Fiscal Year 2022 Congressional Budget Justication - Appendix182
Program and Financing
($ in millions)
0001 Protecting Consumers 188 197 209
0002 Promoting Competition 160 154 181
0192 Subtotal, direct program 348 351 390
0799 Total direct obligations 348 351 390
0803 Reimbursable program 1 2 1
0900 Total new obligations, unexpired accounts 349 353 391
Unobligated Balance:
1000 Unobligated balance brought forward, Oct 1 15 5 60
1021 Recoveries of prior year unpaid obligations 7 5 3
1050 Unobligated balance (total) 22 10 63
Budget Authority:
Appropriations, discretionary:
1100 Appropriation 217 202 241
1130 Appropriations permanently reduced --- --- ---
1160 Appropriation, discretionary (total) 217 202 241
Appropriations, mandatory:
1200 Appropriation --- 30 30
1230 Appropriations permanently reduced --- --- ---
1260 Appropriation, mandatory (total) --- 30 30
Spending authority from offsetting collections, discretionary:
1700 Offsetting collections (HSR Fees) 102 150 136
1700 Offsetting collections (Do Not Call Fees) 12 19 13
1700 Offsetting collections (Reimb. Programs) 1 2 1
1701 Change in uncollected payments, Federal sources --- --- ---
1725
Spending authority from offsetting collections precluded from obligation (limitation on
obligations)
--- --- ---
1750 Spending authority from offsetting collections, discretionary (total) 115 171 150
1900 Budget authority (total) 332 403 421
1930 Total budgetary resources available 354 413 484
Unpaid Obligations:
3000 Unpaid obligations, brought forward, Oct 1
74 76 77
3010 New obligations, unexpired accounts 349 353 391
3020 Outlays (gross) -340 -347 -438
3040 Recoveries of prior year unpaid obligations, unexpired -7 -5 -3
3050 Unpaid obligations, end of year 76 77 27
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 --- --- ---
3070 Change in uncollected paymts, Federal sources, unexpired --- --- ---
3090 Uncollected pymts, Fed sources, end of year --- --- ---
Memorandum (non-add) entries:
3100 Obligated balance, start of year 74 76 77
3200 Obligated balance, end of year 76 77 27
Discretionary:
4000 Budget authority, gross 332 373 391
Outlays, gross:
4010 Outlays from new discretionary authority 281 236 271
4011 Outlays from discretionary balances 59 81 137
4020 Outlays, gross (total) 340 317 408
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources -1 -2 -1
4033 Non-Federal sources --- --- ---
4034 Offsetting governmental collections -114 -169 -149
4040 Offsets against gross budget authority and outlays (total) -115 -171 -150
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Federal sources --- --- ---
4070 Budget authority, net (discretionary) 217 202 241
4080 Outlays, net (discretionary) 225 146 258
4160 Budget authority, net (mandatory) --- 30 30
4170 Outlays, net (mandatory) --- 30 30
4180 Budget authority, net (total) 217 232 271
4190 Outlays, net (total) 225 176 288