{"FileId":11420336,"FileName":"FY2025_Agency=DOD_Bureau=O&M_TAFS=017-X-1804_Iteration=3_2025-03-27-17.20","FiscalYear":"2025","ApprovalTimestamp":"2025-03-27-17.20.42.531304","Folder":"Department of Defense--Military Programs","ApproverTitle":"Program Associate Director for National Security Programs","FundsProvidedBy":"Funds Provided by Public Law 119-4","ScheduleData":[{"BudgetAgencyTitle":"Department of Defense--Military Programs","BudgetBureauTitle":"Operation and Maintenance","AccountTitle":"Operation and Maintenance, Navy","AllocationAgencyCode":"","CgacAgency":"017","BeginPoa":"","EndPoa":"","AvailabilityTypeCode":"X","CgacAcct":"1804","AllocationSubacct":"","Iteration":"3","TafsIterationId":12083335,"LineNumber":"AdjAut","LineSplit":"YES","LineDescription":"Adjustment Authority provided","ApprovedAmount":0,"FootnoteNumber":""},{"BudgetAgencyTitle":"Department of Defense--Military Programs","BudgetBureauTitle":"Operation and Maintenance","AccountTitle":"Operation and Maintenance, Navy","AllocationAgencyCode":"","CgacAgency":"017","BeginPoa":"","EndPoa":"","AvailabilityTypeCode":"X","CgacAcct":"1804","AllocationSubacct":"","Iteration":"3","TafsIterationId":12083335,"LineNumber":"1000","LineSplit":"DA1","LineDescription":"Discretionary Actual Unob Bal-Direct: Brought forward, October 1","ApprovedAmount":9649046,"FootnoteNumber":"B7"},{"BudgetAgencyTitle":"Department of Defense--Military Programs","BudgetBureauTitle":"Operation and Maintenance","AccountTitle":"Operation and Maintenance, Navy","AllocationAgencyCode":"","CgacAgency":"017","BeginPoa":"","EndPoa":"","AvailabilityTypeCode":"X","CgacAcct":"1804","AllocationSubacct":"","Iteration":"3","TafsIterationId":12083335,"LineNumber":"IterNo","LineSplit":"3","LineDescription":"Last Approved Apportionment: 2025-01-17","ApprovedAmount":0,"FootnoteNumber":""},{"BudgetAgencyTitle":"Department of Defense--Military Programs","BudgetBureauTitle":"Operation and Maintenance","AccountTitle":"Operation and Maintenance, Navy","AllocationAgencyCode":"","CgacAgency":"017","BeginPoa":"","EndPoa":"","AvailabilityTypeCode":"X","CgacAcct":"1804","AllocationSubacct":"","Iteration":"3","TafsIterationId":12083335,"LineNumber":"RptCat","LineSplit":"NO","LineDescription":"Reporting Categories","ApprovedAmount":0,"FootnoteNumber":""},{"BudgetAgencyTitle":"Department of Defense--Military Programs","BudgetBureauTitle":"Operation and Maintenance","AccountTitle":"Operation and Maintenance, Navy","AllocationAgencyCode":"","CgacAgency":"017","BeginPoa":"","EndPoa":"","AvailabilityTypeCode":"X","CgacAcct":"1804","AllocationSubacct":"","Iteration":"3","TafsIterationId":12083335,"LineNumber":"1021","LineSplit":"","LineDescription":"Unob Bal: Recov of prior year unpaid obligations","ApprovedAmount":176678,"FootnoteNumber":"B7"},{"BudgetAgencyTitle":"Department of Defense--Military Programs","BudgetBureauTitle":"Operation and Maintenance","AccountTitle":"Operation and Maintenance, Navy","AllocationAgencyCode":"","CgacAgency":"017","BeginPoa":"","EndPoa":"","AvailabilityTypeCode":"X","CgacAcct":"1804","AllocationSubacct":"","Iteration":"3","TafsIterationId":12083335,"LineNumber":"1100","LineSplit":"CR","LineDescription":"BA: Disc: Appropriation","ApprovedAmount":0,"FootnoteNumber":""},{"BudgetAgencyTitle":"Department of Defense--Military Programs","BudgetBureauTitle":"Operation and Maintenance","AccountTitle":"Operation and Maintenance, Navy","AllocationAgencyCode":"","CgacAgency":"017","BeginPoa":"","EndPoa":"","AvailabilityTypeCode":"X","CgacAcct":"1804","AllocationSubacct":"","Iteration":"3","TafsIterationId":12083335,"LineNumber":"1000","LineSplit":"DE1","LineDescription":"Discretionary Estimated Unob Bal-Direct: Brought forward, October 1","ApprovedAmount":0,"FootnoteNumber":""},{"BudgetAgencyTitle":"Department of Defense--Military Programs","BudgetBureauTitle":"Operation and Maintenance","AccountTitle":"Operation and Maintenance, Navy","AllocationAgencyCode":"","CgacAgency":"017","BeginPoa":"","EndPoa":"","AvailabilityTypeCode":"X","CgacAcct":"1804","AllocationSubacct":"","Iteration":"3","TafsIterationId":12083335,"LineNumber":"1000","LineSplit":"MA1","LineDescription":"Mandatory Actual Unob Bal-Direct: Brought forward, October 1","ApprovedAmount":35348755,"FootnoteNumber":"B7"},{"BudgetAgencyTitle":"Department of Defense--Military Programs","BudgetBureauTitle":"Operation and Maintenance","AccountTitle":"Operation and Maintenance, Navy","AllocationAgencyCode":"","CgacAgency":"017","BeginPoa":"","EndPoa":"","AvailabilityTypeCode":"X","CgacAcct":"1804","AllocationSubacct":"","Iteration":"3","TafsIterationId":12083335,"LineNumber":"1000","LineSplit":"ME1","LineDescription":"Mandatory Estimated Unob Bal - Direct: Brought forward, October 1","ApprovedAmount":0,"FootnoteNumber":""},{"BudgetAgencyTitle":"Department of Defense--Military Programs","BudgetBureauTitle":"Operation and Maintenance","AccountTitle":"Operation and Maintenance, Navy","AllocationAgencyCode":"","CgacAgency":"017","BeginPoa":"","EndPoa":"","AvailabilityTypeCode":"X","CgacAcct":"1804","AllocationSubacct":"","Iteration":"3","TafsIterationId":12083335,"LineNumber":"1221","LineSplit":"","LineDescription":"BA: Mand: Approps transferred from other accounts","ApprovedAmount":11614169,"FootnoteNumber":"B8"},{"BudgetAgencyTitle":"Department of Defense--Military Programs","BudgetBureauTitle":"Operation and Maintenance","AccountTitle":"Operation and Maintenance, Navy","AllocationAgencyCode":"","CgacAgency":"017","BeginPoa":"","EndPoa":"","AvailabilityTypeCode":"X","CgacAcct":"1804","AllocationSubacct":"","Iteration":"3","TafsIterationId":12083335,"LineNumber":"1230","LineSplit":"","LineDescription":"BA: Mand: New\\Unob bal of approps perm reduced","ApprovedAmount":-365847,"FootnoteNumber":"B9"},{"BudgetAgencyTitle":"Department of Defense--Military Programs","BudgetBureauTitle":"Operation and Maintenance","AccountTitle":"Operation and Maintenance, Navy","AllocationAgencyCode":"","CgacAgency":"017","BeginPoa":"","EndPoa":"","AvailabilityTypeCode":"X","CgacAcct":"1804","AllocationSubacct":"","Iteration":"3","TafsIterationId":12083335,"LineNumber":"1100","LineSplit":"E","LineDescription":"BA: Disc: Appropriation","ApprovedAmount":667508000,"FootnoteNumber":"B10"},{"BudgetAgencyTitle":"Department of Defense--Military Programs","BudgetBureauTitle":"Operation and Maintenance","AccountTitle":"Operation and Maintenance, Navy","AllocationAgencyCode":"","CgacAgency":"017","BeginPoa":"","EndPoa":"","AvailabilityTypeCode":"X","CgacAcct":"1804","AllocationSubacct":"","Iteration":"3","TafsIterationId":12083335,"LineNumber":"1134","LineSplit":"CR","LineDescription":"BA: Disc: Appropriations precluded from obligation","ApprovedAmount":0,"FootnoteNumber":""},{"BudgetAgencyTitle":"Department of Defense--Military Programs","BudgetBureauTitle":"Operation and Maintenance","AccountTitle":"Operation and Maintenance, Navy","AllocationAgencyCode":"","CgacAgency":"017","BeginPoa":"","EndPoa":"","AvailabilityTypeCode":"X","CgacAcct":"1804","AllocationSubacct":"","Iteration":"3","TafsIterationId":12083335,"LineNumber":"1134","LineSplit":"E","LineDescription":"BA: Disc: Appropriations precluded from obligation","ApprovedAmount":0,"FootnoteNumber":""},{"BudgetAgencyTitle":"Department of Defense--Military Programs","BudgetBureauTitle":"Operation and Maintenance","AccountTitle":"Operation and Maintenance, Navy","AllocationAgencyCode":"","CgacAgency":"017","BeginPoa":"","EndPoa":"","AvailabilityTypeCode":"X","CgacAcct":"1804","AllocationSubacct":"","Iteration":"3","TafsIterationId":12083335,"LineNumber":"1840","LineSplit":"","LineDescription":"BA: Mand: Spending auth:Antic colls, reimbs, other","ApprovedAmount":84314968,"FootnoteNumber":"B2, B3, B4, B7"},{"BudgetAgencyTitle":"Department of Defense--Military Programs","BudgetBureauTitle":"Operation and Maintenance","AccountTitle":"Operation and Maintenance, Navy","AllocationAgencyCode":"","CgacAgency":"017","BeginPoa":"","EndPoa":"","AvailabilityTypeCode":"X","CgacAcct":"1804","AllocationSubacct":"","Iteration":"3","TafsIterationId":12083335,"LineNumber":"1920","LineSplit":"","LineDescription":"Total budgetary resources avail (disc. and mand.)","ApprovedAmount":826092242,"FootnoteNumber":"B13"},{"BudgetAgencyTitle":"Department of Defense--Military Programs","BudgetBureauTitle":"Operation and Maintenance","AccountTitle":"Operation and Maintenance, Navy","AllocationAgencyCode":"","CgacAgency":"017","BeginPoa":"","EndPoa":"","AvailabilityTypeCode":"X","CgacAcct":"1804","AllocationSubacct":"","Iteration":"3","TafsIterationId":12083335,"LineNumber":"1251","LineSplit":"","LineDescription":"BA: Mand: Appropriations:Antic nonexpend trans net","ApprovedAmount":17846473,"FootnoteNumber":"B12"},{"BudgetAgencyTitle":"Department of Defense--Military Programs","BudgetBureauTitle":"Operation and Maintenance","AccountTitle":"Operation and Maintenance, Navy","AllocationAgencyCode":"","CgacAgency":"017","BeginPoa":"","EndPoa":"","AvailabilityTypeCode":"X","CgacAcct":"1804","AllocationSubacct":"","Iteration":"3","TafsIterationId":12083335,"LineNumber":"1800","LineSplit":"","LineDescription":"BA: Mand: Spending auth: Collected","ApprovedAmount":4726189,"FootnoteNumber":"B7"},{"BudgetAgencyTitle":"Department of Defense--Military Programs","BudgetBureauTitle":"Operation and Maintenance","AccountTitle":"Operation and Maintenance, Navy","AllocationAgencyCode":"","CgacAgency":"017","BeginPoa":"","EndPoa":"","AvailabilityTypeCode":"X","CgacAcct":"1804","AllocationSubacct":"","Iteration":"3","TafsIterationId":12083335,"LineNumber":"1801","LineSplit":"","LineDescription":"BA: Mand: Spending auth: Chng uncoll pymts Fed src","ApprovedAmount":-4726189,"FootnoteNumber":"B7"},{"BudgetAgencyTitle":"Department of Defense--Military Programs","BudgetBureauTitle":"Operation and Maintenance","AccountTitle":"Operation and Maintenance, Navy","AllocationAgencyCode":"","CgacAgency":"017","BeginPoa":"","EndPoa":"","AvailabilityTypeCode":"X","CgacAcct":"1804","AllocationSubacct":"","Iteration":"3","TafsIterationId":12083335,"LineNumber":"6011","LineSplit":"","LineDescription":"Lump Sum","ApprovedAmount":826092242,"FootnoteNumber":""},{"BudgetAgencyTitle":"Department of Defense--Military Programs","BudgetBureauTitle":"Operation and Maintenance","AccountTitle":"Operation and Maintenance, Navy","AllocationAgencyCode":"","CgacAgency":"017","BeginPoa":"","EndPoa":"","AvailabilityTypeCode":"X","CgacAcct":"1804","AllocationSubacct":"","Iteration":"3","TafsIterationId":12083335,"LineNumber":"6190","LineSplit":"","LineDescription":"Total budgetary resources available","ApprovedAmount":826092242,"FootnoteNumber":"A1, A2, A3"}],"FootnoteData":[{"FootnoteNumber":"A1","FootnoteText":"A classified attachment displaying the apportionment of specific classified programs within the amount displayed may be included.  All documents associated with this apportionment are unclassified except for the Classified Attachment.  The classified apportionment shall be allotted in full and executed without change.  Such apportionment shall remain valid during the fiscal year until such time as a reapportionment of such classified apportionment is required.  Allotments shall be made no later than 30 days after OMB signs the apportionment or the start of the subsequent calendar month, whichever is later.  [Rationale: Footnote informs that there may be a classified attachment, and provides other related requirements concerning allotments.] "},{"FootnoteNumber":"A2","FootnoteText":"To the extent authorized by law, the amounts apportioned may be increased or decreased up to five percent of the amount on line 1000 for actual unobligated balances without further action from OMB. [Rationale: Footnote signifies that this TAFS has received or may receive an automatic apportionment.]"},{"FootnoteNumber":"A3","FootnoteText":"To the extent authorized by law, this amount may be increased for actual recoveries of prior year obligations without further action from OMB. [Rationale: Footnote signifies that this TAFS has received or may receive an automatic apportionment.]"},{"FootnoteNumber":"B2","FootnoteText":"Apportioned anticipated budgetary resources, once realized, do not need to be reapportioned unless the amount realized exceeds the conditions on the total amount apportioned (OMB Circular A-11 section 120.49)."},{"FootnoteNumber":"B3","FootnoteText":"Increase of $16,200,000 for anticipated amounts from recycling revenues as provided for by Title 10, U.S. Code, Section 2577.  The estimate is based on historical data."},{"FootnoteNumber":"B4","FootnoteText":"Increase of $4,400,000 for anticipated amounts from agricultural and grazing program as provided for by Title 10, U.S. Code, Section 2667.  The estimate is based on historical data."},{"FootnoteNumber":"B7","FootnoteText":"Per the Janaury 2025 SF-133."},{"FootnoteNumber":"B8","FootnoteText":"(2) FY25 transfer in the amount of $11,614,169 - broken down as $307,585 for AWS-3 L 1695-1710 MHz; $5,731,427 for AWS-3 H 1755-1780 MHz; $1,320,143 for CBRS 3550-3650 MHz and $4,255,014 for AMBIT 3450-3550 MHz."},{"FootnoteNumber":"B9","FootnoteText":"Funding sequestered at 8.30% in the amount of -$365,847. Funds are sequestered from un-obligated balances."},{"FootnoteNumber":"B10","FootnoteText":"Funds provided by P.L. 119-4 in the amount of $667,508,000 signed by the President March 15, 2025."},{"FootnoteNumber":"B12","FootnoteText":"Anticipated spectrum transfer in the amount of $425,808 for AWS-3 L, $547,175 for AWS-3 H, $8,327,240 for LG3\/DSS 3100-3400, and $8,476,250 for 7125-8400 for a total of $17,876,473."},{"FootnoteNumber":"B13","FootnoteText":"Pursuant to section 120.21 of OMB Circular A-11, one or more lines in the Budgetary Resources section may be rounded up. As a result, those rounded lines will not match the actuals reported on the SF 133. Agency will ensure that its funds control system will only allot actuals."}]}