OTHER DEFENSE—CIVIL PROGRAMS

Military Retirement

Federal Funds

Payment to Military Retirement Fund

Program and Financing (in millions of dollars)


Identification code 97–0040–0–1–054 2010 actual CR 2012 est.

Obligations by program activity:
0001 Treasury payment to Military Retirement Fund 58,619 61,404 63,708



0900 Total new obligations (object class 13.0) 58,619 61,404 63,708

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 58,619 61,404 63,708
1930 Total budgetary resources available 58,619 61,404 63,708

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 58,619 61,404 63,708
3040 Outlays (gross) –58,619 –61,404 –63,708

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 58,619 61,404 63,708
Outlays, gross:
4100 Outlays from new mandatory authority 58,619 61,404 63,708
4180 Budget authority, net (total) 58,619 61,404 63,708
4190 Outlays, net (total) 58,619 61,404 63,708

The 2012 payment to the Military Retirement Fund includes funds for the amortization of the unfunded liability for all retirement benefits earned by military personnel for service prior to 1985. The amortization schedule for the unfunded liability is determined by the Department of Defense Retirement Board of Actuaries. Included in the unfunded liability are the consolidated requirements of the military departments to cover retired officers and enlisted personnel of the Army, Navy, Marine Corps, and Air Force; retainer pay of enlisted personnel of the Fleet Reserve of the Navy and Marine Corps; and survivors' benefits.

The 2004 National Defense Authorization Act (P.L. 108–136) created additional benefits for certain retirees who receive disability compensation from the Department of Veterans Affairs and moved the responsibility for payments under the Combat Related Special Compensation program to the Military Retirement Fund. Any additional funding requirements for retirees with service prior to 1985 will be included in this payment.

Trust Funds

Military Retirement Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 97–8097–0–7–602 2010 actual CR 2012 est.

0100 Balance, start of year 272,400 314,380 357,138
Adjustments:
0191 Adjustment - Treasury reconciliation –602



0199 Balance, start of year 271,798 314,380 357,138
Receipts:
0240 Employing Agency Contributions, Military Retirement Fund 20,377 21,015 22,028
0241 Earnings on Investments, Military Retirement Fund 10,167 10,864 15,189
0242 Federal Contributions, Military Retirement Fund 58,619 61,404 63,708
0243 Federal Contributions (concurrent Receipt Accruals), Military Retirement Fund 4,516 4,950 5,475



0299 Total receipts and collections 93,679 98,233 106,400



0400 Total: Balances and collections 365,477 412,613 463,538
Appropriations:
0500 Military Retirement Fund –93,679 –98,233 –106,390
0501 Military Retirement Fund 42,582 42,758 57,935



0599 Total appropriations –51,097 –55,475 –48,455



0799 Balance, end of year 314,380 357,138 415,083

Program and Financing (in millions of dollars)


Identification code 97–8097–0–7–602 2010 actual CR 2012 est.

Obligations by program activity:
0001 Nondisability 41,353 46,112 39,307
0002 Temporary disability 156 112 112
0003 Permanent disability 1,408 1,427 1,419
0004 Fleet reserve 2,695 2,219 1,891
0005 Survivors' benefits 5,483 5,605 5,726



0900 Total new obligations (object class 42.0) 51,095 55,475 48,455

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2 2
Budget authority:
Appropriations, mandatory:
1202 Appropriation (trust fund) 93,679 98,233 106,390
1235 Appropriations precluded from obligation –42,582 –42,758 –57,935



1260 Appropriations, mandatory (total) 51,097 55,475 48,455
1930 Total budgetary resources available 51,097 55,477 48,457
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 2 2 2

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 3,699 4,209 4,409
3030 Obligations incurred, unexpired accounts 51,095 55,475 48,455
3040 Outlays (gross) –50,585 –55,275 –48,281
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 4,209 4,409 4,583

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 51,097 55,475 48,455
Outlays, gross:
4100 Outlays from new mandatory authority 50,585 55,275 48,281
4180 Budget authority, net (total) 51,097 55,475 48,455
4190 Outlays, net (total) 50,585 55,275 48,281

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 240,807 282,006 355,806
5001 Total investments, EOY: Federal securities: Par value 282,006 355,806 413,915

Public Law 98–94 provided for accrual funding of the military retirement system and for the establishment of a Department of Defense Military Retirement Fund in 1985. The fund has three sources of income. The first is payments from the military personnel accounts, which cover the accruing costs of the future retirement benefits being earned by today's service members. The second source is interest on investments of the fund. The third source is made up of two payments from the general fund of the Treasury. The first Treasury payment covers a portion of the accrued unfunded liability for all the retirees and current members who had earned benefits before the accrual funding system was set up. The second Treasury payment covers the liability for concurrent receipt of military retired pay and disability compensation paid by the Department of Veterans Affairs. This benefit was added in the 2004 National Defense Authorization Act.

The status of the fund is as follows:

Status of Funds (in millions of dollars)


Identification code 97–8097–0–7–602 2010 actual CR 2012 est.

Unexpended balance, start of year:
0100 Balance, start of year 276,098 318,590 361,548
Adjustments:
0190 Adjustment to beginning balance in Schedule N –602



0199 Total balance, start of year 275,496 318,590 361,548
Cash income during the year:
Current law:
Offsetting receipts (intragovernmental):
1240 Employing Agency Contributions, Military Retirement Fund 20,377 21,015 22,028
1241 Earnings on Investments, Military Retirement Fund 10,167 10,864 15,189
1242 Federal Contributions, Military Retirement Fund 58,619 61,404 63,708
1243 Federal Contributions (concurrent Receipt Accruals), Military Re 4,516 4,950 5,475
1299 Income under present law 93,679 98,233 106,400
Proposed legislation:
2299 Income under proposed legislation



3299 Total cash income 93,679 98,233 106,400
Cash outgo during year:
Current law:
4500 Military Retirement Fund –50,585 –55,275 –48,281
4599 Outgo under current law (-) –50,585 –55,275 –48,281
Proposed legislation:
5599 Outgo under proposed legislation (-)



6599 Total cash outgo (-) –50,585 –55,275 –48,281



7699 Total adjustments
Unexpended balance, end of year:
8700 Uninvested balance (net), end of year 36,584 5,742 5,752
8701 Invested balance, end of year 282,006 355,806 413,915



8799 Total balance, end of year 318,590 361,548 419,667
Commitments against unexpended balance, end of year:
9899 Total commitments (-)

Retiree Health Care

Federal Funds

Payment to Department of Defense Medicare-Eligible Retiree Health Care Fund

Program and Financing (in millions of dollars)


Identification code 97–0850–0–1–054 2010 actual CR 2012 est.

Obligations by program activity:
0001 Payment to the Uniformed Retiree Health Care Fund 10,006 9,785 10,152



0900 Total new obligations (object class 13.0) 10,006 9,785 10,152

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 10,006 9,785 10,152
1930 Total budgetary resources available 10,006 9,785 10,152

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 10,006 9,785 10,152
3040 Outlays (gross) –10,006 –9,785 –10,152

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 10,006 9,785 10,152
Outlays, gross:
4100 Outlays from new mandatory authority 10,006 9,785 10,152
4180 Budget authority, net (total) 10,006 9,785 10,152
4190 Outlays, net (total) 10,006 9,785 10,152

Department of Defense Medicare-Eligible Retiree Health Care Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 97–5472–0–2–551 2010 actual CR 2012 est.

0100 Balance, start of year 146,673 164,263 181,685
Adjustments:
0191 Rounding adjustment –2



0199 Balance, start of year 146,671 164,263 181,685
Receipts:
0240 Non-DoD Employing Agency Contributions, DoD Medicare-Eligible Retiree Health Care Fund 301 305 300
0241 Earnings on Investments, DoD Medicare-Eligible Retiree Health Care Fund 5,114 5,778 7,029
0242 Federal Contributions, DoD Medicare-Eligible Retiree Health Care Fund 10,006 9,785 10,152
0243 Department of Defense Contributions, DoD Medicare-Eligible Retiree Health Care Fund 10,794 11,011 10,733
0244 Department of Defense Contributions, DoD Medicare-Eligible Retiree Health Care Fund - legislative proposal not subject to PAYGO 117



0299 Total receipts and collections 26,215 26,879 28,331



0400 Total: Balances and collections 172,886 191,142 210,016
Appropriations:
0500 Department of Defense Medicare-Eligible Retiree Health Care Fund –26,216 –26,877 –28,331
0501 Department of Defense Medicare-Eligible Retiree Health Care Fund 17,593 17,420 18,413
0502 Department of Defense Medicare-Eligible Retiree Health Care Fund - legislative proposal subject to PAYGO 1



0599 Total appropriations –8,623 –9,457 –9,917



0799 Balance, end of year 164,263 181,685 200,099

Program and Financing (in millions of dollars)


Identification code 97–5472–0–2–551 2010 actual CR 2012 est.

Obligations by program activity:
0001 DoD Medicare-eligible retiree health care payments 8,623 9,457 9,918



0900 Total new obligations (object class 13.0) 8,623 9,457 9,918

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special fund) 26,216 26,877 28,331
1235 Appropriations precluded from obligation –17,593 –17,420 –18,413



1260 Appropriations, mandatory (total) 8,623 9,457 9,918
1930 Total budgetary resources available 8,623 9,457 9,918

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 173 367 367
3030 Obligations incurred, unexpired accounts 8,623 9,457 9,918
3040 Outlays (gross) –8,429 –9,457 –9,918
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 367 367 367

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 8,623 9,457 9,918
Outlays, gross:
4100 Outlays from new mandatory authority 8,429 9,457 9,918
4180 Budget authority, net (total) 8,623 9,457 9,918
4190 Outlays, net (total) 8,429 9,457 9,918

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 126,821 142,289 154,765
5001 Total investments, EOY: Federal securities: Par value 142,289 154,765 170,418

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


2010 actual CR 2012 est.

Enacted/requested:
Budget Authority 8,623 9,457 9,918
Outlays 8,429 9,457 9,918
Legislative proposal, subject to PAYGO:
Budget Authority –1
Outlays –1
Total:
Budget Authority 8,623 9,457 9,917
Outlays 8,429 9,457 9,917

Public Law 106–398 provides for accrual funding for health care to Medicare-eligible retirees. The statute establishes an accrual health care fund which has three sources of funding. The first is contributions from employing agencies, which cover the liability for future benefits accruing to current service members. The second is an annual payment from the general fund of the Treasury on the accrued unfunded liability, and the third source is income from the investment of fund balances. The 2012 Budget proposes legislation to shift future enrollees of the Uniformed Services Family Health Plan into TRICARE-for-Life when the enrollees become Medicare-eligible at age 65.

Status of Funds (in millions of dollars)


Identification code 97–5472–0–2–551 2010 actual CR 2012 est.

Unexpended balance, start of year:
0100 Balance, start of year 146,846 164,632 182,054



0199 Total balance, start of year 146,846 164,632 182,054
Cash income during the year:
Current law:
Offsetting receipts (intragovernmental):
1240 Non-DoD Employing Agency Contributions, DoD Medicare-Eligible Re 301 305 300
1241 Earnings on Investments, DoD Medicare-Eligible Retiree Health Ca 5,114 5,778 7,029
1242 Federal Contributions, DoD Medicare-Eligible Retiree Health Care 10,006 9,785 10,152
1243 Department of Defense Contributions, DoD Medicare-Eligible Retir 10,794 11,011 10,733
1299 Income under present law 26,215 26,879 28,214
Proposed legislation:
Offsetting receipts (intragovernmental):
2244 Department of Defense Contributions, DoD Medicare-Eligible Retir 117
2299 Income under proposed legislation 117



3299 Total cash income 26,215 26,879 28,331
Cash outgo during year:
Current law:
4500 Department of Defense Medicare-Eligible Retiree Health Care Fund –8,429 –9,457 –9,918
4599 Outgo under current law (-) –8,429 –9,457 –9,918
Proposed legislation:
5500 Department of Defense Medicare-Eligible Retiree Health Care Fund 1
5599 Outgo under proposed legislation (-) 1



6599 Total cash outgo (-) –8,429 –9,457 –9,917



7699 Total adjustments
Unexpended balance, end of year:
8700 Uninvested balance (net), end of year 22,343 27,289 30,050
8701 Department of Defense Medicare-Eligible Retiree Health Care Fund 142,289 154,765 170,418



8799 Total balance, end of year 164,632 182,054 200,468
Commitments against unexpended balance, end of year:
9899 Total commitments (-)

Department of Defense Medicare-Eligible Retiree Health Care Fund

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 97–5472–4–2–551 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity –1



0900 Total new obligations (object class 13.0) –1

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special fund) –1
1930 Total budgetary resources available –1

Change in obligated balance:
3030 Obligations incurred, unexpired accounts –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 –1
Outlays, gross:
4100 Outlays from new mandatory authority –1
4180 Budget authority, net (total) –1
4190 Outlays, net (total) –1

Educational Benefits

Trust Funds

Education Benefits Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 97–8098–0–7–702 2010 actual CR 2012 est.

0100 Balance, start of year 2,050 2,203 2,219
Receipts:
0240 Employing Agency Contributions, Education Benefits Fund 500 411 394
0241 Interest on Investments, Education Benefits Fund 62 46 49



0299 Total receipts and collections 562 457 443



0400 Total: Balances and collections 2,612 2,660 2,662
Appropriations:
0500 Education Benefits Fund –562 –457 –443
0501 Education Benefits Fund –27
0502 Education Benefits Fund 153 16



0599 Total appropriations –409 –441 –470



0799 Balance, end of year 2,203 2,219 2,192

Program and Financing (in millions of dollars)


Identification code 97–8098–0–7–702 2010 actual CR 2012 est.

Obligations by program activity:
0001 Active duty program 103 118 130
0002 Selected reserve program 306 323 340



0900 Total new obligations (object class 13.0) 409 441 470

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1202 Appropriation (trust fund) 562 457 443
1203 Appropriation (previously unavailable) 27
1235 Appropriations precluded from obligation –153 –16



1260 Appropriations, mandatory (total) 409 441 470
1930 Total budgetary resources available 409 441 470

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 409 441 470
3040 Outlays (gross) –409 –441 –470

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 409 441 470
Outlays, gross:
4100 Outlays from new mandatory authority 409 441 470
4180 Budget authority, net (total) 409 441 470
4190 Outlays, net (total) 409 441 470

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 1,898 2,026 2,042
5001 Total investments, EOY: Federal securities: Par value 2,026 2,042 2,015

The 1985 Defense Authorization Bill, Public Law 98–525, provided for the accrual funding of certain education benefits for active duty military personnel under the authority of Chapter 30, Title 38 U.S.C., and to selected Reserve personnel under the authority of Chapters 1606 and 1607, Title 10 U.S.C. Public Laws 100–48 and 108–375 made this program permanent. The fund is financed through actuarially determined Government contributions from the Department of Defense military personnel appropriations and interest on investments. Funds are transferred to the Department of Veterans Affairs to make benefit payments to eligible personnel. The status of the fund is as follows:

Status of Funds (in millions of dollars)


Identification code 97–8098–0–7–702 2010 actual CR 2012 est.

Unexpended balance, start of year:
0100 Balance, start of year 2,052 2,205 2,221



0199 Total balance, start of year 2,052 2,205 2,221
Cash income during the year:
Current law:
Offsetting receipts (intragovernmental):
1240 Employing Agency Contributions, Education Benefits Fund 500 411 394
1241 Interest on Investments, Education Benefits Fund 62 46 49
1299 Income under present law 562 457 443
Proposed legislation:
2299 Income under proposed legislation



3299 Total cash income 562 457 443
Cash outgo during year:
Current law:
4500 Education Benefits Fund –409 –441 –470
4599 Outgo under current law (-) –409 –441 –470
Proposed legislation:
5599 Outgo under proposed legislation (-)



6599 Total cash outgo (-) –409 –441 –470



7699 Total adjustments
Unexpended balance, end of year:
8700 Uninvested balance (net), end of year 179 179 179
8701 Invested balance, end of year 2,026 2,042 2,015



8799 Total balance, end of year 2,205 2,221 2,194
Commitments against unexpended balance, end of year:
9899 Total commitments (-)

American Battle Monuments Commission

Federal Funds

salaries and expenses

For necessary expenses, not otherwise provided for, of the American Battle Monuments Commission, including the acquisition of land or interest in land in foreign countries; purchases and repair of uniforms for caretakers of national cemeteries and monuments outside of the United States and its territories and possessions; rent of office and garage space in foreign countries; purchase (one-for-one replacement basis only) and hire of passenger motor vehicles; not to exceed $7,500 for official reception and representation expenses; and insurance of official motor vehicles in foreign countries, when required by law of such countries, [$64,200,000]$61,100,000, 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 74–0100–0–1–705 2010 actual CR 2012 est.

Obligations by program activity:
0001 Administration and U.S. memorials 15 18 17
0002 Overseas memorials and cemeteries 60 61 60



0900 Total new obligations 75 79 77

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 13 13 18
1011 Unobligated balance transferred from other accounts 5 5 5



1050 Unobligated balance (total) 18 18 23
Budget authority:
Appropriations, discretionary:
1100 Appropriation 63 63 61
1121 Appropriations transferred from other accounts 7 16 16



1160 Appropriation, discretionary (total) 70 79 77
1930 Total budgetary resources available 88 97 100
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 13 18 23

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 17 24 34
3030 Obligations incurred, unexpired accounts 75 79 77
3040 Outlays (gross) –68 –69 –77
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 24 34 34

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 70 79 77
Outlays, gross:
4010 Outlays from new discretionary authority 69 67
4011 Outlays from discretionary balances 68 10



4020 Outlays, gross (total) 68 69 77
4180 Budget authority, net (total) 70 79 77
4190 Outlays, net (total) 68 69 77

The American Battle Monuments Commission is responsible for: the maintenance and construction of U.S. monuments and memorials commemorating the achievements in battle of our Armed Forces since 1917; controlling erection of monuments and markers by U.S. citizens and organizations in foreign countries; and the design, construction, and maintenance of permanent military cemetery memorials in foreign countries. The Commission has 409 full-time equivalent (FTE) civilian employees to manage and support the annual investment in maintenance, infrastructure, and interpretive projects.

Object Classification (in millions of dollars)


Identification code 74–0100–0–1–705 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 20 23 23
11.5 Other personnel compensation 1 2 2



11.9 Total personnel compensation 21 25 25
12.1 Civilian personnel benefits 10 11 12
21.0 Travel and transportation of persons 1 1 1
23.3 Communications, utilities, and miscellaneous charges 4 5 4
25.2 Other services from non-federal sources 6 4 4
25.3 Other goods and services from federal sources 4 3 3
25.4 Operation and maintenance of facilities 15 10 13
26.0 Supplies and materials 3 4 4
31.0 Equipment 2 3 3
32.0 Land and structures 9 13 8



99.9 Total new obligations 75 79 77

Employment Summary


Identification code 74–0100–0–1–705 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 409 409 409

foreign currency fluctuations account

For necessary expenses, not otherwise provided for, of the American Battle Monuments Commission, such sums as may be necessary, to remain available until expended, for purposes authorized by section 2109 of title 36, United States Code. 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 74–0101–0–1–705 2010 actual CR 2012 est.

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 14 22 17
1010 Unobligated balance transferred to other accounts –5 –5 –5



1050 Unobligated balance (total) 9 17 12
Budget authority:
Appropriations, discretionary:
1100 Appropriation 20 16 16
1120 Appropriations transferred to other accounts –7 –16 –16



1160 Appropriation, discretionary (total) 13
1930 Total budgetary resources available 22 17 12
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 22 17 12

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 13
4180 Budget authority, net (total) 13
4190 Outlays, net (total)

The agency has a currency fluctuation account that insulates its appropriation's buying power from changes in exchange rates. At the current exchange rate, ABMC would require $16.0 million to offset foreign currency fluctuations. In 2009, "such sums as may be necessary" language was enacted for this account. The Commission will continue to estimate and report its Foreign Currency Fluctuation Account requirements.

Trust Funds

Contributions

Special and Trust Fund Receipts (in millions of dollars)


Identification code 74–8569–0–7–705 2010 actual CR 2012 est.

0100 Balance, start of year 6 1
Adjustments:
0191 Rounding adjustment –6



0199 Balance, start of year 1
Receipts:
0220 Contributions, American Battle Monuments Commission 1 1
0240 Earnings on Investments, American Battle Monuments Commission 1 1
Adjustments:
0291 Rounding adjustment 1



0299 Total receipts and collections 1 2 2



0400 Total: Balances and collections 1 2 3
Appropriations:
0500 Contributions –1 –1 –1



0599 Total appropriations –1 –1 –1



0799 Balance, end of year 1 2

Program and Financing (in millions of dollars)


Identification code 74–8569–0–7–705 2010 actual CR 2012 est.

Obligations by program activity:
0004 World War II Memorial 1 2 2



0900 Total new obligations (object class 25.4) 1 2 2

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 11 11 10
Budget authority:
Appropriations, mandatory:
1202 Appropriation (trust fund) 1 1 1
1930 Total budgetary resources available 12 12 11
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 11 10 9

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 1 2 2
3040 Outlays (gross) –1 –1 –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1 2 3

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



4110 Outlays, gross (total) 1 1 1
4180 Budget authority, net (total) 1 1 1
4190 Outlays, net (total) 1 1 1

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 9 9 13
5001 Total investments, EOY: Federal securities: Par value 9 13 13

Purchase of flowers._Private citizens contribute funds for the purchase of flowers to decorate graves and tablets of the missing at the cemeteries and memorials administered by the Commission.

Repair of non-Federal war memorials._When requested to do so and upon receipt of the necessary funds, the Commission arranges for and oversees the repair of war memorials to U.S. Forces erected in foreign countries by American citizens, States, municipalities, or associations.

Armed Forces Retirement Home

Trust Funds

Armed Forces Retirement Home

trust fund

For expenses necessary for the Armed Forces Retirement Home to operate and maintain the Armed Forces Retirement Home—Washington, District of Columbia, and the Armed Forces Retirement Home—Gulfport, Mississippi, to be paid from funds available in the Armed Forces Retirement Home Trust Fund, [$71,200,000]$67,700,000, of which $2,000,000 shall remain available until expended for construction and renovation of the physical plants at the Armed Forces Retirement Home—Washington, District of Columbia, and the Armed Forces Retirement Home—Gulfport, Mississippi. 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 84–8522–0–7–602 2010 actual CR 2012 est.

0100 Balance, start of year 114 44
Adjustments:
0191 Rounding adjustment 1
0192 Adjustment 8



0199 Balance, start of year 115 44 8
Receipts:
0200 Deductions, Armed Forces Retirement Home 45 7 7
0201 Fines and Forfeitures, Armed Forces Retirement Home 37 39
0220 Other Receipts, Armed Forces Retirement Home 10 10 10
0221 Property Sales/Leases, Armed Forces Retirement Home 1 1 1
0240 Interest from Investments, Armed Forces Retirement Home 7 4 3



0299 Total receipts and collections 63 59 60



0400 Total: Balances and collections 178 103 68
Appropriations:
0500 Armed Forces Retirement Home –62 –69 –66
0501 Armed Forces Retirement Home –72 –34 –2



0599 Total appropriations –134 –103 –68



0799 Balance, end of year 44

Program and Financing (in millions of dollars)


Identification code 84–8522–0–7–602 2010 actual CR 2012 est.

Obligations by program activity:
0001 Operations and maintenance 62 69 66
0002 Construction 15 70 2



0900 Total new obligations 77 139 68

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 44 102 67
1021 Recoveries of prior year unpaid obligations 1 1 1



1050 Unobligated balance (total) 45 103 68
Budget authority:
Appropriations, discretionary:
1102 Appropriation (OM) 62 69 66
1102 Appropriation (Construction) 72 34 2



1160 Appropriation, discretionary (total) 134 103 68
1930 Total budgetary resources available 179 206 136
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 102 67 68

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 85 46 101
3030 Obligations incurred, unexpired accounts 77 139 68
3040 Outlays (gross) –115 –83 –137
3080 Recoveries of prior year unpaid obligations, unexpired –1 –1 –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 46 101 31

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 134 103 68
Outlays, gross:
4010 Outlays from new discretionary authority 46 54 52
4011 Outlays from discretionary balances 69 29 85



4020 Outlays, gross (total) 115 83 137
4180 Budget authority, net (total) 134 103 68
4190 Outlays, net (total) 115 83 137

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 169 178 168
5001 Total investments, EOY: Federal securities: Par value 178 168 94

The 1991 Defense Authorization Act, Public Law 101–510, created an Armed Forces Retirement Home (AFRH) Trust Fund to finance the AFRH-Gulfport and the AFRH-Washington Homes. The homes are financed by appropriations drawn from the trust fund.

The AFRH Fiscal Year 2010 Performance and Accountability Report displayed the significant progress of the AFRH over the past six years.

The Gulfport Home was rebuilt within funding and on schedule in 2010. AFRH received $5.6 million for the planning and design of the Scott Project in 2009 and an additional $70 million from the Trust Fund in 2010 for completion of the Project, which will create better living conditions for residents; promote aging in place; and bring AFRH resident facilities in line with the Americans with Disabilities Act (ADA), fire codes, and other building codes. This Project is also within funding and on schedule.

The AFRH provides, through the Armed Forces Retirement Home-Gulfport and Armed Forces Retirement Home-Washington, residences and related services for certain retired and former members of the Armed Forces. The agency's annual operating costs will decrease by $3.5 million in 2012. This decrease is associated with AFRH's continued efforts to become more fiscally sound and move towards sustainable AFRH Trust Fund. The net average number of members receiving domiciliary and hospital care are shown below:


2010 actual 2011 est. 2012 est.

Domiciliary care 709 924 984

Hospital care 158 202 164



Total members 867 1126 1148

Object Classification (in millions of dollars)


Identification code 84–8522–0–7–602 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 15 20 20
11.5 Other personnel compensation 2



11.9 Total personnel compensation 17 20 20
12.1 Civilian personnel benefits 5 7 7
22.0 Transportation of things 1 1
23.3 Communications, utilities, and miscellaneous charges 5 7 7
25.1 Advisory and assistance services 3 1 1
25.2 Other services from non-federal sources 4 20 17
25.3 Other goods and services from federal sources 5
25.4 Operation and maintenance of facilities 4 3 3
25.6 Medical care 6 4 4
25.7 Operation and maintenance of equipment 2
25.8 Subsistence and support of persons 6
26.0 Supplies and materials 5 6 6
32.0 Land and structures 15 70 2



99.0 Direct obligations 77 139 68



99.9 Total new obligations 77 139 68

Employment Summary


Identification code 84–8522–0–7–602 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 252 336 336

Cemeterial Expenses

Federal Funds

Cemeterial Expenses, Army

salaries and expenses

For necessary expenses, as authorized by law, for maintenance, operation, and improvement of Arlington National Cemetery and Soldiers' and Airmen's Home National Cemetery, including the purchase or lease of [two] passenger motor vehicles with higher fuel economy, including: hybrid vehicles; electric vehicles; and commercially-available, plug-in hybrid vehicles for replacement on a one-for-one basis only, and not to exceed $1,000 for official reception and representation expenses, [$38,100,000]$45,800,000, to remain available until expended. In addition, such sums as may be necessary for parking maintenance, repairs and replacement, to be derived from the Lease of Department of Defense Real Property for Defense Agencies account.

Funds appropriated under this Act may be provided to Arlington County, Virginia, for the relocation of the federally-owned water main at Arlington National Cemetery making additional land available for ground burials. 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 21–1805–0–1–705 2010 actual CR 2012 est.

0100 Balance, start of year
Receipts:
0220 Lease of Department of Defense Real Property 1



0400 Total: Balances and collections 1
Appropriations:
0500 Salaries and Expenses –1



0799 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 21–1805–0–1–705 2010 actual CR 2012 est.

Obligations by program activity:
0001 Operation and maintenance 26 26 27
0002 Administration 2 9 6
0003 Construction 4 23 13



0900 Total new obligations 32 58 46

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 5 17
1021 Recoveries of prior year unpaid obligations 4



1050 Unobligated balance (total) 9 17
Budget authority:
Appropriations, discretionary:
1100 Appropriation 40 40 46
1101 Appropriation (special fund) 1



1160 Appropriation, discretionary (total) 40 41 46
1930 Total budgetary resources available 49 58 46
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 17

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 28 28 45
3030 Obligations incurred, unexpired accounts 32 58 46
3040 Outlays (gross) –28 –41 –45
3080 Recoveries of prior year unpaid obligations, unexpired –4
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 28 45 46

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 40 41 46
Outlays, gross:
4010 Outlays from new discretionary authority 28 31 35
4011 Outlays from discretionary balances 10 10



4020 Outlays, gross (total) 28 41 45
4180 Budget authority, net (total) 40 41 46
4190 Outlays, net (total) 28 41 45

Operation and maintenance._Funding supports day-to-day operations of the Army National Cemeteries Program, including planning and execution for more than 6,400 interments and inurnments annually, as well as routine repairs made to facilities, contracted services, and horticultural work at Arlington National Cemetery and the Soldiers' and Airmen's Home National Cemetery.

Administration._Funding provides administrative support for the Army National Cemetery Program, including work conducted or supported by other agencies.

Construction._A ten year capital investment plan has been developed to manage all construction, major rehabilitation, major maintenance, automation and study efforts. Funding supports long-term planning and capital investments made in construction of facilities, land improvements, and other major infrastructure sustainment, restoration, and maintenance.

Object Classification (in millions of dollars)


Identification code 21–1805–0–1–705 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 6 11 12
12.1 Civilian personnel benefits 2 3 3
25.2 Other services from non-federal sources 14 21 18
32.0 Land and structures 10 23 13



99.9 Total new obligations 32 58 46

Employment Summary


Identification code 21–1805–0–1–705 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 96 159 159

Forest and Wildlife Conservation, Military Reservations

Federal Funds

Wildlife Conservation

Special and Trust Fund Receipts (in millions of dollars)


Identification code 97–5095–0–2–303 2010 actual CR 2012 est.

0100 Balance, start of year
Receipts:
0220 Sales of Hunting and Fishing Permits, Military Reservations 3 3 3



0400 Total: Balances and collections 3 3 3
Appropriations:
0500 Wildlife Conservation –3 –3 –3



0799 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 97–5095–0–2–303 2010 actual CR 2012 est.

Obligations by program activity:
0001 Wildlife Conservation 3 6 6



0900 Total new obligations (object class 26.0) 3 6 6

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 6 6 3
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special fund) 3 3 3
1930 Total budgetary resources available 9 9 6
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 6 3

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 3 4 7
3030 Obligations incurred, unexpired accounts 3 6 6
3040 Outlays (gross) –2 –3 –3
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 4 7 10

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 3 3 3
Outlays, gross:
4100 Outlays from new mandatory authority 3 3
4101 Outlays from mandatory balances 2



4110 Outlays, gross (total) 2 3 3
4180 Budget authority, net (total) 3 3 3
4190 Outlays, net (total) 2 3 3

These appropriations provide for development and conservation of fish and wildlife and recreational facilities on military installations. Proceeds from the sale of fishing and hunting permits are used for these programs at Army, Navy, Marine Corps, and Air Force installations charging such user fees. These programs are carried out through cooperative plans agreed upon by the local representatives of the Secretary of Defense, the Secretary of the Interior, and the appropriate agency of the State in which the installation is located.

Selective Service System

Federal Funds

salaries and expenses

For necessary expenses of the Selective Service System, including expenses of attendance at meetings and of training for uniformed personnel assigned to the Selective Service System, as authorized by 5 U.S.C. 4101–4118 for civilian employees; purchase of uniforms, or allowances therefor, as authorized by 5 U.S.C. 5901–5902; hire of passenger motor vehicles; services as authorized by 5 U.S.C. 3109; and not to exceed $750 for official reception and representation expenses; [$25,400,000]$24,500,000: Provided, That during the current fiscal year, the President may exempt this appropriation from the provisions of 31 U.S.C. 1341, whenever the President deems such action to be necessary in the interest of national defense: Provided further, That none of the funds appropriated by this Act may be expended for or in connection with the induction of any person into the Armed Forces of the United States. 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 90–0400–0–1–054 2010 actual CR 2012 est.

Obligations by program activity:
0001 Selective Service System 24 24 24

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 24 24 24
1930 Total budgetary resources available 24 24 24

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1 5 6
3001 Adjustments to unpaid obligations, brought forward, Oct 1 4



3020 Obligated balance, start of year (net) 5 5 6
3030 Obligations incurred, unexpired accounts 24 24 24
3040 Outlays (gross) –23 –23 –24
3081 Recoveries of prior year unpaid obligations, expired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 5 6 6

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 24 24 24
Outlays, gross:
4010 Outlays from new discretionary authority 20 19 19
4011 Outlays from discretionary balances 3 4 5



4020 Outlays, gross (total) 23 23 24
4180 Budget authority, net (total) 24 24 24
4190 Outlays, net (total) 23 23 24

The Selective Service System (SSS) continues to register men as they reach age 18, as required by law, and maintain an active database of registrant records. Should the Nation return to conscription for a national emergency, the Agency would have the first draftees at military processing centers according to the mobilization plan. The Agency also manages a program for the Nation's conscientious objectors. In cooperation with the Department of Defense, all Reserve Force Officers participating in the SSS program will remain at 175 in 2011 and 2012 to reflect readiness requirements.

The SSS will continue to strengthen its partnership with the Armed Services. The Agency will continue its national initiative to offer every young man that receives a registration acknowledgment, almost two million annually, the opportunity to volunteer for the military services.

The agency is maintaining the allocation towards the upgrade of its information technology systems. A modernized information technology system will improve business processes, while helping to sustain an "all volunteer'' military recruiting effort. This will ensure faster, more accurate processing, as well as more secure storage of personally identifiable information. It also will improve registration processing and enable better customer services via the Internet.

Object Classification (in millions of dollars)


Identification code 90–0400–0–1–054 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 10 11 11
11.8 Special personal services payments 2 2 2



11.9 Total personnel compensation 12 13 13
12.1 Civilian personnel benefits 3 3 3
23.1 Rental payments to GSA 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 5 4 4



99.9 Total new obligations 24 24 24

Employment Summary


Identification code 90–0400–0–1–054 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 124 130 130