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.
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.)
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.)
[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.)
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 |
|
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 | ||
|
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).
[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 | ||
|
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 |
|
[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 | |
|
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.
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 |
|
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 |
|
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 | ||
|
[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 | |
|
[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 | |
|
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 | |
|
[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 | |
|
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.
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 |
|
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.
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 |
|
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 |
|
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.
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 | ||
|
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) | |||
|
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).
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.
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 |
|
[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 | |
|
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 | |
|
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 |
|
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 | ||
|
[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 | |
|
[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 | |
|
[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 |