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 Total new obligations 1,005 1,043

Employment Summary


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

1001 Direct civilian full-time equivalent employment 1,693 1,737

Procurement, Construction, and Improvements

For necessary expenses of the Transportation Security Administration for procurement, construction, and improvement pursuant to the Aviation Transportation Security Act (Public Law 107–71; 115 Stat. 597; 49 U.S.C. 40101 note), $206,093,000, to remain available until September 30, 2018: 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, notwithstanding section 44923 of title 49, United States Code, for fiscal year 2017, 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, 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, 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.

Special and Trust Fund Receipts (in millions of dollars)


Identification code 070–0410–0–1–400 2015 actual 2016 est. 2017 est.

0100 Balance, start of year
0198 Common Appropriations Structure adjustment from Aviation Security 17



0199 Balance, start of year 17
Receipts:
Current law:
1120 Fees, Aviation Security Capital Fund 250



2000 Total: Balances and receipts 267
Appropriations:
Current law:
2101 Procurement, Construction, and Improvements –250
2103 Procurement, Construction, and Improvements –17



2199 Total current law appropriations –267



2999 Total appropriations –267



5099 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 070–0410–0–1–400 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Screening Technology 473

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 206
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 250
1203 Appropriation (previously unavailable) 17



1260 Appropriations, mandatory (total) 267
1900 Budget authority (total) 473
1930 Total budgetary resources available 473

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 473
3020 Outlays (gross) –166



3050 Unpaid obligations, end of year 307
Memorandum (non-add) entries:
3200 Obligated balance, end of year 307

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 206
Outlays, gross:
4010 Outlays from new discretionary authority 72
Mandatory:
4090 Budget authority, gross 267
Outlays, gross:
4100 Outlays from new mandatory authority 94
4180 Budget authority, net (total) 473
4190 Outlays, net (total) 166

Procurement, Construction, and Improvements provides funds necessary for the planning, operational development, engineering and purchase of one or more assets prior to sustainment. The 2017 President's Budget requests the Congress establish a Procurement, Construction, and Improvement account under the Transportation Security Administration. The 2017 request realigns a portion of funding activities to this new account from the current Transportation Security Administration's Aviation Security and Intelligence and Vetting accounts.

Object Classification (in millions of dollars)


Identification code 070–0410–0–1–400 2015 actual 2016 est. 2017 est.

11.1 Direct obligations: Personnel compensation: Full-time permanent 21



11.9 Total personnel compensation 21
12.1 Civilian personnel benefits 6
21.0 Travel and transportation of persons 1
23.2 Rental payments to others 1
23.3 Communications, utilities, and miscellaneous charges 1
25.1 Advisory and assistance services 286
25.3 Other goods and services from Federal sources 6
25.4 Operation and maintenance of facilities 2
25.7 Operation and maintenance of equipment 10
25.8 Subsistence and support of persons 1
31.0 Equipment 138



99.9 Total new obligations 473

Employment Summary


Identification code 070–0410–0–1–400 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 177

Research and Development

For necessary expenses of the Transportation Security Administration for applied scientific research and development pursuant to the Aviation Transportation Security Act (Public Law 107–71; Stat.597; 49 U.S.C. 40101 note), $5,000,000, to remain available until September 30, 2018.

Program and Financing (in millions of dollars)


Identification code 070–0802–0–1–400 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Research and Development 5



0900 Total new obligations (object class 25.5) 5

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

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 5
3020 Outlays (gross) –2



3050 Unpaid obligations, end of year 3
Memorandum (non-add) entries:
3200 Obligated balance, end of year 3

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 5
Outlays, gross:
4010 Outlays from new discretionary authority 2
4180 Budget authority, net (total) 5
4190 Outlays, net (total) 2

Research and Development includes funds necessary for supporting the search for new or refined knowledge and ideas and for the application or use of such knowledge and ideas for the development of new or improved products and processes with the expectation of maintaining or increasing national economic productive capacity or yielding other future benefits. The 2017 request realigns a portion of funding activities to this new account from the current Transportation Security Administration's Aviation Security account.

United States Coast Guard

Federal Funds

Operating expenses

For necessary expenses for the operations and maintenance of the Coast Guard, not otherwise provided for; purchase or lease of not to exceed 25 passenger motor vehicles, which shall be for replacement only; purchase or lease of small boats for contingent and emergent requirements (at a unit cost of no more than $700,000) and repairs and service-life replacements, not to exceed a total of $31,000,000; purchase or lease of boats necessary for overseas deployments and activities; purchase or lease of other equipment (at a unit cost of no more than $250,000); minor shore construction projects not exceeding $1,000,000 in total cost on any location; payments pursuant to section 156 of Public Law 97–377 (42 U.S.C. 402 note; 96 Stat. 1920); and recreation and welfare; [$7,061,490,000] $6,986,815,000, of which [$500,002,000] $340,000,000 shall be for defense-related activities [, of which $160,002,000 is designated by the Congress for Overseas Contingency Operations/Global War on Terrorism pursuant to section 251(b)(2)(A)(ii) of the Balanced Budget and Emergency Deficit Control Act of 1985]; of which $24,500,000 shall be derived from the Oil Spill Liability Trust Fund to carry out the purposes of section 1012(a)(5) of the Oil Pollution Act of 1990 (33 U.S.C. 2712(a)(5)); and of which not to exceed $23,000 shall be for official reception and representation expenses: Provided, That none of the funds made available by this Act shall be for expenses incurred for recreational vessels under section 12114 of title 46, United States Code, except to the extent fees are collected from owners of yachts and credited to this appropriation: Provided further, That to the extent fees are insufficient to pay expenses of recreational vessel documentation under such section 12114, and there is a backlog of recreational vessel applications, then personnel performing non-recreational vessel documentation functions under subchapter II of chapter 121 of title 46, United States Code, may perform documentation under section 12114: [Provided further, That of the funds provided under this heading, $85,000,000 shall be withheld from obligation for Coast Guard Headquarters Directorates until a future-years capital investment plan for fiscal years 2017 through 2021, as specified under the heading "Coast Guard, Acquisition, Construction, and Improvements" of this Act, is submitted to the Committees on Appropriations of the Senate and the House of Representatives: Provided further, That funds made available under this heading for Overseas Contingency Operations/Global War on Terrorism may be allocated by program, project, and activity, notwithstanding section 503 of this Act:] Provided further, That without regard to the limitation as to time and condition of section 503(d) of this Act, after June 30, up to $10,000,000 may be reprogrammed to or from Military Pay and Allowances in accordance with subsections (a), (b), and (c) of section 503. (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0610–0–1–999 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Maritime 7,043 7,054 6,987



0600 Total direct program 7,043 7,054 6,987
0801 Operating Expenses (Reimbursable) 181 255 253



0900 Total new obligations 7,224 7,309 7,240

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 3 1 8
1012 Unobligated balance transfers between expired and unexpired accounts 17 8



1050 Unobligated balance (total) 20 9 8
Budget authority:
Appropriations, discretionary:
1100 Appropriation 7,019 7,037 6,962
1131 Unobligated balance of appropriations permanently reduced –3 –9



1160 Appropriation, discretionary (total) 7,016 7,028 6,962
Spending authority from offsetting collections, discretionary:
1700 Collected 160 280 278
1701 Change in uncollected payments, Federal sources 47



1750 Spending auth from offsetting collections, disc (total) 207 280 278
1900 Budget authority (total) 7,223 7,308 7,240
1930 Total budgetary resources available 7,243 7,317 7,248
Memorandum (non-add) entries:
1940 Unobligated balance expiring –18
1941 Unexpired unobligated balance, end of year 1 8 8

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 1,942 1,983 1,776
3010 Obligations incurred, unexpired accounts 7,224 7,309 7,240
3011 Obligations incurred, expired accounts 31
3020 Outlays (gross) –7,093 –7,516 –7,247
3041 Recoveries of prior year unpaid obligations, expired –121



3050 Unpaid obligations, end of year 1,983 1,776 1,769
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –66 –73 –73
3070 Change in uncollected pymts, Fed sources, unexpired –47
3071 Change in uncollected pymts, Fed sources, expired 40



3090 Uncollected pymts, Fed sources, end of year –73 –73 –73
Memorandum (non-add) entries:
3100 Obligated balance, start of year 1,876 1,910 1,703
3200 Obligated balance, end of year 1,910 1,703 1,696

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 7,223 7,308 7,240
Outlays, gross:
4010 Outlays from new discretionary authority 5,573 5,730 5,738
4011 Outlays from discretionary balances 1,520 1,786 1,509



4020 Outlays, gross (total) 7,093 7,516 7,247
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –187 –280 –278
4033 Non-Federal sources –4



4040 Offsets against gross budget authority and outlays (total) –191 –280 –278
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –47
4052 Offsetting collections credited to expired accounts 31



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



4070 Budget authority, net (discretionary) 7,016 7,028 6,962
4080 Outlays, net (discretionary) 6,902 7,236 6,969
4180 Budget authority, net (total) 7,016 7,028 6,962
4190 Outlays, net (total) 6,902 7,236 6,969

Funding requested in the Operating Expenses account supports the operations of the Coast Guard as it carries out its duties as a maritime, military, multi-mission operating agency and one of the five armed forces. To fulfill its mission, the Coast Guard employs multipurpose vessels, aircraft, and shore units, strategically located along the coasts and inland waterways of the United States. The account funds operations and maintenance of these assets, and sustainment of new and existing Coast Guard Programs, Projects, and Activities, and personnel. In 2018, the Department will continue to request funding for Coast Guard operating expenses under this account, but plans to re-title this account as "Operations and Support."

Object Classification (in millions of dollars)


Identification code 070–0610–0–1–999 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 556 570 590
11.3 Other than full-time permanent 4 4 4
11.5 Other personnel compensation 17 17 18
11.6 Military personnel - basic allowance for housing 733 742 758
11.7 Military personnel 1,892 1,938 1,949
11.8 Special personal services payments 7 7 7



11.9 Total personnel compensation 3,209 3,278 3,326
12.1 Civilian personnel benefits 192 197 205
12.2 Military personnel benefits 250 256 257
13.0 Benefits for former personnel 6 7 7
21.0 Travel and transportation of persons 193 180 189
22.0 Transportation of things 82 68 78
23.1 Rental payments to GSA 53 50 47
23.2 Rental payments to others 31 30 30
23.3 Communications, utilities, and miscellaneous charges 181 181 179
24.0 Printing and reproduction 4 5 5
25.1 Advisory and assistance services 181 177 164
25.2 Other services from non-Federal sources 892 807 766
25.3 Other goods and services from Federal sources 217 217 216
25.4 Operation and maintenance of facilities 226 211 193
25.6 Medical care 302 320 327
25.7 Operation and maintenance of equipment 130 170 161
25.8 Subsistence and support of persons 1 1 1
26.0 Supplies and materials 761 739 709
31.0 Equipment 109 136 105
32.0 Land and structures 22 23 21
42.0 Insurance claims and indemnities 1 1 1



99.0 Direct obligations 7,043 7,054 6,987
99.0 Reimbursable obligations 181 255 253



99.9 Total new obligations 7,224 7,309 7,240

Employment Summary


Identification code 070–0610–0–1–999 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 6,980 7,478 7,548
1101 Direct military average strength employment 38,724 40,449 40,699
2001 Reimbursable civilian full-time equivalent employment 180 185 218
2101 Reimbursable military average strength employment 537 548 574

Environmental compliance and restoration

For necessary expenses to carry out the environmental compliance and restoration functions of the Coast Guard under chapter 19 of title 14, United States Code, [$13,221,000] $13,315,000, to remain available until September 30, [2020] 2021. (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0611–0–1–304 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Environmental Compliance 12 29 13

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 15 16



1050 Unobligated balance (total) 15 16
Budget authority:
Appropriations, discretionary:
1100 Appropriation 13 13 13
1930 Total budgetary resources available 28 29 13
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 16

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 9 13 29
3010 Obligations incurred, unexpired accounts 12 29 13
3020 Outlays (gross) –8 –13 –13



3050 Unpaid obligations, end of year 13 29 29
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 8 12 28
3200 Obligated balance, end of year 12 28 28

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 13 13 13
Outlays, gross:
4010 Outlays from new discretionary authority 3 6 6
4011 Outlays from discretionary balances 5 7 7



4020 Outlays, gross (total) 8 13 13
4180 Budget authority, net (total) 13 13 13
4190 Outlays, net (total) 8 13 13

Funding requested in this account will be used by the Coast Guard to satisfy obligations arising under chapter 19 of title 14 of the United States Code related to Environmental Compliance and Restoration. This includes environmental cleanup, sustainment, and restoration of current and former contaminated Coast Guard facilities, and engineering remedies for Coast Guard assets, to comply with environmental laws and prevent contamination and environmental damage. In 2018, the Department plans to request funding for environmental compliance and restoration under the "Operations and Support" account.

Object Classification (in millions of dollars)


Identification code 070–0611–0–1–304 2015 actual 2016 est. 2017 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 2 3 3
12.1 Civilian personnel benefits 1 1 1
25.2 Other services from non-Federal sources 9 25 9



99.9 Total new obligations 12 29 13

Employment Summary


Identification code 070–0611–0–1–304 2015 actual 2016 est. 2017 est.

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

Reserve training

For necessary expenses of the Coast Guard Reserve, as authorized by law; operations and maintenance of the Coast Guard reserve program; personnel and training costs; and equipment and services; [$110,614,000] $112,302,000. (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0612–0–1–403 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Reserve Training 114 110 112

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 115 111 112
1131 Unobligated balance of appropriations permanently reduced –1



1160 Appropriation, discretionary (total) 115 110 112
1930 Total budgetary resources available 115 110 112
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 12 9 5
3010 Obligations incurred, unexpired accounts 114 110 112
3011 Obligations incurred, expired accounts 3
3020 Outlays (gross) –115 –114 –112
3041 Recoveries of prior year unpaid obligations, expired –5



3050 Unpaid obligations, end of year 9 5 5
Memorandum (non-add) entries:
3100 Obligated balance, start of year 12 9 5
3200 Obligated balance, end of year 9 5 5

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 115 110 112
Outlays, gross:
4010 Outlays from new discretionary authority 105 105 107
4011 Outlays from discretionary balances 10 9 5



4020 Outlays, gross (total) 115 114 112
4180 Budget authority, net (total) 115 110 112
4190 Outlays, net (total) 115 114 112

Funding requested in this account will support the training of Coast Guard Reserve Forces so they are prepared to provide qualified personnel to augment active duty forces in the event of conflict, national emergency, or natural and manmade disasters. Reservists maintain their readiness through formal training, mobilization exercises, and duty alongside regular Coast Guard members during routine and emergency operations. Reservists will continue to serve as a cost-effective surge force for response to man-made and natural disasters. In 2018, the Department plans to request funding for Reserve training under the "Operations and Support" account.

Object Classification (in millions of dollars)


Identification code 070–0612–0–1–403 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 6 6 6
11.6 Military personnel - basic allowance for housing 10 10 10
11.7 Military personnel 69 70 72



11.9 Total personnel compensation 85 86 88
12.1 Civilian personnel benefits 2 2 2
12.2 Military personnel benefits 7 7 7
21.0 Travel and transportation of persons 7 5 5
22.0 Transportation of things 1 1 1
23.3 Communications, utilities, and miscellaneous charges 1 1 1
25.8 Subsistence and support of persons 4 3 3
26.0 Supplies and materials 7 5 5



99.9 Total new obligations 114 110 112

Employment Summary


Identification code 070–0612–0–1–403 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 85 89 89
1101 Direct military average strength employment 371 327 327

Acquisition, construction, and improvements

For necessary expenses of acquisition, construction, renovation, and improvement of aids to navigation, shore facilities, vessels, and aircraft, including equipment related thereto; and maintenance, rehabilitation, lease, and operation of facilities and equipment; as authorized by law; [$1,945,169,000] $1,136,788,000; of which $20,000,000 shall be derived from the Oil Spill Liability Trust Fund to carry out the purposes of section 1012(a)(5) of the Oil Pollution Act of 1990 (33 U.S.C. 2712(a)(5)); and of which the following amounts shall be available until September 30, [2020] 2021 (except as subsequently specified): [$21,000,000 for military family housing; $1,264,400,000] $704,100,000 to acquire, effect major repairs to, renovate, or improve vessels, small boats, and related equipment[;], of which $240,000,000 is for acquisition of four Fast Cutter Response Cutters and of which $98,367,000, to remain available until September 30, 2018, is for National Security Cutter post-delivery activities; [$295,000,000] $201,300,000 to acquire, effect major repairs to, renovate, or improve aircraft or increase aviation capability; [$65,100,000] $59,355,000 for other acquisition programs; [$181,600,000] $51,100,000 for shore facilities and aids to navigation, including facilities at Department of Defense installations used by the Coast Guard; and [$118,069,000] $120,933,000, to remain available until September 30, [2016] 2017, for personnel compensation and benefits and related costs[: Provided, That of the funds provided by this Act, not less than $640,000,000 shall be immediately available and allotted to contract for the production of the ninth National Security Cutter notwithstanding the availability of funds for post-production costs: Provided further, That the Commandant of the Coast Guard shall submit to the Congress, 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, a future-years capital investment plan as described in the second proviso under the heading "Coast Guard, Acquisition, Construction, and Improvements" in the Department of Homeland Security Appropriations Act, 2015 (Public Law 114–4), which shall be subject to the requirements in the third and fourth provisos under such heading]. (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0613–0–1–403 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Assets and Facilities 1,247 1,538 1,703



0600 Total Direct Program 1,247 1,538 1,703
0801 Acquisition, Construction, and Improvements (Reimbursable) 23 36 12



0900 Total new obligations 1,270 1,574 1,715

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 769 676 1,060
1012 Unobligated balance transfers between expired and unexpired accounts 2
1021 Recoveries of prior year unpaid obligations 20



1050 Unobligated balance (total) 791 676 1,060
Budget authority:
Appropriations, discretionary:
1100 Appropriation 1,205 1,925 1,117
1121 Appropriations transferred from other acct [070–0530] 5
1131 Unobligated balance of appropriations permanently reduced –63 –23



1160 Appropriation, discretionary (total) 1,147 1,902 1,117
Spending authority from offsetting collections, discretionary:
1700 Collected 34 56 32
1701 Change in uncollected payments, Federal sources 4



1750 Spending auth from offsetting collections, disc (total) 38 56 32
1900 Budget authority (total) 1,185 1,958 1,149
1930 Total budgetary resources available 1,976 2,634 2,209
Memorandum (non-add) entries:
1940 Unobligated balance expiring –30
1941 Unexpired unobligated balance, end of year 676 1,060 494

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 2,826 2,545 2,615
3010 Obligations incurred, unexpired accounts 1,270 1,574 1,715
3011 Obligations incurred, expired accounts 10
3020 Outlays (gross) –1,521 –1,504 –1,563
3040 Recoveries of prior year unpaid obligations, unexpired –20
3041 Recoveries of prior year unpaid obligations, expired –20



3050 Unpaid obligations, end of year 2,545 2,615 2,767
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –34 –38 –38
3070 Change in uncollected pymts, Fed sources, unexpired –4



3090 Uncollected pymts, Fed sources, end of year –38 –38 –38
Memorandum (non-add) entries:
3100 Obligated balance, start of year 2,792 2,507 2,577
3200 Obligated balance, end of year 2,507 2,577 2,729

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1,185 1,958 1,149
Outlays, gross:
4010 Outlays from new discretionary authority 206 343 242
4011 Outlays from discretionary balances 1,315 1,161 1,321



4020 Outlays, gross (total) 1,521 1,504 1,563
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –34 –56 –32
4033 Non-Federal sources –1



4040 Offsets against gross budget authority and outlays (total) –35 –56 –32
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –4
4052 Offsetting collections credited to expired accounts 1



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



4070 Budget authority, net (discretionary) 1,147 1,902 1,117
4080 Outlays, net (discretionary) 1,486 1,448 1,531
4180 Budget authority, net (total) 1,147 1,902 1,117
4190 Outlays, net (total) 1,486 1,448 1,531

Funding requested in this account provides for the acquisition, construction, and improvement of vessels, aircraft, information management resources, shore facilities, and aids to navigation required to execute the Coast Guard's missions and achieve its performance goals. With the funding provided in 2017, the Coast Guard will accelerate the acquisition of a new polar-class icebreaker to begin production activities in 2020. The Coast Guard will continue the recapitalization of boats, major cutters and patrol boats, aircraft, and Command, Control, Communications, Computers, Intelligence, Surveillance and Reconnaissance systems. Furthermore, the Coast Guard will continue fleet sustainment projects to enhance and extend the service life of selected existing aircraft and cutters. The Coast Guard will also invest in shore infrastructure as well as repair aging buildings, and other facilities. These vital recapitalization projects, along with the corresponding development of acquisition personnel and management systems, will provide the Coast Guard with additional capability to perform its missions. In 2018, the Department will continue to request funding for Coast Guard acquisition, construction, and improvements under this account, but plans to re-title this account as "Procurement, Construction and Improvements."

Object Classification (in millions of dollars)


Identification code 070–0613–0–1–403 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 46 52 53
11.5 Other personnel compensation 1 1
11.6 Military personnel - basic allowance for housing 10 10 11
11.7 Military personnel 29 32 33



11.9 Total personnel compensation 85 95 98
12.1 Civilian personnel benefits 13 14 15
12.2 Military personnel benefits 3 3 3
21.0 Travel and transportation of persons 5 6 8
22.0 Transportation of things 1 1 1
23.3 Communications, utilities, and miscellaneous charges 3
25.1 Advisory and assistance services 101 247 363
25.2 Other services from non-Federal sources 187 234 175
25.8 Subsistence and support of persons 3 2 2
26.0 Supplies and materials 80 30 10
31.0 Equipment 718 778 916
32.0 Land and structures 48 128 112



99.0 Direct obligations 1,247 1,538 1,703
99.0 Reimbursable obligations 23 36 12



99.9 Total new obligations 1,270 1,574 1,715

Employment Summary


Identification code 070–0613–0–1–403 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 392 466 473
1101 Direct military average strength employment 367 423 424

Alteration of Bridges

Program and Financing (in millions of dollars)


Identification code 070–0614–0–1–403 2015 actual 2016 est. 2017 est.

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 26 24 1
3020 Outlays (gross) –2 –23



3050 Unpaid obligations, end of year 24 1 1
Memorandum (non-add) entries:
3100 Obligated balance, start of year 26 24 1
3200 Obligated balance, end of year 24 1 1

Budget authority and outlays, net:
Discretionary:
Outlays, gross:
4011 Outlays from discretionary balances 2 23
4180 Budget authority, net (total)
4190 Outlays, net (total) 2 23

No new funding is requested for alteration of bridges in 2017.

Research, development, test, and evaluation

For necessary expenses for applied scientific research, development, test, and evaluation; and for maintenance, rehabilitation, lease, and operation of facilities and equipment[;], as authorized by law; [$18,019,000] $18,319,000, to remain available until September 30, [2018] 2019, of which $500,000 shall be derived from the Oil Spill Liability Trust Fund to carry out the purposes of section 1012(a)(5) of the Oil Pollution Act of 1990 (33 U.S.C. 2712(a)(5)): Provided, That there may be credited to and used for the purposes of this appropriation funds received from State and local governments, other public authorities, private sources, and foreign countries for expenses incurred for research, development, testing, and evaluation. (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0615–0–1–403 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Applied R&D 19 23 18
0801 Research, Development, Test, and Evaluation (Reimbursable) 4 11 7



0900 Total new obligations 23 34 25

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 6 12 7
1021 Recoveries of prior year unpaid obligations 7



1050 Unobligated balance (total) 13 12 7
Budget authority:
Appropriations, discretionary:
1100 Appropriation 17 18 18
Spending authority from offsetting collections, discretionary:
1700 Collected 3 11 7
1701 Change in uncollected payments, Federal sources 2



1750 Spending auth from offsetting collections, disc (total) 5 11 7
1900 Budget authority (total) 22 29 25
1930 Total budgetary resources available 35 41 32
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 12 7 7

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 22 11 17
3010 Obligations incurred, unexpired accounts 23 34 25
3020 Outlays (gross) –27 –28 –29
3040 Recoveries of prior year unpaid obligations, unexpired –7



3050 Unpaid obligations, end of year 11 17 13
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –8 –10 –10
3070 Change in uncollected pymts, Fed sources, unexpired –2



3090 Uncollected pymts, Fed sources, end of year –10 –10 –10
Memorandum (non-add) entries:
3100 Obligated balance, start of year 14 1 7
3200 Obligated balance, end of year 1 7 3

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 22 29 25
Outlays, gross:
4010 Outlays from new discretionary authority 16 21 19
4011 Outlays from discretionary balances 11 7 10



4020 Outlays, gross (total) 27 28 29
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –3 –11 –7
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –2



4070 Budget authority, net (discretionary) 17 18 18
4080 Outlays, net (discretionary) 24 17 22
4180 Budget authority, net (total) 17 18 18
4190 Outlays, net (total) 24 17 22

The Coast Guard's Research, Development, Test and Evaluation program develops techniques, methods, hardware, and systems that directly contribute to increasing the productivity and effectiveness of the Coast Guard's operating missions, as well as expertise and services that enhance pre-acquisition planning and analysis to reduce cost, schedule, and performance risks across multiple acquisition projects. In 2018, the Department will continue to request funding for research, development, testing and evaluation under this account, but plans to re-title this account as "Research and Development."

Object Classification (in millions of dollars)


Identification code 070–0615–0–1–403 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 8 9 9
11.6 Military personnel - basic allowance for housing 1 1 1
11.7 Military personnel 1 1 1



11.9 Total personnel compensation 10 11 11
12.1 Civilian personnel benefits 2 2 2
21.0 Travel and transportation of persons 1
23.1 Rental payments to GSA 1 1 1
23.3 Communications, utilities, and miscellaneous charges 1
25.1 Advisory and assistance services 2 2 1
25.5 Research and development contracts 3 4 2
26.0 Supplies and materials 1 1 1



99.0 Direct obligations 19 23 18
99.0 Reimbursable obligations 4 11 7



99.9 Total new obligations 23 34 25

Employment Summary


Identification code 070–0615–0–1–403 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 72 79 79
1101 Direct military average strength employment 15 17 17

Medicare-eligible Retiree Health Fund Contribution, Homeland Security

Program and Financing (in millions of dollars)


Identification code 070–0616–0–1–403 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 MERHCF 177 169 176



0900 Total new obligations (object class 12.2) 177 169 176

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 177 169 176
1930 Total budgetary resources available 177 169 176

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 177 169 176
3020 Outlays (gross) –177 –169 –176

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 177 169 176
Outlays, gross:
4010 Outlays from new discretionary authority 177 169 176
4180 Budget authority, net (total) 177 169 176
4190 Outlays, net (total) 177 169 176

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


2015 actual 2016 est. 2017 est.

Enacted/requested:
Budget Authority 177 169 176
Outlays 177 169 176
Legislative proposal, not subject to PAYGO:
Budget Authority –15
Outlays –15
Total:
Budget Authority 177 169 161
Outlays 177 169 161

The cost of medical benefits for Medicare-eligible beneficiaries is paid from the Department of Defense Medicare-Eligible Retiree Health Care Fund (10 U.S.C., ch. 56). Beginning in 2006, permanent indefinite authority is provided for a discretionary appropriation of the annual accrual payment into this fund (P.L. No.108–375, section 725). The Coast Guard's FY 2017 Medicare-Eligible Retiree Healthcare Fund request was adjusted as a result of the 2016 National Defense Authorization Act and updated actuarial projections.

Medicare-eligible Retiree Health Fund Contribution, Homeland Security

(Legislative proposal, not subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 070–0616–2–1–403 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 MERHCF –15



0900 Total new obligations (object class 12.2) –15

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation –15
1930 Total budgetary resources available –15

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

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross –15
Outlays, gross:
4010 Outlays from new discretionary authority –15
4180 Budget authority, net (total) –15
4190 Outlays, net (total) –15

Retired pay

For retired pay, including the payment of obligations otherwise chargeable to lapsed appropriations for this purpose, payments under the Retired Serviceman's Family Protection and Survivor Benefits Plans, payment for career status bonuses, concurrent receipts, and combat-related special compensation [under the National Defense Authorization Act] as authorized by law, and payments for medical care of retired personnel and their dependents under chapter 55 of title 10, United States Code, [$1,604,000,000] $1,666,940,000, to remain available until expended. (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0602–0–1–403 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Retired Pay 1,553 1,658 1,667

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 156 54
Budget authority:
Appropriations, mandatory:
1200 Appropriation 1,451 1,604 1,667
1930 Total budgetary resources available 1,607 1,658 1,667
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 54

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 130 137 193
3010 Obligations incurred, unexpired accounts 1,553 1,658 1,667
3020 Outlays (gross) –1,546 –1,602 –1,661



3050 Unpaid obligations, end of year 137 193 199
Memorandum (non-add) entries:
3100 Obligated balance, start of year 130 137 193
3200 Obligated balance, end of year 137 193 199

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 1,451 1,604 1,667
Outlays, gross:
4100 Outlays from new mandatory authority 1,291 1,443 1,500
4101 Outlays from mandatory balances 255 159 161



4110 Outlays, gross (total) 1,546 1,602 1,661
4180 Budget authority, net (total) 1,451 1,604 1,667
4190 Outlays, net (total) 1,546 1,602 1,661

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

Object Classification (in millions of dollars)


Identification code 070–0602–0–1–403 2015 actual 2016 est. 2017 est.

Direct obligations:
13.0 Benefits for former personnel 1,323 1,386 1,426
25.6 Medical care 230 272 241



99.9 Total new obligations 1,553 1,658 1,667

U.S. Coast Guard Housing Special Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 070–5710–0–2–403 2015 actual 2016 est. 2017 est.

0100 Balance, start of year 1 4 6
Receipts:
Current law:
1130 Sale of Real Property, U.S. Coast Guard Housing Special Fund 3 2 2



2000 Total: Balances and receipts 4 6 8



5099 Balance, end of year 4 6 8

This account, established in 2011, receives deposits of proceeds from the conveyance of property under the administrative control of the Service. The funds are available for the purposes of chapter 18 of title 14, United States Code, with regard to the Acquisition, Construction, and Improvements of military family housing and military unaccompanied housing.

Supply Fund

Program and Financing (in millions of dollars)


Identification code 070–4535–0–4–403 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0801 Supply Fund (Reimbursable) 140 161 150



0900 Total new obligations (object class 26.0) 140 161 150

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 14 6 1
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 132 156 150
1930 Total budgetary resources available 146 162 151
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 6 1 1

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 11 32 7
3010 Obligations incurred, unexpired accounts 140 161 150
3020 Outlays (gross) –119 –186 –150



3050 Unpaid obligations, end of year 32 7 7
Memorandum (non-add) entries:
3100 Obligated balance, start of year 11 32 7
3200 Obligated balance, end of year 32 7 7

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 132 156 150
Outlays, gross:
4010 Outlays from new discretionary authority 98 156 150
4011 Outlays from discretionary balances 21 30



4020 Outlays, gross (total) 119 186 150
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –132 –156 –150
4180 Budget authority, net (total)
4190 Outlays, net (total) –13 30

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

Yard Fund

Program and Financing (in millions of dollars)


Identification code 070–4743–0–4–403 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0801 Shipyard activities 98 221 150

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 41 69
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 122 152 150
1701 Change in uncollected payments, Federal sources 4



1750 Spending auth from offsetting collections, disc (total) 126 152 150
1930 Total budgetary resources available 167 221 150
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 69

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 24 23 70
3010 Obligations incurred, unexpired accounts 98 221 150
3020 Outlays (gross) –99 –174 –150



3050 Unpaid obligations, end of year 23 70 70
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –13 –17 –17
3070 Change in uncollected pymts, Fed sources, unexpired –4



3090 Uncollected pymts, Fed sources, end of year –17 –17 –17
Memorandum (non-add) entries:
3100 Obligated balance, start of year 11 6 53
3200 Obligated balance, end of year 6 53 53

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 126 152 150
Outlays, gross:
4010 Outlays from new discretionary authority 69 152 150
4011 Outlays from discretionary balances 30 22



4020 Outlays, gross (total) 99 174 150
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –122 –152 –150
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –4
4080 Outlays, net (discretionary) –23 22
4180 Budget authority, net (total)
4190 Outlays, net (total) –23 22

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

Object Classification (in millions of dollars)


Identification code 070–4743–0–4–403 2015 actual 2016 est. 2017 est.

Reimbursable obligations:
Personnel compensation:
11.1 Full-time permanent 31 30 30
11.5 Other personnel compensation 8 8 8
11.7 Military personnel 1 1 1



11.9 Total personnel compensation 40 39 39
12.1 Civilian personnel benefits 11 11 11
21.0 Travel and transportation of persons 1 3 2
22.0 Transportation of things 1 1
23.3 Communications, utilities, and miscellaneous charges 4 13 8
25.4 Operation and maintenance of facilities 3 13 7
25.7 Operation and maintenance of equipment 2 8 5
26.0 Supplies and materials 31 113 65
31.0 Equipment 6 20 12



99.9 Total new obligations 98 221 150

Employment Summary


Identification code 070–4743–0–4–403 2015 actual 2016 est. 2017 est.

2001 Reimbursable civilian full-time equivalent employment 492 505 505
2101 Reimbursable military average strength employment 10 12 12

Trust Funds

Aquatic Resources Trust Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 070–8147–0–7–403 2015 actual 2016 est. 2017 est.

0100 Balance, start of year 673 686 648
Receipts:
Current law:
1110 Excise Taxes, Sport Fish Restoration, Aquatic Resources Trust Fund 574 542 545
1110 Customs Duties, Aquatic Resources Trust Fund 55 51 54
1140 Earnings on Investments, Aquatic Resources Trust Fund 6 7 8



1199 Total current law receipts 635 600 607



1999 Total receipts 635 600 607



2000 Total: Balances and receipts 1,308 1,286 1,255
Appropriations:
Current law:
2101 Sport Fish Restoration –611 –635 –600
2101 Boat Safety –8
2101 Coastal Wetlands Restoration Trust Fund –6
2103 Sport Fish Restoration –30 –32 –30
2103 Boat Safety –8 –8 –8
2103 Coastal Wetlands Restoration Trust Fund –5 –6 –5
2132 Sport Fish Restoration 32 30
2132 Boat Safety 8 8
2132 Coastal Wetlands Restoration Trust Fund 6 5



2199 Total current law appropriations –622 –638 –643



2999 Total appropriations –622 –638 –643



5099 Balance, end of year 686 648 612

Program and Financing (in millions of dollars)


Identification code 070–8147–0–7–403 2015 actual 2016 est. 2017 est.

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

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 1,886 1,942 1,891
5001 Total investments, EOY: Federal securities: Par value 1,942 1,891 1,949

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

Boat Safety

Program and Financing (in millions of dollars)


Identification code 070–8149–0–7–403 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 State recreational boating safety programs 107 115 108
0002 Compliance and boating programs 5 8 8



0900 Total new obligations 112 123 116

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 7 10 1
1021 Recoveries of prior year unpaid obligations 2



1050 Unobligated balance (total) 9 10 1
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 8
1203 Appropriation (previously unavailable) 8 8 8
1221 Appropriations transferred from other acct [014–8151] 105 114 108
1232 Appropriations and/or unobligated balance of appropriations temporarily reduced –8 –8



1260 Appropriations, mandatory (total) 113 114 116
1930 Total budgetary resources available 122 124 117
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 10 1 1

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 99 104 103
3010 Obligations incurred, unexpired accounts 112 123 116
3020 Outlays (gross) –105 –124 –113
3040 Recoveries of prior year unpaid obligations, unexpired –2



3050 Unpaid obligations, end of year 104 103 106
Memorandum (non-add) entries:
3100 Obligated balance, start of year 99 104 103
3200 Obligated balance, end of year 104 103 106

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 113 114 116
Outlays, gross:
4100 Outlays from new mandatory authority 42 50 51
4101 Outlays from mandatory balances 63 74 62



4110 Outlays, gross (total) 105 124 113
4180 Budget authority, net (total) 113 114 116
4190 Outlays, net (total) 105 124 113

This account provides grants for the development and implementation of a coordinated national recreational boating safety program. Boating safety statistics reflect the success in meeting the program's objectives. Pursuant to 16 U.S.C. 777c, as amended by the Safe, Accountable, Flexible, Efficient Transportation Equity Act—A Legacy for Users (SAFETEA-LU, P.L. 109–59), the Boat Safety program receives 18.5 percent of the funds collected in the Sport Fish Restoration and Boating Safety Trust Fund.

Object Classification (in millions of dollars)


Identification code 070–8149–0–7–403 2015 actual 2016 est. 2017 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 2 2 2
25.2 Other services from non-Federal sources 3 3 3
41.0 Grants, subsidies, and contributions 107 118 111



99.9 Total new obligations 112 123 116

Employment Summary


Identification code 070–8149–0–7–403 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 13 14 14

Trust Fund Share of Expenses

Program and Financing (in millions of dollars)


Identification code 070–8314–0–7–304 2015 actual 2016 est. 2017 est.

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



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

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1101 Appropriation (special or trust fund) 45 45 45
1930 Total budgetary resources available 45 45 45

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 45 45 45
3020 Outlays (gross) –45 –45 –45

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

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

General Gift Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 070–8533–0–7–403 2015 actual 2016 est. 2017 est.

0100 Balance, start of year
Receipts:
Current law:
1130 General Gift Fund 2 2 2



2000 Total: Balances and receipts 2 2 2
Appropriations:
Current law:
2101 General Gift Fund –2 –2 –2



5099 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 070–8533–0–7–403 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Obligations by program activity 2 2 2



0900 Total new obligations (object class 26.0) 2 2 2

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2 2 2
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 2 2 2
1930 Total budgetary resources available 4 4 4
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 2 2 2

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

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



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

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

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

Oil Spill Liability Trust Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 070–8185–0–7–304 2015 actual 2016 est. 2017 est.

0100 Balance, start of year 3,540 4,104 4,713
Receipts:
Current law:
1110 Excise Taxes, Oil Spill Liability Trust Fund 496 530 585
1110 Fines and Penalties, OSLTF 273 219 244
1130 Recoveries, Oil Spill Liability Trust Fund 6 8 8
1140 Earnings on Investments 35 65 76



1199 Total current law receipts 810 822 913
Proposed:
1210 Excise Taxes, Oil Spill Liability Trust Fund 127



1999 Total receipts 810 822 1,040



2000 Total: Balances and receipts 4,350 4,926 5,753
Appropriations:
Current law:
2101 Oil Spill Research –15 –15 –15
2101 Inland Oil Spill Programs –18 –18 –25
2101 Trust Fund Share of Pipeline Safety –20 –22 –20
2101 Trust Fund Share of Expenses –45 –45 –45
2101 Maritime Oil Spill Programs –178 –101 –101
2101 Denali Commission Trust Fund –6 –4 –4
2102 Denali Commission Trust Fund –2
2103 Maritime Oil Spill Programs –17 –13 –7
2132 Maritime Oil Spill Programs 13 7



2199 Total current law appropriations –286 –213 –217



2999 Total appropriations –286 –213 –217
Special and trust fund receipts returned:
3010 Maritime Oil Spill Programs 40



5099 Balance, end of year 4,104 4,713 5,536

Program and Financing (in millions of dollars)


Identification code 070–8185–0–7–304 2015 actual 2016 est. 2017 est.

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

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 3,702 4,243 4,945
5001 Total investments, EOY: Federal securities: Par value 4,243 4,945 5,660

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

Status of Funds (in millions of dollars)


Identification code 070–8185–0–7–304 2015 actual 2016 est. 2017 est.

Unexpended balance, start of year:
0100 Balance, start of year 3,771 4,329 4,889



0999 Total balance, start of year 3,771 4,329 4,889
Cash income during the year:
Current law:
Receipts:
1110 Excise Taxes, Oil Spill Liability Trust Fund 496 530 585
1110 Fines and Penalties, OSLTF 273 219 244
1130 Recoveries, Oil Spill Liability Trust Fund 6 8 8
1130 Maritime Oil Spill Programs 40
1150 Earnings on Investments 35 65 76
1160 Inland Oil Spill Programs 22 20 20



1199 Income under present law 872 842 933
Proposed:
1210 Excise Taxes, Oil Spill Liability Trust Fund 127



1299 Income proposed 127



1999 Total cash income 872 842 1,060
Cash outgo during year:
Current law:
2100 Oil Spill Research [010–22–8370–0] –17 –22 –22
2100 Inland Oil Spill Programs [020–00–8221–0] –37 –38 –41
2100 Trust Fund Share of Pipeline Safety [021–50–8121–0] –23 –18 –20
2100 Trust Fund Share of Expenses [024–60–8314–0] –45 –45 –45
2100 Maritime Oil Spill Programs [024–60–8349–0] –189 –153 –131
2100 Denali Commission Trust Fund [513–00–8056–0] –3 –6 –6



2199 Outgo under current law –314 –282 –265



2999 Total cash outgo (-) –314 –282 –265
Surplus or deficit::
3110 Excluding interest 523 495 719
3120 Interest 35 65 76



3199 Subtotal, surplus or deficit 558 560 795
Unexpended balance, end of year::
4100 Uninvested balance (net), end of year 86 –56 24
4200 Oil Spill Liability Trust Fund 4,243 4,945 5,660



4999 Total balance, end of year 4,329 4,889 5,684

Maritime Oil Spill Programs

Program and Financing (in millions of dollars)


Identification code 070–8349–0–7–304 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Emergency fund 35 147 57
0002 Payment of claims 127 50 50
0003 Prince William Sound Oil Spill Recovery Institute 1 1 1



0900 Total new obligations (object class 25.2) 163 198 108

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 49 91
1021 Recoveries of prior year unpaid obligations 23
1030 Other balances withdrawn to special or trust funds –40



1050 Unobligated balance (total) 32 91
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 178 101 101
1203 Appropriation (previously unavailable) 17 13 7
1232 Appropriations and/or unobligated balance of appropriations temporarily reduced –13 –7



1260 Appropriations, mandatory (total) 182 107 108
Spending authority from offsetting collections, mandatory:
1800 Collected 40
1900 Budget authority (total) 222 107 108
1930 Total budgetary resources available 254 198 108
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 91
Special and non-revolving trust funds:
1950 Other balances withdrawn and returned to unappropriated receipts 40

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 120 71 116
3010 Obligations incurred, unexpired accounts 163 198 108
3020 Outlays (gross) –189 –153 –131
3040 Recoveries of prior year unpaid obligations, unexpired –23



3050 Unpaid obligations, end of year 71 116 93
Memorandum (non-add) entries:
3100 Obligated balance, start of year 120 71 116
3200 Obligated balance, end of year 71 116 93

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 222 107 108
Outlays, gross:
4100 Outlays from new mandatory authority 143 75 70
4101 Outlays from mandatory balances 46 78 61



4110 Outlays, gross (total) 189 153 131
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –40
4180 Budget authority, net (total) 182 107 108
4190 Outlays, net (total) 149 153 131

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

Miscellaneous Trust Revolving Funds

United States Secret Service

Federal Funds

[Salaries and expenses]Operations and Support

For necessary expenses of the [United States] Secret Service, including purchase of not to exceed 652 vehicles for police-type use for replacement only; hire of passenger motor vehicles; purchase of motorcycles made in the United States; hire of aircraft; [services of expert witnesses at such rates as may be determined by the Director of the United States Secret Service;] rental of buildings in the District of Columbia, and fencing, lighting, guard booths, and other facilities on private or other property not in Government ownership or control, as may be necessary to perform protective functions; [payment of per diem or subsistence allowances to employees in cases in which a protective assignment on the actual day or days of the visit of a protectee requires an employee to work 16 hours per day or to remain overnight at a post of duty;] other minor procurements, construction, and improvements necessary to support Secret Service requirements; conduct of and participation in firearms matches; presentation of awards; travel of [United States] Secret Service employees on protective missions without regard to the limitations on such expenditures in this or any other Act if [approval is obtained in advance from] notice is provided to the Committees on Appropriations of the Senate and the House of Representatives; [research and development; grants to] conduct of behavioral research in support of protective [research] intelligence and operations; [and] payment in advance for commercial accommodations as may be necessary to perform protective functions; payment, without regard to section 5702 of title 5, of subsistence expenses of employees who are on protective missions, whether at or away from their duty stations; [$1,854,526,000] $1,773,123,000; of which not to exceed $19,125 shall be for official reception and representation expenses; of which not to exceed $100,000 shall be to provide technical assistance and equipment to foreign law enforcement organizations in counterfeit investigations; [of which $2,366,000 shall be for forensic and related support of investigations of missing and exploited children; of which $6,000,000 shall be for a grant for activities related to investigations of missing and exploited children and shall remain available until September 30, 2017; and of which not less than $12,000,000 shall be for activities related to training in electronic crimes investigations and forensics:] of which $5,557,000, to remain available until September 30, 2018, shall be for minor procurements, construction, and improvements of the James J. Rowley Training Center; of which $58,192,950 shall be for Operational Mission Support, $8,909,000, to remain available until September 30, 2018: Provided, That $18,000,000 for protective travel shall remain available until September 30, [2017: Provided further, That of the amounts made available under this heading for security improvements at the White House complex, $8,200,000 shall remain available until September 30, 2017] 2018: Provided further, That $4,500,000 for National Special Security Events shall remain available until expended: Provided further, That $9,563,000 for the Information Integration and Technology Transformation sustainment shall remain available until September 30, 2018: Provided further, That the [United States] Secret Service is authorized to obligate funds in anticipation of reimbursements from Federal agencies and entities, as defined in section 105 of title 5, United States Code, for personnel receiving training sponsored by the James J. Rowley Training Center, except that total obligations at the end of the fiscal year shall not exceed total budgetary resources available under this heading at the end of the fiscal year: Provided further, That none of the funds made available under this heading shall be available to compensate any employee for overtime in an annual amount in excess of $35,000, except that the Secretary of Homeland Security, or the designee of the Secretary, may waive that amount as necessary for national security purposes: Provided further, That none of the funds made available to the [United States] Secret Service by this Act or by previous appropriations Acts may be made available for the protection of the head of a Federal agency other than the Secretary of Homeland Security: Provided further, That the Director of the [United States] Secret Service may enter into an agreement to provide such protection on a fully reimbursable basis: Provided further, That none of the funds made available to the [United States] Secret Service by this Act or by previous appropriations Acts may be obligated for the purpose of opening a new permanent domestic or overseas office or location unless the Committees on Appropriations of the Senate and the House of Representatives are notified 15 days in advance of such obligation: Provided further, That for purposes of section 503(b) of this Act, $15,000,000 or 10 percent, whichever is less, may be reprogrammed between Protection [of Persons and Facilities] and [Domestic Field] Integrated Operations. (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0400–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Protection of persons and facilities 875 921
0002 Protective intelligence activities 65 71
0003 Presidential candidate nominee protection 23 204
0005 National Special Security Events 45 11
0006 Headquarters, management and administration 209 232
0007 Rowley Training Center 61 55
0008 Domestic field operations 369 337
0009 International field operations, adminstration and operations 32 31
0011 Support for missing and exploited children 8 8
0012 Information Integration and Technology Transformation 1 1
0013 Management and Administration 146
0014 Integrated Operations 843
0015 Protection 734
0016 Criminal Investigations 50



0799 Total direct obligations 1,688 1,871 1,773
0801 Operating Expenses (Reimbursable) 20 22 22



0900 Total new obligations 1,708 1,893 1,795

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 5 65 41
1001 Discretionary unobligated balance brought fwd, Oct 1 5 16
1012 Unobligated balance transfers between expired and unexpired accounts 1



1050 Unobligated balance (total) 6 65 41
Budget authority:
Appropriations, discretionary:
1100 Appropriation 1,616 1,855 1,773
1121 Appropriations transferred from other acct [070–0540] 87
1131 Unobligated balance of appropriations permanently reduced –1 –4



1160 Appropriation, discretionary (total) 1,702 1,851 1,773
Appropriations, mandatory:
1221 Appropriations transferred from other acct [011–5512] 54
Spending authority from offsetting collections, discretionary:
1700 Collected 9 18 18
1701 Change in uncollected payments, Federal sources 12



1750 Spending auth from offsetting collections, disc (total) 21 18 18
1900 Budget authority (total) 1,777 1,869 1,791
1930 Total budgetary resources available 1,783 1,934 1,832
Memorandum (non-add) entries:
1940 Unobligated balance expiring –10
1941 Unexpired unobligated balance, end of year 65 41 37

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 345 439 544
3010 Obligations incurred, unexpired accounts 1,708 1,893 1,795
3011 Obligations incurred, expired accounts 7
3020 Outlays (gross) –1,595 –1,788 –1,836
3041 Recoveries of prior year unpaid obligations, expired –26



3050 Unpaid obligations, end of year 439 544 503
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –31 –26 –26
3070 Change in uncollected pymts, Fed sources, unexpired –12
3071 Change in uncollected pymts, Fed sources, expired 17



3090 Uncollected pymts, Fed sources, end of year –26 –26 –26
Memorandum (non-add) entries:
3100 Obligated balance, start of year 314 413 518
3200 Obligated balance, end of year 413 518 477

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1,723 1,869 1,791
Outlays, gross:
4010 Outlays from new discretionary authority 1,398 1,452 1,395
4011 Outlays from discretionary balances 197 331 428



4020 Outlays, gross (total) 1,595 1,783 1,823
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –29 –18 –18
4033 Non-Federal sources –1



4040 Offsets against gross budget authority and outlays (total) –30 –18 –18
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –12
4052 Offsetting collections credited to expired accounts 21



4060 Additional offsets against budget authority only (total) 9



4070 Budget authority, net (discretionary) 1,702 1,851 1,773
4080 Outlays, net (discretionary) 1,565 1,765 1,805
Mandatory:
4090 Budget authority, gross 54
Outlays, gross:
4101 Outlays from mandatory balances 5 13
4180 Budget authority, net (total) 1,756 1,851 1,773
4190 Outlays, net (total) 1,565 1,770 1,818

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 Secret Service Salaries and Expenses account as the Operations and Support account. This proposal also realigns portions of the funding and activities from this account to the newly proposed Procurement, Construction, and Improvements account, Federal Assistance account, and Research and Development account. In addition, this proposal realigns funding and activities to this account from the current Secret Service Acquisition, Construction, Improvements, and Related Expenses account.

Object Classification (in millions of dollars)


Identification code 070–0400–0–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 604 670 690
11.3 Other than full-time permanent 1 3 3
11.5 Other personnel compensation 193 231 226



11.9 Total personnel compensation 798 904 919
12.1 Civilian personnel benefits 345 322 349
21.0 Travel and transportation of persons 101 181 102
22.0 Transportation of things 6 9 10
23.1 Rental payments to GSA 91 90 91
23.2 Rental payments to others 4 4 4
23.3 Communications, utilities, and miscellaneous charges 36 42 32
25.2 Other services from non-Federal sources 207 167 168
26.0 Supplies and materials 21 18 18
31.0 Equipment 68 113 64
32.0 Land and structures 5 15 16
41.0 Grants, subsidies, and contributions 6 6



99.0 Direct obligations 1,688 1,871 1,773
99.0 Reimbursable obligations 20 22 22



99.9 Total new obligations 1,708 1,893 1,795

Employment Summary


Identification code 070–0400–0–1–751 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 6,279 6,455 6,675
2001 Reimbursable civilian full-time equivalent employment 22 26 26

Federal Assistance

For the purpose of providing training for state, local, tribal, and territorial law enforcement personnel, judges, and prosecutors to combat cybercrime, $4,869,000.

Program and Financing (in millions of dollars)


Identification code 070–0409–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Criminal Investigations 5

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 5
1900 Budget authority (total) 5
1930 Total budgetary resources available 5

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 5
3020 Outlays (gross) –4



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

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 5
Outlays, gross:
4010 Outlays from new discretionary authority 4
4180 Budget authority, net (total) 5
4190 Outlays, net (total) 4

Federal Assistance provides funds necessary to provide monetary or non-monetary support to any entity. Support may be provided in the form of grants or grant agreements, cooperative agreements, non-cash contributions or donations of property, food commodities, direct loan, direct loan obligation, loan guarantees, loan guarantee commitments, interest subsidies, insurance and other federal support but not including amounts received as reimbursement for services rendered to individuals in accordance with guidance issued by the Director of OMB. The FY 2017 President's Budget requests the Congress establish a Federal Assistance account under the Secret Service. The FY 2017 request aligns a portion of funding and activities to this new account from the current Secret Service Salaries and Expenses account.

Object Classification (in millions of dollars)


Identification code 070–0409–0–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
21.0 Travel and transportation of persons 1
25.2 Other services from non-Federal sources 1
31.0 Equipment 3



99.9 Total new obligations 5

Employment Summary


Identification code 070–0409–0–1–751 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 4

Contribution for Annuity Benefits, United States Secret Service

Program and Financing (in millions of dollars)


Identification code 070–0405–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0304 Mandatory-DC Annuity 248 279 265



0900 Total new obligations (object class 12.1) 248 279 265

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2 14
Budget authority:
Appropriations, mandatory:
1200 Appropriation 260 265 265
1930 Total budgetary resources available 262 279 265
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 14

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 22 42 36
3010 Obligations incurred, unexpired accounts 248 279 265
3020 Outlays (gross) –228 –285 –265



3050 Unpaid obligations, end of year 42 36 36
Memorandum (non-add) entries:
3100 Obligated balance, start of year 22 42 36
3200 Obligated balance, end of year 42 36 36

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 260 265 265
Outlays, gross:
4100 Outlays from new mandatory authority 207 243 243
4101 Outlays from mandatory balances 21 42 22



4110 Outlays, gross (total) 228 285 265
4180 Budget authority, net (total) 260 265 265
4190 Outlays, net (total) 228 285 265

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

[Acquisition, construction, improvements, and related expenses]Procurement, Construction, and Improvements

For necessary expenses for [acquisition] procurement, construction, [repair, alteration,] and improvement of physical and technological infrastructure, [$79,019,000, to remain available until September 30, 2018] $110,627,000, of which $47,737,000 shall be for Operational Mission Support, $45,511,176 to remain available until September 30, 2018, and of which $62,890,000 shall be for Information Integration and Technology Transformation development and other mission needs, to remain available until September 30, 2018. (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0401–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Rowley Training Center 5 31
0002 Information Integration and Technology Transformation 50 57
0003 Protection of Persons and Facilities 11
0004 Protection 48
0005 Integrated Operations 63



0900 Total new obligations 55 99 111

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 20 20
Budget authority:
Appropriations, discretionary:
1100 Appropriation 50 79 111
1121 Appropriations transferred from other acct [070–0540] 5



1160 Appropriation, discretionary (total) 55 79 111
1930 Total budgetary resources available 75 99 111
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 20

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 45 52 91
3010 Obligations incurred, unexpired accounts 55 99 111
3020 Outlays (gross) –48 –60 –78



3050 Unpaid obligations, end of year 52 91 124
Memorandum (non-add) entries:
3100 Obligated balance, start of year 45 52 91
3200 Obligated balance, end of year 52 91 124

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 55 79 111
Outlays, gross:
4010 Outlays from new discretionary authority 8 26 33
4011 Outlays from discretionary balances 40 34 45



4020 Outlays, gross (total) 48 60 78
4180 Budget authority, net (total) 55 79 111
4190 Outlays, net (total) 48 60 78

Procurement, Construction, and Improvements provides funds necessary for the planning, operational development, engineering and purchase of one or more assets prior to sustainment. The FY 2017 President's Budget proposes the Congress renames the Secret Service Acquisition, Construction, Improvements, and Related Expenses account as the Procurement, Construction, and Improvements account. In addition, this proposal realigns funding and activities to this account from the current Secret Service Salaries and Expenses account.

Object Classification (in millions of dollars)


Identification code 070–0401–0–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
23.3 Communications, utilities, and miscellaneous charges 1
25.2 Other services from non-Federal sources 40 68 74
26.0 Supplies and materials 1 2
31.0 Equipment 12 23 35
32.0 Land and structures 1 8



99.9 Total new obligations 55 99 111

Research and Development

For necessary expenses for research and development, $2,500,000, of which $2,250,000 shall be for Operational Mission Support to remain available until September 30, 2018.

Program and Financing (in millions of dollars)


Identification code 070–0804–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Protection 3



0900 Total new obligations (object class 25.2) 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

Research and Development includes funds necessary for supporting the search for new or refined knowledge and ideas and for the application or use of such knowledge and ideas for the development of new or improved products and processes with the expectation of maintaining or increasing national economic productive capacity or yielding other future benefits. The FY 2017 President's Budget requests the Congress establish a Research and Development account under the Secret Service. The FY 2017 request realigns a portion of funding and activities to this new account from the current Secret Service Salaries and Expenses account.

National Protection and Programs Directorate

Federal Funds

[Management and administration]Operations and Support

For [the management and administration of the] necessary expenses for the National Protection and Programs Directorate, [and support for operations and information technology, $62,132,000] as authorized by title II of the Homeland Security Act of 2002 (6 U.S.C. 121 et seq.), including minor procurements, construction and improvements, $1,152,502,000, of which $12,993,000 shall remain available until September 30, 2018: Provided, That not to exceed $3,825 shall be for official reception and representation expenses. (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0566–0–1–999 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Management and Administration (Direct) 64 62 90
0002 Infrastructure Analysis (Direct) 284
0003 Infrastructure Capacity Building (Direct) 242
0004 Protect Infrastructure (Direct) 537



0900 Total new obligations 64 62 1,153

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 1 1
Budget authority:
Appropriations, discretionary:
1100 Appropriation 62 62 1,153
Spending authority from offsetting collections, discretionary:
1701 Change in uncollected payments, Federal sources 2
1900 Budget authority (total) 64 62 1,153
1930 Total budgetary resources available 65 63 1,154
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1 1 1

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 20 23 5
3010 Obligations incurred, unexpired accounts 64 62 1,153
3011 Obligations incurred, expired accounts 1
3020 Outlays (gross) –59 –80 –880
3041 Recoveries of prior year unpaid obligations, expired –3



3050 Unpaid obligations, end of year 23 5 278
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –2 –2
3070 Change in uncollected pymts, Fed sources, unexpired –2



3090 Uncollected pymts, Fed sources, end of year –2 –2 –2
Memorandum (non-add) entries:
3100 Obligated balance, start of year 20 21 3
3200 Obligated balance, end of year 21 3 276

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 64 62 1,153
Outlays, gross:
4010 Outlays from new discretionary authority 48 56 874
4011 Outlays from discretionary balances 11 24 6



4020 Outlays, gross (total) 59 80 880
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –2
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –2
4052 Offsetting collections credited to expired accounts 2



4060 Additional offsets against budget authority only (total) –2 2



4070 Budget authority, net (discretionary) 62 62 1,153
4080 Outlays, net (discretionary) 59 78 880
4180 Budget authority, net (total) 62 62 1,153
4190 Outlays, net (total) 59 78 880

Operations and Support funds necessary operations, mission support, and associated management and administration costs. The 2017 President's Budget proposes the Congress rename the National Protection and Programs Directorate Management and Administration account as the Operations and Support account. In addition, this proposal realigns a portion of funding and activities to this new account from the current Infrastructure Protection and Information Security account.

Object Classification (in millions of dollars)


Identification code 070–0566–0–1–999 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 31 37 242
11.3 Other than full-time permanent 1 1 5
11.5 Other personnel compensation 1 1 8



11.9 Total personnel compensation 33 39 255
12.1 Civilian personnel benefits 10 10 68
21.0 Travel and transportation of persons 1 1 8
23.1 Rental payments to GSA 8 7 38
23.2 Rental payments to others 2
23.3 Communications, utilities, and miscellaneous charges 3
25.1 Advisory and assistance services 6 2 507
25.2 Other services from non-Federal sources 3 1 12
25.3 Other goods and services from Federal sources 2 1 213
25.4 Operation and maintenance of facilities 3
25.7 Operation and maintenance of equipment 1 1 9
31.0 Equipment 24
41.0 Grants, subsidies, and contributions 11



99.9 Total new obligations 64 62 1,153

Employment Summary


Identification code 070–0566–0–1–999 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 288 337 2,085

[Infrastructure protection and information security]

[For necessary expenses for infrastructure protection and information security programs and activities, as authorized by title II of the Homeland Security Act of 2002 (6 U.S.C. 121 et seq.), $1,291,000,000, of which $289,650,000 shall remain available until September 30, 2017.] (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0565–0–1–054 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Infrastructure Protection and Information Security (Direct) 1,294 1,291
0801 Reimbursable program activity 7



0900 Total new obligations 1,301 1,291

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 138 71 71
1012 Unobligated balance transfers between expired and unexpired accounts 1



1050 Unobligated balance (total) 139 71 71
Budget authority:
Appropriations, discretionary:
1100 Appropriation 1,189 1,291
1121 Appropriations transferred from other acct [070–0521] 5
1121 Appropriations transferred from other acct [070–0540] 20
1121 Appropriations transferred from other acct [070–0530] 12
1130 Appropriations permanently reduced –1



1160 Appropriation, discretionary (total) 1,225 1,291
Spending authority from offsetting collections, discretionary:
1700 Collected 2 5
1701 Change in uncollected payments, Federal sources 6 –5



1750 Spending auth from offsetting collections, disc (total) 8
1900 Budget authority (total) 1,233 1,291
1930 Total budgetary resources available 1,372 1,362 71
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 71 71 71

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 1,100 1,296 722
3010 Obligations incurred, unexpired accounts 1,301 1,291
3011 Obligations incurred, expired accounts 19
3020 Outlays (gross) –1,059 –1,865 –647
3041 Recoveries of prior year unpaid obligations, expired –65



3050 Unpaid obligations, end of year 1,296 722 75
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –6 –11 –9
3070 Change in uncollected pymts, Fed sources, unexpired –6 5
3071 Change in uncollected pymts, Fed sources, expired 1 –3



3090 Uncollected pymts, Fed sources, end of year –11 –9 –9
Memorandum (non-add) entries:
3100 Obligated balance, start of year 1,094 1,285 713
3200 Obligated balance, end of year 1,285 713 66

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1,233 1,291
Outlays, gross:
4010 Outlays from new discretionary authority 380 865
4011 Outlays from discretionary balances 679 1,000 647



4020 Outlays, gross (total) 1,059 1,865 647
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –2 –5
4033 Non-Federal sources –1



4040 Offsets against gross budget authority and outlays (total) –3 –5
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –6 5
4052 Offsetting collections credited to expired accounts 1



4060 Additional offsets against budget authority only (total) –5 5



4070 Budget authority, net (discretionary) 1,225 1,291
4080 Outlays, net (discretionary) 1,056 1,860 647
4180 Budget authority, net (total) 1,225 1,291
4190 Outlays, net (total) 1,056 1,860 647

Object Classification (in millions of dollars)


Identification code 070–0565–0–1–054 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 132 162
11.3 Other than full-time permanent 2 3
11.5 Other personnel compensation 4 6



11.9 Total personnel compensation 138 171
12.1 Civilian personnel benefits 40 46
21.0 Travel and transportation of persons 6 7
23.1 Rental payments to GSA 63 26
23.2 Rental payments to others 2 3
23.3 Communications, utilities, and miscellaneous charges 1 11
25.1 Advisory and assistance services 558 229
25.2 Other services from non-Federal sources 2 60
25.3 Other goods and services from Federal sources 362 208
25.4 Operation and maintenance of facilities 3 1
25.5 Research and development contracts 4
25.7 Operation and maintenance of equipment 13 275
26.0 Supplies and materials 1
31.0 Equipment 83 241
41.0 Grants, subsidies, and contributions 19 12



99.0 Direct obligations 1,294 1,291
99.0 Reimbursable obligations 7



99.9 Total new obligations 1,301 1,291

Employment Summary


Identification code 070–0565–0–1–054 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 1,196 1,287

Federal protective service

The revenues and collections of security fees credited to this account shall be available until expended for necessary expenses related to the protection of federally owned and leased buildings and for the operations of the Federal Protective Service [: Provided, That the Director of the Federal Protective Service shall submit 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, a strategic human capital plan that aligns fee collections to personnel requirements based on a current threat assessment]. (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0542–0–1–804 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0801 Federal Protective Service (Reimbursable) 1,328 1,443 1,451

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 206 200 225
1021 Recoveries of prior year unpaid obligations 45 25 20



1050 Unobligated balance (total) 251 225 245
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 1,235 1,443 1,451
1701 Change in uncollected payments, Federal sources 42



1750 Spending auth from offsetting collections, disc (total) 1,277 1,443 1,451
1930 Total budgetary resources available 1,528 1,668 1,696
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 200 225 245

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 349 404 274
3010 Obligations incurred, unexpired accounts 1,328 1,443 1,451
3020 Outlays (gross) –1,228 –1,548 –1,541
3040 Recoveries of prior year unpaid obligations, unexpired –45 –25 –20



3050 Unpaid obligations, end of year 404 274 164
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –118 –160 –160
3070 Change in uncollected pymts, Fed sources, unexpired –42



3090 Uncollected pymts, Fed sources, end of year –160 –160 –160
Memorandum (non-add) entries:
3100 Obligated balance, start of year 231 244 114
3200 Obligated balance, end of year 244 114 4

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1,277 1,443 1,451
Outlays, gross:
4010 Outlays from new discretionary authority 1,034 1,443 1,451
4011 Outlays from discretionary balances 194 105 90



4020 Outlays, gross (total) 1,228 1,548 1,541
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1,234 –1,440 –1,448
4033 Non-Federal sources –1 –3 –3



4040 Offsets against gross budget authority and outlays (total) –1,235 –1,443 –1,451
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –42
4080 Outlays, net (discretionary) –7 105 90
4180 Budget authority, net (total)
4190 Outlays, net (total) –7 105 90

The Federal Protective Service (FPS) protects Federal facilities and those who occupy them by conducting law enforcement and protective security services, and leveraging access to the intelligence and information resources of Federal, State, local, tribal, territorial, and private sector partners. FPS conducts Facility Security Assessments and recommends appropriate countermeasures, ensures stakeholder threat awareness training, and oversees a large contract Protective Security Officer workforce. These services provide a comprehensive risk-based approach to facility protection that allows FPS to prioritize its operations to prevent, detect, assess, respond to, and disrupt criminal and other incidents that endanger the Federal community.

Object Classification (in millions of dollars)


Identification code 070–0542–0–1–804 2015 actual 2016 est. 2017 est.

Reimbursable obligations:
Personnel compensation:
11.1 Full-time permanent 116 126 132
11.3 Other than full-time permanent 2 2 2
11.5 Other personnel compensation 21 24 25



11.9 Total personnel compensation 139 152 159
12.1 Civilian personnel benefits 42 46 48
21.0 Travel and transportation of persons 10 13 13
22.0 Transportation of things 13 13 13
23.1 Rental payments to GSA 31 29 30
23.3 Communications, utilities, and miscellaneous charges 10 10 10
25.1 Advisory and assistance services 27 28 28
25.2 Other services from non-Federal sources 978 1,076 1,079
25.3 Other goods and services from Federal sources 9 9 9
25.4 Operation and maintenance of facilities 1 1 1
25.7 Operation and maintenance of equipment 54 50 45
25.8 Subsistence and support of persons 4 4 4
26.0 Supplies and materials 3 5 5
31.0 Equipment 7 7 7



99.9 Total new obligations 1,328 1,443 1,451

Employment Summary


Identification code 070–0542–0–1–804 2015 actual 2016 est. 2017 est.

2001 Reimbursable civilian full-time equivalent employment 1,290 1,386 1,507

[Office of biometric identity management]

[For necessary expenses for the Office of Biometric Identity Management, as authorized by section 7208 of the Intelligence Reform and Terrorism Prevention Act of 2004 (8 U.S.C. 1365b), $282,473,000, of which $159,054,000 shall remain available until September 30, 2018.] (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0521–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 System development and deployment 243 282
0801 Reimbursable system development and deployment 16



0900 Total new obligations 259 282

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 28 54 54
1021 Recoveries of prior year unpaid obligations 23



1050 Unobligated balance (total) 51 54 54
Budget authority:
Appropriations, discretionary:
1100 Appropriation 252 282
1120 Appropriations transferred to other acct [070–0565] –5



1160 Appropriation, discretionary (total) 247 282
Spending authority from offsetting collections, discretionary:
1700 Collected 6
1701 Change in uncollected payments, Federal sources 9



1750 Spending auth from offsetting collections, disc (total) 15
1900 Budget authority (total) 262 282
1930 Total budgetary resources available 313 336 54
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 54 54 54

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 291 273 90
3010 Obligations incurred, unexpired accounts 259 282
3011 Obligations incurred, expired accounts 1
3020 Outlays (gross) –253 –279 –90
3040 Recoveries of prior year unpaid obligations, unexpired –23
3041 Recoveries of prior year unpaid obligations, expired –2 –186



3050 Unpaid obligations, end of year 273 90
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –9 –14 –14
3070 Change in uncollected pymts, Fed sources, unexpired –9
3071 Change in uncollected pymts, Fed sources, expired 4



3090 Uncollected pymts, Fed sources, end of year –14 –14 –14
Memorandum (non-add) entries:
3100 Obligated balance, start of year 282 259 76
3200 Obligated balance, end of year 259 76 –14

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 262 282
Outlays, gross:
4010 Outlays from new discretionary authority 115 195
4011 Outlays from discretionary balances 138 84 90



4020 Outlays, gross (total) 253 279 90
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –10 –9
4033 Non-Federal sources –1



4040 Offsets against gross budget authority and outlays (total) –11 –9
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –9
4052 Offsetting collections credited to expired accounts 5 9



4060 Additional offsets against budget authority only (total) –4 9



4070 Budget authority, net (discretionary) 247 282
4080 Outlays, net (discretionary) 242 270 90
4180 Budget authority, net (total) 247 282
4190 Outlays, net (total) 242 270 90

Object Classification (in millions of dollars)


Identification code 070–0521–0–1–751 2015 actual 2016 est. 2017 est.

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



11.9 Total personnel compensation 18 19
12.1 Civilian personnel benefits 6 5
23.1 Rental payments to GSA 1 1
23.3 Communications, utilities, and miscellaneous charges 1 9
25.1 Advisory and assistance services 6 1
25.2 Other services from non-Federal sources 30 27
25.3 Other goods and services from Federal sources 17 14
25.7 Operation and maintenance of equipment 130 117
31.0 Equipment 34 89



99.0 Direct obligations 243 282
99.0 Reimbursable obligations 16



99.9 Total new obligations 259 282

Employment Summary


Identification code 070–0521–0–1–751 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 166 168

Biodefense Countermeasures

Program and Financing (in millions of dollars)


Identification code 070–0714–0–1–551 2015 actual 2016 est. 2017 est.

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 81 66 44
3020 Outlays (gross) –15 –22 –22



3050 Unpaid obligations, end of year 66 44 22
Memorandum (non-add) entries:
3100 Obligated balance, start of year 81 66 44
3200 Obligated balance, end of year 66 44 22

Budget authority and outlays, net:
Discretionary:
Outlays, gross:
4011 Outlays from discretionary balances 15 22 22
4180 Budget authority, net (total)
4190 Outlays, net (total) 15 22 22

The 2004 Homeland Security Appropriations Act established appropriations for Biodefense Countermeasures through 2013. This program, which the Departments of Homeland Security and Health and Human Services jointly manage, was designed to support the government's efforts to secure medical countermeasures to strengthen the Nation's preparedness against bioterror attacks by pre-purchasing critically needed vaccines and other countermeasures for biodefense.

[Office of health affairs]

[For necessary expenses of the Office of Health Affairs, $125,369,000; of which $27,010,000 is for salaries and expenses and $82,078,000 is for BioWatch operations: Provided, That of the amount made available under this heading, $16,281,000 shall remain available until September 30, 2017, for biosurveillance, chemical defense, medical and health planning and coordination, and workforce health protection.] (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0117–0–1–453 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Biodefense activities 131 125
0801 Reimbursable program (Sched. O-2118) 46 46



0900 Total new obligations 177 171

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2 2 3
1021 Recoveries of prior year unpaid obligations 2



1050 Unobligated balance (total) 4 2 3
Budget authority:
Appropriations, discretionary:
1100 Appropriation 129 125
Spending authority from offsetting collections, discretionary:
1700 Collected 35 47
1701 Change in uncollected payments, Federal sources 11



1750 Spending auth from offsetting collections, disc (total) 46 47
1900 Budget authority (total) 175 172
1930 Total budgetary resources available 179 174 3
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 2 3 3

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 128 138 70
3010 Obligations incurred, unexpired accounts 177 171
3020 Outlays (gross) –159 –239 –56
3040 Recoveries of prior year unpaid obligations, unexpired –2
3041 Recoveries of prior year unpaid obligations, expired –6



3050 Unpaid obligations, end of year 138 70 14
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –12 –11 –11
3070 Change in uncollected pymts, Fed sources, unexpired –11
3071 Change in uncollected pymts, Fed sources, expired 12



3090 Uncollected pymts, Fed sources, end of year –11 –11 –11
Memorandum (non-add) entries:
3100 Obligated balance, start of year 116 127 59
3200 Obligated balance, end of year 127 59 3

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 175 172
Outlays, gross:
4010 Outlays from new discretionary authority 79 110
4011 Outlays from discretionary balances 80 129 56



4020 Outlays, gross (total) 159 239 56
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –46 –47
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –11
4052 Offsetting collections credited to expired accounts 11



4070 Budget authority, net (discretionary) 129 125
4080 Outlays, net (discretionary) 113 192 56
4180 Budget authority, net (total) 129 125
4190 Outlays, net (total) 113 192 56

Object Classification (in millions of dollars)


Identification code 070–0117–0–1–453 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 12 12
11.8 Special personal services payments 6 6



11.9 Total personnel compensation 18 18
12.1 Civilian personnel benefits 4 4
23.1 Rental payments to GSA 3 4
25.1 Advisory and assistance services 40 39
25.3 Other goods and services from Federal sources 17 15
26.0 Supplies and materials 14 15
41.0 Grants, subsidies, and contributions 31 30



99.0 Direct obligations 127 125
99.0 Reimbursable obligations 50 46



99.9 Total new obligations 177 171

Employment Summary


Identification code 070–0117–0–1–453 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 96 96

Procurement, Construction, and Improvements

For the procurement, construction, and improvement expenses of the National Protection and Programs Directorate, as authorized by title II of the Homeland Security Act of 2002 (6 U.S.C. 121 et seq.), $436,797,000, to remain available until September 30, 2018.

Program and Financing (in millions of dollars)


Identification code 070–0412–0–1–054 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Protect Infrastructure (Direct) 437

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 437
1930 Total budgetary resources available 437

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 437
3020 Outlays (gross) –218



3050 Unpaid obligations, end of year 219
Memorandum (non-add) entries:
3200 Obligated balance, end of year 219

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 437
Outlays, gross:
4010 Outlays from new discretionary authority 218
4180 Budget authority, net (total) 437
4190 Outlays, net (total) 218

Procurement, Construction, and Improvements provides funds necessary for the planning, operational development, engineering and purchase of one or more assets prior to sustainment. The 2017 President's Budget requests the Congress establish a Procurement, Construction, and Improvements account under the National Protection and Programs Directorate. The 2017 request realigns a portion of funding and activities to this new account from the current Infrastructure Protection and Information Security account.

Object Classification (in millions of dollars)


Identification code 070–0412–0–1–054 2015 actual 2016 est. 2017 est.

Direct obligations:
25.1 Advisory and assistance services 8
25.3 Other goods and services from Federal sources 387
31.0 Equipment 42



99.9 Total new obligations 437

Research and Development

For research and development expenses of the National Protection and Programs Directorate, as authorized by the Homeland Security Act of 2002 (6 U.S.C. 121 et seq.), $4,469,000, to remain available until September 30, 2018.

Program and Financing (in millions of dollars)


Identification code 070–0805–0–1–054 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Infrastructure Capacity Building (Direct) 3
0002 Protect Infrastructure (Direct) 1



0900 Total new obligations (object class 25.5) 4

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 4
1930 Total budgetary resources available 4

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 4
3020 Outlays (gross) –3



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

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 4
Outlays, gross:
4010 Outlays from new discretionary authority 3
4180 Budget authority, net (total) 4
4190 Outlays, net (total) 3

Research and Development includes funds necessary for supporting the search for new or refined knowledge and ideas and for the application or use of such knowledge and ideas for the development of new or improved products and processes with the expectation of maintaining or increasing national economic productive capacity or yielding other future benefits. The 2017 President's Budget requests the Congress establish a Research and Development account under the National Protection and Programs Directorate. The 2017 request realigns a portion of funding and activities to this new account from the current Infrastructure Protection and Information Security account.

Federal Emergency Management Agency

Federal Funds

Federal Assistance

For activities of the Federal Emergency Management Agency associated with the provision of federal assistance, $2,518,276,700, as follows:

(a) to carry out the emergency food and shelter program pursuant to title III of the McKinney-Vento Homeless Assistance Act (42 U.S.C. 11331 et seq.), $100,000,000, to remain available until expended: Provided, That total administrative costs shall not exceed 3.5 percent of the total amount made available under this heading: Provided further, That the Administrator of the Federal Emergency Management Agency (Administrator) may transfer funds appropriated under this heading to "Department of Housing and Urban Development—Homeless Assistance Grants": Provided further, That, if funds are transferred pursuant to the previous proviso, notwithstanding the references to the Administrator in 42 U.S.C 11331 through 11335 and 11341, the Secretary of Housing and Urban Development shall carry out the functions of the Administrator with respect to the Emergency Food and Shelter Program, including with respect to the National Board;

(b) for the predisaster mitigation grant program under section 203 of the Robert T. Stafford Disaster Relief and Emergency Assistance Act (42 U.S.C. 5133), $54,485,623, to remain available until expended;

(c) for necessary expenses, including administrative costs, under section 1360 of the National Flood Insurance Act of 1968 (42 U.S.C. 4101), under sections 100215, 100216, 100226, 100230, and 100246 of the Biggert-Waters Flood Insurance Reform Act of 2012, (Public Law 112–141, 126 Stat. 916), and under section 17 of the Homeowner Flood Insurance Affordability Act of 2014 (Public Law 113–89, 128 Stat. 1020), $177,530,500, and such additional sums as may be provided by State and local governments or other political subdivisions for cost-shared mapping activities under section 1360(f)(2) of such Act (42 U.S.C. 4101(f)(2)), to remain available until expended;

(d) for necessary expenses of the United States Fire Administration and for other purposes, as authorized by the Federal Fire Prevention and Control Act of 1974 (15 U.S.C. 2201 et seq.) and the Homeland Security Act of 2002 (6 U.S.C. 101 et seq.), $40,811,513;

(e) for grants, contracts, cooperative agreements, and other activities, $2,131,175,064, which shall be allocated as follows:

(1) $200,000,000 shall be for the State Homeland Security Grant Program under section 2004 of the Homeland Security Act of 2002 (6 U.S.C. 605);

(2) $330,000,000 shall be for the Urban Area Security Initiative under section 2003 of the Homeland Security Act of 2002 (6 U.S.C. 604);

(3) $85,000,000 shall be for the Public Transportation Security Assistance and Railroad Security Assistance, under sections 1406 and 1513 of the Implementing Recommendations of the 9/11 Commission Act of 2007 (6 U.S.C. 1135 and 1163), of which $10,000,000 shall be for Amtrak security: Provided, That such public transportation security assistance shall be provided directly to public transportation agencies;

(4) $93,000,000 shall be for the Port Security Grants in accordance with 46 U.S.C. 70107: Provided, That, for paragraphs (1) through (4) above, notwithstanding section 2008(a)(11) of the Homeland Security Act of 2002 (6 U.S.C. 609(a)(11)), or any other provision of law, a recipient or subrecipient of a grant may use not more than 5 percent of the amount of the grant or subgrant made available to them under this heading for expenses directly related to administration of the grant: Provided further, That applications for grants under these headings shall be made available to eligible applicants not later than 60 days after the date of enactment of this Act, eligible applicants shall submit applications not later than 80 days after the grant announcement, and the Administrator of the Federal Emergency Management Agency shall act within 65 days after the receipt of an application: Provided further, That for grants under paragraphs (1) and (2), the installation of communications towers is not considered construction of a building or other physical facility: Provided further, That grantees shall provide reports on their use of funds, as determined necessary by the Secretary of Homeland Security: Provided further, That notwithstanding section 2008 (a)(11) of the Homeland Security Act of 2002 (6 U.S.C. 609(a)(11)), the Administrator of the Federal Emergency Management Agency may use the funds provided in paragraph (g) to acquire real property for the purpose of establishing or appropriately extending the security buffer zones around Federal Emergency Management Agency training facilities;

(5) $670,000,000, to remain available until September 30, 2018, shall be for necessary expenses for programs authorized by the Federal Fire Prevention and Control Act of 1974 (15 U.S.C. 2201 et seq.), of which $335,000,000 shall be available to carry out section 33 of that Act (15 U.S.C. 2229), and $335,000,000 shall be available to carry out section 34 of that Act (15 U.S.C. 2229a);

(6) $350,000,000 shall be available for necessary expenses for emergency management performance grants, as authorized by the Robert T. Stafford Disaster Relief and Emergency Assistance Act (42 U.S.C. 5121 et seq.), the Earthquake Hazards Reduction Act of 1977 (42 U.S.C. 7701 et seq.), 6 U.S.C. 762, and Reorganization Plan No. 3 of 1978 (5 U.S.C. App.);

(7) $157,492,665 shall be for training, exercises, technical assistance, and other programs, of which $36,000,000 shall be for National Domestic Preparedness Consortium for the purpose of achieving the National Preparedness Goal, $37,643,000 shall be for the Center for Homeland Defense and Security to continue master's degree, executive leadership and associated programs in homeland security and the Emergency Management Institute, and $83,849,665 shall be for the Center for Domestic Preparedness and the National Exercise Division;

(8) $96,682,399 shall be available for the necessary expenses of Protection and National Preparedness, including any activities authorized by the Homeland Security Act of 2002 (6 U.S.C. 101 et seq.), the Post-Katrina Emergency Management Reform Act of 2006 (Public Law 109–295; 120 Stat. 1394), and Title VI of the Robert T. Stafford Disaster Relief and Emergency Assistance Act (42 U.S.C. 5133);

(9) $49,000,000, to remain available until September 30, 2018, shall be for necessary expenses for emergent threats from violent extremism and from complex, coordinated terrorist attacks; and

(10) $100,000,000, to remain available until September 30, 2018, shall be for a regional competitive grant program; and

(f) $14,274,000, for necessary expenses, including activities authorized by the Earthquake Hazards Reduction Act of 1977 (42 U.S.C. 7701 et seq.) and the National Dam Safety Program Act (33 U.S.C. 467 et seq.).

Program and Financing (in millions of dollars)


Identification code 070–0413–0–1–999 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Mitigation 14
0002 Flood Hazard Mapping and Risk Analysis 178
0003 National Predisaster Mitigation 54
0004 Protection and Preparedness 96
0005 State and Local Grants 708
0006 Emergency Management Performance Grants 350
0007 Education, Training and Exercises 157
0009 United States Fire Administration 41
0010 Emergency Food and Shelter 100



0900 Total new obligations 1,698

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Mitigation 14
1100 Flood Hazard Mapping and Risk Analysis 178
1100 National Predisaster Mitigation 54
1100 Protection and Preparedness 97
1100 State and Local Grants 857
1100 Firefighter Grants 670
1100 Emergency Management Performance Grants 350
1100 Education, Training and Exercises 157
1100 United States Fire Administration 41
1100 Emergency Food and Shelter 100



1160 Appropriation, discretionary (total) 2,518
1930 Total budgetary resources available 2,518
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 820

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 1,698
3020 Outlays (gross) –160



3050 Unpaid obligations, end of year 1,538
Memorandum (non-add) entries:
3200 Obligated balance, end of year 1,538

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 2,518
Outlays, gross:
4010 Outlays from new discretionary authority 160
4180 Budget authority, net (total) 2,518
4190 Outlays, net (total) 160

Federal Assistance provides monetary or non-monetary support to any entity. Support may be provided in the form of grants or grant agreements, cooperative agreements, non-cash contributions and other federal support but not including amounts received as reimbursement for services rendered to individuals in accordance with guidance issued by the Director of OMB. The 2017 President's Budget requests the Congress establish a Federal Assistance account under the Federal Emergency Management Agency (FEMA). Through a variety of programs, FEMA provides for grants, training, exercises, and other support to assist Federal agencies, States, territories, and tribal and local jurisdictions to prevent, protect against, mitigate, respond to and recover from terrorism and natural disasters. The Emergency Food and Shelter program awards grants to nonprofit and faith-based organizations at the local level to supplement their programs.

In 2017, the Emergency Food and Shelter program is proposed to be transferred to the Department of Housing and Urban Development's Homeless Assistance Grants program in order to consolidate and better coordinate assistance to populations in need.

FEMA's Mitigation mission seeks to reduce or eliminate long-term risks to people and property for hazards and their effects. Mitigation benefits society by creating safer communities, enabling people to recover more rapidly from floods and other disasters, thereby reducing the financial impact on Federal, State, tribal and local governments and communities. The Mitigation mission is accomplished through the National Pre-disaster Mitigation Fund (PDM), the Flood Hazard Mapping and Risk Analysis Program (Risk MAP), National Dam Safety Program (NDSP), and the National Earthquake Hazards Reduction Program (NEHRP).

The National Pre-disaster Mitigation Fund provides technical assistance and grants to State, territory, local, and Tribal governments to reduce the risks associated with disasters. Risk MAP delivers quality data that increases public awareness and leads to action that reduces risk to life and property through collaboration with State, local, and tribal entities. Risk MAP drives national actions to reduce flood risk by addressing flood hazard data update needs, supporting local government hazard mitigation planning, and providing the flood risk data needed to manage the NFIP financial exposure. Through the National Dam Safety Program, FEMA coordinates efforts through collaborative partnerships between States, Federal agencies, and private sector and other stakeholders to secure the safety of these dams through research, training, and public awareness. The National Earthquake Hazards Reductions Program was established in 1977 to help state and local governments plan and implement earthquake mitigation measures.

FEMA's Preparedness mission seeks to reduce the loss of life and property and protect the Nation by planning, training, exercising, and building the emergency management profession. As manager and coordinator of the preparedness cycle, FEMA provides assistance, support, and leadership to help Federal, State, tribal and local governments and the private sector build the operational capabilities needed to implement preparedness strategies successfully. The United States Fire Administration supports the preparedness of the nation's fire and emergency service leaders through analysis, training, and education regarding how to evaluate and minimize community risk, improve protection of critical infrastructure, and prepare to respond to all-hazard emergencies.

FEMA provides state and local preparedness grants that focus on building and sustaining the 32 core capabilities associated with the five mission areas described in the National Preparedness Goal. These grants include: (1) Homeland Security Grant Program (HSGP) - These grants provide funding to states, territories, urban areas, and other local and tribal governments to prevent, protect against, mitigate, respond to, and recover from potential terrorist attacks and other hazards. The HSGP plays an important role in the implementation of the National Preparedness System by supporting the building, sustainment, and delivery of core capabilities essential to achieving the National Preparedness Goal of a secure and resilient Nation. (2) Firefighter Assistance Grants - These grants provide direct assistance to local fire departments for investments to improve their ability to safeguard the lives of firefighting personnel and members of the public in the event of a terrorist attack. The request includes grants to hire and retain firefighters, training, equipment, and personal protective gear. The funding supports three grant programs: the Staffing for Adequate Fire and Emergency Response (SAFER) grants, the Assistance to Firefighter Grant (AFG), and the Fire Prevention and Safety grant program. The competitive, peer-review grant process will give priority to applications that enhance capabilities for terrorism response and other major incidents. (3) Emergency Management Performance Grants (EMPG) - These grants support State and regional efforts to achieve target levels of capability in catastrophic planning and emergency management. This program provides funding by formula basis to all 56 States and territories. (4) Education, Training and Exercises Programs - FEMA provides specialized training to emergency responders and supports development, execution, and evaluation of exercises to test the Nation's preparedness for all hazards.

Object Classification (in millions of dollars)


Identification code 070–0413–0–1–999 2015 actual 2016 est. 2017 est.

11.1 Direct obligations: Personnel compensation: Full-time permanent 69



11.9 Total personnel compensation 69
12.1 Civilian personnel benefits 26
21.0 Travel and transportation of persons 7
23.3 Communications, utilities, and miscellaneous charges 5
25.1 Advisory and assistance services 7
25.2 Other services from non-Federal sources 181
25.4 Operation and maintenance of facilities 5
25.7 Operation and maintenance of equipment 5
26.0 Supplies and materials 2
31.0 Equipment 4
41.0 Grants, subsidies, and contributions 1,387



99.9 Total new obligations 1,698

Employment Summary


Identification code 070–0413–0–1–999 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 790

[Salaries and expenses]Operations and Support

For necessary expenses of the Federal Emergency Management Agency, including minor procurements, construction, and improvements, [$960,754,000] $927,524,000, including activities authorized by the National Flood Insurance Act of 1968 (42 U.S.C. 4001 et seq.), the Robert T. Stafford Disaster Relief and Emergency Assistance Act (42 U.S.C. 5121 et seq.), the Cerro Grande Fire Assistance Act of 2000 (division C, title I, 114 Stat. 583), the Earthquake Hazards Reduction Act of 1977 (42 U.S.C. 7701 et seq.), the Defense Production Act of 1950 (50 U.S.C. App. 2061 et seq.), sections 107 and 303 of the National Security Act of 1947 (50 U.S.C. 404, 405), [Reorganization Plan No. 3 of 1978 (5 U.S.C. App.),] the National Dam Safety Program Act (33 U.S.C. 467 et seq.), the Homeland Security Act of 2002 (6 U.S.C. 101 et seq.), the Implementing Recommendations of the 9/11 Commission Act of 2007 (Public Law 110–53), the Federal Fire Prevention and Control Act of 1974 (15 U.S.C. 2201 et seq.), and the Post-Katrina Emergency Management Reform Act of 2006 (Public Law 109–295; 120 Stat. 1394)[, the Biggert-Waters Flood Insurance Reform Act of 2012 (Public Law 112–141, 126 Stat. 916), and the Homeowner Flood Insurance Affordability Act of 2014 (Public Law 113–89)]: Provided, That not to exceed $2,250 shall be for official reception and representation expenses[: Provided further, That of the total amount made available under this heading, $35,180,000 shall be for the Urban Search and Rescue Response System, of which none is available for Federal Emergency Management Agency administrative costs: Provided further, That of the total amount made available under this heading, $27,500,000 shall remain available until September 30, 2017, for capital improvements and other expenses related to continuity of operations at the Mount Weather Emergency Operations Center: Provided further, That of the total amount made available, $3,422,000 shall be for the Office of National Capital Region Coordination]. (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0700–0–1–999 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0005 Administrative and Regional Offices 240 237
0006 Preparedness and Protection 197 190 50
0007 Response 178 174
0008 Recovery 56 50
0009 Mitigation 29 28 11
0010 Mission Support 153 181
0011 Centrally Managed Accounts 98 101
0012 Management & Administration 448
0013 Integrated Operations 182
0014 Response and Recovery 237



0799 Total direct obligations 951 961 928
0801 Salaries and Expenses (Reimbursable) 42 58 59



0900 Total new obligations 993 1,019 987

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 24 14 14
1011 Unobligated balance transfer from other acct [070–0540] 3
1012 Unobligated balance transfers between expired and unexpired accounts 2
1028 Adjustment in unobligated balances for change in investments of zero coupon bonds (revolving funds) 5



1050 Unobligated balance (total) 34 14 14
Budget authority:
Appropriations, discretionary:
1100 Appropriation 934 961 928
1121 Appropriations transferred from other acct [070–0540] 1
1131 Unobligated balance of appropriations permanently reduced –1



1160 Appropriation, discretionary (total) 934 961 928
Spending authority from offsetting collections, discretionary:
1700 Collected 44 58 59
1701 Change in uncollected payments, Federal sources –2



1750 Spending auth from offsetting collections, disc (total) 42 58 59
1900 Budget authority (total) 976 1,019 987
1930 Total budgetary resources available 1,010 1,033 1,001
Memorandum (non-add) entries:
1940 Unobligated balance expiring –3
1941 Unexpired unobligated balance, end of year 14 14 14

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 485 517 410
3010 Obligations incurred, unexpired accounts 993 1,019 987
3011 Obligations incurred, expired accounts 11
3020 Outlays (gross) –940 –996 –996
3041 Recoveries of prior year unpaid obligations, expired –32 –130



3050 Unpaid obligations, end of year 517 410 401
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –13 –9 –9
3070 Change in uncollected pymts, Fed sources, unexpired 2
3071 Change in uncollected pymts, Fed sources, expired 2



3090 Uncollected pymts, Fed sources, end of year –9 –9 –9
Memorandum (non-add) entries:
3100 Obligated balance, start of year 472 508 401
3200 Obligated balance, end of year 508 401 392

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 976 1,019 987
Outlays, gross:
4010 Outlays from new discretionary authority 615 682 661
4011 Outlays from discretionary balances 325 314 335



4020 Outlays, gross (total) 940 996 996
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –44 –58 –59
4033 Non-Federal sources –2



4040 Offsets against gross budget authority and outlays (total) –46 –58 –59
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired 2
4052 Offsetting collections credited to expired accounts 2



4060 Additional offsets against budget authority only (total) 4



4070 Budget authority, net (discretionary) 934 961 928
4080 Outlays, net (discretionary) 894 938 937
4180 Budget authority, net (total) 934 961 928
4190 Outlays, net (total) 894 938 937

Operations and Support provides core mission development and maintenance of an integrated, nationwide capability to prepare for, mitigate against, respond to, and recover from the consequences of terrorist attacks and other major disasters and emergencies, in partnership with other Federal agencies, State and local governments, volunteer organizations and the private sector. Activities supported by this account incorporate the essential command and control functions, mitigate long-term risks, ensure the continuity and restoration of essential services and functions and provide leadership to build, sustain and improve the coordination and delivery of support to citizens and State, local, tribal and territorial governments.

Object Classification (in millions of dollars)


Identification code 070–0700–0–1–999 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 363 359 346
11.3 Other than full-time permanent 1
11.5 Other personnel compensation 7



11.9 Total personnel compensation 371 359 346
12.1 Civilian personnel benefits 116 143 134
21.0 Travel and transportation of persons 14 15 8
23.1 Rental payments to GSA 21 27 27
23.3 Communications, utilities, and miscellaneous charges 24 25 22
24.0 Printing and reproduction 1 1 1
25.1 Advisory and assistance services 68 19 9
25.2 Other services from non-Federal sources 179 247 256
25.3 Other goods and services from Federal sources 24 22
25.4 Operation and maintenance of facilities 23 3 29
25.6 Medical care 1
25.7 Operation and maintenance of equipment 19 4 3
26.0 Supplies and materials 5 6 5
31.0 Equipment 27 17 22
32.0 Land and structures 36 35 16
41.0 Grants, subsidies, and contributions 46 36 28



99.0 Direct obligations 951 961 928
99.0 Reimbursable obligations 42 58 59



99.9 Total new obligations 993 1,019 987

Employment Summary


Identification code 070–0700–0–1–999 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 3,830 3,681 3,470
2001 Reimbursable civilian full-time equivalent employment 23 24 24

[State and local programs]

[For grants, contracts, cooperative agreements, and other activities, $1,500,000,000, which shall be allocated as follows:]

[(1) $467,000,000 shall be for the State Homeland Security Grant Program under section 2004 of the Homeland Security Act of 2002 (6 U.S.C. 605), of which $55,000,000 shall be for Operation Stonegarden: Provided, That notwithstanding subsection (c)(4) of such section 2004, for fiscal year 2016, the Commonwealth of Puerto Rico shall make available to local and tribal governments amounts provided to the Commonwealth of Puerto Rico under this paragraph in accordance with subsection (c)(1) of such section 2004.]

[(2) $600,000,000 shall be for the Urban Area Security Initiative under section 2003 of the Homeland Security Act of 2002 (6 U.S.C. 604), of which $20,000,000 shall be for organizations (as described under section 501(c)(3) of the Internal Revenue Code of 1986 and exempt from tax under section 501(a) of such code) determined by the Secretary of Homeland Security to be at high risk of a terrorist attack.]

[(3) $100,000,000 shall be for Public Transportation Security Assistance, Railroad Security Assistance, and Over-the-Road Bus Security Assistance under sections 1406, 1513, and 1532 of the Implementing Recommendations of the 9/11 Commission Act of 2007 (Public Law 110–53; 6 U.S.C. 1135, 1163, and 1182), of which $10,000,000 shall be for Amtrak security and $3,000,000 shall be for Over-the-Road Bus Security: Provided, That such public transportation security assistance shall be provided directly to public transportation agencies.]

[(4) $100,000,000 shall be for Port Security Grants in accordance with 46 U.S.C. 70107.]

[(5) $233,000,000 shall be to sustain current operations for training, exercises, technical assistance, and other programs, of which $162,991,000 shall be for training of State, local, and tribal emergency response providers:]

[Provided, That for grants under paragraphs (1) through (4), applications for grants shall be made available to eligible applicants not later than 60 days after the date of enactment of this Act, that eligible applicants shall submit applications not later than 80 days after the grant announcement, and the Administrator of the Federal Emergency Management Agency shall act within 65 days after the receipt of an application: Provided further, That notwithstanding section 2008(a)(11) of the Homeland Security Act of 2002 (6 U.S.C. 609(a)(11)) or any other provision of law, a grantee may not use more than 5 percent of the amount of a grant made available under this heading for expenses directly related to administration of the grant: Provided further, That for grants under paragraphs (1) and (2), the installation of communications towers is not considered construction of a building or other physical facility: Provided further, That grantees shall provide reports on their use of funds, as determined necessary by the Secretary of Homeland Security: Provided further, That notwithstanding section 509 of this Act, the Administrator of the Federal Emergency Management Agency may use the funds provided in paragraph (5) to acquire real property for the purpose of establishing or appropriately extending the security buffer zones around Federal Emergency Management Agency training facilities.] (Department of Homeland Security Appropriations Act, 2016.)

[Firefighter assistance grants]

[For grants for programs authorized by the Federal Fire Prevention and Control Act of 1974 (15 U.S.C. 2201 et seq.), $690,000,000, to remain available until September 30, 2017, of which $345,000,000 shall be available to carry out section 33 of that Act (15 U.S.C. 2229) and $345,000,000 shall be available to carry out section 34 of that Act (15 U.S.C. 2229a).] (Department of Homeland Security Appropriations Act, 2016.)

[Emergency management performance grants]

[For emergency management performance grants, as authorized by the National Flood Insurance Act of 1968 (42 U.S.C. 4001 et seq.), the Robert T. Stafford Disaster Relief and Emergency Assistance Act (42 U.S.C. 5121 et seq.), the Earthquake Hazards Reduction Act of 1977 (42 U.S.C. 7701 et seq.), and Reorganization Plan No. 3 of 1978 (5 U.S.C. App.), $350,000,000.] (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0560–0–1–453 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Assistance to Firefighter Grants 680 680 690
0002 Emergency Management Performance Grants 350 350
0003 State and Local Program Grants 467 467
0004 Education, Training, and Exercises 234 234 1
0005 Port Security Grant Program 100 100
0006 Transit Security Grants 100 100
0008 Urban Area Security Initiative 600 600
0009 Counter Violent Extremism 50



0900 Total new obligations 2,531 2,531 741

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 696 699 761
1021 Recoveries of prior year unpaid obligations 2 2 2



1050 Unobligated balance (total) 698 701 763
Budget authority:
Appropriations, discretionary:
1100 Firefighter Assistance Grants 680 690
1100 Emergency Management Performance Grants 350 350
1100 State and Local Program Grants 467 467
1100 Education, Training and Exercises 234 233
1100 Port Security Program 100 100
1100 Transit Security Grants 100 100
1100 Urban Area Securty Initiative 600 600
1100 Counter Violent Extremism 50



1160 Appropriation, discretionary (total) 2,531 2,590
Spending authority from offsetting collections, discretionary:
1700 Collected 2 1
1900 Budget authority (total) 2,533 2,591
1930 Total budgetary resources available 3,231 3,292 763
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year 699 761 22

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 5,403 4,849 4,635
3010 Obligations incurred, unexpired accounts 2,531 2,531 741
3011 Obligations incurred, expired accounts 23
3020 Outlays (gross) –2,920 –2,733 –2,108
3030 Unpaid obligations transferred to other accts [069–0700] –10 –10
3040 Recoveries of prior year unpaid obligations, unexpired –2 –2 –2
3041 Recoveries of prior year unpaid obligations, expired –176



3050 Unpaid obligations, end of year 4,849 4,635 3,266
Memorandum (non-add) entries:
3100 Obligated balance, start of year 5,403 4,849 4,635
3200 Obligated balance, end of year 4,849 4,635 3,266

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 2,533 2,591
Outlays, gross:
4010 Outlays from new discretionary authority 66 89
4011 Outlays from discretionary balances 2,854 2,644 2,108



4020 Outlays, gross (total) 2,920 2,733 2,108
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –2 –1



4040 Offsets against gross budget authority and outlays (total) –2 –1
4180 Budget authority, net (total) 2,531 2,590
4190 Outlays, net (total) 2,918 2,732 2,108

Object Classification (in millions of dollars)


Identification code 070–0560–0–1–453 2015 actual 2016 est. 2017 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 19 19
12.1 Civilian personnel benefits 7 7
21.0 Travel and transportation of persons 5 5
23.3 Communications, utilities, and miscellaneous charges 1 1
25.2 Other services from non-Federal sources 63 68 1
25.4 Operation and maintenance of facilities 3 3 1
26.0 Supplies and materials 1 1
31.0 Equipment 2 2
41.0 Grants, subsidies, and contributions 2,429 2,425 739



99.0 Direct obligations 2,530 2,531 741
99.5 Adjustment for rounding 1



99.9 Total new obligations 2,531 2,531 741

Employment Summary


Identification code 070–0560–0–1–453 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 210 211

Radiological emergency preparedness program

The aggregate charges assessed during fiscal year [2016]2017, as authorized in title III of the Departments of Veterans Affairs and Housing and Urban Development, and Independent Agencies Appropriations Act, 1999 (42 U.S.C. 5196e), shall not be less than 100 percent of the amounts anticipated by the Department of Homeland Security necessary for its radiological emergency preparedness program for the next fiscal year: Provided, That the methodology for assessment and collection of fees shall be fair and equitable and shall reflect costs of providing such services, including administrative costs of collecting such fees: Provided further, That fees received under this heading shall be deposited in this account as offsetting collections and will become available for authorized purposes on October 1, [2016]2017, and remain available until expended. (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0715–0–1–453 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0801 Radiological Emergency Preparedness 48 45 38

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 13 6 1
1021 Recoveries of prior year unpaid obligations 4 1



1050 Unobligated balance (total) 17 6 2
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 39 40 36
1702 Offsetting collections (previously unavailable) 37 40 36
1725 Spending authority from offsetting collections precluded from obligation (limitation on obligations) –39 –40 –36



1750 Spending auth from offsetting collections, disc (total) 37 40 36
1930 Total budgetary resources available 54 46 38
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 6 1

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 51 31 36
3010 Obligations incurred, unexpired accounts 48 45 38
3020 Outlays (gross) –63 –40 –39
3040 Recoveries of prior year unpaid obligations, unexpired –4 –1
3041 Recoveries of prior year unpaid obligations, expired –1



3050 Unpaid obligations, end of year 31 36 34
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 50 30 35
3200 Obligated balance, end of year 30 35 33

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 37 40 36
Outlays, gross:
4010 Outlays from new discretionary authority 1 16 14
4011 Outlays from discretionary balances 62 24 25



4020 Outlays, gross (total) 63 40 39
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –2
4033 Non-Federal sources –37 –40 –36



4040 Offsets against gross budget authority and outlays (total) –39 –40 –36



4070 Budget authority, net (discretionary) –2
4080 Outlays, net (discretionary) 24 3
4180 Budget authority, net (total) –2
4190 Outlays, net (total) 24 3

Memorandum (non-add) entries:
5090 Unexpired unavailable balance, SOY: Offsetting collections 39 39 39
5091 Expiring unavailable balance: Offsetting collections –2
5092 Unexpired unavailable balance, EOY: Offsetting collections 39 39 39
5093 Expired unavailable balance, SOY: Offsetting collections 2 2
5095 Expired unavailable balance, EOY: Offsetting collections 2 2

The Radiological Emergency Preparedness Program (REPP) assists State, local and tribal governments in the development of off-site radiological emergency preparedness plans within the emergency planning zones of Nuclear Regulatory Commission (NRC) licensed commercial nuclear power facilities. The fund is financed from fees assessed and collected from the NRC licensees to cover the costs for radiological emergency planning, preparedness, and response activities in the following year.

Object Classification (in millions of dollars)


Identification code 070–0715–0–1–453 2015 actual 2016 est. 2017 est.

Reimbursable obligations:
11.1 Personnel compensation: Full-time permanent 16 16 16
12.1 Civilian personnel benefits 6 7 7
21.0 Travel and transportation of persons 2 3 3
23.1 Rental payments to GSA 2 2 2
25.1 Advisory and assistance services 1 1
25.2 Other services from non-Federal sources 14 11 10
44.0 Refunds 7 5



99.0 Reimbursable obligations 48 45 38



99.9 Total new obligations 48 45 38

Employment Summary


Identification code 070–0715–0–1–453 2015 actual 2016 est. 2017 est.

2001 Reimbursable civilian full-time equivalent employment 158 153 153

[United states fire administration]

[For necessary expenses of the United States Fire Administration and for other purposes, as authorized by the Federal Fire Prevention and Control Act of 1974 (15 U.S.C. 2201 et seq.) and the Homeland Security Act of 2002 (6 U.S.C. 101 et seq.), $44,000,000.] (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0564–0–1–453 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 United States Fire Administration (Direct) 44 44

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 44 44
1930 Total budgetary resources available 44 44

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 19 21 16
3010 Obligations incurred, unexpired accounts 44 44
3011 Obligations incurred, expired accounts 1
3020 Outlays (gross) –40 –48 –11
3041 Recoveries of prior year unpaid obligations, expired –3 –1



3050 Unpaid obligations, end of year 21 16 5
Memorandum (non-add) entries:
3100 Obligated balance, start of year 19 21 16
3200 Obligated balance, end of year 21 16 5

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 44 44
Outlays, gross:
4010 Outlays from new discretionary authority 27 29
4011 Outlays from discretionary balances 13 19 11



4020 Outlays, gross (total) 40 48 11
4180 Budget authority, net (total) 44 44
4190 Outlays, net (total) 40 48 11

Object Classification (in millions of dollars)


Identification code 070–0564–0–1–453 2015 actual 2016 est. 2017 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 11 11
12.1 Civilian personnel benefits 4 4
23.3 Communications, utilities, and miscellaneous charges 3 3
25.1 Advisory and assistance services 7 7
25.2 Other services from non-Federal sources 2 2
25.4 Operation and maintenance of facilities 7 7
25.7 Operation and maintenance of equipment 5 5
26.0 Supplies and materials 1 1
31.0 Equipment 1 1
41.0 Grants, subsidies, and contributions 3 3



99.9 Total new obligations 44 44

Employment Summary


Identification code 070–0564–0–1–453 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 118 134

Disaster relief fund

(including transfer of funds)

For necessary expenses in carrying out the Robert T. Stafford Disaster Relief and Emergency Assistance Act (42 U.S.C. 5121 et seq.), [$7,374,693,000] $7,348,515,000, to remain available until expended, of which $24,000,000 shall be transferred to the Department of Homeland Security Office of Inspector General for audits and investigations related to disasters: Provided, [That the reporting requirements in paragraphs (1) and (2) under the heading "Federal Emergency Management Agency, Disaster Relief Fund" in the Department of Homeland Security Appropriations Act, 2015 (Public Law 114–4) shall be applied in fiscal year 2016 with respect to budget year 2017 and current fiscal year 2016, respectively, by substituting "fiscal year 2017" for "fiscal year 2016" in paragraph (1): Provided further,] That of the amount provided under this heading, [$6,712,953,000] $6,709,000,000 shall be for major disasters declared pursuant to the Robert T. Stafford Disaster Relief and Emergency Assistance Act (42 U.S.C. 5121 et seq.): Provided further, That the amount in the preceding proviso is designated by the Congress as being for disaster relief pursuant to section 251(b)(2)(D) of the Balanced Budget and Emergency Deficit Control Act of 1985. (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0702–0–1–453 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0003 Base/Non-Major Disasters 572 638 616
0004 Disaster Relief 8,523 6,713 6,709



0799 Total direct obligations 9,095 7,351 7,325
0801 Disaster Relief Fund (Reimbursable) 52 1 1



0900 Total new obligations 9,147 7,352 7,326

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 6,981 5,318 5,046
1021 Recoveries of prior year unpaid obligations 828 750 750



1050 Unobligated balance (total) 7,809 6,068 5,796
Budget authority:
Appropriations, discretionary:
1100 Appropriation 7,033 7,375 7,349
1120 Appropriations transferred to other accts [070–0200] –24 –24 –24
1120 Appropriations transferred to other accts [072–1035] –30
1131 Unobligated balance of appropriations permanently reduced –375 –1,022 –300



1160 Appropriation, discretionary (total) 6,604 6,329 7,025
Spending authority from offsetting collections, discretionary:
1700 Collected 52 1 1
1900 Budget authority (total) 6,656 6,330 7,026
1930 Total budgetary resources available 14,465 12,398 12,822
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 5,318 5,046 5,496

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 12,996 15,126 10,613
3010 Obligations incurred, unexpired accounts 9,147 7,352 7,326
3011 Obligations incurred, expired accounts 2 2 2
3020 Outlays (gross) –6,190 –11,116 –4,988
3040 Recoveries of prior year unpaid obligations, unexpired –828 –750 –750
3041 Recoveries of prior year unpaid obligations, expired –1 –1 –1



3050 Unpaid obligations, end of year 15,126 10,613 12,202
Memorandum (non-add) entries:
3100 Obligated balance, start of year 12,996 15,126 10,613
3200 Obligated balance, end of year 15,126 10,613 12,202

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 6,656 6,330 7,026
Outlays, gross:
4010 Outlays from new discretionary authority 1,634 513 1,228
4011 Outlays from discretionary balances 4,556 10,603 3,760



4020 Outlays, gross (total) 6,190 11,116 4,988
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4033 Non-Federal sources –52 –1 –1



4040 Offsets against gross budget authority and outlays (total) –52 –1 –1
4180 Budget authority, net (total) 6,604 6,329 7,025
4190 Outlays, net (total) 6,138 11,115 4,987

Through the Disaster Relief Fund (DRF), FEMA provides a significant portion of the total Federal response to Presidentially-declared major disasters and emergencies. Primary assistance programs include Federal assistance to individuals and households, public assistance, and hazard mitigation assistance which includes the repair and reconstruction of State, tribal, territorial, local, and nonprofit infrastructure. Beginning in 2012, section 251(b) (2) (D) of the Balanced Budget and Emergency Deficit Control Act of 1985, as amended (BBEDCA) includes a discretionary cap adjustment for disaster relief, facilitating a shift from a reliance on supplemental appropriations. The BBEDCA requires funds designated as disaster relief pursuant to the cap adjustment be used for declared major disasters as defined under section 102(2) of the Robert T. Stafford Disaster Relief and Emergency Assistance Act.

The DRF cap adjustment request consists of four principal components: catastrophic obligations, non-catastrophic obligations, recoveries, and a reserve. Funds required for the catastrophic category, defined as events greater than $500 million, are based on FEMA spend plans for all past declared catastrophic events and does not include funds for new catastrophic events that may occur in 2017. It is assumed that any new catastrophic event in 2017 will be funded through an emergency supplemental funding request as provided for in BBEDCA. The non-catastrophic amount is based on an approach that uses the ten-year average for non-catastrophic events to provide a more realistic projection of non-catastrophic needs in 2017. The recoveries figure represents the estimated amount that FEMA will de-obligate from prior projects.

The DRF base non-cap adjustment request supports the ten-year average for the costs associated with emergency declarations, pre-disaster surge activities, and fire management assistance grants. The base also includes funds requested for projected yearly disaster readiness and support costs.

Object Classification (in millions of dollars)


Identification code 070–0702–0–1–453 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 265 226 220
11.3 Other than full-time permanent 60 61 58
11.5 Other personnel compensation 24 35 51



11.9 Total personnel compensation 349 322 329
12.1 Civilian personnel benefits 107 79 78
13.0 Benefits for former personnel 18
21.0 Travel and transportation of persons 105 105 105
22.0 Transportation of things 7 10 10
23.1 Rental payments to GSA 52 40 40
23.2 Rental payments to others 12 7 7
23.3 Communications, utilities, and miscellaneous charges 32 31 28
24.0 Printing and reproduction 1 1 1
25.1 Advisory and assistance services 39 17 17
25.2 Other services from non-Federal sources 302 266 254
25.3 Other goods and services from Federal sources 44 64 90
25.4 Operation and maintenance of facilities 29 45 6
25.7 Operation and maintenance of equipment 15 21 5
26.0 Supplies and materials 12 17 8
31.0 Equipment 16 6 5
32.0 Land and structures 14 41 41
41.0 Grants, subsidies, and contributions 7,941 6,279 6,301



99.0 Direct obligations 9,095 7,351 7,325
99.0 Reimbursable obligations 52 1 1



99.9 Total new obligations 9,147 7,352 7,326

Employment Summary


Identification code 070–0702–0–1–453 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 5,068 4,899 4,905

[Flood hazard mapping and risk analysis program]

[For necessary expenses, including administrative costs, under section 1360 of the National Flood Insurance Act of 1968 (42 U.S.C. 4101), and under sections 100215, 100216, 100226, 100230, and 100246 of the Biggert-Waters Flood Insurance Reform Act of 2012, (Public Law 112–141, 126 Stat. 916), $190,000,000, and such additional sums as may be provided by State and local governments or other political subdivisions for cost-shared mapping activities under section 1360(f)(2) of such Act (42 U.S.C. 4101(f)(2)), to remain available until expended.] (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0500–0–1–453 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Flood Hazard Mapping and Risk Analysis 99 190 17

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 13 17 17
1021 Recoveries of prior year unpaid obligations 3



1050 Unobligated balance (total) 16 17 17
Budget authority:
Appropriations, discretionary:
1100 Appropriation 100 190
1930 Total budgetary resources available 116 207 17
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 17 17

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 261 238 191
3010 Obligations incurred, unexpired accounts 99 190 17
3020 Outlays (gross) –119 –237 –57
3040 Recoveries of prior year unpaid obligations, unexpired –3



3050 Unpaid obligations, end of year 238 191 151
Memorandum (non-add) entries:
3100 Obligated balance, start of year 261 238 191
3200 Obligated balance, end of year 238 191 151

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 100 190
Outlays, gross:
4010 Outlays from new discretionary authority 18 11
4011 Outlays from discretionary balances 101 226 57



4020 Outlays, gross (total) 119 237 57
4180 Budget authority, net (total) 100 190
4190 Outlays, net (total) 119 237 57

Object Classification (in millions of dollars)


Identification code 070–0500–0–1–453 2015 actual 2016 est. 2017 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 4 4
12.1 Civilian personnel benefits 2 2
25.2 Other services from non-Federal sources 52 101 12
41.0 Grants, subsidies, and contributions 40 83 5



99.0 Direct obligations 98 190 17
99.5 Adjustment for rounding 1



99.9 Total new obligations 99 190 17

Employment Summary


Identification code 070–0500–0–1–453 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 40 57

National flood insurance fund

For activities under the National Flood Insurance Act of 1968 (42 U.S.C. 4001 et seq.), the Flood Disaster Protection Act of 1973 (42 U.S.C. 4001 et seq.), the Biggert-Waters Flood Insurance Reform Act of 2012 (Public Law 112–141, 126 Stat. 916), and the Homeowner Flood Insurance Affordability Act of 2014 (Public Law 113–89; 128 Stat. 1020), [$181,198,000] $181,799,000, which shall remain available until September 30, 2017, and shall be derived from offsetting amounts collected under section 1308(d) of the National Flood Insurance Act of 1968 (42 U.S.C. 4015(d)); of which [$25,299,000] $13,436,000 shall be available for salaries and expenses associated with flood management [and flood insurance operations] and [$155,899,000] $168,363,000 shall be available for flood plain management and flood mapping: Provided, That any additional fees collected pursuant to section 1308(d) of the National Flood Insurance Act of 1968 (42 U.S.C. 4015(d)) shall be credited as an offsetting collection to this account, to be available for flood plain management and flood mapping: Provided further, That in fiscal year [2016]2017, no funds shall be available from the National Flood Insurance Fund under section 1310 of the National Flood Insurance Act of 1968 (42 U.S.C. 4017) in excess of:

(1) [$133,252,000] $147,042,000 for operating expenses and salaries and expenses associated with flood insurance operations;

(2) $1,123,000,000 for commissions and taxes of agents;

(3) such sums as are necessary for interest on Treasury borrowings; and

(4) [$175,000,000] $175,061,000, which shall remain available until expended, for flood mitigation actions and for flood mitigation assistance under section 1366 of the National Flood Insurance Act of 1968 (42 U.S.C. 4104c), notwithstanding sections 1366(e) and 1310(a)(7) of such Act (42 U.S.C. 4104c(e), 4017): Provided further, That the amounts collected under section 102 of the Flood Disaster Protection Act of 1973 (42 U.S.C. 4012a) and section 1366(e) of the National Flood Insurance Act of 1968 shall be deposited in the National Flood Insurance Fund to supplement other amounts specified as available for section 1366 of the National Flood Insurance Act of 1968, notwithstanding section 102(f)(8), section 1366(e), and paragraphs (1) through (3) of section 1367(b) of such Act (42 U.S.C. 4012a(f)(8), 4104c(e), 4104d(b)(1)-(3)): Provided further, That total administrative costs shall not exceed 4 percent of the total appropriation: Provided further, That up to $5,000,000 is available to carry out section 24 of the Homeowner Flood Insurance Affordability Act of 2014 (42 U.S.C. 4033). (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–4236–0–3–453 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0801 NFIP Mandatory - Insurance 2,420 4,903 4,914
0802 Flood Mitigation and Flood Insurance Operations 25 27 14
0803 Floodplain Management and Flood Mapping 143 167 168
0804 Flood Mitigation Grants 78 150 175



0900 Total new obligations 2,666 5,247 5,271

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 845 946 13
1001 Discretionary unobligated balance brought fwd, Oct 1 6 26
1021 Recoveries of prior year unpaid obligations 27 27
1023 Unobligated balances applied to repay debt –730



1050 Unobligated balance (total) 142 973 13
Budget authority:
Borrowing authority, mandatory:
1400 Borrowing authority (Available) 696 1,364
Spending authority from offsetting collections, discretionary:
1700 Collected 187 181 182
Spending authority from offsetting collections, mandatory:
1800 Offsetting collections (Claims Expense) 3,500 3,408 3,614
1802 Offsetting collections (previously unavailable) 153 100 98
1823 New and/or unobligated balance of spending authority from offsetting collections temporarily reduced –100 –98
1825 Spending authority from offsetting collections applied to repay debt –270



1850 Spending auth from offsetting collections, mand (total) 3,283 3,410 3,712
1900 Budget authority (total) 3,470 4,287 5,258
1930 Total budgetary resources available 3,612 5,260 5,271
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 946 13

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 636 595 1,007
3010 Obligations incurred, unexpired accounts 2,666 5,247 5,271
3020 Outlays (gross) –2,680 –4,808 –5,304
3040 Recoveries of prior year unpaid obligations, unexpired –27 –27



3050 Unpaid obligations, end of year 595 1,007 974
Memorandum (non-add) entries:
3100 Obligated balance, start of year 636 595 1,007
3200 Obligated balance, end of year 595 1,007 974

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 187 181 182
Outlays, gross:
4010 Outlays from new discretionary authority 70 180 181
4011 Outlays from discretionary balances 106 51 48



4020 Outlays, gross (total) 176 231 229
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4033 Non-Federal sources –187 –181 –182
Mandatory:
4090 Budget authority, gross 3,283 4,106 5,076
Outlays, gross:
4100 Outlays from new mandatory authority 2,422 4,089 5,058
4101 Outlays from mandatory balances 82 488 17



4110 Outlays, gross (total) 2,504 4,577 5,075
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –3,500 –3,408 –3,614
4180 Budget authority, net (total) –217 698 1,462
4190 Outlays, net (total) –1,007 1,219 1,508

Memorandum (non-add) entries:
5090 Unexpired unavailable balance, SOY: Offsetting collections 153 100 98
5092 Unexpired unavailable balance, EOY: Offsetting collections 100 98

The Federal Government provides flood insurance through the National Flood Insurance Program (NFIP), which is administered by FEMA. Flood insurance is available to homeowners and businesses in communities that have adopted and enforce appropriate floodplain management measures. Coverage is limited to buildings and their contents. By the end of 2015, the program had an estimated 5.3 million policies in more than 22,100 communities with approximately $1.23 trillion of insurance in force.

The program uses a multi-pronged strategy for reducing future flood damage. The NFIP offers flood mitigation assistance grants to assist flood victims to rebuild to current building codes, including higher base flood elevations, thereby reducing future flood damage. In addition, flood mitigation assistance grants targeted toward repetitive and severe repetitive loss properties not only help owners of high-risk property, but also reduce the disproportionate drain on the National Flood Insurance Fund these properties cause, through acquisition, relocation, or elevation. FEMA works to ensure that the flood mitigation grant program is closely integrated with other FEMA mitigation grant programs, resulting in better coordination and communication with State and local governments. Further, through the Community Rating System, FEMA adjusts premium rates to encourage community and State mitigation activities beyond those required by the NFIP. These efforts, in addition to the minimum NFIP requirements for floodplain management, save over $1 billion annually in avoided flood claims.

Due to the catastrophic nature of flooding, with Hurricanes Katrina and Sandy as notable examples, insured flood damages far exceeded premium revenue in some years and depleted the program's reserve account, which is a cash fund. On those occasions, the NFIP exercises its borrowing authority through the Treasury to meet flood insurance claim obligations. As a result, the Administration and the Congress have increased the borrowing authority for the fund to $30.4 billion. The program's debt stands at $23 billion.

The Biggert-Waters Flood Insurance Reform Act (BW-12) of 2012 (P.L. 112–141) strengthened and improved the fiscal soundness of the NFIP by phasing out subsidies and establishing a reserve fund to pay the expected future obligations of the flood insurance program.

In March 2014, HFIAA was signed into law, further reforming the NFIP and revising many sections of BW-12. Notably, HFIAA repealed many of the largest premium increases introduced by BW-12 and required retroactive refunds of collected BW-12 premium increases, introduced a phase-in to higher full-risk premiums for structures newly mapped into the Special Flood Hazard Area, and created a Flood Insurance Advocate.

Object Classification (in millions of dollars)


Identification code 070–4236–0–3–453 2015 actual 2016 est. 2017 est.

Reimbursable obligations:
Personnel compensation:
11.1 Full-time permanent 35 38 43
11.5 Other personnel compensation 2 2 2



11.9 Total personnel compensation 37 40 45
12.1 Civilian personnel benefits 11 12 15
21.0 Travel and transportation of persons 4 3 6
23.1 Rental payments to GSA 6 6 6
25.1 Advisory and assistance services 4 4 5
25.2 Other services from non-Federal sources 243 1,387 1,418
41.0 Grants, subsidies, and contributions 84 249 182
42.0 Insurance claims and indemnities 1,958 3,079 3,096
43.0 Interest and dividends 319 467 498



99.0 Reimbursable obligations 2,666 5,247 5,271



99.9 Total new obligations 2,666 5,247 5,271

Employment Summary


Identification code 070–4236–0–3–453 2015 actual 2016 est. 2017 est.

2001 Reimbursable civilian full-time equivalent employment 297 371 412

National Flood Insurance Reserve Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 070–5701–0–2–453 2015 actual 2016 est. 2017 est.

0100 Balance, start of year
Receipts:
Current law:
1130 Fees, National Flood Insurance Reserve Fund 477 923 964
1140 Earnings on Investments, National Flood Insurance Reserve Fund –27 12 31



1199 Total current law receipts 450 935 995



1999 Total receipts 450 935 995



2000 Total: Balances and receipts 450 935 995
Appropriations:
Current law:
2101 National Flood Insurance Reserve Fund –450 –935 –995



5099 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 070–5701–0–2–453 2015 actual 2016 est. 2017 est.

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 122 572 1,507
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 450 935 995
1930 Total budgetary resources available 572 1,507 2,502
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 572 1,507 2,502

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 450 935 995
4180 Budget authority, net (total) 450 935 995
4190 Outlays, net (total)

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 255 267
5001 Total investments, EOY: Federal securities: Par value 255 267 298

As directed by the Biggert-Waters Flood Insurance Reform Act of 2012, FEMA has established the National Flood Insurance Reserve Fund for the National Flood Insurance Program to meet expected future obligations of the program, to include payment of claims, claims adjustment expenses, and the repayment of outstanding debt owed to the U.S. Treasury including interest.

[National predisaster mitigation fund]

[For the predisaster mitigation grant program under section 203 of the Robert T. Stafford Disaster Relief and Emergency Assistance Act (42 U.S.C. 5133), $100,000,000, to remain available until expended.] (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0716–0–1–453 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Pre-disaster mitigation 67 100

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 141 83 69
1021 Recoveries of prior year unpaid obligations 8



1050 Unobligated balance (total) 149 83 69
Budget authority:
Appropriations, discretionary:
1100 Appropriation 25 100
1130 Appropriations permanently reduced –24
1131 Unobligated balance of appropriations permanently reduced –14



1160 Appropriation, discretionary (total) 1 86
1930 Total budgetary resources available 150 169 69
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 83 69 69

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 148 161 138
3010 Obligations incurred, unexpired accounts 67 100
3020 Outlays (gross) –46 –123 –35
3040 Recoveries of prior year unpaid obligations, unexpired –8



3050 Unpaid obligations, end of year 161 138 103
Memorandum (non-add) entries:
3100 Obligated balance, start of year 148 161 138
3200 Obligated balance, end of year 161 138 103

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1 86
Outlays, gross:
4010 Outlays from new discretionary authority 5
4011 Outlays from discretionary balances 46 118 35



4020 Outlays, gross (total) 46 123 35
4180 Budget authority, net (total) 1 86
4190 Outlays, net (total) 46 123 35

Object Classification (in millions of dollars)


Identification code 070–0716–0–1–453 2015 actual 2016 est. 2017 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 1
25.2 Other services from non-Federal sources 2 2
41.0 Grants, subsidies, and contributions 64 96



99.0 Direct obligations 66 99
99.5 Adjustment for rounding 1 1



99.9 Total new obligations 67 100

Employment Summary


Identification code 070–0716–0–1–453 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 2 9

[Emergency food and shelter]

[To carry out the Emergency Food and Shelter program pursuant to title III of the McKinney-Vento Homeless Assistance Act (42 U.S.C. 11331 et seq.), $120,000,000, to remain available until expended: Provided, That total administrative costs shall not exceed 3.5 percent of the total amount made available under this heading: Provided further, That if the President's budget proposal for fiscal year 2017, submitted pursuant to section 1105(a) of title 31, United States Code, proposes to move the Emergency Food and Shelter program from the Federal Emergency Management Agency to the Department of Housing and Urban Development, or to fund such program directly through the Department of Housing and Urban Development, a joint transition plan from the Federal Emergency Management Agency and the Department of Housing and Urban Development shall be submitted to the Committees on Appropriations of the Senate and the House of Representatives not later than 90 days after the date the fiscal year 2017 budget is submitted to Congress: Provided further, That such plan shall include details on the transition of programmatic responsibilities, efforts to consult with stakeholders, and mechanisms to ensure that the original purpose of the program will be retained.] (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0707–0–1–605 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0101 Emergency food and shelter 120 120



0900 Total new obligations (object class 41.0) 120 120

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 120 120
1930 Total budgetary resources available 120 120

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 144 165 164
3010 Obligations incurred, unexpired accounts 120 120
3020 Outlays (gross) –99 –121 –122



3050 Unpaid obligations, end of year 165 164 42
Memorandum (non-add) entries:
3100 Obligated balance, start of year 144 165 164
3200 Obligated balance, end of year 165 164 42

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 120 120
Outlays, gross:
4011 Outlays from discretionary balances 99 121 122
4180 Budget authority, net (total) 120 120
4190 Outlays, net (total) 99 121 122

Administrative and Regional Operations

Program and Financing (in millions of dollars)


Identification code 070–0712–0–1–453 2015 actual 2016 est. 2017 est.

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

Budget authority and outlays, net:
Discretionary:
Outlays, gross:
4011 Outlays from discretionary balances 1
4180 Budget authority, net (total)
4190 Outlays, net (total) 1

Disaster Assistance Direct Loan Program Account

Program and Financing (in millions of dollars)


Identification code 070–0703–0–1–453 2015 actual 2016 est. 2017 est.

Obligations by program activity:
Credit program obligations:
0701 Direct loan subsidy 16 46 46
0705 Reestimates of direct loan subsidy 74
0706 Interest on reestimates of direct loan subsidy 26



0900 Total new obligations (object class 25.2) 116 46 46

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 310 295 222
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 311 295 222
Budget authority:
Appropriations, discretionary:
1131 Unobligated balance of appropriations permanently reduced –27 –120
Appropriations, mandatory:
1200 Appropriation 100
1900 Budget authority (total) 100 –27 –120
1930 Total budgetary resources available 411 268 102
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 295 222 56

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 75 78 8
3010 Obligations incurred, unexpired accounts 116 46 46
3020 Outlays (gross) –112 –116 –35
3040 Recoveries of prior year unpaid obligations, unexpired –1



3050 Unpaid obligations, end of year 78 8 19
Memorandum (non-add) entries:
3100 Obligated balance, start of year 75 78 8
3200 Obligated balance, end of year 78 8 19

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross –27 –120
Outlays, gross:
4011 Outlays from discretionary balances 12 38 35
Mandatory:
4090 Budget authority, gross 100
Outlays, gross:
4100 Outlays from new mandatory authority 100
4101 Outlays from mandatory balances 78



4110 Outlays, gross (total) 100 78
4180 Budget authority, net (total) 100 –27 –120
4190 Outlays, net (total) 112 116 35

Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)


Identification code 070–0703–0–1–453 2015 actual 2016 est. 2017 est.

Direct loan levels supportable by subsidy budget authority:
115002 Community disaster loan program 16 50 50



115999 Total direct loan levels 16 50 50
Direct loan subsidy (in percent):
132002 Community disaster loan program 96.35 91.05 91.03



132999 Weighted average subsidy rate 96.35 91.05 91.03
Direct loan subsidy budget authority:
133002 Community disaster loan program 15 46 46



133999 Total subsidy budget authority 15 46 46
Direct loan subsidy outlays:
134002 Community disaster loan program 12 35 35



134999 Total subsidy outlays 12 35 35
Direct loan reestimates:
135002 Community disaster loan program 6 –31
135003 Special community disaster loans 72 1



135999 Total direct loan reestimates 78 –30

Disaster assistance loans authorized by the Robert T. Stafford Disaster Relief and Emergency Assistance Act (42 U.S.C. 5121 et seq.) includes two types of direct loans: (1) section 319 provides loans to States for the non-Federal portion of cost-shared Stafford Act programs; and (2) section 417 provides community disaster loans to local governments that incurred substantial loss of tax and other revenues as a result of a major disaster and require financial assistance in order to perform governmental functions. As required by the Federal Credit Reform Act of 1990, this account records, for this program, the subsidy costs associated with the direct loans obligated in 1992 and beyond (including modifications of direct loans). The subsidy amounts are estimated on a present value basis. Loan activity prior to 1992, which is budgeted for on a cash basis, totals less than $500,000 in every year and is not presented separately. No new funding is requested in 2017.

Disaster Assistance Direct Loan Financing Account

Program and Financing (in millions of dollars)


Identification code 070–4234–0–3–453 2015 actual 2016 est. 2017 est.

Obligations by program activity:
Credit program obligations:
0710 Direct loan obligations 16 50 50
0713 Payment of interest to Treasury 3
0742 Downward reestimate paid to receipt account 17 29
0743 Interest on downward reestimates 5 2



0791 Direct program activities, subtotal 41 81 50



0900 Total new obligations 41 81 50

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 37 53 15



1050 Unobligated balance (total) 37 53 15
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 11
Spending authority from offsetting collections, mandatory:
1800 Collected 115 43 42
1801 Change in uncollected payments, Federal sources 4
1825 Spending authority from offsetting collections applied to repay debt –73



1850 Spending auth from offsetting collections, mand (total) 46 43 42
1900 Budget authority (total) 57 43 42
1930 Total budgetary resources available 94 96 57
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 53 15 7

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 80 83 164
3010 Obligations incurred, unexpired accounts 41 81 50
3020 Outlays (gross) –38



3050 Unpaid obligations, end of year 83 164 214
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –73 –77 –77
3070 Change in uncollected pymts, Fed sources, unexpired –4



3090 Uncollected pymts, Fed sources, end of year –77 –77 –77
Memorandum (non-add) entries:
3100 Obligated balance, start of year 7 6 87
3200 Obligated balance, end of year 6 87 137

Financing authority and disbursements, net:
Mandatory:
4090 Budget authority, gross 57 43 42
Financing disbursements:
4110 Outlays, gross (total) 38
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Federal sources –111 –36 –35
4122 Interest on uninvested funds –3
4123 Non-Federal sources –1 –7 –7



4130 Offsets against gross budget authority and outlays (total) –115 –43 –42
Additional offsets against financing authority only (total):
4140 Change in uncollected pymts, Fed sources, unexpired –4



4160 Budget authority, net (mandatory) –62
4170 Outlays, net (mandatory) –77 –43 –42
4180 Budget authority, net (total) –62
4190 Outlays, net (total) –77 –43 –42

Status of Direct Loans (in millions of dollars)


Identification code 070–4234–0–3–453 2015 actual 2016 est. 2017 est.

Position with respect to appropriations act limitation on obligations:
1121 Limitation available from carry-forward 33 67 67
1143 Unobligated limitation carried forward (P.L. xx) (-) –17 –17 –17



1150 Total direct loan obligations 16 50 50

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 316 132 125
1251 Repayments: Repayments and prepayments –1 –7 –7
1264 Write-offs for default: Other adjustments, net (+ or -) –183



1290 Outstanding, end of year 132 125 118

Balance Sheet (in millions of dollars)


Identification code 070–4234–0–3–453 2014 actual 2015 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 94 54
Net value of assets related to post-1991 direct loans receivable:
1401 Direct loans receivable, gross 121 132
1402 Interest receivable 5 6
1405 Allowance for subsidy cost (-) –116 –120


1499 Net present value of assets related to direct loans 10 18


1999 Total assets 104 72
LIABILITIES:
2103 Federal liabilities: Debt 82 20
2207 Non-Federal liabilities: Other 22 52


2999 Total liabilities 104 72


4999 Total liabilities and net position 104 72

Procurement, Construction, and Improvements

For procurement, construction, facilities, or information technology improvement expenses of the Federal Emergency Management Agency, $35,273,000, which shall remain available until September 30, 2019; of which $15,500,000 is for capital improvements and related expenses necessary for the Mount Weather Emergency Operations Center; of which $4,050,000 is for capital improvements and related expenses necessary for the Center for Domestic Preparedness; of which $1,500,000 is for capital improvements and related expenses necessary for the U.S. Fire Administration; of which $2,800,000 is for the Integrated Public Alert and Warning System; and of which $11,423,000 is for Grants Management Modernization.

Program and Financing (in millions of dollars)


Identification code 070–0414–0–1–999 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Mt Weather EOC 15
0002 IPAWS 3
0003 CDP 4
0004 USFA 2
0005 Grants Modernization 11



0900 Total new obligations 35

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Mount Weather Emergency Operations Center 15
1100 Integrated Public Alert and Warning System 3
1100 Center for Domestic Preparedness 4
1100 United States Fire Administration 2
1100 Grants Management Modernization 11



1160 Appropriation, discretionary (total) 35
1930 Total budgetary resources available 35

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 35
3020 Outlays (gross) –19



3050 Unpaid obligations, end of year 16
Memorandum (non-add) entries:
3200 Obligated balance, end of year 16

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 35
Outlays, gross:
4010 Outlays from new discretionary authority 19
4180 Budget authority, net (total) 35
4190 Outlays, net (total) 19

Procurement, Construction and Improvements provides funds necessary for the planning, operational development, engineering and purchase of one or more assets prior to sustainment. The 2017 President's Budget requests the Congress establish a Procurement, Construction, and Improvements account under the Federal Emergency Management Agency (FEMA). The 2017 request realigns a portion of funding and activities to this new account from the current Salaries and Expenses account, United States Fire Administration Account, and the Disaster Relief account.

The procurement, construction, and improvement of systems and facilities are necessary to maintain the level of operations essential to the fulfillment of FEMA's mission.

The Mount Weather Emergency Operations Center (MWEOC) provides facilities, logistics support, communications, operations centers, and supporting personnel for a wide variety of vital government functions.

The Center for Domestic Preparedness' (CDP) primary mission is to train state, local, and tribal responders while at the same time providing support to FEMA and other Federal Agencies. The expansion and modernization of the CDP campus will meet the increasing demand for sustainable, long-term effective and efficient delivery of training.

The modernization and consolidation of FEMA's grants management systems will provide the information and tools necessary to more effectively allocate grants in support of FEMA's strategic goals. It will deliver important benefits to FEMA and its partners through improved efficiencies, cost reductions, and enhanced survivor/customer/user experience.

Object Classification (in millions of dollars)


Identification code 070–0414–0–1–999 2015 actual 2016 est. 2017 est.

Direct obligations:
25.1 Advisory and assistance services 11
25.3 Other goods and services from Federal sources 3
32.0 Land and structures 21



99.9 Total new obligations 35

Citizenship and Immigration Services

Federal Funds

[United states citizenship and immigration services]Operations and Support

For necessary expenses for citizenship and immigration services, [$119,671,000] including minor procurements, construction, and improvements, $103,912,000 for the E-Verify Program, as described in section 403(a) of the Illegal Immigration Reform and Immigrant Responsibility Act of 1996 (8 U.S.C. 1324a note), to assist United States employers with maintaining a legal workforce: Provided, That notwithstanding any other provision of law, funds otherwise made available to United States Citizenship and Immigration Services may be used to acquire, operate, equip, and dispose of up to 5 vehicles, for replacement only, for areas where the Administrator of General Services does not provide vehicles for lease: Provided further, That the Director of United States Citizenship and Immigration Services may authorize employees who are assigned to those areas to use such vehicles to travel between the employees' residences and places of employment. (Department of Homeland Security Appropriations Act, 2016.)

Special and Trust Fund Receipts (in millions of dollars)


Identification code 070–0300–0–1–751 2015 actual 2016 est. 2017 est.

0100 Balance, start of year 254 245 253
Receipts:
Current law:
1120 Immigration Examination Fee 3,057 3,431 3,829
1120 H-1B Nonimmigrant Petitioner Account 352 300 300
1120 H-1B and L Fraud Prevention and Detection Account 143 135 135



1199 Total current law receipts 3,552 3,866 4,264



1999 Total receipts 3,552 3,866 4,264



2000 Total: Balances and receipts 3,806 4,111 4,517
Appropriations:
Current law:
2101 Training and Employment Services –176 –150 –150
2101 State Unemployment Insurance and Employment Service Operations –18 –18 –18
2101 H-1 B and L Fraud Prevention and Detection –48 –48 –45
2101 H&L Fraud Prevention and Detection Fee –51 –44 –44
2101 Citizenship and Immigration Services –3,057 –3,463 –3,574
2101 Citizenship and Immigration Services –18 –15 –15
2101 Citizenship and Immigration Services –48 –45 –45
2101 Education and Human Resources –141 –100 –100
2103 Training and Employment Services –12 –13 –10
2103 State Unemployment Insurance and Employment Service Operations –1 –1
2103 H-1 B and L Fraud Prevention and Detection –3 –3 –3
2103 H&L Fraud Prevention and Detection Fee –3 –3 –3
2103 Citizenship and Immigration Services –224 –227 –255
2103 Education and Human Resources –10 –7 –7
2132 Training and Employment Services 13 10
2132 State Unemployment Insurance and Employment Service Operations 1 1
2132 H-1 B and L Fraud Prevention and Detection 3 3
2132 H&L Fraud Prevention and Detection Fee 3 3
2132 Citizenship and Immigration Services 222 255
2132 Education and Human Resources 7 7



2199 Total current law appropriations –3,561 –3,858 –4,269
Proposed:
2201 State Unemployment Insurance and Employment Service Operations –38



2999 Total appropriations –3,561 –3,858 –4,307



5099 Balance, end of year 245 253 210

Program and Financing (in millions of dollars)


Identification code 070–0300–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Citizenship and Immigration Services (Direct) 3,382 3,610 3,993
0801 Citizenship and Immigration Services (Reimbursable) 28 41 41



0900 Total new obligations 3,410 3,651 4,034

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1,064 999 1,074
1001 Discretionary unobligated balance brought fwd, Oct 1 13 13
1020 Adjustment of unobligated bal brought forward, Oct 1 –1
1021 Recoveries of prior year unpaid obligations 66 77 77



1050 Unobligated balance (total) 1,129 1,076 1,151
Budget authority:
Appropriations, discretionary:
1100 Appropriation 124 120 104
1120 Appropriations transferred to other accts [015–0339] –4
1131 Unobligated balance of appropriations permanently reduced –3



1160 Appropriation, discretionary (total) 124 117 100
Appropriations, mandatory:
1201 Appropriation (examinations fee) 3,057 3,463 3,574
1201 Appropriation (H-1B fee) 18 15 15
1201 Appropriation (H-1B L Fraud Fee ) 48 45 45
1203 Appropriation (previously unavailable) 224 227 255
1220 Appropriations transferred to other accts [015–0339] –4 –4
1230 Appropriations and/or unobligated balance of appropriations permanently reduced –5
1232 Appropriations and/or unobligated balance of appropriations temporarily reduced –222 –255



1260 Appropriations, mandatory (total) 3,116 3,491 3,889
Spending authority from offsetting collections, mandatory:
1800 Collected 42 41 41
1801 Change in uncollected payments, Federal sources 4



1850 Spending auth from offsetting collections, mand (total) 46 41 41
1900 Budget authority (total) 3,286 3,649 4,030
1930 Total budgetary resources available 4,415 4,725 5,181
Memorandum (non-add) entries:
1940 Unobligated balance expiring –6
1941 Unexpired unobligated balance, end of year 999 1,074 1,147

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 1,055 1,163 1,069
3010 Obligations incurred, unexpired accounts 3,410 3,651 4,034
3011 Obligations incurred, expired accounts 3
3020 Outlays (gross) –3,222 –3,668 –3,964
3040 Recoveries of prior year unpaid obligations, unexpired –66 –77 –77
3041 Recoveries of prior year unpaid obligations, expired –17



3050 Unpaid obligations, end of year 1,163 1,069 1,062
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –10 –14 –14
3070 Change in uncollected pymts, Fed sources, unexpired –4



3090 Uncollected pymts, Fed sources, end of year –14 –14 –14
Memorandum (non-add) entries:
3100 Obligated balance, start of year 1,045 1,149 1,055
3200 Obligated balance, end of year 1,149 1,055 1,048

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 124 117 100
Outlays, gross:
4010 Outlays from new discretionary authority 76 88 74
4011 Outlays from discretionary balances 41 31 29



4020 Outlays, gross (total) 117 119 103
Mandatory:
4090 Budget authority, gross 3,162 3,532 3,930
Outlays, gross:
4100 Outlays from new mandatory authority 2,518 2,659 2,958
4101 Outlays from mandatory balances 587 890 903



4110 Outlays, gross (total) 3,105 3,549 3,861
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –33 –33 –33
4123 Non-Federal sources –9 –8 –8



4130 Offsets against gross budget authority and outlays (total) –42 –41 –41
Additional offsets against gross budget authority only:
4140 Change in uncollected pymts, Fed sources, unexpired –4



4160 Budget authority, net (mandatory) 3,116 3,491 3,889
4170 Outlays, net (mandatory) 3,063 3,508 3,820
4180 Budget authority, net (total) 3,240 3,608 3,989
4190 Outlays, net (total) 3,180 3,627 3,923

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

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

Within USCIS' appropriated funding, 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 Citizenship and Immigration Services Salaries and Expenses account as the Operations and Support account for the E-Verify program. This proposal also realigns portions of the funding and activities from this account to the newly proposed Procurement, Construction, and Improvements account and Federal Assistance account.

Object Classification (in millions of dollars)


Identification code 070–0300–0–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 1,116 1,282 1,434
11.3 Other than full-time permanent 12 15 15
11.5 Other personnel compensation 60 70 84



11.9 Total personnel compensation 1,188 1,367 1,533
12.1 Civilian personnel benefits 377 434 486
13.0 Benefits for former personnel 1 1 1
21.0 Travel and transportation of persons 29 30 30
22.0 Transportation of things 11 10 12
23.1 Rental payments to GSA 223 241 252
23.2 Rental payments to others 5 4 5
23.3 Communications, utilities, and miscellaneous charges 90 83 104
24.0 Printing and reproduction 9 8 9
25.1 Advisory and assistance services 786 797 864
25.2 Other services from non-Federal sources 208 199 207
25.3 Other goods and services from Federal sources 197 184 215
25.5 Research and development contracts 1 1 1
25.7 Operation and maintenance of equipment 86 86 90
26.0 Supplies and materials 36 33 47
31.0 Equipment 94 92 105
32.0 Land and structures 19 18 21
41.0 Grants, subsidies, and contributions 21 21 11
42.0 Insurance claims and indemnities 1 1 1



99.0 Direct obligations 3,382 3,610 3,994
99.0 Reimbursable obligations 28 41 41
99.5 Adjustment for rounding –1



99.9 Total new obligations 3,410 3,651 4,034

Employment Summary


Identification code 070–0300–0–1–751 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 13,466 15,091 17,160

Procurement, Construction, and Improvements

For necessary expenses of the E-Verify Program for procurement of and improvements to physical and technological infrastructure to assist United States employers with maintaining a legal workforce, $15,227,000.

Program and Financing (in millions of dollars)


Identification code 070–0407–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Citizenship and Immigration Services (Direct) 15



0900 Total new obligations (object class 25.1) 15

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 15
1930 Total budgetary resources available 15

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 15
3020 Outlays (gross) –11



3050 Unpaid obligations, end of year 4
Memorandum (non-add) entries:
3200 Obligated balance, end of year 4

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 15
Outlays, gross:
4010 Outlays from new discretionary authority 11
4180 Budget authority, net (total) 15
4190 Outlays, net (total) 11

Procurement, Construction, and Improvements provides funds necessary for the planning, operational development, engineering and purchase of one or more assets prior to sustainment. The FY 2017 President's Budget requests the Congress establish a Procurement, Construction, and Improvements account under U.S. Citizenship and Immigration Services for the E-Verify program. The FY 2017 request realigns a portion of funding and activities to this new account from the current U.S. Citizenship and Immigration Services Salaries and Expenses account.

Federal Assistance

For the purpose of providing citizenship and integration grants, $10,000,000.

Program and Financing (in millions of dollars)


Identification code 070–0408–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Citizenship and Immigration Services (Direct) 10



0900 Total new obligations (object class 41.0) 10

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

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 10
3020 Outlays (gross) –10

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 10
Outlays, gross:
4010 Outlays from new discretionary authority 10
4180 Budget authority, net (total) 10
4190 Outlays, net (total) 10

Federal Assistance provides funds necessary to provide monetary or non-monetary support to any entity. Support may be provided in the form of grants or grant agreements, cooperative agreements, non-cash contributions or donations of property, food commodities, direct loan, direct loan obligation, loan guarantees, loan guarantee commitments, interest subsidies, insurance and other federal support but not including amounts received as reimbursement for services rendered to individuals in accordance with guidance issued by the Director of OMB. The FY 2017 President's Budget requests the Congress establish a Federal Assistance account under U.S. Citizenship and Immigration Services for the Citizenship and Integration Grant Program. The FY 2017 Budget also requests funding through this new account in lieu of funding previously provided through the U.S. Citizenship and Immigration Services Immigration Examinations Fee Account.

Federal Law Enforcement Training Center

Federal Funds

[Salaries and expenses]Operations and Support

For necessary expenses of the Federal Law Enforcement Training Center, including materials and support costs of Federal law enforcement basic training; the purchase of not to exceed 117 vehicles for police-type use and hire of passenger motor vehicles; expenses for student athletic and related activities; the conduct of and participation in firearms matches and presentation of awards; public awareness and enhancement of community support of law enforcement training; room and board for student interns; a flat monthly reimbursement to employees authorized to use personal mobile phones for official duties; and services as authorized by Section 3109 of Title 5, United States Code; [$217,485,000]$242,518,000; of which up to [$38,981,000]$50,748,000 shall remain available until September 30, [2017]2018, for materials and support costs of Federal law enforcement basic training; of which $27,553,000 shall remain available until September 30, 2021, for procurement, minor construction, and improvements as necessary for the real property and facilities of the Federal Law Enforcement Training Center; and of which not to exceed $7,180 shall be for official reception and representation expenses: Provided, That the Center is authorized to distribute funds to Federal law enforcement agencies for expenses incurred participating in training accreditation: Provided further, That the Center is authorized to obligate funds in anticipation of reimbursements from agencies receiving training sponsored by the Center, except that total obligations at the end of the fiscal year shall not exceed total budgetary resources available at the end of the fiscal year: Provided further, That Section 1202(a) of Public Law 107–206 (42 U.S.C. 3771 note), as amended under this heading in Title 4 of Public Law 114–4, is further amended by striking "December 31, [2017] 2018" and inserting "December 31, [2018] 2019": Provided further, That the Director of the Federal Law Enforcement Training Center shall schedule basic or advanced law enforcement training, or both, at all four training facilities under the control of the Federal Law Enforcement Training Center to ensure that such training facilities are operated at the highest capacity throughout the fiscal year: Provided further, That the Federal Law Enforcement Training Accreditation Board, including representatives from the Federal law enforcement community and non-Federal accreditation experts involved in law enforcement training, shall lead the Federal law enforcement training accreditation process to continue the implementation of measuring and assessing the quality and effectiveness of Federal law enforcement training programs, facilities, and instructors. (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0509–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Law Enforcement Training 202 211 220
0002 Management and Administration 28 28 28
0003 Accreditation 1



0799 Total direct obligations 231 239 248
0801 Salaries and expenses (Reimbursable) 79 90 90



0900 Total new obligations 310 329 338

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 29 29 13
1001 Discretionary unobligated balance brought fwd, Oct 1 29
Budget authority:
Appropriations, discretionary:
1100 Appropriation 231 217 243
1131 Unobligated balance of appropriations permanently reduced –1 –1



1160 Appropriation, discretionary (total) 230 216 243
Appropriations, mandatory:
1221 Appropriations transferred from other acct [011–5512] 4
Spending authority from offsetting collections, discretionary:
1700 Collected 69 91 93
1701 Change in uncollected payments, Federal sources 10 6 6



1750 Spending auth from offsetting collections, disc (total) 79 97 99
1900 Budget authority (total) 313 313 342
1930 Total budgetary resources available 342 342 355
Memorandum (non-add) entries:
1940 Unobligated balance expiring –3
1941 Unexpired unobligated balance, end of year 29 13 17

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 48 54 63
3010 Obligations incurred, unexpired accounts 310 329 338
3011 Obligations incurred, expired accounts 1
3020 Outlays (gross) –299 –320 –339
3041 Recoveries of prior year unpaid obligations, expired –6



3050 Unpaid obligations, end of year 54 63 62
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –30 –30 –32
3070 Change in uncollected pymts, Fed sources, unexpired –10 –6 –6
3071 Change in uncollected pymts, Fed sources, expired 10 4 4



3090 Uncollected pymts, Fed sources, end of year –30 –32 –34
Memorandum (non-add) entries:
3100 Obligated balance, start of year 18 24 31
3200 Obligated balance, end of year 24 31 28

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 309 313 342
Outlays, gross:
4010 Outlays from new discretionary authority 244 269 294
4011 Outlays from discretionary balances 55 50 44



4020 Outlays, gross (total) 299 319 338
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –75 –95 –97
4033 Non-Federal sources –1 –2 –2



4040 Offsets against gross budget authority and outlays (total) –76 –97 –99
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –10 –6 –6
4052 Offsetting collections credited to expired accounts 7 6 6



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



4070 Budget authority, net (discretionary) 230 216 243
4080 Outlays, net (discretionary) 223 222 239
Mandatory:
4090 Budget authority, gross 4
Outlays, gross:
4101 Outlays from mandatory balances 1 1
4180 Budget authority, net (total) 234 216 243
4190 Outlays, net (total) 223 223 240

The Federal Law Enforcement Training Center (FLETC) serves as an interagency law enforcement training organization for over 95 partner organizations, providing the necessary facilities, equipment, and support services to conduct advanced, specialized, and refresher training for Federal law enforcement personnel. FLETC personnel conduct the instructional programs for basic law enforcement recruits and some advanced training based on agency requests. Additionally, FLETC provides advanced training conducted at all of its domestic campuses, tuition-free or at a reduced cost, to state, local, rural, tribal, and territorial law enforcement officers through export training deliveries and/or distance learning on a space-available basis. In cooperation with the Department of State, FLETC manages the international Law Enforcement Academy (ILEA) at Gabarone, Botswana and supports training at the other ILEAs in Bangkok, Thailand; Budapest, Hungary; San Salvador, El Salvador; and Roswell, New Mexico. FLETC provides other training and assistance internationally in collaboration with, and in support of, the respective U.S. Embassies. Additionally, many international students attend training programs at the FLETC each year on a space-available and fully reimbursable basis.

The FY 2017 President's Budget proposes to rename the Salary and Expenses account to "Operations and Support"; the account funds necessary operations, mission support, and associated management and administrative costs. In addition, the Budget realigns to this account funding and activities from the current Acquisitions, Construction, Improvements, and Related Expenses account that are associated with minor construction, maintenance and improvement projects with a cost less than $2 million, and Information Technology-related procurements with a unit cost of less than $250,000.

Object Classification (in millions of dollars)


Identification code 070–0509–0–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 88 96 93
11.3 Other than full-time permanent 1 1 1
11.5 Other personnel compensation 4 4 4



11.9 Total personnel compensation 93 101 98
12.1 Civilian personnel benefits 34 37 36
21.0 Travel and transportation of persons 5 5 5
22.0 Transportation of things 1 1 1
23.3 Communications, utilities, and miscellaneous charges 10 10 12
24.0 Printing and reproduction 1 1 1
25.2 Other services from non-Federal sources 70 67 74
26.0 Supplies and materials 8 8 10
31.0 Equipment 9 9 11



99.0 Direct obligations 231 239 248
99.0 Reimbursable obligations 79 90 90



99.9 Total new obligations 310 329 338

Employment Summary


Identification code 070–0509–0–1–751 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 1,012 1,106 1,068
2001 Reimbursable civilian full-time equivalent employment 108 181 141

[Acquisitions, construction, improvements, and related expenses]Procurement, Construction, and Improvements

For [acquisition of necessary additional real property and facilities, construction, and ongoing maintenance, facility improvements, and related expenses] planning, operational development, engineering, and purchases prior to sustainment and for information technology-related procurement, construction, and improvements, including non-tangible assets of the Federal Law Enforcement Training Center, [$27,553,000] $0, to remain available until September 30, [2020]2021: Provided, That the Center is authorized to accept reimbursement to this appropriation from government agencies requesting the construction of special use facilities. (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0510–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0002 Acquisitions, Construction, Improvements and Related Expenses (Direct) 21 37 5
0801 Acquisitions, Construction, Improvements and Related Expenses (Reimbursable) 900 169 172



0900 Total new obligations 921 206 177

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 42 120 175
1021 Recoveries of prior year unpaid obligations 3 3 3



1050 Unobligated balance (total) 45 123 178
Budget authority:
Appropriations, discretionary:
1100 Appropriation 28 28
Spending authority from offsetting collections, discretionary:
1700 Collected 82 350 350
1701 Change in uncollected payments, Federal sources 886 –120 –116



1750 Spending auth from offsetting collections, disc (total) 968 230 234
1900 Budget authority (total) 996 258 234
1930 Total budgetary resources available 1,041 381 412
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 120 175 235

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 121 925 749
3010 Obligations incurred, unexpired accounts 921 206 177
3020 Outlays (gross) –114 –379 –651
3040 Recoveries of prior year unpaid obligations, unexpired –3 –3 –3



3050 Unpaid obligations, end of year 925 749 272
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –130 –1,010 –890
3070 Change in uncollected pymts, Fed sources, unexpired –886 120 116
3071 Change in uncollected pymts, Fed sources, expired 6



3090 Uncollected pymts, Fed sources, end of year –1,010 –890 –774
Memorandum (non-add) entries:
3100 Obligated balance, start of year –9 –85 –141
3200 Obligated balance, end of year –85 –141 –502

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 996 258 234
Outlays, gross:
4010 Outlays from new discretionary authority 32 31 28
4011 Outlays from discretionary balances 82 348 623



4020 Outlays, gross (total) 114 379 651
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –88 –350 –350
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –886 120 116
4052 Offsetting collections credited to expired accounts 6



4060 Additional offsets against budget authority only (total) –880 120 116



4070 Budget authority, net (discretionary) 28 28
4080 Outlays, net (discretionary) 26 29 301
4180 Budget authority, net (total) 28 28
4190 Outlays, net (total) 26 29 301

The FY 2017 President's Budget proposes to rename the Acquisitions, Construction, Improvements and Related Expenses account as the "Procurement, Construction, and Improvement" (PC&I). This account funds the purchase, building, manufacturing, or assemblage of one or more end items that create, extend or enhance FLETC's existing capabilities. Funds provided through this account support the procurement, construction or improvements of personal property end items with an individual cost of $250,000 or more, and real property end items with an individual cost of $2 million or more. The Budget realigns funding and activities below those thresholds to FLETC's new Operations and Support account. The PC&I account also authorizes reimbursements to FLETC from U.S. Government agencies for the construction of special use facilities.

Object Classification (in millions of dollars)


Identification code 070–0510–0–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
25.2 Other services from non-Federal sources 1 3 1
32.0 Land and structures 20 34 4



99.0 Direct obligations 21 37 5
99.0 Reimbursable obligations 900 169 172



99.9 Total new obligations 921 206 177

Science and Technology

Federal Funds

[Research, development, acquisition, and operations]Operations and Support

For necessary expenses for science and technology research [, including advanced research projects,] and development, [test and evaluation,] acquisition, and laboratory operations as authorized by title III of the Homeland Security Act of 2002 (6 U.S.C. 181 et seq.), and the purchase or lease of not to exceed 5 vehicles, [$655,407,000] $278,733,000, of which $89,043,000 is for management and administration; and of which $189,690,000 [to] shall remain available until September 30, [2018]2019: Provided, That not to exceed $7,650 shall be for official reception and representation expenses. (Department of Homeland Security Appropriations Act, 2016.)

[Management and administration]

[For salaries and expenses of the Office of the Under Secretary for Science and Technology and for management and administration of programs and activities, as authorized by title III of the Homeland Security Act of 2002 (6 U.S.C. 181 et seq.), $131,531,000: Provided, That not to exceed $7,650 shall be for official reception and representation expenses.] (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0800–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Management and Administration 129 132 89
0002 Research, Development, Acquisition, and Operations 1,424 655 190



0799 Total direct obligations 1,553 787 279
0801 Research, Development, Acquisitions and Operations (Reimbursable) 137 125 28



0900 Total new obligations 1,690 912 307

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 639 197 189
1012 Unobligated balance transfers between expired and unexpired accounts 1
1021 Recoveries of prior year unpaid obligations 21



1050 Unobligated balance (total) 661 197 189
Budget authority:
Appropriations, discretionary:
1100 Appropriation 1,104 787 279
1121 Appropriations transferred from other acct [070–0551] 1
1130 Appropriations permanently reduced –17
1131 Unobligated balance of appropriations permanently reduced –10



1160 Appropriation, discretionary (total) 1,088 777 279
Spending authority from offsetting collections, discretionary:
1700 Collected 62 127 30
1701 Change in uncollected payments, Federal sources 77



1750 Spending auth from offsetting collections, disc (total) 139 127 30
1900 Budget authority (total) 1,227 904 309
1930 Total budgetary resources available 1,888 1,101 498
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year 197 189 191

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 924 1,671 1,627
3010 Obligations incurred, unexpired accounts 1,690 912 307
3011 Obligations incurred, expired accounts 3
3020 Outlays (gross) –910 –956 –1,091
3040 Recoveries of prior year unpaid obligations, unexpired –21
3041 Recoveries of prior year unpaid obligations, expired –15



3050 Unpaid obligations, end of year 1,671 1,627 843
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –120 –155 –155
3070 Change in uncollected pymts, Fed sources, unexpired –77
3071 Change in uncollected pymts, Fed sources, expired 42



3090 Uncollected pymts, Fed sources, end of year –155 –155 –155
Memorandum (non-add) entries:
3100 Obligated balance, start of year 804 1,516 1,472
3200 Obligated balance, end of year 1,516 1,472 688

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1,227 904 309
Outlays, gross:
4010 Outlays from new discretionary authority 270 264 104
4011 Outlays from discretionary balances 640 692 987



4020 Outlays, gross (total) 910 956 1,091
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –96 –125 –28
4033 Non-Federal sources –4 –2 –2



4040 Offsets against gross budget authority and outlays (total) –100 –127 –30
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –77
4052 Offsetting collections credited to expired accounts 38



4060 Additional offsets against budget authority only (total) –39



4070 Budget authority, net (discretionary) 1,088 777 279
4080 Outlays, net (discretionary) 810 829 1,061
4180 Budget authority, net (total) 1,088 777 279
4190 Outlays, net (total) 810 829 1,061

Operations and Support appropriations in this title support homeland security through management and administration of programs and activities. Funding is also provided for the operations and maintenance of laboratory facilities. The 2017 President's Budget proposes the Congress rename the Science and Technology Directorate's Research, Development, Acquisitions, and Operations account as the Operations and Support account.

Object Classification (in millions of dollars)


Identification code 070–0800–0–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 54 59 43
11.3 Other than full-time permanent 4 1
11.5 Other personnel compensation 1



11.9 Total personnel compensation 59 60 43
12.1 Civilian personnel benefits 17 23 17
21.0 Travel and transportation of persons 3 4 1
23.1 Rental payments to GSA 2 1 1
23.2 Rental payments to others 1
23.3 Communications, utilities, and miscellaneous charges 13 13
25.1 Advisory and assistance services 150 65 36
25.2 Other services from non-Federal sources 1 1 1
25.3 Other goods and services from Federal sources 225 46 41
25.4 Operation and maintenance of facilities 7 58 66
25.5 Research and development contracts 280 455 47
25.7 Operation and maintenance of equipment 11 3 3
26.0 Supplies and materials 8 6 6
31.0 Equipment 22 4 4
32.0 Land and structures 722 8
41.0 Grants, subsidies, and contributions 45 40



99.0 Direct obligations 1,553 787 279
99.0 Reimbursable obligations 137 125 28



99.9 Total new obligations 1,690 912 307

Employment Summary


Identification code 070–0800–0–1–751 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 459 473 356

Procurement, Construction, and Improvements

For necessary expenses for science and technology test and evaluation, acquisition support and construction of laboratory facilities as authorized by title III of the Homeland Security Act of 2002 (6 U.S.C. 181 et seq.), $10,141,000, to remain available until September 30, 2019.

Program and Financing (in millions of dollars)


Identification code 070–0415–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Acquisitions and Operations Analysis 10

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

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 10
3020 Outlays (gross) –2



3050 Unpaid obligations, end of year 8
Memorandum (non-add) entries:
3200 Obligated balance, end of year 8

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 10
Outlays, gross:
4010 Outlays from new discretionary authority 2
4180 Budget authority, net (total) 10
4190 Outlays, net (total) 2

Procurement, Construction, and Improvements provides science and technology tests and evaluations, acquisition support, and construction of laboratory facilities. The 2017 President's Budget requests the Congress establish a Procurement, Construction, and Improvements account under the Science and Technology Directorate. The 2017 request realigns a portion of funding and activities to this new account from the current Research, Development, Acquisitions, and Operations account.

Object Classification (in millions of dollars)


Identification code 070–0415–0–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 2
12.1 Civilian personnel benefits 1
25.5 Research and development contracts 7



99.9 Total new obligations 10

Employment Summary


Identification code 070–0415–0–1–751 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 13

Research and Development

For necessary expenses for science and technology research and development, including advanced research projects as authorized by title III of the Homeland Security Act of 2002 (6 U.S.C. 181 et seq.), 469,869,000, to remain available until September 30, 2019.

Program and Financing (in millions of dollars)


Identification code 070–0803–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Research, Development and Innovation 437
0002 University Programs 33



0799 Total direct obligations 470
0801 Research and Development (Reimbursable) 93



0900 Total new obligations 563

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 470
Spending authority from offsetting collections, discretionary:
1700 Collected 93
1900 Budget authority (total) 563
1930 Total budgetary resources available 563

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 563
3020 Outlays (gross) –187



3050 Unpaid obligations, end of year 376
Memorandum (non-add) entries:
3200 Obligated balance, end of year 376

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 563
Outlays, gross:
4010 Outlays from new discretionary authority 187
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –93
4180 Budget authority, net (total) 470
4190 Outlays, net (total) 94

Research and Development includes funds necessary for supporting the search for new or refined knowledge and ideas and for the application or use of such knowledge and ideas for the development of new or improved products and processes with the expectation of maintaining or increasing national economic productive capacity or yielding other future benefits. The 2017 President's Budget requests the Congress establish a Research and Development account under the Science and Technology Directorate. The 2017 request realigns a portion of funding and activities to this new account from the current Research, Development, Acquisitions, and Operations account.

Object Classification (in millions of dollars)


Identification code 070–0803–0–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 14
11.3 Other than full-time permanent 1



11.9 Total personnel compensation 15
12.1 Civilian personnel benefits 6
21.0 Travel and transportation of persons 2
25.1 Advisory and assistance services 28
25.3 Other goods and services from Federal sources 1
25.5 Research and development contracts 386
26.0 Supplies and materials 1
41.0 Grants, subsidies, and contributions 31



99.0 Direct obligations 470
99.0 Reimbursable obligations 93



99.9 Total new obligations 563

Employment Summary


Identification code 070–0803–0–1–751 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 112

Office of Chemical, Biological, Radiological, Nuclear, and Explosives

Federal Funds

[Management and administration]Operations and Support

For [salaries and expenses of the Domestic Nuclear Detection Office, as authorized by title XIX of the Homeland Security Act of 2002 (6 U.S.C. 591 et seq.), for management and administration of programs and activities, $38,109,000] necessary expenses of the Chemical, Biological, Radiological, Nuclear and Explosives Office, $180,033,000, of which $41,561,000 is for management and administration, of which $20,552,000, to remain available until September 30, 2019, is for programs and operations in support of the detection, forensics, and prevention of radiological and nuclear threats, and of which $117,920,000, to remain available until September 30, 2018, is for programs and operations in support of the surveillance, detection, and response to chemical, biological, and emerging infectious disease threats: Provided, That not to exceed [$2,250] $4,500 shall be for official reception and representation expenses. (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0861–0–1–999 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Management and Administration 37 38
0002 Operations and Support 48
0003 Biodefense activities 132



0799 Total direct obligations 37 38 180
0801 Reimbursable program activity 47



0900 Total new obligations 37 38 227

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 1
Budget authority:
Appropriations, discretionary:
1100 Appropriation 37 38 180
1121 Appropriations transferred from other acct [070–0860] 1



1160 Appropriation, discretionary (total) 38 38 180
Spending authority from offsetting collections, discretionary:
1700 Collected 47
1900 Budget authority (total) 38 38 227
1930 Total budgetary resources available 38 39 228
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1 1 1

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 14 12 13
3010 Obligations incurred, unexpired accounts 37 38 227
3020 Outlays (gross) –37 –37 –194
3041 Recoveries of prior year unpaid obligations, expired –2



3050 Unpaid obligations, end of year 12 13 46
Memorandum (non-add) entries:
3100 Obligated balance, start of year 14 12 13
3200 Obligated balance, end of year 12 13 46

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 38 38 227
Outlays, gross:
4010 Outlays from new discretionary authority 29 28 178
4011 Outlays from discretionary balances 8 9 16



4020 Outlays, gross (total) 37 37 194
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –47
4180 Budget authority, net (total) 38 38 180
4190 Outlays, net (total) 37 37 147

Operations and Support funds necessary operations, mission support, and associated management and administration costs. The 2017 President's Budget proposes the Congress rename the Chemical, Biological, Radiological, Nuclear, and Explosives Office (CBRNE) Management and Administration account as the "Operations and Support" account. This account supports Management and Administration; Radiological and Nuclear Detection, Forensics, and Prevention Capability; and Chemical, Biological, and Emerging Infectious Diseases Capability for the Chemical, Biological, Radiological, Nuclear, and Explosives Office (CBRNE). The Radiological and Nuclear Detection, Forensics, and Prevention Capability program was established to protect against radiological and nuclear threats directed against the United States or its interests. The Radiological and Nuclear Detection, Forensics, and Prevention Capability program serves as the primary entity of the United States Government to further develop, acquire, and support the deployment of an enhanced system to detect and report on attempts to import, possess, store, transport, develop, or use an unauthorized nuclear explosive device, fissile material, or radiological material in the United States, and improve that system over time. Chemical, Biological, and Emerging Infectious Diseases Capability programs coordinate and maintain department-wide chemical, biological, health and medical, and emerging infectious disease-related strategy, policy, situational awareness, periodic threat and risk assessments, contingency planning, and all elements of Presidential Policy Directive 8, National Preparedness. These programs support the President's Global Health Security Agenda and prioritization of activities to counter biological threats through bio-detection and biosurveillance. The Management and Administration request includes most contributions to the Department of Homeland Security Working Capital Fund. Management and Administration funds will be available for obligation until the end of the fiscal year. Radiological and Nuclear Detection, Forensics, and Prevention Capability funds will be available for obligation for three years. Chemical, Biological, and Emerging Infectious Diseases Capability funds will be available for obligation for two years.

Object Classification (in millions of dollars)


Identification code 070–0861–0–1–999 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 16 17 21
11.5 Other personnel compensation 1
11.8 Special personal services payments 4



11.9 Total personnel compensation 17 17 25
12.1 Civilian personnel benefits 4 7 7
23.1 Rental payments to GSA 5 5 9
25.1 Advisory and assistance services 1 1 59
25.2 Other services from non-Federal sources 1
25.3 Other goods and services from Federal sources 10 8 35
26.0 Supplies and materials 14
41.0 Grants, subsidies, and contributions 30



99.0 Direct obligations 37 38 180
99.0 Reimbursable obligations 47



99.9 Total new obligations 37 38 227

Employment Summary


Identification code 070–0861–0–1–999 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 127 137 169

[Research, development, and operations]Research and Development

For necessary expenses [for radiological and nuclear research, development, testing, evaluation, and operations] of the Chemical, Biological, Radiological, Nuclear, and Explosives Office, [$196,000,000] $151,605,000, to remain available until September 30, [2018]2019, for research programs and operations in support of the detection, forensics, and prevention of radiological and nuclear threats. (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0860–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Research, Development, and Operations 199 216 152

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 20 27 7
1021 Recoveries of prior year unpaid obligations 7



1050 Unobligated balance (total) 27 27 7
Budget authority:
Appropriations, discretionary:
1100 Appropriation 198 196 152
1120 Appropriations transferred to other accts [070–0861] –1



1160 Appropriation, discretionary (total) 197 196 152
Spending authority from offsetting collections, discretionary:
1700 Collected 2
1900 Budget authority (total) 199 196 152
1930 Total budgetary resources available 226 223 159
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 27 7 7

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 225 202 103
3010 Obligations incurred, unexpired accounts 199 216 152
3020 Outlays (gross) –213 –315 –209
3040 Recoveries of prior year unpaid obligations, unexpired –7
3041 Recoveries of prior year unpaid obligations, expired –2



3050 Unpaid obligations, end of year 202 103 46
Memorandum (non-add) entries:
3100 Obligated balance, start of year 225 202 103
3200 Obligated balance, end of year 202 103 46

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 199 196 152
Outlays, gross:
4010 Outlays from new discretionary authority 40 137 106
4011 Outlays from discretionary balances 173 178 103



4020 Outlays, gross (total) 213 315 209
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1
4033 Non-Federal sources –1



4040 Offsets against gross budget authority and outlays (total) –2



4070 Budget authority, net (discretionary) 197 196 152
4080 Outlays, net (discretionary) 211 315 209
4180 Budget authority, net (total) 197 196 152
4190 Outlays, net (total) 211 315 209

Research and Development includes funds necessary for supporting the search for new or refined knowledge and ideas and for the application or use of such knowledge and ideas for the development of new or improved products and processes with the expectation of maintaining or increasing national economic productive capacity or yielding other future benefits. The 2017 President's Budget requests the Congress establish a "Research and Development" account under the Chemical, Biological, Radiological, Nuclear, and Explosives Office (CBRNE). This account supports the engineering, research, development, and technical nuclear forensics programs of the Chemical, Biological, Radiological, Nuclear, and Explosives Office (CBRNE). CBRNE is dedicated to the development of advanced nuclear detection systems; coordination of effective sharing of nuclear detection-related information; coordination of nuclear detection development; and technical nuclear forensics. The 2017 Budget provides for a systems development program that is responsive to the commercial marketplace while providing near-term technical solutions addressing pressing operational requirements. Funding is provided for the test and evaluation of all developed systems prior to acquisition decisions, ensuring that a full systems characterization is conducted prior to any deployments. The budget supports transformational research and development providing break-through technologies that address gaps in the Global Nuclear Detection Architecture and have a positive impact on capabilities to detect nuclear threats. Research and Development funds for each fiscal year will be available for obligation for three years.

Object Classification (in millions of dollars)


Identification code 070–0860–0–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 8
12.1 Civilian personnel benefits 2
21.0 Travel and transportation of persons 2 2 1
25.1 Advisory and assistance services 33 56 34
25.2 Other services from non-Federal sources 1 1
25.3 Other goods and services from Federal sources 82 81 44
25.5 Research and development contracts 74 71 56
41.0 Grants, subsidies, and contributions 3 5 7



99.0 Direct obligations 195 216 152
99.0 Reimbursable obligations 4



99.9 Total new obligations 199 216 152

Employment Summary


Identification code 070–0860–0–1–751 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 56

[Systems acquisition]Procurement, Construction, and Improvements

For necessary expenses [for the Domestic Nuclear Detection Office acquisition and deployment of radiological detection systems in accordance with the global nuclear detection architecture] of the Chemical, Biological, Radiological, Nuclear, and Explosives Office, [$113,011,000] $103,860,000, to remain available until September 30, [2018]2019, for programs and operations in support of the detection, forensics, and prevention of radiological and nuclear threats. (Department of Homeland Security Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 070–0862–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Systems Acquisition 37 122 104

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 8 44 35
Budget authority:
Appropriations, discretionary:
1100 Appropriation 73 113 104
1930 Total budgetary resources available 81 157 139
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 44 35 35

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 120 101 59
3010 Obligations incurred, unexpired accounts 37 122 104
3020 Outlays (gross) –54 –164 –110
3041 Recoveries of prior year unpaid obligations, expired –2



3050 Unpaid obligations, end of year 101 59 53
Memorandum (non-add) entries:
3100 Obligated balance, start of year 120 101 59
3200 Obligated balance, end of year 101 59 53

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 73 113 104
Outlays, gross:
4010 Outlays from new discretionary authority 2 45 42
4011 Outlays from discretionary balances 52 119 68



4020 Outlays, gross (total) 54 164 110
4180 Budget authority, net (total) 73 113 104
4190 Outlays, net (total) 54 164 110

Procurement, Construction, and Improvements provides funds necessary for the planning, operational development, engineering, and purchase of one or more assets prior to sustainment. The 2017 President's Budget requests the Congress establish a "Procurement, Construction, and Improvements" account under the Chemical, Biological, Radiological, Nuclear, and Explosives Office (CBRNE). Procurement, Construction, and Improvements provides funds used to procure a full range of radiation detection technologies for Department of Homeland Security components such as U.S. Customs and Border Protection, Transportation Security Administration, and the U.S. Coast Guard. These technologies are deployed at and between the Nation's ports of entry as well as in the maritime domain. Procurement, Construction, and Improvements funds in Fiscal Year 2017 will be used to procure a mix of Radiation Portal Monitors and Human Portable Radiation Detection Systems. Procurement, Construction, and Improvements funds for each fiscal year will be available for obligation for three years.

Object Classification (in millions of dollars)


Identification code 070–0862–0–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 1
25.1 Advisory and assistance services 5 3 2
25.3 Other goods and services from Federal sources 7 3 2
25.5 Research and development contracts 1
31.0 Equipment 8 98 99
41.0 Grants, subsidies, and contributions 16 18



99.9 Total new obligations 37 122 104

Employment Summary


Identification code 070–0862–0–1–751 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 8

Federal Assistance

For necessary expenses of the Chemical, Biological, Radiological, Nuclear, and Explosives Office, $65,947,000, of which $51,684,000, to remain available until September 30, 2019, is for programs and operations in support of the detection, forensics, and prevention of radiological and nuclear threats; and of which $14,263,000 is for programs and operations to prevent, protect against, respond to, and mitigate bombing incidents.

Program and Financing (in millions of dollars)


Identification code 070–0411–0–1–751 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Federal Assistance 66

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 66
1930 Total budgetary resources available 66

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 66
3020 Outlays (gross) –40



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

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 66
Outlays, gross:
4010 Outlays from new discretionary authority 40
4180 Budget authority, net (total) 66
4190 Outlays, net (total) 40

Federal Assistance provides monetary or non-monetary support to any entity. Support may be provided in the form of grants or grant agreements, loan guarantee commitments, interest subsidies, insurance and other federal support, but not including amounts received as reimbursement for services rendered to individuals in accordance with guidance issued by the Director of OMB. The 2017 President's Budget requests the Congress establish a "Federal Assistance" account under the Chemical, Biological, Radiological, Nuclear, and Explosives Office (CBRNE). Federal Assistance provides support for Radiological and Nuclear Detection, Forensics, and Prevention Capability and Bombing Prevention for the Chemical, Biological, Radiological, Nuclear, and Explosives Office (CBRNE). The Radiological and Nuclear Detection, Forensics, and Prevention Capability includes funding for operational support programs that provide information analysis and situational awareness, technical support, training curricula, and response protocols to field-users. Funding also supports efforts to build basic radiological and nuclear detection capabilities in high risk urban regions. The Bombing Prevention program leads and coordinates DHS efforts to protect life and critical infrastructure by building capabilities across the private and public sectors to prevent, protect against, respond to, and mitigate bombing incidents. Radiological and Nuclear Detection, Forensics, and Prevention Capability funds will be available for obligation for three years. Bombing Prevention funds will be available for obligation until the end of the fiscal year.

Object Classification (in millions of dollars)


Identification code 070–0411–0–1–751 2015 actual 2016 est. 2017 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 6
12.1 Civilian personnel benefits 2
25.1 Advisory and assistance services 17
25.2 Other services from non-Federal sources 1
25.3 Other goods and services from Federal sources 22
41.0 Grants, subsidies, and contributions 18



99.9 Total new obligations 66

Employment Summary


Identification code 070–0411–0–1–751 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 43

General and Administrative Provisions

GENERAL FUND RECEIPT ACCOUNTS

(in millions of dollars)


2015 actual 2016 est. 2017 est.

Governmental receipts:
015–083400 Breached Bond Penalties 8 8 8
070–0835 Immigration Fees, Border Security Act 115
070–242600 Temporary L-1 Visa Fee Increase 15 20
070–242700 Temporary H-1B Visa Fee Increase 72 96
General Fund Governmental receipts 123 95 124

Offsetting receipts from the public:
020–031100 Tonnage Duty Increases 23 24 24
069–242100 Marine Safety Fees 18 17 17
070–322000 All Other General Fund Proprietary Receipts Including Budget Clearing Accounts 29
070–274030 Disaster Assistance, Downward Reestimates 22 31
070–143500 General Fund Proprietary Interest Receipts, not Otherwise Classified 14 19 19
070–090000 Passenger Security Fees Returned to the General Fund 1,190 1,250 1,280
General Fund Offsetting receipts from the public 1,296 1,341 1,340

Intragovernmental payments:
070–388500 Undistributed Intragovernmental Payments and Receivables from Cancelled Accounts –91



General Fund Intragovernmental payments –91

GENERAL PROVISIONS

'

(including transfers and[rescissions]cancellations of funds)

SEC. 501. No part of any appropriation contained in this Act shall remain available for obligation beyond the current fiscal year unless expressly so provided herein.SEC. 502. Subject to the requirements of section 503 of this Act, the unexpended balances of prior appropriations provided for activities in this Act may be transferred to appropriation accounts for such activities established pursuant to this Act, may be merged with funds in the applicable established accounts, and thereafter may be accounted for as one fund for the same time period as originally enacted.SEC. 503. (a) None of the funds provided by this Act, provided by previous appropriations Acts to the [agencies] components in or transferred to the Department of Homeland Security that remain available for obligation or expenditure in fiscal year [2016]2017, or provided from any accounts in the Treasury of the United States derived by the collection of fees available to the [agencies] components funded by this Act, shall be available for obligation or expenditure through a reprogramming of funds that—

(1) creates a new program, project, or activity;

(2) eliminates a program, project, or activity;

(3) increases funds for any program, project, or activity for which funds have been denied or restricted by the Congress;

(4) contracts out any function or activity presently performed by Federal employees or any new function or activity proposed to be performed by Federal employees in the President's budget proposal for fiscal year [2016] 2017 for the Department of Homeland Security;

(5) augments existing programs, projects, or activities in excess of $5,000,000 or 10 percent, whichever is [less] higher;

(6) reduces any program, project, or activity, or numbers of personnel by 10 percent; or

(7) results from any general savings from a reduction in personnel that would result in a change in existing programs, projects, or activities as approved by the Congress[,];

unless the Committees on Appropriations of the Senate and the House of Representatives are notified 15 days in advance of such reprogramming of funds.

(b) [Not to exceed 5 percent of any]Any appropriation made available for the current fiscal year for the Department of Homeland Security by this Act or provided by previous appropriations Acts may be transferred between such appropriations.

(c) Any transfer under this section shall be treated as a reprogramming of funds under subsection (a) and shall not be available for obligation unless the Committees on Appropriations of the Senate and the House of Representatives are notified 15 days in advance of such transfer.

(d) Notwithstanding subsections (a), (b), and (c), no funds shall be reprogrammed within or transferred between appropriations based upon an initial notification provided after June 30, except in extraordinary circumstances that imminently threaten the safety of human life or the protection of property.

(e) The notification thresholds and procedures set forth in this section shall apply to any use of deobligated balances of funds provided in previous Department of Homeland Security Appropriations Acts.

SEC. 504. The Department of Homeland Security Working Capital Fund, established pursuant to section 403 of Public Law 103–356 (31 U.S.C. 501 note), shall continue operations as a permanent working capital fund for fiscal year [2016] 2017: Provided, That none of the funds appropriated or otherwise made available to the Department of Homeland Security may be used to make payments to the Working Capital Fund, except for the activities and amounts allowed in the President's fiscal year [2016] 2017 budget: Provided further, That funds provided to the Working Capital Fund shall be available for obligation until expended to carry out the purposes of the Working Capital Fund: Provided further, That all Departmental components shall be charged only for direct usage of each Working Capital Fund service: Provided further, That funds provided to the Working Capital Fund shall be used only for purposes consistent with the contributing component: Provided further, That the Working Capital Fund shall be paid in advance or reimbursed at rates which will return the full cost of each service: Provided further, That the Committees on Appropriations of the Senate and the House of Representatives shall be notified of any activity added to or removed from the fund: Provided further, That for any activity added to the fund, the notification shall identify sources of funds by program, project, and activity: Provided further, That the Chief Financial Officer of the Department of Homeland Security shall submit a quarterly execution report with activity level detail, not later than 30 days after the end of each quarter.SEC. 505. Except as otherwise specifically provided by law, not to exceed 50 percent of unobligated balances remaining available at the end of fiscal year [2016] 2017, as recorded in the financial records at the time of a reprogramming request, but not later than June 30, [2017] 2018, from appropriations for salaries and expenses for fiscal year [2016] 2017 in this Act shall remain available through September 30, [2017] 2018, in the account and for the purposes for which the appropriations were provided: Provided, That prior to the obligation of such funds, a [request] notification shall be submitted to the Committees on Appropriations of the Senate and the House of Representatives [for approval] in accordance with section 503 of this Act.SEC. 506. Funds made available by this Act for intelligence activities are deemed to be specifically authorized by the Congress for purposes of section 504 of the National Security Act of 1947 (50 U.S.C. 414) during fiscal year [2016] 2017 until the enactment of an Act authorizing intelligence activities for fiscal year [2016] 2017.SEC. 507. (a) Except as provided in subsections (b) and (c), none of the funds made available by this Act may be used to—

(1) make or award a grant allocation, grant, contract, other transaction agreement, or task or delivery order on a Department of Homeland Security multiple award contract, or to issue a letter of intent totaling in excess of $1,000,000;

(2) award a task or delivery order requiring an obligation of funds in an amount greater than $10,000,000 from multi-year Department of Homeland Security funds;

(3) make a sole-source grant award; or

(4) announce publicly the intention to make or award items under paragraph (1), (2), or (3) including a contract covered by the Federal Acquisition Regulation.

(b) The Secretary of Homeland Security may waive the prohibition under subsection (a) if the Secretary notifies the Committees on Appropriations of the Senate and the House of Representatives at least 3 full business days in advance of making an award or issuing a letter as described in that subsection.

(c) If the Secretary of Homeland Security determines that compliance with this section would pose a substantial risk to human life, health, or safety, an award may be made without notification, and the Secretary shall notify the Committees on Appropriations of the Senate and the House of Representatives not later than 5 full business days after such an award is made or letter issued.

(d) A notification under this section—

(1) may not involve funds that are not available for obligation; and

(2) shall include the amount of the award; the fiscal year for which the funds for the award were appropriated; the type of contract; and the account from which the funds are being drawn.

(e) The Administrator of the Federal Emergency Management Agency shall brief the Committees on Appropriations of the Senate and the House of Representatives 5 full business days in advance of announcing publicly the intention of making an award under "State and Local Programs".

SEC. 508. Notwithstanding any other provision of law, no agency shall purchase, construct, or lease any additional facilities, except within or contiguous to existing locations, to be used for the purpose of conducting Federal law enforcement training without advance notification to the Committees on Appropriations of the Senate and the House of Representatives, except that the Federal Law Enforcement Training Center is authorized to obtain the temporary use of additional facilities by lease, contract, or other agreement for training that cannot be accommodated in existing Center facilities.SEC. 509. None of the funds appropriated or otherwise made available by this Act may be used for expenses for any construction, repair, alteration, or acquisition project for which a prospectus otherwise required under chapter 33 of title 40, United States Code, has not been approved, except that necessary funds may be expended for each project for required expenses for the development of a proposed prospectus.SEC. 510. (a) Sections 520, 522, and 530 of the Department of Homeland Security Appropriations Act, 2008 (division E of Public Law 110–161; 121 Stat. 2073 and 2074) shall apply with respect to funds made available in this Act in the same manner as such sections applied to funds made available in that Act.

[(b) The third proviso of section 537 of the Department of Homeland Security Appropriations Act, 2006 (6 U.S.C. 114), shall hereafter not apply with respect to funds made available in this or any other Act.]

[(c) Section 525 of Public Law 109–90 is amended by striking "thereafter", and section 554 of Public Law 111–83 is amended by striking "and shall report annually thereafter".]

SEC. 511. None of the funds made available in this Act may be used in contravention of the applicable provisions of the Buy American Act. For purposes of the preceding sentence, the term "Buy American Act" means chapter 83 of title 41, United States Code.[SEC. 512. None of the funds made available in this Act may be used to amend the oath of allegiance required by section 337 of the Immigration and Nationality Act (8 U.S.C. 1448).]SEC. [513]512. Not later than 30 days after the last day of each month, the Chief Financial Officer of the Department of Homeland Security shall submit to the Committees on Appropriations of the Senate and the House of Representatives a monthly budget and staffing report for that month that includes total obligations of the Department for that month for the fiscal year at the appropriation and program, project, and activity levels, by the source year of the appropriation: Provided, That total obligations for staffing shall also be provided by subcategory of on-board and funded full-time equivalent staffing levels, respectively: Provided further, That the report shall specify the number of, and total obligations for, contract employees for each office of the Department.[SEC. 514. Except as provided in section 44945 of title 49, United States Code, funds appropriated or transferred to Transportation Security Administration "Aviation Security", "Administration", and "Transportation Security Support" for fiscal years 2004 and 2005 that are recovered or deobligated shall be available only for the procurement or installation of explosives detection systems, air cargo, baggage, and checkpoint screening systems, subject to notification: Provided, That semiannual reports shall be submitted to the Committees on Appropriations of the Senate and the House of Representatives on any funds that are recovered or deobligated.]SEC. [515]513. None of the funds appropriated by this Act may be used to process or approve a competition under Office of Management and Budget Circular A-76 for services provided by employees (including employees serving on a temporary or term basis) of United States Citizenship and Immigration Services of the Department of Homeland Security who are known as Immigration Information Officers, Immigration Service Analysts, Contact Representatives, Investigative Assistants, or Immigration Services Officers.SEC. [516]514. Any funds appropriated to "Coast Guard, Acquisition, Construction, and Improvements" for fiscal years 2002, 2003, 2004, 2005, and 2006 for the 110–123 foot patrol boat conversion that are recovered, collected, or otherwise received as the result of negotiation, mediation, or litigation, shall be available until expended for the Fast Response Cutter program.SEC. [517]515. The functions of the Federal Law Enforcement Training Center instructor staff shall be classified as inherently governmental for the purpose of the Federal Activities Inventory Reform Act of 1998 (31 U.S.C. 501 note).SEC. [518]516. (a) The Secretary of Homeland Security shall submit a report not later than October 15, [2016] 2017, to the Inspector General of the Department of Homeland Security listing all grants and contracts awarded by any means other than full and open competition during fiscal year [2016] 2017.

(b) The Inspector General shall review the report required by subsection (a) to assess Departmental compliance with applicable laws and regulations and report the results of that review to the Committees on Appropriations of the Senate and the House of Representatives not later than February 15, [2017] 2018.

[SEC. 519. None of the funds provided by this or previous appropriations Acts shall be used to fund any position designated as a Principal Federal Official (or the successor thereto) for any Robert T. Stafford Disaster Relief and Emergency Assistance Act (42 U.S.C. 5121 et seq.) declared disasters or emergencies unless—

(1) the responsibilities of the Principal Federal Official do not include operational functions related to incident management, including coordination of operations, and are consistent with the requirements of section 509(c) and sections 503(c)(3) and 503(c)(4)(A) of the Homeland Security Act of 2002 (6 U.S.C. 319(c), 313(c)(3), and 313(c)(4)(A)) and section 302 of the Robert T. Stafford Disaster Relief and Assistance Act (42 U.S.C. 5143);

(2) not later than 10 business days after the latter of the date on which the Secretary of Homeland Security appoints the Principal Federal Official and the date on which the President issues a declaration under section 401 or section 501 of the Robert T. Stafford Disaster Relief and Emergency Assistance Act (42 U.S.C. 5170 and 5191, respectively), the Secretary of Homeland Security shall submit a notification of the appointment of the Principal Federal Official and a description of the responsibilities of such Official and how such responsibilities are consistent with paragraph (1) to the Committees on Appropriations of the Senate and the House of Representatives, the Committee on Homeland Security and Governmental Affairs of the Senate, and the Committee on Transportation and Infrastructure of the House of Representatives; and

(3) not later than 60 days after the date of enactment of this Act, the Secretary shall provide a report specifying timeframes and milestones regarding the update of operations, planning and policy documents, and training and exercise protocols, to ensure consistency with paragraph (1) of this section.]

[SEC. 520. None of the funds provided or otherwise made available in this Act shall be available to carry out section 872 of the Homeland Security Act of 2002 (6 U.S.C. 452) unless explicitly authorized by Congress.]SEC. [521]517. (a) None of the funds appropriated by this or previous appropriations Acts may be used to establish an Office of Chemical, Biological, Radiological, Nuclear, and Explosives Defense until such time as Congress has authorized such establishment.

(b) Subject to the limitation in subsection (a) and notwithstanding section 503 of this Act, the Secretary may transfer funds for the purpose of executing authorization of the Office of Chemical, Biological, Radiological, Nuclear, and Explosives Defense.

(c) Not later than 15 days before transferring funds pursuant to subsection (b), the Secretary of Homeland Security shall submit a report to the Committees on Appropriations 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 on—

(1) the transition plan for the establishment of the office; and

(2) the funds and positions to be transferred by source.

SEC. [522]518. None of the funds made available in this Act may be used by United States Citizenship and Immigration Services to grant an immigration benefit unless the results of background checks required by law to be completed prior to the granting of the benefit have been received by United States Citizenship and Immigration Services, and the results do not preclude the granting of the benefit.SEC. [523]519. Section 831 of the Homeland Security Act of 2002 (6 U.S.C. 391) is amended—

(1) in subsection (a), by striking "Until September 30, [2015] 2016," and inserting "Until September 30, [2016] 2017,"; and

(2) in subsection (c)(1), by striking "September 30, [2015] 2016," and inserting "September 30, [2016] 2017,".

SEC. [524]520. The Secretary of Homeland Security shall require that all contracts of the Department of Homeland Security that provide award fees link such fees to successful acquisition outcomes (which outcomes shall be specified in terms of cost, schedule, and performance).[SEC. 525. Notwithstanding any other provision of law, none of the funds provided in this or any other Act shall be used to approve a waiver of the navigation and vessel-inspection laws pursuant to 46 U.S.C. 501(b) for the transportation of crude oil distributed from and to the Strategic Petroleum Reserve until the Secretary of Homeland Security, after consultation with the Secretaries of the Departments of Energy and Transportation and representatives from the United States flag maritime industry, takes adequate measures to ensure the use of United States flag vessels: Provided, That the Secretary shall notify the Committees on Appropriations of the Senate and the House of Representatives, the Committee on Commerce, Science, and Transportation of the Senate, and the Committee on Transportation and Infrastructure of the House of Representatives within 2 business days of any request for waivers of navigation and vessel-inspection laws pursuant to 46 U.S.C. 501(b).]SEC. [526]521. None of the funds made available in this Act for U.S. Customs and Border Protection may be used to prevent an individual not in the business of importing a prescription drug (within the meaning of section 801(g) of the Federal Food, Drug, and Cosmetic Act) from importing a prescription drug from Canada that complies with the Federal Food, Drug, and Cosmetic Act: Provided, That this section shall apply only to individuals transporting on their person a personal-use quantity of the prescription drug, not to exceed a 90-day supply: Provided further, That the prescription drug may not be—

(1) a controlled substance, as defined in section 102 of the Controlled Substances Act (21 U.S.C. 802); or

(2) a biological product, as defined in section 351 of the Public Health Service Act (42 U.S.C. 262).

[SEC. 527. None of the funds in this Act shall be used to reduce the Coast Guard's Operations Systems Center mission or its government-employed or contract staff levels.]SEC. [528]522. The Secretary of Homeland Security, in consultation with the Secretary of the Treasury, shall notify the Committees on Appropriations of the Senate and the House of Representatives of any proposed transfers of funds available under section 9703.1(g)(4)(B) of title 31, United States Code (as added by Public Law 102–393) from the Department of the Treasury Forfeiture Fund to any agency within the Department of Homeland Security: Provided, That none of the funds identified for such a transfer may be obligated until the Committees on Appropriations of the Senate and the House of Representatives [approve]are notified of the proposed transfers.[SEC. 529. None of the funds made available in this Act may be used for planning, testing, piloting, or developing a national identification card.]SEC. [530]523. None of the funds appropriated by this Act may be used to conduct, or to implement the results of, a competition under Office of Management and Budget Circular A-76 for activities performed with respect to the Coast Guard National Vessel Documentation Center.[SEC. 531. Any official that is required by this Act to report or to certify to the Committees on Appropriations of the Senate and the House of Representatives may not delegate such authority to perform that act unless specifically authorized herein.][SEC. 532. None of the funds appropriated or otherwise made available in this or any other Act may be used to transfer, release, or assist in the transfer or release to or within the United States, its territories, or possessions Khalid Sheikh Mohammed or any other detainee who—

(1) is not a United States citizen or a member of the Armed Forces of the United States; and

(2) is or was held on or after June 24, 2009, at the United States Naval Station, Guantanamo Bay, Cuba, by the Department of Defense.]

SEC. [533]524. None of the funds made available in this Act may be used for first-class travel by the employees of agencies funded by this Act in contravention of sections 301–10.122 through 301–10.124 of title 41, Code of Federal Regulations.[SEC. 534. None of the funds made available in this Act may be used to employ workers described in section 274A(h)(3) of the Immigration and Nationality Act (8 U.S.C. 1324a(h)(3)).][SEC. 535. Funds made available in this Act may be used to alter operations within the Civil Engineering Program of the Coast Guard nationwide, including civil engineering units, facilities design and construction centers, maintenance and logistics commands, and the Coast Guard Academy, except that none of the funds provided in this Act may be used to reduce operations within any civil engineering unit unless specifically authorized by a statute enacted after the date of enactment of this Act.]SEC. [536]525. Notwithstanding any other provision of this Act, none of the funds appropriated or otherwise made available by this Act may be used to pay award or incentive fees for contractor performance that has been judged to be below satisfactory performance or performance that does not meet the basic requirements of a contract.[SEC. 537. In developing any process to screen aviation passengers and crews for transportation or national security purposes, the Secretary of Homeland Security shall ensure that all such processes take into consideration such passengers' and crews' privacy and civil liberties consistent with applicable laws, regulations, and guidance.][SEC. 538. (a) Notwithstanding section 1356(n) of title 8, United States Code, of the funds deposited into the Immigration Examinations Fee Account, up to $10,000,000 may be allocated by United States Citizenship and Immigration Services in fiscal year 2016 for the purpose of providing an immigrant integration grants program.

(b) None of the funds made available to United States Citizenship and Immigration Services for grants for immigrant integration may be used to provide services to aliens who have not been lawfully admitted for permanent residence.]

[SEC. 539. For an additional amount for the "Office of the Under Secretary for Management", $215,679,000, to remain available until expended, for necessary expenses to plan, acquire, design, construct, renovate, remediate, equip, furnish, improve infrastructure, and occupy buildings and facilities for the Department headquarters consolidation project and associated mission support consolidation: Provided, That the Committees on Appropriations of the Senate and the House of Representatives shall receive an expenditure plan not later than 90 days after the date of enactment of this Act detailing the allocation of these funds.]SEC. [540]526. None of the funds appropriated or otherwise made available by this Act may be used by the Department of Homeland Security to enter into any Federal contract unless such contract is entered into in accordance with the requirements of subtitle I of title 41, United States Code, or chapter 137 of title 10, United States Code, and the Federal Acquisition Regulation, unless such contract is otherwise authorized by statute to be entered into without regard to the above referenced statutes.[SEC. 541. (a) For an additional amount for financial systems modernization, $52,977,000 to remain available until September 30, 2017.

(b) Funds made available in subsection (a) 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.

(c) No transfer described in subsection (b) shall occur until 15 days after the Committees on Appropriations of the Senate and the House of Representatives are notified of such transfer.]

[SEC. 542. (a) For an additional amount for cybersecurity to safeguard and enhance Department of Homeland Security systems and capabilities, $100,000,000 to remain available until September 30, 2017.

(b) Funds made available in subsection (a) for cybersecurity may be transferred by the Secretary of Homeland Security between appropriations for the same purpose, notwithstanding section 503 of this Act.

(c) No transfer described in subsection (b) shall occur until 15 days after the Committees on Appropriations of the Senate and the House of Representatives are notified of such transfer.]

[SEC. 543. (a) For an additional amount for emergent threats from violent extremism and from complex, coordinated terrorist attacks, $50,000,000 to remain available until September 30, 2017.

(b) Funds made available in subsection (a) for emergent threats may be transferred by the Secretary of Homeland Security between appropriations for the same purpose, notwithstanding section 503 of this Act.

(c) No transfer described in subsection (b) shall occur until 15 days after the Committees on Appropriations of the Senate and the House of Representatives are notified of such transfer.]

SEC. [544]527. The Secretary of Homeland Security may transfer to the fund established by 8 U.S.C. 1101 note, up to $20,000,000 from appropriations available to the Department of Homeland Security: Provided, That the Secretary shall notify the Committees on Appropriations of the Senate and the House of Representatives 5 days in advance of such transfer.SEC. [545]528. The Secretary of Homeland Security shall ensure enforcement of all immigration laws (as defined in section 101(a)(17) of the Immigration and Nationality Act (8 U.S.C. 1101(a)(17))).SEC. [546]529. (a) None of the funds made available in this Act may be used to maintain or establish a computer network unless such network blocks the viewing, downloading, and exchanging of pornography.

(b) Nothing in subsection (a) shall limit the use of funds necessary for any Federal, State, tribal, or local law enforcement agency or any other entity carrying out criminal investigations, prosecution, or adjudication activities.

[SEC. 547. None of the funds made available in this Act may be used by a Federal law enforcement officer to facilitate the transfer of an operable firearm to an individual if the Federal law enforcement officer knows or suspects that the individual is an agent of a drug cartel unless law enforcement personnel of the United States continuously monitor or control the firearm at all times.][SEC. 548. None of the funds provided in this or any other Act may be obligated to implement the National Preparedness Grant Program or any other successor grant programs unless explicitly authorized by Congress.]SEC. [549]530. None of the funds made available in this Act may be used to provide funding for the position of Public Advocate, or a successor position, within U.S. Immigration and Customs Enforcement.[SEC. 550. Section 559(e)(3)(D) of Public Law 113–76 is amended by striking "five pilots per year" and inserting "10 pilots per year".][SEC. 551. None of the funds made available in this Act may be used to pay for the travel to or attendance of more than 50 employees of a single component of the Department of Homeland Security, who are stationed in the United States, at a single international conference unless the Secretary of Homeland Security, or a designee, determines that such attendance is in the national interest and notifies the Committees on Appropriations of the Senate and the House of Representatives within at least 10 days of that determination and the basis for that determination: Provided, That for purposes of this section the term "international conference" shall mean a conference occurring outside of the United States attended by representatives of the United States Government and of foreign governments, international organizations, or nongovernmental organizations: Provided further, That the total cost to the Department of Homeland Security of any such conference shall not exceed $500,000.]SEC. [552]531. None of the funds made available in this Act may be used to reimburse any Federal department or agency for its participation in a National Special Security Event.SEC. [553]532. With the exception of countries with preclearance facilities in service prior to 2013, none of the funds made available in this Act may be used for new U.S. Customs and Border Protection air preclearance agreements entering into force after February 1, 2014, unless: (1) the Secretary of Homeland Security, in consultation with the Secretary of State, has certified to Congress that air preclearance operations at the airport provide a homeland or national security benefit to the United States; (2) U.S. passenger air carriers are not precluded from operating at existing preclearance locations; and (3) a U.S. passenger air carrier is operating at all airports contemplated for establishment of new air preclearance operations.[SEC. 554. None of the funds made available by this or any other Act may be used by the Administrator of the Transportation Security Administration to implement, administer, or enforce, in abrogation of the responsibility described in section 44903(n)(1) of title 49, United States Code, any requirement that airport operators provide airport-financed staffing to monitor exit points from the sterile area of any airport at which the Transportation Security Administration provided such monitoring as of December 1, 2013.]SEC. [555]533. The administrative law judge annuitants participating in the Senior Administrative Law Judge Program managed by the Director of the Office of Personnel Management under section 3323 of title 5, United States Code, shall be available on a temporary reemployment basis to conduct arbitrations of disputes arising from delivery of assistance under the Federal Emergency Management Agency Public Assistance Program.SEC. [556]534. As authorized by section 601(b) of the United States-Colombia Trade Promotion Agreement Implementation Act (Public Law 112–42) not to exceed $220,000,000 in fees collected from passengers arriving from Canada, Mexico, or an adjacent island pursuant to section 13031(a)(5) of the Consolidated Omnibus Budget Reconciliation Act of 1985 (19 U.S.C. 58c(a)(5)) shall be available until expended.SEC. [557]535. None of the funds made available to the Department of Homeland Security by this or any other Act may be obligated for any structural pay reform that affects more than 100 full-time equivalent employee positions or costs more than $5,000,000 in a single year before the end of the 30-day period beginning on the date on which the Secretary of Homeland Security submits to Congress a notification that includes—

(1) the number of full-time equivalent employee positions affected by such change;

(2) funding required for such change for the current year and through the Future Years Homeland Security Program;

(3) justification for such change; and

(4) an analysis of compensation alternatives to such change that were considered by the Department.

[SEC. 558. (a) Any agency receiving funds made available in this Act shall, subject to subsections (b) and (c), post on the public Web site of that agency any report required to be submitted by the Committees on Appropriations of the Senate and the House of Representatives in this Act, upon the determination by the head of the agency that it shall serve the national interest.

(b) Subsection (a) shall not apply to a report if—

(1) the public posting of the report compromises homeland or national security; or

(2) the report contains proprietary information.

(c) The head of the agency posting such report shall do so only after such report has been made available to the requesting Committee or Committees of Congress for no less than 45 days except as otherwise specified in law.]

[SEC. 559. (a) In general.—Beginning on the date of enactment of this Act, the Secretary of Homeland Security shall not—

(1) establish, collect, or otherwise impose any new border crossing fee on individuals crossing the Southern border or the Northern border at a land port of entry; or

(2) conduct any study relating to the imposition of a border crossing fee.

(b) Border crossing fee defined.—In this section, the term "border crossing fee" means a fee that every pedestrian, cyclist, and driver and passenger of a private motor vehicle is required to pay for the privilege of crossing the Southern border or the Northern border at a land port of entry.]

[SEC. 560. Notwithstanding any other provision of law, grants awarded to States along the Southwest Border of the United States under sections 2003 or 2004 of the Homeland Security Act of 2002 (6 U.S.C. 604 and 605) using funds provided under the heading "Federal Emergency Management Agency, State and Local Programs" in this Act, Public Law 114–4, division F of Public Law 113–76, or division D of Public Law 113–6 may be used by recipients or sub-recipients for costs, or reimbursement of costs, related to providing humanitarian relief to unaccompanied alien children and alien adults accompanied by an alien minor where they are encountered after entering the United States, provided that such costs were incurred between January 1, 2014, and December 31, 2014, or during the award period of performance.][SEC. 561. (a) Each major acquisition program of the Department of Homeland Security, as defined in Department of Homeland Security Management Directive 102–2, shall meet established acquisition documentation requirements for its acquisition program baseline established in the Department of Homeland Security Instruction Manual 102–01–001 and the Department of Homeland Security Acquisition Instruction/Guidebook 102–01–001, Appendix K.

(b) The Department shall report to the Committees on Appropriations of the Senate and the House of Representatives in the Comprehensive Acquisition Status Report and its quarterly updates, required under the heading "Office of the Under Secretary for Management" of this Act, on any major acquisition program that does not meet such documentation requirements and the schedule by which the program will come into compliance with these requirements.

(c) None of the funds made available by this or any other Act for any fiscal year may be used for a major acquisition program that is out of compliance with such documentation requirements for more than two years except that funds may be used solely to come into compliance with such documentation requirements or to terminate the program.]

[SEC. 562. None of the funds appropriated by this or any other Act shall be used to pay the salaries and expenses of personnel who prepare or submit appropriations language as part of the President's budget proposal to the Congress of the United States for programs under the jurisdiction of the Appropriations Subcommittees on the Department of Homeland Security that assumes revenues or reflects a reduction from the previous year due to user fees proposals that have not been enacted into law prior to the submission of the budget unless such budget submission identifies which additional spending reductions should occur in the event the user fees proposals are not enacted prior to the date of the convening of a committee of conference for the fiscal year 2017 appropriations Act.]SEC. [563]536. (a) The Secretary of Homeland Security may include, in the President's budget proposal for fiscal year [2017] 2018, submitted pursuant to section 1105(a) of title 31, United States Code, and accompanying justification materials, an account structure under which each appropriation under each agency heading either remains the same as fiscal year [2016] 2017 or falls within the following categories of appropriations:

(1) Operations and Support.

(2) Procurements, Construction, and Improvements.

(3) Research and Development.

(4) Federal Assistance.

(b) The Under Secretary for Management, acting through the Chief Financial Officer, shall determine and provide centralized guidance to each agency on how to structure appropriations for purposes of subsection (a).

(c) Not earlier than October 1, [2016] 2017, the accounts designated under subsection (a) may be established, and the Secretary of Homeland Security may execute appropriations of the Department as provided pursuant to such subsection, including any continuing appropriations made available for fiscal year [2017] 2018 before enactment of a regular appropriations Act.

(d) Notwithstanding any other provision of law, the Secretary of Homeland Security may transfer any appropriation made available to the Department of Homeland Security by any appropriations Acts to the accounts created pursuant to subsection (c) to carry out the requirements of such subsection, and shall notify the Committees on Appropriations of the Senate and the House of Representatives within 5 days of each transfer.

[(e)(1) Not later than November 1, 2016, the Secretary of Homeland Security shall establish the preliminary baseline for application of reprogramming and transfer authorities and submit the report specified in paragraph (2) to the Committees on Appropriations of the Senate and the House of Representatives.

(2) The report required in this subsection shall include—

(A) a delineation of the amount and account of each transfer made pursuant to subsection (c) or (d);

(B) a table for each appropriation with a separate column to display the President's budget proposal, adjustments made by Congress, adjustments due to enacted rescissions, if appropriate, adjustments made pursuant to the transfer authority in subsection (c) or (d), and the fiscal year level;

(C) a delineation in the table for each appropriation, adjusted as described in paragraph (2), both by budget activity and program, project, and activity as detailed in the Budget Appendix; and

(D) an identification of funds directed for a specific activity.]

[(f) The Secretary shall not exercise the authority provided in subsections (c), (d), and (e) unless, not later than April 1, 2016, the Chief Financial Officer has submitted to the Committees on Appropriations of the Senate and the House of Representatives—

(1) technical assistance on new legislative language in the account structure under subsection (a);

(2) comparison tables of fiscal years 2015, 2016, and 2017 in the account structure under subsection (a);

(3) cross-component comparisons that the account structure under subsection (a) facilitates;

(4) a copy of the interim financial management policy manual addressing changes made in this Act;

(5) an outline of the financial management policy manual changes necessary for the account structure under subsection (a);

(6) proposed changes to transfer and reprogramming requirements, including technical assistance on legislative language;

(7) certification by the Chief Financial Officer that the Department's financial systems can report in the new account structure; and

(8) a plan for training and implementation of the account structure under subsections (a) and (c).]

SEC. [564]537. None of the funds made available by this Act may be obligated or expended to implement the Arms Trade Treaty until the Senate approves a resolution of ratification for the Treaty.[SEC. 565. Section 214(g)(9)(A) of the Immigration and Nationality Act (8 U.S.C. 1184(g)(9)(A)) is amended by striking "2004, 2005, or 2006 shall not again be counted toward such limitation during fiscal year 2007." and inserting "2013, 2014, or 2015 shall not again be counted toward such limitation during fiscal year 2016.".][SEC. 566. For an additional amount for "U.S. Customs and Border Protection, Salaries and Expenses", $14,000,000, 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: Provided, That to the extent that amounts realized from such collections exceed $14,000,000, those amounts in excess of $14,000,000 shall be credited to this appropriation and remain available until expended: Provided further, That this authority is contingent on enactment of the Trade Facilitation and Trade Enforcement Act of 2015.]SEC. 538. Funds appropriated by this Act for the Department of Homeland Security may be obligated in the account and the budget structure established pursuant to section 563 of title V, division F, Consolidated Appropriations Act, 2016 (Public Law 114–113). '

[(rescissions)]

[SEC. 567. Of the funds appropriated to the Department of Homeland Security, the following funds are hereby rescinded from the following accounts and programs in the specified amounts: Provided, That no amounts may be rescinded from amounts that were designated by the Congress as an emergency requirement pursuant to a concurrent resolution on the budget or the Balanced Budget and Emergency Deficit Control Act of 1985 (Public Law 99–177):

(1) $27,338,000 from Public Law 109–88;

(2) $4,188,000 from unobligated prior year balances from "Analysis and Operations";

(3) $7,000,000 from unobligated prior year balances from "U.S. Customs and Border Protection, Automation Modernization";

(4) $21,856,000 from unobligated prior year balances from "U.S. Customs and Border Protection, Border Security, Fencing, Infrastructure, and Technology";

(5) $4,500,000 from unobligated prior year balances from "U.S. Customs and Border Protection, Construction and Facilities Management";

(6) $158,414,000 from Public Law 114–4 under the heading "Transportation Security Administration, Aviation Security";

(7) $14,000,000 from Public Law 114–4 under the heading "Transportation Security Administration, Surface Transportation Security";

(8) $5,800,000 from Public Law 112–74 under the heading "Coast Guard, Acquisition, Construction, and Improvements";

(9) $16,445,000 from Public Law 113–76 under the heading "Coast Guard, Acquisition, Construction, and Improvements";

(10) $13,758,918 from "Federal Emergency Management Agency, National Predisaster Mitigation Fund" account 70–0716;

(11) $393,178 from Public Law 113–6 under the heading "Science and Technology, Research, Development, Acquisition, and Operations";

(12) $8,500,000 from Public Law 113–76 under the heading "Science and Technology, Research, Development, Acquisition, and Operations"; and

(13) $1,106,822 from Public Law 114–4 under the heading "Science and Technology, Research, Development, Acquisition, and Operations".]

'

[(rescissions)]

[SEC. 568. Of the funds transferred to the Department of Homeland Security when it was created in 2003, the following funds are hereby rescinded from the following accounts and programs in the specified amounts:

(1) $417,017 from "U.S. Customs and Border Protection, Salaries and Expenses";

(2) $15,238 from "Federal Emergency Management Agency, Office of Domestic Preparedness"; and

(3) $573,828 from "Federal Emergency Management Agency, National Predisaster Mitigation Fund".]

'

[(rescissions)]

[SEC. 569. The following unobligated balances made available to the Department of Homeland Security pursuant to section 505 of the Department of Homeland Security Appropriations Act, 2015 (Public Law 114–4) are rescinded:

(1) $361,242 from "Office of the Secretary and Executive Management";

(2) $146,547 from "Office of the Under Secretary for Management";

(3) $25,859 from "Office of the Chief Financial Officer";

(4) $507,893 from "Office of the Chief Information Officer";

(5) $301,637 from "Analysis and Operations";

(6) $20,856 from "Office of Inspector General";

(7) $598,201 from "U.S. Customs and Border Protection, Salaries and Expenses";

(8) $254,322 from "U.S. Customs and Border Protection, Automation Modernization";

(9) $450,806 from "U.S. Customs and Border Protection, Air and Marine Operations";

(10) $2,461,665 from "U.S. Immigration and Customs Enforcement, Salaries and Expenses";

(11) $8,653,853 from "Coast Guard, Operating Expenses";

(12) $515,040 from "Coast Guard, Reserve Training";

(13) $970,844 from "Coast Guard, Acquisition, Construction, and Improvements";

(14) $4,212,971 from "United States Secret Service, Salaries and Expenses";

(15) $27,360 from "National Protection and Programs Directorate, Management and Administration";

(16) $188,146 from "National Protection and Programs Directorate, Infrastructure Protection and Information Security";

(17) $986 from "National Protection and Programs Directorate, Office of Biometric Identity Management";

(18) $20,650 from "Office of Health Affairs";

(19) $236,332 from "Federal Emergency Management Agency, United States Fire Administration";

(20) $3,086,173 from "United States Citizenship and Immigration Services";

(21) $558,012 from "Federal Law Enforcement Training Center, Salaries and Expenses";

(22) $284,796 from "Science and Technology, Management and Administration"; and

(23) $83,861 from "Domestic Nuclear Detection Office, Management and Administration".]

'

[(rescission)]

[SEC. 570. From the unobligated balances made available in the Department of the Treasury Forfeiture Fund established by section 9703 of title 31, United States Code (added by section 638 of Public Law 102–393), $176,000,000 shall be rescinded.]'

([rescission] cancellation)

SEC. [571]539. Of the unobligated balances made available to "Federal Emergency Management Agency, Disaster Relief Fund", [$1,021,879,000 shall be rescinded] $300,000,000 is hereby permanently cancelled: Provided, That no amounts may be [rescinded]cancelled from amounts that were designated by the Congress as an emergency requirement pursuant to a concurrent resolution on the budget or the Balanced Budget and Emergency Deficit Control Act of 1985, as amended: Provided further, That no amounts may be [rescinded]cancelled from the amounts that were designated by the Congress as being for disaster relief pursuant to section 251(b)(2)(D) of the Balanced Budget and Emergency Deficit Control Act of 1985.'

(cancellation)

SEC. 540. Of the unobligated balances available to the "Federal Emergency Management Agency, Disaster Assistance Direct Loan Program Account," $73,000,000 appropriated by Public Law 109–88 and $47,000,000 appropriated by Public Law 110–28 are hereby permanently cancelled: Provided , That no amounts may be cancelled from amounts that were designated by the Congress as emergency requirements pursuant to a concurrent resolution on the budget or the Balanced Budget and Emergency Deficit Control Act of 1985, as amended: Provided further, That no amounts may be cancelled from amounts that were designated by the Congress as being for disaster relief pursuant to section 251 (b) (2) (D) of the Balanced Budget and Emergency Deficit Control Act of 1985. [SEC. 572. Section 401(b) of the Illegal Immigration Reform and Immigrant Responsibility Act of 1996 (8 U.S.C. 1324a note) shall be applied by substituting "September 30, 2016" for the date specified in section 106(3) of the Continuing Appropriations Act, 2016 (Public Law 114–53).][SEC. 573. Subclauses 101(a)(27)(C)(ii)(II) and (III) of the Immigration and Nationality Act (8 U.S.C. 1101(a)(27)(C)(ii)(II) and (III)) shall be applied by substituting "September 30, 2016" for the date specified in section 106(3) of the Continuing Appropriations Act, 2016 (Public Law 114–53).][SEC. 574. Section 220(c) of the Immigration and Nationality Technical Corrections Act of 1994 (8 U.S.C. 1182 note) shall be applied by substituting "September 30, 2016" for the date specified in section 106(3) of the Continuing Appropriations Act, 2016 (Public Law 114–53).][SEC. 575. Section 610(b) of the Departments of Commerce, Justice, and State, the Judiciary, and Related Agencies Appropriations Act, 1993 (8 U.S.C. 1153 note) shall be applied by substituting "September 30, 2016" forthe date specified in section 106(3) of the Continuing Appropriations Act, 2016 (Public Law 114–53).

This division may be cited as the "Department of Homeland Security Appropriations Act, 2016".]

SEC. 541. (a) Subject to section 517 and subsection (c), and notwithstanding section 503 of this Act, the Secretary of Homeland Security may transfer funds made available to the Department of Homeland Security, Office of the Secretary and Executive Management pursuant to the Department of Defense, Emergency Supplemental Appropriations to address hurricanes in the Gulf of Mexico, and Pandemic Influenza Act, 2006 (Public Law 109–148; 119 Stat 2680, 2785 (December 30, 2005)), from the Office of the Secretary and Executive Management to the Office of Chemical, Biological, Radiological, Nuclear, and Explosives;

(b) No transfer described in subsection (a) shall occur until 15 days after the Committees on Appropriations of the Senate and the House of Representatives are notified of such transfer;

(c) In the event that the Office of Chemical, Biological, Radiological, Nuclear, and Explosives is not authorized, the Office of Health Affairs shall receive any transfer made pursuant to subsection (a).

SEC. 542. Raising the Numerical Limitation on U Visas. Subparagraph (A) of section 214(p)(2) of the Immigration and Nationality Act (8 U.S.C. 1184(p)(2)(A)), is amended by striking "10,000" and inserting "20,000". SEC. 543. (a) None of the funds appropriated by this or previous appropriations Acts may be used to rename the National Protection Programs Directorate and establish Cyber and Infrastructure Protection, until such time as Congress has authorized such establishment.

(b) Not later than 15 days before transferring funds pursuant to subsection (b) , the Secretary of Homeland Security shall submit a report to the Committees on Appropriation 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 on the funds and positions to be transferred, by sources.

(Department of Homeland Security Appropriations Act, 2016.)