Capital transfer of spending authority from offsetting collections to general fund –201 –166 –151



1850 Spending auth from offsetting collections, mand (total)
1930 Total budgetary resources available
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –201 –166 –151



4160 Budget authority, net (mandatory) –201 –166 –151
4170 Outlays, net (mandatory) –201 –166 –151
4180 Budget authority, net (total) –201 –166 –151
4190 Outlays, net (total) –201 –166 –151

Status of Direct Loans (in millions of dollars)


Identification code 12–4155–0–3–452 2010 actual CR 2012 est.

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 1,343 1,211 1,108
1251 Repayments: Repayments and prepayments –130 –103 –94
1263 Write-offs for default: Direct loans –2



1290 Outstanding, end of year 1,211 1,108 1,014

Status of Guaranteed Loans (in millions of dollars)


Identification code 12–4155–0–3–452 2010 actual CR 2012 est.

Cumulative balance of guaranteed loans outstanding:
2210 Outstanding, start of year 14 14 6
2251 Repayments and prepayments –8



2290 Outstanding, end of year 14 6 6

Memorandum:
2299 Guaranteed amount of guaranteed loans outstanding, end of year 2 1 1

The Rural Development Insurance Fund (RDIF) was established on October 1, 1972, pursuant to section 116 of the Rural Development Act of 1972 (Public Law 92–419).

The fund is used to insure or guarantee loans for water systems and waste disposal facilities, community facilities, and industrial development in rural areas. Communities unable to afford low interest loans for water and waste disposal facilities are also able to obtain water and waste disposal grants.

The water and waste direct and guaranteed loan programs are administered by the Rural Utilities Service, the community facility direct and guaranteed loan programs are administered by the Rural Housing Service, and the business and industry direct and guaranteed loan programs are administered by the Rural Business-Cooperative Service.

As required by the Federal Credit Reform Act of 1990, this account records, for these loan programs, all cash flows to and from the Government resulting from direct loans obligated and loan guarantees committed prior to 1992. All new activity in these programs is recorded in corresponding program accounts and financing accounts.

Balance Sheet (in millions of dollars)


Identification code 12–4155–0–3–452 2009 actual 2010 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 4 1
1201 Non-Federal assets: Investments in non-Federal securities, net 34 34
1601 Direct loans, gross 1,344 1,211
1602 Interest receivable 14 12
1603 Allowance for estimated uncollectible loans and interest (-) –154 –130


1604 Direct loans and interest receivable, net 1,204 1,093


1699 Value of assets related to direct loans 1,204 1,093
1901 Other Federal assets: Other assets 4


1999 Total assets 1,246 1,128
LIABILITIES:
2104 Federal liabilities: Resources payable to Treasury 1,245 1,128
2204 Non-Federal liabilities: Liabilities for loan guarantees 1


2999 Total liabilities 1,246 1,128


4999 Total liabilities and net position 1,246 1,128

Rural Communication Development Fund Liquidating Account

Program and Financing (in millions of dollars)


Identification code 12–4142–0–3–452 2010 actual CR 2012 est.

Budgetary Resources:
Budget authority:
Spending authority from offsetting collections, mandatory:
1800 Collected 1
1820 Capital transfer of spending authority from offsetting collections to general fund –1



1850 Spending auth from offsetting collections, mand (total)
1930 Total budgetary resources available

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –1



4160 Budget authority, net (mandatory) –1
4170 Outlays, net (mandatory) –1
4180 Budget authority, net (total) –1
4190 Outlays, net (total) –1

Status of Direct Loans (in millions of dollars)


Identification code 12–4142–0–3–452 2010 actual CR 2012 est.

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 2 2 2
1251 Repayments: Repayments and prepayments



1290 Outstanding, end of year 2 2 2

The Rural Communication Development Fund was established pursuant to the Secretary's Memorandum No. 1988, approved May 22, 1979. No loans have been made through this account since 1992.

Balance Sheet (in millions of dollars)


Identification code 12–4142–0–3–452 2009 actual 2010 actual

ASSETS:
1601 Direct loans, gross 3 2
1603 Allowance for estimated uncollectible loans and interest (-) –1 –1


1604 Direct loans and interest receivable, net 2 1


1699 Value of assets related to direct loans 2 1


1999 Total assets 2 1
LIABILITIES:
2104 Federal liabilities: Resources payable to Treasury 2 1


2999 Total liabilities 2 1


4999 Total liabilities and net position 2 1

Foreign Agricultural Service

Federal Funds

salaries and expenses

(including transfers of funds)

For necessary expenses of the Foreign Agricultural Service, including not to exceed $158,000 for representation allowances and for expenses pursuant to section 8 of the Act approved August 3, 1956 (7 U.S.C. 1766), [$258,780,000] $229,730,000: Provided, That the Service may utilize advances of funds, or reimburse this appropriation for expenditures made on behalf of Federal agencies, public and private organizations and institutions under agreements executed pursuant to the agricultural food production assistance programs (7 U.S.C. 1737) and the foreign assistance programs of the United States Agency for International Development: Provided further, That of the amount appropriated under this heading, $14,600,000 is for stabilization and reconstruction activities to be carried out under the authority provided by title XIV of the Food and Agriculture Act of 1977 (7 U.S.C. 3101 et seq.) and other applicable laws: Provided further, That funds made available for middle-income country training programs, funds made available for the Borlaug International Agricultural Science and Technology Fellowship program, and up to $2,000,000 of the Foreign Agricultural Service appropriation solely for the purpose of offsetting fluctuations in international currency exchange rates, subject to documentation by the Foreign Agricultural Service, shall remain available until expended[: Provided further, That of the total amount appropriated under this heading, $34,500,000 shall be available] [for market development activities of the Foreign Market Development Program pursuant to title VII of the Agricultural Trade Act of 1978 (Public Law 95–501), as amended: Provided further, That of the total amount appropriated under this heading, $9,000,000 shall be available for activities under the Technical Assistance for Specialty Crops Program pursuant to section 3205 of the Farm Security and Rural Investment Act of 2002 (Public Law 107–171), as amended]. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Special and Trust Fund Receipts (in millions of dollars)


Identification code 12–2900–0–1–352 2010 actual CR 2012 est.

0100 Balance, start of year 1
Receipts:
0220 Deposits of Miscellaneous Contributed Funds, Foreign Agricultural Service. 1 1



0400 Total: Balances and collections 1 2



0799 Balance, end of year 1 2

Program and Financing (in millions of dollars)


Identification code 12–2900–0–1–352 2010 actual CR 2012 est.

Obligations by program activity:
0001 Agricultural Exports 122 122 151
0002 New Technology 23 23 25
0003 Food Security 38 38 57
0004 Climate Change 3 3 3



0091 Direct program activities, subtotal 186 186 236
0801 Reimbursable Program 170 219 113



0900 Total new obligations 356 405 349

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 29 124 119
Budget authority:
Appropriations, discretionary:
1100 Appropriation 180 180 230
1121 Appropriations transferred from other accounts 143



1160 Appropriation, discretionary (total) 323 180 230
Appropriations, mandatory:
1200 Appropriation 1 1
Spending authority from offsetting collections, discretionary:
1700 Collected 25 219 113
1701 Change in uncollected payments, Federal sources 168



1750 Spending auth from offsetting collections, disc (total) 193 219 113
1900 Budget authority (total) 516 400 344
1930 Total budgetary resources available 545 524 463
Memorandum (non-add) entries:
1940 Unobligated balance expiring –65
1941 Unexpired unobligated balance, end of year 124 119 114

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 116 127 132
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –116 –272 –272



3020 Obligated balance, start of year (net) –145 –140
3030 Obligations incurred, unexpired accounts 356 405 349
3031 Obligations incurred, expired accounts 17
3040 Outlays (gross) –303 –400 –349
3050 Change in uncollected pymts, Fed sources, unexpired –168
3051 Change in uncollected pymts, Fed sources, expired 12
3081 Recoveries of prior year unpaid obligations, expired –59
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 127 132 132
3091 Uncollected pymts, Fed sources, end of year –272 –272 –272



3100 Obligated balance, end of year (net) –145 –140 –140

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 516 399 343
Outlays, gross:
4010 Outlays from new discretionary authority 243 379 326
4011 Outlays from discretionary balances 60 20 22



4020 Outlays, gross (total) 303 399 348
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –44 –219 –113
4033 Non-Federal sources –5



4040 Offsets against gross budget authority and outlays (total) –49 –219 –113
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –168
4052 Offsetting collections credited to expired accounts 24



4060 Additional offsets against budget authority only (total) –144



4070 Budget authority, net (discretionary) 323 180 230
4080 Outlays, net (discretionary) 254 180 235
Mandatory:
4090 Budget authority, gross 1 1
Outlays, gross:
4100 Outlays from new mandatory authority 1 1
4180 Budget authority, net (total) 323 181 231
4190 Outlays, net (total) 254 181 236

The Foreign Agricultural Service's (FAS) mission is linking U.S. agriculture to the world to enhance export opportunities and global food security. FAS helps to provide outlets for the wide variety of agriculture products produced by U.S. farmers, thereby enhancing economic activity for U.S. workers. FAS serves U.S. agriculture's interests by expanding and maintaining international export opportunities, supporting international economic development and trade and science capacity building, and supporting climate change analysis and U.S. agricultural interests in international negotiations. The outcomes envisioned are exports that help U.S. agriculture prosper, the expansion of U.S. exports of organics and crops produced using new technologies, food that is globally available, accessible, and appropriately used, and climate change provisions in international agreements that benefit U.S. agriculture. In addition to its Washington-based staff, the agency maintains a network of overseas offices that serve as first responders in cases of market disruption. The overseas offices also provide the Department with critical market and policy intelligence and they represent U.S. agriculture in consultations with foreign governments.

Agricultural Exports._A substantial portion of U.S. agricultural cash receipts comes from export sales, making the vitality of rural America heavily dependent on international trade. FAS gives U.S. government policy makers, producer groups, private exporters, and producers the market intelligence they need to develop successful market strategies. Commodity analysts and country experts in Washington and around the world provide timely analysis of global trends, which enables policy makers and private exporters to respond promptly to changes in the international market. FAS's unique relationship with U.S. producer groups, known as cooperators, allows U.S. agriculture to nimbly respond to such changes. FAS also works to gain, maintain, and expand access to foreign markets in the face of unfair trade barriers. Removing existing barriers, while ensuring new ones are not introduced, directly helps rural America thrive. U.S. farm exports benefit from a wide range of programs and services administered by FAS. FAS also facilitates development and access to markets through technical assistance and capacity building programs, which promote the development of trade-friendly regulatory systems and infrastructure in emerging markets. The FAS programs that contribute to agricultural exports include the: Market Access Program (MAP), Foreign Market Development (FMD) Program, Technical Assistance for Specialty Crops (TASC) Program, Emerging Markets Program (EMP), Quality Samples Program, and Export Credit Guarantee Program.

New Technologies._FAS promotes the acceptance of crops produced using biotechnology and other new technologies and organic standards around the world by drawing on Headquarters staff and Attaches covering more than 150 countries who negotiate with foreign governments and work with international organizations to develop fair and transparent international standards that will support the use of new technologies. In 2010, approximately 86 percent of the corn, 93 percent of the cotton, and 93 percent of the soybeans planted in the United States were biotech varieties. An estimated 60–80 percent of U.S. processed food products contain biotech ingredients and could be negatively affected by restrictive labeling measures, testing requirements, or outright bans. Exports of these crops and other foods produced or processed using modern biotechnologies are ubiquitous and form the core of the U.S. agricultural exports. Additionally, FAS works with developing countries to expand their capacity to effectively regulate and commercialize crops produced using new technologies. Finally, FAS advances educational programs to introduce government officials and other opinion leaders to the benefits of new technologies, alongside the State Department and private industry. FAS programs that contribute to new technologies include the Borlaug Fellowship Program and the Cochran Fellowship Program.

Food Security._FAS is the link that enables the United States to share both its food resources and its technical expertise with those in need. The FAS global network of agricultural Attaches and locally engaged staff provide first-hand information on foreign agricultural markets, crop conditions, and political dynamics, an institutional knowledge of host countries and long-term relationships with foreign stakeholders. FAS has significant experience administering aid, technical assistance, capacity building programs, and exchanges that build in-country productivity. FAS also manages USDA's component of the Civilian Response Corps and the deployment of USDA experts abroad to assist in developing sustainable food systems in countries which are of high priority for meeting U.S. national security and food security objectives. The programs that support food security include the: McGovern-Dole International Food for Education Program, Food for Progress Program, Borlaug Fellowship Program, Cochran Fellowship Program, Technical Assistance and Capacity-Building, Civilian Response Corps, and Provincial Reconstruction Teams. These capabilities complement USAID capabilities and the overall policy lead of the Department of State.

Climate Change._Careful monitoring and analysis of international climate change policies, legislation, and activities ensures that U.S. agriculture receives the full benefit of international agreements and trade rules. FAS provides a global monitoring system for U.S. agricultural trade through its overseas offices. Agricultural Counselors, Attaches, and Officers covering over 150 countries are often the first to hear about issues of concern to U.S. agricultural interests.

Object Classification (in millions of dollars)


Identification code 12–2900–0–1–352 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 72 73 84
11.3 Other than full-time permanent 3 3 3
11.5 Other personnel compensation 1 1 1
11.8 Special personal services payments 2 2 2



11.9 Total personnel compensation 78 79 90
12.1 Civilian personnel benefits 28 29 31
21.0 Travel and transportation of persons 9 9 9
22.0 Transportation of things 1 1 1
23.2 Rental payments to others 7 7 7
23.3 Communications, utilities, and miscellaneous charges 3 3 1
24.0 Printing and reproduction 1 1 1
25.2 Other services from non-federal sources 52 50 91
26.0 Supplies and materials 4 4 4
31.0 Equipment 2 2 2
41.0 Grants, subsidies, and contributions 1 1 1



99.0 Direct obligations 186 186 238
99.0 Reimbursable obligations 170 219 111



99.9 Total new obligations 356 405 349

Employment Summary


Identification code 12–2900–0–1–352 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 702 819 819
2001 Reimbursable civilian full-time equivalent employment 290 187 187

Trade Adjustment Assistance for Farmers

Program and Financing (in millions of dollars)


Identification code 12–1406–0–1–351 2010 actual CR 2012 est.

Obligations by program activity:
0001 Trade Adjustment Assistance for Farmers 90 33



0900 Total new obligations (object class 25.2) 90 33

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 90 33
1930 Total budgetary resources available 90 33

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 32 112 112
3030 Obligations incurred, unexpired accounts 90 33
3031 Obligations incurred, expired accounts 41
3040 Outlays (gross) –4 –33 –5
3081 Recoveries of prior year unpaid obligations, expired –47
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 112 112 107

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 90 33
Outlays, gross:
4100 Outlays from new mandatory authority 2
4101 Outlays from mandatory balances 2 33 5



4110 Outlays, gross (total) 4 33 5
Additional offsets against gross budget authority only:
4142 Offsetting collections credited to expired accounts



4160 Budget authority, net (mandatory) 90 33
4170 Outlays, net (mandatory) 4 33 5
4180 Budget authority, net (total) 90 33
4190 Outlays, net (total) 4 33 5

Trade Adjustment Assistance (TAA) for Farmers was reauthorized and modified by the American Recovery and Reinvestment Act of 2009 as established by Subtitle C of Title I of the Trade Act of 2002, which amended the Trade Act of 1974. The statute authorized appropriations to the Department of Agriculture not to exceed $90 million each year for 2009 and for 2010 and $22.5 million for the period beginning October 1, 2010 and ending December 31, 2010 to carry out the program. Section 101 of the Omnibus Trade Act of 2010 (Public Law 111–344) amends this statute by providing $10.4 million for a 6-week period beginning January 1, 2011 and ending February 12, 2011.

The statute requires the Secretary of Agriculture to provide assistance to eligible producers of agricultural commodities and fishermen when production in the most recent marketing year yields less than 85 percent of the average national price, production quantity, value of production, or cash receipts for such commodity for the three preceding marketing years, and increases in imports contributed importantly to such declines, as determined by the Secretary of Agriculture. TAA provides producers of raw agricultural commodities and fishermen, who have been adversely affected by import competition, free technical assistance, the reimbursement of certain travel and per diem costs associated with training, and cash benefits of up to $12,000 for costs that are linked to the development and implementation of business adjustment plans. TAA covers farmers, livestock producers, fish farmers, and fishermen competing with like or directly competitive imported products.

FOREIGN ASSISTANCE PROGRAMS

USDA has multiple food aid programs that provide U.S. commodities, technical and financial assistance to address hunger and malnutrition needs worldwide. USDA, working with USAID, delivers food aid programs to meet emergency needs and fosters economic development activities to alleviate global food insecurity.

SUMMARY OF FOOD ASSISTANCE PROGRAMMING [In millions of dollars]


2010 actual 2011 est. 2012 est.

McGovern-Dole International Food for Education and Child Nutrition (budget authority) 210 210 200
Food For Peace Act:
Title I Credit (budget authority) 0 0 0
Title II Grants (budget authority) 1,840 1,690 1,690
Food for Progress:
CCC Funded 146 192 156
Title I Funded (budget authority) 20 12 0
Bill Emerson Humanitarian Trust 0 01 01
Local and Regional Food Aid Procurement Program 24 25 5

1Assets of the trust can be released any time the Administrator of the U.S. Agency for International Development determines that Title II of the Food for Peace Act funding for emergency needs is inadequate to meet these needs in any fiscal year.

Included in this category are the following activities carried out under Food for Peace Act, also known as Public Law 480 (P.L. 480):

Financing sales of agricultural commodities to developing countries for dollars on credit terms, or for local currencies (including for local currencies on credit terms) for use under sec. 104; and for furnishing commodities to carry out the Food for Progress Act of 1985, as amended (Title I)._Funds appropriated for P.L. 480 are used to finance all sales made pursuant to agreements concluded under the authority of Title I. No 2012 funding is requested for new direct credit under Title I; however, funding for administrative expenses associated with managing the existing loan portfolio is requested. No funding is requested for Title I ocean freight differential for 2012.
Sales are made to developing countries as defined in section 402(5) of P.L. 480 and must not displace expected commercial sales (secs. 403(e) and (h)). Agreements are made with developing countries for delivery in accordance with the terms of the agreement.
Payment by developing countries or private entities may be made over a period of not more than 30 years with a deferral of principal payments for up to five years. Interest accrues at a concessional rate as determined appropriate.
Section 411 of P.L. 480 authorizes the President to waive payments of principal and interest under dollar credit sales agreements for countries that meet certain enumerated requirements. Such debt relief may be provided only if the President notifies Congress and may not exceed the amount approved for such purpose in an Act appropriating funds to carry out P.L. 480.
Payment by a recipient country may be made in local currencies for use in carrying out activities under section 104 of P.L. 480.
Foreign currency received in payment for credit extended may be used for payment of U.S. obligations abroad, subject to the appropriation process. The P.L. 480 program is reimbursed for the dollar value of currencies so used.
The financing of sales of agricultural commodities for local currencies on credit terms is subject to the same terms that are applicable to dollar credit financing.
Funds appropriated to carry out Title I may be used to furnish commodities to carry out the Food for Progress Act of 1985. Such commodities may be furnished on credit terms or on a grant basis in order to assist developing countries and countries that are emerging democracies that have made a commitment to introduce and expand free enterprise elements in their agricultural economies.

Commodities supplied in connection with dispositions abroad (Title II)._Under Public Law 480 Title II, agricultural commodities are furnished to meet emergency relief needs and address the underlying causes of food insecurity through non-emergency programs. The Commodity Credit Corporation (the Corporation) is authorized to pay the costs of acquisition, packaging, processing, enrichment, preservation, fortification, transportation, handling, and other incidental costs incurred up to the time of delivery at U.S. ports. The Corporation also pays ocean freight charges, and pays transportation costs to points of entry other than ports in the case of landlocked countries, where carriers to a specific country are not available, where ports cannot be used effectively, or where a substantial savings in costs or time can be effected, and pays general average contributions arising from ocean transport. In addition, transportation costs from designated points of entry or ports of entry abroad to storage and distribution sites and associated storage and distribution costs may be paid for commodities made available to meet urgent and extraordinary relief requirements. P.L. 480 funds reimburse the Corporation for all of the cost items authorized above.

mcgovern-dole international food for education and child nutrition program grants

For necessary expenses to carry out the provisions of section 3107 of the Farm Security and Rural Investment Act of 2002 (7 U.S.C. 1736o-1), [$209,500,000] $200,500,000, to remain available until expended: [:] Provided, That the Commodity Credit Corporation is authorized to provide the services, facilities, and authorities for the purpose of implementing such section, subject to reimbursement from amounts provided herein. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–2903–0–1–151 2010 actual CR 2012 est.

Obligations by program activity:
0001 McGovern-Dole International Food for Education & Child Nutrition Program 131 210 201



0900 Total new obligations (object class 41.0) 131 210 201

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 8 87 87
Budget authority:
Appropriations, discretionary:
1100 Appropriation 210 210 201
1900 Budget authority (total) 210 210 201
1930 Total budgetary resources available 218 297 288
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 87 87 87

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 62 52 52
3030 Obligations incurred, unexpired accounts 131 210 201
3040 Outlays (gross) –141 –210 –201
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 52 52 52

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 210 210 201
Outlays, gross:
4010 Outlays from new discretionary authority 80 210 201
4011 Outlays from discretionary balances 61



4020 Outlays, gross (total) 141 210 201
Additional offsets against gross budget authority only:
4052 Offsetting collections credited to expired accounts



4070 Budget authority, net (discretionary) 210 210 201
4080 Outlays, net (discretionary) 141 210 201
4180 Budget authority, net (total) 210 210 201
4190 Outlays, net (total) 141 210 201

The Farm Security and Rural Investment Act of 2002 (Public Law 107–171), as amended, authorizes the McGovern-Dole International Food for Education and Child Nutrition Program. The program provides for the donation of U.S. agricultural commodities and associated technical and financial assistance to carry out preschool and school feeding programs in foreign countries in order to improve food security, reduce the incidence of hunger and malnutrition, and improve literacy and primary education. Maternal, infant, and child nutrition programs also are authorized.

Public Law 480 Title I Ocean Freight Differential Grants

Program and Financing (in millions of dollars)


Identification code 12–2271–0–1–351 2010 actual CR 2012 est.

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 17 5
1010 Unobligated balance transferred to other accounts –14 –5
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 4
Budget authority:
Spending authority from offsetting collections, mandatory:
1800 Collected 1
1930 Total budgetary resources available 5
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 5

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 2 1
3040 Outlays (gross) –1
3080 Recoveries of prior year unpaid obligations, unexpired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 1
Outlays, gross:
4101 Outlays from mandatory balances 1
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –1



4160 Budget authority, net (mandatory)
4170 Outlays, net (mandatory) –1 1
4180 Budget authority, net (total)
4190 Outlays, net (total) –1 1

This account funds the title I ocean freight differential program. No funding is requested for 2012.

food for peace title ii grants

For expenses during the current fiscal year, not otherwise recoverable, and unrecovered prior years' costs, including interest thereon, under the Food for Peace Act (Public Law 83–480, as amended), for commodities supplied in connection with dispositions abroad under title II of said Act, including up to $6,500,000 for costs for services provided by the Farm Service Agency, which shall be available in addition to other funds available for such purpose, $1,690,000,000, to remain available until expended. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–2278–0–1–151 2010 actual CR 2012 est.

Obligations by program activity:
0002 Title II Grants 2,084 1,943 1,683
0003 Title II Administrative Expenses 7 7



0091 Direct program activities, subtotal 2,084 1,950 1,690
0801 Reimbursable program 89 91 98



0900 Total new obligations 2,173 2,041 1,788

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 258 260
1021 Recoveries of prior year unpaid obligations 167



1050 Unobligated balance (total) 425 260
Budget authority:
Appropriations, discretionary:
1100 Appropriation 1,690 1,690 1,690
1100 Appropriation (Title II Supplemental) 150



1160 Appropriation, discretionary (total) 1,840 1,690 1,690
Spending authority from offsetting collections, discretionary:
1700 Collected 3
Spending authority from offsetting collections, mandatory:
1800 Collected 90 91 98
1801 Change in uncollected payments, Federal sources 75



1850 Spending auth from offsetting collections, mand (total) 165 91 98
1900 Budget authority (total) 2,008 1,781 1,788
1930 Total budgetary resources available 2,433 2,041 1,788
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 260

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1,283 1,557 1,678
3030 Obligations incurred, unexpired accounts 2,173 2,041 1,788
3040 Outlays (gross) –1,732 –1,920 –1,942
3050 Change in uncollected pymts, Fed sources, unexpired –75
3080 Recoveries of prior year unpaid obligations, unexpired –167
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1,557 1,678 1,524
3091 Uncollected pymts, Fed sources, end of year –75



3100 Obligated balance, end of year (net) 1,482 1,678 1,524

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1,843 1,690 1,690
Outlays, gross:
4010 Outlays from new discretionary authority 583 891 891
4011 Outlays from discretionary balances 1,060 938 953



4020 Outlays, gross (total) 1,643 1,829 1,844
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4033 Non-Federal sources –3



4070 Budget authority, net (discretionary) 1,840 1,690 1,690
4080 Outlays, net (discretionary) 1,640 1,829 1,844
Mandatory:
4090 Budget authority, gross 165 91 98
Outlays, gross:
4100 Outlays from new mandatory authority 1 91 98
4101 Outlays from mandatory balances 88



4110 Outlays, gross (total) 89 91 98
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –90 –91 –98
Additional offsets against gross budget authority only:
4140 Change in uncollected pymts, Fed sources, unexpired –75



4160 Budget authority, net (mandatory)
4170 Outlays, net (mandatory) –1
4180 Budget authority, net (total) 1,840 1,690 1,690
4190 Outlays, net (total) 1,639 1,829 1,844

This account funds the grant component of Public Law 480. Under Title II, agricultural commodities are furnished to meet emergency relief needs and address the underlying causes of food insecurity through non-emergency programs.

The Commodity Credit Corporation (Corporation) is authorized to pay the costs of acquisition, packaging, processing, enrichment, preservation, fortification, transportation, handling, and other incidental costs incurred up to the time of delivery at U.S. ports. The Corporation also pays ocean freight charges, and pays transportation costs to points of entry other than ports in the case of landlocked countries, where carriers to a specific country are not available, where ports cannot be used effectively, or where a substantial savings in costs or time can be effected, and pays general average contributions arising from ocean transport. In addition, transportation costs from designated points of entry or ports of entry abroad to storage and distribution sites and associated storage and distribution costs may be paid for commodities made available under this title for non-emergency assistance for least-developed countries and for urgent and extraordinary relief.

The program is administered by the U.S. Agency for International Development.

Object Classification (in millions of dollars)


Identification code 12–2278–0–1–151 2010 actual CR 2012 est.

Direct obligations:
25.3 Other goods and services from federal sources 7 7
41.0 Grants, subsidies, and contributions 2,084 1,943 1,683



99.0 Direct obligations 2,084 1,950 1,690
99.0 Reimbursable obligations 89 91 98



99.9 Total new obligations 2,173 2,041 1,788

food for peace title i direct credit and food for progress program account

(including transfers of funds)

For administrative expenses to carry out the credit program of title I, Food for Peace Act (Public Law 83–480) and the Food for Progress Act of 1985, $2,812,000, which shall be paid to the appropriation for "Farm Service Agency, Salaries and Expenses'': Provided, That funds made available for the cost of agreements under title I of the Agricultural Trade Development and Assistance Act of 1954 and for title I ocean freight differential may be used interchangeably between the two accounts with prior notice to the Committees on Appropriations of both Houses of Congress. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–2277–0–1–351 2010 actual CR 2012 est.

Obligations by program activity:
0010 Food for Progress grants 20 18
Credit program obligations:
0705 Reestimates of direct loan subsidy 15 31
0706 Interest on reestimates of direct loan subsidy 31
0709 Administrative expenses 3 3 3



0791 Direct program activities, subtotal 18 65 3



0900 Total new obligations 38 83 3

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 19 13
1011 Unobligated balance transferred from other accounts 14 5



1050 Unobligated balance (total) 33 18
Budget authority:
Appropriations, discretionary:
1100 Appropriation 3 3 3
Appropriations, mandatory:
1200 Appropriation 15 62
1900 Budget authority (total) 18 65 3
1930 Total budgetary resources available 51 83 3
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 13

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 40 42 45
3030 Obligations incurred, unexpired accounts 38 83 3
3040 Outlays (gross) –36 –80 –48
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 42 45

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 3 3 3
Outlays, gross:
4010 Outlays from new discretionary authority 3 3 3
4011 Outlays from discretionary balances 18 15 45



4020 Outlays, gross (total) 21 18 48
Mandatory:
4090 Budget authority, gross 15 62
Outlays, gross:
4100 Outlays from new mandatory authority 15 62
4180 Budget authority, net (total) 18 65 3
4190 Outlays, net (total) 36 80 48

Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)


Identification code 12–2277–0–1–351 2010 actual CR 2012 est.

Direct loan subsidy outlays:
134001 P. L. 480 title I loans 7



134999 Total subsidy outlays 7
Direct loan upward reestimates:
135001 P. L. 480 title I loans 15 62



135999 Total upward reestimate budget authority 15 62
Direct loan downward reestimates:
137001 P. L. 480 title I loans –431 –7



137999 Total downward reestimate budget authority –431 –7

Administrative expense data:
3510 Budget authority 3 3 3
3590 Outlays from new authority 3 3 3

As required by the Federal Credit Reform Act of 1990, this account records, for the P.L. 480 Program, the subsidy costs associated with the direct credit obligated in 1992 and beyond (including modifications of direct credit agreements that resulted from obligation in any year), as well as administrative expenses of this program. The subsidy amounts are estimated on a present value basis; and the administrative expenses and grants are estimated on a cash basis. The current balance of Title I debt owed to USDA is $1.2 billion. No additional funding is requested for new Title I credit financing in 2012. Food for Progress grants will continue to be funded from the Commodity Credit Corporation.

Object Classification (in millions of dollars)


Identification code 12–2277–0–1–351 2010 actual CR 2012 est.

Direct obligations:
25.3 Other goods and services from federal sources 3 3 3
41.0 Grants, subsidies, and contributions 35 80



99.9 Total new obligations 38 83 3

P.L. 480 Direct Credit Financing Account

Program and Financing (in millions of dollars)


Identification code 12–4049–0–3–351 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0713 Payment of interest to Treasury 62 65 60
0742 Downward reestimate paid to receipt account 186
0743 Interest on downward reestimates 245 6



0900 Total new obligations 493 71 60

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 607 633
1020 Adjustment of unobligated bal brought forward, Oct 1 –551
1023 Unobligated balances applied to repay debt –82



1050 Unobligated balance (total) 607
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 381 71 60
Spending authority from offsetting collections, mandatory:
1800 Collected 138 179 107
1825 Spending authority from offsetting collections applied to repay debt –179 –107



1850 Spending auth from offsetting collections, mand (total) 138
1900 Financing authority(total) 519 71 60
1930 Total budgetary resources available 1,126 71 60
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 633

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross)
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –43 –43 –43



3020 Obligated balance, start of year (net) –43 –43 –43
3030 Obligations incurred, unexpired accounts 493 71 60
3040 Financing disbursements (gross) –493 –71 –60
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross)
3091 Uncollected pymts, Fed sources, end of year –43 –43 –43



3100 Obligated balance, end of year (net) –43 –43 –43

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 519 71 60
Financing disbursements:
4110 Financing disbursements, gross 493 71 60
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Payments from program account –21 –62
4122 Interest on uninvested funds –3 –1
4123 Interest received on loans –28 –27 –24
4123 Principal received on loans –89 –87 –82



4130 Offsets against gross financing auth and disbursements (total) –138 –179 –107



4160 Financing authority, net (mandatory) 381 –108 –47
4170 Financing disbursements, net (mandatory) 355 –108 –47
4180 Financing authority, net (total) 381 –108 –47
4190 Financing disbursements, net (total) 355 –108 –47

Status of Direct Loans (in millions of dollars)


Identification code 12–4049–0–3–351 2010 actual CR 2012 est.

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 1,333 1,215 1,129
1251 Repayments: Repayments and prepayments –89 –86 –86
1261 Adjustments: Capitalized interest 12
Write-offs for default:
1263 Direct loans –34
1264 Other adjustments, net (+ or -) –7



1290 Outstanding, end of year 1,215 1,129 1,043

As required by the Federal Credit Reform Act of 1990, this non-budgetary account records all cash flows to and from the Government resulting from direct loans obligated in 1992 and beyond (including modifications of direct loans that resulted from obligations in any year). The amounts in this account are a means of financing and are not included in the budget totals.

Balance Sheet (in millions of dollars)


Identification code 12–4049–0–3–351 2009 actual 2010 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 13 39
Net value of assets related to post-1991 direct loans receivable:
1401 Direct loans receivable, gross 1,333 1,215
1402 Interest receivable 18 17
1405 Allowance for subsidy cost (-) –301 –285


1499 Net present value of assets related to direct loans 1,050 947
1901 Other Federal assets: Accounts Receivable 65


1999 Total assets 1,063 1,051
LIABILITIES:
Federal liabilities:
2103 Debt 660 1,041
2104 Resources payable to Treasury 403 10


2999 Total liabilities 1,063 1,051


4999 Total upward reestimate subsidy BA [12–2277] 1,063 1,051

Debt Reduction—Financing Account

Program and Financing (in millions of dollars)


Identification code 12–4143–0–3–351 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0713 Payment of interest to Treasury 6 6 5
0744 Adjusting payments to liquidating accounts 25



0900 Total new obligations 31 6 5

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 64 98 91
1023 Unobligated balances applied to repay debt –18 –3



1050 Unobligated balance (total) 64 80 88
Financing authority:
Spending authority from offsetting collections, mandatory:
1800 Collected 65 17 18
1930 Total budgetary resources available 129 97 106
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 98 91 101

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1 1
3030 Obligations incurred, unexpired accounts 31 6 5
3040 Financing disbursements (gross) –30 –6 –5
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1 1 1

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 65 17 18
Financing disbursements:
4110 Financing disbursements, gross 30 6 5
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Federal sources - Payment from Debt Reduction Program Account –35
4122 Interest on uninvested funds –2 –2 –2
4123 Loan Repayments - Principal –24 –11 –12
4123 Loan Repayments- Interest –4 –4 –4



4130 Offsets against gross financing auth and disbursements (total) –65 –17 –18



4160 Financing authority, net (mandatory)
4170 Financing disbursements, net (mandatory) –35 –11 –13
4180 Financing authority, net (total)
4190 Negative subsidy BA total [11–0091] –35 –11 –13

Status of Direct Loans (in millions of dollars)


Identification code 12–4143–0–3–351 2010 actual CR 2012 est.

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 282 258 247
1233 Disbursements: Purchase of loans assets from a liquidating account 62
1251 Repayments: Repayments and prepayments –10 –11 –12
1261 Adjustments: Capitalized interest 52
1263 Write-offs for default: Direct loans –128



1290 Outstanding, end of year 258 247 235

As required by the Federal Credit Reform Act of 1990, this non-budgetary account records all cash flows to and from the Government resulting from direct loans obligated in 1992 and beyond (including modifications of direct loans that resulted from obligations in any year). The amounts in this account are a means of financing and are not included in the budget totals.

Balance Sheet (in millions of dollars)


Identification code 12–4143–0–3–351 2009 actual 2010 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 44 78
Net value of assets related to post-1991 direct loans receivable:
1401 Direct loans receivable, gross 282 258
1402 Interest receivable 9 1
1405 Allowance for subsidy cost (-) –216 –226


1499 Net present value of assets related to direct loans 75 33
1901 Other Federal assets: Accounts Receivable 8


1999 Total assets 119 119
LIABILITIES:
2104 Federal liabilities: Resources payable to Treasury 119 119


2999 Total liabilities 119 119


4999 Total liabilities and net position 119 119

Expenses, Public Law 480, Foreign Assistance Programs, Agriculture Liquidating Account

Program and Financing (in millions of dollars)


Identification code 12–2274–0–1–151 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0715 Vietnam Education Fund 3 3 3



0900 Total new obligations (object class 41.0) 3 3 3

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 55 49
1022 Capital transfer of unobligated balances to general fund –55 –49



1050 Unobligated balance (total)
Budget authority:
Spending authority from offsetting collections, mandatory:
1800 Offsetting collections (cash) (Principal and interest) 425 364 283
1820 Capital transfer of spending authority from offsetting collections to general fund –373 –361 –280



1850 Spending auth from offsetting collections, mand (total) 52 3 3
1930 Total budgetary resources available 52 3 3
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 49

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 3 3 3
3040 Outlays (gross) –2 –3 –3

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 52 3 3
Outlays, gross:
4100 Outlays from new mandatory authority 2 3 3
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –18
4123 Non-Federal sources –304 –364 –283
4123 Non-Federal sources –103



4130 Offsets against gross budget authority and outlays (total) –425 –364 –283



4160 Budget authority, net (mandatory) –373 –361 –280
4170 Outlays, net (mandatory) –423 –361 –280
4180 Budget authority, net (total) –373 –361 –280
4190 Outlays, net (total) –423 –361 –280

Status of Direct Loans (in millions of dollars)


Identification code 12–2274–0–1–151 2010 actual CR 2012 est.

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 4,470 4,150 3,873
1251 Repayments: Repayments and prepayments –304 –277 –214
1264 Write-offs for default: Other adjustments, net (+ or -) –16



1290 Outstanding, end of year 4,150 3,873 3,659

As required by the Federal Credit Reform Act of 1990, this account records, for this program, all cash flows to and from the Government resulting from direct loans obligated prior to 1992. This account is shown on a cash basis. All new activity in this program in 1992 and beyond is recorded in corresponding program and financing accounts.

Balance Sheet (in millions of dollars)


Identification code 12–2274–0–1–151 2009 actual 2010 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 55 50
1601 Direct loans, gross 4,470 4,150
1602 Interest receivable 47 43
1603 Allowance for estimated uncollectible loans and interest (-) –1,229 –1,494


1699 Value of assets related to direct loans 3,288 2,699


1999 Total assets 3,343 2,749
LIABILITIES:
2104 Federal liabilities: Resources payable to Treasury 3,318 2,726
2207 Non-Federal liabilities: Other 25 23


2999 Total liabilities 3,343 2,749


4999 Total liabilities and net position 3,343 2,749

Food and Nutrition Service

Federal Funds

nutrition programs administration

For necessary administrative expenses of the Food and Nutrition Service for carrying out any domestic nutrition assistance program, [$172,087,000]$170,471,000: Provided, That of the funds provided herein, $3,000,000 shall be used for the purposes of section 4404 of Public Law 107–171, as amended by section 4401 of Public Law 110–246. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–3508–0–1–605 2010 actual CR 2012 est.

Obligations by program activity:
0001 Nutrition programs administration 148 148 167
0003 Congressional hunger center fellowship 3 3 3



0091 Direct program activities, subtotal 151 151 170
0801 Reimbursable administrative services provided to Federal agencies 1 1 1



0900 Total new obligations 152 152 171

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 151 151 170
Spending authority from offsetting collections, discretionary:
1700 Collected 1 1 1
1900 Budget authority (total) 152 152 171
1930 Total budgetary resources available 152 152 171

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 34 33 32
3030 Obligations incurred, unexpired accounts 152 152 171
3031 Obligations incurred, expired accounts 1
3040 Outlays (gross) –151 –153 –172
3081 Recoveries of prior year unpaid obligations, expired –3
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 33 32 31

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 152 152 171
Outlays, gross:
4010 Outlays from new discretionary authority 128 129 145
4011 Outlays from discretionary balances 23 24 27



4020 Outlays, gross (total) 151 153 172
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1 –1 –1



4070 Budget authority, net (discretionary) 151 151 170
4080 Outlays, net (discretionary) 150 152 171
4180 Budget authority, net (total) 151 151 170
4190 Outlays, net (total) 150 152 171

This account funds the majority of the Federal operating expenses of the Food and Nutrition Service and the Center for Nutrition Policy and Promotion. Funding is provided for the Congressional Hunger Fellows Program.

Object Classification (in millions of dollars)


Identification code 12–3508–0–1–605 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 96 95 102
11.3 Other than full-time permanent 1 1 1
11.5 Other personnel compensation 1 1 1



11.9 Total personnel compensation 98 97 104
12.1 Civilian personnel benefits 22 25 27
21.0 Travel and transportation of persons 2 3 3
23.3 Communications, utilities, and miscellaneous charges 2 1 1
25.2 Other services from non-federal sources 23 19 29
26.0 Supplies and materials 1 3 3
41.0 Grants, subsidies, and contributions 3 3 3



99.0 Direct obligations 151 151 170
99.0 Reimbursable obligations 1 1 1



99.9 Total new obligations 152 152 171

Employment Summary


Identification code 12–3508–0–1–605 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 1,033 1,077 1,087

supplemental nutrition assistance program

For necessary expenses to carry out the Food and Nutrition Act of 2008 (7 U.S.C. 2011 et seq.), [$68,206,790,000]$73,183,808,000, of which $5,000,000,000, to remain available through September 30, [2012]2013, shall be placed in reserve for use only in such amounts and at such times as may become necessary to carry out program operations: Provided, That funds provided herein shall be expended in accordance with section 16 of the Food and Nutrition Act of 2008: Provided further, That this appropriation shall be subject to any work registration or workfare requirements as may be required by law: Provided further, That funds made available for Employment and Training under this heading shall remain available until expended, notwithstanding section 16(h)(1) of the Food and Nutrition Act of 2008: Provided further, That of the funds made available under this heading, $1,000,000 may be used to provide nutrition education services to state agencies and Federally recognized tribes participating in the Food Distribution Program on Indian Reservations:

Provided further, That of the funds made available under this heading, $1,500,000 may be available for the Center for Nutrition Policy and Promotion: Provided further, That of the funds made available under this heading, $9,000,000 may be available for grants to states and technical assistance to improve Supplemental Nutrition Assistance Program application timeliness: Provided further, That funds made available under this heading may be [used]available to enter into contracts and employ staff to conduct studies, evaluations, or to conduct activities related to program integrity provided that such activities are authorized by the Food and Nutrition Act of 2008.

For making after May 31 of the current fiscal year, benefit payments to individuals and payments to States or other non-Federal entities for the necessary current year expenses of carrying out the Food and Nutrition Act above the anticipated level, such sums as may be necessary.

Program and Financing (in millions of dollars)


Identification code 12–3505–0–1–605 2010 actual CR 2012 est.

Obligations by program activity:
0001 Benefits issued 53,994 61,000 61,816
0002 State administration 3,099 3,243 3,332
0003 Employment and training program 344 393 401
0004 Other program costs 95 113 126
0005 Nutrition Assistance for Puerto Rico 1,746 1,745 1,752
0006 Food Distribution Program on Indian Reservations (Commodities in lieu of food stamps) 76 60 65
0007 Food Distribution Program on Indian Reservations (Cooperator administrative expense) 37 37 38
0008 The Emergency Food Assistance Program (commodities) 248 248 249
0009 Modified food stamp program in American Samoa 5 7 7
0010 Community food project 5 5 5
0011 Commonwealth of the Northern Mariana Islands 12 12 12
0012 Nutrition Education Grant Program 375 381
0013 Program access 5 5 5
0016 Health and nutrition pilot projects 16 4
0017 RA - Benefits issued 10,614 10,487 11,660
0018 RA - State administration 150
0019 RA - Nutrition Assistance for Puerto Rico 254 256 249
0020 RA - American Samoa 1 1 1
0021 RA - Food Distribution Program on Indian Reservations - Equipment 1
0022 State administrative expense supplemental 240 160



0091 Direct program activities, subtotal 70,942 78,151 80,099
0801 Reimbursable program 49 55 55



0900 Total new obligations 70,991 78,206 80,154

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 3,535 1,608 3,020
1021 Recoveries of prior year unpaid obligations 14



1050 Unobligated balance (total) 3,549 1,608 3,020
Budget authority:
Appropriations, discretionary:
1100 Appropriation 3 –6 12
1100 Appropriation - State administrative expense supplemental 400



1160 Appropriation, discretionary (total) 403 –6 12
Appropriations, mandatory:
1200 Appropriation 58,274 68,887 73,172
1200 Appropriation, Recovery Act 10,782 10,744 11,910
1220 Appropriations transferred to other accounts –90 –90 –90
1221 Appropriations transferred from other accounts 90 90 90
1232 Unobligated balance of appropriations permanently reduced –11



1260 Appropriations, mandatory (total) 69,045 79,631 85,082
Spending authority from offsetting collections, mandatory:
1800 Collected 49 55 55
1900 Budget authority (total) 69,497 79,680 85,149
1930 Total budgetary resources available 73,046 81,288 88,169
Memorandum (non-add) entries:
1940 Unobligated balance expiring –447 –62 –3,000
1941 Unexpired unobligated balance, end of year 1,608 3,020 5,015

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 2,050 2,357 2,011
3030 Obligations incurred, unexpired accounts 70,991 78,206 80,154
3031 Obligations incurred, expired accounts 93
3040 Outlays (gross) –70,553 –78,552 –80,125
3080 Recoveries of prior year unpaid obligations, unexpired –14
3081 Recoveries of prior year unpaid obligations, expired –210
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 2,357 2,011 2,040

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 403 –6 12
Outlays, gross:
4010 Outlays from new discretionary authority 127 1 6
4011 Outlays from discretionary balances 2 251 28



4020 Outlays, gross (total) 129 252 34
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1
4033 Non-Federal sources –4



4040 Offsets against gross budget authority and outlays (total) –5
Additional offsets against gross budget authority only:
4052 Offsetting collections credited to expired accounts 5



4070 Budget authority, net (discretionary) 403 –6 12
4080 Outlays, net (discretionary) 124 252 34
Mandatory:
4090 Budget authority, gross 69,094 79,686 85,137
Outlays, gross:
4100 Outlays from new mandatory authority 65,331 74,570 77,943
4101 Outlays from mandatory balances 5,093 3,730 2,148



4110 Outlays, gross (total) 70,424 78,300 80,091
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –7
4123 Non-Federal sources –49 –55 –55



4130 Offsets against gross budget authority and outlays (total) –56 –55 –55
Additional offsets against gross budget authority only:
4142 Offsetting collections credited to expired accounts 7



4160 Budget authority, net (mandatory) 69,045 79,631 85,082
4170 Outlays, net (mandatory) 70,368 78,245 80,036
4180 Budget authority, net (total) 69,448 79,625 85,094
4190 Outlays, net (total) 70,492 78,497 80,070

Summary of Budget Authority and Outlays (in millions of dollars)


2010 actual CR 2012 est.

Enacted/requested:
Budget Authority 69,448 79,625 85,094
Outlays 70,492 78,497 80,070
Legislative proposal, subject to PAYGO:
Budget Authority 92
Outlays 90
Total:
Budget Authority 69,448 79,625 85,186
Outlays 70,492 78,497 80,160

The Supplemental Nutrition Assistance Program (SNAP) is the primary source of nutrition assistance for low-income Americans.

This account also includes funds for a grant to Puerto Rico to administer a low-income nutrition assistance program, in lieu of the Supplemental Nutrition Assistance Program; funds to carry out the Emergency Food Assistance Act of 1983; and funds for food distribution and administrative expenses for Native Americans under section 4(b) of the Food and Nutrition Act.

Supplemental Nutrition Assistance Program costs are not fully predictable. In the event that actual program needs exceed budget estimates, the budget provides a $5 billion contingency reserve.

The President's Budget includes a proposal to restore SNAP benefit cuts included in The Healthy, Hunger-Free Kids Act of 2010 (P.L. 111–296), which accelerated the sunset date of SNAP Recovery Act benefits to October 31, 2013. This proposal would revert the sunset date back to March 31, 2014 the date these benefits would have expired prior to enactment of The Healthy, Hunger-Free Kids Act of 2010. The Budget also includes a proposal to temporarily eliminate the time limits for certain working-age, low-income adults without dependents for an additional year.

Object Classification (in millions of dollars)


Identification code 12–3505–0–1–605 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 11 11 11
12.1 Civilian personnel benefits 2 2 3
21.0 Travel and transportation of persons 2 2
23.3 Communications, utilities, and miscellaneous charges 4 4 4
24.0 Printing and reproduction 1 1 1
25.2 Other services from non-federal sources 66 66 67
26.0 Supplies and materials 304 307 314
41.0 Grants, subsidies, and contributions 70,554 77,758 79,697



99.0 Direct obligations 70,942 78,151 80,099
99.0 Reimbursable obligations 49 55 55



99.9 Total new obligations 70,991 78,206 80,154

Employment Summary


Identification code 12–3505–0–1–605 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 112 116 116

Supplemental Nutrition Assistance Program

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 12–3505–4–1–605 2010 actual CR 2012 est.

Obligations by program activity:
0001 Benefits issued 92



0900 Total new obligations (object class 41.0) 92

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 92
1900 Budget authority (total) 92
1930 Total budgetary resources available 92

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross)
3030 Obligations incurred, unexpired accounts 92
3040 Outlays (gross) –90
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 2

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross
Mandatory:
4090 Budget authority, gross 92
Outlays, gross:
4100 Outlays from new mandatory authority 90
4180 Budget authority, net (total) 92
4190 Outlays, net (total) 90

child nutrition programs

(including transfers of funds)

For necessary expenses to carry out the Richard B. Russell National School Lunch Act (42 U.S.C. 1751 et seq.), except section 21, and the Child Nutrition Act of 1966 (42 U.S.C. 1771 et seq.), except sections 17 and 21; [$18,158,393,000]$18,810,571,000, to remain available through September 30, [2012]2013, of which such sums as are made available under section 14222(b)(1) of the Food, Conservation, and Energy Act of 2008 (Public Law 110–246), as amended by this Act, shall be merged with and available for the same time period and purposes as provided herein: Provided, That of the total amount available, $5,000,000 shall be available to be awarded as competitive grants to implement section 4405 of the Food, Conservation, and Energy Act of 2008 (Public Law 110–246), and may be awarded notwithstanding the limitations imposed by sections 4405(b)(1)(A) and 4405(c)(1)(A): Provided further, That of the total amount available, $16,516,000 shall be available to carry out section 19 of the Child Nutrition Act of 1966 (42 U.S.C. 1771 et seq.): Provided further, That of the total amount available, $10,000,000 shall be available to implement section 23 of the Child Nutrition Act of 1966 (42 U.S.C. 1771 et seq.): Provided further, That of the total amount available, $25,000,000 shall be available to implement section 24 of the Richard B. Russell National School Lunch Act (42 U.S.C. 1751 et seq.): Provided further, That section 14222(b)(1) of the Food, Conservation, and Energy Act of 2008 is amended by adding at the end before the period, "except section 21, and the Child Nutrition Act of 1966 (42 U.S.C. 1771 et seq.), except sections 17 and 21". Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–3539–0–1–605 2010 actual CR 2012 est.

Obligations by program activity:
0001 Above 185 of poverty 471 463 455
0002 130–185 of poverty 1,174 1,169 1,174
0003 Below 130 of poverty 8,288 8,819 9,312



0091 Subtotal, National School Lunch Program 9,933 10,451 10,941
0101 Above 185 of poverty 84 83 84
0102 130–185 of poverty 248 254 268
0103 Below 130 of poverty 2,563 2,778 2,986



0191 Subtotal, School Breakfast Program 2,895 3,115 3,338
0201 Above 185 of poverty 188 188 190
0202 130–185 of poverty 132 134 139
0203 Below 130 of poverty 2,226 2,301 2,404
0204 Audits 37 39 40
0205 CNR Add-ons 31 45



0291 Subtotal, Child and Adult Care Feeding Program 2,583 2,693 2,818
0301 Summer Food Service Program 374 376 400
0302 Special Milk Program 12 13 13
0303 State Administrative Expenses 196 207 279
0304 Commodity Procurement 736 908 973
0310 Coordinated Review Effort 16 6 10
0315 Food Safety Education 3 4 3
0320 CACFP Technical Assistance 6 5 4
0325 CN Payment Accuracy 2 3 2
0330 CN Studies and Evaluations 8 4 19
0335 Computer Support and Processing 19 10 10
0340 Farm to School Tactical Team 2



0391 Subtotal, Other mandatory activities 1,372 1,536 1,715
0401 Team Nutrition 21 16 15
0409 HealthierUS Schools Challenge 1 2
0414 Hunger Free Community Grants 10 5
0420 School Breakfast Expansion Grants 10
0425 Childhood Hunger Challenge Grants 25
0430 School Garden Pilot Program 1



0491 Subtotal, discretionary activities 21 28 57
0501 Food Service Management Institute/Information Clearinghouse/CN Reauthorization activities 14 29 13
0502 Fresh Fruit and Vegetable Program 80 134 130
0504 Summer Demonstration Projects 2 83
0505 School Lunch Equipment Grants 15 10
0506 CACFP Health and Nutrition Grants 8
0507 Direct Certification Technical Assistance 1 24
0508 Healthy, Hunger-Free Act activities 18 15



0591 Subtotal, Permanent Programs 112 306 158



0799 Total direct obligations 16,916 18,129 19,027
0801 WBSCM Reimbursable Activity 1



0809 Reimbursable program activities, subtotal 1



0900 Total new obligations 16,917 18,129 19,027

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 391 753 240
1010 Unobligated balance transferred to other accounts –5
1011 Unobligated balance transferred from other accounts 5
1021 Recoveries of prior year unpaid obligations 239



1050 Unobligated balance (total) 630 753 240
Budget authority:
Appropriations, discretionary:
1100 Appropriation 165 73 –57
Appropriations, mandatory:
1200 Appropriation 9,844 12,086 12,145
1200 Appropriation- Permanent Appropriation 10 45 18
1221 Appropriations transferred from other accounts 7,015 5,412 6,853



1260 Appropriations, mandatory (total) 16,869 17,543 19,016
Spending authority from offsetting collections, discretionary:
1700 Collected 1
Spending authority from offsetting collections, mandatory:
1800 Collected 32
1900 Budget authority (total) 17,067 17,616 18,959
1930 Total budgetary resources available 17,697 18,369 19,199
Memorandum (non-add) entries:
1940 Unobligated balance expiring –27
1941 Unexpired unobligated balance, end of year 753 240 172

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 2,227 2,562 2,068
3030 Obligations incurred, unexpired accounts 16,917 18,129 19,027
3031 Obligations incurred, expired accounts 139
3040 Outlays (gross) –16,468 –18,623 –18,900
3080 Recoveries of prior year unpaid obligations, unexpired –239
3081 Recoveries of prior year unpaid obligations, expired –14
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 2,562 2,068 2,195

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 166 73 –57
Outlays, gross:
4010 Outlays from new discretionary authority 17 11 –64
4011 Outlays from discretionary balances 68 123 55



4020 Outlays, gross (total) 85 134 –9
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1



4070 Budget authority, net (discretionary) 165 73 –57
4080 Outlays, net (discretionary) 84 134 –9
Mandatory:
4090 Budget authority, gross 16,901 17,543 19,016
Outlays, gross:
4100 Outlays from new mandatory authority 13,891 15,500 16,435
4101 Outlays from mandatory balances 2,492 2,989 2,474



4110 Outlays, gross (total) 16,383 18,489 18,909
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –30
4123 Non-Federal sources –7



4130 Offsets against gross budget authority and outlays (total) –37
Additional offsets against gross budget authority only:
4142 Offsetting collections credited to expired accounts 5



4160 Budget authority, net (mandatory) 16,869 17,543 19,016
4170 Outlays, net (mandatory) 16,346 18,489 18,909
4180 Budget authority, net (total) 17,034 17,616 18,959
4190 Outlays, net (total) 16,430 18,623 18,900

Payments are made for cash and commodity meal subsidies through the School Lunch, School Breakfast, Special Milk, Summer Food Service, and Child and Adult Care Food Programs.

Object Classification (in millions of dollars)


Identification code 12–3539–0–1–605 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 11 12 12
12.1 Civilian personnel benefits 3 3 3
21.0 Travel and transportation of persons 1 1 1
23.2 Rental payments to others 1 1 1
24.0 Printing and reproduction 1 1 1
25.2 Other services from non-federal sources 14 15 15
26.0 Supplies and materials (Commodities) 697 908 973
41.0 Grants, subsidies, and contributions 16,188 17,188 18,021



99.0 Direct obligations 16,916 18,129 19,027
99.0 Reimbursable obligations 1



99.9 Total new obligations 16,917 18,129 19,027

Employment Summary


Identification code 12–3539–0–1–605 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 164 176 176

special supplemental nutrition program for women, infants, and children (wic)

For necessary expenses to carry out the special supplemental nutrition program as authorized by section 17 of the Child Nutrition Act of 1966 (42 U.S.C. 1786), [$7,603,000,000]$7,390,100,000, to remain available through September 30, [2012]2013[, of which $125,000,000 shall be placed in reserve, to remain available until expended, to be allocated as the Secretary deems necessary, nothwithstanding section 17(i) of such Act, to support participation should costs or participation exceed budget estimates]: Provided, [That notwithstanding section 17(g)(5) of the Child Nutrition Act of 1966 (42 U.S.C. 1786(g)(5)), not more than $15,000,000 of funds provided in this Act may be used for the purpose of evaluating program performance in the Special Supplemental Nutrition Program for Women, Infants and Children: Provided further,] That notwithstanding section 17(h)(10) of the Child Nutrition Act of 1966 (42 U.S.C. 1786(h)(10)), of the amounts made available under this heading, not less than $14,000,000 shall be used for infrastructure, not less than $60,000,000 shall be used for management information systems, [and] not less than $83,000,000 shall be used for breastfeeding peer counselors and other related activities, and not less than $10,000,000 shall be used for breastfeeding performance awards: Provided further, That none of the funds provided in this account shall be available for the purchase of infant formula except in accordance with the cost containment and competitive bidding requirements specified in section 17 of such Act: Provided further, That none of the funds provided shall be available for activities that are not fully reimbursed by other Federal Government departments or agencies unless authorized by section 17 of such Act. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–3510–0–1–605 2010 actual CR 2012 est.

Obligations by program activity:
0001 Grants to States 7,151 7,429 7,373
0002 WIC MIS Recovery Act 64
0004 WIC EBT/MIS 30 90 60
0010 Infrastructure Grants and Technical Assistance 17 14
0020 Breastfeeding Peer Counselors 80 83
0025 Breastfeeding Performance Bonuses 10
0030 Program Initiatives and Evaluations 42 30



0091 Direct program activities (discretionary), subtotal 7,245 7,658 7,570
0101 UPC Database (mandatory) 1 1



0900 Total new obligations 7,245 7,659 7,571

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 561 734 130
1010 Unobligated balance transferred to other accounts –28
1021 Recoveries of prior year unpaid obligations 518 359 180



1050 Unobligated balance (total) 1,051 1,093 310
Budget authority:
Appropriations, discretionary:
1100 Appropriation 7,257 7,257 7,390
1131 Unobligated balance of appropriations permanently reduced –562



1160 Appropriation, discretionary (total) 7,257 6,695 7,390
Appropriations, mandatory:
1200 Appropriation - Permanent Appropriation 1 1
Spending authority from offsetting collections, discretionary:
1700 Collected 7
1900 Budget authority (total) 7,264 6,696 7,391
1930 Total budgetary resources available 8,315 7,789 7,701
Memorandum (non-add) entries:
1940 Unobligated balance expiring –336
1941 Unexpired unobligated balance, end of year 734 130 130

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 998 1,247 816
3030 Obligations incurred, unexpired accounts 7,245 7,659 7,571
3040 Outlays (gross) –6,477 –7,731 –7,495
3080 Recoveries of prior year unpaid obligations, unexpired –518 –359 –180
3081 Recoveries of prior year unpaid obligations, expired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1,247 816 712

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 7,264 6,695 7,390
Outlays, gross:
4010 Outlays from new discretionary authority 5,509 6,027 6,662
4011 Outlays from discretionary balances 968 1,703 832



4020 Outlays, gross (total) 6,477 7,730 7,494
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4033 Non-Federal sources –8
Additional offsets against gross budget authority only:
4052 Offsetting collections credited to expired accounts 1



4070 Budget authority, net (discretionary) 7,257 6,695 7,390
4080 Outlays, net (discretionary) 6,469 7,730 7,494
Mandatory:
4090 Budget authority, gross 1 1
Outlays, gross:
4100 Outlays from new mandatory authority 1 1
4180 Budget authority, net (total) 7,257 6,696 7,391
4190 Outlays, net (total) 6,469 7,731 7,495

The Special Supplemental Nutrition Program for Women, Infants, and Children (WIC) provides low-income at-risk pregnant and post-partum women, infants, and children with vouchers for nutritious supplemental food packages, nutrition education and counseling, and health and immunization referrals.

Object Classification (in millions of dollars)


Identification code 12–3510–0–1–605 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 2 2 2
25.2 Other services from non-federal sources 6 6 6
41.0 Grants, subsidies, and contributions 7,237 7,651 7,563



99.9 Total new obligations 7,245 7,659 7,571

Employment Summary


Identification code 12–3510–0–1–605 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 22 22 22

commodity assistance program

For necessary expenses to carry out disaster assistance and the Commodity Supplemental Food Program as authorized by section 4(a) of the Agriculture and Consumer Protection Act of 1973 (7 U.S.C. 612c note); the Emergency Food Assistance Act of 1983; special assistance for the nuclear affected islands, as authorized by section 103(f)(2) of the Compact of Free Association Amendments Act of 2003 (Public Law 108–188); and the Farmers' Market Nutrition Program, as authorized by section 17(m) of the Child Nutrition Act of 1966, $249,619,000, to remain available through September 30, [2012]2013: Provided, That none of these funds shall be available to reimburse the Commodity Credit Corporation for commodities donated to the program: Provided further, That notwithstanding any other provision of law, effective with funds made available in fiscal year [2011]2012 to support the Seniors Farmers' Market Nutrition Program, as authorized by section 4402 of the Farm Security and Rural Investment Act of 2002, such funds shall remain available through September 30, [2012]2013: Provided further, That of the funds made available under section 27(a) of the Food and Nutrition Act of 2008 (7 U.S.C. 2036(a)), the Secretary may use up to 10 percent for costs associated with the distribution of commodities. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–3507–0–1–605 2010 actual CR 2012 est.

Obligations by program activity:
0001 Commodity procurement 143 152 134
0002 Administrative costs 40 41 42



0091 Subtotal, commodity supplemental food program 183 193 176
0101 IT Modernization and Support 2
0201 TEFAP Administrative 50 50 50
0301 Senior farmers' market 23 21 21
0401 Farmers' market nutrition program 22 20 20
0501 Pacific island and disaster assistance 1 1
0576 TEFAP Admin Recovery Act 55



0591 Direct program activities, subtotal 55 1 1
0601 TEFAP Infrastructure Grants 6



0799 Total direct obligations 339 285 270
0801 NSIP 3 2



0900 Total new obligations 342 287 270

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 26 10 7
1011 Unobligated balance transferred from other accounts 28
1021 Recoveries of prior year unpaid obligations 5 13



1050 Unobligated balance (total) 59 23 7
Budget authority:
Appropriations, discretionary:
1100 Appropriation 248 248 250
1121 Appropriations transferred from other accounts 3



1160 Appropriation, discretionary (total) 251 248 250
Appropriations, mandatory:
1221 Appropriations transferred from other accounts 21 21 21
Spending authority from offsetting collections, discretionary:
1700 Collected 21 2
1900 Budget authority (total) 293 271 271
1930 Total budgetary resources available 352 294 278
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 10 7 8

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 48 76 42
3030 Obligations incurred, unexpired accounts 342 287 270
3040 Outlays (gross) –309 –308 –271
3080 Recoveries of prior year unpaid obligations, unexpired –5 –13
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 76 42 41

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 272 250 250
Outlays, gross:
4010 Outlays from new discretionary authority 205 209 215
4011 Outlays from discretionary balances 84 77 35



4020 Outlays, gross (total) 289 286 250
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –21 –2



4070 Budget authority, net (discretionary) 251 248 250
4080 Outlays, net (discretionary) 268 284 250
Mandatory:
4090 Budget authority, gross 21 21 21
Outlays, gross:
4100 Outlays from new mandatory authority 12 13 13
4101 Outlays from mandatory balances 8 9 8



4110 Outlays, gross (total) 20 22 21
4180 Budget authority, net (total) 272 269 271
4190 Outlays, net (total) 288 306 271

This account funds the Commodity Supplemental Food Program (CSFP), The Emergency Food Assistance Program (TEFAP), farmers' market nutrition programs, assistance for the nuclear affected islands, and disaster relief.

CSFP provides food packages for low-income women, infants, and children, as well as low-income elderly persons. It also funds State administrative expenses. TEFAP provides cash to support State administrative activities and to maintain the storage and distribution pipeline for USDA and privately-donated commodities. The account also funds two programs which provide low-income participants vouchers to purchase produce at farmers' markets. The Senior Farmers' Market Nutrition Program is funded by transfer from the Commodity Credit Corporation. The WIC Farmers' Market Program is funded by discretionary appropriation.

Object Classification (in millions of dollars)


Identification code 12–3507–0–1–605 2010 actual CR 2012 est.

Direct obligations:
26.0 Supplies and materials (commodities) 146 154 135
41.0 Grants, subsidies, and contributions 196 131 135



99.0 Direct obligations 342 285 270
99.0 Reimbursable obligations 2



99.9 Total new obligations 342 287 270

Employment Summary


Identification code 12–3507–0–1–605 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 2 2 2

Forest Service

Federal Funds

national forest system

(including transfers of funds)

For necessary expenses of the Forest Service, not otherwise provided for, for management, protection, improvement, and utilization of the National Forest System, [$1,585,719,000]$1,704,526,000, to remain available until expended[, which shall include 50 percent of all moneys received during prior fiscal years as fees collected under the Land and Water Conservation Fund Act of 1965, as amended, in accordance with section 4 of the Act (16 U.S.C. 460l-6a(i))]: Provided, That of the funds provided, $75,000,000 shall be available for urgently needed decommissioning of roads including unauthorized roads not part of the Forest Service transportation system, forest road and trail repair and maintenance and associated activities, and removal of fish passage barriers on National Forest System lands, especially in areas where Forest Service roads may be contributing to water quality problems in streams and water bodies which support threatened, endangered or sensitive species or community water sources as authorized by 16 U.S.C. 532–538 and 23 U.S.C. 101 and 205: Provided further, That of the funds provided, [$40,000,000] $40,000,000 shall be deposited in the Collaborative Forest Landscape Restoration Fund for ecological restoration treatments as authorized by 16 U.S.C. 7303(f). Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–1106–0–1–302 2010 actual CR 2012 est.

Obligations by program activity:
0001 National forest system 1,581 1,715 1,704
0801 Reimbursable program 73 90 90



0900 Total new obligations 1,654 1,805 1,794

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 165 152
1021 Recoveries of prior year unpaid obligations 7



1050 Unobligated balance (total) 172 152
Budget authority:
Appropriations, discretionary:
1100 Appropriation 1,551 1,551 1,704
1121 Appropriations transferred from other accounts 12 12



1160 Appropriation, discretionary (total) 1,563 1,563 1,704
Spending authority from offsetting collections, discretionary:
1700 Collected 70 90 90
1701 Change in uncollected payments, Federal sources 1



1750 Spending auth from offsetting collections, disc (total) 71 90 90
1900 Budget authority (total) 1,634 1,653 1,794
1930 Total budgetary resources available 1,806 1,805 1,794
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 152

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 420 448 307
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –123 –124 –124



3020 Obligated balance, start of year (net) 297 324 183
3030 Obligations incurred, unexpired accounts 1,654 1,805 1,794
3040 Outlays (gross) –1,619 –1,946 –1,833
3050 Change in uncollected pymts, Fed sources, unexpired –1
3080 Recoveries of prior year unpaid obligations, unexpired –7
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 448 307 268
3091 Uncollected pymts, Fed sources, end of year –124 –124 –124



3100 Obligated balance, end of year (net) 324 183 144

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1,634 1,653 1,794
Outlays, gross:
4010 Outlays from new discretionary authority 1,353 1,406 1,525
4011 Outlays from discretionary balances 266 540 308



4020 Outlays, gross (total) 1,619 1,946 1,833
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –47 –60 –60
4033 Non-Federal sources –23 –30 –30



4040 Offsets against gross budget authority and outlays (total) –70 –90 –90
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –1



4070 Budget authority, net (discretionary) 1,563 1,563 1,704
4080 Outlays, net (discretionary) 1,549 1,856 1,743
4180 Budget authority, net (total) 1,563 1,563 1,704
4190 Outlays, net (total) 1,549 1,856 1,743

The 155 National Forests and 20 National Grasslands located in 44 States, Puerto Rico, and the Virgin Islands are managed under multiple-use and sustained-yield principles. The natural resources of timber, minerals, range, wildlife, outdoor recreation, watershed, and soil are used in a planned combination that will best meet the needs of the Nation without impairing productivity of the land or damaging the environment. These management and utilization principles are recognized in the Multiple-Use Sustained-Yield Act of 1960 (16 U.S.C. 528–531) and use an ecological approach to managing the National Forest System.

National Forest System (NFS) operations and maintenance provide for the planning, assessment, and conservation of ecosystems while delivering multiple public services and uses. These are delivered through the principal NFS programs of integrated resource restoration; land management planning, assessment, and monitoring; recreation, heritage, and wilderness; grazing management; minerals and geology management; landownership management; and law enforcement operations. These programs maintain the capability to manage natural resources in a manner consistent with ecological principles and responsibilities.

The Budget reflects an accelerated refocusing of national forest management to forest ecosystem restoration project work, including global climate change adaptation and mitigation. The goals of these ecological restoration efforts are to reestablish and retain the resilience of NFS lands, to achieve sustainable management and use, and to provide a broad range of ecosystem services. Healthy and resilient landscapes will have a greater capacity to survive natural disturbances, will provide for the natural storage and sustained delivery of high quality water, and will be more resilient and adaptable to changing environmental conditions, including the effects of global climate change. The Budget adds additional activities to this initiative, including hazardous fuels reduction in non wildland urban interfaces, Priority Watershed and Job Stabilization, which is based on the Watershed Condition Framework, and Collaborative Forest Landscape Restoration Fund and Legacy Roads and Trails which will provide for maintaining, restoring or decommissioning of roads and trails.

Other NFS programs also support conservation and restoration. Specific actions will depend on the particular needs and priorities identified for a given landscape. These may include management of off-highway vehicle use and other recreation activities, road decommissioning, mitigation of abandoned mine and hazardous material sites, enhanced administration of grazing authorizations, and other actions identified as necessary for ecosystem restoration.

The Budget reflects the continuing emphasis on Forest Service program performance and accountability agency-wide. The Forest Service business rules for accomplishment reporting incorporate not only directly funded work, but also accomplishments achieved through integration between program areas or partnerships with external groups. This recent reform improves performance and accountability by shifting focus from a highly functionalized approach to one that naturally aligns other programs and partner organizations to achieve multiple goals. By changing how it counts accomplishments, the Agency improves incentives and encourages managers to plan and implement their work, and ensure the fullest possible value per Federal expenditure.

Object Classification (in millions of dollars)


Identification code 12–1106–0–1–302 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 661 676 675
11.3 Other than full-time permanent 41 35 35
11.5 Other personnel compensation 33 30 30



11.9 Total personnel compensation 735 741 740
12.1 Civilian personnel benefits 247 296 296
13.0 Benefits for former personnel 7 8 8
21.0 Travel and transportation of persons 37 41 39
22.0 Transportation of things 10 10 11
23.1 Rental payments to GSA 14 14 15
23.2 Rental payments to others 20 21 22
23.3 Communications, utilities, and miscellaneous charges 38 39 39
24.0 Printing and reproduction 4 4 4
25.2 Other services from non-federal sources 249 304 303
25.3 Other goods and services from federal sources 89 96 96
25.4 Operation and maintenance of facilities 2 2 2
25.7 Operation and maintenance of equipment 8 9 9
26.0 Supplies and materials 37 41 30
31.0 Equipment 36 38 39
32.0 Land and structures 1 1 1
41.0 Grants, subsidies, and contributions 45 49 49
42.0 Insurance claims and indemnities 1 1 1



99.0 Direct obligations 1,580 1,715 1,704
99.0 Reimbursable obligations 72 90 90
99.5 Below reporting threshold 2



99.9 Total new obligations 1,654 1,805 1,794

Employment Summary


Identification code 12–1106–0–1–302 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 11,611 11,719 11,670
2001 Reimbursable civilian full-time equivalent employment 372 372 371
3001 Allocation account civilian full-time equivalent employment 1,374 1,374 1,417

capital improvement and maintenance

For necessary expenses of the Forest Service, not otherwise provided for, [$438,393,000]$349,927,000, to remain available until expended, for construction, capital improvement, maintenance and acquisition of buildings and other facilities and infrastructure; and for construction, [capital improvement, decommissioning]reconstruction, and maintenance of forest roads and trails by the Forest Service as authorized by 16 U.S.C. 532–538 and 23 U.S.C. 101 and 205: [Provided, That $50,371,000 shall be designated for urgently needed road decommissioning, road and trail repair and maintenance and associated activities, and removal of fish passage barriers, especially in areas where Forest Service roads may be contributing to water quality problems in streams and water bodies which support threatened, endangered or sensitive species or community water sources: Provided further, That funds provided herein shall be available for the decommissioning of roads, including unauthorized roads not part of the transportation system, which are no longer needed] Provided, That funds becoming available in fiscal year 2012 under the Act of March 4, 1913 (16 U.S.C. 501) shall be transferred to the General Fund of the Treasury and shall not be available for transfer or obligation for any other purpose unless the funds are appropriated. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–1103–0–1–302 2010 actual CR 2012 est.

Obligations by program activity:
0001 Capital improvement and maintenance 1,125 648 326
0801 Reimbursable program 19 21 21



0900 Total new obligations 1,144 669 347

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 663 103 11
1021 Recoveries of prior year unpaid obligations 2



1050 Unobligated balance (total) 665 103 11
Budget authority:
Appropriations, discretionary:
1100 Appropriation 556 556 350
Spending authority from offsetting collections, discretionary:
1700 Collected 21 21 21
1701 Change in uncollected payments, Federal sources 7 1



1750 Spending auth from offsetting collections, disc (total) 28 21 22
1900 Budget authority (total) 584 577 372
1930 Total budgetary resources available 1,249 680 383
Memorandum (non-add) entries:
1940 Unobligated balance expiring –2
1941 Unexpired unobligated balance, end of year 103 11 36

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 362 729 328
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –36 –43 –43



3020 Obligated balance, start of year (net) 326 686 285
3030 Obligations incurred, unexpired accounts 1,144 669 347
3040 Outlays (gross) –775 –1,070 –522
3050 Change in uncollected pymts, Fed sources, unexpired –7 –1
3080 Recoveries of prior year unpaid obligations, unexpired –2
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 729 328 153
3091 Uncollected pymts, Fed sources, end of year –43 –43 –44



3100 Obligated balance, end of year (net) 686 285 109

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 584 577 372
Outlays, gross:
4010 Outlays from new discretionary authority 358 433 280
4011 Outlays from discretionary balances 417 637 242



4020 Outlays, gross (total) 775 1,070 522
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –6 –5 –5
4033 Non-Federal sources –15 –16 –16



4040 Offsets against gross budget authority and outlays (total) –21 –21 –21
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –7 –1



4070 Budget authority, net (discretionary) 556 556 350
4080 Outlays, net (discretionary) 754 1,049 501
4180 Budget authority, net (total) 556 556 350
4190 Outlays, net (total) 754 1,049 501

Funding provides for capital improvement, decommissioning, and maintenance of Forest Service assets including facilities, roads, and trails. Addressing critical maintenance and operational components of the Forest Service demonstrates our commitment to maintaining a healthy environment. The program emphasizes an efficient and effective infrastructure that supports public and administrative uses and quality recreation experiences with minimal impact to ecosystem stability and conditions.

Capital improvement of facilities, roads and trails includes alteration of existing assets to change the function, expansion of an asset to change the capacity or to serve needs that are different from what was originally intended and new construction. Maintenance is divided into three primary areas: annual maintenance, deferred maintenance, and decommissioning. Deferred maintenance includes the repair, rehabilitation or replacement of the asset or components of the asset.

Facilities._Provides for capital improvement and maintenance of recreation developed sites, fire, administrative, and other (FA&O) facilities, including visitor centers, research facilities, telecommunication sites and towers, and dams. The program also includes the acquisition of buildings and other facilities necessary to carry out the mission of the Forest Service. Maintenance for FA&O projects costing less than $250,000 is financed separately through a multi-program assessment to Research, State and Private Forestry, National Forest System, Wildland Fire Management, Land Acquisition and the Capital Improvement and Maintenance appropriations, along with eligible Permanent and Trust Funds. The Budget reflects a base rate for buildings plus a graduated rate that recognizes different facility types, which together, are limited to 4 percent of the facility replacement value and not to exceed $7 per square foot.

Roads._Provides for capital improvement and maintenance of the national forest road system, including bridges and terminal facilities such as parking lots, trailhead parking, camping spurs and truck turnarounds. The agency will continue to address the growing road system maintenance backlog. Funding priorities are health and safety and resource protection, including clean water, aquatic passage, and mission critical needs. The Budget proposes all of the funds in the Roads line item be used to maintain, store, or decommission existing roads.

Trails._Provides for capital improvement and maintenance of National Forest System trails. Funding is used to protect capital investments by keeping trails open for access and protecting vegetation, soil, and water quality. Work includes clearing the pathway of encroaching vegetation and fallen trees, and repairing or improving trail signs, treadways, drainage facilities, and bridges.

Infrastructure Improvement._Provides for capital improvement and maintenance directed toward reducing the backlog in deferred maintenance on National Forest System roads and trails, as well as recreation developed sites and FA&O facilities. Funding priorities are to ensure the safety of the public, agency employees, volunteers and contractors.

Object Classification (in millions of dollars)


Identification code 12–1103–0–1–302 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 159 148 107
11.3 Other than full-time permanent 24 22 16
11.5 Other personnel compensation 11 10 7



11.9 Total personnel compensation 194 180 130
12.1 Civilian personnel benefits 60 50 30
13.0 Benefits for former personnel 3 2 1
21.0 Travel and transportation of persons 7 4 2
22.0 Transportation of things 3 2 1
23.1 Rental payments to GSA 3 2 1
23.2 Rental payments to others 5 3 2
23.3 Communications, utilities, and miscellaneous charges 9 5 3
24.0 Printing and reproduction 1 1 1
25.2 Other services from non-federal sources 613 262 84
25.3 Other goods and services from federal sources 47 28 15
25.4 Operation and maintenance of facilities 18 11 6
25.7 Operation and maintenance of equipment 6 4 2
26.0 Supplies and materials 29 17 9
31.0 Equipment 11 7 3
32.0 Land and structures 53 32 16
41.0 Grants, subsidies, and contributions 63 38 20



99.0 Direct obligations 1,125 648 326
99.0 Reimbursable obligations 18 21 21
99.5 Below reporting threshold 1



99.9 Total new obligations 1,144 669 347

Employment Summary


Identification code 12–1103–0–1–302 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 3,286 3,038 2,153
2001 Reimbursable civilian full-time equivalent employment 124 124 123
3001 Allocation account civilian full-time equivalent employment 61 61 60

forest and rangeland research

For necessary expenses of forest and rangeland research as authorized by law, [$304,354,000] $295,773,000, to remain available until expended: Provided, That of the funds provided, $61,939,000 is for the forest inventory and analysis program.

gifts, donations and bequests for forest and rangeland research

For expenses authorized by 16 U.S.C. 1643(b), [$50,000]$45,000, to remain available until expended, to be derived from the fund established pursuant to the above Act. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–1104–0–1–302 2010 actual CR 2012 est.

Obligations by program activity:
0006 Forest and rangeland research 346 384 325
0801 Reimbursable program 24 30 25



0900 Total new obligations 370 414 350

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 43 45
1021 Recoveries of prior year unpaid obligations 2



1050 Unobligated balance (total) 45 45
Budget authority:
Appropriations, discretionary:
1100 Appropriation 312 312 296
1121 Appropriations transferred from other accounts 29 32 29



1160 Appropriation, discretionary (total) 341 344 325
Spending authority from offsetting collections, discretionary:
1700 Collected 28 25 25
1701 Change in uncollected payments, Federal sources 1



1750 Spending auth from offsetting collections, disc (total) 29 25 25
1900 Budget authority (total) 370 369 350
1930 Total budgetary resources available 415 414 350
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 45

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 142 147 183
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –38 –39 –39



3020 Obligated balance, start of year (net) 104 108 144
3030 Obligations incurred, unexpired accounts 370 414 350
3040 Outlays (gross) –363 –378 –391
3050 Change in uncollected pymts, Fed sources, unexpired –1
3080 Recoveries of prior year unpaid obligations, unexpired –2
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 147 183 142
3091 Uncollected pymts, Fed sources, end of year –39 –39 –39



3100 Obligated balance, end of year (net) 108 144 103

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 370 369 350
Outlays, gross:
4010 Outlays from new discretionary authority 276 259 246
4011 Outlays from discretionary balances 87 119 145



4020 Outlays, gross (total) 363 378 391
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –25 –23 –23
4033 Non-Federal sources –3 –2 –2



4040 Offsets against gross budget authority and outlays (total) –28 –25 –25
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –1



4070 Budget authority, net (discretionary) 341 344 325
4080 Outlays, net (discretionary) 335 353 366
4180 Budget authority, net (total) 341 344 325
4190 Outlays, net (total) 335 353 366

Forest Service Research & Development (FS R&D) is one of the world's leading forestry research organizations. It conducts ecological and social science research to understand ecosystems, how humans influence those ecosystems, how those ecosystems respond to climate change, and how forests can be managed sustainably to enable both environmental conservation and economic expansion. FS R&D provides scientific information and new technologies to support sustainable management of the Nation's forests and rangelands. These products and services increase the basic biological and physical knowledge of the composition, structure, and function of forest, rangeland, and aquatic ecosystems. FS R&D is federally mandated to provide new knowledge and technologies to foster healthy watersheds, forest products, wildlife protection, outdoor recreation opportunities, and other benefits, across all U.S. territories and States. Research is conducted at five Research Stations, the Forest Products Laboratory, and the International Institute of Tropical Forestry located in Puerto Rico. There are approximately 500 scientists at 67 sites located throughout the Unites States. In addition, FS R&D maintains 81 experimental forests and ranges across the nation which serve as sites for most of the agency's long-term research.

The FS R&D structure has two components: Priority Research Areas and Localized Needs Research. The Priority Research Areas address national needs in six areas: Climate Change, Bioenergy and Biobased Products, Nanotechnology, Water and Watershed Restoration, Urban Natural Resources Stewardship, and Forest Inventory and Analysis. Localized Needs Research sustains the outputs and products on which land managers depend for developing management options, strategies and systems for addressing current issues. Both components are supported by the strategic program areas which include fire; invasives; recreation; water, air & soil; resource management and use; and inventory and monitoring.

Object Classification (in millions of dollars)


Identification code 12–1104–0–1–302 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 149 150 138
11.3 Other than full-time permanent 7 7 6
11.5 Other personnel compensation 3 3 2



11.9 Total personnel compensation 159 160 146
12.1 Civilian personnel benefits 49 50 48
13.0 Benefits for former personnel 1 1 1
21.0 Travel and transportation of persons 11 11 9
22.0 Transportation of things 2 3 2
23.1 Rental payments to GSA 4 4 3
23.2 Rental payments to others 4 4 3
23.3 Communications, utilities, and miscellaneous charges 8 9 7
24.0 Printing and reproduction 1 1 1
25.2 Other services from non-federal sources 29 43 30
25.3 Other goods and services from federal sources 14 20 14
25.5 Research and development contracts 35 46 35
25.7 Operation and maintenance of equipment 1 1 1
26.0 Supplies and materials 8 12 9
31.0 Equipment 7 7 7
41.0 Grants, subsidies, and contributions 11 12 9



99.0 Direct obligations 344 384 325
99.0 Reimbursable obligations 25 30 25
99.5 Below reporting threshold 1



99.9 Total new obligations 370 414 350

Employment Summary


Identification code 12–1104–0–1–302 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 2,192 2,192 2,112
2001 Reimbursable civilian full-time equivalent employment 97 97 110

state and private forestry

For necessary expenses of cooperating with and providing technical and financial assistance to States, territories, possessions, and others, and for forest health management, including treatments of pests, pathogens, and invasive or noxious plants and for restoring and rehabilitating forests damaged by pests or invasive plants, cooperative forestry, and education and land conservation activities [and conducting an international program] as authorized, [$321,593,000]$341,582,000, to remain available until expended, as authorized by law; of which [$100,110,000]$135,000,000 is to be derived from the Land and Water Conservation Fund. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–1105–0–1–302 2010 actual CR 2012 est.

Obligations by program activity:
0001 State and private forestry 353 404 278
0002 Forest Legacy 75 79 135



0091 Direct program activities, subtotal 428 483 413
0801 Reimbursable program 31 55 55



0900 Total new obligations 459 538 468

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 53 63
1021 Recoveries of prior year unpaid obligations 5



1050 Unobligated balance (total) 58 63
Budget authority:
Appropriations, discretionary:
1100 Appropriation 232 232 207
1101 Appropriation (LWCF) 76 76 135
1121 Appropriations transferred from other accounts 112 112 71



1160 Appropriation, discretionary (total) 420 420 413
Spending authority from offsetting collections, discretionary:
1700 Collected 35 55 55
1701 Change in uncollected payments, Federal sources 9



1750 Spending auth from offsetting collections, disc (total) 44 55 55
1900 Budget authority (total) 464 475 468
1930 Total budgetary resources available 522 538 468
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 63

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 500 565 341
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –14 –23 –23



3020 Obligated balance, start of year (net) 486 542 318
3030 Obligations incurred, unexpired accounts 459 538 468
3040 Outlays (gross) –389 –762 –605
3050 Change in uncollected pymts, Fed sources, unexpired –9
3080 Recoveries of prior year unpaid obligations, unexpired –5
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 565 341 204
3091 Uncollected pymts, Fed sources, end of year –23 –23 –23



3100 Obligated balance, end of year (net) 542 318 181

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 464 475 468
Outlays, gross:
4010 Outlays from new discretionary authority 145 356 351
4011 Outlays from discretionary balances 244 406 254



4020 Outlays, gross (total) 389 762 605
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –35 –55 –55
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –9



4070 Budget authority, net (discretionary) 420 420 413
4080 Outlays, net (discretionary) 354 707 550
4180 Budget authority, net (total) 420 420 413
4190 Outlays, net (total) 354 707 550

State and Private Forestry programs provide assistance to landowners and resource managers to help sustain forests on State and private lands, in both rural and urban areas, to meet domestic and international demands for goods and services. State and Private Forestry programs help facilitate sound stewardship and provide tools to address climate change across lands of all ownerships on a landscape scale, while maintaining the flexibility for individual forest landowners to pursue their objectives.

Forest Health Management._Includes funding for Federal and cooperative lands to maintain healthy, productive ecosystems by preventing, detecting, and suppressing damaging native and invasive forest and tree insects and diseases across all land ownerships and invasive plants on cooperative lands. Through the continued use of a science-based forest health risk map, the Budget reflects allocations of program funding that address national priorities and reduce risk in the most effective and efficient manner. The agency will document changes in insect, disease, and invasive plant geographic range, population dynamics of host preferences of pests, and other changes in pest activity and will explore gene conservation efforts to conserve at-risk tree species projected to be negatively impacted by climate change.

Cooperative Fire Protection._Includes funding to enhance the capacity of States to provide effective initial attack and coordinated fire suppression response, reduce hazardous fuels in and adjacent to communities, and purchase and maintain equipment. Funding also supports training, planning, and fire prevention education that include the "Smokey Bear" and Firewise programs.

Cooperative Forestry._Includes the Forest Stewardship, Forest Legacy, Community Forest and Open Space Conservation, and Urban and Community Forestry programs. This suite of complementary programs helps maintain the integrity of our nation's valuable forested landscapes and supports the Federal interest in obtaining public benefits from private forests that include an array of social, economic, and environmental benefits . The Cooperative Forestry programs will continue to provide assistance to landowners , conserve private lands, and support the priorities identified in Statewide Assessments and Resource Strategies. The Forest Service will track how cooperative funds are targeted to priority areas and themes identified in these State Assessments and Resource Strategies.

The Forest Stewardship Program.-Provides professional forestry assistance to landowners to encourage sound environmental management of non-industrial private forest lands.

Forest Legacy Program.-Partners with States to protect environmentally sensitive forestlands. Consistent with the President's commitment to the America's Great Outdoors Initiative, the Budget includes $135 million for the Forest Legacy Program through the Land and Water Conservation Fund to support the acquisition of conservation easements and other interests in forest lands threatened by conversion. These conservation easements will protect air and water quality, provide access for recreation , and provide habitat for threatened or endangered wildlife and fish.

Community Forest and Open Space Conservation.-Achieves community benefits through grants to local governments, Tribal Governments, and nonprofit organizations to establish community forests by acquiring and protecting forestlands.

Urban and Community Forestry.-Provides technical, financial and educational assistance to cities and towns nationwide so they can improve the condition and extent of their trees and forests to achieve the full range of benefits and services from these resources. This program improves the lives of most Americans near their home, and where they live and work.

Object Classification (in millions of dollars)


Identification code 12–1105–0–1–302 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 55 57 47
11.3 Other than full-time permanent 3 3 3
11.5 Other personnel compensation 1 1 1



11.9 Total personnel compensation 59 61 51
12.1 Civilian personnel benefits 17 19 16
21.0 Travel and transportation of persons 6 6 6
22.0 Transportation of things 1 1 1
23.1 Rental payments to GSA 1 1 1
23.2 Rental payments to others 1 1 1
23.3 Communications, utilities, and miscellaneous charges 2 2 2
24.0 Printing and reproduction 1 1 1
25.2 Other services from non-federal sources 24 27 23
25.3 Other goods and services from federal sources 4 5 4
25.5 Research and development contracts 2 2 2
25.7 Operation and maintenance of equipment 1 1
26.0 Supplies and materials 4 4 3
31.0 Equipment 3 3 3
41.0 Grants, subsidies, and contributions 303 349 298



99.0 Direct obligations 428 483 413
99.0 Reimbursable obligations 30 55 55
99.5 Below reporting threshold 1



99.9 Total new obligations 459 538 468

Employment Summary


Identification code 12–1105–0–1–302 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 745 770 637
2001 Reimbursable civilian full-time equivalent employment 32 32 33

Management of National Forest Lands for Subsistence Uses

Program and Financing (in millions of dollars)


Identification code 12–1119–0–1–302 2010 actual CR 2012 est.

Obligations by program activity:
0001 Management of national forest lands for subsistence uses 3 3 1

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 1 1
Budget authority:
Appropriations, discretionary:
1100 Appropriation 3 3
1930 Total budgetary resources available 4 4 1
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1 1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 2 1
3030 Obligations incurred, unexpired accounts 3 3 1
3040 Outlays (gross) –4 –4
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1 1

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 3 3
Outlays, gross:
4010 Outlays from new discretionary authority 3 3
4011 Outlays from discretionary balances 1 1



4020 Outlays, gross (total) 4 4
4180 Budget authority, net (total) 3 3
4190 Outlays, net (total) 4 4

The President's Budget does not propose funding for this program in 2012. The agency will carry out the responsibilities described in the Alaska National Interest Lands Conservation Act (ANILCA) through other National Forest System funds.

Object Classification (in millions of dollars)


Identification code 12–1119–0–1–302 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 1 1
21.0 Travel and transportation of persons 1 1
25.2 Other services from non-federal sources 1 1 1



99.0 Direct obligations 3 3 1



99.9 Total new obligations 3 3 1

Employment Summary


Identification code 12–1119–0–1–302 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 16 16

wildland fire management

(including transfers and cancellation of funds)

For necessary expenses for forest fire presuppression activities on National Forest System lands, for emergency fire suppression on or adjacent to such lands or other lands under fire protection agreement, hazardous fuels reduction on or adjacent to such lands, and for emergency rehabilitation of burned-over National Forest System lands and water, [$2,072,350,000]$1,707,062,000, to remain available until expended: Provided, That such funds including unobligated balances under this heading, are available for repayment of advances from other appropriations accounts previously transferred for such purposes: Provided further, That such funds shall be available to reimburse State and other cooperating entities for services provided in response to wildfire and other emergencies or disasters to the extent such reimbursements by the Forest Service for non-fire emergencies are fully repaid by the responsible emergency management agency: Provided further, That amounts in this paragraph may be transferred to the "State and Private Forestry'', "National Forest System'', and "Forest and Rangeland Research'' accounts to fund State fire assistance, volunteer fire assistance, forest health management, forest and rangeland research, the Joint Fire Science Program, vegetation and watershed management, heritage site rehabilitation, and wildlife and fish habitat management and restoration: Provided further, That the costs of implementing any cooperative agreement between the Federal Government and any non-Federal entity may be shared, as mutually agreed on by the affected parties: Provided further, That of the funds provided herein, the Secretary of Agriculture may enter into procurement contracts or cooperative agreements, or issue grants for hazardous fuels reduction activities and for training and monitoring associated with such hazardous fuels reduction activities, on Federal land, or on adjacent non-Federal land for activities that benefit resources on Federal land: Provided further, That the Secretary of the Interior and the Secretary of Agriculture may authorize the transfer of funds appropriated for wildland fire management, in an aggregate amount not to exceed $10,000,000, between the Departments when such transfers would facilitate and expedite jointly funded wildland fire management programs and projects: Provided further, That of the funds provided for hazardous fuels reduction, not to exceed $5,000,000, may be used to make grants, using any authorities available to the Forest Service under the State and Private Forestry appropriation, for the purpose of creating incentives for increased use of biomass from national forest lands: Provided further, That $192,000,000 in unobligated fire suppression balances under this heading are hereby permanently cancelled: Provided further, That no amounts may be cancelled from amounts that were designated by the Congress as an emergency requirement pursuant to the Concurrent Resolution on the Budget or the Balanced Budget and Emergency Deficit Control Act of 1985, as amended. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–1115–0–1–302 2010 actual CR 2012 est.

Obligations by program activity:
0001 Wildland fire management 2,231 2,550 1,922
0801 Reimbursable program 20 137 137



0900 Total new obligations 2,251 2,687 2,059

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 712 511 322
1021 Recoveries of prior year unpaid obligations 18



1050 Unobligated balance (total) 730 511 322
Budget authority:
Appropriations, discretionary:
1100 Appropriation 2,104 2,104 1,898
1120 Appropriations transferred to other accounts –156 –156 –100
1121 Appropriations transferred from other accounts 63 413 316
1131 Unobligated balance of appropriations permanently reduced –192



1160 Appropriation, discretionary (total) 2,011 2,361 1,922
Spending authority from offsetting collections, discretionary:
1700 Collected 78 137 137
1701 Change in uncollected payments, Federal sources –57



1750 Spending auth from offsetting collections, disc (total) 21 137 137
1900 Budget authority (total) 2,032 2,498 2,059
1930 Total budgetary resources available 2,762 3,009 2,381
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 511 322 322

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1,007 998 366
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –137 –80 –80



3020 Obligated balance, start of year (net) 870 918 286
3030 Obligations incurred, unexpired accounts 2,251 2,687 2,059
3040 Outlays (gross) –2,242 –3,319 –2,213
3050 Change in uncollected pymts, Fed sources, unexpired 57
3080 Recoveries of prior year unpaid obligations, unexpired –18
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 998 366 212
3091 Uncollected pymts, Fed sources, end of year –80 –80 –80



3100 Obligated balance, end of year (net) 918 286 132

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 2,032 2,498 2,059
Outlays, gross:
4010 Outlays from new discretionary authority 1,614 2,248 1,853
4011 Outlays from discretionary balances 628 1,071 360



4020 Outlays, gross (total) 2,242 3,319 2,213
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –13 –47 –47
4033 Non-Federal sources –65 –90 –90



4040 Offsets against gross budget authority and outlays (total) –78 –137 –137
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired 57



4070 Budget authority, net (discretionary) 2,011 2,361 1,922
4080 Outlays, net (discretionary) 2,164 3,182 2,076
4180 Budget authority, net (total) 2,011 2,361 1,922
4190 Outlays, net (total) 2,164 3,182 2,076

Wildland Fire Management._This appropriation provides funding for Forest Service fire management, presuppression, and suppression on National Forest System lands, adjacent State and private lands, and other lands under fire protection agreement.Other operations also include hazardous fuels treatments in the wildland-urban interface, research focused on fire management, forest health focused on areas with high fire potential, and support for State and volunteer fire departments.

Preparedness._To protect National Forest System (NFS) lands from damage by wildfires commensurate with the threat to life, values at risk, public values, and management objectives.
Preparedness provides the basic fire organization and capability to prevent forest fires and to take prompt, effective initial attack suppression operations action on wildfires. This funding covers expenses associated with planning, prevention, detection, information, and education; pre-incident training; equipment and supply purchase and replacement; and other preparedness activities. Through this program the Forest Service also assists other Federal agencies and States with planning assistance, sharing joint equipment use contracts, and interagency fire coordination centers.
Readiness levels reflect improvements in efficiencies and management controls, including those gained through a centralized aviation services office, as well as management of national shared resources such as: large airtankers, helitankers, hotshot crews and smokejumpers. The Budget request improves the transparency, accountability, and alignment of Forest Service budget execution with priorities, and reflects a deployment system that allocates fire preparedness resources (e.g., firefighters and equipment) effectively across the Nation.

Fire Operations-Suppression._Risk-informed suppression of wildland fires on or threatening NFS lands, Department of the Interior lands, or other lands under fire protection agreement. The Budget request responsibly budgets for wildfires, providing full funding of the ten-year average of suppression costs, adjusted for inflation, and includes indirect costs as required by Congress. Suppression, FLAME, and preparedness costs have been realigned to inform accurate costs of initial attack, large complex fires, and readiness. To improve the management of wildland fire resources, the Forest Service will:
—Utilize the Senior Fire Leadership Council to provide executive level oversight monitoring of Suppression expenditures.
—Implement key findings from 2010 and prior year large fire cost reviews.
—Continue implementation of performance improvements including monitoring and analyzing large fire suppression expenditures with the stratified cost index and reducing the number of human caused ignitions.
—Utilize a risk-informed management response strategy for unplanned ignitions to manage risk, maximize resource utilization, manage loss and contain costs.
—Implement the updated implementation guidance for the Federal Wildland Fire policy, and, as appropriate, account for wildfires that contribute to attainment of desired ecological and natural resource conditions.
—Accurately share firefighting costs in the wildland-urban interface, or WUI, between responding agencies.
—Expand the use of the Wildland Fire Decision Support System (WFDSS), and its new decision analysis, to support managers in analyzing risk relative to strategic suppression decisions which affect suppression costs, firefighter and public safety, and impacts to property and resources.
—Utilize an integrated system to procure and allocate firefighting assets that improves their systems for determining the appropriate type and quantity of firefighting assets needed for the fire season or for effectively and efficiently procuring them.
—Place priority on those projects associated with a community wildfire protection plan, or equivalent.
These actions highlight important refinements within the Forest Services wildland fire management program that strengthen oversight and accountability of suppression spending and use risk management principles to guide decision-making at the strategic, program, and operational levels. As part of these efforts, the Forest Service will categorize incidents by risk and apply operational and managerial protocols to guide the risk-informed allocation and use of resources; improve firefighter and community safety; and develop and use credible performance indicators. By identifying and analyzing risk in a systematic fashion, the Forest Service is better equipped to assess wildfire intensity and associated threats posed to lives, improved property, or the environment. This risk-informed fire protection system allows agency administrators the ability to choose from a full spectrum of wildfire management actions and appropriately scale their responses to the risks posed.

Other Wildland Fire Operations-Hazardous Fuels._Provides funding for treatment of hazardous fuels within wildland urban interface areas of National Forest System lands and adjacent State and private lands. Treatments for purposes other than community protection will be funded by the National Forest System appropriation. Hazardous fuel reduction modifies the arrangement of or reduces the volume of naturally occuring flammable vegetation and forest litter. The program includes prescribed burning, mechanical treatments, and other methods. Treatments are designed to alter fire behavior and reduce negative impacts of wildland fires such as erosion or soils that, due to high fire temperatures, shed water rather than absorbing it. Managing forest fuels and increasing the use of fire is necessary to maintain the carbon sequestration capability of national forest lands.
The strategy of focusing treatments on the wildland urban interface will help minimize large, destructive, and costly wildfires, thereby protecting both communities and natural resources, and reducing safety risks to firefighters and the public. In 2012, all Hazardous Fuels funds will be allocated using the Hazardous Fuel Prioritization Allocation System, which ranks and prioritizes projects based on factors such as fire risk, value of the resources at risk, efficiency of treatments, and effectiveness of treatments. Priority will be given to projects identified in Community Wildfire Protection Plans.

Object Classification (in millions of dollars)


Identification code 12–1115–0–1–302 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 510 497 440
11.3 Other than full-time permanent 79 77 68
11.5 Other personnel compensation 142 139 123
11.8 Special personal services payments 19 19 16



11.9 Total personnel compensation 750 732 647
12.1 Civilian personnel benefits 261 262 225
13.0 Benefits for former personnel 23 26 20
21.0 Travel and transportation of persons 47 53 41
22.0 Transportation of things 7 8 6
23.1 Rental payments to GSA 12 13 10
23.2 Rental payments to others 27 31 23
23.3 Communications, utilities, and miscellaneous charges 39 44 34
24.0 Printing and reproduction 1 1 1
25.2 Other services from non-federal sources 569 767 489
25.3 Other goods and services from federal sources 120 167 103
25.4 Operation and maintenance of facilities 2 2 2
25.5 Research and development contracts 10 11 9
25.7 Operation and maintenance of equipment 6 7 5
26.0 Supplies and materials 54 72 47
31.0 Equipment 37 52 32
32.0 Land and structures 1 1 1
41.0 Grants, subsidies, and contributions 262 300 226
42.0 Insurance claims and indemnities 1 1 1



99.0 Direct obligations 2,229 2,550 1,922
99.0 Reimbursable obligations 20 137 137
99.5 Below reporting threshold 2



99.9 Total new obligations 2,251 2,687 2,059

Employment Summary


Identification code 12–1115–0–1–302 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 12,450 12,165 11,516
2001 Reimbursable civilian full-time equivalent employment 38 38 37

Forest Service Payments to Communities

(Legislative proposal, not subject to PAYGO)

Contingent upon the enactment of authorizing legislation that authorizes payments to communities to benefit public schools, roads and other purposes, to fund projects that enhance forest ecosystems, restore and improve land health and water quality, and increase economic activity, and to fund fire prevention and county fire planning activities, $328,000,000, to remain available until September 30, 2013.

Program and Financing (in millions of dollars)


Identification code 12–1130–2–1–302 2010 actual CR 2012 est.

Obligations by program activity:
0010 Payments to Communities 328



0900 Total new obligations (object class 41.0) 328

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 328
1930 Total budgetary resources available 328

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 328
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 328

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 328
4180 Budget authority, net (total) 328
4190 Outlays, net (total)

The 2012 President's Budget proposes a five-year reauthorization of the Secure Rural Schools (SRS) Act. The program has recently been funded through mandatory appropriations; the 2012 Budget proposes $328 million of discretionary funds for 2012, but the Administration is open to working with Congress to fund through either discretionary or mandatory appropriations.

This SRS proposal revises the allocation split between the three portions of the program from the current authority. The School and Roads portion is reduced by 20 percent of the current authority for the first year. The School and Roads portion is then reduced another 10 percent in the second year, and 25 percent each year thereafter. Starting in year 3, any state that would receive less than $10 million in the SRS payment would no longer be eligible for this program. Those states would revert to the 25 percent fund payments. The Economic Investment & Forest Restoration/Protection portion is doubled from the current funding level. This funding is for projects that enhance forest ecosystems, restore and improve land health and water quality, and increase economic activity. This portion would be held constant through the five year reauthorization. The Fire Assistance portion would be reduced by 50 percent from the current funding level in year one. This portion will be eliminated starting in the second year. Other existing Forest Service programs already fund these activities.

FLAME Wildfire Suppression Reserve Fund

(including transfers of funds)

For necessary expenses for large fire suppression operations of the Department of Agriculture and as a reserve fund for suppression and Federal emergency response activities, [$291,000,000]$315,886,000, to remain available until expended: Provided, That such amounts are available only for transfer to the "Wildland Fire Management" account and only following a declaration by the Secretary that either (1) a wildland fire suppression event meets certain previously-established risk-based written criteria for significant complexity, severity, or threat posed by the fire or (2) funds in the "Wildland Fire Management" account will be exhausted within 30 days. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 12–1120–0–1–302 2010 actual CR 2012 est.

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 351 351
Budget authority:
Appropriations, discretionary:
1100 Appropriation 413 413 316
1120 Appropriations transferred to other accounts –62 –413 –316



1160 Appropriation, discretionary (total) 351
1930 Total budgetary resources available 351 351 351
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 351 351 351

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 351
4180 Budget authority, net (total) 351
4190 Outlays, net (total)

FLAME Wildfire Suppression Reserve Fund. - Amounts in the FLAME fund include a portion of the ten-year average of suppression obligations, adjusted for inflation, intended to support the most severe, complex, and threatening fires. The Secretary may permit transfers from this account to cover these complex fire events. The Secretary may also transfer funds in the event that USDA has exhausted its suppression resources due to an active fire season.

range betterment fund

For necessary expenses of range rehabilitation, protection, and improvement, 50 percent of all moneys received during the prior fiscal year, as fees for grazing domestic livestock on lands in National Forests in the 16 Western States, pursuant to section 401(b)(1) of Public Law 94–579, as amended, to remain available until expended, of which not to exceed 6 percent shall be available for administrative expenses associated with on-the-ground range rehabilitation, protection, and improvements. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Special and Trust Fund Receipts (in millions of dollars)


Identification code 12–5207–0–2–302 2010 actual CR 2012 est.

0100 Balance, start of year 5 5 5
Receipts:
0220 Receipts, Cooperative Range Improvements 3 3 3



0400 Total: Balances and collections 8 8 8
Appropriations:
0500 Range Betterment Fund –3 –3 –3



0799 Balance, end of year 5 5 5

Program and Financing (in millions of dollars)


Identification code 12–5207–0–2–302 2010 actual CR 2012 est.

Obligations by program activity:
0001 Range betterment fund 3 4 3

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 1
Budget authority:
Appropriations, discretionary:
1101 Appropriation (special fund) 3 3 3
1930 Total budgetary resources available 4 4 3
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1 1 2
3030 Obligations incurred, unexpired accounts 3 4 3
3040 Outlays (gross) –3 –3 –3
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1 2 2

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 3 3 3
Outlays, gross:
4010 Outlays from new discretionary authority 2 2 2
4011 Outlays from discretionary balances 1 1 1



4020 Outlays, gross (total) 3 3 3
4180 Budget authority, net (total) 3 3 3
4190 Outlays, net (total) 3 3 3

Fifty percent of grazing fees from National Forests in the 16 western States, once appropriated, are used to protect and improve rangeland productivity primarily through revegetation, construction and reconstruction, and maintenance of improvements under authority of the Federal Land Policy and Management Act of 1976 (43 U.S.C. 1751), as amended.

Object Classification (in millions of dollars)


Identification code 12–5207–0–2–302 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 1 1 1
25.2 Other services from non-federal sources 2 1
26.0 Supplies and materials 1 1 1



99.0 Direct obligations 2 4 3
99.5 Below reporting threshold 1



99.9 Total new obligations 3 4 3

Employment Summary


Identification code 12–5207–0–2–302 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 10 10 10

Stewardship Contracting Product Sales

Program and Financing (in millions of dollars)


Identification code 12–5540–0–2–302 2010 actual CR 2012 est.

Obligations by program activity:
0001 Stewardship contracting 4 9 9

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 6 10 9
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special fund) 8 8 8
1930 Total budgetary resources available 14 18 17
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 10 9 8

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 2 3 1
3030 Obligations incurred, unexpired accounts 4 9 9
3040 Outlays (gross) –3 –11 –10
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 3 1

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 8 8 8
Outlays, gross:
4100 Outlays from new mandatory authority 2 6 6
4101 Outlays from mandatory balances 1 5 4



4110 Outlays, gross (total) 3 11 10
4180 Budget authority, net (total) 8 8 8
4190 Outlays, net (total) 3 11 10

Object Classification (in millions of dollars)


Identification code 12–5540–0–2–302 2010 actual CR 2012 est.

Direct obligations:
25.2 Other services from non-federal sources 3 8 8
41.0 Grants, subsidies, and contributions 1 1 1



99.9 Total new obligations 4 9 9

land acquisition

For expenses necessary to carry out the provisions of the Land and Water Conservation Fund Act of 1965, as amended (16 U.S.C. 460l-4 through 11), including administrative expenses, and for acquisition of land or waters, or interest therein, in accordance with statutory authority applicable to the Forest Service, [$73,664,000]$90,000,000, to be derived from the Land and Water Conservation Fund and to remain available until expended.

acquisition of lands for national forests special acts

For acquisition of lands within the exterior boundaries of the Cache, Uinta, and Wasatch National Forests, Utah; the Toiyabe National Forest, Nevada; and the Angeles, San Bernardino, Sequoia, and Cleveland National Forests, California, as authorized by law, [$1,050,000]$955,000, to be derived from forest receipts.

acquisition of lands to complete land exchanges

For acquisition of lands, such sums, to be derived from funds deposited by State, county, or municipal governments, public school districts, or other public school authorities, and for authorized expenditures from funds deposited by non-Federal parties pursuant to Land Sale and Exchange Acts, pursuant to the Act of December 4, 1967, as amended (16 U.S.C. 484a), to remain available until expended. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Special and Trust Fund Receipts (in millions of dollars)


Identification code 12–9923–0–2–302 2010 actual CR 2012 est.

0100 Balance, start of year
Receipts:
0220 Deposits, Acquisitions of Lands for National Forests, Special Acts 1 1 1
0221 Land Acquisition Proceeds for Exchanges, Acquisition of Lands to Complete Land Exchanges 6 29 29
0222 Facility Realignment and Enhancement Receipts, Acquisition of Lands to Complete Land Exchanges 1 1



0299 Total receipts and collections 7 31 31



0400 Total: Balances and collections 7 31 31
Appropriations:
0500 Land Acquisition –1 –1 –1
0501 Land Acquisition –6 –30 –30



0599 Total appropriations –7 –31 –31



0799 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 12–9923–0–2–302 2010 actual CR 2012 est.

Obligations by program activity:
0001 Land Acquisitions 52 64 91
0002 Land Facilities Enhancement Fund 9 40 40
0003 Land Acquisition - Special Acts 1 1 1



0900 Total new obligations 62 105 132

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 46 57 47
1021 Recoveries of prior year unpaid obligations 2



1050 Unobligated balance (total) 48 57 47
Budget authority:
Appropriations, discretionary:
1101 Appropriation (LWCF) 64 64 91
1101 Appropriation (1205208) 1 1 1



1160 Appropriation, discretionary (total) 65 65 92
Appropriations, mandatory:
1201 Appropriation (12–5216) 6 30 30
Spending authority from offsetting collections, discretionary:
1700 Collected 3
1701 Change in uncollected payments, Federal sources –3



1750 Spending auth from offsetting collections, disc (total)
1900 Budget authority (total) 71 95 122
1930 Total budgetary resources available 119 152 169
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 57 47 37

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 23 16 41
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –3



3020 Obligated balance, start of year (net) 20 16 41
3030 Obligations incurred, unexpired accounts 62 105 132
3040 Outlays (gross) –67 –80 –117
3050 Change in uncollected pymts, Fed sources, unexpired 3
3080 Recoveries of prior year unpaid obligations, unexpired –2
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 16 41 56

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 65 65 92
Outlays, gross:
4010 Outlays from new discretionary authority 45 43 61
4011 Outlays from discretionary balances 10 24 40



4020 Outlays, gross (total) 55 67 101
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –3
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired 3



4070 Budget authority, net (discretionary) 65 65 92
4080 Outlays, net (discretionary) 52 67 101
Mandatory:
4090 Budget authority, gross 6 30 30
Outlays, gross:
4100 Outlays from new mandatory authority 6 6
4101 Outlays from mandatory balances 12 7 10



4110 Outlays, gross (total) 12 13 16
4180 Budget authority, net (total) 71 95 122
4190 Outlays, net (total) 64 80 117

This appropriation consolidates land acquisition authorities for acquisition of lands, waters, or interest therein, as authorized by law. Consistent with the President's commitment to the America's Great Outdoors Initiative, the Budget includes $90 million for land acquisition through the Land and Water Conservation Fund to support the acquisition of high-priority forests and grasslands.

Land and Water Conservation Fund._Lands and other interests are acquired adjacent to areas of the National Forest System for such purposes as outdoor recreation, wilderness management, wildlife habitat conservation, watershed protection and enhancement, and resource management.

Acquisition of Lands of National Forests, Special Acts._To acquire lands within critical watersheds to provide soil stabilization and restoration of vegetation. Public Laws 76–589, 76–591 and 78–310 (54 Stat. 297, 298, 299, and 402; and 58 Stat. 227–228) authorize appropriations for the purchase of lands to minimize erosion and flood damage to critical watersheds within the following National Forests: the Cache, Uinta, and Wasatch, Utah; the Toiyabe, Nevada; and the Angeles, Cleveland, San Bernardino, and Sequoia, California. Appropriations are made from receipts on these national forests.

Acquisition of Lands to Complete Land Exchanges._Deposits are made by State, county, or municipal governments, public school authorities, or non-Federal parties and are used to acquire lands for National Forest System purposes or for other authorized purposes.

Object Classification (in millions of dollars)


Identification code 12–9923–0–2–302 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 5 6 5
12.1 Civilian personnel benefits 1 1 1
21.0 Travel and transportation of persons 2 2 2
25.2 Other services from non-federal sources 1 1 1
25.3 Other goods and services from federal sources 2 2 2
32.0 Land and structures 50 92 120
41.0 Grants, subsidies, and contributions 1 1



99.0 Direct obligations 61 105 132
99.5 Below reporting threshold 1



99.9 Total new obligations 62 105 132

Employment Summary


Identification code 12–9923–0–2–302 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 65 74 74
3001 Allocation account civilian full-time equivalent employment 150 150 140

Forest Service Permanent Appropriations

Special and Trust Fund Receipts (in millions of dollars)


Identification code 12–9921–0–2–999 2010 actual CR 2012 est.

0100 Balance, start of year 161 164 117
Receipts:
0220 National Forests Fund 7
0221 National Forests Fund, Payments to States 124 91 91
0222 Timber Roads, Purchaser Elections 4 4 4
0223 National Forests Fund, Roads and Trails for States 2 12 12
0224 Timber Salvage Sales 22 23 24
0225 Deposits, Brush Disposal 6 11 12
0226 Rents and Charges for Quarters, Forest Service 8 9 9
0227 Timber Sales Pipeline Restoration Fund 8 9 10
0228 Recreational Fee Demonstration Program, Forest Service 65 65 65
0229 Midewin National Tallgrass Prairie Rental Fees 1 1
0230 Charges, User Fees, and Natural Resource Utilization, Land between the Lakes, Forest Service 4 5 5
0231 Administration of Rights-of-way and Other Land Uses 1 4 4
0232 Miscellaneous Collections, Valles Caldera Fund 1 1 1
0233 Funds Retained, Stewardship Contracting Product Sales 8 5 5
0234 National Grasslands 11 13 14
0235 Miscellaneous Special Funds, Forest Service 32 3 3



0299 Total receipts and collections 303 256 260



0400 Total: Balances and collections 464 420 377
Appropriations:
0500 Stewardship Contracting Product Sales –8 –8 –8
0501 Forest Service Permanent Appropriations –292 –295 –293



0599 Total appropriations –300 –303 –301



0799 Balance, end of year 164 117 76

Program and Financing (in millions of dollars)


Identification code 12–9921–0–2–999 2010 actual CR 2012 est.

Obligations by program activity:
0001 Brush disposal 6 12 12
0002 Restoration of forest lands and improvements 15 25 25
0003 Recreation fee demonstration / enhancement programs 92 72 65
0004 Timber roads - purchaser election program 1 2 2
0005 Timber salvage sale program 28 28 28
0006 Timber pipeline restoration fund (includes forest botanical products) 7 10 11
0007 Roads and trails (10 % Fund) 1
0008 Midewin Tallgrass Prairie funds 1 1 1
0009 Operation and maintenance of quarters 8 10 10
0010 Land between the lakes management fund 4 4 5
0011 Valles Caldera fund 2 2 1
0012 Administration of rights-of-way and other land uses 1 1 1
0013 Payment to states - national forest fund 76 118 108
0014 Payment to states - transfers from Treasury 387 310 279
0015 Payments to Minnesota 6 6 6
0016 Payments to counties - national grasslands 14 16 15



0091 Direct program activities, subtotal 648 618 569
0801 Admin rights of way - Reimbursable program 3 5 6



0900 Total new obligations 651 623 575

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 562 597 573
1021 Recoveries of prior year unpaid obligations 2



1050 Unobligated balance (total) 564 597 573
Budget authority:
Appropriations, discretionary:
1130 Appropriations permanently reduced –11 –12
Appropriations, mandatory:
1200 Appropriation 387 310 279
1201 Appropriation (special fund) 292 295 293



1260 Appropriations, mandatory (total) 679 605 572
Spending authority from offsetting collections, mandatory:
1800 Collected 5 5 6
1900 Budget authority (total) 684 599 566
1930 Total budgetary resources available 1,248 1,196 1,139
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 597 573 564

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 82 80 38
3030 Obligations incurred, unexpired accounts 651 623 575
3040 Outlays (gross) –651 –665 –583
3080 Recoveries of prior year unpaid obligations, unexpired –2
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 80 38 30

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross –11 –12
Outlays, gross:
4010 Outlays from new discretionary authority –11 –12
Mandatory:
4090 Budget authority, gross 684 610 578
Outlays, gross:
4100 Outlays from new mandatory authority 521 466 442
4101 Outlays from mandatory balances 130 210 153



4110 Outlays, gross (total) 651 676 595
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –5 –5 –6



4160 Budget authority, net (mandatory) 679 605 572
4170 Outlays, net (mandatory) 646 671 589
4180 Budget authority, net (total) 679 594 560
4190 Outlays, net (total) 646 660 577

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 3
5001 Total investments, EOY: Federal securities: Par value 3 3

Operation and Maintenance of Quarters._Quarters rental deductions are collected from employees occupying Forest Service facilities. Amounts are deposited into a special fund and are available for the maintenance and operation of employee-occupied quarters (5 U.S.C. 5911).

Resource Management, Timber Receipts._Funds in this special account are available for trail maintenance, reconstruction, and construction; wildlife and fisheries habitat management; soil, water, and air management; cultural/heritage resource management; wilderness management; reforestation; and timber sale administration and management.

Recreation Fee Program._The Secretary may establish, modify, charge, and collect recreation fees at Federal recreational lands and waters, including specific recreation sites or areas, for expanded recreation amenities, and special recreation permits. Amounts collected shall be used for repair, maintenance, interpretation, visitor information, limited habitat restoration, and direct operating or capital costs and other identified appropriate expenses. (16 U.S.C. 6801 note, 118 Stat.3377–3393)

Midewin National Tallgrass Prairie Rental Fees._Monies received under a special use authorization are available to cover the cost to the United States of prairie improvement work at the Midewin National Tallgrass Prairie (Public Law 104–106, div. B, [Title XXIX, sec. 2915 (b), (c)], Feb. 10,1996, 110 Stat. 601).

Midewin National Tallgrass Prairie Restoration Fund._Monies received from user fees and the salvage value proceeds from sale of any facilities and improvements are available to cover the costs of restoration and administrative activities. (Public Law 104–106, div. B, [Title XXIX, sec. 2915 (d), (e), and (f)], Feb. 10,1996, 110 Stat. 601)

Payment to Minnesota._At the close of each fiscal year, the State of Minnesota is paid 0.75 percent of the appraised value of certain Superior National Forest lands in the counties of Cook Lake and St. Louis for distribution to these counties (16 U.S.C. 577g).

Payments to Counties, National Grasslands._This program provides an annual payment to counties in which Title III—Bankhead-Jones Acquired Lands are located for funding public schools and roads. Of the net revenues for use of Title III Bankhead-Jones Farm Tenant Act lands, 25 percent is paid to the counties in which such lands are located for public school and road purposes (7 U.S.C. 1012).

Payments to States._The Secure Rural Schools and Community Self-Determination Act of 2000 (SRS Act), P.L. 106–393, was enacted to provide five years of transitional assistance to rural counties affected by the decline in revenue from timber harvests on federal lands. The last payment authorized under P.L. 106–393 was for 2006. On October 3, 2008, P.L. 110–343 (H.R. 1424, Emergency Economic Stabilization Act of 2008, Energy Improvement and Extension Act of 2008, and Alternative Minimum Tax Relief Act of 2008) was signed into law. Section 106 of Division C of P.L. 110–343 amends and reauthorizes the SRS Act (P.L. 106–393). The SRS Act, as amended, retains the original title. The amended SRS Act, which was similar to P.L. 106–393 although it is structured to phase-out payments, expires at the end of fiscal year 2011 with the last payment being issued in 2012. The program has recently been funded through mandatory appropriations; the 2012 Budget proposes a five-year reauthorization with funding through discretionary appropriations, but the Administration is open to working with Congress to fund through either discretionary or mandatory appropriations.

Expenses, Brush Disposal._Funds from payments by purchasers of National Forest timber to dispose of or treat slash and other debris that result from cutting operations (16 U.S.C. 490).

Licensee programs, Forest Service._Funds from fees for the use of characters by private enterprises are collected under regulations promulgated by the Secretary as follows:

Smokey Bear._For furthering the nationwide forest fire prevention campaign (16 U.S.C. 580(2)).

Woodsy Owl._For promoting wise use of the environment and programs which foster maintenance and improvement of environmental quality (16 U.S.C. 580(1)).

Restoration of forestlands and improvements._Funds from claim settlements involving damage to lands or improvements and from forfeiture of deposits and bonds by permittees and timber purchasers are used for the restoration made necessary by the action which led to the settlement of forfeiture (16 U.S.C. 579c).

Timber Purchaser Roads Constructed by Forest Service._Funds from timber receipts for Government constructed permanent roads for purchasers of timber who qualify as small businesses and elect to have the Forest Service construct the roads designated under the timber sale contract where costs exceed $20,000 (16 U.S.C. 472a(i)).

Tongass Timber Supply Fund._Funds from sales of Alaska timber to maintain the timber supply from the Tongass National Forest at a specified level (16 U.S.C. 539d).

Timber Salvage Sales._Funds are used for salvage of insect-infested, dead, damaged, or down timber, and to remove associated trees for stand improvement (16 U.S.C. 472a(h)).

Timber Sales Pipeline Restoration Fund._Funds are used for restoring the timber pipeline and funding the backlog of recreation projects on National Forest System lands (P.L. 104–134, Sec. 101 (c), [Title III Sec. 327], April 26, 1996, 110 Stat. 1321–206 and 207).

Valles Caldera Fund._Funds authorized under the Valles Caldera Preservation Act (Public Law 106–248) are available without further appropriation for any purpose consistent with the purposes of the Act. Notwithstanding sections 1341 and 3302 of title 31 of the United States Code, all monies received from donations under subsection (g) or from the management of the Preserve shall be retained and shall be available, without further appropriation, for the administration, preservation, restoration, operation and maintenance, improvement, repair, and related expenses incurred with respect to properties under its management jurisdiction (16 U.S.C. 698v-4, 698v-6).

Forest Botanical Products._Funds are used for the recovery of fair market value for the sale of forest botanical products; the collection of fees to cover the costs of analyzing, granting, modifying, and monitoring the harvest of these products; the determination of sustainable harvest levels; and the establishment of personal use levels for which fees would not be collected (16 U.S.C. 528 note).

Administration of Rights-of-Way and Other Land Uses._Fees collected from applicants and holders of special use authorizations are available to recover costs for processing applications and monitoring compliance with special use authorizations (31 U.S.C. 9701; 43 U.S.C. 1764(g); 30 U.S.C. 815(1); P.L. 82–137; P.L. 66–146; P.L. 94–579; 113 Stat. 1501A-196–197 as amended by 118 Stat. 3105; 119 Stat. 555 and P.L. 110–161; 16 U.S.C. 4601–6d; 117 Stat. 294–297).

Object Classification (in millions of dollars)


Identification code 12–9921–0–2–999 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 46 42 40
11.3 Other than full-time permanent 14 13 12
11.5 Other personnel compensation 3 3 3



11.9 Total personnel compensation 63 58 55
12.1 Civilian personnel benefits 18 16 15
13.0 Benefits for former personnel 1 1 1
21.0 Travel and transportation of persons 2 2 2
22.0 Transportation of things 1 1 1
23.2 Rental payments to others 1 1 1
23.3 Communications, utilities, and miscellaneous charges 5 5 4
24.0 Printing and reproduction 1 1 1
25.2 Other services from non-federal sources 62 57 53
25.3 Other goods and services from federal sources 7 6 6
25.7 Operation and maintenance of equipment 1 1 1
26.0 Supplies and materials 9 8 8
31.0 Equipment 2 2 2
32.0 Land and structures 2 2 2
41.0 Grants, subsidies, and contributions 472 457 417



99.0 Direct obligations 647 618 569
99.0 Reimbursable obligations 3 5 6
99.5 Below reporting threshold 1



99.9 Total new obligations 651 623 575

Employment Summary


Identification code 12–9921–0–2–999 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 1,314 1,312 1,259
2001 Reimbursable civilian full-time equivalent employment 23 33 36

Working Capital Fund

Program and Financing (in millions of dollars)


Identification code 12–4605–0–4–302 2010 actual CR 2012 est.

Obligations by program activity:
0801 Working capital fund 243 252 264

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 127 125 63
1021 Recoveries of prior year unpaid obligations 2



1050 Unobligated balance (total) 129 125 63
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 239 190 210
1930 Total budgetary resources available 368 315 273
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 125 63 9

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 52 42 61
3030 Obligations incurred, unexpired accounts 243 252 264
3040 Outlays (gross) –251 –233 –228
3080 Recoveries of prior year unpaid obligations, unexpired –2
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 42 61 97

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 239 190 210
Outlays, gross:
4010 Outlays from new discretionary authority 204 171 189
4011 Outlays from discretionary balances 47 62 39



4020 Outlays, gross (total) 251 233 228
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –236 –187 –207
4033 Non-Federal sources –3 –3 –3



4040 Offsets against gross budget authority and outlays (total) –239 –190 –210



4070 Budget authority, net (discretionary)
4080 Outlays, net (discretionary) 12 43 18
4180 Budget authority, net (total)
4190 Outlays, net (total) 12 43 18

The Working Capital Fund is a self-sustaining revolving fund that provides services to national forests, to research experiment stations, to other Federal agencies when necessary, to State and private agencies as provided by law, and to persons who cooperate with the Forest Service in fire control and other authorized programs.

Forestry-related supply and support services include:

Equipment Services._The Fund owns, operates, maintains, replaces, and repairs common-use, motor-driven, and similar equipment. This equipment is rented to administrative units, that is, national forests, research experiment stations, and other units, and, in some cases, to other agencies, at rates which recover the cost of operation, repair and maintenance, management, and depreciation. The rates also include an increment which provides additional cash which, when added to depreciation earnings and the residual value of equipment, provides sufficient funds to replace the equipment.

Aircraft Services._The Fund operates, maintains, and repairs Forest Service-owned aircraft used in fire surveillance and suppression and in other Forest Service programs. The aircraft are rented to national forests, research experiment stations, and in some cases to other agencies, at rates which recover the cost of depreciation, operation, maintenance, repair, and improvements in the airworthiness of the aircraft. Aircraft replacement costs are financed from either appropriated funds or the Forest Service Working Capital Fund, or a combination of both.

Supply Services._The fund operates the following common services, and provides for cost-recovery of Working Capital Fund Program Management: Photo reproduction laboratories that store, reproduce, and supply aerial photographs, aerial maps, and other photographs of national forest lands. Photographic reproductions are sold to national forests, research experiment stations, and others at cost. Sign shops that manufacture and supply special signs for the national forests for use in regulating traffic and as information to the public and other users of the national forests. Signs are sold to national forests and research experiment stations at cost.

Nurseries._The fund operates seed supply services that provide tree seed for direct seeding or sowing in nurseries for the production of trees. Activities include purchase or collection of cones, extraction of seeds, cleaning and testing, and storage and delivery. The fund operates in conjunction with tree nurseries; that is, forest tree nurseries and cold storage facilities for storage of tree seedlings. Tree seedlings are sold to national forests, State foresters, and other cooperators at cost.
The Budget includes Forest Service implementation, in conjunction with the General Services Administration, of a vehicle allocation methodology that analyzes fleet vehicle effectiveness, cost-to-serve, life cycle costs, vehicle pooling, procurement practices, and reduction of operating costs.

Object Classification (in millions of dollars)


Identification code 12–4605–0–4–302 2010 actual CR 2012 est.

Reimbursable obligations:
Personnel compensation:
11.1 Full-time permanent 36 37 39
11.3 Other than full-time permanent 2 2 2
11.5 Other personnel compensation 4 4 4



11.9 Total personnel compensation 42 43 45
12.1 Civilian personnel benefits 13 13 14
21.0 Travel and transportation of persons 5 5 5
22.0 Transportation of things 1 1 1
23.2 Rental payments to others 1 1 1
23.3 Communications, utilities, and miscellaneous charges 2 2 2
24.0 Printing and reproduction 1 1 1
25.2 Other services from non-federal sources 21 22 24
25.3 Other goods and services from federal sources 3 3 3
25.7 Operation and maintenance of equipment 16 17 18
26.0 Supplies and materials 60 63 66
31.0 Equipment 75 79 82
41.0 Grants, subsidies, and contributions 1 1 1
42.0 Insurance claims and indemnities 1 1 1



99.0 Reimbursable obligations 242 252 264
99.5 Below reporting threshold 1



99.9 Total new obligations 243 252 264

Employment Summary


Identification code 12–4605–0–4–302 2010 actual CR 2012 est.

2001 Reimbursable civilian full-time equivalent employment 659 659 659

Trust Funds

Forest Service Trust Funds

Special and Trust Fund Receipts (in millions of dollars)


Identification code 12–9974–0–7–302 2010 actual CR 2012 est.

0100 Balance, start of year
Receipts:
0200 Transfers from General Fund of Amounts Equal to Certain Customs Duties, Reforestation Trust Fund 30 30 30
0220 Forest Service Cooperative Fund 56 55 55



0299 Total receipts and collections 86 85 85



0400 Total: Balances and collections 86 85 85
Appropriations:
0500 Forest Service Trust Funds –86 –85 –85



0599 Total appropriations –86 –85 –85



0799 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 12–9974–0–7–302 2010 actual CR 2012 est.

Obligations by program activity:
0001 Cooperative work trust fund 74 79 79
0002 Cooperative work advance payments 10 10 10
0003 Reforestation trust fund 31 30 30



0091 Direct program activities, subtotal 115 119 119
0801 Reimbursable program-coop work other 21 25 25



0900 Total new obligations 136 144 144

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 362 336 302
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 363 336 302
Budget authority:
Appropriations, mandatory:
1202 Appropriation (trust fund) 86 85 85
Spending authority from offsetting collections, mandatory:
1800 Collected 23 25 25
1900 Budget authority (total) 109 110 110
1930 Total budgetary resources available 472 446 412
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 336 302 268

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 48 42 73
3030 Obligations incurred, unexpired accounts 136 144 144
3040 Outlays (gross) –141 –113 –112
3080 Recoveries of prior year unpaid obligations, unexpired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 42 73 105

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 109 110 110
Outlays, gross:
4100 Outlays from new mandatory authority 106 88 88
4101 Outlays from mandatory balances 35 25 24



4110 Outlays, gross (total) 141 113 112
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –23 –25 –25



4160 Budget authority, net (mandatory) 86 85 85
4170 Outlays, net (mandatory) 118 88 87
4180 Budget authority, net (total) 86 85 85
4190 Outlays, net (total) 118 88 87

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 6 6 6
5001 Total investments, EOY: Federal securities: Par value 6 6 6

Cooperative Work Trust Fund._Funds, including deposits from purchasers of timber, are received and used for specified work in forest investigations, protection, and improvement of the National Forest System, including protection, reforestation, and administration of private lands adjacent to National Forests (7 U.S.C. 2269; 16 U.S.C. 498, 535, 572, 572a, 576b, 1643; and 31 U.S.C. 1321).

Cooperative Work Trust Fund—Other._This fund is used to collect deposits received from partners and cooperators for protecting and improving resources of the National Forest System as authorized by cooperative agreements. Deposit funds support a wide variety of activities that benefit and support program in Forest and Rangeland Research, on National Forest System lands, and for other agency activities.

Land Between the Lakes Trust Fund._Interest earned from funds transferred by the Tennessee Valley Authority is available for public education, grants, recreation internships, conservation and multiple-use management of the Land Between the Lakes (16 U.S.C. 460lll-31).

Reforestation Trust Fund._Amounts from this account are used for reforestation and timber stand improvement as authorized by 16 U.S.C. 1606a(d).

Object Classification (in millions of dollars)


Identification code 12–9974–0–7–302 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 42 39 39
11.3 Other than full-time permanent 4 4 4
11.5 Other personnel compensation 2 2 2



11.9 Total personnel compensation 48 45 45
12.1 Civilian personnel benefits 16 17 17
21.0 Travel and transportation of persons 1 1 1
23.1 Rental payments to GSA 1 1 1
23.2 Rental payments to others 1 1 1
23.3 Communications, utilities, and miscellaneous charges 2 3 3
25.2 Other services from non-federal sources 27 32 32
25.3 Other goods and services from federal sources 5 7 7
25.7 Operation and maintenance of equipment 1 1 1
26.0 Supplies and materials 6 6 6
31.0 Equipment 3 3 3
41.0 Grants, subsidies, and contributions 2 2 2



99.0 Direct obligations 113 119 119
99.0 Reimbursable obligations 20 25 25
99.5 Below reporting threshold 3



99.9 Total new obligations 136 144 144

Employment Summary


Identification code 12–9974–0–7–302 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 1,020 785 785
2001 Reimbursable civilian full-time equivalent employment 235 235

ADMINISTRATIVE PROVISIONS

administrative provisions, forest service

(including transfers of funds)

Appropriations to the Forest Service for the current fiscal year shall be available for: (1) purchase of passenger motor vehicles; acquisition of passenger motor vehicles from excess sources, and hire of such vehicles; purchase, lease, operation, maintenance, and acquisition of aircraft from excess sources to maintain the operable fleet for use in Forest Service wildland fire programs and other Forest Service programs; notwithstanding other provisions of law, existing aircraft being replaced may be sold, with proceeds derived or trade-in value used to offset the purchase price for the replacement aircraft; (2) services pursuant to 7 U.S.C. 2225, and not to exceed $100,000 for employment under 5 U.S.C. 3109; (3) purchase, erection, and alteration of buildings and other public improvements (7 U.S.C. 2250); (4) acquisition of land, waters, and interests therein pursuant to 7 U.S.C. 428a; (5) [for] expenses pursuant to the Volunteers in the National Forest Act of 1972 (16 U.S.C. 558a, 558d, and 558a note); (6) the cost of uniforms as authorized by 5 U.S.C. 5901–5902; and (7) [for] debt collection contracts in accordance with 31 U.S.C. 3718(c).

Any appropriations or funds available to the Forest Service may be transferred to the Wildland Fire Management appropriation for forest firefighting, emergency rehabilitation of burned-over or damaged lands or waters under its jurisdiction, and fire preparedness due to severe burning conditions upon the Secretary's notification of the House and Senate Committees on Appropriations that all fire suppression funds appropriated under the headings "Wildland Fire Management'' and "FLAME Wildfire Suppression Reserve Fund'' [and "Presidential Wildland Fire Contingency Reserve"] will be exhausted within 30 days.

Funds appropriated to the Forest Service shall be available for assistance to or through the Agency for International Development in connection with forest and rangeland research, technical information, and assistance in foreign countries, and shall be available to support forestry and related natural resource activities outside the United States and its territories and possessions, including technical assistance, education and training, and cooperation with United States and international organizations.

Funds available to the Forest Service shall be available for priority projects within the scope of the approved budget, which shall be carried out by the Youth Conservation Corps and shall be carried out under the authority of the Public Lands Corps Act of 1993, Public Law 103–82, as amended by Public Lands Corps Healthy Forests Restoration Act of 2005, Public Law 109–154.

Of the funds available to the Forest Service, $4,000 is available to the Chief of the Forest Service for official reception and representation expenses.

Pursuant to sections 405(b) and 410(b) of Public Law 101–593, of the funds available to the Forest Service, up to $3,000,000 may be advanced in a lump sum to the National Forest Foundation to aid conservation partnership projects in support of the Forest Service mission, without regard to when the Foundation incurs expenses, for projects on or benefitting National Forest System lands or related to Forest Service programs: Provided, That of the Federal funds made available to the Foundation, no more than $300,000 shall be available for administrative expenses: Provided further, That the Foundation shall obtain, by the end of the period of Federal financial assistance, private contributions to match on at least one-for-one basis funds made available by the Forest Service: Provided further, That the Foundation may transfer Federal funds to Federal or a non-Federal recipient for a project at the same rate that the recipient has obtained the non-Federal matching funds: Provided further, That authorized investments of Federal funds held by the Foundation may be made only in interest-bearing obligations of the United States or in obligations guaranteed as to both principal and interest by the United States.

Pursuant to section 2(b)(2) of Public Law 98–244, $3,000,000 of the funds available to the Forest Service may be advanced to the National Fish and Wildlife Foundation in a lump sum to aid cost-share conservation projects, without regard to when expenses are incurred, on or benefitting National Forest System lands or related to Forest Service programs: Provided, That such funds shall be matched on at least a one-for-one basis by the Foundation or its sub-recipients: Provided further, That the Foundation may transfer Federal funds to a Federal or non-Federal recipient for a project at the same rate that the recipient has obtained the non-Federal matching funds.

Funds appropriated to the Forest Service shall be available for interactions with and providing technical assistance to rural communities and natural resource-based businesses for sustainable rural development purposes: Provided, That no more than 2 percent of any unit's budget may be used for such purposes: Provided further, That no more than 5 percent of the funds in any budget line item may be used for such purposes.

Funds available to the Forest Service, not to exceed $55,000,000, shall be assessed for the purpose of performing fire, administrative and other facilities maintenance and decommissioning. Such assessments shall occur using a square foot rate charged on the same basis the agency uses to assess programs for payment of rent, utilities, and other support services.

Notwithstanding any other provision of law, any appropriations or funds available to the Forest Service not to exceed $500,000 may be used to reimburse the Office of the General Counsel (OGC), Department of Agriculture, for travel and related expenses incurred as a result of OGC assistance or participation requested by the Forest Service at meetings, training sessions, management reviews, land purchase negotiations and similar non-litigation related matters.

GENERAL FUND RECEIPT ACCOUNTS

(in millions of dollars)


2010 actual CR 2012 est.

Offsetting receipts from the public:
12–143500 General Fund Proprietary Interest Receipts, not Otherwise Classified 1 1
12–181100 National Grasslands 44 40 41
12–222100 National Forest Fund 13
12–270110 Agriculture Credit Insurance, Negative Subsidies 1 1
12–270130 Agriculture Credit Insurance, Downward Reestimates of Subsidies 212 456
12–270210 Rural Electrification and Telephone Loans, Negative Subsidies 61 70 118
12–270230 Rural Electrification and Telephone Loans, Downward Reestimates of Subsidies 229 313
12–270330 Rural Water and Waste Disposal, Downward Reestimates of Subsidies 158 96
12–270510 Rural Community Facility, Negative Subsidies 4
12–270530 Rural Community Facility, Downward Reestimates of Subsidies 35 48
12–270610 Rural Housing Insurance, Negative Subsidies 1 36 16
12–270630 Rural Housing Insurance, Downward Reestimates of Subsidies 130 44
12–270730 Rural Business and Industry, Downward Reestimates of Subsidies 15 21
12–270830 P.L. 480 Loan Program, Downward Reestimates of Subsidies 431 7
12–271030 Rural Development Loans, Downward Reestimates of Subsidies 5 6
12–271130 Rural Telephone Bank Loans, Downward Reestimates of Subsidies 3 4
12–271330 Economic Development Loans, Downward Reestimates of Subsidies 5 3
12–274630 Downward Reestimates, Distance Learning, Telemedicine, and Broadband Program 11 22
12–275610 Negative Subsidies, Farm Storage Facility Loans 1 5 7
12–275630 Farm Storage Facility Loans, Downward Reestimate of Subsidies 17 27
12–275730 Commodity Credit Corporation Export Guarantee Financing, Downward Reestimate of Subsidies 94 188
12–277930 Multifamily Housing Revitalization Fund, Downward Reestimates of Subsidies 8 2
12–278630 Rural Energy for America Program, Downward Reestimates of Subsidies 2
12–279310 Commodity Credit Corporation Export Guarantee Financing, Negative Subsidies 33 46 33
12–322000 All Other General Fund Proprietary Receipts Including Budget Clearing Accounts 6 5 5
General Fund Offsetting receipts from the public 1,512 1,443 226

Intragovernmental payments:
12–388500 Undistributed Intragovernmental Payments and Receivables from Cancelled Accounts 2



General Fund Intragovernmental payments 2

TITLE VII—GENERAL PROVISIONS

'

(including cancellations and transfers of funds)

SEC. 701. Within the unit limit of cost fixed by law, appropriations and authorizations made for the Department of Agriculture for the current fiscal year under this Act shall be available for the purchase, in addition to those specifically provided for, of not to exceed [204]461 passenger motor vehicles, of which [170]456 shall be for replacement only, and for the hire of such vehicles.SEC. 702. The Secretary of Agriculture may transfer unobligated balances of discretionary funds appropriated by this Act or other available unobligated discretionary balances of the Department of Agriculture to the Working Capital Fund for the acquisition of plant and capital equipment necessary for the delivery of financial, administrative, and information technology services of primary benefit to the agencies of the Department of Agriculture: Provided, That none of the funds made available by this Act or any other Act shall be transferred to the Working Capital Fund without the prior notification to the agency administrator: Provided further, That none of the funds transferred to the Working Capital Fund pursuant to this section shall be available for obligation without the prior notification to the Committees on Appropriations of both Houses of Congress: Provided further, That of annual income amounts in the Working Capital Fund of the Department of Agriculture allocated for the National Finance Center, the Secretary may reserve not more than 4 percent for the replacement or acquisition of capital equipment, including equipment for the improvement and implementation of a financial management plan, information technology, and other systems of the National Finance Center or to pay any unforeseen, extraordinary cost of the National Finance Center: Provided further, That none of the amounts reserved shall be available for obligation unless the Secretary submits notification of the obligation to the Committees on Appropriations of the House of Representatives and the Senate: Provided further, That the limitation on the obligation of funds pending notification to Congressional Committees shall not apply to any obligation that, as determined by the Secretary, is necessary to respond to a declared state of emergency that significantly impacts the operations of the National Finance Center; or to evacuate employees of the National Finance Center to a safe haven to continue operations of the National Finance Center.SEC. 703. No part of any appropriation contained in this Act shall remain available for obligation beyond the current fiscal year unless expressly so provided herein.SEC. 704. No funds appropriated by this Act may be used to pay negotiated indirect cost rates on cooperative agreements or similar arrangements between the United States Department of Agriculture and nonprofit institutions in excess of 10 percent of the total direct cost of the agreement when the purpose of such cooperative arrangements is to carry out programs of mutual interest between the two parties. This does not preclude appropriate payment of indirect costs on grants and contracts with such institutions when such indirect costs are computed on a similar basis for all agencies for which appropriations are provided in this Act.SEC. 705. Appropriations to the Department of Agriculture for the cost of direct and guaranteed loans made available in the current fiscal year shall remain available until expended to disburse obligations made in the current fiscal year for the following accounts: the Rural Development Loan Fund program account, the Rural Electrification and Telecommunication Loans program account, and the Rural Housing Insurance Fund program account.SEC. 706. None of the funds appropriated by this Act may be used to carry out section 410 of the Federal Meat Inspection Act (21 U.S.C. 679a) or section 30 of the Poultry Products Inspection Act (21 U.S.C. 471).SEC. 707. None of the funds made available to the Department of Agriculture by this Act may be used to acquire new information technology systems or significant upgrades, as determined by the Office of the Chief Information Officer, without the approval of the Chief Information Officer and the concurrence of the Executive Information Technology Investment Review Board: Provided, That notwithstanding any other provision of law, none of the funds appropriated or otherwise made available by this Act may be transferred to the Office of the Chief Information Officer unless prior notification has been transmitted to the Committees on Appropriations of both Houses of Congress: Provided further, That none of the funds available to the Department of Agriculture for information technology shall be obligated for projects over $25,000 prior to receipt of written approval by the Chief Information Officer.SEC. 708. Funds made available under section 1240I and section 1241(a) of the Food Security Act of 1985 and section 524(b) of the Federal Crop Insurance Act (7 U.S.C. 1524(b)) in the current fiscal year shall remain available until expended to disburse obligations made in the current fiscal year.SEC. 709. Notwithstanding any other provision of law, any former RUS borrower that has repaid or prepaid an insured, direct or guaranteed loan under the Rural Electrification Act, or any not-for-profit utility that is eligible to receive an insured or direct loan under such Act, shall be eligible for assistance under section 313(b)(2)(B) of such Act in the same manner as a borrower under such Act.[SEC. 710. None of the funds made available to the Department of Agriculture in this Act may be used to implement the risk-based inspection program in the 30 prototype locations announced on February 22, 2007, by the Under Secretary for Food Safety, or at any other locations, until the USDA Office of Inspector General has provided its findings to the Food Safety and Inspection Service and the Committees on Appropriations of the House of Representatives and the Senate on the data used in support of the development and design of the risk-based inspection program and FSIS has addressed and resolved issues identified by OIG.]SEC. [711]710. Notwithstanding any other provision of law, for the purposes of a grant under section 412 of the Agricultural Research, Extension, and Education Reform Act of 1998, none of the funds in this or any other Act may be used to prohibit the provision of in-kind support from non-Federal sources under section 412(e)(3) in the form of unrecovered indirect costs not otherwise charged against the grant, consistent with the indirect rate of cost approved for a recipient.SEC. [712]711. Except as otherwise specifically provided by law, unobligated balances remaining available at the end of the fiscal year from appropriations made available for salaries and expenses in this Act for the Farm Service Agency and the Rural Development mission area, shall remain available through September 30, [2012]2013, for information technology expenses.SEC. [713]712. The Secretary of Agriculture may authorize a State agency to use funds provided in this Act to exceed the maximum amount of liquid infant formula specified in 7 C.F.R. 246.10 when issuing liquid infant formula to participants.SEC. [714]713. None of the funds appropriated or otherwise made available by this Act may be used for first-class travel by the employees of agencies funded by this Act in contravention of sections 301–10.122 through 301–10.124 of title 41, Code of Federal Regulations.SEC. [715]714. None of the funds made available in this Act may be used to pay the salaries or expenses of personnel to—

(1) inspect horses under section 3 of the Federal Meat Inspection Act (21 U.S.C. 603);

(2) inspect horses under section 903 of the Federal Agriculture Improvement and Reform Act of 1996 (7 U.S.C. 1901 note; Public Law 104–127); or

(3) implement or enforce section 352.19 of title 9, Code of Federal Regulations.

[SEC. 716. (a) Department of Agriculture Assistance During Pandemic Emergency.—During fiscal year 2011, in any case in which a school is closed for at least 5 consecutive days during a pandemic emergency designation, each household containing at least 1 member who is an eligible child attending the school shall be eligible to receive assistance pursuant to a State agency plan approved under subsection (b).

(b) Assistance.—To carry out this section, the Secretary of Agriculture may approve State agency plans for temporary emergency standards of eligibility and levels of benefits under the Food and Nutrition Act of 2008 (7 U.S.C. 2011 et seq.) for households with eligible children. Plans approved by the Secretary may provide for supplemental allotments to households receiving benefits under such Act, and issuances to households not already receiving benefits. Such level of benefits shall be determined by the Secretary in an amount not less than the value of meals at the free rate over the course of 5 school days for each eligible child in the household.

(c) Minimum Closure Requirement.—The Secretary of Agriculture shall not provide assistance under this section in the case of a school that is closed for less than 5 consecutive days.

(d) Use of EBT System.—A State agency may provide assistance under this section through the EBT card system established under section 7 of the Food and Nutrition Act of 2008 (7 U.S.C. 2016).

(e) Release of Information.—Notwithstanding any other provision of law, the Secretary of Agriculture may authorize State educational agencies and school food authorities administering a school lunch program under the Richard B. Russell National School Lunch Act (42 U.S.C. 1751 et seq.) to release to appropriate officials administering the supplemental nutrition assistance program such information as may be necessary to carry out this section.

(f) Waivers.—To facilitate implementation of this section, the Secretary of Agriculture may approve waivers of the limits on certification periods otherwise applicable under section 3(f) of the Food and Nutrition Act of 2008 (7 U.S.C. 2012(f)), reporting requirements otherwise applicable under section 5(f) of such Act (7 U.S.C. 2014(f)), and other administrative requirements otherwise applicable to State agencies under such Act.

(g) Funding.—The Secretary of Agriculture shall use funds made available under the Food and Nutrition Act of 2008 (7 U.S.C. 2011 et seq.) to fund, with the exception of the commodities described in subsection (h), benefits provided under this section.

(h) Availability of Commodities.—During fiscal year 2011, the Secretary of Agriculture may utilize funds appropriated under section 32 of the Act of August 24, 1935 (7 U.S.C. 612c) to purchase commodities for emergency distribution in any area of the United States during a pandemic emergency designation.

(i) Definitions.—In this section:

(1) The term "eligible child'' means a child (as defined in section 12(d) of the Richard B. Russell National School Lunch Act (42 U.S.C. 1760(d)) who, if not for the closure of the school attended by the child during a pandemic emergency designation and due to concerns about an influenza pandemic, would receive free or reduced price school meals under the Richard B. Russell National School Lunch Act (42 U.S.C. 175l et seq.) at the school.

(2) The term "pandemic emergency designation'' means the declaration—

(A) of a public health emergency, based on pandemic influenza, by the Secretary of Health and Human Services under section 319 of the Public Health Service Act (42 U.S.C. 247d); or

(B) of a domestic emergency, based on pandemic influenza, by the Secretary of Homeland Security.

(3) The term "school'' has the meaning given the term in section 12(d) of the Richard B. Russell National School Lunch Act (42 U.S.C. 1760(d)).]

[SEC. 717. To the extent that the report of the Committee on Appropriations of the House of Representatives accompanying this Act includes specific projects that are considered congressional earmarks for purposes of clause 9 of rule XXI of the Rules of the House of Representatives, such projects, when intended to be awarded to a for-profit entity, shall be awarded under a full and open competition.][SEC. 718. (a) From the funds made available for the "Special Supplemental Nutrition Program for Women, Infants, and Children (WIC)" account in this Act for fiscal year 2011, $10,000,000 shall be for the Secretary to provide performance bonus payments to State agencies that demonstrate—

(1)(A) the highest proportion of breastfed infants, as compared to other State agencies participating in the program; or

(B) the greatest improvement in proportion of breastfed infants, as compared to other State agencies participating in the program.

(2) In providing performance bonus payments to State agencies under this subsection, the Secretary shall consider a State agency's proportion of participating fully breastfed infants.

(3) A State agency that receives a performance bonus under paragraph (1)—

(A) shall treat the funds as program income; and

(B) may transfer the funds to local agencies for use in carrying out the program.]

SEC. [719]715. In the case of each program established or amended by the Food, Conservation, and Energy Act of 2008 (Public Law 110–246), other than by title I or subtitle A of title III of such Act, that is authorized or required to be carried out using funds of the Commodity Credit Corporation—(1) such funds shall be available for salaries and related administrative expenses, including technical assistance, associated with the implementation of the program, without regard to the limitation on the total amount of allotments and fund transfers contained in section 11 of the Commodity Credit Corporation Charter Act (15 U.S.C. 714i); and (2) the use of such funds for such purpose shall not be considered to be a fund transfer or allotment for purposes of applying the limitation on the total amount of allotments and fund transfers contained in such section.[SEC. 720. (a) Section 502 (h)(8) of the Housing Act of 1949 (42 U.S.C. 1472 (h) (8)) is amended by striking "1" and inserting in lieu thereof "2" and inserting at the end thereof the following new sentence: "In addition, the Secretary may collect from the lender an annual fee of equal to but not more than 0.5 percent of the outstanding principal balance of the loan for the life of the loan.".

(b) Section 739 of the Agriculture, Rural Development, Food and Drug Administration, and Related Agencies Appropriation Act, 2001 (H.R. 5426 as enacted by Public Law 106–387, 115 Stat. 1549A-34) is repealed.]

SEC. [721]716. Hereafter, notwithstanding section 310B(g)(5) of the Consolidated Farm and Rural Development Act (7 U.S.C. 1932(g)(5)), the Secretary may assess a one-time fee for any guaranteed business and industry loan in an amount that does not exceed 3 percent of the guaranteed principal portion of the loan.SEC. [722]717. In carrying out subsection (h) of section 502 of the Housing Act of 1949, the Secretary may use the authority described in subsections (h) and (j) of section 538 of such Act.SEC. [723]718. The Secretary may reserve, through April 1, [2011]2012, up to 5 percent of the funding available for the following items for projects in areas that are engaged in strategic regional development planning as defined by the Secretary: business and industry guaranteed loans; rural development loan fund; rural business enterprise grants; rural business opportunity grants; [rural economic development program; rural microenterprise program; biorefinery assistance program;] rural energy for America program; value-added producer grants; broadband program; water and waste program; rural community facilities program; [farmers market promotion program;] and wholesale farmers and alternative market development programs[; environmental quality incentives program; urban and community forestry; road capital improvement and maintenance; and wildland fire management hazardous fuels].SEC. [724]719. Appropriations to the Department of Agriculture made available in fiscal years 2005, 2006, and 2007 to carry out section 601 of the Rural Electrification Act of 1936 (7 U.S.C. 950bb) for the cost of direct loans shall remain available until expended to disburse valid obligations made in fiscal years 2005, 2006, 2007 and 2008.SEC. [725]720. None of the funds appropriated or otherwise made available by this or any other Act shall be used to pay the salaries and expenses of personnel to carry out a program under subsection (b)(2)(A)([iii]iv) of section 14222 of Public Law 110–246 in excess of [$1,165,000,000]$1,116,522,000: Provided, That none of the funds made available in this Act or any other Act shall be used for salaries and expenses to carry out in this fiscal year section 19(i)(1)(E) of the Richard B. Russell National School Lunch Act, as amended, in excess of $38,159,000, including the transfer of funds under subsection (c) of section 14222 of Public Law 110–246, until October 1, 2012: Provided further, That $114,478,000 made available on October 1, 2012, to carry out section 19(i)(1)(E) of the Richard B. Russell National School Lunch Act, as amended, shall be excluded from the limitation described in subsection (b)(2)(A)(v) of section 14222 of Public Law 110–246. [Of the amounts made available under subsection (b)(2)(A)(iii) of section 14222 of Public Law 110–246 to carry out section 32 activities in fiscal year 2011, $50,000,000 are hereby permanently cancelled.]SEC. [726]721. None of the funds appropriated or otherwise made available by this or any other Act shall be used to pay the salaries and expenses of personnel to carry out the following:

(a) a Wetlands Reserve Program as authorized by sections 1237–1237F of the Food Security Act of 1985, as amended (16 U.S.C. 3837), to enroll in excess of [192,982]271,158 acres in the fiscal year [2011]2012: Provided, That such program shall be permanently reduced by [57,018] 158,895 acres.

(b) a Conservation Stewardship Program as authorized by Chapter 2 of subtitle D of title XII of the Food Security Act of 1985, as amended (16 U.S.C. 3838d-3838i), to enroll in excess of [12,000,000]12,004,796 acres in the fiscal year [2011]2012: Provided, That such program shall be permanently reduced by [769,000]764,204 acres.

(c) a Grasslands Reserve Program as authorized by subchapter D of Chapter 2 of subtitle D of title XII of the Food Security Act of 1985, as amended (16 U.S.C. 3838n-3838q), to enroll in excess of [245,830]203,515 acres in the fiscal year [2011]2012: Provided, That such program shall be permanently reduced by [183,662] 165,684 acres.

[(d) a Farmland Protection Program as authorized by subchapter B of Chapter 2 of subtitle D of title XII of the Food Security Act of 1985, as amended (16 U.S.C. 3839h-3838i), in excess of $160,000,000. Funds exceeding this amount for fiscal year 2011 are hereby permanently cancelled. ]

([e]d) an Agricultural Management Assistance Program as authorized by section 524 of the Federal Crop Insurance Act, as amended (7 U.S.C. 1524), in excess of $2,500,000 for the Natural Resources Conservation Service. Funds exceeding this amount for fiscal year [2011]2012 are hereby permanently cancelled.

([f]e) an Environmental Quality Incentives Program as authorized by sections 1240–1240H of the Food Security Act of 1985, as amended (16 U.S.C. 3839aa-3839aa(8)), in excess of [$1,208,000,000]$1,408,000,000. Funds exceeding this amount for fiscal year [2011]2012 are hereby permanently cancelled.

([g]f) a program authorized by section 14(h)(1) of the Watershed Protection and Flood Prevention Act (16 U.S.C. 1012(h)(1)). Of the funds available under such section for fiscal year [2011]2012, $165,000,000 are hereby permanently cancelled.

([h]g) a Wildlife Habitat Incentives Program established under section 1240N of the Food Security Act of 1985, as amended (16 U.S.C. 3839bb-1), in excess of $73,000,000. Funds exceeding this amount for fiscal year [2011]2012 are hereby permanently cancelled.

(h) payments for the Collection, Harvest, Storage and Transportation for a Biomass Crop Assistance Program as authorized by section 9011(d) of Public Law 107–171, in excess of $70,000,000. Funds exceeding this amount for fiscal year 2012 are hereby permanently cancelled.

SEC. [727]722. Of the unobligated balances in the Agricultural Research Service, Buildings and Facilities account, [$75,500,000]$223,748,898 are hereby permanently cancelled: Provided, That no amounts may be cancelled from amounts that were designated by the Congress as an emergency requirement pursuant to the Concurrent Resolution on the Budget or the Balanced Budget and Emergency Deficit Control Act of 1985, as amended.[SEC. 728. Of the unobligated balances in the Rural Business Program account for the Business and Industry Loan Guarantee Program, $20,070,000 are hereby permanently cancelled: Provided, That no amounts may be cancelled from amounts that were designated by the Congress as an emergency requirement pursuant to the Concurrent Resolution on the Budget or the Balanced Budget and Emergency Deficit Control Act of 1985, as amended.][SEC. 729. For an additional amount for the "Departmental Administration" account, $6,500,000, to increase the Department's acquisition workforce capacity and capabilities: Provided, That such funds may be transferred by the Secretary to any other account in the Department to carry out the purposes provided herein: Provided further, That such transfer authority is in addition to any other transfer authority provided in this Act: Provided further, That such funds shall be available only to supplement and not to supplant existing acquisition workforce activities: Provided further, That such funds shall be available for training, recruitment, and retention of additional members of the acquisition workforce as defined by the Office of Federal Procurement Policy Act, as amended (41 U.S.C. 401 et seq.): Provided further, That such funds shall be available for information technology in support of acquisition workforce effectiveness or for management solutions to improve acquisition management.]SEC. 723. Of the funds made available by this Act, not more than $2,400,000 shall be used to cover necessary expenses of activities related to all advisory committees, panels, commissions, and task forces of the Department of Agriculture, except for panels used to comply with negotiated rule makings and panels and used to evaluate competitively awarded grants. SEC. 724. Of the unobligated balances available for the Wildlife Habitat Incentives Program under section 1240N of the Food Security Act of 1985 (16 U.S.C. 3839bb-1), as identified by Treasury Account reference 12X3322, $10,188,000 are hereby permanently cancelled: Provided, That no amounts may be cancelled from amounts that were designated by the Congress as an emergency requirement pursuant to the Concurrent Resolution on the Budget or the Balanced Budget and Emergency Deficit Control Act of 1985, as amended. Of the unobligated balances available for the program under the Water Bank Act (16 U.S.C. 1301 et seq.), as identified by Treasury Account reference 12X3320, $745,000 are hereby permanently cancelled: Provided, That no amounts may be cancelled from amounts that were designated by the Congress as an emergency requirement pursuant to the Concurrent Resolution on the Budget or the Balanced Budget and Emergency Deficit Control Act of 1985, as amended. SEC. 725. All of the unobligated balances available under the heading "Cooperative State Research, Education and Extension Service, Buildings and Facilities" are hereby permanently cancelled: Provided, That no amounts may be cancelled from amounts that were designated by the Congress as an emergency requirement pursuant to the Concurrent Resolution on the Budget or the Balanced Budget and Emergency Deficit Control Act of 1985, as amended. SEC. 726. None of the funds in this Act shall be available to pay indirect costs charged against any agricultural research, education, or extension grant awards issued by the National Institute of Food and Agriculture that exceed 30 percent of total Federal funds provided under each award: Provided, That notwithstanding section 1462 of the National Agricultural Research, Extension, and Teaching Policy Act of 1977 (7 U.S.C. 3310), funds provided by this Act for grants awarded competitively by the National Institute of Food and Agriculture shall be available to pay full allowable indirect costs for each grant awarded under section 9 of the Small Business Act (15 U.S.C. 638).