These appropriations finance the personnel costs of the Active, Reserve, and Guard forces of the Army, Navy, Marine Corps, and Air Force. They include pay and allowances of officers, enlisted personnel, cadets and midshipmen, permanent change of station travel, inactive duty and active duty training, accruing retirement and health benefits, enlistment, reenlistment and affiliation bonuses, special and incentive pays, and other personnel costs. Over the past decade, significant pay increases, coupled with new requirements to accrue funds for future health benefits, have significantly increased the requirements of these appropriations and have substantially improved the military compensation package to very competitive levels for attracting and retaining the best and brightest to fill the All-Volunteer Force.
The 2016 National Defense Authorization Act (P.L. 114–92) enacted substantial changes to the current military retirement system. The new retirement system, scheduled to take effect January 1, 2018, is a blend of several components to include a defined retired pay benefit, a defined contribution with the Thrift Savings Plan (TSP), and a bonus (continuation pay) paid to the member to maintain Service retention requirements. Currently serving members will remain grandfathered under the current retirement system. The Budget includes a proposal to amend the new blended retirement system to address military department priorities to include flexibility in the payment of continuation pay, the TSP matching percentage, the TSP matching start date, and when the TSP matching contributions terminate.
Against this backdrop of a healthy and very competitive compensation package and facing a significantly constrained fiscal environment, much work has been done to explore how to balance the rate of growth in military pay and benefit costs and individual compensation responsibly, fairly, and effectively. Included in these accounts is funding for a 1.6 percent across-the-board pay raise for all pay grades. Even with this modest increase, military salaries, as defined by Regular Military Compensation, which includes basic pay, a tax-free allowance for housing or the value of in-kind housing, a tax-free allowance for subsistence (food), and the tax savings because these allowances are tax free, will continue to grow and will average more than $59,500 for enlisted personnel and more than $109,500 for officers in 2017. Many military personnel also receive one-time or yearly bonuses, monthly special pays, other allowances, and significant non-cash benefits, including comprehensive health care.
The Ronald W. Reagan National Defense Authorization Act for Fiscal Year 2005 (P.L. 108–375) provided permanent, indefinite appropriations to finance the cost of accruing TRICARE benefits of uniformed servicemembers. These costs are included in the DOD discretionary total.
The Budget includes a proposal to implement annual enrollment fees for the TRICARE-for-Life (TFL) program for Medicare-eligible retirees, phased in over a 4-year period. The Budget also includes a proposal which further adjusts the prescription pharmacy co-payments over a 9-year period for active duty families and all retirees. In addition to discretionary savings in the Defense Health Program, the proposal reduces future accrual costs, resulting in reduced Services' discretionary contributions to the Medicare Eligible Retiree Health Care Fund.
The following summary table reflects the actual base and supplemental 2016 amounts and the base 2017 military personnel appropriation request and the additional amounts for TRICARE accrual funded from permanent, indefinite authority. Total base 2017 military personnel requirements are $135,269 million.
MILITARY PERSONNEL TOTALS WITH TRICARE ACCRUAL AMOUNTS
|
||
2016 | 2017 Base | |
|
||
|
||
Appropriation | Appropriation | |
|
||
|
||
Enacted1 | Request | |
|
||
|
||
($ mil) | ($ mil) | |
|
||
|
||
With Accrual | With Accrual | |
|
||
Military Personnel, Army | 42,770 | 40,028 |
Tricare accrual (permanent, indefinite authority) | 1,890 | 1,794 |
|
|
|
Total, Military Personnel, Army | 44,660 | 41,822 |
|
|
|
Military Personnel, Navy | 27,955 | 27,952 |
Tricare accrual (permanent, indefinite authority) | 1,281 | 1,241 |
|
|
|
Total, Military Personnel, Navy | 29,236 | 29,193 |
|
|
|
Military Personnel, Marine Corps | 12,989 | 12,813 |
Tricare accrual (permanent, indefinite authority) | 726 | 702 |
|
|
|
Total, Military Personnel, Marine Corps | 13,715 | 13,515 |
|
|
|
Military Personnel, Air Force | 28,173 | 27,945 |
Tricare accrual (permanent, indefinite authority) | 1,239 | 1,210 |
|
|
|
Total, Military Personnel, Air Force | 29,412 | 29,155 |
|
|
|
Reserve Personnel, Army | 4,488 | 4,562 |
Tricare accrual (permanent, indefinite authority) | 358 | 342 |
|
|
|
Total, Reserve Personnel, Army | 4,846 | 4,904 |
|
|
|
Reserve Personnel, Navy | 1,880 | 1,924 |
Tricare accrual (permanent, indefinite authority) | 116 | 112 |
|
|
|
Total, Reserve Personnel, Navy | 1,996 | 2,036 |
|
|
|
Reserve Personnel, Marine Corps | 706 | 745 |
Tricare accrual (permanent, indefinite authority) | 68 | 65 |
|
|
|
Total, Reserve Personnel, Marine Corps | 774 | 810 |
|
|
|
Reserve Personnel, Air Force | 1,702 | 1,743 |
Tricare accrual (permanent, indefinite authority) | 118 | 113 |
|
|
|
Total, Reserve Personnel, Air Force | 1,820 | 1,856 |
|
|
|
National Guard Personnel, Army | 8,058 | 7,911 |
Tricare accrual (permanent, indefinite authority) | 630 | 589 |
|
|
|
Total, National Guard Personnel, Army | 8,688 | 8,500 |
|
|
|
National Guard Personnel, Air Force | 3,205 | 3,280 |
Tricare accrual (permanent, indefinite authority) | 204 | 197 |
|
|
|
Total, National Guard Personnel, Air Force | 3,409 | 3,477 |
|
|
|
Total, Appropriated Military Personnel Accounts | 131,924 | 128,902 |
Total, Permanent, Indefinite Authority | 6,629 | 6,367 |
|
|
|
Total, Military Personnel | 138,553 | 135,269 |
|
|
|
|
YEAR-END NUMBER
|
|||
2015 actual1 | 2016 est.1 | 2017 est. | |
|
|||
Defense total | 1,314,110 | 1,301,300 | 1,281,900 |
Officers | 230,482 | 228,876 | 225,858 |
Enlisted | 1,070,702 | 1,059,503 | 1,043,164 |
Academy cadets and midshipmen | 12,926 | 12,921 | 12,878 |
Army | 491,365 | 475,000 | 460,000 |
Officers | 94,610 | 91,941 | 88,834 |
Enlisted | 392,327 | 378,581 | 366,656 |
Military Academy cadets | 4,428 | 4,478 | 4,510 |
Navy | 327,862 | 327,300 | 322,900 |
Officers | 54,223 | 54,333 | 54,112 |
Enlisted | 269,172 | 268,524 | 264,420 |
Naval Academy midshipmen | 4,467 | 4,443 | 4,368 |
Marine Corps | 183,526 | 182,000 | 182,000 |
Officers | 20,645 | 20,912 | 20,912 |
Enlisted | 162,881 | 161,088 | 161,088 |
Air Force | 311,357 | 317,000 | 317,000 |
Officers | 61,004 | 61,690 | 62,000 |
Enlisted | 246,322 | 251,310 | 251,000 |
Air Force Academy cadets | 4,031 | 4,000 | 4,000 |
|
The number of National Guard and Reserve personnel estimated to participate in the Selected Reserve training programs and the number of full-time active duty military personnel provided for are summarized in the following table.
YEAR-END NUMBER
|
|||
2015 actual | 2016 est. | 2017 est. | |
|
|||
Defense total | 819,062 | 811,000 | 801,200 |
Trained inactive duty | 692,607 | 685,024 | 675,446 |
Training pipeline | 50,076 | 48,971 | 49,403 |
Full-time active duty | 76,379 | 77,005 | 76,351 |
Army Reserve | 198,552 | 198,000 | 195,000 |
Trained inactive duty | 171,960 | 172,041 | 168,733 |
Training pipeline | 10,295 | 9,698 | 10,006 |
Full-time active duty | 16,297 | 16,261 | 16,261 |
Navy Reserve | 57,359 | 57,400 | 58,000 |
Trained inactive duty | 46,170 | 45,847 | 46,426 |
Training pipeline | 1,339 | 1,619 | 1,619 |
Full-time active duty | 9,850 | 9,934 | 9,955 |
Marine Corps Reserve | 38,906 | 38,900 | 38,500 |
Trained inactive duty | 33,510 | 33,445 | 32,953 |
Training pipeline | 3,161 | 3,195 | 3,286 |
Full-time active duty | 2,235 | 2,260 | 2,261 |
Air Force Reserve | 68,494 | 69,200 | 69,000 |
Trained inactive duty | 63,754 | 63,681 | 63,558 |
Training pipeline | 2,060 | 2,487 | 2,487 |
Full-time active duty | 2,680 | 3,032 | 2,955 |
Army National Guard | 350,023 | 342,000 | 335,000 |
Trained inactive duty | 291,280 | 283,031 | 276,613 |
Training pipeline | 28,210 | 28,199 | 28,232 |
Full-time active duty | 30,533 | 30,770 | 30,155 |
Air National Guard | 105,728 | 105,500 | 105,700 |
Trained inactive duty | 85,933 | 86,979 | 87,163 |
Training pipeline | 5,011 | 3,773 | 3,773 |
Full-time active duty | 14,784 | 14,748 | 14,764 |
|
The Reserve Officers' Training Corps (ROTC) program provides training for reserve and regular officer candidates who have enrolled in the course while attending a college at which an ROTC unit has been established. College graduates who satisfactorily complete the advanced course of the program are commissioned and may be ordered to active duty for a minimum of three years.
The Reserve Officers' Training Corps Vitalization Act of 1964, as amended, authorizes a limited number of scholarships for ROTC students on a competitive basis. Successful candidates for the scholarships generally serve a minimum period of four years on active duty upon graduation and appointment as a commissioned officer. A number of scholarship recipients will fulfill their entire obligation in the Reserve components.
The Armed Forces Health Professions Scholarship Program provides a source of active duty commissioned officers for the various health professions.
The numbers of commissioned officers graduated from these programs are summarized below:
|
|||
2015 actual | 2016 est. | 2017 est. | |
|
|||
ROTC: | |||
Army | 5,578 | 5,260 | 5,245 |
Navy | 1,067 | 1,008 | 975 |
Air Force | 1,604 | 1,400 | 1,400 |
|
|
|
|
Total | 8,249 | 7,668 | 7,620 |
Marine Corps officer candidates | 474 | 287 | 481 |
Total | 474 | 287 | 481 |
Health Professions scholarship: | |||
Army | 428 | 422 | 434 |
Navy | 284 | 298 | 299 |
Air Force | 485 | 426 | 408 |
|
|
|
|
Total | 1,197 | 1,146 | 1,141 |
|
For pay, allowances, individual clothing, subsistence, interest on deposits, gratuities, permanent change of station travel (including all expenses thereof for organizational movements), and expenses of temporary duty travel between permanent duty stations, for members of the Army on active duty (except members of reserve components provided for elsewhere), cadets, and aviation cadets; for members of the Reserve Officers' Training Corps; and for payments pursuant to section 156 of Public Law 97–377, as amended (42 U.S.C. 402 note), and to the Department of Defense Military Retirement Fund, [$41,045,562,000]$40,028,182,000. (Department of Defense Appropriations Act, 2016.)
Program and Financing (in millions of dollars)
|
||||
Identification code 021–2010–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Pay and allowances of officers | 13,568 | 13,319 | 12,589 |
0002 | Pay and Allowances of enlisted | 25,640 | 24,965 | 23,374 |
0003 | Pay and allowances of cadets | 79 | 80 | 81 |
0004 | Subsistence of enlisted personnel | 2,174 | 2,071 | 1,827 |
0005 | Permanent change of station travel | 1,889 | 1,835 | 1,812 |
0006 | Other military personnel costs | 510 | 499 | 345 |
|
|
|
||
0799 | Total direct obligations | 43,860 | 42,769 | 40,028 |
0801 | Military Personnel, Army (Reimbursable) | 286 | 267 | 284 |
|
|
|
||
0900 | Total new obligations | 44,146 | 43,036 | 40,312 |
|
||||
Budgetary resources: | ||||
Unobligated balance: | ||||
1000 | Unobligated balance brought forward, Oct 1 | 1 | ||
|
|
|
||
1050 | Unobligated balance (total) | 1 | ||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | 44,376 | 42,892 | 40,028 |
1120 | Appropriations transferred to other acct [097–9999] | –399 | ||
1121 | Appropriations transferred from other acct [097–9999] | 29 | ||
1130 | Appropriations permanently reduced | –122 | ||
|
|
|
||
1160 | Appropriation, discretionary (total) | 44,006 | 42,770 | 40,028 |
Spending authority from offsetting collections, discretionary: | ||||
1700 | Collected | 132 | 267 | 285 |
Spending authority from offsetting collections, mandatory: | ||||
1800 | Collected | 154 | ||
1900 | Budget authority (total) | 44,292 | 43,037 | 40,313 |
1930 | Total budgetary resources available | 44,292 | 43,037 | 40,314 |
Memorandum (non-add) entries: | ||||
1940 | Unobligated balance expiring | –146 | ||
1941 | Unexpired unobligated balance, end of year | 1 | 2 | |
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3000 | Unpaid obligations, brought forward, Oct 1 | 5,527 | 5,109 | 3,615 |
3010 | Obligations incurred, unexpired accounts | 44,146 | 43,036 | 40,312 |
3011 | Obligations incurred, expired accounts | 3,352 | ||
3020 | Outlays (gross) | –43,859 | –44,530 | –40,374 |
3041 | Recoveries of prior year unpaid obligations, expired | –4,057 | ||
|
|
|
||
3050 | Unpaid obligations, end of year | 5,109 | 3,615 | 3,553 |
Memorandum (non-add) entries: | ||||
3100 | Obligated balance, start of year | 5,527 | 5,109 | 3,615 |
3200 | Obligated balance, end of year | 5,109 | 3,615 | 3,553 |
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | 44,138 | 43,037 | 40,313 |
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | 40,961 | 39,830 | 37,311 |
4011 | Outlays from discretionary balances | 2,744 | 4,700 | 3,063 |
|
|
|
||
4020 | Outlays, gross (total) | 43,705 | 44,530 | 40,374 |
Offsets against gross budget authority and outlays: | ||||
Offsetting collections (collected) from: | ||||
4030 | Federal sources | –132 | –259 | –276 |
4033 | Non-Federal sources | –45 | –8 | –9 |
|
|
|
||
4040 | Offsets against gross budget authority and outlays (total) | –177 | –267 | –285 |
Additional offsets against gross budget authority only: | ||||
4052 | Offsetting collections credited to expired accounts | 45 | ||
|
|
|
||
4070 | Budget authority, net (discretionary) | 44,006 | 42,770 | 40,028 |
4080 | Outlays, net (discretionary) | 43,528 | 44,263 | 40,089 |
Mandatory: | ||||
4090 | Budget authority, gross | 154 | ||
Outlays, gross: | ||||
4100 | Outlays from new mandatory authority | 154 | ||
Offsets against gross budget authority and outlays: | ||||
Offsetting collections (collected) from: | ||||
4120 | Federal sources | –154 | ||
4180 | Budget authority, net (total) | 44,006 | 42,770 | 40,028 |
4190 | Outlays, net (total) | 43,528 | 44,263 | 40,089 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 44,006 | 42,770 | 40,028 | |
Outlays | 43,528 | 44,263 | 40,089 | |
Overseas contingency operations: | ||||
Budget Authority | 2,052 | |||
Outlays | 1,898 | |||
Total: | ||||
Budget Authority | 44,006 | 42,770 | 42,080 | |
Outlays | 43,528 | 44,263 | 41,987 | |
|
Object Classification (in millions of dollars)
|
||||
Identification code 021–2010–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Direct obligations: | ||||
Personnel compensation: | ||||
11.6 | Military personnel - basic allowance for housing | 7,330 | 7,211 | 6,898 |
11.7 | Military personnel | 24,061 | 23,426 | 21,989 |
11.8 | Special personal services payments | 1 | 1 | 1 |
|
|
|
||
11.9 | Total personnel compensation | 31,392 | 30,638 | 28,888 |
12.2 | Accrued retirement benefits | 6,546 | 6,268 | 5,631 |
12.2 | Other personnel benefits | 3,831 | 3,739 | 3,610 |
13.0 | Benefits for former personnel | 278 | 293 | 169 |
21.0 | Travel and transportation of persons | 186 | 432 | 360 |
22.0 | Transportation of things | 1,379 | 1,190 | 1,187 |
25.7 | Operation and maintenance of equipment | 39 | 12 | 14 |
26.0 | Supplies and materials | 148 | 142 | 131 |
42.0 | Insurance claims and indemnities | 58 | 52 | 38 |
43.0 | Interest and dividends | 3 | 3 | |
|
|
|
||
99.0 | Direct obligations | 43,860 | 42,769 | 40,028 |
99.0 | Reimbursable obligations | 286 | 267 | 284 |
|
|
|
||
99.9 | Total new obligations | 44,146 | 43,036 | 40,312 |
|
Program and Financing (in millions of dollars)
|
||||
Identification code 021–1004–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Health care contribution - Officers | 391 | 371 | 382 |
0002 | Health care contribution - Enlisted | 1,656 | 1,519 | 1,573 |
|
|
|
||
0900 | Total new obligations (object class 12.2) | 2,047 | 1,890 | 1,955 |
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | 2,047 | 1,890 | 1,955 |
1930 | Total budgetary resources available | 2,047 | 1,890 | 1,955 |
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3010 | Obligations incurred, unexpired accounts | 2,047 | 1,890 | 1,955 |
3020 | Outlays (gross) | –2,047 | –1,890 | –1,955 |
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | 2,047 | 1,890 | 1,955 |
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | 2,047 | 1,890 | 1,955 |
4180 | Budget authority, net (total) | 2,047 | 1,890 | 1,955 |
4190 | Outlays, net (total) | 2,047 | 1,890 | 1,955 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 2,047 | 1,890 | 1,955 | |
Outlays | 2,047 | 1,890 | 1,955 | |
Legislative proposal, not subject to PAYGO: | ||||
Budget Authority | –161 | |||
Outlays | –161 | |||
Total: | ||||
Budget Authority | 2,047 | 1,890 | 1,794 | |
Outlays | 2,047 | 1,890 | 1,794 | |
|
Program and Financing (in millions of dollars)
|
||||
Identification code 021–1004–2–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Health care contribution - Officers | –83 | ||
0002 | Health care contribution - Enlisted | –78 | ||
|
|
|
||
0900 | Total new obligations | –161 | ||
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | –161 | ||
1900 | Budget authority (total) | –161 | ||
1930 | Total budgetary resources available | –161 | ||
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3010 | Obligations incurred, unexpired accounts | –161 | ||
3020 | Outlays (gross) | 161 | ||
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | –161 | ||
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | –161 | ||
4180 | Budget authority, net (total) | –161 | ||
4190 | Outlays, net (total) | –161 | ||
|
Object Classification (in millions of dollars)
|
||||
Identification code 021–1004–2–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Direct obligations: | ||||
12.2 | Military personnel benefits | –83 | ||
12.2 | Military personnel benefits | –78 | ||
|
|
|
||
99.9 | Total new obligations | –161 | ||
|
For pay, allowances, individual clothing, subsistence, interest on deposits, gratuities, permanent change of station travel (including all expenses thereof for organizational movements), and expenses of temporary duty travel between permanent duty stations, for members of the Navy on active duty (except members of the Reserve provided for elsewhere), midshipmen, and aviation cadets; for members of the Reserve Officers' Training Corps; and for payments pursuant to section 156 of Public Law 97–377, as amended (42 U.S.C. 402 note), and to the Department of Defense Military Retirement Fund, [$27,835,183,000]$27,951,605,000. (Department of Defense Appropriations Act, 2016.)
Program and Financing (in millions of dollars)
|
||||
Identification code 017–1453–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Pay and allowances of officers | 7,758 | 7,735 | 7,809 |
0002 | Pay and allowances of enlisted personnel | 17,616 | 17,807 | 17,990 |
0003 | Pay and allowances of cadets | 79 | 79 | 82 |
0004 | Subsistence of enlisted personnel | 1,175 | 1,241 | 1,176 |
0005 | Permanent change of station travel | 918 | 923 | 741 |
0006 | Other military personnel costs | 165 | 170 | 154 |
|
|
|
||
0799 | Total direct obligations | 27,711 | 27,955 | 27,952 |
0801 | Military Personnel, Navy (Reimbursable) | 366 | 366 | 330 |
|
|
|
||
0900 | Total new obligations | 28,077 | 28,321 | 28,282 |
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | 27,785 | 28,086 | 27,952 |
1120 | Appropriations transferred to other acct [097–9999] | –64 | ||
1121 | Appropriations transferred from other acct [097–9999] | 76 | ||
1130 | Appropriations permanently reduced | –131 | ||
|
|
|
||
1160 | Appropriation, discretionary (total) | 27,797 | 27,955 | 27,952 |
Spending authority from offsetting collections, discretionary: | ||||
1700 | Collected | 191 | 366 | 330 |
1701 | Change in uncollected payments, Federal sources | 5 | ||
|
|
|
||
1750 | Spending auth from offsetting collections, disc (total) | 196 | 366 | 330 |
Spending authority from offsetting collections, mandatory: | ||||
1800 | Collected | 172 | ||
1900 | Budget authority (total) | 28,165 | 28,321 | 28,282 |
1930 | Total budgetary resources available | 28,165 | 28,321 | 28,282 |
Memorandum (non-add) entries: | ||||
1940 | Unobligated balance expiring | –88 | ||
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3000 | Unpaid obligations, brought forward, Oct 1 | 1,940 | 1,706 | 1,601 |
3010 | Obligations incurred, unexpired accounts | 28,077 | 28,321 | 28,282 |
3011 | Obligations incurred, expired accounts | 476 | ||
3020 | Outlays (gross) | –28,344 | –28,426 | –28,177 |
3041 | Recoveries of prior year unpaid obligations, expired | –443 | ||
|
|
|
||
3050 | Unpaid obligations, end of year | 1,706 | 1,601 | 1,706 |
Uncollected payments: | ||||
3060 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –6 | –5 | –5 |
3070 | Change in uncollected pymts, Fed sources, unexpired | –5 | ||
3071 | Change in uncollected pymts, Fed sources, expired | 6 | ||
|
|
|
||
3090 | Uncollected pymts, Fed sources, end of year | –5 | –5 | –5 |
Memorandum (non-add) entries: | ||||
3100 | Obligated balance, start of year | 1,934 | 1,701 | 1,596 |
3200 | Obligated balance, end of year | 1,701 | 1,596 | 1,701 |
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | 27,993 | 28,321 | 28,282 |
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | 26,581 | 26,923 | 26,884 |
4011 | Outlays from discretionary balances | 1,591 | 1,503 | 1,293 |
|
|
|
||
4020 | Outlays, gross (total) | 28,172 | 28,426 | 28,177 |
Offsets against gross budget authority and outlays: | ||||
Offsetting collections (collected) from: | ||||
4030 | Federal sources | –200 | –366 | –330 |
|
|
|
||
4040 | Offsets against gross budget authority and outlays (total) | –200 | –366 | –330 |
Additional offsets against gross budget authority only: | ||||
4050 | Change in uncollected pymts, Fed sources, unexpired | –5 | ||
4052 | Offsetting collections credited to expired accounts | 9 | ||
|
|
|
||
4060 | Additional offsets against budget authority only (total) | 4 | ||
|
|
|
||
4070 | Budget authority, net (discretionary) | 27,797 | 27,955 | 27,952 |
4080 | Outlays, net (discretionary) | 27,972 | 28,060 | 27,847 |
Mandatory: | ||||
4090 | Budget authority, gross | 172 | ||
Outlays, gross: | ||||
4100 | Outlays from new mandatory authority | 172 | ||
Offsets against gross budget authority and outlays: | ||||
Offsetting collections (collected) from: | ||||
4120 | Federal sources | –172 | ||
4180 | Budget authority, net (total) | 27,797 | 27,955 | 27,952 |
4190 | Outlays, net (total) | 27,972 | 28,060 | 27,847 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 27,797 | 27,955 | 27,952 | |
Outlays | 27,972 | 28,060 | 27,847 | |
Overseas contingency operations: | ||||
Budget Authority | 331 | |||
Outlays | 314 | |||
Total: | ||||
Budget Authority | 27,797 | 27,955 | 28,283 | |
Outlays | 27,972 | 28,060 | 28,161 | |
|
Object Classification (in millions of dollars)
|
||||
Identification code 017–1453–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Direct obligations: | ||||
Personnel compensation: | ||||
11.6 | Military personnel - basic allowance for housing | 5,356 | 5,544 | 5,704 |
11.7 | Military personnel | 14,855 | 14,801 | 15,152 |
|
|
|
||
11.9 | Total personnel compensation | 20,211 | 20,345 | 20,856 |
12.2 | Accrued retirement benefits | 4,047 | 4,015 | 3,795 |
12.2 | Other personnel benefits | 2,442 | 2,572 | 2,436 |
13.0 | Benefits for former personnel | 86 | 83 | 79 |
21.0 | Travel and transportation of persons | 229 | 238 | 176 |
22.0 | Transportation of things | 581 | 580 | 500 |
25.7 | Operation and maintenance of equipment | 13 | 12 | 12 |
26.0 | Supplies and materials | 81 | 84 | 83 |
42.0 | Insurance claims and indemnities | 20 | 25 | 14 |
43.0 | Interest and dividends | 1 | 1 | 1 |
|
|
|
||
99.0 | Direct obligations | 27,711 | 27,955 | 27,952 |
99.0 | Reimbursable obligations | 366 | 366 | 330 |
|
|
|
||
99.9 | Total new obligations | 28,077 | 28,321 | 28,282 |
|
Program and Financing (in millions of dollars)
|
||||
Identification code 017–1000–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Health care contribution - Officers | 222 | 217 | 228 |
0002 | Health care contribution - Enlisted | 1,091 | 1,064 | 1,124 |
|
|
|
||
0900 | Total new obligations (object class 12.2) | 1,313 | 1,281 | 1,352 |
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | 1,313 | 1,281 | 1,352 |
1930 | Total budgetary resources available | 1,313 | 1,281 | 1,352 |
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3010 | Obligations incurred, unexpired accounts | 1,313 | 1,281 | 1,352 |
3020 | Outlays (gross) | –1,313 | –1,281 | –1,352 |
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | 1,313 | 1,281 | 1,352 |
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | 1,313 | 1,281 | 1,352 |
4180 | Budget authority, net (total) | 1,313 | 1,281 | 1,352 |
4190 | Outlays, net (total) | 1,313 | 1,281 | 1,352 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 1,313 | 1,281 | 1,352 | |
Outlays | 1,313 | 1,281 | 1,352 | |
Legislative proposal, not subject to PAYGO: | ||||
Budget Authority | –111 | |||
Outlays | –111 | |||
Total: | ||||
Budget Authority | 1,313 | 1,281 | 1,241 | |
Outlays | 1,313 | 1,281 | 1,241 | |
|
Program and Financing (in millions of dollars)
|
||||
Identification code 017–1000–2–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Health care contribution - Officers | –57 | ||
0002 | Health care contribution - Enlisted | –54 | ||
|
|
|
||
0900 | Total new obligations | –111 | ||
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | –111 | ||
1900 | Budget authority (total) | –111 | ||
1930 | Total budgetary resources available | –111 | ||
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3010 | Obligations incurred, unexpired accounts | –111 | ||
3020 | Outlays (gross) | 111 | ||
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | –111 | ||
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | –111 | ||
4180 | Budget authority, net (total) | –111 | ||
4190 | Outlays, net (total) | –111 | ||
|
Object Classification (in millions of dollars)
|
||||
Identification code 017–1000–2–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Direct obligations: | ||||
12.2 | Military personnel benefits | –57 | ||
12.2 | Military personnel benefits | –54 | ||
|
|
|
||
99.9 | Total new obligations | –111 | ||
|
For pay, allowances, individual clothing, subsistence, interest on deposits, gratuities, permanent change of station travel (including all expenses thereof for organizational movements), and expenses of temporary duty travel between permanent duty stations, for members of the Marine Corps on active duty (except members of the Reserve provided for elsewhere); and for payments pursuant to section 156 of Public Law 97–377, as amended (42 U.S.C. 402 note), and to the Department of Defense Military Retirement Fund, [$12,859,152,000]$12,813,412,000. (Department of Defense Appropriations Act, 2016.)
Program and Financing (in millions of dollars)
|
||||
Identification code 017–1105–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Pay and allowances of officers | 2,816 | 2,793 | 2,763 |
0002 | Pay and allowances of enlisted personnel | 8,899 | 8,807 | 8,699 |
0004 | Subsistence of enlisted personnel | 782 | 804 | 814 |
0005 | Permanent change of station travel | 445 | 467 | 433 |
0006 | Other military personnel costs | 105 | 117 | 104 |
|
|
|
||
0799 | Total direct obligations | 13,047 | 12,988 | 12,813 |
0801 | Military Personnel, Marine Corps (Reimbursable) | 28 | 29 | 35 |
|
|
|
||
0900 | Total new obligations | 13,075 | 13,017 | 12,848 |
|
||||
Budgetary resources: | ||||
Unobligated balance: | ||||
1000 | Unobligated balance brought forward, Oct 1 | 1 | ||
|
|
|
||
1050 | Unobligated balance (total) | 1 | ||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | 13,232 | 13,031 | 12,813 |
1120 | Appropriations transferred to other acct [097–9999] | –93 | ||
1121 | Appropriations transferred from other acct [097–9999] | 18 | ||
1130 | Appropriations permanently reduced | –42 | ||
|
|
|
||
1160 | Appropriation, discretionary (total) | 13,157 | 12,989 | 12,813 |
Spending authority from offsetting collections, discretionary: | ||||
1700 | Collected | 27 | 29 | 35 |
1701 | Change in uncollected payments, Federal sources | 1 | ||
|
|
|
||
1750 | Spending auth from offsetting collections, disc (total) | 28 | 29 | 35 |
1900 | Budget authority (total) | 13,185 | 13,018 | 12,848 |
1930 | Total budgetary resources available | 13,185 | 13,018 | 12,849 |
Memorandum (non-add) entries: | ||||
1940 | Unobligated balance expiring | –110 | ||
1941 | Unexpired unobligated balance, end of year | 1 | 1 | |
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3000 | Unpaid obligations, brought forward, Oct 1 | 1,130 | 1,134 | 1,201 |
3010 | Obligations incurred, unexpired accounts | 13,075 | 13,017 | 12,848 |
3011 | Obligations incurred, expired accounts | 240 | ||
3020 | Outlays (gross) | –13,044 | –12,950 | –13,158 |
3041 | Recoveries of prior year unpaid obligations, expired | –267 | ||
|
|
|
||
3050 | Unpaid obligations, end of year | 1,134 | 1,201 | 891 |
Uncollected payments: | ||||
3060 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –4 | –1 | –1 |
3070 | Change in uncollected pymts, Fed sources, unexpired | –1 | ||
3071 | Change in uncollected pymts, Fed sources, expired | 4 | ||
|
|
|
||
3090 | Uncollected pymts, Fed sources, end of year | –1 | –1 | –1 |
Memorandum (non-add) entries: | ||||
3100 | Obligated balance, start of year | 1,126 | 1,133 | 1,200 |
3200 | Obligated balance, end of year | 1,133 | 1,200 | 890 |
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | 13,185 | 13,018 | 12,848 |
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | 12,154 | 12,277 | 12,118 |
4011 | Outlays from discretionary balances | 890 | 673 | 1,040 |
|
|
|
||
4020 | Outlays, gross (total) | 13,044 | 12,950 | 13,158 |
Offsets against gross budget authority and outlays: | ||||
Offsetting collections (collected) from: | ||||
4030 | Federal sources | –24 | –29 | –35 |
4033 | Non-Federal sources | –13 | ||
|
|
|
||
4040 | Offsets against gross budget authority and outlays (total) | –37 | –29 | –35 |
Additional offsets against gross budget authority only: | ||||
4050 | Change in uncollected pymts, Fed sources, unexpired | –1 | ||
4052 | Offsetting collections credited to expired accounts | 10 | ||
|
|
|
||
4060 | Additional offsets against budget authority only (total) | 9 | ||
|
|
|
||
4070 | Budget authority, net (discretionary) | 13,157 | 12,989 | 12,813 |
4080 | Outlays, net (discretionary) | 13,007 | 12,921 | 13,123 |
4180 | Budget authority, net (total) | 13,157 | 12,989 | 12,813 |
4190 | Outlays, net (total) | 13,007 | 12,921 | 13,123 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 13,157 | 12,989 | 12,813 | |
Outlays | 13,007 | 12,921 | 13,123 | |
Overseas contingency operations: | ||||
Budget Authority | 180 | |||
Outlays | 170 | |||
Total: | ||||
Budget Authority | 13,157 | 12,989 | 12,993 | |
Outlays | 13,007 | 12,921 | 13,293 | |
|
Object Classification (in millions of dollars)
|
||||
Identification code 017–1105–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Direct obligations: | ||||
Personnel compensation: | ||||
11.6 | Military personnel - basic allowance for housing | 2,030 | 2,068 | 2,068 |
11.7 | Military personnel | 7,375 | 7,351 | 7,397 |
|
|
|
||
11.9 | Total personnel compensation | 9,405 | 9,419 | 9,465 |
12.2 | Accrued retirement benefits | 2,030 | 1,987 | 1,876 |
12.2 | Other personnel benefits | 1,048 | 991 | 922 |
13.0 | Benefits for former personnel | 77 | 84 | 78 |
21.0 | Travel and transportation of persons | 198 | 215 | 199 |
22.0 | Transportation of things | 196 | 203 | 181 |
25.7 | Operation and maintenance of equipment | 13 | 10 | 12 |
26.0 | Supplies and materials | 65 | 62 | 67 |
42.0 | Insurance claims and indemnities | 15 | 17 | 13 |
|
|
|
||
99.0 | Direct obligations | 13,047 | 12,988 | 12,813 |
99.0 | Reimbursable obligations | 28 | 29 | 35 |
|
|
|
||
99.9 | Total new obligations | 13,075 | 13,017 | 12,848 |
|
Program and Financing (in millions of dollars)
|
||||
Identification code 017–1001–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Health care contribution - Officers | 87 | 83 | 89 |
0002 | Health care contribution - Enlisted | 675 | 643 | 677 |
|
|
|
||
0900 | Total new obligations (object class 12.2) | 762 | 726 | 766 |
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | 762 | 726 | 766 |
1930 | Total budgetary resources available | 762 | 726 | 766 |
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3010 | Obligations incurred, unexpired accounts | 762 | 726 | 766 |
3020 | Outlays (gross) | –762 | –726 | –766 |
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | 762 | 726 | 766 |
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | 762 | 726 | 766 |
4180 | Budget authority, net (total) | 762 | 726 | 766 |
4190 | Outlays, net (total) | 762 | 726 | 766 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 762 | 726 | 766 | |
Outlays | 762 | 726 | 766 | |
Legislative proposal, not subject to PAYGO: | ||||
Budget Authority | –64 | |||
Outlays | –64 | |||
Total: | ||||
Budget Authority | 762 | 726 | 702 | |
Outlays | 762 | 726 | 702 | |
|
Program and Financing (in millions of dollars)
|
||||
Identification code 017–1001–2–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Health care contribution - Officers | –33 | ||
0002 | Health care contribution - Enlisted | –31 | ||
|
|
|
||
0900 | Total new obligations | –64 | ||
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | –64 | ||
1900 | Budget authority (total) | –64 | ||
1930 | Total budgetary resources available | –64 | ||
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3010 | Obligations incurred, unexpired accounts | –64 | ||
3020 | Outlays (gross) | 64 | ||
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | –64 | ||
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | –64 | ||
4180 | Budget authority, net (total) | –64 | ||
4190 | Outlays, net (total) | –64 | ||
|
Object Classification (in millions of dollars)
|
||||
Identification code 017–1001–2–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Direct obligations: | ||||
12.2 | Military personnel benefits | –33 | ||
12.2 | Military personnel benefits | –31 | ||
|
|
|
||
99.9 | Total new obligations | –64 | ||
|
For pay, allowances, individual clothing, subsistence, interest on deposits, gratuities, permanent change of station travel (including all expenses thereof for organizational movements), and expenses of temporary duty travel between permanent duty stations, for members of the Air Force on active duty (except members of reserve components provided for elsewhere), cadets, and aviation cadets; for members of the Reserve Officers' Training Corps; and for payments pursuant to section 156 of Public Law 97–377, as amended (42 U.S.C. 402 note), and to the Department of Defense Military Retirement Fund, [$27,679,066,000]$27,944,615,000. (Department of Defense Appropriations Act, 2016.)
Program and Financing (in millions of dollars)
|
||||
Identification code 057–3500–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Pay and allowances of officers | 8,687 | 8,844 | 8,862 |
0002 | Pay and allowances of enlisted | 16,392 | 16,710 | 16,571 |
0003 | Pay and allowances of cadets | 70 | 71 | 72 |
0004 | Subsistence of enlisted personnel | 1,169 | 1,167 | 1,104 |
0005 | Permanent Change of Station Travel | 1,174 | 1,233 | 1,209 |
0006 | Other military personnel costs | 155 | 148 | 126 |
|
|
|
||
0799 | Total direct obligations | 27,647 | 28,173 | 27,944 |
0801 | Military Personnel, Air Force (Reimbursable) | 439 | 451 | 462 |
|
|
|
||
0900 | Total new obligations | 28,086 | 28,624 | 28,406 |
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | 28,105 | 28,405 | 27,945 |
1120 | Appropriations transferred to other acct [097–9999] | –294 | ||
1121 | Appropriations transferred from other acct [097–9999] | 27 | ||
1130 | Appropriations permanently reduced | –232 | ||
|
|
|
||
1160 | Appropriation, discretionary (total) | 27,838 | 28,173 | 27,945 |
Spending authority from offsetting collections, discretionary: | ||||
1700 | Collected | 190 | 451 | 462 |
1701 | Change in uncollected payments, Federal sources | 108 | ||
|
|
|
||
1750 | Spending auth from offsetting collections, disc (total) | 298 | 451 | 462 |
Spending authority from offsetting collections, mandatory: | ||||
1800 | Collected | 141 | ||
1900 | Budget authority (total) | 28,277 | 28,624 | 28,407 |
1930 | Total budgetary resources available | 28,277 | 28,624 | 28,407 |
Memorandum (non-add) entries: | ||||
1940 | Unobligated balance expiring | –191 | ||
1941 | Unexpired unobligated balance, end of year | 1 | ||
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3000 | Unpaid obligations, brought forward, Oct 1 | 2,162 | 1,994 | 1,621 |
3010 | Obligations incurred, unexpired accounts | 28,086 | 28,624 | 28,406 |
3011 | Obligations incurred, expired accounts | 7 | ||
3020 | Outlays (gross) | –28,120 | –28,997 | –28,279 |
3041 | Recoveries of prior year unpaid obligations, expired | –141 | ||
|
|
|
||
3050 | Unpaid obligations, end of year | 1,994 | 1,621 | 1,748 |
Uncollected payments: | ||||
3060 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –50 | –106 | –106 |
3070 | Change in uncollected pymts, Fed sources, unexpired | –108 | ||
3071 | Change in uncollected pymts, Fed sources, expired | 52 | ||
|
|
|
||
3090 | Uncollected pymts, Fed sources, end of year | –106 | –106 | –106 |
Memorandum (non-add) entries: | ||||
3100 | Obligated balance, start of year | 2,112 | 1,888 | 1,515 |
3200 | Obligated balance, end of year | 1,888 | 1,515 | 1,642 |
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | 28,136 | 28,624 | 28,407 |
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | 26,156 | 27,103 | 26,898 |
4011 | Outlays from discretionary balances | 1,823 | 1,894 | 1,381 |
|
|
|
||
4020 | Outlays, gross (total) | 27,979 | 28,997 | 28,279 |
Offsets against gross budget authority and outlays: | ||||
Offsetting collections (collected) from: | ||||
4030 | Federal sources | –194 | –451 | –462 |
4033 | Non-Federal sources | –29 | ||
|
|
|
||
4040 | Offsets against gross budget authority and outlays (total) | –223 | –451 | –462 |
Additional offsets against gross budget authority only: | ||||
4050 | Change in uncollected pymts, Fed sources, unexpired | –108 | ||
4052 | Offsetting collections credited to expired accounts | 33 | ||
|
|
|
||
4060 | Additional offsets against budget authority only (total) | –75 | ||
|
|
|
||
4070 | Budget authority, net (discretionary) | 27,838 | 28,173 | 27,945 |
4080 | Outlays, net (discretionary) | 27,756 | 28,546 | 27,817 |
Mandatory: | ||||
4090 | Budget authority, gross | 141 | ||
Outlays, gross: | ||||
4100 | Outlays from new mandatory authority | 141 | ||
Offsets against gross budget authority and outlays: | ||||
Offsetting collections (collected) from: | ||||
4120 | Federal sources | –141 | ||
4180 | Budget authority, net (total) | 27,838 | 28,173 | 27,945 |
4190 | Outlays, net (total) | 27,756 | 28,546 | 27,817 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 27,838 | 28,173 | 27,945 | |
Outlays | 27,756 | 28,546 | 27,817 | |
Overseas contingency operations: | ||||
Budget Authority | 720 | |||
Outlays | 681 | |||
Total: | ||||
Budget Authority | 27,838 | 28,173 | 28,665 | |
Outlays | 27,756 | 28,546 | 28,498 | |
|
Object Classification (in millions of dollars)
|
||||
Identification code 057–3500–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Direct obligations: | ||||
Personnel compensation: | ||||
11.6 | Military personnel - basic allowance for housing | 4,855 | 5,195 | 5,109 |
11.7 | Military personnel | 14,967 | 15,078 | 15,251 |
|
|
|
||
11.9 | Total personnel compensation | 19,822 | 20,273 | 20,360 |
12.2 | Accrued retirement benefits | 4,169 | 4,047 | 3,954 |
12.2 | Other personnel benefits | 2,474 | 2,624 | 2,451 |
13.0 | Benefits for former personnel | 80 | 77 | 53 |
21.0 | Travel and transportation of persons | 330 | 353 | 347 |
22.0 | Transportation of things | 664 | 688 | 677 |
25.7 | Operation and maintenance of equipment | 24 | 24 | 24 |
26.0 | Supplies and materials | 55 | 58 | 59 |
42.0 | Insurance claims and indemnities | 27 | 26 | 16 |
43.0 | Interest and dividends | 2 | 3 | 3 |
|
|
|
||
99.0 | Direct obligations | 27,647 | 28,173 | 27,944 |
99.0 | Reimbursable obligations | 439 | 451 | 462 |
|
|
|
||
99.9 | Total new obligations | 28,086 | 28,624 | 28,406 |
|
Program and Financing (in millions of dollars)
|
||||
Identification code 057–1007–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Health care contribution - Officers | 252 | 246 | 262 |
0002 | Health care contribution - Enlisted | 1,022 | 993 | 1,057 |
|
|
|
||
0900 | Total new obligations (object class 12.2) | 1,274 | 1,239 | 1,319 |
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | 1,274 | 1,239 | 1,319 |
1930 | Total budgetary resources available | 1,274 | 1,239 | 1,319 |
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3010 | Obligations incurred, unexpired accounts | 1,274 | 1,239 | 1,319 |
3020 | Outlays (gross) | –1,274 | –1,239 | –1,319 |
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | 1,274 | 1,239 | 1,319 |
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | 1,274 | 1,239 | 1,319 |
4180 | Budget authority, net (total) | 1,274 | 1,239 | 1,319 |
4190 | Outlays, net (total) | 1,274 | 1,239 | 1,319 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 1,274 | 1,239 | 1,319 | |
Outlays | 1,274 | 1,239 | 1,319 | |
Legislative proposal, not subject to PAYGO: | ||||
Budget Authority | –109 | |||
Outlays | –109 | |||
Total: | ||||
Budget Authority | 1,274 | 1,239 | 1,210 | |
Outlays | 1,274 | 1,239 | 1,210 | |
|
Program and Financing (in millions of dollars)
|
||||
Identification code 057–1007–2–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Health care contribution - Officers | –56 | ||
0002 | Health care contribution - Enlisted | –53 | ||
|
|
|
||
0900 | Total new obligations | –109 | ||
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | –109 | ||
1900 | Budget authority (total) | –109 | ||
1930 | Total budgetary resources available | –109 | ||
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3010 | Obligations incurred, unexpired accounts | –109 | ||
3020 | Outlays (gross) | 109 | ||
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | –109 | ||
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | –109 | ||
4180 | Budget authority, net (total) | –109 | ||
4190 | Outlays, net (total) | –109 | ||
|
Object Classification (in millions of dollars)
|
||||
Identification code 057–1007–2–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Direct obligations: | ||||
12.2 | Military personnel benefits | –56 | ||
12.2 | Military personnel benefits | –53 | ||
|
|
|
||
99.9 | Total new obligations | –109 | ||
|
For pay, allowances, clothing, subsistence, gratuities, travel, and related expenses for personnel of the Army Reserve on active duty under sections 10211, 10302, and 3038 of title 10, United States Code, or while serving on active duty under section 12301(d) of title 10, United States Code, in connection with performing duty specified in section 12310(a) of title 10, United States Code, or while undergoing reserve training, or while performing drills or equivalent duty or other duty, and expenses authorized by section 16131 of title 10, United States Code; and for payments to the Department of Defense Military Retirement Fund, [$4,463,164,000]$4,561,703,000. (Department of Defense Appropriations Act, 2016.)
Program and Financing (in millions of dollars)
|
||||
Identification code 021–2070–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Reserve component training and support | 4,350 | 4,488 | 4,562 |
0801 | Reserve Personnel, Army (Reimbursable) | 35 | 35 | 43 |
|
|
|
||
0900 | Total new obligations | 4,385 | 4,523 | 4,605 |
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | 4,343 | 4,488 | 4,562 |
1120 | Appropriations transferred to other acct [097–9999] | –1 | ||
1121 | Appropriations transferred from other acct [097–9999] | 10 | ||
|
|
|
||
1160 | Appropriation, discretionary (total) | 4,352 | 4,488 | 4,562 |
Spending authority from offsetting collections, discretionary: | ||||
1700 | Collected | 31 | 35 | 43 |
1701 | Change in uncollected payments, Federal sources | 4 | ||
|
|
|
||
1750 | Spending auth from offsetting collections, disc (total) | 35 | 35 | 43 |
1900 | Budget authority (total) | 4,387 | 4,523 | 4,605 |
1930 | Total budgetary resources available | 4,387 | 4,523 | 4,605 |
Memorandum (non-add) entries: | ||||
1940 | Unobligated balance expiring | –2 | ||
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3000 | Unpaid obligations, brought forward, Oct 1 | 583 | 495 | 482 |
3010 | Obligations incurred, unexpired accounts | 4,385 | 4,523 | 4,605 |
3011 | Obligations incurred, expired accounts | 308 | ||
3020 | Outlays (gross) | –4,433 | –4,536 | –4,528 |
3041 | Recoveries of prior year unpaid obligations, expired | –348 | ||
|
|
|
||
3050 | Unpaid obligations, end of year | 495 | 482 | 559 |
Uncollected payments: | ||||
3060 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –13 | –11 | –11 |
3070 | Change in uncollected pymts, Fed sources, unexpired | –4 | ||
3071 | Change in uncollected pymts, Fed sources, expired | 6 | ||
|
|
|
||
3090 | Uncollected pymts, Fed sources, end of year | –11 | –11 | –11 |
Memorandum (non-add) entries: | ||||
3100 | Obligated balance, start of year | 570 | 484 | 471 |
3200 | Obligated balance, end of year | 484 | 471 | 548 |
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | 4,387 | 4,523 | 4,605 |
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | 4,099 | 4,101 | 4,176 |
4011 | Outlays from discretionary balances | 334 | 435 | 352 |
|
|
|
||
4020 | Outlays, gross (total) | 4,433 | 4,536 | 4,528 |
Offsets against gross budget authority and outlays: | ||||
Offsetting collections (collected) from: | ||||
4030 | Federal sources | –32 | –35 | –43 |
Additional offsets against gross budget authority only: | ||||
4050 | Change in uncollected pymts, Fed sources, unexpired | –4 | ||
4052 | Offsetting collections credited to expired accounts | 1 | ||
|
|
|
||
4060 | Additional offsets against budget authority only (total) | –3 | ||
|
|
|
||
4070 | Budget authority, net (discretionary) | 4,352 | 4,488 | 4,562 |
4080 | Outlays, net (discretionary) | 4,401 | 4,501 | 4,485 |
4180 | Budget authority, net (total) | 4,352 | 4,488 | 4,562 |
4190 | Outlays, net (total) | 4,401 | 4,501 | 4,485 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 4,352 | 4,488 | 4,562 | |
Outlays | 4,401 | 4,501 | 4,485 | |
Overseas contingency operations: | ||||
Budget Authority | 43 | |||
Outlays | 39 | |||
Total: | ||||
Budget Authority | 4,352 | 4,488 | 4,605 | |
Outlays | 4,401 | 4,501 | 4,524 | |
|
Object Classification (in millions of dollars)
|
||||
Identification code 021–2070–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Direct obligations: | ||||
Personnel compensation: | ||||
11.6 | Military personnel - basic allowance for housing | 388 | 528 | 518 |
11.7 | Military personnel | 2,758 | 2,631 | 2,724 |
|
|
|
||
11.9 | Total personnel compensation | 3,146 | 3,159 | 3,242 |
12.2 | Accrued retirement benefits | 623 | 620 | 640 |
12.2 | Other personnel benefits | 257 | 396 | 370 |
21.0 | Travel and transportation of persons | 273 | 257 | 254 |
26.0 | Supplies and materials | 51 | 55 | 55 |
42.0 | Insurance claims and indemnities | 1 | 1 | |
|
|
|
||
99.0 | Direct obligations | 4,350 | 4,488 | 4,562 |
99.0 | Reimbursable obligations | 35 | 35 | 43 |
|
|
|
||
99.9 | Total new obligations | 4,385 | 4,523 | 4,605 |
|
Program and Financing (in millions of dollars)
|
||||
Identification code 021–1005–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Health care contribution - Reserve component | 395 | 358 | 376 |
|
|
|
||
0900 | Total new obligations (object class 12.2) | 395 | 358 | 376 |
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | 395 | 358 | 376 |
1930 | Total budgetary resources available | 395 | 358 | 376 |
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3010 | Obligations incurred, unexpired accounts | 395 | 358 | 376 |
3020 | Outlays (gross) | –395 | –358 | –376 |
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | 395 | 358 | 376 |
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | 395 | 358 | 376 |
4180 | Budget authority, net (total) | 395 | 358 | 376 |
4190 | Outlays, net (total) | 395 | 358 | 376 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 395 | 358 | 376 | |
Outlays | 395 | 358 | 376 | |
Legislative proposal, not subject to PAYGO: | ||||
Budget Authority | –34 | |||
Outlays | –34 | |||
Total: | ||||
Budget Authority | 395 | 358 | 342 | |
Outlays | 395 | 358 | 342 | |
|
Program and Financing (in millions of dollars)
|
||||
Identification code 021–1005–2–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Health care contribution - Reserve component | –20 | ||
0002 | Health care contribution - Reserve component | –14 | ||
|
|
|
||
0900 | Total new obligations | –34 | ||
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | –34 | ||
1900 | Budget authority (total) | –34 | ||
1930 | Total budgetary resources available | –34 | ||
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3010 | Obligations incurred, unexpired accounts | –34 | ||
3020 | Outlays (gross) | 34 | ||
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | –34 | ||
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | –34 | ||
4180 | Budget authority, net (total) | –34 | ||
4190 | Outlays, net (total) | –34 | ||
|
Object Classification (in millions of dollars)
|
||||
Identification code 021–1005–2–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Direct obligations: | ||||
12.2 | Military - Accrued health care | –20 | ||
12.2 | Military Accrued health care | –14 | ||
|
|
|
||
99.9 | Total new obligations | –34 | ||
|
For pay, allowances, clothing, subsistence, gratuities, travel, and related expenses for personnel of the Navy Reserve on active duty under section 10211 of title 10, United States Code, or while serving on active duty under section 12301(d) of title 10, United States Code, in connection with performing duty specified in section 12310(a) of title 10, United States Code, or while undergoing reserve training, or while performing drills or equivalent duty, and expenses authorized by section 16131 of title 10, United States Code; and for payments to the Department of Defense Military Retirement Fund, [$1,866,891,000]$1,924,155,000. (Department of Defense Appropriations Act, 2016.)
Program and Financing (in millions of dollars)
|
||||
Identification code 017–1405–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Reserve component training and support | 1,886 | 1,880 | 1,924 |
0801 | Reserve Personnel, Navy (Reimbursable) | 33 | 63 | 35 |
|
|
|
||
0900 | Total new obligations | 1,919 | 1,943 | 1,959 |
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | 1,850 | 1,880 | 1,924 |
1121 | Appropriations transferred from other acct [097–9999] | 39 | ||
|
|
|
||
1160 | Appropriation, discretionary (total) | 1,889 | 1,880 | 1,924 |
Spending authority from offsetting collections, discretionary: | ||||
1700 | Collected | 28 | 63 | 35 |
1701 | Change in uncollected payments, Federal sources | 7 | ||
|
|
|
||
1750 | Spending auth from offsetting collections, disc (total) | 35 | 63 | 35 |
1900 | Budget authority (total) | 1,924 | 1,943 | 1,959 |
1930 | Total budgetary resources available | 1,924 | 1,943 | 1,959 |
Memorandum (non-add) entries: | ||||
1940 | Unobligated balance expiring | –5 | ||
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3000 | Unpaid obligations, brought forward, Oct 1 | 128 | 151 | 149 |
3010 | Obligations incurred, unexpired accounts | 1,919 | 1,943 | 1,959 |
3011 | Obligations incurred, expired accounts | 35 | ||
3020 | Outlays (gross) | –1,887 | –1,945 | –1,947 |
3041 | Recoveries of prior year unpaid obligations, expired | –44 | ||
|
|
|
||
3050 | Unpaid obligations, end of year | 151 | 149 | 161 |
Uncollected payments: | ||||
3060 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –23 | –26 | –26 |
3070 | Change in uncollected pymts, Fed sources, unexpired | –7 | ||
3071 | Change in uncollected pymts, Fed sources, expired | 4 | ||
|
|
|
||
3090 | Uncollected pymts, Fed sources, end of year | –26 | –26 | –26 |
Memorandum (non-add) entries: | ||||
3100 | Obligated balance, start of year | 105 | 125 | 123 |
3200 | Obligated balance, end of year | 125 | 123 | 135 |
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | 1,924 | 1,943 | 1,959 |
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | 1,779 | 1,802 | 1,815 |
4011 | Outlays from discretionary balances | 108 | 143 | 132 |
|
|
|
||
4020 | Outlays, gross (total) | 1,887 | 1,945 | 1,947 |
Offsets against gross budget authority and outlays: | ||||
Offsetting collections (collected) from: | ||||
4030 | Federal sources | –32 | –63 | –35 |
|
|
|
||
4040 | Offsets against gross budget authority and outlays (total) | –32 | –63 | –35 |
Additional offsets against gross budget authority only: | ||||
4050 | Change in uncollected pymts, Fed sources, unexpired | –7 | ||
4052 | Offsetting collections credited to expired accounts | 4 | ||
|
|
|
||
4060 | Additional offsets against budget authority only (total) | –3 | ||
|
|
|
||
4070 | Budget authority, net (discretionary) | 1,889 | 1,880 | 1,924 |
4080 | Outlays, net (discretionary) | 1,855 | 1,882 | 1,912 |
4180 | Budget authority, net (total) | 1,889 | 1,880 | 1,924 |
4190 | Outlays, net (total) | 1,855 | 1,882 | 1,912 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 1,889 | 1,880 | 1,924 | |
Outlays | 1,855 | 1,882 | 1,912 | |
Overseas contingency operations: | ||||
Budget Authority | 12 | |||
Outlays | 11 | |||
Total: | ||||
Budget Authority | 1,889 | 1,880 | 1,936 | |
Outlays | 1,855 | 1,882 | 1,923 | |
|
Object Classification (in millions of dollars)
|
||||
Identification code 017–1405–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Direct obligations: | ||||
Personnel compensation: | ||||
11.6 | Military personnel - basic allowance for housing | 251 | 243 | 267 |
11.7 | Military personnel | 1,079 | 1,084 | 1,101 |
|
|
|
||
11.9 | Total personnel compensation | 1,330 | 1,327 | 1,368 |
12.2 | Accrued retirement benefits | 251 | 256 | 252 |
12.2 | Other personnel benefits | 112 | 115 | 112 |
21.0 | Travel and transportation of persons | 167 | 160 | 167 |
22.0 | Transportation of things | 17 | 13 | 16 |
26.0 | Supplies and materials | 7 | 8 | 8 |
42.0 | Insurance claims and indemnities | 1 | 1 | 1 |
|
|
|
||
99.0 | Direct obligations | 1,885 | 1,880 | 1,924 |
99.0 | Reimbursable obligations | 34 | 63 | 35 |
|
|
|
||
99.9 | Total new obligations | 1,919 | 1,943 | 1,959 |
|
Program and Financing (in millions of dollars)
|
||||
Identification code 017–1002–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Health care contribution - Reserve component | 125 | 116 | 123 |
|
|
|
||
0900 | Total new obligations (object class 12.2) | 125 | 116 | 123 |
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | 125 | 116 | 123 |
1930 | Total budgetary resources available | 125 | 116 | 123 |
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3010 | Obligations incurred, unexpired accounts | 125 | 116 | 123 |
3020 | Outlays (gross) | –125 | –116 | –123 |
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | 125 | 116 | 123 |
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | 125 | 116 | 123 |
4180 | Budget authority, net (total) | 125 | 116 | 123 |
4190 | Outlays, net (total) | 125 | 116 | 123 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 125 | 116 | 123 | |
Outlays | 125 | 116 | 123 | |
Legislative proposal, not subject to PAYGO: | ||||
Budget Authority | –11 | |||
Outlays | –11 | |||
Total: | ||||
Budget Authority | 125 | 116 | 112 | |
Outlays | 125 | 116 | 112 | |
|
Program and Financing (in millions of dollars)
|
||||
Identification code 017–1002–2–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Health care contribution - Reserve component | –6 | ||
0002 | Health care contribution - Reserve component | –5 | ||
|
|
|
||
0900 | Total new obligations | –11 | ||
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | –11 | ||
1900 | Budget authority (total) | –11 | ||
1930 | Total budgetary resources available | –11 | ||
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3010 | Obligations incurred, unexpired accounts | –11 | ||
3020 | Outlays (gross) | 11 | ||
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | –11 | ||
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | –11 | ||
4180 | Budget authority, net (total) | –11 | ||
4190 | Outlays, net (total) | –11 | ||
|
Object Classification (in millions of dollars)
|
||||
Identification code 017–1002–2–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Direct obligations: | ||||
12.2 | Military personnel benefits | –6 | ||
12.2 | Military personnel benefits | –5 | ||
|
|
|
||
99.9 | Total new obligations | –11 | ||
|
For pay, allowances, clothing, subsistence, gratuities, travel, and related expenses for personnel of the Marine Corps Reserve on active duty under section 10211 of title 10, United States Code, or while serving on active duty under section 12301(d) of title 10, United States Code, in connection with performing duty specified in section 12310(a) of title 10, United States Code, or while undergoing reserve training, or while performing drills or equivalent duty, and for members of the Marine Corps platoon leaders class, and expenses authorized by section 16131 of title 10, United States Code; and for payments to the Department of Defense Military Retirement Fund, [$702,481,000]$744,995,000. (Department of Defense Appropriations Act, 2016.)
Program and Financing (in millions of dollars)
|
||||
Identification code 017–1108–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Reserve component training and support | 695 | 706 | 745 |
0801 | Reserve Personnel, Marine Corps (Reimbursable) | 3 | 4 | 4 |
|
|
|
||
0900 | Total new obligations | 698 | 710 | 749 |
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | 665 | 706 | 745 |
1121 | Appropriations transferred from other acct [097–9999] | 35 | ||
|
|
|
||
1160 | Appropriation, discretionary (total) | 700 | 706 | 745 |
Spending authority from offsetting collections, discretionary: | ||||
1700 | Collected | 3 | 4 | 4 |
1900 | Budget authority (total) | 703 | 710 | 749 |
1930 | Total budgetary resources available | 703 | 710 | 749 |
Memorandum (non-add) entries: | ||||
1940 | Unobligated balance expiring | –5 | ||
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3000 | Unpaid obligations, brought forward, Oct 1 | 61 | 53 | 49 |
3010 | Obligations incurred, unexpired accounts | 698 | 710 | 749 |
3011 | Obligations incurred, expired accounts | 10 | ||
3020 | Outlays (gross) | –697 | –714 | –743 |
3041 | Recoveries of prior year unpaid obligations, expired | –19 | ||
|
|
|
||
3050 | Unpaid obligations, end of year | 53 | 49 | 55 |
Uncollected payments: | ||||
3060 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –1 | ||
3071 | Change in uncollected pymts, Fed sources, expired | 1 | ||
Memorandum (non-add) entries: | ||||
3100 | Obligated balance, start of year | 60 | 53 | 49 |
3200 | Obligated balance, end of year | 53 | 49 | 55 |
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | 703 | 710 | 749 |
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | 658 | 664 | 701 |
4011 | Outlays from discretionary balances | 39 | 50 | 42 |
|
|
|
||
4020 | Outlays, gross (total) | 697 | 714 | 743 |
Offsets against gross budget authority and outlays: | ||||
Offsetting collections (collected) from: | ||||
4030 | Federal sources | –4 | –4 | –4 |
4033 | Non-Federal sources | –5 | ||
|
|
|
||
4040 | Offsets against gross budget authority and outlays (total) | –9 | –4 | –4 |
Additional offsets against gross budget authority only: | ||||
4052 | Offsetting collections credited to expired accounts | 6 | ||
|
|
|
||
4060 | Additional offsets against budget authority only (total) | 6 | ||
|
|
|
||
4070 | Budget authority, net (discretionary) | 700 | 706 | 745 |
4080 | Outlays, net (discretionary) | 688 | 710 | 739 |
4180 | Budget authority, net (total) | 700 | 706 | 745 |
4190 | Outlays, net (total) | 688 | 710 | 739 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 700 | 706 | 745 | |
Outlays | 688 | 710 | 739 | |
Overseas contingency operations: | ||||
Budget Authority | 4 | |||
Outlays | 4 | |||
Total: | ||||
Budget Authority | 700 | 706 | 749 | |
Outlays | 688 | 710 | 743 | |
|
Object Classification (in millions of dollars)
|
||||
Identification code 017–1108–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Direct obligations: | ||||
Personnel compensation: | ||||
11.6 | Military personnel - basic allowance for housing | 70 | 71 | 75 |
11.7 | Military personnel | 425 | 426 | 447 |
|
|
|
||
11.9 | Total personnel compensation | 495 | 497 | 522 |
12.2 | Accrued retirement benefits | 93 | 94 | 100 |
12.2 | Other personnel benefits | 36 | 36 | 46 |
21.0 | Travel and transportation of persons | 50 | 59 | 57 |
22.0 | Transportation of things | 3 | 4 | 4 |
26.0 | Supplies and materials | 12 | 11 | 11 |
41.0 | Grants, subsidies, and contributions | 1 | 1 | 2 |
42.0 | Insurance claims and indemnities | 4 | 4 | 3 |
|
|
|
||
99.0 | Direct obligations | 694 | 706 | 745 |
99.0 | Reimbursable obligations | 4 | 4 | 4 |
|
|
|
||
99.9 | Total new obligations | 698 | 710 | 749 |
|
Program and Financing (in millions of dollars)
|
||||
Identification code 017–1003–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Health care contribution - Reserve component | 74 | 68 | 72 |
|
|
|
||
0900 | Total new obligations (object class 12.2) | 74 | 68 | 72 |
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | 74 | 68 | 72 |
1930 | Total budgetary resources available | 74 | 68 | 72 |
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3010 | Obligations incurred, unexpired accounts | 74 | 68 | 72 |
3020 | Outlays (gross) | –74 | –68 | –72 |
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | 74 | 68 | 72 |
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | 74 | 68 | 72 |
4180 | Budget authority, net (total) | 74 | 68 | 72 |
4190 | Outlays, net (total) | 74 | 68 | 72 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 74 | 68 | 72 | |
Outlays | 74 | 68 | 72 | |
Legislative proposal, not subject to PAYGO: | ||||
Budget Authority | –7 | |||
Outlays | –7 | |||
Total: | ||||
Budget Authority | 74 | 68 | 65 | |
Outlays | 74 | 68 | 65 | |
|
Program and Financing (in millions of dollars)
|
||||
Identification code 017–1003–2–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Health care contribution - Reserve component | –4 | ||
0002 | Health care contribution - Reserve component | –3 | ||
|
|
|
||
0900 | Total new obligations | –7 | ||
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | –7 | ||
1900 | Budget authority (total) | –7 | ||
1930 | Total budgetary resources available | –7 | ||
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3010 | Obligations incurred, unexpired accounts | –7 | ||
3020 | Outlays (gross) | 7 | ||
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | –7 | ||
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | –7 | ||
4180 | Budget authority, net (total) | –7 | ||
4190 | Outlays, net (total) | –7 | ||
|
Object Classification (in millions of dollars)
|
||||
Identification code 017–1003–2–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Direct obligations: | ||||
12.2 | Military personnel benefits | –4 | ||
12.2 | Military personnel benefits | –3 | ||
|
|
|
||
99.9 | Total new obligations | –7 | ||
|
For pay, allowances, clothing, subsistence, gratuities, travel, and related expenses for personnel of the Air Force Reserve on active duty under sections 10211, 10305, and 8038 of title 10, United States Code, or while serving on active duty under section 12301(d) of title 10, United States Code, in connection with performing duty specified in section 12310(a) of title 10, United States Code, or while undergoing reserve training, or while performing drills or equivalent duty or other duty, and expenses authorized by section 16131 of title 10, United States Code; and for payments to the Department of Defense Military Retirement Fund, [$1,682,942,000]$1,742,906,000. (Department of Defense Appropriations Act, 2016.)
Program and Financing (in millions of dollars)
|
||||
Identification code 057–3700–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Reserve component training and support | 1,678 | 1,702 | 1,743 |
0801 | Reserve Personnel, Air Force (Reimbursable) | 10 | 10 | 10 |
|
|
|
||
0900 | Total new obligations | 1,688 | 1,712 | 1,753 |
|
||||
Budgetary resources: | ||||
Unobligated balance: | ||||
1000 | Unobligated balance brought forward, Oct 1 | 1 | 1 | |
1011 | Unobligated balance transfer from other acct [097–9999] | 1 | ||
|
|
|
||
1050 | Unobligated balance (total) | 1 | 1 | 1 |
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | 1,672 | 1,702 | 1,743 |
1121 | Appropriations transferred from other acct [097–9999] | 16 | ||
|
|
|
||
1160 | Appropriation, discretionary (total) | 1,688 | 1,702 | 1,743 |
Spending authority from offsetting collections, discretionary: | ||||
1700 | Collected | 10 | 10 | 10 |
1900 | Budget authority (total) | 1,698 | 1,712 | 1,753 |
1930 | Total budgetary resources available | 1,699 | 1,713 | 1,754 |
Memorandum (non-add) entries: | ||||
1940 | Unobligated balance expiring | –10 | ||
1941 | Unexpired unobligated balance, end of year | 1 | 1 | 1 |
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3000 | Unpaid obligations, brought forward, Oct 1 | 187 | 217 | 152 |
3010 | Obligations incurred, unexpired accounts | 1,688 | 1,712 | 1,753 |
3011 | Obligations incurred, expired accounts | 64 | ||
3020 | Outlays (gross) | –1,651 | –1,777 | –1,733 |
3041 | Recoveries of prior year unpaid obligations, expired | –71 | ||
|
|
|
||
3050 | Unpaid obligations, end of year | 217 | 152 | 172 |
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 | 186 | 216 | 151 |
3200 | Obligated balance, end of year | 216 | 151 | 171 |
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | 1,698 | 1,712 | 1,753 |
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | 1,541 | 1,559 | 1,596 |
4011 | Outlays from discretionary balances | 110 | 218 | 137 |
|
|
|
||
4020 | Outlays, gross (total) | 1,651 | 1,777 | 1,733 |
Offsets against gross budget authority and outlays: | ||||
Offsetting collections (collected) from: | ||||
4030 | Federal sources | –10 | –10 | –10 |
4033 | Non-Federal sources | –4 | ||
|
|
|
||
4040 | Offsets against gross budget authority and outlays (total) | –14 | –10 | –10 |
Additional offsets against gross budget authority only: | ||||
4052 | Offsetting collections credited to expired accounts | 4 | ||
|
|
|
||
4060 | Additional offsets against budget authority only (total) | 4 | ||
|
|
|
||
4070 | Budget authority, net (discretionary) | 1,688 | 1,702 | 1,743 |
4080 | Outlays, net (discretionary) | 1,637 | 1,767 | 1,723 |
4180 | Budget authority, net (total) | 1,688 | 1,702 | 1,743 |
4190 | Outlays, net (total) | 1,637 | 1,767 | 1,723 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 1,688 | 1,702 | 1,743 | |
Outlays | 1,637 | 1,767 | 1,723 | |
Overseas contingency operations: | ||||
Budget Authority | 21 | |||
Outlays | 19 | |||
Total: | ||||
Budget Authority | 1,688 | 1,702 | 1,764 | |
Outlays | 1,637 | 1,767 | 1,742 | |
|
Object Classification (in millions of dollars)
|
||||
Identification code 057–3700–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Direct obligations: | ||||
Personnel compensation: | ||||
11.6 | Military personnel - basic allowance for housing | 153 | 157 | 165 |
11.7 | Military personnel | 998 | 1,019 | 1,043 |
|
|
|
||
11.9 | Total personnel compensation | 1,151 | 1,176 | 1,208 |
12.2 | Accrued retirement benefits | 205 | 208 | 214 |
12.2 | Other personnel benefits | 113 | 112 | 112 |
21.0 | Travel and transportation of persons | 185 | 182 | 183 |
22.0 | Transportation of things | 6 | 6 | 7 |
26.0 | Supplies and materials | 16 | 16 | 17 |
41.0 | Grants, subsidies, and contributions | 2 | 2 | 2 |
|
|
|
||
99.0 | Direct obligations | 1,678 | 1,702 | 1,743 |
99.0 | Reimbursable obligations | 10 | 10 | 10 |
|
|
|
||
99.9 | Total new obligations | 1,688 | 1,712 | 1,753 |
|
Program and Financing (in millions of dollars)
|
||||
Identification code 057–1008–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Health care contribution - Reserve component | 127 | 118 | 125 |
|
|
|
||
0900 | Total new obligations (object class 12.2) | 127 | 118 | 125 |
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | 127 | 118 | 125 |
1930 | Total budgetary resources available | 127 | 118 | 125 |
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3010 | Obligations incurred, unexpired accounts | 127 | 118 | 125 |
3020 | Outlays (gross) | –127 | –118 | –125 |
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | 127 | 118 | 125 |
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | 127 | 118 | 125 |
4180 | Budget authority, net (total) | 127 | 118 | 125 |
4190 | Outlays, net (total) | 127 | 118 | 125 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 127 | 118 | 125 | |
Outlays | 127 | 118 | 125 | |
Legislative proposal, not subject to PAYGO: | ||||
Budget Authority | –12 | |||
Outlays | –12 | |||
Total: | ||||
Budget Authority | 127 | 118 | 113 | |
Outlays | 127 | 118 | 113 | |
|
Program and Financing (in millions of dollars)
|
||||
Identification code 057–1008–2–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Health care contribution - Reserve component | –7 | ||
0002 | Health care contribution - Reserve component | –5 | ||
|
|
|
||
0900 | Total new obligations | –12 | ||
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | –12 | ||
1900 | Budget authority (total) | –12 | ||
1930 | Total budgetary resources available | –12 | ||
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3010 | Obligations incurred, unexpired accounts | –12 | ||
3020 | Outlays (gross) | 12 | ||
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | –12 | ||
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | –12 | ||
4180 | Budget authority, net (total) | –12 | ||
4190 | Outlays, net (total) | –12 | ||
|
Object Classification (in millions of dollars)
|
||||
Identification code 057–1008–2–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Direct obligations: | ||||
12.2 | Military personnel benefits | –7 | ||
12.2 | Military personnel benefits | –5 | ||
|
|
|
||
99.9 | Total new obligations | –12 | ||
|
For pay, allowances, clothing, subsistence, gratuities, travel, and related expenses for personnel of the Army National Guard while on duty under sections 10211, 10302, or 12402 of title 10 or section 708 of title 32, United States Code, or while serving on duty under section 12301(d) of title 10 or section 502(f) of title 32, United States Code, in connection with performing duty specified in section 12310(a) of title 10, United States Code, or while undergoing training, or while performing drills or equivalent duty or other duty, and expenses authorized by section 16131 of title 10, United States Code; and for payments to the Department of Defense Military Retirement Fund, [$7,892,327,000]$7,910,694,000. (Department of Defense Appropriations Act, 2016.)
Program and Financing (in millions of dollars)
|
||||
Identification code 021–2060–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Reserve component training and support | 7,904 | 8,057 | 7,910 |
0801 | National Guard Personnel, Army (Reimbursable) | 29 | 31 | 32 |
|
|
|
||
0900 | Total new obligations | 7,933 | 8,088 | 7,942 |
|
||||
Budgetary resources: | ||||
Unobligated balance: | ||||
1000 | Unobligated balance brought forward, Oct 1 | 2 | ||
|
|
|
||
1050 | Unobligated balance (total) | 2 | ||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | 7,819 | 8,058 | 7,911 |
1121 | Appropriations transferred from other acct [097–9999] | 163 | ||
|
|
|
||
1160 | Appropriation, discretionary (total) | 7,982 | 8,058 | 7,911 |
Spending authority from offsetting collections, discretionary: | ||||
1700 | Collected | 26 | 32 | 33 |
1701 | Change in uncollected payments, Federal sources | 3 | ||
|
|
|
||
1750 | Spending auth from offsetting collections, disc (total) | 29 | 32 | 33 |
1900 | Budget authority (total) | 8,011 | 8,090 | 7,944 |
1930 | Total budgetary resources available | 8,011 | 8,090 | 7,946 |
Memorandum (non-add) entries: | ||||
1940 | Unobligated balance expiring | –78 | ||
1941 | Unexpired unobligated balance, end of year | 2 | 4 | |
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3000 | Unpaid obligations, brought forward, Oct 1 | 1,133 | 863 | 667 |
3010 | Obligations incurred, unexpired accounts | 7,933 | 8,088 | 7,942 |
3011 | Obligations incurred, expired accounts | 123 | ||
3020 | Outlays (gross) | –8,022 | –8,284 | –7,916 |
3041 | Recoveries of prior year unpaid obligations, expired | –304 | ||
|
|
|
||
3050 | Unpaid obligations, end of year | 863 | 667 | 693 |
Uncollected payments: | ||||
3060 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –27 | –21 | –21 |
3070 | Change in uncollected pymts, Fed sources, unexpired | –3 | ||
3071 | Change in uncollected pymts, Fed sources, expired | 9 | ||
|
|
|
||
3090 | Uncollected pymts, Fed sources, end of year | –21 | –21 | –21 |
Memorandum (non-add) entries: | ||||
3100 | Obligated balance, start of year | 1,106 | 842 | 646 |
3200 | Obligated balance, end of year | 842 | 646 | 672 |
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | 8,011 | 8,090 | 7,944 |
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | 7,412 | 7,421 | 7,287 |
4011 | Outlays from discretionary balances | 610 | 863 | 629 |
|
|
|
||
4020 | Outlays, gross (total) | 8,022 | 8,284 | 7,916 |
Offsets against gross budget authority and outlays: | ||||
Offsetting collections (collected) from: | ||||
4030 | Federal sources | –30 | –27 | –29 |
4033 | Non-Federal sources | –5 | –4 | |
|
|
|
||
4040 | Offsets against gross budget authority and outlays (total) | –30 | –32 | –33 |
Additional offsets against gross budget authority only: | ||||
4050 | Change in uncollected pymts, Fed sources, unexpired | –3 | ||
4052 | Offsetting collections credited to expired accounts | 4 | ||
|
|
|
||
4060 | Additional offsets against budget authority only (total) | 1 | ||
|
|
|
||
4070 | Budget authority, net (discretionary) | 7,982 | 8,058 | 7,911 |
4080 | Outlays, net (discretionary) | 7,992 | 8,252 | 7,883 |
4180 | Budget authority, net (total) | 7,982 | 8,058 | 7,911 |
4190 | Outlays, net (total) | 7,992 | 8,252 | 7,883 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 7,982 | 8,058 | 7,911 | |
Outlays | 7,992 | 8,252 | 7,883 | |
Overseas contingency operations: | ||||
Budget Authority | 196 | |||
Outlays | 180 | |||
Total: | ||||
Budget Authority | 7,982 | 8,058 | 8,107 | |
Outlays | 7,992 | 8,252 | 8,063 | |
|
Object Classification (in millions of dollars)
|
||||
Identification code 021–2060–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Direct obligations: | ||||
Personnel compensation: | ||||
11.6 | Military personnel - basic allowance for housing | 915 | 918 | 936 |
11.7 | Military personnel | 4,955 | 5,049 | 4,922 |
|
|
|
||
11.9 | Total personnel compensation | 5,870 | 5,967 | 5,858 |
12.2 | Accrued retirement benefits | 1,223 | 1,175 | 1,145 |
12.2 | Other personnel benefits | 439 | 515 | 493 |
21.0 | Travel and transportation of persons | 263 | 286 | 299 |
26.0 | Supplies and materials | 110 | 113 | 114 |
42.0 | Insurance claims and indemnities | 1 | 1 | |
|
|
|
||
99.0 | Direct obligations | 7,905 | 8,057 | 7,910 |
99.0 | Reimbursable obligations | 28 | 31 | 32 |
|
|
|
||
99.9 | Total new obligations | 7,933 | 8,088 | 7,942 |
|
Program and Financing (in millions of dollars)
|
||||
Identification code 021–1006–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Health care contribution - Reserve component | 689 | 630 | 649 |
|
|
|
||
0900 | Total new obligations (object class 12.2) | 689 | 630 | 649 |
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | 689 | 630 | 649 |
1930 | Total budgetary resources available | 689 | 630 | 649 |
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3010 | Obligations incurred, unexpired accounts | 689 | 630 | 649 |
3020 | Outlays (gross) | –689 | –630 | –649 |
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | 689 | 630 | 649 |
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | 689 | 630 | 649 |
4180 | Budget authority, net (total) | 689 | 630 | 649 |
4190 | Outlays, net (total) | 689 | 630 | 649 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 689 | 630 | 649 | |
Outlays | 689 | 630 | 649 | |
Legislative proposal, not subject to PAYGO: | ||||
Budget Authority | –60 | |||
Outlays | –60 | |||
Total: | ||||
Budget Authority | 689 | 630 | 589 | |
Outlays | 689 | 630 | 589 | |
|
Program and Financing (in millions of dollars)
|
||||
Identification code 021–1006–2–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Health care contribution - Reserve component | –35 | ||
0002 | Health care contribution - Reserve component | –25 | ||
|
|
|
||
0900 | Total new obligations | –60 | ||
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | –60 | ||
1900 | Budget authority (total) | –60 | ||
1930 | Total budgetary resources available | –60 | ||
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3010 | Obligations incurred, unexpired accounts | –60 | ||
3020 | Outlays (gross) | 60 | ||
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | –60 | ||
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | –60 | ||
4180 | Budget authority, net (total) | –60 | ||
4190 | Outlays, net (total) | –60 | ||
|
Object Classification (in millions of dollars)
|
||||
Identification code 021–1006–2–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Direct obligations: | ||||
12.2 | Military personnel benefits | –35 | ||
12.2 | Military personnel benefits | –25 | ||
|
|
|
||
99.9 | Total new obligations | –60 | ||
|
For pay, allowances, clothing, subsistence, gratuities, travel, and related expenses for personnel of the Air National Guard on duty under sections 10211, 10305, or 12402 of title 10 or section 708 of title 32, United States Code, or while serving on duty under section 12301(d) of title 10 or section 502(f) of title 32, United States Code, in connection with performing duty specified in section 12310(a) of title 10, United States Code, or while undergoing training, or while performing drills or equivalent duty or other duty, and expenses authorized by section 16131 of title 10, United States Code; and for payments to the Department of Defense Military Retirement Fund, [$3,201,890,000]$3,280,065,000. (Department of Defense Appropriations Act, 2016.)
Program and Financing (in millions of dollars)
|
||||
Identification code 057–3850–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Reserve component training and support | 3,225 | 3,205 | 3,280 |
0801 | National Guard Personnel, Air Force (Reimbursable) | 36 | 48 | 54 |
|
|
|
||
0900 | Total new obligations | 3,261 | 3,253 | 3,334 |
|
||||
Budgetary resources: | ||||
Unobligated balance: | ||||
1000 | Unobligated balance brought forward, Oct 1 | 1 | ||
|
|
|
||
1050 | Unobligated balance (total) | 1 | ||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | 3,124 | 3,205 | 3,280 |
1120 | Appropriations transferred to other acct [097–9999] | –1 | ||
1121 | Appropriations transferred from other acct [097–9999] | 106 | ||
|
|
|
||
1160 | Appropriation, discretionary (total) | 3,229 | 3,205 | 3,280 |
Spending authority from offsetting collections, discretionary: | ||||
1700 | Collected | 36 | 49 | 54 |
1900 | Budget authority (total) | 3,265 | 3,254 | 3,334 |
1930 | Total budgetary resources available | 3,265 | 3,254 | 3,335 |
Memorandum (non-add) entries: | ||||
1940 | Unobligated balance expiring | –4 | ||
1941 | Unexpired unobligated balance, end of year | 1 | 1 | |
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3000 | Unpaid obligations, brought forward, Oct 1 | 306 | 326 | 156 |
3010 | Obligations incurred, unexpired accounts | 3,261 | 3,253 | 3,334 |
3011 | Obligations incurred, expired accounts | 91 | ||
3020 | Outlays (gross) | –3,242 | –3,423 | –3,315 |
3041 | Recoveries of prior year unpaid obligations, expired | –90 | ||
|
|
|
||
3050 | Unpaid obligations, end of year | 326 | 156 | 175 |
Uncollected payments: | ||||
3060 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –12 | ||
3071 | Change in uncollected pymts, Fed sources, expired | 12 | ||
Memorandum (non-add) entries: | ||||
3100 | Obligated balance, start of year | 294 | 326 | 156 |
3200 | Obligated balance, end of year | 326 | 156 | 175 |
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | 3,265 | 3,254 | 3,334 |
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | 3,106 | 3,113 | 3,190 |
4011 | Outlays from discretionary balances | 136 | 310 | 125 |
|
|
|
||
4020 | Outlays, gross (total) | 3,242 | 3,423 | 3,315 |
Offsets against gross budget authority and outlays: | ||||
Offsetting collections (collected) from: | ||||
4030 | Federal sources | –57 | –49 | –54 |
4033 | Non-Federal sources | –35 | ||
|
|
|
||
4040 | Offsets against gross budget authority and outlays (total) | –92 | –49 | –54 |
Additional offsets against gross budget authority only: | ||||
4052 | Offsetting collections credited to expired accounts | 56 | ||
|
|
|
||
4060 | Additional offsets against budget authority only (total) | 56 | ||
|
|
|
||
4070 | Budget authority, net (discretionary) | 3,229 | 3,205 | 3,280 |
4080 | Outlays, net (discretionary) | 3,150 | 3,374 | 3,261 |
4180 | Budget authority, net (total) | 3,229 | 3,205 | 3,280 |
4190 | Outlays, net (total) | 3,150 | 3,374 | 3,261 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 3,229 | 3,205 | 3,280 | |
Outlays | 3,150 | 3,374 | 3,261 | |
Overseas contingency operations: | ||||
Budget Authority | 5 | |||
Outlays | 5 | |||
Total: | ||||
Budget Authority | 3,229 | 3,205 | 3,285 | |
Outlays | 3,150 | 3,374 | 3,266 | |
|
Object Classification (in millions of dollars)
|
||||
Identification code 057–3850–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Direct obligations: | ||||
Personnel compensation: | ||||
11.6 | Military personnel - basic allowance for housing | 434 | 443 | 455 |
11.7 | Military personnel | 1,912 | 1,872 | 1,946 |
|
|
|
||
11.9 | Total personnel compensation | 2,346 | 2,315 | 2,401 |
12.2 | Accrued retirement benefits | 466 | 466 | 462 |
12.2 | Other personnel benefits | 243 | 248 | 241 |
21.0 | Travel and transportation of persons | 165 | 170 | 170 |
22.0 | Transportation of things | 2 | 3 | 3 |
42.0 | Insurance claims and indemnities | 3 | 3 | 3 |
|
|
|
||
99.0 | Direct obligations | 3,225 | 3,205 | 3,280 |
99.0 | Reimbursable obligations | 36 | 48 | 54 |
|
|
|
||
99.9 | Total new obligations | 3,261 | 3,253 | 3,334 |
|
Program and Financing (in millions of dollars)
|
||||
Identification code 057–1009–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Health care contribution - Reserve component | 217 | 204 | 216 |
|
|
|
||
0900 | Total new obligations (object class 12.2) | 217 | 204 | 216 |
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | 217 | 204 | 216 |
1930 | Total budgetary resources available | 217 | 204 | 216 |
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3010 | Obligations incurred, unexpired accounts | 217 | 204 | 216 |
3020 | Outlays (gross) | –217 | –204 | –216 |
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | 217 | 204 | 216 |
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | 217 | 204 | 216 |
4180 | Budget authority, net (total) | 217 | 204 | 216 |
4190 | Outlays, net (total) | 217 | 204 | 216 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 217 | 204 | 216 | |
Outlays | 217 | 204 | 216 | |
Legislative proposal, not subject to PAYGO: | ||||
Budget Authority | –19 | |||
Outlays | –19 | |||
Total: | ||||
Budget Authority | 217 | 204 | 197 | |
Outlays | 217 | 204 | 197 | |
|
Program and Financing (in millions of dollars)
|
||||
Identification code 057–1009–2–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Health care contribution - Reserve component | –11 | ||
0002 | Health care contribution | –8 | ||
|
|
|
||
0900 | Total new obligations | –19 | ||
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | –19 | ||
1900 | Budget authority (total) | –19 | ||
1930 | Total budgetary resources available | –19 | ||
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3010 | Obligations incurred, unexpired accounts | –19 | ||
3020 | Outlays (gross) | 19 | ||
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | –19 | ||
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | –19 | ||
4180 | Budget authority, net (total) | –19 | ||
4190 | Outlays, net (total) | –19 | ||
|
Object Classification (in millions of dollars)
|
||||
Identification code 057–1009–2–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Direct obligations: | ||||
12.2 | Military personnel benefits | –11 | ||
12.2 | Military personnel benefits | –8 | ||
|
|
|
||
99.9 | Total new obligations | –19 | ||
|
Program and Financing (in millions of dollars)
|
||||
Identification code 097–0041–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0010 | Concurrent receipt accrual payments | 6,197 | 6,870 | 7,437 |
|
|
|
||
0900 | Total new obligations (object class 12.2) | 6,197 | 6,870 | 7,437 |
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, mandatory: | ||||
1200 | Appropriation | 6,848 | 7,574 | 7,437 |
1230 | Appropriations and/or unobligated balance of appropriations permanently reduced | –651 | –704 | |
|
|
|
||
1260 | Appropriations, mandatory (total) | 6,197 | 6,870 | 7,437 |
1930 | Total budgetary resources available | 6,197 | 6,870 | 7,437 |
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3010 | Obligations incurred, unexpired accounts | 6,197 | 6,870 | 7,437 |
3020 | Outlays (gross) | –6,197 | –6,870 | –7,437 |
|
||||
Budget authority and outlays, net: | ||||
Mandatory: | ||||
4090 | Budget authority, gross | 6,197 | 6,870 | 7,437 |
Outlays, gross: | ||||
4100 | Outlays from new mandatory authority | 6,197 | 6,870 | 7,437 |
4180 | Budget authority, net (total) | 6,197 | 6,870 | 7,437 |
4190 | Outlays, net (total) | 6,197 | 6,870 | 7,437 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 6,197 | 6,870 | 7,437 | |
Outlays | 6,197 | 6,870 | 7,437 | |
Legislative proposal, not subject to PAYGO: | ||||
Budget Authority | 120 | |||
Outlays | 120 | |||
Total: | ||||
Budget Authority | 6,197 | 6,870 | 7,557 | |
Outlays | 6,197 | 6,870 | 7,557 | |
|
Program and Financing (in millions of dollars)
|
||||
Identification code 097–0041–2–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0010 | Concurrent receipt accrual payments | 120 | ||
|
|
|
||
0900 | Total new obligations (object class 12.2) | 120 | ||
|
||||
Budgetary resources: | ||||
Budget authority: | ||||
Appropriations, mandatory: | ||||
1200 | Appropriation | 120 | ||
1930 | Total budgetary resources available | 120 | ||
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3010 | Obligations incurred, unexpired accounts | 120 | ||
3020 | Outlays (gross) | –120 | ||
|
||||
Budget authority and outlays, net: | ||||
Mandatory: | ||||
4090 | Budget authority, gross | 120 | ||
Outlays, gross: | ||||
4100 | Outlays from new mandatory authority | 120 | ||
4180 | Budget authority, net (total) | 120 | ||
4190 | Outlays, net (total) | 120 | ||
|
These appropriations finance the cost of operating and maintaining the Armed Forces, including the Reserve components and related support activities of the Department of Defense, except military personnel pay and allowances. Included are amounts for training and operation costs, pay of civilians, contract services for maintenance of equipment and facilities, fuel, supplies, and repair parts for weapons and equipment. Financial requirements are influenced by many factors, including the number of aircraft squadrons, Army brigades and Marine Corps regiments, installations, military strength and deployments, rates of operational activity, and the quantity and complexity of major equipment (aircraft, ships, missiles, tanks, et cetera) in operation. Also included are funds for the development and maintenance of information technology systems for the Office of Personnel Management's background investigations services function, which will be executed in coordination with the Office of Personnel Management.
For expenses, not otherwise provided for, necessary for the operation and maintenance of the Army, as authorized by law, [$32,399,440,000]$33,809,040,000: Provided, That not to exceed [$12,478,000]$12,478,000 can be used for emergencies and extraordinary expenses, to be expended on the approval or authority of the Secretary of the Army, and payments may be made on his certificate of necessity for confidential military purposes, of which up to 50 percent, to remain available until September 30, 2018, shall be used for confidential military purposes involving the safety of human life or the protection of property, as such terms are applied in section 1342 of title 31, United States Code. (Department of Defense Appropriations Act, 2016.)
Program and Financing (in millions of dollars)
|
||||
Identification code 021–2020–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Operating forces | 34,234 | 30,676 | 19,823 |
0002 | Mobilization | 599 | 685 | 735 |
0003 | Training and Recruiting | 4,448 | 4,549 | 4,637 |
0004 | Administration and service-wide activities | 11,914 | 10,494 | 8,614 |
|
|
|
||
0799 | Total direct obligations | 51,195 | 46,404 | 33,809 |
0801 | Operation and Maintenance, Army (Reimbursable) | 8,815 | 6,988 | 8,190 |
|
|
|
||
0900 | Total new obligations | 60,010 | 53,392 | 41,999 |
|
||||
Budgetary resources: | ||||
Unobligated balance: | ||||
1000 | Unobligated balance brought forward, Oct 1 | 127 | 254 | 264 |
1001 | Discretionary unobligated balance brought fwd, Oct 1 | 254 | ||
1010 | Unobligated balance transfer to other accts [097–9999] | –1 | ||
1011 | Unobligated balance transfer from other acct [097–9999] | 907 | ||
|
|
|
||
1050 | Unobligated balance (total) | 1,033 | 254 | 264 |
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | 50,321 | 47,394 | 33,809 |
1120 | Appropriations transferred to other acct [097–9999] | –609 | ||
1121 | Appropriations transferred from other acct [097–9999] | 1,139 | ||
1130 | Appropriations permanently reduced | –209 | –989 | |
|
|
|
||
1160 | Appropriation, discretionary (total) | 50,642 | 46,405 | 33,809 |
Appropriations, mandatory: | ||||
1221 | Appropriations transferred from other acct [011–5512] | 9 | 5 | |
Spending authority from offsetting collections, discretionary: | ||||
1700 | Collected | 3,871 | 6,988 | 8,190 |
1701 | Change in uncollected payments, Federal sources | 4,978 | ||
|
|
|
||
1750 | Spending auth from offsetting collections, disc (total) | 8,849 | 6,988 | 8,190 |
1900 | Budget authority (total) | 59,491 | 53,402 | 42,004 |
1930 | Total budgetary resources available | 60,524 | 53,656 | 42,268 |
Memorandum (non-add) entries: | ||||
1940 | Unobligated balance expiring | –260 | ||
1941 | Unexpired unobligated balance, end of year | 254 | 264 | 269 |
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3000 | Unpaid obligations, brought forward, Oct 1 | 47,183 | 43,330 | 38,427 |
3010 | Obligations incurred, unexpired accounts | 60,010 | 53,392 | 41,999 |
3011 | Obligations incurred, expired accounts | 3,821 | ||
3020 | Outlays (gross) | –59,803 | –58,295 | –53,448 |
3041 | Recoveries of prior year unpaid obligations, expired | –7,881 | ||
|
|
|
||
3050 | Unpaid obligations, end of year | 43,330 | 38,427 | 26,978 |
Uncollected payments: | ||||
3060 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –8,679 | –7,844 | –7,844 |
3070 | Change in uncollected pymts, Fed sources, unexpired | –4,978 | ||
3071 | Change in uncollected pymts, Fed sources, expired | 5,813 | ||
|
|
|
||
3090 | Uncollected pymts, Fed sources, end of year | –7,844 | –7,844 | –7,844 |
Memorandum (non-add) entries: | ||||
3100 | Obligated balance, start of year | 38,504 | 35,486 | 30,583 |
3200 | Obligated balance, end of year | 35,486 | 30,583 | 19,134 |
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | 59,491 | 53,393 | 41,999 |
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | 33,633 | 34,692 | 28,408 |
4011 | Outlays from discretionary balances | 26,170 | 23,598 | 25,034 |
|
|
|
||
4020 | Outlays, gross (total) | 59,803 | 58,290 | 53,442 |
Offsets against gross budget authority and outlays: | ||||
Offsetting collections (collected) from: | ||||
4030 | Federal sources | –8,434 | –6,988 | –8,190 |
4033 | Non-Federal sources | –131 | ||
|
|
|
||
4040 | Offsets against gross budget authority and outlays (total) | –8,565 | –6,988 | –8,190 |
Additional offsets against gross budget authority only: | ||||
4050 | Change in uncollected pymts, Fed sources, unexpired | –4,978 | ||
4052 | Offsetting collections credited to expired accounts | 4,694 | ||
|
|
|
||
4060 | Additional offsets against budget authority only (total) | –284 | ||
|
|
|
||
4070 | Budget authority, net (discretionary) | 50,642 | 46,405 | 33,809 |
4080 | Outlays, net (discretionary) | 51,238 | 51,302 | 45,252 |
Mandatory: | ||||
4090 | Budget authority, gross | 9 | 5 | |
Outlays, gross: | ||||
4100 | Outlays from new mandatory authority | 5 | 3 | |
4101 | Outlays from mandatory balances | 3 | ||
|
|
|
||
4110 | Outlays, gross (total) | 5 | 6 | |
4180 | Budget authority, net (total) | 50,642 | 46,414 | 33,814 |
4190 | Outlays, net (total) | 51,238 | 51,307 | 45,258 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 50,642 | 46,414 | 33,814 | |
Outlays | 51,238 | 51,307 | 45,258 | |
Overseas contingency operations: | ||||
Budget Authority | 15,311 | |||
Outlays | 9,156 | |||
Total: | ||||
Budget Authority | 50,642 | 46,414 | 49,125 | |
Outlays | 51,238 | 51,307 | 54,414 | |
|
Object Classification (in millions of dollars)
|
||||
Identification code 021–2020–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Direct obligations: | ||||
Personnel compensation: | ||||
11.1 | Full-time permanent | 6,514 | 6,899 | 6,984 |
11.3 | Other than full-time permanent | 214 | 84 | 82 |
11.5 | Other personnel compensation | 314 | 149 | 150 |
|
|
|
||
11.9 | Total personnel compensation | 7,042 | 7,132 | 7,216 |
12.1 | Civilian personnel benefits | 2,369 | 2,669 | 2,698 |
13.0 | Benefits for former personnel | 127 | 42 | 29 |
21.0 | Travel and transportation of persons | 1,173 | 1,712 | 847 |
22.0 | Transportation of things | 2,132 | 1,452 | 649 |
23.1 | Rental payments to GSA | 71 | 102 | 94 |
23.2 | Rental payments to others | 388 | 2,148 | 386 |
23.3 | Communications, utilities, and miscellaneous charges | 1,896 | 2,024 | 1,388 |
24.0 | Printing and reproduction | 245 | 195 | 229 |
25.1 | Advisory and assistance services | 2,961 | 737 | 708 |
25.2 | Other services from non-Federal sources | 4,727 | 4,589 | 1,750 |
25.3 | Purchases of goods and services from other Federal accounts | 2,806 | 3,282 | 2,541 |
25.3 | Payments to foreign national indirect hire personnel | 502 | 358 | 361 |
25.3 | Purchases from revolving funds | 3,914 | 1,967 | 2,179 |
25.4 | Operation and maintenance of facilities | 4,171 | 3,652 | 3,298 |
25.5 | Research and development contracts | 39 | 2 | 3 |
25.7 | Operation and maintenance of equipment | 6,918 | 5,414 | 3,976 |
25.8 | Subsistence and support of persons | 21 | 77 | 78 |
26.0 | Supplies and materials | 6,394 | 6,254 | 3,719 |
31.0 | Equipment | 2,090 | 1,935 | 964 |
32.0 | Land and structures | 707 | 330 | 316 |
41.0 | Grants, subsidies, and contributions | 477 | 326 | 366 |
42.0 | Insurance claims and indemnities | 24 | 5 | 14 |
|
|
|
||
99.0 | Direct obligations | 51,194 | 46,404 | 33,809 |
99.0 | Reimbursable obligations | 8,816 | 6,988 | 8,190 |
|
|
|
||
99.9 | Total new obligations | 60,010 | 53,392 | 41,999 |
|
Employment Summary
|
||||
Identification code 021–2020–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
1001 | Direct civilian full-time equivalent employment | 92,123 | 91,360 | 89,673 |
2001 | Reimbursable civilian full-time equivalent employment | 13,710 | 15,664 | 14,475 |
|
For expenses, not otherwise provided for, necessary for the operation and maintenance of the Navy and the Marine Corps, as authorized by law, [$39,600,172,000]$39,483,581,000: Provided, That not to exceed [$15,055,000]$15,055,000 can be used for emergencies and extraordinary expenses, to be expended on the approval or authority of the Secretary of the Navy, and payments may be made on his certificate of necessity for confidential military purposes, of which up to 50 percent, to remain available until September 30, 2018, shall be used for confidential military purposes involving the safety of human life or the protection of property, as such terms are applied in section 1342 of title 31, United States Code. (Department of Defense Appropriations Act, 2016.)
Program and Financing (in millions of dollars)
|
||||
Identification code 017–1804–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Operating forces | 37,318 | 38,139 | 31,174 |
0002 | Mobilization | 713 | 918 | 1,582 |
0003 | Training and recruiting | 1,779 | 1,864 | 1,876 |
0004 | Administration and service-wide activities | 5,258 | 5,031 | 4,852 |
|
|
|
||
0799 | Total direct obligations | 45,068 | 45,952 | 39,484 |
0801 | Operation and Maintenance, Navy (Reimbursable) | 4,066 | 7,818 | 7,241 |
|
|
|
||
0900 | Total new obligations | 49,134 | 53,770 | 46,725 |
|
||||
Budgetary resources: | ||||
Unobligated balance: | ||||
1000 | Unobligated balance brought forward, Oct 1 | 8 | ||
1011 | Unobligated balance transfer from other acct [097–9999] | 102 | ||
|
|
|
||
1050 | Unobligated balance (total) | 102 | 8 | |
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | 43,845 | 46,770 | 39,484 |
1120 | Appropriations transferred to other acct [097–9999] | –18 | –1 | |
1121 | Appropriations transferred from other acct [097–9999] | 1,316 | ||
1130 | Appropriations permanently reduced | –39 | –817 | |
|
|
|
||
1160 | Appropriation, discretionary (total) | 45,104 | 45,952 | 39,484 |
Appropriations, mandatory: | ||||
1221 | Appropriations transferred from other acct [011–5512] | 2 | 8 | 7 |
Spending authority from offsetting collections, discretionary: | ||||
1700 | Collected | 3,587 | 7,818 | 7,241 |
1701 | Change in uncollected payments, Federal sources | 1,725 | ||
|
|
|
||
1750 | Spending auth from offsetting collections, disc (total) | 5,312 | 7,818 | 7,241 |
1900 | Budget authority (total) | 50,418 | 53,778 | 46,732 |
1930 | Total budgetary resources available | 50,520 | 53,778 | 46,740 |
Memorandum (non-add) entries: | ||||
1940 | Unobligated balance expiring | –1,386 | ||
1941 | Unexpired unobligated balance, end of year | 8 | 15 | |
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3000 | Unpaid obligations, brought forward, Oct 1 | 20,572 | 19,677 | 18,417 |
3010 | Obligations incurred, unexpired accounts | 49,134 | 53,770 | 46,725 |
3011 | Obligations incurred, expired accounts | 2,071 | ||
3020 | Outlays (gross) | –49,196 | –55,030 | –48,352 |
3041 | Recoveries of prior year unpaid obligations, expired | –2,904 | ||
|
|
|
||
3050 | Unpaid obligations, end of year | 19,677 | 18,417 | 16,790 |
Uncollected payments: | ||||
3060 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –2,253 | –2,281 | –2,281 |
3070 | Change in uncollected pymts, Fed sources, unexpired | –1,725 | ||
3071 | Change in uncollected pymts, Fed sources, expired | 1,697 | ||
|
|
|
||
3090 | Uncollected pymts, Fed sources, end of year | –2,281 | –2,281 | –2,281 |
Memorandum (non-add) entries: | ||||
3100 | Obligated balance, start of year | 18,319 | 17,396 | 16,136 |
3200 | Obligated balance, end of year | 17,396 | 16,136 | 14,509 |
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | 50,416 | 53,770 | 46,725 |
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | 35,631 | 40,674 | 35,472 |
4011 | Outlays from discretionary balances | 13,565 | 14,349 | 12,873 |
|
|
|
||
4020 | Outlays, gross (total) | 49,196 | 55,023 | 48,345 |
Offsets against gross budget authority and outlays: | ||||
Offsetting collections (collected) from: | ||||
4030 | Federal sources | –3,895 | –7,818 | –7,241 |
4033 | Non-Federal sources | –453 | ||
|
|
|
||
4040 | Offsets against gross budget authority and outlays (total) | –4,348 | –7,818 | –7,241 |
Additional offsets against gross budget authority only: | ||||
4050 | Change in uncollected pymts, Fed sources, unexpired | –1,725 | ||
4052 | Offsetting collections credited to expired accounts | 761 | ||
|
|
|
||
4060 | Additional offsets against budget authority only (total) | –964 | ||
|
|
|
||
4070 | Budget authority, net (discretionary) | 45,104 | 45,952 | 39,484 |
4080 | Outlays, net (discretionary) | 44,848 | 47,205 | 41,104 |
Mandatory: | ||||
4090 | Budget authority, gross | 2 | 8 | 7 |
Outlays, gross: | ||||
4100 | Outlays from new mandatory authority | 5 | 5 | |
4101 | Outlays from mandatory balances | 2 | 2 | |
|
|
|
||
4110 | Outlays, gross (total) | 7 | 7 | |
4180 | Budget authority, net (total) | 45,106 | 45,960 | 39,491 |
4190 | Outlays, net (total) | 44,848 | 47,212 | 41,111 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 45,106 | 45,960 | 39,491 | |
Outlays | 44,848 | 47,212 | 41,111 | |
Overseas contingency operations: | ||||
Budget Authority | 6,827 | |||
Outlays | 4,881 | |||
Total: | ||||
Budget Authority | 45,106 | 45,960 | 46,318 | |
Outlays | 44,848 | 47,212 | 45,992 | |
|
Object Classification (in millions of dollars)
|
||||
Identification code 017–1804–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Direct obligations: | ||||
Personnel compensation: | ||||
11.1 | Full-time permanent | 5,699 | 5,954 | 6,022 |
11.3 | Other than full-time permanent | 107 | 113 | 107 |
11.5 | Other personnel compensation | 469 | 328 | 343 |
11.8 | Special personal services payments | 39 | 43 | |
|
|
|
||
11.9 | Total personnel compensation | 6,275 | 6,434 | 6,515 |
12.1 | Civilian personnel benefits | 2,097 | 2,290 | 2,303 |
13.0 | Benefits for former personnel | 13 | 11 | 10 |
21.0 | Travel and transportation of persons | 895 | 648 | 530 |
22.0 | Transportation of things | 359 | 472 | 208 |
23.1 | Rental payments to GSA | 35 | 38 | 38 |
23.2 | Rental payments to others | 181 | 157 | 88 |
23.3 | Communications, utilities, and miscellaneous charges | 796 | 765 | 599 |
24.0 | Printing and reproduction | 60 | 51 | 49 |
25.1 | Advisory and assistance services | 753 | 570 | 535 |
25.2 | Contracts with the private sector | 1,627 | 1,367 | 1,308 |
25.3 | Other goods and services from Federal sources | 3,743 | 3,848 | 3,818 |
25.3 | Payments to foreign national indirect hire personnel | 71 | 72 | 100 |
25.3 | Purchases from revolving funds | 9,122 | 9,286 | 8,880 |
25.4 | Operation and maintenance of facilities | 1,157 | 1,275 | 952 |
25.6 | Medical care | 1 | 1 | 1 |
25.7 | Operation and maintenance of equipment | 7,503 | 8,279 | 5,688 |
25.8 | Subsistence and support of persons | 73 | 81 | 78 |
26.0 | Supplies and materials | 6,193 | 5,808 | 4,159 |
31.0 | Equipment | 3,416 | 3,449 | 2,870 |
32.0 | Land and structures | 633 | 998 | 696 |
41.0 | Grants, subsidies, and contributions | 55 | 39 | 46 |
42.0 | Insurance claims and indemnities | 9 | 12 | 12 |
43.0 | Interest and dividends | 1 | 1 | 1 |
|
|
|
||
99.0 | Direct obligations | 45,068 | 45,952 | 39,484 |
99.0 | Reimbursable obligations | 4,066 | 7,818 | 7,241 |
|
|
|
||
99.9 | Total new obligations | 49,134 | 53,770 | 46,725 |
|
Employment Summary
|
||||
Identification code 017–1804–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
1001 | Direct civilian full-time equivalent employment | 75,310 | 76,828 | 77,841 |
2001 | Reimbursable civilian full-time equivalent employment | 13,543 | 15,829 | 16,521 |
|
For expenses, not otherwise provided for, necessary for the operation and maintenance of the Marine Corps, as authorized by law, [$5,718,074,000]$5,954,258,000. (Department of Defense Appropriations Act, 2016.)
Program and Financing (in millions of dollars)
|
||||
Identification code 017–1106–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Operating forces | 6,121 | 5,733 | 4,683 |
0003 | Training and recruiting | 751 | 767 | 756 |
0004 | Administration and service-wide activities | 595 | 538 | 515 |
|
|
|
||
0799 | Total direct obligations | 7,467 | 7,038 | 5,954 |
0801 | Operation and Maintenance, Marine Corps (Reimbursable) | 288 | 225 | 231 |
|
|
|
||
0900 | Total new obligations | 7,755 | 7,263 | 6,185 |
|
||||
Budgetary resources: | ||||
Unobligated balance: | ||||
1000 | Unobligated balance brought forward, Oct 1 | 1 | 3 | |
1001 | Discretionary unobligated balance brought fwd, Oct 1 | 1 | ||
|
|
|
||
1050 | Unobligated balance (total) | 1 | 3 | |
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | 7,461 | 7,091 | 5,954 |
1120 | Appropriations transferred to other acct [097–9999] | –63 | ||
1121 | Appropriations transferred from other acct [097–9999] | 104 | ||
1130 | Appropriations permanently reduced | –9 | –52 | |
|
|
|
||
1160 | Appropriation, discretionary (total) | 7,493 | 7,039 | 5,954 |
Appropriations, mandatory: | ||||
1221 | Appropriations transferred from other acct [011–5512] | 1 | 1 | |
Spending authority from offsetting collections, discretionary: | ||||
1700 | Collected | 237 | 225 | 231 |
1701 | Change in uncollected payments, Federal sources | 72 | ||
|
|
|
||
1750 | Spending auth from offsetting collections, disc (total) | 309 | 225 | 231 |
1900 | Budget authority (total) | 7,802 | 7,265 | 6,186 |
1930 | Total budgetary resources available | 7,802 | 7,266 | 6,189 |
Memorandum (non-add) entries: | ||||
1940 | Unobligated balance expiring | –46 | ||
1941 | Unexpired unobligated balance, end of year | 1 | 3 | 4 |
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3000 | Unpaid obligations, brought forward, Oct 1 | 4,838 | 3,977 | 3,606 |
3010 | Obligations incurred, unexpired accounts | 7,755 | 7,263 | 6,185 |
3011 | Obligations incurred, expired accounts | 184 | ||
3020 | Outlays (gross) | –8,443 | –7,634 | –6,507 |
3041 | Recoveries of prior year unpaid obligations, expired | –357 | ||
|
|
|
||
3050 | Unpaid obligations, end of year | 3,977 | 3,606 | 3,284 |
Uncollected payments: | ||||
3060 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –101 | –97 | –97 |
3070 | Change in uncollected pymts, Fed sources, unexpired | –72 | ||
3071 | Change in uncollected pymts, Fed sources, expired | 76 | ||
|
|
|
||
3090 | Uncollected pymts, Fed sources, end of year | –97 | –97 | –97 |
Memorandum (non-add) entries: | ||||
3100 | Obligated balance, start of year | 4,737 | 3,880 | 3,509 |
3200 | Obligated balance, end of year | 3,880 | 3,509 | 3,187 |
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | 7,802 | 7,264 | 6,185 |
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | 4,984 | 4,371 | 3,738 |
4011 | Outlays from discretionary balances | 3,459 | 3,262 | 2,768 |
|
|
|
||
4020 | Outlays, gross (total) | 8,443 | 7,633 | 6,506 |
Offsets against gross budget authority and outlays: | ||||
Offsetting collections (collected) from: | ||||
4030 | Federal sources | –248 | –225 | –231 |
4033 | Non-Federal sources | –51 | ||
|
|
|
||
4040 | Offsets against gross budget authority and outlays (total) | –299 | –225 | –231 |
Additional offsets against gross budget authority only: | ||||
4050 | Change in uncollected pymts, Fed sources, unexpired | –72 | ||
4052 | Offsetting collections credited to expired accounts | 62 | ||
|
|
|
||
4060 | Additional offsets against budget authority only (total) | –10 | ||
|
|
|
||
4070 | Budget authority, net (discretionary) | 7,493 | 7,039 | 5,954 |
4080 | Outlays, net (discretionary) | 8,144 | 7,408 | 6,275 |
Mandatory: | ||||
4090 | Budget authority, gross | 1 | 1 | |
Outlays, gross: | ||||
4100 | Outlays from new mandatory authority | 1 | 1 | |
4180 | Budget authority, net (total) | 7,493 | 7,040 | 5,955 |
4190 | Outlays, net (total) | 8,144 | 7,409 | 6,276 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 7,493 | 7,040 | 5,955 | |
Outlays | 8,144 | 7,409 | 6,276 | |
Overseas contingency operations: | ||||
Budget Authority | 1,244 | |||
Outlays | 733 | |||
Total: | ||||
Budget Authority | 7,493 | 7,040 | 7,199 | |
Outlays | 8,144 | 7,409 | 7,009 | |
|
Object Classification (in millions of dollars)
|
||||
Identification code 017–1106–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Direct obligations: | ||||
Personnel compensation: | ||||
11.1 | Full-time permanent | 1,178 | 1,181 | 1,189 |
11.3 | Other than full-time permanent | 19 | 13 | 14 |
11.5 | Other personnel compensation | 39 | 39 | 40 |
|
|
|
||
11.9 | Total personnel compensation | 1,236 | 1,233 | 1,243 |
12.1 | Civilian personnel benefits | 415 | 418 | 419 |
13.0 | Benefits for former personnel | 2 | ||
21.0 | Travel and transportation of persons | 221 | 236 | 148 |
22.0 | Transportation of things | 99 | 133 | 76 |
23.1 | Rental payments to GSA | 23 | 24 | 24 |
23.2 | Rental payments to others | 45 | 35 | 25 |
23.3 | Communications, utilities, and miscellaneous charges | 326 | 275 | 290 |
24.0 | Printing and reproduction | 100 | 94 | 96 |
25.1 | Advisory and assistance services | 269 | 168 | 125 |
25.2 | Other services from non-Federal sources | 655 | 349 | 220 |
25.3 | Other goods and services from Federal sources | 630 | 841 | 822 |
25.3 | Payments to foreign national indirect hire personnel | 27 | 23 | 24 |
25.3 | Purchases from revolving funds | 1,139 | 837 | 581 |
25.4 | Operation and maintenance of facilities | 381 | 441 | 382 |
25.6 | Medical care | 1 | ||
25.7 | Operation and maintenance of equipment | 557 | 654 | 527 |
25.8 | Subsistence and support of persons | 28 | 28 | 27 |
26.0 | Supplies and materials | 860 | 777 | 514 |
31.0 | Equipment | 349 | 322 | 303 |
32.0 | Land and structures | 105 | 149 | 108 |
|
|
|
||
99.0 | Direct obligations | 7,467 | 7,038 | 5,954 |
99.0 | Reimbursable obligations | 288 | 225 | 231 |
|
|
|
||
99.9 | Total new obligations | 7,755 | 7,263 | 6,185 |
|
Employment Summary
|
||||
Identification code 017–1106–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
1001 | Direct civilian full-time equivalent employment | 15,607 | 15,544 | 15,504 |
2001 | Reimbursable civilian full-time equivalent employment | 977 | 686 | 686 |
|
For expenses, not otherwise provided for, necessary for the operation and maintenance of the Air Force, as authorized by law, [$35,727,457,000]$37,518,056,000: Provided, That not to exceed [$7,699,000] $7,699,000 can be used for emergencies and extraordinary expenses, to be expended on the approval or authority of the Secretary of the Air Force, and payments may be made on his certificate of necessity for confidential military purposes, of which up to 50 percent, to remain available until September 30, 2018, shall be used for confidential military purposes involving the safety of human life or the protection of property, as such terms are applied in section 1342 of title 31, United States Code. (Department of Defense Appropriations Act, 2016.)
Program and Financing (in millions of dollars)
|
||||
Identification code 057–3400–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Operating forces | 26,495 | 26,590 | 22,760 |
0002 | Mobilization | 8,210 | 8,039 | 4,376 |
0003 | Training and recruiting | 3,385 | 3,400 | 3,573 |
0004 | Administration and service-wide activities | 7,716 | 7,318 | 6,809 |
|
|
|
||
0799 | Total direct obligations | 45,806 | 45,347 | 37,518 |
0801 | Operation and Maintenance, Air Force (Reimbursable) | 3,407 | 1,971 | 1,245 |
|
|
|
||
0900 | Total new obligations | 49,213 | 47,318 | 38,763 |
|
||||
Budgetary resources: | ||||
Unobligated balance: | ||||
1000 | Unobligated balance brought forward, Oct 1 | 3 | 11 | |
1001 | Discretionary unobligated balance brought fwd, Oct 1 | 2 | ||
1011 | Unobligated balance transfer from other acct [097–9999] | 560 | ||
|
|
|
||
1050 | Unobligated balance (total) | 560 | 3 | 11 |
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | 44,616 | 46,856 | 37,518 |
1120 | Appropriations transferred to other acct [097–9999] | –109 | ||
1121 | Appropriations transferred from other acct [097–9999] | 1,116 | ||
1121 | Appropriations transferred from other acct [467–0401] | 2 | ||
1130 | Appropriations permanently reduced | –81 | –1,509 | |
|
|
|
||
1160 | Appropriation, discretionary (total) | 45,544 | 45,347 | 37,518 |
Appropriations, mandatory: | ||||
1221 | Appropriations transferred from other acct [011–5512] | 4 | 8 | 16 |
Spending authority from offsetting collections, discretionary: | ||||
1700 | Collected | 2,700 | 1,971 | 1,245 |
1701 | Change in uncollected payments, Federal sources | 707 | ||
|
|
|
||
1750 | Spending auth from offsetting collections, disc (total) | 3,407 | 1,971 | 1,245 |
1900 | Budget authority (total) | 48,955 | 47,326 | 38,779 |
1930 | Total budgetary resources available | 49,515 | 47,329 | 38,790 |
Memorandum (non-add) entries: | ||||
1940 | Unobligated balance expiring | –299 | ||
1941 | Unexpired unobligated balance, end of year | 3 | 11 | 27 |
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3000 | Unpaid obligations, brought forward, Oct 1 | 23,890 | 23,577 | 24,882 |
3010 | Obligations incurred, unexpired accounts | 49,213 | 47,318 | 38,763 |
3011 | Obligations incurred, expired accounts | 2,129 | ||
3020 | Outlays (gross) | –48,805 | –46,013 | –41,608 |
3041 | Recoveries of prior year unpaid obligations, expired | –2,850 | ||
|
|
|
||
3050 | Unpaid obligations, end of year | 23,577 | 24,882 | 22,037 |
Uncollected payments: | ||||
3060 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –1,065 | –960 | –960 |
3070 | Change in uncollected pymts, Fed sources, unexpired | –707 | ||
3071 | Change in uncollected pymts, Fed sources, expired | 812 | ||
|
|
|
||
3090 | Uncollected pymts, Fed sources, end of year | –960 | –960 | –960 |
Memorandum (non-add) entries: | ||||
3100 | Obligated balance, start of year | 22,825 | 22,617 | 23,922 |
3200 | Obligated balance, end of year | 22,617 | 23,922 | 21,077 |
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | 48,951 | 47,318 | 38,763 |
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | 32,635 | 31,900 | 26,007 |
4011 | Outlays from discretionary balances | 16,170 | 14,104 | 15,589 |
|
|
|
||
4020 | Outlays, gross (total) | 48,805 | 46,004 | 41,596 |
Offsets against gross budget authority and outlays: | ||||
Offsetting collections (collected) from: | ||||
4030 | Federal sources | –3,242 | –1,971 | –1,245 |
4033 | Non-Federal sources | –887 | ||
|
|
|
||
4040 | Offsets against gross budget authority and outlays (total) | –4,129 | –1,971 | –1,245 |
Additional offsets against gross budget authority only: | ||||
4050 | Change in uncollected pymts, Fed sources, unexpired | –707 | ||
4052 | Offsetting collections credited to expired accounts | 1,429 | ||
|
|
|
||
4060 | Additional offsets against budget authority only (total) | 722 | ||
|
|
|
||
4070 | Budget authority, net (discretionary) | 45,544 | 45,347 | 37,518 |
4080 | Outlays, net (discretionary) | 44,676 | 44,033 | 40,351 |
Mandatory: | ||||
4090 | Budget authority, gross | 4 | 8 | 16 |
Outlays, gross: | ||||
4100 | Outlays from new mandatory authority | 5 | 10 | |
4101 | Outlays from mandatory balances | 4 | 2 | |
|
|
|
||
4110 | Outlays, gross (total) | 9 | 12 | |
4180 | Budget authority, net (total) | 45,548 | 45,355 | 37,534 |
4190 | Outlays, net (total) | 44,676 | 44,042 | 40,363 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 45,548 | 45,355 | 37,534 | |
Outlays | 44,676 | 44,042 | 40,363 | |
Overseas contingency operations: | ||||
Budget Authority | 9,499 | |||
Outlays | 6,269 | |||
Total: | ||||
Budget Authority | 45,548 | 45,355 | 47,033 | |
Outlays | 44,676 | 44,042 | 46,632 | |
|
Object Classification (in millions of dollars)
|
||||
Identification code 057–3400–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Direct obligations: | ||||
Personnel compensation: | ||||
11.1 | Full-time permanent | 5,605 | 5,718 | 5,860 |
11.3 | Other than full-time permanent | 121 | 123 | 126 |
11.5 | Other personnel compensation | 148 | 149 | 152 |
|
|
|
||
11.9 | Total personnel compensation | 5,874 | 5,990 | 6,138 |
12.1 | Civilian personnel benefits | 2,112 | 2,129 | 2,176 |
13.0 | Benefits for former personnel | 26 | 29 | 29 |
21.0 | Travel and transportation of persons | 1,013 | 1,079 | 753 |
22.0 | Transportation of things | 322 | 419 | 201 |
23.1 | Rental payments to GSA | 6 | 9 | 5 |
23.2 | Rental payments to others | 99 | 192 | 195 |
23.3 | Communications, utilities, and miscellaneous charges | 2,853 | 2,403 | 1,940 |
24.0 | Printing and reproduction | 64 | 36 | 60 |
25.1 | Advisory and assistance services | 1,031 | 490 | 448 |
25.2 | Contracts with the private sector | 1,684 | 1,887 | 1,016 |
25.3 | Other goods and services from Federal sources | 626 | 314 | 393 |
25.3 | Payments to foreign national indirect hire personnel | 51 | 58 | 47 |
25.3 | Purchases from revolving funds | 5,045 | 4,939 | 3,106 |
25.4 | Operation and maintenance of facilities | 1,378 | 1,055 | 1,019 |
25.5 | Research and development contracts | 10 | 49 | 40 |
25.6 | Medical care | 10 | 3 | 3 |
25.7 | Operation and maintenance of equipment | 10,294 | 11,244 | 10,725 |
25.8 | Subsistence and support of persons | 173 | 177 | 144 |
26.0 | Supplies and materials | 9,016 | 8,854 | 5,714 |
31.0 | Equipment | 1,613 | 1,829 | 1,671 |
32.0 | Land and structures | 2,463 | 2,089 | 1,622 |
41.0 | Grants, subsidies, and contributions | 30 | 34 | 33 |
42.0 | Insurance claims and indemnities | 12 | 38 | 39 |
43.0 | Interest and dividends | 1 | 1 | 1 |
|
|
|
||
99.0 | Direct obligations | 45,806 | 45,347 | 37,518 |
99.0 | Reimbursable obligations | 3,407 | 1,971 | 1,245 |
|
|
|
||
99.9 | Total new obligations | 49,213 | 47,318 | 38,763 |
|
Employment Summary
|
||||
Identification code 057–3400–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
1001 | Direct civilian full-time equivalent employment | 78,319 | 80,608 | 78,262 |
2001 | Reimbursable civilian full-time equivalent employment | 8,018 | 8,805 | 9,986 |
|
For expenses, not otherwise provided for, necessary for the operation and maintenance of activities and agencies of the Department of Defense (other than the military departments), as authorized by law, [$32,105,040,000]$32,571,590,000: Provided, That not more than $15,000,000 may be used for the Combatant Commander Initiative Fund authorized under section 166a of title 10, United States Code: Provided further, That not to exceed $36,000,000 can be used for emergencies and extraordinary expenses, to be expended on the approval or authority of the Secretary of Defense, and payments may be made on his certificate of necessity for confidential military purposes, of which up to 50 percent, to remain available until September 30, 2018, shall be used for confidential military purposes involving the safety of human life or the protection of property, as such terms are applied in section 1342 of title 31, United States Code: Provided further, [That of the funds provided under this heading, not less than $35,045,000 shall be made available for the Procurement Technical Assistance Cooperative Agreement Program, of which not less than $3,600,000 shall be available for centers defined in 10 U.S.C. 2411(1)(D): Provided further, That none of the funds appropriated or otherwise made available by this Act may be used to plan or implement the consolidation of a budget or appropriations liaison office of the Office of the Secretary of Defense, the office of the Secretary of a military department, or the service headquarters of one of the Armed Forces into a legislative affairs or legislative liaison office: Provided further,] That [$9,031,000]$8,023,000, to remain available until expended, is available only for expenses relating to certain classified activities, and may be transferred as necessary by the Secretary of Defense to operation and maintenance appropriations or research, development, test and evaluation appropriations, to be merged with and to be available for the same time period as the appropriations to which transferred: Provided further, That any ceiling on the investment item unit cost of items that may be purchased with operation and maintenance funds shall not apply to the funds described in the preceding proviso: Provided further, That the transfer authority provided under this heading is in addition to any other transfer authority provided elsewhere in this Act. (Department of Defense Appropriations Act, 2016.)
Program and Financing (in millions of dollars)
|
||||
Identification code 097–0100–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Operating forces | 7,835 | 8,138 | 5,929 |
0003 | Training and recruiting | 575 | 566 | 590 |
0004 | Administration and service-wide activities | 29,699 | 30,019 | 26,053 |
|
|
|
||
0799 | Total direct obligations | 38,109 | 38,723 | 32,572 |
0801 | Operation and Maintenance, Defense-wide (Reimbursable) | 1,996 | 2,808 | 2,714 |
|
|
|
||
0900 | Total new obligations | 40,105 | 41,531 | 35,286 |
|
||||
Budgetary resources: | ||||
Unobligated balance: | ||||
1000 | Unobligated balance brought forward, Oct 1 | 1,681 | 1,448 | 1,460 |
1001 | Discretionary unobligated balance brought fwd, Oct 1 | 1,681 | 1,447 | |
1010 | Unobligated balance transfer to other accts [097–9999] | –2 | ||
1011 | Unobligated balance transfer from other acct [097–9999] | 75 | ||
1021 | Recoveries of prior year unpaid obligations | 1 | ||
|
|
|
||
1050 | Unobligated balance (total) | 1,755 | 1,448 | 1,460 |
Budget authority: | ||||
Appropriations, discretionary: | ||||
1100 | Appropriation | 38,343 | 38,865 | 32,572 |
1120 | Appropriations transferred to other acct [097–9999] | –2,720 | ||
1120 | Appropriations transferred to other acct [011–1041] | –64 | ||
1121 | Appropriations transferred from other acct [097–9999] | 2,469 | ||
1121 | Appropriations transferred from other acct [467–0401] | 16 | ||
1130 | Appropriations permanently reduced | –30 | –142 | |
|
|
|
||
1160 | Appropriation, discretionary (total) | 38,014 | 38,723 | 32,572 |
Appropriations, mandatory: | ||||
1221 | Appropriations transferred from other acct [011–5512] | 5 | 12 | 14 |
Spending authority from offsetting collections, discretionary: | ||||
1700 | Collected | 1,109 | 2,808 | 2,714 |
1701 | Change in uncollected payments, Federal sources | 933 | ||
|
|
|
||
1750 | Spending auth from offsetting collections, disc (total) | 2,042 | 2,808 | 2,714 |
1900 | Budget authority (total) | 40,061 | 41,543 | 35,300 |
1930 | Total budgetary resources available | 41,816 | 42,991 | 36,760 |
Memorandum (non-add) entries: | ||||
1940 | Unobligated balance expiring | –263 | ||
1941 | Unexpired unobligated balance, end of year | 1,448 | 1,460 | 1,474 |
|
||||
Change in obligated balance: | ||||
Unpaid obligations: | ||||
3000 | Unpaid obligations, brought forward, Oct 1 | 17,701 | 17,190 | 16,989 |
3010 | Obligations incurred, unexpired accounts | 40,105 | 41,531 | 35,286 |
3011 | Obligations incurred, expired accounts | 1,565 | ||
3020 | Outlays (gross) | –39,021 | –41,732 | –36,454 |
3040 | Recoveries of prior year unpaid obligations, unexpired | –1 | ||
3041 | Recoveries of prior year unpaid obligations, expired | –3,159 | ||
|
|
|
||
3050 | Unpaid obligations, end of year | 17,190 | 16,989 | 15,821 |
Uncollected payments: | ||||
3060 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –1,833 | –1,512 | –1,512 |
3070 | Change in uncollected pymts, Fed sources, unexpired | –933 | ||
3071 | Change in uncollected pymts, Fed sources, expired | 1,254 | ||
|
|
|
||
3090 | Uncollected pymts, Fed sources, end of year | –1,512 | –1,512 | –1,512 |
Memorandum (non-add) entries: | ||||
3100 | Obligated balance, start of year | 15,868 | 15,678 | 15,477 |
3200 | Obligated balance, end of year | 15,678 | 15,477 | 14,309 |
|
||||
Budget authority and outlays, net: | ||||
Discretionary: | ||||
4000 | Budget authority, gross | 40,056 | 41,531 | 35,286 |
Outlays, gross: | ||||
4010 | Outlays from new discretionary authority | 25,768 | 27,784 | 23,723 |
4011 | Outlays from discretionary balances | 13,253 | 13,935 | 12,718 |
|
|
|
||
4020 | Outlays, gross (total) | 39,021 | 41,719 | 36,441 |
Offsets against gross budget authority and outlays: | ||||
Offsetting collections (collected) from: | ||||
4030 | Federal sources | –2,174 | –2,808 | –2,714 |
4033 | Non-Federal sources | –106 | ||
|
|
|
||
4040 | Offsets against gross budget authority and outlays (total) | –2,280 | –2,808 | –2,714 |
Additional offsets against gross budget authority only: | ||||
4050 | Change in uncollected pymts, Fed sources, unexpired | –933 | ||
4052 | Offsetting collections credited to expired accounts | 1,171 | ||
|
|
|
||
4060 | Additional offsets against budget authority only (total) | 238 | ||
|
|
|
||
4070 | Budget authority, net (discretionary) | 38,014 | 38,723 | 32,572 |
4080 | Outlays, net (discretionary) | 36,741 | 38,911 | 33,727 |
Mandatory: | ||||
4090 | Budget authority, gross | 5 | 12 | 14 |
Outlays, gross: | ||||
4100 | Outlays from new mandatory authority | 8 | 9 | |
4101 | Outlays from mandatory balances | 5 | 4 | |
|
|
|
||
4110 | Outlays, gross (total) | 13 | 13 | |
4180 | Budget authority, net (total) | 38,019 | 38,735 | 32,586 |
4190 | Outlays, net (total) | 36,741 | 38,924 | 33,740 |
|
Summary of Budget Authority and Outlays (in millions of dollars)
|
||||
2015 actual | 2016 est. | 2017 est. | ||
|
||||
Enacted/requested: | ||||
Budget Authority | 38,019 | 38,735 | 32,586 | |
Outlays | 36,741 | 38,924 | 33,740 | |
Overseas contingency operations: | ||||
Budget Authority | 5,982 | |||
Outlays | 3,858 | |||
Total: | ||||
Budget Authority | 38,019 | 38,735 | 38,568 | |
Outlays | 36,741 | 38,924 | 37,598 | |
|
Object Classification (in millions of dollars)
|
||||
Identification code 097–0100–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Direct obligations: | ||||
Personnel compensation: | ||||
11.1 | Full-time permanent | 7,879 | 8,100 | 8,308 |
11.3 | Other than full-time permanent | 223 | 235 | 218 |
11.5 | Other personnel compensation | 336 | 405 | 293 |
11.8 | Special personal services payments | 62 | 74 | 46 |
|
|
|
||
11.9 | Total personnel compensation | 8,500 | 8,814 | 8,865 |
12.1 | Civilian personnel benefits | 2,775 | 2,854 | 2,923 |
13.0 | Benefits for former personnel | 26 | 19 | 18 |
21.0 | Travel and transportation of persons | 976 | 983 | 854 |
22.0 | Transportation of things | 203 | 167 | 124 |
23.1 | Rental payments to GSA | 99 | 144 | 124 |
23.2 | Rental payments to others | 559 | 541 | 545 |
23.3 | Communications, utilities, and miscellaneous charges | 1,259 | 1,412 | 1,208 |
24.0 | Printing and reproduction | 51 | 36 | 43 |
25.1 | Advisory and assistance services | 4,170 | 3,800 | 3,211 |
25.2 | Other services from non-Federal sources | 1,749 | 2,114 | 1,595 |
25.3 | Other goods and services from Federal sources | 5,485 | 5,007 | 2,998 |
25.3 | Payments to foreign national indirect hire personnel | 11 | 13 | 11 |
25.3 | Purchases from revolving funds | 1,150 | 1,260 | 975 |
25.4 | Operation and maintenance of facilities | 514 | 702 | 602 |
25.5 | Research and development contracts | 4 | 1 | 3 |
25.6 | Medical care | 20 | 58 | 58 |
25.7 | Operation and maintenance of equipment | 6,023 | 5,689 | 4,794 |
25.8 | Subsistence and support of persons | 22 | 24 | 23 |
26.0 | Supplies and materials | 1,286 | 2,230 | 1,102 |
31.0 | Equipment | 2,338 | 2,195 | 1,864 |
32.0 | Land and structures | 291 | 164 | 187 |
41.0 | Grants, subsidies, and contributions | 597 | 495 | 445 |
42.0 | Insurance claims and indemnities | 1 | ||
43.0 | Interest and dividends | 1 | ||
|
|
|
||
99.0 | Direct obligations | 38,109 | 38,723 | 32,572 |
99.0 | Reimbursable obligations | 1,996 | 2,808 | 2,714 |
|
|
|
||
99.9 | Total new obligations | 40,105 | 41,531 | 35,286 |
|
Employment Summary
|
||||
Identification code 097–0100–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
1001 | Direct civilian full-time equivalent employment | 61,321 | 64,758 | 64,872 |
2001 | Reimbursable civilian full-time equivalent employment | 2,038 | 1,602 | 1,606 |
|
For expenses and activities of the Office of the Inspector General in carrying out the provisions of the Inspector General Act of 1978, as amended, [$312,559,000] $322,035,000, of which [$310,459,000] $318,882,000 shall be for operation and maintenance, of which not to exceed $700,000 is available for emergencies and extraordinary expenses to be expended on the approval or authority of the Inspector General, and payments may be made on the Inspector General's certificate of necessity for confidential military purposes; and of which [$2,100,000]$3,153,000, to remain available until September 30, [2017]2018, shall be for research, development, test and evaluation. (Department of Defense Appropriations Act, 2016.)
Program and Financing (in millions of dollars)
|
||||
Identification code 097–0107–0–1–051 | 2015 actual | 2016 est. | 2017 est. | |
|
||||
Obligations by program activity: | ||||
0001 | Operation and maintenance | 306 |