[Appendix]
[Detailed Budget Estimates by Agency]
[Department of Health and Human Services]
[From the U.S. Government Publishing Office, www.gpo.gov]



   
      
      
         <h1>DEPARTMENT OF HEALTH AND HUMAN SERVICES</h1>
      
      
   
   
      

DEPARTMENT OF HEALTH AND HUMAN SERVICES

Food and Drug Administration

Federal Funds

Salaries and Expenses

(INCLUDING TRANSFERS OF FUNDS)

For necessary expenses of the Food and Drug Administration, including hire and purchase of passenger motor vehicles; for payment of space rental and related costs pursuant to Public Law 92–313 for programs and activities of the Food and Drug Administration which are included in this Act; for rental of special purpose space in the District of Columbia or elsewhere; in addition to amounts appropriated to the FDA Innovation Account, for carrying out the activities described in section 1002(b)(4) of the 21st Century Cures Act (Public Law 114–255); for miscellaneous and emergency expenses of enforcement activities, authorized and approved by the Secretary and to be accounted for solely on the Secretary's certificate, not to exceed $25,000; and notwithstanding section 521 of Public Law 107–188; $4,416,025,000: Provided, That of the amount provided under this heading, $32,238,000 shall be derived from animal drug user fees authorized by 21 U.S.C. 379j-12, and shall be credited to this account and remain available until expended; $29,459,000 shall be derived from generic new animal drug user fees authorized by 21 U.S.C. 379j-21, and shall be credited to this account and remain available until expended; $712,000,000 shall be derived from tobacco product user fees authorized by 21 U.S.C. 387s, and shall be credited to this account and remain available until expended: Provided further, That in addition to and notwithstanding any other provision under this heading, amounts collected for animal drug user fees and generic new animal drug user fees that exceed the respective fiscal year 2023 limitations are appropriated and shall be credited to this account and remain available until expended: Provided further, That fees derived from animal drug and generic new animal drug assessments for fiscal year 2023, including any such fees collected prior to fiscal year 2023 but credited for fiscal year 2023, shall be subject to the fiscal year 2023 limitations: Provided further, That the Secretary may accept payment during fiscal year 2023 of user fees specified under this heading and authorized for fiscal year 2024, prior to the due date for such fees, and that amounts of such fees assessed for fiscal year 2024 for which the Secretary accepts payment in fiscal year 2023 shall not be included in amounts under this heading: Provided further, That none of these funds shall be used to develop, establish, or operate any program of user fees authorized by 31 U.S.C. 9701: Provided further, That of the total amount appropriated under this heading, $20,000,000 shall be available until September 30, 2025, for the Oncology Center of Excellence to develop and review research, advance regulatory policy, support clinical review of submissions to the Food and Drug Administration related to medical products intended to diagnose or treat cancer, and conduct education and outreach partnerships, in addition to any other amounts available for such purposes: Provided further, That not to exceed $25,000 of this amount shall be for official reception and representation expenses, not otherwise provided for, as determined by the Commissioner: Provided further, That any transfer of funds pursuant to section 770(n) of the Federal Food, Drug, and Cosmetic Act (21 U.S.C. 379dd(n)) shall only be from amounts made available under this heading for other activities: Provided further, That of the amounts that are made available under this heading for "other activities", and that are not derived from user fees, $1,500,000 shall be transferred to and merged with the appropriation for "Department of Health and Human Services—Office of Inspector General" for oversight of the programs and operations of the Food and Drug Administration and shall be in addition to funds otherwise made available for oversight of the Food and Drug Administration: Provided further, That funds may be transferred from one specified activity to another with the prior notification to the Committees on Appropriations of both Houses of Congress.

In addition, mammography user fees authorized by 42 U.S.C. 263b, export certification user fees authorized by 21 U.S.C. 381, priority review user fees authorized by 21 U.S.C. 360n and 360ff, food and feed recall fees, food reinspection fees, and voluntary qualified importer program fees authorized by 21 U.S.C. 379j-31, outsourcing facility fees authorized by 21 U.S.C. 379j-62, prescription drug wholesale distributor licensing and inspection fees authorized by 21 U.S.C. 353(e)(3), third-party logistics provider licensing and inspection fees authorized by 21 U.S.C. 360eee-3(c)(1), third-party auditor fees authorized by 21 U.S.C. 384d(c)(8), medical countermeasure priority review voucher user fees authorized by 21 U.S.C. 360bbb-4a, and fees relating to over-the-counter monograph drugs authorized by 21 U.S.C. 379j-72 shall be credited to this account, to remain available until expended.

BUILDINGS AND FACILITIES

For plans, construction, repair, improvement, extension, alteration, demolition, and purchase of fixed equipment or facilities of or used by the Food and Drug Administration, where not otherwise provided, $30,788,000, to remain available until expended.

Note.—A full-year 2022 appropriation for this account was not enacted at the time the Budget was prepared; therefore, the Budget assumes this account is operating under the Continuing Appropriations Act, 2022 (Division A of Public Law 117–43, as amended). The amounts included for 2022 reflect the annualized level provided by the continuing resolution.

Special and Trust Fund Receipts (in millions of dollars)


Identification code 075–9911–0–1–554 2021 actual 2022 est. 2023 est.

0100 Balance, start of year 1
Receipts:
Current law:
1130 Cooperative Research and Development Agreements, FDA 2 3 3



2000 Total: Balances and receipts 2 3 4
Appropriations:
Current law:
2101 Salaries and Expenses –2 –2 –2



5099 Balance, end of year 1 2

Program and Financing (in millions of dollars)


Identification code 075–9911–0–1–554 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0001 Foods 1,099 1,099 1,220
0002 Human Drugs 689 689 790
0003 Devices and Radiological Health 408 408 466
0004 National Center for Toxicological Research 67 67 79
0005 FDA Other Activities (FDA Headquaters) 193 194 228
0006 FDA Other Rent and Rent Related Activities (Including White Oak Consolidation) 144 130 156
0007 FDA GSA Rental Payments 153 168 166
0008 FDA Buildings and Facilities 11 13 31
0009 Cooperative Research and Development (CRADA) 2 2 2
0010 Animal Drugs and Food 192 192 242
0011 Biologics 254 254 275
0012 Food and Drug Safety (no-year) 1
0015 CURES Activities 50 50
0017 Opioids - IMF 2
0018 FDA HCFAC Wedge Fund 6
0019 Coronavirus Emergency Funding Supplemental 209
0020 FDA User Fees (Non General Fund) 2,847 2,870 864
0022 Seafood Safety Studies-GP Sec. 765 1
0023 Cancer Moonshot 20



0799 Total direct obligations 6,278 6,136 4,589
0802 FDA Reimbursable program (Federal sources) 32 32 35



0899 Total reimbursable obligations 32 32 35



0900 Total new obligations, unexpired accounts 6,310 6,168 4,624

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1,131 1,486 1,453
1001 Discretionary unobligated balance brought fwd, Oct 1 1,122
1021 Recoveries of prior year unpaid obligations 111
1033 Recoveries of prior year paid obligations 1



1070 Unobligated balance (total) 1,243 1,486 1,453
Budget authority:
Appropriations, discretionary:
1100 Appropriation 3,271 3,215 3,673
1120 Appropriations transferred to other accts [075–0128] –2 –2 –2
1121 Appropriations transferred from other acct [075–5629] 50 50



1160 Appropriation, discretionary (total) 3,269 3,263 3,721
Appropriations, mandatory:
1200 Appropriation 500
1201 Appropriation (special or trust fund) 2 2 2



1260 Appropriations, mandatory (total) 502 2 2
Spending authority from offsetting collections, discretionary:
1700 Collected 2,917 2,870 864
1700 Collected 5
1701 Change in uncollected payments, Federal sources 5 –5
1702 Offsetting collections (previously unavailable) 903
1724 Spending authority from offsetting collections precluded from obligation (limitation on obligations) –1,049



1750 Spending auth from offsetting collections, disc (total) 2,776 2,870 864
Spending authority from offsetting collections, mandatory:
1800 Collected 10
1801 Change in uncollected payments, Federal sources –3



1850 Spending auth from offsetting collections, mand (total) 7
1900 Budget authority (total) 6,554 6,135 4,587
1930 Total budgetary resources available 7,797 7,621 6,040
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year 1,486 1,453 1,416

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 3,042 3,099 2,011
3010 New obligations, unexpired accounts 6,310 6,168 4,624
3011 Obligations ("upward adjustments"), expired accounts 182
3020 Outlays (gross) –6,125 –7,256 –4,493
3040 Recoveries of prior year unpaid obligations, unexpired –111
3041 Recoveries of prior year unpaid obligations, expired –199



3050 Unpaid obligations, end of year 3,099 2,011 2,142
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –62 –55 –50
3070 Change in uncollected pymts, Fed sources, unexpired –2 5
3071 Change in uncollected pymts, Fed sources, expired 9



3090 Uncollected pymts, Fed sources, end of year –55 –50 –50
Memorandum (non-add) entries:
3100 Obligated balance, start of year 2,980 3,044 1,961
3200 Obligated balance, end of year 3,044 1,961 2,092

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 6,045 6,133 4,585
Outlays, gross:
4010 Outlays from new discretionary authority 3,707 4,934 3,213
4011 Outlays from discretionary balances 2,391 1,404 1,236



4020 Outlays, gross (total) 6,098 6,338 4,449
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources: –35 –5
4033 Non-Federal sources: –2,918 –2,870 –864



4040 Offsets against gross budget authority and outlays (total) –2,953 –2,875 –864
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –5 5
4052 Offsetting collections credited to expired accounts 35
4053 Recoveries of prior year paid obligations, unexpired accounts 1



4060 Additional offsets against budget authority only (total) 31 5



4070 Budget authority, net (discretionary) 3,123 3,263 3,721
4080 Outlays, net (discretionary) 3,145 3,463 3,585
Mandatory:
4090 Budget authority, gross 509 2 2
Outlays, gross:
4100 Outlays from new mandatory authority 25 2 2
4101 Outlays from mandatory balances 2 916 42



4110 Outlays, gross (total) 27 918 44
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources: –9
4123 Non-Federal sources: –1



4130 Offsets against gross budget authority and outlays (total) –10
Additional offsets against gross budget authority only:
4140 Change in uncollected pymts, Fed sources, unexpired 3



4160 Budget authority, net (mandatory) 502 2 2
4170 Outlays, net (mandatory) 17 918 44
4180 Budget authority, net (total) 3,625 3,265 3,723
4190 Outlays, net (total) 3,162 4,381 3,629

Memorandum (non-add) entries:
5090 Unexpired unavailable balance, SOY: Offsetting collections 946 1,092 1,092
5092 Unexpired unavailable balance, EOY: Offsetting collections 1,092 1,092 1,092

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


2021 actual 2022 est. 2023 est.

Enacted/requested:
Budget Authority 3,625 3,265 3,723
Outlays 3,162 4,381 3,629
Legislative proposal, subject to PAYGO:
Budget Authority 1,630
Outlays 424
Total:
Budget Authority 3,625 3,265 5,353
Outlays 3,162 4,381 4,053

The Food and Drug Administration (FDA) promotes and protects public health by overseeing the safety, efficacy, quality, and security of human and veterinary drugs, biological products, medical devices, foods, cosmetics, and products that emit radiation. FDA also has responsibility for regulating the manufacturing, marketing, and distribution of tobacco products to protect public health and to reduce tobacco use by minors. FDA advances public health by helping to advance innovations that make medicines more effective, safe, and affordable and by helping the public get the accurate, science-based information they need to use medicines and foods to maintain and improve their health. FDA supports the Nation's counterterrorism capability by ensuring the security of the food supply and by fostering the development of medical products and countermeasures to respond to deliberate and naturally emerging public health threats. The FY 2023 Budget includes $6.8 billion in total resources for FDA. The Budget invests in priority activities including inspections modernization, critical food safety efforts, medical device cybersecurity, public health employee pay costs, alternative methods to animal testing, and Cancer Moonshot.

Object Classification (in millions of dollars)


Identification code 075–9911–0–1–554 2021 actual 2022 est. 2023 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 1,815 1,849 1,958
11.3 Other than full-time permanent 176 179 188
11.5 Other personnel compensation 134 136 144
11.7 Military personnel 165 168 173
11.8 Special personal services payments 2 2 2



11.9 Total personnel compensation 2,292 2,334 2,465
12.1 Civilian personnel benefits 763 768 812
12.2 Military personnel benefits 20 21 21
21.0 Travel and transportation of persons 45 44 18
22.0 Transportation of things 4 4 5
23.1 Rental payments to GSA 216 237 88
23.3 Communications, utilities, and miscellaneous charges 22 20 24
24.0 Printing and reproduction 2 2 2
25.1 Advisory and assistance services 93 93 40
25.2 Other services from non-Federal sources 964 893 377
25.3 Other goods and services from Federal sources 933 922 391
25.4 Operation and maintenance of facilities 97 94 42
25.5 Research and development contracts 169 116 49
25.7 Operation and maintenance of equipment 77 99 42
26.0 Supplies and materials 74 68 29
31.0 Equipment 26 36 16
32.0 Land and structures 128 70 30
41.0 Grants, subsidies, and contributions 320 314 137
42.0 Insurance claims and indemnities 1 1 1
44.0 Refunds 32



99.0 Direct obligations 6,278 6,136 4,589
99.0 Reimbursable obligations 32 32 35



99.9 Total new obligations, unexpired accounts 6,310 6,168 4,624

Employment Summary


Identification code 075–9911–0–1–554 2021 actual 2022 est. 2023 est.

1001 Direct civilian full-time equivalent employment 16,075 15,692 16,221
1101 Direct military average strength employment 1,097 1,097 1,099
2001 Reimbursable civilian full-time equivalent employment 41 41 41
2101 Reimbursable military average strength employment 3 3 3
3001 Allocation account civilian full-time equivalent employment 34 34 34
3101 Allocation account military average strength employment 2 2 2

Salaries and Expenses

(Legislative proposal, not subject to PAYGO)

Contingent upon the enactment of authorizing legislation establishing fees under 21 U.S.C. 387s with respect to products deemed under 21 U.S.C. 387a(b) but not specified in 21 U.S.C. 387s(b)(2)(B), the Secretary shall assess and collect such fees, which shall be credited to this account and remain available until expended, in addition to amounts otherwise derived from fees authorized under 21 U.S.C. 387s.

In addition, contingent upon the enactment of authorizing legislation, the Secretary shall charge a fee for prescription drug review activities, medical device review activities, biosimilar biological products review activities, and human generic drugs review activities: Provided, That fees of $1,224,132,000 for prescription drug reviews shall be credited to this account and remain available until expended; fees of $248,342,000 for medical device reviews shall be credited to this account and remain available until expended; fees of $550,449,000 for human generic drug reviews shall be credited to this account and remain available until expended; and fees of $40,841,000 for biosimilar biological product reviews shall be credited to this account and remain available until expended: Provided further, That, in addition to and notwithstanding any other provision under this heading, amounts collected for prescription drug user fees, medical device user fees, biosimilar biological product user fees, and human generic drug user fees that exceed the respective fiscal year 2023 limitations are appropriated and shall be credited to this account and remain available until expended: Provided further, That fees derived from prescription drug reviews, medical device reviews, biosimilar biological products reviews, and human generic drugs reviews for fiscal year 2023 received during fiscal year 2023, including any such fees assessed prior to fiscal year 2023 but credited for fiscal year 2023, shall be subject to the fiscal year 2023 limitations: Provided further, That the Secretary may accept payment during fiscal year 2023 of user fees specified in this paragraph and authorized for fiscal year 2024, prior to the due date for such fees, and that amounts of such fees assessed for fiscal year 2024 for which the Secretary accepts payment in fiscal year 2023 shall not be included in amounts in this paragraph.

Program and Financing (in millions of dollars)


Identification code 075–9911–2–1–554 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0801 FDA Reimbursable program (User fees) 2,163



0899 Total reimbursable obligations 2,163

Budgetary resources:
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 2,163
1900 Budget authority (total) 2,163
1930 Total budgetary resources available 2,163

Change in obligated balance:
Unpaid obligations:
3010 New obligations, unexpired accounts 2,163
3020 Outlays (gross) –2,163

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 2,163
Outlays, gross:
4010 Outlays from new discretionary authority 2,163
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4033 Non-Federal sources: –2,163



4040 Offsets against gross budget authority and outlays (total) –2,163
4180 Budget authority, net (total)
4190 Outlays, net (total)

The FY 2023 Budget proposes additional resources including an estimated $550 million for the human generic drug program, $41 million for biosimilars, $1.2 billion in prescription drug user fees, and $248 million in medical device user fees. In FY 2022, Congress will consider proposed legislation to reauthorize PDUFA, MDUFA, GDUFA, and BsUFA. The Budget proposes legislation that authorizes the collection and spending of these fees subject to appropriations.The Budget also includes a legislative proposal to increase the user fee collected in support of the tobacco program by $100 million and adds electronic nicotine delivery system manufacturers and importers as entities subject to the user fees.

Object Classification (in millions of dollars)


Identification code 075–9911–2–1–554 2021 actual 2022 est. 2023 est.

Reimbursable obligations:
21.0 Travel and transportation of persons 32
23.1 Rental payments to GSA 151
25.1 Advisory and assistance services 69
25.2 Other services from non-Federal sources 648
25.3 Other goods and services from Federal sources 673
25.4 Operation and maintenance of facilities 71
25.5 Research and development contracts 84
25.7 Operation and maintenance of equipment 72
26.0 Supplies and materials 51
31.0 Equipment 27
32.0 Land and structures 52
41.0 Grants, subsidies, and contributions 233



99.0 Reimbursable obligations 2,163



99.9 Total new obligations, unexpired accounts 2,163

Salaries and Expenses

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 075–9911–4–1–554 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0023 Pandemic Prepardness 1,630



0799 Total direct obligations 1,630

Budgetary resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 1,630
1900 Budget authority (total) 1,630
1930 Total budgetary resources available 1,630

Change in obligated balance:
Unpaid obligations:
3010 New obligations, unexpired accounts 1,630
3020 Outlays (gross) –424



3050 Unpaid obligations, end of year 1,206
Memorandum (non-add) entries:
3200 Obligated balance, end of year 1,206

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 1,630
Outlays, gross:
4100 Outlays from new mandatory authority 424
4180 Budget authority, net (total) 1,630
4190 Outlays, net (total) 424

The FY 2023 Budget includes FDAs contributions to the HHS Pandemic Preparedness Plan, and reflects the activities and corresponding spending amounts needed for FDA to achieve the Departments preparedness vision. The FY 2023 Budget will expand and modernize FDAs regulatory capacity, IT, laboratory infrastructure, including strengthening the personal protective equipment supply chain by building analytics and creating predictive modeling capabilities. FDA will also focus on clinical evaluation of vaccines and therapeutics that target high-profile viral families and speed development of diagnostics, including expansion of test validation capacity and development of common performance standards. The Budget will also support FDAs work with its international partners to strengthen foreign inspections, harmonize premarket review of vaccines, therapeutics, diagnostics and reducing zoonotic pathogen spillover.

Object Classification (in millions of dollars)


Identification code 075–9911–4–1–554 2021 actual 2022 est. 2023 est.

Direct obligations:
21.0 Travel and transportation of persons 24
23.1 Rental payments to GSA 114
25.1 Advisory and assistance services 52
25.2 Other services from non-Federal sources 488
25.3 Other goods and services from Federal sources 508
25.4 Operation and maintenance of facilities 54
25.5 Research and development contracts 63
25.7 Operation and maintenance of equipment 54
26.0 Supplies and materials 38
31.0 Equipment 20
32.0 Land and structures 39
41.0 Grants, subsidies, and contributions 176



99.0 Direct obligations 1,630



99.9 Total new obligations, unexpired accounts 1,630

FDA Working Capital Fund

Program and Financing (in millions of dollars)


Identification code 075–4613–0–4–554 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0001 Direct program activity 324 324
0801 Reimbursable program activity 654 295 295



0900 Total new obligations, unexpired accounts 654 619 619

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 32 22 22
1021 Recoveries of prior year unpaid obligations 8



1070 Unobligated balance (total) 40 22 22
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 634 619 619
1701 Change in uncollected payments, Federal sources 2



1750 Spending auth from offsetting collections, disc (total) 636 619 619
1900 Budget authority (total) 636 619 619
1930 Total budgetary resources available 676 641 641
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 22 22 22

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 237 243
3010 New obligations, unexpired accounts 654 619 619
3020 Outlays (gross) –640 –862 –619
3040 Recoveries of prior year unpaid obligations, unexpired –8



3050 Unpaid obligations, end of year 243
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –2 –2
3070 Change in uncollected pymts, Fed sources, unexpired –2



3090 Uncollected pymts, Fed sources, end of year –2 –2 –2
Memorandum (non-add) entries:
3100 Obligated balance, start of year 237 241 –2
3200 Obligated balance, end of year 241 –2 –2

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 636 619 619
Outlays, gross:
4010 Outlays from new discretionary authority 426 619 619
4011 Outlays from discretionary balances 214 243



4020 Outlays, gross (total) 640 862 619
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –634 –619 –619
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –2
4080 Outlays, net (discretionary) 6 243
4180 Budget authority, net (total)
4190 Outlays, net (total) 6 243

Object Classification (in millions of dollars)


Identification code 075–4613–0–4–554 2021 actual 2022 est. 2023 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 74 74
11.3 Other than full-time permanent 1 1
11.5 Other personnel compensation 2 2
11.7 Military personnel 1 1



11.9 Total personnel compensation 78 78
12.1 Civilian personnel benefits 26 26
12.2 Military personnel benefits 1 1
21.0 Travel and transportation of persons 1 1
23.3 Communications, utilities, and miscellaneous charges 6 6
24.0 Printing and reproduction 1 1
25.1 Advisory and assistance services 15 15
25.2 Other services from non-Federal sources 77 77
25.3 Other goods and services from Federal sources 54 54
25.4 Operation and maintenance of facilities 3 3
25.7 Operation and maintenance of equipment 56 56
26.0 Supplies and materials 4 4
31.0 Equipment 1 1
42.0 Insurance claims and indemnities 1 1



99.0 Direct obligations 324 324
Reimbursable obligations:
Personnel compensation:
11.1 Full-time permanent 149 58 58
11.3 Other than full-time permanent 3 1 1
11.5 Other personnel compensation 5 1 1
11.7 Military personnel 2 1 1



11.9 Total personnel compensation 159 61 61
12.1 Civilian personnel benefits 58 20 20
21.0 Travel and transportation of persons 3 1 1
23.3 Communications, utilities, and miscellaneous charges 11 5 5
24.0 Printing and reproduction 2 1 1
25.1 Advisory and assistance services 32 12 12
25.2 Other services from non-Federal sources 126 63 63
25.3 Other goods and services from Federal sources 110 81 81
25.4 Operation and maintenance of facilities 1 2 2
25.7 Operation and maintenance of equipment 128 44 44
26.0 Supplies and materials 6 3 3
31.0 Equipment 9
32.0 Land and structures 9
41.0 Grants, subsidies, and contributions 1 1
43.0 Interest and dividends 1 1



99.0 Reimbursable obligations 654 295 295



99.9 Total new obligations, unexpired accounts 654 619 619

Employment Summary


Identification code 075–4613–0–4–554 2021 actual 2022 est. 2023 est.

1001 Direct civilian full-time equivalent employment 1,224 1,224 1,224
1101 Direct military average strength employment 13 13 13

Payment to the FDA Innovation Account, CURES Act

Program and Financing (in millions of dollars)


Identification code 075–0148–0–1–554 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0001 Direct program activity 70 50 50



0900 Total new obligations, unexpired accounts (object class 94.0) 70 50 50

Budgetary resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 70 50 50
1930 Total budgetary resources available 70 50 50

Change in obligated balance:
Unpaid obligations:
3010 New obligations, unexpired accounts 70 50 50
3020 Outlays (gross) –70 –50 –50

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 70 50 50
Outlays, gross:
4100 Outlays from new mandatory authority 70 50 50
4180 Budget authority, net (total) 70 50 50
4190 Outlays, net (total) 70 50 50

This account, and a related special receipt account, were established to support the execution structure necessary to implement the 21st Century Cures Act.

FDA INNOVATION ACCOUNT, CURES ACT

(INCLUDING TRANSFER OF FUNDS)

For necessary expenses to carry out the purposes described under section 1002(b)(4) of the 21st Century Cures Act, in addition to amounts available for such purposes under the heading "Salaries and Expenses", $50,000,000, to remain available until expended: Provided, That amounts appropriated in this paragraph are appropriated pursuant to section 1002(b)(3) of the 21st Century Cures Act, are to be derived from amounts transferred under section 1002(b)(2)(A) of such Act, and may be transferred by the Commissioner of Food and Drugs to the appropriation for "Department of Health and Human Services Food and Drug Administration Salaries and Expenses" solely for the purposes provided in such Act: Provided further, That upon a determination by the Commissioner that funds transferred pursuant to the previous proviso are not necessary for the purposes provided, such amounts may be transferred back to the account: Provided further, That such transfer authority is in addition to any other transfer authority provided by law.

Note.—A full-year 2022 appropriation for this account was not enacted at the time the Budget was prepared; therefore, the Budget assumes this account is operating under the Continuing Appropriations Act, 2022 (Division A of Public Law 117–43, as amended). The amounts included for 2022 reflect the annualized level provided by the continuing resolution.

Special and Trust Fund Receipts (in millions of dollars)


Identification code 075–5629–0–2–554 2021 actual 2022 est. 2023 est.

0100 Balance, start of year
Receipts:
Current law:
1140 General Fund Payment, FDA Innovation, CURES Act 70 50 50



2000 Total: Balances and receipts 70 50 50
Appropriations:
Current law:
2101 FDA Innovation, Cures Act –70 –50 –50



5099 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 075–5629–0–2–554 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0001 New Obligations for CURES Activities 69

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 48 49 49
Budget authority:
Appropriations, discretionary:
1101 Appropriation (special or trust) 70 50 50
1120 Appropriations transferred to other acct [075–9911] –50 –50



1160 Appropriation, discretionary (total) 70
1930 Total budgetary resources available 118 49 49
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 49 49 49

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 49 54 3
3010 New obligations, unexpired accounts 69
3020 Outlays (gross) –64 –51



3050 Unpaid obligations, end of year 54 3 3
Memorandum (non-add) entries:
3100 Obligated balance, start of year 49 54 3
3200 Obligated balance, end of year 54 3 3

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 70
Outlays, gross:
4010 Outlays from new discretionary authority 25
4011 Outlays from discretionary balances 39 51



4020 Outlays, gross (total) 64 51
4180 Budget authority, net (total) 70
4190 Outlays, net (total) 64 51

The 21st Century Cures Act was enacted into law on December 13, 2016. The Act includes authorities FDA can use to help modernize drug, biological product, and device product development and review and to create greater efficiencies and predictability in product development and review.

Object Classification (in millions of dollars)


Identification code 075–5629–0–2–554 2021 actual 2022 est. 2023 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 14
11.3 Other than full-time permanent 2
11.5 Other personnel compensation 1
11.7 Military personnel 1



11.9 Total personnel compensation 18
12.1 Civilian personnel benefits 6
25.1 Advisory and assistance services 5
25.2 Other services from non-Federal sources 16
25.3 Other goods and services from Federal sources 5
25.5 Research and development contracts 4
25.7 Operation and maintenance of equipment 1
26.0 Supplies and materials 1
41.0 Grants, subsidies, and contributions 13



99.9 Total new obligations, unexpired accounts 69

Employment Summary


Identification code 075–5629–0–2–554 2021 actual 2022 est. 2023 est.

1001 Direct civilian full-time equivalent employment 120
1101 Direct military average strength employment 7

Revolving Fund for Certification and Other Services

Program and Financing (in millions of dollars)


Identification code 075–4309–0–3–554 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0801 Revolving Fund for Certification and Other Services (Reimbursable) 9 11 11

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2 1 1
Budget authority:
Spending authority from offsetting collections, mandatory:
1800 Collected 8 11 11
1802 Offsetting collections (previously unavailable) 1 1 1
1823 New and/or unobligated balance of spending authority from offsetting collections temporarily reduced –1 –1 –1



1850 Spending auth from offsetting collections, mand (total) 8 11 11
1900 Budget authority (total) 8 11 11
1930 Total budgetary resources available 10 12 12
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 5 5 1
3010 New obligations, unexpired accounts 9 11 11
3020 Outlays (gross) –9 –15 –10



3050 Unpaid obligations, end of year 5 1 2
Memorandum (non-add) entries:
3100 Obligated balance, start of year 5 5 1
3200 Obligated balance, end of year 5 1 2

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 8 11 11
Outlays, gross:
4100 Outlays from new mandatory authority 6 10 10
4101 Outlays from mandatory balances 3 5



4110 Outlays, gross (total) 9 15 10
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –8 –11 –11
4180 Budget authority, net (total)
4190 Outlays, net (total) 1 4 –1

Memorandum (non-add) entries:
5090 Unexpired unavailable balance, SOY: Offsetting collections 1 1 1
5092 Unexpired unavailable balance, EOY: Offsetting collections 1 1 1

FDA certifies color additives for use in foods, drugs, and cosmetics. It also lists color additives for use in foods, drugs, medical devices, and cosmetics. These services are financed wholly by fees paid by the industries affected.

Object Classification (in millions of dollars)


Identification code 075–4309–0–3–554 2021 actual 2022 est. 2023 est.

Reimbursable obligations:
11.1 Personnel compensation: Full-time permanent 4 6 6
12.1 Civilian personnel benefits 1 1 1
23.1 Rental payments to GSA 1 1 1
25.7 Operation and maintenance of equipment 1 1 1
32.0 Land and structures 2 2 2



99.9 Total new obligations, unexpired accounts 9 11 11

Employment Summary


Identification code 075–4309–0–3–554 2021 actual 2022 est. 2023 est.

2001 Reimbursable civilian full-time equivalent employment 41 37 37

Health Resources and Services Administration

Federal Funds

PRIMARY HEALTH CARE

For carrying out titles II and III of the Public Health Service Act (referred to in this Act as the "PHS Act") with respect to primary health care and the Native Hawaiian Health Care Act of 1988, $1,839,022,000: Provided, That no more than $1,000,000 shall be available until expended for carrying out the provisions of section 224(o) of the PHS Act: Provided further, That no more than $120,000,000 shall be available until expended for carrying out subsections (g) through (n) and (q) of section 224 of the PHS Act, and for expenses incurred by the Department of Health and Human Services (referred to in this Act as "HHS") pertaining to administrative claims made under such law.

HEALTH WORKFORCE

For carrying out titles III, VII, and VIII of the PHS Act with respect to the health workforce, sections 1128E and 1921 of the Social Security Act, and the Health Care Quality Improvement Act of 1986, $1,619,884,000: Provided, That section 751(j)(2) and 762(k) of the PHS Act and the proportional funding amounts in paragraphs (1) through (4) of section 756(f) of the PHS Act shall not apply to funds made available under this heading: Provided further, That for any program operating under section 751 of the PHS Act on or before January 1, 2009, the Secretary of Health and Human Services (referred to in this title as the "Secretary") may hereafter waive any of the requirements contained in sections 751(d)(2)(A) and 751(d)(2)(B) of such Act for the full project period of a grant under such section: Provided further, That fees collected for the disclosure of information under section 427(b) of the Health Care Quality Improvement Act of 1986 and sections 1128E(d)(2) and 1921 of the Social Security Act shall be sufficient to recover the full costs of operating the programs authorized by such sections and shall remain available until expended for the National Practitioner Data Bank: Provided further, That funds transferred to this account to carry out section 846 and subpart 3 of part D of title III of the PHS Act may be used to make prior year adjustments to awards made under such section and subpart: Provided further, That section 756(c) of the PHS Act shall apply to paragraphs (1) through (4) of section 756(a) of the PHS Act: Provided further, That $210,000,000 shall remain available until expended for the purposes of providing primary health services, assigning National Health Service Corps ("NHSC") participants to expand the delivery of substance use disorder treatment services, notwithstanding the assignment priorities and limitations under sections 333(a)(1)(D), 333(b), and 333A(a)(1)(B)(ii) of the PHS Act, and making payments under the NHSC Loan Repayment Program under section 338B of such Act: Provided further, That within the amount made available in the previous proviso, $15,000,000 shall remain available until expended for the purposes of making payments under the NHSC Loan Repayment Program under section 338B of the PHS Act to individuals participating in such program who provide primary health services in Indian Health Service facilities, Tribally-Operated 638 Health Programs, and Urban Indian Health Programs (as those terms are defined by the Secretary), notwithstanding the assignment priorities and limitations under section 333(b) of such Act: Provided further, That within the amount made available in the proviso preceding the previous proviso, $25,000,000 shall remain available until expended for the purposes of making loan repayment awards to mental and behavioral health providers, including peer support specialists, in accordance with section 338B of the PHS Act, notwithstanding the assignment priorities and limitations under sections 333(a)(1)(D), 333(b), 333A(a)(1)(B)(ii), and 334 of the PHS Act: Provided further, That for purposes of the previous three provisos, section 331(a)(3)(D) of the PHS Act shall be applied as if the term "primary health services" includes clinical substance use disorder treatment services, including those provided by masters level, licensed substance use disorder treatment counselors , and services provided by certified peer support specialists: Provided further, That funds made available under this heading may be used to make grants to establish or expand optional community-based nurse practitioner fellowship programs that are accredited or in the accreditation process, with a preference for those in Federally Qualified Health Centers, for practicing postgraduate nurse practitioners in primary care or behavioral health.

MATERNAL AND CHILD HEALTH

For carrying out titles III, XI, XII, and XIX of the PHS Act with respect to maternal and child health and title V of the Social Security Act, $1,272,930,000: Provided, That notwithstanding sections 502(a)(1) and 502(b)(1) of the Social Security Act, not more than $351,116,000 shall be available for carrying out special projects of regional and national significance pursuant to section 501(a)(2) of such Act and $10,276,000 shall be available for projects described in subparagraphs (A) through (F) of section 501(a)(3) of such Act.

RYAN WHITE HIV/AIDS PROGRAM

For carrying out title XXVI of the PHS Act with respect to the Ryan White HIV/AIDS program, $2,654,781,000, of which $2,010,881,000 shall remain available to the Secretary through September 30, 2025, for parts A and B of title XXVI of the PHS Act, and of which not less than $900,313,000 shall be for State AIDS Drug Assistance Programs under the authority of section 2616 or 311(c) of such Act; and of which $290,000,000, to remain available until expended, shall be available to the Secretary for carrying out a program of grants and contracts under title XXVI or section 311(c) of such Act focused on ending the nationwide HIV/AIDS epidemic, with any grants issued under such section 311(c) administered in conjunction with title XXVI of the PHS Act, including the limitation on administrative expenses.

HEALTH SYSTEMS

For carrying out titles III and XII of the PHS Act with respect to health care systems, and the Stem Cell Therapeutic and Research Act of 2005, $94,009,000, of which $122,000 shall be available until expended for facilities renovations and other facilities-related expenses of the National Hansen's Disease Program.

RURAL HEALTH

For carrying out titles III and IV of the PHS Act with respect to rural health, section 427(a) of the Federal Coal Mine Health and Safety Act of 1969, and sections 711 and 1820 of the Social Security Act, $373,709,000, of which $57,509,000 from general revenues, notwithstanding section 1820(j) of the Social Security Act, shall be available for carrying out the Medicare rural hospital flexibility grants program: Provided, That of the funds made available under this heading for Medicare rural hospital flexibility grants, up to $20,942,000 shall be available for the Small Rural Hospital Improvement Grant Program for quality improvement and adoption of health information technology and up to $1,000,000 shall be to carry out section 1820(g)(6) of the Social Security Act, with funds provided for grants under section 1820(g)(6) available for the purchase and implementation of telehealth services and other efforts to improve health care coordination for rural veterans between rural providers and the Department of Veterans Affairs electronic health record system: Provided further, That notwithstanding section 338J(k) of the PHS Act, $12,500,000 shall be available for State Offices of Rural Health: Provided further, That $12,700,000 shall remain available through September 30, 2025, to support the Rural Residency Development Program.

FAMILY PLANNING

For carrying out the program under title X of the PHS Act to provide for voluntary family planning projects, $400,000,000: Provided, That amounts provided to said projects under such title shall not be expended for abortions, that all pregnancy counseling shall be nondirective, and that such amounts shall not be expended for any activity (including the publication or distribution of literature) that in any way tends to promote public support or opposition to any legislative proposal or candidate for public office.

HRSA-WIDE ACTIVITIES AND PROGRAM SUPPORT

For carrying out title III of the Public Health Service Act and for cross-cutting activities and program support for activities funded in other appropriations included in this Act for the Health Resources and Services Administration, $230,709,000, of which $44,500,000 shall be for expenses necessary for the Office for the Advancement of Telehealth, including grants, contracts, and cooperative agreements for the advancement of telehealth activities: Provided, That funds made available under this heading may be used to supplement program support funding provided under the headings "Primary Health Care", "Health Workforce", "Maternal and Child Health", "Ryan White HIV/AIDS Program", "Health Systems", and "Rural Health".

Note.—A full-year 2022 appropriation for this account was not enacted at the time the Budget was prepared; therefore, the Budget assumes this account is operating under the Continuing Appropriations Act, 2022 (Division A of Public Law 117–43, as amended). The amounts included for 2022 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 075–0350–0–1–550 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0005 Primary Health Care (Health Centers, Free Clinics) 1,640 1,684 1,839
0010 Primary Health Care (Mandatory) 11,395 4,013 3,905
0015 Health Workforce 1,317 1,240 1,620
0020 Health Workforce (Mandatory) 920 1,129 412
0025 Maternal and Child Health 972 1,000 1,273
0030 Maternal and Child Health (Mandatory) 21 22 6
0035 Ryan White HIV/AIDS 2,441 2,428 2,655
0040 Health Systems 127 94 94
0045 Rural Health 339 326 374
0050 Family Planning 286 286 400
0051 Family Planning (Mandatory) 2 48
0055 HRSA Program Management 155 155 169
0056 FQHCs/Rural Health Clinics (Support Act) 6 2
0057 340B Drug Pricing Program/Office of Pharmacy Affairs 10 17
0058 Telehealth 34 44



0091 Direct program activities, subtotal 19,621 12,471 12,808



0300 Total direct programs 19,621 12,471 12,808
Credit program obligations:
0702 Loan guarantee subsidy 1 2 2



0799 Total direct obligations 19,622 12,473 12,810
0801 Health Resources and Services (Reimbursable) 108 101 101



0899 Total reimbursable obligations 108 101 101



0900 Total new obligations, unexpired accounts 19,730 12,574 12,911

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 443 1,746 766
1001 Discretionary unobligated balance brought fwd, Oct 1 256 215
1010 Unobligated balance transfer to other accts [015–5606] –5 –5 –5
1021 Recoveries of prior year unpaid obligations 59



1070 Unobligated balance (total) 497 1,741 761
Budget authority:
Appropriations, discretionary:
1100 Appropriation 7,207 7,207 8,485
1120 Appropriations transferred to other acct [075–1503] –22



1160 Appropriation, discretionary (total) 7,185 7,207 8,485
Appropriations, mandatory:
1200 Appropriation 4,451 4,443 4,443
1200 Appropriation [American Rescue Plan] 9,280
1230 Appropriations and/or unobligated balance of appropriations permanently reduced –120 –120



1260 Appropriations, mandatory (total) 13,731 4,323 4,323
Spending authority from offsetting collections, discretionary:
1700 Collected 22 39 39
1701 Change in uncollected payments, Federal sources 10



1750 Spending auth from offsetting collections, disc (total) 32 39 39
Spending authority from offsetting collections, mandatory:
1800 Offsetting collections (cash)(HPSL&NSL) 32 30 30
1802 Offsetting collections (previously unavailable) 5 2 2
1823 New and/or unobligated balance of spending authority from offsetting collections temporarily reduced –2 –2 –2



1850 Spending auth from offsetting collections, mand (total) 35 30 30
1900 Budget authority (total) 20,983 11,599 12,877
1930 Total budgetary resources available 21,480 13,340 13,638
Memorandum (non-add) entries:
1940 Unobligated balance expiring –4
1941 Unexpired unobligated balance, end of year 1,746 766 727

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 10,501 16,456 11,590
3010 New obligations, unexpired accounts 19,730 12,574 12,911
3011 Obligations ("upward adjustments"), expired accounts 24
3020 Outlays (gross) –13,665 –17,440 –15,110
3040 Recoveries of prior year unpaid obligations, unexpired –59
3041 Recoveries of prior year unpaid obligations, expired –75



3050 Unpaid obligations, end of year 16,456 11,590 9,391
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –17 –18 –18
3070 Change in uncollected pymts, Fed sources, unexpired –10
3071 Change in uncollected pymts, Fed sources, expired 9



3090 Uncollected pymts, Fed sources, end of year –18 –18 –18
Memorandum (non-add) entries:
3100 Obligated balance, start of year 10,484 16,438 11,572
3200 Obligated balance, end of year 16,438 11,572 9,373

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 7,217 7,246 8,524
Outlays, gross:
4010 Outlays from new discretionary authority 2,173 2,368 2,772
4011 Outlays from discretionary balances 5,342 5,509 5,567



4020 Outlays, gross (total) 7,515 7,877 8,339
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –11 –10 –10
4033 Non-Federal sources –36 –29 –29



4040 Offsets against gross budget authority and outlays (total) –47 –39 –39
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –10
4052 Offsetting collections credited to expired accounts 25



4060 Additional offsets against budget authority only (total) 15



4070 Budget authority, net (discretionary) 7,185 7,207 8,485
4080 Outlays, net (discretionary) 7,468 7,838 8,300
Mandatory:
4090 Budget authority, gross 13,766 4,353 4,353
Outlays, gross:
4100 Outlays from new mandatory authority 2,546 1,856 1,856
4101 Outlays from mandatory balances 3,604 7,707 4,915



4110 Outlays, gross (total) 6,150 9,563 6,771
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –32 –30 –30
4180 Budget authority, net (total) 20,919 11,530 12,808
4190 Outlays, net (total) 13,586 17,371 15,041

Memorandum (non-add) entries:
5090 Unexpired unavailable balance, SOY: Offsetting collections 5 2 2
5092 Unexpired unavailable balance, EOY: Offsetting collections 2 2 2
5103 Unexpired unavailable balance, SOY: Fulfilled purpose 1 1
5104 Unexpired unavailable balance, EOY: Fulfilled purpose 1

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


Identification code 075–0350–0–1–550 2021 actual 2022 est. 2023 est.

Guaranteed loan levels supportable by subsidy budget authority:
215001 Health centers: Facilities renovation loan guarantee levels 27 72 72



215999 Total loan guarantee levels 27 72 72
Guaranteed loan subsidy (in percent):
232001 Health centers: Facilities renovation loan guarantee levels 2.78 2.93 2.89



232999 Weighted average subsidy rate 2.78 2.93 2.89
Guaranteed loan subsidy budget authority:
233001 Health centers: Facilities renovation loan guarantee levels 1 2 2



233999 Total subsidy budget authority 1 2 2

Resources displayed here support grants and contracts managed by Health Resources and Services Administration (HRSA). These activities include support for Health Centers, treatment and care for those living with HIV/AIDS, health workforce training, maternal and child health care services, promotion of organ and bone marrow donation, rural health activities, and the medical malpractice claims funds, which pay malpractice claims filed against employees of federally-supported health centers and free clinics. HRSA is also responsible for oversight of the 340B Drug Discount Program.

HRSA administers the following revolving loan programs: Health Professions Student Loans (HPSL), Nursing Student Loans (NSL), Primary Care Loans (PCL) and Loans for Disadvantaged Students (LDS). These programs are financed through revolving accounts (Federal Capital Contribution) and do not receive annual appropriations. Through these revolving fund accounts, funds are awarded to institutions that in turn provide loans to individual students. As borrowers pay back loans, the program's revolving account gets replenished, and the collected funds are then used to give out new loans in the following academic years. If the program's revolving account has excess funds that will not be used to provide new loans, these excess funds are returned to HRSA. Funds returned to HRSA are then awarded to programs that are in need of additional funds. The information below reflects Academic Year 2020–2021 data reported in the FY 2021 Annual Operating Report.

Health Professions Revolving Loan Programs Federal Capital Contribution


Program Account Balance

HPSL 437,467,092
NSL 193,842,531
PCL 155,862,233
LDS 215,701,393

Total 1,002,873,249


Object Classification (in millions of dollars)


Identification code 075–0350–0–1–550 2021 actual 2022 est. 2023 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 234 240 293
11.3 Other than full-time permanent 6 6 6
11.5 Other personnel compensation 7 8 8
11.7 Military personnel 27 27 28



11.9 Total personnel compensation 274 281 335
12.1 Civilian personnel benefits 85 88 105
12.2 Military personnel benefits 3 3 3
13.0 Benefits for former personnel 2 2 2
23.1 Rental payments to GSA 25 25 25
23.3 Communications, utilities, and miscellaneous charges 6 4 4
25.1 Advisory and assistance services 27 27 31
25.2 Other services from non-Federal sources 337 306 302
25.3 Other goods and services from Federal sources 536 328 308
25.4 Operation and maintenance of facilities 1 1 1
25.6 Medical care 3 3 2
25.7 Operation and maintenance of equipment 4 4 4
26.0 Supplies and materials 1 1 1
31.0 Equipment 13 13 13
41.0 Grants, subsidies, and contributions 18,232 11,279 11,565
42.0 Insurance claims and indemnities 73 108 108



99.0 Direct obligations 19,622 12,473 12,809
99.0 Reimbursable obligations 108 101 102



99.9 Total new obligations, unexpired accounts 19,730 12,574 12,911

Employment Summary


Identification code 075–0350–0–1–550 2021 actual 2022 est. 2023 est.

1001 Direct civilian full-time equivalent employment 2,022 2,022 2,561
1101 Direct military average strength employment 170 170 171
2001 Reimbursable civilian full-time equivalent employment 56 56 56
2101 Reimbursable military average strength employment 3 3 3

Vaccine Injury Compensation

Program and Financing (in millions of dollars)


Identification code 075–0320–0–1–551 2021 actual 2022 est. 2023 est.

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 35 36 36
1033 Recoveries of prior year paid obligations 1



1070 Unobligated balance (total) 36 36 36
1930 Total budgetary resources available 36 36 36
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 36 36 36

Budget authority and outlays, net:
Mandatory:
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –1
Additional offsets against gross budget authority only:
4143 Recoveries of prior year paid obligations, unexpired accounts 1
4170 Outlays, net (mandatory) –1
4180 Budget authority, net (total)
4190 Outlays, net (total) –1

The Vaccine Injury Compensation Program was established pursuant to Public Law 99–660 and Public Law 100–203 and serves as a source of funds to pay claims for compensation for vaccine related injury or death. Payment of claims associated with vaccine related injury or death occurring before October 1, 1988, are financed from the General Fund and are reflected in this account. Given sufficient carry-over funds from prior years' appropriations to pay for the balance of the pre-1988 claims yet to be adjudicated, no appropriation is requested to cover payment of pre-1988 claims. By statute, no new claims are accepted for this account. Payment of claims associated with vaccine related injury or death occurring after October 1, 1988, are reflected in the Vaccine Injury Compensation Program trust fund account.

Covered Countermeasure Process Fund

For carrying out section 319F-4 of the PHS Act, $15,000,000, to remain available until expended.

Note.—A full-year 2022 appropriation for this account was not enacted at the time the Budget was prepared; therefore, the Budget assumes this account is operating under the Continuing Appropriations Act, 2022 (Division A of Public Law 117–43, as amended). The amounts included for 2022 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 075–0343–0–1–551 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0001 Claims 5 6
0103 Admin Expense 3 4 9



0900 Total new obligations, unexpired accounts 3 9 15

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 2
1011 Unobligated balance transfer from other acct [075–0140] 4 7



1070 Unobligated balance (total) 5 9
Budget authority:
Appropriations, discretionary:
1100 Appropriation 15
1930 Total budgetary resources available 5 9 15
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 2

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 1 2 9
3010 New obligations, unexpired accounts 3 9 15
3020 Outlays (gross) –2 –2 –11



3050 Unpaid obligations, end of year 2 9 13
Memorandum (non-add) entries:
3100 Obligated balance, start of year 1 2 9
3200 Obligated balance, end of year 2 9 13

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 15
Outlays, gross:
4010 Outlays from new discretionary authority 11
4011 Outlays from discretionary balances 2 2



4020 Outlays, gross (total) 2 2 11
4180 Budget authority, net (total) 15
4190 Outlays, net (total) 2 2 11

The Covered Countermeasure Process Fund is established pursuant to the Public Health Service (PHS) Act, as amended by Division C of Public Law 109–148, to serve as a source of funds to pay for compensation for injuries, illnesses or death, or losses resulting from the administration to or use by an individual of a covered countermeasure for which a Secretarial Declaration has been issued, pursuant to section 319F-3(b) of the PHS Act. Additionally, authority is provided to address any unexpected claims that may arise under the Smallpox Emergency Personnel Protection Act of 2003 (P.L. 108–20).

Object Classification (in millions of dollars)


Identification code 075–0343–0–1–551 2021 actual 2022 est. 2023 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 4
25.2 Other services from non-Federal sources 2 2
42.0 Insurance claims and indemnities 6 11



99.0 Direct obligations 2 8 15
99.5 Adjustment for rounding 1 1



99.9 Total new obligations, unexpired accounts 3 9 15

Employment Summary


Identification code 075–0343–0–1–551 2021 actual 2022 est. 2023 est.

1001 Direct civilian full-time equivalent employment 2 2 36
1101 Direct military average strength employment 2 2 6

Maternal, Infant, and Early Childhood Home Visiting Programs

Program and Financing (in millions of dollars)


Identification code 075–0321–0–1–551 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0010 Maternal, Infant, and Early Childhood Home Visiting Programs 441 504

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 24 127
1021 Recoveries of prior year unpaid obligations 17



1070 Unobligated balance (total) 41 127
Budget authority:
Appropriations, mandatory:
1200 Appropriation 400 400
1200 Appropriation [American Rescue Plan] 150
1230 Appropriations and/or unobligated balance of appropriations permanently reduced –23 –23



1260 Appropriations, mandatory (total) 527 377
1930 Total budgetary resources available 568 504
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 127

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 747 801 859
3010 New obligations, unexpired accounts 441 504
3020 Outlays (gross) –370 –446 –450
3040 Recoveries of prior year unpaid obligations, unexpired –17



3050 Unpaid obligations, end of year 801 859 409
Memorandum (non-add) entries:
3100 Obligated balance, start of year 747 801 859
3200 Obligated balance, end of year 801 859 409

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 527 377
Outlays, gross:
4100 Outlays from new mandatory authority 11 9
4101 Outlays from mandatory balances 359 437 450



4110 Outlays, gross (total) 370 446 450
4180 Budget authority, net (total) 527 377
4190 Outlays, net (total) 370 446 450

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


2021 actual 2022 est. 2023 est.

Enacted/requested:
Budget Authority 527 377
Outlays 370 446 450
Legislative proposal, subject to PAYGO:
Budget Authority 467
Outlays 19
Total:
Budget Authority 527 377 467
Outlays 370 446 469

The Maternal, Infant and Early Childhood Home Visiting Program provides comprehensive services for at risk communities. These activities are administered by HRSA.

Object Classification (in millions of dollars)


Identification code 075–0321–0–1–551 2021 actual 2022 est. 2023 est.

11.1 Direct obligations: Personnel compensation: Full-time permanent 5 5



11.9 Total personnel compensation 5 5
12.1 Civilian personnel benefits 2 2
25.1 Advisory and assistance services 30 30
41.0 Grants, subsidies, and contributions 404 467



99.9 Total new obligations, unexpired accounts 441 504

Employment Summary


Identification code 075–0321–0–1–551 2021 actual 2022 est. 2023 est.

1001 Direct civilian full-time equivalent employment 38 38
1101 Direct military average strength employment 3 3

Maternal, Infant, and Early Childhood Home Visiting Programs

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 075–0321–4–1–551 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0010 Maternal, Infant, and Early Childhood Home Visiting Programs 467

Budgetary resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 467
1930 Total budgetary resources available 467

Change in obligated balance:
Unpaid obligations:
3010 New obligations, unexpired accounts 467
3020 Outlays (gross) –19



3050 Unpaid obligations, end of year 448
Memorandum (non-add) entries:
3200 Obligated balance, end of year 448

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 467
Outlays, gross:
4100 Outlays from new mandatory authority 19
4180 Budget authority, net (total) 467
4190 Outlays, net (total) 19

The Budget extends for five years and increases funding for the Maternal, Infant, and Early Childhood Home Visiting (MIECHV) Program.

Object Classification (in millions of dollars)


Identification code 075–0321–4–1–551 2021 actual 2022 est. 2023 est.

11.1 Direct obligations: Personnel compensation: Full-time permanent 5



11.9 Total personnel compensation 5
12.1 Civilian personnel benefits 2
25.1 Advisory and assistance services 30
41.0 Grants, subsidies, and contributions 430



99.9 Total new obligations, unexpired accounts 467

Employment Summary


Identification code 075–0321–4–1–551 2021 actual 2022 est. 2023 est.

1001 Direct civilian full-time equivalent employment 52
1101 Direct military average strength employment 3

Health Center Guaranteed Loan Financing Account

Program and Financing (in millions of dollars)


Identification code 075–4442–0–3–551 2021 actual 2022 est. 2023 est.

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 2 2
Financing authority:
Spending authority from offsetting collections, mandatory:
1800 Collected 1
1930 Total budgetary resources available 2 2 2
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 2 2 2

Financing authority and disbursements, net:
Mandatory:
4090 Budget authority, gross 1
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4122 Interest on uninvested funds –1
4180 Budget authority, net (total)
4190 Outlays, net (total) –1

Status of Guaranteed Loans (in millions of dollars)


Identification code 075–4442–0–3–551 2021 actual 2022 est. 2023 est.

Position with respect to appropriations act limitation on commitments:
2111 Guaranteed loan commitments from current-year authority
2121 Limitation available from carry-forward 886 859 787
2143 Uncommitted limitation carried forward –859 –787 –715



2150 Total guaranteed loan commitments 27 72 72
2199 Guaranteed amount of guaranteed loan commitments 21 58 58

Cumulative balance of guaranteed loans outstanding:
2210 Outstanding, start of year 27 51 112
2231 Disbursements of new guaranteed loans 27 72 72
2251 Repayments and prepayments –3 –10 –10
Adjustments:
2263 Terminations for default that result in claim payments –1
2264 Other adjustments, net



2290 Outstanding, end of year 51 112 174

Memorandum:
2299 Guaranteed amount of guaranteed loans outstanding, end of year 39 87 137

Public Law 104–299, Public Law 104–208, and Public Law 115–141 authorize Health Resources and Services Administration (HRSA) to guarantee up to $1 billion in private loans to health centers for the costs of developing and operating managed care networks or plans and for the construction, renovation, and modernization of medical facilities. The program account for this activity is displayed in the Health Resources and Services account (75–0350) as a line in the program and financing schedule.

Balance Sheet (in millions of dollars)


Identification code 075–4442–0–3–551 2020 actual 2021 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 1 1


1999 Total assets 1 1
LIABILITIES:
2204 Non-Federal liabilities: Liabilities for loan guarantees 1 1
NET POSITION:
3300 Cumulative results of operations


4999 Total liabilities and net position 1 1

Medical Facilities Guarantee and Loan Fund

Status of Direct Loans (in millions of dollars)


Identification code 075–9931–0–3–551 2021 actual 2022 est. 2023 est.

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 5 5 5



1290 Outstanding, end of year 5 5 5

Titles VI and XVI of the PHS Act established a loan and loan guarantee fund for medical facilities with a maximum amount allowable for the Government's liability. Direct loans were made available for public facilities and guaranteed loans for private, nonprofit facilities. Funds under this authority were established in the amount of $50 million for use in fulfilling guarantees in the event of default, $30 million as a revolving fund for direct loans, and an amount for interest subsidy payments on guaranteed loans.

Balance Sheet (in millions of dollars)


Identification code 075–9931–0–3–551 2020 actual 2021 actual

ASSETS:
1601 Direct loans, gross 5 5


1999 Total assets 5 5
LIABILITIES:
2201 Non-Federal liabilities: Accounts payable 5 5
NET POSITION:
3100 Unexpended appropriations
3300 Cumulative results of operations


3999 Total net position


4999 Total liabilities and net position 5 5

Trust Funds

VACCINE INJURY COMPENSATION PROGRAM TRUST FUND

For payments from the Vaccine Injury Compensation Program Trust Fund (the "Trust Fund"), such sums as may be necessary for claims associated with vaccine-related injury or death with respect to vaccines administered after September 30, 1988, pursuant to subtitle 2 of title XXI of the PHS Act, to remain available until expended: Provided, That for necessary administrative expenses, not to exceed $26,200,000 shall be available from the Trust Fund to the Secretary.

Note.—A full-year 2022 appropriation for this account was not enacted at the time the Budget was prepared; therefore, the Budget assumes this account is operating under the Continuing Appropriations Act, 2022 (Division A of Public Law 117–43, as amended). The amounts included for 2022 reflect the annualized level provided by the continuing resolution.

Special and Trust Fund Receipts (in millions of dollars)


Identification code 075–8175–0–7–551 2021 actual 2022 est. 2023 est.

0100 Balance, start of year 3,965 4,060 4,202
Receipts:
Current law:
1110 Deposits, Vaccine Injury Compensation Trust Fund 313 329 326
1140 Interest and Profits on Investments, Vaccine Injury Compensation Trust Fund 59 102 117



1199 Total current law receipts 372 431 443



1999 Total receipts 372 431 443



2000 Total: Balances and receipts 4,337 4,491 4,645
Appropriations:
Current law:
2101 Vaccine Injury Compensation Program Trust Fund –38 –38 –68
2101 Vaccine Injury Compensation Program Trust Fund –334 –251 –256
2135 Vaccine Injury Compensation Program Trust Fund 85



2199 Total current law appropriations –287 –289 –324



2999 Total appropriations –287 –289 –324
4030 Vaccine Injury Compensation Program Trust Fund 10



5099 Balance, end of year 4,060 4,202 4,321

Program and Financing (in millions of dollars)


Identification code 075–8175–0–7–551 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0001 Compensation: Claims for post - FY 1989 injuries 249 251 256
0103 Claims processing (Claims Court) 10 10 10
0104 Claims processing (HRSA) 11 11 26
0105 Claims processing (Dept. of Justice) 17 17 32



0191 Direct program activities, subtotal 38 38 68



0900 Total new obligations, unexpired accounts 287 289 324

Budgetary resources:
Unobligated balance:
1021 Recoveries of prior year unpaid obligations 2
1033 Recoveries of prior year paid obligations 8
1035 Unobligated balance of appropriations withdrawn –10
Budget authority:
Appropriations, discretionary:
1101 Appropriation (special or trust) 38 38 68
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 334 251 256
1235 Appropriations precluded from obligation (special or trust) –85



1260 Appropriations, mandatory (total) 249 251 256
1900 Budget authority (total) 287 289 324
1930 Total budgetary resources available 287 289 324

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 18 20 1
3010 New obligations, unexpired accounts 287 289 324
3020 Outlays (gross) –283 –308 –324
3040 Recoveries of prior year unpaid obligations, unexpired –2



3050 Unpaid obligations, end of year 20 1 1
Memorandum (non-add) entries:
3100 Obligated balance, start of year 18 20 1
3200 Obligated balance, end of year 20 1 1

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 38 38 68
Outlays, gross:
4010 Outlays from new discretionary authority 28 38 68
4011 Outlays from discretionary balances 9 9



4020 Outlays, gross (total) 37 47 68
Mandatory:
4090 Budget authority, gross 249 251 256
Outlays, gross:
4100 Outlays from new mandatory authority 246 251 256
4101 Outlays from mandatory balances 10



4110 Outlays, gross (total) 246 261 256
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –8
Additional offsets against gross budget authority only:
4143 Recoveries of prior year paid obligations, unexpired accounts 8



4160 Budget authority, net (mandatory) 249 251 256
4170 Outlays, net (mandatory) 238 261 256
4180 Budget authority, net (total) 287 289 324
4190 Outlays, net (total) 275 308 324

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 3,967 4,054 4,234
5001 Total investments, EOY: Federal securities: Par value 4,054 4,234 4,421

The Vaccine Injury Compensation Program was established pursuant to Public Law 99–660 and Public Law 100–203 and serves as a source of funds to pay claims for compensation for vaccine-related injury or death. This account reflects payments for claims for vaccine-related injury or death occurring after October 1, 1988.

Object Classification (in millions of dollars)


Identification code 075–8175–0–7–551 2021 actual 2022 est. 2023 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 2 2 4
12.1 Civilian personnel benefits 1 1 1
25.3 Other goods and services from Federal sources 7 7 7
42.0 Insurance claims and indemnities 277 279 312



99.9 Total new obligations, unexpired accounts 287 289 324

Employment Summary


Identification code 075–8175–0–7–551 2021 actual 2022 est. 2023 est.

1001 Direct civilian full-time equivalent employment 14 14 26
1101 Direct military average strength employment 5 5 6

Indian Health Service

Federal Funds

Indian Health Services

Note.—A full-year 2022 appropriation for this account was not enacted at the time the Budget was prepared; therefore, the Budget assumes this account is operating under the Continuing Appropriations Act, 2022 (Division A of Public Law 117–43, as amended). The amounts included for 2022 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 075–0390–0–1–551 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0001 Clinical services 7,826 6,225 6,225
0002 Preventive health 326 235 235
0003 Urban health 57 76 76
0004 Indian health professions 60 80 80
0005 Tribal management 1 1 1
0006 Direct operations 153 54 54
0007 Self-governance 6 6 6
0009 Diabetes funds 137 150 150



0799 Total direct obligations 8,566 6,827 6,827
0801 Indian Health Services (Reimbursable) 1,893 1,860 1,860



0900 Total new obligations, unexpired accounts 10,459 8,687 8,687

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2,109 4,753 2,126
1001 Discretionary unobligated balance brought fwd, Oct 1 2,064
1021 Recoveries of prior year unpaid obligations 285



1070 Unobligated balance (total) 2,394 4,753 2,126
Budget authority:
Appropriations, discretionary:
1100 Appropriation 4,301 4,346 6,262
1121 Appropriations transferred from other acct [075–0943] 210
1121 Appropriations transferred from other acct [075–0140] 790



1160 Appropriation, discretionary (total) 5,301 4,346 6,262
Appropriations, mandatory:
1200 Appropriation (Diabetes) 150 150 150
1200 Appropriation (American Rescue Plan) 5,494
1230 Appropriations and/or unobligated balance of appropriations permanently reduced –3 –3



1260 Appropriations, mandatory (total) 5,644 147 147
Spending authority from offsetting collections, discretionary:
1700 Collected 1,884 1,567 1,868
1701 Change in uncollected payments, Federal sources 7



1750 Spending auth from offsetting collections, disc (total) 1,891 1,567 1,868
1900 Budget authority (total) 12,836 6,060 8,277
1930 Total budgetary resources available 15,230 10,813 10,403
Memorandum (non-add) entries:
1940 Unobligated balance expiring –18
1941 Unexpired unobligated balance, end of year 4,753 2,126 1,716

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 1,384 1,758 1,299
3010 New obligations, unexpired accounts 10,459 8,687 8,687
3011 Obligations ("upward adjustments"), expired accounts 21
3020 Outlays (gross) –9,812 –9,146 –8,179
3040 Recoveries of prior year unpaid obligations, unexpired –285
3041 Recoveries of prior year unpaid obligations, expired –9



3050 Unpaid obligations, end of year 1,758 1,299 1,807
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –106 –113 –113
3070 Change in uncollected pymts, Fed sources, unexpired –7



3090 Uncollected pymts, Fed sources, end of year –113 –113 –113
Memorandum (non-add) entries:
3100 Obligated balance, start of year 1,278 1,645 1,186
3200 Obligated balance, end of year 1,645 1,186 1,694

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 7,192 5,913 8,130
Outlays, gross:
4010 Outlays from new discretionary authority 5,086 5,478 7,504
4011 Outlays from discretionary balances 1,521 774 522



4020 Outlays, gross (total) 6,607 6,252 8,026
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –259 –299 –436
4033 Non-Federal sources –1,627 –1,268 –1,432



4040 Offsets against gross budget authority and outlays (total) –1,886 –1,567 –1,868
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –7
4052 Offsetting collections credited to expired accounts 2



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



4070 Budget authority, net (discretionary) 5,301 4,346 6,262
4080 Outlays, net (discretionary) 4,721 4,685 6,158
Mandatory:
4090 Budget authority, gross 5,644 147 147
Outlays, gross:
4100 Outlays from new mandatory authority 3,103 141 141
4101 Outlays from mandatory balances 102 2,753 12



4110 Outlays, gross (total) 3,205 2,894 153
4180 Budget authority, net (total) 10,945 4,493 6,409
4190 Outlays, net (total) 7,926 7,579 6,311

The Indian Health Services account provides medical care, public health services, and health professions training opportunities to American Indians and Alaska Natives. The Budget proposes to shift the four IHS accounts from discretionary to mandatory.

Object Classification (in millions of dollars)


Identification code 075–0390–0–1–551 2021 actual 2022 est. 2023 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 422 336 336
11.3 Other than full-time permanent 18 14 14
11.5 Other personnel compensation 97 77 77
11.7 Military personnel 63 50 50



11.9 Total personnel compensation 600 477 477
12.1 Civilian personnel benefits 181 144 144
12.2 Military personnel benefits 13 10 10
13.0 Benefits for former personnel 13 10 10
21.0 Travel and transportation of persons 5 4 4
21.0 Patient travel 59 47 47
22.0 Transportation of things 11 9 9
23.1 Rental payments to GSA 29 23 23
23.2 Rental payments to others 16 13 13
23.3 Communications, utilities, and miscellaneous charges 31 25 25
25.1 Advisory and assistance services 9 7 7
25.2 Other services from non-Federal sources 311 248 248
25.3 Other goods and services from Federal sources 194 155 155
25.4 Operation and maintenance of facilities 4 3 3
25.6 Medical care 790 634 634
25.8 Subsistence and support of persons 115 92 92
26.0 Supplies and materials 180 143 143
31.0 Equipment 44 35 35
32.0 Land and structures 24 19 19
41.0 Grants, subsidies, and contributions 5,936 4,728 4,728
42.0 Insurance claims and indemnities 1 1 1



99.0 Direct obligations 8,566 6,827 6,827
99.0 Reimbursable obligations 1,893 1,860 1,860



99.9 Total new obligations, unexpired accounts 10,459 8,687 8,687

Employment Summary


Identification code 075–0390–0–1–551 2021 actual 2022 est. 2023 est.

1001 Direct civilian full-time equivalent employment 6,797 6,761 6,900
1101 Direct military average strength employment 732 721 736
2001 Reimbursable civilian full-time equivalent employment 6,146 6,114 6,239
2101 Reimbursable military average strength employment 661 651 665

Indian Health Services

(Legislative proposal, not subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 075–0390–2–1–551 2021 actual 2022 est. 2023 est.

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation –6,262
Appropriations, mandatory:
1200 Appropriation 6,262

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross –6,262
Outlays, gross:
4010 Outlays from new discretionary authority –5,636
Mandatory:
4090 Budget authority, gross 6,262
Outlays, gross:
4100 Outlays from new mandatory authority 5,636
4180 Budget authority, net (total)
4190 Outlays, net (total)

CONTRACT SUPPORT COSTS

Note.—A full-year 2022 appropriation for this account was not enacted at the time the Budget was prepared; therefore, the Budget assumes this account is operating under the Continuing Appropriations Act, 2022 (Division A of Public Law 117–43, as amended). The amounts included for 2022 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 075–0344–0–1–551 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0001 Contract Support Costs 1,182 1,142 1,142

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 1,182 1,142 1,142
1900 Budget authority (total) 1,182 1,142 1,142
1930 Total budgetary resources available 1,182 1,142 1,142

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 130 321
3010 New obligations, unexpired accounts 1,182 1,142 1,142
3011 Obligations ("upward adjustments"), expired accounts 79
3020 Outlays (gross) –1,033 –1,463 –1,142
3041 Recoveries of prior year unpaid obligations, expired –37



3050 Unpaid obligations, end of year 321
Memorandum (non-add) entries:
3100 Obligated balance, start of year 130 321
3200 Obligated balance, end of year 321

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1,182 1,142 1,142
Outlays, gross:
4010 Outlays from new discretionary authority 956 1,142 1,142
4011 Outlays from discretionary balances 77 321



4020 Outlays, gross (total) 1,033 1,463 1,142
4180 Budget authority, net (total) 1,182 1,142 1,142
4190 Outlays, net (total) 1,033 1,463 1,142

The Contract Support Costs account provides for the reasonable and allowable costs for direct program expenses for the operation of, and any additional administrative or other expense related to, the overhead incurred by tribes and tribal organizations who operate health programs through self-determination contracts and compacts. The Budget proposes to shift the four IHS accounts from discretionary to mandatory.

Object Classification (in millions of dollars)


Identification code 075–0344–0–1–551 2021 actual 2022 est. 2023 est.

Direct obligations:
25.3 Other goods and services from Federal sources 266 251 257
41.0 Grants, subsidies, and contributions 916 891 885



99.9 Total new obligations, unexpired accounts 1,182 1,142 1,142

Contract Support Costs

(Legislative proposal, not subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 075–0344–2–1–551 2021 actual 2022 est. 2023 est.

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation –1,142
Appropriations, mandatory:
1200 Appropriation 1,142

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross –1,142
Outlays, gross:
4010 Outlays from new discretionary authority –1,142
Mandatory:
4090 Budget authority, gross 1,142
Outlays, gross:
4100 Outlays from new mandatory authority 1,142
4180 Budget authority, net (total)
4190 Outlays, net (total)

PAYMENTS FOR TRIBAL LEASES

Note.—A full-year 2022 appropriation for this account was not enacted at the time the Budget was prepared; therefore, the Budget assumes this account is operating under the Continuing Appropriations Act, 2022 (Division A of Public Law 117–43, as amended). The amounts included for 2022 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 075–0200–0–1–551 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0001 Payments for Tribal Leases 123 150 150



0900 Total new obligations, unexpired accounts (object class 41.0) 123 150 150

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 16 16
Budget authority:
Appropriations, discretionary:
1100 Appropriation 139 150 150
1930 Total budgetary resources available 139 166 166
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 16 16 16

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 13
3010 New obligations, unexpired accounts 123 150 150
3020 Outlays (gross) –110 –163 –150



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

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 139 150 150
Outlays, gross:
4010 Outlays from new discretionary authority 110 150 150
4011 Outlays from discretionary balances 13



4020 Outlays, gross (total) 110 163 150
4180 Budget authority, net (total) 139 150 150
4190 Outlays, net (total) 110 163 150

The Payments for Tribal Leases account provides for the reasonable and allowable costs for leases with a Tribe or tribal organization for a building owned or leased by the tribe or tribal organization that is used for administration or delivery of services under the Indian Self-Determination and Education Assistance Act. The Budget proposes to shift the four IHS accounts from discretionary to mandatory.

Payments for Tribal Leases

(Legislative proposal, not subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 075–0200–2–1–551 2021 actual 2022 est. 2023 est.

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation –150
Appropriations, mandatory:
1200 Appropriation 150

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross –150
Outlays, gross:
4010 Outlays from new discretionary authority –150
Mandatory:
4090 Budget authority, gross 150
Outlays, gross:
4100 Outlays from new mandatory authority 150
4180 Budget authority, net (total)
4190 Outlays, net (total)

INDIAN HEALTH FACILITIES

Note.—A full-year 2022 appropriation for this account was not enacted at the time the Budget was prepared; therefore, the Budget assumes this account is operating under the Continuing Appropriations Act, 2022 (Division A of Public Law 117–43, as amended). The amounts included for 2022 reflect the annualized level provided by the continuing resolution.

INDIAN HEALTH FACILITIES

(Including Transfers of Funds)

(Infrastructure Investments and Jobs Appropriations Act.)

Special and Trust Fund Receipts (in millions of dollars)


Identification code 075–0391–0–1–551 2021 actual 2022 est. 2023 est.

0100 Balance, start of year
Receipts:
Current law:
1130 Rent and Charges for Quarters, Indian Health Service 10 9 9



2000 Total: Balances and receipts 10 9 9
Appropriations:
Current law:
2101 Indian Health Facilities –10 –9 –9



5099 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 075–0391–0–1–551 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0001 Maintenance 190 168 168
0002 Sanitation Facilities Construction 219 193 193
0003 Facilities and environmental health 293 259 259
0004 Equipment 27 24 24
0005 Health Care Facilities Construction 142 125 125



0100 Total direct program 871 769 769



0799 Total direct obligations 871 769 769
0801 Indian Health Facilities (Reimbursable) 105 57 57



0900 Total new obligations, unexpired accounts 976 826 826

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 944 1,620 2,481
1001 Discretionary unobligated balance brought fwd, Oct 1 931
1021 Recoveries of prior year unpaid obligations 32



1070 Unobligated balance (total) 976 1,620 2,481
Budget authority:
Appropriations, discretionary:
1100 Appropriation 918 1,619 1,567
Advance appropriations, discretionary:
1170 Advance appropriation 696
Appropriations, mandatory:
1200 Appropriation (American Rescue Plan) 600
1201 Appropriation (special or trust fund) 10 9 9



1260 Appropriations, mandatory (total) 610 9 9
Spending authority from offsetting collections, discretionary:
1700 Collected 92 59 59
1900 Budget authority (total) 1,620 1,687 2,331
1930 Total budgetary resources available 2,596 3,307 4,812
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1,620 2,481 3,986

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 892 947 908
3010 New obligations, unexpired accounts 976 826 826
3020 Outlays (gross) –889 –865 –1,705
3040 Recoveries of prior year unpaid obligations, unexpired –32



3050 Unpaid obligations, end of year 947 908 29
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –18 –18 –18



3090 Uncollected pymts, Fed sources, end of year –18 –18 –18
Memorandum (non-add) entries:
3100 Obligated balance, start of year 874 929 890
3200 Obligated balance, end of year 929 890 11

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1,010 1,678 2,322
Outlays, gross:
4010 Outlays from new discretionary authority 349 684 807
4011 Outlays from discretionary balances 352 88 805



4020 Outlays, gross (total) 701 772 1,612
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –92 –59 –59



4040 Offsets against gross budget authority and outlays (total) –92 –59 –59
Mandatory:
4090 Budget authority, gross 610 9 9
Outlays, gross:
4100 Outlays from new mandatory authority 183 9 9
4101 Outlays from mandatory balances 5 84 84



4110 Outlays, gross (total) 188 93 93
4180 Budget authority, net (total) 1,528 1,628 2,272
4190 Outlays, net (total) 797 806 1,646

The Indian Health Facilities account supports construction, repair and improvement, equipment, and environmental health and facilities support for the Indian Health Service. The Budget proposes to shift the four IHS accounts from discretionary to mandatory.

Object Classification (in millions of dollars)


Identification code 075–0391–0–1–551 2021 actual 2022 est. 2023 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 56 49 49
11.3 Other than full-time permanent 3 3 3
11.5 Other personnel compensation 4 4 4
11.7 Military personnel 28 25 25



11.9 Total personnel compensation 91 81 81
12.1 Civilian personnel benefits 22 19 19
12.2 Military personnel benefits 2 2 2
21.0 Travel and transportation of persons 2 2 2
22.0 Transportation of things 4 4 4
23.1 Rental payments to GSA 4 4 4
23.3 Communications, utilities, and miscellaneous charges 13 11 11
25.1 Advisory and assistance services 3 3 3
25.2 Other services from non-Federal sources 178 157 157
25.3 Other goods and services from Federal sources 2 2 2
25.4 Operation and maintenance of facilities 144 127 127
25.7 Operation and maintenance of equipment 89 78 78
25.8 Subsistence and support of persons 2 2 2
26.0 Supplies and materials 7 6 6
31.0 Equipment 64 57 57
32.0 Land and structures 29 25 25
41.0 Grants, subsidies, and contributions 215 189 189



99.0 Direct obligations 871 769 769
99.0 Reimbursable obligations 105 57 57



99.9 Total new obligations, unexpired accounts 976 826 826

Employment Summary


Identification code 075–0391–0–1–551 2021 actual 2022 est. 2023 est.

1001 Direct civilian full-time equivalent employment 960 955 975
1101 Direct military average strength employment 203 200 204
2001 Reimbursable civilian full-time equivalent employment 46 46 47

Indian Health Facilities

(Legislative proposal, not subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 075–0391–2–1–551 2021 actual 2022 est. 2023 est.

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation –1,567
Appropriations, mandatory:
1200 Appropriation 1,567

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross –1,567
Outlays, gross:
4010 Outlays from new discretionary authority –470
Mandatory:
4090 Budget authority, gross 1,567
Outlays, gross:
4100 Outlays from new mandatory authority 470
4180 Budget authority, net (total)
4190 Outlays, net (total)

Funding for Indian Health Services

Funding for Indian Health Services

(Legislative proposal, subject to PAYGO)

The Budget proposes to shift the four IHS accounts from discretionary to mandatory. After FY 2023, IHS funding would grow to keep pace with healthcare costs and population growth and gradually close longstanding service and facility shortfalls. The net score forgoes discretionary funding for mandatory to provide IHS stable and predictable funding.

Centers for Disease Control and Prevention

Federal Funds

CDC-WIDE ACTIVITIES AND PROGRAM SUPPORT

(INCLUDING TRANSFER OF FUNDS)

To carry out titles II, III, IV, VII, XI, XV, XVII, XIX, XXI, XXIII, XXVI, and XXVIII of the Public Health Service Act (PHS Act), sections 101, 102, 103, 201, 202, 203, 301, and 501 of the Federal Mine Safety and Health Act, section 13 of the Mine Improvement and New Emergency Response Act, sections 20, 21, and 22 of the Occupational Safety and Health Act, titles II and IV of the Immigration and Nationality Act, section 501 of the Refugee Education Assistance Act, and for expenses necessary to support activities related to countering potential biological, nuclear, radiological, and chemical threats to civilian populations, $9,620,961,000; of which $128,421,000 shall remain available through September 30, 2024 for international HIV/AIDS; $353,200,000 shall remain available through September 30, 2025 for global public health protection; $600,000,000 shall remain available through September 30, 2024 for public health infrastructure and capacity; and $50,000,000 shall remain available through September 30, 2024 for forecasting epidemics and outbreak analytics: Provided, That funds may be used for purchase and insurance of official motor vehicles in foreign countries: Provided further, That of the amounts made available under this heading, up to $1,000,000 shall remain available until expended to pay for the transportation, medical care, treatment, and other related costs of persons quarantined or isolated under Federal or State quarantine law: Provided further, That funds made available under this heading may be available for making grants under section 1509 of the PHS Act for not less than 21 States, tribes, or tribal organizations: Provided further, That of the funds made available under this heading, $15,000,000 shall be available to continue and expand community specific extension and outreach programs to combat obesity in counties with the highest levels of obesity: Provided further, That the proportional funding requirements under section 1503(a) of the PHS Act shall not apply to funds made available under this heading: Provided further, That of the amounts appropriated under this heading up to $3,000,000 may remain available until expended for carrying out the Vessel Sanitation Program, to the extent that user fee collections are insufficient: Provided further, That of the amounts appropriated under this heading, $55,000,000 shall remain available until September 30, 2027, for costs related to the acquisition of real property, equipment, construction, installation, demolition, and renovation of facilities: Provided further, That funds made available in this or any prior Act that for the acquisition of real property or for construction or improvement of facilities shall be available to make improvements on non-federally owned property, provided that any improvements that are not adjacent to federally owned property do not exceed $2,500,000, and that the primary benefit of such improvements accrues to CDC: Provided further, That funds previously set-aside by CDC for repair and upgrade of the Lake Lynn Experimental Mine and Laboratory shall be used to acquire a replacement mine safety research facility: Provided further, That in addition, the prior year unobligated balance of any amounts assigned to former employees in accounts of CDC made available for Individual Learning Accounts shall be credited to and merged with the amounts made available for buildings and facilities to support the replacement of the mine safety research facility: Provided further, That paragraphs (1) through (3) of subsection (b) of section 2821 of the PHS Act shall not apply to funds appropriated under this heading: Provided further, That of the amounts made available under this heading, $35,000,000, to remain available until expended, shall be available to the Director of the CDC for deposit in the Infectious Diseases Rapid Response Reserve Fund established by section 231 of division B of Public Law 115–245: Provided further, That funds appropriated under this heading may be used to support a contract for the operation and maintenance of an aircraft in direct support of activities throughout CDC to ensure the agency is prepared to address public health preparedness emergencies: Provided further, That any amounts made available by this Act to the Centers for Disease Control and Prevention may be used to support the salaries and expenses of any CDC employee or fellow responding to an emergency or other urgent public health crisis: Provided further, That employees of CDC or the Public Health Service, both civilian and commissioned officers, detailed to States, municipalities, or other organizations under authority of section 214 of the PHS Act, or in overseas assignments, shall be treated as non-Federal employees for reporting purposes only and shall not be included within any personnel ceiling applicable to the Agency, Service, or HHS during the period of detail or assignment: Provided further, That CDC may use up to $10,000 from amounts appropriated to CDC in this Act for official reception and representation expenses when specifically approved by the Director of CDC: Provided further, That in addition, such sums as may be derived from authorized user fees, which shall be credited to the appropriation charged with the cost thereof: Provided further, That with respect to the previous proviso, authorized user fees from the Vessel Sanitation Program and the Respirator Certification Program shall be available through September 30, 2024: Provided further, That in addition to amounts provided herein, $7,000,000 for lead poisoning prevention and $143,540,000 for health statistics shall be made available from amounts available under section 241 of the PHS Act.

ENERGY EMPLOYEES OCCUPATIONAL ILLNESS COMPENSATION PROGRAM

For necessary expenses to administer the Energy Employees Occupational Illness Compensation Program Act, $55,358,000, to remain available until expended: Provided, That this amount shall be available consistent with the provision regarding administrative expenses in section 151(b) of division B, title I of Public Law 106–554.

Note.—A full-year 2022 appropriation for this account was not enacted at the time the Budget was prepared; therefore, the Budget assumes this account is operating under the Continuing Appropriations Act, 2022 (Division A of Public Law 117–43, as amended). The amounts included for 2022 reflect the annualized level provided by the continuing resolution.

(Afghanistan Supplemental Appropriations Act, 2022.)

(Additional Afghanistan Supplemental Appropriations Act, 2022.)

Special and Trust Fund Receipts (in millions of dollars)


Identification code 075–0943–0–1–999 2021 actual 2022 est. 2023 est.

0100 Balance, start of year 1
Receipts:
Current law:
1130 Cooperative Research and Development Agreements, Centers for Disease Control 2 2 2



2000 Total: Balances and receipts 2 2 3
Appropriations:
Current law:
2101 CDC-wide Activities and Program Support –2 –1 –1



5099 Balance, end of year 1 2

Program and Financing (in millions of dollars)


Identification code 075–0943–0–1–999 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0001 Birth Defects, Developmental Disabilities, Disability and Health (0958) 167 168
0002 CDC-Wide Activities and Program Support (0943) 15,286 274 9,621
0004 Chronic Disease Prevention and Health Promotion (0948) 1,296 1,277
0005 Emerging and Zoonotic Infectious Diseases (0949) 644 648
0006 Energy Employee Illness Occupational Compensation Program Act (EEOICPA) (0954) 53 50
0007 Environmental Health (0947) 222 223
0008 Global Health (0955) 604 592
0012 HIV/AIDS, Viral Hepatitis, STD and TB Prevention (0950) 1,309 1,314
0013 Immunization and Respiratory Diseases (0951) 815 821
0015 Injury Prevention and Control (0952) 680 683
0016 Occupational Safety and Health (0953) 344 345
0019 Public Health Preparedness and Response (0956) 840 842
0020 Public Health Scientific Services (0959) 590 592
0021 Cooperative Research and Development Agreements (CRADA) (5146) 1
0022 Ebola (Emergency pursuant to 2011 BCA) 1
0024 CDC-Wide Activities and Program Support (User and Other Similar Fees) 127



0799 Total direct obligations 22,979 7,829 9,621
0802 CDC-Wide Activities and Program Support (Reimbursable) 252 653 668



0809 Reimbursable program activities, subtotal 252 653 668



0900 Total new obligations, unexpired accounts 23,231 8,482 10,289

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 3,158 7,711 7,274
1001 Discretionary unobligated balance brought fwd, Oct 1 3,066
1010 Unobligated balance transfer to other accts [075–0140] –544
1021 Recoveries of prior year unpaid obligations 77



1070 Unobligated balance (total) 2,691 7,711 7,274
Budget authority:
Appropriations, discretionary:
1100 Appropriation 15,683 6,965 9,621
1120 Appropriations transferred to other acct [075–0390] –210
1120 Appropriations transferred to other acct [075–1503] –21
1120 Appropriations transferred to other acct [075–0945] –10 –10 –35
1121 Appropriations transferred from other acct [075–0116] 856



1160 Appropriation, discretionary (total) 15,442 7,811 9,586
Appropriations, mandatory:
1200 Appropriation (075–0954 - EEOICPA) 55 55 55
1200 Appropriation (075–0943 American Rescue Plan) 11,520
1201 Appropriation (075–5146 CRADA) 2 1 1
1221 Appropriations transferred from other acct PPHF [075–0116] 856 903
1230 Appropriations and/or unobligated balance of appropriations permanently reduced –5 –5 –4



1260 Appropriations, mandatory (total) 12,428 51 955
Spending authority from offsetting collections, discretionary:
1700 Collected 291 181 185
1701 Change in uncollected payments, Federal sources 92



1750 Spending auth from offsetting collections, disc (total) 383 181 185
Spending authority from offsetting collections, mandatory:
1800 Collected 4 2 2
1900 Budget authority (total) 28,257 8,045 10,728
1930 Total budgetary resources available 30,948 15,756 18,002
Memorandum (non-add) entries:
1940 Unobligated balance expiring –6
1941 Unexpired unobligated balance, end of year 7,711 7,274 7,713

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 10,155 21,997 15,164
3010 New obligations, unexpired accounts 23,231 8,482 10,289
3011 Obligations ("upward adjustments"), expired accounts 35
3020 Outlays (gross) –11,153 –15,315 –12,298
3040 Recoveries of prior year unpaid obligations, unexpired –77
3041 Recoveries of prior year unpaid obligations, expired –194



3050 Unpaid obligations, end of year 21,997 15,164 13,155
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –130 –144 –144
3070 Change in uncollected pymts, Fed sources, unexpired –92
3071 Change in uncollected pymts, Fed sources, expired 78



3090 Uncollected pymts, Fed sources, end of year –144 –144 –144
Memorandum (non-add) entries:
3100 Obligated balance, start of year 10,025 21,853 15,020
3200 Obligated balance, end of year 21,853 15,020 13,011

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 15,825 7,992 9,771
Outlays, gross:
4010 Outlays from new discretionary authority 3,630 2,135 2,600
4011 Outlays from discretionary balances 6,157 7,581 7,430



4020 Outlays, gross (total) 9,787 9,716 10,030
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –359 –181 –185
4033 Non-Federal sources –12



4040 Offsets against gross budget authority and outlays (total) –371 –181 –185
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –92
4052 Offsetting collections credited to expired accounts 80



4060 Additional offsets against budget authority only (total) –12



4070 Budget authority, net (discretionary) 15,442 7,811 9,586
4080 Outlays, net (discretionary) 9,416 9,535 9,845
Mandatory:
4090 Budget authority, gross 12,432 53 957
Outlays, gross:
4100 Outlays from new mandatory authority 617 41 223
4101 Outlays from mandatory balances 749 5,558 2,045



4110 Outlays, gross (total) 1,366 5,599 2,268
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –4 –2 –2
4180 Budget authority, net (total) 27,870 7,862 10,541
4190 Outlays, net (total) 10,778 15,132 12,111

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


2021 actual 2022 est. 2023 est.

Enacted/requested:
Budget Authority 27,870 7,862 10,541
Outlays 10,778 15,132 12,111
Legislative proposal, subject to PAYGO:
Budget Authority 30,088
Outlays 8,432
Total:
Budget Authority 27,870 7,862 40,629
Outlays 10,778 15,132 20,543

The Centers for Disease Control and Prevention (CDC) works to protect the health and safety of all Americans. The agency has played a key role in protecting Americans from recent health emergencies including COVID-19, opioid overdose, Zika, and HIN1. Key programs of the CDC include immunization and respiratory diseases; HIV/AIDS, viral hepatitis, STD, and tuberculosis prevention; emerging and zoonotic infectious diseases; chronic disease prevention and health promotion; public health and scientific services; injury prevention and control; environmental health; global health; programs that reduce the occurrence of birth defects and developmental disabilities; public health preparedness and emergency response; and cross-cutting CDC-wide activities and program support, including public health infrastructure. The FY 2023 Budget continues to increase foundational investments in core public health capacities that are essential prepare for and response to public health emergencies and to the effective and efficient functioning of public health system. These include a request for $600 million for dedicated funding to invest in public health infrastructure and capacity, and $50 million to support the Center for Forecasting and Outbreak Analytics, which will sustain efforts begun in FY 2021 with COVID-19 emergency supplemental appropriations. The FY 2023 Budget also provides $310 million for CDC to undertake the fourth year of the Ending the HIV Epidemic in the U.S. initiative, and $200 million to continue CDC's Public Health Data Modernization efforts. The FY 2023 Budget provides $353 million for global public health protection activities to protect Americans through partnerships and other activities that support public health capacity improvements in countries at risk for uncontrolled outbreaks of infectious diseases. In addition, the FY 2023 Budget includes several policy proposals to allow CDC to more efficiently respond to public health emergencies, including a proposal to modernize CDC's budget structure by consolidating the existing 13 Treasury accounts, including "Buildings and Facilities", into a single "CDC-Wide Activities and Program Support" account. Nearly all existing budget lines are maintained within the proposed single account structure.

Object Classification (in millions of dollars)


Identification code 075–0943–0–1–999 2021 actual 2022 est. 2023 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 851 887 1,110
11.3 Other than full-time permanent 138 103 135
11.5 Other personnel compensation 70 47 64
11.6 Military personnel - basic allowance for housing 1 1 1
11.7 Military personnel 93 89 118
11.8 Special personal services payments 4 3 4



11.9 Total personnel compensation 1,157 1,130 1,432
12.1 Civilian personnel benefits 371 347 469
12.2 Military personnel benefits 29 30 38
21.0 Travel and transportation of persons 20 11 14
22.0 Transportation of things 9 7 11
23.1 Rental payments to GSA 4 6 6
23.3 Communications, utilities, and miscellaneous charges 4 5 5
24.0 Printing and reproduction 2 3 3
25.1 Advisory and assistance services 2,517 755 1,090
25.2 Other services from non-Federal sources 79 83 90
25.3 Other goods and services from Federal sources 5,374 1,062 1,117
25.4 Operation and maintenance of facilities 16 17 31
25.5 Research and development contracts 30 32 34
25.6 Medical care 5 5 6
25.7 Operation and maintenance of equipment 54 30 46
26.0 Supplies and materials 128 37 74
31.0 Equipment 82 59 76
32.0 Land and structures 1 2 26
41.0 Grants, subsidies, and contributions 13,097 4,208 5,053



99.0 Direct obligations 22,979 7,829 9,621
99.0 Reimbursable obligations 252 653 668



99.9 Total new obligations, unexpired accounts 23,231 8,482 10,289

Employment Summary


Identification code 075–0943–0–1–999 2021 actual 2022 est. 2023 est.

1001 Direct civilian full-time equivalent employment 9,241 10,953 10,412
1101 Direct military average strength employment 743 774 741
2001 Reimbursable civilian full-time equivalent employment 286 251 252
2101 Reimbursable military average strength employment 27 27 26

CDC-wide Activities and Program Support

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 075–0943–4–1–999 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0001 CDC-Wide Activities and Program Support (0943) 30,088

Budgetary resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 30,088
1900 Budget authority (total) 30,088
1930 Total budgetary resources available 30,088

Change in obligated balance:
Unpaid obligations:
3010 New obligations, unexpired accounts 30,088
3020 Outlays (gross) –8,432



3050 Unpaid obligations, end of year 21,656
Memorandum (non-add) entries:
3200 Obligated balance, end of year 21,656

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 30,088
Outlays, gross:
4100 Outlays from new mandatory authority 8,432
4180 Budget authority, net (total) 30,088
4190 Outlays, net (total) 8,432

The FY 2023 Budget for CDC establishes a new Vaccines for Adults (VFA) program, which will provide uninsured adults with access to all vaccines recommended by the Advisory Committee on Immunization Practices (ACIP) at no cost. As a complement to the successful Vaccines for Children (VFC) program, the VFA program will reduce disparities in vaccine coverage and promote infrastructure for broad access to routine and outbreak vaccines. The FY 2023 Budget also includes mandatory funding for significant investments in pandemic preparedness and biodefense across HHS, including CDC. These investments will allow CDC to transform medical defenses, ensure situational awareness, strengthen public health systems and build core capabilities.

Object Classification (in millions of dollars)


Identification code 075–0943–4–1–999 2021 actual 2022 est. 2023 est.

Direct obligations:
21.0 Travel and transportation of persons 32
22.0 Transportation of things 1
23.3 Communications, utilities, and miscellaneous charges 1
25.1 Advisory and assistance services 5,443
25.2 Other services from non-Federal sources 40
25.3 Other goods and services from Federal sources 745
25.4 Operation and maintenance of facilities 9
25.5 Research and development contracts 15
25.6 Medical care 2
25.7 Operation and maintenance of equipment 66
26.0 Supplies and materials 2,023
31.0 Equipment 82
41.0 Grants, subsidies, and contributions 21,629



99.9 Total new obligations, unexpired accounts 30,088

BUILDINGS AND FACILITIES

Note.—A full-year 2022 appropriation for this account was not enacted at the time the Budget was prepared; therefore, the Budget assumes this account is operating under the Continuing Appropriations Act, 2022 (Division A of Public Law 117–43, as amended). The amounts included for 2022 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 075–0960–0–1–551 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0001 CDC Buildings and Facilities (0960) 30 30

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 376 377 377
1021 Recoveries of prior year unpaid obligations 1



1070 Unobligated balance (total) 377 377 377
Budget authority:
Appropriations, discretionary:
1100 Appropriation 30 30
1930 Total budgetary resources available 407 407 377
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 377 377 377

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 59 33 33
3010 New obligations, unexpired accounts 30 30
3020 Outlays (gross) –55 –30 –29
3040 Recoveries of prior year unpaid obligations, unexpired –1



3050 Unpaid obligations, end of year 33 33 4
Memorandum (non-add) entries:
3100 Obligated balance, start of year 59 33 33
3200 Obligated balance, end of year 33 33 4

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 30 30
Outlays, gross:
4010 Outlays from new discretionary authority 1 12
4011 Outlays from discretionary balances 54 18 29



4020 Outlays, gross (total) 55 30 29
4180 Budget authority, net (total) 30 30
4190 Outlays, net (total) 55 30 29

Buildings and Facilities funds support renovations to existing buildings, as well as repair and improvements (e.g., laboratory ventilation upgrades, structural repairs, roof replacements, and electrical and mechanical repairs) necessary to restore, maintain, and improve CDC's assets. The FY 2023 Budget includes several policy proposals to allow CDC to more efficiently respond to public health emergencies, including a proposal to modernize CDC's budget structure by consolidating the existing 13 Treasury accounts, including "Buildings and Facilities", into a single "CDC-Wide Activities and Program Support" account.

Object Classification (in millions of dollars)


Identification code 075–0960–0–1–551 2021 actual 2022 est. 2023 est.

Direct obligations:
25.1 Advisory and assistance services 1 2
25.4 Operation and maintenance of facilities 6 10
31.0 Equipment 1
32.0 Land and structures 22 18



99.9 Total new obligations, unexpired accounts 30 30

CDC Working Capital Fund

Program and Financing (in millions of dollars)


Identification code 075–4553–0–4–551 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0801 CDC Working Capital Fund (Reimbursable) 735 671 671

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 125 232 232
1021 Recoveries of prior year unpaid obligations 19



1070 Unobligated balance (total) 144 232 232
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 823 671 671
1900 Budget authority (total) 823 671 671
1930 Total budgetary resources available 967 903 903
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 232 232 232

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 239 292 217
3010 New obligations, unexpired accounts 735 671 671
3020 Outlays (gross) –663 –746 –671
3040 Recoveries of prior year unpaid obligations, unexpired –19



3050 Unpaid obligations, end of year 292 217 217
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –2 –2 –2



3090 Uncollected pymts, Fed sources, end of year –2 –2 –2
Memorandum (non-add) entries:
3100 Obligated balance, start of year 237 290 215
3200 Obligated balance, end of year 290 215 215

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 823 671 671
Outlays, gross:
4010 Outlays from new discretionary authority 464 443 443
4011 Outlays from discretionary balances 199 303 228



4020 Outlays, gross (total) 663 746 671
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –823 –671 –671
4180 Budget authority, net (total)
4190 Outlays, net (total) –160 75

Implemented in fiscal year 2014, CDC's Working Capital Fund has extended availability and serves as the funding mechanism to finance centralized business services support across CDC. Services rendered under the fund are performed at pre-established rates that are used to cover the full cost of operations and future investments. Contributions are collected for services, thereby creating market-like incentives to maximize efficiency and quality.

Object Classification (in millions of dollars)


Identification code 075–4553–0–4–551 2021 actual 2022 est. 2023 est.

Reimbursable obligations:
Personnel compensation:
11.1 Full-time permanent 163 149 150
11.3 Other than full-time permanent 6 5 5
11.5 Other personnel compensation 6 5 5
11.7 Military personnel 4 4 3



11.9 Total personnel compensation 179 163 163
12.1 Civilian personnel benefits 64 58 59
12.2 Military personnel benefits 1 1 1
22.0 Transportation of things 1 1 1
23.1 Rental payments to GSA 34 31 31
23.3 Communications, utilities, and miscellaneous charges 23 21 21
25.1 Advisory and assistance services 114 104 106
25.2 Other services from non-Federal sources 49 45 44
25.3 Other goods and services from Federal sources 119 109 109
25.4 Operation and maintenance of facilities 79 72 73
25.7 Operation and maintenance of equipment 57 52 50
31.0 Equipment 12 11 10
32.0 Land and structures 3 3 3



99.9 Total new obligations, unexpired accounts 735 671 671

Employment Summary


Identification code 075–4553–0–4–551 2021 actual 2022 est. 2023 est.

2001 Reimbursable civilian full-time equivalent employment 1,604 1,620 1,635
2101 Reimbursable military average strength employment 25 27 27

Infectious Diseases Rapid Response Reserve Fund

Program and Financing (in millions of dollars)


Identification code 075–0945–0–1–551 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0001 Direct program activity 18 10 35

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 601 594 594
1021 Recoveries of prior year unpaid obligations 1



1070 Unobligated balance (total) 602 594 594
Budget authority:
Appropriations, discretionary:
1121 Appropriations transferred from other acct [075–0943] 10 10 35
1930 Total budgetary resources available 612 604 629
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 594 594 594

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 37 26 5
3010 New obligations, unexpired accounts 18 10 35
3020 Outlays (gross) –28 –31 –26
3040 Recoveries of prior year unpaid obligations, unexpired –1



3050 Unpaid obligations, end of year 26 5 14
Memorandum (non-add) entries:
3100 Obligated balance, start of year 37 26 5
3200 Obligated balance, end of year 26 5 14

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 10 10 35
Outlays, gross:
4010 Outlays from new discretionary authority 6 22
4011 Outlays from discretionary balances 28 25 4



4020 Outlays, gross (total) 28 31 26
4180 Budget authority, net (total) 10 10 35
4190 Outlays, net (total) 28 31 26

The FY 2023 Budget provides $35 million for the Infectious Diseases Rapid Response Reserve Fund within the Centers for Disease Control and Prevention. This Fund will provide the ability to respond efficiently and rapidly to emerging infectious disease threats or outbreaks.

Object Classification (in millions of dollars)


Identification code 075–0945–0–1–551 2021 actual 2022 est. 2023 est.

Direct obligations:
21.0 Travel and transportation of persons 1 2 2
25.1 Advisory and assistance services 3 19
25.3 Other goods and services from Federal sources 2 5 11
26.0 Supplies and materials 1 1 1
31.0 Equipment 1 2 2
41.0 Grants, subsidies, and contributions 10



99.9 Total new obligations, unexpired accounts 18 10 35

TOXIC SUBSTANCES AND ENVIRONMENTAL PUBLIC HEALTH

For necessary expenses for the Agency for Toxic Substances and Disease Registry (ATSDR) in carrying out activities set forth in sections 104(i) and 111(c)(4) of the Comprehensive Environmental Response, Compensation, and Liability Act of 1980 (CERCLA) and section 3019 of the Solid Waste Disposal Act, $85,020,000: Provided, That notwithstanding any other provision of law, in lieu of performing a health assessment under section 104(i)(6) of CERCLA, the Administrator of ATSDR may conduct other appropriate health studies, evaluations, or activities, including, without limitation, biomedical testing, clinical evaluations, medical monitoring, and referral to accredited healthcare providers: Provided further, That in performing any such health assessment or health study, evaluation, or activity, the Administrator of ATSDR shall not be bound by the deadlines in section 104(i)(6)(A) of CERCLA: Provided further, That none of the funds appropriated under this heading shall be available for ATSDR to issue in excess of 40 toxicological profiles pursuant to section 104(i) of CERCLA during fiscal year 2023, and existing profiles may be updated as necessary.

Note.—A full-year 2022 appropriation for this account was not enacted at the time the Budget was prepared; therefore, the Budget assumes this account is operating under the Continuing Appropriations Act, 2022 (Division A of Public Law 117–43, as amended). The amounts included for 2022 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 075–0944–0–1–551 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0001 Agency for Toxic Substances and Disease Registry, Toxic Substance (Direct) 96 78 85
0801 Agency for Toxic Substances and Disease Registry, Toxic Substance (Reimbursable) 7 14 14



0900 Total new obligations, unexpired accounts 103 92 99

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 33 29 18
Budget authority:
Appropriations, discretionary:
1100 Appropriation 78 78 85
1121 Appropriations transferred from other acct [097–0100] 15



1160 Appropriation, discretionary (total) 93 78 85
Spending authority from offsetting collections, discretionary:
1700 Collected 5 3
1701 Change in uncollected payments, Federal sources 2



1750 Spending auth from offsetting collections, disc (total) 7 3
1900 Budget authority (total) 100 81 85
1930 Total budgetary resources available 133 110 103
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year 29 18 4

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 78 81 53
3010 New obligations, unexpired accounts 103 92 99
3011 Obligations ("upward adjustments"), expired accounts 2
3020 Outlays (gross) –97 –120 –79
3041 Recoveries of prior year unpaid obligations, expired –5



3050 Unpaid obligations, end of year 81 53 73
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –7 –6 –6
3070 Change in uncollected pymts, Fed sources, unexpired –2
3071 Change in uncollected pymts, Fed sources, expired 3



3090 Uncollected pymts, Fed sources, end of year –6 –6 –6
Memorandum (non-add) entries:
3100 Obligated balance, start of year 71 75 47
3200 Obligated balance, end of year 75 47 67

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 100 81 85
Outlays, gross:
4010 Outlays from new discretionary authority 51 53 55
4011 Outlays from discretionary balances 43 67 24



4020 Outlays, gross (total) 94 120 79
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –8 –3



4040 Offsets against gross budget authority and outlays (total) –8 –3
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –2
4052 Offsetting collections credited to expired accounts 3



4060 Additional offsets against budget authority only (total) 1



4070 Budget authority, net (discretionary) 93 78 85
4080 Outlays, net (discretionary) 86 117 79
Mandatory:
Outlays, gross:
4101 Outlays from mandatory balances 3
4180 Budget authority, net (total) 93 78 85
4190 Outlays, net (total) 89 117 79

Object Classification (in millions of dollars)


Identification code 075–0944–0–1–551 2021 actual 2022 est. 2023 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 23 22 21
11.3 Other than full-time permanent 1 1 1
11.5 Other personnel compensation 1 1 1
11.7 Military personnel 4 4 4



11.9 Total personnel compensation 29 28 27
12.1 Civilian personnel benefits 9 7 8
25.1 Advisory and assistance services 12 3 11
25.2 Other services from non-Federal sources 3 1 2
25.3 Other goods and services from Federal sources 13 12 12
25.7 Operation and maintenance of equipment 1
31.0 Equipment 3 2 2
41.0 Grants, subsidies, and contributions 26 25 23



99.0 Direct obligations 96 78 85
99.0 Reimbursable obligations 7 14 14



99.9 Total new obligations, unexpired accounts 103 92 99

Employment Summary


Identification code 075–0944–0–1–551 2021 actual 2022 est. 2023 est.

1001 Direct civilian full-time equivalent employment 198 194 194
1101 Direct military average strength employment 30 30 30
2001 Reimbursable civilian full-time equivalent employment 1 2 2
2101 Reimbursable military average strength employment 1 1 1

World Trade Center Health Program Fund

Program and Financing (in millions of dollars)


Identification code 075–0946–0–1–551 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0001 World Trade Center Health Program—Federal Share (CDC/NIOSH) 506 577 710
0002 World Trade Center Health Program—NYC 56 64 79



0900 Total new obligations, unexpired accounts 562 641 789

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 928 973 908
1021 Recoveries of prior year unpaid obligations 5
1033 Recoveries of prior year paid obligations 45



1070 Unobligated balance (total) 978 973 908
Budget authority:
Appropriations, mandatory:
1200 Appropriation (WTC (CDC Direct)) 457 518 535
1200 Appropriation (WTC—NYC DHSS—CDC) 51 58 59



1260 Appropriations, mandatory (total) 508 576 594
Spending authority from offsetting collections, mandatory:
1800 Collected 49
1900 Budget authority (total) 557 576 594
1930 Total budgetary resources available 1,535 1,549 1,502
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 973 908 713

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 255 239 439
3010 New obligations, unexpired accounts 562 641 789
3020 Outlays (gross) –573 –441 –520
3040 Recoveries of prior year unpaid obligations, unexpired –5



3050 Unpaid obligations, end of year 239 439 708
Memorandum (non-add) entries:
3100 Obligated balance, start of year 255 239 439
3200 Obligated balance, end of year 239 439 708

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 557 576 594
Outlays, gross:
4100 Outlays from new mandatory authority 265 273
4101 Outlays from mandatory balances 573 176 247



4110 Outlays, gross (total) 573 441 520
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –94
Additional offsets against gross budget authority only:
4143 Recoveries of prior year paid obligations, unexpired accounts 45



4160 Budget authority, net (mandatory) 508 576 594
4170 Outlays, net (mandatory) 479 441 520
4180 Budget authority, net (total) 508 576 594
4190 Outlays, net (total) 479 441 520

HHS, along with CDC, began implementing provisions of the James Zadroga 9/11 Health and Compensation Act of 2010 (P.L. 111–347) on July 1, 2011, to provide monitoring and treatment benefits to eligible responders and survivors. CDC serves as the Program Administrator for the World Trade Center (WTC) Health Program. The WTC Health Program provides quality care for WTC-related health conditions, conducts WTC research, and maintains a health registry to collect data on victims of the September 11, 2001, terrorist attacks. The WTC Health Program has been extended through FY 2090 under the James Zadroga 9/11 Health and Compensation Reauthorization Act of 2015 (P.L. 114–113, Division O, Title III). The amounts included for 2022 and 2023 in the Budget reflect estimated Federal obligations for the WTC Health Program.

Object Classification (in millions of dollars)


Identification code 075–0946–0–1–551 2021 actual 2022 est. 2023 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 5 5 8
11.3 Other than full-time permanent 1 1 1
11.7 Military personnel 1 1 1



11.9 Total personnel compensation 7 7 10
12.1 Civilian personnel benefits 2 2 3
25.1 Advisory and assistance services 25 50 39
25.3 Other goods and services from Federal sources 14 17 21
25.4 Operation and maintenance of facilities 1
25.6 Medical care 114 137 170
31.0 Equipment 2 2 2
41.0 Grants, subsidies, and contributions 16 30 24
42.0 Insurance claims and indemnities 382 395 520



99.9 Total new obligations, unexpired accounts 562 641 789

Employment Summary


Identification code 075–0946–0–1–551 2021 actual 2022 est. 2023 est.

1001 Direct civilian full-time equivalent employment 52 52 62
1101 Direct military average strength employment 7 7 7

National Institutes of Health

Federal Funds

NATIONAL CANCER INSTITUTE

For carrying out section 301 and title IV of the PHS Act with respect to cancer, $6,497,851,000, of which up to $30,000,000 may be used for facilities repairs and improvements at the National Cancer Institute—Frederick Federally Funded Research and Development Center in Frederick, Maryland.

NATIONAL HEART, LUNG, AND BLOOD INSTITUTE

For carrying out section 301 and title IV of the PHS Act with respect to cardiovascular, lung, and blood diseases, and blood and blood products, $3,822,961,000.

NATIONAL INSTITUTE OF DENTAL AND CRANIOFACIAL RESEARCH

For carrying out section 301 and title IV of the PHS Act with respect to dental and craniofacial diseases, $513,191,000.

NATIONAL INSTITUTE OF DIABETES AND DIGESTIVE AND KIDNEY DISEASES

For carrying out section 301 and title IV of the PHS Act with respect to diabetes and digestive and kidney disease, $2,206,080,000.

NATIONAL INSTITUTE OF NEUROLOGICAL DISORDERS AND STROKE

For carrying out section 301 and title IV of the PHS Act with respect to neurological disorders and stroke, $2,543,043,000.

NATIONAL INSTITUTE OF ALLERGY AND INFECTIOUS DISEASES

For carrying out section 301 and title IV of the PHS Act with respect to allergy and infectious diseases, $6,268,313,000.

NATIONAL INSTITUTE OF GENERAL MEDICAL SCIENCES

For carrying out section 301 and title IV of the PHS Act with respect to general medical sciences, $3,097,557,000, of which $1,271,505,000 shall be from funds available under section 241 of the PHS Act: Provided, That not less than $410,644,000 is provided for the Institutional Development Awards program.

EUNICE KENNEDY SHRIVER NATIONAL INSTITUTE OF CHILD HEALTH AND HUMAN DEVELOPMENT

For carrying out section 301 and title IV of the PHS Act with respect to child health and human development, $1,674,941,000.

NATIONAL EYE INSTITUTE

For carrying out section 301 and title IV of the PHS Act with respect to eye diseases and visual disorders, $853,355,000.

NATIONAL INSTITUTE OF ENVIRONMENTAL HEALTH SCIENCES

For carrying out section 301 and title IV of the PHS Act with respect to environmental health sciences, $932,056,000.

NATIONAL INSTITUTE OF ENVIRONMENTAL HEALTH SCIENCES

For necessary expenses for the National Institute of Environmental Health Sciences in carrying out activities set forth in section 311(a) of the Comprehensive Environmental Response, Compensation, and Liability Act of 1980 (42 U.S.C. 9660(a)) and section 126(g) of the Superfund Amendments and Reauthorization Act of 1986, $83,035,000.

NATIONAL INSTITUTE ON AGING

For carrying out section 301 and title IV of the PHS Act with respect to aging, $4,011,413,000.

NATIONAL INSTITUTE OF ARTHRITIS AND MUSCULOSKELETAL AND SKIN DISEASES

For carrying out section 301 and title IV of the PHS Act with respect to arthritis and musculoskeletal and skin diseases, $676,254,000.

NATIONAL INSTITUTE ON DEAFNESS AND OTHER COMMUNICATION DISORDERS

For carrying out section 301 and title IV of the PHS Act with respect to deafness and other communication disorders, $508,704,000.

NATIONAL INSTITUTE OF NURSING RESEARCH

For carrying out section 301 and title IV of the PHS Act with respect to nursing research, $198,670,000.

NATIONAL INSTITUTE ON ALCOHOL

EFFECTS AND ALCOHOL-ASSOCIATED DISORDERS

For carrying out section 301 and title IV of the PHS Act with respect to alcohol misuse, alcohol use disorder, and other alcohol-associated disorders, $566,725,000.

NATIONAL INSTITUTE ON DRUGS AND ADDICTION

For carrying out section 301 and title IV of the PHS Act with respect to drugs and addiction, $1,843,326,000.

NATIONAL INSTITUTE OF MENTAL HEALTH

For carrying out section 301 and title IV of the PHS Act with respect to mental health, $1,985,828,000.

NATIONAL HUMAN GENOME RESEARCH INSTITUTE

For carrying out section 301 and title IV of the PHS Act with respect to human genome research, $629,154,000.

NATIONAL INSTITUTE OF BIOMEDICAL IMAGING AND BIOENGINEERING

For carrying out section 301 and title IV of the PHS Act with respect to biomedical imaging and bioengineering research, $419,493,000.

NATIONAL CENTER FOR COMPLEMENTARY AND INTEGRATIVE HEALTH

For carrying out section 301 and title IV of the PHS Act with respect to complementary and integrative health, $183,368,000.

NATIONAL INSTITUTE ON MINORITY HEALTH AND HEALTH DISPARITIES

For carrying out section 301 and title IV of the PHS Act with respect to minority health and health disparities research, $659,817,000.

JOHN E. FOGARTY INTERNATIONAL CENTER

For carrying out the activities of the John E. Fogarty International Center (described in subpart 2 of part E of title IV of the PHS Act), $95,801,000.

NATIONAL LIBRARY OF MEDICINE

For carrying out section 301 and title IV of the PHS Act with respect to health information communications, $471,998,000: Provided, That of the amounts available for improvement of information systems, $4,000,000 shall be available until September 30, 2024: Provided further, That in fiscal year 2023, the National Library of Medicine may enter into personal services contracts for the provision of services in facilities owned, operated, or constructed under the jurisdiction of the National Institutes of Health (referred to in this title as "NIH").

NATIONAL CENTER FOR ADVANCING TRANSLATIONAL SCIENCES

For carrying out section 301 and title IV of the PHS Act with respect to translational sciences, $873,654,000: Provided, That up to $90,000,000 shall be available to implement section 480 of the PHS Act, relating to the Cures Acceleration Network: Provided further, That at least $599,349,000 is provided to the Clinical and Translational Sciences Awards program.

OFFICE OF THE DIRECTOR

(INCLUDING TRANSFER OF FUNDS)

For carrying out the responsibilities of the Office of the Director, NIH, $2,302,065,000: Provided, That funding shall be available for the purchase of not to exceed 29 passenger motor vehicles for replacement only: Provided further, That all funds credited to the NIH Management Fund shall remain available for one fiscal year after the fiscal year in which they are deposited: Provided further, That $645,939,000 shall be available for the Common Fund established under section 402A(c)(1) of the PHS Act: Provided further, That of the funds provided, $10,000 shall be for official reception and representation expenses when specifically approved by the Director of the NIH: Provided further, That the Office of AIDS Research within the Office of the Director of the NIH may spend up to $8,000,000 to make grants for construction or renovation of facilities as provided for in section 2354(a)(5)(B) of the PHS Act: Provided further, That up to $30,000,000 shall be used to carry out section 404I of the PHS Act (42 U.S.C. 283k) with respect to the National Primate Research Centers and Caribbean Primate Research Center: Provided further, That $5,000,000 shall be transferred to and merged with the appropriation for the "Office of Inspector General" for oversight of grant programs and operations of the NIH, including agency efforts to ensure the integrity of its grant application evaluation and selection processes, and shall be in addition to funds otherwise made available for oversight of the NIH: Provided further, That the funds provided in the previous proviso may be transferred from one specified activity to another with 15 days prior notification to the Committees on Appropriations of the House of Representatives and the Senate: Provided further, That the Inspector General shall consult with the Committees on Appropriations of the House of Representatives and the Senate before submitting to the Committees an audit plan for fiscal years 2023 and 2024 no later than 30 days after the date of enactment of this Act: Provided further, That amounts available under this heading are also available to establish, operate, and support the Research Policy Board authorized by section 2034(f) of the 21st Century Cures Act.

In addition to other funds appropriated for the Common Fund established under section 402A(c) of the PHS Act, $12,600,000 is appropriated to the Common Fund from the 10-year Pediatric Research Initiative Fund described in section 9008 of title 26, United States Code, for the purpose of carrying out section 402(b)(7)(B)(ii) of the PHS Act (relating to pediatric research), as authorized in the Gabriella Miller Kids First Research Act.

BUILDINGS AND FACILITIES

For the study of, construction of, demolition of, renovation of, and acquisition of equipment for, facilities of or used by NIH, including the acquisition of real property, $300,000,000, to remain available through September 30, 2027.

Advanced Research Projects Agency for Health

For carrying out section 301 and title IV of the PHS Act with respect to advanced research projects for health, $5,000,000,000, to remain available through September 30, 2025.

Note.—A full-year 2022 appropriation for this account was not enacted at the time the Budget was prepared; therefore, the Budget assumes this account is operating under the Continuing Appropriations Act, 2022 (Division A of Public Law 117–43, as amended). The amounts included for 2022 reflect the annualized level provided by the continuing resolution.

Special and Trust Fund Receipts (in millions of dollars)


Identification code 075–9915–0–1–552 2021 actual 2022 est. 2023 est.

0100 Balance, start of year
Receipts:
Current law:
1130 Cooperative Research and Development Agreements, NIH 54 82 82



2000 Total: Balances and receipts 54 82 82
Appropriations:
Current law:
2101 National Institutes of Health –54 –82 –82



5099 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 075–9915–0–1–552 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0001 National Cancer Institute (0849) 6,670 6,748 6,714
0002 National Heart, Lung, and Blood Institute (0872) 3,673 3,696 3,823
0003 National Institute of Dental and Craniofacial Research (0873) 483 485 513
0004 National Institute of Diabetes and Digestive and Kidney Disease (0884) 2,125 2,132 2,206
0005 National Institute of Neurological Disorders and Stroke (0886) 2,491 2,534 2,768
0006 National Institute of Allergy and Infectious Diseases (0885) 6,421 6,599 6,268
0007 National Institute of General Medical Sciences (0851) 1,715 1,720 1,826
0008 National Institute of Child Health and Human Development (0844) 1,588 1,590 1,675
0009 National Eye Institute (0887) 833 836 853
0010 National Institute of Environmental Health Sciences (0862) 896 898 1,015
0011 National Institute on Aging (0843) 3,888 3,899 4,012
0012 National Institute of Arthritis and Musculoskeletal and Skin Disease (0888) 632 634 676
0013 National Institute on Deafness and Other Communication Disorder (0890) 497 498 509
0014 National Institute of Mental Health (0892) 2,100 2,106 2,211
0015 National Institute on Drug Abuse (0893) 1,476 1,480 1,843
0016 National Institute on Alcohol Abuse and Alcoholism (0894) 553 555 567
0017 National Institute of Nursing Research (0889) 174 175 199
0018 National Human Genome Research Institute (0891) 614 616 629
0019 National Institute of Biomedical Imaging and Bioengineering (0898) 523 429 419
0021 National Center for Complementary and Integrative Health (0896) 154 154 183
0022 National Institute on Minority Health and Health Disparities (0897) 389 391 660
0023 John E. Fogarty International Center (0819) 84 84 96
0024 National Library of Medicine (0807) 463 465 472
0025 NIH Office of the Director (0846) 2,695 2,479 2,310
0026 NIH Buildings and facilities (0838) 180 200 300
0027 NIH Cooperative Research and Development Agreements 47 82 82
0028 National Center for Advancing Translational Sciences (0875) 866 858 874
0029 Advanced Research Projects Agency for Health 5,000
0031 Type 1 Diabetes 104 433 141



0799 Total direct obligations 42,334 42,776 48,844
0801 NIH Reimbursable - Other 5,229 5,400 5,555
0802 NIH Royalties 100 96 96



0809 Reimbursable program activities, subtotal 5,329 5,496 5,651



0899 Total reimbursable obligations 5,329 5,496 5,651



0900 Total new obligations, unexpired accounts 47,663 48,272 54,495

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 3,304 2,131 975
1001 Discretionary unobligated balance brought fwd, Oct 1 2,948
1010 Unobligated balance transfer to other accts [075–0140] –773
1021 Recoveries of prior year unpaid obligations 193
1033 Recoveries of prior year paid obligations 4



1070 Unobligated balance (total) 2,728 2,131 975
Budget authority:
Appropriations, discretionary:
1100 Appropriation 42,352 41,103 47,947
1120 Appropriations transferred to other acct [075–1503] –1,186
1120 Appropriations transferred to other acct [075–0128] –5 –5 –5
1121 Appropriations transferred from other acct [075–5628] 295 295 666
1121 Appropriations transferred from other acct [075–5736] 13 4 13



1160 Appropriation, discretionary (total) 41,469 41,397 48,621
Appropriations, mandatory:
1200 Appropriation 150 150 150
1201 Appropriation (special or trust fund) 54 82 82
1230 Appropriations and/or unobligated balance of appropriations permanently reduced –9 –9



1260 Appropriations, mandatory (total) 204 223 223
Spending authority from offsetting collections, discretionary:
1700 Collected 4,996 5,496 5,651
1701 Change in uncollected payments, Federal sources 401



1750 Spending auth from offsetting collections, disc (total) 5,397 5,496 5,651
Spending authority from offsetting collections, mandatory:
1800 Collected 2
1900 Budget authority (total) 47,072 47,116 54,495
1930 Total budgetary resources available 49,800 49,247 55,470
Memorandum (non-add) entries:
1940 Unobligated balance expiring –6
1941 Unexpired unobligated balance, end of year 2,131 975 975

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 46,468 49,673 51,475
3010 New obligations, unexpired accounts 47,663 48,272 54,495
3011 Obligations ("upward adjustments"), expired accounts 478
3020 Outlays (gross) –43,880 –46,470 –47,826
3040 Recoveries of prior year unpaid obligations, unexpired –193
3041 Recoveries of prior year unpaid obligations, expired –863



3050 Unpaid obligations, end of year 49,673 51,475 58,144
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –969 –796 –796
3070 Change in uncollected pymts, Fed sources, unexpired –401
3071 Change in uncollected pymts, Fed sources, expired 574



3090 Uncollected pymts, Fed sources, end of year –796 –796 –796
Memorandum (non-add) entries:
3100 Obligated balance, start of year 45,499 48,877 50,679
3200 Obligated balance, end of year 48,877 50,679 57,348

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 46,866 46,893 54,272
Outlays, gross:
4010 Outlays from new discretionary authority 13,060 11,919 12,801
4011 Outlays from discretionary balances 30,664 34,373 34,795



4020 Outlays, gross (total) 43,724 46,292 47,596
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –5,359 –5,496 –5,651
4033 Non-Federal sources –223



4040 Offsets against gross budget authority and outlays (total) –5,582 –5,496 –5,651
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –401
4052 Offsetting collections credited to expired accounts 582
4053 Recoveries of prior year paid obligations, unexpired accounts 4



4060 Additional offsets against budget authority only (total) 185



4070 Budget authority, net (discretionary) 41,469 41,397 48,621
4080 Outlays, net (discretionary) 38,142 40,796 41,945
Mandatory:
4090 Budget authority, gross 206 223 223
Outlays, gross:
4100 Outlays from new mandatory authority 13 25 25
4101 Outlays from mandatory balances 143 153 205



4110 Outlays, gross (total) 156 178 230
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –2
4180 Budget authority, net (total) 41,673 41,620 48,844
4190 Outlays, net (total) 38,296 40,974 42,175

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


2021 actual 2022 est. 2023 est.

Enacted/requested:
Budget Authority 41,673 41,620 48,844
Outlays 38,296 40,974 42,175
Legislative proposal, subject to PAYGO:
Budget Authority 12,050
Outlays 362
Total:
Budget Authority 41,673 41,620 60,894
Outlays 38,296 40,974 42,537

This program funds biomedical research and research training. These accounts will continue to be appropriated separately and are displayed in a consolidated format to improve the readability of the presentation. The FY 2023 Budget continues to fund a new Advanced Research Projects Agency for Health within the National Institutes of Health, as first proposed in the FY 2022 Budget. With an initial focus on cancer and other diseases such as diabetes and Alzheimer's, ARPA-H would drive transformational innovation in health research and speed application and implementation of health breakthroughs.

Object Classification (in millions of dollars)


Identification code 075–9915–0–1–552 2021 actual 2022 est. 2023 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 1,144 1,222 1,313
11.3 Other than full-time permanent 587 616 651
11.5 Other personnel compensation 71 75 78
11.7 Military personnel 13 14 15
11.8 Special personal services payments 221 229 239



11.9 Total personnel compensation 2,036 2,156 2,296
12.1 Civilian personnel benefits 656 726 772
12.2 Military personnel benefits 11 12 13
21.0 Travel and transportation of persons 8 10 11
22.0 Transportation of things 8 9 8
23.1 Rental payments to GSA 31 32 30
23.3 Communications, utilities, and miscellaneous charges 12 12 12
25.1 Advisory and assistance services 1,425 1,407 1,445
25.2 Other services from non-Federal sources 1,880 1,560 1,586
25.3 Other goods and services from Federal sources 3,024 3,082 3,140
25.4 Operation and maintenance of facilities 49 235 46
25.5 Research and development contracts 1,695 1,659 1,652
25.6 Medical care 43 45 44
25.7 Operation and maintenance of equipment 176 176 181
26.0 Supplies and materials 273 295 267
31.0 Equipment 176 239 235
32.0 Land and structures 160 149 218
41.0 Grants, subsidies, and contributions 30,671 30,972 36,888



99.0 Direct obligations 42,334 42,776 48,844
99.0 Reimbursable obligations 5,329 5,496 5,651



99.9 Total new obligations, unexpired accounts 47,663 48,272 54,495

Employment Summary


Identification code 075–9915–0–1–552 2021 actual 2022 est. 2023 est.

1001 Direct civilian full-time equivalent employment 13,617 14,669 15,181
1101 Direct military average strength employment 132 134 136
2001 Reimbursable civilian full-time equivalent employment 4,574 4,782 4,895
2101 Reimbursable military average strength employment 85 90 90

National Institutes of Health

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 075–9915–4–1–552 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0001 Prepare for pandemic and biological threats 12,050



0900 Total new obligations, unexpired accounts (object class 25.5) 12,050

Budgetary resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 12,050
1930 Total budgetary resources available 12,050

Change in obligated balance:
Unpaid obligations:
3010 New obligations, unexpired accounts 12,050
3020 Outlays (gross) –362



3050 Unpaid obligations, end of year 11,688
Memorandum (non-add) entries:
3200 Obligated balance, end of year 11,688

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 12,050
Outlays, gross:
4100 Outlays from new mandatory authority 362
4180 Budget authority, net (total) 12,050
4190 Outlays, net (total) 362

The 2023 Budget includes mandatory funding to support research and development of vaccines, diagnostics, and therapeutics against high priority viral families, biosafety and biosecurity, and expanded laboratory capacity and clinical trial infrastructure as part of investments across HHS to ensure national readiness for potential future pandemic threats.

Payment to the NIH Innovation Account, CURES Act

Program and Financing (in millions of dollars)


Identification code 075–0147–0–1–552 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0001 Payment to NIH Innovation (object class 94.0) 404 496 1,085



0900 Total new obligations, unexpired accounts (object class 94.0) 404 496 1,085

Budgetary resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 404 496 1,085
1930 Total budgetary resources available 404 496 1,085

Change in obligated balance:
Unpaid obligations:
3010 New obligations, unexpired accounts 404 496 1,085
3020 Outlays (gross) –404 –496 –1,085

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 404 496 1,085
Outlays, gross:
4100 Outlays from new mandatory authority 404 496 1,085
4180 Budget authority, net (total) 404 496 1,085
4190 Outlays, net (total) 404 496 1,085

This account, and a related special fund receipt account, were established to support the execution structure necessary to implement the 21st Century Cures Act.

NIH INNOVATION ACCOUNT, CURES ACT

(INCLUDING TRANSFER OF FUNDS)

For necessary expenses to carry out the purposes described in section 1001(b)(4) of the 21st Century Cures Act, in addition to amounts available for such purposes in the appropriations provided to the NIH in this Act, $1,085,000,000, to remain available until expended: Provided, That such amounts are appropriated pursuant to section 1001(b)(3) of such Act, are to be derived from amounts transferred under section 1001(b)(2)(A) of such Act, and may be transferred by the Director of the National Institutes of Health to other accounts of the National Institutes of Health solely for the purposes provided in such Act: Provided further, That upon a determination by the Director that funds transferred pursuant to the previous proviso are not necessary for the purposes provided, such amounts may be transferred back to the Account: Provided further, That the transfer authority provided under this heading is in addition to any other transfer authority provided by law.

Note.—A full-year 2022 appropriation for this account was not enacted at the time the Budget was prepared; therefore, the Budget assumes this account is operating under the Continuing Appropriations Act, 2022 (Division A of Public Law 117–43, as amended). The amounts included for 2022 reflect the annualized level provided by the continuing resolution.

Special and Trust Fund Receipts (in millions of dollars)


Identification code 075–5628–0–2–552 2021 actual 2022 est. 2023 est.

0100 Balance, start of year 92
Receipts:
Current law:
1140 General Fund Payment, NIH Innovation, CURES Act 404 496 1,085



2000 Total: Balances and receipts 404 496 1,177
Appropriations:
Current law:
2101 NIH Innovation, Cures Act –404 –404 –1,085



5099 Balance, end of year 92 92

Program and Financing (in millions of dollars)


Identification code 075–5628–0–2–552 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0001 CURES obligations 96 185 419

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 63 76
Budget authority:
Appropriations, discretionary:
1101 Appropriation (special or trust) 404 404 1,085
1120 Appropriations transferred to other acct [075–9915] –295 –295 –666



1160 Appropriation, discretionary (total) 109 109 419
1930 Total budgetary resources available 172 185 419
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 76

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 246 174 219
3010 New obligations, unexpired accounts 96 185 419
3020 Outlays (gross) –168 –140 –203



3050 Unpaid obligations, end of year 174 219 435
Memorandum (non-add) entries:
3100 Obligated balance, start of year 246 174 219
3200 Obligated balance, end of year 174 219 435

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 109 109 419
Outlays, gross:
4010 Outlays from new discretionary authority 19 76
4011 Outlays from discretionary balances 168 121 127



4020 Outlays, gross (total) 168 140 203
4180 Budget authority, net (total) 109 109 419
4190 Outlays, net (total) 168 140 203

The 21st Century Cures Act was enacted into law on December 13, 2016. The 21st Century Cures Act authorizes $4.8 billion over 10 years for four NIH Innovation Projects and includes amendments to the Public Health Service Act to advance Precision Medicine and other high-priority NIH activities. Amounts appropriated into the NIH Innovation Account are either transferred to the individual institutes and centers or obligated directly in the NIH Innovation Account.

Object Classification (in millions of dollars)


Identification code 075–5628–0–2–552 2021 actual 2022 est. 2023 est.

Direct obligations:
25.1 Advisory and assistance services 2 2
25.3 Other goods and services from Federal sources 6 4 7
25.5 Research and development contracts 15
41.0 Grants, subsidies, and contributions 88 179 397



99.9 Total new obligations, unexpired accounts 96 185 419

10-Year Pediatric Research Initiative Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 075–5736–0–2–552 2021 actual 2022 est. 2023 est.

0100 Balance, start of year 17 4
Receipts:
Current law:
1140 Transfers from Presidential Election Campaign Fund 21



2000 Total: Balances and receipts 17 4 21
Appropriations:
Current law:
2101 10-Year Pediatric Research Initiative Fund –13 –4 –13



5099 Balance, end of year 4 8

Program and Financing (in millions of dollars)


Identification code 075–5736–0–2–552 2021 actual 2022 est. 2023 est.

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1101 Appropriation (special or trust) 13 4 13
1120 Appropriations transferred to other accts [075–9915] –13 –4 –13
4180 Budget authority, net (total)
4190 Outlays, net (total)

This special fund was created by the Gabriella Miller Kids First Research Act, enacted on April 3, 2014. This fund receives transfers from the Presidential Election Campaign Fund, which are then appropriated to the NIH Common Fund to support pediatric research.

Substance Use And Mental Health Services Administration

Federal Funds

MENTAL HEALTH

For carrying out titles III, V, and XIX of the PHS Act with respect to mental health, and the Protection and Advocacy for Individuals with Mental Illness Act, $4,182,687,000: Provided further, That notwithstanding section 520A(f)(2) of the PHS Act, no funds appropriated for carrying out section 520A shall be available for carrying out section 1971 of the PHS Act: Provided further, That in addition to amounts provided herein, $21,039,000 shall be available under section 241 of the PHS Act to supplement funds otherwise available for mental health activities and to carry out subpart I of part B of title XIX of the PHS Act to fund section 1920(b) technical assistance, national data, data collection and evaluation activities, and further that the total available under this Act for section 1920(b) activities shall not exceed 5 percent of the amounts appropriated for subpart I of part B of title XIX: Provided further, That of the funds made available under this heading for subpart I of part B of title XIX of the PHS Act, not less than 10 percent shall be used to support evidence-based crisis systems: Provided further, That up to 10 percent of the amounts made available to carry out the Children's Mental Health Services program may be used to carry out demonstration grants or contracts for early interventions with persons not more than 25 years of age at clinical high risk of developing a first episode of psychosis: Provided further, That section 520E(b)(2) of the PHS Act shall not apply to funds appropriated in this Act for fiscal year 2023: Provided further, That $552,500,000 shall be available until September 30, 2024 for grants to communities and community organizations who meet criteria for Certified Community Behavioral Health Clinics pursuant to section 223(a) of Public Law 113–93: Provided further, That none of the funds provided for section 1911 of the PHS Act shall be subject to section 241 of such Act: Provided further, That of the funds made available under this heading, $21,420,000 shall be to carry out section 224 of the Protecting Access to Medicare Act of 2014 (Public Law 113–93; 42 U.S.C. 290aa 22 note). Provided further, That notwithstanding sections 1911(b) and 1912 of the PHS Act, amounts made available under this heading for subpart I of part B of title XIX of such Act shall also be available to support evidence-based programs that address early intervention and prevention of mental disorders among at-risk children and adults: Provided further, That States shall expend at least 10 percent of the amount each receives for carrying out section 1911 of the PHS Act to support evidence-based programs that address early intervention and prevention of mental disorders for at-risk youth and adults: Provided further, That notwithstanding section 1912 of the PHS Act, the plan described in such section and section 1911(b) of the PHS Act shall also include the evidence-based programs described in the previous proviso pursuant to plan criteria established by the Secretary.

SUBSTANCE USE SERVICES

For carrying out titles III and V of the PHS Act with respect to substance use treatment and title XIX of such Act with respect to substance use treatment and prevention, and the SUPPORT for Patients and Communities Act, $5,493,243,000: Provided, That $2,000,000,000 shall be for State Opioid Response Grants for carrying out activities pertaining to opioids and stimulants undertaken by the State agency responsible for administering the substance use prevention and treatment block grant under subpart II of part B of title XIX of the PHS Act (42 U.S.C. 300x-21 et seq.): Provided further, That of such amount $75,000,000 shall be made available to Indian Tribes or tribal organizations: Provided further, That 15 percent of the remaining amount shall be for the States with the highest mortality rate related to opioid use disorders: Provided further, That of the amounts provided for State Opioid Response Grants not more than 2 percent shall be available for Federal administrative expenses, training, technical assistance, and evaluation: Provided further, That of the amount not reserved by the previous three provisos, the Secretary shall make allocations to States, territories, and the District of Columbia according to a formula using national survey results that the Secretary determines are the most objective and reliable measure of drug use and drug-related deaths: Provided further, That prevention and treatment activities funded through such grants may include education, treatment (including the provision of medication), behavioral health services for individuals in treatment programs, referral to treatment services, recovery support, and medical screening associated with such treatment: Provided further, That each State, as well as the District of Columbia, shall receive not less than $4,000,000: Provided further, That in addition to amounts provided herein, the following amounts shall be available under section 241 of the PHS Act: (1) $79,200,000 to supplement funds otherwise available for substance use treatment activities to carry out subpart II of part B of title XIX of the PHS Act to fund section 1935(b) technical assistance, national data, data collection and evaluation activities, and further that the total available under this Act for section 1935(b) activities shall not exceed 5 percent of the amounts appropriated for subpart II of part B of title XIX; and (2) $2,000,000 to evaluate substance use treatment programs: Provided further, That for purposes of calculating the HIV set-aside under subpart II of part B of title XIX, the rate of cases of HIV shall be used instead of the rate of cases of AIDS: Provided further, That each State that receives funds appropriated under this heading in this Act for carrying out subpart II of part B of title XIX of the PHS Act shall expend not less than 10 percent of such funds for recovery support services: Provided further, That none of the funds provided for section 1921 of the PHS Act or State Opioid Response Grants shall be subject to section 241 of such Act.

SUBSTANCE USE PREVENTION SERVICES

For carrying out titles III and V of the PHS Act with respect to substance use prevention, $311,912,000.

HEALTH SURVEILLANCE AND PROGRAM SUPPORT

For program support and cross-cutting activities that supplement activities funded under the headings "Mental Health", "Substance Use Services", and "Substance Use Prevention Services" in carrying out titles III, V, and XIX of the PHS Act and the Protection and Advocacy for Individuals with Mental Illness Act in the Substance Use and Mental Health Services Administration, $149,645,000: Provided, That in addition to amounts provided herein, $31,428,000 shall be available under section 241 of the PHS Act to supplement funds available to carry out national surveys on drug use and mental health, to collect and analyze program data, and to conduct public awareness and technical assistance activities: Provided further, That, in addition, fees may be collected for the costs of publications, data, data tabulations, and data analysis completed under title V of the PHS Act and provided to a public or private entity upon request, which shall be credited to this appropriation and shall remain available until expended for such purposes: Provided further, That amounts made available in this Act for carrying out section 501(o) of the PHS Act shall remain available through September 30, 2023: Provided further, That funds made available under this heading may be used to supplement program support funding provided under the headings "Mental Health", "Substance Use Services", and "Substance Use Prevention Services".

Note.—A full-year 2022 appropriation for this account was not enacted at the time the Budget was prepared; therefore, the Budget assumes this account is operating under the Continuing Appropriations Act, 2022 (Division A of Public Law 117–43, as amended). The amounts included for 2022 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 075–1362–0–1–551 2021 actual 2022 est. 2023 est.

Obligations by program activity:
0006 Mental Health 3,274 1,870 4,183
0007 Substance Use Services 5,190 3,774 5,493
0008 Substance Use Prevention 208 208 312
0009 Health Surveillance and Program Support 4,384 129 150
0011 SAMHSA Prevention Fund 12 12 12



0100 Total, direct program 13,068 5,993 10,150



0799 Total direct obligations 13,068 5,993 10,150
0802 SAMHSA Reimbursables 189 269 269
0810 SAMHSA Reimbursable: PHS Evaluation 129 134 134



0899 Total reimbursable obligations 318 403 403



0900 Total new obligations, unexpired accounts 13,386 6,396 10,553

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 6 655 630
1021 Recoveries of prior year unpaid obligations 59



1070 Unobligated balance (total) 65 655 630
Budget authority:
Appropriations, discretionary:
1100 Appropriation 10,120 5,948 10,137
1120 Appropriations transferred to other acct [075–1503] –18
1121 Appropriations transferred from other acct [075–0116] 12



1160 Appropriation, discretionary (total) 10,102 5,960 10,137
Appropriations, mandatory:
1200 Appropriation [COVID] 3,560
1221 Appropriations transferred from the Prevention and Public Health Fund [075–0116] 12 12



1260 Appropriations, mandatory (total) 3,572 12