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.
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.
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.
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 |
|
|
||||
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 |
|
|
||||
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) | |||
|
|
||||
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 |
|
|
||||
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 |
|
|
||||
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.
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 |
|
|
||||
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 |
|
|
||||
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 |
|
|
||||
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).
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 |
|
|
||||
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 |
|
|
||||
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 |
|
|
||||
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 |
|
|
||||
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 |
|
|
||||
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 |
|
|
||||
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 |
|
|
||||
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 |
|
|
||||
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 |
|
|
||||
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 | |
|
|
||||
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.
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 |
|
|
||||
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 |
|
|
||||
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 |
|
|
||||
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 | ||
|
|
||||
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 |
|
|
||||
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 |
|
|
||||
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.
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 | |
|
|
||||
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 | |
|
|
||||
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.
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 |
|
|
||||
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 |
|
|
||||
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 |
|
|
||||
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 |
|
|
||||
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.
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 |
|
|
||||
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.
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 |
|
|
||||
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.
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.
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 |
|
|
||||
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 |
|
|
||||
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.
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 |
|
|
||||
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.
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).
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 (-) | |||
|
|
||||
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.
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 |
|
|
||||
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 |
|
|
||||
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 |
|
|
||||
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 |
|
|
||||
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 |
|
|
||||
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.
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 |
|
|
||||
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 |
|
|
||||
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 |
|
|
||||
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 |
|
|
||||
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 | |
|
|
||||
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 | ||
|
|
||||
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 | ||
|
|
||||
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 | ||
|
|
||||
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 | ||
|
|
||||
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 |
|
|
||||
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.
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 |
|
|
||||
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 |
|
|
||||
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 |
|
|
||||
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 | |
|
|
||||
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 |
|
|
|||
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.
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 |
|
|
||||
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 |
|
|
||||
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 |
|
|
||||
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 |
|
|
||||
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.
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.
(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 | |||
|
|
||||
(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".