DEPARTMENT OF HOMELAND SECURITY

Departmental Management and Operations

Federal Funds

Departmental Operations

Office of the Secretary and Executive Management

For necessary expenses of the Office of the Secretary of Homeland Security, as authorized by section 102 of the Homeland Security Act of 2002 (6 U.S.C. 112), and executive management of the Department of Homeland Security, as authorized by law, [$157,041,000] $142,533,000: Provided, That not to exceed $60,000 shall be for official reception and representation expenses, of which $20,000 shall be made available to the Office of Policy solely to host Visa Waiver Program negotiations in Washington, DC.

Office of the Under Secretary for Management

For necessary expenses of the Office of the Under Secretary for Management, as authorized by sections 701 through 705 of the Homeland Security Act of 2002 (6 U.S.C. 341 through 345), [$242,733,000] $249,058,000, of which not to exceed $3,000 shall be for official reception and representation expenses: Provided, That of the total amount made available under this heading, [$5,500,000] $5,399,000 shall remain available until expended solely for the alteration and improvement of facilities, tenant improvements, and relocation costs to consolidate Department headquarters operations at the Nebraska Avenue Complex; and [$17,641,000] $16,686,000 shall remain available until expended for the Human Resources Information Technology program: Provided further, That of the funds made available under this heading, $6,054,000 is for strengthening the Department's acquisition workforce capacity and capabilities: Provided further, That, as related 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 as it relates 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.

Department of Homeland Security Consolidated Headquarters Project

For necessary expenses to plan, acquire, construct, renovate, remediate, equip, furnish, and occupy buildings and facilities for the consolidation of department headquarters at St. Elizabeths and associated mission support consolidation, [$362,800,000] $215,273,000.

Office of the Chief Financial Officer

For necessary expenses of the Office of the Chief Financial Officer, as authorized by section 103 of the Homeland Security Act of 2002 (6 U.S.C. 113), [$65,552,000] $62,395,000, of which $11,000,000 shall remain available until expended for financial systems consolidation efforts.

Program and Financing (in millions of dollars)


Identification code 70–0100–0–1–999 2010 actual CR 2012 est.

Obligations by program activity:
0001 Office of the Secretary and Executive Management 160 159 143
0003 Under Secretary for Management 229 232 227
0004 DHS Headquarters (Nebraska Avenue Complex) 8 5 5
0005 Human Resources Information Technology 17 19 17
0006 Chief Financial Officer 50 61 62
0007 Gulf Coast Rebuilding 1
0008 DHS HQ Consolidation 1 215



0091 Direct program activities, subtotal 466 476 669



0100 Subtotal, Direct Programs 466 476 669
0881 Reimbursable program activity 45 32 66



0889 Reimbursable program activities, subtotal 45 32 66



0900 Total new obligations 511 508 735

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 28 28 17
1012 Expired unobligated bal transferred to unexpired accts 2
1021 Recoveries of prior year unpaid obligations 2



1050 Unobligated balance (total) 32 28 17
Budget authority:
Appropriations, discretionary:
1100 Appropriation - OSEM 148 148 142
1100 Appropriation - Gulf Coast Rebuild 2
1100 Appropriation - CFO 61 61 63
1100 Appropriation - USM 254 256 249
1100 Appropriation - DHS HQ Consolidation 215
1121 Appropriations transferred from other accounts 2
1130 Appropriations permanently reduced –1
1131 Unobligated balance of appropriations permanently reduced –2



1160 Appropriation, discretionary (total) 464 465 669
Spending authority from offsetting collections, discretionary:
1700 Collected 36 24 50
1701 Change in uncollected payments, Federal sources 11 8 16



1750 Spending auth from offsetting collections, disc (total) 47 32 66
1900 Budget authority (total) 511 497 735
1930 Total budgetary resources available 543 525 752
Memorandum (non-add) entries:
1940 Unobligated balance expiring –4
1941 Unexpired unobligated balance, end of year 28 17 17

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 448 485 337
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –13 –14 –22



3020 Obligated balance, start of year (net) 435 471 315
3030 Obligations incurred, unexpired accounts 511 508 735
3031 Obligations incurred, expired accounts 4
3040 Outlays (gross) –465 –656 –627
3050 Change in uncollected pymts, Fed sources, unexpired –11 –8 –16
3051 Change in uncollected pymts, Fed sources, expired 10
3080 Recoveries of prior year unpaid obligations, unexpired –2
3081 Recoveries of prior year unpaid obligations, expired –11
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 485 337 445
3091 Uncollected pymts, Fed sources, end of year –14 –22 –38



3100 Obligated balance, end of year (net) 471 315 407

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 511 497 735
Outlays, gross:
4010 Outlays from new discretionary authority 313 323 478
4011 Outlays from discretionary balances 152 333 149



4020 Outlays, gross (total) 465 656 627
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –46 –24 –50
4033 Non-Federal sources –2



4040 Offsets against gross budget authority and outlays (total) –48 –24 –50
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –11 –8 –16
4052 Offsetting collections credited to expired accounts 12



4060 Additional offsets against budget authority only (total) 1 –8 –16



4070 Budget authority, net (discretionary) 464 465 669
4080 Outlays, net (discretionary) 417 632 577
4180 Budget authority, net (total) 464 465 669
4190 Outlays, net (total) 417 632 577

The Departmental Operations account funds basic support to the Secretary of Homeland Security, including executive planning and decision-making, management of departmental operations, institutional and public liaison activities, and other program support requirements to ensure effective operation and management of the Department. Specific activities funded by the Departmental Operations account include:

Office of the Secretary and Executive Management._Directs and leads management of the Department and provides policy guidance to operating bureaus within the organization; plans and executes departmental strategies to accomplish agency objectives; provides leadership to the Department and includes the following offices: the Office of the Secretary; the Office of the Deputy Secretary; the Office of the Chief of Staff; the Office of Policy; the Office of the Executive Secretary; the Office of Public Affairs; the Office of Legislative Affairs; the Office of the General Counsel; the Office of Civil Rights and Liberties; the Office of the Citizenship and Immigration Services Ombudsman; the Office of Privacy; the Office of Counternarcotics Enforcement; and Office of Intergovernmental Affairs.

Under Secretary for Management._Oversees management and operations of the Department, including procurement and acquisition, human capital policy, security, planning and systems, facilities, property, equipment, and administrative services for the Department. The Management Directorate is comprised of the Immediate Office of the Under Secretary for Management, the Office of the Chief Procurement Officer, the Office of the Chief Human Capital Officer, the Office of the Chief of Administrative Officer, and the Office of the Chief Security Officer, which all report to the Under Secretary for Management.
Department of Homeland Security Headquarters Consolidation Project.—Provides funding for designing, building, and equipping the Department's consolidated headquarters at St. Elizabeths and consolidating mission support functions in the National Capital Region.

Chief Financial Officer._Funds basic support for financial and budget operations for the Department of Homeland Security. Provides support funding for budget policy and operations; program analysis and evaluation; development of departmental financial management policies; operations, and systems, including consolidated financial statements; oversight of all matters involving relations between the Government Accountability Office and the Office of the Inspector General; policy and operations associated with the DHS bank card program; management of department internal controls; department-wide oversight of grants and assistance awards, and resource management systems.

Object Classification (in millions of dollars)


Identification code 70–0100–0–1–999 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 136 140 198
11.3 Other than full-time permanent 11 13 18
11.5 Other personnel compensation 5 6 8
11.8 Special personal services payments 1 1 1



11.9 Total personnel compensation 153 160 225
12.1 Civilian personnel benefits 40 40 56
21.0 Travel and transportation of persons 7 7 10
22.0 Transportation of things 1 1 1
23.1 Rental payments to GSA 1 1 1
24.0 Printing and reproduction 2 2 3
25.1 Advisory and assistance services 69 69 97
25.2 Other services from non-federal sources 56 56 80
25.3 Other goods and services from federal sources 109 112 157
25.4 Operation and maintenance of facilities 2 2 3
25.5 Research and development contracts 1 1 1
25.7 Operation and maintenance of equipment 13 13 18
26.0 Supplies and materials 3 3 4
31.0 Equipment 9 9 13



99.0 Direct obligations 466 476 669
99.0 Reimbursable obligations 45 32 66



99.9 Total new obligations 511 508 735

Employment Summary


Identification code 70–0100–0–1–999 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 1,229 1,940 1,940
2001 Reimbursable civilian full-time equivalent employment 67 73 71

Analysis and Operations

For necessary expenses for intelligence analysis and operations coordination activities, as authorized by title II of the Homeland Security Act of 2002 (6 U.S.C. 121 et seq.), [$347,930,000]$355,368,000, of which not to exceed $5,000 shall be for official reception and representation expenses; and of which [$53,975,000]$58,757,000 shall remain available until September 30, [2012]2013: Provided, That of the funds made available under this heading, $391,000 is for strengthening the Departments acquisition workforce capacity and capabilities: Provided further, That 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 such funds shall be available for information technology in support of acquisition workforce effectiveness or for management solutions to improve acquisition management. 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 70–0115–0–1–751 2010 actual CR 2012 est.

Obligations by program activity:
0001 Analysis and Operations 343 341 355
0801 Reimbursable program 6 7 7



0900 Total new obligations 349 348 362

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 8 6
1010 Unobligated balance transferred to other accounts –1
1012 Expired unobligated bal transferred to unexpired accts 1
1021 Recoveries of prior year unpaid obligations 12



1050 Unobligated balance (total) 20 6
Budget authority:
Appropriations, discretionary:
1100 Appropriation 335 335 355
1120 Appropriations transferred to other accounts –2
1130 Appropriations permanently reduced –3



1160 Appropriation, discretionary (total) 330 335 355
Spending authority from offsetting collections, discretionary:
1701 Change in uncollected payments, Federal sources 6 7 7
1900 Budget authority (total) 336 342 362
1930 Total budgetary resources available 356 348 362
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
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) 263 237 257
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –3 –6 –13



3020 Obligated balance, start of year (net) 260 231 244
3030 Obligations incurred, unexpired accounts 349 348 362
3040 Outlays (gross) –360 –328 –355
3050 Change in uncollected pymts, Fed sources, unexpired –6 –7 –7
3051 Change in uncollected pymts, Fed sources, expired 3
3080 Recoveries of prior year unpaid obligations, unexpired –12
3081 Recoveries of prior year unpaid obligations, expired –3
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 237 257 264
3091 Uncollected pymts, Fed sources, end of year –6 –13 –20



3100 Obligated balance, end of year (net) 231 244 244

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 336 342 362
Outlays, gross:
4010 Outlays from new discretionary authority 193 172 182
4011 Outlays from discretionary balances 167 156 173



4020 Outlays, gross (total) 360 328 355
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –3 –7 –7
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –6 –7 –7
4052 Offsetting collections credited to expired accounts 3 7 7



4060 Additional offsets against budget authority only (total) –3



4070 Budget authority, net (discretionary) 330 335 355
4080 Outlays, net (discretionary) 357 321 348
4180 Budget authority, net (total) 330 335 355
4190 Outlays, net (total) 357 321 348

The Analysis and Operations appropriation provides resources for the support of the Office of Intelligence and Analysis (I&A) and the Office of Operations Coordination and Planning (OPS). This appropriation includes both National Intelligence Program (NIP) funds for I&A and non-NIP funds for OPS. Even though these two offices have distinct missions, they work closely together and collaborate with other Departmental components and related Federal agencies, as well as state, local, tribal, foreign, and private sector partners, to improve intelligence analysis, information sharing, incident management support, and situational awareness.

Office of Intelligence and Analysis (I&A)._I&A is responsible for the Department's intelligence and information gathering and sharing capabilities for and among all components of DHS state, local, and private sector partners, and the Intelligence Community (IC). As a member of the IC, I&A's primary contribution to our national security is its ability to execute its homeland security intelligence analysis and warning mission while serving as a nexus for integration and coordination of actionable intelligence from both domestic and foreign sources. I&A serves as the primary Federal interface with State and Local fusion centers, providing for reciprocal intelligence and information sharing in support of homeland security operations across all levels of government and the private sector. The blending of actionable intelligence, coupled with access to component and stakeholder source data, allows for unique analytical mission support and the subsequent development of high quality intelligence-related products. The Under Secretary for Intelligence and Analysis (U/SIA) leads I&A and is the Department's Chief Intelligence Officer (CINT) responsible for managing the entire DHS Intelligence Enterprise, and is also the Department's Chief Information Sharing Officer responsible for implementing the objectives of the Program Manager-Information Sharing Environment (PM-ISE) within DHS.

Office of Operations Coordination and Planning (OPS)._The mission of OPS is to integrate DHS and interagency planning and operations coordination efforts in order to prevent, protect, respond to, and recover from terrorist threats/attacks or threats from other man-made or natural disasters. OPS plays a pivotal role in the DHS mission to lead the unified national effort to secure America by facilitating the Secretary's responsibilities across the full spectrum of incident management efforts (i.e., prevention, protection, response and recovery). OPS provides situational awareness, assessments, and operations coordination for the DHS Secretary and facilitates operational information sharing with all DHS components, as well as for Federal, state, local, tribal, private sector, and international partners. In support of the Secretary's role as the Principal Federal Official for domestic incident management, OPS develops and coordinates Departmental and interagency strategic-level operations plans. Additionally, OPS supports the DHS mission to lead the national unified effort to secure America by maintaining the National Operations Center (NOC) and by providing 24/7 incident management capabilities to ensure a seamless integration of threat monitoring and information flow. The NOC serves as a 24/7 multi-agency organization, fusing law enforcement, national intelligence, emergency response, and private sector reporting. The NOC is the primary national-level hub for domestic incident management, operations coordination, and situational awareness.

Object Classification (in millions of dollars)


Identification code 70–0115–0–1–751 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 60 65 94
11.3 Other than full-time permanent 1
11.5 Other personnel compensation 2 2 2



11.9 Total personnel compensation 62 67 97
12.1 Civilian personnel benefits 17 18 33
21.0 Travel and transportation of persons 5 5 7
22.0 Transportation of things 1 1
23.1 Rental payments to GSA 10 14 12
23.2 Rental payments 1 1
23.3 Communications, utilities, and miscellaneous charges 2
25.1 Advisory and assistance services 167 184 112
25.2 Other services from non-federal sources 2 9
25.3 Other goods and services from federal sources 57 38 49
25.7 Operation and maintenance of equipment 16 2 4
26.0 Supplies and materials 2 3 2
31.0 Equipment 4 8 26
32.0 Land and structures 1



99.0 Direct obligations 343 341 355
99.0 Reimbursable obligations 6 7 7



99.9 Total new obligations 349 348 362

Employment Summary


Identification code 70–0115–0–1–751 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 496 793 1,017
2001 Reimbursable civilian full-time equivalent employment 3 4 7

Counterterrorism Fund

Program and Financing (in millions of dollars)


Identification code 70–0101–0–1–751 2010 actual CR 2012 est.

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



1050 Unobligated balance (total) 6
Budget authority:
Appropriations, discretionary:
1131 Unobligated balance of appropriations permanently reduced –6
1930 Total budgetary resources available
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross –6
4180 Budget authority, net (total) –6
4190 Outlays, net (total)

Office of the Chief Information Officer

For necessary expenses of the Office of the Chief Information Officer, as authorized by section 103 of the Homeland Security Act of 2002 (6 U.S.C. 113), and Department-wide technology investments, [$398,459,000] $277,972,000; of which [$82,727,000] $105,578,000 shall be available for salaries and expenses; and of which [$315,732,000] $172,394,000, to remain available until expended, shall be available for development and acquisition of information technology equipment, software, services, and related activities for the Department of Homeland Security: Provided, That of the funds made available for salaries and expenses, $253,000 shall be for strengthening the capacity and capabilities of the acquisition workforce (as defined by the Office of Federal Procurement Policy Act, as amended (41 U.S.C. 401 et seq.)), including the recruitment, hiring, training, and retention of such workforce and information technology in support of acquisition workforce effectiveness or for management solutions to improve acquisition management. 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 70–0102–0–1–751 2010 actual CR 2012 est.

Obligations by program activity:
0001 Salaries and Expenses 93 83 105
0002 Information Technology Services 51 56 32
0003 Security Activities 158 185 90
0005 Homeland Secure Data Network 48
0006 Spectrum Relocation Fund 4
0007 National Cyber Security Center 2
0008 National Security Systems 74 51



0091 Direct program activities, subtotal 356 398 278



0100 Subtotal, Direct Programs 356 398 278
0881 Reimbursable program activity 55 131 131



0889 Reimbursable program activities, subtotal 55 131 131



0900 Total new obligations 411 529 409

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 44 68 8
1021 Recoveries of prior year unpaid obligations 28



1050 Unobligated balance (total) 72 68 8
Budget authority:
Appropriations, discretionary:
1100 Appropriation 338 338 278
1121 Appropriations transferred from other accounts 7



1160 Appropriation, discretionary (total) 345 338 278
Spending authority from offsetting collections, discretionary:
1700 Collected 20 43 43
1701 Change in uncollected payments, Federal sources 42 88 88



1750 Spending auth from offsetting collections, disc (total) 62 131 131
1900 Budget authority (total) 407 469 409
1930 Total budgetary resources available 479 537 417
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 68 8 8

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 353 345 245
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –36 –55 –143



3020 Obligated balance, start of year (net) 317 290 102
3030 Obligations incurred, unexpired accounts 411 529 409
3031 Obligations incurred, expired accounts 3
3040 Outlays (gross) –386 –629 –537
3050 Change in uncollected pymts, Fed sources, unexpired –42 –88 –88
3051 Change in uncollected pymts, Fed sources, expired 23
3080 Recoveries of prior year unpaid obligations, unexpired –28
3081 Recoveries of prior year unpaid obligations, expired –8
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 345 245 117
3091 Uncollected pymts, Fed sources, end of year –55 –143 –231



3100 Obligated balance, end of year (net) 290 102 –114

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 407 469 409
Outlays, gross:
4010 Outlays from new discretionary authority 155 328 287
4011 Outlays from discretionary balances 231 301 250



4020 Outlays, gross (total) 386 629 537
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –37 –43 –43
4033 Non-Federal sources –5



4040 Offsets against gross budget authority and outlays (total) –42 –43 –43
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –42 –88 –88
4052 Offsetting collections credited to expired accounts 22



4060 Additional offsets against budget authority only (total) –20 –88 –88



4070 Budget authority, net (discretionary) 345 338 278
4080 Outlays, net (discretionary) 344 586 494
4180 Budget authority, net (total) 345 338 278
4190 Outlays, net (total) 344 586 494

This account includes funding for department-wide investments in information technology and operating expenses for the Office of the Chief Information Officer. Funding from this account will be used for department-wide investments and high-priority investments that DHS components need to modernize business processes and increase efficiency through information technology improvements. The account includes costs for operations and investments in program activities such as Information Technology Services, Infrastructure and Security Activities, and the Homeland Secure Data Network.

Object Classification (in millions of dollars)


Identification code 70–0102–0–1–751 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 17 16 26
11.5 Other personnel compensation 1 1 1



11.9 Total personnel compensation 18 17 27
12.1 Civilian personnel benefits 5 5 14
21.0 Travel and transportation of persons 1 1 1
23.1 Rental payments to GSA 8 6
23.3 Communications, utilities, and miscellaneous charges 7
25.1 Advisory and assistance services 67 82 40
25.2 Other services from non-federal sources 2 18 4
25.3 Other goods and services from federal sources 125 68 48
25.4 Operation and maintenance of facilities 16 11
25.7 Operation and maintenance of equipment 112 125 87
26.0 Supplies and materials 1
31.0 Equipment 16 58 40
32.0 Land and structures 2



99.0 Direct obligations 356 398 278
99.0 Reimbursable obligations 55 131 131



99.9 Total new obligations 411 529 409

Employment Summary


Identification code 70–0102–0–1–751 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 146 140 211

Working Capital Fund

Program and Financing (in millions of dollars)


Identification code 70–4640–0–4–751 2010 actual CR 2012 est.

Obligations by program activity:
0801 Reimbursable program 683 790 790

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 40 50 50
1021 Recoveries of prior year unpaid obligations 30



1050 Unobligated balance (total) 70 50 50
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 590 790 752
1701 Change in uncollected payments, Federal sources 73



1750 Spending auth from offsetting collections, disc (total) 663 790 752
1930 Total budgetary resources available 733 840 802
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 50 50 12

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 275 396 396
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –294 –367 –367



3020 Obligated balance, start of year (net) –19 29 29
3030 Obligations incurred, unexpired accounts 683 790 790
3040 Outlays (gross) –532 –790 –752
3050 Change in uncollected pymts, Fed sources, unexpired –73
3080 Recoveries of prior year unpaid obligations, unexpired –30
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 396 396 434
3091 Uncollected pymts, Fed sources, end of year –367 –367 –367



3100 Obligated balance, end of year (net) 29 29 67

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 663 790 752
Outlays, gross:
4010 Outlays from new discretionary authority 363 790 752
4011 Outlays from discretionary balances 169



4020 Outlays, gross (total) 532 790 752
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –590 –790 –752
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –73



4070 Budget authority, net (discretionary)
4080 Outlays, net (discretionary) –58
4180 Budget authority, net (total)
4190 Outlays, net (total) –58

The Department of Homeland Security Working Capital Fund finances, on a reimbursable basis, those administrative services that can be performed most efficiently at the Department level. The Department of Homeland Security Working Capital Fund was authorized in the Department of Homeland Security Appropriations Act, 2004.

Object Classification (in millions of dollars)


Identification code 70–4640–0–4–751 2010 actual CR 2012 est.

Reimbursable obligations:
Personnel compensation:
11.1 Full-time permanent 39 44 44
11.5 Other personnel compensation 2 1 1



11.9 Total personnel compensation 41 45 45
12.1 Civilian personnel benefits 11 13 13
23.1 Rental payments to GSA 69 94 94
23.3 Communications, utilities, and miscellaneous charges 11 23 23
25.1 Advisory and assistance services 39 15 15
25.2 Other services from non-federal sources 15 108 108
25.3 Other goods and services from federal sources 120 294 294
25.7 Operation and maintenance of equipment 266 111 111
26.0 Supplies and materials 2 1 1
31.0 Equipment 109 86 86



99.0 Reimbursable obligations 683 790 790



99.9 Total new obligations 683 790 790

Employment Summary


Identification code 70–4640–0–4–751 2010 actual CR 2012 est.

2001 Reimbursable civilian full-time equivalent employment 453 450 450

Trust Funds

Gifts and Donations

Special and Trust Fund Receipts (in millions of dollars)


Identification code 70–8244–0–7–453 2010 actual CR 2012 est.

0100 Balance, start of year 1
Receipts:
0240 Earnings on Investments, Gifts and Bequests for Disaster Relie 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 70–8244–0–7–453 2010 actual CR 2012 est.

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 3 3 3
1930 Total budgetary resources available 3 3 3
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 3 3 3
4180 Budget authority, net (total)
4190 Outlays, net (total)

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 3
5001 Total investments, EOY: Federal securities: Par value 3 3

This account represents contributions to the Department from private sources and through the "Heroes" semi-postal stamp program, and includes bequests and gifts from the estate of Cora Brown given to the Federal Emergency Management Agency.

Office of the Inspector General

Federal Funds

Operating Expenses

For necessary expenses of the Office of Inspector General in carrying out the provisions of the Inspector General Act of 1978 (5 U.S.C. App.), [$129,806,000]$144,318,000, of which not to exceed [$300,000]$300,000 may be used for certain confidential operational expenses, including the payment of informants, to be expended at the direction of the Inspector General. 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 70–0200–0–1–751 2010 actual CR 2012 est.

Obligations by program activity:
0001 Inspections and Investigations 133 130 144
0801 Reimbursable program 18 18 18



0900 Total new obligations 151 148 162

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 9 8 8
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 10 8 8
Budget authority:
Appropriations, discretionary:
1100 Appropriation 114 114 144
1121 Appropriations transferred from other accounts 21 16



1160 Appropriation, discretionary (total) 135 130 144
Spending authority from offsetting collections, discretionary:
1700 Collected 6 18 18
1701 Change in uncollected payments, Federal sources 9



1750 Spending auth from offsetting collections, disc (total) 15 18 18
1900 Budget authority (total) 150 148 162
1930 Total budgetary resources available 160 156 170
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year 8 8 8

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 35 38 36
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –13 –12 –12



3020 Obligated balance, start of year (net) 22 26 24
3030 Obligations incurred, unexpired accounts 151 148 162
3031 Obligations incurred, expired accounts 1
3040 Outlays (gross) –145 –150 –162
3050 Change in uncollected pymts, Fed sources, unexpired –9
3051 Change in uncollected pymts, Fed sources, expired 10
3080 Recoveries of prior year unpaid obligations, unexpired –1
3081 Recoveries of prior year unpaid obligations, expired –3
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 38 36 36
3091 Uncollected pymts, Fed sources, end of year –12 –12 –12



3100 Obligated balance, end of year (net) 26 24 24

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 150 148 162
Outlays, gross:
4010 Outlays from new discretionary authority 119 123 136
4011 Outlays from discretionary balances 26 27 26



4020 Outlays, gross (total) 145 150 162
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –15 –18 –19
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –9
4052 Offsetting collections credited to expired accounts 9 1



4060 Additional offsets against budget authority only (total) 1



4070 Budget authority, net (discretionary) 135 130 144
4080 Outlays, net (discretionary) 130 132 143
4180 Budget authority, net (total) 135 130 144
4190 Outlays, net (total) 130 132 143

This account finances the Office of Inspector General's (OIG) cost of conducting and supervising audits, inspections, and investigations relating to the programs and operations of the Department to promote economy, efficiency, and effectiveness and to prevent and detect fraud, waste, and abuse in such programs and operations. The Budget reflects resources that will enable the OIG to perform its oversight responsibilities, as well as assist DHS in achieving its goal of "organizational excellence." The resources requested will increase the number of reports that the OIG is able to produce and its ability to provide a greater number departmental managers with recommendations to ensure that their program/activities are operating in the most economical, efficient, and effective manner possible. In addition, the resources will enable the OIG to conduct new audits annually, including in-house grant audits of state grantees and local government sub-grantees; adequately staff existing investigative field offices; address major information technology issues facing the Department in the various stages of development and implementation; and continue the prominent operations of the OIG's Emergency Management Oversight office.

Object Classification (in millions of dollars)


Identification code 70–0200–0–1–751 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 64 71 75
11.3 Other than full-time permanent 2 2 2
11.5 Other personnel compensation 5 5 5



11.9 Total personnel compensation 71 78 82
12.1 Civilian personnel benefits 21 21 23
21.0 Travel and transportation of persons 4 5 6
23.1 Rental payments to GSA 11 11 14
23.3 Communications, utilities, and miscellaneous charges 3 3 3
25.1 Advisory and assistance services 4 1 1
25.2 Other services from non-federal sources 4 3 6
25.3 Other goods and services from federal sources 8 3 4
26.0 Supplies and materials 1 1 1
31.0 Equipment 4 4 4
32.0 Land and structures 2



99.0 Direct obligations 133 130 144
99.0 Reimbursable obligations 18 18 18



99.9 Total new obligations 151 148 162

Employment Summary


Identification code 70–0200–0–1–751 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 6881 665 676

1The 688 FTEs displayed includes 628 fulltime employees, 40 core employess, 16 summerhire employees and 4 ARRA employees.

Citizenship and Immigration Services

Federal Funds

United States Citizenship and Immigration Services

For necessary expenses for citizenship and immigration services, [$385,800,000]$369,477,000, of which [$207,000,000]$203,400,000 is for processing applications for asylum or refugee status; and of which [$137,000,000] $132,361,000 is for immigration verification programs, including the E-Verify Program, as authorized by section 402 of the Illegal Immigration Reform and Immigrant Responsibility Act of 1996 (8 U.S.C. 1324a note), to assist United States employers with maintaining a legal workforce: Provided, That notwithstanding any other provision of law, funds available to United States Citizenship and Immigration Services may be used to acquire, operate, equip, and dispose of up to five vehicles, for replacement only, for areas where the Administrator of General Services does not provide vehicles for lease: Provided further, That the Director of United States Citizenship and Immigration Services may authorize employees who are assigned to those areas to use such vehicles to travel between the employees' residences and places of employment: Provided, That of the funds made available under this heading, $1,467,000 shall be for strengthening the capacity and capabilities of the acquisition workforce (as defined by the Office of Federal Procurement Policy Act, as amended (41 U.S.C. 401 et seq.)), including the recruitment, hiring, training, and retention of such workforce and information technology in support of acquisition workforce effectiveness or for management solutions to improve acquisition management: Provided further, That none of the funds made available in this Act for grants for immigrant integration may be used to provide services to aliens who have not been lawfully admitted for permanent residence. 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 70–0300–0–1–751 2010 actual CR 2012 est.

0100 Balance, start of year 97 52 43
Receipts:
0260 Immigration Examination Fee 2,333 2,551 2,486
0261 H-1B Nonimmigrant Petitioner Account 228 251 251
0262 H-1B and L Fraud Prevention and Detection Account 114 105 105



0299 Total receipts and collections 2,675 2,907 2,842



0400 Total: Balances and collections 2,772 2,959 2,885
Appropriations:
0500 Citizenship and Immigration Services –2,333 –2,551 –2,486
0501 Citizenship and Immigration Services –11 –13 –13
0502 Citizenship and Immigration Services –70 –52 –35
0503 Training and Employment Services –114 –125 –125
0504 State Unemployment Insurance and Employment Service Operations –11 –13 –13
0505 Salaries and Expenses 50
0506 Salaries and Expenses –70 –60
0507 Salaries and Expenses 50
0508 Salaries and Expenses –35
0509 Salaries and Expenses –16
0510 Diplomatic and Consular Programs –70 –35 –35
0511 Diplomatic and Consular Programs –17 –17
0512 Education and Human Resources –91 –100 –100



0599 Total appropriations –2,720 –2,916 –2,875



0799 Balance, end of year 52 43 10

Program and Financing (in millions of dollars)


Identification code 70–0300–0–1–751 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 2,635 3,116 2,937
0801 Reimbursable program 23 29 29



0900 Total new obligations 2,658 3,145 2,966

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 872 920 701
1012 Expired unobligated bal transferred to unexpired accts 2
1020 Adjustment of unobligated bal brought forward, Oct 1 –32
1021 Recoveries of prior year unpaid obligations 119 61 16



1050 Unobligated balance (total) 961 981 717
Budget authority:
Appropriations, discretionary:
1100 Appropriation 235 224 369
1120 Appropriations transferred to other accounts –4 –4
1121 Appropriations transferred from other accounts 11



1160 Appropriation, discretionary (total) 246 220 365
Appropriations, mandatory:
1201 Appropriation (examinations fee) 2,333 2,551 2,486
1201 Appropriation (H-1B fee) 11 13 13
1201 Appropriation (H-1B L Fraud Fee ) 70 52 35
1220 Appropriations transferred to other accounts –4



1260 Appropriations, mandatory (total) 2,410 2,616 2,534
Spending authority from offsetting collections, mandatory:
1800 Collected 32 29 29
1801 Change in uncollected payments, Federal sources –5



1850 Spending auth from offsetting collections, mand (total) 27 29 29
1900 Budget authority (total) 2,683 2,865 2,928
1930 Total budgetary resources available 3,644 3,846 3,645
Memorandum (non-add) entries:
1940 Unobligated balance expiring –66
1941 Unexpired unobligated balance, end of year 920 701 679

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 971 967 1,181
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –47 –10 –10
3011 Adjustments to uncollected pymts, Fed sources, brought forward, Oct 1 32



3020 Obligated balance, start of year (net) 956 957 1,171
3030 Obligations incurred, unexpired accounts 2,658 3,145 2,966
3031 Obligations incurred, expired accounts 2
3040 Outlays (gross) –2,529 –2,870 –3,022
3050 Change in uncollected pymts, Fed sources, unexpired 5
3080 Recoveries of prior year unpaid obligations, unexpired –119 –61 –16
3081 Recoveries of prior year unpaid obligations, expired –16
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 967 1,181 1,109
3091 Uncollected pymts, Fed sources, end of year –10 –10 –10



3100 Obligated balance, end of year (net) 957 1,171 1,099

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 246 220 365
Outlays, gross:
4010 Outlays from new discretionary authority 53 186 310
4011 Outlays from discretionary balances 70 113 81



4020 Outlays, gross (total) 123 299 391
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1
Additional offsets against gross budget authority only:
4052 Offsetting collections credited to expired accounts 1



4070 Budget authority, net (discretionary) 246 220 365
4080 Outlays, net (discretionary) 122 299 391
Mandatory:
4090 Budget authority, gross 2,437 2,645 2,563
Outlays, gross:
4100 Outlays from new mandatory authority 1,842 2,108 2,056
4101 Outlays from mandatory balances 564 463 575



4110 Outlays, gross (total) 2,406 2,571 2,631
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –24 –29 –29
4123 Non-Federal sources –8



4130 Offsets against gross budget authority and outlays (total) –32 –29 –29
Additional offsets against gross budget authority only:
4140 Change in uncollected pymts, Fed sources, unexpired 5



4160 Budget authority, net (mandatory) 2,410 2,616 2,534
4170 Outlays, net (mandatory) 2,374 2,542 2,602
4180 Budget authority, net (total) 2,656 2,836 2,899
4190 Outlays, net (total) 2,496 2,841 2,993

The mission of U.S. Citizenship and Immigration Services (USCIS) is to adjudicate and grant immigration and citizenship benefits, provide accurate and useful information to its customers, and promote an awareness and understanding of citizenship in support of immigrant integration, while also protecting the integrity of our Nation's immigration system. USCIS approves millions of immigration benefit applications each year, ranging from work authorization and lawful permanent residency to asylum and refugee status. The Budget continues to invest in technology to improve and automate business operations, eliminate paper-based processing, improve information sharing, and enhance USCIS' ability to identify and prevent immigration benefit fraud.

The Budget assumes that USCIS will continue to be funded primarily through fees on the applications and petitions it adjudicates.

Object Classification (in millions of dollars)


Identification code 70–0300–0–1–751 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 791 832 854
11.3 Other than full-time permanent 9
11.5 Other personnel compensation 13 17 16



11.9 Total personnel compensation 813 849 870
12.1 Civilian personnel benefits 234 235 245
13.0 Benefits for former personnel 2 2 2
21.0 Travel and transportation of persons 22 26 36
22.0 Transportation of things 10 12 11
23.1 Rental payments to GSA 202 199 204
23.2 Rental payments to others 5 5 5
23.3 Communications, utilities, and miscellaneous charges 45 51 47
24.0 Printing and reproduction 7 8 9
25.1 Advisory and assistance services 830 1,168 1,012
25.2 Other services from non-federal sources 17 27 72
25.3 Other goods and services from federal sources 234 258 185
25.7 Operation and maintenance of equipment 42 48 58
25.8 Subsistence and support of persons 46 53 48
26.0 Supplies and materials 22 27 26
31.0 Equipment 81 84 82
32.0 Land and structures 5 6 5
41.0 Grants, subsidies, and contributions 16 55 17
42.0 Insurance claims and indemnities 2 3 3



99.0 Direct obligations 2,635 3,116 2,937
99.0 Reimbursable obligations 23 29 29



99.9 Total new obligations 2,658 3,145 2,966

Employment Summary


Identification code 70–0300–0–1–751 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 10,224 11,421 11,633

United States Secret Service

Federal Funds

salaries and expenses

For necessary expenses of the United States Secret Service, including: purchase of not to exceed 652 vehicles for police-type use for replacement only; hire of passenger motor vehicles; purchase of motorcycles made in the United States; hire of aircraft; services of expert witnesses at such rates as may be determined by the Director of the Secret Service; rental of buildings in the District of Columbia, and fencing, lighting, guard booths, and other facilities on private or other property not in Government ownership or control, as may be necessary to perform protective functions; payment of per diem or subsistence allowances to employees where a protective assignment during the actual day or days of the visit of a protectee requires an employee to work 16 hours per day or to remain overnight at a post of duty; conduct of and participation in firearms matches; presentation of awards; travel of United States Secret Service employees on protective missions without regard to the limitations on such expenditures in this or any other Act; research and development; grants to conduct behavioral research in support of protective research and operations; and payment in advance for commercial accommodations as may be necessary to perform protective functions; [$1,567,642,000] $1,691,751,000, of which not to exceed $25,000 shall be for official reception and representation expenses; of which not to exceed $100,000 shall be to provide technical assistance and equipment to foreign law enforcement organizations in counterfeit investigations; of which $2,366,000 shall be for forensic and related support of investigations of missing and exploited children; and of which $6,000,000 shall be for a grant for activities related to the investigations of missing and exploited children and shall remain available until expended: Provided, That up to $18,000,000 for protective travel shall remain available until September 30, [2012]2013: Provided further, That up to [$1,000,000]$19,307,000 for National Special Security Events shall remain available until expended: Provided further, That the United States Secret Service is authorized to obligate funds in anticipation of reimbursements from Federal agencies and entities, as defined in section 105 of title 5, United States Code, receiving training sponsored by the James J. Rowley Training Center, except that total obligations at the end of the fiscal year shall not exceed total budgetary resources available under this heading at the end of the fiscal year: Provided further, That none of the funds made available under this heading shall be available to compensate any employee for overtime in an annual amount in excess of $35,000, except that the Secretary of Homeland Security, or the designee of the Secretary, may waive that amount as necessary for national security purposes: Provided further, That none of the funds made available to the United States Secret Service by this Act or by previous appropriations Acts may be made available for the protection of the head of a Federal agency other than the Secretary of Homeland Security: Provided further, That the Director of the United States Secret Service may enter into an agreement to perform such service on a fully reimbursable basis: Provided, That of the funds made available under this heading, $671,000 shall be for strengthening the capacity and capabilities of the acquisition workforce (as defined by the Office of Federal Procurement Policy Act, as amended (41 U.S.C. 401 et seq.)), including the recruitment, hiring, training, and retention of such workforce and information technology in support of acquisition workforce effectiveness or for management solutions to improve acquisition management. 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 70–0400–0–1–751 2010 actual CR 2012 est.

Obligations by program activity:
0001 Protection of persons and facilities 792 800 849
0002 Protective intelligence activities 70 68 68
0003 Presidential candidate nominee protection 113
0004 White House Mail Screening 20 22 24
0005 National Special Security Events 1 1 19
0006 Headquarters, management and administration 195 247 247
0007 Rowley Training Center 55 54 56
0008 Domestic field operations 258 261 224
0009 International field operations, adminstration and operations 31 31 31
0010 Electronic crimes special agent program and electronic crimes task forces 56 57 53
0011 Support for missing and exploited children 8 8 8



0091 Direct Program by Activities - Subtotal (1 level) 1,486 1,549 1,692
0801 Reimbursable program 30 14 12



0900 Total new obligations 1,516 1,563 1,704

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 58 71 1
1011 Unobligated balance transferred from other accounts 9
1012 Expired unobligated bal transferred to unexpired accts 5



1050 Unobligated balance (total) 72 71 1
Budget authority:
Appropriations, discretionary:
1100 Appropriation 1,479 1,479 1,692
1121 Appropriations transferred from other accounts 7



1160 Appropriation, discretionary (total) 1,486 1,479 1,692
Spending authority from offsetting collections, discretionary:
1700 Collected 8 14 12
1701 Change in uncollected payments, Federal sources 22



1750 Spending auth from offsetting collections, disc (total) 30 14 12
1900 Budget authority (total) 1,516 1,493 1,704
1930 Total budgetary resources available 1,588 1,564 1,705
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year 71 1 1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 292 332 267
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –8 –23 –23



3020 Obligated balance, start of year (net) 284 309 244
3030 Obligations incurred, unexpired accounts 1,516 1,563 1,704
3031 Obligations incurred, expired accounts –14
3040 Outlays (gross) –1,454 –1,628 –1,672
3050 Change in uncollected pymts, Fed sources, unexpired –22
3051 Change in uncollected pymts, Fed sources, expired 7
3081 Recoveries of prior year unpaid obligations, expired –8
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 332 267 299
3091 Uncollected pymts, Fed sources, end of year –23 –23 –23



3100 Obligated balance, end of year (net) 309 244 276

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1,516 1,493 1,704
Outlays, gross:
4010 Outlays from new discretionary authority 1,227 1,275 1,454
4011 Outlays from discretionary balances 208 353 218



4020 Outlays, gross (total) 1,435 1,628 1,672
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –15 –14 –12
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –22
4052 Offsetting collections credited to expired accounts 7



4060 Additional offsets against budget authority only (total) –15



4070 Budget authority, net (discretionary) 1,486 1,479 1,692
4080 Outlays, net (discretionary) 1,420 1,614 1,660
Mandatory:
4090 Budget authority, gross
Outlays, gross:
4101 Outlays from mandatory balances 19
4180 Budget authority, net (total) 1,486 1,479 1,692
4190 Outlays, net (total) 1,439 1,614 1,660

The United States Secret Service (USSS) performs two critical homeland security missions: protection and criminal investigation. Through its protective mission, the Secret Service preserves continuity of government and ensures security at events of national significance by protecting the President and Vice President, their families, visiting heads-of-state/government, and other designated individuals. The USSS also investigates threats against these protectees; protects the White House, the Vice President's Residence, Foreign Missions, and other designated buildings within the Washington, D.C. area; and designs, coordinates, and implements operational security plans for designated National Special Security Events .

Through its investigative mission, the USSS prevents cyber crime and other malicious uses of cyberspace that can create economic instability and undermine confidence in U.S. financial systems. The Secret Service does this by investigating violations of laws relating to: counterfeiting of obligations and securities of the United States; financial crimes, such as access device fraud, financial institution fraud, identity theft, and computer fraud; and computer-based attacks on our nation's financial, banking, and telecommunications infrastructure.

In order to fulfill its protective and investigative mission, the Secret Service maintains both domestic and international offices and employs special agents, uniformed officers, and support personnel.

Object Classification (in millions of dollars)


Identification code 70–0400–0–1–751 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 582 588 602
11.3 Other than full-time permanent 4 4 4
11.5 Other personnel compensation 163 160 182



11.9 Total personnel compensation 749 752 788
12.1 Civilian personnel benefits 305 294 293
21.0 Travel and transportation of persons 71 117 141
22.0 Transportation of things 7 8 9
23.1 Rental payments to GSA 79 83 83
23.2 Rental payments to others 4 1 2
23.3 Communications, utilities, and miscellaneous charges 27 28 35
24.0 Printing and reproduction 1 1 1
25.2 Other services from non-federal sources 128 139 176
26.0 Supplies and materials 20 19 22
31.0 Equipment 74 89 125
32.0 Land and structures 15 12 11
41.0 Grants, subsidies, and contributions 6 6 6



99.0 Direct obligations 1,486 1,549 1,692
99.0 Reimbursable obligations 30 14 12



99.9 Total new obligations 1,516 1,563 1,704

Employment Summary


Identification code 70–0400–0–1–751 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 6,760 7,048 7,047
2001 Reimbursable civilian full-time equivalent employment 6 7 7

Contribution for Annuity Benefits, United States Secret Service

Program and Financing (in millions of dollars)


Identification code 70–0405–0–1–751 2010 actual CR 2012 est.

Obligations by program activity:
0304 Mandatory-DC Annuity 244 240 245



0900 Total new obligations (object class 12.1) 244 240 245

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 244 240 245
1930 Total budgetary resources available 244 240 245

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 21 20
3030 Obligations incurred, unexpired accounts 244 240 245
3040 Outlays (gross) –223 –241 –245
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 21 20 20

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 244 240 245
Outlays, gross:
4100 Outlays from new mandatory authority 223 220 225
4101 Outlays from mandatory balances 21 20



4110 Outlays, gross (total) 223 241 245
4180 Budget authority, net (total) 244 240 245
4190 Outlays, net (total) 223 241 245

This account provides the Secret Service funding for contributions to the District of Columbia's Police and Firefighters Retirement Plan (DC Annuity).

acquisition, construction, improvements, and related expenses

For necessary expenses for acquisition, construction, repair, alteration, and improvement of facilities, [$3,975,000]$6,780,000, 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 70–0401–0–1–751 2010 actual CR 2012 est.

Obligations by program activity:
0001 Rowley Training Center 13 8 7

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 12 4
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 13 4
Budget authority:
Appropriations, discretionary:
1100 Appropriation 4 4 7
1930 Total budgetary resources available 17 8 7
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) 3 8 8
3030 Obligations incurred, unexpired accounts 13 8 7
3040 Outlays (gross) –7 –8 –7
3080 Recoveries of prior year unpaid obligations, unexpired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 8 8 8

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 4 4 7
Outlays, gross:
4010 Outlays from new discretionary authority 3 3 6
4011 Outlays from discretionary balances 4 5 1



4020 Outlays, gross (total) 7 8 7
4180 Budget authority, net (total) 4 4 7
4190 Outlays, net (total) 7 8 7

This account provides for security upgrades of existing facilities, for continued development of the current Master Plan, and for maintenance and renovation of existing facilities to ensure efficient and full utilization of the James J. Rowley Training Center.

Object Classification (in millions of dollars)


Identification code 70–0401–0–1–751 2010 actual CR 2012 est.

Direct obligations:
25.2 Other services from non-federal sources 6 5 4
32.0 Land and structures 7 3 3



99.9 Total new obligations 13 8 7

Transportation Security Administration

Federal Funds

aviation security

For necessary expenses of the Transportation Security Administration related to providing civil aviation security services pursuant to the Aviation and Transportation Security Act (Public Law 107–71; 115 Stat. 597; 49 U.S.C. 40101 note), [$5,559,894,000]$5,401,165,000, to remain available until September 30, [2012]2013, of which not to exceed $10,000 shall be for official reception and representation expenses: Provided, That of the total amount made available under this heading, not to exceed [$4,470,968,000]$4,316,308,000 shall be for screening operations, of which [$705,957,000]$605,003,000 shall be available for explosives detection systems; and not to exceed [$1,088,926,000]$1,084,857,000 shall be for aviation security direction and enforcement: Provided further, That of the amount made available in the preceding proviso for explosives detection systems, [$373,832,000]$272,738,000 shall be available for the purchase and installation of these systems: Provided further, That any award to deploy explosives detection systems shall be based on risk, the airport's current reliance on other screening solutions, lobby congestion resulting in increased security concerns, high injury rates, airport readiness, and increased cost effectiveness: Provided further, That security service fees authorized under section 44940 of title 49, United States Code, shall be credited to this appropriation as offsetting collections and shall be available only for aviation security: Provided further, That the sum appropriated under this heading from the general fund shall be reduced on a dollar-for-dollar basis as such offsetting collections are received during fiscal year [2011]2012, so as to result in a final fiscal year appropriation from the general fund estimated at not more than [$3,410,334,000]$2,689,665,000: Provided further, That any security service fees collected in excess of the amount made available under this heading shall become available during fiscal year [2012]2013: Provided further, That notwithstanding section 44923 of title 49, United States Code, the share of the cost of the Federal Government for a project shall not exceed 90 percent, and any funds in the Aviation Security Capital Fund established [all funding provided] by section 44923(h) of title 49, United States Code, may be distributed in any manner deemed necessary to ensure aviation security: Provided further, That Members of the United States House of Representatives and United States Senate, including the leadership; the heads of Federal agencies and commissions, including the Secretary, Deputy Secretary, Under Secretaries, and Assistant Secretaries of the Department of Homeland Security; the United States Attorney General and Assistant Attorneys General and the United States Attorneys[attorneys]; and senior members of the Executive Office of the President, including the Director of the Office of Management and Budget; shall not be exempt from Federal passenger and baggage screening. 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 70–0550–0–1–402 2010 actual CR 2012 est.

0100 Balance, start of year 250
Adjustments:
0190 Adjustment - Treasury reconciliation –250



0199 Balance, start of year
Receipts:
0260 Fees, Aviation Security Capital Fund 250 250 250



0400 Total: Balances and collections 250 250 250
Appropriations:
0500 Aviation Security –250 –250 –250



0799 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 70–0550–0–1–402 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 5,434 5,464 5,651
0002 Reimbursable Agreements 1 3 3



0900 Total new obligations 5,435 5,467 5,654

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1,032 1,103 1,103
1010 Unobligated balance transferred to other accounts –12
1021 Recoveries of prior year unpaid obligations 57



1050 Unobligated balance (total) 1,077 1,103 1,103
Budget authority:
Appropriations, discretionary:
1100 Appropriation 3,374 3,092 2,690
Appropriations, mandatory:
1201 Appropriation (special fund) 250 250 250
Spending authority from offsetting collections, discretionary:
1700 Collected 1,847 2,125 2,715
1900 Budget authority (total) 5,471 5,467 5,655
1930 Total budgetary resources available 6,548 6,570 6,758
Memorandum (non-add) entries:
1940 Unobligated balance expiring –10
1941 Unexpired unobligated balance, end of year 1,103 1,103 1,104

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 2,740 3,023 3,434
3001 Adjustments to unpaid obligations, brought forward, Oct 1 –4
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –10 –2 –2



3020 Obligated balance, start of year (net) 2,726 3,021 3,432
3030 Obligations incurred, unexpired accounts 5,435 5,467 5,654
3031 Obligations incurred, expired accounts 3
3040 Outlays (gross) –5,038 –5,056 –5,589
3051 Change in uncollected pymts, Fed sources, expired 8
3080 Recoveries of prior year unpaid obligations, unexpired –57
3081 Recoveries of prior year unpaid obligations, expired –56
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 3,023 3,434 3,499
3091 Uncollected pymts, Fed sources, end of year –2 –2 –2



3100 Obligated balance, end of year (net) 3,021 3,432 3,497

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 5,221 5,217 5,405
Outlays, gross:
4010 Outlays from new discretionary authority 3,658 4,444 4,733
4011 Outlays from discretionary balances 1,264 424 618



4020 Outlays, gross (total) 4,922 4,868 5,351
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –3 –2 –2
4033 Non-Federal sources –8 –1 –1
4034 Offsetting governmental collections –1,840 –2,122 –2,712



4040 Offsets against gross budget authority and outlays (total) –1,851 –2,125 –2,715
Additional offsets against gross budget authority only:
4052 Offsetting collections credited to expired accounts 4



4070 Budget authority, net (discretionary) 3,374 3,092 2,690
4080 Outlays, net (discretionary) 3,071 2,743 2,636
Mandatory:
4090 Budget authority, gross 250 250 250
Outlays, gross:
4100 Outlays from new mandatory authority 188 188
4101 Outlays from mandatory balances 116 50



4110 Outlays, gross (total) 116 188 238
Additional offsets against gross budget authority only:
4142 Offsetting collections credited to expired accounts



4160 Budget authority, net (mandatory) 250 250 250
4170 Outlays, net (mandatory) 116 188 238
4180 Budget authority, net (total) 3,624 3,342 2,940
4190 Outlays, net (total) 3,187 2,931 2,874

The Budget proposes $5,651 million in discretionary and mandatory resources for the Transportation Security Administration's aviation security activities. Of this amount an estimated $2,712 million is financed by offsetting collections from passenger security fees and air carrier security fees. The $2,712 million amount does not include the first $250 million in fee collections, which are provided to the Aviation Security Capital Fund.

Overall funding in this account will be used to fund screening personnel, compensation and benefits, and related expenses for transportation security officers; screening technologies; privatized passenger and baggage screener contracts; aviation regulation and enforcement activities, airport managerial and support activities; air cargo screening operations; and operational testing and activities to improve flight deck and air crew security.

Object Classification (in millions of dollars)


Identification code 70–0550–0–1–402 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 1,944 2,059 2,194
11.3 Other than full-time permanent 230 238 253
11.5 Other personnel compensation 297 309 330
11.8 Special personal services payments 1 1 1



11.9 Total personnel compensation 2,472 2,607 2,778
12.1 Civilian personnel benefits 845 895 954
13.0 Benefits for former personnel 1 1 1
21.0 Travel and transportation of persons 71 70 71
22.0 Transportation of things 2 20 7
23.1 Rental payments to GSA 93 119 130
23.2 Rental payments to others 13 13 12
23.3 Communications, utilities, and miscellaneous charges 10 12 12
24.0 Printing and reproduction 1 1 1
25.1 Advisory and assistance services 793 294 256
25.2 Other services from non-federal sources 311 558 441
25.3 Other goods and services from federal sources 32 34 37
25.4 Operation and maintenance of facilities 12 16 16
25.7 Operation and maintenance of equipment 288 310 329
25.8 Subsistence and support of persons 2
26.0 Supplies and materials 59 69 84
31.0 Equipment 345 351 420
32.0 Land and structures 3 10 17
41.0 Grants, subsidies, and contributions 79 82 83
42.0 Insurance claims and indemnities 2 2 2



99.0 Direct obligations 5,434 5,464 5,651
99.0 Reimbursable obligations 1 3 3



99.9 Total new obligations 5,435 5,467 5,654

Employment Summary


Identification code 70–0550–0–1–402 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 52,644 56,840 60,381

federal air marshals

For necessary expenses of the Federal Air Marshals, [$950,015,000]$991,375,000. 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 70–0541–0–1–402 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 872 860 991
0002 Reimbursable Agreements 1 1



0900 Total new obligations 872 861 992

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2 1
1011 Unobligated balance transferred from other accounts 19
1012 Expired unobligated bal transferred to unexpired accts 2
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 22 2 1
Budget authority:
Appropriations, discretionary:
1100 Appropriation 860 860 991
1900 Budget authority (total) 860 860 991
1930 Total budgetary resources available 882 862 992
Memorandum (non-add) entries:
1940 Unobligated balance expiring –8
1941 Unexpired unobligated balance, end of year 2 1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 123 150 235
3030 Obligations incurred, unexpired accounts 872 861 992
3031 Obligations incurred, expired accounts 4
3040 Outlays (gross) –841 –776 –961
3080 Recoveries of prior year unpaid obligations, unexpired –1
3081 Recoveries of prior year unpaid obligations, expired –7
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 150 235 266

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 860 860 991
Outlays, gross:
4010 Outlays from new discretionary authority 730 774 892
4011 Outlays from discretionary balances 111 2 69



4020 Outlays, gross (total) 841 776 961
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1 –1
4033 Non-Federal sources –1



4040 Offsets against gross budget authority and outlays (total) –1 –1 –1
Additional offsets against gross budget authority only:
4052 Offsetting collections credited to expired accounts 1 1 1



4070 Budget authority, net (discretionary) 860 860 991
4080 Outlays, net (discretionary) 840 775 960
4180 Budget authority, net (total) 860 860 991
4190 Outlays, net (total) 840 775 960

The Budget proposes $991 million for Federal Air Marshal activities. The Federal Air Marshal Service promotes confidence in our Nation's civil aviation system through the effective international and domestic deployment of Federal Air Marshals to detect, deter, and defeat hostile acts targeting U.S. aircraft, passengers, and crews.

Object Classification (in millions of dollars)


Identification code 70–0541–0–1–402 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 349 358 402
11.3 Other than full-time permanent 1 14 14
11.5 Other personnel compensation 112 103 118
11.8 Special personal services payments 1 1



11.9 Total personnel compensation 462 476 535
12.1 Civilian personnel benefits 193 183 207
21.0 Travel and transportation of persons 100 85 110
23.1 Rental payments to GSA 3 3 4
23.2 Rental payments to others 16 15 17
23.3 Communications, utilities, and miscellaneous charges 8 14 15
25.1 Advisory and assistance services 13 12 14
25.2 Other services from non-federal sources 27 32 35
25.3 Other goods and services from federal sources 12 13 24
25.4 Operation and maintenance of facilities 8 3 3
25.6 Medical care 2 2
25.7 Operation and maintenance of equipment 4 5 6
26.0 Supplies and materials 4 8 9
31.0 Equipment 21 9 10
42.0 Insurance claims and indemnities 1



99.0 Direct obligations 872 860 991
Allocation Account - reimbursable:
25.3 Other goods and services from federal sources 1 1



99.0 Allocation account - reimbursable 1 1



99.9 Total new obligations 872 861 992

surface transportation security

For necessary expenses of the Transportation Security Administration related to providing surface transportation security activities, [$137,558,000]$134,748,000, 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 70–0551–0–1–400 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 97 111 135

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 19 32 32
Budget authority:
Appropriations, discretionary:
1100 Appropriation 111 111 135
1930 Total budgetary resources available 130 143 167
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year 32 32 32

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 34 36 69
3030 Obligations incurred, unexpired accounts 97 111 135
3031 Obligations incurred, expired accounts 3
3040 Outlays (gross) –93 –78 –123
3081 Recoveries of prior year unpaid obligations, expired –5
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 36 69 81

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 111 111 135
Outlays, gross:
4010 Outlays from new discretionary authority 56 78 95
4011 Outlays from discretionary balances 37 28



4020 Outlays, gross (total) 93 78 123
4180 Budget authority, net (total) 111 111 135
4190 Outlays, net (total) 93 78 123

The Budget proposes $135 million for surface transportation security activities. This funding will support operational requirements associated with day-to-day support personnel and resources dedicated to assessing the risk of terrorist attack on surface transportation modes, assessing the standards and procedures to address those risks, and ensuring compliance with regulations and policies. This also includes resources to support inspectors, canine teams, and Visible Intermodal Prevention and Response teams deployed to augment surface transportation security.

Object Classification (in millions of dollars)


Identification code 70–0551–0–1–400 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 36 54 74
11.5 Other personnel compensation 3 1



11.9 Total personnel compensation 39 54 75
12.1 Civilian personnel benefits 11 16 21
21.0 Travel and transportation of persons 5 3 3
23.2 Rental payments to others 1 1 1
23.3 Communications, utilities, and miscellaneous charges 1 1
25.1 Advisory and assistance services 12
25.2 Other services from non-federal sources 14 28 26
25.3 Other goods and services from federal sources 3
26.0 Supplies and materials 1 2 1
31.0 Equipment 7
41.0 Grants, subsidies, and contributions 4 6 7



99.9 Total new obligations 97 111 135

Employment Summary


Identification code 70–0551–0–1–400 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 467 851 839

transportation security support

For necessary expenses of the Transportation Security Administration related to providing transportation security support and intelligence pursuant to the Aviation and Transportation Security Act (Public Law 107–71; 115 Stat. 597; 49 U.S.C. 40101 note), [$1,052,369,000]$1,113,697,000, to remain available until September 30, [2012]2013: Provided, That of the funds made available under this heading, $1,998,302 shall be for strengthening the capacity and capabilities of the acquisition workforce (as defined by the Office of Federal Procurement Policy Act, as amended (41 U.S.C. 401 et seq.)), including the recruitment, hiring, training, and retention of such workforce and information technology in support of acquisition workforce effectiveness or for management solutions to improve acquisition management. 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 70–0554–0–1–400 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 974 1,002 1,114
0801 Reimbursable Agreements 1 1 1



0900 Total new obligations 975 1,003 1,115

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 76 120 120
1010 Unobligated balance transferred to other accounts –7
1020 Adjustment of unobligated bal brought forward, Oct 1 1
1021 Recoveries of prior year unpaid obligations 26



1050 Unobligated balance (total) 96 120 120
Budget authority:
Appropriations, discretionary:
1100 Appropriation 1,002 1,002 1,114
1131 Unobligated balance of appropriations permanently reduced –4



1160 Appropriation, discretionary (total) 998 1,002 1,114
Spending authority from offsetting collections, discretionary:
1700 Collected 1 1 1
1701 Change in uncollected payments, Federal sources 1



1750 Spending auth from offsetting collections, disc (total) 2 1 1
1900 Budget authority (total) 1,000 1,003 1,115
1930 Total budgetary resources available 1,096 1,123 1,235
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year 120 120 120

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 524 656 957
3001 Adjustments to unpaid obligations, brought forward, Oct 1 –2



3020 Obligated balance, start of year (net) 522 656 957
3030 Obligations incurred, unexpired accounts 975 1,003 1,115
3031 Obligations incurred, expired accounts 2
3040 Outlays (gross) –807 –702 –1,032
3050 Change in uncollected pymts, Fed sources, unexpired –1
3080 Recoveries of prior year unpaid obligations, unexpired –26
3081 Recoveries of prior year unpaid obligations, expired –10
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 656 957 1,040
3091 Uncollected pymts, Fed sources, end of year –1



3100 Obligated balance, end of year (net) 655 957 1,040

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1,000 1,003 1,115
Outlays, gross:
4010 Outlays from new discretionary authority 480 702 781
4011 Outlays from discretionary balances 327 251



4020 Outlays, gross (total) 807 702 1,032
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –2 –1 –1
4033 Non-Federal sources –1



4040 Offsets against gross budget authority and outlays (total) –3 –1 –1
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –1
4052 Offsetting collections credited to expired accounts 2



4060 Additional offsets against budget authority only (total) 1



4070 Budget authority, net (discretionary) 998 1,002 1,114
4080 Outlays, net (discretionary) 804 701 1,031
4180 Budget authority, net (total) 998 1,002 1,114
4190 Outlays, net (total) 804 701 1,031

The Budget proposes $1,114 million for a wide range of support functions for TSA missions. Significant support activities include policy development, information technology, intelligence, finance, human resources, acquisitions, and legal counsel.

Object Classification (in millions of dollars)


Identification code 70–0554–0–1–400 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 157 165 199
11.3 Other than full-time permanent 2 3 3
11.5 Other personnel compensation 8 8 10



11.9 Total personnel compensation 167 176 212
12.1 Civilian personnel benefits 46 48 57
13.0 Benefits for former personnel 7 7 8
21.0 Travel and transportation of persons 9 10 10
23.1 Rental payments to GSA 3 3 4
23.2 Rental payments to others 24 25 35
23.3 Communications, utilities, and miscellaneous charges 37 62 53
25.1 Advisory and assistance services 251 98 101
25.2 Other services from non-federal sources 265 396 397
25.3 Other goods and services from federal sources 89 106 151
25.4 Operation and maintenance of facilities 10 3 8
25.7 Operation and maintenance of equipment 5 43 41
26.0 Supplies and materials 3 3 3
31.0 Equipment 58 20 31
32.0 Land and structures 2 3



99.0 Direct obligations 974 1,002 1,114
99.0 Reimbursable obligations 1 1
Allocation Account - reimbursable:
25.2 Other services from non-federal sources 1



99.0 Allocation account - reimbursable 1



99.9 Total new obligations 975 1,003 1,115

Employment Summary


Identification code 70–0554–0–1–400 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 1,536 1,640 2,007

transportation threat assessment and credentialing

For necessary expenses for the development and implementation of screening programs of the Office of Transportation Threat Assessment and Credentialing, [$173,724,000]$183,954,000, 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 70–0557–0–1–400 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 138 172 184
0002 Fees 47 41 40
0003 Reimbursable Agreements 2 2



0091 Direct program activities, subtotal 187 215 224
0801 Reimbursable program activity 7



0900 Total new obligations 187 215 231

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 70 105 105
1020 Adjustment of unobligated bal brought forward, Oct 1 1
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 72 105 105
Budget authority:
Appropriations, discretionary:
1100 Appropriation 172 172 184
Spending authority from offsetting collections, discretionary:
1700 Offsetting collections (cash) - TWIC 31 9 8
1700 Offsetting collections (cash) - HAZMAT CDL 10 12 12
1700 Offsetting collections (cash) - GA, IAC, SSI, & OSTA 2 2
1700 Offsetting collections (cash) - Certified Cargo Screening Program 5 5
1700 Offsetting collections (cash) - Large Aircraft Security Program 1 1
1700 Offsetting collections (cash) - Secure Identification Display Area 8 8
1700 Reimbursable Agreements 1 2 7
1701 Change in uncollected payments, Federal sources 1



1750 Spending auth from offsetting collections, disc (total) 43 39 43
Spending authority from offsetting collections, mandatory:
1800 Collected 5 4 4
1900 Budget authority (total) 220 215 231
1930 Total budgetary resources available 292 320 336
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 105 105 105

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 88 94 199
3001 Adjustments to unpaid obligations, brought forward, Oct 1 –1



3020 Obligated balance, start of year (net) 87 94 199
3030 Obligations incurred, unexpired accounts 187 215 231
3040 Outlays (gross) –177 –110 –181
3050 Change in uncollected pymts, Fed sources, unexpired –1
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) 94 199 249
3091 Uncollected pymts, Fed sources, end of year –1



3100 Obligated balance, end of year (net) 93 199 249

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 215 211 227
Outlays, gross:
4010 Outlays from new discretionary authority 84 106 114
4011 Outlays from discretionary balances 89 63



4020 Outlays, gross (total) 173 106 177
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1 –2
4030 Federal sources –7
4034 Offsetting governmental collections –41 –37 –36



4040 Offsets against gross budget authority and outlays (total) –42 –39 –43
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –1



4070 Budget authority, net (discretionary) 172 172 184
4080 Outlays, net (discretionary) 131 67 134
Mandatory:
4090 Budget authority, gross 5 4 4
Outlays, gross:
4100 Outlays from new mandatory authority 2 4 4
4101 Outlays from mandatory balances 2



4110 Outlays, gross (total) 4 4 4
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4124 Offsetting governmental collections –5 –4 –4



4160 Budget authority, net (mandatory)
4170 Outlays, net (mandatory) –1
4180 Budget authority, net (total) 172 172 184
4190 Outlays, net (total) 130 67 134

The Budget proposes $224 million in mandatory and discretionary resources of which $184 million is direct appropriation and the remainder is derived from fees. The mission of Vetting and Credentialing programs is to enhance the interdiction of terrorists and the instruments of terrorism by streamlining terrorist-related threat assessment by coordinating procedures that detect, identify, track, and interdict people, cargo, conveyances, and other entities and objects that pose a threat to homeland security. This includes safeguarding legal rights, including freedoms, civil liberties, and information privacy guaranteed by Federal law. This appropriation includes the following programs: Secure Flight, Other Vetting Programs, Transportation Worker Identification Credential, Alien Flight Student, Hazardous Material Commercial Driver's License Endorsement,General Aviation at Ronald Reagan Washington National Airport, Indirect Air Cargo Certified Cargo Screening, Large Aircraft Security, Secure Identification Display Area Checks, Other Security Threat Assessments, and Sensitive Security Information.

Object Classification (in millions of dollars)


Identification code 70–0557–0–1–400 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 26 29 49
11.5 Other personnel compensation 1 1 2



11.9 Total personnel compensation 27 30 51
12.1 Civilian personnel benefits 7 8 13
21.0 Travel and transportation of persons 1 1 1
23.2 Rental payments to others 4 5 5
23.3 Communications, utilities, and miscellaneous charges 1 1
25.1 Advisory and assistance services 74 31 25
25.2 Other services from non-federal sources 39 93 87
25.3 Other goods and services from federal sources 7
25.4 Operation and maintenance of facilities 1 18 20
25.7 Operation and maintenance of equipment 8 3 2
26.0 Supplies and materials 3
31.0 Equipment 14 23 19



99.0 Direct obligations 185 213 224
99.0 Reimbursable obligations 2
Allocation Account - reimbursable:
25.2 Other services from non-federal sources 2
25.3 Other goods and services from federal sources 7



99.0 Allocation account - reimbursable 2 7



99.9 Total new obligations 187 215 231

Employment Summary


Identification code 70–0557–0–1–400 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 266 279 513

Federal Law Enforcement Training Center

Federal Funds

Salaries and Expenses

For necessary expenses of the Federal Law Enforcement Training Center, including materials and support costs of Federal law enforcement basic training; the purchase of not to exceed 117 vehicles for police-type use and hire of passenger motor vehicles; expenses for student athletic and related activities; the conduct of and participation in firearms matches and presentation of awards; public awareness and enhancement of community support of law enforcement training; room and board for student interns; a flat monthly reimbursement to employees authorized to use personal mobile phones for official duties; and services as authorized by section 3109 of title 5, United States Code; [$239,919,000]$237,653,000, of which up to [$48,420,000]$48,978,000 shall remain available until September 30, [2012]2013, for materials and support costs of Federal law enforcement basic training; and of which not to exceed $12,000 shall be for official reception and representation expenses: Provided, That the Center is authorized to obligate funds in anticipation of reimbursements from agencies receiving training sponsored by the Center, except that total obligations at the end of the fiscal year shall not exceed total budgetary resources available at the end of the fiscal year: Provided further, That section 1202(a) of Public Law 107–206 (42 U.S.C. 3771 note), as amended by Public Law 111–83 ( 123 Stat. 2166), is further amended by striking "December 31, 2012'' and inserting "December 31, [2013]2014'': Provided further, That the Director of the Federal Law Enforcement Training Center shall schedule basic or advanced law enforcement training, or both, at all four training facilities under the control of the Federal Law Enforcement Training Center to ensure that such training facilities are operated at the highest capacity throughout the fiscal year.

For the additional amount, for necessary expenses funding Federal Law Enforcement Training Accreditation activities, [$1,419,000]$1,304,000, of which $300,000 shall remain available until expended to be distributed to Federal law enforcement agencies for expenses incurred participating in training accreditation: Provided further, That the Federal Law Enforcement Training Accreditation Board, including representatives from the Federal law enforcement community and non-Federal accreditation experts involved in law enforcement training, shall lead the Federal law enforcement training accreditation process to continue the implementation of measuring and assessing the quality and effectiveness of Federal law enforcement training programs, facilities, and instructors. 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 70–0509–0–1–751 2010 actual CR 2012 est.

Obligations by program activity:
0001 Law Enforcement Training 213 224 212
0002 Management and Administration 32 30 30
0003 Accreditation 1 2 1



0091 Direct program activities, subtotal 246 256 243
0801 Reimbursable program activity 80 109 109



0900 Total new obligations 326 365 352

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 20 21 4
1021 Recoveries of prior year unpaid obligations 5



1050 Unobligated balance (total) 25 21 4
Budget authority:
Appropriations, discretionary:
1100 Appropriation 247 239 239
Spending authority from offsetting collections, discretionary:
1700 Collected 82 99 99
1701 Change in uncollected payments, Federal sources –5 10 10



1750 Spending auth from offsetting collections, disc (total) 77 109 109
1900 Budget authority (total) 324 348 348
1930 Total budgetary resources available 349 369 352
Memorandum (non-add) entries:
1940 Unobligated balance expiring –2
1941 Unexpired unobligated balance, end of year 21 4

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 69 64 81
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –24 –15 –25



3020 Obligated balance, start of year (net) 45 49 56
3030 Obligations incurred, unexpired accounts 326 365 352
3031 Obligations incurred, expired accounts 2
3040 Outlays (gross) –323 –348 –348
3050 Change in uncollected pymts, Fed sources, unexpired 5 –10 –10
3051 Change in uncollected pymts, Fed sources, expired 4
3080 Recoveries of prior year unpaid obligations, unexpired –5
3081 Recoveries of prior year unpaid obligations, expired –5
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 64 81 85
3091 Uncollected pymts, Fed sources, end of year –15 –25 –35



3100 Obligated balance, end of year (net) 49 56 50

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 324 348 348
Outlays, gross:
4010 Outlays from new discretionary authority 254 300 300
4011 Outlays from discretionary balances 69 48 48



4020 Outlays, gross (total) 323 348 348
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –84 –99 –99
4033 Non-Federal sources –2



4040 Offsets against gross budget authority and outlays (total) –86 –99 –99
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired 5 –10 –10
4052 Offsetting collections credited to expired accounts 4



4060 Additional offsets against budget authority only (total) 9 –10 –10



4070 Budget authority, net (discretionary) 247 239 239
4080 Outlays, net (discretionary) 237 249 249
4180 Budget authority, net (total) 247 239 239
4190 Outlays, net (total) 237 249 249

The Federal Law Enforcement Training Center (FLETC) provides the necessary facilities, equipment, and support services for conducting advanced, specialized, and refresher training for Federal law enforcement personnel. FLETC personnel conduct the instructional programs for the basic law enforcement recruits and some advanced training based on agency requests. Additionally, law enforcement training is provided to certain State, local and foreign law enforcement personnel on a space-available basis. FLETC is the leading service provider for federal law enforcement training.

Object Classification (in millions of dollars)


Identification code 70–0509–0–1–751 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 84 85 84
11.3 Other than full-time permanent 3 2 2
11.5 Other personnel compensation 7 5 5



11.9 Total personnel compensation 94 92 91
12.1 Civilian personnel benefits 30 33 32
21.0 Travel and transportation of persons 8 9 8
22.0 Transportation of things 1 1 1
23.3 Communications, utilities, and miscellaneous charges 9 10 9
24.0 Printing and reproduction 1 2 2
25.2 Other services from non-federal sources 75 69 63
26.0 Supplies and materials 12 22 19
31.0 Equipment 16 18 18



99.0 Direct obligations 246 256 243
99.0 Reimbursable obligations 80 109 109



99.9 Total new obligations 326 365 352

Employment Summary


Identification code 70–0509–0–1–751 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 1,087 1,103 1,103
2001 Reimbursable civilian full-time equivalent employment 110 114 114

acquisitions, construction, improvements, and related expenses

For acquisition of necessary additional real property and facilities, construction, and ongoing maintenance, facility improvements, and related expenses of the Federal Law Enforcement Training Center, [$38,456,000]$37,456,000, to remain available until expended: Provided, That the Center is authorized to accept reimbursement to this appropriation from government agencies requesting the construction of special use facilities. 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 70–0510–0–1–751 2010 actual CR 2012 est.

Obligations by program activity:
0002 Direct program activity 107 84 79
0801 Reimbursable program activity 17 65 105



0900 Total new obligations 124 149 184

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 113 92 51
1021 Recoveries of prior year unpaid obligations 2



1050 Unobligated balance (total) 115 92 51
Budget authority:
Appropriations, discretionary:
1100 Appropriation 43 43 37
Spending authority from offsetting collections, discretionary:
1700 Collected 48 65 105
1701 Change in uncollected payments, Federal sources 10



1750 Spending auth from offsetting collections, disc (total) 58 65 105
1900 Budget authority (total) 101 108 142
1930 Total budgetary resources available 216 200 193
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 92 51 9

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 109 137 156
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –102 –112 –112



3020 Obligated balance, start of year (net) 7 25 44
3030 Obligations incurred, unexpired accounts 124 149 184
3040 Outlays (gross) –94 –130 –148
3050 Change in uncollected pymts, Fed sources, unexpired –10
3080 Recoveries of prior year unpaid obligations, unexpired –2
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 137 156 192
3091 Uncollected pymts, Fed sources, end of year –112 –112 –112



3100 Obligated balance, end of year (net) 25 44 80

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 101 108 142
Outlays, gross:
4010 Outlays from new discretionary authority 32 13 17
4011 Outlays from discretionary balances 62 117 131



4020 Outlays, gross (total) 94 130 148
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –48 –65 –105
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –10



4070 Budget authority, net (discretionary) 43 43 37
4080 Outlays, net (discretionary) 46 65 43
4180 Budget authority, net (total) 43 43 37
4190 Outlays, net (total) 46 65 43

This account provides for the acquisition and related costs for the expansion and maintenance of the Federal Law Enforcement Training Center, to include funding for construction based on the Facilities Master Plan, Minor Construction and Maintenance, Environmental Compliance, and Communications Systems.

The Master Plan provides the long range blueprint for expansion of facilities to meet the training requirements of over 85 Partner Organizations. Minor Construction and Maintenance provides alterations and maintenance funding for approximately 300 buildings at four locations (Glynco, Georgia; Artesia, New Mexico; Charleston, South Carolina; and Cheltenham, Maryland). Environmental Compliance funding is to ensure compliance with the EPA and State environmental laws and regulations. Communications Systems funding is to maintain and repair or replace the fiber optics telecommunications cable system.

Object Classification (in millions of dollars)


Identification code 70–0510–0–1–751 2010 actual CR 2012 est.

Direct obligations:
25.2 Other services from non-federal sources 2 3 3
32.0 Land and structures 105 81 76



99.0 Direct obligations 107 84 79
99.0 Reimbursable obligations 17 65 105



99.9 Total new obligations 124 149 184

Immigration and Customs Enforcement

Federal Funds

U.S. Immigration and Customs Enforcement

Salaries and Expenses

For necessary expenses for enforcement of immigration and customs laws, detention and removals, and investigations; and purchase and lease of up to 3,790 (2,350 for replacement only) police-type vehicles; [$5,439,100,000]$5,496,847,000, of which not to exceed $7,500,000 shall be available until expended for conducting special operations under section 3131 of the Customs Enforcement Act of 1986 (19 U.S.C. 2081); of which not to exceed $15,000 shall be for official reception and representation expenses; of which not to exceed [$1,000,000]$2,000,000 shall be for awards of compensation to informants, to be accounted for solely under the certificate of the Secretary of Homeland Security; of which not less than $305,000 shall be for promotion of public awareness of the child pornography tipline and anti-child exploitation activities; of which not less than $5,400,000 shall be used to facilitate agreements consistent with section 287(g) of the Immigration and Nationality Act (8 U.S.C. 1357(g)); and of which not to exceed $11,216,000 shall be available to fund or reimburse other Federal agencies for the costs associated with the care, maintenance, and repatriation of smuggled aliens unlawfully present in the United States: Provided, That none of the funds made available under this heading shall be available to compensate any employee for overtime in an annual amount in excess of $35,000, except that the Secretary, or the designee of the Secretary, may waive that amount as necessary for national security purposes and in cases of immigration emergencies: Provided further, That of the total amount provided, $15,770,000 shall be for activities in fiscal year [2011]2012 to enforce laws against forced child labor, of which not to exceed $6,000,000 shall remain available until expended: Provided further, That the Secretary shall prioritize the identification and removal of aliens convicted of a crime by the severity of that crime: Provided further, That of the total amount provided, not less than [$2,618,237,000]$2,734,625,000 is for detention and removal operations, including transportation of unaccompanied minor aliens: Provided further, That of the total amount provided, $7,300,000 shall remain available until September 30, [2012]2013, for the Visa Security Program: Provided further, That none of the funds provided under this heading may be used to continue a delegation of law enforcement authority authorized under section 287(g) of the Immigration and Nationality Act (8 U.S.C. 1357(g)) if the Department of Homeland Security Inspector General determines that the terms of the agreement governing the delegation of authority have been violated: Provided further, That nothing under this heading shall prevent U.S. Immigation and Customs Enforcement from exercising those authorities provided under immigration laws (as defined in section 101(a)(17) of the Immigration and Nationality Act (8 U.S.C. 1101(a)(17))) during priority operations pertaining to aliens convicted of a crime: Provided further, That of the funds made available under this heading, $3,591,000 shall be for strengthening the capacity and capabilities of the acquisition workforce (as defined by the Office of Federal Procurement Policy Act, as amended (41 U.S.C. 401 et seq.), including the recruitment, hiring, training, and retention of such workforce and information technology in support of acquisition workforce effectiveness or for management solutions to improve acquisition management. 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 70–0540–0–1–751 2010 actual CR 2012 est.

0100 Balance, start of year 99 100 100
Receipts:
0260 Breached Bond/detention Fund 52 75 75
0261 Student and Exchange Visitor Fee 112 120 120



0299 Total receipts and collections 164 195 195



0400 Total: Balances and collections 263 295 295
Appropriations:
0500 Immigration and Customs Enforcement –111 –120 –120
0501 Immigration and Customs Enforcement –52 –75 –75



0599 Total appropriations –163 –195 –195



0799 Balance, end of year 100 100 100

Program and Financing (in millions of dollars)


Identification code 70–0540–0–1–751 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 5,689 5,439 5,439
0801 Reimbursable program activity 156 300 300



0900 Total new obligations 5,845 5,739 5,739

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 323 379 587
1010 Unobligated balance transferred to other accounts –4
1012 Expired unobligated bal transferred to unexpired accts 9
1021 Recoveries of prior year unpaid obligations 47



1050 Unobligated balance (total) 375 379 587
Budget authority:
Appropriations, discretionary:
1100 Appropriation 5,422 5,342 5,497
1120 Appropriations transferred to other accounts –9
1121 Appropriations transferred from other accounts 12



1160 Appropriation, discretionary (total) 5,425 5,342 5,497
Appropriations, mandatory:
1201 Appropriation 111 120 120
1201 Appropriation 52 75 75
1201 Appropriation 112 110 116



1260 Appropriations, mandatory (total) 275 305 311
Spending authority from offsetting collections, discretionary:
1700 Collected 94 300 300
1701 Change in uncollected payments, Federal sources 58



1750 Spending auth from offsetting collections, disc (total) 152 300 300
Spending authority from offsetting collections, mandatory:
1800 Collected 5
1900 Budget authority (total) 5,857 5,947 6,108
1930 Total budgetary resources available 6,232 6,326 6,695
Memorandum (non-add) entries:
1940 Unobligated balance expiring –8
1941 Unexpired unobligated balance, end of year 379 587 956

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1,908 1,876 1,508
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –121 –95 –95



3020 Obligated balance, start of year (net) 1,787 1,781 1,413
3030 Obligations incurred, unexpired accounts 5,845 5,739 5,739
3031 Obligations incurred, expired accounts 104
3040 Outlays (gross) –5,650 –6,107 –6,023
3050 Change in uncollected pymts, Fed sources, unexpired –58
3051 Change in uncollected pymts, Fed sources, expired 84
3080 Recoveries of prior year unpaid obligations, unexpired –47
3081 Recoveries of prior year unpaid obligations, expired –284
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1,876 1,508 1,224
3091 Uncollected pymts, Fed sources, end of year –95 –95 –95



3100 Obligated balance, end of year (net) 1,781 1,413 1,129

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 5,577 5,642 5,797
Outlays, gross:
4010 Outlays from new discretionary authority 4,257 3,703 3,774
4011 Outlays from discretionary balances 1,201 2,099 1,939



4020 Outlays, gross (total) 5,458 5,802 5,713
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –155 –300 –308
4033 Non-Federal sources –13



4040 Offsets against gross budget authority and outlays (total) –168 –300 –308
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –58
4052 Offsetting collections credited to expired accounts 74 8



4060 Additional offsets against budget authority only (total) 16 8



4070 Budget authority, net (discretionary) 5,425 5,342 5,497
4080 Outlays, net (discretionary) 5,290 5,502 5,405
Mandatory:
4090 Budget authority, gross 280 305 311
Outlays, gross:
4100 Outlays from new mandatory authority 91 244 249
4101 Outlays from mandatory balances 101 61 61



4110 Outlays, gross (total) 192 305 310
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –5



4160 Budget authority, net (mandatory) 275 305 311
4170 Outlays, net (mandatory) 187 305 310
4180 Budget authority, net (total) 5,700 5,647 5,808
4190 Outlays, net (total) 5,477 5,807 5,715

As the largest investigative arm of the Department of Homeland Security, Immigration and Customs Enforcement (ICE) brings a unified and coordinated focus to the enforcement of Federal immigration and customs laws.

The Budget supports ICE's mission to enforce immigration and customs laws. It funds all aspects of immigration and customs enforcement, including the Secure Communities program, which supports the identification and removal of criminal aliens. The Budget takes steps towards improving management and operations at ICE by optimizing the efficiency of its workforce and operations.

ICE works to protect the United States and its people by deterring, interdicting, and investigating threats arising from the movement of people and goods into and out of the United States. Major programs funded by the Salaries and Expenses appropriation include:

Investigations.—Responsible for investigating a range of issues, including human smuggling and trafficking; weapons, narcotics and all other contraband smuggling; export enforcement, such as investigating illegal arms exports and exports of dual-use equipment that may threaten national security; financial crimes, such as money laundering, bulk cash smuggling, and other financial crimes; customs fraud and intellectual property rights violations; cybercrime; immigration crimes; child pornography and child sex tourism; and human rights violations.

Intelligence.—Responsible for the collection, analysis, and dissemination of strategic and tactical intelligence data for use by the operational elements of ICE and DHS.

Detention and Removal.—Responsible for promoting the public safety and national security by ensuring the departure from the United States of all removable aliens through the fair enforcement of the nation's immigration laws.

International Affairs.—Responsible for investigating violations involving contraband smuggling, immigration violations, money laundering, arms/technology trafficking, child sexual exploitation and cyber crimes overseas.

Principal Legal Advisor.—Serves as the legal representative for the U.S. Government at immigration court hearings, and provides the legal advice, training, and services required to support the ICE mission while defending the immigration laws of the United States.

Secure Communities Comprehensive Identification and Removal of Criminal Aliens (SC/CIRCA).—Coordinates the planning and operational activities devoted to criminal alien enforcement within ICE. Through SC/CIRCA, ICE is leveraging technology to increase national security and community safety by working with State and local law enforcement agencies to identify, process, and remove removable criminal aliens, beginning with those who pose the greatest known risk to public safety.

Object Classification (in millions of dollars)


Identification code 70–0540–0–1–751 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 1,508 1,525 1,525
11.3 Other than full-time permanent 24 60 60
11.5 Other personnel compensation 321 395 395
11.8 Special personal services payments 2 2



11.9 Total personnel compensation 1,853 1,982 1,982
12.1 Civilian personnel benefits 705 648 648
21.0 Travel and transportation of persons 372 205 205
22.0 Transportation of things 12 22 22
23.1 Rental payments to GSA 246 223 223
23.2 Rental payments to others 19 28 28
23.3 Communications, utilities, and miscellaneous charges 77 54 54
25.1 Advisory and assistance services 322 345 345
25.2 Other services from non-federal sources 520 592 592
25.3 Other goods and services from federal sources 22 84 84
25.4 Operation and maintenance of facilities 969 799 799
25.6 Medical care 178 110 110
25.7 Operation and maintenance of equipment 82 57 57
25.8 Subsistence and support of persons 41 41
26.0 Supplies and materials 75 77 77
31.0 Equipment 147 158 158
32.0 Land and structures 10 10
42.0 Insurance claims and indemnities 2 2 2
91.0 Unvouchered 88 2 2



99.0 Direct obligations 5,689 5,439 5,439
99.0 Reimbursable obligations 156 297 297
99.5 Below reporting threshold 3 3



99.9 Total new obligations 5,845 5,739 5,739

Employment Summary


Identification code 70–0540–0–1–751 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 18,883 20,417 20,581
2001 Reimbursable civilian full-time equivalent employment 146 277 277

Automation Moderization

For expenses of immigration and customs enforcement automated systems, [$84,700,000] $13,860,000, 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 70–0543–0–1–751 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 107 90 14

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 40 31 31
1021 Recoveries of prior year unpaid obligations 8



1050 Unobligated balance (total) 48 31 31
Budget authority:
Appropriations, discretionary:
1100 Appropriation 90 90 14
1900 Budget authority (total) 90 90 14
1930 Total budgetary resources available 138 121 45
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 31 31 31

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 64 103 59
3030 Obligations incurred, unexpired accounts 107 90 14
3040 Outlays (gross) –60 –134 –73
3080 Recoveries of prior year unpaid obligations, unexpired –8
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 103 59

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 90 90 14
Outlays, gross:
4010 Outlays from new discretionary authority 20 18 3
4011 Outlays from discretionary balances 40 116 70



4020 Outlays, gross (total) 60 134 73
4180 Budget authority, net (total) 90 90 14
4190 Outlays, net (total) 60 134 73

Automation Modernization._Automation Modernization strengthens information availability, while improving information sharing across DHS, ICE, and other partner organizations in a fully secure IT environment. Automation Modernization includes several projects, including: (1) ATLAS IT Programs; (2) ICE Law Enforcement Systems Modernization; (3) Financial System Modernization; (4) DRO Modernization; (5) Electronic Health Records; and (6) ICE Decision Support Program (IDSP).

Object Classification (in millions of dollars)


Identification code 70–0543–0–1–751 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 2 2
12.1 Civilian personnel benefits 1
25.1 Advisory and assistance services 40 48 1
25.2 Other services from non-federal sources 12
26.0 Supplies and materials 3
31.0 Equipment 65 36 1



99.0 Direct obligations 107 90 14



99.9 Total new obligations 107 90 14

Employment Summary


Identification code 70–0543–0–1–751 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 19 36

Construction

(cancellation)

Of the unobligated balances available under this heading appropriated for construction projects in prior year appropriations, $16,300,000 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. 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 70–0545–0–1–751 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 22



0900 Total new obligations (object class 25.4) 22

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 23 26 36
1021 Recoveries of prior year unpaid obligations 20 5



1050 Unobligated balance (total) 43 31 36
Budget authority:
Appropriations, discretionary:
1100 Appropriation 5 5
1131 Unobligated balance of appropriations permanently reduced –16



1160 Appropriation, discretionary (total) 5 5 –16
1930 Total budgetary resources available 48 36 20
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 26 36 20

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 102 86 70
3030 Obligations incurred, unexpired accounts 22
3040 Outlays (gross) –18 –11 –14
3080 Recoveries of prior year unpaid obligations, unexpired –20 –5
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 86 70 56

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 5 5 –16
Outlays, gross:
4010 Outlays from new discretionary authority 1 1 –2
4011 Outlays from discretionary balances 17 10 16



4020 Outlays, gross (total) 18 11 14
4180 Budget authority, net (total) 5 5 –16
4190 Outlays, net (total) 18 11 14

Construction.—The funding within this account can be used for the acquisition, construction, and maintenance of ICE facilities. ICE requests no additional funding for 2012.. ICE will use carryforward resources to perform necessary repairs of facilities and other related expenditures.

Customs and Border Protection

Federal Funds

U.S. Customs and Border Protection

salaries and expenses

For necessary expenses for enforcement of laws relating to border security, immigration, customs, agricultural inspections and regulatory activities related to plant and animal imports, and transportation of unaccompanied minor aliens; purchase and lease of up to 8,000 ( 7,000 for replacement only) police-type vehicles; and contracting with individuals for personal services abroad; [$8,207,986,000] $8,725,555,000, of which $3,274,000 shall be derived from the Harbor Maintenance Trust Fund for administrative expenses related to the collection of the Harbor Maintenance Fee pursuant to section 9505(c)(3) of the Internal Revenue Code of 1986 (26 U.S.C. 9505(c)(3)) and notwithstanding section 1511(e)(1) of the Homeland Security Act of 2002 (6 U.S.C. 551(e)(1)); of which not to exceed $45,000 shall be for official reception and representation expenses; of which not less than $287,901,000[$298,330,000] shall be for Air and Marine Operations; of which such sums as become available in the Customs User Fee Account, except sums subject to section 13031(f)(3) of the Consolidated Omnibus Budget Reconciliation Act of 1985 (19 U.S.C. 58c(f)(3)), shall be derived from that account; of which not to exceed $150,000 shall be available for payment for rental space in connection with preclearance operations; of which not to exceed $1,000,000 shall be for awards of compensation to informants, to be accounted for solely under the certificate of the Secretary of Homeland Security: Provided, That for fiscal year [2011]2012, the overtime limitation prescribed in section 5(c)(1) of the Act of February 13, 1911 (19 U.S.C. 267(c)(1)) shall be $35,000; and notwithstanding any other provision of law, none of the funds appropriated by this Act may be available to compensate any employee of U.S. Customs and Border Protection for overtime, from whatever source, in an amount that exceeds such limitation, except in individual cases determined by the Secretary of Homeland Security, or the designee of the Secretary, to be necessary for national security purposes, to prevent excessive costs, or in cases of immigration emergencies; Provided further, That of the funds made available under this heading, $3,451,510 shall be for strengthening the capacity and capabilities of the acquisition workforce (as defined by the Office of Federal Procurement Policy Act, as amended (41 U.S.C. 401 et seq.)), including the recruitment, hiring, training, and retention of such workforce and information technology in support of acquisition workforce effectiveness or for management solutions to improve acquisition management.[.] 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 70–0530–0–1–999 2010 actual CR 2012 est.

0100 Balance, start of year 876 875 745
Receipts:
0220 User Fees for Customs Services at Small Airports 8 8 8
0260 Immigration User Fee 637 525 523
0261 Land Border Inspection Fee 31 29 29
0262 Immigrant Enforcement Account 2 2
0263 US Customs User Fees Account, Conveyance/ Passenger/Other 383 369 363
0264 US Customs User Fees Account, Conveyance/ Passenger/Other 110
0265 US Customs User Fees Account, Merchandise Processing 1,383 1,292 1,310



0299 Total receipts and collections 2,442 2,225 2,345



0400 Total: Balances and collections 3,318 3,100 3,090
Appropriations:
0500 Immigration and Customs Enforcement –112 –110 –116
0501 Customs and Border Protection –8 –7 –8
0502 Customs and Border Protection –1,383 –1,292 –1,310
0503 Customs and Border Protection –110
0504 Customs and Border Protection –31 –29 –29
0505 Customs and Border Protection –511 –525 –523
0506 Customs and Border Protection –1 –1
0507 Customs and Border Protection –393 –391 –440
0508 Customs and Border Protection –5



0599 Total appropriations –2,443 –2,355 –2,537



0799 Balance, end of year 875 745 553

Program and Financing (in millions of dollars)


Identification code 70–0530–0–1–999 2010 actual CR 2012 est.

Obligations by program activity:
0001 Headquarters M&A 1,711 1,418 1,904
0002 Border Security, at POEs 4,037 4,008 4,235
0003 Border Security, between POEs 3,563 3,587 3,619
0004 Air & Marine 295 310 288



0091 Direct program activities, subtotal 9,606 9,323 10,046
0801 Reimbursable program activity 367 135 135
0802 Reimbursable program activity Border Security at POE 1,163 1,292 1,310
0803 Reimbursable program activity - Between Point of Entry 3 2 2
0804 Reimbursable program activity Air and Marine 10 11 11



0899 Total reimbursable obligations 1,543 1,440 1,458



0900 Total new obligations 11,149 10,763 11,504

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1,051 1,024 940
1011 Unobligated balance transferred from other accounts 62
1012 Expired unobligated bal transferred to unexpired accts 15
1021 Recoveries of prior year unpaid obligations 18



1050 Unobligated balance (total) 1,146 1,024 940
Budget authority:
Appropriations, discretionary:
1100 Appropriation 6,932 6,769 7,412
1101 Appropriation (Small Airports) 8 7 8
1101 Appropriation (MPF) 1,383 1,292 1,310
1101 Appropriation (COBRA) 110
1102 Appropriation (harbor maint fee) (trust fund) 3 3 3
1120 Appropriations transferred to other accounts –24
1121 Appropriations transferred from other accounts 2



1160 Appropriation, discretionary (total) 8,304 8,071 8,843
Appropriations, mandatory:
1201 Appropriation (Land Border) 31 29 29
1201 Appropriation (User Fee) 511 525 523
1201 Appropriation (Enforcement fines) 1 1
1201 Appropriation (COBRA) 393 391 440
1201 Appropriation (Global Entry) 5
1221 Appropriations transferred from other accounts 261 318 323



1260 Appropriations, mandatory (total) 1,201 1,264 1,316
Spending authority from offsetting collections, discretionary:
1700 Collected 1,462 1,344 1,316
1701 Change in uncollected payments, Federal sources 77



1750 Spending auth from offsetting collections, disc (total) 1,539 1,344 1,316
1900 Budget authority (total) 11,044 10,679 11,475
1930 Total budgetary resources available 12,190 11,703 12,415
Memorandum (non-add) entries:
1940 Unobligated balance expiring –17
1941 Unexpired unobligated balance, end of year 1,024 940 911

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1,993 2,064 1,390
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –199 –168 –168



3020 Obligated balance, start of year (net) 1,794 1,896 1,222
3030 Obligations incurred, unexpired accounts 11,149 10,763 11,504
3031 Obligations incurred, expired accounts 67
3040 Outlays (gross) –10,946 –11,437 –11,676
3050 Change in uncollected pymts, Fed sources, unexpired –77
3051 Change in uncollected pymts, Fed sources, expired 108
3080 Recoveries of prior year unpaid obligations, unexpired –18
3081 Recoveries of prior year unpaid obligations, expired –181
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 2,064 1,390 1,218
3091 Uncollected pymts, Fed sources, end of year –168 –168 –168



3100 Obligated balance, end of year (net) 1,896 1,222 1,050

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 9,843 9,415 10,159
Outlays, gross:
4010 Outlays from new discretionary authority 8,428 9,129 9,812
4011 Outlays from discretionary balances 1,495 1,044 548



4020 Outlays, gross (total) 9,923 10,173 10,360
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1,528 –1,344 –1,316
4033 Non-Federal sources –25



4040 Offsets against gross budget authority and outlays (total) –1,553 –1,344 –1,316
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –77
4052 Offsetting collections credited to expired accounts 91



4060 Additional offsets against budget authority only (total) 14



4070 Budget authority, net (discretionary) 8,304 8,071 8,843
4080 Outlays, net (discretionary) 8,370 8,829 9,044
Mandatory:
4090 Budget authority, gross 1,201 1,264 1,316
Outlays, gross:
4100 Outlays from new mandatory authority 908 1,264 1,316
4101 Outlays from mandatory balances 115



4110 Outlays, gross (total) 1,023 1,264 1,316
4180 Budget authority, net (total) 9,505 9,335 10,159
4190 Outlays, net (total) 9,393 10,093 10,360

Among the missions at the Department of Homeland Security, U.S. Customs and Border Protection (CBP) is responsible for securing America's borders, while facilitating legitimate trade and travel. CBP is responsible for inspecting travelers at land, sea, and air ports-of-entry for immigration, customs, and agriculture compliance, as well as interdicting illegal crossers between ports-of-entry. CBP is responsible for enforcing the laws regarding admission of foreign-born persons into the United States; identifying and apprehending aliens; and ensuring that all goods and persons entering and exiting the United States do so legally.

Object Classification (in millions of dollars)


Identification code 70–0530–0–1–999 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 3,837 3,928 4,550
11.3 Other than full-time permanent 219 220 260
11.5 Other personnel compensation 976 981 1,000



11.9 Total personnel compensation 5,032 5,129 5,810
12.1 Civilian personnel benefits 1,866 1,716 2,159
13.0 Benefits for former personnel 6 1 1
21.0 Travel and transportation of persons 166 141 184
22.0 Transportation of things 13 15 8
23.1 Rental payments to GSA 407 366 442
23.2 Rental payments to others 33 9 29
23.3 Communications, utilities, and miscellaneous charges 138 147 118
24.0 Printing and reproduction 8 13 9
25.1 Advisory and assistance services 24 47 5
25.2 Other services from non-federal sources 832 724 656
25.3 Other goods and services from federal sources 134 181 108
25.4 Operation and maintenance of facilities 89 129 36
25.5 Research and development contracts 10
25.6 Medical care 7 15 4
25.7 Operation and maintenance of equipment 138 152 14
25.8 Subsistence and support of persons 4
26.0 Supplies and materials 168 167 158
31.0 Equipment 483 354 303
32.0 Land and structures 59
42.0 Insurance claims and indemnities 3 3 2



99.0 Direct obligations 9,606 9,323 10,046
99.0 Reimbursable obligations 1,543 1,440 1,458



99.9 Total new obligations 11,149 10,763 11,504

Employment Summary


Identification code 70–0530–0–1–999 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 46,384 49,408 51,590
2001 Reimbursable civilian full-time equivalent employment 9,869 9,283 9,283

border security fencing, infrastructure, and technology

For expenses for border security fencing, infrastructure, and technology, [$574,173,000]$527,623,000, 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 70–0533–0–1–751 2010 actual CR 2012 est.

Obligations by program activity:
0001 Program Management 98 92 57
0002 Development and Deployment 157 508 338
0003 Operations and Maintenance 570 200 133



0900 Total new obligations 825 800 528

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 407 310 310
1021 Recoveries of prior year unpaid obligations 27



1050 Unobligated balance (total) 434 310 310
Budget authority:
Appropriations, discretionary:
1100 Appropriation 814 800 528
1130 Appropriations permanently reduced –100



1160 Appropriation, discretionary (total) 714 800 528
1930 Total budgetary resources available 1,148 1,110 838
Memorandum (non-add) entries:
1940 Unobligated balance expiring –13
1941 Unexpired unobligated balance, end of year 310 310 310

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 504 739 829
3030 Obligations incurred, unexpired accounts 825 800 528
3040 Outlays (gross) –562 –710 –664
3080 Recoveries of prior year unpaid obligations, unexpired –27
3081 Recoveries of prior year unpaid obligations, expired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 739 829 693

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 714 800 528
Outlays, gross:
4010 Outlays from new discretionary authority 132 400 264
4011 Outlays from discretionary balances 430 310 400



4020 Outlays, gross (total) 562 710 664
4180 Budget authority, net (total) 714 800 528
4190 Outlays, net (total) 562 710 664

This appropriation will fund acquisition, delivery, and sustainment of border security technology and infrastructure capabilities and services, while responding to changing threats and evolving operational needs including: 1) Delivering detection and surveillance technology systems to gain situational awareness of activity at the border; 2) Establishing and managing comprehensive Tactical Infrastructure (TI) maintenance and repair activities to support fielded pedestrian and vehicle fencing, roads, tower sites, canal crossovers, ongoing vegetation removal, among other similar efforts; 3) Modernizing Tactical Communications (TACCOM) systems on the southwest border for improved operations and agent safety; and, 4) Evaluating existing technologies for innovative application in addressing specific border security needs.

Object Classification (in millions of dollars)


Identification code 70–0533–0–1–751 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 14 21 20
11.8 Special personal services payments 1



11.9 Total personnel compensation 15 21 20
12.1 Civilian personnel benefits 4 5 7
21.0 Travel and transportation of persons 2 1
23.2 Rental payments to others 1
23.3 Communications, utilities, and miscellaneous charges 1 16
25.1 Advisory and assistance services 5
25.2 Other services from non-federal sources 174 282 185
25.3 Other goods and services from federal sources 13 11
25.4 Operation and maintenance of facilities 112 256
25.7 Operation and maintenance of equipment 2 3
26.0 Supplies and materials 10 4
31.0 Equipment 289 79 316
32.0 Land and structures 197 71
41.0 Grants, subsidies, and contributions 51



99.9 Total new obligations 825 800 528

Employment Summary


Identification code 70–0533–0–1–751 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 128 200 192

Automation Modernization

For expenses for U.S. Customs and Border Protection automated systems, [$347,575,000]$364,030,000, to remain available until expended, of which not less than [$153,090,000]$169,755,000 shall be for the development of the Automated Commercial Environment. 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 70–0531–0–1–751 2010 actual CR 2012 est.

Obligations by program activity:
0001 ACE 342 194 170
0003 COPPs 73 228 194



0900 Total new obligations 415 422 364

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 85 108 108
1021 Recoveries of prior year unpaid obligations 16



1050 Unobligated balance (total) 101 108 108
Budget authority:
Appropriations, discretionary:
1100 Appropriation 422 422 364
1930 Total budgetary resources available 523 530 472
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 108 108 108

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 242 215 268
3030 Obligations incurred, unexpired accounts 415 422 364
3040 Outlays (gross) –426 –369 –316
3080 Recoveries of prior year unpaid obligations, unexpired –16
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 215 268 316

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 422 422 364
Outlays, gross:
4010 Outlays from new discretionary authority 177 236 202
4011 Outlays from discretionary balances 249 133 114



4020 Outlays, gross (total) 426 369 316
4180 Budget authority, net (total) 422 422 364
4190 Outlays, net (total) 426 369 316

The Automation Modernization account is divided into two program and project activities, the Automated Commercial Environment (ACE) and Critical Operations Protection and Processing Support (COPPS). The funding for information technology initiatives as well as maintenance of the existing information technology infrastructure at CBP resides in this account. ACE is being developed and deployed in increments and will replace the current trade management system, the Automated Commercial System (ACS). ACE will provide tools and enhance the business processes that are essential to securing U.S. borders while ensuring the efficient processing of legitimate goods. COPPS provides nearly all the CBP Information Technology (IT) infrastructure to operate and maintain mission-critical IT systems requisite to secure the borders while facilitating legitimate trade and travel.

Object Classification (in millions of dollars)


Identification code 70–0531–0–1–751 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 5 7 6
12.1 Civilian personnel benefits 1 2 3
23.3 Communications, utilities, and miscellaneous charges 21 3
25.2 Other services from non-federal sources 261 202 226
25.7 Operation and maintenance of equipment 22 69
31.0 Equipment 126 121 126



99.9 Total new obligations 415 422 364

Employment Summary


Identification code 70–0531–0–1–751 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 63 63 63

construction and facilities management

[(cancellation)]

For necessary expenses to plan, acquire, construct, renovate, equip, furnish, operate, manage, oversee, administer and maintain buildings and facilities and to provide facilities solutions and related infrastructure along with program management support necessary for the administration and enforcement of the laws relating to customs, immigration, and border security, [$275,740,000,] $283,822,000, to remain available until expended.

[Of the unobligated balances available under the heading "Construction" appropriated for construction projects in prior year appropriations, $99,772,000 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.] 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 70–0532–0–1–751 2010 actual CR 2012 est.

Obligations by program activity:
0001 Construction 289
0002 Program Oversight 55 37 57
0003 Facilities Construction and Sustainment 380 283 227



0900 Total new obligations 724 320 284

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 447 184 184
1021 Recoveries of prior year unpaid obligations 168



1050 Unobligated balance (total) 615 184 184
Budget authority:
Appropriations, discretionary:
1100 Appropriation 326 320 284
1930 Total budgetary resources available 941 504 468
Memorandum (non-add) entries:
1940 Unobligated balance expiring –33
1941 Unexpired unobligated balance, end of year 184 184 184

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 937 1,231 835
3030 Obligations incurred, unexpired accounts 724 320 284
3031 Obligations incurred, expired accounts 1
3040 Outlays (gross) –260 –716 –213
3080 Recoveries of prior year unpaid obligations, unexpired –168
3081 Recoveries of prior year unpaid obligations, expired –3
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1,231 835 906

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 326 320 284
Outlays, gross:
4010 Outlays from new discretionary authority 31 96 85
4011 Outlays from discretionary balances 229 620 128



4020 Outlays, gross (total) 260 716 213
4180 Budget authority, net (total) 326 320 284
4190 Outlays, net (total) 260 716 213

CBP has consolidated all multi-year facilities-related funding into a single account, except funding resources associated with rent and rent-related costs, so that the agency can consistently plan, finance, and manage its multifaceted facilities portfolio to best fulfill the driving mission needs. The consolidation of these budget activities will allow CBP to best fulfill the driving mission needs.

Object Classification (in millions of dollars)


Identification code 70–0532–0–1–751 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 18
12.1 Civilian personnel benefits 6
21.0 Travel and transportation of persons 4 3
22.0 Transportation of things 1
23.3 Communications, utilities, and miscellaneous charges 3 9 7
25.2 Other services from non-federal sources 71 52 33
25.3 Other goods and services from federal sources 32 191
25.4 Operation and maintenance of facilities 201 184
25.7 Operation and maintenance of equipment 2 9
26.0 Supplies and materials 1 1 1
31.0 Equipment 38 58 17
32.0 Land and structures 371 15



99.9 Total new obligations 724 320 284

Employment Summary


Identification code 70–0532–0–1–751 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 226

air and marine interdiction, operations, maintenance, and procurement

For necessary expenses for the operations, maintenance, and procurement of marine vessels, aircraft, unmanned aircraft systems, and other related equipment of the air and marine program, including operational training and mission-related travel, the operations of which include the following: the interdiction of narcotics and other goods; the provision of support to Federal, State, and local agencies in the enforcement or administration of laws enforced by the Department of Homeland Security; and at the discretion of the Secretary of Homeland Security, the provision of assistance to Federal, State, and local agencies in other law enforcement and emergency humanitarian efforts, [$503,251,000]$470,566,000, to remain available until expended: Provided, That no aircraft or other related equipment, with the exception of aircraft that are one of a kind and have been identified as excess to U.S. Customs and Border Protection requirements and aircraft that have been damaged beyond repair, shall be transferred to any other Federal agency, department, or office outside of the Department of Homeland Security during fiscal year [2011]2012 without the prior notice to the Committees on Appropriations of the Senate and the House of Representatives. 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 70–0544–0–1–751 2010 actual CR 2012 est.

Obligations by program activity:
0001 Operations and Maintenance 448 374 361
0002 Procurement 157 146 110



0091 Direct program activities, subtotal 605 520 471
0801 Reimbursable program activity 5



0900 Total new obligations 610 520 471

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 141 135 135
1021 Recoveries of prior year unpaid obligations 42



1050 Unobligated balance (total) 183 135 135
Budget authority:
Appropriations, discretionary:
1100 Appropriation 552 520 471
Spending authority from offsetting collections, discretionary:
1700 Collected 10
1900 Budget authority (total) 562 520 471
1930 Total budgetary resources available 745 655 606
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 135 135 135

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 743 654 519
3030 Obligations incurred, unexpired accounts 610 520 471
3040 Outlays (gross) –657 –655 –471
3080 Recoveries of prior year unpaid obligations, unexpired –42
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 654 519 519

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 562 520 471
Outlays, gross:
4010 Outlays from new discretionary authority 198 520 471
4011 Outlays from discretionary balances 459 135



4020 Outlays, gross (total) 657 655 471
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –10



4070 Budget authority, net (discretionary) 552 520 471
4080 Outlays, net (discretionary) 647 655 471
4180 Budget authority, net (total) 552 520 471
4190 Outlays, net (total) 647 655 471

The Air and Marine Interdiction, Operations, Maintenance, and Procurement account funds the operations, maintenance, lease, and procurement of marine vessels, aircraft, unmanned aircraft systems, and other related equipment of the air and marine program.

Object Classification (in millions of dollars)


Identification code 70–0544–0–1–751 2010 actual CR 2012 est.

Direct obligations:
21.0 Travel and transportation of persons 21 28 28
22.0 Transportation of things 2 2 2
23.3 Communications, utilities, and miscellaneous charges 7 3 8
25.1 Advisory and assistance services 14 7
25.2 Other services from non-federal sources 42 32 260
25.3 Other goods and services from federal sources 40 60
25.4 Operation and maintenance of facilities 4 5
25.7 Operation and maintenance of equipment 239 174
26.0 Supplies and materials 139 115 107
31.0 Equipment 97 94 66



99.0 Direct obligations 605 520 471
99.0 Reimbursable obligations 5



99.9 Total new obligations 610 520 471

Refunds, Transfers, and Expenses of Operation, Puerto Rico

Special and Trust Fund Receipts (in millions of dollars)


Identification code 70–5687–0–2–806 2010 actual CR 2012 est.

0100 Balance, start of year
Receipts:
0200 Deposits, Duties, and Taxes, Puerto Rico 85 90 92



0400 Total: Balances and collections 85 90 92
Appropriations:
0500 Refunds, Transfers, and Expenses of Operation, Puerto Rico –85 –90 –92



0799 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 70–5687–0–2–806 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 82 90 92



0100 Direct program activities, subtotal 82 90 92
0811 Reimbursable program activity 28



0900 Total new obligations 110 90 92

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 8 12 12
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 9 12 12
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special fund) 85 90 92
Spending authority from offsetting collections, mandatory:
1800 Collected 28
1900 Budget authority (total) 113 90 92
1930 Total budgetary resources available 122 102 104
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 12 12 12

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 23 27 42
3030 Obligations incurred, unexpired accounts 110 90 92
3040 Outlays (gross) –105 –75 –91
3080 Recoveries of prior year unpaid obligations, unexpired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 27 42 43

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 113 90 92
Outlays, gross:
4100 Outlays from new mandatory authority 93 75 76
4101 Outlays from mandatory balances 12 15



4110 Outlays, gross (total) 105 75 91
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –28



4160 Budget authority, net (mandatory) 85 90 92
4170 Outlays, net (mandatory) 77 75 91
4180 Budget authority, net (total) 85 90 92
4190 Outlays, net (total) 77 75 91

Customs duties, taxes, and fees collected in Puerto Rico are deposited in this account. After providing for the expenses of administering Customs and Border Protection activities in Puerto Rico, the remaining amounts are transferred to the Treasurer of Puerto Rico.

Object Classification (in millions of dollars)


Identification code 70–5687–0–2–806 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 16 20 21
11.3 Other than full-time permanent 1
11.5 Other personnel compensation 3 2 2



11.9 Total personnel compensation 20 22 23
12.1 Civilian personnel benefits 11 11 11
21.0 Travel and transportation of persons 1 1 1
23.3 Communications, utilities, and miscellaneous charges 3 2 2
25.2 Other services from non-federal sources 44 46 47
26.0 Supplies and materials 2 1 1
31.0 Equipment 1 1 1
44.0 Refunds 6 6



99.0 Direct obligations 82 90 92
99.0 Reimbursable obligations 28



99.9 Total new obligations 110 90 92

Employment Summary


Identification code 70–5687–0–2–806 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 529 529 529

Payments to Wool Manufacturers

Special and Trust Fund Receipts (in millions of dollars)


Identification code 70–5533–0–2–376 2010 actual CR 2012 est.

0100 Balance, start of year
Receipts:
0200 Wool Manufacturers Trust Fund 9 20 20



0400 Total: Balances and collections 9 20 20
Appropriations:
0500 Payments to Wool Manufacturers –9 –20 –20



0799 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 70–5533–0–2–376 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 4 15 15



0900 Total new obligations (object class 44.0) 4 15 15

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special fund) 9 20 20
1220 Appropriations transferred to other accounts –5 –5 –5



1260 Appropriations, mandatory (total) 4 15 15
1930 Total budgetary resources available 4 15 15

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 4 15 15
3040 Outlays (gross) –4 –15 –15

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 4 15 15
Outlays, gross:
4100 Outlays from new mandatory authority 4 15 15
4180 Budget authority, net (total) 4 15 15
4190 Outlays, net (total) 4 15 15

This account makes refunds pursuant to Section 5101 of the Trade Act of 2002. This section entitles U.S. manufacturers of certain wool articles to a limited refund of duties paid on imports of select wool products.

International Registered Traveler

Special and Trust Fund Receipts (in millions of dollars)


Identification code 70–5543–0–2–751 2010 actual CR 2012 est.

0100 Balance, start of year
Receipts:
0260 International Registered Traveler Program Fund 5 3 3



0400 Total: Balances and collections 5 3 3
Appropriations:
0500 International Registered Traveler –5 –3 –3



0799 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 70–5543–0–2–751 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 3 3 3

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2 7 7
Budget authority:
Appropriations, discretionary:
1101 Appropriation (special fund) 5 3 3
Spending authority from offsetting collections, discretionary:
1701 Change in uncollected payments, Federal sources 3
1900 Budget authority (total) 8 3 3
1930 Total budgetary resources available 10 10 10
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 7 7 7

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross)
3030 Obligations incurred, unexpired accounts 3 3 3
3040 Outlays (gross) –3 –3 –3
3050 Change in uncollected pymts, Fed sources, unexpired –3
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross)
3091 Uncollected pymts, Fed sources, end of year –3



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

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 8 3 3
Outlays, gross:
4010 Outlays from new discretionary authority 3 3 3
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
4052 Offsetting collections credited to expired accounts 3



4060 Additional offsets against budget authority only (total) –3 3



4070 Budget authority, net (discretionary) 5 3 3
4080 Outlays, net (discretionary) 3 3
Mandatory:
4090 Budget authority, gross
4180 Budget authority, net (total) 5 3 3
4190 Outlays, net (total) 3 3

Object Classification (in millions of dollars)


Identification code 70–5543–0–2–751 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 2 2
12.1 Civilian personnel benefits 1 1



99.0 Direct obligations 3 3
99.0 Reimbursable obligations 3



99.9 Total new obligations 3 3 3

Employment Summary


Identification code 70–5543–0–2–751 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 40 40

Electronic System for Travel Authorization

Special and Trust Fund Receipts (in millions of dollars)


Identification code 70–5595–0–2–751 2010 actual CR 2012 est.

0100 Balance, start of year
Receipts:
0200 Electronic System for Travel Authorization (ESTA) Fees 2 43 44



0400 Total: Balances and collections 2 43 44
Appropriations:
0500 Electronic System for Travel Authorization –2 –43 –44



0799 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 70–5595–0–2–751 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 43 44

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2 2
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special fund) 2 43 44
1930 Total budgetary resources available 2 45 46
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 2 2 2

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 43 44
3040 Outlays (gross) –45 –45

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 2 43 44
Outlays, gross:
4100 Outlays from new mandatory authority 43 44
4101 Outlays from mandatory balances 2 1



4110 Outlays, gross (total) 45 45
4180 Budget authority, net (total) 2 43 44
4190 Outlays, net (total) 45 45

Object Classification (in millions of dollars)


Identification code 70–5595–0–2–751 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 3 3
12.1 Civilian personnel benefits 1 1
25.1 Advisory and assistance services 39 40



99.9 Total new obligations 43 44

Employment Summary


Identification code 70–5595–0–2–751 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 24 24

Trust Funds

US Customs Refunds, Transfers and Expenses, Unclaimed and Abandoned Goods

Special and Trust Fund Receipts (in millions of dollars)


Identification code 70–8789–0–7–751 2010 actual CR 2012 est.

0100 Balance, start of year 2
Adjustments:
0190 Adjustment - Treasury reconciliation –2



0199 Balance, start of year
Receipts:
0200 Proceeds of the Sales of Unclaimed Abandoned, Seized Goods 3 4 6



0299 Total receipts and collections 3 4 6



0400 Total: Balances and collections 3 4 6
Appropriations:
0500 US Customs Refunds, Transfers and Expenses, Unclaimed and Abandoned Goods –3 –4 –4



0599 Total appropriations –3 –4 –4



0799 Balance, end of year 2

Program and Financing (in millions of dollars)


Identification code 70–8789–0–7–751 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 3 4 4



0900 Total new obligations (object class 44.0) 3 4 4

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1202 Appropriation (trust fund) 3 4 4
1930 Total budgetary resources available 3 4 4

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

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 3 4 4
Outlays, gross:
4100 Outlays from new mandatory authority 3 4 4
4101 Outlays from mandatory balances 1



4110 Outlays, gross (total) 4 4 4
4180 Budget authority, net (total) 3 4 4
4190 Outlays, net (total) 4 4 4

This account expends proceeds from the auction of unclaimed and abandoned goods.

United States Coast Guard

Federal Funds

operating expenses

For necessary expenses for the operation and maintenance of the Coast Guard, not otherwise provided for; purchase or lease of not to exceed 25 passenger motor vehicles, which shall be for replacement only; purchase or lease of small boats for contingent and emergent requirements (at a unit cost of no more than $700,000) and repairs and service-life replacements, not to exceed a total of [$26,000,000]$28,000,000; purchase or lease of boats necessary for overseas deployments and activities; minor shore construction projects not exceeding $1,000,000 in total cost at any location; payments pursuant to section 156 of Public Law 97–377 (42 U.S.C. 402 note; 96 Stat. 1920); and recreation and welfare; [$6,650,950,000]$6,819,505,000, of which $340,000,000 shall be for defense-related activities; of which $24,500,000 shall be derived from the Oil Spill Liability Trust Fund to carry out the purposes of section 1012(a)(5) of the Oil Pollution Act of 1990 (33 U.S.C. 2712(a)(5)); of which not to exceed $20,000 shall be for official reception and representation expenses: Provided , That none of the funds made available by this Act shall be for expenses incurred for recreational vessels under section 12114 of title 46, United States Code, except to the extent fees are collected from yacht owners and credited to 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 70–0610–0–1–999 2010 actual CR 2012 est.

Obligations by program activity:
0001 Search and Rescue 808 772 791
0002 Marine Safety 641 577 603
0003 Aids to Navigation 1,075 1,105 1,120
0004 Ice Operations 171 181 166
0005 Marine Environmental Protection 254 159 174
0006 Living Marine Resouces 619 611 629
0007 Drug Interdiction 692 778 805
0008 Migrant Interdiction 516 508 97
0009 Other Law Enforcement 97 96 500
0010 Ports, Waterways & Coastal Security 1,309 1,467 1,496
0011 Defense Readiness 690 666 438



0091 Direct program activities, subtotal 6,872 6,920 6,819



0600 Total direct program 6,872 6,920 6,819
0801 Reimbursable program 187 300 175



0900 Total new obligations 7,059 7,220 6,994

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 27 61 1
1011 Unobligated balance transferred from other accounts 2
1012 Expired unobligated bal transferred to unexpired accts 2



1050 Unobligated balance (total) 31 61 1
Budget authority:
Appropriations, discretionary:
1100 Appropriation 6,831 6,781 6,795
1120 Appropriations transferred to other accounts –2
1121 Appropriations transferred from other accounts 54 54
1131 Unobligated balance of appropriations permanently reduced –2



1160 Appropriation, discretionary (total) 6,881 6,835 6,795
Spending authority from offsetting collections, discretionary:
1700 Collected 158 243 150
1701 Change in uncollected payments, Federal sources 53 82 50



1750 Spending auth from offsetting collections, disc (total) 211 325 200
1900 Budget authority (total) 7,092 7,160 6,995
1930 Total budgetary resources available 7,123 7,221 6,996
Memorandum (non-add) entries:
1940 Unobligated balance expiring –3
1941 Unexpired unobligated balance, end of year 61 1 2

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1,746 1,972 1,846
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –110 –124 –206



3020 Obligated balance, start of year (net) 1,636 1,848 1,640
3030 Obligations incurred, unexpired accounts 7,059 7,220 6,994
3031 Obligations incurred, expired accounts 3
3040 Outlays (gross) –6,765 –7,346 –6,719
3050 Change in uncollected pymts, Fed sources, unexpired –53 –82 –50
3051 Change in uncollected pymts, Fed sources, expired 39
3081 Recoveries of prior year unpaid obligations, expired –71
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1,972 1,846 2,121
3091 Uncollected pymts, Fed sources, end of year –124 –206 –256



3100 Obligated balance, end of year (net) 1,848 1,640 1,865

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 7,092 7,160 6,995
Outlays, gross:
4010 Outlays from new discretionary authority 5,410 5,793 5,636
4011 Outlays from discretionary balances 1,355 1,553 1,083



4020 Outlays, gross (total) 6,765 7,346 6,719
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –200 –260 –167
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –53 –82 –50
4052 Offsetting collections credited to expired accounts 42 17 17



4060 Additional offsets against budget authority only (total) –11 –65 –33



4070 Budget authority, net (discretionary) 6,881 6,835 6,795
4080 Outlays, net (discretionary) 6,565 7,086 6,552
4180 Budget authority, net (total) 6,881 6,835 6,795
4190 Outlays, net (total) 6,565 7,086 6,552

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


2010 actual CR 2012 est.

Enacted/requested:
Budget Authority 6,881 6,835 6,795
Outlays 6,565 7,086 6,552
Overseas contingency operations:
Budget Authority 258
Outlays 206
Total:
Budget Authority 6,881 6,835 7,053
Outlays 6,565 7,086 6,758

Funding requested in this account supports the operations of the Coast Guard as it carries out its duties as a maritime, military, multi-mission operating agency and one of the five armed forces. To fulfill its mission, the Coast Guard employs multipurpose vessels, aircraft, and shore units, strategically located along the coasts and inland waterways of the United States. In 2012, in addition to funding operation and maintenance of new assets acquired with prior year appropriations, the Coast Guard will enhance core competencies, through new investments in marine safety and marine environmental response capacity.

Object Classification (in millions of dollars)


Identification code 70–0610–0–1–999 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 497 497 559
11.3 Other than full-time permanent 10 10 10
11.5 Other personnel compensation 21 20 20
11.7 Military personnel 2,491 2,549 2,562
11.8 Special personal services payments 6 6 7



11.9 Total personnel compensation 3,025 3,082 3,158
12.1 Civilian personnel benefits 159 166 184
12.2 Military personnel benefits 242 284 281
13.0 Benefits for former personnel 9 8 8
21.0 Travel and transportation of persons 350 304 284
22.0 Transportation of things 62 71 76
23.1 Rental payments to GSA 86 90 91
23.2 Rental payments to others 32 29 32
23.3 Communications, utilities, and miscellaneous charges 163 206 194
24.0 Printing and reproduction 4 7 2
25.1 Advisory and assistance services 232 276 162
25.2 Other services from non-federal sources 951 769 772
25.3 Other goods and services from federal sources 10 16
25.4 Operation and maintenance of facilities 195 180 186
25.6 Medical care 356 364 421
25.7 Operation and maintenance of equipment 119 248 211
25.8 Subsistence and support of persons 50 47 43
26.0 Supplies and materials 736 667 583
31.0 Equipment 93 98 94
32.0 Land and structures 4 12 19
42.0 Insurance claims and indemnities 4 2 3



99.0 Direct obligations 6,872 6,920 6,820
99.0 Reimbursable obligations 187 300 174



99.9 Total new obligations 7,059 7,220 6,994

Employment Summary


Identification code 70–0610–0–1–999 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 6,790 6,780 7,486
1101 Direct military average strength employment 41,757 42,930 41,731
2001 Reimbursable civilian full-time equivalent employment 182 219 253
2101 Reimbursable military average strength employment 507 507 462

environmental compliance and restoration

For necessary expenses to carry out the environmental compliance and restoration functions of the Coast Guard under chapter 19 of title 14, United States Code, [$13,329,000]$16,699,000, 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 70–0611–0–1–304 2010 actual CR 2012 est.

Obligations by program activity:
0001 Marine Environmental Protection 17 16 17

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 7 3
Budget authority:
Appropriations, discretionary:
1100 Appropriation 13 13 17
1930 Total budgetary resources available 20 16 17
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) 11 13 16
3030 Obligations incurred, unexpired accounts 17 16 17
3040 Outlays (gross) –15 –13 –15
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 13 16 18

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 13 13 17
Outlays, gross:
4010 Outlays from new discretionary authority 7 4 5
4011 Outlays from discretionary balances 8 9 10



4020 Outlays, gross (total) 15 13 15
4180 Budget authority, net (total) 13 13 17
4190 Outlays, net (total) 15 13 15

Funding requested in this account will be used by the Coast Guard to satisfy obligations arising under chapter 19 of title 14 of the United States Code related to environmental compliance and restoration.

Object Classification (in millions of dollars)


Identification code 70–0611–0–1–304 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 2 2 2
12.1 Civilian personnel benefits 1 1 1
25.2 Other services from non-federal sources 14 13 14



99.0 Direct obligations 17 16 17



99.9 Total new obligations 17 16 17

Employment Summary


Identification code 70–0611–0–1–304 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 21 23 23
1101 Direct military average strength employment 1 1 1

reserve training

For necessary expenses of the Coast Guard Reserve, as authorized by law; operations and maintenance of the reserve program; personnel and training costs; and equipment and services; [$135,675,000]$136,778,000. 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 70–0612–0–1–403 2010 actual CR 2012 est.

Obligations by program activity:
0001 Search and Rescue 16 16 16
0002 Marine Safety 12 12 12
0003 Aids to Navigation 21 27 22
0004 Ice Operations 2 2 3
0005 Marine Environmental Protection 5 5 4
0006 Living Marine Reources 12 12 13
0007 Drug Interdiction 14 14 16
0008 Migrant Interdiction 9 9 10
0009 Other Law Enforcement 2 2 2
0010 Ports, Waterways and Coast Security 26 26 30
0011 Defense Readiness 9 9 9



0900 Total new obligations 128 134 137

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 134 134 137
1930 Total budgetary resources available 134 134 137
Memorandum (non-add) entries:
1940 Unobligated balance expiring –6

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 9 16 30
3030 Obligations incurred, unexpired accounts 128 134 137
3040 Outlays (gross) –118 –120 –137
3081 Recoveries of prior year unpaid obligations, expired –3
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 16 30 30

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 134 134 137
Outlays, gross:
4010 Outlays from new discretionary authority 114 120 123
4011 Outlays from discretionary balances 4 14



4020 Outlays, gross (total) 118 120 137
4180 Budget authority, net (total) 134 134 137
4190 Outlays, net (total) 118 120 137

Funding requested in this account will support the Coast Guard Reserve Forces, which provide qualified and trained personnel for active duty in event of conflict, national emergency, or natural and manmade disasters. The reservists maintain their readiness through mobilization exercises and duty alongside regular Coast Guard members during routine and emergency operations. Reservists will continue to serve as a cost-effective surge force for response to man-made and natural disasters.

Object Classification (in millions of dollars)


Identification code 70–0612–0–1–403 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 5 5 5
11.7 Military personnel 77 86 88



11.9 Total personnel compensation 82 91 93
12.1 Civilian personnel benefits 2 2 2
12.2 Military personnel benefits 10 12 12
21.0 Travel and transportation of persons 7 6 6
25.2 Other services from non-federal sources 26 23 24
25.8 Subsistence and support of persons 1



99.0 Direct obligations 128 134 137



99.9 Total new obligations 128 134 137

Employment Summary


Identification code 70–0612–0–1–403 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 86 98 98
1101 Direct military average strength employment 395 438 438

acquisition, construction, and improvements

For necessary expenses of acquisition, construction, renovation, and improvement of aids to navigation, shore facilities, vessels, and aircraft, including equipment related thereto; and maintenance, rehabilitation, lease and operation of facilities and equipment, as authorized by law; [$1,381,228,346]$1,421,924,000, of which $20,000,000 shall be derived from the Oil Spill Liability Trust Fund to carry out the purposes of section 1012(a)(5) of the Oil Pollution Act of 1990 (33 U.S.C. 2712(a)(5)); of which [$13,965,546]$20,000,000 [shall be derived from the Coast Guard Housing Fund, established pursuant to 14 U.S.C. 687, and] shall remain available until expended for military family housing, of which not more than $14,000,000 shall be derived from the Coast Guard Housing Fund, established pursuant to 14 U.S.C. 687; of which [$42,000,000]$642,000,000 shall be available until September 30, [2015]2016, to acquire, effect major repairs, renovate, or improve vessels, small boats, and related equipment; of which $289,900,000 shall be available until September 30, 2016, to acquire, effect major repairs, renovate, or improve aircraft or increase aviation capability; of which [$36,000,000]$166,140,000 shall be available until September 30, [2013]2016, for other equipment; of which [$69,200,000]$193,692,000 shall be available until September 30, [2013]2016, for shore facilities and aids to navigation facilities; and of which [$107,560,800]$110,192,000 shall be available for personnel compensation and benefits and related costs[; and of which $1,112,502,000 shall be available until September 30, 2015, for the Integrated Deepwater Systems program]: Provided, That of the funds made available for personnel compensation and benefits and related costs, $2,249,714 shall be for strengthening the capacity and capabilities of the acquisition workforce (as defined by the Office of Federal Procurement Policy Act, as amended (41 U.S.C. 401 et seq.), including the recruitment, hiring, training, and retention of such workforce and information technology in support of acquisition workforce effectiveness or for management solutions to improve acquisition management. 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 70–0613–0–1–999 2010 actual CR 2012 est.

Obligations by program activity:
0001 Search and Rescue 161 259 180
0002 Marine Safety 41 49 44
0003 Aids to Navigation 34 59 77
0004 Ice Operations 30 50 9
0005 Marine Environmental Protection 75 25 19
0006 Living Marine Resources 111 360 149
0007 Drug Interdiction 130 540 373
0008 Migrant Interdiction 11 69 20
0009 Other Law Enforcement 178 362 228
0010 Ports, Waterways and Coastal Security 180 364 243
0011 Defense Readiness 419 131 60



0091 Direct program activities, subtotal 1,370 2,268 1,402



0600 Total Direct Program 1,370 2,268 1,402
0801 Reimbursable program 7 262



0900 Total new obligations 1,377 2,530 1,402

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1,377 1,816 1,084
1021 Recoveries of prior year unpaid obligations 69



1050 Unobligated balance (total) 1,446 1,816 1,084
Budget authority:
Appropriations, discretionary:
1100 Appropriation 1,533 1,517 1,388
1121 Appropriations transferred from other accounts 2
1131 Unobligated balance of appropriations permanently reduced –1 –1



1160 Appropriation, discretionary (total) 1,534 1,516 1,388
Spending authority from offsetting collections, discretionary:
1700 Collected 22 175 20
1701 Change in uncollected payments, Federal sources 207 107
1711 Spending authority from offsetting collections transferred from other accounts 14



1750 Spending auth from offsetting collections, disc (total) 229 282 34
1900 Budget authority (total) 1,763 1,798 1,422
1930 Total budgetary resources available 3,209 3,614 2,506
Memorandum (non-add) entries:
1940 Unobligated balance expiring –16
1941 Unexpired unobligated balance, end of year 1,816 1,084 1,104

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1,521 1,664 2,619
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –9 –215 –322



3020 Obligated balance, start of year (net) 1,512 1,449 2,297
3030 Obligations incurred, unexpired accounts 1,377 2,530 1,402
3040 Outlays (gross) –1,161 –1,575 –1,256
3050 Change in uncollected pymts, Fed sources, unexpired –207 –107
3051 Change in uncollected pymts, Fed sources, expired 1
3080 Recoveries of prior year unpaid obligations, unexpired –69
3081 Recoveries of prior year unpaid obligations, expired –4
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1,664 2,619 2,765
3091 Uncollected pymts, Fed sources, end of year –215 –322 –322



3100 Obligated balance, end of year (net) 1,449 2,297 2,443

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1,763 1,798 1,422
Outlays, gross:
4010 Outlays from new discretionary authority 188 430 354
4011 Outlays from discretionary balances 973 1,145 902



4020 Outlays, gross (total) 1,161 1,575 1,256
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –23 –175 –20
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –207 –107
4052 Offsetting collections credited to expired accounts 1



4060 Additional offsets against budget authority only (total) –206 –107



4070 Budget authority, net (discretionary) 1,534 1,516 1,402
4080 Outlays, net (discretionary) 1,138 1,400 1,236
4180 Budget authority, net (total) 1,534 1,516 1,402
4190 Outlays, net (total) 1,138 1,400 1,236

Funding requested in this account will support the Coast Guard's continuing plans for fleet recapitalization and improvement. The majority of the funding requested in this account provides for the acquisition, construction, and improvement of vessels, aircraft, information management resources, shore facilities, and aids to navigation required to execute the Coast Guard's missions and achieve its performance goals.

In 2012, the Coast Guard will acquire new assets and systems to continue the recapitalization of aging boats, major cutters and patrol boats, aircraft, and Command, Control, Communications, Computers, Intelligence, Surveillance and Reconnaissance systems. Furthermore, the Coast Guard will continue fleet sustainment projects to enhance and extend the service life of selected existing aircraft and cutters. The Coast Guard will also invest in shore infrastructure, implementing improvements necessary to support new assets delivered through major system acquisitions, as well as repair aging buildings, hangars, piers, and barracks. These vital recapitalization projects, along with the corresponding emphasis on acquisition personnel and management, will provide the Coast Guard with additional capability to perform its missions.

In 2012, the Coast Guard will invest in Coast Guard-owned family housing facilities to enhance the quality of life of the workforce. These funds will be used to plan, execute, administer contracts, acquire, and construct housing to provide greater access to suitable and affordable housing for Coast Guard members and their families assigned to areas where there are documented shortages.

Object Classification (in millions of dollars)


Identification code 70–0613–0–1–999 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 39 43 44
11.5 Other personnel compensation 1 1 1
11.7 Military personnel 33 38 38



11.9 Total personnel compensation 73 82 83
12.1 Civilian personnel benefits 10 11 12
12.2 Military personnel benefits 4 5 6
21.0 Travel and transportation of persons 15 26 15
22.0 Transportation of things 3 4 3
23.2 Rental payments to others 1 2 1
23.3 Communications, utilities, and miscellaneous charges 2 3 2
25.1 Advisory and assistance services 221 373 226
25.2 Other services from non-federal sources 260 439 252
25.5 Research and development contracts 1 1
25.8 Subsistence and support of persons 1
26.0 Supplies and materials 109 183 111
31.0 Equipment 588 996 604
32.0 Land and structures 84 142 86



99.0 Direct obligations 1,370 2,268 1,402
99.0 Reimbursable obligations 7 262



99.9 Total new obligations 1,377 2,530 1,402

Employment Summary


Identification code 70–0613–0–1–999 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 385 371 409
1101 Direct military average strength employment 387 364 385

Alteration of Bridges

Program and Financing (in millions of dollars)


Identification code 70–0614–0–1–403 2010 actual CR 2012 est.

Obligations by program activity:
0001 Bridge alterations 21 4



0900 Total new obligations (object class 25.2) 21 4

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2
1021 Recoveries of prior year unpaid obligations 21



1050 Unobligated balance (total) 23
Budget authority:
Appropriations, discretionary:
1100 Appropriation 4 4
1131 Unobligated balance of appropriations permanently reduced –6



1160 Appropriation, discretionary (total) –2 4
1930 Total budgetary resources available 21 4
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) 277 219 222
3030 Obligations incurred, unexpired accounts 21 4
3040 Outlays (gross) –58 –1 –2
3080 Recoveries of prior year unpaid obligations, unexpired –21
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 219 222 220

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross –2 4
Outlays, gross:
4010 Outlays from new discretionary authority 1
4011 Outlays from discretionary balances 58 2



4020 Outlays, gross (total) 58 1 2
4180 Budget authority, net (total) –2 4
4190 Outlays, net (total) 58 1 2

No new funding is requested for alteration of bridges in 2012.

research, development, test, and evaluation

For necessary expenses for applied scientific research, development, test, and evaluation; and for maintenance, rehabilitation, lease, and operation of facilities and equipment; as authorized by law; [$20,034,000]$19,779,000, to remain available until expended, of which $500,000 shall be derived from the Oil Spill Liability Trust Fund to carry out the purposes of section 1012(a)(5) of the Oil Pollution Act of 1990 (33 U.S.C. 2712(a)(5)): Provided, That there may be credited to and used for the purposes of this appropriation funds received from State and local governments, other public authorities, private sources, and foreign countries for expenses incurred for research, development, testing, and evaluation. 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 70–0615–0–1–403 2010 actual CR 2012 est.

Obligations by program activity:
0001 Search and Rescue 4 6 3
0002 Marine Safety 5 9 4
0003 Aids to Navigation 1 2 1
0004 Marine Environmental Protection 4 6 5
0005 Living Marine Resources 1 4 1
0006 Drug Interdication 2 8 2
0007 Migrant Interdication 1 2 1
0008 Other Law Enforcement 1
0009 PWCS 1 3 1
0010 Defense Readiness 6 2 1



0091 Direct program activities, subtotal 25 43 19



0600 Total direct program 25 43 19
0801 Reimbursable program 1 7 8



0900 Total new obligations 26 50 27

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 14 18
Budget authority:
Appropriations, discretionary:
1100 Appropriation 24 25 19
Spending authority from offsetting collections, discretionary:
1700 Collected 2 7 8
1701 Change in uncollected payments, Federal sources 4



1750 Spending auth from offsetting collections, disc (total) 6 7 8
1900 Budget authority (total) 30 32 27
1930 Total budgetary resources available 44 50 27
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) 15 14 27
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –11 –15 –15



3020 Obligated balance, start of year (net) 4 –1 12
3030 Obligations incurred, unexpired accounts 26 50 27
3040 Outlays (gross) –27 –37 –26
3050 Change in uncollected pymts, Fed sources, unexpired –4
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 14 27 28
3091 Uncollected pymts, Fed sources, end of year –15 –15 –15



3100 Obligated balance, end of year (net) –1 12 13

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 30 32 27
Outlays, gross:
4010 Outlays from new discretionary authority 17 17 14
4011 Outlays from discretionary balances 10 20 12



4020 Outlays, gross (total) 27 37 26
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –2 –7 –8
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –4



4070 Budget authority, net (discretionary) 24 25 19
4080 Outlays, net (discretionary) 25 30 18
4180 Budget authority, net (total) 24 25 19
4190 Outlays, net (total) 25 30 18

The Coast Guard's Research, Development, Test and Evaluation program develops techniques, methods, hardware, and systems that directly contribute to increasing the productivity and effectiveness of the Coast Guard's operating missions, as well as expertise and services that enhance pre-acquisition planning and analysis to reduce cost, schedule, and performance risks across all acquisition projects. In 2012, Coast Guard will support development of ballast water regulations.

Object Classification (in millions of dollars)


Identification code 70–0615–0–1–403 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 8 8 8
11.7 Military personnel 2 2 2



11.9 Total personnel compensation 10 10 10
12.1 Civilian personnel benefits 2 2 2
21.0 Travel and transportation of persons 1 3 1
23.3 Communications, utilities, and miscellaneous charges 1 2
25.1 Advisory and assistance services 4 12 3
25.5 Research and development contracts 3 10 2
26.0 Supplies and materials 2 4 1



99.0 Direct obligations 23 43 19
99.0 Reimbursable obligations 3 7 8



99.9 Total new obligations 26 50 27

Employment Summary


Identification code 70–0615–0–1–403 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 75 80 80
1101 Direct military average strength employment 21 21 21

Medicare-eligible Retiree Health Fund Contribution, Homeland Security

Program and Financing (in millions of dollars)


Identification code 70–0616–0–1–403 2010 actual CR 2012 est.

Obligations by program activity:
0001 Search and Rescue 32 31 31
0002 Marine Safety 26 24 23
0003 Aids to Navigation 44 44 43
0004 Ice Operations 5 5 6
0005 Marine Enviromental Protection 10 6 7
0006 Living Marine Resources 25 25 24
0007 Drug Interdiction 28 32 31
0008 Other Law Enforcement 4 4 4
0009 Migrant Interdiction 19 19 19
0010 Ports, Waterways, & Coastal Security 53 58 57
0011 Defense Readiness 18 17 17



0100 Direct Program by Activities - Subtotal (running) 264 265 262



0900 Total new obligations (object class 12.2) 264 265 262

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 264 265 262
1930 Total budgetary resources available 264 265 262

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 264 265 262
3040 Outlays (gross) –264 –265 –262

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 264 265 262
Outlays, gross:
4010 Outlays from new discretionary authority 264 265 262
4180 Budget authority, net (total) 264 265 262
4190 Outlays, net (total) 264 265 262

This account reflects funding associated with the Coast Guard's permanent indefinite discretionary authority to maintain the cost of accruing the military Medicare-eligible health benefit contributions to the Department of Defense Medicare-Eligible Retiree Health Care Fund. Contributions are for Coast Guard military personnel who will become future Medicare-eligible retirees, their dependents, or their survivors. In 2012, the Coast Guard estimates it will pay $261,871,000 to the fund.

retired pay

For retired pay, including the payment of obligations otherwise chargeable to lapsed appropriations for this purpose, payments under the Retired Serviceman's Family Protection and Survivor Benefits Plans, payment for career status bonuses, concurrent receipts and combat-related special compensation under the National Defense Authorization Act, and payments for medical care of retired personnel and their dependents under chapter 55 of title 10, United States Code, [$1,400,700,000]$1,440,157,000, 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 70–0602–0–1–403 2010 actual CR 2012 est.

Obligations by program activity:
0001 Regular military personnel 1,051 1,102 1,180
0004 Survivor benefit programs 43 42 44
0005 Medical care 194 227 216



0900 Total new obligations 1,288 1,371 1,440

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 3 76 106
Budget authority:
Appropriations, mandatory:
1200 Appropriation 1,361 1,401 1,440
1930 Total budgetary resources available 1,364 1,477 1,546
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 76 106 106

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 122 120 300
3030 Obligations incurred, unexpired accounts 1,288 1,371 1,440
3031 Obligations incurred, expired accounts 1
3040 Outlays (gross) –1,287 –1,191 –1,434
3081 Recoveries of prior year unpaid obligations, expired –4
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 120 300 306

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 1,361 1,401 1,440
Outlays, gross:
4100 Outlays from new mandatory authority 1,267 1,191 1,224
4101 Outlays from mandatory balances 20 210



4110 Outlays, gross (total) 1,287 1,191 1,434
4180 Budget authority, net (total) 1,361 1,401 1,440
4190 Outlays, net (total) 1,287 1,191 1,434

Funding requested in this account provides for retired pay of military personnel of the Coast Guard and Coast Guard Reserve, members of the former Lighthouse Service, and for annuities payable to beneficiaries of retired military personnel under the retired serviceman's family protection plan (10 U.S.C. 1431–46) and survivor benefits plans (10 U.S.C. 1447–55); payments for career status bonuses, concurrent receipts, and combat-related special compensation under the National Defense Authorization Act; and for payments for medical care of retired personnel and their dependents under the Dependents Medical Care Act (10 U.S.C., ch. 55).

Object Classification (in millions of dollars)


Identification code 70–0602–0–1–403 2010 actual CR 2012 est.

Direct obligations:
13.0 Benefits for former personnel 1,108 1,144 1,224
25.6 Medical care 180 227 216



99.9 Total new obligations 1,288 1,371 1,440

Coast Guard Housing Fund

Program and Financing (in millions of dollars)


Identification code 70–0603–0–1–403 2010 actual CR 2012 est.

Budgetary Resources:
Budget authority:
Spending authority from offsetting collections, discretionary:
1702 Offsetting collections (previously unavailable) 14
1710 Spending authority from offsetting collections transferred to other accounts –14



1750 Spending auth from offsetting collections, disc (total)
1930 Total budgetary resources available

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

Memorandum (non-add) entries:
5090 Unavailable balance, SOY: Offsetting collections 14 14 14
5091 Unavailable balance, EOY: Offsetting collections 14 14

This fund, established in 1996, receives deposits of proceeds from the conveyance or lease of property or facilities. The funds are available for the purposes of chapter 18 of title 14, United States Code, with regard to the acquisition, construction, and improvements of military family housing and military unaccompanied housing. In 2012, the current balance of funds in this account will be transferred to Coast Guard Acquisition, Construction, and Improvements account to fund military family housing projects that meet a high priority housing need of the Coast Guard.

U.S. Coast Guard Housing Special Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 70–5710–0–2–403 2010 actual CR 2012 est.

0100 Balance, start of year 3
Receipts:
0220 Sale of Real Property, U.S. Coast Guard Housing Special Fund 3 21



0400 Total: Balances and collections 3 24



0799 Balance, end of year 3 24

This fund, established in 1996, receives deposits of proceeds from the conveyance of property under the administrative control of the Service. The funds are available for the purposes of chapter 18 of title 14, United States Code, with regard to the acquisition, construction, and improvement of military family housing and military unaccompanied housing. This account is being presented in two forms: in the current form (Coast Guard Housing Fund), to reflect the expenditure of the existing balance; and in a new form (Coast Guard Housing Special Fund), to reflect more precisely the receipt and expenditure of future proceeds from the sale of property.

Supply Fund

Program and Financing (in millions of dollars)


Identification code 70–4535–0–4–403 2010 actual CR 2012 est.

Obligations by program activity:
0801 Reimbursable program 117 119 119



0900 Total new obligations (object class 26.0) 117 119 119

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 3
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 114 119 119
1930 Total budgetary resources available 117 119 119
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) 13 12 12
3030 Obligations incurred, unexpired accounts 117 119 119
3040 Outlays (gross) –118 –119 –119
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 12 12 12

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 114 119 119
Outlays, gross:
4010 Outlays from new discretionary authority 110 119 119
4011 Outlays from discretionary balances 8



4020 Outlays, gross (total) 118 119 119
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –114 –119 –119



4070 Budget authority, net (discretionary)
4080 Outlays, net (discretionary) 4
4180 Budget authority, net (total)
4190 Outlays, net (total) 4

The Coast Guard supply fund, in accordance with 14 U.S.C. 650, finances the procurement of uniform clothing, commissary provisions, general stores, technical material, and fuel for vessels over 180 feet in length. The fund is normally financed by reimbursements from sale of goods.

Object Classification (in millions of dollars)


Identification code 70–4535–0–4–403 2010 actual CR 2012 est.

Reimbursable obligations:
26.0 Supplies and materials 117 119 119



99.0 Reimbursable obligations 117 119 119

Yard Fund

Program and Financing (in millions of dollars)


Identification code 70–4743–0–4–403 2010 actual CR 2012 est.

Obligations by program activity:
0801 Costs of goods sold 26 26 26
0802 Other 68 69 69



0900 Total new obligations 94 95 95

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 79 71 71
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 100 95 95
1701 Change in uncollected payments, Federal sources –14



1750 Spending auth from offsetting collections, disc (total) 86 95 95
1930 Total budgetary resources available 165 166 166
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 71 71 71

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 56 45 45
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –44 –30 –30



3020 Obligated balance, start of year (net) 12 15 15
3030 Obligations incurred, unexpired accounts 94 95 95
3040 Outlays (gross) –105 –95 –95
3050 Change in uncollected pymts, Fed sources, unexpired 14
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 45 45 45
3091 Uncollected pymts, Fed sources, end of year –30 –30 –30



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

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 86 95 95
Outlays, gross:
4010 Outlays from new discretionary authority 55 95 95
4011 Outlays from discretionary balances 50



4020 Outlays, gross (total) 105 95 95
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –100 –95 –95
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired 14



4070 Budget authority, net (discretionary)
4080 Outlays, net (discretionary) 5
Mandatory:
4090 Budget authority, gross
4180 Budget authority, net (total)
4190 Outlays, net (total) 5

This fund finances the industrial operation of the Coast Guard Yard, Curtis Bay, MD (14 U.S.C. 648). The Yard finances all direct and indirect costs for its operations out of advances from Coast Guard and other agency appropriations that are placed in the fund.

Object Classification (in millions of dollars)


Identification code 70–4743–0–4–403 2010 actual CR 2012 est.

Reimbursable obligations:
Personnel compensation:
11.1 Full-time permanent 31 28 28
11.5 Other personnel compensation 6 6 6
11.7 Military personnel 1 1 1



11.9 Total personnel compensation 38 35 35
12.1 Civilian personnel benefits 10 9 9
21.0 Travel and transportation of persons 2 2 2
23.3 Communications, utilities, and miscellaneous charges 2 2 2
25.2 Other services from non-federal sources 12 24 24
26.0 Supplies and materials 28 22 22
31.0 Equipment 2 1 1



99.0 Reimbursable obligations 94 95 95



99.9 Total new obligations 94 95 95

Employment Summary


Identification code 70–4743–0–4–403 2010 actual CR 2012 est.

2001 Reimbursable civilian full-time equivalent employment 513 505 505
2101 Reimbursable military average strength employment 12 12 12

Trust Funds

Aquatic Resources Trust Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 70–8147–0–7–403 2010 actual CR 2012 est.

0100 Balance, start of year 1,038 650 667
Adjustments:
0190 Adjustment - Treasury reconciliation –347



0199 Balance, start of year 691 650 667
Receipts:
0200 Excise Taxes, Sport Fish Restoration, Aquatic Resources Trust Fund 580 588 599
0201 Customs Duties, Aquatic Resources Trust Fund 36 41 45
0240 Earnings on Investments, Aquatic Resources Trust Fund 34 38 39



0299 Total receipts and collections 650 667 683



0400 Total: Balances and collections 1,341 1,317 1,350
Appropriations:
0500 Sport Fish Restoration –691 –650 –667



0799 Balance, end of year 650 667 683

Program and Financing (in millions of dollars)


Identification code 70–8147–0–7–403 2010 actual CR 2012 est.

4180 Budget authority, net (total)
4190 Outlays, net (total)

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 1,983 1,936 1,950
5001 Total investments, EOY: Federal securities: Par value 1,936 1,950 1,980

The Internal Revenue Code of 1986, as amended by TEA-21 and SAFETEA-LU, provides for the transfer of Highway Trust Fund revenue derived from the motor boat fuel tax and certain other taxes to the Aquatic Resources Trust Fund. Appropriations are authorized from this fund to meet expenditures for programs specified by law, including sport fish restoration and boating safety. Excise tax receipts for the trust fund include motorboat fuel tax receipts, plus receipts from excise taxes on sport fishing equipment, sonar and fish finders, small engine fuels, and import duties on fishing equipment and recreational vessels.

Boat Safety

Program and Financing (in millions of dollars)


Identification code 70–8149–0–7–403 2010 actual CR 2012 est.

Obligations by program activity:
0001 State recreational boating safety programs 125 147 116
0002 Compliance and boating programs 5 5 5



0900 Total new obligations 130 152 121

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 34 35 1
1021 Recoveries of prior year unpaid obligations 2



1050 Unobligated balance (total) 36 35 1
Budget authority:
Appropriations, mandatory:
1221 Appropriations transferred from other accounts 129 118 121
1930 Total budgetary resources available 165 153 122
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 35 1 1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Change in obligated balances 111 106 143
3030 Obligations incurred, unexpired accounts 130 152 121
3040 Outlays (gross) –133 –115 –126
3080 Recoveries of prior year unpaid obligations, unexpired –2
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 106 143 138

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross
Mandatory:
4090 Budget authority, gross 129 118 121
Outlays, gross:
4100 Outlays from new mandatory authority 37 51 53
4101 Outlays from mandatory balances 96 64 73



4110 Outlays, gross (total) 133 115 126
4180 Budget authority, net (total) 129 118 121
4190 Outlays, net (total) 133 115 126

This account provides grants for the development and implementation of a coordinated national recreational boating safety program. Boating safety statistics reflect the success in meeting the program's objectives. Pursuant to the Safe, Accountable, Flexible, Efficient Transportation Equity Act-A Legacy for Users (SAFETEA-LU, P.L. 109–59) the Boat Safety program receives 18.5 percent of the funds collected in the Sport Fish Restoration and Boating Safety Trust Fund.

Object Classification (in millions of dollars)


Identification code 70–8149–0–7–403 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 1 1 1
25.1 Advisory and assistance services 1 1
25.2 Other services from non-federal sources 32 4 3
41.0 Grants, subsidies, and contributions 97 146 116



99.0 Direct obligations 130 152 121



99.9 Total new obligations 130 152 121

Employment Summary


Identification code 70–8149–0–7–403 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 8 8 10

Trust Fund Share of Expenses

Program and Financing (in millions of dollars)


Identification code 70–8314–0–7–304 2010 actual CR 2012 est.

Obligations by program activity:
0001 Operating expenses 24 24 24
0002 Acquisition, construction and improvements 20 20 20
0003 Research, development, test and evaluation 1 1 1



0900 Total new obligations (object class 94.0) 45 45 45

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1102 Appropriation (trust fund) 45 45 45
1930 Total budgetary resources available 45 45 45

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross)
3030 Obligations incurred, unexpired accounts 45 45 45
3040 Outlays (gross) –45 –45 –45
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross)

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 45 45 45
Outlays, gross:
4010 Outlays from new discretionary authority 45 45 45
4180 Budget authority, net (total) 45 45 45
4190 Outlays, net (total) 45 45 45

This account provides resources from the Oil Spill Liability Trust Fund for activities authorized in other accounts including Operating Expenses; Acquisition, Construction, and Improvements; and Research, Development, Testing, and Evaluation.

General Gift Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 70–8533–0–7–403 2010 actual CR 2012 est.

0100 Balance, start of year 1
Receipts:
0220 General Gift Fund 1 1 1



0299 Total receipts and collections 1 1 1



0400 Total: Balances and collections 1 1 2
Appropriations:
0500 General Gift Fund –1



0599 Total appropriations –1



0799 Balance, end of year 1 2

Program and Financing (in millions of dollars)


Identification code 70–8533–0–7–403 2010 actual CR 2012 est.

Obligations by program activity:
0001 Obligations by program activity 2



0900 Total new obligations (object class 26.0) 2

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2 1 1
Budget authority:
Appropriations, discretionary:
1102 Appropriation (trust fund) 1
1930 Total budgetary resources available 3 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)
3030 Obligations incurred, unexpired accounts 2
3040 Outlays (gross) –2
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross)

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



4020 Outlays, gross (total) 2
4180 Budget authority, net (total) 1
4190 Outlays, net (total) 2

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

This fund, maintained from gifts, devises or bequests, is used for purposes as specified by the donor in connection with or benefit to the Coast Guard training program, as well as all other programs and activities permitted by law (10 U.S.C. 2601).

Oil Spill Liability Trust Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 70–8185–0–7–304 2010 actual CR 2012 est.

0100 Balance, start of year 1,283 1,467 2,169
Adjustments:
0190 Adjustment - Treasury reconciliation –14



0199 Balance, start of year 1,269 1,467 2,169
Receipts:
0200 Excise Taxes, Oil Spill Liability Trust Fund 476 483 488
0201 Excise Taxes, Oil Spill Liability Trust Fund - legislative proposal subject to PAYGO 47
0202 Fines and Penalties, OSLTF 19 15 15
0220 Recoveries, Oil Spill Liability Trust Fund 521 367 21
0240 Earnings on Investments 21 21 21



0299 Total receipts and collections 1,037 886 592



0400 Total: Balances and collections 2,306 2,353 2,761
Appropriations:
0500 Trust Fund Share of Expenses –45 –45 –45
0501 Maritime Oil Spill Programs –143 –92 –101
0502 Maritime Oil Spill Programs –600
0503 Oil Spill Research –7 –6 –14
0504 Trust Fund Share of Pipeline Safety –19 –19 –22
0505 Inland Oil Spill Programs –18 –18 –24
0506 Denali Commission Trust Fund –7 –4 –4



0599 Total appropriations –839 –184 –210



0799 Balance, end of year 1,467 2,169 2,551

Program and Financing (in millions of dollars)


Identification code 70–8185–0–7–304 2010 actual CR 2012 est.

4180 Budget authority, net (total)
4190 Outlays, net (total)

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 1,396 1,500 1,674
5001 Total investments, EOY: Federal securities: Par value 1,500 1,674 2,014

The Oil Spill Liability Trust Fund (OSLTF) is used to finance oil pollution prevention and cleanup activities by various Federal agencies. In accordance with the provisions of the Oil Pollution Act of 1990, the Fund may finance annually up to $50 million of emergency resources and all valid claims from injured parties resulting from oil spills. For Coast Guard, this funds the Trust Fund Share of Expenses and Maritime Oil Spill Programs accounts. The OSLTF is funded by an excise tax on each barrel of oil produced domestically or imported. The Energy Improvement and Extension Act of 2008 (P.L. 110–343) increased the tax rate to eight cents on each barrel of oil through December 31, 2016, and nine cents on each barrel of oil for the period January 1, 2017 through December 31, 2017. The tax currently will sunset December 31, 2017. In 2012, the Administration proposes to increase these taxes by one cent per barrel, to nine cents per barrel beginning on January 1, 2012, and to 10 cents per barrel after December 31, 2016.

Status of Funds (in millions of dollars)


Identification code 70–8185–0–7–304 2010 actual CR 2012 est.

Unexpended balance, start of year:
0100 Balance, start of year 1,437 2,091 2,865
Adjustments:
0190 Treasury reconciliation –14



0199 Total balance, start of year 1,423 2,091 2,865
Cash income during the year:
Current law:
Receipts:
1200 Excise Taxes, Oil Spill Liability Trust Fund 476 483 488
1202 Fines and Penalties, OSLTF 19 15 15
Offsetting receipts (proprietary):
1220 Recoveries, Oil Spill Liability Trust Fund 521 367 21
Offsetting receipts (intragovernmental):
1240 Earnings on Investments 21 21 21
Offsetting collections:
1280 Inland Oil Spill Programs 60 43 43
1299 Income under present law 1,097 929 588
Proposed legislation:
Receipts:
2201 Excise Taxes, Oil Spill Liability Trust Fund 47
2299 Income under proposed legislation 47



3299 Total cash income 1,097 929 635
Cash outgo during year:
Current law:
4500 Trust Fund Share of Expenses –45 –45 –45
4500 Maritime Oil Spill Programs –284 –23 –87
4500 Oil Spill Research –7 –6 –11
4500 Trust Fund Share of Pipeline Safety –18 –17 –20
4500 Inland Oil Spill Programs –71 –60 –65
4500 Denali Commission Trust Fund –4 –4 –4
4599 Outgo under current law (-) –429 –155 –232
Proposed legislation:
5599 Outgo under proposed legislation (-)



6599 Total cash outgo (-) –429 –155 –232



7699 Total adjustments
Unexpended balance, end of year:
8700 Uninvested balance (net), end of year 591 1,191 1,254
8701 Oil Spill Liability Trust Fund 1,500 1,674 2,014



8799 Total balance, end of year 2,091 2,865 3,268
Commitments against unexpended balance, end of year:
9899 Total commitments (-)

Maritime Oil Spill Programs

Program and Financing (in millions of dollars)


Identification code 70–8349–0–7–304 2010 actual CR 2012 est.

Obligations by program activity:
0001 Emergency fund 666 50 50
0002 Payment of claims 42 41 50
0003 Prince William Sound Oil Spill Recovery Institute 1 1



0900 Total new obligations (object class 25.2) 708 92 101

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 22 94 94
1021 Recoveries of prior year unpaid obligations 37



1050 Unobligated balance (total) 59 94 94
Budget authority:
Appropriations, mandatory:
1202 Appropriation (trust fund) 143 92 101
1202 Appropriation (trust fund) 600



1260 Appropriations, mandatory (total) 743 92 101
1930 Total budgetary resources available 802 186 195
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 94 94 94

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 103 490 559
3030 Obligations incurred, unexpired accounts 708 92 101
3040 Outlays (gross) –284 –23 –87
3080 Recoveries of prior year unpaid obligations, unexpired –37
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 490 559 573

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross
Mandatory:
4090 Budget authority, gross 743 92 101
Outlays, gross:
4100 Outlays from new mandatory authority 252 23 25
4101 Outlays from mandatory balances 32 62



4110 Outlays, gross (total) 284 23 87
4180 Budget authority, net (total) 743 92 101
4190 Outlays, net (total) 284 23 87

This account provides resources from the Oil Spill Liability Trust Fund for costs associated with the cleanup of oil spills. These include emergency costs associated with oil spill cleanup, funding provided to the Prince William Sound Oil Spill Recovery Institute, and the payment of claims to those who suffer harm from oil spills where the responsible party is not identifiable or is without resources. The program activities in this account will continue to be funded under separate permanent appropriations and are being displayed in a consolidated format to enhance presentation.

Miscellaneous Trust Revolving Funds

Program and Financing (in millions of dollars)


Identification code 70–9981–0–8–403 2010 actual CR 2012 est.

Obligations by program activity:
0801 Reimbursable program 10 10 10



0900 Total new obligations (object class 25.2) 10 10 10

Budgetary Resources:
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 11 10 10
1701 Change in uncollected payments, Federal sources –1



1750 Spending auth from offsetting collections, disc (total) 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) 3 2 2
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –2 –1 –1



3020 Obligated balance, start of year (net) 1 1 1
3030 Obligations incurred, unexpired accounts 10 10 10
3040 Outlays (gross) –11 –10 –10
3050 Change in uncollected pymts, Fed sources, unexpired 1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 2 2 2
3091 Uncollected pymts, Fed sources, end of year –1 –1 –1



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

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



4020 Outlays, gross (total) 11 10 10
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –11 –10 –10
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired 1



4070 Budget authority, net (discretionary)
4080 Outlays, net (discretionary)
4180 Budget authority, net (total)
4190 Outlays, net (total)

The Coast Guard Cadet Fund is used by the Superintendent of the Coast Guard Academy to receive, plan, control, and expend funds for personal expenses and obligations of Coast Guard cadets.

The Coast Guard Surcharge Collections, Sales of Commissary Stores Fund is used to finance expenses incurred in connection with the operation of the Coast Guard commissary store in Kodiak, Alaska. Revenue is derived from a surcharge placed on sales (14 U.S.C. 487).

Object Classification (in millions of dollars)


Identification code 70–9981–0–8–403 2010 actual CR 2012 est.

Reimbursable obligations:
25.2 Other services from non-federal sources 10 10 10



99.0 Reimbursable obligations 10 10 10

National Protection and Programs Directorate

Federal Funds

National Protection and Programs Directorate

management and administration

For salaries and expenses of the Office of the Under Secretary for the National Protection and Programs Directorate, support for operations, information technology, and the Office of Risk Management and Analysis, [$46,137,000] $55,156,000: Provided, That not to exceed $5,000 shall be for official reception and representation expenses[.]: Provided further, That of the funds made available under this heading, $115,007 shall be for strengthening the capacity and capabilities of the acquisition workforce (as defined by the Office of Federal Procurement Policy Act, as amended (41 U.S.C. 401 et seq.)), including the recruitment, hiring, training, and retention of such workforce and information technology in support of acquisition workforce effectiveness or for management solutions to improve acquisition management. 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 70–0566–0–1–453 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 45 45 55

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 45 45 55
1930 Total budgetary resources available 45 45 55

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 29 26 16
3030 Obligations incurred, unexpired accounts 45 45 55
3031 Obligations incurred, expired accounts 1
3040 Outlays (gross) –48 –55 –55
3081 Recoveries of prior year unpaid obligations, expired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 26 16 16

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 45 45 55
Outlays, gross:
4010 Outlays from new discretionary authority 31 41 50
4011 Outlays from discretionary balances 17 14 5



4020 Outlays, gross (total) 48 55 55
4180 Budget authority, net (total) 45 45 55
4190 Outlays, net (total) 48 55 55

The Management and Administration (M&A) appropriation funds Directorate Administration and Risk Management and Analysis. The Directorate Administration includes the Office of the Under Secretary, Resource Administration, Budget and Financial Administration, Information Management, Communications and Public Affairs, and Information Technology. The Office of Risk Management and Analysis conducts strategic and integrated risk analysis across the Department.

Object Classification (in millions of dollars)


Identification code 70–0566–0–1–453 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 13 19 19
12.1 Civilian personnel benefits 3 5 5
23.1 Rental payments to GSA 2 2 3
25.1 Advisory and assistance services 15 7 6
25.2 Other services from non-federal sources 1
25.3 Other goods and services from federal sources 9 9 21
25.7 Operation and maintenance of equipment 3 3



99.9 Total new obligations 45 45 55

Employment Summary


Identification code 70–0566–0–1–453 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 107 183 184

United States Visitor and Immigrant Status Indicator Technology

(including cancellation of funds)

For necessary expenses for the development of the United States Visitor and Immigrant Status Indicator Technology project, as authorized by section 110 of the Illegal Immigration Reform and Immigrant Responsibility Act of 1996 (8 U.S.C. 1365a), $302,271,000 [$334,613,000], to remain available until expended[.]: Provided, That of the funds made available under this heading, $138,100 shall be for strengthening the capacity and capabilities of the acquisition workforce (as defined by the Office of Federal Procurement Policy Act, as amended (41 U.S.C. 401 et seq.)), including the recruitment, hiring, training, and retention of such workforce and information technology in support of acquisition workforce effectiveness or for management solutions to improve acquisition management: Provided further, That of the unobligated balances available under this heading appropriated for biometric air exit programs in prior year appropriations, $25,642,000 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 70–0521–0–1–751 2010 actual CR 2012 est.

Obligations by program activity:
0001 System development and deployment 359 426 302

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 44 78 26
1021 Recoveries of prior year unpaid obligations 18



1050 Unobligated balance (total) 62 78 26
Budget authority:
Appropriations, discretionary:
1100 Appropriation 374 374 302
1131 Unobligated balance of appropriations permanently reduced –26



1160 Appropriation, discretionary (total) 374 374 276
Spending authority from offsetting collections, discretionary:
1700 Collected 1
1900 Budget authority (total) 375 374 276
1930 Total budgetary resources available 437 452 302
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 78 26

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 502 475 617
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –1 –1 –1



3020 Obligated balance, start of year (net) 501 474 616
3030 Obligations incurred, unexpired accounts 359 426 302
3040 Outlays (gross) –368 –284 –306
3080 Recoveries of prior year unpaid obligations, unexpired –18
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 475 617 613
3091 Uncollected pymts, Fed sources, end of year –1 –1 –1



3100 Obligated balance, end of year (net) 474 616 612

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 375 374 276
Outlays, gross:
4010 Outlays from new discretionary authority 113 258 190
4011 Outlays from discretionary balances 255 26 116



4020 Outlays, gross (total) 368 284 306
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1



4070 Budget authority, net (discretionary) 374 374 276
4080 Outlays, net (discretionary) 367 284 306
4180 Budget authority, net (total) 374 374 276
4190 Outlays, net (total) 367 284 306

The Department of Homeland Security's (DHS) United States Visitor and Immigrant Status Indicator Technology (US-VISIT) project was established in May 2003 to continue the implementation of a series of statutory initiatives designed to enhance national security at our borders. Those initiatives collectively require DHS to create an automated entry and exit system; to integrate existing biometric databases; use available data to match alien arrival and departure records; and use biometrics to screen visa applicants and applicants for admission to the United States against watchlists.

US-VISIT receives, stores, and shares information, including biometric identifiers, on foreign nationals seeking to enter the United States. This information is collected to determine whether individuals should be prohibited from entering the United States; determine whether individuals can receive, extend, change, or adjust immigration status; determine whether individuals have overstayed or otherwise violated the terms of their admission; determine whether individuals should be apprehended or detained for law enforcement action; and determine whether individuals need special protection and/or attention (e.g., refugees).

US-VISIT's budget activities consist of Identity Management and Screening Services; Unique Identity; Comprehensive Biometric Exit; Operations and Maintenance; and Program Management Services.

Object Classification (in millions of dollars)


Identification code 70–0521–0–1–751 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 19 41 41
11.3 Other than full-time permanent 1
11.5 Other personnel compensation 1 1 1



11.9 Total personnel compensation 21 42 42
12.1 Civilian personnel benefits 6 12 12
21.0 Travel and transportation of persons 1
22.0 Transportation of things 1
23.1 Rental payments to GSA 4 5 5
23.2 Rental payments to others 2 3 4
23.3 Communications, utilities, and miscellaneous charges 1 1 10
25.1 Advisory and assistance services 149 24 25
25.2 Other services from non-federal sources 44 77 46
25.3 Other goods and services from federal sources 4 14
25.4 Operation and maintenance of facilities 1 2
25.7 Operation and maintenance of equipment 90 95 91
31.0 Equipment 35 165 52



99.0 Direct obligations 358 426 302
99.0 Reimbursable obligations 1



99.9 Total new obligations 359 426 302

Employment Summary


Identification code 70–0521–0–1–751 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 192 399 399

Infrastructure Protection and Information Security

For necessary expenses for infrastructure protection and information security programs and activities, as authorized by title II of the Homeland Security Act of 2002 (6 U.S.C. 121 et seq.), [$865,965,000] $936,485,000, of which [$706,426,000] $773,464,000 shall remain available until September 30, [2012] 2013[.]: Provided, That of the funds made available under this heading, $529,307 shall be for strengthening the capacity and capabilities of the acquisition workforce (as defined by the Office of Federal Procurement Policy Act, as amended (41 U.S.C. 401 et seq.)), including the recruitment, hiring, training, and retention of such workforce and information technology in support of acquisition workforce effectiveness or for management solutions to improve acquisition management. 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 70–0565–0–1–999 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 836 1,066 936

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 142 204 29
1021 Recoveries of prior year unpaid obligations 12



1050 Unobligated balance (total) 154 204 29
Budget authority:
Appropriations, discretionary:
1100 Appropriation 899 899 936
1120 Appropriations transferred to other accounts –3
1130 Appropriations permanently reduced –8 –8



1160 Appropriation, discretionary (total) 888 891 936
Spending authority from offsetting collections, discretionary:
1701 Change in uncollected payments, Federal sources 1
1900 Budget authority (total) 889 891 936
1930 Total budgetary resources available 1,043 1,095 965
Memorandum (non-add) entries:
1940 Unobligated balance expiring –3
1941 Unexpired unobligated balance, end of year 204 29 29

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 610 726 1,041
3030 Obligations incurred, unexpired accounts 836 1,066 936
3031 Obligations incurred, expired accounts 20
3040 Outlays (gross) –716 –751 –832
3050 Change in uncollected pymts, Fed sources, unexpired –1
3080 Recoveries of prior year unpaid obligations, unexpired –12
3081 Recoveries of prior year unpaid obligations, expired –12
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 726 1,041 1,145
3091 Uncollected pymts, Fed sources, end of year –1



3100 Obligated balance, end of year (net) 725 1,041 1,145

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 889 891 936
Outlays, gross:
4010 Outlays from new discretionary authority 263 597 627
4011 Outlays from discretionary balances 453 154 205



4020 Outlays, gross (total) 716 751 832
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4033 Non-Federal sources –2
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –1
4052 Offsetting collections credited to expired accounts 2



4060 Additional offsets against budget authority only (total) 1



4070 Budget authority, net (discretionary) 888 891 936
4080 Outlays, net (discretionary) 714 751 832
Mandatory:
4090 Budget authority, gross
4180 Budget authority, net (total) 888 891 936
4190 Outlays, net (total) 714 751 832

The Infrastructure Protection and Information Security (IPIS) appropriation funds Infrastructure Protection and Cybersecurity and Communications activities.

The Office of Infrastructure Protection (IP) leads the coordinated national effort to reduce risk to our Critical Infrastructure and Key Resource (CIKR) posed by acts of terrorism and enables national preparedness, timely response, and rapid recovery in the event of an attack, natural disaster, or other emergency. There are three major mission areas within IP: Identification and Analysis; Coordination and Information Sharing; and Mitigation Programs.

Identification and Analysis._The Identification and Analysis mission area includes IP projects and activities supporting capabilities to identify the Nation's CIKR, assess CIKR vulnerabilities and consequences, and analyze and reduce risk. Activities include developing an inventory of CIKR assets; risk analysis, modeling and simulation; and fusing information from field assessments to enable analysis of infrastructure interdependencies.

Coordination and Information Sharing._The Coordination and Information Sharing mission area includes IP projects and activities enhancing situational awareness and maximizing the ability of government and private sector security partners at all levels to assess risks, coordinate programs and processes, and execute risk-mitigation programs and activities. Coordination and Information Sharing leads and coordinates the execution of the National Infrastructure Protection Plan, acting as a central clearinghouse for information sharing and coordination activities of individual sectors as well as facilitating development and support of security partner governance models.

Mitigation Programs._The Mitigation Programs mission area includes voluntary and regulatory projects and activities, enabling security partners to identify and mitigate vulnerabilities, implement protective measures, and increase preparedness for facilities, systems, and surrounding communities. They support public awareness efforts and facilitate sharing CIKR protection-related best practices and lessons learned as well as enabling IP planning, readiness and incident management.
Cyber Security and Communications (CS&C) collaborates with public, private, and international partners to ensure security and continuity of the Nation's cyber and communications infrastructures in the event of terrorist attacks, national disasters, and catastrophic incidents. Additionally, CS&C protects and strengthens the reliability, survivability and interoperability of the Nation's communications capabilities, including those utilized during emergencies, at the Federal, State, local, territorial, and tribal levels. The CS&C budget includes the National Cyber Security Division, National Communications System, and Office of Emergency Communications.

National Cyber Security Division (NCSD)._NCSD partners with the private sector, government, military, and intelligence stakeholders in risk assessments and mitigating vulnerabilities and threats to information technology assets and activities affecting the operation of the government and civilian critical cyber infrastructures. NCSD provides cyber threat and vulnerability analysis, early warning, and incident response assistance for public and private sector constituents. In addition, NCSD is the Federal executive agent for carrying out many of the mandates under the Comprehensive National Cybersecurity Initiative.

National Communications System (NCS)._The NCS provides mission-critical national security and emergency preparedness (NS/EP) telecommunications for Federal, State and local governments, and private industry through the following functions: 1) administering the National Coordinating Center for Telecommunications to facilitate the initiation, coordination, restoration and reconstitution of NS/EP telecommunications services or facilities under all circumstances; 2) developing and ensuring the implementation of plans and programs that support telecommunications infrastructure hardness, redundancy, mobility, connectivity and security; and 3) serving as the focal point for industry and government NS/EP telecommunications planning and partnerships. The NCS budget includes the Priority Telecommunications System, Programs to Study and Enhance Telecommunications, Critical Infrastructure Protection, and Next Generation Networks programs.

The Office of Emergency Communications (OEC)._The OEC supports and promotes the ability of emergency responders and government officials to continue communicating in the event of natural disasters, acts of terrorism, or other man-made disasters. OEC works to ensure, accelerate, and attain interoperable and operable emergency communications nationwide.

Object Classification (in millions of dollars)


Identification code 70–0565–0–1–999 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 84 105 124
11.5 Other personnel compensation 11 10 3



11.9 Total personnel compensation 95 115 127
12.1 Civilian personnel benefits 23 32 37
21.0 Travel and transportation of persons 8 13 13
23.1 Rental payments to GSA 1 15 17
23.2 Rental payments to others 2
23.3 Communications, utilities, and miscellaneous charges 1
25.1 Advisory and assistance services 281 374 320
25.2 Other services from non-federal sources 13 71 51
25.3 Other goods and services from federal sources 388 269 260
25.4 Operation and maintenance of facilities 10 12
25.7 Operation and maintenance of equipment 11 25 27
26.0 Supplies and materials 1 2 2
31.0 Equipment 3 103 70
41.0 Grants, subsidies, and contributions 8 37



99.0 Direct obligations 835 1,066 936
Allocation Account - reimbursable:
26.0 Supplies and materials 1



99.0 Allocation account - reimbursable 1



99.9 Total new obligations 836 1,066 936

Employment Summary


Identification code 70–0565–0–1–999 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 775 1,162 1,207

Federal Protective Service

The revenues and collections of security fees credited to this account shall be available until expended for necessary expenses related to the protection of federally-owned and leased buildings and for the operations of the Federal Protective Service. 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 70–0542–0–1–804 2010 actual CR 2012 est.

Obligations by program activity:
0801 Reimbursable program activity 1,132 1,051 1,143

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 204 185 215
1021 Recoveries of prior year unpaid obligations 43 40 40



1050 Unobligated balance (total) 247 225 255
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 1,084 1,051 1,143
1701 Change in uncollected payments, Federal sources –14 –10



1750 Spending auth from offsetting collections, disc (total) 1,070 1,041 1,143
1930 Total budgetary resources available 1,317 1,266 1,398
Memorandum (non-add) entries:
1941 Policy Program [Text] 185 215 255

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 345 385 352
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –269 –255 –245



3020 Obligated balance, start of year (net) 76 130 107
3030 Obligations incurred, unexpired accounts 1,132 1,051 1,143
3040 Outlays (gross) –1,049 –1,044 –1,146
3050 Change in uncollected pymts, Fed sources, unexpired 14 10
3080 Recoveries of prior year unpaid obligations, unexpired –43 –40 –40
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 385 352 309
3091 Uncollected pymts, Fed sources, end of year –255 –245 –245



3100 Obligated balance, end of year (net) 130 107 64

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1,070 1,041 1,143
Outlays, gross:
4010 Outlays from new discretionary authority 853 1,041 1,143
4011 Outlays from discretionary balances 196 3 3



4020 Outlays, gross (total) 1,049 1,044 1,146
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1,080 –1,041 –1,143
4033 Non-Federal sources –4 –76 –4



4040 Offsets against gross budget authority and outlays (total) –1,084 –1,117 –1,147
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired 14 10
4052 Offsetting collections credited to expired accounts 66 4



4060 Additional offsets against budget authority only (total) 14 76 4



4070 Budget authority, net (discretionary)
4080 Outlays, net (discretionary) –35 –73 –1
4180 Budget authority, net (total)
4190 Outlays, net (total) –35 –73 –1

The Federal Protective Service (FPS) is the federal law enforcement organization responsible for the protection of federal facilities. FPS executes the Department of Homeland Security's responsibility to protect federally owned property, leased property and personnel across the nation, as required by section 1315 of title 40 United States Code. FPS operations focus on security and law enforcement activities reducing vulnerability to criminal and terrorist threats, while ensuring facilities are secure and occupants safe. FPS protects federal facilities and the employees within them through measures such as all hazards based risk assessments; appropriate placement of countermeasures, law enforcement response; assistance to stakeholders through Facility Security Committees; and emergency and safety education. FPS also partners with federal agencies to provide additional required security services. FPS is the lead Government Facilities Sector-specific Agency for the National Infrastructure Protection Plan (NIPP).

Object Classification (in millions of dollars)


Identification code 70–0542–0–1–804 2010 actual CR 2012 est.

99.0 Reimbursable obligations 1,132 1,051 1,143



99.9 Total new obligations 1,132 1,051 1,143

Employment Summary


Identification code 70–0542–0–1–804 2010 actual CR 2012 est.

2001 Reimbursable civilian full-time equivalent employment 1,199 1,225 1,298

Biodefense Countermeasures

Program and Financing (in millions of dollars)


Identification code 70–0714–0–1–551 2010 actual CR 2012 est.

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 3,033
Budget authority:
Appropriations, discretionary:
1120 Appropriations transferred to other accounts –3,033
1930 Total budgetary resources available
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) 897 726 969
3040 Outlays (gross) –171 243 607
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 726 969 1,576

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross –3,033
Outlays, gross:
4011 Outlays from discretionary balances 171 –243 –607
4180 Budget authority, net (total) –3,033
4190 Outlays, net (total) 171 –243 –607

The 2004 Homeland Security Appropriations Act provided advance appropriations for Biodefense Countermeasures. This program, which the Departments of Homeland Security and Health and Human Services jointly manage, was designed to support the government's efforts to secure medical countermeasures to strengthen the Nation's preparedness against bioterror attacks by pre-purchasing critically needed vaccines and other countermeasures for biodefense. The program, including all unobligated balances, was transferred to HHS in 2010. As such, all procurements for advanced medical countermeasures will be funded by HHS.

Office of Health Affairs

For necessary expenses of the Office of Health Affairs, [$212,734,217] $160,949,000;[,] of which [$27,553,000] $30,170,000 is for salaries and expenses; of which $90,164,000 is for BioWatch operations; and of which [: Provided, That $185,181,217] $40,615,000 shall remain available until September 30, [2012] 2013, for biosurveillance, BioWatch Generation 3, [medical readiness planning,] chemical defense, [response,] medical and health planning and coordination, and workforce health protection [and other activities:] : Provided [further], That not to exceed $3,000 shall be for official reception and representation expenses: Provided further, That of the funds made available under this heading, $531,000 shall be for strengthening the capacity and capabilities of the acquisition workforce (as defined by the Office of Federal Procurement Policy Act, as amended (41 U.S.C. 401 et seq.), including the recruitment, hiring, training, and retention of such workforce and information technology in support of acquisition workforce effectiveness or for management solutions to improve acquisition managment. 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 70–0117–0–1–453 2010 actual CR 2012 est.

Obligations by program activity:
0001 Biodefense activities 160 139 161
0801 Reimbursable program (Sched. O-2118) 40 40 40



0900 Total new obligations 200 179 201

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 37 13 13
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 38 13 13
Budget authority:
Appropriations, discretionary:
1100 Appropriation 139 139 161
1120 Appropriations transferred to other accounts –2



1160 Appropriation, discretionary (total) 137 139 161
Spending authority from offsetting collections, discretionary:
1700 Collected 30 40 41
1701 Change in uncollected payments, Federal sources 10



1750 Spending auth from offsetting collections, disc (total) 40 40 41
1900 Budget authority (total) 177 179 202
1930 Total budgetary resources available 215 192 215
Memorandum (non-add) entries:
1940 Unobligated balance expiring –2
1941 Unexpired unobligated balance, end of year 13 13 14

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 129 154 154
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –9 –10 –10



3020 Obligated balance, start of year (net) 120 144 144
3030 Obligations incurred, unexpired accounts 200 179 201
3031 Obligations incurred, expired accounts 1
3040 Outlays (gross) –171 –179 –199
3050 Change in uncollected pymts, Fed sources, unexpired –10
3051 Change in uncollected pymts, Fed sources, expired 9
3080 Recoveries of prior year unpaid obligations, unexpired –1
3081 Recoveries of prior year unpaid obligations, expired –4
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 154 154 156
3091 Uncollected pymts, Fed sources, end of year –10 –10 –10



3100 Obligated balance, end of year (net) 144 144 146

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 177 179 202
Outlays, gross:
4010 Outlays from new discretionary authority 65 152 172
4011 Outlays from discretionary balances 106 27 27



4020 Outlays, gross (total) 171 179 199
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –37 –40 –41
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –10
4052 Offsetting collections credited to expired accounts 7



4060 Additional offsets against budget authority only (total) –3



4070 Budget authority, net (discretionary) 137 139 161
4080 Outlays, net (discretionary) 134 139 158
4180 Budget authority, net (total) 137 139 161
4190 Outlays, net (total) 134 139 158

As the principal medical and health authority for DHS, the Office of Health Affairs, headed by the Chief Medical Officer and Assistant Secretary for Health Affairs, is tasked with maintaining the skills needed to respond to homeland security challenges at the intersection of health and security. OHA staff has extensive training and expertise in public health, epidemiology, medicine, intelligence analysis, policy-making, planning, science of weapons of mass destruction (WMD), agriculture and veterinary medicine, and prehospital medicine. This expertise enables OHA to provide critical medical and public health information to DHS components and programs as well as to other Federal agencies. OHA provides risk and threat assessments to guide preparedness activities, planning, and incident management. OHA also provides occupational and operational medicine, health, and safety guidance for the DHS HQ Offices and Components, and coordinates the activities of various Federal government entities to respond to threats to the health security of the Nation. OHA operates the BioWatch system, which monitors the environment for harmful pathogens in major US cities and urban areas. OHA also conducts the BioWatch Gen 3 program, the effort to test and evaluate automated environmental sensors, which will significantly reduce detection times in the event of a bio-attack.

Object Classification (in millions of dollars)


Identification code 70–0117–0–1–453 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 9 10 13
11.8 Special personal services payments 3 1 2



11.9 Total personnel compensation 12 11 15
12.1 Civilian personnel benefits 2 3 4
21.0 Travel and transportation of persons 1 1 1
23.1 Rental payments to GSA 3 2 4
25.1 Advisory and assistance services 68 28 55
25.3 Other goods and services from federal sources 44 38 31
26.0 Supplies and materials 17
31.0 Equipment 26 7
41.0 Grants, subsidies, and contributions 30 30 27



99.0 Direct obligations 160 139 161
99.0 Reimbursable obligations 40 40 40



99.9 Total new obligations 200 179 201

Employment Summary


Identification code 70–0117–0–1–453 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 72 95 118

Federal Emergency Management Agency

Federal Funds

state and local programs

(including transfer of funds)

For grants, contracts, cooperative agreements, and other activities, [$4,000,590,000]$3,844,663,000 shall be allocated as follows:

(1) [$2,040,000,000]$2,083,000,000 shall be for [the] State and Regional Preparedness Programs, of which-

(A) $1,050,000,000 shall be for the State Homeland Security Grant Program under section 2004 of the Homeland Security Act of 2002 (6 U.S.C. 605): Provided, That of the amount provided by this paragraph, $50,000,000 shall be for Operation Stonegarden to address the Nation's Southwest Border security issues: Provided further, That notwithstanding subsection (c)(4) of such section 2004, for fiscal year 2011, the Commonwealth of Puerto Rico shall make available to local and tribal governments amounts provided to the Commonwealth of Puerto Rico under this paragraph in accordance with subsection (c)(1) of such section 2004.

[(B) $35,000,000 shall be for Regional Catastrophic Preparedness Grants.](B) $13,000,000 shall be for the Citizen Corps Program.

(C) [$345,000,000]$350,000,000 shall be for Emergency Management Performance Grants, as authorized by the National Flood Insurance Act of 1968 (42 U.S.C. 4001 et seq.), the Robert T. Stafford Disaster Relief and Emergency Assistance Act (42 U.S.C. 5121 et seq.), the Earthquake Hazards Reduction Act of 1977 (42 U.S.C. 7701 et seq.), and Reorganization Plan No. 3 of 1978 (5 U.S.C. App.).

(D) [$610,000,000]$670,000,000, to remain available until September 30, [2012]2013, shall be for necessary expenses for the Firefighter Assistance Grants program authorized by the Federal Fire Prevention and Control Act of 1974 (15 U.S.C. 2201 et seq.), of which [$305,000,000]$250,000,000 shall be available to carry out section 33 of that Act (15 U.S.C. 2229) and of which [$305,000,000]$420,000,000 shall be available to carry out section 34 of that Act (15 U.S.C. 2229a).

(2) [$1,750,000,000]$1,570,000,000 shall be for the Metropolitan Statistical Area Preparedness Program, of which-

(A) [$1,100,000,000]$920,000,000 shall be for the Urban Area Security Initiative under section 2003 of the Homeland Security Act of 2002 (6 U.S.C. 604)[, of which up to $200,000,000 is for use in the provision of additional security involved in hosting terror-related trials].

(B) $300,000,000 shall be for Public Transportation Security Assistance and Railroad Security Assistance, under sections 1406 and 1513 of the Implementing Recommendations of the 9/11 Commission Act of 2007 (Public Law 110–53; 6 U.S.C. 1135 and 1163), of which not less than $20,000,000 shall be for Amtrak security: Provided, That such public transportation security assistance shall be provided directly to public transportation agencies.

(C) $300,000,000 shall be for Port Security Grants in accordance with 46 U.S.C. 70107.

(D) $50,000,000 shall be for Buffer Zone Protection Program Grants.

(3) [$210,590,000]$191,663,000 shall be for the Training, Measurement, and Exercise Program, of which-

(A) [$114,000,000]$107,000,000 shall be for the National Domestic Preparedness Consortium in accordance with section 1204 of the Implementing Recommendations of the 9/11 Commission Act of 2007 (6 U.S.C. 1102), of which $62,500,000 shall be for the Center for Domestic Preparedness; [$12,875,000]$11,125,000 shall be for the National Energetic Materials Research and Testing Center, New Mexico Institute of Mining and Technology; [$12,875,000]$11,125,000 shall be for the National Center for Biomedical Research and Training, Louisiana State University; [$12,875,000]$11,125,000 shall be for the National Emergency Response and Rescue Training Center, Texas A&M University; [$12,875,000]$11,125,000 shall be for the National Exercise, Test, and Training Center, Nevada Test Site;

(B) [$21,590,000]$20,663,000 shall be for the Continuing Training Grants Program.

(C) [$33,000,000]$24,000,000 shall be for Technical Assistance and Evaluations and Assessments.

(D) [$42,000,000]$40,000,000 shall be for the National Exercise Program:

Provided, That not to exceed [4.7]4.8 percent of the amounts provided under this heading shall be transferred to the Federal Emergency Management Agency "Management and Administration'' account for program administration: Provided further, That for grants under paragraphs (1)(A), (1)(B), and (2)(A), the applications for grants shall be made available to eligible applicants not later than 25 days after the date of enactment of this Act, eligible applicants shall submit applications not later than 90 days after the grant announcement, and the Administrator of the Federal Emergency Management Agency shall act within 90 days after receipt of an application: Provided further, That for grants under paragraphs (2)(B) through (2)(D), the applications for grants shall be made available to eligible applicants not later than 30 days after the date of enactment of this Act, eligible applicants shall submit applications within 45 days after the grant announcement, and the Administrator of the Federal Emergency Management Agency shall act not later than 60 days after receipt of an application: Provided further, That for grants under paragraphs (1)(A) and (2)(A), the installation of communications towers is not considered construction of a building or other physical facility: Provided further, That grantees shall provide reports on their use of funds, as determined necessary by the Secretary: Provided further, That (a) the Center for Domestic Preparedness may provide training to emergency response providers from the Federal Government, including without reimbursement to employees of the Federal Emergency Management Agency for professional development pursuant to 5 U.S.C. 4103, foreign governments, or private entities, if the Center for Domestic Preparedness is reimbursed for the cost of such training, and any reimbursement under this subsection shall be credited to the account from which the expenditure being reimbursed was made and shall be available, without fiscal year limitation, for the purposes for which amounts in the account may be expended, and (b) the head of the Center for Domestic Preparedness shall ensure that any training provided under (a) does not interfere with the primary mission of the Center to train State and local emergency response providers.

Program and Financing (in millions of dollars)


Identification code 70–0560–0–1–999 2010 actual CR 2012 est.

Obligations by program activity:
0001 State Homeland Security Grants 852 852 1,000
0002 Emergency Operations Center 60 60
0003 Citizen Corps 12 12 13
0004 Urban Area Security Initiative 852 852 920
0005 State and Local Training Program - Trng, CDP, & Nat'l Domestic 186 186 128
0006 Technical Assistance 12 12 10
0007 National Exercise Program 38 38 40
0010 Emergency Management Performance Grants 338 338 350
0011 Evaluations Program 14 14 14
0012 Transportation and Infrastructure Protection - Rail, Port, Bus 568 568 600
0013 Buffer zone 48 48 50
0014 Driver's License Security (REAL ID) 48 48
0015 StoneGarden 60 60 50
0016 Regional Catastrophic Planning Grants 34 34
0017 Interoperable Emergency Comms. Grants 148 50
0018 Center for Counterterrorism and Cyber Crime 2 2
0020 Firefighter Assistance Grants 776 1,393 670
0021 Medical Surge Grants (MMRS) 39 39
0023 ARRA- Recovery Act 47
0025 Rural Domestic Preparedness 3 3
0026 Reimbursable Program 2 2



0900 Total new obligations 4,139 4,611 3,845

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 907 800 233
1021 Recoveries of prior year unpaid obligations 6



1050 Unobligated balance (total) 913 800 233
Budget authority:
Appropriations, discretionary:
1100 Appropriation (Firefighter Assistance Grants) 810 810 670
1100 Appropriation (Grants & Training) 2,089 2,089 2,125
1100 Appropriation (Transportation and Infrastructure Protection & Buffer) 662 662 650
1100 Appropriation (EMPG) 340 340 350
1100 Appropriation (REAL ID/Stonegarden) 60 60 50
1100 Appropriation (Medical Surge Grants)- MMRS 41 41
1100 Appropriation- Emergency Operation Centers 60 60
1100 Interoperable Emergency Communications 50
1100 Rural Domestic Preparedness Consortium 50 3
1100 Drivers License Security Grants 3
1100 Drivers License Security Grants 50 50
1120 Appropriations transferred to other accounts –120 –121



1160 Appropriation, discretionary (total) 4,045 4,044 3,845
Spending authority from offsetting collections, discretionary:
1700 Collected 4
1701 Change in uncollected payments, Federal sources 2



1750 Spending auth from offsetting collections, disc (total) 6
1900 Budget authority (total) 4,051 4,044 3,845
1930 Total budgetary resources available 4,964 4,844 4,078
Memorandum (non-add) entries:
1940 Unobligated balance expiring –25
1941 Unexpired unobligated balance, end of year 800 233 233

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 10,598 11,325 13,885
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –472 –474 –474



3020 Obligated balance, start of year (net) 10,126 10,851 13,411
3030 Obligations incurred, unexpired accounts 4,139 4,611 3,845
3031 Obligations incurred, expired accounts 14
3040 Outlays (gross) –3,342 –2,051 –2,419
3050 Change in uncollected pymts, Fed sources, unexpired –2
3060 Unpaid obligations transferred to other accounts –26
3080 Recoveries of prior year unpaid obligations, unexpired –6
3081 Recoveries of prior year unpaid obligations, expired –52
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 11,325 13,885 15,311
3091 Uncollected pymts, Fed sources, end of year –474 –474 –474



3100 Obligated balance, end of year (net) 10,851 13,411 14,837

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 4,051 4,044 3,845
Outlays, gross:
4010 Outlays from new discretionary authority 106 1,083 978
4011 Outlays from discretionary balances 3,236 968 1,441



4020 Outlays, gross (total) 3,342 2,051 2,419
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1 –2
4033 Non-Federal sources –4



4040 Offsets against gross budget authority and outlays (total) –5 –2
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –2
4052 Offsetting collections credited to expired accounts 1 2



4060 Additional offsets against budget authority only (total) –1 2



4070 Budget authority, net (discretionary) 4,045 4,044 3,845
4080 Outlays, net (discretionary) 3,337 2,049 2,419
4180 Budget authority, net (total) 4,045 4,044 3,845
4190 Outlays, net (total) 3,337 2,049 2,419

FEMA provides state and local governments with grants, training, exercises, and technical assistance to improve their readiness for terrorism incidents and catastophic events. This assistance strengthens homeland security preparedness by supporting development of key capabilities in prevention, protection, response, and recovery. The approach outlined below provides rationalization for focusing efforts into three general stakeholder categories: the state and region, the major urban area, and the Federal complementary component that serves to unify the Homeland Security mission. The Budget further rationalizes by combining prior stand-alone grant programs and making previously mandatory carve-outs now allowable expenses under the larger grant programs. This consolidation increases state discretion and ability to provide funding to those highest risk areas and prioritize investments that cater to specific homeland security needs that may vary from state to state. In addition, the grants process is streamlined, as the number of individual programs and associated workload is reduced.

State and Regional Preparedness Programs._Programs included in this overarching category seek to address preparedness concerns at the State and regional level. Major components of the 2012 request include:

State Homeland Security Grants ._Grants to States to support the implementation of prevention and protection capabilities per each State's homeland security strategy. Final grant allocations will be determined by the Secretary on the basis of risk and effectiveness and then adjusted to ensure that each State receives a minimum allocation. At least 25% of all funds shall be directed to law enforcement terrorism prevention activities. In addition, a portion of the total amount for State Homeland Security Grants is slated for use in Operation Stonegarden to focus on the Nation's Southwest Border security issues. Initiatives and investments formerly funded through the Driver's License Security Grant Program, Interoperable Emergency Communications Grant Program, and the Metropolitan Medical Response System are now allowable expenses under the State Homeland Security Grant Program.

Citizen Corps Grant Program._These grants support Citizen Corps Councils with efforts to engage citizens in personal preparedness, exercises, ongoing volunteer programs, and surge capacity response. This program provides funding by formula basis to all 56 States and territories.

Emergency Management Performance Grants ._These grants support State and regional efforts to achieve target levels of capability in catastrophic planning and emergency management. This program provides funding by formula basis to all 56 States and territories.

Firefighter Assistance Grants ._These grants provide direct assistance to local fire departments for investments to improve their ability to safeguard the lives of firefighting personnel and members of the public in the event of a terrorist attack. The request for 2012 is focused on grants for hiring and retaining firefighters, training, equipment, and personal protective gear. Funding supports a menu of grant programs: the Staffing for Adequate Fire and Emergency Response (SAFER) grants; ; the Assistance to Firefighter Grant (AFG); and, the Fire Prevention and Safety grants . The competitive, peer-review grant process will give priority to applications that enhance capabilities for terrorism response and other major incidents.

Metropolitan Statistical Area Preparedness Programs._Programs included in this overarching category seek to address preparedness concerns at the high threat urban area level. Major components of the 2012 request include:

Urban Area Security Initiative._Grants to address the unique homeland security needs of high-risk metropolitan areas and to assist those areas in building enhanced and sustainable capabilities to prevent, protect, and recover from acts of terrorism. Final grant allocations will be determined by the Secretary on the basis of risk and effectiveness. At least 25% of all funds shall be directed to law enforcement terrorism prevention activities.

Port Security Grant Program._As part of the transportation and infrastructure protection portfolio of programs, these grants support projects which enhance the layered protection of the Nation's seaports from terrorism. Final grant allocations will be determined by the Secretary on the basis of risk.

Public Transportation Security Grant Program._As part of the transportation and infrastructure protection portfolio of programs, these grants support security projects at bus, rail and ferry transit systems in high-risk urban areas. Final grant allocations will be determined by the Secretary on the basis of risk.

Buffer Zone Protection Program._These grants provide funding to increase the preparedness capabilities of jurisdictions responsible for the safety and security of communities surrounding high-priority pre-designated Tier 1 and Tier 2 critical infrastructure and key resource (CIKR) assets, including chemical facilities, financial institutions, nuclear and electric power plants, dams, stadiums, and other high-risk/high-consequence facilities, through allowable planning and equipment acquisition.

Training, Measurement, and Exercise Programs._These programs are a complement to other major programs requested within FEMA and represent the Federal offering that binds together all of the State and local preparedness initiatives within the Department of Homeland Security. Major components of the 2012 request include:

National Exercise Program._Funds exercises for WMD events and other major incidents.

National Domestic Preparedness Consortium._Supports the unique training facilities managed by the Center for Domestic Preparedness and other members of the Consortium that specifically focus on enhancing first responders' capability to prepare for, respond to, protect against, and recover from incidents involving chemical, biological, radiological, nuclear, or explosive (CBRNE) agents.

Technical assistance and Evaluations and Assessments._Supports technical assistance for grantees in catastrophic planning and other key investment areas. This program also supports preparedness policy development, data collection, and program evaluation.

Continuing Training Grants Program._These grants award funds to competitively selected applicants to develop and deliver innovative training programs addressing high priority national homeland security training needs.

Object Classification (in millions of dollars)


Identification code 70–0560–0–1–999 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 6 49 49
11.5 Other personnel compensation 1 1



11.9 Total personnel compensation 6 50 50
12.1 Civilian personnel benefits 1 20 20
21.0 Travel and transportation of persons 9 17 17
23.1 Rental payments to GSA 3
23.3 Communications, utilities, and miscellaneous charges 5 5
24.0 Printing and reproduction 1 1 1
25.1 Advisory and assistance services 1 1
25.2 Other services from non-federal sources 13 89 81
25.3 Other goods and services from federal sources 170 131 131
25.7 Operation and maintenance of equipment 1
26.0 Supplies and materials 2 2
31.0 Equipment 1 4 4
41.0 Grants, subsidies, and contributions 3,930 4,291 3,533



99.0 Direct obligations 4,135 4,611 3,845
99.0 Reimbursable obligations 4



99.9 Total new obligations 4,139 4,611 3,845

Employment Summary


Identification code 70–0560–0–1–999 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 57 641 680

united states fire administration

For necessary expenses of the United States Fire Administration and for other purposes, as authorized by the Federal Fire Prevention and Control Act of 1974 (15 U.S.C. 2201 et seq.) and the Homeland Security Act of 2002 (6 U.S.C. 101 et seq.), [$45,930,000]$42,538,000. 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 70–0564–0–1–453 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 45 45 43
0801 Reimbursable program 1 1 1



0900 Total new obligations 46 46 44

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 46 46 43
Spending authority from offsetting collections, discretionary:
1701 Change in uncollected payments, Federal sources 1 1
1900 Budget authority (total) 47 46 44
1930 Total budgetary resources available 47 46 44
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 19 23 9
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –1 –2 –2



3020 Obligated balance, start of year (net) 18 21 7
3030 Obligations incurred, unexpired accounts 46 46 44
3031 Obligations incurred, expired accounts 3
3040 Outlays (gross) –44 –60 –49
3050 Change in uncollected pymts, Fed sources, unexpired –1 –1
3081 Recoveries of prior year unpaid obligations, expired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 23 9 4
3091 Uncollected pymts, Fed sources, end of year –2 –2 –3



3100 Obligated balance, end of year (net) 21 7 1

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 47 46 44
Outlays, gross:
4010 Outlays from new discretionary authority 29 41 40
4011 Outlays from discretionary balances 15 19 9



4020 Outlays, gross (total) 44 60 49
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1 –1
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –1 –1
4052 Offsetting collections credited to expired accounts 1 1



4060 Additional offsets against budget authority only (total)



4070 Budget authority, net (discretionary) 46 46 43
4080 Outlays, net (discretionary) 43 60 48
4180 Budget authority, net (total) 46 46 43
4190 Outlays, net (total) 43 60 48

The United States Fire Administration supports the preparedness of the Nation's fire and emergency service leaders through analysis, training, and education regarding how to evaluate and minimize community risk, improve protection of critical infrastructure, and prepare to react to fires, natural hazards, and terrorism emergencies.

Object Classification (in millions of dollars)


Identification code 70–0564–0–1–453 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
23.3 Communications, utilities, and miscellaneous charges 3 3 3
25.1 Advisory and assistance services 3 3 3
25.2 Other services from non-federal sources 8 8 6
25.3 Other goods and services from federal sources 2 2 2
25.4 Operation and maintenance of facilities 6 6 6
25.7 Operation and maintenance of equipment 2 2 2
26.0 Supplies and materials 1 1 1
31.0 Equipment 2 2 2
32.0 Land and structures 1 1 1
41.0 Grants, subsidies, and contributions 4 4 4



99.0 Direct obligations 45 45 43
99.0 Reimbursable obligations 1 1 1



99.9 Total new obligations 46 46 44

Employment Summary


Identification code 70–0564–0–1–453 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 110 115 115

radiological emergency preparedness program

The aggregate charges assessed during fiscal year [2011]2012, as authorized in title III of the Departments of Veterans Affairs and Housing and Urban Development, and Independent Agencies Appropriations Act, 1999 (42 U.S.C. 5196e), shall not be less than 100 percent of the amounts anticipated by the Department of Homeland Security necessary for its radiological emergency preparedness program for the next fiscal year: Provided, That the methodology for assessment and collection of fees shall be fair and equitable and shall reflect costs of providing such services, including administrative costs of collecting such fees: Provided further, That fees received under this heading shall be deposited in this account as offsetting collections and will become available for authorized purposes on October 1, [2011]2012, and 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 70–0715–0–1–453 2010 actual CR 2012 est.

Obligations by program activity:
0801 Radiological Emergency Preparedness 32 38 37
0802 Reimbursable program activity 90 103 73



0900 Total new obligations 122 141 110

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 50 36 8
1021 Recoveries of prior year unpaid obligations 7



1050 Unobligated balance (total) 57 36 8
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 84 76 73
1701 Change in uncollected payments, Federal sources 57 37 38
1702 Offsetting collections (previously unavailable) 30 33 37
1725 Spending authority from offsetting collections precluded from obligation (limitation on obligations) –33 –33 –38



1750 Spending auth from offsetting collections, disc (total) 138 113 110
1930 Total budgetary resources available 195 149 118
Memorandum (non-add) entries:
1940 Unobligated balance expiring –37
1941 Unexpired unobligated balance, end of year 36 8 8

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 114 112 127
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –95 –114 –151



3020 Obligated balance, start of year (net) 19 –2 –24
3030 Obligations incurred, unexpired accounts 122 141 110
3031 Obligations incurred, expired accounts 1
3040 Outlays (gross) –108 –126 –111
3050 Change in uncollected pymts, Fed sources, unexpired –57 –37 –38
3051 Change in uncollected pymts, Fed sources, expired 38
3080 Recoveries of prior year unpaid obligations, unexpired –7
3081 Recoveries of prior year unpaid obligations, expired –10
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 112 127 126
3091 Uncollected pymts, Fed sources, end of year –114 –151 –189



3100 Obligated balance, end of year (net) –2 –24 –63

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 138 113 110
Outlays, gross:
4010 Outlays from new discretionary authority 33 90 88
4011 Outlays from discretionary balances 75 36 23



4020 Outlays, gross (total) 108 126 111
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –94 –76 –73
4033 Non-Federal sources –31 –33 –38



4040 Offsets against gross budget authority and outlays (total) –125 –109 –111
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –57 –37 –38
4052 Offsetting collections credited to expired accounts 41 33 38



4060 Additional offsets against budget authority only (total) –16 –4



4070 Budget authority, net (discretionary) –3 –1
4080 Outlays, net (discretionary) –17 17
4180 Budget authority, net (total) –3 –1
4190 Outlays, net (total) –17 17

Memorandum (non-add) entries:
5090 Unavailable balance, SOY: Offsetting collections 29 32 32
5091 Unavailable balance, EOY: Offsetting collections 32 32 33

The Radiological Emergency Preparedness (REP) program assists State, local and tribal governments in the development of off-site radiological emergency preparedness plans within the emergency planning zones of Nuclear Regulatory Commission (NRC) licensed commercial nuclear power facilities. The fund is financed from fees assessed and collected from the NRC licensees to cover the costs for radiological emergency planning, preparedness, and response activities in the following year.

Object Classification (in millions of dollars)


Identification code 70–0715–0–1–453 2010 actual CR 2012 est.

99.0 Reimbursable obligations 122 141 110



99.9 Total new obligations 122 141 110

Employment Summary


Identification code 70–0715–0–1–453 2010 actual CR 2012 est.

2001 Reimbursable civilian full-time equivalent employment 155 170 170

Readiness, Mitigation, Response, and Recovery

Program and Financing (in millions of dollars)


Identification code 70–0711–0–1–453 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) 60 50
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –42 –37



3020 Obligated balance, start of year (net) 18 13
3031 Obligations incurred, expired accounts 41
3040 Outlays (gross) –32 –50
3051 Change in uncollected pymts, Fed sources, expired 5 37
3081 Recoveries of prior year unpaid obligations, expired –19
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 50
3091 Uncollected pymts, Fed sources, end of year –37



3100 Obligated balance, end of year (net) 13

Budget authority and outlays, net:
Discretionary:
Outlays, gross:
4011 Outlays from discretionary balances 32 50
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources 5
Additional offsets against gross budget authority only:
4052 Offsetting collections credited to expired accounts –5



4070 Budget authority, net (discretionary)
4080 Outlays, net (discretionary) 37 50
4180 Budget authority, net (total)
4190 Outlays, net (total) 37 50

Administrative and Regional Operations

Program and Financing (in millions of dollars)


Identification code 70–0712–0–1–999 2010 actual CR 2012 est.

Obligations by program activity:
0001 Administrative and regional operations 32

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 37 5 5
1930 Total budgetary resources available 37 5 5
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 5 5 5

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 15 44 44
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –1 –1 –1



3020 Obligated balance, start of year (net) 14 43 43
3030 Obligations incurred, unexpired accounts 32
3031 Obligations incurred, expired accounts 4
3040 Outlays (gross) –5
3081 Recoveries of prior year unpaid obligations, expired –2
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 44 44 44
3091 Uncollected pymts, Fed sources, end of year –1 –1 –1



3100 Obligated balance, end of year (net) 43 43 43

Budget authority and outlays, net:
Discretionary:
Outlays, gross:
4011 Outlays from discretionary balances 5
4180 Budget authority, net (total)
4190 Outlays, net (total) 5

Object Classification (in millions of dollars)


Identification code 70–0712–0–1–999 2010 actual CR 2012 est.

Direct obligations:
25.1 Advisory and assistance services 2
25.3 Other goods and services from federal sources 6
25.4 Operation and maintenance of facilities 24



99.9 Total new obligations 32

management and administration

For necessary expenses for management and administration of the Federal Emergency Management Agency, [$902,996,000] $,815,099,000, including activities authorized by the National Flood Insurance Act of 1968 (42 U.S.C. 4001 et seq.), the Robert T. Stafford Disaster Relief and Emergency Assistance Act (42 U.S.C. 5121 et seq.), the Cerro Grande Fire Assistance Act of 2000 (division C, title I, 114 Stat. 583), the Earthquake Hazards Reduction Act of 1977 (42 U.S.C. 7701 et seq.), the Defense Production Act of 1950 (50 U.S.C. App. 2061 et seq.), sections 107 and 303 of the National Security Act of 1947 (50 U.S.C. 404, 405), Reorganization Plan No. 3 of 1978 (5 U.S.C. App.), the Homeland Security Act of 2002 (6 U.S.C. 101 et seq.), and the Post-Katrina Emergency Management Reform Act of 2006 (Public Law 109–295; 120 Stat. 1394): Provided, That not to exceed $3,000 shall be for official reception and representation expenses: Provided further, That of the total amount made available under this heading, not to exceed [$12,000,000] $12,000,000 shall remain available until September 30, [2012]2013, for capital improvements at the Mount Weather Emergency Operations Center: Provided further, That of the total amount made available under this heading, [$28,000,000] $29,113,461 shall be for the Urban Search and Rescue Response System, of which not to exceed [$1,600,000] $1,600,000 may be made available for administrative costs; and [$7,049,000] $5,319,432 shall be for the Office of National Capital Region Coordination[.]:Provided further, That of the funds made available under this heading, $2,389,509 shall be for strengthening the capacity and capabilities of the acquisition workforce (as defined by the Office of Federal Procurement Policy Act, as amended (41 U.S.C. 401 et seq.)), including the recruitment, hiring, training, and retention of such workforce and information technology in support of acquisition workforce effectiveness or for management solutions to improve acquisition management. 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 70–0700–0–1–999 2010 actual CR 2012 est.

Obligations by program activity:
0001 Operating Activities 946 1,035 780
0003 National Capital Region Coordination 7 7 6
0004 Urban Search and Rescue 33 28 27



0091 Direct program activities, subtotal 986 1,070 813
0801 Reimbursable program 17 24 24



0900 Total new obligations 1,003 1,094 837

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 4 45
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 5 45
Budget authority:
Appropriations, discretionary:
1100 Appropriation 798 798 815
1121 Appropriations transferred from other accounts 232 227



1160 Appropriation, discretionary (total) 1,030 1,025 815
Spending authority from offsetting collections, discretionary:
1700 Collected 5
1701 Change in uncollected payments, Federal sources 20 24 24



1750 Spending auth from offsetting collections, disc (total) 25 24 24
1900 Budget authority (total) 1,055 1,049 839
1930 Total budgetary resources available 1,060 1,094 839
Memorandum (non-add) entries:
1940 Unobligated balance expiring –12
1941 Unexpired unobligated balance, end of year 45 2

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 589 607 519
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –11 –25 –49



3020 Obligated balance, start of year (net) 578 582 470
3030 Obligations incurred, unexpired accounts 1,003 1,094 837
3031 Obligations incurred, expired accounts 33
3040 Outlays (gross) –991 –1,182 –1,049
3050 Change in uncollected pymts, Fed sources, unexpired –20 –24 –24
3051 Change in uncollected pymts, Fed sources, expired 6
3080 Recoveries of prior year unpaid obligations, unexpired –1
3081 Recoveries of prior year unpaid obligations, expired –26
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 607 519 307
3091 Uncollected pymts, Fed sources, end of year –25 –49 –73



3100 Obligated balance, end of year (net) 582 470 234

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1,055 1,049 839
Outlays, gross:
4010 Outlays from new discretionary authority 607 734 587
4011 Outlays from discretionary balances 384 448 462



4020 Outlays, gross (total) 991 1,182 1,049
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –10 –1
4033 Non-Federal sources –2



4040 Offsets against gross budget authority and outlays (total) –12 –1
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –20 –24 –24
4052 Offsetting collections credited to expired accounts 7 1



4060 Additional offsets against budget authority only (total) –13 –24 –23



4070 Budget authority, net (discretionary) 1,030 1,025 815
4080 Outlays, net (discretionary) 979 1,182 1,048
4180 Budget authority, net (total) 1,030 1,025 815
4190 Outlays, net (total) 979 1,182 1,048

Funding for Management and Administration provides for the development and maintenance of an integrated, nationwide capability to prepare for, mitigate against, respond to, and recover from the consequences of terrorist attacks and other major disasters and emergencies, in partnership with other Federal agencies, State and local governments, volunteer organizations and the private sector. Activities also include coordination of Federal homeland security programs affecting State, local, and regional authorities in the National Capital Region, congressional outreach, national security functions, information technology services, and facilities management.

Object Classification (in millions of dollars)


Identification code 70–0700–0–1–999 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 313 323 289
11.3 Other than full-time permanent 1
11.5 Other personnel compensation 11 7 6



11.9 Total personnel compensation 325 330 295
12.1 Civilian personnel benefits 88 141 126
21.0 Travel and transportation of persons 20 20 14
22.0 Transportation of things 1 1 1
23.1 Rental payments to GSA 31 35 40
23.3 Communications, utilities, and miscellaneous charges 25 25 18
24.0 Printing and reproduction 2 2 1
25.1 Advisory and assistance services 67 69 49
25.2 Other services from non-federal sources 196 194 123
25.3 Other goods and services from federal sources 108 156 78
25.4 Operation and maintenance of facilities 4 5 3
25.7 Operation and maintenance of equipment 12 12 8
26.0 Supplies and materials 8 8 6
31.0 Equipment 24 25 17
32.0 Land and structures 23 24 17
41.0 Grants, subsidies, and contributions 52 23 17



99.0 Direct obligations 986 1,070 813
99.0 Reimbursable obligations 17 24 24



99.9 Total new obligations 1,003 1,094 837

Employment Summary


Identification code 70–0700–0–1–999 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 3,564 3,879 3,337
2001 Reimbursable civilian full-time equivalent employment 24

Mitigation Grants

Program and Financing (in millions of dollars)


Identification code 70–0701–0–1–453 2010 actual CR 2012 est.

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 13 18 18
1021 Recoveries of prior year unpaid obligations 5



1050 Unobligated balance (total) 18 18 18
1930 Total budgetary resources available 18 18 18
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 18 18 18

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) –2 12 12
3040 Outlays (gross) 19
3080 Recoveries of prior year unpaid obligations, unexpired –5
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 12 12 12

Budget authority and outlays, net:
Discretionary:
Outlays, gross:
4011 Outlays from discretionary balances –19
4180 Budget authority, net (total)
4190 Outlays, net (total) –19

National Flood Mitigation Fund

Program and Financing (in millions of dollars)


Identification code 70–0717–0–1–453 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) 56 34 34
3031 Obligations incurred, expired accounts 1
3040 Outlays (gross) –19
3081 Recoveries of prior year unpaid obligations, expired –4
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 34 34 34

Budget authority and outlays, net:
Discretionary:
Outlays, gross:
4011 Outlays from discretionary balances 19
4180 Budget authority, net (total)
4190 Outlays, net (total) 19

national predisaster mitigation fund,

For the predisaster mitigation grant program under section 203 of the Robert T. Stafford Disaster Relief and Emergency Assistance Act (42 U.S.C. 5133), including administrative costs, [$100,000,000]$84,937,000, to remain available until expended [: Provided, That the total administrative costs associated with such grants shall not exceed 3 percent of the total amount made available under this heading]. 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 70–0716–0–1–453 2010 actual CR 2012 est.

Obligations by program activity:
0001 Pre-disaster mitigation 58 127 85

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 138 192 165
1021 Recoveries of prior year unpaid obligations 12



1050 Unobligated balance (total) 150 192 165
Budget authority:
Appropriations, discretionary:
1100 Appropriation 100 100 85
1930 Total budgetary resources available 250 292 250
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 192 165 165

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 234 189 231
3030 Obligations incurred, unexpired accounts 58 127 85
3040 Outlays (gross) –91 –85 –60
3080 Recoveries of prior year unpaid obligations, unexpired –12
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 189 231 256

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 100 100 85
Outlays, gross:
4010 Outlays from new discretionary authority 3 6 5
4011 Outlays from discretionary balances 88 79 55



4020 Outlays, gross (total) 91 85 60
4180 Budget authority, net (total) 100 100 85
4190 Outlays, net (total) 91 85 60

The Administration will expand and improve the coordination of Federal efforts to incentivize state and local government to plan for and implement pre-disaster mitigation strategies. Through a partnership with the Department of Housing and Urban Development, the goal is to support strategic local approaches to sustainable development by coupling hazard mitigation with related community development goals and activities that reduce risks while protecting life, property, and the environment. Funding requested through this program will provide grants funding to State, local, and tribal governments to reduce the risks associated with disasters. Resources support the development and enhancement of hazard mitigation plans, as well as the implementation of pre-disaster mitigation projects. Operating independently of the Disaster Relief Fund (DRF), which provides post-disaster mitigation funding, the Pre-Disaster Mitigation program provides a stable, year-to-year funding source for qualified projects that is not dependent upon Presidentially declared disaster activity.

Object Classification (in millions of dollars)


Identification code 70–0716–0–1–453 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
21.0 Travel and transportation of persons 1 1 1
25.1 Advisory and assistance services 1 1 1
25.2 Other services from non-federal sources 7 8 8
41.0 Grants, subsidies, and contributions 47 115 73



99.9 Total new obligations 58 127 85

Employment Summary


Identification code 70–0716–0–1–453 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 15 15 15

emergency food and shelter

To carry out the emergency food and shelter program pursuant to title III of the McKinney-Vento Homeless Assistance Act (42 U.S.C. 11331 et seq.), [$100,000,000] $100,000,000, to remain available until expended: Provided, That total administrative costs shall not exceed 3.5 percent of the total amount made available under this heading. 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 70–0707–0–1–605 2010 actual CR 2012 est.

Obligations by program activity:
0101 Emergency food and shelter 200 200 100



0900 Total new obligations (object class 41.0) 200 200 100

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 200 200 100
1930 Total budgetary resources available 200 200 100

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 16 21 20
3030 Obligations incurred, unexpired accounts 200 200 100
3040 Outlays (gross) –195 –201 –110
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 21 20 10

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 200 200 100
Outlays, gross:
4010 Outlays from new discretionary authority 179 180 90
4011 Outlays from discretionary balances 16 21 20



4020 Outlays, gross (total) 195 201 110
4180 Budget authority, net (total) 200 200 100
4190 Outlays, net (total) 195 201 110

The Emergency Food and Shelter program provides grants to nonprofit and faith-based organizations at the local level to supplement their programs for emergency food and shelter.

disaster relief

(including transfers of funds)

For necessary expenses in carrying out the Robert T. Stafford Disaster Relief and Emergency Assistance Act (42 U.S.C. 5121 et seq.), [$1,950,000,000]$1,800,000,000, to remain available until expended: Provided, That funds provided under this heading shall not be available for transfer pursuant to section 503 of this Act or pursuant to any other transfer authority available to the Secretary of Homeland Security provided in this or any other Act: Provided further, That for any request for reimbursement from a Federal agency to the Department of Homeland Security to cover expenditures under the Robert T. Stafford Disaster Relief and Emergency Assistance Act (42 U.S.C. 5121 et seq.), or any mission assignment orders issued by the Department for such purposes, the Secretary of Homeland Security shall take appropriate steps to ensure that each agency is periodically reminded of Department policies on—

(1) the detailed information required in supporting documentation for reimbursements; and

(2) the necessity for timeliness of agency billings. 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 70–0702–0–1–453 2010 actual CR 2012 est.

Obligations by program activity:
0001 September 11th Response 724 20 20
0002 2005 Hurricane Season 3,125 2,203 1,380
0003 Other Disaster Relief 4,280 3,240 1,300



0091 Direct program activities, subtotal 8,129 5,463 2,700
0811 Reimbursable program activity 47



0900 Total new obligations 8,176 5,463 2,700

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1,712 2,785
1021 Recoveries of prior year unpaid obligations 2,612 1,200 900



1050 Unobligated balance (total) 4,324 3,985 900
Budget authority:
Appropriations, discretionary:
1100 Appropriation 1,600 1,600 1,800
1100 Appropriation (FY10 Supplemental) 5,100
1120 Appropriations transferred to other accounts –127 –122



1160 Appropriation, discretionary (total) 6,573 1,478 1,800
Spending authority from offsetting collections, discretionary:
1700 Collected 32
1701 Change in uncollected payments, Federal sources 32



1750 Spending auth from offsetting collections, disc (total) 64
1900 Budget authority (total) 6,637 1,478 1,800
1930 Total budgetary resources available 10,961 5,463 2,700
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 2,785

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 13,210 12,345 8,803
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –32



3020 Obligated balance, start of year (net) 13,210 12,313 8,803
3030 Obligations incurred, unexpired accounts 8,176 5,463 2,700
3040 Outlays (gross) –6,429 –7,805 –6,756
3050 Change in uncollected pymts, Fed sources, unexpired –32
3051 Change in uncollected pymts, Fed sources, expired 32 –1
3080 Recoveries of prior year unpaid obligations, unexpired –2,612 –1,200 –900
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 12,345 8,803 3,847
3091 Uncollected pymts, Fed sources, end of year –32 –1



3100 Obligated balance, end of year (net) 12,313 8,803 3,846

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 6,637 1,478 1,800
Outlays, gross:
4010 Outlays from new discretionary authority 2,217 517 630
4011 Outlays from discretionary balances 4,212 7,288 6,126



4020 Outlays, gross (total) 6,429 7,805 6,756
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –17 –1
4033 Non-Federal sources –15



4040 Offsets against gross budget authority and outlays (total) –32 –1
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –32
4052 Offsetting collections credited to expired accounts 1



4060 Additional offsets against budget authority only (total) –32 1



4070 Budget authority, net (discretionary) 6,573 1,478 1,800
4080 Outlays, net (discretionary) 6,397 7,805 6,755
4180 Budget authority, net (total) 6,573 1,478 1,800
4190 Outlays, net (total) 6,397 7,805 6,755

Through the Disaster Relief Fund (DRF), FEMA provides a significant portion of the total Federal response to Presidentially-declared major disasters and emergencies. Primary assistance programs include Federal assistance to individuals and households, public assistance, and hazard mitigation assistance, which includes the repair and reconstruction of State, local, and nonprofit infrastructure. In 2012, disaster readiness support activities will continue to be funded within the Disaster Relief Fund Appropriation. The Budget uses the five-year rolling average of obligations for non-catastrophic events (those less than $500 million in estimated obligations) less the estimated annual recoveries to calculate the DRF for 2012. The rationale for this methodology is that large or catastrophic events are rare and would likely involve a supplemental or emergency appropriation. As a result of this assumption, obligations in response to large or catastrophic events are not included in the DRF calculation. The Administration seeks to protect the DRF and prevent redirection of these funds for non-disaster purposes by proposing to employ a budget enforcement mechanism that allows for an adjustment by the Budget Committees to the section 302(a) allocation to the Appropriations Committees found in the concurrent resolution on the budget. To ensure full funding of the DRF request, this adjustment would be permissible only if the bill provided for full funding for the DRF and the language included a provision preventing transfers. See additional discussion in the Budget Reform Proposals in the Analytical Perspectives volume.

Object Classification (in millions of dollars)


Identification code 70–0702–0–1–453 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 187 178 178
11.3 Other than full-time permanent 139 132 132
11.5 Other personnel compensation 63 60 60



11.9 Total personnel compensation 389 370 370
12.1 Civilian personnel benefits 73 69 69
13.0 Benefits for former personnel 45 45 1
21.0 Travel and transportation of persons 167 52 52
22.0 Transportation of things 38 16 16
23.1 Rental payments to GSA 22 18 18
23.2 Rental payments to others 65 1 1
23.3 Communications, utilities, and miscellaneous charges 29 30 30
24.0 Printing and reproduction 1 8 8
25.1 Advisory and assistance services 13 15 15
25.2 Other services from non-federal sources 466 695 695
25.3 Other goods and services from federal sources 189 324 324
25.4 Operation and maintenance of facilities 24 35 35
25.7 Operation and maintenance of equipment 3 1
26.0 Supplies and materials 16 67 67
31.0 Equipment 26 35 35
32.0 Land and structures 10 6 6
41.0 Grants, subsidies, and contributions 6,552 3,677 957
43.0 Interest and dividends 1



99.0 Direct obligations 8,129 5,463 2,700
99.0 Reimbursable obligations 47



99.9 Total new obligations 8,176 5,463 2,700

Employment Summary


Identification code 70–0702–0–1–453 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 5,645 5,365 5,365

flood [map modernization fund]hazard mapping and risk analysis program

For necessary expenses, including administrative costs, under section 1360 of the National Flood Insurance Act of 1968 (42 U.S.C. 4101), [$194,000,000]$102,712,000 and such additional sums as may be provided by State and local governments or other political subdivisions for cost-shared mapping activities under section 1360(f)(2) of such Act (42 U.S.C. 4101(f)(2)), to remain available until expended[: Provided, That total administrative costs shall not exceed 3 percent of the total amount appropriated under this heading]. 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 70–5464–0–2–453 2010 actual CR 2012 est.

Obligations by program activity:
0001 Map Modernization 221 220 103
0801 Reimbursable program 4 4



0900 Total new obligations 225 224 103

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 5 12 9
1021 Recoveries of prior year unpaid obligations 4



1050 Unobligated balance (total) 9 12 9
Budget authority:
Appropriations, discretionary:
1100 Appropriation 220 220 103
Spending authority from offsetting collections, discretionary:
1700 Collected 7 1
1701 Change in uncollected payments, Federal sources 1



1750 Spending auth from offsetting collections, disc (total) 8 1
1900 Budget authority (total) 228 221 103
1930 Total budgetary resources available 237 233 112
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 12 9 9

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 312 327 340
3030 Obligations incurred, unexpired accounts 225 224 103
3040 Outlays (gross) –206 –211 –102
3050 Change in uncollected pymts, Fed sources, unexpired –1
3080 Recoveries of prior year unpaid obligations, unexpired –4
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 327 340 341
3091 Uncollected pymts, Fed sources, end of year –1



3100 Obligated balance, end of year (net) 326 340 341

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 228 221 103
Outlays, gross:
4010 Outlays from new discretionary authority 51 78 36
4011 Outlays from discretionary balances 155 133 66



4020 Outlays, gross (total) 206 211 102
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –7 –1
4033 Non-Federal sources –1



4040 Offsets against gross budget authority and outlays (total) –8 –1
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) 220 220 103
4080 Outlays, net (discretionary) 198 210 102
4180 Budget authority, net (total) 220 220 103
4190 Outlays, net (total) 198 210 102

The Flood Hazard Mapping and Risk Analysis Program is used to ensure the map modernization investment is preserved and that FEMA makes progress toward addressing flood hazard data update needs for communities who rely heavily on structural flood control defenses as well as those communities at high risk of flooding along the Nations open coasts.

Object Classification (in millions of dollars)


Identification code 70–5464–0–2–453 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 4 6 6
12.1 Civilian personnel benefits 1 2 2
21.0 Travel and transportation of persons 1 1 1
23.1 Rental payments to GSA 1 1 1
25.1 Advisory and assistance services 41 30 17
25.2 Other services from non-federal sources 104 114 75
25.3 Other goods and services from federal sources 2 1 1
41.0 Grants, subsidies, and contributions 67 65



99.0 Direct obligations 221 220 103
99.0 Reimbursable obligations 4 4



99.9 Total new obligations 225 224 103

Employment Summary


Identification code 70–5464–0–2–453 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 50 70 84

national flood insurance fund

For activities under the National Flood Insurance Act of 1968 (42 U.S.C. 4001 et seq.) and the Flood Disaster Protection Act of 1973 (42 U.S.C. 4001 et seq.), [$169,000,000] $149,000,000, which shall remain available until September 30, [2012]2013 and shall be derived from offsetting collections assessed and collected under section 1308(d) of the National Flood Insurance Act of 1968 (42 U.S.C. 4015(d)), which is available for salaries and expenses associated with flood mitigation and flood insurance operations; and flood plain management and flood mapping[,] : Provided, That not to exceed [$22,145,000]$22,000,000 shall be available for salaries and expenses associated with flood mitigation and flood insurance operations: Provided further, That any additional fees collected pursuant to section 1308(d) of the National Flood Insurance Act of 1968 (42 U.S.C. 4015(d)) shall be credited as an offsetting collection to this account, to be available for flood plain management and flood mapping: Provided further, That in fiscal year [2011]2012, no funds shall be available from the National Flood Insurance Fund under section 1310 of that Act (42 U.S.C. 4017) in excess of: (1) [$85,000,000]$132,000,000 for operating expenses; (2) [$1,035,105,000]$1,007,571,000 for commissions and taxes of agents; (3) such sums as are necessary for interest on Treasury borrowings; and (4) [$120,000,000]$60,000,000, which shall remain available until expended for flood mitigation actions, of which $10,000,000 is for repetitive insurance claims properties under section 1323 of the National Flood Insurance Act of 1968 (42 U.S.C. 4030), and of which $40,000,000 is for flood mitigation assistance under section 1366 of the National Flood Insurance Act of 1968 (42 U.S.C. 4104c) notwithstanding subparagraphs (B) and (C) of subsection (b)(3) and subsection (f) of section 1366 of the National Flood Insurance Act of 1968 (42 U.S.C. 4104c) and notwithstanding subsection (a)(7) of section 1310 of the National Flood Insurance Act of 1968 (42 U.S.C. 4017): Provided further, That amounts collected under section 102 of the Flood Disaster Protection Act of 1973 and section 1366(i) of the National Flood Insurance Act of 1968 shall be deposited in the National Flood Insurance Fund to supplement other amounts specified as available for section 1366 of the National Flood Insurance Act of 1968, notwithstanding 42 U.S.C. 4012a(f)(8), 4104c(i), and 4104d(b)(2)-(3): Provided further, That total administrative costs shall not exceed 4 percent of the total 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 70–4236–0–3–453 2010 actual CR 2012 est.

Obligations by program activity:
0801 Salaries and Expenses 40
0802 NFIP Mandatory - Insurance 2,268 3,431 2,974
0803 Severe Repetitive Loss mitigation 54 68 68
0804 Repetitive Flood Claims 4 19 40
0805 Flood Mapping Activities 108 151 149
0806 Flood Mitigation Assistance 21 80 20
0807 Flood Mitigation and Flood Insurance Operations 22 22



0900 Total new obligations 2,495 3,771 3,273

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 935 1,286
1021 Recoveries of prior year unpaid obligations 20



1050 Unobligated balance (total) 955 1,286
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 148 169 171
Spending authority from offsetting collections, mandatory:
1800 Offsetting collections (Claims Expense) 3,178 3,066 3,102
1825 Spending authority from offsetting collections applied to repay debt –500 –750



1850 Spending auth from offsetting collections, mand (total) 2,678 2,316 3,102
1900 Budget authority (total) 2,826 2,485 3,273
1930 Total budgetary resources available 3,781 3,771 3,273
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1,286

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 776 795 2,187
3030 Obligations incurred, unexpired accounts 2,495 3,771 3,273
3040 Outlays (gross) –2,451 –2,379 –2,912
3080 Recoveries of prior year unpaid obligations, unexpired –20
3081 Recoveries of prior year unpaid obligations, expired –5
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 795 2,187 2,548

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 148 169 171
Outlays, gross:
4010 Outlays from new discretionary authority 63 81 82
4011 Outlays from discretionary balances 109 87 88



4020 Outlays, gross (total) 172 168 170
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4033 Non-Federal sources –148 –169 –171



4070 Budget authority, net (discretionary)
4080 Outlays, net (discretionary) 24 –1 –1
Mandatory:
4090 Budget authority, gross 2,678 2,316 3,102
Outlays, gross:
4100 Outlays from new mandatory authority 2,235 2,135 2,658
4101 Outlays from mandatory balances 44 76 84



4110 Outlays, gross (total) 2,279 2,211 2,742
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –3,178 –3,066 –3,102



4160 Budget authority, net (mandatory) –500 –750
4170 Outlays, net (mandatory) –899 –855 –360
4180 Budget authority, net (total) –500 –750
4190 Outlays, net (total) –875 –856 –361

The National Flood Insurance Act of 1968, as amended, authorizes the Federal Government to provide flood insurance on a national basis. Flood insurance may be sold or continued in force only in communities which enact and enforce appropriate floodplain management measures. Communities must participate in the program within one year of the time they are identified as flood-prone in order to be eligible for flood insurance and some forms of Federal financial assistance for acquisition or construction purposes. In addition, Federally regulated funding institutions cannot provide loans to non-participating communities with an identified flood hazard.

The Budget Request assumes collection of all of the administrative and program costs associated with flood insurance activities from policy holders. In addition, funding from premium collections will be used to support repetitive loss mitigation. Under the emergency program, structures in identified flood-prone areas are eligible for limited amounts of coverage at subsidized insurance rates. Under the regular program, studies must be made of different flood risks in flood-prone areas to establish actuarial premium rates. These rates are charged for insurance on new construction. Coverage is available on virtually all types of buildings and their contents in amounts up to $350,000 for residential and $1,000,000 for other types.

This account also provides funding for flood mitigation activities that reduce the risk of flood damage to structures insurable under the National Flood Insurance Program. These activities provide flood mitigation assistance planning support to States and communities through the Flood Mitigation Assistance grant program.

Balance Sheet (in millions of dollars)


Identification code 70–4236–0–3–453 2009 actual 2010 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 258 642
Non-Federal assets:
1206 Receivables, net 8 5
1207 Advances and prepayments 499 513
Other Federal assets:
1801 Cash and other monetary assets 33 32
1802 Inventories and related properties 8
1803 Property, plant and equipment, net 15 15


1999 Total assets 821 1,207
LIABILITIES:
2103 Federal liabilities: Debt 19,000 18,500
Non-Federal liabilities:
2201 Accounts payable 51 65
2207 Other 2,261 2,275


2999 Total liabilities 21,312 20,840
NET POSITION:
3100 Appropriated capital –20,491 –19,633


3999 Total net position –20,491 –19,633


4999 Total liabilities and net position 821 1,207

Object Classification (in millions of dollars)


Identification code 70–4236–0–3–453 2010 actual CR 2012 est.

Reimbursable obligations:
Personnel compensation:
11.1 Full-time permanent 28 32 33
11.3 Other than full-time permanent 1 1
11.5 Other personnel compensation 1 1



11.9 Total personnel compensation 28 34 35
12.1 Civilian personnel benefits 7 10 10
21.0 Travel and transportation of persons 2 2 3
23.1 Rental payments to GSA 4 4 4
23.3 Communications, utilities, and miscellaneous charges 1 1
24.0 Printing and reproduction 6 1 1
25.1 Advisory and assistance services 6 9 9
25.2 Other services from non-federal sources 2,234 1,494 1,487
25.3 Other goods and services from federal sources 2 2 3
41.0 Grants, subsidies, and contributions 78 164 112
42.0 Insurance claims and indemnities 13 1,990 1,355
43.0 Interest and dividends 115 60 253



99.0 Reimbursable obligations 2,495 3,771 3,273



99.9 Total new obligations 2,495 3,771 3,273

Employment Summary


Identification code 70–4236–0–3–453 2010 actual CR 2012 est.

2001 Reimbursable civilian full-time equivalent employment 273 289 289

disaster assistance direct loan program account

For activities under section 319 of the Robert T. Stafford Disaster Relief and Emergency Assistance Act (42 U.S.C. 5162), [$295,000] $295,000 is for the cost of direct loans: Provided, That gross obligations for the principal amount of direct loans shall not exceed [$25,000,000] $25,000,000: Provided further, That the cost of modifying such loans shall be as defined in section 502 of the Congressional Budget Act of 1974 (2 U.S.C. 661a). 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 70–0703–0–1–453 2010 actual CR 2012 est.

Obligations by program activity:
0003 Administrative Costs 1
Credit program obligations:
0705 Reestimates of direct loan subsidy 1
0706 Interest on reestimates of direct loan subsidy 16
0709 Administrative expenses 1 1



0791 Direct program activities, subtotal 18 1



0900 Total new obligations 18 2

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 43 44 43
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 44 44 43
Budget authority:
Appropriations, mandatory:
1200 Appropriation 17 23
1900 Budget authority (total) 17 23
1930 Total budgetary resources available 44 61 66
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 44 43 64

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 297 261 177
3030 Obligations incurred, unexpired accounts 18 2
3040 Outlays (gross) –35 –102 –99
3080 Recoveries of prior year unpaid obligations, unexpired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 261 177 80

Budget authority and outlays, net:
Discretionary:
Outlays, gross:
4011 Outlays from discretionary balances 35 85 76
Mandatory:
4090 Budget authority, gross 17 23
Outlays, gross:
4101 Outlays from mandatory balances 17 23
4180 Budget authority, net (total) 17 23
4190 Outlays, net (total) 35 102 99

Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)


Identification code 70–0703–0–1–453 2010 actual CR 2012 est.

Direct loan levels supportable by subsidy budget authority:
115001 States share program 25 25



115999 Total direct loan levels 25 25
Direct loan subsidy (in percent):
132001 States share program 0.00 –1.22 –1.17



132999 Weighted average subsidy rate 0.00 –1.22 –1.17
Direct loan subsidy budget authority:
133001 States share program –1 –1



133999 Total subsidy budget authority –1 –1
Direct loan subsidy outlays:
134002 Community disaster loan program 6
134003 Special community disaster loans 33 17



134999 Total subsidy outlays 33 23
Direct loan upward reestimates:
135002 Community disaster loan program 1
135003 Special community disaster loans 17



135999 Total upward reestimate budget authority 18
Direct loan downward reestimates:
137003 Special community disaster loans –18



137999 Total downward reestimate budget authority –18

Disaster assistance loans authorized by the Robert T. Stafford Disaster Relief and Emergency Assistance Act (42 U.S.C. 5121 et seq.) are loans to States for the non-Federal portion of cost-sharing funds and community disaster loans to local governments incurring substantial loss of tax and other revenues as a result of a major disaster. The funds requested for this program include direct loans and a subsidy based on criteria including loan amount and interest charged. 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). The subsidy amounts are estimated on a present value basis. Loan activity prior to 1992, which is budgeted for on a cash basis, totals less than $500,000 in every year and is not presented separately.

Object Classification (in millions of dollars)


Identification code 70–0703–0–1–453 2010 actual CR 2012 est.

Direct obligations:
25.2 Other services from non-federal sources 1
41.0 Grants, subsidies, and contributions 18 1



99.9 Total new obligations 18 2

Disaster Assistance Direct Loan Financing Account

Program and Financing (in millions of dollars)


Identification code 70–4234–0–3–453 2010 actual CR 2012 est.

Obligations by program activity:
Credit program obligations:
0710 Direct loan obligations 25 25
0742 Downward reestimate paid to receipt account 18



0900 Total new obligations 43 25

Budgetary Resources:
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 34 25
Spending authority from offsetting collections, mandatory:
1800 Collected 33 111 24
1801 Change in uncollected payments, Federal sources –33 –83
1825 Spending authority from offsetting collections applied to repay debt –19



1850 Spending auth from offsetting collections, mand (total) 9 24
1900 Financing authority(total) 43 49
1930 Total budgetary resources available 43 49
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 24

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 294 260 42
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –293 –260 –177



3020 Obligated balance, start of year (net) 1 –135
3030 Obligations incurred, unexpired accounts 43 25
3040 Financing disbursements (gross) –34 –261 –18
3050 Change in uncollected pymts, Fed sources, unexpired 33 83
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 260 42 49
3091 Uncollected pymts, Fed sources, end of year –260 –177 –177



3100 Obligated balance, end of year (net) –135 –128

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 43 49
Financing disbursements:
4110 Financing disbursements, gross 34 261 18
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Federal sources –33 –41
4123 Non-Federal sources –70 –24



4130 Offsets against gross financing auth and disbursements (total) –33 –111 –24
Additional offsets against financing authority only (total):
4140 Change in uncollected pymts, Fed sources, unexpired 33 83



4160 Financing authority, net (mandatory) 15 25
4170 Financing disbursements, net (mandatory) 1 150 –6
4180 Financing authority, net (total) 15 25
4190 Financing disbursements, net (total) 1 150 –6

Status of Direct Loans (in millions of dollars)


Identification code 70–4234–0–3–453 2010 actual CR 2012 est.

Position with respect to appropriations act limitation on obligations:
1111 Limitation on direct loans 25 25 25
1142 Unobligated direct loan limitation (-) –25



1150 Total direct loan obligations 25 25

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 1,041 1,075 1,051
1231 Disbursements: Direct loan disbursements 34 257
1251 Repayments: Repayments and prepayments –24 –24
1264 Write-offs for default: Other adjustments, net (+ or -) –257 –5



1290 Outstanding, end of year 1,075 1,051 1,022

As required by the Federal Credit Reform Act of 1990, this nonbudgetary account records, for this program, all cash flows to and from the Government resulting from direct loans obligated in 1992 and beyond (including modifications of direct loans). 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 70–4234–0–3–453 2009 actual 2010 actual

ASSETS:
Net value of assets related to post-1991 direct loans receivable:
1401 Direct loans receivable, gross 1,041 1,075
1402 Interest receivable 83 113
1405 Allowance for subsidy cost (-) –1,069 –1,103


1499 Net present value of assets related to direct loans 55 85
1801 Other Federal assets: Cash and other monetary assets 2 1


1999 Total assets 57 86
LIABILITIES:
2103 Federal liabilities: Debt 4 4
2207 Non-Federal liabilities: Other 53 82


2999 Total liabilities 57 86


4999 Total liabilities and net position 57 86

Science and Technology

Federal Funds

research, development, acquisition, and operations

For necessary expenses for science and technology research, including advanced research projects; development; test and evaluation; acquisition; and operations; as authorized by title III of the Homeland Security Act of 2002 (6 U.S.C. 181 et seq.); and the purchase or lease of not to exceed five vehicles, [$866,305,000]$1,027,067,000, of which [$740,305,000]$750,067,000, to remain available until September 30, 2014[2013]; and of which [$126,000,000]$276,500,000, to remain available until September 30, [2015]2016, is solely for operation and construction of Laboratory Facilities.

management and administration

For salaries and expenses of the Office of the Under Secretary for Science and Technology and for management and administration of programs and activities, as authorized by title III of the Homeland Security Act of 2002 (6 U.S.C. 181 et seq.), [$151,919,000]$149,365,000: Provided, That not to exceed $10,000 shall be for official reception and representation expenses: Provided further, That of the funds made available under this heading, $405,000 shall be for strengthening the capacity and capabilities of the acquisition workforce (as defined by the Office of Federal Procurement Policy Act, as amended (41 U.S.C. 401 et seq.), including the recruitment, hiring, training, and retention of such workforce and information technology in support of acquisition workforce effectiveness or for management solutions to improve acquisition managment. 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 70–0800–0–1–999 2010 actual CR 2012 est.

Obligations by program activity:
0001 Management and Administration 143 143 149
0002 Research, Development, Acquisition, and Operations 963 863 1,026



0091 Direct program activities, subtotal 1,106 1,006 1,175
0801 Reimbursable program 168 296 256



0900 Total new obligations 1,274 1,302 1,431

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 166 153 147
1021 Recoveries of prior year unpaid obligations 88



1050 Unobligated balance (total) 254 153 147
Budget authority:
Appropriations, discretionary:
1100 Appropriation 1,006 1,006 1,177
1131 Unobligated balance of appropriations permanently reduced –7 –6



1160 Appropriation, discretionary (total) 999 1,000 1,177
Spending authority from offsetting collections, discretionary:
1700 Collected 72 296 256
1701 Change in uncollected payments, Federal sources 103



1750 Spending auth from offsetting collections, disc (total) 175 296 256
1900 Budget authority (total) 1,174 1,296 1,433
1930 Total budgetary resources available 1,428 1,449 1,580
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year 153 147 149

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1,036 1,163 1,352
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –92 –160 –160



3020 Obligated balance, start of year (net) 944 1,003 1,192
3030 Obligations incurred, unexpired accounts 1,274 1,302 1,431
3031 Obligations incurred, expired accounts 6
3040 Outlays (gross) –1,056 –1,113 –1,315
3050 Change in uncollected pymts, Fed sources, unexpired –103
3051 Change in uncollected pymts, Fed sources, expired 35
3080 Recoveries of prior year unpaid obligations, unexpired –88
3081 Recoveries of prior year unpaid obligations, expired –9
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1,163 1,352 1,468
3091 Uncollected pymts, Fed sources, end of year –160 –160 –160



3100 Obligated balance, end of year (net) 1,003 1,192 1,308

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1,174 1,296 1,433
Outlays, gross:
4010 Outlays from new discretionary authority 410 434 542
4011 Outlays from discretionary balances 646 679 773



4020 Outlays, gross (total) 1,056 1,113 1,315
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –88 –296 –256
4033 Non-Federal sources –19



4040 Offsets against gross budget authority and outlays (total) –107 –296 –256
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –103
4052 Offsetting collections credited to expired accounts 35



4060 Additional offsets against budget authority only (total) –68



4070 Budget authority, net (discretionary) 999 1,000 1,177
4080 Outlays, net (discretionary) 949 817 1,059
4180 Budget authority, net (total) 999 1,000 1,177
4190 Outlays, net (total) 949 817 1,059

Appropriations in this title support the advance of homeland security through basic and applied research; fabrication of technology demonstration devices; development and testing of standards; development and testing of prototypes and full-scale pre-production hardware; the procurement of products, systems, and other capital equipment necessary to meet the missions of the Department of Homeland Security and the activities of the Science and Technology Directorate. This work may be performed by contractors, government laboratories and facilities, universities, and non-profit organizations. Funding is also provided for the operations, maintenance and construction of laboratory facilities.

The 2012 Budget provides for major technology and development efforts, including detection, destruction, disposal, and mitigation of chemical and biological agents and conventional explosives. Funding also is provided to develop technology to mitigate and prepare for natural disasters and to improve cyber security. Funding also is provided for the test and evaluation of technologies, systems, and processes developed to counter these threats and for the acquisition of equipment and operations needed to field those technologies, systems, and processes, as well as others that may be available without further development, as part of the counter-WMD, counter-terror, and preparation for/response to natural disaster activities of the Department. Laboratory Facilities funding will be available for obligation for five years; all other Research, Development, Acquisition and Operations funding will be available for obligation for three years.

Object Classification (in millions of dollars)


Identification code 70–0800–0–1–999 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 48 55 65
11.3 Other than full-time permanent 3 2
11.5 Other personnel compensation 2 1



11.9 Total personnel compensation 53 58 65
12.1 Civilian personnel benefits 13 15 18
21.0 Travel and transportation of persons 5 5 5
23.1 Rental payments to GSA 2 1 1
23.3 Communications, utilities, and miscellaneous charges 17 13 13
25.1 Advisory and assistance services 241 83 71
25.2 Other services from non-federal sources 3 3 3
25.3 Other goods and services from federal sources 93 48 54
25.4 Operation and maintenance of facilities 48 66 66
25.5 Research and development contracts 533 624 678
25.7 Operation and maintenance of equipment 1 1 1
26.0 Supplies and materials 6 8 6
31.0 Equipment 7 5 5
32.0 Land and structures 12 27 154
41.0 Grants, subsidies, and contributions 72 49 36



99.0 Direct obligations 1,106 1,006 1,176
99.0 Reimbursable obligations 168 296 255



99.9 Total new obligations 1,274 1,302 1,431

Employment Summary


Identification code 70–0800–0–1–999 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 410 447 505

Domestic Nuclear Detection Office

Federal Funds

Domestic Nuclear Detection Office

management and administration

For salaries and expenses of the Domestic Nuclear Detection Office as authorized by title XIX of the Homeland Security Act of 2002 (6 U.S.C. 591 et seq.) as amended, and for management and administration of programs and activities, [$36,992,000] $41,120,000: Provided, That not to exceed $3,000 shall be for official reception and representation 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 70–0861–0–1–751 2010 actual CR 2012 est.

Obligations by program activity:
0001 Management and Administration 39 39 41

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 39 39 41
1930 Total budgetary resources available 39 39 41

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 18 14 32
3030 Obligations incurred, unexpired accounts 39 39 41
3040 Outlays (gross) –39 –21 –40
3081 Recoveries of prior year unpaid obligations, expired –4
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 14 32 33

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 39 39 41
Outlays, gross:
4010 Outlays from new discretionary authority 30 21 22
4011 Outlays from discretionary balances 9 18



4020 Outlays, gross (total) 39 21 40
4180 Budget authority, net (total) 39 39 41
4190 Outlays, net (total) 39 21 40

This account supports the personnel and related administrative costs for the Domestic Nuclear Detection Office (DNDO). The DNDO is a jointly-staffed office established to improve the Nation's capability to detect and interdict unauthorized attempts to import, possess, store, develop, or transport nuclear or radiological material for use against the Nation. The Management and Administration request includes contributions to the DHS Working Capital Fund. Management and Administration funds will be available for obligation until the end of the fiscal year.

Object Classification (in millions of dollars)


Identification code 70–0861–0–1–751 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 13 14 20
11.3 Other than full-time permanent 1 1 1



11.9 Total personnel compensation 14 15 21
12.1 Civilian personnel benefits 4 4 5
25.2 Other services from non-federal sources 20 20 15
25.7 Operation and maintenance of equipment 1



99.9 Total new obligations 39 39 41

Employment Summary


Identification code 70–0861–0–1–751 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 97 130 142

research, development, and operations

For necessary expenses for radiological and nuclear detection related [detection,] development, testing, evaluation, and operations, [$207,828,000] $206,258,000, to remain available until September 30, [2013]2014. 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 70–0860–0–1–999 2010 actual CR 2012 est.

Obligations by program activity:
0001 Research, Development, and Operations 355 317 206

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 60 34 34
1021 Recoveries of prior year unpaid obligations 10



1050 Unobligated balance (total) 70 34 34
Budget authority:
Appropriations, discretionary:
1100 Appropriation 325 317 206
1131 Unobligated balance of appropriations permanently reduced –8



1160 Appropriation, discretionary (total) 317 317 206
Spending authority from offsetting collections, discretionary:
1700 Collected 2
1900 Budget authority (total) 319 317 206
1930 Total budgetary resources available 389 351 240
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 34 34 34

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 229 277 60
3030 Obligations incurred, unexpired accounts 355 317 206
3040 Outlays (gross) –297 –534 –217
3080 Recoveries of prior year unpaid obligations, unexpired –10
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 277 60 49

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 319 317 206
Outlays, gross:
4010 Outlays from new discretionary authority 96 285 185
4011 Outlays from discretionary balances 201 249 32



4020 Outlays, gross (total) 297 534 217
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –2



4070 Budget authority, net (discretionary) 317 317 206
4080 Outlays, net (discretionary) 295 534 217
4180 Budget authority, net (total) 317 317 206
4190 Outlays, net (total) 295 534 217

This account supports the engineering, operational, and technical nuclear forensics programs of the Domestic Nuclear Detection Office (DNDO). DNDO is dedicated to both the development and enhancement of global nuclear detection architecture; deployment support for the domestic detection system; coordination of effective sharing of nuclear detection-related information; the coordination of nuclear detection development; technical nuclear forensics; and the establishment of procedures and training for end users of nuclear detection equipment.

The 2012 Budget provides for a systems development program aimed at providing near-term technical solutions addressing pressing operational requirements. Funding is also provided for the test and evaluation of all developed systems prior to acquisition decisions, ensuring that a full systems characterization has been conducted prior to any deployments. Additionally, funding is provided to expand operational support programs that provide information analysis and situational awareness, technical support, training curricula, and response protocols to field-users.

Development and operations funds for each fiscal year will be available for obligation for three years.

Object Classification (in millions of dollars)


Identification code 70–0860–0–1–999 2010 actual CR 2012 est.

Direct obligations:
21.0 Travel and transportation of persons 8 2 2
25.1 Advisory and assistance services 44 45 22
25.2 Other services from non-federal sources 1
25.3 Other goods and services from federal sources 149 137 60
25.4 Operation and maintenance of facilities 10
25.5 Research and development contracts 97 117 104
25.7 Operation and maintenance of equipment 34
31.0 Equipment 4 2
41.0 Grants, subsidies, and contributions 16 14 8



99.0 Direct obligations 353 317 206
99.0 Reimbursable obligations 2



99.9 Total new obligations 355 317 206

systems acquisition

For expenses for the Domestic Nuclear Detection Office acquisition and deployment of [radiological] detection systems [in accordance with the global nuclear detection architecture], [$61,000,000]$84,361,000, to remain available until September 30, [2013]2014.. 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 70–0862–0–1–751 2010 actual CR 2012 est.

Obligations by program activity:
0001 Systems Acquisition 86 20 84

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 96 25 25
1010 Unobligated balance transferred to other accounts –7
1021 Recoveries of prior year unpaid obligations 2



1050 Unobligated balance (total) 91 25 25
Budget authority:
Appropriations, discretionary:
1100 Appropriation 20 20 84
1930 Total budgetary resources available 111 45 109
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 25 25 25

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 198 172 38
3030 Obligations incurred, unexpired accounts 86 20 84
3040 Outlays (gross) –110 –154 –71
3080 Recoveries of prior year unpaid obligations, unexpired –2
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 172 38 51

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 20 20 84
Outlays, gross:
4010 Outlays from new discretionary authority 16 67
4011 Outlays from discretionary balances 110 138 4



4020 Outlays, gross (total) 110 154 71
4180 Budget authority, net (total) 20 20 84
4190 Outlays, net (total) 110 154 71

Funds for this account are used to procure a full range of radiation detection technologies for DHS components such as Customs and Border Protection and the Coast Guard. These technologies are deployed at the Nation's ports of entry as well as in some urban areas. Pending successful Secretarial Certification of the Advanced Spectroscopic Portal (ASP) technology in FY 2011, Systems Acquisition funds in FY 2012 will be used to procure a mix of ASP Radiation Portal Monitors and Human Portable Radiation Detection Systems.

Object Classification (in millions of dollars)


Identification code 70–0862–0–1–751 2010 actual CR 2012 est.

Direct obligations:
25.1 Advisory and assistance services 1
25.3 Other goods and services from federal sources 7
25.7 Operation and maintenance of equipment 7
31.0 Equipment 52 57
41.0 Grants, subsidies, and contributions 19 20 27



99.9 Total new obligations 86 20 84

Information Analysis and Infrastructure Protection

Federal Funds

Management and Administration

Program and Financing (in millions of dollars)


Identification code 70–0910–0–1–999 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) 3
3040 Outlays (gross) –1
3081 Recoveries of prior year unpaid obligations, expired –2
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 1
4180 Budget authority, net (total)
4190 Outlays, net (total) 1

Funding is no longer requested for this account. Appropriations for the legacy Information Analysis and Infrastructure Protection, Management and Administration account is requested in the Preparedness Directorate: National Preparedness Integration; Infrastructure Protection and Information Security; and Analysis and Operations accounts.

Assessments and Evaluation

Program and Financing (in millions of dollars)


Identification code 70–0911–0–1–999 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) 53 29 29
3031 Obligations incurred, expired accounts 4
3040 Outlays (gross) –1
3081 Recoveries of prior year unpaid obligations, expired –27
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 29 29 29

Budget authority and outlays, net:
Discretionary:
Outlays, gross:
4011 Outlays from discretionary balances 1
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)
4080 Outlays, net (discretionary)
4180 Budget authority, net (total)
4190 Outlays, net (total)

Funding is no longer requested for this account. Appropriations for the legacy Information Analysis and Infrastructure Protection, Assessments and Evaluation account is requested in the Preparedness Directorate: Infrastructure Protection and Information Security, and Analysis and Operations accounts.

GENERAL FUND RECEIPT ACCOUNTS

(in millions of dollars)


2010 actual CR 2012 est.

Governmental receipts:
70–083400 Breached Bond Penalties 8 8 8
70–0835 Immigration Fees, Border Security Act 3 3 3
General Fund Governmental receipts 11 11 11

Offsetting receipts from the public:
70–031100 Tonnage Duty Increases 20 22 23
70–143500 General Fund Proprietary Interest Receipts, not Otherwise Classified 14 12 12
70–242100 Marine Safety Fees 16 16 17
70–274030 Disaster Assistance, Downward Reestimates 18
70–322000 All Other General Fund Proprietary Receipts Including Budget Clearing Accounts 194
General Fund Offsetting receipts from the public 244 68 52

Intragovernmental payments:
70–388500 Undistributed Intragovernmental Payments and Receivables from Cancelled Accounts 25



General Fund Intragovernmental payments 25

TITLE V—GENERAL PROVISIONS

SEC. 501. 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. 502. Subject to the requirements of section 503 of this Act, the unexpended balances of prior appropriations provided for activities in this Act may be transferred to appropriation accounts for such activities established pursuant to this Act, may be merged with funds in the applicable established accounts, and thereafter may be accounted for as one fund for the same time period as originally enacted.SEC. 503. (a) None of the funds provided by this Act, provided by previous appropriations Acts to the agencies in or transferred to the Department of Homeland Security that remain available for obligation or expenditure in fiscal year [2011]2012, or provided from any accounts in the Treasury of the United States derived by the collection of fees available to the agencies funded by this Act, shall be available for obligation or expenditure through a reprogramming of funds that: (1) creates a new program, project, or activity; (2) eliminates a program, project, office, or activity; or (3) increases funds for any program, project, or activity for which funds have been denied or restricted by the Congress, unless the Committees on Appropriations of the Senate and the House of Representatives are notified 15 days in advance of such reprogramming of funds.

(b) None of the funds provided by this Act, provided by previous appropriations Acts to the agencies in or transferred to the Department of Homeland Security that remain available for obligation or expenditure in fiscal year [2011]2012, or provided from any accounts in the Treasury of the United States derived by the collection of fees or proceeds available to the agencies funded by this Act, shall be available for obligation or expenditure for programs, projects, or activities through a reprogramming of funds in excess of $5,000,000 or 10 percent, whichever is less, that: (1) augments existing programs, projects, or activities; (2) reduces by 10 percent funding for any existing program, project, or activity, or numbers of personnel by 10 percent []; or (3) results from any general savings from a reduction in personnel that would result in a change in existing programs, projects, or activities , unless the Committees on Appropriations of the Senate and the House of Representatives are notified 15 days in advance of such reprogramming of funds.

(c) Not to exceed 5 percent of any appropriation made available for the current fiscal year for the Department of Homeland Security by this Act or provided by previous appropriations Acts may be transferred between such appropriations, but no such appropriation, except as otherwise specifically provided, shall be increased by more than 10 percent by such transfers: Provided, That any transfer under this section shall be treated as a reprogramming of funds under subsection (b) and shall not be available for obligation unless the Committees on Appropriations of the Senate and the House of Representatives are notified 15 days in advance of such transfer.

SEC. 504. The Department of Homeland Security Working Capital Fund, established pursuant to section 403 of Public Law 103–356 (31 U.S.C. 501 note), shall continue operations as a permanent working capital fund for fiscal year [2011]2012 and hereafter: Provided, That none of the funds appropriated or otherwise made available to the Department of Homeland Security may be used to make payments to the Working Capital Fund, except for the activities and amounts allowed in the President's fiscal year [2011] 2012 budget: Provided further, That funds provided to the Working Capital Fund shall be available for obligation until expended to carry out the purposes of the Working Capital Fund: Provided further, That all departmental components shall be charged only for direct usage of each Working Capital Fund service: Provided further, That funds provided to the Working Capital Fund shall be used only for purposes consistent with the contributing component: Provided further, That such fund shall be paid in advance or reimbursed at rates which will return the full cost of each service: Provided further, That the Working Capital Fund shall be subject to the requirements of section 503 of this Act.SEC. 505. Except as otherwise specifically provided by law, not to exceed 50 percent of unobligated balances remaining available at the end of fiscal year [2011] 2012 from appropriations for salaries and expenses for fiscal year [2011] 2012 in this Act shall remain available through September 30, [2012]2013, in the account and for the purposes for which the appropriations were provided: Provided, That prior to the obligation of such funds, notice thereof shall be submitted to the Committees on Appropriations of the Senate and the House of Representatives in accordance with section 503 of this Act.SEC. 506. Funds made available by this Act for intelligence activities are deemed to be specifically authorized by the Congress for purposes of section 504 of the National Security Act of 1947 (50 U.S.C. 414) during fiscal year [2011] 2012 until the enactment of an Act authorizing intelligence activities for fiscal year [2011]2012.SEC. 507. None of the funds made available by this Act may be used to make a grant allocation, grant award, contract award, Other Transaction Agreement, a task or delivery order on a Department of Homeland Security multiple award contract, or to issue a letter of intent totaling in excess of $1,000,000, or to announce publicly the intention to make such an award, including a contract covered by the Federal Acquisition Regulation, unless the Secretary of Homeland Security notifies the Committees on Appropriations of the Senate and the House of Representatives at least 3 full business days in advance of making such an award or issuing such a letter: Provided, That if the Secretary of Homeland Security determines that compliance with this section would pose a substantial risk to human life, health, or safety, an award may be made without notification and the Committees on Appropriations of the Senate and the House of Representatives shall be notified not later than 5 full business days after such an award is made or letter issued: Provided further, That no notification shall involve funds that are not available for obligation: Provided further, That the notification shall include the amount of the award, the fiscal year for which the funds for the award were appropriated, and the account from which the funds are being drawn: Provided further, That the Federal Emergency Management Agency shall brief the Committees on Appropriations of the Senate and the House of Representatives 5 full business days in advance of announcing publicly the intention of making an award under "State and Local Programs''.SEC. 508. Notwithstanding any other provision of law, no agency shall purchase, construct, or lease any additional facilities, except within or contiguous to existing locations, to be used for the purpose of conducting Federal law enforcement training without the advance notification to the Committees on Appropriations of the Senate and the House of Representatives, except that the Federal Law Enforcement Training Center is authorized to obtain the temporary use of additional facilities by lease, contract, or other agreement for training which cannot be accommodated in existing Center facilities.SEC. 509. None of the funds appropriated or otherwise made available by this Act may be used for expenses for any construction, repair, alteration, or acquisition project for which a prospectus otherwise required under chapter 33 of title 40, United States Code, has not been [approved]transmitted, except that necessary funds may be expended for each project for required expenses for the development of a proposed prospectus.SEC. 510. Sections 520, [,] 528, and 531 of the Department of Homeland Security Appropriations Act, 2008 (division E of Public Law 110–161; 121 Stat. 2072, 2073, 2074, 2082) shall apply with respect to funds made available in this Act in the same manner as such sections applied to funds made available in that Act.SEC. 511. None of the funds made available in this Act may be used in contravention of the applicable provisions of the Buy American Act (41 U.S.C. 10a et seq.).SEC. 512. None of the funds appropriated by this Act may be used to process or approve a competition under Office of Management and Budget Circular A-76 for services provided as of June 1, 2004, by employees (including employees serving on a temporary or term basis) of United States Citizenship and Immigration Services of the Department of Homeland Security who are known as of that date as Immigration Information Officers, Contact Representatives, or Investigative Assistants.SEC. 513. Within 45 days after the end of each month, the Chief Financial Officer of the Department of Homeland Security shall submit to the Committees on Appropriations of the Senate and the House of Representatives a monthly budget and staffing report for that month that includes total obligations, on-board versus funded full-time equivalent staffing levels, and the number of contract employees for each office of the Department.SEC. 514. Section 532(a) of Public Law 109–295 (120 Stat. 1384) is amended by striking "2010" and inserting ["2011"]"2012".SEC. 515. The functions of the Federal Law Enforcement Training Center instructor staff shall be classified as inherently governmental for the purpose of the Federal Activities Inventory Reform Act of 1998 (31 U.S.C. 501 note).SEC. 516. (a) Except as provided in subsection (b), none of the funds appropriated in this or any other Act to the Office of the Secretary and Executive Management, the Office of the Under Secretary for Management, or the Office of the Chief Financial Officer, may be obligated for a grant or contract funded under such headings by any means other than full and open competition.

(b) Subsection (a) does not apply to obligation of funds for a contract awarded—

(1) by a means that is required by a Federal statute, including obligation for a purchase made under a mandated preferential program, including the AbilityOne Program, that is authorized under the Javits-Wagner-O'Day Act (41 U.S.C. 46 et seq.);

(2) pursuant to the Small Business Act (15 U.S.C. 631 et seq.);

(3) in an amount less than the simplified acquisition threshold described under section 302A(a) of the Federal Property and Administrative Services Act of 1949 (41 U.S.C. 252a(a)); or

(4) by another Federal agency using funds provided through an interagency agreement.

(c)(1) Subject to paragraph (2), the Secretary of Homeland Security may waive the application of this section for the award of a contract in the interest of national security or if failure to do so would pose a substantial risk to human health or welfare.

(2) Not later than 5 days after the date on which the Secretary of Homeland Security issues a waiver under this subsection, the Secretary shall submit notification of that waiver to the Committees on Appropriations of the Senate and the House of Representatives, including a description of the applicable contract and an explanation of why the waiver authority was used. The Secretary may not delegate the authority to grant such a waiver.

(d) In addition to the requirements established by subsections (a), (b), and (c) of this section, the Inspector General of the Department of Homeland Security shall review departmental contracts awarded through means other than a full and open competition to assess departmental compliance with applicable laws and regulations: Provided, That the Inspector General shall review selected contracts awarded in the previous fiscal year through means other than a full and open competition: Provided further, That in selecting which contracts to review, the Inspector General shall consider the cost and complexity of the goods and services to be provided under the contract, the criticality of the contract to fulfilling Department missions, past performance problems on similar contracts or by the selected vendor, complaints received about the award process or contractor performance, and such other factors as the Inspector General deems relevant: Provided further, That the Inspector General shall report the results of the reviews to the Committees on Appropriations of the Senate and the House of Representatives no later than [February 5, 2010] February 6, 2012.

SEC. 517. None of the funds made available in this or any other Act for fiscal year [2011] 2012 and thereafter, may be used to enforce section 4025(1) of Public Law 108–458 unless the Assistant Secretary of Homeland Security (Transportation Security Administration) reverses the determination of July 19, 2007, that butane lighters are not a significant threat to civil aviation security.SEC. 518. None of the funds made available in this Act may be used by United States Citizenship and Immigration Services to grant an immigration benefit unless the results of background checks required by law to be completed prior to the granting of the benefit have been received by United States Citizenship and Immigration Services, and the results do not preclude the granting of the benefit.SEC. 519. None of the funds made available in this Act may be used to destroy or put out to pasture any horse or other equine belonging to the Federal Government that has become unfit for service, unless the trainer or handler is first given the option to take possession of the equine through an adoption program that has safeguards against slaughter and inhumane treatment.SEC. 520. Section 831 of the Homeland Security Act of 2002 (6 U.S.C. 391) is amended—

(1) in subsection (a), by striking "Until September 30, 2010'' and inserting "Until September 30, [2011]2012,''; and

(2) in subsection (d)(1), by striking "September 30, 2010,'' and inserting "September 30, [2011]2012,''.

SEC. 521. The Secretary of Homeland Security shall require that all contracts of the Department of Homeland Security that provide award fees link such fees to successful acquisition outcomes (which outcomes shall be specified in terms of cost, schedule, and performance).SEC. 522. None of the funds made available to the Office of the Secretary and Executive Management under this Act may be expended for any new hires by the Department of Homeland Security that are not verified through the basic pilot program (E-Verify Program) under section 401 of the Illegal Immigration Reform and Immigrant Responsibility Act of 1996 (8 U.S.C. 1324a note).SEC. 523. None of the funds made available in this Act for U.S. Customs and Border Protection may be used to prevent an individual not in the business of importing a prescription drug (within the meaning of section 801(g) of the Federal Food, Drug, and Cosmetic Act) from importing a prescription drug from Canada that complies with the Federal Food, Drug, and Cosmetic Act: Provided, That this section shall apply only to individuals transporting on their person a personal-use quantity of the prescription drug, not to exceed a 90-day supply: Provided further, That the prescription drug may not be—

(1) a controlled substance, as defined in section 102 of the Controlled Substances Act (21 U.S.C. 802); or

(2) a biological product, as defined in section 351 of the Public Health Service Act (42 U.S.C. 262).

SEC. 524. None of the funds made available in this Act may be used by the Secretary of Homeland Security or any delegate of the Secretary to issue any rule or regulation which implements the Notice of Proposed Rulemaking related to Petitions for Aliens To Perform Temporary Nonagricultural Services or Labor (H-2B) set out beginning on 70 Fed. Reg. 3984 (January 27, 2005).SEC. 525. The Secretary of Homeland Security, in consultation with the Secretary of the Treasury, shall notify the Committees on Appropriations of the Senate and the House of Representatives of any proposed transfers of funds available under section 9703.2(g)(4)(B) of title 31, Unites States Code (as added by Public Law 102–393) from the Department of the Treasury Forfeiture Fund to any agency within the Department of Homeland Security.SEC. 526. None of the funds made available in this Act may be used for planning, testing, piloting, or developing a national identification card.SEC. 527. Notwithstanding any other provision of law, in the current fiscal year or a subsequent fiscal year, should the Secretary of Homeland Security determine that the National Bio- and Agro-defense Facility be located at a site other than Plum Island, New York, the Secretary shall have the Administrator of General Services sell through public sale all real and related personal property and transportation assets which support Plum Island operations, subject to such terms and conditions as necessary to protect government interests and meet program requirements: Provided, That the proceeds of such sale shall be deposited as offsetting collections into the Department of Homeland Security Science and Technology "Research, Development, Acquisition, and Operations'' account and, subject to appropriation, shall be available until expended, for site acquisition, construction, and costs related to the construction of the National Bio- and Agro-defense Facility, including the costs associated with the sale, including due diligence requirements, necessary environmental remediation at Plum Island, and reimbursement of expenses incurred by the General Services Administration .[SEC. 528. Section 203(m) of the Robert T. Stafford Disaster Relief and Emergency Assistance Act (42 U.S.C. 5133(m)) is amended by striking "September 30, 2010'' and inserting "September 30, 2011''.]SEC. [529]528. Section 550(b) of the Department of Homeland Security Appropriations Act, 2007 (Public Law 109–295; 6 U.S.C. 121 note), as amended by section 550 of the Department of Homeland Security Appropriations Act, 2010 (Public Law 111–83), is further amended by striking "on October 4, [2011] 2010'' and inserting "on October 4, [2012] 2013''. [(v).—The Assistant Secretary, in coordination with the Terrorist Screening Center, shall include on the No Fly List any individual who was a detainee held at the Naval Station, Guantanamo Bay, Cuba, unless the President certifies in writing to Congress that the detainee poses no threat to the United States, its citizens, or its allies. For purposes of this clause, the term 'detainee' means an individual in the custody or under the physical control of the United States as a result of armed conflict.''.]SEC. [530]529. None of the funds made available in 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. [531]530. None of the funds made available in this Act may be used to propose or effect a disciplinary or adverse action, with respect to any Department of Homeland Security employee who engages regularly with the public in the performance of his or her official duties solely because that employee elects to utilize protective equipment or measures, including but not limited to surgical masks, N95 respirators, gloves, or hand-sanitizers, where use of such equipment or measures is in accord with Department of Homeland Security policy, and Centers for Disease Control and Prevention and Office of Personnel Management guidance.SEC. [532]531. None of the funds made available in this Act may be used to employ workers described in section 274A(h)(3) of the Immigration and Nationality Act (8 U.S.C. 1324a(h)(3)).SEC. [533]532. (a) [(In General.—Any]Any company that collects or retains personal information directly from any [individuals]individual who [participated]participates in the Registered Traveler program of the Transportation Security Administration shall safeguard and dispose of such information in accordance with the requirements in—[)]

(1) [(]the National Institute for Standards and Technology Special Publication 800–30, entitled "Risk Management Guide for Information Technology Systems''; [and)]

(2) [(]the National Institute for Standards and Technology Special Publication 800–53, Revision 3, entitled "Recommended Security Controls for Federal Information Systems and Organizations[,]'';[)] and

(3) [(]any supplemental standards established by the Assistant Secretary, Transportation Security Administration (referred to in this section as the "Assistant Secretary'').[)]

(b) The airport authority or air carrier operator that sponsors the company under the Registered Traveler program shall be known as the Sponsoring Entity.

([b]c) [(Certification.—The]The Assistant Secretary shall require any company covered by [through the sponsoring entity described in] subsection (a) to provide, not later than 30 days after the date of the enactment of this Act, to the Sponsoring Entity written certification [to the sponsoring entity] that [such]the procedures used by the company to safeguard and dispose of information are in compliance [consistent] with the [minimum standards] requirements [established] under subsection[paragraph] (a)[(1–3)]. Such certification shall include [with] a description of the procedures used by the company to comply with such [standards]requirements.[)]

[(c) (Report.—Not later than 90 days after the date of the enactment of this Act, the Assistant Secretary shall submit a report to Congress that—)

(1) (describes the procedures that have been used to safeguard and dispose of personal information collected through the Registered Traveler program; and)

(2) (provides the status of the certification by any company described in subsection (a) that such procedures are consistent with the minimum standards established by paragraph (a)(1–3).)]

SEC. [534]533. Notwithstanding any other provision of this Act, none of the funds appropriated or otherwise made available by this Act may be used to pay award or incentive fees for contractor performance that has been judged to be below satisfactory performance or performance that does not meet the basic requirements of a contract.SEC. [535]534. None of the funds appropriated or otherwise made available by this Act may be used by the Department of Homeland Security to enter into any federal contract unless such contract is entered into in accordance with the requirements of the Federal Property and Administrative Services Act of 1949 (41 U.S.C. 253) or Chapter 137 of title 10, United States Code, and the Federal Acquisition Regulation, unless such contract is otherwise authorized by statute to be entered into without regard to the above referenced statutes.SEC. [536]535. (a) Funds made available by this Act solely for data center migration may be transferred by the Secretary between appropriations for the same purpose, notwithstanding section 503 of this Act.

(b) No transfer described in (a) shall occur until 15 days after the Committees on Appropriations of the Senate and the House and Representatives are notified of such transfer.

[SEC. 537. 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. 538. For an additional amount for the "Office of the Under Secretary for Management" account, $24,235,700, 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 trasnfer 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, retention, and hiring 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. [539]536. Section 559(e) of Public Law 111–83 is amended—

(a) in the matter preceding the first proviso, by striking "law, sell" and inserting "law, hereafter sell"; and

(b) in the first proviso—

(1) by striking "shall be deposited" and inserting "shall hereafter be deposited"; and

(2) by striking "subject to [appropriations]appropriation," and inserting "without further appropriations,".

SEC. [540]537. Notwithstanding any other provision of law, should the Secretary of Homeland Security determine that specific Immigration and Customs Enforcement Service Processing Centers, or other ICE-owned detention facilities, no longer meet the mission need, the Secretary is authorized to dispose of individual Service Processing Centers, or other ICE-owned detention facilities, by directing the Administrator of General Services to sell all real and related personal property which support Service Processing Centers, or other ICE-owned detention facilities, operations, subject to such terms and conditions as necessary to protect government interests and meet program requirements: Provided, That the proceeds, net of the costs of sale incurred by the General Services Administration and Immigration and Customs Enforcement shall be deposited as offsetting collections into a separate account that shall be available[, subject to appropriation,] until expended for other real property capital asset needs of existing Immigration and Customs Enforcement assets, excluding daily operations and maintenance costs, as the Secretary deems appropriate.SEC. 538. (a) In General - Section 214(p)(2)(A) of the Immigration and Nationality Act (8 U.S.C. 1184(p)(2)(A)), is amended by striking "10,000" and inserting "20,000".

(b) Effective Date - The amendment made by this section shall be effective on October 1, 2011.

SEC. 539. (a) Nothwithstanding—

(1) 14 U.S.C. 92 or 14 U.S.C. 93, the Secretary of Homeland Security, acting through the Commandant of the Coast Guard, is hereafter authorized to transfer all right, title, and interest in decommissioned vessels of the Coast Guard (including any personal property, reusable item, demilitarized component, or removable portion of such vessels) to the Secretary of Transportation, acting through the Administrator of the Maritime Administration;

(2) subtitle I of title 40, United States Code, and subtitle V of title 46, United States Code, the Secretary of Transportation is hereafter authorized to accept all right, title, and interest in such vessels, and recycle, sell, acquire services to dispose of, dispose of using any other authorized methods, or use such vessels for any authorized purpose; and

(3) 31 U.S.C. 3302(b), the Secretary of Transportation is hereafter authorized to retain any proceeds that may result from the recycling, sale, disposal, or use of such vessels, and such proceeds shall be credited into the Maritime Administration Vessel Operating Revolving Fund account, and such amounts shall remain available until expended for the National Defense Reserve Fleet.

(b) The Secretary of Homeland Security is authorized to pay or reimburse the Secretary of Transportation for the costs associated with the preparation of such vessels for transfer (including the incidental remediation necessary to facilitate the transfer of such vessels), the transfer of such vessels, and the husbanding and maintenance of such vessels, until such time as title is accepted by the Secretary of Transportation. Such reimbursements shall be credited back to the appropriations charged, but shall remain available until expended.

(c) This section shall not be construed to compel the Secretary of Homeland Security to decontaminate such vessels prior to transfer of all right, title, and interest.

(d) Any provision of subtitle I of title 40, United States Code, any regulation promulgated under the authority of that subtitle, and any policy or directive applicable to the disposal of vessels or personal property are hereby waived.

SEC. 540. Section 13031 of the Consolidated Omnibus Budget Reconciliation Act of 1985 (19 U.S.C. 58c) is amended by:

(a) In subsection (b),

(1) in paragraph (1)(A)(i)(I), by striking:

(A) "(aa) Canada,";

(B) "(bb) Mexico,";

(C) "(cc)" but retaining the language "territories and possessions of the United States" and then also striking ", and" thereafter; and,

(D) "(dd) any adjacent island (within the meaning of section 101(b)(5) of the Immigration and Nationality Act (8 U.S.C. 1101(b)(5))," and

(2) in paragraph (1)(A)(i)(II), by striking:

(A) "(aa) Canada,";

(B) "(bb) Mexico,";

(C) "(cc)" but retaining the language "territories and possessions of the United States" and then also striking ", and" thereafter; and,

(D) "(dd) such adjacent islands";

(b) In subsection (d),

(1) in paragraph (3), by striking the words "31 days after the close of the calendar quarter in which the fees are collected" and,

(2) in paragraph (3), inserting in its place, after the words "before the date that is" the following words: "30 days after the end of the month in which the fees were required to be collected" and,

(3) in paragraph (3), inserting after the words "shall remit those fees" the following words: "required to be collected".

SEC. 541. Section 44940 of Title 49, United States Code is amended—

(a) by striking subsection (c), and redesignating subsections (d) through (i) as (c) through (h), respectively; and

(b) in paragraph (3) of subsection (c), as so redesignated, by striking "the imposition or collection of such fee, or both" and inserting "the imposition, amount, and collection of such fee".