DEPARTMENT OF HOMELAND SECURITY

The establishment of the Department of Homeland Security (DHS) in 2002 entailed the creation of a new organization through restructuring and consolidating 22 separate agencies and programs from multiple Cabinet-level Departments and independent agencies. However, after the creation of DHS, its components maintained largely independent appropriation account structures and budgeting practices based on historical precedent and, to a lesser extent, mission need. The resulting budget structure, with more than 70 different appropriations made up of over 200 Programs, Projects, and Activities (PPAs), created significant budget formulation disparities and execution inconsistencies. To alleviate these challenges, the President's Fiscal Year 2017 Budget proposes a common appropriations structure for all DHS components except U.S. Coast Guard. The Congress has expressed support for such a common account structure, as reflected in the Consolidated Appropriations Act, 2016 (P.L. 114–113). New discretionary appropriations accounts are as follows: Operations and Support; Procurement, Construction, and Improvements; Research and Development; and Federal Assistance. Within each appropriation, the Budget also aligns DHS's PPA structure with DHS mission areas, a change that will encourage consistency and alignment between resource decisions and frontline mission needs.

Departmental Management and Operations

Federal Funds

[Departmental Operations]Operations and Support

Office of the secretary and executive management

For necessary expenses of the Office of the Secretary of Homeland Security for operations and support, 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, [$137,466,000] $136,451,000: Provided, That not to exceed $45,000 shall be for official reception and representation expenses: Provided further, That all official costs associated with the use of government aircraft by Department of Homeland Security personnel to support official travel of the Secretary and the Deputy Secretary shall be paid from amounts made available for the Immediate Office of the Secretary and the Immediate Office of the Deputy Secretary [: Provided further, That not later than 30 days after the date of enactment of this Act, the Secretary of Homeland Security shall submit to the Committees on Appropriations of the Senate and the House of Representatives, the Committees on the Judiciary of the Senate and the House of Representatives, the Committee on Homeland Security and Governmental Affairs of the Senate, and the Committee on Homeland Security of the House of Representatives, the comprehensive plan for implementation of the biometric entry and exit data system as required under this heading in Public Law 114–4 and a report on visa overstay data by country as required by section 1376 of title 8, United States Code: Provided further, That the report on visa overstay data shall also include—(1) overstays from all nonimmigrant visa categories under the immigration laws, delineated by each of the classes and sub-classes of such categories; and(2) numbers as well as rates of overstays for each class and sub-class of such nonimmigrant categories on a per-country basis: Provided further, That of the funds provided under this heading, $13,000,000 shall be withheld from obligation for the Office of the Secretary and Executive Management until both the comprehensive plan and the report are submitted]. (Department of Homeland Security Appropriations Act, 2016.)

Office of the under secretary for management

For necessary expenses of the Office of the Under Secretary for Management for operations and support, as authorized by sections 103 and 701 through 705 of the Homeland Security Act of 2002 (6 U.S.C. 113; 6 U.S.C. 341 through 345), [$196,810,000]$727,771,000, of which not to exceed $2,000 shall be for official reception and representation expenses: Provided, That of the total amount made available under this heading, $102,513,000 shall be for minor procurements, construction, and improvements necessary for the operations and sustainment of Departmental facilities, of which [$4,456,000]$2,931,000 shall remain available until September 30, [2017]2018, solely for [the alteration and improvement of facilities, tenant improvements, and relocation costs to consolidate Department headquarters operations] such expenses at the Nebraska Avenue Complex[; and]: Provided further, That [$7,778,000]$227,576,000 shall remain available until September 30, [2017]2018, for development and acquisition of information technology equipment including $5,522,000 for the Human Resources Information Technology program and $41,215,000 for Financial Systems Modernization: Provided further, that 15 days after the Committees on Appropriations of the Senate and the House of Representatives are notified, funds for Financial Systems Modernization may be transferred by the Secretary of Homeland Security between appropriations for the same purpose, notwithstanding section 503 of this Act: Provided further, That the Under Secretary for Management shall include in the President's budget proposal for fiscal year [2017]2018, submitted pursuant to section 1105(a) of title 31, United States Code, a Comprehensive Acquisition Status Report, which shall include the information required under the heading "Office of the Under Secretary for Management" under title I of division D of the Consolidated Appropriations Act, 2012 (Public Law 112–74), and shall submit quarterly updates to such report not later than 45 days after the completion of each quarter. (Department of Homeland Security Appropriations Act, 2016.)

[Office of the chief financial officer]

[For necessary expenses of the Office of the Chief Financial Officer, as authorized by section 103 of the Homeland Security Act of 2002 (6 U.S.C. 113), $56,420,000: Provided, That the Secretary of Homeland Security shall submit to the Committees on Appropriations of the Senate and the House of Representatives, at the time the President's budget proposal for fiscal year 2017 is submitted pursuant to section 1105(a) of title 31, United States Code, the Future Years Homeland Security Program, as authorized by section 874 of Public Law 107–296 (6 U.S.C. 454).] (Department of Homeland Security Appropriations Act, 2016.)

Analysis and Operations

For necessary expenses for intelligence analysis and operations coordination activities, as authorized by title 2 of the Homeland Security Act of 2002 (6 U.S.C. 121 et seq.), $265,719,000; of which not to exceed $3,825 shall be for official reception and representation expenses; and of which $110,091,000 shall remain available until September 30, 2018.

Program and Financing (in millions of dollars)


Identification code 070–0100–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Offices of the Secretary and Executive Management 133 137
0003 Under Secretary for Management 177 185
0004 DHS Headquarters (Nebraska Avenue Complex) 4 4
0005 Human Resources Information Technology 10 8
0006 Chief Financial Officer 74 109
0008 DHS HQ Consolidation 47 216
0009 CAS - Offices of the Secretary and Executive Management 136
0010 CAS - Under Secretary for Management 728
0011 CAS - Analysis and Operations 266



0100 Subtotal, Direct Programs 445 659 1,130



0799 Total direct obligations 445 659 1,130
0881 Departmental Operations (Reimbursable) 36 16
0882 CAS - OSEM O&S Reimbursable program activity 12
0883 CAS - USM O&S Reimbursable program activity 41
0884 CAS - A&O O&S Reimbursable program activity 4



0889 Reimbursable program activities, subtotal 36 16 57



0899 Total reimbursable obligations 36 16 57



0900 Total new obligations 481 675 1,187

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 12 26 25
1012 Unobligated balance transfers between expired and unexpired accounts 1
1021 Recoveries of prior year unpaid obligations 3



1050 Unobligated balance (total) 16 26 25
Budget authority:
Appropriations, discretionary:
1100 Appropriation - OSEM 133 137
1100 Appropriation - CFO 86 109
1100 Appropriation - USM 188 197
1100 Appropriation - DHS HQ Consolidation 49 216
1100 Appropriation - CAS OSEM 136
1100 Appropriation - CAS USM 728
1100 Appropriation - CAS A&O 266
1121 Appropriations transferred from other acct [070–0115] 2
1130 Appropriations permanently reduced –1



1160 Appropriation, discretionary (total) 457 659 1,130
Spending authority from offsetting collections, discretionary:
1700 Collected - Legacy 17 15
1700 Collected - CAS - OSEM O&S 7
1700 Collected - CAS - USM O&S 23
1700 Collected - CAS - A&O O&S 2
1701 Change in uncollected payments, Federal sources 19



1750 Spending auth from offsetting collections, disc (total) 36 15 32
1900 Budget authority (total) 493 674 1,162
1930 Total budgetary resources available 509 700 1,187
Memorandum (non-add) entries:
1940 Unobligated balance expiring –2
1941 Unexpired unobligated balance, end of year 26 25

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 341 356 552
3010 Obligations incurred, unexpired accounts 481 675 1,187
3011 Obligations incurred, expired accounts 3
3020 Outlays (gross) –443 –479 –463
3040 Recoveries of prior year unpaid obligations, unexpired –3
3041 Recoveries of prior year unpaid obligations, expired –23



3050 Unpaid obligations, end of year 356 552 1,276
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –33 –32 –32
3070 Change in uncollected pymts, Fed sources, unexpired –19
3071 Change in uncollected pymts, Fed sources, expired 20



3090 Uncollected pymts, Fed sources, end of year –32 –32 –32
Memorandum (non-add) entries:
3100 Obligated balance, start of year 308 324 520
3200 Obligated balance, end of year 324 520 1,244

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 493 674 1,162
Outlays, gross:
4010 Outlays from new discretionary authority 297 141 325
4011 Outlays from discretionary balances 146 338 138



4020 Outlays, gross (total) 443 479 463
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –35 –15 –32
4033 Non-Federal sources –2



4040 Offsets against gross budget authority and outlays (total) –37 –15 –32
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –19
4052 Offsetting collections credited to expired accounts 20



4060 Additional offsets against budget authority only (total) 1



4070 Budget authority, net (discretionary) 457 659 1,130
4080 Outlays, net (discretionary) 406 464 431
4180 Budget authority, net (total) 457 659 1,130
4190 Outlays, net (total) 406 464 431

The Operations and Support appropriation funds necessary operations, mission support, and associated management and administration costs. The 2017 President's Budget proposes the Congress rename the Departmental Operations account as the Operations and Support Account.

Offices 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 for Civil Rights and Civil Liberties; the Office of the Citizenship and Immigration Services Ombudsman; the Privacy Officer; and the Office of Partnership and Engagement.

Under Secretary for Management: Provides enterprise leadership and management and business administration services. These can include financial management, acquisition oversight, workforce management, physical and personnel security requirements, administrative supplies and services, non-programmatic information technology (IT), day-to-day management of headquarters-related property and assets, daily communication costs, and other general day-to-day management and administration. The Under Secretary for Management includes the following offices: Immediate Office of the Under Secretary for Management, Office of the Chief Readiness Support Officer, Office of the Chief Human Capital Officer, Office of the Chief Procurement Officer, Office of the Chief Financial Officer, Office of the Chief Information Officer, and Office of the Chief Security Officer.

Analysis and Operations (A&O): Provides resources supporting the Office of Intelligence and Analysis (I&A) and the Office of Operations Coordination (OPS). This funding includes both National Intelligence Program (NIP) and non-NIP resources. Even though these two offices are different and distinct in their missions, they work closely together and collaborate with other departmental component agencies 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.

I&A's mission is to equip the Homeland Security Enterprise with the timely intelligence and information it needs to keep the homeland safe, secure, and resilient. I&A is the interface between the Intelligence Community (IC) and federal, state, local, and private sector homeland security partners, providing strategic analyses, warning, and actionable intelligence, ensuring departmental leadership, components, law enforcement, and IC partners have the tools they need to confront and disrupt terrorist threats. I&A's unique mission within the IC blends national intelligence with DHS Component and other stakeholder source data, providing homeland security-centric analysis. The Under Secretary for Intelligence and Analysis leads I&A and is the Department's Chief Intelligence Officer responsible for overseeing the DHS Intelligence Enterprise. The Under Secretary is also responsible for implementing the National Strategy on Information Sharing across the Department.

The mission of OPS is to provide operations coordination, information sharing, situational awareness, the common operating picture, and Department continuity, enabling execution of the Secretary's responsibilities across the homeland security enterprise. 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. 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 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 070–0100–0–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 148 172 355
11.3 Other than full-time permanent 8 6 8
11.5 Other personnel compensation 2 2 5
11.8 Special personal services payments 1 1 5



11.9 Total personnel compensation 159 181 373
12.1 Civilian personnel benefits 46 56 119
21.0 Travel and transportation of persons 4 5 9
23.1 Rental payments to GSA 31 30 36
25.1 Advisory and assistance services 53 87 201
25.2 Other services from non-Federal sources 30 11 17
25.3 Other goods and services from Federal sources 106 281 247
25.4 Operation and maintenance of facilities 2 6
25.7 Operation and maintenance of equipment 2 2 108
26.0 Supplies and materials 1 2 4
31.0 Equipment 1 1 10
32.0 Land and structures 12 1



99.0 Direct obligations 445 659 1,130
99.0 Reimbursable obligations 36 16 57



99.9 Total new obligations 481 675 1,187

Employment Summary


Identification code 070–0100–0–1–751 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 1,332 1,659 3,238
2001 Reimbursable civilian full-time equivalent employment 70 58 65

Procurement, Construction, and Improvements

For necessary expenses of the Office of the Under Secretary for Management for procurement, construction, and improvement, as authorized by sections 103 and 701 through 705 of the Homeland Security Act of 2002 (6 U.S.C. 113; 6 U.S.C. 341 through 345), $144,789,000: Provided, That of the total amount made available under this heading, $125,950,000 shall remain available until expended 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 $18,839,000 shall remain available until September 30, 2018, for development and acquisition of information technology equipment, software, services, and related activities for the Department of Homeland Security including $4,079,000 for the Human Resources Information Technology program.

Program and Financing (in millions of dollars)


Identification code 070–0406–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 CAS - Procurement, Construction, and Improvements 145
0881 Reimbursable program activity 23



0889 Reimbursable program activities, subtotal 23



0900 Total new obligations 168

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 145
Spending authority from offsetting collections, discretionary:
1700 Collected 23
1900 Budget authority (total) 168
1930 Total budgetary resources available 168

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 168
3020 Outlays (gross) –95



3050 Unpaid obligations, end of year 73
Memorandum (non-add) entries:
3200 Obligated balance, end of year 73

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 168
Outlays, gross:
4010 Outlays from new discretionary authority 95
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4034 Offsetting governmental collections –23
4180 Budget authority, net (total) 145
4190 Outlays, net (total) 72

The Under Secretary for Management's Procurement, Construction, and Improvements (PC&I) appropriation provides support necessary for the planning, operational development, engineering and purchase of one or more assets prior to sustainment. Information Technology (IT) included in the PC&I account provides useful software and hardware in an operational environment, including non-tangible assets. Construction costs include the Headquarters Consolidation, which provides funds necessary for the planning, operational development, and engineering prior to sustainment.

Object Classification (in millions of dollars)


Identification code 070–0406–0–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
25.1 Advisory and assistance services 19
25.3 Other goods and services from Federal sources 126



99.0 Direct obligations 145
99.0 Reimbursable obligations 23



99.9 Total new obligations 168

Research and Development

For necessary expenses of the Office of the Under Secretary for Management for research and development, as authorized by sections 103 and 701 through 705 of the Homeland Security Act of 2002 (6 U.S.C. 113; 6 U.S.C. 341 through 345), and Department-wide technology investments, $2,500,000 to remain available until September 30, 2018.

Program and Financing (in millions of dollars)


Identification code 070–0801–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Direct program activity 3



0700 Direct program activities, subtotal 3



0900 Total new obligations (object class 25.5) 3

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 3
1930 Total budgetary resources available 3

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 3
3020 Outlays (gross) –3

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 3
Outlays, gross:
4010 Outlays from new discretionary authority 3
4180 Budget authority, net (total) 3
4190 Outlays, net (total) 3

The Office of the Under Secretary for Management's Research and Development (R&D) account provides funding for rapid "proof of concept" prototype applications, technical demonstrations, planning, and development of emerging technologies that can be used to support Department of Homeland Security mission needs. All funding within the USM R&D account is oriented towards the Office of the Chief Information Officer (OCIO).

[Office of the chief information officer]

[For necessary expenses of the Office of the Chief Information Officer, as authorized by section 103 of the Homeland Security Act of 2002 (6 U.S.C. 113), and Department-wide technology investments, $309,976,000; of which $109,957,000 shall be available for salaries and expenses; and of which $200,019,000, to remain available until September 30, 2017, shall be available for development and acquisition of information technology equipment, software, services, and related activities for the Department of Homeland Security.] (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0102–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Salaries and Expenses 98 109
0002 Information Technology Services 85 91
0003 Infrastructure Security Activities 84 54
0005 Homeland Secure Data Network 74 55
0006 Spectrum Relocation Fund 4
0007 DHS Cyber Funds 100



0100 Subtotal, Direct Programs 345 409



0799 Total direct obligations 345 409
0881 Office of the Chief Information Officer (Reimbursable) 194 28



0889 Reimbursable program activities, subtotal 194 28



0900 Total new obligations 539 437

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 83 322 637
1001 Discretionary unobligated balance brought fwd, Oct 1 83
1011 Unobligated balance transfer from other acct [070–0551] 5
1011 Unobligated balance transfer from other acct [070–0540] 1
1021 Recoveries of prior year unpaid obligations 8



1050 Unobligated balance (total) 97 322 637
Budget authority:
Appropriations, discretionary:
1100 Appropriation 288 409
1121 Appropriations transferred from other acct [070–0115] 2
1121 Appropriations transferred from other acct [070–0530] 20



1160 Appropriation, discretionary (total) 310 409
Appropriations, mandatory:
1221 Appropriations transferred from other acct [011–5512] 275
Spending authority from offsetting collections, discretionary:
1700 Collected 123 343
1701 Change in uncollected payments, Federal sources 62



1750 Spending auth from offsetting collections, disc (total) 185 343
1900 Budget authority (total) 770 752
1930 Total budgetary resources available 867 1,074 637
Memorandum (non-add) entries:
1940 Unobligated balance expiring –6
1941 Unexpired unobligated balance, end of year 322 637 637

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 541 558 395
3010 Obligations incurred, unexpired accounts 539 437
3011 Obligations incurred, expired accounts 3
3020 Outlays (gross) –508 –600 –388
3040 Recoveries of prior year unpaid obligations, unexpired –8
3041 Recoveries of prior year unpaid obligations, expired –9



3050 Unpaid obligations, end of year 558 395 7
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –321 –266 –266
3070 Change in uncollected pymts, Fed sources, unexpired –62
3071 Change in uncollected pymts, Fed sources, expired 117



3090 Uncollected pymts, Fed sources, end of year –266 –266 –266
Memorandum (non-add) entries:
3100 Obligated balance, start of year 220 292 129
3200 Obligated balance, end of year 292 129 –259

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 495 752
Outlays, gross:
4010 Outlays from new discretionary authority 189 302
4011 Outlays from discretionary balances 319 285 353



4020 Outlays, gross (total) 508 587 353
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –236 –343
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –62
4052 Offsetting collections credited to expired accounts 113



4060 Additional offsets against budget authority only (total) 51



4070 Budget authority, net (discretionary) 310 409
4080 Outlays, net (discretionary) 272 244 353
Mandatory:
4090 Budget authority, gross 275
Outlays, gross:
4101 Outlays from mandatory balances 13 35
4180 Budget authority, net (total) 585 409
4190 Outlays, net (total) 272 257 388

Object Classification (in millions of dollars)


Identification code 070–0102–0–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 30 49
11.8 Special personal services payments 2



11.9 Total personnel compensation 32 49
12.1 Civilian personnel benefits 9 16
21.0 Travel and transportation of persons 1
23.1 Rental payments to GSA 8 9
25.1 Advisory and assistance services 89 148
25.2 Other services from non-Federal sources 2 2
25.3 Other goods and services from Federal sources 128 40
25.4 Operation and maintenance of facilities 6 1
25.7 Operation and maintenance of equipment 64 125
31.0 Equipment 6 19



99.0 Direct obligations 345 409
99.0 Reimbursable obligations 194 28



99.9 Total new obligations 539 437

Employment Summary


Identification code 070–0102–0–1–751 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 243 382
2001 Reimbursable civilian full-time equivalent employment 7

Working Capital Fund

Program and Financing (in millions of dollars)


Identification code 070–4640–0–4–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0801 Working Capital Fund (Reimbursable) 826 778 535

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 122 82 82
1021 Recoveries of prior year unpaid obligations 28



1050 Unobligated balance (total) 150 82 82
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 625 675 465
1701 Change in uncollected payments, Federal sources 133 103 70



1750 Spending auth from offsetting collections, disc (total) 758 778 535
1900 Budget authority (total) 758 778 535
1930 Total budgetary resources available 908 860 617
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 82 82 82

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 385 492 297
3010 Obligations incurred, unexpired accounts 826 778 535
3020 Outlays (gross) –691 –973 –620
3040 Recoveries of prior year unpaid obligations, unexpired –28



3050 Unpaid obligations, end of year 492 297 212
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –440 –573 –676
3070 Change in uncollected pymts, Fed sources, unexpired –133 –103 –70



3090 Uncollected pymts, Fed sources, end of year –573 –676 –746
Memorandum (non-add) entries:
3100 Obligated balance, start of year –55 –81 –379
3200 Obligated balance, end of year –81 –379 –534

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 758 778 535
Outlays, gross:
4010 Outlays from new discretionary authority 463 506 348
4011 Outlays from discretionary balances 228 467 272



4020 Outlays, gross (total) 691 973 620
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –625 –675 –465



4040 Offsets against gross budget authority and outlays (total) –625 –675 –465
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –133 –103 –70
4080 Outlays, net (discretionary) 66 298 155
4180 Budget authority, net (total)
4190 Outlays, net (total) 66 298 155

The Department of Homeland Security Working Capital Fund serves as an effective centralized reimbursable mechanism for enterprise wide services that are performed more advantageously and economically at the Departmental level. The Working Capital Fund promotes economy, efficiency, accountability, and best practices from the public and private sectors for improving organizational performance, operational efficiencies, and ensuring full cost recovery of goods and services for selected DHS agency-wide programs, activities, and services. 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 070–4640–0–4–751 2015 actual 2016 est. 2017 est.

Reimbursable obligations:
11.1 Personnel compensation: Full-time permanent 61 75 18
12.1 Civilian personnel benefits 18 22 7
23.1 Rental payments to GSA 138 131 129
23.3 Communications, utilities, and miscellaneous charges 30 22 24
25.1 Advisory and assistance services 53 34 56
25.2 Other services from non-Federal sources 120 82 103
25.3 Other goods and services from Federal sources 80 131 88
25.7 Operation and maintenance of equipment 295 273 103
26.0 Supplies and materials 2 3 2
31.0 Equipment 29 5 5



99.9 Total new obligations 826 778 535

Employment Summary


Identification code 070–4640–0–4–751 2015 actual 2016 est. 2017 est.

2001 Reimbursable civilian full-time equivalent employment 826 529 177

[Analysis and operations]

[For necessary expenses for intelligence analysis and operations coordination activities, as authorized by title II of the Homeland Security Act of 2002 (6 U.S.C. 121 et seq.), $264,714,000; of which not to exceed $3,825 shall be for official reception and representation expenses; of which not to exceed $2,000,000 is available for facility needs associated with secure space at fusion centers, including improvements to buildings; and of which $111,021,000 shall remain available until September 30, 2017.] (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0115–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Analysis and Operations 251 265
0801 Analysis and Operations (Reimbursable) 11 6



0900 Total new obligations 262 271

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



1050 Unobligated balance (total) 6 5 5
Budget authority:
Appropriations, discretionary:
1100 Appropriation 256 265
1120 Appropriations transferred to other acct [070–0102] –2
1120 Appropriations transferred to other acct [070–0100] –2
1131 Unobligated balance of appropriations permanently reduced –4



1160 Appropriation, discretionary (total) 252 261
Spending authority from offsetting collections, discretionary:
1700 Collected 6 6
1701 Change in uncollected payments, Federal sources 4 4



1750 Spending auth from offsetting collections, disc (total) 10 10
1900 Budget authority (total) 262 271
1930 Total budgetary resources available 268 276 5
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year 5 5 5

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 166 143 143
3010 Obligations incurred, unexpired accounts 262 271
3011 Obligations incurred, expired accounts 2
3020 Outlays (gross) –270 –271 –81
3040 Recoveries of prior year unpaid obligations, unexpired –1
3041 Recoveries of prior year unpaid obligations, expired –16



3050 Unpaid obligations, end of year 143 143 62
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –6 –9 –13
3070 Change in uncollected pymts, Fed sources, unexpired –4 –4
3071 Change in uncollected pymts, Fed sources, expired 1



3090 Uncollected pymts, Fed sources, end of year –9 –13 –13
Memorandum (non-add) entries:
3100 Obligated balance, start of year 160 134 130
3200 Obligated balance, end of year 134 130 49

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 262 271
Outlays, gross:
4010 Outlays from new discretionary authority 162 135
4011 Outlays from discretionary balances 108 136 81



4020 Outlays, gross (total) 270 271 81
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –7 –6
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –4 –4
4052 Offsetting collections credited to expired accounts 1



4060 Additional offsets against budget authority only (total) –3 –4



4070 Budget authority, net (discretionary) 252 261
4080 Outlays, net (discretionary) 263 265 81
4180 Budget authority, net (total) 252 261
4190 Outlays, net (total) 263 265 81

Object Classification (in millions of dollars)


Identification code 070–0115–0–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 80 88
11.5 Other personnel compensation 3 3
11.8 Special personal services payments 2 4



11.9 Total personnel compensation 85 95
12.1 Civilian personnel benefits 25 25
21.0 Travel and transportation of persons 3 3
23.1 Rental payments to GSA 9 9
25.1 Advisory and assistance services 81 78
25.3 Other goods and services from Federal sources 44 42
25.7 Operation and maintenance of equipment 2 6
26.0 Supplies and materials 1 1
31.0 Equipment 1 6



99.0 Direct obligations 251 265
99.0 Reimbursable obligations 11 6



99.9 Total new obligations 262 271

Employment Summary


Identification code 070–0115–0–1–751 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 751 791
2001 Reimbursable civilian full-time equivalent employment 13 10

Trust Funds

Gifts and Donations

Special and Trust Fund Receipts (in millions of dollars)


Identification code 070–8244–0–7–453 2015 actual 2016 est. 2017 est.

0100 Balance, start of year
Receipts:
Current law:
1130 Gifts and Donations 228



2000 Total: Balances and receipts 228
Appropriations:
Current law:
2101 Gifts and Donations –228



5099 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 070–8244–0–7–453 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Direct program activity 228



0900 Total new obligations (object class 11.8) 228

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 3 3 3
Budget authority:
Appropriations, discretionary:
1101 Appropriation (special or trust fund) 228
1930 Total budgetary resources available 231 3 3
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 3 3 3

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 216 205
3010 Obligations incurred, unexpired accounts 228
3020 Outlays (gross) –12 –11 –22



3050 Unpaid obligations, end of year 216 205 183
Memorandum (non-add) entries:
3100 Obligated balance, start of year 216 205
3200 Obligated balance, end of year 216 205 183

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 228
Outlays, gross:
4010 Outlays from new discretionary authority 12
4011 Outlays from discretionary balances 11 22



4020 Outlays, gross (total) 12 11 22
4180 Budget authority, net (total) 228
4190 Outlays, net (total) 12 11 22

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

Office of the Inspector General

Federal Funds

[Operating Expenses]Operations and Support

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.), [$137,488,000;] $157,144,000, of which not to exceed $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. (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0200–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Inspections and Investigations 141 161 181
0801 Operating Expenses (Reimbursable) 14 18 18



0900 Total new obligations 155 179 199

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 5 14 14
1001 Discretionary unobligated balance brought fwd, Oct 1 5
1021 Recoveries of prior year unpaid obligations 2



1050 Unobligated balance (total) 7 14 14
Budget authority:
Appropriations, discretionary:
1100 Appropriation 119 137 157
1121 Appropriations transferred from other acct [070–0702] 24 24 24



1160 Appropriation, discretionary (total) 143 161 181
Appropriations, mandatory:
1221 Appropriations transferred from other acct [011–5512] 6
Spending authority from offsetting collections, discretionary:
1700 Collected 10 18 18
1701 Change in uncollected payments, Federal sources 3



1750 Spending auth from offsetting collections, disc (total) 13 18 18
1900 Budget authority (total) 162 179 199
1930 Total budgetary resources available 169 193 213
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 14 14 14

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 30 33 34
3010 Obligations incurred, unexpired accounts 155 179 199
3020 Outlays (gross) –145 –178 –198
3040 Recoveries of prior year unpaid obligations, unexpired –2
3041 Recoveries of prior year unpaid obligations, expired –5



3050 Unpaid obligations, end of year 33 34 35
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –9 –12 –12
3070 Change in uncollected pymts, Fed sources, unexpired –3



3090 Uncollected pymts, Fed sources, end of year –12 –12 –12
Memorandum (non-add) entries:
3100 Obligated balance, start of year 21 21 22
3200 Obligated balance, end of year 21 22 23

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 156 179 199
Outlays, gross:
4010 Outlays from new discretionary authority 132 146 163
4011 Outlays from discretionary balances 13 30 33



4020 Outlays, gross (total) 145 176 196
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –10 –18 –18
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –3



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



4070 Budget authority, net (discretionary) 143 161 181
4080 Outlays, net (discretionary) 135 158 178
Mandatory:
4090 Budget authority, gross 6
Outlays, gross:
4101 Outlays from mandatory balances 2 2
4180 Budget authority, net (total) 149 161 181
4190 Outlays, net (total) 135 160 180

The Operations and Support funds necessary for the operations, mission support and associated management and administration costs required for the Office of Inspector General (OIG) to conduct and supervise 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 070–0200–0–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 69 79 89
11.3 Other than full-time permanent 1 1 2
11.5 Other personnel compensation 6 6 6



11.9 Total personnel compensation 76 86 97
12.1 Civilian personnel benefits 29 33 38
21.0 Travel and transportation of persons 4 4 4
23.1 Rental payments to GSA 14 14 14
23.3 Communications, utilities, and miscellaneous charges 3 3 3
25.1 Advisory and assistance services 4 2 1
25.2 Other services from non-Federal sources 1 7 8
25.3 Other goods and services from Federal sources 7 7 9
26.0 Supplies and materials 1 1 1
31.0 Equipment 2 4 6



99.0 Direct obligations 141 161 181
99.0 Reimbursable obligations 14 18 18



99.9 Total new obligations 155 179 199

Employment Summary


Identification code 070–0200–0–1–751 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 650 796 873

U.S. Customs and Border Protection

Federal Funds

U.S. customs and border protection

[Salaries and expenses]Operations and Support

For necessary expenses for enforcement of laws relating to border security, immigration, customs, agricultural inspections and regulatory activities related to plant and animal imports, the provision of air and marine 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 air and marine assistance to Federal, State, and local agencies in other law enforcement and emergency humanitarian efforts, and transportation of unaccompanied minor aliens; purchase and lease of up to 7,500 (6,500 for replacement only) police-type vehicles; minor procurement, construction, and improvements expenses, including but not limited to expenses related to procurements to buy, maintain, or operate aircraft and unmanned aircraft systems; and contracting with individuals for personal services abroad; [$8,628,902,000] $11,333,352,000; 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 [$30,000,000] $1,362,683,000 shall be available until September 30, [2017, solely for the purpose of recruiting, hiring, training, and equipping law enforcement officers and Border Patrol agents] 2019; of which not to exceed $34,425 shall be for official reception and representation expenses; 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; and 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 of the amounts made available under this heading for Inspection and Detection Technology Investments, $18,500,000 shall remain available until September 30, 2018:] Provided further, That for fiscal year [2016] 2017, 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 shall 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 the Border Patrol shall maintain an active duty presence of not less than 21,370 full-time equivalent agents protecting the borders of the United States in the fiscal year] Provided further, That funding made available under this heading shall be available for air and marine related customs expenses when necessary to maintain or to temporarily increase operations in Puerto Rico: Provided further, That, at any point after January 1, 2017, if the Secretary of Homeland Security, in consultation with the Secretary of Health and Human Services, determines that the cumulative number of unaccompanied children transferred to the custody of the Secretary of Health and Human Services for the current fiscal year exceeds the number transferred through the comparable date in the previous fiscal year, an additional $5,750,000 shall be available under this heading: Provided further, That, if the Secretary of Homeland Security, in consultation with the Secretary of Health and Human Services, determines that the cumulative number of such children transferred exceeds 110 percent of the number transferred through the comparable date, $5,750,000 shall be available in addition to the amount made available in the previous proviso: Provided further, That, if the Secretary of Homeland Security, in consultation with the Secretary of Health and Human Services, determines that the cumulative number of such children transferred exceeds 120 percent of the number transferred through the comparable date, $5,750,000 shall be available in addition to the amounts made available in the previous two provisos: Provided further, That, if the Secretary of Homeland Security, in consultation with the Secretary of Health and Human Services, determines that the cumulative number of such children transferred exceeds 130 percent of the number transferred through the comparable date, $5,750,000 shall be available in addition to the amounts made available in the previous three provisos: Provided further, That amounts made available in any of the previous four provisos may be transferred to any other appropriation: Provided further, That the transfer authority in the previous proviso is in addition to any other transfer authority provided by law.

For an additional amount, $38,599,000, to remain available until expended, to be reduced by amounts collected and credited to this appropriation from amounts authorized to be collected by section 286(i) of the Immigration and Nationality Act (8 U.S.C. 1356(i)), section 10412 of the Farm Security and Rural Investment Act of 2002 (7 U.S.C. 8311), and section 817 of the Trade Facilitation and Trade Enforcement Act of 2015 or other such authorizing legislation: Provided, That to the extent that amounts realized from such collections exceed $38,599,000, those amounts in excess of $38,599,000 shall be credited to this appropriation, to remain available until expended: Provided, That the authority provided in this paragraph is contingent upon enactment of applicable authorizing legislation. (Department of Homeland Security Appropriations Act, 2016.)

Special and Trust Fund Receipts (in millions of dollars)


Identification code 070–0530–0–1–751 2015 actual 2016 est. 2017 est.

0100 Balance, start of year 943 4,908 9,034
Receipts:
Current law:
1120 Immigration User Fee 815 835 860
1120 Land Border Inspection Fee 44 35 47
1120 Immigrant Enforcement Account 1 1 1
1120 Customs Conveyance, Passenger, and Other Fees 223 220
1120 Customs Conveyance, Passenger, and Other Fees 17 17
1120 Customs Conveyance, Passenger, and Other Fees 17 17
1120 Customs Conveyance, Passenger, and Other Fees 722 476 489
1120 US Customs User Fees Account, Merchandise Processing 2,375 2,509 2,652
1120 Elimination of NAFTA Certain Customs Fees Exemption 23
1120 Customs Fees, Inflation Adjustment 4 19
1120 Customs Fees, Inflation Adjustment 1
1120 Customs Fees, Inflation Adjustment 1
1130 Fees, Customs and Border Protection Services at User Fee Facilities 8 9 9



1199 Total current law receipts 3,965 4,126 4,356
Proposed:
1220 Immigration User Fee 270
1220 Customs Conveyance, Passenger, and Other Fees 178
1220 Customs Conveyance, Passenger, and Other Fees 6
1220 Customs Conveyance, Passenger, and Other Fees 6
1220 Elimination of NAFTA Certain Customs Fees Exemption 86



1299 Total proposed receipts 546



1999 Total receipts 3,965 4,126 4,902



2000 Total: Balances and receipts 4,908 9,034 13,936



5099 Balance, end of year 4,908 9,034 13,936

Program and Financing (in millions of dollars)


Identification code 070–0530–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Headquarters M&A 1,586 1,622
0002 Border Security, at POEs 4,909 5,200
0003 Border Security, between POEs 3,714 3,751
0004 Management and Administration 1,725
0005 Integrated Operations 751
0006 Securing America's Borders 4,588
0007 Securing and Expediting Trade and Travel 6,280



0799 Total direct obligations 10,209 10,573 13,344
0801 Reimbursable activity 131 150 2,038
0802 Border Security at POE 1,719 1,758



0899 Total reimbursable obligations 1,850 1,908 2,038



0900 Total new obligations 12,059 12,481 15,382

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 308 355 362
1001 Discretionary unobligated balance brought fwd, Oct 1 259 90
1010 Unobligated balance transfer to other accts [070–0531] –3
1012 Unobligated balance transfers between expired and unexpired accounts 13
1021 Recoveries of prior year unpaid obligations 10



1050 Unobligated balance (total) 328 355 362
Budget authority:
Appropriations, discretionary:
1100 Appropriation 6,081 6,117 8,674
1100 UC Contingency Fund 5
1101 Appropriation (Small Airports) 8 9 9
1101 Appropriation (MPF) 2,376 2,509 2,652
1101 Appropriation (COBRA FTA) 223 223 220
1101 Harbor Maintenance Fee 3 3 3
1120 Appropriations transferred to other acct [070–0532] –30
1120 Appropriations transferred to other acct [070–0531] –28
1120 Appropriations transferred to other acct [070–0613] –5
1120 Appropriations transferred to other acct [070–0565] –12
1120 Appropriations transferred to other acct [070–0533] –53
1120 Appropriations transferred to other acct [070–0102] –20
1131 Unobligated balance of appropriations permanently reduced –2 –1



1160 Appropriation, discretionary (total) 8,541 8,860 11,563
Appropriations, mandatory:
1201 Appropriation (Land Border) 44 35 47
1201 Appropriation (IUF) 673 653 678
1201 Appropriation (Enforcement fines) 1 1 1
1201 Appropriation (COBRA) 499 476 489
1201 Appropriation (ECCF) 17 17
1203 Appropriation (previously unavailable) 81 89 79
1221 Appropriations transferred from other acct [012–1600] 467 516 535
1221 Appropriations transferred from other acct [011–5512] 10
1232 Appropriations and/or unobligated balance of appropriations temporarily reduced –89 –79



1260 Appropriations, mandatory (total) 1,686 1,708 1,846
Spending authority from offsetting collections, discretionary:
1700 Collected 1,809 1,920 2,073
1701 Change in uncollected payments, Federal sources 51



1750 Spending auth from offsetting collections, disc (total) 1,860 1,920 2,073
1900 Budget authority (total) 12,087 12,488 15,482
1930 Total budgetary resources available 12,415 12,843 15,844
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year 355 362 462

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 1,296 1,441 1,642
3010 Obligations incurred, unexpired accounts 12,059 12,481 15,382
3011 Obligations incurred, expired accounts 4
3020 Outlays (gross) –11,757 –12,280 –15,824
3040 Recoveries of prior year unpaid obligations, unexpired –10
3041 Recoveries of prior year unpaid obligations, expired –151



3050 Unpaid obligations, end of year 1,441 1,642 1,200
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –126 –118 –118
3070 Change in uncollected pymts, Fed sources, unexpired –51
3071 Change in uncollected pymts, Fed sources, expired 59



3090 Uncollected pymts, Fed sources, end of year –118 –118 –118
Memorandum (non-add) entries:
3100 Obligated balance, start of year 1,170 1,323 1,524
3200 Obligated balance, end of year 1,323 1,524 1,082

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 10,401 10,780 13,636
Outlays, gross:
4010 Outlays from new discretionary authority 9,211 9,466 12,586
4011 Outlays from discretionary balances 1,001 1,025 1,319



4020 Outlays, gross (total) 10,212 10,491 13,905
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1,778 –1,824 –1,944
4033 Non-Federal sources –69 –69 –90
4033 Non-Federal sources –27 –39



4040 Offsets against gross budget authority and outlays (total) –1,847 –1,920 –2,073
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –51
4052 Offsetting collections credited to expired accounts 38



4060 Additional offsets against budget authority only (total) –13



4070 Budget authority, net (discretionary) 8,541 8,860 11,563
4080 Outlays, net (discretionary) 8,365 8,571 11,832
Mandatory:
4090 Budget authority, gross 1,686 1,708 1,846
Outlays, gross:
4100 Outlays from new mandatory authority 1,414 1,508 1,559
4101 Outlays from mandatory balances 131 281 360



4110 Outlays, gross (total) 1,545 1,789 1,919
4180 Budget authority, net (total) 10,227 10,568 13,409
4190 Outlays, net (total) 9,910 10,360 13,751

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


2015 actual 2016 est. 2017 est.

Enacted/requested:
Budget Authority 10,227 10,568 13,409
Outlays 9,910 10,360 13,751
Legislative proposal, subject to PAYGO:
Budget Authority 454
Outlays 454
Total:
Budget Authority 10,227 10,568 13,863
Outlays 9,910 10,360 14,205

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. CBP's over 60,000 highly-trained employees ensure that the agency performs its mission with vigilance, integrity, and professionalism.

Operations and Support funds necessary operations, mission support, and associated management and administrative costs. Major programs include:

Securing America's Borders.—This program funds activities designed to protect the Nation through the coordinated use of Border Patrol Agents, technology, and air and marine forces to detect, interdict, and prevent acts of terrorism and the unlawful movement of people, illegal drugs, and other contraband toward or across the borders of the United States. These activities contribute to securing America's Southwest, Northern, and Costal borders. Through the coordinated use of operational capabilities and assets of the U.S. Border Patrol and Air and Marine Operations, CBP prevents terrorism and terrorist weapons, illegal aliens, smugglers, narcotics, and other contraband from moving across the borders of the United States.

Securing and Expediting Trade and Travel.—This program funds the mitigation of threats from terrorists and the prevention of contraband from entering the U.S. while facilitating the legal flow of people and trade. CBP achieves this mission by deploying CBP Officers to the ports of entry and by using a combination of technology, intelligence, risk information, targeting, and international cooperation to screen inbound international cargo and travelers and, in targeted border areas, to screen departing export cargo. Additional attention to outbound travel along areas of the Southwest border also helps prevent the exit of money and weapons for illegal purposes. CBP has extended a zone of security beyond the United State's physical borders through bilateral cooperation with other nations, private-sector partnerships, expanded targeting, and advance scrutiny of information on people and products coming into this country.

Integrated Operations.—This program captures the activities to establish the foundation for an integrated, all-hazards planning framework that considers routine emergencies or interruptions of border security operations including trade and travel and catastrophic events. Activities funded in the program operate at the national level and are not limited to a specific geographical area. Integrated Operations include funding for command and control, coordination, occupational health and safety, and information and situational awareness for multiple CBP mission programs.

Management & Administration.—This program captures activities that are standardized across DHS and provide enterprise leadership, management and/or business administration services and describes the capabilities and activities that support the day-to-day management and back office functions enabling the Department to operate efficiently and effectively. Key capabilities include conducting agency planning and performance management, managing finances, managing agency workforce, providing physical and personnel security, acquiring goods and services, managing information technology, managing agency property and assets, managing agency communications, managing legal affairs, and providing general management and administration.

Object Classification (in millions of dollars)


Identification code 070–0530–0–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 4,500 4,700 5,259
11.3 Other than full-time permanent 7 13 20
11.5 Other personnel compensation 1,229 1,112 1,275



11.9 Total personnel compensation 5,736 5,825 6,554
12.1 Civilian personnel benefits 2,474 2,658 2,972
21.0 Travel and transportation of persons 94 81 116
22.0 Transportation of things 10 6 10
23.1 Rental payments to GSA 515 539 549
23.2 Rental payments to others 30 53 52
23.3 Communications, utilities, and miscellaneous charges 65 99 148
24.0 Printing and reproduction 16 5 5
25.1 Advisory and assistance services 2 36 29
25.2 Other services from non-Federal sources 576 692 1,237
25.3 Other goods and services from Federal sources 119 52 165
25.4 Operation and maintenance of facilities 88 62 164
25.6 Medical care 18 2 1
25.7 Operation and maintenance of equipment 62 77 589
25.8 Subsistence and support of persons 5
26.0 Supplies and materials 163 195 322
31.0 Equipment 229 188 424
32.0 Land and structures 4 4
42.0 Insurance claims and indemnities 3 3 3



99.0 Direct obligations 10,209 10,573 13,344
99.0 Reimbursable obligations 1,850 1,908 2,038



99.9 Total new obligations 12,059 12,481 15,382

Employment Summary


Identification code 070–0530–0–1–751 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 44,835 45,407 50,428
2001 Reimbursable civilian full-time equivalent employment 10,279 10,606 10,606

Customs and Border Protection

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 070–0530–4–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0002 Operations & Support 454

Budgetary resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (IUF) 270
1201 Appropriation (COBRA) 178
1201 Appropriation (ECCF) 6



1260 Appropriations, mandatory (total) 454
1930 Total budgetary resources available 454

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 454
3020 Outlays (gross) –454

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 454
Outlays, gross:
4100 Outlays from new mandatory authority 454
4180 Budget authority, net (total) 454
4190 Outlays, net (total) 454

Object Classification (in millions of dollars)


Identification code 070–0530–4–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 205
11.3 Other than full-time permanent 1
11.5 Other personnel compensation 106



11.9 Total personnel compensation 312
12.1 Civilian personnel benefits 97
21.0 Travel and transportation of persons 1
22.0 Transportation of things 1
23.1 Rental payments to GSA 4
23.2 Rental payments to others 1
23.3 Communications, utilities, and miscellaneous charges 9
24.0 Printing and reproduction 1
25.2 Other services from non-Federal sources 28



99.9 Total new obligations 454

Employment Summary


Identification code 070–0530–4–1–751 2015 actual 2016 est. 2017 est.

2001 Reimbursable civilian full-time equivalent employment 2,396

[Border security fencing, infrastructure, and technology]

[For necessary expenses for border security fencing, infrastructure, and technology, $447,461,000; of which $273,931,000 shall remain available until September 30, 2017, for operations and maintenance; and of which $173,530,000 shall remain available until September 30, 2018, for development and deployment.] (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0533–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0002 Development and Deployment 190 100
0003 Operations and Maintenance 281 274



0900 Total new obligations 471 374

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 353 379 430
1021 Recoveries of prior year unpaid obligations 72



1050 Unobligated balance (total) 425 379 430
Budget authority:
Appropriations, discretionary:
1100 Appropriation 382 447
1121 Appropriations transferred from other acct [070–0530] 38
1121 Appropriations transferred from other acct [070–0530] 8
1121 Appropriations transferred from other acct [070–0530] 7
1131 Unobligated balance of appropriations permanently reduced –5 –22



1160 Appropriation, discretionary (total) 430 425
1930 Total budgetary resources available 855 804 430
Memorandum (non-add) entries:
1940 Unobligated balance expiring –5
1941 Unexpired unobligated balance, end of year 379 430 430

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 515 550 455
3010 Obligations incurred, unexpired accounts 471 374
3020 Outlays (gross) –356 –469 –342
3040 Recoveries of prior year unpaid obligations, unexpired –72
3041 Recoveries of prior year unpaid obligations, expired –8



3050 Unpaid obligations, end of year 550 455 113
Memorandum (non-add) entries:
3100 Obligated balance, start of year 515 550 455
3200 Obligated balance, end of year 550 455 113

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 430 425
Outlays, gross:
4010 Outlays from new discretionary authority 83 64
4011 Outlays from discretionary balances 273 405 342



4020 Outlays, gross (total) 356 469 342
4180 Budget authority, net (total) 430 425
4190 Outlays, net (total) 356 469 342

Object Classification (in millions of dollars)


Identification code 070–0533–0–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
21.0 Travel and transportation of persons 2 2
23.2 Rental payments to others 2
23.3 Communications, utilities, and miscellaneous charges 6
25.1 Advisory and assistance services 1
25.2 Other services from non-Federal sources 324 88
25.3 Other goods and services from Federal sources 5
25.4 Operation and maintenance of facilities 16
25.7 Operation and maintenance of equipment 2 214
26.0 Supplies and materials 3
31.0 Equipment 71 70
32.0 Land and structures 39



99.9 Total new obligations 471 374

[Automation modernization]

[For necessary expenses for U.S. Customs and Border Protection for operation and improvement of automated systems, including salaries and expenses, $829,460,000; of which $465,732,000 shall remain available until September 30, 2018; and of which not less than $151,184,000 shall be for the development of the Automated Commercial Environment.] (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0531–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 COPPS 233 192
0003 ACE 157 151
0004 Salaries and Expenses 394 363
0005 Automated Targeting Systems 102 123



0799 Total direct obligations 886 829
0801 Reimbursable activity 23 24



0900 Total new obligations 909 853

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 129 124 117
1011 Unobligated balance transfer from other acct [070–0530] 3
1012 Unobligated balance transfers between expired and unexpired accounts 1
1021 Recoveries of prior year unpaid obligations 39



1050 Unobligated balance (total) 172 124 117
Budget authority:
Appropriations, discretionary:
1100 Appropriation 808 829
1121 Appropriations transferred from other acct [070–0530] 28
1121 Appropriations transferred from other acct [070–0544] 5
1131 Unobligated balance of appropriations permanently reduced –7



1160 Appropriation, discretionary (total) 841 822
Spending authority from offsetting collections, discretionary:
1700 Collected 16 24
1701 Change in uncollected payments, Federal sources 6



1750 Spending auth from offsetting collections, disc (total) 22 24
1900 Budget authority (total) 863 846
1930 Total budgetary resources available 1,035 970 117
Memorandum (non-add) entries:
1940 Unobligated balance expiring –2
1941 Unexpired unobligated balance, end of year 124 117 117

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 421 449 407
3010 Obligations incurred, unexpired accounts 909 853
3011 Obligations incurred, expired accounts 7
3020 Outlays (gross) –837 –895 –307
3040 Recoveries of prior year unpaid obligations, unexpired –39
3041 Recoveries of prior year unpaid obligations, expired –12



3050 Unpaid obligations, end of year 449 407 100
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –16 –15 –15
3070 Change in uncollected pymts, Fed sources, unexpired –6
3071 Change in uncollected pymts, Fed sources, expired 7



3090 Uncollected pymts, Fed sources, end of year –15 –15 –15
Memorandum (non-add) entries:
3100 Obligated balance, start of year 405 434 392
3200 Obligated balance, end of year 434 392 85

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 863 846
Outlays, gross:
4010 Outlays from new discretionary authority 408 475
4011 Outlays from discretionary balances 429 420 307



4020 Outlays, gross (total) 837 895 307
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –19 –24
4033 Non-Federal sources –4



4040 Offsets against gross budget authority and outlays (total) –23 –24
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –6
4052 Offsetting collections credited to expired accounts 7



4060 Additional offsets against budget authority only (total) 1



4070 Budget authority, net (discretionary) 841 822
4080 Outlays, net (discretionary) 814 871 307
4180 Budget authority, net (total) 841 822
4190 Outlays, net (total) 814 871 307

Object Classification (in millions of dollars)


Identification code 070–0531–0–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 113 116
11.3 Other than full-time permanent 2 4
11.5 Other personnel compensation 7 9



11.9 Total personnel compensation 122 129
12.1 Civilian personnel benefits 39 35
21.0 Travel and transportation of persons 5 12
22.0 Transportation of things 1
23.1 Rental payments to GSA 2
23.3 Communications, utilities, and miscellaneous charges 32 9
25.2 Other services from non-Federal sources 290 386
25.3 Other goods and services from Federal sources 23 28
25.7 Operation and maintenance of equipment 101 60
26.0 Supplies and materials 3 3
31.0 Equipment 271 164



99.0 Direct obligations 886 829
99.0 Reimbursable obligations 23 24



99.9 Total new obligations 909 853

Employment Summary


Identification code 070–0531–0–1–751 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 1,277 1,310

[Construction and facilities management]Procurement, Construction, and Improvements

For necessary expenses [to plan, acquire, construct, renovate, equip, furnish, operate, manage, and maintain buildings, facilities, and related infrastructure necessary for the administration and enforcement of the laws relating to customs, immigration, and border security, $340,128,000] for U.S. Customs and Border Protection for procurement, construction, and improvements, including but not limited to procurements to buy, maintain, or operate aircraft and unmanned aircraft systems, $323,390,000, of which $214,998,000, to remain available until September 30, [2020] 2019, and of which $108,392,000, to remain available until September 30, 2021. (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0532–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0002 Program Oversight 74 85
0003 Facilities Construction and Sustainment 246 275
0004 Securing America's Border 140
0005 Securing and Expediting Trade and Travel 183



0900 Total new obligations 320 360 323

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 59 108 84
1021 Recoveries of prior year unpaid obligations 60



1050 Unobligated balance (total) 119 108 84
Budget authority:
Appropriations, discretionary:
1100 Appropriation 289 340 323
1121 Appropriations transferred from other acct [070–0530] 28
1121 Appropriations transferred from other acct [070–0530] 2
1131 Unobligated balance of appropriations permanently reduced –10 –4



1160 Appropriation, discretionary (total) 309 336 323
1930 Total budgetary resources available 428 444 407
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 108 84 84

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 506 439 270
3010 Obligations incurred, unexpired accounts 320 360 323
3020 Outlays (gross) –325 –529 –386
3040 Recoveries of prior year unpaid obligations, unexpired –60
3041 Recoveries of prior year unpaid obligations, expired –2



3050 Unpaid obligations, end of year 439 270 207
Memorandum (non-add) entries:
3100 Obligated balance, start of year 506 439 270
3200 Obligated balance, end of year 439 270 207

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 309 336 323
Outlays, gross:
4010 Outlays from new discretionary authority 101 168 162
4011 Outlays from discretionary balances 224 361 224



4020 Outlays, gross (total) 325 529 386
4180 Budget authority, net (total) 309 336 323
4190 Outlays, net (total) 325 529 386

Procurement, Construction, and Improvements provides funds necessary for the planning, operational development, engineering and purchase of one or more U.S. Customs and Border Protection (CBP) assets prior to sustainment. The funding within this account provides resources to procure, maintain, or operate aircraft and unmanned aircraft systems. Construction funding provides for critical facilities and associated infrastructure that enable CBP to accomplish its complex mission. The funding is also used for Automation Modernization activities, which strengthens information availability.

Object Classification (in millions of dollars)


Identification code 070–0532–0–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 33 31
12.1 Civilian personnel benefits 11 14
21.0 Travel and transportation of persons 2 1
23.3 Communications, utilities, and miscellaneous charges 24 24 13
25.1 Advisory and assistance services 1
25.2 Other services from non-Federal sources 70 67 45
25.3 Other goods and services from Federal sources 3
25.4 Operation and maintenance of facilities 89 123
25.7 Operation and maintenance of equipment 26
26.0 Supplies and materials 2
31.0 Equipment 11 42 195
32.0 Land and structures 78 58 40



99.9 Total new obligations 320 360 323

Employment Summary


Identification code 070–0532–0–1–751 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 380 380

[Air and marine operations]

[For necessary expenses for the operations, maintenance, and procurement of marine vessels, aircraft, unmanned aerial systems, the Air and Marine Operations Center, and other related equipment of the air and marine program, including salaries and expenses, 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; $802,298,000; of which $300,429,000 shall be available for salaries and expenses; and of which $501,869,000 shall remain available until September 30, 2018: 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 2016 without prior notice to the Committees on Appropriations of the Senate and the House of Representatives: Provided further, That funding made available under this heading shall be available for customs expenses when necessary to maintain or to temporarily increase operations in Puerto Rico.] (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0544–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Operations and Maintenance 409 409
0002 Procurement 100 92
0003 Salaries and Expenses 304 301



0799 Total direct obligations 813 802
0801 Air and Marine Interdiction, Operations, Maintenance, and Procur (Reimbursable) 9 5



0900 Total new obligations 822 807

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 121 76 83
1012 Unobligated balance transfers between expired and unexpired accounts 1
1021 Recoveries of prior year unpaid obligations 30



1050 Unobligated balance (total) 152 76 83
Budget authority:
Appropriations, discretionary:
1100 Appropriation 750 802
1120 Appropriations transferred to other acct [070–0531] –5
1131 Unobligated balance of appropriations permanently reduced –8



1160 Appropriation, discretionary (total) 737 802
Spending authority from offsetting collections, discretionary:
1700 Collected 5 12
1701 Change in uncollected payments, Federal sources 5



1750 Spending auth from offsetting collections, disc (total) 10 12
1900 Budget authority (total) 747 814
1930 Total budgetary resources available 899 890 83
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year 76 83 83

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 513 453 481
3010 Obligations incurred, unexpired accounts 822 807
3011 Obligations incurred, expired accounts 1
3020 Outlays (gross) –850 –779 –341
3040 Recoveries of prior year unpaid obligations, unexpired –30
3041 Recoveries of prior year unpaid obligations, expired –3



3050 Unpaid obligations, end of year 453 481 140
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –4 –7 –7
3070 Change in uncollected pymts, Fed sources, unexpired –5
3071 Change in uncollected pymts, Fed sources, expired 2



3090 Uncollected pymts, Fed sources, end of year –7 –7 –7
Memorandum (non-add) entries:
3100 Obligated balance, start of year 509 446 474
3200 Obligated balance, end of year 446 474 133

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 747 814
Outlays, gross:
4010 Outlays from new discretionary authority 502 333
4011 Outlays from discretionary balances 348 446 341



4020 Outlays, gross (total) 850 779 341
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –5 –12
4033 Non-Federal sources –2



4040 Offsets against gross budget authority and outlays (total) –7 –12
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –5
4052 Offsetting collections credited to expired accounts 2



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



4070 Budget authority, net (discretionary) 737 802
4080 Outlays, net (discretionary) 843 767 341
4180 Budget authority, net (total) 737 802
4190 Outlays, net (total) 843 767 341

Object Classification (in millions of dollars)


Identification code 070–0544–0–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 156 165
11.5 Other personnel compensation 37 40



11.9 Total personnel compensation 193 205
12.1 Civilian personnel benefits 86 88
21.0 Travel and transportation of persons 16 19
22.0 Transportation of things 2 3
23.3 Communications, utilities, and miscellaneous charges 7 6
25.1 Advisory and assistance services 12
25.2 Other services from non-Federal sources 35 69
25.3 Other goods and services from Federal sources 52 84
25.7 Operation and maintenance of equipment 224 120
26.0 Supplies and materials 105 116
31.0 Equipment 81 86
32.0 Land and structures 6



99.0 Direct obligations 813 802
99.0 Reimbursable obligations 9 5



99.9 Total new obligations 822 807

Employment Summary


Identification code 070–0544–0–1–751 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 1,590 1,657

Enhanced Inspectional Services

Program and Financing (in millions of dollars)


Identification code 070–4363–0–3–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0801 Enhanced Inspectional Services (Reimbursable) 8 15 15



0900 Total new obligations (object class 25.3) 8 15 15

Budgetary resources:
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 8 15 15
1930 Total budgetary resources available 8 15 15

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 8 15 15
3020 Outlays (gross) –8 –15 –15

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 8 15 15
Outlays, gross:
4010 Outlays from new discretionary authority 7 15 15
4011 Outlays from discretionary balances 1



4020 Outlays, gross (total) 8 15 15
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4033 Non-Federal sources –8 –15 –15
4180 Budget authority, net (total)
4190 Outlays, net (total)

Under Section 559 of the Consolidated Appropriations Act, 2014 (Pub. L. No. 113–76), the Commissioner of Customs and Border Protection (CBP) may approve requests from interested parties to reimburse CBP for enhanced inspectional services. Specifically, CBP is authorized to receive reimbursement from corporations, government agencies, and other interested parties for certain inspection services in the air, land and sea environments at domestic locations. This allows CBP to provide services to requesting parties that it could not provide in the absence of reimbursement.

Refunds, Transfers, and Expenses of Operation, Puerto Rico

Special and Trust Fund Receipts (in millions of dollars)


Identification code 070–5687–0–2–806 2015 actual 2016 est. 2017 est.

0100 Balance, start of year 7 7 7
Receipts:
Current law:
1110 Deposits, Duties, and Taxes, Puerto Rico 90 99 99



2000 Total: Balances and receipts 97 106 106
Appropriations:
Current law:
2101 Refunds, Transfers, and Expenses of Operation, Puerto Rico –90 –99 –99
2103 Refunds, Transfers, and Expenses of Operation, Puerto Rico –7 –7 –7
2132 Refunds, Transfers, and Expenses of Operation, Puerto Rico 7 7



2199 Total current law appropriations –90 –99 –106



2999 Total appropriations –90 –99 –106



5099 Balance, end of year 7 7

Program and Financing (in millions of dollars)


Identification code 070–5687–0–2–806 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Refunds, Transfers, and Expenses of Operation, Puerto Rico (Direct) 248 99 106



0100 Direct program activities, subtotal 248 99 106

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 71 98 98
1021 Recoveries of prior year unpaid obligations 185



1050 Unobligated balance (total) 256 98 98
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 90 99 99
1203 Appropriation (previously unavailable) 7 7 7
1232 Appropriations and/or unobligated balance of appropriations temporarily reduced –7 –7



1260 Appropriations, mandatory (total) 90 99 106
1930 Total budgetary resources available 346 197 204
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 98 98 98

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 212 32 11
3010 Obligations incurred, unexpired accounts 248 99 106
3020 Outlays (gross) –243 –120 –105
3040 Recoveries of prior year unpaid obligations, unexpired –185



3050 Unpaid obligations, end of year 32 11 12
Memorandum (non-add) entries:
3100 Obligated balance, start of year 212 32 11
3200 Obligated balance, end of year 32 11 12

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 90 99 106
Outlays, gross:
4100 Outlays from new mandatory authority 81 90 96
4101 Outlays from mandatory balances 162 30 9



4110 Outlays, gross (total) 243 120 105
4180 Budget authority, net (total) 90 99 106
4190 Outlays, net (total) 243 120 105

U.S. Customs and Border Protection (CBP) acts as Puerto Rico's sole customs service. CBP and the Homeland Security Investigation (HSI) directorate of U.S. Immigration and Customs Enforcement (ICE) also perform investigative law enforcement activities under statute, 48 U.S.C. 1469c. This secondary statute provides any U.S. government agency or instrumentality the authority to provide additional services to Puerto Rico, at the Government of Puerto Rico's behest, on a reimbursable basis. Collections in Puerto Rico, less the costs of collecting duties and taxes, are transferred to Puerto Rico's Treasury (Hacienda) to be expended as required by law for the Government of Puerto Rico.

Object Classification (in millions of dollars)


Identification code 070–5687–0–2–806 2015 actual 2016 est. 2017 est.

11.1 Direct obligations: Personnel compensation: Full-time permanent 18 23 23



11.9 Total personnel compensation 18 23 23
12.1 Civilian personnel benefits 9 10 10
23.1 Rental payments to GSA 2 3 3
23.3 Communications, utilities, and miscellaneous charges 2 1 1
25.2 Other services from non-Federal sources 6 16 16
25.3 Other goods and services from Federal sources 32 39 46
25.4 Operation and maintenance of facilities 6 2 2
25.7 Operation and maintenance of equipment 2
26.0 Supplies and materials 1
31.0 Equipment 1
32.0 Land and structures 2
41.0 Grants, subsidies, and contributions 10 5 5
44.0 Refunds 157



99.9 Total new obligations 248 99 106

Employment Summary


Identification code 070–5687–0–2–806 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 290 292 292

Payments to Wool Manufacturers

Special and Trust Fund Receipts (in millions of dollars)


Identification code 070–5533–0–2–376 2015 actual 2016 est. 2017 est.

0100 Balance, start of year 1 1 1
Receipts:
Current law:
1110 Wool Manufacturers Trust Fund 12 17 18



2000 Total: Balances and receipts 13 18 19
Appropriations:
Current law:
2101 Payments to Wool Manufacturers –12 –17 –17
2103 Payments to Wool Manufacturers –1 –1 –1
2132 Payments to Wool Manufacturers 1 1



2199 Total current law appropriations –12 –17 –18



2999 Total appropriations –12 –17 –18



5099 Balance, end of year 1 1 1

Program and Financing (in millions of dollars)


Identification code 070–5533–0–2–376 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Payments to Wool Manufacturers (Direct) 12 17 18



0900 Total new obligations (object class 44.0) 12 17 18

Budgetary resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 12 17 17
1203 Appropriation (previously unavailable) 1 1 1
1232 Appropriations and/or unobligated balance of appropriations temporarily reduced –1 –1



1260 Appropriations, mandatory (total) 12 17 18
1930 Total budgetary resources available 12 17 18

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 1 1
3010 Obligations incurred, unexpired accounts 12 17 18
3020 Outlays (gross) –11 –17 –18



3050 Unpaid obligations, end of year 1 1 1
Memorandum (non-add) entries:
3100 Obligated balance, start of year 1 1
3200 Obligated balance, end of year 1 1 1

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 12 17 18
Outlays, gross:
4100 Outlays from new mandatory authority 10 17 18
4101 Outlays from mandatory balances 1



4110 Outlays, gross (total) 11 17 18
4180 Budget authority, net (total) 12 17 18
4190 Outlays, net (total) 11 17 18

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

International Registered Traveler

Special and Trust Fund Receipts (in millions of dollars)


Identification code 070–5543–0–2–751 2015 actual 2016 est. 2017 est.

0100 Balance, start of year
Receipts:
Current law:
1120 International Registered Traveler Program Fund 89 92 96



2000 Total: Balances and receipts 89 92 96
Appropriations:
Current law:
2101 International Registered Traveler –89 –92 –96



5099 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 070–5543–0–2–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 International Registered Traveler (Direct) 76 92 96

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 54 68 68
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 55 68 68
Budget authority:
Appropriations, discretionary:
1101 Appropriation (special or trust fund) 89 92 96
1930 Total budgetary resources available 144 160 164
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 68 68 68

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 22 28 41
3010 Obligations incurred, unexpired accounts 76 92 96
3020 Outlays (gross) –69 –79 –95
3040 Recoveries of prior year unpaid obligations, unexpired –1



3050 Unpaid obligations, end of year 28 41 42
Memorandum (non-add) entries:
3100 Obligated balance, start of year 22 28 41
3200 Obligated balance, end of year 28 41 42

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 89 92 96
Outlays, gross:
4010 Outlays from new discretionary authority 53 46 49
4011 Outlays from discretionary balances 16 33 46



4020 Outlays, gross (total) 69 79 95
4180 Budget authority, net (total) 89 92 96
4190 Outlays, net (total) 69 79 95

The Global Entry Program is authorized under the Consolidated Appropriations Act of 2008 (P.L. 110–161) Section 565(3)(A). The Global Entry program establishes an international registered traveler program that incorporates technologies, such as biometrics and e-passports, and security threat assessments to expedite screening and processing of international passengers. All applicants must be pre-approved, and they must undergo a rigorous background check and interview before enrollment. Global Entry allows expedited clearance for pre-approved and low-risk travelers upon arrival in the United States. Though intended for frequent international travelers, there is no minimum number of trips necessary to qualify. Participants may enter the United States by using automated kiosks located at selected airports.

Object Classification (in millions of dollars)


Identification code 070–5543–0–2–751 2015 actual 2016 est. 2017 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 20 11 14
12.1 Civilian personnel benefits 5 3 3
21.0 Travel and transportation of persons 1 1 1
23.3 Communications, utilities, and miscellaneous charges 3 3 3
24.0 Printing and reproduction 8 13 13
25.2 Other services from non-Federal sources 27 57 58
25.7 Operation and maintenance of equipment 5
31.0 Equipment 7 4 4



99.9 Total new obligations 76 92 96

Employment Summary


Identification code 070–5543–0–2–751 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 134 96 96

Electronic System for Travel Authorization

Special and Trust Fund Receipts (in millions of dollars)


Identification code 070–5595–0–2–751 2015 actual 2016 est. 2017 est.

0100 Balance, start of year 4 4 4
Receipts:
Current law:
1110 Electronic System for Travel Authorization (ESTA) Fees 56 57 58



2000 Total: Balances and receipts 60 61 62
Appropriations:
Current law:
2101 Electronic System for Travel Authorization –56 –57 –58
2103 Electronic System for Travel Authorization –4 –4 –4
2132 Electronic System for Travel Authorization 4 4



2199 Total current law appropriations –56 –57 –62



2999 Total appropriations –56 –57 –62



5099 Balance, end of year 4 4

Program and Financing (in millions of dollars)


Identification code 070–5595–0–2–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Electronic System for Travel Authorization (ESTA) (Direct) 36 57 62

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 52 74 74
1021 Recoveries of prior year unpaid obligations 2



1050 Unobligated balance (total) 54 74 74
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 56 57 58
1203 Appropriation (previously unavailable) 4 4 4
1232 Appropriations and/or unobligated balance of appropriations temporarily reduced –4 –4



1260 Appropriations, mandatory (total) 56 57 62
1930 Total budgetary resources available 110 131 136
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 74 74 74

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 16 17 13
3010 Obligations incurred, unexpired accounts 36 57 62
3020 Outlays (gross) –33 –61 –60
3040 Recoveries of prior year unpaid obligations, unexpired –2



3050 Unpaid obligations, end of year 17 13 15
Memorandum (non-add) entries:
3100 Obligated balance, start of year 16 17 13
3200 Obligated balance, end of year 17 13 15

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 56 57 62
Outlays, gross:
4100 Outlays from new mandatory authority 22 31 34
4101 Outlays from mandatory balances 11 30 26



4110 Outlays, gross (total) 33 61 60
4180 Budget authority, net (total) 56 57 62
4190 Outlays, net (total) 33 61 60

P.L.110–53, or the Implementing Recommendations of the 9/11 Commission Act of 2007 established an electronic authorization system to pre-screen aliens prior to arrival in the United States. This mandate was made operational by the creation of the Electronic System for Travel Authorization (ESTA). ESTA operates under informed compliance, requiring all Visa Waiver Program travelers to obtain authorization prior to travel. The Visa Waiver Program allows visitors to travel to the U.S. for business or pleasure for 90 days or less without obtaining a visa.

Object Classification (in millions of dollars)


Identification code 070–5595–0–2–751 2015 actual 2016 est. 2017 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 6 7 9
12.1 Civilian personnel benefits 2 3 3
21.0 Travel and transportation of persons 3 3 3
23.3 Communications, utilities, and miscellaneous charges 4
25.2 Other services from non-Federal sources 13 44 47
31.0 Equipment 8



99.9 Total new obligations 36 57 62

Employment Summary


Identification code 070–5595–0–2–751 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 110 60 62

Electronic Visa Update System

Special and Trust Fund Receipts (in millions of dollars)


Identification code 070–5703–0–2–751 2015 actual 2016 est. 2017 est.

0100 Balance, start of year
Receipts:
Proposed:
1210 Electronic Visa Update System Fees 31



2000 Total: Balances and receipts 31
Appropriations:
Proposed:
2201 Electronic Visa Update System –31



5099 Balance, end of year

The Budget proposes to establish a user fee for the Electronic Visa Update System (EVUS), a new CBP program to collect and periodically update biographic and travel-related information from certain non-immigrant visa holders prior to traveling to the United States. This process will complement existing visa application process and enhance CBP's ability to make pre-travel admissibility and risk determinations. This account will fund the costs of establishing, providing, and administering the system.

Electronic Visa Update System

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 070–5703–4–2–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Electronic Visa Update System (direct) 31



0900 Total new obligations (object class 25.2) 31

Budgetary resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 31
1930 Total budgetary resources available 31

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 31
3020 Outlays (gross) –31

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 31
Outlays, gross:
4100 Outlays from new mandatory authority 31
4180 Budget authority, net (total) 31
4190 Outlays, net (total) 31

APEC Business Travel Card

Special and Trust Fund Receipts (in millions of dollars)


Identification code 070–5569–0–2–751 2015 actual 2016 est. 2017 est.

0100 Balance, start of year 1
Receipts:
Current law:
1130 Fees, APEC Business Travel Card 1 1



2000 Total: Balances and receipts 1 1 1
Appropriations:
Current law:
2101 APEC Business Travel Card –1



5099 Balance, end of year 1 1

Program and Financing (in millions of dollars)


Identification code 070–5569–0–2–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0801 APEC Business Travel Card 1



0900 Total new obligations (object class 25.2) 1

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 1
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 1
Spending authority from offsetting collections, mandatory:
1800 Collected 1
1900 Budget authority (total) 1 1
1930 Total budgetary resources available 1 2 1
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1 1 1

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 1
3020 Outlays (gross) –1

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 1 1
Outlays, gross:
4100 Outlays from new mandatory authority 1
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –1
4180 Budget authority, net (total) 1
4190 Outlays, net (total)

9–11 Response and Biometric Exit Account

Special and Trust Fund Receipts (in millions of dollars)


Identification code 070–5702–0–2–751 2015 actual 2016 est. 2017 est.

0100 Balance, start of year 87
Receipts:
Current law:
1120 Temporary L-1 Visa Fees, 9–11 Response and Biometric Exit Account 15 20
1120 Temporary H-1B Visa Fees, 9–11 Response and Biometric Exit Account 72 96



1199 Total current law receipts 87 116



1999 Total receipts 87 116



2000 Total: Balances and receipts 87 203
Appropriations:
Current law:
2101 9–11 Response and Biometric Exit Account –116



5099 Balance, end of year 87 87

Program and Financing (in millions of dollars)


Identification code 070–5702–0–2–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Direct program activity 116



0900 Total new obligations (object class 25.3) 116

Budgetary resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 116
1930 Total budgetary resources available 116

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 116
3020 Outlays (gross) –115



3050 Unpaid obligations, end of year 1
Memorandum (non-add) entries:
3200 Obligated balance, end of year 1

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 116
Outlays, gross:
4100 Outlays from new mandatory authority 115
4180 Budget authority, net (total) 116
4190 Outlays, net (total) 115

Division O of the Consolidated Appropriations Act of 2016 (P.L. 114–113) established the 9–11 Response and Biometric Exit Account. Pursuant to the law, for Fiscal Year 2017 and each year thereafter, amounts in this account shall be available to the Secretary of Homeland Security without further appropriation for implementing the biometric entry and exit system described in Section 7208 of the Intelligence Reform and Terrorism Prevention act of 2004 (8 U.S.C. 1365b).

Trust Funds

U.S. Customs Refunds, Transfers and Expenses, Unclaimed and Abandoned Goods

Special and Trust Fund Receipts (in millions of dollars)


Identification code 070–8789–0–7–751 2015 actual 2016 est. 2017 est.

0100 Balance, start of year
Receipts:
Current law:
1110 Proceeds of the Sales of Unclaimed Abandoned, Seized Goods 1 3 3



2000 Total: Balances and receipts 1 3 3
Appropriations:
Current law:
2101 U.S. Customs Refunds, Transfers and Expenses, Unclaimed and Abandoned Goods –1 –3 –3



5099 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 070–8789–0–7–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 U.S. Customs Refunds, Transfers and Expenses, Unclaimed and Aban (Direct) 1 3 3



0900 Total new obligations (object class 44.0) 1 3 3

Budgetary resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 1 3 3
1930 Total budgetary resources available 1 3 3

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 1
3010 Obligations incurred, unexpired accounts 1 3 3
3020 Outlays (gross) –2 –3 –3
Memorandum (non-add) entries:
3100 Obligated balance, start of year 1

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



4110 Outlays, gross (total) 2 3 3
4180 Budget authority, net (total) 1 3 3
4190 Outlays, net (total) 2 3 3

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

U.S. Immigration and Customs Enforcement

Federal Funds

[Salaries and expenses]Operations and Support

For necessary expenses for enforcement of immigration and customs laws, detention and removals, and investigations, including intellectual property rights and overseas vetted units operations; and purchase and lease of up to 3,790 (2,350 for replacement only) police-type vehicles; [$5,779,041,000] $5,855,023,000; of which not to exceed $10,000,000 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 $11,475 shall be for official reception and representation expenses; of which not less than $45,000,000 shall remain available until September 30, 2019, for maintenance, construction and lease hold improvements at owned and leased facilities: 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 of Homeland Security, 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, not less than $2,120,930,000 is for homeland security investigations operations: Provided further, That of the total amount provided, not to exceed $10,000,000 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] Provided further, That of the total amount provided, not to exceed $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 activities to counter child exploitation; 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)); of which not to exceed $45,000,000, to remain available until September 30, 2017, is for maintenance, construction, and leasehold improvements at owned and leased facilities; 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 of the total amount made available under this heading, $100,000,000 shall be withheld from obligation until the Director of U.S. Immigration and Customs Enforcement submits to the Committees on Appropriations of the Senate and the House of Representatives a report detailing the number of full-time equivalent employees hired and lost through attrition for the period beginning on October 1, 2015, and ending on June 30, 2016: Provided further, That of the total amount made available under this heading, $5,000,000 shall be withheld from obligation until the Director of U.S. Immigration and Customs Enforcement briefs the Committees on Appropriations of the Senate and the House of Representatives on efforts to increase the number of communities and law enforcement agencies participating in the Priority Enforcement Program, including details as to the jurisdictions and law enforcement agencies approached and the level of participation on a by-community basis: 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 and in cases of immigration emergencies: Provided further, That of the total amount provided, $15,770,000 shall be for activities to enforce laws against forced child labor, of which not to exceed $6,000,000 shall remain available until expended: Provided further, That of the total amount available, not less than $1,600,000,000 shall be available to identify aliens convicted of a crime who may be deportable, and to remove them from the United States once they are judged deportable: Provided further, That the Secretary of Homeland Security shall prioritize the identification and removal of aliens convicted of a crime by the severity of that crime: Provided further, That funding made available under this heading shall maintain a level of not less than 34,000 detention beds through September 30, 2016: Provided further, That of the total amount provided, not less than $3,217,942,000 is for enforcement, detention, and removal operations, including transportation of unaccompanied minor aliens: Provided further, That of the amount provided for Custody Operations in the previous proviso, $45,000,000 shall remain available until September 30, 2020: Provided further, That of the total amount provided for the Visa Security Program and international investigations, $13,300,000 shall remain available until September 30, 2017: Provided further, That not less than $15,000,000 shall be available for investigation of intellectual property rights violations, including operation of the National Intellectual Property Rights Coordination Center: 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 materially violated: Provided further, That none of the funds provided under this heading may be used to continue any contract for the provision of detention services if the two most recent overall performance evaluations received by the contracted facility are less than "adequate" or the equivalent median score in any subsequent performance evaluation system: Provided further, That nothing under this heading shall prevent U.S. Immigration and Customs Enforcement from exercising those authorities provided under the 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 without regard to the limitation as to time and condition of section 503(d) of this Act, the Secretary may propose to reprogram and transfer funds within and into this appropriation necessary to ensure the detention of aliens prioritized for removal]: Provided further, That of the total amount provided, $6,000,000 shall remain available until expended for activities to enforce laws against forced child labor: Provided further, That of the total amount provided for homeland security investigations, $13,700,000 shall remain available until September 30, 2018, for visa security program and investigations abroad: Provided further, That of the total amount provided, not less than $3,101,211,000 is for enforcement and removal operations, including transportation of unaccompanied minor aliens, of which $45,000,000 shall remain available for U.S. Immigration and Customs Enforcement custody operations until September 30, 2021: Provided further, That of the total amount provided, 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 further, That of the total amount provided, 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)): 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 none of the funds provided under this heading may be used to continue any contract for the provision of detention services if the two most recent overall performance evaluations received by the contracted facility are less than "adequate" or the equivalent median score in any subsequent performance evaluation system: Provided further, That nothing under this heading shall prevent U.S. Immigration 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 without regard to the limitation as to time and condition of section 503(d) of this Act, the Secretary may propose to reprogram and transfer funds within and into this appropriation necessary to ensure the detention of aliens prioritized for removal: Provided further, That, at any point after January 1, 2017, and before October 1, 2017, if the Secretary of Homeland Security, in consultation with the Secretary of Health and Human Services, determines that the cumulative number of unaccompanied children transferred to the custody of the Secretary of Health and Human Services for the current fiscal year exceeds the number transferred through the comparable date in the previous fiscal year, an additional $3,150,000 shall be available under this heading: Provided further, That, if the Secretary of Homeland Security, in consultation with the Secretary of Health and Human Services, determines that the cumulative number of such children transferred exceeds 110 percent of the number transferred through the comparable date, $3,150,000 shall be available in addition to the amount made available in the previous proviso: Provided further, That, if the Secretary of Homeland Security, in consultation with the Secretary of Health and Human Services, determines that the cumulative number of such children transferred exceeds 120 percent of the number transferred through the comparable date, $3,150,000 shall be available in addition to the amounts made available in the previous two provisos: Provided further, That, if the Secretary of Homeland Security, in consultation with the Secretary of Health and Human Services, determines that the cumulative number of such children transferred exceeds 130 percent of the number transferred through the comparable date, $3,150,000 shall be available in addition to the amounts made available in the previous three provisos: Provided further, That amounts made available under any of the previous four provisos may be transferred to any other appropriation: Provided further, That the transfer authority in the previous proviso is in addition to any other transfer authority provided by law. (Department of Homeland Security Appropriations Act, 2016.)

Special and Trust Fund Receipts (in millions of dollars)


Identification code 070–0540–0–1–751 2015 actual 2016 est. 2017 est.

0100 Balance, start of year 1 207 394
Receipts:
Current law:
1120 Breached Bond Penalties Greater Than $8M, Breached Bond Detention Fund 54 42 42
1120 Student and Exchange Visitor Fee 152 145 145



1199 Total current law receipts 206 187 187



1999 Total receipts 206 187 187



2000 Total: Balances and receipts 207 394 581



5099 Balance, end of year 207 394 581

Program and Financing (in millions of dollars)


Identification code 070–0540–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Immigration and Customs Enforcement (Direct) 6,046 5,779 5,858
0801 Immigration and Customs Enforcement (Reimbursable) 124 155 155



0900 Total new obligations 6,170 5,934 6,013

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 223 496 819
1001 Discretionary unobligated balance brought fwd, Oct 1 223 496
1010 Unobligated balance transfer to other accts [070–0700] –3
1010 Unobligated balance transfer to other accts [070–0102] –1
1012 Unobligated balance transfers between expired and unexpired accounts 7
1021 Recoveries of prior year unpaid obligations 17



1050 Unobligated balance (total) 243 496 819
Budget authority:
Appropriations, discretionary:
1100 Base Appropriation 5,933 5,779 5,855
1100 UC Contingency Fund 3
1120 Appropriations transferred to other acct [070–0401] –5
1120 Appropriations transferred to other acct [070–0400] –87
1120 Appropriations transferred to other acct [070–0700] –1
1120 Appropriations transferred to other acct [070–0565] –20
1121 Appropriations transferred from other acct [011–1070] 1
1130 Appropriations permanently reduced –2
1131 Unobligated balance of appropriations permanently reduced –2



1160 Appropriation, discretionary (total) 5,819 5,777 5,858
Appropriations, mandatory:
1201 Student and Exchange Visitor Program 152 145 145
1201 Breached Bond Detention Fund 54 42 42
1201 Immigration User Fee 141 135 135
1203 Student and Exchange Visitor Program (previously unavailable) 10 11 10
1203 Breached Bond Detention Fund (previously unavailable) 4 4 3
1203 Immigration User Fee (previously unavailable) 9 10 9
1221 Appropriations transferred from other acct [011–5512] 142
1232 Appropriations temporarily reduced (Student and Exchange Visitor Program) –11 –10
1232 Appropriations temporarily reduced (Breached Bond Fund) –5 –3
1232 Appropriations temporarily reduced (Immigration User Fee) –10 –9



1260 Appropriations, mandatory (total) 486 325 344
Spending authority from offsetting collections, discretionary:
1700 Collected 80 155 155
1701 Change in uncollected payments, Federal sources 44



1750 Spending auth from offsetting collections, disc (total) 124 155 155
1900 Budget authority (total) 6,429 6,257 6,357
1930 Total budgetary resources available 6,672 6,753 7,176
Memorandum (non-add) entries:
1940 Unobligated balance expiring –6
1941 Unexpired unobligated balance, end of year 496 819 1,163

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 1,579 1,660 1,994
3010 Obligations incurred, unexpired accounts 6,170 5,934 6,013
3011 Obligations incurred, expired accounts 22
3020 Outlays (gross) –5,962 –5,600 –6,581
3040 Recoveries of prior year unpaid obligations, unexpired –17
3041 Recoveries of prior year unpaid obligations, expired –132



3050 Unpaid obligations, end of year 1,660 1,994 1,426
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –132 –88 –88
3070 Change in uncollected pymts, Fed sources, unexpired –44
3071 Change in uncollected pymts, Fed sources, expired 88



3090 Uncollected pymts, Fed sources, end of year –88 –88 –88
Memorandum (non-add) entries:
3100 Obligated balance, start of year 1,447 1,572 1,906
3200 Obligated balance, end of year 1,572 1,906 1,338

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 5,943 5,932 6,013
Outlays, gross:
4010 Outlays from new discretionary authority 4,729 3,922 4,013
4011 Outlays from discretionary balances 1,010 990 2,203



4020 Outlays, gross (total) 5,739 4,912 6,216
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –160 –155 –155
4033 Non-Federal sources –5



4040 Offsets against gross budget authority and outlays (total) –165 –155 –155
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –44
4052 Offsetting collections credited to expired accounts 85



4060 Additional offsets against budget authority only (total) 41



4070 Budget authority, net (discretionary) 5,819 5,777 5,858
4080 Outlays, net (discretionary) 5,574 4,757 6,061
Mandatory:
4090 Budget authority, gross 486 325 344
Outlays, gross:
4100 Outlays from new mandatory authority 119 295 312
4101 Outlays from mandatory balances 104 393 53



4110 Outlays, gross (total) 223 688 365
4180 Budget authority, net (total) 6,305 6,102 6,202
4190 Outlays, net (total) 5,797 5,445 6,426

Memorandum (non-add) entries:
5096 Unexpired unavailable balance, SOY: Appropriations 14 14
5098 Unexpired unavailable balance, EOY: Appropriations 14 14

As the largest investigative arm of the Department of Homeland Security, U.S. 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. 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.

The Operations and Support appropriation funds necessary operations, mission support, and associated management and administrative costs. Major programs include:

Homeland Security Investigations (HSI).—Investigates a broad range of domestic and international immigration and customs violations such as human smuggling and trafficking; the smuggling of weapons and other types of contraband; 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; commercial fraud, including intellectual property violations; cybercrimes; child exploitation; identity and immigration benefit fraud; and human rights violations. HSI is also responsible for the collection, analysis, and dissemination of strategic, operational, and tactical intelligence for use by the operational elements of ICE and DHS.

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

Office of the Principal Legal Advisor.—Serves as the legal representative for the U.S. Government at immigration court hearings, and provides legal advice to HSI and ERO on criminal and administrative customs- and immigration enforcement-related activities.

Management & Administration.—Manages ICE's financial and human resources, information technology, training for employees and special agents, sensitive property, facilities, and other assets.

Object Classification (in millions of dollars)


Identification code 070–0540–0–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 1,680 1,815 1,834
11.3 Other than full-time permanent 15 12 12
11.5 Other personnel compensation 328 351 356
11.8 Special personal services payments 1 2 2



11.9 Total personnel compensation 2,024 2,180 2,204
12.1 Civilian personnel benefits 859 922 932
21.0 Travel and transportation of persons 328 341 354
22.0 Transportation of things 9 10 12
23.1 Rental payments to GSA 300 266 315
23.2 Rental payments to others 11 8 8
23.3 Communications, utilities, and miscellaneous charges 68 70 80
25.1 Advisory and assistance services 202 200 231
25.2 Other services from non-Federal sources 153 109 120
25.3 Other goods and services from Federal sources 101 65 76
25.4 Operation and maintenance of facilities 1,383 1,267 1,166
25.6 Medical care 178 120 109
25.7 Operation and maintenance of equipment 178 73 85
25.8 Subsistence and support of persons 10 4 4
26.0 Supplies and materials 68 63 70
31.0 Equipment 127 37 41
32.0 Land and structures 16 16 18
42.0 Insurance claims and indemnities 28 25 29
91.0 Unvouchered 3 3 4



99.0 Direct obligations 6,046 5,779 5,858
99.0 Reimbursable obligations 124 155 155



99.9 Total new obligations 6,170 5,934 6,013

Employment Summary


Identification code 070–0540–0–1–751 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 18,639 19,638 19,701
2001 Reimbursable civilian full-time equivalent employment 380 270 270

[Automation modernization]

[For expenses of immigration and customs enforcement automated systems, $53,000,000, to remain available until September 30, 2018.] (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0543–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Automation Modernization, Immigration and Customs Enforcement (Direct) 40 53

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 26 16 16
1021 Recoveries of prior year unpaid obligations 4



1050 Unobligated balance (total) 30 16 16
Budget authority:
Appropriations, discretionary:
1100 Appropriation 26 53
1930 Total budgetary resources available 56 69 16
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 16 16 16

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 41 39 16
3010 Obligations incurred, unexpired accounts 40 53
3020 Outlays (gross) –35 –32 –11
3040 Recoveries of prior year unpaid obligations, unexpired –4
3041 Recoveries of prior year unpaid obligations, expired –3 –44



3050 Unpaid obligations, end of year 39 16 5
Memorandum (non-add) entries:
3100 Obligated balance, start of year 41 39 16
3200 Obligated balance, end of year 39 16 5

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 26 53
Outlays, gross:
4010 Outlays from new discretionary authority 32
4011 Outlays from discretionary balances 35 11



4020 Outlays, gross (total) 35 32 11
4180 Budget authority, net (total) 26 53
4190 Outlays, net (total) 35 32 11

Object Classification (in millions of dollars)


Identification code 070–0543–0–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
23.3 Communications, utilities, and miscellaneous charges 2 1
25.1 Advisory and assistance services 4 27
31.0 Equipment 34 25



99.9 Total new obligations 40 53

[Construction]Procurement, Construction, and Improvements

For necessary expenses for the administration and enforcement of the laws relating to customs and immigration, including automated systems and the planning, constructing, renovating, equipping, and maintaining of buildings and facilities, $50,230,000, of which $43,230,000 shall remain available until September 30, 2019, and of which $7,000,000 shall remain available until expended.

Program and Financing (in millions of dollars)


Identification code 070–0545–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Construction (Direct) 4 50

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 6 7 7
1021 Recoveries of prior year unpaid obligations 5



1050 Unobligated balance (total) 11 7 7
Budget authority:
Appropriations, discretionary:
1100 Appropriation 50
1930 Total budgetary resources available 11 7 57
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 7 7 7

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 47 30 26
3010 Obligations incurred, unexpired accounts 4 50
3020 Outlays (gross) –16 –4 –29
3040 Recoveries of prior year unpaid obligations, unexpired –5



3050 Unpaid obligations, end of year 30 26 47
Memorandum (non-add) entries:
3100 Obligated balance, start of year 47 30 26
3200 Obligated balance, end of year 30 26 47

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 50
Outlays, gross:
4010 Outlays from new discretionary authority 27
4011 Outlays from discretionary balances 16 4 2



4020 Outlays, gross (total) 16 4 29
4180 Budget authority, net (total) 50
4190 Outlays, net (total) 16 4 29

Procurement, Construction, and Improvements provide funds necessary for the planning, operational development, engineering and purchase of one or more assets prior to sustainment. Funding within this account is used for the acquisition and construction of U.S. Immigration and Customs Enforcement (ICE) facilities, as well as for Automation Modernization activities that strengthen information availability while improving information sharing across the Department of Homeland Security, ICE, and other partner organizations in a fully secure information technology environment.

Object Classification (in millions of dollars)


Identification code 070–0545–0–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
21.0 Travel and transportation of persons 1
25.1 Advisory and assistance services 25
25.4 Operation and maintenance of facilities 4 7
31.0 Equipment 17



99.0 Direct obligations 4 50



99.9 Total new obligations 4 50

Transportation Security Administration

Federal Funds

[Aviation security]Operations and Support

For necessary expenses of the Transportation Security Administration related to providing civil aviation security services, surface transportation security, the development of intelligence and vetting activities, transportation security support, and minor procurements, construction, and improvements pursuant to the Aviation and Transportation Security Act (Public Law 107–71; 115 Stat. 597; 49 U.S.C. 40101 note), [$5,719,437,000] $6,914,937,000, to remain available until September 30, [2017] 2018; of which not to exceed $7,650 shall be for official reception and representation expenses: Provided, [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 [2016] 2017 so as to result in a final fiscal year appropriation from the general fund estimated at not more than [$3,589,437,000: Provided further, That the funds deposited pursuant to section 44945 of title 49, United States Code, that are currently unavailable for obligation are hereby permanently cancelled: Provided further, That notwithstanding section 44923 of title 49, United States Code, for fiscal year 2016, any funds in the Aviation Security Capital Fund established by section 44923(h) of title 49, United States Code, may be used for the procurement and installation of explosives detection systems or for the issuance of other transaction agreements for the purpose of funding projects described in section 44923(a) of such title: Provided further, That notwithstanding any other provision of law, for the current fiscal year and each fiscal year hereafter, mobile explosives detection systems purchased and deployed using funds made available under this heading may be moved and redeployed to meet evolving passenger and baggage screening security priorities at airports: Provided further, That none of the funds made available in this Act may be used for any recruiting or hiring of personnel into the Transportation Security Administration that would cause the agency to exceed a staffing level of 45,000 full-time equivalent screeners: Provided further, That the preceding proviso shall not apply to personnel hired as part-time employees:] $4,794,985,000: Provided further, That the Administrator of the Transportation Security Administration shall submit to the Committees on Appropriations of the Senate and the House of Representatives, a semiannual report updating information on a strategy to increase the number of air passengers eligible for expedited screening as specified under this heading in Public Law 114–4: [Provided further, That not later than 90 days after the date of enactment of this Act, the Secretary of Homeland Security shall submit to the Committees on Appropriations of the Senate and the House of Representatives a detailed report on—(1) the Department of Homeland Security efforts and resources being devoted to develop more advanced integrated passenger screening technologies for the most effective security of passengers and baggage at the lowest possible operating and acquisition costs, including projected funding levels for each fiscal year for the next 5 years or until project completion, whichever is earlier;(2) how the Transportation Security Administration is deploying its existing passenger and baggage screener workforce in the most cost-effective manner; and(3) labor savings from the deployment of improved technologies for passenger and baggage screening, including high-speed baggage screening, and how those savings are being used to offset security costs or reinvested to address security vulnerabilities:] Provided further, That Members of the United States House of Representatives and the 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, Deputy Attorney General, Assistant Attorneys General, and the United States 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. (Department of Homeland Security Appropriations Act, 2016.)

Special and Trust Fund Receipts (in millions of dollars)


Identification code 070–0550–0–1–400 2015 actual 2016 est. 2017 est.

0100 Balance, start of year 21 20 18
0198 Common Appropriations Structure adjustment to Procurement, Construction, and Improvements, TSA –17



0199 Balance, start of year 21 20 1
Receipts:
Current law:
1120 Fees, Aviation Security Capital Fund 250 250
1130 Unclaimed Checkpoint Money 1



1199 Total current law receipts 251 250



1999 Total receipts 251 250



2000 Total: Balances and receipts 272 270 1
Appropriations:
Current law:
2101 Aviation Security –1
2101 Aviation Security –250 –250
2103 Aviation Security –18 –18
2132 Aviation Security 18 17



2199 Total current law appropriations –251 –251



2999 Total appropriations –251 –251
5098 Rounding adjustment –1 –1



5099 Balance, end of year 20 18 1

Program and Financing (in millions of dollars)


Identification code 070–0550–0–1–400 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Aviation Security (Direct) 6,083 5,719 7,128
0801 Aviation Security (Reimbursable) 1 4 7



0900 Total new obligations 6,084 5,723 7,135

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 862 487 578
1001 Discretionary unobligated balance brought fwd, Oct 1 635 317
1020 Adjustment of unobligated bal brought forward, Oct 1 –1
1021 Recoveries of prior year unpaid obligations 36



1050 Unobligated balance (total) 897 487 578
Budget authority:
Appropriations, discretionary:
1100 Appropriation 3,553 3,587 4,795
1101 Appropriation (special or trust fund) 1
1120 Appropriations transferred to other accts [070–0554] –20
1131 Unobligated balance of appropriations permanently reduced –203 –158



1160 Appropriation, discretionary (total) 3,331 3,429 4,795
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 250 250
1203 Appropriation (previously unavailable) 18 18
1232 Appropriations and/or unobligated balance of appropriations temporarily reduced –18 –17



1260 Appropriations, mandatory (total) 250 251
Spending authority from offsetting collections, discretionary:
1700 Offsetting Collections - Passenger Security Fee 2,093 2,134 2,124
1700 Offsetting Collections - TWIC 96
1700 Offsetting Collections - HAZMAT CDL 21
1700 Offsetting Collections - Commercial Aviation and Airport 7
1700 Offsetting Collections - Air Cargo 4
1700 Offsetting Collections - Pre-Check 80
1700 Reimbursables 3



1750 Spending auth from offsetting collections, disc (total) 2,093 2,134 2,335
Spending authority from offsetting collections, mandatory:
1800 Alien Flight School 5
1900 Budget authority (total) 5,674 5,814 7,135
1930 Total budgetary resources available 6,571 6,301 7,713
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 487 578 578

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 3,046 2,821 2,622
3001 Adjustments to unpaid obligations, brought forward, Oct 1 1
3010 Obligations incurred, unexpired accounts 6,084 5,723 7,135
3011 Obligations incurred, expired accounts 5
3020 Outlays (gross) –6,087 –5,922 –7,377
3040 Recoveries of prior year unpaid obligations, unexpired –36
3041 Recoveries of prior year unpaid obligations, expired –192



3050 Unpaid obligations, end of year 2,821 2,622 2,380
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –1 –1 –1



3090 Uncollected pymts, Fed sources, end of year –1 –1 –1
Memorandum (non-add) entries:
3100 Obligated balance, start of year 3,046 2,820 2,621
3200 Obligated balance, end of year 2,820 2,621 2,379

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 5,424 5,563 7,130
Outlays, gross:
4010 Outlays from new discretionary authority 4,548 4,706 5,826
4011 Outlays from discretionary balances 1,317 960 1,391



4020 Outlays, gross (total) 5,865 5,666 7,217
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1
4033 Non-Federal sources –9 –4 –7
4034 Offsetting governmental collections –2,086 –2,130 –2,328



4040 Offsets against gross budget authority and outlays (total) –2,096 –2,134 –2,335
Additional offsets against gross budget authority only:
4052 Offsetting collections credited to expired accounts 3



4070 Budget authority, net (discretionary) 3,331 3,429 4,795
4080 Outlays, net (discretionary) 3,769 3,532 4,882
Mandatory:
4090 Budget authority, gross 250 251 5
Outlays, gross:
4100 Outlays from new mandatory authority 10 88 2
4101 Outlays from mandatory balances 212 168 158



4110 Outlays, gross (total) 222 256 160
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4124 Offsetting governmental collections –5
4180 Budget authority, net (total) 3,581 3,680 4,795
4190 Outlays, net (total) 3,991 3,788 5,037

Memorandum (non-add) entries:
5093 Expired unavailable balance, SOY: Offsetting collections 104

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


2015 actual 2016 est. 2017 est.

Enacted/requested:
Budget Authority 3,581 3,680 4,795
Outlays 3,991 3,788 5,037
Legislative proposal, not subject to PAYGO:
Budget Authority –909
Outlays –909
Total:
Budget Authority 3,581 3,680 3,886
Outlays 3,991 3,788 4,128

Operations and Support funds necessary operations, mission support, and associated management and administration costs. The FY 2017 President's Budget proposes the Congress rename the legacy Transportation Security Administration's Aviation Security account as the Operations and Support account. This proposal realigns portions of the funding and activities to this account from the current Surface Transportation Security, Intelligence and Vetting, and Transportation Security Support accounts. In addition, this proposal realigns portions of the funding and activities from the current Aviation Security account to the newly proposed Procurement, Construction, and Improvement and Research and Development accounts.

Object Classification (in millions of dollars)


Identification code 070–0550–0–1–400 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 2,348 2,147 2,870
11.3 Other than full-time permanent 248 227 274
11.5 Other personnel compensation 455 440 480
11.8 Special personal services payments 5 2 2



11.9 Total personnel compensation 3,056 2,816 3,626
12.1 Civilian personnel benefits 1,189 1,077 1,340
13.0 Benefits for former personnel 4 4 6
21.0 Travel and transportation of persons 174 170 230
22.0 Transportation of things 1 1 1
23.1 Rental payments to GSA 121 123 145
23.2 Rental payments to others 59 58 72
23.3 Communications, utilities, and miscellaneous charges 21 21 35
24.0 Printing and reproduction 1 1 3
25.1 Advisory and assistance services 468 465 570
25.2 Other services from non-Federal sources 258 251 277
25.3 Other goods and services from Federal sources 76 77 105
25.4 Operation and maintenance of facilities 30 30 40
25.6 Medical care 1 1 1
25.7 Operation and maintenance of equipment 290 281 310
25.8 Subsistence and support of persons 3 3 4
26.0 Supplies and materials 64 67 70
31.0 Equipment 162 170 180
32.0 Land and structures 13 13 14
41.0 Grants, subsidies, and contributions 89 87 95
42.0 Insurance claims and indemnities 3 3 4



99.0 Direct obligations 6,083 5,719 7,128
99.0 Reimbursable obligations 1 4 7



99.9 Total new obligations 6,084 5,723 7,135

Employment Summary


Identification code 070–0550–0–1–400 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 51,712 51,576 51,558

Aviation Security

(Legislative proposal, not subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 070–0550–2–1–400 2015 actual 2016 est. 2017 est.

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation –909
Spending authority from offsetting collections, discretionary:
1700 Passenger Security Fee 489
1700 Aviation Security Infrastructure Fee 420



1750 Spending auth from offsetting collections, disc (total) 909

Budget authority and outlays, net:
Discretionary:
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4034 Offsetting governmental collections –909
4180 Budget authority, net (total) –909
4190 Outlays, net (total) –909

[Surface transportation security]

[For necessary expenses of the Transportation Security Administration related to surface transportation security activities, $110,798,000, to remain available until September 30, 2017.] (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0551–0–1–401 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Surface Transportation Security (Direct) 129 118

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 32 21
1010 Unobligated balance transfer to other accts [070–0102] –5



1050 Unobligated balance (total) 27 21
Budget authority:
Appropriations, discretionary:
1100 Appropriation 124 111
1120 Appropriations transferred to other acct [070–0800] –1
1131 Unobligated balance of appropriations permanently reduced –14



1160 Appropriation, discretionary (total) 123 97
1930 Total budgetary resources available 150 118
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 21

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 27 36 57
3010 Obligations incurred, unexpired accounts 129 118
3020 Outlays (gross) –119 –97 –25
3041 Recoveries of prior year unpaid obligations, expired –1



3050 Unpaid obligations, end of year 36 57 32
Memorandum (non-add) entries:
3100 Obligated balance, start of year 27 36 57
3200 Obligated balance, end of year 36 57 32

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 123 97
Outlays, gross:
4010 Outlays from new discretionary authority 91 68
4011 Outlays from discretionary balances 28 29 25



4020 Outlays, gross (total) 119 97 25
4180 Budget authority, net (total) 123 97
4190 Outlays, net (total) 119 97 25

Object Classification (in millions of dollars)


Identification code 070–0551–0–1–401 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 64 61
11.5 Other personnel compensation 7 6



11.9 Total personnel compensation 71 67
12.1 Civilian personnel benefits 27 26
21.0 Travel and transportation of persons 3 3
23.2 Rental payments to others 2 1
25.1 Advisory and assistance services 19 14
25.3 Other goods and services from Federal sources 1 1
25.7 Operation and maintenance of equipment 3 3
26.0 Supplies and materials 1 1
31.0 Equipment 2 2



99.9 Total new obligations 129 118

Employment Summary


Identification code 070–0551–0–1–401 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 843 761

[Intelligence and vetting]

[For necessary expenses for the development and implementation of intelligence and vetting activities, $236,693,000, to remain available until September 30, 2017.] (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0557–0–1–400 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Intelligence and Vetting 204 198
0002 Fees 149 168



0799 Total direct obligations 353 366
0801 Intelligence and Vetting (Reimbursable) 1 3



0900 Total new obligations 354 369

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 82 139 209
1001 Discretionary unobligated balance brought fwd, Oct 1 74 30
1020 Adjustment of unobligated bal brought forward, Oct 1 1
1021 Recoveries of prior year unpaid obligations 8



1050 Unobligated balance (total) 91 139 209
Budget authority:
Appropriations, discretionary:
1100 Appropriation 219 237
Spending authority from offsetting collections, discretionary:
1700 Offsetting collections (cash) - TWIC 57 82
1700 Offsetting collections (cash) - HAZMAT CDL 20 21
1700 Offsetting collections (cash) - Comm Aviation and Airport (formerly known as SIDA) 8 7
1700 Reimbursable Agreements 1 3
1700 Offsetting collections (cash) - Air Cargo (starting FY13, incl. IAC and CCSP) 5 4
1700 Offsetting collections (cash) - Pre-Check 87 80
1700 Offsetting collections (cash) - GA at DCA 1



1750 Spending auth from offsetting collections, disc (total) 179 197
Spending authority from offsetting collections, mandatory:
1800 Collected 5 5
1900 Budget authority (total) 403 439
1930 Total budgetary resources available 494 578 209
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year 139 209 209

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 162 163 199
3001 Adjustments to unpaid obligations, brought forward, Oct 1 –1
3010 Obligations incurred, unexpired accounts 354 369
3011 Obligations incurred, expired accounts 13
3020 Outlays (gross) –337 –333 –199
3040 Recoveries of prior year unpaid obligations, unexpired –8
3041 Recoveries of prior year unpaid obligations, expired –20



3050 Unpaid obligations, end of year 163 199
Memorandum (non-add) entries:
3100 Obligated balance, start of year 161 163 199
3200 Obligated balance, end of year 163 199

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 398 434
Outlays, gross:
4010 Outlays from new discretionary authority 209 206
4011 Outlays from discretionary balances 124 122 199



4020 Outlays, gross (total) 333 328 199
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1 –3
4034 Offsetting governmental collections –178 –194



4040 Offsets against gross budget authority and outlays (total) –179 –197



4070 Budget authority, net (discretionary) 219 237
4080 Outlays, net (discretionary) 154 131 199
Mandatory:
4090 Budget authority, gross 5 5
Outlays, gross:
4100 Outlays from new mandatory authority 1 2
4101 Outlays from mandatory balances 3 3



4110 Outlays, gross (total) 4 5
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4124 Offsetting governmental collections –5 –5
4180 Budget authority, net (total) 219 237
4190 Outlays, net (total) 153 131 199

Object Classification (in millions of dollars)


Identification code 070–0557–0–1–400 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 68 70
11.3 Other than full-time permanent 1 1
11.5 Other personnel compensation 2 2



11.9 Total personnel compensation 71 73
12.1 Civilian personnel benefits 22 23
21.0 Travel and transportation of persons 1 1
23.2 Rental payments to others 6 6
23.3 Communications, utilities, and miscellaneous charges 1 1
24.0 Printing and reproduction 1 1
25.1 Advisory and assistance services 175 185
25.2 Other services from non-Federal sources 7 7
25.3 Other goods and services from Federal sources 24 24
25.4 Operation and maintenance of facilities 1 1
25.7 Operation and maintenance of equipment 6 6
26.0 Supplies and materials 1 1
31.0 Equipment 37 39



99.0 Direct obligations 353 368
99.0 Reimbursable obligations 1 1



99.9 Total new obligations 354 369

Employment Summary


Identification code 070–0557–0–1–400 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 768 818

[Transportation security support]

[For necessary expenses of the Transportation Security Administration related to transportation security support pursuant to the Aviation and Transportation Security Act (Public Law 107–71; 115 Stat. 597; 49 U.S.C. 40101 note), $924,015,000, to remain available until September 30, 2017.] (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0554–0–1–400 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Transportation Security Support (Direct) 1,004 1,043
0801 Reimbursable program activity 1



0900 Total new obligations 1,005 1,043

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 142 119
1021 Recoveries of prior year unpaid obligations 45



1050 Unobligated balance (total) 187 119
Budget authority:
Appropriations, discretionary:
1100 Appropriation 917 924
1121 Appropriations transferred from other acct [070–0550] 20



1160 Appropriation, discretionary (total) 937 924
Spending authority from offsetting collections, discretionary:
1700 Collected 1
1900 Budget authority (total) 938 924
1930 Total budgetary resources available 1,125 1,043
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year 119

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 620 663 781
3010 Obligations incurred, unexpired accounts 1,005 1,043
3011 Obligations incurred, expired accounts 3
3020 Outlays (gross) –892 –925 –522
3040 Recoveries of prior year unpaid obligations, unexpired –45
3041 Recoveries of prior year unpaid obligations, expired –28



3050 Unpaid obligations, end of year 663 781 259
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –1 –1 –1



3090 Uncollected pymts, Fed sources, end of year –1 –1 –1
Memorandum (non-add) entries:
3100 Obligated balance, start of year 619 662 780
3200 Obligated balance, end of year 662 780 258

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 938 924
Outlays, gross:
4010 Outlays from new discretionary authority 365 462
4011 Outlays from discretionary balances 527 463 522



4020 Outlays, gross (total) 892 925 522
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4033 Non-Federal sources –2
Additional offsets against gross budget authority only:
4052 Offsetting collections credited to expired accounts 1



4070 Budget authority, net (discretionary) 937 924
4080 Outlays, net (discretionary) 890 925 522
4180 Budget authority, net (total) 937 924
4190 Outlays, net (total) 890 925 522

Object Classification (in millions of dollars)


Identification code 070–0554–0–1–400 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 171 180
11.3 Other than full-time permanent 3 3
11.5 Other personnel compensation 5 5



11.9 Total personnel compensation 179 188
12.1 Civilian personnel benefits 55 60
13.0 Benefits for former personnel 8 8
21.0 Travel and transportation of persons 9 9
23.1 Rental payments to GSA 3
23.2 Rental payments to others 22 23
23.3 Communications, utilities, and miscellaneous charges 74 80
25.1 Advisory and assistance services 434 447
25.2 Other services from non-Federal sources 7 7
25.3 Other goods and services from Federal sources 101 105
25.4 Operation and maintenance of facilities 11 11
25.7 Operation and maintenance of equipment 18 18
26.0 Supplies and materials 2 2
31.0 Equipment 61 64
32.0 Land and structures 20 20



99.0 Direct obligations 1,004 1,042
99.0 Reimbursable obligations 1 1



99.9