The NCUA Staff Draft 2025-2026 Budget Justification, 87608-87650 [2024-25568]
Download as PDF
lotter on DSK11XQN23PROD with NOTICES1
87608
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
from the date of any transaction related
to the Purchase, in a manner that is
convenient and accessible for audit and
examination, the records necessary to
enable the persons described in
paragraph (m)(1) below to determine
whether conditions of this exemption
have been met, except that (i) a
prohibited transaction will not be
considered to have occurred if, due to
circumstances beyond the control of the
Plan’s trustees and/or the Qualified
Independent Fiduciary, the records are
lost or destroyed prior to the end of the
six-year period, and (ii) no party in
interest other than the Plan’s trustees or
the Qualified Independent Fiduciary
shall be subject to the civil penalty that
may be assessed under ERISA section
502(i) if the records are not maintained,
or are not available for examination as
required by paragraph (n) below; and
(m)(1) Except as provided in section
(2) of this paragraph and not
withstanding any provisions of
subsections (a)(2) and (b) of ERISA
Section 504, the records referred to in
paragraph (l) above shall be
unconditionally available at their
customary location during normal
business hours to:
(i) any duly authorized employee or
representative of the Department or the
Internal Revenue Service;
(ii) the Plan’s trustees or any duly
authorized representative of the Plan’s
trustees;
(iii) the Qualified Independent
Fiduciary or any duly authorized
representative of the Qualified
Independent Fiduciary;
(iv) any participant or beneficiary of
the Plan, or any duly authorized
representative of such participant or
beneficiary;
(2) Should Lodge 4 or any party refuse
to disclose information to a person on
the basis that such information is
exempt from disclosure, such party
shall provide a written notice advising
that person of the reasons for the refusal
and that the Department may request
such information by the close of the
thirtieth (30th) day following the
request;
(n) Within 30 calendar days after the
Property is purchased, the Qualified
Independent Fiduciary must provide to
the Department a written certification
that all of the exemption conditions
have been met and must provide to the
Department the Statement documenting
its conclusion that the Proposed
Transaction is in the Plan’s best interest;
and
(o) All the material facts and
representations set forth in the
Summary of Facts and Representations
are true and accurate at all times.
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
Exemption Date: If granted, the
exemption will be in effect as of the date
the grant notice is published in the
Federal Register.
Signed at Washington, DC, this 30th day of
October 2024.
George Christopher Cosby,
Director, Office of Exemption Determinations,
Employee Benefits Security Administration,
U.S. Department of Labor.
[FR Doc. 2024–25583 Filed 11–1–24; 8:45 am]
BILLING CODE 4510–29–P
NATIONAL CREDIT UNION
ADMINISTRATION
[NCUA–2024–0135]
The NCUA Staff Draft 2025–2026
Budget Justification
National Credit Union
Administration (NCUA).
ACTION: Notice.
AGENCY:
The NCUA’s staff draft
‘‘detailed business-type budget’’ is being
made available for public review as
required by Federal statute. The
proposed resources will finance the
agency’s annual operations and capital
projects, both of which are necessary for
the agency to accomplish its mission of
protecting the system of cooperative
credit and its member-owners through
effective chartering, supervision,
regulation, and insurance. The briefing
schedule and comment instructions are
included in the supplementary
information section.
DATES: Requests to deliver an in-person
statement at the November 22, 2024,
budget briefing must be received on or
before November 13, 2024. Written
statements and presentations for those
scheduled to appear at the budget
briefing must be received on or before
1 p.m. Eastern, November 18, 2024.
Written comments may be submitted
by November 27, 2024.
ADDRESSES: You may submit comments
by any of the following methods (please
send comments by one method only):
• In-person presentation at public
budget briefing: submit requests to
deliver a statement at the briefing to
BudgetBriefing@ncua.gov by November
13, 2024. Include your name, title,
affiliation, mailing address, email
address, and telephone number. The
NCUA Board Secretary will inform you
by November 14, 2024, if you have been
approved to make a presentation. In
order to present at the public meeting,
you must submit a statement. Your
statement must be submitted to
BudgetBriefing@ncua.gov by 1 p.m.
Eastern, November 18, 2024. Your
SUMMARY:
PO 00000
Frm 00072
Fmt 4703
Sfmt 4703
presentation must be delivered in
person at the public budget briefing.
You will be allotted five minutes during
the budget briefing to deliver your
remarks.
• Written comments without an inperson presentation: submit written
comments by November 27, 2024,
through the Federal eRulemaking Portal:
https://www.regulations.gov. The docket
number is NCUA–2024–0135. Follow
the instructions for submitting
comments.
• Copies of the NCUA Draft 2025–
2026 Budget Justification and associated
materials are also available on the
NCUA website at https://www.ncua.gov/
About/Pages/budget-strategic-planning/
supplementary-materials.aspx.
FOR FURTHER INFORMATION CONTACT:
Eugene H. Schied, Chief Financial
Officer, National Credit Union
Administration, 1775 Duke Street,
Alexandria, Virginia 22314–3428, or
telephone: (703) 518–6571.
SUPPLEMENTARY INFORMATION: The
following itemized list details the
sections in this Notice made available
for public review:
I. Introduction and Strategic Context
II. The NCUA Budget in Brief
III. Key Themes of the Proposed 2025–2026
Budget
IV. Operating Budget
V. Capital Budget
VI. Share Insurance Fund Administrative
Budget
VII. Financing the NCUA’s Programs
VIII. Appendix A: Supplemental Budget
Information
IX. Appendix B: Capital Projects
X. Appendix C: Glossary of Terms and
Acronyms
Section 212 of the Economic Growth,
Regulatory Relief, and Consumer
Protection Act amended 12 U.S.C.
1789(b)(1)(A) to require the NCUA
Board (Board) to ‘‘on an annual basis
and prior to the submission of the
detailed business-type budget make
publicly available and publish in the
Federal Register a draft of the detailed
business-type budget.’’ Although 12
U.S.C. 1789(b)(1)(A) requires
publication of a ‘‘business-type budget’’
only for the agency operations arising
under the Federal Credit Union Act’s
subchapter on insurance activities, in
the interest of transparency the Board is
providing the NCUA’s entire staff draft
budget for 2025–2026 in this Notice.
The staff draft budget details the
resources required to support NCUA’s
mission. The staff draft budget includes
personnel and dollar estimates for three
major budget components: (1) the
Operating Budget; (2) the Capital
Budget; and (3) the Share Insurance
Fund Administrative Budget. The
E:\FR\FM\04NON1.SGM
04NON1
lotter on DSK11XQN23PROD with NOTICES1
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
resources proposed in the staff draft
budget are to carry out the agency’s
operations in 2025 and 2026. This
document is a draft, staff-level budget
proposal made available to the NCUA
Board members and the public for their
consideration and comment. The NCUA
Board directed the NCUA Executive
Director to develop the staff draft budget
under delegated authority. The staff
draft budget may change based on
public comments, Board member
decisions, and staff’s ongoing
consideration of estimates and programs
that impact the budget.
The NCUA Chief Financial Officer
will present the staff draft budget at a
budget briefing open to the public and
scheduled for Friday, November 22,
2024, at 10 a.m. eastern at the NCUA
headquarters building, 1775 Duke
Street, Alexandria, Virginia 22314.
Interested parties unable to attend in
person may visit the agency’s homepage
(https://www.ncua.gov/) to access the
provided webcast link.
If you wish to participate in the
briefing and deliver a statement, you
must email a request to BudgetBriefing@
ncua.gov by November 13, 2024. Your
request must include your name, title,
affiliation, mailing address, email
address, and telephone number.
Statements must be delivered in person
at the briefing. The NCUA will work to
accommodate as many public
statements as possible at the November
22, 2024, budget briefing. The Board
Secretary will inform you if you have
been approved to make a presentation
and you will be allotted five minutes
during the budget briefing to deliver
your remarks. A written copy of your
statement must be delivered to the
Board Secretary by email at by 1 p.m.
Eastern, November 18, 2024. In addition
to delivering their remarks at the budget
briefing, registered presenters will be
provided the opportunity to ask
questions of NCUA staff about the staff
draft budget. The initial round of
questions will be limited to five minutes
per presenter, and one subsequent
round of questions, limited to five
minutes per presenter, may be permitted
by the Chairman if time allows.
Written comments on the staff draft
budget will also be accepted by
November 27, 2024, through the Federal
eRulemaking Portal: https://
www.regulations.gov. The docket
number is NCUA–2024–0135.
Commenters should follow the portal
instructions for submitting comments.
All comments should provide
specific, actionable recommendations
about the staff draft budget rather than
general remarks. The NCUA Board will
review and consider any comments
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
from the public prior to approving the
NCUA 2025–2026 budget.
By the National Credit Union
Administration Board on October 30, 2024.
Melane Conyers-Ausbrooks,
Secretary of the Board.
I. Introduction and Strategic Context
About the NCUA
Credit unions have provided financial
services to their members for more than
100 years. Credit unions are not-forprofit financial cooperatives created to
serve a membership with a common
bond.
In 1970, the U.S. Congress established
the NCUA as an independent federal
agency to regulate, charter, and
supervise federal credit unions. The
NCUA operates and manages the
National Credit Union Share Insurance
Fund (Share Insurance Fund) with the
backing of the full faith and credit of the
United States, insuring the deposits of
the account holders in all federal credit
unions and most state-chartered credit
unions.
As of June 30, 2024, the NCUA
regulates and supervises 4,533 federally
insured credit unions, which have
approximately 141 million members
and more than $2.3 trillion in assets
across all states and U.S. territories.1
Statutory Authority
Pursuant to the Federal Credit Union
Act, authority for NCUA management is
vested in the NCUA Board. The Board
determines the resources needed for
carrying out the NCUA’s responsibilities
under the Act.2 The Board is authorized
to expend such funds and perform such
other functions or acts as it deems
necessary or appropriate, per the rules,
regulations, or policies it establishes.3
Upon determination of the budgeted
annual expenses for the agency’s
operations, the Board determines a fee
schedule to assess federal credit unions.
The Board considers federal credit
unions’ ability to pay such a fee and the
necessity of the expenses the NCUA will
incur in carrying out its responsibilities
in connection with federal credit
unions.4 In December 2023, the Board
approved a notice with changes to its
methodology for determining the
operating fees due from federal credit
unions.5
Pursuant to the law, the NCUA
deposits fees collected are deposited in
1 Source: NCUA quarterly call report data, second
quarter 2024.
2 See 12 United States Code (U.S.C.) 1752a(a).
3 See 12 U.S.C. 1766(i)(2).
4 See 12 U.S.C. 1755(a)–(b).
5 See https://www.federalregister.gov/d/202328303.
PO 00000
Frm 00073
Fmt 4703
Sfmt 4703
87609
the agency’s Operating Fund at the
Treasury of the United States, and those
fees are expended by the Board to defray
the cost of carrying out the agency’s
operations, including the examination
and supervision of federal credit
unions.6 Per its authority to use the
Share Insurance Fund to carry out its
insurance-related responsibilities, the
Board approved an Overhead Transfer
Rate (OTR) methodology and authorized
the Office of the Chief Financial Officer
to transfer resources from the Share
Insurance Fund to the Operating Fund
to account for insurance-related
expenses.7
Mission, Goals, and Strategy
The proposed budget for 2025–2026
supports the NCUA’s fourth year
implementing its 2022–2026 Strategic
Plan. Throughout 2025 and 2026, the
agency will continue fulfilling its
mission of ‘‘protecting the system of
cooperative credit and its memberowners through effective chartering,
supervision, regulation, and insurance.’’
The agency’s three strategic goals are:
• Ensure a safe, sound, and viable
system of cooperative credit that
protects consumers.
• Improve the financial well-being of
individuals and communities through
access to affordable and equitable
financial products and services.
• Maximize organizational
performance to enable mission success.
The NCUA’s strategic plan is the
foundation for the agency’s performance
management and resource allocation
processes. The annual performance plan
functions as the agency’s operational
plan for each calendar year. It outlines
the annual or short-term objectives,
strategies, and corresponding
performance goals and activities that
contribute to the accomplishment of the
agency’s strategic goals. The NCUA
budget provides the resources necessary
for the agency to implement its strategic
priorities and related programs and
activities, to identify key challenges
facing the credit union industry, and to
leverage agency strengths to help credit
unions address those challenges.
Appendix A provides additional
information about how the budget aligns
to the NCUA’s strategic goals.
The NCUA’s Annual Budget Process
Each regional and central office
director at the NCUA develops an initial
budget request identifying the resources
necessary for their office to support the
agency’s mission, goals, and objectives.
These budgets are developed to ensure
6 See
7 See
E:\FR\FM\04NON1.SGM
12 U.S.C. 1755(d).
12 U.S.C. 1783(a).
04NON1
87610
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
requirements are individually justified
and remain consistent with the agency’s
overall strategic framework. This effort
also includes a field-level review of
every federally insured credit union to
estimate the workload to carry out credit
union examinations in the forthcoming
year, which is translated into the cost of
the staff and associated expenses
necessary to meet the agency’s safety
and soundness goals. In addition to this
workload analysis, each NCUA office
estimates its fixed and recurring
expenses, such as for employee travel,
rental payments for leased property,
operations and maintenance for owned
facilities or equipment, supplies,
telecommunications services, major
capital investments, and other
administrative and contracted services
costs.
The Office of the Chief Financial
Officer presents draft budgets to the
public on the agency’s website and in
the Federal Register as part of the
NCUA Board’s commitment to
transparency in the agency’s budgeting
processes. The Board also holds a public
briefing about the draft budget and
facilitates dialog between public
stakeholders and NCUA staff to develop
a common understanding of the
agency’s resource needs. The NCUA is
the only Financial Institutions Reform,
Recovery, and Enforcement Act agency
that releases such a detailed draft
budget and solicits public comments on
it.
The NCUA Board reviews the
comments from the public about the
draft budget and makes revisions in
response to stakeholder views,
individual Board office priorities, and
changing economic conditions. The
Board then approves the final budget
levels and the associated OTR and the
operating fees paid by credit unions to
finance the agency’s programs.
II. The NCUA Budget in Brief
Proposed 2025 and 2026 Budgets
The NCUA 2022–2026 Strategic Plan
sets forth the agency’s goals and
objectives that drive the agency’s
resource needs and allocations. The
agency’s annual budgets provide the
resources to execute the strategic plan,
to implement important initiatives, and
to undertake the NCUA’s major
programs: examination and supervision,
insurance, credit union development,
consumer financial protection, and asset
management.8
2025-2026 NCUA BUDGET RESOURCES
2024BoanlBudgat
Appmved
Budglll
20l5
Raq1111sted
Budget'"'
•Poiunt;
20ll
Chal'lflll • Change•
Raqumed
(llllol-.2025) l l.2024- •
Budgat
, 20251.
; Poiunt,
. Position
Chal'lflll • Change; lll»•
2~
.20llP ' Olanga
llll25-20JIGJ , l.2025- ' Positions Polltlans Positions' (24- (25-o
• :1026) ,
----·-~Opr.dlng
Budgat
Capital
Budgat
$374,494,000
$41 !1,325,000 S 44,tm,OOO; 12.0'll,: $450,ffll7,000 S 31 ,2112,000
7.5%\
~.18!1,000
$8,201,000 $
2,020,oooj
32.6%:
$12,500,000
s
4,2!11,000. 52.3%'
$5,142,000
S.5,500,000
s
353,0001
7.ll'll,'
$5,lM,000
s
(134,DOO} •
; 25)
26)
1,247
1,2lH
1,272' 14
11
1,247
1,.261
1,272
11
'
l
j!ihar-.
!:tr.nm
Admln.
-24%'
Budgat
Total-
Ues,mspao
$4H,OJ4,00D $17,.ZOl,OIIO
i 12.2'J!i, : $4111,473,000
-~-~~--
$55,431,00D ;
11,2'J!i,;
14
* All position levels exclude positions funded by the Central Liquidity Facility (CLF).
** 2025 Requested Budget is $0.3 million lower than the 2025 funding level approved by the NCUA
The NCUA’s 2025–2026 staff draft
budget justification includes three
separate budgets: the Operating Budget,
the Capital Budget, and the Share
Insurance Fund Administrative
Expenses Budget. Combined, these three
budgets total $433.0 million for 2025,
which is $0.3 million lower than the
$433.3 million 2025 funding level
approved by the NCUA Board as part of
the two-year 2024–2025 budget.
Three significant factors, when
combined, account for most of the 12.2
percent increase in the total budget
between 2024 and 2025:
1. An increase of $25.9 million in
funding for contracted services for 2025
compared to 2024. Of this amount,
approximately $18.0 million results
from a lower 2024 surplus carried over
as part of the 2025 budget when
compared to the surplus carried over
from 2023 as part of the 2024 budget. Of
the residual $7.9 million increase for
contracted services, much of the
additional funding will address new
and evolving operational risks such as
cybersecurity threats and for tools used
to identify and resolve credit union
system risk concerns such as interest
rate risk, credit risk, and industry
concentration risk. Growth in the
contracted services budget category also
results from new operations and
maintenance costs for recently delivered
capital investments. Other increased
8 Budget information presented in this document
excludes funding for the CLF, which has its own
budget reviewed and decided upon separately by
the CLF Board.
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
PO 00000
Frm 00074
Fmt 4703
Sfmt 4703
costs include general price inflation for
core agency business operation systems
such as accounting and payroll
processing and various other recurring
support costs.
2. An increase of $19.5 million for
current employee compensation in 2025
compared to 2024. This increase
accounts for merit pay raises for the
NCUA’s employees as required by the
Collective Bargaining Agreement and
expected inflationary cost increases for
employee benefits.
3. A proposed increase of 14 positions
compared to 2024, which equates to a
headcount increase of 10 positions and
four positions approved by the NCUA
Board in the 2024 budget for 2025. Of
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.017
lotter on DSK11XQN23PROD with NOTICES1
Board as part of the two-year 2024-2025 Budget.
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
the 10 positions recommended in the
staff draft budget, eight are new
positions and the remaining two are
existing positions currently unfunded in
the 2024 budget.9 Explanations for each
of the proposed new positions are
included later in this document.
87611
Proposed 2025 Operating Budget:
$419.3 Million
The following chart presents the
major categories of spending supported
by the proposed 2025 Operating Budget.
2025 Operating Budget
Travel
/5.3%
Employee Pay
& Benefits - - 74.5%
Total
rating Bud
$419.3M
~ommunications/
"'
-
"'
~
Utilities
1.6%
Administrative
12%
Contracted Services
17.4%
Note: Minor rounding differences may occur in totals.
compared to balance sheets at federally
insured credit unions (FICU, solid line).
BILLING CODE 7535–01–P
9 These positions are also known as ‘‘overhire’’
positions and are funded by surplus pay and
benefits budgets that result from vacancies.
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
PO 00000
Frm 00075
Fmt 4703
Sfmt 4703
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.018
lotter on DSK11XQN23PROD with NOTICES1
As shown in the following chart, the
relative size of the NCUA budget (dotted
line) has generally decreased when
87612
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
NCUA Operating Budget per Million Dollars of FICU Assets
Millions
Trillions
$2.S
$300
2.30
$270
$2.0
$240
$1.5
$210
$1.0
$180
$0.5
...... Federal Deposit Insurance Corporation (FDIC) Operating Budget, Office
of the Controller of the Currency (OCC) Budget Activity, and Federal
Reserve Supervision Costs per Million $ of FDIC Insured Assets (left scale)
•··· NCUA Budget per Million $ of FICU Assets (left scale)*
-
Credit Union System Assets in $ Trillions (right scale)
Source: NCUA Annual Budgets, Call Reports, FDIC, OCC, and Federal Reserve financial reports
* Budget per million $ of FICU assets is calculated as the fiscal year's budget divided by the
previous year's end-of-year assets (e.g., 2025 draft budget/projected FICU assets as of fourth
quarter 2024).
Proposed 2026 Operating Budget:
$450.6 Million
additional positions compared to the
2025 level.
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
PO 00000
Frm 00076
Fmt 4703
Sfmt 4703
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.019
lotter on DSK11XQN23PROD with NOTICES1
The Operating Budget estimate for
2026 is $450.6 million and includes 11
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
87613
Proposed 2025 Operating Budget Summary
The pay and benefits acljustment includes funding for the
proposed staffing increase of 14 position$, net, for critical
.areas neeessazy to operate as an effective federal fm:mcial
regulator capable of addressing emerging issues.
Additionally, the increase in pay and benefits includes merit
and locality pay changes anticipated for 2025.
tS:U
+ 10.5%
l,S0.3
- 4.3%
Rem, communications, and utilities budgets pay for essential
workspace, telecommunications, data capacity, and network
support. The 2025 increase results primarily from new costs
for rent and data smwis for a disaster reco\c-ery site.
- 31.8%
Administrative expenses primarily support operational
requiremfflts. relocation expenses. and employee supplies.
+ 55.l %
Contracted servwis reflect costs for products and senwis
acquired from the commercial madcetp1ace and include
mission-critical servwis, such as information technotogy (IT)
acquisitions and .support setv-ices, accounting and auditing
sen-ices, and specialized subject matter expertise. Most of
the increase in this categoiyresults from anSlS.O million
difference in budget suq,lus from prior years. The increase
also includes funding to address new and evon-ing risks,
operations and maintm:ance recemly delivered capital
investments, and contraetuai price inflatioo for business
systems and senwis. Starting in 2025, the contiacted
sen-ices categmy also reflects fees paid by NCUA to the
Federal Fimmcial Imtitutions Examination Council (FFIEC).
t $25J>
The trav-el budget increases by $2.1 million in 2025
compared to 2024.
*Percentage change is based upon exact amounts reflected in the table, "2025-2026
Proposed NCUA Operating Budget Summary."
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
PO 00000
Frm 00077
Fmt 4703
Sfmt 4725
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.020
lotter on DSK11XQN23PROD with NOTICES1
**Total staffing levels do not include five positions funded by the CLF.
87614
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
Proposed 2026 Operating Budget Summary
tU
1.272
+ 0.,%
The 2026 position level increases by 11 positions from 1,261
m:ommeadcdfor2025.**
The pay and bene1it$ bu«iget ii.projected to increase in 2026
to pay forcompeasation acljustments for on-board employees
and for the cost of MW staffhired in 2025 and 2026.
•
+ U%
$24.2
Trawl eosts are profected to inctease due to price inflation
and anat,ional training confereri.coplatmed for NCUA
employees in 2026.
$7.!>
t Sl.1
+ 15.4%
~ communications. and Ulilltieseosts ate projected to
increase modst1y to reflect a lllllional training conference
platmed for NCUA employees in 2026.
$5.9
t SO.I
+ 14.7%
Admini.strat.iw expenses are projected to increase sligbtly to
reflect a lllllional tra.inir)g COJ1fenmce platmed for NCUA
employees in 2026.
$83.5
f$10.5
+ 14.4%
Comracted services retlect costs for products and sen-ices
acquin,d from the commercial markdplaee. The proposed
2025 budget for contracted services includes an offset ofSS
million from estimated prior-year bu«lget surpluses. which is
not expected to be available again in 2026.
*Percentage change is based upon exact amounts reflected in the table, "2025-2026
Proposed NCUA Operating Budget Summary."
**Total staffing levels do not include five positions funded by the CLF.
lotter on DSK11XQN23PROD with NOTICES1
Proposed 2025 Capital Budget: $8.2
Million
The proposed 2025 Capital Budget is
$2.0 million higher than the 2024
Board-approved budget.
The Capital Budget supports the
NCUA’s ongoing effort to modernize its
IT infrastructure and applications.
Funding in the Capital Budget for
upgrades to or replacement of obsolete
IT systems is higher in 2025 than in
2024 and includes an increase in capital
investment for cyclical system updates
to the Modern Examination and Risk
Identification Tool (MERIT)
examination system. Other IT
investments in the proposed 2025
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
Capital Budget include funds to ensure
that agency systems comply with
evolving cybersecurity requirements
required of all federal agencies,
enhancements to agency information
security, investments to begin
transitioning legacy hardware to a
cloud-based storage environment, and
various hardware investments to refresh
agency networks and ensure staff have
the tools necessary to achieve the
agency’s mission.
The Capital Budget also includes
$480,000 for NCUA facility maintenance
and improvements.
PO 00000
Frm 00078
Fmt 4703
Sfmt 4703
Proposed 2025 Share Insurance Fund
Administrative Expenses: $5.5 Million
The proposed 2025 Share Insurance
Fund Administrative Expenses Budget
is $0.4 million higher than the 2024
Board-approved budget. The Share
Insurance Fund Administrative
Expenses Budget funds the tools and
technology used by the Office of
National Examinations and Supervision
(ONES) to oversee credit union-run
stress testing for the largest credit
unions, travel for state examiners
attending NCUA-sponsored training,
audit support for the Share Insurance
Fund’s financial statements, and certain
insurance-related expenses for Asset
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.021
BILLING CODE 7535–01–C
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
Management and Assistance Center
(AMAC) operations.
III. Key Themes of the Proposed 2025–
2026 Budget
lotter on DSK11XQN23PROD with NOTICES1
Overview
The proposed 2025–2026 budget
includes funding for the NCUA to
increase staffing in critical areas
necessary to operate as an effective
federal financial regulator capable of
addressing emerging issues and
responding to changes in economic
conditions that may impact the credit
union system.
The percentage of insured shares in
credit unions with composite Capital
adequacy, Asset quality, Management,
Earnings, Liquidity risk, and Sensitivity
to market risk (CAMELS) ratings 1 and
2 has decreased each quarter since
December 2021.10 Between the reporting
periods of December 31, 2021, and June
30, 2024, credit unions with composite
CAMELS 4 and 5 ratings and total assets
greater than $500 million increased
from 2 to 9, while these credit unions’
insured shares increased from $4.4
billion to $13.8 billion—an increase of
214 percent. During the same period,
credit unions with composite CAMELS
3 ratings and assets greater than $500
million increased from 15 to 66, and
their insured shares increased from
$11.3 billion to $127.0 billion—an
increase of 1,024 percent. Under the
agency’s rules, credit unions with total
assets greater than $500 million are
considered complex. Liquidations of
such complex credit unions would
cause greater losses for the Share
Insurance Fund than non-complex
credit unions.
The NCUA must have the necessary
resources to continue to monitor credit
union performance and mitigate risks at
these complex credit unions and all
other non-complex credit unions
through the examination process, offsite
monitoring, and tailored supervision,
consistent with its mission.
The NCUA employees are the
agency’s most valuable resource for
10 The NCUA’s composite CAMELS rating
consists of an assessment of a credit union’s Capital
adequacy, Asset quality, Management, Earnings,
Liquidity risk, and Sensitivity to market risk. The
CAMELS rating system is designed to consider and
reflect all significant financial, operational and
management factors field staff assess in their
valuation of credit unions’ performance and risk
profiles. CAMELS ratings range from 1 to 5, with
1 being the best rating. Credit unions with a
composite CAMELS rating of 3 exhibit some degree
of supervisory concern in one or more components.
CAMELS 4 credit unions generally exhibit unsafe
or unsound practices, and CAMELS 5 institutions
demonstrate extremely unsafe or unsound practices
and conditions. The NCUA collectively refers to
CAMELS 4 and 5 credit unions as ‘‘troubled credit
unions.’’
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
achieving its mission. The agency is
committed to maintaining a workforce
with integrity, accountability,
transparency, inclusion, and
proficiency.11 The NCUA will continue
investing in its workforce through
training and development, ensuring
employees have the skills they need to
work effectively. These investments will
also facilitate the agency’s succession
planning as it undertakes a generational
leadership shift as the Baby Boom
cohort retires.
The proposed 2025–2026 budget
includes investments across a range of
NCUA priorities, including:
• Ensuring robust cybersecurity in the
credit union system and at the agency.
• Continuing to strengthen and
mature analytic capabilities and
capacity in the areas of fraud and antimoney laundering, quantitative
analytics and stress testing, and climaterelated financial risk.
• Recalibrating examination and
supervisory oversight over credit unions
based on a prioritization of the risks
presented to the system.
• Providing program and staff
resources to increase assistance to small
credit unions and credit unions
designated as minority depository
institutions (MDIs).
• Expanding the resources allocated
to the NCUA’s examination of credit
unions’ compliance with consumer
financial protection laws and
regulations.
• Investing in information technology
systems and infrastructure to bolster the
NCUA’s supervisory capabilities.
The efficiency and effectiveness of the
agency’s workforce depends upon the
availability of modern analytical tools
and the resiliency of the NCUA’s
information technology systems. The
NCUA is committed to implementing its
new technology responsibly and
delivering secure, reliable, and
innovative solutions. The investments
funded in the NCUA’s Capital Budget
will provide the tools and technology
the workforce needs to achieve the
NCUA mission.
Cybersecurity
The NCUA’s cybersecurity program
focuses on two main efforts: supervision
of credit union cybersecurity programs
and protection of the agency’s systems,
assets, data, and mission capabilities.
Cyberattacks continue to pose
significant and growing risks to all
organizations. The NCUA places credit
union cybersecurity as a top enterprise
and supervisory priority because of
11 See
https://ncua.gov/files/agenda-items/
strategic-plan-20220317.pdf, page 6.
PO 00000
Frm 00079
Fmt 4703
Sfmt 4703
87615
continued attacks on the nation’s
financial sector and the broader national
critical infrastructure.
Supervision of Credit Union
Cybersecurity
The NCUA engages in interagency
cybersecurity preparedness as a member
of the FFIEC and of the Financial and
Banking Information Infrastructure
Committee. The NCUA monitors cyber
threats identified by federal and nonfederal sources and shares relevant
information about them with the credit
union industry and financial sector
partners.
The NCUA maintains a team within
the Office of Examination and Insurance
dedicated to developing and
maintaining supervisory policies,
procedures, and tools and examiner
training for cybersecurity. The regions
and the ONES employ highly trained
regional information security specialists
for information security examinations
and supervision of credit unions.
All credit unions will periodically
receive an information security
examination as part of the agency’s new
Information Security Examination
program (ISE). The ISE uses a riskfocused approach to examine credit
unions’ information security, providing
examiners flexibility to focus on areas of
material current or potential risk
relevant to each credit union’s unique
business model. The objectives of an
information security examination
include:
• Evaluating management’s ability to
recognize, assess, monitor, and manage
information systems and technologyrelated risks.
• Assessing whether the credit union
has sufficient expertise to adequately
plan, direct, and manage information
systems and technology operations.
• Determining whether the board of
directors has adopted and implemented
adequate information systems and
technology-related policies and
procedures.12
• Evaluating the adequacy of internal
information systems and technology
controls and oversight to safeguard
member information.
The NCUA built and maintains the
Automated Cybersecurity Evaluation
Toolbox (ACET) to help credit unions
voluntarily assess their level of
cybersecurity preparedness. The tool
incorporates appropriate cybersecurity
standards and practices established for
financial institutions. The tool maps
each of its declarative statements to the
12 See https://ncua.gov/regulation-supervision/
letters-credit-unions-other-guidance/board-directorengagement-cybersecurity-oversight.
E:\FR\FM\04NON1.SGM
04NON1
87616
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
practices found in the FFIEC
Information Technology Examination
Handbook, regulatory guidance, and
leading industry standards like the
National Institute of Standards and
Technology’s (NIST) Cybersecurity
Framework. The ACET also provides a
plain-language explanation and
references for each of the statements
included within the assessment.
Enhanced and continuing examiner
training related to information security
and evolving cyber risks is planned for
2025.
lotter on DSK11XQN23PROD with NOTICES1
Protection of the Agency’s Information
and Systems
The NCUA’s approach to agency
cybersecurity is based on requirements
established by federal statute such as
the Federal Information Security
Management and Federal Information
Security Modernization Act (FISMA),
and government-wide policy such as the
NIST’s Cybersecurity Framework, and
Executive Order (E.O.) 14028, Improving
the Nation’s Cybersecurity. Based upon
the most recent FISMA reporting
metrics, the NCUA earned a Level 4
maturity rating for its information
security program. This is the highest
rating the NCUA has earned to date and
demonstrates the agency’s commitment
a strong cybersecurity posture that
mitigates risk and protects sensitive
data. The proposed 2025 budget
includes over $22 million for the cost of
compliance with and implementation of
these requirements, of which $3.2
million is budgeted for capital
investments. Many government
cybersecurity requirements are not
necessarily expected of nongovernmental entities; however, as a
federal agency the NCUA must carry
them out.
Examination Workforce
In 2021, a cross-agency working group
at the NCUA conducted an internal
review to determine the appropriate
level of specialist positions required to
ensure compliance with the Bank
Secrecy Act (BSA) and consumer
financial protection laws and
regulations. The review evaluated
staffing needs for three potential
regional specialist groups in the areas of
electronic payment systems, consumer
compliance, and the BSA. Unlike other
specialist areas where credit union asset
size is a reasonable basis for allocating
supervisory resources, BSA and
consumer compliance risks are not
necessarily concentrated in a particular
asset group.
Since this review, the NCUA added
specialist positions to each of the
regions in two separate phases. These
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
new specialist positions were offset by
a reduction in general examiner
positions throughout the regions. These
positions are now fully annualized in
the 2025 budget and no new specialist
positions are proposed in the 2025
budget. The proposed 2025 budget
recommends a net reduction of 10
positions across the NCUA’s three
regions. The draft budget is based on
certain adjustments to the examination
program that result in a net decrease in
the staff time required to carry out the
examination program. These changes
would provide incentives for federally
insured credit unions with assets
between $1 billion and $10 billion to
remain very sound. In return, sound
practices at credit unions would allow
the regions more flexibility to work with
state regulators on coordinating joint
examinations and reduce the time
between exams for certain federal credit
unions whose practices and
management necessitate closer scrutiny.
These changes would also result in a
further cycle-time extension between
exams for well-managed and wellcapitalized smaller and mid-sized credit
unions.
Support for Small Credit Unions and
Minority Depository Institutions
Small credit unions with less than
$100 million in assets and MDIs are
uniquely positioned to improve
financial inclusion by offering their
communities access to safe, fair, and
affordable credit and other services. The
NCUA’s Small Credit Union and MDI
Support Program is designed to support
and preserve these credit unions. This
program provides dedicated resource
hours for field staff to conduct this
important work, and the proposed 2025
budget continues to support this
important effort.
Program assistance focuses on
identifying available resources,
providing training and guidance, and
supporting credit union management in
their efforts to address operational
matters. Additional benefits of the
program include:
• Building greater awareness of the
unique needs of small credit unions and
MDIs and their role serving underserved
communities.
• Expanding opportunities for these
credit unions to receive support through
NCUA grants, training, and other
initiatives.
• Furthering partnerships with
organizations and industry mentors that
can support small credit unions and
MDIs.
PO 00000
Frm 00080
Fmt 4703
Sfmt 4703
Fair Lending and Consumer Financial
Protection
The NCUA’s consumer financial
protection program supports the
agency’s statutory responsibility and
strategic goal of ensuring a safe, sound,
and viable system of cooperative credit
that protects consumers. Within the
division of fair lending supervision,
NCUA staff conduct targeted fair
lending examinations at federal credit
unions to assess compliance with
federal fair lending laws and
regulations. These reviews are critical to
identifying discriminatory lending
patterns or practices and to reducing
barriers to economic equity. Past
examinations conducted by NCUA
examiners have identified patterns or
practices of discrimination violations,
illegal race-based redlining, indirect
lending pricing concerns, systemic
Home Mortgage Disclosure Act
violations, Regulation B notification and
government monitoring information
violations, and numerous instances of
inadequate fair lending compliance
management systems, including those
related to discrimination based on age
and marital status.
In 2024, the NCUA joined the other
Federal Financial Institution
Examination Council agencies to issue a
statement of examination principles
related to valuation discrimination and
bias in residential real estate lending.
The staff draft budget includes funding
for the current division of fair lending
supervision and for one new program
officer who will help to develop Home
Mortgage Disclosure Act analyses and
examinations, oversee the annual fair
lending examination selection process
through outlier analysis, and fulfill fair
lending speaking and Freedom of
Information Act requests submitted by
the public.
The agency is also engaged in a
project to develop an expanded
consumer compliance examination and
enforcement program. That project will
develop and be implemented over the
course of several years.
Chartering Investments
Credit unions are an important part of
the financial services industry and can
play a key role in helping families
achieve financial freedom by building
generational wealth, aiding
entrepreneurs in starting a business, and
helping to create jobs and strengthen
communities. To extend financial
services to more individuals and
communities, the 2025 capital budget
supports a multi-year process
automation project to implement an
external facing portal that will make it
E:\FR\FM\04NON1.SGM
04NON1
87617
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
easier for organizing groups to submit
new charter applications. When this
project is complete, organizing groups
will be able to upload forms and
supporting files and track the status of
their submissions through an intuitive,
user-friendly interface, significantly
reducing the time to process these
requests.
IT Enhancements: MERIT and Cloud
Migration
Two information technology
investments in the 2025 budget support
efforts to create cost efficiencies and
avoid cost escalation in future years.
The NCUA recompeted the operations
and maintenance contract for NCUA’s
examination platform in 2024. The new
contract reduced the estimated cost of
core MERIT Operations and
Maintenance (O&M) support activities
by $1.7 million for the 2025 operating
budget when compared to the cost of the
previous support vendor.
Migrating to a cloud computing
environment offers significant
advantages by enhancing efficiencies
and improving security. By moving IT
services from physical datacenters to
cloud service providers, the NCUA can
lower the risk and expense of
maintaining physical infrastructure
such as servers, storage, and networking
equipment. Cloud infrastructure also
enables faster and more efficient
deployment of new services and system
upgrades. This scalability leads to
greater operational flexibility, reducing
the time and cost of managing
information technology operations.
Furthermore, cloud service providers
offer advanced cybersecurity measures,
ensuring that data is protected with the
latest encryption and security standards,
enhancing the reliability and security of
the NCUA’s information technology
environment. By leveraging cloud
services, the NCUA can focus its
resources on innovation and missioncritical tasks, rather than on costly and
resource-intensive management of
physical infrastructure.
NCUA Organizational Changes
The staff draft budget proposes a new
Office of the Executive Secretary, which
is a common function in many other
federal agencies. The new office will
centralize responsibility for the NCUA’s
policy review and decision-making
processes, coordinate the clearance and
submission of all policy documents to
the Chairman and the NCUA Board, as
appropriate, for review and approval,
and facilitate discussions between the
NCUA’s program offices to align
appropriate policies, among other
things. Policy documents include
regulations, recommendation memos,
action memos, briefing memos,
responses to correspondence, reports to
Congress, and other policy documents.
Appendix A includes a separate table
illustrating the budget for the proposed
Office of the Executive Secretary.
IV. Operating Budget
Overview
The NCUA Operating Budget provides
the resources required for the agency to
conduct activities prescribed by the
Federal Credit Union Act. These
mandates include: (1) chartering new
federal credit unions; (2) approving field
of membership applications of federal
credit unions; (3) promulgating
regulations and providing guidance; (4)
performing regulatory compliance and
safety and soundness examinations; (5)
implementing and administering
enforcement actions, such as
prohibition orders, orders to cease and
desist, orders of conservatorship and
orders of liquidation; and (6)
administering the Share Insurance
Fund. The NCUA must also implement
mandates required by other statutes
including those related to BSA
compliance, consumer financial
protection, and diversity, equity, and
inclusion.
Operating Budget Categories
There are five major expenditure
categories in the Operating Budget. This
section explains how these expenditures
support the NCUA’s operations and
presents an overview of the Operating
Budget.
2025 - 2026 NCUA OPERATING BUDGET SUMMARY
20::Mloard
BudglttCadClhgoiy
Apprond
Budget
:ams Raquestad
Budgltt
2.mwms
Change
Chang•
Permnt
zme Raquestad
Budgltt
zms.zme
Chang•
!
Chang•
l'illrclnt
..................,,,,~~J,._
l
$
Bl,7113,000
312,275;000
I !J,4!12,000
Salalm
$
202,972,000 $
217,680,000
14,108,000
Bandt1
$
811,811,000 $
!14,5115;000
4,7114,000
Tlawl
$
211,012,000 $
.22;10$,000
llllnt IC'onimlUlllltltiii
$
7,136,000
$
Admlnlllntlff
$
C.Onhadlld Samms
Total
17:28 Nov 01, 2024
li.1'11,
$
329,172;000
11>.-1,000
l
j
!i.'ffl
-
7.2.'lli $
230,427;000
12,747,000
!i.3'11,
$
!18,745;000
4,150,000
2,ll!J3,000
10.5%
$
24,210,000
2,105,000
•.u2;000
131)4.~
-4.3'11,
$
7,182,000.
1,11511.000
7,4!14,000 $
S,10!>,000
~-~
-.31.11'11,
$
S,ll!>D;OOO
750,00I)
14.7'11,
$
47,069,000 $
73,ll04,IIOO
25,!lll.000
.i!i.1'11,
$
113,484,000
10,4IO,OOO
,_
$
IN,.4N,DDD $
411..HI..C-
12.- $
4!JG,80'1..C-
11,:u:a,,aao
7 ....
Pay and Benefits. Pay and benefits
increase by $19.5 million in 2025, or 6.7
percent compared to 2024, for a total of
$312.3 million. Pay and benefits costs
make up approximately 74.5 percent of
the annual NCUA Operating Budget.
There are four primary drivers of
increased costs in 2025 for the pay and
benefits category:
VerDate Sep<11>2014
$
Jkt 265001
.....,..-
• Merit and locality pay increases for
the NCUA’s employees are paid per the
agency’s Collective Bargaining
Agreement (CBA) and its merit-based
pay system.
• Contributions for employee
retirement to the Federal Employee
Retirement System (FERS), which are
set by the U.S. Office of Personnel
Management (OPM) based on actuarial
PO 00000
Frm 00081
Fmt 4703
Sfmt 4703
!I.fl
!1.5%
15.'ffl
estimates and cannot be negotiated or
changed by the NCUA. The mandatory
FERS contribution rate increases total
NCUA benefits costs by 2.7 percent in
2025 compared to 2024. OPM’s current
assumptions for actuarial valuation of
FERS remain unchanged in 2025 but
remain a cost driver for the agency’s pay
and benefits growth. Because the NCUA
must contribute 18.4 percent of
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.022
lotter on DSK11XQN23PROD with NOTICES1
limploJN
canpa,111:llln
87618
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
employee salaries to the retirement fund
in 2025, the estimated impact on the
NCUA budget is an increase of
approximately $2.5 million in
mandatory payments.
• Contributions for employee health
insurance are also set by OPM. This
insurance contribution increases total
NCUA benefits costs by 1.3 percent in
2025 compared to 2024. The annual
OPM estimate for the 2025 government
share of the Federal Employees Health
Benefits Program (FEHBP) premiums is
expected to be released in October 2024,
and the budget will be updated if there
are material changes to FEHBP costs
estimates.
• The employee salary and benefits
category includes costs associated with
other mandatory employer contributions
such as Social Security, Medicare,
transportation subsidies,
unemployment, and workers’
compensation. The limit on employee
earnings subject to Social Security taxes
increased in 2025 and applies to all
employers in the United States. The
projected additional employer Social
Security contributions that result from
this increase account for approximately
one percent of the total adjustment to
employee salaries.
Attracting a well-qualified workforce
requires the agency to pay competitive
salaries. In 2025, the NCUA’s
compensation levels will continue to
‘‘maintain comparability with other
federal bank regulatory agencies’’ as
required by the Federal Credit Union
Act.13 More than 85 percent of the
NCUA workforce has earned a
bachelor’s degree or higher, compared to
approximately 35 percent of the privatesector workforce.
The pay and benefits budget includes
all employee pay raises for 2025, such
as merit and locality increases
consistent with the CBA in place for
2024, and those for promotions,
reassignments, and other changes, as
described below. Consistent with other
federal pay systems, the NCUA’s
compensation includes base pay and
locality pay components.
The proposed 2025 Operating Budget
supports a total agency staffing level of
1,261 positions.14 This is a net increase
of 14 positions, or 1.1 percent,
compared to the agency’s 2024 staffing
level. The net increase includes 12 new
positions, four of which were approved
by the NCUA Board in the 2024 budget
for 2025 and incorporates into the 2025
budget two existing positions currently
unfunded in the 2024 budget. The firstyear cost of the 12 net new positions for
2025 is estimated to be approximately
$1.9 million. The cost for 2025 of the
two existing positions currently
unfunded is estimated to be
approximately $0.7 million.
The proposed 2025–2026 draft budget
includes funding for the NCUA to
increase permanent staffing in critical
areas necessary to operate more
effectively and address emerging risks.
The staffing levels proposed for 2025
also reflect the resource requirements
that support the NCUA’s continued
efforts to ensure its examination
processes keep pace with the growing
scale and complexity of the credit union
system while the agency enhances the
efficiency and effectiveness of its
supervisory efforts.
The following chart illustrates the
NCUA’s staffing levels in recent years.
BILLING CODE 7535–01–P
NCUA Staffing (Positions)
1,300
-
1,250
1,200
1,150
1,100
1,050
1,000
2016
2017
2018
2019
2020
2022
2023
2024
2025
2026
Proposed NCUA Staffing
Note: Total NCUA staffing excludes positions funded by the CLF.
13 The Federal Credit Union Act states that, ‘‘In
setting and adjusting the total amount of
compensation and benefits for employees of the
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
Board, the Board shall seek to maintain
comparability with other federal bank regulatory
agencies.’’ See 12 U.S.C. 1766(j)(2).
PO 00000
Frm 00082
Fmt 4703
Sfmt 4703
14 Does not include five positions assigned to the
CLF.
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.023
lotter on DSK11XQN23PROD with NOTICES1
■ Approved NCUA Staffing
2021
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
lotter on DSK11XQN23PROD with NOTICES1
BILLING CODE 7535–01–C
The proposed changes for the NCUA’s
2025 staffing level include:
• Reducing the number of generalist
examiners by a net of eight positions
across the NCUA’s three regional
offices, including the reduction of one
supervisory examiner.
• Adding two new Division of
Supervision Director positions (one
each in the Eastern and Western
regions) while simultaneously reducing
the number of regional Division of
Supervision Deputy Director positions
by four positions. The net change in
regional staff is a reduction of two
positions.
• Creating a new Office of the
Executive Secretary with two dedicated
staff positions authorized for 2025 and
a third position for 2026. This office
will centralize responsibility for
coordinating the review of documents,
related decision-making processes, and
the clearance and submission of all
documents to the NCUA Board
members, as appropriate.
• Increasing ONES by three positions.
The three new positions include a
supervisor for the capital planning and
stress testing division, a financial data
analyst, and a new executive position to
lead the financial risk management
team. Additionally, three positions are
recommended for 2026: one national
credit union examiner, one national
lending specialist, and one national
payment systems officer.
• Increasing the Office of Business
Innovation by two positions. The new
positions include one artificial
intelligence (AI) officer and one
business innovation officer.
Additionally, two new AI officers are
recommended for 2026.
• Adding one new senior Equal
Employment Opportunity (EEO)
specialist in the Office of Minority and
Women Inclusion.
• Increasing the Office of Consumer
Financial Protection (OCFP) by three
positions. The new positions include
one consumer affairs specialist, one fair
lending program officer, and a new
division director in 2025.
• Increasing the Office of
Examination and Insurance by three
positions. The new positions include
two new fraud officers and one climate
financial risk officer in 2025.
Additionally, one new systems officer is
recommended for 2026.
• Increasing the Office of External
Affairs and Communications by three
positions. The new positions include
one section 508 compliance manager
and two division directors in 2025.
Additionally, two new positions are
recommended for 2026. These include
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
one technical writer/editor and one
stakeholder relations specialist.
• Funding two positions previously
unfunded but authorized within the
total NCUA staffing plan. These
positions are both within the Office of
Human Resources.
The proposed 2026 budget for pay
and benefits is estimated at $329.2
million, a $16.9 million increase from
the 2025 level. Included within this
total is the full-year cost impact of new
positions proposed for 2025
(approximately $4 million), $1.6 million
for 11 new positions (three in ONES,
two in the Office of Business
Innovation, two in the Office of General
Counsel, two in the Office of External
Affairs and Communications, one in the
Office of the Executive Secretary, and
one in the Office of Examination and
Insurance). The 2026 budget for pay and
benefits also includes projected merit
and locality pay increases consistent
with recent compensation agreements
(approximately $8.8 million), and
associated increases in benefits for all
employees (approximately $2.5 million).
Travel. The proposed travel budget
increases by $2.1 million, or 10.5
percent, compared to 2024, for a total of
$22.1 million. The travel cost category
includes expenses for employees’
airfare, lodging, meals, auto rentals,
reimbursements for privately owned
vehicle usage, and other travel-related
expenses. These are necessary expenses
for examiners’ onsite work in credit
unions. Close to two-thirds of the
NCUA’s workforce is comprised of field
staff who spend part of their time
traveling to conduct the examination
and supervision program. The NCUA
staff also travel for routine and
specialized training and other work
assignments.
During the COVID–19 pandemic, the
NCUA and its employees transitioned to
an offsite examination posture,
developing new procedures and
processes to continue examination and
supervisory work. In 2025, the NCUA
will continue to conduct portions of
examinations offsite, which is expected
to constrain the growth of future travel
budgets. Nevertheless, per trip costs
have increased in recent years due to
price inflation across the U.S. economy.
Despite the projected growth in travel
expenses for 2025, the total budget for
travel is approximately $4.7 million, or
17.4 percent, below the pre-pandemic
2019 travel budget of $26.8 million.
The proposed 2026 budget for travel
is estimated at $24.2 million, a 9.5
percent increase compared to the 2025
level. This budget level reflects an
expectation for continued travel-related
cost inflation and travel to support a
PO 00000
Frm 00083
Fmt 4703
Sfmt 4703
87619
national training conference planned for
2026.
Rent, Communications, and Utilities.
The proposed budget for rent,
communications, and utilities decreases
by $0.3 million in 2025, or 4.3 percent
compared to 2024, for a budget of $6.8
million. The 2025 decrease is largely
driven by a one-time reduction in the
first-year rent for the new Southern
Region office lease.
Funding within this budget category
pays for facilities-related costs,
telecommunications services, data
storage, and information technology
network support. Telecommunications
charges include leased data lines and
data service subscriptions, Voice over
Internet Protocol and mobile telephony,
and other network charges. Facilitiesrelated budgets pay for the cost of the
office leases, utilities, rental of the
disaster recovery and continuity of
operations sites, meeting space rental
for offsite events, and postage.
The proposed 2026 budget for the
rent, communications, and utilities
category is $7.9 million, or a 15.4
percent increase compared to 2025. The
full, second-year cost of the Southern
Region office lease is the primary driver
for this increase.
Administrative Expenses. The draft
budget proposes a $2.4 million decrease
in administrative expenses for 2025,
which is a reduction of 31.8 percent
compared to 2024, for a budget of $5.1
million. The 2025 decrease is driven
almost entirely by reclassifying the $2.4
million Federal Financial Institutions
Examinations Council costs from this
budget category to the contracted
services budget category, which more
accurately captures the nature of this
spending.
Recurring costs in the administrative
expenses category include employee
relocation expenses, recruitment and
advertising expenses, shipping,
printing, subscriptions, examiner
training and meeting supplies, office
furniture, and employee supplies and
materials. The NCUA pays relocation
costs to employees who are
competitively selected for a promotion
or new job within the agency in a
different geographic area than where
they live.
The proposed 2026 budget for
administrative expenses is $5.9 million,
an increase of $0.8 million, or 14.7
percent increase from the level
proposed in the 2025 budget. The costs
associated with a planned agency-wide
National Training Conference is the
major contributor to the budget increase.
Contracted Services. The proposed
budget for contracted services increases
by $25.9 million in 2025, or 55.1
E:\FR\FM\04NON1.SGM
04NON1
87620
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
percent compared to 2024, for a total
budget of $73.0 million.15 A significant
portion of the growth in this budget
results from the assumption that
approximately $18.0 million in 2024
contracted services funded by carryover
budget surplus from previous years will
not be available for 2025. Since 2021,
the NCUA has used unspent budget
amounts from previous years to reduce
its budget levels in the following year.
The remaining $7.9 million of
budgetary growth is driven by a
combination of factors, including
operations and maintenance costs for
newly delivered capital projects,
inflationary cost increases for contracted
services, and additional analytic and
operational tools necessary to address
cybersecurity threats and growing
complexity and risk in the credit union
system.
Acquiring specific expertise or
services from contract providers is often
the most cost-effective way for the
NCUA to accomplish its mission. Such
services include critical mission support
such as information technology
equipment and software development,
accounting and auditing services, and
specialized subject matter expertise that
enable staff to focus on executing core
mission requirements. Most of the
funding in the contracted services
category supports the NCUA’s
supervision framework, including tools
lotter on DSK11XQN23PROD with NOTICES1
15 The total budget for Contracted Services in
2025 before offsets of prior year unspent funds is
estimated to be $78.0 million.
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
used to identify and address risk
concerns such as interest rate risk,
credit risk, and industry concentration
risk.
Growth in the contracted services
budget category also results from new
operations and maintenance costs for
deployed capital investment projects.
Other costs include core NCUA business
operation systems such as accounting
and payroll processing, and various
recurring costs, as described in the
following seven major categories:
• Information Technology Operations
and Maintenance (44.9 percent of
contracted services)
—IT network support services and
help desk support
—Contractor program and web
support and network and
equipment maintenance services
—Administration of software
products such as Microsoft Office,
SharePoint, and audio-visual
services
• Administrative Support and Other
Services (22.2 percent of contracted
services)
—Examination and supervision
program support
—Technical support for examination
and cybersecurity training programs
—Equipment maintenance services
—Legal services and other expert
consulting support
—FFIEC reimbursements
• IT Security (14.2 percent of contracted
services)
—Secure data storage and operations
PO 00000
Frm 00084
Fmt 4703
Sfmt 4703
—Information security programs
—Security system assessment services
• Accounting, Procurement, Payroll,
and Human Resources Systems (5.2
percent of contracted services)
—Accounting and procurement
systems and support
—Human resources, payroll, and
employee services
—EEO and diversity programs
• Training (5.0 percent of contracted
services)
—Technical and specialized training
and professional development for
staff
• Audit and Financial Management
Support (4.6 percent of contracted
services)
—Annual audit support services
—Material loss reviews
—Investigation support services
—Financial management support
services
• Building Operations, Maintenance,
and Security (3.9 percent of
contracted services)
—Headquarters facility operations
and maintenance
—Building security and continuity
programs
—Personnel security and
administrative programs
The following chart illustrates the
breakout of the seven categories for the
total proposed 2025 contracted services
budget of $78.0 million, of which $5.0
million is funded from prior year
available balances.
E:\FR\FM\04NON1.SGM
04NON1
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
87621
2025 Contracted Services Budget by Category
_________ Audit and Financial
Management
Support
4;6%
T~l~hlg~
Administrative/Other
22.2%
lnfOrmation
Technology Security .
14.2%
Buildi.ng Operation.~
Maintenance and
Security
3.9%
Total
Contracted
Services:
..
$78.0M
~
Information
~ Technology
• • ·Operations and
Maintenance
44.9%
Accounting, Procurement,
Payroll and HR Systems
and Services
5.2%
\_~
Major programs within the contracted
services category include:
• Training requirements for the
examiner workforce. The NCUA’s most
important resource is its highly
educated, experienced, and skilled
workforce. Staff must have the proper
knowledge, skills, and abilities to
perform assigned duties and meet
emerging needs. Each year, examiners
complete a wide range of training
classes to ensure their skills and
industry knowledge remain current,
including in core areas such as capital
markets, consumer compliance, and
specialized lending. Major training
deliverables for 2025 include examiner
training development, including subject
matter expert conferences, and planned
leadership forums for all the NCUA’s
executives and managers. The NCUA
continues to control training costs with
a blended schedule of both in-person
and virtual sessions.
• Information security program. This
NCUA program supports ongoing efforts
to strengthen the agency’s cybersecurity
and ensure its compliance with the
Federal Information Security
Modernization Act and other standards
for federal agencies.
• Agency financial management
services, human resources technology
support, and payroll services. The
NCUA contracts for these back-office
support services with the U.S.
Department of Transportation’s
Enterprise Service Center and the
General Services Administration. The
NCUA’s human resource system, also
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
adopted by other federal agencies, is a
shared solution that automates routine
human resource tasks and improves
time and attendance functionality.
• Audit. The NCUA’s Office of the
Inspector General (OIG) contracts with
an accounting firm to conduct the
annual audit of the agency’s four
permanent funds. The results of these
audits are posted annually on the NCUA
website and included as part of the
agency’s Annual Report.
A significant share of the budget for
contracted services finances ongoing IT
infrastructure support for the agency.
The 2025 budget includes operations
and maintenance of the MERIT system,
which replaced the legacy Automated
Integrated Regulatory Examination
System (AIRES) in 2021. Several of the
NCUA’s other core information
technology systems and processes also
require contract support in 2025, which
results in increased costs for contracted
services, as described below.
Within the Office of Chief Information
Officer’s budget, an additional $2.0
million compared to the 2024 budget
level is required for:
• Implementation of the NCUA’s
Cybersecurity Supply Chain Risk
Management tools, which help identify,
assess, and mitigate risks to ensure
integrity and security of products and
services purchased by the agency. NIST
standards require implementation of
robust supply risk management
procedures.
• IT software, infrastructure services,
and operations and maintenance labor
PO 00000
Frm 00085
Fmt 4703
Sfmt 4703
support for NCUA systems, including
legacy applications.
• O&M associated with the agency’s
new onboarding and offboarding
system, which is being designed to
fulfill new personnel background
investigation standards required by the
Defense Counterintelligence and
Security Agency.
The Asset Management Assistance
Center’s contracted services budget
increases by $1.1 million compared to
the 2024 budget level. These funds will
provide additional examination support
for NCUA’s field examiners and ensure
sufficient surge resources are available
to respond to emergent matters.
The Office of External Affairs and
Communication’s contracted services
budget increases by $688,000 compared
to the 2024 budget level. These funds
will provide for a new website hosting
and services support.
Within the Office of General Counsel,
the contracted services budget increases
by $470,000 compared to the 2024
budget level. This increase primarily
relates to anticipated legal fees
associated with agency consumer
financial protection efforts.
Within the Office of Business
Innovation, the contracted services
budget increases by approximately
$331,000 compared to the 2024 budget
level. These funds will provide contract
support for the agency’s information
system security processes and fund a
survey administered by a third party
about credit unions’ examination
experiences.
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.024
lotter on DSK11XQN23PROD with NOTICES1
Note: Minor rounding differences may occur in totals.
87622
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
The proposed contracted services
budget for 2026 is $83.5 million.
Excluding the $5.0 million from surplus
carryover used in 2025, the 2026 budget
level represents a net increase of $5.5
million, or approximately 7.1 percent.
V. Capital Budget
Overview
Annually, the NCUA carries out a
rigorous review of agency’s needs for IT,
facility improvements and repairs, and
other multi-year capital investments.
The NCUA’s executives and staff review
the agency’s inventory of IT systems, IT
hardware, and owned facilities and
equipment to determine what requires
repair, major renovation, or
replacement. The staff then make
recommendations for prioritized
investments to the NCUA Board.
The proposed 2025 Capital Budget is
$8.2 million. This amount includes $7.7
million for IT development projects and
investments and $480,000 for central
office building minor construction and
maintenance projects. Within the total
2025 Capital Budget, the agency has
identified $1.5 million of past-year
capital project budget surpluses, which
reduces by the same amount the level of
new capital funding provided for 2025.
IT systems and hardware require
significant capital expenditures for
modern organizations. The 2025 Capital
Budget’s highest priorities include
continuing investments to bolster the
NCUA’s cybersecurity posture and
enable the agency to comply with E.O.
14028, Improving the Nation’s
Cybersecurity, along with enhancements
to the MERIT platform. The budget also
supports ongoing efforts to modernize
the NCUA’s IT infrastructure and
applications through the Information
Technology Infrastructure, Platform and
Security Refresh project. Finally, the
2025 Capital Budget continues support
for two multi-year projects:
development of a personnel security
system in compliance with the Trusted
Workforce 2.0 directive from the Office
of the Director of National Intelligence
(ODNI) and OPM, and further
technology enhancements to streamline
and automate NCUA processes for
reviewing field of membership and new
charter requests from credit unions and
organizing groups.
..
Routine repairs and lifecycle-driven
property renovations are also necessary
to maintain investments in the NCUAowned facilities. Each year the NCUA
assesses the physical condition of the
agency’s properties to determine the
need for essential repairs, replacement
of building systems that have reached
the end of their engineered lives, or
renovations required to support changes
in the agency’s organizational structure,
or address revisions to building
standards and codes. The 2025 Capital
Budget includes funding for the costs
associated with routine repairs,
maintenance, and lifecycle-driven
property renovations for the agency’s
Alexandria, Virginia, headquarters.
Following an assessment and
recommendations presented to the
Board, a decision was made to sell the
NCUA-owned office building in Austin,
Texas, which is expected to be
completed in 2025. Given potential
challenges in the commercial real estate
market, however, proceeds from this
transaction have not been factored into
the 2025 staff draft budget.
2025-2026 NCUA CAPITAL BUDGET
__.
2CIM8Dard
App-d
Budglll
Capital bulldlng
lrq1111¥t11111nt1 and
rapalrs
Total
-
s
5,712,000
477,000 $
$
6,111,aao $
Examination and Supervision Solution/
MERIT Enhancements ($1.8 Million)
lotter on DSK11XQN23PROD with NOTICES1
s
s
Summary of Capital Projects
Investments in the MERIT platform in
2025 will focus on upgrading the MERIT
system platform to take advantage of
security improvements, a streamlined
interface, and new record management
capability; modifying the ISE output
files for more efficient import into
MERIT; and implementing single signon for Partner Gateway applications
including for new reports.
17:28 Nov 01, 2024
blglll
Jkt 265001
Ii
Pliant
01ang11
i l2m.4-2IOZI)
202a__.a11
Budglll
Changa
(211125-2D:aa)
Chang■
()1025.zo::III)
- ~ - ~ - ~ ~ ~ - - - - - . , . _ _ ,_ ___,,__ _~ - ~ ~ - - ~ - " " ~ - . - . , . , . • - · - · - ~ " < 0 • ' .,
Detailed descriptions of all proposed
2025 capital projects, including a
discussion of how each project helps the
agency achieve its goals and objectives,
are provided in Appendix B.
VerDate Sep<11>2014
01ang1
(llDM-ZDZ!l)
s
:i.011.000
I
4111,0IIII .$
1.000
I
o.&
J,02ill,IXIG
!
!12,6'1,
7,7211,GOII
8,21119,IIDO $
12,050,00D $
4,321,000
55.911,
s
450,000 $
(30,IIOO)
-6.3'!1,
$
12,!IIIID,GGO $
",291,01111
;~
~
Cloud Migration and Modernization
($1.3 Million)
The Cloud Migration and
Modernization project is a major multiyear investment that involves moving
applications, data, and IT infrastructure
from servers located at NCUA controlled
facilities to cloud computing
environments. This project will also
include updating and optimizing
existing applications for cloud-native
capabilities. By leveraging cloud
computing solutions, the NCUA can
reduce costs related to data center
hosting, IT hardware purchasing, IT
maintenance, and associated IT labor
costs. The cloud computing
environment also provides enhanced
security functionality for the agency’s
systems. Aspects of this project were
included under the ‘‘Executive Order on
Improving the Nation’s Cybersecurity’’
project in past years’ budgets.
PO 00000
Frm 00086
Fmt 4703
Sfmt 4703
Network Access Control ($1.0 Million)
This project will strengthen the
NCUA’s network security by automating
and enhancing security patch
management and scanning functions for
users connected to the agency’s
networks. In addition, this project will
integrate the NCUA’s firewall services
within the overall network
infrastructure and with the new patch
and scanning functionality.
CURE Process Automation ($1.0
Million)
This capital investment supports the
development of initial requirements and
scoping for a public-facing portal that
credit unions and organizing groups
will use to submit their field of
membership and new charter requests.
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.025
Karmatlon tachriolagp
ll'lffltm1nt1
2111:H
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
E.O. on Improving the Nation’s
Cybersecurity ($0.9 Million)
The purpose of this capital
investment is to ensure the NCUA
complies with E.O. 14028. The project
will continue efforts to enable MultiFactor Authentication for certain NCUA
applications, adhere to best practices for
supply chain risk management, and
implement Zero Trust Architecture for
the agency’s infrastructure and
applications.
Information Technology Infrastructure,
Platform, and Security Refresh ($0.8
Million)
This capital project will improve
system availability and stability by
replacing outdated or end-of-life
network and platform hardware to
ensure business continuity and efficient
operations. Proposed projects for 2025
include refreshing hardware and
software, and costs associated with
backup storage at the NCUA’s disaster
recovery site.
Performance Management System ($0.8
Million)
This investment will support a
modernized, phased workflow,
dashboards, and automated
management of over 350 performance
plan packages to facilitate the employee
performance management program for
the NCUA’s employees.
lotter on DSK11XQN23PROD with NOTICES1
Enterprise Laptop Refresh ($0.6 Million)
The purpose of this multi-year capital
investment is to boost overall agency
productivity, efficiency, and security by
providing the NCUA staff with new
laptops that offer improved processing
power and speed to multitask more
effectively, enhanced mobility features
like reduced weight and longer battery
life, and advanced security features to
better combat evolving cyber threats.
The budgeted amount for 2025 will
support testing and selection of new,
standard laptop configurations that will
work with the NCUA’s business
applications and requirements.
Headquarters Building Minor
Construction and Maintenance Projects
($0.5 Million)
The proposed 2025 budget supports
the NCUA’s multi-year headquarters
building improvement plan that
identifies projects that can be completed
incrementally, prioritizing the
replacement of health and safety
infrastructure. The headquarters
building is 30 years old, and many
original components need replacement.
The ongoing multi-year approach
recognizes the critical building
management and maintenance needs
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
87623
while reducing the potential budgetary
impact of such projects in a single
budget year.
capability of Microsoft’s AI tool,
Microsoft 365 Copilot, for possible
development across the NCUA.
System Updates for Significant
Regulatory Changes ($0.3 Million)
VI. Share Insurance Fund
Administrative Expenses Budget
This project will allow NCUA to
update applications and databases to
accommodate new regulatory
requirements or initiatives. Multiple
legacy systems are often impacted when
regulatory changes are finalized, or new
initiatives are approved by the NCUA
Board. These changes can require
significant time and programming
resources to ensure that related systems
maintain their functionality before
updated rules take effect.
Overview
Onboarding/Offboarding Solution and
Personnel Security Case Management
System ($0.3 Million)
The purpose of this project is to
develop a new personnel security
management system for the NCUA in
compliance with the Trusted Workforce
2.0 directive promulgated by ODNI and
OPM. This system will centralize
personnel security case management
and serve as a repository for agencywide
onboarding/offboarding actions.
Management Automated Resource
System (MARS), Time Management
System (TMS), and Credit Union
Service Organization (CUSO)
Development and Reports ($0.3 Million)
This project funds short-term
contractor support to develop CUSO
Reports, data collection forms such as
the CUSO Registry Online form, and to
realign MARS and TMS development in
support of regional redistricting, new
work code classifications, new examiner
specialties, and new supervisory
examiner groups.
Off-Site Monitoring Project ($0.3
Million)
The goal of this capital investment is
to leverage data analytics solutions to
minimize technology burdens on
examination staff during off-site
monitoring while streamlining the way
that offices identify emerging and
increasing risks to the Share Insurance
Fund.
ONES Dedicated Computing Resources
($0.05 Million)
This capital investment will provide
dedicated computing resources required
for data ingested through the ONES
large credit union data collection
program.
Generative AI Licensing ($0.03 Million)
This capital project investment will
fund a pilot program to test the
PO 00000
Frm 00087
Fmt 4703
Sfmt 4703
The Share Insurance Fund
Administrative Expenses Budget funds
direct costs associated with authorized
Share Insurance Fund activities.16
Direct costs to the Share Insurance Fund
include items such as travel for state
examiners attending NCUA-sponsored
training, data subscriptions and
technology tools for ONES’ analysis of
large credit unions, audit support for the
Share Insurance Fund’s financial
statements, and certain insurancerelated expenses for AMAC operations.
The Share Insurance Fund
Administrative Expenses Budget also
pays for costs associated with the
corporate resolution program and
related NCUA Guaranteed Notes (NGN)
program. On June 14, 2021, the last
outstanding NGN Trust matured. Given
the significantly reduced size of the
legacy asset portfolio in the corporate
asset management estates, the proposed
2025 budget for the corporate resolution
program continues to decrease
compared to the 2024 funding levels.
The remaining assets held by the NCUA
are subject to ongoing litigation and will
be sold once all claims to ownership of
underlying assets are resolved.
Budget Requirements and Description
The proposed 2025 Share Insurance
Fund Administrative Expenses Budget is
$5.5 million, which is $0.4 million, or
7.0 percent, higher than 2024.
The proposed 2025 budget increase is
primarily driven by an increase in the
projected costs of state examiners
traveling to NCUA-sponsored training,
increases in the cost of data and analytic
models used for analysis of large credit
unions, costs of AMAC activities, and
inflationary growth in the cost of audit
support. The proposed 2024 Share
Insurance Fund Administrative
Expenses Budget includes:
• $2.5 million for operating and
maintenance costs of the Asset and
Liabilities Management system, which
allows the NCUA to build internal
16 Direct costs do not include any costs that are
shared with the Operating Fund through the
Overhead Transfer Rate, and with payments
available upon requisition by the Board, without
fiscal year limitation, for insurance under section
1787 of the Federal Credit Union Act, and for
providing assistance and making expenditures
under section 1788 of the Federal Credit Union Act
in connection with the liquidation or threatened
liquidation of insured credit unions as it may
determine to be proper.
E:\FR\FM\04NON1.SGM
04NON1
87624
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
• $1.5 million for state examiner
travel to NCUA-sponsored training
classes and $0.2 million to ensure that
state supervisory authorities can
securely and efficiently access NCUA
applications and the NCUA’s MERIT
system for state examination and
supervision activities.
• $0.9 million for financial reporting,
including the annual financial audit and
analytical capabilities to conduct
supervisory stress testing analyses and
to perform other quantitative risk
assessments of large credit unions.
• $0.3 million for certain insurancerelated activities and expenses of
AMAC, such as consulting expenses
necessary to avoid or attempt to prevent
a liquidation or conservatorship and
staff travel for consultation on complex
or problem cases.
for contractor support to ensure
effective internal controls for the fund.
• $0.1 million for corporate
resolution program legacy asset
waterfall models and valuation analysis
support and data. The budget for NGN
support decreases by 60.1 percent
between 2024 and 2025.
BILLING CODE 7535–01–P
2025 Share Insurance Fund Administrative Expenses Budget
Financial Statement
Reporting and Other
Analytic Tools for
. - - - - Large Credit Unions
45%
Support
" ""
· ·17%
Corporate Resolution
I
Program "-..
2%
~
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
/
Support
31%
PO 00000
Frm 00088
Fmt 4703
Sfmt 4725
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.026
lotter on DSK11XQN23PROD with NOTICES1
Asset Management
Assistance Center /
Operations
5%
State Supervisory
Authority Examiners'
Travel and Other
87625
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
2025-2026 SHARE INSURANCE FUND ADMINISTRATIVE EXPENSES BUDGET
20J411oard
2025
Apprond
RaqUl!lfflld
Budgllt
Budgllt
Dung•
120:M-20:i!S)
Ptlm!nt
Cbang11
Rllqumad
!2024-2025)
Budgllt
2026
SIF Dlract bpan1111•
''
Trawl
OHR: Slam Examiner Training
1,ot5
1,490!
'1MN:, Slaff tJiM!1 lilf prollll!ffl GISI!&
l5
15'
Smtatal, Tr.m!I (SIF Dlnict Ellpl!nsn)
1,(BO
1,SDS
475
!
475
1,490
46.8%'
O.c uirp. fll!solution study (2!!22), k!gial, olher mnlr.lm
229
120
S&Dlotal, Canlnchd Slnlces (SIF DlnKt l!llp•n1111)
3,6511
Total, SIF Dlnd l!llpenSIIS
- ---
:s..en
--
5,'SN
....36
I
0.0%
216
~
-3.9%
220
I
17
O.!l'!lo
'S,673
!
S!O
10.-
5,3116
-tll
--65.6%'
I
-l
'
Corpante IINalullan Program
Admlnlmtlu Epnas
E.11,Sllllw'are;md DalaSubE'iptions
1lffi
64
100
50
21111
114
Contradlld Sllnlca
Total, Corpanta Rllmlutlon Program
Total SIF Budgat
$
BILLING CODE 7535–01–C
The proposed 2026 budget supports
similar workload and resources for the
Share Insurance Fund, which at $5.4
million is $0.1 million lower than the
proposed 2025 level. With the
anticipated wind-down of the program
in 2025 (subject to the status of ongoing
litigation), there is no corporate
resolution budget planned for 2026 at
this time.
lotter on DSK11XQN23PROD with NOTICES1
VII. Financing the NCUA’s Programs
Overview
The NCUA incurs various expenses to
achieve its statutory mission, including
those involved in examining and
supervising federally insured credit
unions. The NCUA Board adopts an
Operating Budget, a Capital Budget, and
a Share Insurance Fund Administrative
Expenses Budget each year to fund most
of the costs to operate the agency.17
When formulating the annual budget,
the NCUA is mindful that its funding
comes from credit unions and strives to
17 Some costs are directly charged to the Share
Insurance Fund when appropriate to do so. For
example, costs for training and equipment provided
to SSAs are directly charged to the Share Insurance
Fund.
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
5,142
$
!
-50
i
i
(1) Requisitions from the Share Insurance
Fund ‘‘for such administrative and other
expenses incurred in carrying out the
purposes of [Title II of the Act] as [the Board]
may determine to be proper,’’ 18 and
(2) ‘‘[F]ees and assessments (including
income earned on insurance deposits) levied
on insured credit unions under [the Act].’’ 19
Among the fees levied under the Act are
annual Operating Fees, which are required
for federal credit unions under 12 United
States Code (U.S.C.) 1755 ‘‘and may be
expended by the Board to defray the
expenses incurred in carrying out the
provisions of [the Act,] including the
examination and supervision of [federal
credit unions].’’
Taken together, these authorities
effectively require the Board to
determine which expenses are
appropriately paid from each source
U.S.C. 1783(a).
U.S.C. 1766(j)(3). Other sources of income
for the Operating Budget have included interest
income, funds from publication sales, parking fee
income, and rental income.
!
'.
5,!00 $
operate in an efficient, effective,
transparent, and fully accountable
manner.
The Federal Credit Union Act
authorizes two primary sources to fund
the Operating Budget:
-50.0'll,
-172
-611.1'!1,:
3511
7.G'!!,
$
5,316
while giving the Board broad discretion
in allocating expenses.
In 1972, the U.S. Government
Accountability Office recommended the
NCUA adopt a method for allocating
Operating Budget costs—that is, the
portion of the NCUA’s budget funded by
requisitions from the Share Insurance
Fund and the portion covered by
operating fees paid by federal credit
unions.20 The NCUA has since used an
allocation methodology known as the
OTR to determine how much of the
Operating Budget to fund with a
requisition from the Share Insurance
Fund.
The NCUA uses the OTR
methodology to allocate agency
expenses between these two primary
funding sources. Specifically, the OTR
is the formula the NCUA uses to allocate
insurance-related expenses to the Share
Insurance Fund under Title II of the Act.
Almost all other operating expenses are
funded through collecting annual
18 12
19 12
PO 00000
Frm 00089
Fmt 4703
Sfmt 4703
20 See
https://www.gao.gov/products/b-1640314-
31.
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.027
!
Ell: V::iluation Services. Conlm:t Support.Trainmg
87626
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
operating fees paid by federal credit
unions.21
Two statutory provisions directly
limit the Board’s discretion with respect
to Share Insurance Fund requisitions for
the NCUA’s Operating Budget and,
hence, the OTR. First, expenses funded
from the Share Insurance Fund must
carry out the purposes of Title II of the
Act, which relate to share insurance.22
Second, the NCUA may not fund its
entire Operating Budget through charges
to the Share Insurance Fund.23
The NCUA conducts a comprehensive
workload analysis annually. This
analysis estimates the amount of time
necessary to conduct examinations and
supervise federally insured credit
unions to carry out the NCUA’s dual
mission as insurer and regulator. This
analysis starts with a field-level review
of every federally insured credit union
to estimate the number of workload
hours needed for the year. These
estimates are informed by the overall
parameters of the NCUA’s examination
program, as most recently updated by
the Exam Flexibility Initiative approved
by the Board.24 The workload estimates
are then refined by regional managers
and submitted to the NCUA
headquarters for the annual budget
proposal. The OTR methodology
accounts for the costs of the NCUA, not
the costs of state regulators. Therefore,
there are no calculations made for state
examiner hours.
Overhead Transfer Rate
There have not been any major
changes to the parameters of the
examination program since the current
OTR methodology went into effect.25
The minor variations in the OTR since
2018 are the result of routine, small
fluctuations in the variables that affect
the OTR, including normal fluctuations
in the workload budget from one
calendar year to the next.
The NCUA Board approved the
current methodology for calculating the
OTR at its November 2017 open
meeting.26 In 2023, the Board published
in the Federal Register a request for
comment regarding the OTR
methodology but did not propose or
adopt any changes to the current
methodology.27 The OTR is designed to
cover the NCUA’s costs of examining
and supervising the risk to the Share
Insurance Fund posed by all federally
insured credit unions, as well as the
costs of administering the fund. The
OTR represents the percentage of the
agency’s operating budget paid for by a
transfer from the Share Insurance Fund.
Federally insured credit unions are not
billed for and do not have to remit the
OTR amount; instead, it is transferred
directly to the Operating Fund from the
Share Insurance Fund. This transfer,
therefore, represents a cost to all
federally insured credit unions.
Based on the Board-approved
methodology and the proposed budget,
the OTR for 2025 is estimated to be 61.7
percent, which is the same percentage
as 2024.28 Thus, 61.7 percent of the total
2025 Operating Budget is estimated to
be paid out of the Share Insurance
Fund. The remaining 38.3 percent of the
Operating Budget is estimated to be paid
for by operating fees collected from
federal credit unions. The explicit and
implicit distribution of total Operating
Budget costs for federal credit unions
and federally insured, state-chartered
credit unions (FISCUs) is outlined in the
table below:
2025 Estimated Distribution: Overhead Transfer Rate and Operating Fee
Est. Shani ofth1 Oplntlng B u - - ~ by:
Fttdllnll, nllftd,
Sl:it1-CharhnldCNld1t Unans
Fil.din! Cl'ldlt l.tllon1
Fedl!r.llOaitUnlon(lpl!rating Fee
Q.O'lEo
31.Bi
311.7'!1,
OvemeadTransli!lr ltn x Pl!m!nt of lnsun!d Shlan!s •
61.l"llix4IIJl'll,
JG.7'11,
At the start of each year, the Office of
the Chief Financial Officer estimates the
share of annual spending that will be
paid by the Share Insurance Fund
through the OTR and calculates a
monthly cash advance that is transferred
from the Share Insurance Fund to the
Operating Fund at the start of each
month. During the financial close at the
end of each month, the OTR is
multiplied by each month’s actual
Operating Fund cash disbursement and
expenditures, and the product of that
calculation is transferred from the
Operating Fund to the Share Insurance
Fund or vice versa depending upon
whether the Share Insurance Fund share
of the cash disbursements was lower or
higher than the OTR cash advance. This
monthly reconciliation captures the
variance between actual and budgeted
amounts, so that when the NCUA’s
expenditures are less than budgeted, the
amount charged to the Share Insurance
Fund is also less—and those lower
expenditures benefit both federally
chartered and federally insured, statechartered credit unions.
The following chart illustrates the
share of the proposed 2025 Operating
Budget that would be paid by federal
credit unions (69.3%) and federally
insured, state-chartered credit unions
(30.7%).
21 Annual operating fees must ‘‘be determined
according to a schedule, or schedules, or other
method determined by the NCUA Board to be
appropriate, which gives due consideration to the
expenses of the [NCUA] in carrying out its
responsibilities under the [Act] and to the ability of
[federal credit unions] to pay the fee.’’ 12 U.S.C.
1755(b).
22 12 U.S.C. 1783(a).
23 The Act in 12 U.S.C. 1755(a) states, ‘‘[i]n
accordance with rules prescribed by the Board, each
[federal credit union] shall pay to the [NCUA] an
annual operating fee which may be composed of
one or more charges identified as to the function or
functions for which assessed.’’ See also 12 U.S.C.
1766(j)(3).
24 The Exam Flexibility Initiative started with the
January 1, 2017, examination cycle, and it allows
for extended examination cycles for eligible credit
unions. Letters to Credit Unions 16–CU–12,
December 2016.
25 On November 16, 2017, the NCUA Board
adopted a new methodology for calculating the
Overhead Transfer Rate starting with the 2018
Overhead Transfer Rate. 82 FR 55644, November
22, 2017.
26 82 FR 55644 (Nov. 22, 2017).
27 See https://www.federalregister.gov/
documents/2023/12/20/2023-28000/request-forcomment-regarding-overhead-transfer-ratemethodology.
28 See https://www.federalregister.gov/
documents/2020/12/28/2020-28487/overheadtransfer-rate-methodology-and-operating-feeschedule-methodology.
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
PO 00000
Frm 00090
Fmt 4703
Sfmt 4703
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.028
lotter on DSK11XQN23PROD with NOTICES1
"lnslndSl'Krlu 11111! t i atJune2024.
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
87627
2025 Distribution of Operating Budget Costs
Federal Credit Union
OTR Portion - - - - - _
31.0%
Federally Insured,
..- State-Chartered
Credit Union OTR
Portion
30.7%*
Total Federal
Credit Union
Portion
69.3%
FederalCreditUnion ... ~
Operating Fee , / '
38.3%
Operating Fee
lotter on DSK11XQN23PROD with NOTICES1
The Board delegated authority to the
Chief Financial Officer to administer the
methodology approved by the Board for
calculating the operating fee and to set
the fee schedule as calculated per the
approved methodology. In December
2023, the Board approved and
published in the Federal Register the
current operating fee methodology,
which forms the basis for how the
operating fee is calculated in this
section.29 Consistent with its triennial
schedule for regulatory reviews, the
NCUA requested public comment about
the operating fee methodology in 2023.
At its December 2023 open meeting, the
NCUA Board approved three changes to
the methodology for computing the
operating fee. First, for purposes of
calculating the operating fee, the asset
exemption threshold was increased
from $1 million to $2 million. Second,
the NCUA Board agreed to adjust the
asset exemption threshold annually in
future years by the computed rate of
aggregate asset growth at Federal Credit
Unions. Third, in response to comments
from the public, as part of future
reviews of the operating fee schedule
methodology the NCUA Board plans to
analyze options to adjust the
distribution of operating fee costs.30
29 See https://www.federalregister.gov/
documents/2023/12/26/2023-28303/national-creditunion-administration-operating-fee-schedulemethodology.
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
Under the current methodology to
determine the annual operating fee
assessed on federal credit unions
serving consumers, the NCUA first
calculates the average of total assets
reported in the preceding four calendar
quarters available at the time of the
calculation, net of any reported
Paycheck Protection Program loans.
Credit unions with assets less than
approximately $2 million are not
assessed an operating fee and their
assets are therefore excluded from this
calculation.31
Based on the Board-approved
operating fee methodology, which is
summarized in the following tables, the
share of the proposed 2025 budget
funded by the operating fee is $155.8
million. This equates to 0.01354 percent
of the actual average of natural person
federal credit union assets for the four
calendar quarters ending on June 30,
2024. The calculated operating fee rate
for 2025 increases by 9.02 percent
compared to the rate in 2024. This
computation is shown in the table on
the following page.
As part of the Board-approved
operating fee methodology, the NCUA
can adjust the share of the budget
funded by the operating fee based on an
analysis of the agency’s future cash flow
requirements compared to past years’
collections that were not spent as
planned. Any projected surplus cash
from past years’ fee collections not
required to finance agency operations
can accordingly be used to lower the
operating fee share of the proposed
budget. Because such cash surpluses
result from past years’ operating fee
collections, they do not offset the
portion of the budget funded by the
OTR. As the final 2025–2026 budget is
prepared for consideration by the NCUA
Board, the Chief Financial Officer will
evaluate the agency’s cash position and
make a recommendation about any
surplus cash that can be credited to the
operating fee.
To set the assessment scale for 2025,
total growth in natural person federal
credit union assets is calculated as the
change between the average of the four
most-current quarters (that is, the third
and fourth quarters of 2023 and the first
two quarters of 2024) and the previous
four quarters (that is, the third and
fourth quarters of 2022 and the first two
quarters of 2023), which is calculated as
4.01 percent. The fee exemption
threshold and the asset level dividing
points for the fee tiers are likewise
increased by this same growth rate to
preserve the same relative relationship
of the scale to the applicable asset base.
30 See https://ncua.gov/newsroom/press-release/
2023/board-approves-ncua-2024-2025-and-centralliquidity-facility-budgets.
31 The exemption threshold for 2025 is estimated
at $2,080,250, which accounts for 4.01% aggregate
growth in credit union system assets.
PO 00000
Frm 00091
Fmt 4703
Sfmt 4703
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.029
"Note: Federally insured,state-chartered credit unions typically pay supervisory fees to their respective State
Supervisory Authority.
87628
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
PROJECTED 2025 OPERATING FEE REQUIREMENTS
CS In mllllans)
21125luclglt
1
l'rSl!d Operating lludgl!t
$
4111.Jll
2
AddOiplt:11 lnveslml!ll'lts
$
&211!1
3
MISCl!llanl!OIIS IIN!nue
:$
4
Clplntlng ludgaU11applyDrR
5
Overhl!lildTransfl!r Rn
6
IM70J
•
GI.INl4
$
12fi3.437)
lnbrest Income
$
(7.728)
7
Nat {sllm Rnes-4- 61
s
155.7119
II
Opl!lr.lling Fund a.djustmsnt
$
-
•
ludgntdDplratlng RNIICapll:al Rlqalnimmntl {sllm lines 7- 8)
$
155.7119
10
Corporal!! Fl!deral CU()peratlng Fel!s
$
(l1325)
11
Natural Palon FQJ Dparlll:lng fNI Raqulrad (sum lines 11-10)
$
155A74
12
FH!liprojededwith As51!1:Gmwlhof
$
(142al!I)
,.
Dlffitninca (Rnl!l!i n Ii 121
$
u.-s
14
AvsagaRat9AdJl8tm•ntlndldtild {finl!13divldedbylln& 121.
a,;7'111,
Operating Fee Scale
To illustrate the rate for each asset tier
for which operating fees are charged, the
u1-.
111,m'll,
tables below show the effect of the
average 9.02 percent increase in the
operating fee for natural person federal
credit unions, using the current $2.08
million exemption threshold.
PROPOSED 2025 OPERATING fEE SCALE
2024Natwal Pw1m1 F9d•ral CN!dlt Unlan !icale
~
Opl!nllng Fee Assessment
$0
m
$2,000,000
$l100
$2,000,000
ID
$2,354,8112,1162
$0.00
$2,000,000.00
ID
$7,125,SIIIJ,315
$449,626
+ 0..0001!111"4
+ OJI0005565
X 1Dtal assets Olll!I'
$2,354,II02,9112
X mtal am!lsOlll!I'
$2,354,II02,!m
$71;5,121
+ OJIOOOtll59
X mtal assets Olll!I'
$7,125,5!11,3115
$7,125,!i911.311S
AND Over
2G25 (Piapaud) Natural Pllncin fllllanl Cnidlt Unlan !ical•
Projected rcu asset grmvth rate
4.01'11i
Changl! In asset ltm!I dividing points
Operallngfl!I! rate change
9.0l'lli
Chang!! In a5!ill!SSllll!II rail! permntiges
Opl!nllng l'i!RAssenml!III:
AS!l!U.l!V@I
$0
m
$2,080,250
$0.00
$2,080,250
ID
$2,44!1,211!1,S10
$0.00
$0.IJD
m
$7,411,513,440
+ OJJ011211816
+ O.llll0Qli067
X 1Dtal assets ow,
$2,449,28g,570
X 1DtalassetsOlll!I'
$2,449,2119,S10
$7,411,SB.44!1
AND
Owr
+ ll00002027
X 1Dtal assels OllllF
$7,411,513,440
tims(P_;,;;;;.,ea~ Fadr.11 Cnldlt Union Scallt
Operating m Asseaent
lO
$100,000,000
AND
$100,000,000
$10,725
+
0..00019870
X 1Dtalasseisffll!lf
$50,000,000
Owr
$211,600
+ 0.00001230
X totllaffl!lsOllllF
. $100,000.000
EN04NO24.031
$50poo,ooo
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
PO 00000
Frm 00092
Fmt 4703
Sfmt 4725
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.030
lotter on DSK11XQN23PROD with NOTICES1
~
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
VIII. Appendix A: Supplemental Budget
Information
Budget by Strategic Goal
The table below shows the combined
total of the 2025 Operating, Capital, and
87629
Share Insurance Fund Administrative
Expenses budgets, organized by the
NCUA’s three current strategic goals.
BILLING CODE 7535–01–P
2025 Staff Draft Budget
Strategic Goal
Dollars {in Millions)
Positions
.Goal 1: Ensure a safe, sound, and viable system of
cooperative credit that protects consumers
$281.06
1,027
Goal 2: Improve the financial well-being of
individuals and communities through access to
affordable and equitable financial products and
services
$19.28
65
Goal 3: Maximize organizational performance to
enable mission success
$128.23
159
$4.46
10
$43 3 .03
1,261
.Office of Inspector General
Total
Budgets for the Offices of the Board, EECutlve Director, General Counsel, Ethics Councll, External Affairs and
Communications. and Chief Flnanclal Officer and the capital Budget are allocated acioss all strategic goals.
Note: Position totals do not include five positionsfanded by the CLF. Minor rounding differences may
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
PO 00000
Frm 00093
Fmt 4703
Sfmt 4725
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.032
lotter on DSK11XQN23PROD with NOTICES1
occur in totals.
87630
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
Office Budget Summary
2025-2026 NCUA OPERATING BUDGET
CIiia
.
.......,_.
........d
....
.....
JIDllanl
JOB
&Rl!m Rogian
57,973~49
.Soulhem llegiafl
l
I
}
I
j 2024.:zms; c..,.. !
l
)A~
264
2Sl
4J!lli
56,Wll,559,
2,]U,lff
4.496!
Ul
m
3,113,173
5£!llil
1,1125,910
3.00(,i
241
244
J44
17,!111,1156j
1,(1311,122
li.l!llii
61,990.SBOJ
1g,4!1fi,5221
fill
9,011,4114j
7121J77
!IA!llil
~j
791,436
...
234
a.Bl' :n:a.111,,ul'
l,,IIIIO,HI
Sl,SM,2fl!i
53)21,3ilj
1,114,,0!15
Weslem Rl!gian
56,971,4211
6(1,164,!i111J
Offite2014
17:28 Nov 01, 2024
Jkt 265001
PO 00000
Frm 00094
Fmt 4703
Sfmt 4725
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.033
lotter on DSK11XQN23PROD with NOTICES1
Note: minor rounding differences may occur in totals.
87631
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
Office Budgets
OFFICE OF THE CHAIRMAN: 2025-2026 BUDGET SUMMARY
lllll::ill41oan:I
Apprond IUdgat
Palll:lom
&nplOJl!l!!Qlrnpl!llsatlon
:ZD25 Propolilld
Budgat
211124-:ao:zs
Pwmnt
Changa
Cha,go
4.0
4.0
Q.a,f,
1,011!1,761
1,111,9811
2.0'JI,
22,20!l'
:zmePrapoNCI
ludgot
....
:ZD25-:ZO:al
ll'llralnt
Chango
ChaniaO.D'Ji,
1,1114,536
52,6117
4,7'11,
Salaries
765,019,
773~
8,610
1.1!!,
814,075
40,446
!i.2'11,
llenl!fih
!124,742
338,341
13,;5!1!)
4,2'!1,
350,.5112
12,221
3.R
Travel
Rl!nl:IO!nm/Ulil
Admlnlslr.llln
ContrarudSffllcl!i
S0,000
so,olio.
O.ll'lli
50,000
O.O'lli
2,250
2,2511
O.
D.2014
17:28 Nov 01, 2024
Jkt 265001
PO 00000
Frm 00095
Fmt 4703
Sfmt 4725
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.034
lotter on DSK11XQN23PROD with NOTICES1
Note: Minor rounding differences may occur in totals.
87632
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
OFFICE OF THE BOARD: 2025-2026 BUDGET SUMMARY
2DHlll'opollllid
Budglt
:am•loald
Apprond Budglt
• FClllll:I0111
,
~
zazePrapoad
zozs-zoze
!Walnt
Changa
Chq•
■u•.t
Chang•
Changa
u.o
1S.O
.... ,··--····,--··,---~,"''
2IIXIA-21DZ5
o.a,i,
1!1.0
'''""'"'"'~""-' ...
Emplll')ll!I! Cmlpl!llsatfon
3,4114,564
3,536,Di
52,271
1.5!11,
3,1111,727
1M,11ll1
4.1'11i
Salarll!i
2,4S2,739
2,481,200
21,461
l.2!11,
2,607,763
126,564
!i.l'!i
8l!l1.l!lih
1,01,825
1,05!i,li36
23,811
2.391,
1,093,964
38,3211
16,000
!l.5'li
, Travel
3616
10,000
185,000.
185,000
11.0'l!,
Al!l'lt/Comm/Ulil
16,250
16,250
O.O'lli
16,250
O.O'lli
Adrinlslrall'III!
40,500
40,500
QO'll,
40,500
O.O'lli
2811,000
262,000
(26,D!IOl
-11.0'lli
262,GOO•·
G,271
1,1111,
Qmlrac.!Ed Seivla!s
Total
$
1,-.,1•
$
",IMO.IN
$
$
O.O'lli
1-.-,
$
if,ZOl,ff7
•.1,i,
OFFICE OF THE EXECUTIVE DIRECTOR: 2025-.2026 BUDGET SUMMARY
:am•loald
Apprond Budglt
ZO.Hllropollllid
Budglt
zm•»zs
~
Changa
Chq•
zazePrapoad
au••
2021-zoze
!Walnt
Chang•
Changa
10.0
10.0
.
10.0
.
3;284.IIB!i
3,560,255
275,310
11.4!11,
3,732,158
171,9113
U'!fi
:Salarll!i
2,:3111,33§
2,ilO,HII •
212,561
9.2!11,
2,6113,21&
132,319
!i.2'!i
8l!l1.l!lih
1166,546
1,lml,351i
62,,80!>
6.5'11,
1,0611,!l40
Jll,5114
3.8'!i
30,000
115,000
!i!i,000
10.3!11,
B!i,000
.
11.0'l!,
FClllll:lom"
-·--
Emplo)'l!II! Cmlpansatlon
Trwll
Al!l'lt/Comm/Ulil
Adrinistr.111'111!
mefREC
mefREC
Total
$
o.a,i,
(2,350,DOOJ
-10ll.O'JI,
11211,500.
!l,420,500
2.-.-
!llli.ll'lli
3,4211,500
-
1120,500
1,l>20,5DO
200,000
24A'!i
1,020,500
-·
O.ll'lli
-
2,400,000
2,.0,000
.....
2,400,000
-
omr.
211,000
20,000
-
QO'll,
20,000
2,375,lilt
25,250
(2,350,DOOJ
-H.!1!11,
25,250
25,2»
25,250
QO'll,
25,250
a,no,us
-
-
2,3511.000
, Conlr.imd:S-llcl!l
Q.O'l(,
$
7,111,00S
$
II0,37D
C
s
171,'IIII
$
7,ZIQ,IDI
O.O'lli
11.0'l!,
O.O'!li
11.0'l!,
O.ll'lli
2-
OFFICE OF THE EXECUTIVE SECRETARY: 2025-2026 BUDGET SUMMARY
:11124 loald
Apprond Budglt
2025Propollllid
Budglt
FClllll:I0111
zm•:zozs
~
2azePrapoad
2025-ZON
!Walnt
Changa
Chqo
■u•.t
Chang•
Changa
2,0
2.0
!1,0
NIA
••,.,,,._.., . ,•.,_,.,_"'"''"'""-"'""""·"'-"'' . . ~"''~'""''"...''"""~"''"''"'''"'"""'"""""'''""·,..~"-""'"~'~' ... "",..._...,,~,w.,.,,,..,,,,..,..,,,....,.....,=,,,,.,,•
Employee Cmlpl!llsatfon
1.o
SO-°"'
.,,,..,..._,......,,,,,,..,",·'"'""='""~="""""~='·'"-="•""""'"''""''
3!!0,971
l!I0,971
NIA
907;168
Satvles
271,162
278,762
NIA
6!i5,IB7
376,275
U!i.ll'lli
Ben@fits
112,210
112,210
NIA
252,13:1
13!1,921
124.7'!i
10,000
10,000
NIA
10,000
60,000
NIA
N0,171
NIA
Trwll
516,1117
132.ll'lli
11.0'!li
Rl!lntltilnm/Ulil
Admlnistr.111'111!
Cantr.1cmd Serirlci!i
40,000
.
Total
$
4il0,971
s
60,000
$
1177,111
O.ll'lli
$
1111,1117
112,0II,
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
PO 00000
Frm 00096
Fmt 4703
Sfmt 4725
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.035
lotter on DSK11XQN23PROD with NOTICES1
Note: Minor rounding differences may occur in totals.
87633
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
OFFICE OF THE OMBUDSMAN: 2025-2026 BUDGET SUMMARY
2111.:i14 loanl
Apprond IU:lgat
20.25 Pnpoll!d
Budgat
Pwalnl:
2111.:i14-202!1
Olanga
Cha,g•
2CIHPnlpolllld
ludg.t
20.25-20211
PIIKl!nt
Chang•
Chang11
---~
~IDIIII
2.0
EimplOY@I! Conlpl!llsatioft
:s.a
1,0
'""'"'·''·''"""'~-~,.,.,,.,._.., _____ ..,.. ,,,"',,~-··....,.....,,.,.
:s.o
.
IO.Cl'II,
O.D'!i,
-,~-,--~,--~-,,~,-,,-,,,,_,,,.~-.......,......,, .,~---,~-..--,,----"
,_ "'···'"' · " ' ' ' " . , ~ , •• .?--
5611,552
11113-3"!1
2M,7!1S
41.3'lli
.Salilrfel
402,5811
574,l191J
172;31&
lll!lll!lb
165,971
22&,451
lil,47!>
Trav@I
2,500
9,500
7,000
2llO.O'll,
9,500
0.0'!!,
Rllnt/Glnm/Ulll
2,omr
2,0IIO
O.ll'l6
2,000
0.0'!!,
Admlnlstnllw
1,000
!il,OIIO
IIOO.O'!li
9,000
0.0'!!,
Contnd8d Selvicl!s
7,000
7,0IIO
OJ)'ll,
7,000
0.0'!!,
s
'lbtal
!111,052
s
130,IIG
B,000
s
349,711
837,545
!14,1!15
4.H
42.11'16
601,070
215,172
'l.6'!1i
37.6'11i
.Dli,474
11,023
3.5'11,
41,Cl'II,
s
s
Nll',045
14,115
4,1'11,
OFFICE OF ETHICS COUNSEL: 2025-2026 BUDGET SUMMARY
20.24 loanl
Apprond IU:lgat
20.25 Pnpoll!d
Budgat
2111.:i14-202!1
Olanga
7,0
7.0
2,123,210
2,1116,1191
72,1121
Salaries
1;514,7115
1,5119,0IIO
lll!lll!lb
60ll,'185
6215,2!11
~IDIIII
Eimployae Compl!llsation
Travel
2025-20:111
PIIKl!nt
Chang•
Chang11
,--..-,·~~,-~-,-----~-,-~,-~"--"'""""•''"=·~·-,-,-----~,---,
O.D'!i,
3A'll,
2,30l,2111
106,1!!0
55,014
3.6'16
1,651,1171
lt2,071
5.2.'!ti
17.,11(11>
2.!IIJ6
650,410
24,119
3.!l'lti
Q.O'll,
15,000
15,0IIO
15,000.
Pwalnl: 2029 Pnlpolllld
ludg.t
Cha,g•
..., ,····~·~•,s,S•<-e,~,--,·~,,,.,,-.,,.-~.,_,.,.,.~···,
O.Cl'II,
7,0
,,,
,.~,.•,-..O•"•~-,•••"~~~~"'w••••,-s
0.0'!!,
NIA
Rllnt /Glmm/Ulll
Admlnistnllw
Contramd Selvicl!i
s
'lbtal
3,000
l,OIIO
92,252
93,715
2,D'-!122
s
2,307,IOI!
s
4.ll'll,
O.!l'!ti
O.O'lli
3,000
O.O'lli
1,463
1.6!!1,
!il!,715
0.0'!6
74,2114
1,3,S,
s
s
2,413,1111
11115,111D
4.11'11,
OFFICE OF BUSINESS INNOVATION: 2025-2026 BUDGET SUMMARY
20.24 loanl
Apprond IU:lgat
202!1 Pnpoll!d
ludgat
1!1.0
17.0
!-"••••««""•"•~''-'"< ·= ..sc··
,..,..,,.,,,,_,,..__,_,......,.
EimployaeComp@n5ati0n
4,103,729
4,IM,lB
Safilrills
2,II05,330
lll!lll!lb
1,1911,-41111
Travel
20.24-202!1
Olanga
Pwalnl:
Cha,g•
20215 Pnlpolllld
ludgllt
2025-20:111
PIIKl!nt
Chang•
Ch■nllll
11,8
,, .,.,
• .,,,,
~
~~~-,.....,,,..,.,,,.~
2.0
11.8'11,
IU'!ti
•
,...
7118;564
1Qll!ll,
5,6111,9117
797,103
3,477,112
571,782
19.7!!1,
4,056,775
51!1,fifi3
16.1'!fi
1,407,182
lOl,782
17.4!!1,
1,625,221
2111,040
15.5'!6
108,000
170,oail
70,11111>
70.D'l6
170,11111>
O.O'lli
Rllnt/Glnm/Ulll
11,000
10,0IIO
1,000
11.196
10,11111>
11.0'll,
Admlnistnllw
11,300
6,500
200
3.2'lli
fi,500
ContramdSelvicl!s
'lbtal
712,&24·
s
~111,BD
1,D44,173
s
15,114,IIN
331,3-49
$
1,,u,111
-
24,Cl'II,
1,544,173
s
7,412,118
$
1,21117,7111
21.2'11,
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
PO 00000
Frm 00097
Fmt 4703
Sfmt 4725
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.036
lotter on DSK11XQN23PROD with NOTICES1
Note: Minor rounding differences may occur in totals.
87634
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
OFFICE OF CONTINUITY ANO SECURITY MANAGEMENT: 2025-2026 BUDGET SUMMARY
:IID'.2.4 Boanl
Apprond IIUdgllt
Pcllll:1D1'11
Salarlei
8enslih
:I.DH PropoMNI
Budglt
.211D4-.:1112S
IWmnt
Chango
Cllqo
20:lllSPrapoad
Budgn
21125-21311
IIWc:llnt
Chango
Cllanga
1.10
11.0
1,8
8,1
11,8
l/403,080
l.-,Dfi!I
292;!l!IO
1!1.6'11,
3,8611,731)
112,161
4,7'11i
2,41'Vf73
2,629,41111
2'14,ilS
&!I'll,
2,762,366
132,!t.57
5.l'lti
78,454
1.!l'!li,
1,IOli,365
311,704
-
O.INi
IBll,206
1,Dli6,llli1
Trav@I
25.aoo
2.5,000
Al!lntlCOmm/Ulil
55,
Conlramc:I Sffllicl!5
2,2711,827
--~•~• < , ~ . . . . , · , y y · ·
Total
V''"'""'
$
2,338.1211
••
~~-
l,797,IG1
$
59,3112
0.0'!6
"'""-'<-.-.~--~--. ,-""'"••~-~--- _, •• "'""'"""'"'"''"'""" _ _ _ ..,,_,..,~,.....-·-,--"'"'"""''',,.=,,.'""""-<'t...,,,._., •• , •• _ . . ,
"•--~.--• =z·»y
8,210,191
3.7'11i
0.0'!6
25,000
s
412,212
1.1,i,
s
11,3112,IH
$
172,44!11
2.8'11,
OFFICE OF MINORITY AND WOMEN INCLUSION: 2025-2026 BUDGET SUMMARY
21124Boanl
Apprond IIUdglt
,... ,...
21121 PropoMNI
Budglt
~
2024-.:11121
Chango
Chango
20:lllSPrapoad
Budgn
-- ----~-,~~---,,,-,...,-~,•,··-·••'"'''"'·-"""'"·""""" ", -~·"·-·~.,,-,~~-... ........ ~--,,~.-~.,-.,·,·,,·,~---.-,~,-,~s,...,~,
2025-20311
IIWc:llnt
Chango
Changa
,...,..,,.,-,s~.--,...,,..,,-,.,.,..-.-~,--,~"-,----·,----··"'''''"'"
~
10.0
11.0
1,0
10.Cl'II,
11,0
2,!1114,!t75
3,212,1126
327,1151
11.391.
3,521,1)36
2811,111
11.fi
Salarlei
2,1162,2211
2,J04,2116
241,971>
n.1,i,
2,518,582
Wl,374
!U'!i
8enslih
1142,747
!iZB,71&
85,972
1(1.291,
1,002,45S
13,736
60,000
63,925
l,925
6.5'li
0,925
D.O'l6
11.0'li
Pcllll:10111
,.._..,.__
~OJl!I! Cmlpenllltlon
Travel
O.INi
7.fi
. Rl!ntlComm/Ulil
11,5.511
.5,800
(6,550l
-.56.7'11i
S,l)OI}
AdninlslmlVII!
1114,11111
1911,500
14,320
1.B'!li
1!1&,,5(IO
0.0'!6
1,253,"lfi
1,1>13,500
'23!t.Hll1l
-19.191.
1,013,500
11.0'li
19,611
2.:,,i,
f.onm1ctad Services
Total
$
4,414,174
s
4,51:,,1111
s
s
'\801,111
$
218,111
illMI,
OFFICE OFTHE CHIEF ECONOMIST: 2025-2026 BUDGET SUMMARY
211124 Boanl
Apprond IIUdglt
2025 PropoMNI
Budglt
2,12!1,fll
2,877,21111.
~OJl!l!Cmlpl!llllltlon
211124-2021
krmlt
Chango
Chang•
202IISPrapollld
Budgn
2025-20311
IIWc:llnt
Chango
Change
247,311>
9,491,
3,16S,22.5
287,944
1O.O'li
17!tpo5
9,591,
2,2IIO,OW
21S,1!12
10.4'li
67,764
9.191.
885,176
72,7S2
!l.<1'16
Salarlei
1,IIIIS,2.51
Bl!l'll!fih
744,659
au.OJ·
20,2014
17:28 Nov 01, 2024
Jkt 265001
PO 00000
Frm 00098
Fmt 4703
Sfmt 4725
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.037
lotter on DSK11XQN23PROD with NOTICES1
Note: Minor rounding differences may occur in totals.
87635
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
OFFICE OF CONSUMER FINANCIAL PROTECTION: 2025-2026 BUDGET SUMMARY
21124Boan:I
Apprond Budglll
2112!1 Pl'opolillld
Budglll
.21124-ll025
'--1t
Chang11
Cha,ga
2m6Prapollllld
Budgat
2025-20:111
Chang•
Pllmlnt
Changa
Pmltlom
1.1.0
!14.0
3.0
!l.7%
!14.0
--~----
7,41,112
ll,184,404
6113,2!12
9.3!!1,
8,975,840
791,436
9.1%
Salaric!s
S;Mll,51)1
5,740,197
-.-
9.5'11,
ll,322,.ll4
!ill2,Ull
10.1%
;!.653,50!>
109,:!llB
11.fi
BMllfitl;
O.O'!i,
·····-·····
2,250.105
2,444,207
193,IKl2
M'!I',
658,00II
650,300
300
IW'lli
6:50,lOO
0.0%
Rent!Olmm/UIII •
3li,19S
33,600
13,lO!iJ
-11.7!!1,
33,600
0.0%
Admlnlslr.lliVI!
17,500
14,180
(3,lllll
-19.l}!!i,
14,lt!O
0.0%
19.5,000 .
!15,0W
93.0%
195,0W
0.0%
:Jm,077
111.4%
Travl!I
Conu:!d:!!d S@rvla!Ji
100,000
s
ll:ltal
l,2!15,407
$
111,077,4114
s
$
1,1111,120
s
71111,436
8.1%
OFFICE OF THE CHIEF FINANCIAL OFFICER: 2025-2026 BUDGET SUMMARY
ll0.24Boan:I
Apprond Budglll
2025 Pl'opolillld
Budglll
55.0
55.0
17,35;!.fillS
1tl,lil1,6l'!I
H,67!l,27S
13,1)53,4)12
ll0.24-ll025
Plmltlom
fmplOJB!! UJmpl!llQtion
5altvi!!!
'--1t
Clla,g•
~-~~-~-~--=-
Chang11
,~~-~~~~---
2026 Prapollllld
2025-2021
Chang•
Budgat
--~--~-~-~~
Pllmlnt
Changa
Cl.GIit
CI.D'!I,
55.0
1,2711,995
7.4%
l!l,482,9!17
ll!i1_a17
1,379.l!llll
1t.8'!1,
13,10;!.4!i&
643,9116
olll'lf,
l0,9ff,292
544,847
!i.2!!1,
4Jl%
ocro
9,1115,627
10,421,444
53!i)J11J
S.'1'11,
OUm:lllti'lg
1,793,641
2,637J)3
843,3liO
ifl.O'lii
2,736,11i6
9!l,13ll
J.IJ'l6
Bl!ffl!fin
!i,!i73,410
5,573,207
(100,2113)
-1»11,
5,180,539
207,332
3.7%
ocro
4,11J2,fi8T
4,l(i2;453
179,71i6
4.3'!1,
4,527,016
164,563
3.8%
)
25,264,361
25,755,151
{18,622,4!1!i)
(!i1,l!llll
c~
Rent !Olmm/Ulil
000
c~
Mmlnisb:lliVI!
00'0
c~
Cootr.!dl!d S@rvlci!s
00'0
c~
Total
$
OCFOliltll
CroS50Jttlllg
3.!i'!!,
.,..
--~----,.- $ 25,'70!l,9B
$
(l.O!!i,
!ill0,000
3U'!&
!ill0,000
23.4%
1,849,836
500,000
37.1)'!1,
1:ll!i.O'lii
11,126,713
7 )B0.000
111!l3'!1,
4.6%
9,625,!147
711D,OOO
fl.II'!!,
18,25!!,712
78.5'11,
1,500,771
6,500,000
130.l)'lf,
11,G62,cll7
287.11'!1,
1,1111,317
H,!l'lr,
4911,7111
1.9%
27,244,562
1,4119,410
5.IJ'!I,
111,571,2117
!19.7%
7,5!!0,709
7,li41,!1117
141121>.1'!1,
$
Jll,SH,271
(l.O!!i,
$
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
PO 00000
Frm 00099
Fmt 4703
Sfmt 4725
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.038
lotter on DSK11XQN23PROD with NOTICES1
Note: Minor rounding differences may occur in totals.
87636
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
OFFICE OF THE CHIEF INFORMATION OFFICER: 2025-2026 BUDGET SUMMARY
:111124 loan:I
Apprond IIIUdgllt
Pasll:lons
2025 Propolllld
Budgllt
:111124-2025
Ptnmlt
Cha,g•
Changa
50.0
!1111.0
202&Pnlpollld
lucllllll:
2825-28:111
lllralnt
Chang•
Changa
SILO
Q,Cl'II,
0.11'11,
,~-~-,=~~''''"'"""'""""""'"""""'.,.,.,....,,..,,.,..,....,,.,..,,._....~,,..,...,.,,,....,...,,.,~,.,...,.,..,._.,,,,.,,,,,,,,,-~,,.,,,-,-,.~~-,..,.-.,,,,•.,"• ~w><•~•.-.,s~•~n,--~·•.•·'"'"'' "~o,--•.~--""'"''"''"""'"""°''"''''~'~'"•"'~~-,-, _ _, _ _~ - - - -
14;4411,251
t.5,051,91111
611,728
4.2'11,
15,777,1ll>
:Saiarll!i
10)411.Sl!D
t0,7(1g)ii0
462,741}
4.5'11,
11,28;155
5511,8!15
!i.2'lli
Benefits
4,111'3,731
4,342,726
148,!llli
16'11,
4,5117,!l&t
165,255
!l.ll'li
&nplo,e,eCompensation
Travl!I
Rl!l'lt/Coimi/Ulll
Adninlmallve
c.ormct@d Servlcl!s
S
611,000
ID,000
3,580,607
3,678,BSO
30,000
l0,000
44,457.705
46,4HJ)19
12,51111,!171
S 85,251,1555
4.ll'lli
Q.O'll,
60,000
11.!l'lli
2.7'!6
3,67B,850
11.!l'lli
O.!l'lli
30,000
1,illl,113
4.5'!6
411,931,81!>
:Z,111111,IIH
4,J,i.
!111,.243
$
725,1.50
$
..........5
11.(19'
2,S00.000
S
M'li
J,225,150
OFFICE OF NATIONAL EXAMINATIONS AND SUPERVISION: 2025-2026 BUDGET SUMMARY
:1111241oan:I
Apprond IIIUdgllt
2025Propolllld
Budgllt
~
:111124-2025
Changa
,,_.- ·---~-.---·-··---s,----·=-"·",=,···-,,.,...,,,..-""·"·
2025-20:111
lllralnt
Chang•
Chana-
~"··,--·--,·,~-~·,·-,··"·'~'"'""""""~
54.0
57.0
J,O
5.8"'
IQ.II
!1,0
5,J'II,
15;2611,184
16,253,442
ill!i,258
15.5'11,
17,131,!!0!J
1,5111,466
!1.1'!1,
Salam
10,IIOll;97B
11,532,251
723,273
6.7'!6
12,700,642
1,168,3111
10.l'lli
Benefits
4,4511,2116
4,721;1112
261,9115
SJW.
5,131;267
410,075
11.1'!1,
1,20D,0Clll
1,300,000
100,000
8.3'16
1,300,000
O.!l'lli
511,000
63,350'
13,350
26.7'11,
63,350
11.!l'lli
44,040
51,710
7fi'10
17.4'!6
51,710
O.!l'lli
325,710
24!>,554
{76,1573
-214'!6
24t,554'
O.O'lli
1.mo,1:u
6.1'!1,
Pasll:lons
&nplo,e,e Compensation
'Trnl!I
Rl!l'lt/Commrtllll
Adninlmallve
Contracted Seivlc:es
s
'lbtal
1&,1117,N4
s
17,'111,0S&
s
s
111,AN,522
s
1,578,48
&.ft
OFFICE OF CREDIT UNION RESOURCES AND EXPANSION: 2025-2026 BUDGET SUMMARY
:111124 loan:I
Apprond IIIUdgllt
2025 Propolllld
Budgllt
41,0
41.0
Pasll:lom
&nplo,e,e Compensation
:111124-.2025
~
Changa
Chang•
202&Pnlpollld
lucllllll:
2825-20:111
lllralnl
Chang•
Changa
-~~--
10,1143,394
t0,4111,IIOS
4411,511
4.5'!6
10.1!15,1146
503,140
Salaries
7,11211,2SO
7,363,259
335,11!1!1:
U'!li
7,741,221
384,961
!i.2'lli
llen@fits
3,015,144
3,12&,Mi
113,5112
3,&'11,
3,246,825
1111,1111
!l.ll'li
Travl!I
4.ll'lli
l!Dll,GOO
250,000
.50,000
25.ll'!Ei
250,000
11.(19'
Rl!nt/Comm/Ulll
34,0Clll
32,000
(2,0IIOJ
-5.!1'!6
32,000
11.0'lli
Adninlslratlve
35,000
39,500
4,500
129'J&
311,500
11.!l'lli
561,0Clll
11115,000
345,000
61.5'11i
-.om
11.(19'
10,171,!JM
11,711,405
IM6,0'l1
7,8'11,
1U2~HI
c.ormct@d Seivicl!s
'lbtal
$501o,140
4.!1'11,
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
PO 00000
Frm 00100
Fmt 4703
Sfmt 4725
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.039
lotter on DSK11XQN23PROD with NOTICES1
Note: Minor rounding differences may occur in totals.
87637
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
OFFICE OF EXAMINATION AND INSURANCE: 2025-2026 BUDGET SUMMARY
:111124 loan:I
Apprcmd Budgllt
---·~•'"''"°",
2ou Pnpollld
Buda-t
n.a
C ..
,
" - •
'Employl!ll!Compl!llsatfon
,•C•
2lll24-ll025
lllrmnt
Change
Chango
51.11
•
nc
.C
,,,,_,,
,,,
!1.0
•·
,h
C
. .,
2m&Prapolllld
ludglll:
S.7'11,
202!1•2026
Pacant
Chango
Changa
,.a
57,D
- - ~ - ~ - -
C
••
"·
C
, , ,•• , . . . .
Y.
•
.Y
-
•
14,71111.706
16,2Sl!>,581i
1,5g2,179
10M!,
11,619,732.
1,320.14
Salaries
10;400,7112
11,5118,725
1,187,1143
11.4!!1,
12,573;5&
!1114,864
lll!l'll!lils
4,305,U4
4,710.UO
-404,.!>:iii
9.4!!1,
5,046,142
335,2112
445,0lllt
550,DIIO
IOS,000
ll.6!11,
SS0,000
Travlll
Rent /Coinml'Ulil
AdmlnillnllW!
Cmilr.K:ted,Slmrlci!s
$
'"
34,500
,35,DIIO
SOD-
1.4!!1,
35,000
l-W,600
286,665
3B,llti5
U.3!11,
286,665
ODIi,
1,120,0lllt
817,717
(Zll,21J)
-20.7'11,
1117,7117
Oill'lfi
,..,_,._,,."_,_, _ _ _ _ _"""-""''"''""'"'"'-""'"'""''""'""''~"'-=----·
'lbtal
1.11'11,
•
16,554,8111
~
S
.
Y
"~~""""""'~"""'
111,0Sl,11111
"·•"-=--•"""·"~-.,~-
S
1,504,ll1
·"'"""-•'""w'''"" +
9.1'11,
'"""""~~""
S
O.O'!li
.·cw
· -=
- - · · y · c " " " " " " ° ' " ' " " ' ~... ~•.~.--,··,·~,
11,379,114
$
1,120,146
7.!1'11,
OFFICE OF GENERAL COUNSEL: 2025-2026 BUDGET SUMMARY
2111241oan:I
Apprcmd Buda-i
20.2!1 Pnpollld
Buda-t
2lll24-ll025
lllrmnt
Change
Chango
,-.~
-<·~"~·•-=,•~-,·-~··-···,--.-,~,....,-~,- · · ··---- .. ,..,_.,,--.,;.,....,,.,-s,.,._e••s-,,,,...,,,,,,._,,....,,,,.,.• ,.,...,..,"
~
2ma Prapolllld
ludglll:
2025-2026
Pacant
Chango
Changa
,,-,.-.·,-,....,...,~-,·~-,·,·,·,,·,.,,,,-,.---·--,-,,,.,..,.,~.,--,.,s-.
46.0
471J
1,D
2,2'11,
41,0
:a.a
4.!1'11,
14,3411,034
14,581,421
233,387
1.6!!1,
15,728,1181
1,1"16,660
7.!l'lii
:Salaries
10,253.644
10,420,31>1
166,747
1.6'!6
11,274,456
ll!i4,GM
B.2%
8enl!lits
4,DM.3!1D
4,1-61,0JO
66,640
1.6'!6
4,453,625
202,5!15
7.0'!li
911,00D
90,000
omr.
90,000
Rent /Coll!l'II/Ulil
3,000
4,000
n.3'11,
4,000
ODIi,
AdmlnlslnllW!
5,000
s,oao
O.O'!li
S,000
0.0'!li
4Bll,OOD
!ISO,DIIO
470,000
97S'lla
ti0,000
7114,!187
4,7'11,
FGlll:lom
Employl!II! Compllllsatlon
Travel
ConlrlldldS@nlkl!i
s
'lbtal
, ....H,111!14
s
15,UD,421
1,000
s
s
111,777,081
O.O'!li
O.O'!li
s
1,146,ellO
7.!1'11,
OFFICE OF HUMAN RESOURCES; 2025-2026 BUDGET SUMMARY
2m41oan:I
Apprcmd Buda-l
20.25 Pnpollld
Buda-t
211124-2025
lllrmnt
Changa
Chango
, . , , . , .. ,
Palltlom
Employl!II! Compl!llsatilm
46.0
UIJ
2ma Prapolllld
ludglll:
,, ....-,qc
6.5'11,
20,25-2026
Plmlnt
Chango
Changa
•"
41,0
.,......,......,
Q,O'JI,
13,4",410
ts,3(19,490
1,1113,1181
13.4!11,
16,093,ill
784,042
!i.l'lli
Salaries
11,512,523
9,7<1&,362
1,195,139
14.l)'ll,
10,303,181
~19
6.l'lli
8enl!fits
4,!183,8117
S,li01,12!1
-617,242
12.4!!1,
5,790,.ll'1
189,223
3.4'1ti
2,460.000
2,747,500
287.,500
11.7'11,
3,747.,500
1.oao.000
36.4'1ti
140,400
427'11,
1,019,000
SS0,000
117.3'lli
(1!10,2.S7J
-16.3'11i
1,225,6113
250,000
2!i.6'II,
136,121
L6!II,
2,,1117,545
9.7'11,
Travlll
Rent/Coll!l'IIIUIII
3211,tOO
41111,DIIO
AdmlnillnllW!
1,16-.5,tiO
975,litJ
Cantr.lmdS@nllci!s
S,1H,4SB
lbtal
s
22,M0,418
5,326,2.J!II
s
21,1127,N2
$
200,000
3.ll'lfi
2,7N,CIG
11.2'11,
5-521,2.n
$
27,812,D04
s
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
PO 00000
Frm 00101
Fmt 4703
Sfmt 4725
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.040
lotter on DSK11XQN23PROD with NOTICES1
Note: Minor rounding differences may occur in totals.
87638
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
OFFICE OF EXTERNAL AFFAIRS AND COMMUNICATION: 2025-2026 BUDGET SUMMARY
JD24loan:I
Approad Budgllt
---~ -------- -------------
-·-------•-s--•-----··-
P4lmlnl:
Chang•
2024-]11125
Changa
21125 Proposed
Budglll:
2026Prapolll!d
ludg.t
2025-2026
Chang•
Pam!nt
Changtt
------~----------~--------------,---------------- --------------- ----------·---------------s-------- -- ------
15.0
18.0
3.0
20.lffl,
20.0
3.,931.7311
4,4119,61111
556,llli9
14.2'1&
5,1111,!ffi2
MJ.355
15A'li
Salaries
1,175,240
3,1611,537
393,297
14.2!!!,
3,t60,100
491,564.
15.5%
llerll!lb
1,157,-
1,311,071
163,571
14.1!!!,
1,S11,1162
21111,1!11
112%
OJ)!!!,
Pmltlons
EmployooGlmpenYtioo
- ------
2.0
---- -------------
11.1'11,
Travel
511,000
50,000
!ill,000
0.0%
Rl!ntl'Comm.lUUI
:11,500
30,500
(2,000J
"'6.2!!!,
30,500
0.0%
174,400
211,750
311,350
220'JI,
112,750
0.0%
2,279,500
2/J(fl,500
2014
17:28 Nov 01, 2024
Jkt 265001
PO 00000
Frm 00102
Fmt 4703
Sfmt 4725
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.041
lotter on DSK11XQN23PROD with NOTICES1
Note: Minor rounding differences may occur in totals.
87639
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
EASTERN REGION; 2025-2026 BUDGET SUMMARY
211241oanl
:ZIIJ5Propolll!d
21124-211125
Plrmnl:
:zm.111Prapoad
2021-202111
Apprond aidglt
Budglll:
Changa
Chq•
lu~at
Chang•
,,, __ ,,,,,,,,,_.,,,,,,,..,••,,.. ,.,_. _______ ., ____ ,,..-- ····- - --- ,,•.,, -
tom
&nployl!ll! Qlmpl!IH;r,lion
'Salaries
- -•-=•·----~----·"~-,,. -·~·- -·----··--···-·"~""' .. ,. - - - """ ~---..~,,....,,.. ·-·-- -- . ---------· ·----
-.o
:ZIO.D
(4.0)
53,701,839
.57,7S0,2fi!!
4,048,431
37,1611,964
8enl!lils
Tram
40,D!l9JI07
,__
•1.5'11,
HG.D
2,!Bll,1143
1,5Bli,ll62
'I.O'lti
IB,116,1)57
4l5,5DS
---
2,li'lfi
16,5l,2;87.5
17,650,463
1,117,5111
6.11'!1,
4.12'5,DIKI
47.5,000
13.D'lli
4,525,000
288,610
359,DXI
70,410
24.4'!ti
,35',oat)
Admlnlmllw,
11D,200
225,490'
36;2!11)
19.2'16
225,4!!0
c.ontr.rted Se1v1ces
144,GO!)
179,0UO
35,.000
24.3'li.
17D,OOO
$
57,tn,MI
G,111311,779
S
3.R
41,-liBl,lilil!J
3,6511.GO!)
$
o.2,052,457
7.l'lli
Rant ICorimlUIII -
Total
Pllmlnt
Chana-
,.....,.,. __ ...........,...... - . - - - --··- ,., ..... _ -.-- -- ---·
"11115,1111
11.0'!i,
$
15,DPl,ZJI
!l.7'1fi
0.0'!!,
G.O'II,
O.O'lli
$
:Z,452,457
1,.9'11,
SOUTHERN REGION: 2025-2026 BUDGET SUMMARY
ZIIZ41oanl
2025 Propolllld
21124-.211125
Plrmnl:
:Z02111 Prllpoad
:ZO:Zl-:ZDZIII
Apprond Budglll:
Budglll:
Changa
Chang•
lu~at
Chang•
Almlnt
Chan.ga
..... ---.------·~
o.-
DLO
:Zl:I.D
(:a.DJ
-0.9'11,
DZ,D
46,1.54,367
47,873,2!111
1,na,930
3.7'!1,
4D,111S,-
1,!142,1!IS
4.1'11,
Salaries
:11,a11,n3
ll,112,DM
1,300,381
4.1'!1,
34,592,819
1;4110,724
4.5%
8enl!lils
14,342,6.54
14,701,2113
4111,5411
29'11,
15,'Z22/i77
4,5113,GO!)
5,1-43,0UO
565,000.
12.3'16
S,5411,000
Pmltlom
&nployl!ll!Qlmpamtion
Tr:ivel
461,474·,
3.l'!i
4CIO,OOO
7.Mli
Rl!nt /Olmni/UIII
!19'2,400
373,855
(111,545}
-4.7'!1,
373,BSS'
G.O'!I,
Admlnistrallw,
2211,410
1Sl;44:i ·-
(74,!lliSl
-32.11'!1,
153,445
G.O'!I,
Uli,GIIII'
179,70',
3,675
2.1'11,
Conlnlmd Sffllcl!J
~- »"--~~- ------~----.~-~--·· ••
,.,.,.,,._=,....,.••,•..,,.,,,..,-.,.......,~- ••
, Total
$
$
51,554,215
a,na,1e1
s
:Z,1M,OH
4,J'li,
G.O'II,
17!1,7li!I
......,,~,.,,._,.~.....,.~----
--~-..
s
-~~
..-~~=-·-·---·_.._, --__
.. - · ·--·-
H,070,559
$
:Z,ll4:Z,1N
..~~'"""""'"'"
4A'J1,
WESTERN REGION: 2025-2026 BUDGET SUMMARY
JDZ41oanl
ZDZS Prvpolld
.21124-.211125
Plrmnl:
:Z02111Prllpoad
2D.21-:ZD2111
Apprond Budglll:
Budglll:
Changa
Chang•
lu~at
Chang•
Pmltlom
&np!OJl!II! Cmipmsatton
(4.0)
244.D
:M&O
_, __
Almlnt
Chana-
o.-
244.D
50,25!1,3211
S2,825JI01
2,566,473
5.1'!1,
54,346,780
1,52o,97!1
2.911i
Sallrle!
.34,IIK,296
36,670,49
1,976,167
5.7'!1,
37,1.54,863
1,1114,3119
3.2'11,
8enl!lils
15,5&5,0!11
16,1.55,!131i
5!1D)Ol!C
J.a!i.
16,411,917
3311,,519
2.l'11,
6,000,000
6,600,DDO
-.ooo
1Q.O')I,
6,11115,000
305,000
4.6'li
286,0UO·
27,5!11>
t2014
17:28 Nov 01, 2024
Jkt 265001
PO 00000
Frm 00103
Fmt 4703
Sfmt 4725
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.042
lotter on DSK11XQN23PROD with NOTICES1
Note: Minor rounding differences may occur in totals.
87640
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
IX Appendix B: Capital Projects
NATIONAL CREDIT UNION ADMINISTRATION: CAPITAL INVESTMENT PROJECTS
21124Bo::rd
Appnmid
DMIUlptlan
---~~-•-----~------x______ ,,_,_,
::21125 Raquasllll!d
2021 RaqUMttld
--------------·--
~lon'llldlnalaw mastm!lllb
I
I
I
$
1,771,000
s
576,000
s
$
1,l00.000
$
2,806,000
$
$
1,ll50.000
s
1,4llll,OOO
s
850,000
$
1,294,(l(J}
$
773,000
$
Elcaminatioo and5uper'fflion Sclulion/MElllT Enhanaml!nb
s
OCllld Migrlllioo&Modemizlllion
M!lwolkAa:!!sscootrol
ID on lmprovingttieNalloo'i;~
!Tlnli'~strudurt1, Pbtmnn :and Serurity llml!;h
s
s
540,000
Pl!rformana! ~ Sl'51@m
$
$
750,000
$
EnlerpriM! lapmp lll!m!sh
$
s
550,000
s
Onboanling/ Ollboording Sclulioo and l'Nsonni:t 5'!rurily CISI!
~System
$
$
300,000
$
MARSamKUSOD@wlopmentiillld~
$
s
s
s
s
2Ci0,000
Gmer.itivt1 Al l..k:anslng
25,000
s
730,000
Sy.sb!m Updates ror SignlliG!nt R!!guWDry Olan!Ji!S
$
CUllE l'rOCl!SS Aummalloll
s
Off-~tl! Moniklrlng l'rqect
ONES DoolratmCompuiing Rl!sooKas
llita Gllfoclloo and 5h.iring Solution
$
21l8,000
$
$
Mkmsolt Fower l'llllfDfln/MJli5 Enhanc~
$
500,000
$
$
NCUAWl!bsib!D~
$
100,000
$
ltllancM from compll!lm prior-)'ml' projKn
$
(1, 1611,llOOj
$
AnlidPl'ffl!(f Addltian:il lnfmnalion Tochnology lnws1ments
$
• ~ - ~ - ~ - - . ·-,~~---~---• - - - - - • - - -,,
•-•----v--,,~---~
,
$
300,000
$
$
1,000,000
$
$
s
250,000
s
$
$
411,000
$
1,100,000
250,000
4,3115,000
300,000
$
(1,500,000)
$
$
$
3,733,llOO
,-
Total, Information l«hnolo■,'IIINll11111111:s
$
!1,712,000
$
7,729,000
$
U,OSQ,ODD
$
477,(i(J}
$
4!!0,WO
$
430,000
-----~~~---------------
•1 Capital bulldlng mpnn11111!111b and npaln
-------------~-.------
- -
-
·----~-----~-----
I
lotter on DSK11XQN23PROD with NOTICES1
Grand Total, Capital PnJed1
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
$
PO 00000
Frm 00104
Fmt 4703
Sfmt 4725
l,lfi,000
$
lt,209,000
E:\FR\FM\04NON1.SGM
04NON1
s
12,500,000
I
I
EN04NO24.043
Q!nlr;il~ma~:ndrClpair
~~-~----~-
87641
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
Project name
Exammatioa and SUPen1sion Solution/MERIT EDllancements
Project sponsor
Office of Business Innovation
Office of the Chieflnfotmation Officer (OCIO)
Customers/
Internal: Office ofBxaminati()ll and Insurance (E&I), ONES, All Field Program
Offices, OCIO, CURE, OHR, and OCFP
Bxtemal: Credit Unions, State S--· .:..... y Authorities (SSAs)
benefldaries
Budget
Sin fflousands
Aoouisition
Ooe.rations and Maintenance
SIF
UnktoNCUA
strategic goals
2024
2025
2026
$540
$11,944
$216
$1.771
$576
$10,904
TBD
$9,358
$216
2027
$1.600
$12,427
TBD
2028
$1.600
$12,604
TBD
Strategic Goal 1: Ensure a Safe and Sound Credit Union sxstem. Bxamination and
Supervision Solutions (ESS) tools will enable credit union examiners to fulfill NCUA
strategic objective 12, "provide high-quality and efficient mpervjsion." by providing a
more effective and secure examination tool.
Strateg!c Goal 3: Maximize organizational perlom11mce to enable mission success.
ESS will enable credit union examiners to perform their work more efficiently, helping
the NCUA achieve strategic objective 3.2, "deliver an efficient organizational design
• bv imnroved business
and innovation."
VerDate Sep<11>2014
17:28 Nov 01, 2024
In addition to on-going operations maintenance, the 2025 capital investment will focus
on upgrading the MERIT system platform to take advantage of security improvements,
a streamlined interface and new record management capability; partnering with E&I to
modify the Information Security Bxamination program. toolbox to generate files that
can be imported into MERIT, which will result in new examiner efficiencies; and
supporting OCIO with the implementation of single sign-on for applications including
new reports via NCUA Connect.
Jkt 265001
PO 00000
Frm 00105
Fmt 4703
Sfmt 4725
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.044
lotter on DSK11XQN23PROD with NOTICES1
Detailed project
description
87642
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
Project name
Cloud Ml2ratioa & Modernization
Project snonsor
OClO
Costomers/
beae8.ciaries
All .intemal. and external users ofNCUA softv.ve products.
Budget
LiaktoNCUA
strategic. goals
$ ID thousands
2024
2025
2026
2027
2028
Acquisition
Operations and
Maintenance
$0
$0
$1,300
$0
$2,806
$0
$3,100
$406
$1,000
$3,506
Stratelric Goal 3: Maximize ornanizational t.ierfonnance to enable mission success. This
capital project supports strategic objective: 3.2, "deliver improved business processes
supported by secure, innovative, and reliable technology solutions and data" by updating
and optimizing existing agency applications for cloud capabilities and moving them to
cloud~based environments.
Detailed project The Cloud Migration & Modernization capital project is a major multi-year investment
that involves moving applications, data, and IT infrastructure from on-premises, or legacy
description
systetris,, to cloud-based environments. This project will also include updating and
optimizing existing applicatiom. for cloud..native capabilities. By leveraging the cloud, the
NCUA can also avoid costs related to data center hosting. IT hardware purohasing, IT
maintenance, and associated IT labor costs. IT Security will be enhanced as Vl>-e.11 with
cloud security, network, :firewall, and logging.
By leveraging cloud infrastrueture NCUA will be able to further adhere to federal
strategies such as the Cloud Smart Strategy, Zero Trust Architecture, and independently
operate a Trusted Internet Connection (TIC 3.0). This is a phased. multi-year project \vith
Phase 1 beginning in 2025 and over 2-'3 years, will involve moving numerous computing
and stomoe infrastructure assets to a cloud-based environment.
Prolect name
Network Access Control
Project sponsor
OCIO
Cnstomers/
Internal: All NCUA
$ ID fflousaads
Acquisition
Operations and
Maintenance
lotter on DSK11XQN23PROD with NOTICES1
Budget
VerDate Sep<11>2014
20l4
$0
20l5
$1,050
$0
TBD
2020
2027
2028
TBD
TBD
TBD
TBD
TBD
TBD
UnktoNCUA
strategic goals
Strategic Goal 3: Maajm~ ~tional Pt}ffomuince tQ enable missign s1~ess.
This capital investment supports strategic objecti've 3.2, to "deliver improved busmess
processes supported by secure, innovati¥e, and reliable technology solutions and data"
by identifying and implementing service improvements to replace end-of-life and
unsupported systems currently in place at the NCUA This investment will implement
more se.,,ire and user-enhanced services that will reduce the impact of current services:
that pretrent a hi~her risk of vulnerabilities.
Detailed project
description
This project will strengthen the NCUA's networlc security by automating and
enhancing security patch management and scanning functions for users coonected to
the agency's networics. In addition, this project \Vill integrate the NCUA 's firewall
services \vitbin the overall networlc :inftutructure and with the new patch and scanning
functionality.
17:28 Nov 01, 2024
Jkt 265001
PO 00000
Frm 00106
Fmt 4703
Sfmt 4725
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.045
beneficiaries
87643
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
Protect name
Executive Order on lmproviQ the Nation's CVber:securib·
Project sponsor
OCIO
Customers/
beneflduies
Intemal: All NCUA
EXtemal: All Cn!dit Unions
Budget
$ in thousands
Acauisition
Ooerations and Maintenance
2024
$2,408
SO
2025
$850
$0
2026
$250
$536
2027•
TBD
$825
2028*
TBD
$867
• Budget estimates fur 2027 and beyond are dependent on guidance from the Office of Management and .Budget and the
a n d ~ Securitv Agency related to the varlou$ domains of the EO.
VerDate Sep<11>2014
Link to NCUA
strategic goals
Strategic Goal 3: Maximize organizational performance to enable mission success. This
multi-year capital investment supports strategic objective 3.2, to "deliver an efficient
organizational design supported by improved business processes and innovation" by
enablirur conmliance with EO 14208 Imurovinv the Nation's Cvbersecuritv.
Detailed project
description
The purpose of this capital investment is to ensure that the NCUA com.plies with EO
14208, Improving the Nation's Cybersecurity. The project will enable the appropriate
applications to use Multi-Factor Authentication, ensure adherence to Supply Chain
Risk Management best practices, and implement Zero Trust Arclutecture for the
NCUA's inftastructure and annlications.
17:28 Nov 01, 2024
Jkt 265001
PO 00000
Frm 00107
Fmt 4703
Sfmt 4725
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.046
lotter on DSK11XQN23PROD with NOTICES1
.-
87644
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
Proiect name
Information Tedm.oloev Infrastructure, Platform and Secur:itv Refresll
Proiect sponsor
OCIO
Customers/
beneficiaries
Intemal: All NCUA
2024
2025
2026
$1,294
$1,068
$775
TBD
TBD
$ In thousands
Budget
ACQUisition
Operations &
Maintenance
TBD
2027
TBD
TBD
2028
TBD
TBD
Strategic Goal 3: Maximize orppizational performance to enable mtssion success. This
capital investment will help the NCUA achieve strategic objective 3.2. to "deliver
improved business processes supported by secure, innovative, and reliable technology
solutions and data" by replacing end-of-life and unsupported systems currently in place
at the NCtJA This investment reduces risk to agency systems by implementing more
secure and user enhanced services.
LiaktoNCUA
strategic goals
Detailed project
description
This project will allow the NCUA OCIO to refresh network and platfonn hardware, as
well as infrastructure components to ensure business continuity and efficient operations
by improving system availability. stability, and security. Projects include refreshing
infrastructure, hardware, and the professional services required to migrate and harden
the IT services for oroduction readmess.
Proiectname
Performance Manat1ement System
Project sponsor
Office of Human Resources
OCIO
Customers/
beneficiaries
Intemal: All NCUA Offices
Budget
$ In thousands
Acquisition
Ooerations and Maintenance
2024
2025
2026
2027
2028
$0
$0
$750
$0
$0
$136
$0
$136
$136
$0
Strategic Goal 3: Maximize orppizational performance to enable mtssion success. The
Performance Management System (PMS) replacement project will assist all NCUA
employees to perform their worlc more effectively and efficiently, supporting strategic
objective 3.2, "deliver an efficient organizational design supported by improved
business processes
and innovation." The new PMS will be the NCtJA's primary system
..
:nerformance plans and annual nerfonnance evaluations.
for
LiaktoNCUA
strategic goals
Detailed project
description
This capital investment will facilitate the employee performance management program
for all NCUA employees by supporting modernized. phased worldlows for
performance plans and evaluations, user and administrator dashboards,. and overall
ntofover350
plan temi>lates.
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
PO 00000
Frm 00108
Fmt 4703
Sfmt 4725
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.047
lotter on DSK11XQN23PROD with NOTICES1
A
87645
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
Pro.led name
Enterprise Laptop Refresh
Project sponsor
OCIO
Custome.rs/
beneficiaries
Internal: All NCUA
Budget
$ iD thousands
Acquisition
Ooerations & Maintenance
2024
$0
$0
2025
$550
$0
2026
$4,385
$0
2027
$1.50
$0
20.28
$150
$0
LtnktoNCUA
strategic goals
Stl'ategic Goal 3: Maximize organizational performance to enable mission success. The
2025-26 Enterprise Laptop Refresh pl'Oject will help employees perfonn their work
more effectively, efficiently, and securely, supporting strategic objective 3.2, "'deliver
improved business processes supported by secure, innovative, and reliable technology
solutions and data.'' Upgraded hardware provides staff with new functionality and
enhanced security features that improve user productivity, increase mobile
.functionality, and lower IT administrative costs due to a decreased need for support
services.
Detailed project
desc.ription
The purpose of this capital i.11vestment is to boost overall agency productivity,
efficiency, and security by providing the NCUA staff with laptops that o.ffer improved
processing power and speed to run multiple applications more effectively, enhanced
mobility features like reduced weight and longer battery life, and advmced security
features to better combat evolving cyber threats. In 2025, capital funding will provide
for the selection of new, standal.'d laptop configurations and testing of those laptops and
their operating system with the NCUA's existing business applications.
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
PO 00000
Frm 00109
Fmt 4703
Sfmt 4725
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.048
lotter on DSK11XQN23PROD with NOTICES1
Future year costs are associated with the expected purchase of additional laptops and
peripherals. By including hardv.'Sre and operating system support in the purohas:e
contract (and follo'V\ling a 3-year replacement lifecycle), the NCUA will be able to keep
pace with changes in workstation and operating system technology in a cost-effective
manner.
87646
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
Project name
Onboarding/OftboardlDg Solution and Personnel Security Case Mauagement
Svstem
Project sponsor
Office of Continuity and Security Management
OCIO
CUstomersl
be:Jleftclaries
Internal.: All NCUA
Budget
$ in thousands
Acquisition
Ooerations and Maintenance
2024
$630*
.$0
2025
$300
$315
2026
$0
$331
2027
$0
$348
2028
$0
$365
"'Ex.ehldes a $100.K reorol!1'3.Dl1llf.ru aooro,'tty, and the annual e.,wn resource
regulatoi:y changes, '·
bud.!ret,.,.,,,.ess.
treSCription
VerDate Sep<11>2014
17:28 Nov 01, 2024
This project -will fund short-term contract.or support to develop data collection forms and
CUSO Reports, such as the CUSO
Online form and rem.ign I\.1ARS and TMS
development in support 01
new .1rork code classifications, new examiner
ort"\UOS.
sne<'.ialties. and new suoervisorv
.
Jkt 265001
PO 00000
Frm 00110
Fmt 4703
Sfmt 4725
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.049
lotter on DSK11XQN23PROD with NOTICES1
Detailed project
87647
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
Project name
Generatn-e AI•
Project soonsor
OCIO
Customers/
Internal: All NCUA
.
beneficiaries
Budget"'
$ iD thousands
Aoouisitioo
Ooerations & Maintenance
2024
2025
2026
2027
$0
$25
$0
$0
2028
$0
$0
$0
$662
$713
$766
* The 2025 budget amounts 1bnd initial. litenSC$ to pilot and test the use of Al tools at the NCUA. Future year budget amounts
of the tool to the u:encv.
reflect assumed
LiDktoNCUA
strategic goals
Stra~c Goal 3: Maximize Qiganizational performance to enable mission success.
This capital project will support strategic objective 3.2, "deliver improved business
processes supported by secure, innovative, and reliable technology solutions and data" by
le\>-cragmg the power of next-generation Al to increase individual and organizational
ce.
Detailed project
descrintion
This capital investment will fund a pilot program to test the capabilify of an Al tool for
nnssible develnm-.nt across the NCUA
Project name
System Updates for S
Project sponsor
OCIO
Customers/
beneficiaries
Internal: Various NCUA offices
Extemal: Credit Unions. Credit Union Members, SSAs
Budget
$ in thousands
Acquisition
Ooerations and Maintenance
LinktoNCUA
strategic goals
-
t Resmlatorr ChaDIH!S
2024
2025
2026
2027
2028
$0
$300
$300
$300
$0
$0
$0
$300
$0
$0
Strategic Goal l: Ensure a Safe and Sound Credit Union §Istem. This capital
investment will enable agency staff to better fulfill NCUA strategic objective 1.2, to
"provide high-quality and efficient supenision" by providing high-quality. low
defect, and secure applications that support examination and supenision functions.
strategic Goal 3: Maximize organizational performance to enable mission success.
This investment also supports strategic objective 3.2, to "deliver improved business
nrocesses SUDDOrted bv secure, innovative. and reliable tecbnolo~ solutions and data."
lotter on DSK11XQN23PROD with NOTICES1
description
VerDate Sep<11>2014
17:28 Nov 01, 2024
This project will allow NCUA to update applications and databases to accommodate
new regulatory requirements or initiatives. Often, multiple legacy systems are impacted
when regulatmy changes are finalized, or new initiatives are approved by the NCUA
Boero. These changes can be significant, requiring additional time and resouroes to
ensure that the affected svstems are uodated before the rule takes olace.
Jkt 265001
PO 00000
Frm 00111
Fmt 4703
Sfmt 4725
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.050
Detailed project
87648
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
Project name
CURE Process Automation
Project sponsor
Office of Credit Union Resources and Expansion
Office of the Chief Information Officer
Customers/
benefidaries
Internal: CURE and Regional staff
..
External: All credit unions and
Budget
$ in thousands
ACQUisition
Ooerations and Maintenance
IU'OUVS
2024
2025
2026
2027
$1,100
$0
$1,000
$0
$0
$0
2028
$0
TBD
TBD
TBD
LinktoNCUA
strategic goals
Strategic Goal 2: Improve the financial well-being of indi"iduals and communities
thro!,!gg access to affordable and equitable financial products and services. This capital
investment \11ill develop an external-facing portal for organizing groups to submit
charter applications for new credit unions. This project directly supports the strategic
goal by making it easier for stakeholders to charter new credit unions, which will
provide financial products and Set"\iices to additional groups and expanded geographic
areas.
Detailed project
description
This multi-year process automation project \11ill implement an external-facing portal for
organizing groups to submit their new charter applications. The portal is expected to
include forms for submission of information and data, the ability to upload supporting
files, and a visible timeline so that applicants can track the status of their submission. In
addition, the project \\sill incorporate the NCUA's current tool for submitting field of
membership expansion requests, CAPRIS, and the agency's doc~ent file and
worldlow svstem. MAGIC.
Projectname
Off-Site Monitoring Project
Proiect sponsor
Office ofExamination and Insurance
Customers/
benefidaries
Internal: All NCUA
$ in thousands
Budget
Acquisition
Ooerations and Maintenance
2024
2025
2026
2027
2028
$0
$250
$0
$0
TBD
TBD
TBD
TBD
TBD
TBD
strateg!C Goal 3: Maximize organizational performance to enable mission success.
The off-site monitoring project \vill improve the agency's ability to gather and review
information in a timely manner white reducing the needed resources. This "'ill improve
the efficiency of the NCUA's primary \\>'Ork activities in support ofNCUA strategic
objective 3.2, "deliver improved business processes supported by secure, innovative,
LinktoNCUA
strategic goals
and reliable technolMv solutions and data."
VerDate Sep<11>2014
17:28 Nov 01, 2024
The goal of this investment is to reduce burdens on examination staff during off-site
monitoring while streamlining the way that offices identify emerging and increasing
risks to the Share Insurance Fund.
Jkt 265001
PO 00000
Frm 00112
Fmt 4703
Sfmt 4725
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.051
lotter on DSK11XQN23PROD with NOTICES1
Detailed project
description
87649
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
Project name
Office of National Examination and Supenision (ONES) Dedicated Computing
Resources
Project sponsor
Office of National Examination ands_ .;,.;on
CUstomenl
beneficiaries
Internal: ONES, Regional Large Credit Union Program examinations
Extemal: Credit Unions with Rre8.ter than $10 billion in assets
Budget
$ in tJlousands
...
on
2024
$0
$0
4
Operations and
Maintenance
2025
$48
$0
2026
2027
$0
$48-$77
$0
$48-$77
2028
$0
$48-$77
Stratestlc Goal l: Ensure a safe. sound, and viable svstem of coooerative credit that
protects consumers. This capital investment facilit.ates strategic objective 1.2, "provide
effective and efficient supervision," by collecting and reporting data that supports the
examination and supervision process efficiently using improved technology.
LinktoNCUA
strategic goals
Strategic Goal 3: Maximize organizational wformance to enable mission success. This
capital investment will help achieve strategic objective 3.2 to, "deliver improved business
nrocesses
• bv secure. innovative.. and reliable technolmnr solutions and data.»
VerDate Sep<11>2014
Central Office Maintenance and Repair
Project SDOBSOT
Office of the ChiefFinancial Officer
CUstoment
beneficiaries
Internal: All NCUA headquarters building occupants
built:linf,t visitors
External: All NCUA hea
Budget
$ in thousands
Aoouisition
Ooerations and Maintenance
2024
$477
$0
2025
$480
$0
2026
$450
$0
2027
$450
$0
2028
$425
$0
LinktoNCUA
strategic goals
Strategic Goal 3: Maximize organizational perlhmmnce to enable mission success.
fuvestments in minor construction and maintenance projects will improve facility
operations and building efficiency, safety. and functionality at the NCUA's Central
Office building. The Central Office facility was built in 1993. The average life span of
building components is between 20-25 years. Aged, outdated and failing building
components and systems pose a threat to the performance of the NCUA mission.
Collectively these mvestments will :maximize organizational performance and enable
mission success. for example, by improving building accessibility fur NCUA
employees and the public through installation of Americans with Disability Actcompliant entryways; conserving natural resources through installation of energy
efficient devices and equipment; and protecting and maintain.mg the building's exterior
and interior finishes.
Detailed project
description
In 2025, this capital investment will provide the funding necessaty for six planned
projects.. Several of these projects are multi-year in nature, requiring an incremental
approach: building automation and system controls replacement; roof drain repair and
replacement; and office and common area painting. Other projects include plumbing
repairs, waterproofing within the Central Office garage, and a modest amount for
unforeseen renairs that mav occur durirul the veer.
17:28 Nov 01, 2024
Jkt 265001
PO 00000
Frm 00113
Fmt 4703
Sfmt 4703
E:\FR\FM\04NON1.SGM
04NON1
EN04NO24.053
Protect name
EN04NO24.052
lotter on DSK11XQN23PROD with NOTICES1
Detailed project This capital investment will provide dedicated computing resources to support the ONES
description
data quality and assurance team's current and anticipated quarterly data collection throuah
the lame credit union data collection
87650
Federal Register / Vol. 89, No. 213 / Monday, November 4, 2024 / Notices
BILLING CODE 7535–01–C
F
X. Appendix C: Glossary of Terms and
Acronyms
Federal Credit Union: A federal credit
union is a member-owned and
controlled, not-for-profit, cooperative
financial institution chartered by the
NCUA and formed to provide its
members with affordable and safe
financial services.
Federal Information Security
Modernization Act: A federal statute
enacted in 2014 that enables the
government to better respond to
cyberattacks on departments and
agencies.
Federal Employees Retirement System
(FERS): FERS is a defined-benefit
retirement plan for civilian employees
of the federal government.
Field of Membership: A credit union’s
field of membership defines who is
eligible to join the credit union.
Federally Insured, State-chartered
Credit Union (FISCU): A FISCU is a
member-owned and controlled, not-forprofit, cooperative financial institution
chartered by the state in which it is
located. FISCUs are insured by the
NCUA and supervised jointly with the
state supervisory authority that
chartered them.
A
Asset Management and Assistance
Center (AMAC): The office at the NCUA
responsible for conducting credit union
liquidations and performing
management and recovery of assets.
Additionally, this office supports the
NCUA’s regional offices’ review of large
complex loan portfolios and actual or
potential bond claims.
Automated Cybersecurity Evaluation
Toolbox (ACET): The NCUA’s ACET
application provides credit unions the
capability to conduct a maturity
assessment aligned with the FFIEC’s
Cybersecurity Assessment Tool. Using
the assessment within the toolbox
allows institutions of all sizes to easily
determine and measure their own
cybersecurity preparedness over time.
Automated Integrated Regulatory
Examination System (AIRES): AIRES is
the NCUA’s legacy examination system,
which was replaced by MERIT.
C
CAMELS: The NCUA’s composite
CAMELS rating consists of an
assessment of a credit union’s Capital
adequacy, Asset quality, Management,
Earnings, Liquidity risk, and Sensitivity
to market risk.
Central Liquidity Facility (CLF): The
CLF is a mixed-ownership government
corporation that serves as a source for
emergency funding for consumer credit
unions and corporate credit unions that
join the facility.
Credit Union Resources and
Expansion (CURE): The NCUA’s Office
of Credit Union Resources and
Expansion supports credit union growth
and development. CURE assists lowincome and minority credit unions, as
well as all credit unions seeking
assistance with chartering, charter
conversions, bylaw amendments, fieldof-membership expansion requests and
low-income designations. CURE also
provides access to online training and
resources and to grants and loans
through the Community Development
Revolving Loan Fund.
lotter on DSK11XQN23PROD with NOTICES1
E
Office of Examination and Insurance
(E&I): The office at the NCUA
responsible for supervision programs,
which ensure the safety and soundness
of the credit union system and that
manages risk to the Share Insurance
Fund.
VerDate Sep<11>2014
17:28 Nov 01, 2024
Jkt 265001
I
Information Security Examination
(ISE): A risk-focused approach to
examine credit unions’ information
security focused on areas of material
current or potential risk relevant to each
credit union’s unique business model.
M
Modern Examination and Risk
Identification Tool (MERIT)
examination system: MERIT is the
NCUA’s new web-based examination
platform that replaced AIRES.
Minority Deposit Institution (MDI): By
law, MDI describes a federally insured
credit union in which a majority of its
current members, its board of directors,
and the community it services, as
designated in its charter, fall within any
of the eligible minority groups described
in Section 308 of the Financial
Institutions Reform, Recovery and
Enforcement Act of 1989.32
O
Office of the Chief Informational
Officer (OCIO): The office at the NCUA
responsible for establishing the
organization’s enterprise IT vision,
security strategy, roadmap and related
policies and management controls.
Office of Consumer Financial
Protection (OCFP): The office at the
32 See https://www.federalreserve.gov/
publications/2013-preserving-minority-depositoryinstitutions-section-308-firrea.htm.
PO 00000
Frm 00114
Fmt 4703
Sfmt 4703
NCUA responsible for the consumer
financial literacy efforts, the NCUA’s
Consumer Assistance Center, consumer
financial protection compliance policy
and rulemaking, fair lending
examinations, interagency coordination
on consumer financial protection
compliance matters, and the agency’s
consumer-focused website
MyCreditUnion.gov.
Office of the Inspector General (OIG):
The office at the NCUA responsible for
promoting the economy, efficiency, and
effectiveness of NCUA programs and
operations, and detects and deters fraud,
waste and abuse, thereby supporting the
NCUA’s mission of monitoring and
promoting safe and sound federally
insured credit unions. OIG conducts
independent audits, investigations, and
other activities, and keeps the NCUA
Board and U.S. Congress fully and
currently informed of its work.
Office of Management and Budget
(OMB): An agency within the Executive
Office of the President responsible for
overseeing the performance of federal
agencies and administering the federal
budget.
Office of National Examination and
Supervision (ONES): The office at the
NCUA responsible for overseeing the
examination and supervision issues
related to consumer credit unions with
assets greater than $15 billion and all
corporate credit unions.
U.S. Office of Personnel Management
(OPM): An agency responsible for
human resources matters and personnel
policy for the federal government.
Overhead Transfer Rate (OTR): The
share of the NCUA’s operating and
capital budgets that comes from the
Share Insurance Fund. The OTR
represents the insurance-related costs
that are paid for out of the Share
Insurance Fund.
[FR Doc. 2024–25568 Filed 11–1–24; 8:45 am]
BILLING CODE 7535–01–P
NATIONAL SCIENCE FOUNDATION
Sunshine Act Meetings
The National Science Board’s (NSB)
Committee on Strategy hereby gives
notice of the scheduling of a
teleconference for the transaction of
National Science Board business
pursuant to the National Science
Foundation Act and the Government in
the Sunshine Act.
TIME AND DATE: Thursday, November 7,
2024, from 11:00 a.m.–12:00 p.m.
Eastern.
PLACE: This meeting will be held by
teleconference through the National
Science Foundation.
E:\FR\FM\04NON1.SGM
04NON1
Agencies
[Federal Register Volume 89, Number 213 (Monday, November 4, 2024)]
[Notices]
[Pages 87608-87650]
From the Federal Register Online via the Government Publishing Office [www.gpo.gov]
[FR Doc No: 2024-25568]
=======================================================================
-----------------------------------------------------------------------
NATIONAL CREDIT UNION ADMINISTRATION
[NCUA-2024-0135]
The NCUA Staff Draft 2025-2026 Budget Justification
AGENCY: National Credit Union Administration (NCUA).
ACTION: Notice.
-----------------------------------------------------------------------
SUMMARY: The NCUA's staff draft ``detailed business-type budget'' is
being made available for public review as required by Federal statute.
The proposed resources will finance the agency's annual operations and
capital projects, both of which are necessary for the agency to
accomplish its mission of protecting the system of cooperative credit
and its member-owners through effective chartering, supervision,
regulation, and insurance. The briefing schedule and comment
instructions are included in the supplementary information section.
DATES: Requests to deliver an in-person statement at the November 22,
2024, budget briefing must be received on or before November 13, 2024.
Written statements and presentations for those scheduled to appear at
the budget briefing must be received on or before 1 p.m. Eastern,
November 18, 2024.
Written comments may be submitted by November 27, 2024.
ADDRESSES: You may submit comments by any of the following methods
(please send comments by one method only):
In-person presentation at public budget briefing: submit
requests to deliver a statement at the briefing to
[email protected] by November 13, 2024. Include your name, title,
affiliation, mailing address, email address, and telephone number. The
NCUA Board Secretary will inform you by November 14, 2024, if you have
been approved to make a presentation. In order to present at the public
meeting, you must submit a statement. Your statement must be submitted
to [email protected] by 1 p.m. Eastern, November 18, 2024. Your
presentation must be delivered in person at the public budget briefing.
You will be allotted five minutes during the budget briefing to deliver
your remarks.
Written comments without an in-person presentation: submit
written comments by November 27, 2024, through the Federal eRulemaking
Portal: https://www.regulations.gov. The docket number is NCUA-2024-
0135. Follow the instructions for submitting comments.
Copies of the NCUA Draft 2025-2026 Budget Justification
and associated materials are also available on the NCUA website at
https://www.ncua.gov/About/Pages/budget-strategic-planning/supplementary-materials.aspx.
FOR FURTHER INFORMATION CONTACT: Eugene H. Schied, Chief Financial
Officer, National Credit Union Administration, 1775 Duke Street,
Alexandria, Virginia 22314-3428, or telephone: (703) 518-6571.
SUPPLEMENTARY INFORMATION: The following itemized list details the
sections in this Notice made available for public review:
I. Introduction and Strategic Context
II. The NCUA Budget in Brief
III. Key Themes of the Proposed 2025-2026 Budget
IV. Operating Budget
V. Capital Budget
VI. Share Insurance Fund Administrative Budget
VII. Financing the NCUA's Programs
VIII. Appendix A: Supplemental Budget Information
IX. Appendix B: Capital Projects
X. Appendix C: Glossary of Terms and Acronyms
Section 212 of the Economic Growth, Regulatory Relief, and Consumer
Protection Act amended 12 U.S.C. 1789(b)(1)(A) to require the NCUA
Board (Board) to ``on an annual basis and prior to the submission of
the detailed business-type budget make publicly available and publish
in the Federal Register a draft of the detailed business-type budget.''
Although 12 U.S.C. 1789(b)(1)(A) requires publication of a ``business-
type budget'' only for the agency operations arising under the Federal
Credit Union Act's subchapter on insurance activities, in the interest
of transparency the Board is providing the NCUA's entire staff draft
budget for 2025-2026 in this Notice.
The staff draft budget details the resources required to support
NCUA's mission. The staff draft budget includes personnel and dollar
estimates for three major budget components: (1) the Operating Budget;
(2) the Capital Budget; and (3) the Share Insurance Fund Administrative
Budget. The
[[Page 87609]]
resources proposed in the staff draft budget are to carry out the
agency's operations in 2025 and 2026. This document is a draft, staff-
level budget proposal made available to the NCUA Board members and the
public for their consideration and comment. The NCUA Board directed the
NCUA Executive Director to develop the staff draft budget under
delegated authority. The staff draft budget may change based on public
comments, Board member decisions, and staff's ongoing consideration of
estimates and programs that impact the budget.
The NCUA Chief Financial Officer will present the staff draft
budget at a budget briefing open to the public and scheduled for
Friday, November 22, 2024, at 10 a.m. eastern at the NCUA headquarters
building, 1775 Duke Street, Alexandria, Virginia 22314. Interested
parties unable to attend in person may visit the agency's homepage
(https://www.ncua.gov/) to access the provided webcast link.
If you wish to participate in the briefing and deliver a statement,
you must email a request to [email protected] by November 13,
2024. Your request must include your name, title, affiliation, mailing
address, email address, and telephone number. Statements must be
delivered in person at the briefing. The NCUA will work to accommodate
as many public statements as possible at the November 22, 2024, budget
briefing. The Board Secretary will inform you if you have been approved
to make a presentation and you will be allotted five minutes during the
budget briefing to deliver your remarks. A written copy of your
statement must be delivered to the Board Secretary by email at by 1
p.m. Eastern, November 18, 2024. In addition to delivering their
remarks at the budget briefing, registered presenters will be provided
the opportunity to ask questions of NCUA staff about the staff draft
budget. The initial round of questions will be limited to five minutes
per presenter, and one subsequent round of questions, limited to five
minutes per presenter, may be permitted by the Chairman if time allows.
Written comments on the staff draft budget will also be accepted by
November 27, 2024, through the Federal eRulemaking Portal: https://www.regulations.gov. The docket number is NCUA-2024-0135. Commenters
should follow the portal instructions for submitting comments.
All comments should provide specific, actionable recommendations
about the staff draft budget rather than general remarks. The NCUA
Board will review and consider any comments from the public prior to
approving the NCUA 2025-2026 budget.
By the National Credit Union Administration Board on October 30,
2024.
Melane Conyers-Ausbrooks,
Secretary of the Board.
I. Introduction and Strategic Context
About the NCUA
Credit unions have provided financial services to their members for
more than 100 years. Credit unions are not-for-profit financial
cooperatives created to serve a membership with a common bond.
In 1970, the U.S. Congress established the NCUA as an independent
federal agency to regulate, charter, and supervise federal credit
unions. The NCUA operates and manages the National Credit Union Share
Insurance Fund (Share Insurance Fund) with the backing of the full
faith and credit of the United States, insuring the deposits of the
account holders in all federal credit unions and most state-chartered
credit unions.
As of June 30, 2024, the NCUA regulates and supervises 4,533
federally insured credit unions, which have approximately 141 million
members and more than $2.3 trillion in assets across all states and
U.S. territories.\1\
---------------------------------------------------------------------------
\1\ Source: NCUA quarterly call report data, second quarter
2024.
---------------------------------------------------------------------------
Statutory Authority
Pursuant to the Federal Credit Union Act, authority for NCUA
management is vested in the NCUA Board. The Board determines the
resources needed for carrying out the NCUA's responsibilities under the
Act.\2\ The Board is authorized to expend such funds and perform such
other functions or acts as it deems necessary or appropriate, per the
rules, regulations, or policies it establishes.\3\
---------------------------------------------------------------------------
\2\ See 12 United States Code (U.S.C.) 1752a(a).
\3\ See 12 U.S.C. 1766(i)(2).
---------------------------------------------------------------------------
Upon determination of the budgeted annual expenses for the agency's
operations, the Board determines a fee schedule to assess federal
credit unions. The Board considers federal credit unions' ability to
pay such a fee and the necessity of the expenses the NCUA will incur in
carrying out its responsibilities in connection with federal credit
unions.\4\ In December 2023, the Board approved a notice with changes
to its methodology for determining the operating fees due from federal
credit unions.\5\
---------------------------------------------------------------------------
\4\ See 12 U.S.C. 1755(a)-(b).
\5\ See https://www.federalregister.gov/d/2023-28303.
---------------------------------------------------------------------------
Pursuant to the law, the NCUA deposits fees collected are deposited
in the agency's Operating Fund at the Treasury of the United States,
and those fees are expended by the Board to defray the cost of carrying
out the agency's operations, including the examination and supervision
of federal credit unions.\6\ Per its authority to use the Share
Insurance Fund to carry out its insurance-related responsibilities, the
Board approved an Overhead Transfer Rate (OTR) methodology and
authorized the Office of the Chief Financial Officer to transfer
resources from the Share Insurance Fund to the Operating Fund to
account for insurance-related expenses.\7\
---------------------------------------------------------------------------
\6\ See 12 U.S.C. 1755(d).
\7\ See 12 U.S.C. 1783(a).
---------------------------------------------------------------------------
Mission, Goals, and Strategy
The proposed budget for 2025-2026 supports the NCUA's fourth year
implementing its 2022-2026 Strategic Plan. Throughout 2025 and 2026,
the agency will continue fulfilling its mission of ``protecting the
system of cooperative credit and its member-owners through effective
chartering, supervision, regulation, and insurance.'' The agency's
three strategic goals are:
Ensure a safe, sound, and viable system of cooperative
credit that protects consumers.
Improve the financial well-being of individuals and
communities through access to affordable and equitable financial
products and services.
Maximize organizational performance to enable mission
success.
The NCUA's strategic plan is the foundation for the agency's
performance management and resource allocation processes. The annual
performance plan functions as the agency's operational plan for each
calendar year. It outlines the annual or short-term objectives,
strategies, and corresponding performance goals and activities that
contribute to the accomplishment of the agency's strategic goals. The
NCUA budget provides the resources necessary for the agency to
implement its strategic priorities and related programs and activities,
to identify key challenges facing the credit union industry, and to
leverage agency strengths to help credit unions address those
challenges.
Appendix A provides additional information about how the budget
aligns to the NCUA's strategic goals.
The NCUA's Annual Budget Process
Each regional and central office director at the NCUA develops an
initial budget request identifying the resources necessary for their
office to support the agency's mission, goals, and objectives. These
budgets are developed to ensure
[[Page 87610]]
requirements are individually justified and remain consistent with the
agency's overall strategic framework. This effort also includes a
field-level review of every federally insured credit union to estimate
the workload to carry out credit union examinations in the forthcoming
year, which is translated into the cost of the staff and associated
expenses necessary to meet the agency's safety and soundness goals. In
addition to this workload analysis, each NCUA office estimates its
fixed and recurring expenses, such as for employee travel, rental
payments for leased property, operations and maintenance for owned
facilities or equipment, supplies, telecommunications services, major
capital investments, and other administrative and contracted services
costs.
The Office of the Chief Financial Officer presents draft budgets to
the public on the agency's website and in the Federal Register as part
of the NCUA Board's commitment to transparency in the agency's
budgeting processes. The Board also holds a public briefing about the
draft budget and facilitates dialog between public stakeholders and
NCUA staff to develop a common understanding of the agency's resource
needs. The NCUA is the only Financial Institutions Reform, Recovery,
and Enforcement Act agency that releases such a detailed draft budget
and solicits public comments on it.
The NCUA Board reviews the comments from the public about the draft
budget and makes revisions in response to stakeholder views, individual
Board office priorities, and changing economic conditions. The Board
then approves the final budget levels and the associated OTR and the
operating fees paid by credit unions to finance the agency's programs.
II. The NCUA Budget in Brief
Proposed 2025 and 2026 Budgets
The NCUA 2022-2026 Strategic Plan sets forth the agency's goals and
objectives that drive the agency's resource needs and allocations. The
agency's annual budgets provide the resources to execute the strategic
plan, to implement important initiatives, and to undertake the NCUA's
major programs: examination and supervision, insurance, credit union
development, consumer financial protection, and asset management.\8\
---------------------------------------------------------------------------
\8\ Budget information presented in this document excludes
funding for the CLF, which has its own budget reviewed and decided
upon separately by the CLF Board.
[GRAPHIC] [TIFF OMITTED] TN04NO24.017
The NCUA's 2025-2026 staff draft budget justification includes
three separate budgets: the Operating Budget, the Capital Budget, and
the Share Insurance Fund Administrative Expenses Budget. Combined,
these three budgets total $433.0 million for 2025, which is $0.3
million lower than the $433.3 million 2025 funding level approved by
the NCUA Board as part of the two-year 2024-2025 budget.
Three significant factors, when combined, account for most of the
12.2 percent increase in the total budget between 2024 and 2025:
1. An increase of $25.9 million in funding for contracted services
for 2025 compared to 2024. Of this amount, approximately $18.0 million
results from a lower 2024 surplus carried over as part of the 2025
budget when compared to the surplus carried over from 2023 as part of
the 2024 budget. Of the residual $7.9 million increase for contracted
services, much of the additional funding will address new and evolving
operational risks such as cybersecurity threats and for tools used to
identify and resolve credit union system risk concerns such as interest
rate risk, credit risk, and industry concentration risk. Growth in the
contracted services budget category also results from new operations
and maintenance costs for recently delivered capital investments. Other
increased costs include general price inflation for core agency
business operation systems such as accounting and payroll processing
and various other recurring support costs.
2. An increase of $19.5 million for current employee compensation
in 2025 compared to 2024. This increase accounts for merit pay raises
for the NCUA's employees as required by the Collective Bargaining
Agreement and expected inflationary cost increases for employee
benefits.
3. A proposed increase of 14 positions compared to 2024, which
equates to a headcount increase of 10 positions and four positions
approved by the NCUA Board in the 2024 budget for 2025. Of
[[Page 87611]]
the 10 positions recommended in the staff draft budget, eight are new
positions and the remaining two are existing positions currently
unfunded in the 2024 budget.\9\ Explanations for each of the proposed
new positions are included later in this document.
---------------------------------------------------------------------------
\9\ These positions are also known as ``overhire'' positions and
are funded by surplus pay and benefits budgets that result from
vacancies.
---------------------------------------------------------------------------
Proposed 2025 Operating Budget: $419.3 Million
The following chart presents the major categories of spending
supported by the proposed 2025 Operating Budget.
[GRAPHIC] [TIFF OMITTED] TN04NO24.018
As shown in the following chart, the relative size of the NCUA
budget (dotted line) has generally decreased when compared to balance
sheets at federally insured credit unions (FICU, solid line).
BILLING CODE 7535-01-P
[[Page 87612]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.019
Proposed 2026 Operating Budget: $450.6 Million
The Operating Budget estimate for 2026 is $450.6 million and
includes 11 additional positions compared to the 2025 level.
[[Page 87613]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.020
[[Page 87614]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.021
BILLING CODE 7535-01-C
Proposed 2025 Capital Budget: $8.2 Million
The proposed 2025 Capital Budget is $2.0 million higher than the
2024 Board-approved budget.
The Capital Budget supports the NCUA's ongoing effort to modernize
its IT infrastructure and applications. Funding in the Capital Budget
for upgrades to or replacement of obsolete IT systems is higher in 2025
than in 2024 and includes an increase in capital investment for
cyclical system updates to the Modern Examination and Risk
Identification Tool (MERIT) examination system. Other IT investments in
the proposed 2025 Capital Budget include funds to ensure that agency
systems comply with evolving cybersecurity requirements required of all
federal agencies, enhancements to agency information security,
investments to begin transitioning legacy hardware to a cloud-based
storage environment, and various hardware investments to refresh agency
networks and ensure staff have the tools necessary to achieve the
agency's mission.
The Capital Budget also includes $480,000 for NCUA facility
maintenance and improvements.
Proposed 2025 Share Insurance Fund Administrative Expenses: $5.5
Million
The proposed 2025 Share Insurance Fund Administrative Expenses
Budget is $0.4 million higher than the 2024 Board-approved budget. The
Share Insurance Fund Administrative Expenses Budget funds the tools and
technology used by the Office of National Examinations and Supervision
(ONES) to oversee credit union-run stress testing for the largest
credit unions, travel for state examiners attending NCUA-sponsored
training, audit support for the Share Insurance Fund's financial
statements, and certain insurance-related expenses for Asset
[[Page 87615]]
Management and Assistance Center (AMAC) operations.
III. Key Themes of the Proposed 2025-2026 Budget
Overview
The proposed 2025-2026 budget includes funding for the NCUA to
increase staffing in critical areas necessary to operate as an
effective federal financial regulator capable of addressing emerging
issues and responding to changes in economic conditions that may impact
the credit union system.
The percentage of insured shares in credit unions with composite
Capital adequacy, Asset quality, Management, Earnings, Liquidity risk,
and Sensitivity to market risk (CAMELS) ratings 1 and 2 has decreased
each quarter since December 2021.\10\ Between the reporting periods of
December 31, 2021, and June 30, 2024, credit unions with composite
CAMELS 4 and 5 ratings and total assets greater than $500 million
increased from 2 to 9, while these credit unions' insured shares
increased from $4.4 billion to $13.8 billion--an increase of 214
percent. During the same period, credit unions with composite CAMELS 3
ratings and assets greater than $500 million increased from 15 to 66,
and their insured shares increased from $11.3 billion to $127.0
billion--an increase of 1,024 percent. Under the agency's rules, credit
unions with total assets greater than $500 million are considered
complex. Liquidations of such complex credit unions would cause greater
losses for the Share Insurance Fund than non-complex credit unions.
---------------------------------------------------------------------------
\10\ The NCUA's composite CAMELS rating consists of an
assessment of a credit union's Capital adequacy, Asset quality,
Management, Earnings, Liquidity risk, and Sensitivity to market
risk. The CAMELS rating system is designed to consider and reflect
all significant financial, operational and management factors field
staff assess in their valuation of credit unions' performance and
risk profiles. CAMELS ratings range from 1 to 5, with 1 being the
best rating. Credit unions with a composite CAMELS rating of 3
exhibit some degree of supervisory concern in one or more
components. CAMELS 4 credit unions generally exhibit unsafe or
unsound practices, and CAMELS 5 institutions demonstrate extremely
unsafe or unsound practices and conditions. The NCUA collectively
refers to CAMELS 4 and 5 credit unions as ``troubled credit
unions.''
---------------------------------------------------------------------------
The NCUA must have the necessary resources to continue to monitor
credit union performance and mitigate risks at these complex credit
unions and all other non-complex credit unions through the examination
process, offsite monitoring, and tailored supervision, consistent with
its mission.
The NCUA employees are the agency's most valuable resource for
achieving its mission. The agency is committed to maintaining a
workforce with integrity, accountability, transparency, inclusion, and
proficiency.\11\ The NCUA will continue investing in its workforce
through training and development, ensuring employees have the skills
they need to work effectively. These investments will also facilitate
the agency's succession planning as it undertakes a generational
leadership shift as the Baby Boom cohort retires.
---------------------------------------------------------------------------
\11\ See https://ncua.gov/files/agenda-items/strategic-plan-20220317.pdf, page 6.
---------------------------------------------------------------------------
The proposed 2025-2026 budget includes investments across a range
of NCUA priorities, including:
Ensuring robust cybersecurity in the credit union system
and at the agency.
Continuing to strengthen and mature analytic capabilities
and capacity in the areas of fraud and anti-money laundering,
quantitative analytics and stress testing, and climate-related
financial risk.
Recalibrating examination and supervisory oversight over
credit unions based on a prioritization of the risks presented to the
system.
Providing program and staff resources to increase
assistance to small credit unions and credit unions designated as
minority depository institutions (MDIs).
Expanding the resources allocated to the NCUA's
examination of credit unions' compliance with consumer financial
protection laws and regulations.
Investing in information technology systems and
infrastructure to bolster the NCUA's supervisory capabilities.
The efficiency and effectiveness of the agency's workforce depends
upon the availability of modern analytical tools and the resiliency of
the NCUA's information technology systems. The NCUA is committed to
implementing its new technology responsibly and delivering secure,
reliable, and innovative solutions. The investments funded in the
NCUA's Capital Budget will provide the tools and technology the
workforce needs to achieve the NCUA mission.
Cybersecurity
The NCUA's cybersecurity program focuses on two main efforts:
supervision of credit union cybersecurity programs and protection of
the agency's systems, assets, data, and mission capabilities.
Cyberattacks continue to pose significant and growing risks to all
organizations. The NCUA places credit union cybersecurity as a top
enterprise and supervisory priority because of continued attacks on the
nation's financial sector and the broader national critical
infrastructure.
Supervision of Credit Union Cybersecurity
The NCUA engages in interagency cybersecurity preparedness as a
member of the FFIEC and of the Financial and Banking Information
Infrastructure Committee. The NCUA monitors cyber threats identified by
federal and non-federal sources and shares relevant information about
them with the credit union industry and financial sector partners.
The NCUA maintains a team within the Office of Examination and
Insurance dedicated to developing and maintaining supervisory policies,
procedures, and tools and examiner training for cybersecurity. The
regions and the ONES employ highly trained regional information
security specialists for information security examinations and
supervision of credit unions.
All credit unions will periodically receive an information security
examination as part of the agency's new Information Security
Examination program (ISE). The ISE uses a risk-focused approach to
examine credit unions' information security, providing examiners
flexibility to focus on areas of material current or potential risk
relevant to each credit union's unique business model. The objectives
of an information security examination include:
Evaluating management's ability to recognize, assess,
monitor, and manage information systems and technology-related risks.
Assessing whether the credit union has sufficient
expertise to adequately plan, direct, and manage information systems
and technology operations.
Determining whether the board of directors has adopted and
implemented adequate information systems and technology-related
policies and procedures.\12\
---------------------------------------------------------------------------
\12\ See https://ncua.gov/regulation-supervision/letters-credit-unions-other-guidance/board-director-engagement-cybersecurity-oversight.
---------------------------------------------------------------------------
Evaluating the adequacy of internal information systems
and technology controls and oversight to safeguard member information.
The NCUA built and maintains the Automated Cybersecurity Evaluation
Toolbox (ACET) to help credit unions voluntarily assess their level of
cybersecurity preparedness. The tool incorporates appropriate
cybersecurity standards and practices established for financial
institutions. The tool maps each of its declarative statements to the
[[Page 87616]]
practices found in the FFIEC Information Technology Examination
Handbook, regulatory guidance, and leading industry standards like the
National Institute of Standards and Technology's (NIST) Cybersecurity
Framework. The ACET also provides a plain-language explanation and
references for each of the statements included within the assessment.
Enhanced and continuing examiner training related to information
security and evolving cyber risks is planned for 2025.
Protection of the Agency's Information and Systems
The NCUA's approach to agency cybersecurity is based on
requirements established by federal statute such as the Federal
Information Security Management and Federal Information Security
Modernization Act (FISMA), and government-wide policy such as the
NIST's Cybersecurity Framework, and Executive Order (E.O.) 14028,
Improving the Nation's Cybersecurity. Based upon the most recent FISMA
reporting metrics, the NCUA earned a Level 4 maturity rating for its
information security program. This is the highest rating the NCUA has
earned to date and demonstrates the agency's commitment a strong
cybersecurity posture that mitigates risk and protects sensitive data.
The proposed 2025 budget includes over $22 million for the cost of
compliance with and implementation of these requirements, of which $3.2
million is budgeted for capital investments. Many government
cybersecurity requirements are not necessarily expected of non-
governmental entities; however, as a federal agency the NCUA must carry
them out.
Examination Workforce
In 2021, a cross-agency working group at the NCUA conducted an
internal review to determine the appropriate level of specialist
positions required to ensure compliance with the Bank Secrecy Act (BSA)
and consumer financial protection laws and regulations. The review
evaluated staffing needs for three potential regional specialist groups
in the areas of electronic payment systems, consumer compliance, and
the BSA. Unlike other specialist areas where credit union asset size is
a reasonable basis for allocating supervisory resources, BSA and
consumer compliance risks are not necessarily concentrated in a
particular asset group.
Since this review, the NCUA added specialist positions to each of
the regions in two separate phases. These new specialist positions were
offset by a reduction in general examiner positions throughout the
regions. These positions are now fully annualized in the 2025 budget
and no new specialist positions are proposed in the 2025 budget. The
proposed 2025 budget recommends a net reduction of 10 positions across
the NCUA's three regions. The draft budget is based on certain
adjustments to the examination program that result in a net decrease in
the staff time required to carry out the examination program. These
changes would provide incentives for federally insured credit unions
with assets between $1 billion and $10 billion to remain very sound. In
return, sound practices at credit unions would allow the regions more
flexibility to work with state regulators on coordinating joint
examinations and reduce the time between exams for certain federal
credit unions whose practices and management necessitate closer
scrutiny. These changes would also result in a further cycle-time
extension between exams for well-managed and well-capitalized smaller
and mid-sized credit unions.
Support for Small Credit Unions and Minority Depository Institutions
Small credit unions with less than $100 million in assets and MDIs
are uniquely positioned to improve financial inclusion by offering
their communities access to safe, fair, and affordable credit and other
services. The NCUA's Small Credit Union and MDI Support Program is
designed to support and preserve these credit unions. This program
provides dedicated resource hours for field staff to conduct this
important work, and the proposed 2025 budget continues to support this
important effort.
Program assistance focuses on identifying available resources,
providing training and guidance, and supporting credit union management
in their efforts to address operational matters. Additional benefits of
the program include:
Building greater awareness of the unique needs of small
credit unions and MDIs and their role serving underserved communities.
Expanding opportunities for these credit unions to receive
support through NCUA grants, training, and other initiatives.
Furthering partnerships with organizations and industry
mentors that can support small credit unions and MDIs.
Fair Lending and Consumer Financial Protection
The NCUA's consumer financial protection program supports the
agency's statutory responsibility and strategic goal of ensuring a
safe, sound, and viable system of cooperative credit that protects
consumers. Within the division of fair lending supervision, NCUA staff
conduct targeted fair lending examinations at federal credit unions to
assess compliance with federal fair lending laws and regulations. These
reviews are critical to identifying discriminatory lending patterns or
practices and to reducing barriers to economic equity. Past
examinations conducted by NCUA examiners have identified patterns or
practices of discrimination violations, illegal race-based redlining,
indirect lending pricing concerns, systemic Home Mortgage Disclosure
Act violations, Regulation B notification and government monitoring
information violations, and numerous instances of inadequate fair
lending compliance management systems, including those related to
discrimination based on age and marital status.
In 2024, the NCUA joined the other Federal Financial Institution
Examination Council agencies to issue a statement of examination
principles related to valuation discrimination and bias in residential
real estate lending. The staff draft budget includes funding for the
current division of fair lending supervision and for one new program
officer who will help to develop Home Mortgage Disclosure Act analyses
and examinations, oversee the annual fair lending examination selection
process through outlier analysis, and fulfill fair lending speaking and
Freedom of Information Act requests submitted by the public.
The agency is also engaged in a project to develop an expanded
consumer compliance examination and enforcement program. That project
will develop and be implemented over the course of several years.
Chartering Investments
Credit unions are an important part of the financial services
industry and can play a key role in helping families achieve financial
freedom by building generational wealth, aiding entrepreneurs in
starting a business, and helping to create jobs and strengthen
communities. To extend financial services to more individuals and
communities, the 2025 capital budget supports a multi-year process
automation project to implement an external facing portal that will
make it
[[Page 87617]]
easier for organizing groups to submit new charter applications. When
this project is complete, organizing groups will be able to upload
forms and supporting files and track the status of their submissions
through an intuitive, user-friendly interface, significantly reducing
the time to process these requests.
IT Enhancements: MERIT and Cloud Migration
Two information technology investments in the 2025 budget support
efforts to create cost efficiencies and avoid cost escalation in future
years.
The NCUA recompeted the operations and maintenance contract for
NCUA's examination platform in 2024. The new contract reduced the
estimated cost of core MERIT Operations and Maintenance (O&M) support
activities by $1.7 million for the 2025 operating budget when compared
to the cost of the previous support vendor.
Migrating to a cloud computing environment offers significant
advantages by enhancing efficiencies and improving security. By moving
IT services from physical datacenters to cloud service providers, the
NCUA can lower the risk and expense of maintaining physical
infrastructure such as servers, storage, and networking equipment.
Cloud infrastructure also enables faster and more efficient deployment
of new services and system upgrades. This scalability leads to greater
operational flexibility, reducing the time and cost of managing
information technology operations. Furthermore, cloud service providers
offer advanced cybersecurity measures, ensuring that data is protected
with the latest encryption and security standards, enhancing the
reliability and security of the NCUA's information technology
environment. By leveraging cloud services, the NCUA can focus its
resources on innovation and mission-critical tasks, rather than on
costly and resource-intensive management of physical infrastructure.
NCUA Organizational Changes
The staff draft budget proposes a new Office of the Executive
Secretary, which is a common function in many other federal agencies.
The new office will centralize responsibility for the NCUA's policy
review and decision-making processes, coordinate the clearance and
submission of all policy documents to the Chairman and the NCUA Board,
as appropriate, for review and approval, and facilitate discussions
between the NCUA's program offices to align appropriate policies, among
other things. Policy documents include regulations, recommendation
memos, action memos, briefing memos, responses to correspondence,
reports to Congress, and other policy documents. Appendix A includes a
separate table illustrating the budget for the proposed Office of the
Executive Secretary.
IV. Operating Budget
Overview
The NCUA Operating Budget provides the resources required for the
agency to conduct activities prescribed by the Federal Credit Union
Act. These mandates include: (1) chartering new federal credit unions;
(2) approving field of membership applications of federal credit
unions; (3) promulgating regulations and providing guidance; (4)
performing regulatory compliance and safety and soundness examinations;
(5) implementing and administering enforcement actions, such as
prohibition orders, orders to cease and desist, orders of
conservatorship and orders of liquidation; and (6) administering the
Share Insurance Fund. The NCUA must also implement mandates required by
other statutes including those related to BSA compliance, consumer
financial protection, and diversity, equity, and inclusion.
Operating Budget Categories
There are five major expenditure categories in the Operating
Budget. This section explains how these expenditures support the NCUA's
operations and presents an overview of the Operating Budget.
[GRAPHIC] [TIFF OMITTED] TN04NO24.022
Pay and Benefits. Pay and benefits increase by $19.5 million in
2025, or 6.7 percent compared to 2024, for a total of $312.3 million.
Pay and benefits costs make up approximately 74.5 percent of the annual
NCUA Operating Budget. There are four primary drivers of increased
costs in 2025 for the pay and benefits category:
Merit and locality pay increases for the NCUA's employees
are paid per the agency's Collective Bargaining Agreement (CBA) and its
merit-based pay system.
Contributions for employee retirement to the Federal
Employee Retirement System (FERS), which are set by the U.S. Office of
Personnel Management (OPM) based on actuarial estimates and cannot be
negotiated or changed by the NCUA. The mandatory FERS contribution rate
increases total NCUA benefits costs by 2.7 percent in 2025 compared to
2024. OPM's current assumptions for actuarial valuation of FERS remain
unchanged in 2025 but remain a cost driver for the agency's pay and
benefits growth. Because the NCUA must contribute 18.4 percent of
[[Page 87618]]
employee salaries to the retirement fund in 2025, the estimated impact
on the NCUA budget is an increase of approximately $2.5 million in
mandatory payments.
Contributions for employee health insurance are also set
by OPM. This insurance contribution increases total NCUA benefits costs
by 1.3 percent in 2025 compared to 2024. The annual OPM estimate for
the 2025 government share of the Federal Employees Health Benefits
Program (FEHBP) premiums is expected to be released in October 2024,
and the budget will be updated if there are material changes to FEHBP
costs estimates.
The employee salary and benefits category includes costs
associated with other mandatory employer contributions such as Social
Security, Medicare, transportation subsidies, unemployment, and
workers' compensation. The limit on employee earnings subject to Social
Security taxes increased in 2025 and applies to all employers in the
United States. The projected additional employer Social Security
contributions that result from this increase account for approximately
one percent of the total adjustment to employee salaries.
Attracting a well-qualified workforce requires the agency to pay
competitive salaries. In 2025, the NCUA's compensation levels will
continue to ``maintain comparability with other federal bank regulatory
agencies'' as required by the Federal Credit Union Act.\13\ More than
85 percent of the NCUA workforce has earned a bachelor's degree or
higher, compared to approximately 35 percent of the private-sector
workforce.
---------------------------------------------------------------------------
\13\ The Federal Credit Union Act states that, ``In setting and
adjusting the total amount of compensation and benefits for
employees of the Board, the Board shall seek to maintain
comparability with other federal bank regulatory agencies.'' See 12
U.S.C. 1766(j)(2).
---------------------------------------------------------------------------
The pay and benefits budget includes all employee pay raises for
2025, such as merit and locality increases consistent with the CBA in
place for 2024, and those for promotions, reassignments, and other
changes, as described below. Consistent with other federal pay systems,
the NCUA's compensation includes base pay and locality pay components.
The proposed 2025 Operating Budget supports a total agency staffing
level of 1,261 positions.\14\ This is a net increase of 14 positions,
or 1.1 percent, compared to the agency's 2024 staffing level. The net
increase includes 12 new positions, four of which were approved by the
NCUA Board in the 2024 budget for 2025 and incorporates into the 2025
budget two existing positions currently unfunded in the 2024 budget.
The first-year cost of the 12 net new positions for 2025 is estimated
to be approximately $1.9 million. The cost for 2025 of the two existing
positions currently unfunded is estimated to be approximately $0.7
million.
---------------------------------------------------------------------------
\14\ Does not include five positions assigned to the CLF.
---------------------------------------------------------------------------
The proposed 2025-2026 draft budget includes funding for the NCUA
to increase permanent staffing in critical areas necessary to operate
more effectively and address emerging risks. The staffing levels
proposed for 2025 also reflect the resource requirements that support
the NCUA's continued efforts to ensure its examination processes keep
pace with the growing scale and complexity of the credit union system
while the agency enhances the efficiency and effectiveness of its
supervisory efforts.
The following chart illustrates the NCUA's staffing levels in
recent years.
BILLING CODE 7535-01-P
[GRAPHIC] [TIFF OMITTED] TN04NO24.023
[[Page 87619]]
BILLING CODE 7535-01-C
The proposed changes for the NCUA's 2025 staffing level include:
Reducing the number of generalist examiners by a net of
eight positions across the NCUA's three regional offices, including the
reduction of one supervisory examiner.
Adding two new Division of Supervision Director positions
(one each in the Eastern and Western regions) while simultaneously
reducing the number of regional Division of Supervision Deputy Director
positions by four positions. The net change in regional staff is a
reduction of two positions.
Creating a new Office of the Executive Secretary with two
dedicated staff positions authorized for 2025 and a third position for
2026. This office will centralize responsibility for coordinating the
review of documents, related decision-making processes, and the
clearance and submission of all documents to the NCUA Board members, as
appropriate.
Increasing ONES by three positions. The three new
positions include a supervisor for the capital planning and stress
testing division, a financial data analyst, and a new executive
position to lead the financial risk management team. Additionally,
three positions are recommended for 2026: one national credit union
examiner, one national lending specialist, and one national payment
systems officer.
Increasing the Office of Business Innovation by two
positions. The new positions include one artificial intelligence (AI)
officer and one business innovation officer. Additionally, two new AI
officers are recommended for 2026.
Adding one new senior Equal Employment Opportunity (EEO)
specialist in the Office of Minority and Women Inclusion.
Increasing the Office of Consumer Financial Protection
(OCFP) by three positions. The new positions include one consumer
affairs specialist, one fair lending program officer, and a new
division director in 2025.
Increasing the Office of Examination and Insurance by
three positions. The new positions include two new fraud officers and
one climate financial risk officer in 2025. Additionally, one new
systems officer is recommended for 2026.
Increasing the Office of External Affairs and
Communications by three positions. The new positions include one
section 508 compliance manager and two division directors in 2025.
Additionally, two new positions are recommended for 2026. These include
one technical writer/editor and one stakeholder relations specialist.
Funding two positions previously unfunded but authorized
within the total NCUA staffing plan. These positions are both within
the Office of Human Resources.
The proposed 2026 budget for pay and benefits is estimated at
$329.2 million, a $16.9 million increase from the 2025 level. Included
within this total is the full-year cost impact of new positions
proposed for 2025 (approximately $4 million), $1.6 million for 11 new
positions (three in ONES, two in the Office of Business Innovation, two
in the Office of General Counsel, two in the Office of External Affairs
and Communications, one in the Office of the Executive Secretary, and
one in the Office of Examination and Insurance). The 2026 budget for
pay and benefits also includes projected merit and locality pay
increases consistent with recent compensation agreements (approximately
$8.8 million), and associated increases in benefits for all employees
(approximately $2.5 million).
Travel. The proposed travel budget increases by $2.1 million, or
10.5 percent, compared to 2024, for a total of $22.1 million. The
travel cost category includes expenses for employees' airfare, lodging,
meals, auto rentals, reimbursements for privately owned vehicle usage,
and other travel-related expenses. These are necessary expenses for
examiners' onsite work in credit unions. Close to two-thirds of the
NCUA's workforce is comprised of field staff who spend part of their
time traveling to conduct the examination and supervision program. The
NCUA staff also travel for routine and specialized training and other
work assignments.
During the COVID-19 pandemic, the NCUA and its employees
transitioned to an offsite examination posture, developing new
procedures and processes to continue examination and supervisory work.
In 2025, the NCUA will continue to conduct portions of examinations
offsite, which is expected to constrain the growth of future travel
budgets. Nevertheless, per trip costs have increased in recent years
due to price inflation across the U.S. economy. Despite the projected
growth in travel expenses for 2025, the total budget for travel is
approximately $4.7 million, or 17.4 percent, below the pre-pandemic
2019 travel budget of $26.8 million.
The proposed 2026 budget for travel is estimated at $24.2 million,
a 9.5 percent increase compared to the 2025 level. This budget level
reflects an expectation for continued travel-related cost inflation and
travel to support a national training conference planned for 2026.
Rent, Communications, and Utilities. The proposed budget for rent,
communications, and utilities decreases by $0.3 million in 2025, or 4.3
percent compared to 2024, for a budget of $6.8 million. The 2025
decrease is largely driven by a one-time reduction in the first-year
rent for the new Southern Region office lease.
Funding within this budget category pays for facilities-related
costs, telecommunications services, data storage, and information
technology network support. Telecommunications charges include leased
data lines and data service subscriptions, Voice over Internet Protocol
and mobile telephony, and other network charges. Facilities-related
budgets pay for the cost of the office leases, utilities, rental of the
disaster recovery and continuity of operations sites, meeting space
rental for offsite events, and postage.
The proposed 2026 budget for the rent, communications, and
utilities category is $7.9 million, or a 15.4 percent increase compared
to 2025. The full, second-year cost of the Southern Region office lease
is the primary driver for this increase.
Administrative Expenses. The draft budget proposes a $2.4 million
decrease in administrative expenses for 2025, which is a reduction of
31.8 percent compared to 2024, for a budget of $5.1 million. The 2025
decrease is driven almost entirely by reclassifying the $2.4 million
Federal Financial Institutions Examinations Council costs from this
budget category to the contracted services budget category, which more
accurately captures the nature of this spending.
Recurring costs in the administrative expenses category include
employee relocation expenses, recruitment and advertising expenses,
shipping, printing, subscriptions, examiner training and meeting
supplies, office furniture, and employee supplies and materials. The
NCUA pays relocation costs to employees who are competitively selected
for a promotion or new job within the agency in a different geographic
area than where they live.
The proposed 2026 budget for administrative expenses is $5.9
million, an increase of $0.8 million, or 14.7 percent increase from the
level proposed in the 2025 budget. The costs associated with a planned
agency-wide National Training Conference is the major contributor to
the budget increase.
Contracted Services. The proposed budget for contracted services
increases by $25.9 million in 2025, or 55.1
[[Page 87620]]
percent compared to 2024, for a total budget of $73.0 million.\15\ A
significant portion of the growth in this budget results from the
assumption that approximately $18.0 million in 2024 contracted services
funded by carryover budget surplus from previous years will not be
available for 2025. Since 2021, the NCUA has used unspent budget
amounts from previous years to reduce its budget levels in the
following year.
---------------------------------------------------------------------------
\15\ The total budget for Contracted Services in 2025 before
offsets of prior year unspent funds is estimated to be $78.0
million.
---------------------------------------------------------------------------
The remaining $7.9 million of budgetary growth is driven by a
combination of factors, including operations and maintenance costs for
newly delivered capital projects, inflationary cost increases for
contracted services, and additional analytic and operational tools
necessary to address cybersecurity threats and growing complexity and
risk in the credit union system.
Acquiring specific expertise or services from contract providers is
often the most cost-effective way for the NCUA to accomplish its
mission. Such services include critical mission support such as
information technology equipment and software development, accounting
and auditing services, and specialized subject matter expertise that
enable staff to focus on executing core mission requirements. Most of
the funding in the contracted services category supports the NCUA's
supervision framework, including tools used to identify and address
risk concerns such as interest rate risk, credit risk, and industry
concentration risk.
Growth in the contracted services budget category also results from
new operations and maintenance costs for deployed capital investment
projects. Other costs include core NCUA business operation systems such
as accounting and payroll processing, and various recurring costs, as
described in the following seven major categories:
Information Technology Operations and Maintenance (44.9
percent of contracted services)
--IT network support services and help desk support
--Contractor program and web support and network and equipment
maintenance services
--Administration of software products such as Microsoft Office,
SharePoint, and audio-visual services
Administrative Support and Other Services (22.2 percent of
contracted services)
--Examination and supervision program support
--Technical support for examination and cybersecurity training
programs
--Equipment maintenance services
--Legal services and other expert consulting support
--FFIEC reimbursements
IT Security (14.2 percent of contracted services)
--Secure data storage and operations
--Information security programs
--Security system assessment services
Accounting, Procurement, Payroll, and Human Resources Systems
(5.2 percent of contracted services)
--Accounting and procurement systems and support
--Human resources, payroll, and employee services
--EEO and diversity programs
Training (5.0 percent of contracted services)
--Technical and specialized training and professional development
for staff
Audit and Financial Management Support (4.6 percent of
contracted services)
--Annual audit support services
--Material loss reviews
--Investigation support services
--Financial management support services
Building Operations, Maintenance, and Security (3.9 percent of
contracted services)
--Headquarters facility operations and maintenance
--Building security and continuity programs
--Personnel security and administrative programs
The following chart illustrates the breakout of the seven
categories for the total proposed 2025 contracted services budget of
$78.0 million, of which $5.0 million is funded from prior year
available balances.
[[Page 87621]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.024
Major programs within the contracted services category include:
Training requirements for the examiner workforce. The
NCUA's most important resource is its highly educated, experienced, and
skilled workforce. Staff must have the proper knowledge, skills, and
abilities to perform assigned duties and meet emerging needs. Each
year, examiners complete a wide range of training classes to ensure
their skills and industry knowledge remain current, including in core
areas such as capital markets, consumer compliance, and specialized
lending. Major training deliverables for 2025 include examiner training
development, including subject matter expert conferences, and planned
leadership forums for all the NCUA's executives and managers. The NCUA
continues to control training costs with a blended schedule of both in-
person and virtual sessions.
Information security program. This NCUA program supports
ongoing efforts to strengthen the agency's cybersecurity and ensure its
compliance with the Federal Information Security Modernization Act and
other standards for federal agencies.
Agency financial management services, human resources
technology support, and payroll services. The NCUA contracts for these
back-office support services with the U.S. Department of
Transportation's Enterprise Service Center and the General Services
Administration. The NCUA's human resource system, also adopted by other
federal agencies, is a shared solution that automates routine human
resource tasks and improves time and attendance functionality.
Audit. The NCUA's Office of the Inspector General (OIG)
contracts with an accounting firm to conduct the annual audit of the
agency's four permanent funds. The results of these audits are posted
annually on the NCUA website and included as part of the agency's
Annual Report.
A significant share of the budget for contracted services finances
ongoing IT infrastructure support for the agency. The 2025 budget
includes operations and maintenance of the MERIT system, which replaced
the legacy Automated Integrated Regulatory Examination System (AIRES)
in 2021. Several of the NCUA's other core information technology
systems and processes also require contract support in 2025, which
results in increased costs for contracted services, as described below.
Within the Office of Chief Information Officer's budget, an
additional $2.0 million compared to the 2024 budget level is required
for:
Implementation of the NCUA's Cybersecurity Supply Chain
Risk Management tools, which help identify, assess, and mitigate risks
to ensure integrity and security of products and services purchased by
the agency. NIST standards require implementation of robust supply risk
management procedures.
IT software, infrastructure services, and operations and
maintenance labor support for NCUA systems, including legacy
applications.
O&M associated with the agency's new onboarding and
offboarding system, which is being designed to fulfill new personnel
background investigation standards required by the Defense
Counterintelligence and Security Agency.
The Asset Management Assistance Center's contracted services budget
increases by $1.1 million compared to the 2024 budget level. These
funds will provide additional examination support for NCUA's field
examiners and ensure sufficient surge resources are available to
respond to emergent matters.
The Office of External Affairs and Communication's contracted
services budget increases by $688,000 compared to the 2024 budget
level. These funds will provide for a new website hosting and services
support.
Within the Office of General Counsel, the contracted services
budget increases by $470,000 compared to the 2024 budget level. This
increase primarily relates to anticipated legal fees associated with
agency consumer financial protection efforts.
Within the Office of Business Innovation, the contracted services
budget increases by approximately $331,000 compared to the 2024 budget
level. These funds will provide contract support for the agency's
information system security processes and fund a survey administered by
a third party about credit unions' examination experiences.
[[Page 87622]]
The proposed contracted services budget for 2026 is $83.5 million.
Excluding the $5.0 million from surplus carryover used in 2025, the
2026 budget level represents a net increase of $5.5 million, or
approximately 7.1 percent.
V. Capital Budget
Overview
Annually, the NCUA carries out a rigorous review of agency's needs
for IT, facility improvements and repairs, and other multi-year capital
investments. The NCUA's executives and staff review the agency's
inventory of IT systems, IT hardware, and owned facilities and
equipment to determine what requires repair, major renovation, or
replacement. The staff then make recommendations for prioritized
investments to the NCUA Board.
The proposed 2025 Capital Budget is $8.2 million. This amount
includes $7.7 million for IT development projects and investments and
$480,000 for central office building minor construction and maintenance
projects. Within the total 2025 Capital Budget, the agency has
identified $1.5 million of past-year capital project budget surpluses,
which reduces by the same amount the level of new capital funding
provided for 2025.
IT systems and hardware require significant capital expenditures
for modern organizations. The 2025 Capital Budget's highest priorities
include continuing investments to bolster the NCUA's cybersecurity
posture and enable the agency to comply with E.O. 14028, Improving the
Nation's Cybersecurity, along with enhancements to the MERIT platform.
The budget also supports ongoing efforts to modernize the NCUA's IT
infrastructure and applications through the Information Technology
Infrastructure, Platform and Security Refresh project. Finally, the
2025 Capital Budget continues support for two multi-year projects:
development of a personnel security system in compliance with the
Trusted Workforce 2.0 directive from the Office of the Director of
National Intelligence (ODNI) and OPM, and further technology
enhancements to streamline and automate NCUA processes for reviewing
field of membership and new charter requests from credit unions and
organizing groups.
Routine repairs and lifecycle-driven property renovations are also
necessary to maintain investments in the NCUA-owned facilities. Each
year the NCUA assesses the physical condition of the agency's
properties to determine the need for essential repairs, replacement of
building systems that have reached the end of their engineered lives,
or renovations required to support changes in the agency's
organizational structure, or address revisions to building standards
and codes. The 2025 Capital Budget includes funding for the costs
associated with routine repairs, maintenance, and lifecycle-driven
property renovations for the agency's Alexandria, Virginia,
headquarters. Following an assessment and recommendations presented to
the Board, a decision was made to sell the NCUA-owned office building
in Austin, Texas, which is expected to be completed in 2025. Given
potential challenges in the commercial real estate market, however,
proceeds from this transaction have not been factored into the 2025
staff draft budget.
[GRAPHIC] [TIFF OMITTED] TN04NO24.025
Detailed descriptions of all proposed 2025 capital projects,
including a discussion of how each project helps the agency achieve its
goals and objectives, are provided in Appendix B.
Summary of Capital Projects
Examination and Supervision Solution/MERIT Enhancements ($1.8 Million)
Investments in the MERIT platform in 2025 will focus on upgrading
the MERIT system platform to take advantage of security improvements, a
streamlined interface, and new record management capability; modifying
the ISE output files for more efficient import into MERIT; and
implementing single sign-on for Partner Gateway applications including
for new reports.
Cloud Migration and Modernization ($1.3 Million)
The Cloud Migration and Modernization project is a major multi-year
investment that involves moving applications, data, and IT
infrastructure from servers located at NCUA controlled facilities to
cloud computing environments. This project will also include updating
and optimizing existing applications for cloud-native capabilities. By
leveraging cloud computing solutions, the NCUA can reduce costs related
to data center hosting, IT hardware purchasing, IT maintenance, and
associated IT labor costs. The cloud computing environment also
provides enhanced security functionality for the agency's systems.
Aspects of this project were included under the ``Executive Order on
Improving the Nation's Cybersecurity'' project in past years' budgets.
Network Access Control ($1.0 Million)
This project will strengthen the NCUA's network security by
automating and enhancing security patch management and scanning
functions for users connected to the agency's networks. In addition,
this project will integrate the NCUA's firewall services within the
overall network infrastructure and with the new patch and scanning
functionality.
CURE Process Automation ($1.0 Million)
This capital investment supports the development of initial
requirements and scoping for a public-facing portal that credit unions
and organizing groups will use to submit their field of membership and
new charter requests.
[[Page 87623]]
E.O. on Improving the Nation's Cybersecurity ($0.9 Million)
The purpose of this capital investment is to ensure the NCUA
complies with E.O. 14028. The project will continue efforts to enable
Multi-Factor Authentication for certain NCUA applications, adhere to
best practices for supply chain risk management, and implement Zero
Trust Architecture for the agency's infrastructure and applications.
Information Technology Infrastructure, Platform, and Security Refresh
($0.8 Million)
This capital project will improve system availability and stability
by replacing outdated or end-of-life network and platform hardware to
ensure business continuity and efficient operations. Proposed projects
for 2025 include refreshing hardware and software, and costs associated
with backup storage at the NCUA's disaster recovery site.
Performance Management System ($0.8 Million)
This investment will support a modernized, phased workflow,
dashboards, and automated management of over 350 performance plan
packages to facilitate the employee performance management program for
the NCUA's employees.
Enterprise Laptop Refresh ($0.6 Million)
The purpose of this multi-year capital investment is to boost
overall agency productivity, efficiency, and security by providing the
NCUA staff with new laptops that offer improved processing power and
speed to multitask more effectively, enhanced mobility features like
reduced weight and longer battery life, and advanced security features
to better combat evolving cyber threats. The budgeted amount for 2025
will support testing and selection of new, standard laptop
configurations that will work with the NCUA's business applications and
requirements.
Headquarters Building Minor Construction and Maintenance Projects ($0.5
Million)
The proposed 2025 budget supports the NCUA's multi-year
headquarters building improvement plan that identifies projects that
can be completed incrementally, prioritizing the replacement of health
and safety infrastructure. The headquarters building is 30 years old,
and many original components need replacement. The ongoing multi-year
approach recognizes the critical building management and maintenance
needs while reducing the potential budgetary impact of such projects in
a single budget year.
System Updates for Significant Regulatory Changes ($0.3 Million)
This project will allow NCUA to update applications and databases
to accommodate new regulatory requirements or initiatives. Multiple
legacy systems are often impacted when regulatory changes are
finalized, or new initiatives are approved by the NCUA Board. These
changes can require significant time and programming resources to
ensure that related systems maintain their functionality before updated
rules take effect.
Onboarding/Offboarding Solution and Personnel Security Case Management
System ($0.3 Million)
The purpose of this project is to develop a new personnel security
management system for the NCUA in compliance with the Trusted Workforce
2.0 directive promulgated by ODNI and OPM. This system will centralize
personnel security case management and serve as a repository for
agencywide onboarding/offboarding actions.
Management Automated Resource System (MARS), Time Management System
(TMS), and Credit Union Service Organization (CUSO) Development and
Reports ($0.3 Million)
This project funds short-term contractor support to develop CUSO
Reports, data collection forms such as the CUSO Registry Online form,
and to realign MARS and TMS development in support of regional
redistricting, new work code classifications, new examiner specialties,
and new supervisory examiner groups.
Off-Site Monitoring Project ($0.3 Million)
The goal of this capital investment is to leverage data analytics
solutions to minimize technology burdens on examination staff during
off-site monitoring while streamlining the way that offices identify
emerging and increasing risks to the Share Insurance Fund.
ONES Dedicated Computing Resources ($0.05 Million)
This capital investment will provide dedicated computing resources
required for data ingested through the ONES large credit union data
collection program.
Generative AI Licensing ($0.03 Million)
This capital project investment will fund a pilot program to test
the capability of Microsoft's AI tool, Microsoft 365 Copilot, for
possible development across the NCUA.
VI. Share Insurance Fund Administrative Expenses Budget
Overview
The Share Insurance Fund Administrative Expenses Budget funds
direct costs associated with authorized Share Insurance Fund
activities.\16\ Direct costs to the Share Insurance Fund include items
such as travel for state examiners attending NCUA-sponsored training,
data subscriptions and technology tools for ONES' analysis of large
credit unions, audit support for the Share Insurance Fund's financial
statements, and certain insurance-related expenses for AMAC operations.
---------------------------------------------------------------------------
\16\ Direct costs do not include any costs that are shared with
the Operating Fund through the Overhead Transfer Rate, and with
payments available upon requisition by the Board, without fiscal
year limitation, for insurance under section 1787 of the Federal
Credit Union Act, and for providing assistance and making
expenditures under section 1788 of the Federal Credit Union Act in
connection with the liquidation or threatened liquidation of insured
credit unions as it may determine to be proper.
---------------------------------------------------------------------------
The Share Insurance Fund Administrative Expenses Budget also pays
for costs associated with the corporate resolution program and related
NCUA Guaranteed Notes (NGN) program. On June 14, 2021, the last
outstanding NGN Trust matured. Given the significantly reduced size of
the legacy asset portfolio in the corporate asset management estates,
the proposed 2025 budget for the corporate resolution program continues
to decrease compared to the 2024 funding levels. The remaining assets
held by the NCUA are subject to ongoing litigation and will be sold
once all claims to ownership of underlying assets are resolved.
Budget Requirements and Description
The proposed 2025 Share Insurance Fund Administrative Expenses
Budget is $5.5 million, which is $0.4 million, or 7.0 percent, higher
than 2024.
The proposed 2025 budget increase is primarily driven by an
increase in the projected costs of state examiners traveling to NCUA-
sponsored training, increases in the cost of data and analytic models
used for analysis of large credit unions, costs of AMAC activities, and
inflationary growth in the cost of audit support. The proposed 2024
Share Insurance Fund Administrative Expenses Budget includes:
$2.5 million for operating and maintenance costs of the
Asset and Liabilities Management system, which allows the NCUA to build
internal
[[Page 87624]]
analytical capabilities to conduct supervisory stress testing analyses
and to perform other quantitative risk assessments of large credit
unions.
$0.3 million for certain insurance-related activities and
expenses of AMAC, such as consulting expenses necessary to avoid or
attempt to prevent a liquidation or conservatorship and staff travel
for consultation on complex or problem cases.
$1.5 million for state examiner travel to NCUA-sponsored
training classes and $0.2 million to ensure that state supervisory
authorities can securely and efficiently access NCUA applications and
the NCUA's MERIT system for state examination and supervision
activities.
$0.9 million for financial reporting, including the annual
financial audit and for contractor support to ensure effective internal
controls for the fund.
$0.1 million for corporate resolution program legacy asset
waterfall models and valuation analysis support and data. The budget
for NGN support decreases by 60.1 percent between 2024 and 2025.
BILLING CODE 7535-01-P
[GRAPHIC] [TIFF OMITTED] TN04NO24.026
[[Page 87625]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.027
BILLING CODE 7535-01-C
The proposed 2026 budget supports similar workload and resources
for the Share Insurance Fund, which at $5.4 million is $0.1 million
lower than the proposed 2025 level. With the anticipated wind-down of
the program in 2025 (subject to the status of ongoing litigation),
there is no corporate resolution budget planned for 2026 at this time.
VII. Financing the NCUA's Programs
Overview
The NCUA incurs various expenses to achieve its statutory mission,
including those involved in examining and supervising federally insured
credit unions. The NCUA Board adopts an Operating Budget, a Capital
Budget, and a Share Insurance Fund Administrative Expenses Budget each
year to fund most of the costs to operate the agency.\17\ When
formulating the annual budget, the NCUA is mindful that its funding
comes from credit unions and strives to operate in an efficient,
effective, transparent, and fully accountable manner.
---------------------------------------------------------------------------
\17\ Some costs are directly charged to the Share Insurance Fund
when appropriate to do so. For example, costs for training and
equipment provided to SSAs are directly charged to the Share
Insurance Fund.
---------------------------------------------------------------------------
The Federal Credit Union Act authorizes two primary sources to fund
the Operating Budget:
(1) Requisitions from the Share Insurance Fund ``for such
administrative and other expenses incurred in carrying out the
purposes of [Title II of the Act] as [the Board] may determine to be
proper,'' \18\ and
---------------------------------------------------------------------------
\18\ 12 U.S.C. 1783(a).
---------------------------------------------------------------------------
(2) ``[F]ees and assessments (including income earned on
insurance deposits) levied on insured credit unions under [the
Act].'' \19\ Among the fees levied under the Act are annual
Operating Fees, which are required for federal credit unions under
12 United States Code (U.S.C.) 1755 ``and may be expended by the
Board to defray the expenses incurred in carrying out the provisions
of [the Act,] including the examination and supervision of [federal
credit unions].''
---------------------------------------------------------------------------
\19\ 12 U.S.C. 1766(j)(3). Other sources of income for the
Operating Budget have included interest income, funds from
publication sales, parking fee income, and rental income.
Taken together, these authorities effectively require the Board to
determine which expenses are appropriately paid from each source while
giving the Board broad discretion in allocating expenses.
In 1972, the U.S. Government Accountability Office recommended the
NCUA adopt a method for allocating Operating Budget costs--that is, the
portion of the NCUA's budget funded by requisitions from the Share
Insurance Fund and the portion covered by operating fees paid by
federal credit unions.\20\ The NCUA has since used an allocation
methodology known as the OTR to determine how much of the Operating
Budget to fund with a requisition from the Share Insurance Fund.
---------------------------------------------------------------------------
\20\ See https://www.gao.gov/products/b-1640314-31.
---------------------------------------------------------------------------
The NCUA uses the OTR methodology to allocate agency expenses
between these two primary funding sources. Specifically, the OTR is the
formula the NCUA uses to allocate insurance-related expenses to the
Share Insurance Fund under Title II of the Act. Almost all other
operating expenses are funded through collecting annual
[[Page 87626]]
operating fees paid by federal credit unions.\21\
---------------------------------------------------------------------------
\21\ Annual operating fees must ``be determined according to a
schedule, or schedules, or other method determined by the NCUA Board
to be appropriate, which gives due consideration to the expenses of
the [NCUA] in carrying out its responsibilities under the [Act] and
to the ability of [federal credit unions] to pay the fee.'' 12
U.S.C. 1755(b).
---------------------------------------------------------------------------
Two statutory provisions directly limit the Board's discretion with
respect to Share Insurance Fund requisitions for the NCUA's Operating
Budget and, hence, the OTR. First, expenses funded from the Share
Insurance Fund must carry out the purposes of Title II of the Act,
which relate to share insurance.\22\ Second, the NCUA may not fund its
entire Operating Budget through charges to the Share Insurance
Fund.\23\
---------------------------------------------------------------------------
\22\ 12 U.S.C. 1783(a).
\23\ The Act in 12 U.S.C. 1755(a) states, ``[i]n accordance with
rules prescribed by the Board, each [federal credit union] shall pay
to the [NCUA] an annual operating fee which may be composed of one
or more charges identified as to the function or functions for which
assessed.'' See also 12 U.S.C. 1766(j)(3).
---------------------------------------------------------------------------
The NCUA conducts a comprehensive workload analysis annually. This
analysis estimates the amount of time necessary to conduct examinations
and supervise federally insured credit unions to carry out the NCUA's
dual mission as insurer and regulator. This analysis starts with a
field-level review of every federally insured credit union to estimate
the number of workload hours needed for the year. These estimates are
informed by the overall parameters of the NCUA's examination program,
as most recently updated by the Exam Flexibility Initiative approved by
the Board.\24\ The workload estimates are then refined by regional
managers and submitted to the NCUA headquarters for the annual budget
proposal. The OTR methodology accounts for the costs of the NCUA, not
the costs of state regulators. Therefore, there are no calculations
made for state examiner hours.
---------------------------------------------------------------------------
\24\ The Exam Flexibility Initiative started with the January 1,
2017, examination cycle, and it allows for extended examination
cycles for eligible credit unions. Letters to Credit Unions 16-CU-
12, December 2016.
---------------------------------------------------------------------------
Overhead Transfer Rate
There have not been any major changes to the parameters of the
examination program since the current OTR methodology went into
effect.\25\ The minor variations in the OTR since 2018 are the result
of routine, small fluctuations in the variables that affect the OTR,
including normal fluctuations in the workload budget from one calendar
year to the next.
---------------------------------------------------------------------------
\25\ On November 16, 2017, the NCUA Board adopted a new
methodology for calculating the Overhead Transfer Rate starting with
the 2018 Overhead Transfer Rate. 82 FR 55644, November 22, 2017.
---------------------------------------------------------------------------
The NCUA Board approved the current methodology for calculating the
OTR at its November 2017 open meeting.\26\ In 2023, the Board published
in the Federal Register a request for comment regarding the OTR
methodology but did not propose or adopt any changes to the current
methodology.\27\ The OTR is designed to cover the NCUA's costs of
examining and supervising the risk to the Share Insurance Fund posed by
all federally insured credit unions, as well as the costs of
administering the fund. The OTR represents the percentage of the
agency's operating budget paid for by a transfer from the Share
Insurance Fund. Federally insured credit unions are not billed for and
do not have to remit the OTR amount; instead, it is transferred
directly to the Operating Fund from the Share Insurance Fund. This
transfer, therefore, represents a cost to all federally insured credit
unions.
---------------------------------------------------------------------------
\26\ 82 FR 55644 (Nov. 22, 2017).
\27\ See https://www.federalregister.gov/documents/2023/12/20/2023-28000/request-for-comment-regarding-overhead-transfer-rate-methodology.
---------------------------------------------------------------------------
Based on the Board-approved methodology and the proposed budget,
the OTR for 2025 is estimated to be 61.7 percent, which is the same
percentage as 2024.\28\ Thus, 61.7 percent of the total 2025 Operating
Budget is estimated to be paid out of the Share Insurance Fund. The
remaining 38.3 percent of the Operating Budget is estimated to be paid
for by operating fees collected from federal credit unions. The
explicit and implicit distribution of total Operating Budget costs for
federal credit unions and federally insured, state-chartered credit
unions (FISCUs) is outlined in the table below:
---------------------------------------------------------------------------
\28\ See https://www.federalregister.gov/documents/2020/12/28/2020-28487/overhead-transfer-rate-methodology-and-operating-fee-schedule-methodology.
[GRAPHIC] [TIFF OMITTED] TN04NO24.028
At the start of each year, the Office of the Chief Financial
Officer estimates the share of annual spending that will be paid by the
Share Insurance Fund through the OTR and calculates a monthly cash
advance that is transferred from the Share Insurance Fund to the
Operating Fund at the start of each month. During the financial close
at the end of each month, the OTR is multiplied by each month's actual
Operating Fund cash disbursement and expenditures, and the product of
that calculation is transferred from the Operating Fund to the Share
Insurance Fund or vice versa depending upon whether the Share Insurance
Fund share of the cash disbursements was lower or higher than the OTR
cash advance. This monthly reconciliation captures the variance between
actual and budgeted amounts, so that when the NCUA's expenditures are
less than budgeted, the amount charged to the Share Insurance Fund is
also less--and those lower expenditures benefit both federally
chartered and federally insured, state-chartered credit unions.
The following chart illustrates the share of the proposed 2025
Operating Budget that would be paid by federal credit unions (69.3%)
and federally insured, state-chartered credit unions (30.7%).
[[Page 87627]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.029
Operating Fee
The Board delegated authority to the Chief Financial Officer to
administer the methodology approved by the Board for calculating the
operating fee and to set the fee schedule as calculated per the
approved methodology. In December 2023, the Board approved and
published in the Federal Register the current operating fee
methodology, which forms the basis for how the operating fee is
calculated in this section.\29\ Consistent with its triennial schedule
for regulatory reviews, the NCUA requested public comment about the
operating fee methodology in 2023. At its December 2023 open meeting,
the NCUA Board approved three changes to the methodology for computing
the operating fee. First, for purposes of calculating the operating
fee, the asset exemption threshold was increased from $1 million to $2
million. Second, the NCUA Board agreed to adjust the asset exemption
threshold annually in future years by the computed rate of aggregate
asset growth at Federal Credit Unions. Third, in response to comments
from the public, as part of future reviews of the operating fee
schedule methodology the NCUA Board plans to analyze options to adjust
the distribution of operating fee costs.\30\
---------------------------------------------------------------------------
\29\ See https://www.federalregister.gov/documents/2023/12/26/2023-28303/national-credit-union-administration-operating-fee-schedule-methodology.
\30\ See https://ncua.gov/newsroom/press-release/2023/board-approves-ncua-2024-2025-and-central-liquidity-facility-budgets.
---------------------------------------------------------------------------
Under the current methodology to determine the annual operating fee
assessed on federal credit unions serving consumers, the NCUA first
calculates the average of total assets reported in the preceding four
calendar quarters available at the time of the calculation, net of any
reported Paycheck Protection Program loans. Credit unions with assets
less than approximately $2 million are not assessed an operating fee
and their assets are therefore excluded from this calculation.\31\
---------------------------------------------------------------------------
\31\ The exemption threshold for 2025 is estimated at
$2,080,250, which accounts for 4.01% aggregate growth in credit
union system assets.
---------------------------------------------------------------------------
Based on the Board-approved operating fee methodology, which is
summarized in the following tables, the share of the proposed 2025
budget funded by the operating fee is $155.8 million. This equates to
0.01354 percent of the actual average of natural person federal credit
union assets for the four calendar quarters ending on June 30, 2024.
The calculated operating fee rate for 2025 increases by 9.02 percent
compared to the rate in 2024. This computation is shown in the table on
the following page.
As part of the Board-approved operating fee methodology, the NCUA
can adjust the share of the budget funded by the operating fee based on
an analysis of the agency's future cash flow requirements compared to
past years' collections that were not spent as planned. Any projected
surplus cash from past years' fee collections not required to finance
agency operations can accordingly be used to lower the operating fee
share of the proposed budget. Because such cash surpluses result from
past years' operating fee collections, they do not offset the portion
of the budget funded by the OTR. As the final 2025-2026 budget is
prepared for consideration by the NCUA Board, the Chief Financial
Officer will evaluate the agency's cash position and make a
recommendation about any surplus cash that can be credited to the
operating fee.
To set the assessment scale for 2025, total growth in natural
person federal credit union assets is calculated as the change between
the average of the four most-current quarters (that is, the third and
fourth quarters of 2023 and the first two quarters of 2024) and the
previous four quarters (that is, the third and fourth quarters of 2022
and the first two quarters of 2023), which is calculated as 4.01
percent. The fee exemption threshold and the asset level dividing
points for the fee tiers are likewise increased by this same growth
rate to preserve the same relative relationship of the scale to the
applicable asset base.
[[Page 87628]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.030
Operating Fee Scale
To illustrate the rate for each asset tier for which operating fees
are charged, the tables below show the effect of the average 9.02
percent increase in the operating fee for natural person federal credit
unions, using the current $2.08 million exemption threshold.
[GRAPHIC] [TIFF OMITTED] TN04NO24.031
[[Page 87629]]
VIII. Appendix A: Supplemental Budget Information
Budget by Strategic Goal
The table below shows the combined total of the 2025 Operating,
Capital, and Share Insurance Fund Administrative Expenses budgets,
organized by the NCUA's three current strategic goals.
BILLING CODE 7535-01-P
[GRAPHIC] [TIFF OMITTED] TN04NO24.032
[[Page 87630]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.033
[[Page 87631]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.034
[[Page 87632]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.035
[[Page 87633]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.036
[[Page 87634]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.037
[[Page 87635]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.038
[[Page 87636]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.039
[[Page 87637]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.040
[[Page 87638]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.041
[[Page 87639]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.042
[[Page 87640]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.043
[[Page 87641]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.044
[[Page 87642]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.045
[[Page 87643]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.046
[[Page 87644]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.047
[[Page 87645]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.048
[[Page 87646]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.049
[[Page 87647]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.050
[[Page 87648]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.051
[[Page 87649]]
[GRAPHIC] [TIFF OMITTED] TN04NO24.052
[GRAPHIC] [TIFF OMITTED] TN04NO24.053
[[Page 87650]]
BILLING CODE 7535-01-C
X. Appendix C: Glossary of Terms and Acronyms
A
Asset Management and Assistance Center (AMAC): The office at the
NCUA responsible for conducting credit union liquidations and
performing management and recovery of assets. Additionally, this office
supports the NCUA's regional offices' review of large complex loan
portfolios and actual or potential bond claims.
Automated Cybersecurity Evaluation Toolbox (ACET): The NCUA's ACET
application provides credit unions the capability to conduct a maturity
assessment aligned with the FFIEC's Cybersecurity Assessment Tool.
Using the assessment within the toolbox allows institutions of all
sizes to easily determine and measure their own cybersecurity
preparedness over time.
Automated Integrated Regulatory Examination System (AIRES): AIRES
is the NCUA's legacy examination system, which was replaced by MERIT.
C
CAMELS: The NCUA's composite CAMELS rating consists of an
assessment of a credit union's Capital adequacy, Asset quality,
Management, Earnings, Liquidity risk, and Sensitivity to market risk.
Central Liquidity Facility (CLF): The CLF is a mixed-ownership
government corporation that serves as a source for emergency funding
for consumer credit unions and corporate credit unions that join the
facility.
Credit Union Resources and Expansion (CURE): The NCUA's Office of
Credit Union Resources and Expansion supports credit union growth and
development. CURE assists low-income and minority credit unions, as
well as all credit unions seeking assistance with chartering, charter
conversions, bylaw amendments, field-of-membership expansion requests
and low-income designations. CURE also provides access to online
training and resources and to grants and loans through the Community
Development Revolving Loan Fund.
E
Office of Examination and Insurance (E&I): The office at the NCUA
responsible for supervision programs, which ensure the safety and
soundness of the credit union system and that manages risk to the Share
Insurance Fund.
F
Federal Credit Union: A federal credit union is a member-owned and
controlled, not-for-profit, cooperative financial institution chartered
by the NCUA and formed to provide its members with affordable and safe
financial services.
Federal Information Security Modernization Act: A federal statute
enacted in 2014 that enables the government to better respond to
cyberattacks on departments and agencies.
Federal Employees Retirement System (FERS): FERS is a defined-
benefit retirement plan for civilian employees of the federal
government.
Field of Membership: A credit union's field of membership defines
who is eligible to join the credit union.
Federally Insured, State-chartered Credit Union (FISCU): A FISCU is
a member-owned and controlled, not-for-profit, cooperative financial
institution chartered by the state in which it is located. FISCUs are
insured by the NCUA and supervised jointly with the state supervisory
authority that chartered them.
I
Information Security Examination (ISE): A risk-focused approach to
examine credit unions' information security focused on areas of
material current or potential risk relevant to each credit union's
unique business model.
M
Modern Examination and Risk Identification Tool (MERIT) examination
system: MERIT is the NCUA's new web-based examination platform that
replaced AIRES.
Minority Deposit Institution (MDI): By law, MDI describes a
federally insured credit union in which a majority of its current
members, its board of directors, and the community it services, as
designated in its charter, fall within any of the eligible minority
groups described in Section 308 of the Financial Institutions Reform,
Recovery and Enforcement Act of 1989.\32\
---------------------------------------------------------------------------
\32\ See https://www.federalreserve.gov/publications/2013-preserving-minority-depository-institutions-section-308-firrea.htm.
---------------------------------------------------------------------------
O
Office of the Chief Informational Officer (OCIO): The office at the
NCUA responsible for establishing the organization's enterprise IT
vision, security strategy, roadmap and related policies and management
controls.
Office of Consumer Financial Protection (OCFP): The office at the
NCUA responsible for the consumer financial literacy efforts, the
NCUA's Consumer Assistance Center, consumer financial protection
compliance policy and rulemaking, fair lending examinations,
interagency coordination on consumer financial protection compliance
matters, and the agency's consumer-focused website MyCreditUnion.gov.
Office of the Inspector General (OIG): The office at the NCUA
responsible for promoting the economy, efficiency, and effectiveness of
NCUA programs and operations, and detects and deters fraud, waste and
abuse, thereby supporting the NCUA's mission of monitoring and
promoting safe and sound federally insured credit unions. OIG conducts
independent audits, investigations, and other activities, and keeps the
NCUA Board and U.S. Congress fully and currently informed of its work.
Office of Management and Budget (OMB): An agency within the
Executive Office of the President responsible for overseeing the
performance of federal agencies and administering the federal budget.
Office of National Examination and Supervision (ONES): The office
at the NCUA responsible for overseeing the examination and supervision
issues related to consumer credit unions with assets greater than $15
billion and all corporate credit unions.
U.S. Office of Personnel Management (OPM): An agency responsible
for human resources matters and personnel policy for the federal
government.
Overhead Transfer Rate (OTR): The share of the NCUA's operating and
capital budgets that comes from the Share Insurance Fund. The OTR
represents the insurance-related costs that are paid for out of the
Share Insurance Fund.
[FR Doc. 2024-25568 Filed 11-1-24; 8:45 am]
BILLING CODE 7535-01-P