[Appendix]
[Detailed Budget Estimates by Agency]
[Executive Office of the President]
[From the U.S. Government Publishing Office, www.gpo.gov]



   
      
      
         EXECUTIVE OFFICE OF THE PRESIDENT
      
      
   
   
      EXECUTIVE OFFICE OF THE PRESIDENT
         The White HouseFederal Funds
         salaries and expensesFor necessary expenses for the White House as authorized by law, including not to exceed $3,850,000 for services as authorized
            by 5 U.S.C. 3109 and 3 U.S.C. 105; subsistence expenses as authorized by 3 U.S.C. 105, which shall be expended and accounted
            for as provided in that section; hire of passenger motor vehicles, and travel (not to exceed $100,000 to be expended and accounted
            for as provided by 3 U.S.C. 103); and not to exceed $19,000  pursuant to 3 U.S.C. 105(d)(4), to be available for allocation within the Executive Office of the President; and for necessary expenses of the Office of
            Policy Development, including services as authorized by 5 U.S.C. 3109 and 3 U.S.C. 107,  $76,262,000.
      (Executive Office of the President Appropriations Act, 2021.)
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â0209â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  Salaries and expenses
                  55
                  68
                  77
               
               
                  0801
                  The White House (Reimbursable)
                  4
                  3
                  3
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0900
                  Total new obligations, unexpired accounts
                  59
                  71
                  80
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, discretionary:
               
               
                  1100
                  Appropriation
                  55
                  55
                  77
               
               
                  
                  Appropriations, mandatory:
               
               
                  1200
                  Appropriation
                  
                  13
                  
               
               
                  
                  Spending authority from offsetting collections, discretionary:
               
               
                  1700
                  Collected
                  5
                  3
                  3
               
               
                  1900
                  Budget authority (total)
                  60
                  71
                  80
               
               
                  1930
                  Total budgetary resources available
                  60
                  71
                  80
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  1940
                  Unobligated balance expiring
                  â1
                  
                  
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3000
                  Unpaid obligations, brought forward, Oct 1
                  13
                  8
                  5
               
               
                  3010
                  New obligations, unexpired accounts
                  59
                  71
                  80
               
               
                  3011
                  Obligations ("upward adjustments"), expired accounts
                  3
                  
                  
               
               
                  3020
                  Outlays (gross)
                  â64
                  â74
                  â81
               
               
                  3041
                  Recoveries of prior year unpaid obligations, expired
                  â3
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3050
                  Unpaid obligations, end of year
                  8
                  5
                  4
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  3100
                  Obligated balance, start of year
                  13
                  8
                  5
               
               
                  3200
                  Obligated balance, end of year
                  8
                  5
                  4
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  60
                  58
                  80
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  53
                  55
                  76
               
               
                  4011
                  Outlays from discretionary balances
                  11
                  8
                  3
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4020
                  Outlays, gross (total)
                  64
                  63
                  79
               
               
                  
                  Offsets against gross budget authority and outlays:
               
               
                  
                  Offsetting collections (collected) from:
               
               
                  4030
                  Federal sources
                  â5
                  â3
                  â3
               
               
                  
                  Mandatory:
               
               
                  4090
                  Budget authority, gross
                  
                  13
                  
               
               
                  
                  Outlays, gross:
               
               
                  4100
                  Outlays from new mandatory authority
                  
                  11
                  
               
               
                  4101
                  Outlays from mandatory balances
                  
                  
                  2
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4110
                  Outlays, gross (total)
                  
                  11
                  2
               
               
                  4180
                  Budget authority, net (total)
                  55
                  68
                  77
               
               
                  4190
                  Outlays, net (total)
                  59
                  71
                  78
               
               
                  
                     
                  
               
            
         
      
      
         These funds provide the President with staff assistance and provide administrative services for the direct support of the
            President, to include support for the offices and councils in the White House as directed by the President.
         
      
      Object Classification (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â0209â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Direct obligations:
               
               
                  11.1
                  Personnel compensation: Full-time permanent
                  39
                  42
                  46
               
               
                  12.1
                  Civilian personnel benefits
                  12
                  13
                  14
               
               
                  21.0
                  Travel and transportation of persons
                  1
                  1
                  3
               
               
                  23.3
                  Communications, utilities, and miscellaneous charges
                  
                  2
                  1
               
               
                  24.0
                  Printing and reproduction
                  1
                  1
                  1
               
               
                  25.2
                  Other services from non-Federal sources
                  2
                  9
                  11
               
               
                  26.0
                  Supplies and materials
                  
                  
                  1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.0
                  Direct obligations
                  55
                  68
                  77
               
               
                  99.0
                  Reimbursable obligations
                  4
                  3
                  3
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.9
                  Total new obligations, unexpired accounts
                  59
                  71
                  80
               
               
                  
                     
                  
               
            
         
      
      Employment Summary
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â0209â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  1001
                  Direct civilian full-time equivalent employment
                  375
                  450
                  471
               
               
                  
                     
                  
               
            
         
      
         Executive Residence at the White HouseFederal Funds
         Operating ExpensesFor necessary expenses of the Executive Residence at the White House,  $15,077,000, to be expended and accounted for as provided by 3 U.S.C. 105, 109, 110, and 112â114.
      (Executive Office of the President Appropriations Act, 2021.)
         REIMBURSABLE EXPENSESFor the reimbursable expenses of the Executive Residence at the White House, such sums as may be necessary: Provided, That all reimbursable operating expenses of the Executive Residence shall be made in accordance with the provisions of this
            paragraph: Provided further, That, notwithstanding any other provision of law, such amount for reimbursable operating expenses shall be the exclusive
            authority of the Executive Residence to incur obligations and to receive offsetting collections, for such expenses: Provided further, That the Executive Residence shall require each person sponsoring a reimbursable political event to pay in advance an amount
            equal to the estimated cost of the event, and all such advance payments shall be credited to this account and remain available
            until expended: Provided further, That the Executive Residence shall require the national committee of the political party of the President to maintain on
            deposit $25,000, to be separately accounted for and available for expenses relating to reimbursable political events sponsored
            by such committee during such fiscal year: Provided further, That the Executive Residence shall ensure that a written notice of any amount owed for a reimbursable operating expense
            under this paragraph is submitted to the person owing such amount within 60 days after such expense is incurred, and that
            such amount is collected within 30 days after the submission of such notice: Provided further, That the Executive Residence shall charge interest and assess penalties and other charges on any such amount that is not
            reimbursed within such 30 days, in accordance with the interest and penalty provisions applicable to an outstanding debt on
            a United States Government claim under 31 U.S.C. 3717: Provided further, That each such amount that is reimbursed, and any accompanying interest and charges, shall be deposited in the Treasury
            as miscellaneous receipts: Provided further, That the Executive Residence shall prepare and submit to the Committees on Appropriations, by not later than 90 days after
            the end of the fiscal year covered by this Act, a report setting forth the reimbursable operating expenses of the Executive
            Residence during the preceding fiscal year, including the total amount of such expenses, the amount of such total that consists
            of reimbursable official and ceremonial events, the amount of such total that consists of reimbursable political events, and
            the portion of each such amount that has been reimbursed as of the date of the report: Provided further, That the Executive Residence shall maintain a system for the tracking of expenses related to reimbursable events within
            the Executive Residence that includes a standard for the classification of any such expense as political or nonpolitical:
            Provided further, That no provision of this paragraph may be construed to exempt the Executive Residence from any other applicable requirement
            of subchapter I or II of chapter 37 of title 31, United States Code.
      (Executive Office of the President Appropriations Act, 2021.)
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â0210â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  Operating Expenses (Direct)
                  13
                  14
                  15
               
               
                  0831
                  Operating Expenses (Reimbursable)
                  4
                  7
                  5
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0900
                  Total new obligations, unexpired accounts
                  17
                  21
                  20
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, discretionary:
               
               
                  1100
                  Appropriation
                  13
                  14
                  15
               
               
                  
                  Spending authority from offsetting collections, discretionary:
               
               
                  1700
                  Collected
                  3
                  7
                  5
               
               
                  1701
                  Change in uncollected payments, Federal sources
                  3
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  1750
                  Spending auth from offsetting collections, disc (total)
                  6
                  7
                  5
               
               
                  1900
                  Budget authority (total)
                  19
                  21
                  20
               
               
                  1930
                  Total budgetary resources available
                  19
                  21
                  20
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  1940
                  Unobligated balance expiring
                  â2
                  
                  
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3000
                  Unpaid obligations, brought forward, Oct 1
                  2
                  3
                  4
               
               
                  3010
                  New obligations, unexpired accounts
                  17
                  21
                  20
               
               
                  3011
                  Obligations ("upward adjustments"), expired accounts
                  1
                  
                  
               
               
                  3020
                  Outlays (gross)
                  â16
                  â20
                  â20
               
               
                  3041
                  Recoveries of prior year unpaid obligations, expired
                  â1
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3050
                  Unpaid obligations, end of year
                  3
                  4
                  4
               
               
                  
                  Uncollected payments:
               
               
                  3060
                  Uncollected pymts, Fed sources, brought forward, Oct 1
                  â4
                  â6
                  â6
               
               
                  3070
                  Change in uncollected pymts, Fed sources, unexpired
                  â3
                  
                  
               
               
                  3071
                  Change in uncollected pymts, Fed sources, expired
                  1
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3090
                  Uncollected pymts, Fed sources, end of year
                  â6
                  â6
                  â6
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  3100
                  Obligated balance, start of year
                  â2
                  â3
                  â2
               
               
                  3200
                  Obligated balance, end of year
                  â3
                  â2
                  â2
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  19
                  21
                  20
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  14
                  17
                  16
               
               
                  4011
                  Outlays from discretionary balances
                  2
                  3
                  4
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4020
                  Outlays, gross (total)
                  16
                  20
                  20
               
               
                  
                  Offsets against gross budget authority and outlays:
               
               
                  
                  Offsetting collections (collected) from:
               
               
                  4030
                  Federal sources
                  â2
                  â4
                  â3
               
               
                  4033
                  Non-Federal sources
                  â2
                  â3
                  â2
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4040
                  Offsets against gross budget authority  and outlays (total)
                  â4
                  â7
                  â5
               
               
                  
                  Additional offsets against gross budget authority only:
               
               
                  4050
                  Change in uncollected pymts, Fed sources, unexpired
                  â3
                  
                  
               
               
                  4052
                  Offsetting collections credited to expired accounts
                  1
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4060
                  Additional offsets against budget authority only (total)
                  â2
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4070
                  Budget authority, net (discretionary)
                  13
                  14
                  15
               
               
                  4080
                  Outlays, net (discretionary)
                  12
                  13
                  15
               
               
                  4180
                  Budget authority, net (total)
                  13
                  14
                  15
               
               
                  4190
                  Outlays, net (total)
                  12
                  13
                  15
               
               
                  
                     
                  
               
            
         
      
      
         These funds provide for the care, maintenance, and operation of the Executive Residence.
      
      Object Classification (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â0210â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Direct obligations:
               
               
                  11.1
                  Personnel compensation: Full-time permanent
                  7
                  8
                  9
               
               
                  12.1
                  Civilian personnel benefits
                  3
                  3
                  3
               
               
                  23.3
                  Communications, utilities, and miscellaneous charges
                  1
                  1
                  1
               
               
                  25.2
                  Other services from non-Federal sources
                  1
                  1
                  1
               
               
                  26.0
                  Supplies and materials
                  1
                  1
                  1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.0
                  Direct obligations
                  13
                  14
                  15
               
               
                  99.0
                  Reimbursable obligations
                  4
                  7
                  5
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.9
                  Total new obligations, unexpired accounts
                  17
                  21
                  20
               
               
                  
                     
                  
               
            
         
      
      Employment Summary
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â0210â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  1001
                  Direct civilian full-time equivalent employment
                  76
                  89
                  98
               
               
                  
                     
                  
               
            
         
      
         White House Repair and RestorationFor the repair, alteration, and improvement of the Executive Residence at the White House pursuant to 3 U.S.C. 105(d), $2,500,000,
            to remain available until expended, for required maintenance, resolution of safety and health issues, and continued preventative
            maintenance.
      (Executive Office of the President Appropriations Act, 2021.)
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â0109â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  White House Repair and Restoration (Direct)
                  3
                  3
                  3
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0900
                  Total new obligations, unexpired accounts (object class 25.2)
                  3
                  3
                  3
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Unobligated balance:
               
               
                  1000
                  Unobligated balance brought forward, Oct 1
                  5
                  3
                  3
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, discretionary:
               
               
                  1100
                  Appropriation
                  1
                  3
                  3
               
               
                  1930
                  Total budgetary resources available
                  6
                  6
                  6
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  1941
                  Unexpired unobligated balance, end of year
                  3
                  3
                  3
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3010
                  New obligations, unexpired accounts
                  3
                  3
                  3
               
               
                  3020
                  Outlays (gross)
                  â3
                  â3
                  â3
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  1
                  3
                  3
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  
                  3
                  3
               
               
                  4011
                  Outlays from discretionary balances
                  3
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4020
                  Outlays, gross (total)
                  3
                  3
                  3
               
               
                  4180
                  Budget authority, net (total)
                  1
                  3
                  3
               
               
                  4190
                  Outlays, net (total)
                  3
                  3
                  3
               
               
                  
                     
                  
               
            
         
      
      
         These funds provide for the repair, alteration, and improvement of the Executive Residence at the White House.
      
         Special Assistance to the President and the Official Residence of the Vice PresidentFederal Funds
         Salaries and Expenses
         Special Assistance to the President
         For necessary expenses to enable the Vice President to provide assistance to the President in connection with specially assigned
            functions; services as authorized by 5 U.S.C. 3109 and 3 U.S.C. 106, including subsistence expenses as authorized by 3 U.S.C.
            106, which shall be expended and accounted for as provided in that section; and hire of passenger motor vehicles,   $5,726,000.
      (Executive Office of the President Appropriations Act, 2021.)
         OPERATING EXPENSES
         (INCLUDING TRANSFER OF FUNDS) For the care, operation, refurnishing, improvement, and to the extent not otherwise provided for, heating and lighting, including
            electric power and fixtures, of the official residence of the Vice President; the hire of passenger motor vehicles; and not
            to exceed $90,000 pursuant to 3 U.S.C. 106(b)(2),  $313,000: Provided, That advances, repayments, or transfers from this appropriation may be made to any department or agency for expenses of
            carrying out such activities.
      (Executive Office of the President Appropriations Act, 2021.)
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â1454â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  Special Assistance to the President and the Official Residence O (Direct)
                  5
                  5
                  6
               
               
                  0801
                  Special Assistance to the President and the Official Residence O (Reimbursable)
                  
                  1
                  1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0900
                  Total new obligations, unexpired accounts
                  5
                  6
                  7
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, discretionary:
               
               
                  1100
                  Appropriation
                  5
                  5
                  6
               
               
                  
                  Spending authority from offsetting collections, discretionary:
               
               
                  1700
                  Collected
                  1
                  1
                  1
               
               
                  1900
                  Budget authority (total)
                  6
                  6
                  7
               
               
                  1930
                  Total budgetary resources available
                  6
                  6
                  7
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  1940
                  Unobligated balance expiring
                  â1
                  
                  
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3000
                  Unpaid obligations, brought forward, Oct 1
                  1
                  1
                  1
               
               
                  3010
                  New obligations, unexpired accounts
                  5
                  6
                  7
               
               
                  3020
                  Outlays (gross)
                  â5
                  â6
                  â7
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3050
                  Unpaid obligations, end of year
                  1
                  1
                  1
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  3100
                  Obligated balance, start of year
                  1
                  1
                  1
               
               
                  3200
                  Obligated balance, end of year
                  1
                  1
                  1
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  6
                  6
                  7
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  4
                  6
                  7
               
               
                  4011
                  Outlays from discretionary balances
                  1
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4020
                  Outlays, gross (total)
                  5
                  6
                  7
               
               
                  
                  Offsets against gross budget authority and outlays:
               
               
                  
                  Offsetting collections (collected) from:
               
               
                  4030
                  Federal sources
                  â1
                  â1
                  â1
               
               
                  4180
                  Budget authority, net (total)
                  5
                  5
                  6
               
               
                  4190
                  Outlays, net (total)
                  4
                  5
                  6
               
               
                  
                     
                  
               
            
         
      
      
         These funds are used by the Vice President to carry out responsibilities assigned to the Vice President by the President and
            by various statutes. These funds also provide for the care and operation of the Vice President's official residence.
         
      
      Object Classification (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â1454â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Direct obligations:
               
               
                  11.1
                  Personnel compensation: Full-time permanent
                  3
                  3
                  3
               
               
                  12.1
                  Civilian personnel benefits
                  1
                  1
                  1
               
               
                  21.0
                  Travel and transportation of persons
                  
                  1
                  1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.0
                  Direct obligations
                  4
                  5
                  5
               
               
                  99.0
                  Reimbursable obligations
                  
                  
                  1
               
               
                  99.5
                  Adjustment for rounding
                  1
                  1
                  1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.9
                  Total new obligations, unexpired accounts
                  5
                  6
                  7
               
               
                  
                     
                  
               
            
         
      
      Employment Summary
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â1454â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  1001
                  Direct civilian full-time equivalent employment
                  20
                  23
                  27
               
               
                  
                     
                  
               
            
         
      
         Council of Economic AdvisersFederal Funds
         SALARIES AND EXPENSESFor necessary expenses of the Council of Economic Advisers in carrying out its functions under the Employment Act of 1946
            (15 U.S.C. 1021 et seq.),  $4,732,000.
      (Executive Office of the President Appropriations Act, 2021.)
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â1900â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  Salaries and Expenses (Direct)
                  4
                  4
                  5
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, discretionary:
               
               
                  1100
                  Appropriation
                  4
                  4
                  5
               
               
                  1930
                  Total budgetary resources available
                  4
                  4
                  5
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3000
                  Unpaid obligations, brought forward, Oct 1
                  1
                  1
                  1
               
               
                  3010
                  New obligations, unexpired accounts
                  4
                  4
                  5
               
               
                  3020
                  Outlays (gross)
                  â4
                  â4
                  â5
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3050
                  Unpaid obligations, end of year
                  1
                  1
                  1
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  3100
                  Obligated balance, start of year
                  1
                  1
                  1
               
               
                  3200
                  Obligated balance, end of year
                  1
                  1
                  1
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  4
                  4
                  5
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  3
                  3
                  4
               
               
                  4011
                  Outlays from discretionary balances
                  1
                  1
                  1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4020
                  Outlays, gross (total)
                  4
                  4
                  5
               
               
                  4180
                  Budget authority, net (total)
                  4
                  4
                  5
               
               
                  4190
                  Outlays, net (total)
                  4
                  4
                  5
               
               
                  
                     
                  
               
            
         
      
      
         The Council of Economic Advisers analyzes the national economy and its various segments, advises the President on economic
            developments, recommends policies for economic growth and stability, appraises economic programs and policies of the Federal
            Government, and assists in preparation of the annual Economic Report of the President to the Congress.
         
      
      Object Classification (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â1900â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Direct obligations:
               
               
                  11.1
                  Personnel compensation: Full-time permanent
                  3
                  3
                  3
               
               
                  12.1
                  Civilian personnel benefits
                  1
                  1
                  1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.0
                  Direct obligations
                  4
                  4
                  4
               
               
                  99.5
                  Adjustment for rounding
                  
                  
                  1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.9
                  Total new obligations, unexpired accounts
                  4
                  4
                  5
               
               
                  
                     
                  
               
            
         
      
      Employment Summary
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â1900â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  1001
                  Direct civilian full-time equivalent employment
                  23
                  28
                  28
               
               
                  
                     
                  
               
            
         
      
         Council on Environmental Quality and Office of Environmental QualityFederal Funds
         COUNCIL ON ENVIRONMENTAL QUALITY AND OFFICE OF ENVIRONMENTAL QUALITYFor necessary expenses to continue functions assigned to the Council on Environmental Quality and Office of Environmental
            Quality pursuant to the National Environmental Policy Act of 1969, the Environmental Quality Improvement Act of 1970, and
            Reorganization Plan No. 1 of 1977, and not to exceed $750 for official reception and representation expenses,  $4,200,000: Provided, That notwithstanding section 202 of the National Environmental Policy Act of 1970, the Council shall consist of one member,
            appointed by the President, by and with the advice and consent of the Senate, serving as chairman and exercising all powers,
            functions, and duties of the Council.
      (Department of the Interior, Environment, and Related Agencies Appropriations Act, 2021.)
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â1453â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  Council on Environmental Quality and Office of Environmental Quality
                  3
                  4
                  4
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, discretionary:
               
               
                  1100
                  Appropriation
                  3
                  4
                  4
               
               
                  1930
                  Total budgetary resources available
                  3
                  4
                  4
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3000
                  Unpaid obligations, brought forward, Oct 1
                  
                  1
                  2
               
               
                  3010
                  New obligations, unexpired accounts
                  3
                  4
                  4
               
               
                  3020
                  Outlays (gross)
                  â2
                  â3
                  â4
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3050
                  Unpaid obligations, end of year
                  1
                  2
                  2
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  3100
                  Obligated balance, start of year
                  
                  1
                  2
               
               
                  3200
                  Obligated balance, end of year
                  1
                  2
                  2
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  3
                  4
                  4
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  2
                  3
                  3
               
               
                  4011
                  Outlays from discretionary balances
                  
                  
                  1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4020
                  Outlays, gross (total)
                  2
                  3
                  4
               
               
                  4180
                  Budget authority, net (total)
                  3
                  4
                  4
               
               
                  4190
                  Outlays, net (total)
                  2
                  3
                  4
               
               
                  
                     
                  
               
            
         
      
      
         This appropriation provides funds for the Council on Environmental Quality and the Office of Environmental Quality to serve
            as the focal point for environmental policy development within the Administration and conduct compliance oversight activities
            under the National Environmental Policy Act (NEPA).
         
      
      Object Classification (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â1453â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Direct obligations:
               
               
                  11.1
                  Personnel compensation: Full-time permanent
                  2
                  2
                  3
               
               
                  12.1
                  Civilian personnel benefits
                  1
                  1
                  1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.0
                  Direct obligations
                  3
                  3
                  4
               
               
                  99.5
                  Adjustment for rounding
                  
                  1
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.9
                  Total new obligations, unexpired accounts
                  3
                  4
                  4
               
               
                  
                     
                  
               
            
         
      
      Employment Summary
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â1453â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  1001
                  Direct civilian full-time equivalent employment
                  13
                  17
                  22
               
               
                  
                     
                  
               
            
         
      
         Management Fund, Office of Environmental QualityProgram and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â3963â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0801
                  Management Fund, Office of Environmental Quality (Reimbursable)
                  
                  1
                  1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0809
                  Reimbursable program activities, subtotal
                  
                  1
                  1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0900
                  Total new obligations, unexpired accounts (object class 25.2)
                  
                  1
                  1
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Unobligated balance:
               
               
                  1000
                  Unobligated balance brought forward, Oct 1
                  
                  1
                  1
               
               
                  
                  Budget authority:
               
               
                  
                  Spending authority from offsetting collections, discretionary:
               
               
                  1700
                  Collected
                  1
                  1
                  1
               
               
                  1930
                  Total budgetary resources available
                  1
                  2
                  2
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  1941
                  Unexpired unobligated balance, end of year
                  1
                  1
                  1
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3010
                  New obligations, unexpired accounts
                  
                  1
                  1
               
               
                  3020
                  Outlays (gross)
                  
                  â1
                  â1
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  1
                  1
                  1
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  
                  1
                  1
               
               
                  
                  Offsets against gross budget authority and outlays:
               
               
                  
                  Offsetting collections (collected) from:
               
               
                  4030
                  Federal sources
                  â1
                  â1
                  â1
               
               
                  4180
                  Budget authority, net (total)
                  
                  
                  
               
               
                  4190
                  Outlays, net (total)
                  â1
                  
                  
               
               
                  
                     
                  
               
            
         
      
      
         The Office of Environmental Quality Management Fund finances study contracts that are jointly sponsored by the Office of Environmental
            Quality and one or more other Federal agencies. The Management Fund also finances Federal interagency environmental projects
            (including task forces) in which the Office participates.
         
      
         National Security Council and Homeland Security CouncilFederal Funds
         SALARIES AND EXPENSESFor necessary expenses of the National Security Council and the Homeland Security Council, including services as authorized
            by 5 U.S.C. 3109,  $12,894,000 of which not to exceed  $10,000 shall be available for official reception and representation expenses.
      (Executive Office of the President Appropriations Act, 2021.)
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â2000â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  National Security Council
                  10
                  12
                  13
               
               
                  0801
                  Salaries and Expenses (Reimbursable)
                  
                  1
                  1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0900
                  Total new obligations, unexpired accounts
                  10
                  13
                  14
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Unobligated balance:
               
               
                  1000
                  Unobligated balance brought forward, Oct 1
                  
                  1
                  1
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, discretionary:
               
               
                  1100
                  Appropriation
                  12
                  12
                  13
               
               
                  
                  Spending authority from offsetting collections, discretionary:
               
               
                  1700
                  Collected
                  1
                  1
                  1
               
               
                  1900
                  Budget authority (total)
                  13
                  13
                  14
               
               
                  1930
                  Total budgetary resources available
                  13
                  14
                  15
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  1940
                  Unobligated balance expiring
                  â2
                  
                  
               
               
                  1941
                  Unexpired unobligated balance, end of year
                  1
                  1
                  1
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3000
                  Unpaid obligations, brought forward, Oct 1
                  3
                  3
                  3
               
               
                  3010
                  New obligations, unexpired accounts
                  10
                  13
                  14
               
               
                  3011
                  Obligations ("upward adjustments"), expired accounts
                  1
                  
                  
               
               
                  3020
                  Outlays (gross)
                  â10
                  â13
                  â14
               
               
                  3041
                  Recoveries of prior year unpaid obligations, expired
                  â1
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3050
                  Unpaid obligations, end of year
                  3
                  3
                  3
               
               
                  
                  Uncollected payments:
               
               
                  3060
                  Uncollected pymts, Fed sources, brought forward, Oct 1
                  â2
                  â1
                  â1
               
               
                  3071
                  Change in uncollected pymts, Fed sources, expired
                  1
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3090
                  Uncollected pymts, Fed sources, end of year
                  â1
                  â1
                  â1
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  3100
                  Obligated balance, start of year
                  1
                  2
                  2
               
               
                  3200
                  Obligated balance, end of year
                  2
                  2
                  2
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  13
                  13
                  14
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  9
                  12
                  13
               
               
                  4011
                  Outlays from discretionary balances
                  1
                  1
                  1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4020
                  Outlays, gross (total)
                  10
                  13
                  14
               
               
                  
                  Offsets against gross budget authority and outlays:
               
               
                  
                  Offsetting collections (collected) from:
               
               
                  4030
                  Federal sources
                  â2
                  â1
                  â1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4040
                  Offsets against gross budget authority  and outlays (total)
                  â2
                  â1
                  â1
               
               
                  
                  Additional offsets against gross budget authority only:
               
               
                  4052
                  Offsetting collections credited to expired accounts
                  1
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4060
                  Additional offsets against budget authority only (total)
                  1
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4070
                  Budget authority, net (discretionary)
                  12
                  12
                  13
               
               
                  4080
                  Outlays, net (discretionary)
                  8
                  12
                  13
               
               
                  4180
                  Budget authority, net (total)
                  12
                  12
                  13
               
               
                  4190
                  Outlays, net (total)
                  8
                  12
                  13
               
               
                  
                     
                  
               
            
         
      
      
         The National Security Council and Homeland Security Council advise the President on the integration of domestic, foreign,
            and military policies relating to national security.
         
      
      Object Classification (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â2000â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Direct obligations:
               
               
                  11.1
                  Personnel compensation: Full-time permanent
                  6
                  7
                  8
               
               
                  12.1
                  Civilian personnel benefits
                  2
                  2
                  2
               
               
                  21.0
                  Travel and transportation of persons
                  1
                  1
                  1
               
               
                  25.2
                  Other services from non-Federal sources
                  
                  1
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.0
                  Direct obligations
                  9
                  11
                  11
               
               
                  99.0
                  Reimbursable obligations
                  
                  1
                  1
               
               
                  99.5
                  Adjustment for rounding
                  1
                  1
                  2
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.9
                  Total new obligations, unexpired accounts
                  10
                  13
                  14
               
               
                  
                     
                  
               
            
         
      
      Employment Summary
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â2000â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  1001
                  Direct civilian full-time equivalent employment
                  48
                  69
                  72
               
               
                  
                     
                  
               
            
         
      
         Office of the  National Cyber DirectorFederal Funds
         Salaries and ExpensesFor necessary expenses of the Office of the National Cyber Director in carrying out the purposes of section 1752 of the National
               Defense Authorization Act for Fiscal Year 2021 (Public Law 116â283), $15,000,000, of which not to exceed $5,000 shall be available
               for official reception and representation expenses.
      
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â1800â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  Salaries and Expenses
                  
                  
                  15
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, discretionary:
               
               
                  1100
                  Appropriation
                  
                  
                  15
               
               
                  1930
                  Total budgetary resources available
                  
                  
                  15
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3010
                  New obligations, unexpired accounts
                  
                  
                  15
               
               
                  3020
                  Outlays (gross)
                  
                  
                  â15
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  
                  
                  15
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  
                  
                  15
               
               
                  4180
                  Budget authority, net (total)
                  
                  
                  15
               
               
                  4190
                  Outlays, net (total)
                  
                  
                  15
               
               
                  
                     
                  
               
            
         
      
      
          The National Cyber Director was created in the National Defense Authorization Act of 2021. The National Cyber Director will
            advise the President on cybersecurity and related emerging technology issues and will lead national level coordination of
            cybersecurity strategy and policy, including Executive Branch development of an integrated national cybersecurity strategy.
            
         
      
      Object Classification (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â1800â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Direct obligations:
               
               
                  11.1
                  Personnel compensation: Full-time permanent
                  
                  
                  3
               
               
                  12.1
                  Civilian personnel benefits
                  
                  
                  1
               
               
                  21.0
                  Travel and transportation of persons
                  
                  
                  1
               
               
                  23.1
                  Rental payments to GSA
                  
                  
                  3
               
               
                  25.1
                  Advisory and assistance services
                  
                  
                  1
               
               
                  25.3
                  Other goods and services from Federal sources
                  
                  
                  2
               
               
                  26.0
                  Supplies and materials
                  
                  
                  1
               
               
                  31.0
                  Equipment
                  
                  
                  3
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.9
                  Total new obligations, unexpired accounts
                  
                  
                  15
               
               
                  
                     
                  
               
            
         
      
      Employment Summary
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â1800â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  1001
                  Direct civilian full-time equivalent employment
                  
                  
                  25
               
               
                  
                     
                  
               
            
         
      
         Office of AdministrationFederal Funds
         Salaries and ExpensesFor necessary expenses of the Office of Administration, including services as authorized by 5 U.S.C. 3109 and 3 U.S.C. 107,
            and hire of passenger motor vehicles,  $110,768,000, of which not to exceed $12,800,000 shall remain available until expended for continued modernization of information resources
            within the Executive Office of the President.
      (Executive Office of the President Appropriations Act, 2021.)
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â0038â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  Salaries & Expenses
                  82
                  87
                  98
               
               
                  0013
                  Capital Investment Plan
                  13
                  13
                  13
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0100
                  Direct program activities, subtotal
                  95
                  100
                  111
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0799
                  Total direct obligations
                  95
                  100
                  111
               
               
                  0880
                  Salaries and Expenses (Reimbursable)
                  5
                  7
                  7
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0900
                  Total new obligations, unexpired accounts
                  100
                  107
                  118
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Unobligated balance:
               
               
                  1000
                  Unobligated balance brought forward, Oct 1
                  23
                  22
                  22
               
               
                  1021
                  Recoveries of prior year unpaid obligations
                  1
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  1050
                  Unobligated balance (total)
                  24
                  22
                  22
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, discretionary:
               
               
                  1100
                  Appropriation
                  94
                  100
                  111
               
               
                  
                  Spending authority from offsetting collections, discretionary:
               
               
                  1700
                  Collected
                  5
                  7
                  7
               
               
                  1900
                  Budget authority (total)
                  99
                  107
                  118
               
               
                  1930
                  Total budgetary resources available
                  123
                  129
                  140
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  1940
                  Unobligated balance expiring
                  â1
                  
                  
               
               
                  1941
                  Unexpired unobligated balance, end of year
                  22
                  22
                  22
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3000
                  Unpaid obligations, brought forward, Oct 1
                  28
                  22
                  23
               
               
                  3010
                  New obligations, unexpired accounts
                  100
                  107
                  118
               
               
                  3011
                  Obligations ("upward adjustments"), expired accounts
                  2
                  
                  
               
               
                  3020
                  Outlays (gross)
                  â102
                  â106
                  â115
               
               
                  3040
                  Recoveries of prior year unpaid obligations, unexpired
                  â1
                  
                  
               
               
                  3041
                  Recoveries of prior year unpaid obligations, expired
                  â5
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3050
                  Unpaid obligations, end of year
                  22
                  23
                  26
               
               
                  
                  Uncollected payments:
               
               
                  3060
                  Uncollected pymts, Fed sources, brought forward, Oct 1
                  â15
                  â2
                  â2
               
               
                  3071
                  Change in uncollected pymts, Fed sources, expired
                  13
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3090
                  Uncollected pymts, Fed sources, end of year
                  â2
                  â2
                  â2
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  3100
                  Obligated balance, start of year
                  13
                  20
                  21
               
               
                  3200
                  Obligated balance, end of year
                  20
                  21
                  24
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  99
                  107
                  118
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  76
                  81
                  89
               
               
                  4011
                  Outlays from discretionary balances
                  26
                  25
                  26
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4020
                  Outlays, gross (total)
                  102
                  106
                  115
               
               
                  
                  Offsets against gross budget authority and outlays:
               
               
                  
                  Offsetting collections (collected) from:
               
               
                  4030
                  Federal sources
                  â16
                  â7
                  â7
               
               
                  
                  Additional offsets against gross budget authority only:
               
               
                  4052
                  Offsetting collections credited to expired accounts
                  11
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4060
                  Additional offsets against budget authority only (total)
                  11
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4070
                  Budget authority, net (discretionary)
                  94
                  100
                  111
               
               
                  4080
                  Outlays, net (discretionary)
                  86
                  99
                  108
               
               
                  4180
                  Budget authority, net (total)
                  94
                  100
                  111
               
               
                  4190
                  Outlays, net (total)
                  86
                  99
                  108
               
               
                  
                     
                  
               
            
         
      
      
         The Office of Administration's mission is to provide a full array of customer-based administrative services to all entities
            of the Executive Office of the President. These services, defined by Executive Order 12028 of 1977, include financial, personnel,
            library, information management systems, security and emergency preparedness, and general office administrative services.
         
      
      Object Classification (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â0038â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Direct obligations:
               
               
                  11.1
                  Personnel compensation: Full-time permanent
                  28
                  29
                  31
               
               
                  12.1
                  Civilian personnel benefits
                  10
                  11
                  12
               
               
                  23.1
                  Rental payments to GSA
                  19
                  19
                  20
               
               
                  23.3
                  Communications, utilities, and miscellaneous charges
                  
                  1
                  
               
               
                  25.2
                  Other services from non-Federal sources
                  31
                  29
                  40
               
               
                  26.0
                  Supplies and materials
                  3
                  3
                  2
               
               
                  31.0
                  Equipment
                  4
                  7
                  4
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.0
                  Direct obligations
                  95
                  99
                  109
               
               
                  99.0
                  Reimbursable obligations
                  5
                  7
                  7
               
               
                  99.5
                  Adjustment for rounding
                  
                  1
                  2
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.9
                  Total new obligations, unexpired accounts
                  100
                  107
                  118
               
               
                  
                     
                  
               
            
         
      
      Employment Summary
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â0038â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  1001
                  Direct civilian full-time equivalent employment
                  233
                  245
                  245
               
               
                  
                     
                  
               
            
         
      
         Presidential transition administrative support
         
      (Executive Office of the President Appropriations Act, 2021.)
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â0108â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  Administrative support
                  
                  8
                  
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, discretionary:
               
               
                  1100
                  Appropriation
                  
                  8
                  
               
               
                  1930
                  Total budgetary resources available
                  
                  8
                  
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3010
                  New obligations, unexpired accounts
                  
                  8
                  
               
               
                  3020
                  Outlays (gross)
                  
                  â8
                  
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  
                  8
                  
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  
                  8
                  
               
               
                  4180
                  Budget authority, net (total)
                  
                  8
                  
               
               
                  4190
                  Outlays, net (total)
                  
                  8
                  
               
               
                  
                     
                  
               
            
         
      
      Object Classification (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â0108â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Direct obligations:
               
               
                  25.2
                  Other services from non-Federal sources
                  
                  5
                  
               
               
                  31.0
                  Equipment
                  
                  3
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.0
                  Direct obligations
                  
                  8
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.9
                  Total new obligations, unexpired accounts
                  
                  8
                  
               
               
                  
                     
                  
               
            
         
      
         Office of Management and BudgetFederal Funds
         Salaries and ExpensesFor necessary expenses of the Office of Management and Budget, including hire of passenger motor vehicles and services as
            authorized by 5 U.S.C. 3109, to carry out the provisions of chapter 35 of title 44, United States Code, and to prepare and
            submit the budget of the United States Government, in accordance with section 1105(a) of title 31, United States Code,  $121,854,000, of which not to exceed $3,000 shall be available for official representation expenses .
      (Executive Office of the President Appropriations Act, 2021.)
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â0300â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  National Security Programs
                  12
                  12
                  13
               
               
                  0002
                  Transportation, Homeland Security, Justice, and Services Programs
                  6
                  7
                  7
               
               
                  0003
                  Housing, Treasury, and Commerce Programs
                  5
                  5
                  6
               
               
                  0005
                  Climate, Energy, Environment, and Science Programs
                  10
                  11
                  12
               
               
                  0006
                  Health Programs
                  8
                  9
                  10
               
               
                  0007
                  Education, Income Maintenance, and Labor Programs
                  6
                  6
                  7
               
               
                  0008
                  Office of Federal Financial Management
                  4
                  4
                  5
               
               
                  0009
                  Information and Regulatory Affairs
                  11
                  13
                  15
               
               
                  0010
                  Office of Federal Procurement Policy
                  4
                  4
                  4
               
               
                  0011
                  OMB-wide Offices
                  35
                  36
                  43
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0100
                  Direct program activities, subtotal
                  101
                  107
                  122
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0799
                  Total direct obligations
                  101
                  107
                  122
               
               
                  0801
                  Reimbursable Program Activities
                  1
                  1
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0900
                  Total new obligations, unexpired accounts
                  102
                  108
                  122
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, discretionary:
               
               
                  1100
                  Appropriation
                  102
                  107
                  122
               
               
                  
                  Spending authority from offsetting collections, discretionary:
               
               
                  1700
                  Collected
                  
                  1
                  
               
               
                  1900
                  Budget authority (total)
                  102
                  108
                  122
               
               
                  1930
                  Total budgetary resources available
                  102
                  108
                  122
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3000
                  Unpaid obligations, brought forward, Oct 1
                  18
                  11
                  11
               
               
                  3010
                  New obligations, unexpired accounts
                  102
                  108
                  122
               
               
                  3011
                  Obligations ("upward adjustments"), expired accounts
                  5
                  
                  
               
               
                  3020
                  Outlays (gross)
                  â107
                  â108
                  â120
               
               
                  3041
                  Recoveries of prior year unpaid obligations, expired
                  â7
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3050
                  Unpaid obligations, end of year
                  11
                  11
                  13
               
               
                  
                  Uncollected payments:
               
               
                  3060
                  Uncollected pymts, Fed sources, brought forward, Oct 1
                  â2
                  â1
                  â1
               
               
                  3071
                  Change in uncollected pymts, Fed sources, expired
                  1
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3090
                  Uncollected pymts, Fed sources, end of year
                  â1
                  â1
                  â1
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  3100
                  Obligated balance, start of year
                  16
                  10
                  10
               
               
                  3200
                  Obligated balance, end of year
                  10
                  10
                  12
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  102
                  108
                  122
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  93
                  99
                  111
               
               
                  4011
                  Outlays from discretionary balances
                  14
                  9
                  9
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4020
                  Outlays, gross (total)
                  107
                  108
                  120
               
               
                  
                  Offsets against gross budget authority and outlays:
               
               
                  
                  Offsetting collections (collected) from:
               
               
                  4030
                  Federal sources
                  â1
                  â1
                  
               
               
                  
                  Additional offsets against gross budget authority only:
               
               
                  4052
                  Offsetting collections credited to expired accounts
                  1
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4060
                  Additional offsets against budget authority only (total)
                  1
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4070
                  Budget authority, net (discretionary)
                  102
                  107
                  122
               
               
                  4080
                  Outlays, net (discretionary)
                  106
                  107
                  120
               
               
                  4180
                  Budget authority, net (total)
                  102
                  107
                  122
               
               
                  4190
                  Outlays, net (total)
                  106
                  107
                  120
               
               
                  
                     
                  
               
            
         
      
      
         The Office of Management and Budget (OMB) assists the President in the discharge of budgetary, management, and other executive
            responsibilities.
         
         National Security Programs; Transportation, Homeland Security, Justice, and Services Programs; Housing, Treasury, and Commerce Programs; Climate, Energy, Environment, and Science Programs; Health Programs; and Education, Income Maintenance, and Labor Programs.âThese offices examine Federal agency programs, budget requests, and management activities, analyze legislation, apportion
            appropriations, study proposed changes in agency functions, and conduct special studies aimed at establishing goals and objectives
            that would result in long- and short-range improvements in the agencies' financial, administrative, and operational management.
         
         Financial Management.âThe OMB Office of Federal Financial Management develops and provides direction on the implementation of financial management
            policies and systems. This office also supports the effective and transparent use of Federal financial resources by improving
            the quality, utility, and transparency of financial information, and protecting against waste, fraud and abuse in the Federal
            government.
         
         Information and Regulatory Affairs.âThe OMB Office of Information and Regulatory Affairs reviews and coordinates agency proposals to implement or revise Federal
            regulations and information collection requirements. In addition, it analyses, develops, coordinates, and maintains information
            resources management and statistical policies and practices.
         
         Procurement Policy.âThe OMB Office of Federal Procurement Policy provides overall direction of Government-wide procurement policies, regulations,
            and procedures for executive agencies.
         
         OMB-wide Offices.âThese offices provide executive direction and coordination for all OMB activities. This includes the Director's Office;
            the Deputy Director, the Deputy Director for Management and the Executive Associate Director; Communications; General Counsel;
            Legislative Affairs; Economic Policy; Management and Operations Division; the Legislative Reference Division; the Budget Review
            Division; and the Performance and Personnel Management. In addition, these offices provide overall leadership for OMB's activities;
            develop instructions and procedures on a wide range of management, legislative, legal, economic, budgetary, administrative,
            and IT-related issues; coordinate OMB review of agency activities; and prepare the President's Budget documents.
         
      
      Object Classification (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â0300â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Direct obligations:
               
               
                  11.1
                  Personnel compensation: Full-time permanent
                  67
                  68
                  75
               
               
                  12.1
                  Civilian personnel benefits
                  22
                  22
                  27
               
               
                  23.1
                  Rental payments to GSA
                  7
                  7
                  7
               
               
                  25.2
                  Other services from non-Federal sources
                  6
                  8
                  11
               
               
                  26.0
                  Supplies and materials
                  
                  1
                  1
               
               
                  31.0
                  Equipment
                  
                  1
                  1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.0
                  Direct obligations
                  102
                  107
                  122
               
               
                  99.0
                  Reimbursable obligations
                  
                  1
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.9
                  Total new obligations, unexpired accounts
                  102
                  108
                  122
               
               
                  
                     
                  
               
            
         
      
      Employment Summary
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â0300â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  1001
                  Direct civilian full-time equivalent employment
                  482
                  477
                  516
               
               
                  2001
                  Reimbursable civilian full-time equivalent employment
                  
                  3
                  
               
               
                  
                     
                  
               
            
         
      
         Office of National Drug Control PolicyFederal Funds
         Salaries and ExpensesFor necessary expenses of the Office of National Drug Control Policy; for research activities pursuant to the Office of National
            Drug Control Policy Reauthorization Act of 1998, as amended; not to exceed $10,000 for official reception and representation
            expenses; and for participation in joint projects or in the provision of services on matters of mutual interest with nonprofit,
            research, or public organizations or agencies, with or without reimbursement,  $21,300,000: Provided, That the Office is authorized to accept, hold, administer, and utilize gifts, both real and personal, public and private,
            without fiscal year limitation, for the purpose of aiding or facilitating the work of the Office.
      (Executive Office of the President Appropriations Act, 2021.)
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â1457â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  Operations
                  19
                  18
                  21
               
               
                  0801
                  Reimbursable program activity
                  2
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0900
                  Total new obligations, unexpired accounts
                  21
                  18
                  21
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Unobligated balance:
               
               
                  1012
                  Unobligated balance transfers between expired and unexpired accounts
                  1
                  
                  
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, discretionary:
               
               
                  1100
                  Appropriation
                  18
                  18
                  21
               
               
                  
                  Spending authority from offsetting collections, discretionary:
               
               
                  1700
                  Collected
                  2
                  
                  
               
               
                  1900
                  Budget authority (total)
                  20
                  18
                  21
               
               
                  1930
                  Total budgetary resources available
                  21
                  18
                  21
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3000
                  Unpaid obligations, brought forward, Oct 1
                  11
                  10
                  4
               
               
                  3010
                  New obligations, unexpired accounts
                  21
                  18
                  21
               
               
                  3011
                  Obligations ("upward adjustments"), expired accounts
                  1
                  
                  
               
               
                  3020
                  Outlays (gross)
                  â22
                  â24
                  â21
               
               
                  3041
                  Recoveries of prior year unpaid obligations, expired
                  â1
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3050
                  Unpaid obligations, end of year
                  10
                  4
                  4
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  3100
                  Obligated balance, start of year
                  11
                  10
                  4
               
               
                  3200
                  Obligated balance, end of year
                  10
                  4
                  4
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  20
                  18
                  21
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  16
                  14
                  17
               
               
                  4011
                  Outlays from discretionary balances
                  6
                  10
                  4
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4020
                  Outlays, gross (total)
                  22
                  24
                  21
               
               
                  
                  Offsets against gross budget authority and outlays:
               
               
                  
                  Offsetting collections (collected) from:
               
               
                  4030
                  Federal sources
                  â2
                  
                  
               
               
                  4180
                  Budget authority, net (total)
                  18
                  18
                  21
               
               
                  4190
                  Outlays, net (total)
                  20
                  24
                  21
               
               
                  
                     
                  
               
            
         
      
      
         The Office of National Drug Control Policy (ONDCP), pursuant to the Office of National Drug Control Policy Reauthorization
            Act of 1998, as amended, is charged with developing policies, objectives, and priorities for the National Drug Control Program.
            This account provides funding for personnel compensation, travel, rent, and other basic operations of the Office.
         
         
      
      Object Classification (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â1457â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Direct obligations:
               
               
                  11.1
                  Personnel compensation: Full-time permanent
                  10
                  10
                  12
               
               
                  12.1
                  Civilian personnel benefits
                  3
                  3
                  4
               
               
                  23.1
                  Rental payments to GSA
                  3
                  3
                  3
               
               
                  25.2
                  Other services from non-Federal sources
                  3
                  2
                  2
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.0
                  Direct obligations
                  19
                  18
                  21
               
               
                  99.0
                  Reimbursable obligations
                  2
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.9
                  Total new obligations, unexpired accounts
                  21
                  18
                  21
               
               
                  
                     
                  
               
            
         
      
      Employment Summary
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â1457â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  1001
                  Direct civilian full-time equivalent employment
                  63
                  65
                  72
               
               
                  
                     
                  
               
            
         
      
         Office of Science and Technology PolicyFederal Funds
         Office of science and technology policyFor necessary expenses of the Office of Science and Technology Policy, in carrying out the purposes of the National Science
            and Technology Policy, Organization, and Priorities Act of 1976 (42 U.S.C. 6601 et seq.), hire of passenger motor vehicles,
            and services as authorized by section 3109 of title 5, United States Code, not to exceed $2,250 for official reception and
            representation expenses, and rental of conference rooms in the District of Columbia,  $6,652,000.
      (Science Appropriations Act, 2021.)
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â2600â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  Office of Science and Technology Policy
                  5
                  6
                  7
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Unobligated balance:
               
               
                  1000
                  Unobligated balance brought forward, Oct 1
                  
                  1
                  1
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, discretionary:
               
               
                  1100
                  Appropriation
                  6
                  6
                  7
               
               
                  1930
                  Total budgetary resources available
                  6
                  7
                  8
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  1941
                  Unexpired unobligated balance, end of year
                  1
                  1
                  1
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3000
                  Unpaid obligations, brought forward, Oct 1
                  1
                  1
                  1
               
               
                  3010
                  New obligations, unexpired accounts
                  5
                  6
                  7
               
               
                  3020
                  Outlays (gross)
                  â5
                  â6
                  â7
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3050
                  Unpaid obligations, end of year
                  1
                  1
                  1
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  3100
                  Obligated balance, start of year
                  1
                  1
                  1
               
               
                  3200
                  Obligated balance, end of year
                  1
                  1
                  1
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  6
                  6
                  7
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  4
                  5
                  6
               
               
                  4011
                  Outlays from discretionary balances
                  1
                  1
                  1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4020
                  Outlays, gross (total)
                  5
                  6
                  7
               
               
                  4180
                  Budget authority, net (total)
                  6
                  6
                  7
               
               
                  4190
                  Outlays, net (total)
                  5
                  6
                  7
               
               
                  
                     
                  
               
            
         
      
      
         The Office of Science and Technology Policy (OSTP) provides advice to the President concerning policies in science and technology
            and on the use of science and technology in addressing important national problems. The OSTP operations include support to
            other Executive Office of the President organizations on issues with science and technology considerations; with the Office
            of Management and Budget, review and analysis of and recommendations on research and development budgets for all Federal agencies;
            coordination of research and development programs of the Federal Government; coordination of the implementation of a number
            of important international science and technology agreements; and other activities necessary to carry out the duties, functions,
            and activities described in Public Law 94â282, the National Science and Technology Policy, Organization, and Priorities Act
            of 1976. OSTP also provides support for the National Science and Technology Council.
         
      
      Object Classification (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â2600â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Direct obligations:
               
               
                  11.1
                  Personnel compensation: Full-time permanent
                  3
                  4
                  4
               
               
                  12.1
                  Civilian personnel benefits
                  1
                  1
                  1
               
               
                  25.2
                  Other services from non-Federal sources
                  
                  1
                  1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.0
                  Direct obligations
                  4
                  6
                  6
               
               
                  99.5
                  Adjustment for rounding
                  1
                  
                  1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.9
                  Total new obligations, unexpired accounts
                  5
                  6
                  7
               
               
                  
                     
                  
               
            
         
      
      Employment Summary
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â2600â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  1001
                  Direct civilian full-time equivalent employment
                  24
                  33
                  37
               
               
                  
                     
                  
               
            
         
      
         National Space CouncilFederal Funds
         National space councilFor necessary expenses of the National Space Council, in carrying out the purposes of title V of Public Law 100â685 and Executive
            Order No. 13803, hire of passenger motor vehicles, and services as authorized by section 3109 of title 5, United States Code,
            not to exceed $2,250 for official reception and representation expenses, $1,965,000: Provided, That notwithstanding any other provision of law, the National Space Council may accept personnel support from Federal agencies,
            departments, and offices, and such Federal agencies, departments, and offices may detail staff without reimbursement to the
            National Space Council for purposes provided herein.
      (Science Appropriations Act, 2021.)
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â0048â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  National Space Council
                  1
                  2
                  2
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0900
                  Total new obligations, unexpired accounts
                  1
                  2
                  2
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, discretionary:
               
               
                  1100
                  Appropriation
                  2
                  2
                  2
               
               
                  1930
                  Total budgetary resources available
                  2
                  2
                  2
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  1940
                  Unobligated balance expiring
                  â1
                  
                  
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3010
                  New obligations, unexpired accounts
                  1
                  2
                  2
               
               
                  3020
                  Outlays (gross)
                  â1
                  â2
                  â2
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  2
                  2
                  2
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  1
                  2
                  2
               
               
                  4180
                  Budget authority, net (total)
                  2
                  2
                  2
               
               
                  4190
                  Outlays, net (total)
                  1
                  2
                  2
               
               
                  
                     
                  
               
            
         
      
      
         The National Space Council provides advice and assistance to the President on national space policy and strategy. The President
            has directed it to review United States Government space policy, including long-range goals, and develop a strategy for national
            space activities; develop recommendations for the President on space policy and space-related issues; monitor and coordinate
            implementation of the objectives of the President's national space policy by executive departments and agencies; and foster
            close coordination, cooperation, and technology and information exchange among the civil, national security, and commercial
            space sectors, and facilitate resolution of differences concerning major space and space-related policy issues.
         
      
      Object Classification (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â0048â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  11.1
                  Direct obligations: Personnel compensation: Full-time permanent
                  1
                  1
                  1
               
               
                  99.5
                  Adjustment for rounding
                  
                  1
                  1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.9
                  Total new obligations, unexpired accounts
                  1
                  2
                  2
               
               
                  
                     
                  
               
            
         
      
      Employment Summary
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â0048â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  1001
                  Direct civilian full-time equivalent employment
                  5
                  7
                  7
               
               
                  
                     
                  
               
            
         
      
         Office of the United States Trade RepresentativeFederal Funds
         SALARIES AND EXPENSESFor necessary expenses of the Office of the United States Trade Representative, including the hire of passenger motor vehicles
            and the employment of experts and consultants as authorized by section 3109 of title 5, United States Code,  $58,000,000, of which $1,000,000 shall remain available until expended: Provided, That of the total amount made available under this heading, not to exceed $124,000 shall be available for official reception
            and representation expenses. 
      (Commerce, Justice, Science, and Related Agencies Appropriations Act, 2021.)
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â0400â0â1â999
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  Office of the United States Trade Representative
                  59
                  58
                  58
               
               
                  0801
                  Office of the United States Trade Representative (Reimbursable)
                  
                  1
                  1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0900
                  Total new obligations, unexpired accounts
                  59
                  59
                  59
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Unobligated balance:
               
               
                  1000
                  Unobligated balance brought forward, Oct 1
                  1
                  46
                  43
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, discretionary:
               
               
                  1100
                  Appropriation
                  104
                  55
                  58
               
               
                  
                  Spending authority from offsetting collections, discretionary:
               
               
                  1700
                  Collected
                  
                  1
                  1
               
               
                  1900
                  Budget authority (total)
                  104
                  56
                  59
               
               
                  1930
                  Total budgetary resources available
                  105
                  102
                  102
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  1941
                  Unexpired unobligated balance, end of year
                  46
                  43
                  43
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3000
                  Unpaid obligations, brought forward, Oct 1
                  11
                  11
                  7
               
               
                  3010
                  New obligations, unexpired accounts
                  59
                  59
                  59
               
               
                  3011
                  Obligations ("upward adjustments"), expired accounts
                  4
                  
                  
               
               
                  3020
                  Outlays (gross)
                  â58
                  â63
                  â64
               
               
                  3041
                  Recoveries of prior year unpaid obligations, expired
                  â5
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3050
                  Unpaid obligations, end of year
                  11
                  7
                  2
               
               
                  
                  Uncollected payments:
               
               
                  3060
                  Uncollected pymts, Fed sources, brought forward, Oct 1
                  â1
                  
                  
               
               
                  3071
                  Change in uncollected pymts, Fed sources, expired
                  1
                  
                  
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  3100
                  Obligated balance, start of year
                  10
                  11
                  7
               
               
                  3200
                  Obligated balance, end of year
                  11
                  7
                  2
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  104
                  56
                  59
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  52
                  51
                  54
               
               
                  4011
                  Outlays from discretionary balances
                  6
                  12
                  10
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4020
                  Outlays, gross (total)
                  58
                  63
                  64
               
               
                  
                  Offsets against gross budget authority and outlays:
               
               
                  
                  Offsetting collections (collected) from:
               
               
                  4030
                  Federal sources
                  
                  â1
                  â1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4040
                  Offsets against gross budget authority  and outlays (total)
                  
                  â1
                  â1
               
               
                  4180
                  Budget authority, net (total)
                  104
                  55
                  58
               
               
                  4190
                  Outlays, net (total)
                  58
                  62
                  63
               
               
                  
                     
                  
               
            
         
      
      
         The Office of the United States Trade Representative (USTR) is responsible for developing and coordinating America's trade
            policy, leading trade negotiations with other nations, and enforcing compliance with our trade agreements and U.S. trade laws.
            USTR also coordinates with other Federal agencies in developing trade policy and advising the President on trade matters.
            
         
         USTR provides trade policy leadership and negotiating expertise in its major areas of responsibility, including industrial,
            textile, agricultural, and services trade policy; bilateral, regional, and multilateral trade and investment issues; trade-related
            intellectual property protection, labor and environmental issues; all matters within the World Trade Organization; and direct
            investment matters dealt with by international institutions such as the Organization for Economic Cooperation and Development
            and the United Nations Conference on Trade Development. USTR is organized to accomodate sectoral, regional, and functional
            policy perspectives, which are integrated into the decision-making process and coordinated externally with the Congress, other
            government agencies, the private sector, and foreign entities. 
         
      
      Object Classification (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â0400â0â1â999
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Direct obligations:
               
               
                  11.1
                  Personnel compensation: Full-time permanent
                  33
                  35
                  36
               
               
                  12.1
                  Civilian personnel benefits
                  12
                  13
                  13
               
               
                  21.0
                  Travel and transportation of persons
                  4
                  2
                  2
               
               
                  23.3
                  Communications, utilities, and miscellaneous charges
                  
                  1
                  1
               
               
                  25.2
                  Other services from non-Federal sources
                  8
                  5
                  5
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.0
                  Direct obligations
                  57
                  56
                  57
               
               
                  99.0
                  Reimbursable obligations
                  
                  1
                  1
               
               
                  99.5
                  Adjustment for rounding
                  2
                  2
                  1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.9
                  Total new obligations, unexpired accounts
                  59
                  59
                  59
               
               
                  
                     
                  
               
            
         
      
      Employment Summary
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â0400â0â1â999
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  1001
                  Direct civilian full-time equivalent employment
                  224
                  238
                  244
               
               
                  
                     
                  
               
            
         
      
         General Fund Payment to the Trade Enforcement Trust FundProgram and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â1750â0â1â376
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  Payment to Trade Enforcement Trust Fund
                  55
                  15
                  15
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0900
                  Total new obligations, unexpired accounts (object class 94.0)
                  55
                  15
                  15
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, mandatory:
               
               
                  1200
                  Appropriation
                  55
                  15
                  15
               
               
                  1930
                  Total budgetary resources available
                  55
                  15
                  15
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3010
                  New obligations, unexpired accounts
                  55
                  15
                  15
               
               
                  3020
                  Outlays (gross)
                  â55
                  â15
                  â15
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Mandatory:
               
               
                  4090
                  Budget authority, gross
                  55
                  15
                  15
               
               
                  
                  Outlays, gross:
               
               
                  4100
                  Outlays from new mandatory authority
                  55
                  15
                  15
               
               
                  4180
                  Budget authority, net (total)
                  55
                  15
                  15
               
               
                  4190
                  Outlays, net (total)
                  55
                  15
                  15
               
               
                  
                     
                  
               
            
         
      
      
         The Trade Facilitation and Trade Enforcement Act of 2015 provides $15 million in mandatory funding annually from the general
            fund to finance the Trade Enforcement Trust Fund, which has an overall maximum ceiling of $30 million.
         
      
      Trust Funds
         TRADE ENFORCEMENT TRUST FUND
         (INCLUDING TRANSFER OF FUNDS)For activities of the United States Trade Representative authorized by section 611 of the Trade Facilitation and Trade Enforcement
            Act of 2015 (19 U.S.C. 4405), including transfers, $15,000,000, to be derived from the Trade Enforcement Trust Fund: Provided, That any transfer pursuant to subsection (d)(1) of such section shall be treated as a reprogramming under section 505 of
            this Act. 
      (Commerce, Justice, Science, and Related Agencies Appropriations Act, 2021.)
      Special and Trust Fund Receipts (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â8581â0â7â376
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  0100
                  Balance, start of year
                  15
                  15
                  10
               
               
                  
                  Receipts:
               
               
                  
                  Current law:
               
               
                  1140
                  General Fund Payment, Trade Enforcement Trust Fund
                  55
                  10
                  15
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  2000
                  Total: Balances and receipts
                  70
                  25
                  25
               
               
                  
                  Appropriations:
               
               
                  
                  Current law:
               
               
                  2101
                  Trade Enforcement Trust Fund
                  â55
                  â15
                  â15
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  5099
                  Balance, end of year
                  15
                  10
                  10
               
               
                  
                     
                  
               
            
         
      
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â8581â0â7â376
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  Trade Enforcement
                  17
                  15
                  15
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Unobligated balance:
               
               
                  1000
                  Unobligated balance brought forward, Oct 1
                  
                  37
                  37
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, discretionary:
               
               
                  1101
                  Appropriation (special or trust)
                  55
                  15
                  15
               
               
                  1930
                  Total budgetary resources available
                  55
                  52
                  52
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  1940
                  Unobligated balance expiring
                  â1
                  
                  
               
               
                  1941
                  Unexpired unobligated balance, end of year
                  37
                  37
                  37
               
               
                  
                  Special and non-revolving trust funds:
               
               
                  1951
                  Unobligated balance expiring
                  1
                  
                  
               
               
                  1952
                  Expired unobligated balance, start of year
                  7
                  8
                  8
               
               
                  1953
                  Expired unobligated balance, end of year
                  7
                  8
                  8
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3000
                  Unpaid obligations, brought forward, Oct 1
                  8
                  8
                  1
               
               
                  3010
                  New obligations, unexpired accounts
                  17
                  15
                  15
               
               
                  3020
                  Outlays (gross)
                  â17
                  â22
                  â16
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3050
                  Unpaid obligations, end of year
                  8
                  1
                  
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  3100
                  Obligated balance, start of year
                  8
                  8
                  1
               
               
                  3200
                  Obligated balance, end of year
                  8
                  1
                  
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  55
                  15
                  15
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  12
                  14
                  14
               
               
                  4011
                  Outlays from discretionary balances
                  5
                  8
                  2
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4020
                  Outlays, gross (total)
                  17
                  22
                  16
               
               
                  4180
                  Budget authority, net (total)
                  55
                  15
                  15
               
               
                  4190
                  Outlays, net (total)
                  17
                  22
                  16
               
               
                  
                     
                  
               
            
         
      
      
         The Trade Enforcement Trust Fund was established to receive transfers from the general fund that may be expended, only as
            provided by appropriations Acts. The Budget requests that $15 million be derived from this Fund in FY 2022. 
         
      
      Object Classification (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â8581â0â7â376
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Direct obligations:
               
               
                  11.1
                  Personnel compensation: Full-time permanent
                  5
                  4
                  5
               
               
                  12.1
                  Civilian personnel benefits
                  2
                  2
                  2
               
               
                  21.0
                  Travel and transportation of persons
                  
                  1
                  1
               
               
                  23.1
                  Rental payments to GSA
                  1
                  
                  1
               
               
                  25.2
                  Other services from non-Federal sources
                  8
                  6
                  6
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.0
                  Direct obligations
                  16
                  13
                  15
               
               
                  99.5
                  Adjustment for rounding
                  1
                  2
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.9
                  Total new obligations, unexpired accounts
                  17
                  15
                  15
               
               
                  
                     
                  
               
            
         
      
      Employment Summary
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â8581â0â7â376
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  1001
                  Direct civilian full-time equivalent employment
                  36
                  36
                  36
               
               
                  
                     
                  
               
            
         
      
         Unanticipated NeedsFederal Funds
         Unanticipated NeedsFor expenses necessary to enable the President to meet unanticipated needs, in furtherance of the national interest, security,
            or defense which may arise at home or abroad during the current fiscal year, as authorized by 3 U.S.C. 108, $1,000,000, to
            remain available until September 30,  2023.
      (Executive Office of the President Appropriations Act, 2021.)
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â0037â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Unobligated balance:
               
               
                  1000
                  Unobligated balance brought forward, Oct 1
                  1
                  1
                  1
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, discretionary:
               
               
                  1100
                  Appropriation
                  1
                  1
                  1
               
               
                  1930
                  Total budgetary resources available
                  2
                  2
                  2
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  1940
                  Unobligated balance expiring
                  â1
                  â1
                  â1
               
               
                  1941
                  Unexpired unobligated balance, end of year
                  1
                  1
                  1
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  1
                  1
                  1
               
               
                  4180
                  Budget authority, net (total)
                  1
                  1
                  1
               
               
                  4190
                  Outlays, net (total)
                  
                  
                  
               
               
                  
                     
                  
               
            
         
      
      
         This account represents amounts appropriated to the President to meet unanticipated needs in furtherance of national interest,
            security, or defense.
         
      
         Intellectual Property Enforcement CoordinatorFor necessary expenses of the Office of the Intellectual Property Enforcement Coordinator, as authorized by title III of the
            Prioritizing Resources and Organization for Intellectual Property Act of 2008 (Public Law 110â403), including services authorized
            by 5 U.S.C. 3109,  $1,838,000.
      (Executive Office of the President Appropriations Act, 2021.)
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â1751â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  Intellectual Property Enforcement Coordinator
                  1
                  2
                  2
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0900
                  Total new obligations, unexpired accounts
                  1
                  2
                  2
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, discretionary:
               
               
                  1100
                  Appropriation
                  1
                  2
                  2
               
               
                  1930
                  Total budgetary resources available
                  1
                  2
                  2
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3010
                  New obligations, unexpired accounts
                  1
                  2
                  2
               
               
                  3020
                  Outlays (gross)
                  â1
                  â2
                  â2
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  1
                  2
                  2
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  1
                  2
                  2
               
               
                  4180
                  Budget authority, net (total)
                  1
                  2
                  2
               
               
                  4190
                  Outlays, net (total)
                  1
                  2
                  2
               
               
                  
                     
                  
               
            
         
      
      
         The Office of the U.S. Intellectual Property Enforcement Coordinator is focused on promoting and protecting our great competitive
            advantage: the Nation's innovative economy. The Office coordinates and develops the United States' overall intellectual property
            policy and strategy, to promote innovation and creativity, and to ensure effective intellectual property protection and enforcement
            domestically and abroad.
         
      
      Object Classification (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â1751â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  11.1
                  Direct obligations: Personnel compensation: Full-time permanent
                  1
                  1
                  1
               
               
                  99.5
                  Adjustment for rounding
                  
                  1
                  1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.9
                  Total new obligations, unexpired accounts
                  1
                  2
                  2
               
               
                  
                     
                  
               
            
         
      
      Employment Summary
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â1751â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  1001
                  Direct civilian full-time equivalent employment
                  1
                  7
                  7
               
               
                  
                     
                  
               
            
         
      
         Information Technology Oversight and Reform
         (INCLUDING TRANSFER OF FUNDS)For necessary expenses for the furtherance of integrated, efficient, secure, and effective uses of information technology
            in the Federal Government,  $10,442,000, to remain available until expended: Provided, That the Director of the Office of Management and Budget may transfer these funds to one or more other agencies to carry
            out projects to meet these purposes.
      (Executive Office of the President Appropriations Act, 2021.)
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â0036â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  Oversight, Cybersecurity and Program Management
                  6
                  5
                  10
               
               
                  0002
                  U.S. Digital Service
                  7
                  8
                  
               
               
                  0003
                  U.S. Digital Service â ARP
                  
                  10
                  54
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0799
                  Total direct obligations
                  13
                  23
                  64
               
               
                  0801
                  Reimbursable program activity
                  10
                  14
                  14
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0900
                  Total new obligations, unexpired accounts
                  23
                  37
                  78
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Unobligated balance:
               
               
                  1000
                  Unobligated balance brought forward, Oct 1
                  11
                  39
                  218
               
               
                  1021
                  Recoveries of prior year unpaid obligations
                  2
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  1050
                  Unobligated balance (total)
                  13
                  39
                  218
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, discretionary:
               
               
                  1100
                  Appropriation
                  15
                  13
                  10
               
               
                  
                  Appropriations, mandatory:
               
               
                  1200
                  Appropriation
                  
                  200
                  
               
               
                  
                  Spending authority from offsetting collections, discretionary:
               
               
                  1700
                  Collected
                  10
                  3
                  3
               
               
                  1701
                  Change in uncollected payments, Federal sources
                  24
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  1750
                  Spending auth from offsetting collections, disc (total)
                  34
                  3
                  3
               
               
                  1900
                  Budget authority (total)
                  49
                  216
                  13
               
               
                  1930
                  Total budgetary resources available
                  62
                  255
                  231
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  1941
                  Unexpired unobligated balance, end of year
                  39
                  218
                  153
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3000
                  Unpaid obligations, brought forward, Oct 1
                  6
                  2
                  11
               
               
                  3010
                  New obligations, unexpired accounts
                  23
                  37
                  78
               
               
                  3020
                  Outlays (gross)
                  â25
                  â28
                  â69
               
               
                  3040
                  Recoveries of prior year unpaid obligations, unexpired
                  â2
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3050
                  Unpaid obligations, end of year
                  2
                  11
                  20
               
               
                  
                  Uncollected payments:
               
               
                  3060
                  Uncollected pymts, Fed sources, brought forward, Oct 1
                  â2
                  â26
                  â26
               
               
                  3070
                  Change in uncollected pymts, Fed sources, unexpired
                  â24
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3090
                  Uncollected pymts, Fed sources, end of year
                  â26
                  â26
                  â26
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  3100
                  Obligated balance, start of year
                  4
                  â24
                  â15
               
               
                  3200
                  Obligated balance, end of year
                  â24
                  â15
                  â6
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  49
                  16
                  13
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  20
                  9
                  8
               
               
                  4011
                  Outlays from discretionary balances
                  5
                  9
                  9
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4020
                  Outlays, gross (total)
                  25
                  18
                  17
               
               
                  
                  Offsets against gross budget authority and outlays:
               
               
                  
                  Offsetting collections (collected) from:
               
               
                  4030
                  Federal sources
                  â10
                  â3
                  â3
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4040
                  Offsets against gross budget authority  and outlays (total)
                  â10
                  â3
                  â3
               
               
                  
                  Additional offsets against gross budget authority only:
               
               
                  4050
                  Change in uncollected pymts, Fed sources, unexpired
                  â24
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4060
                  Additional offsets against budget authority only (total)
                  â24
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4070
                  Budget authority, net (discretionary)
                  15
                  13
                  10
               
               
                  4080
                  Outlays, net (discretionary)
                  15
                  15
                  14
               
               
                  
                  Mandatory:
               
               
                  4090
                  Budget authority, gross
                  
                  200
                  
               
               
                  
                  Outlays, gross:
               
               
                  4100
                  Outlays from new mandatory authority
                  
                  10
                  
               
               
                  4101
                  Outlays from mandatory balances
                  
                  
                  52
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4110
                  Outlays, gross (total)
                  
                  10
                  52
               
               
                  4180
                  Budget authority, net (total)
                  15
                  213
                  10
               
               
                  4190
                  Outlays, net (total)
                  15
                  25
                  66
               
               
                  
                     
                  
               
            
         
      
      
         Information Technology Oversight and Reform (ITOR) funding provides the Government with a resource base controlled by the
            Director of the Office of Management and Budget (OMB) to support activities and tools that enhance the efficiency, effectiveness,
            and security of Federal investments in information technology (IT). ITOR supports Government-wide efforts to modernize out-of-date
            and inefficient IT, secure Federal IT systems and the agency data within, increase transparency in IT spending, and improve
            the governance of IT projects and services.
         
         Information Technology Oversight and Analysis.âUnder the direction of the Federal Chief Information Officer (CIO), the Office of the Federal CIO (OFCIO) will continue engaging
            with agency CIOs to refine the guidance and tools supporting effective management of the large investment by Federal agencies
            in information technology. Additionally, ITOR funds will support policy analysis and development efforts to support innovative
            approaches to IT management, leveraging modern solutions to IT problems faced by all organizations, through reliance on cloud-based
            and shared solutions where appropriate. OMB will continue to ensure effective implementation by agencies of the Federal Information
            Technology Acquisition Reform Act (FITARA), as directed in OMB guidance.
         
         Cybersecurity.âITOR funding for cybersecurity will continue to enable OMB to expand its data-driven, risk-based oversight of agency and government-wide
            cybersecurity programs.  It will ensure OMB continues the issuance and implementation of Federal policies consistent with
            emerging technologies and evolving cyber threats.  OMB will expand its work with the FASC and its implementation, the sharing
            of supply chain risk information, and the exercise of its authorities to recommend issuances of removal and exclusion orders
            to address supply chain security risks within agencies.  OFCIO will continue to develop and enhance strategies to protect
            Federal information assets, acting in cooperation with the Office of the National Cyber Director, National Security Council
            staff, the Department of Homeland Security, the National Institute for Standards and Technology, the Congress, and Federal
            agency Chief Information Officers and Chief Information Security Officers.  
         
         United States Digital Service (USDS).âUSDS uses design and technology to deliver better services to the American people. USDS deploys teams of seasoned operational
            engineers, service designers, product managers, and procurement experts who bring best practices and new approaches to rapidly
            respond to technology emergencies and modernize systems for long-term stability. USDS received $200 million in the American
            Rescue Plan (ARP) to staff relief implementation projects and improve urgent delivery during the current crises, along with
            providing system stability through recovery. USDS will primarily use the funding for additional staff to support response
            and relief work. USDS staff are engaged on ARP projects for COVID vaccines and testing; child tax credit; aid to State, Local,
            Territorial, and Tribal Governments; unemployment insurance; emergency rental assistance; emergency broadband; and support
            to benefits programs centered on food security. USDS is executing on high-impact relief projects and will respond dynamically
            to events. 
         
         
      
      Object Classification (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â0036â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Direct obligations:
               
               
                  11.1
                  Personnel compensation: Full-time permanent
                  9
                  14
                  39
               
               
                  12.1
                  Civilian personnel benefits
                  3
                  7
                  21
               
               
                  25.3
                  Other goods and services from Federal sources
                  
                  2
                  4
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.0
                  Direct obligations
                  12
                  23
                  64
               
               
                  99.0
                  Reimbursable obligations
                  10
                  14
                  14
               
               
                  99.5
                  Adjustment for rounding
                  1
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.9
                  Total new obligations, unexpired accounts
                  23
                  37
                  78
               
               
                  
                     
                  
               
            
         
      
      Employment Summary
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â0036â0â1â802
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  1001
                  Direct civilian full-time equivalent employment
                  57
                  161
                  271
               
               
                  2001
                  Reimbursable civilian full-time equivalent employment
                  41
                  63
                  60
               
               
                  
                     
                  
               
            
         
      
         Spectrum Relocation FundSpecial and Trust Fund Receipts (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â5512â0â2â376
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  0100
                  Balance, start of year
                  8,026
                  7,454
                  11,598
               
               
                  0198
                  Reconciliation adjustment
                  â2
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0199
                  Balance, start of year
                  8,024
                  7,454
                  11,598
               
               
                  
                  Receipts:
               
               
                  
                  Current law:
               
               
                  1130
                  Spectrum Relocation Receipts
                  
                  4,543
                  21,000
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  2000
                  Total: Balances and receipts
                  8,024
                  11,997
                  32,598
               
               
                  
                  Appropriations:
               
               
                  
                  Current law:
               
               
                  2103
                  Spectrum Relocation Fund
                  â659
                  â423
                  â728
               
               
                  2132
                  Spectrum Relocation Fund
                  52
                  24
                  39
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  2199
                  Total current law appropriations
                  â607
                  â399
                  â689
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  2999
                  Total appropriations
                  â607
                  â399
                  â689
               
               
                  4030
                  Spectrum Relocation Fund
                  35
                  
                  
               
               
                  5098
                  Rounding adjustment
                  2
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  5099
                  Balance, end of year
                  7,454
                  11,598
                  31,909
               
               
                  
                     
                  
               
            
         
      
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 011â5512â0â2â376
                  2020 actual
                  2021 est.
                  2022 est.
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Unobligated balance:
               
               
                  1011
                  Unobligated balance transfer from other acct [057â3080]
                  7
                  
                  
               
               
                  1011
                  Unobligated balance transfer from other acct [070â0530]
                  25
                  
                  
               
               
                  1011
                  Unobligated balance transfer from other acct [017â1810]
                  3
                  
                  
               
               
                  1035
                  Unobligated balance precluded from obligation (limitation on obligations)(special and trust)
                  â35
                  
                  
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, mandatory:
               
               
                  1203
                  Appropriation (previously unavailable)(special or trust)
                  659
                  423
                  728
               
               
                  1220
                  Appropriations transferred to other accts [021â2040]
                  â9
                  â1
                  â9
               
               
                  1220
                  Appropriations transferred to other accts [021â2031]
                  â145
                  â70
                  â6
               
               
                  1220
                  Appropriations transferred to other accts [021â2035]
                  â25
                  â18
                  â5
               
               
                  1220
                  Appropriations transferred to other accts [021â2020]
                  â5
                  â5
                  â11
               
               
                  1220
                  Appropriations transferred to other accts [017â1319]
                  â133
                  â84
                  â54
               
               
                  1220
                  Appropriations transferred to other accts [017â1506]
                  â58
                  â40
                  â114
               
               
                  1220
                  Appropriations transferred to other accts [017â1810]
                  â37
                  â30
                  â87
               
               
                  1220
                  Appropriations transferred to other accts [017â1109]
                  â15
                  â35
                  â12
               
               
                  1220
                  Appropriations transferred to other accts [017â1804]
                  â17
                  â13
                  â47
               
               
                  1220
                  Appropriations transferred to other accts [057â3600]
                  â61
                  â40
                  â28
               
               
                  1220
                  Appropriations transferred to other accts [057â3010]
                  
                  
                  â3
               
               
                  1220
                  Appropriations transferred to other accts [057â3080]
                  â3
                  â1
                  â1
               
               
                  1220
                  Appropriations transferred to other accts [057â3400]
                  â17
                  â8
                  â7
               
               
                  1220
                  Appropriations transferred to other accts [097â0100]
                  â12
                  â9
                  â6
               
               
                  1220
                  Appropriations transferred to other accts [097â0400]
                  â67
                  â43
                  â22
               
               
                  1220
                  Appropriations transferred to other acct [099â9032]
                  
                  
                  â267
               
               
                  1220
                  Appropriations transferred to other acct [017â1106]
                  â3
                  â2
                  â10
               
               
                  1232
                  Appropriations and/or unobligated balance of appropriations temporarily reduced
                  â52
                  â24
                  â39
               
               
                  4180
                  Budget authority, net (total)
                  
                  
                  
               
               
                  4190
                  Outlays, net (total)
                  
                  
                  
               
               
                  
                     
                  
               
            
         
      
      
         The Spectrum Relocation Fund (SRF), created by the Commercial Spectrum Enhancement Act of 2004, as amended by the Middle Class
            Tax Relief and Job Creation Act of 2012, reimburses Federal agencies that must relocate or share wireless communications systems
            in Federal spectrum that has been or will be reallocated to commercial use. Auction receipts associated with the reallocated
            spectrum are deposited into the SRF to pay eligible pre- and post-auction costs that help efficiently and effectively transition
            Federal agencies off of the reallocated spectrum or facilitate the sharing of Federal systems with non-Federal systems. The
            Office of Management and Budget (OMB) administers the SRF in consultation with the National Telecommunications and Information
            Administration (NTIA) of the Department of Commerce. In 2015, a portion of receipts associated with the Advanced Wireless
            Services 3 (AWS-3) auction, which reallocates Federal and other spectrum for flexible commercial use, were deposited into
            the SRF. Funds from the AWS-3 auction are being transferred to agencies with approved transition plans to reimburse them for
            the costs associated with clearing or sharing the auctioned bands. Transfers were made in 2015, 2016, 2017, 2018, 2019, and
            2020, and will continue in future years. Most funds in the SRF must be returned to the Treasury eight years after they are
            deposited.
         
         The Spectrum Pipeline Act of 2015, part of the Bipartisan Budget Act of 2015, authorized the transfer to agencies of up to
            $500 million of SRF balances, and a portion of future deposits into the SRF, to fund advance planning and research projects
            that are expected to facilitate future spectrum auctions. OMB, NTIA, and the Federal Communications Commission have approved
            projects totaling $400 million through the end of 2020.
         
      
         General and Administrative Provisions
         Administrative ProvisionsâExecutive Office of the President and Funds Appropriated to the President'
      			
      (INCLUDING TRANSFER OF FUNDS)SEC. 201. From funds made available in this Act under the headings "The White House", "Executive Residence at the White House", "White
      House Repair and Restoration", "Council of Economic Advisers", "National Security Council and Homeland Security Council",
      "Office of Administration", "Special Assistance to the President", and "Official Residence of the Vice President", the Director
      of the Office of Management and Budget (or such other officer as the President may designate in writing), may, with advance
       notice to the Committees on Appropriations of the House of Representatives and the Senate, transfer not to exceed 10 percent of any
      such appropriation to any other such appropriation, to be merged with and available for the same time and for the same purposes
      as the appropriation to which transferred: Provided, That the amount of an appropriation shall not be increased by more than 50 percent by such transfers: Provided further, That no amount shall be transferred from "Special Assistance to the President" or "Official Residence of the Vice President"
      without the approval of the Vice President.SEC. 202.   (a)   The Office of Administration may carry out a program to provide payments (such as stipends, subsistence allowances, cost
            reimbursements, or awards) to students, recent graduates, and veterans recently discharged from active duty who are performing
            voluntary services in the Executive Office of the President under 5 U.S.C. 3111(b) or comparable authority. Such payments
            shall not be considered compensation for purposes of 5 U.S.C. 3111(b)(2) and may be paid in advance. 
      (b)   Of the amounts made available to the Office of Administration for salaries and expenses, up to $4,500,000 shall be available
            to carry out the program, to be allocated as the Director of the Office of Administration considers appropriate. 
      (c)   Amounts available under subsections (a) and (b) are in addition to any other amounts available to a component of the Executive
            Office of the President for making payments or providing compensation to students, recent graduates, and veterans recently
            discharged from active duty.   SEC. 203.   Section 107(b) of title 3, United States Code, is amended by adding at the end the following new paragraphs: (Executive Office of the President Appropriations Act, 2021.)