OTHER DEFENSE—CIVIL PROGRAMS

Military Retirement

Federal Funds

Payment to Military Retirement Fund

Program and Financing (in millions of dollars)


Identification code 97–0040–0–1–054 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Treasury payment to Military Retirement Fund 61,404 64,751 67,179



0900 Total new obligations (object class 13.0) 61,404 64,751 67,179

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 61,404 64,751 67,179



1260 Appropriations, mandatory (total) 61,404 64,751 67,179
1930 Total budgetary resources available 61,404 64,751 67,179

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 61,404 64,751 67,179
3040 Outlays (gross) –61,404 –64,751 –67,179

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 61,404 64,751 67,179
Outlays, gross:
4100 Outlays from new mandatory authority 61,404 64,751 67,179
4180 Budget authority, net (total) 61,404 64,751 67,179
4190 Outlays, net (total) 61,404 64,751 67,179

The 2013 payment to the Military Retirement Fund includes funds for the amortization of the unfunded liability for all retirement benefits earned by military personnel for service prior to 1985. The amortization schedule for the unfunded liability is determined by the Department of Defense Retirement Board of Actuaries. Included in the unfunded liability are the consolidated requirements of the military departments to cover retired officers and enlisted personnel of the Army, Navy, Marine Corps, and Air Force; retainer pay of enlisted personnel of the Fleet Reserve of the Navy and Marine Corps; and survivors' benefits.

The 2004 National Defense Authorization Act (P.L. 108–136) created additional benefits for certain retirees who receive disability compensation from the Department of Veterans Affairs and moved the responsibility for payments under the Combat Related Special Compensation program to the Military Retirement Fund. Any additional funding requirements for retirees with service prior to 1985 will be included in this payment.

Trust Funds

Military Retirement Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 97–8097–0–7–602 2011 actual 2012 est. 2013 est.

0100 Balance, start of year 314,380 368,236 424,745
Receipts:
0240 Employing Agency Contributions, Military Retirement Fund 20,784 21,934 20,844
0241 Earnings on Investments, Military Retirement Fund 17,715 17,133 17,152
0242 Federal Contributions, Military Retirement Fund 61,404 64,751 67,179
0243 Federal Contributions (concurrent Receipt Accruals), Military Retirement Fund 4,950 5,376 6,950



0299 Total receipts and collections 104,853 109,194 112,125



0400 Total: Balances and collections 419,233 477,430 536,870
Appropriations:
0500 Military Retirement Fund –104,853 –109,194 –111,877
0501 Military Retirement Fund 53,856 56,509 57,118



0599 Total appropriations –50,997 –52,685 –54,759



0799 Balance, end of year 368,236 424,745 482,111

Program and Financing (in millions of dollars)


Identification code 97–8097–0–7–602 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Nondisability 44,151 45,536 47,381
0002 Temporary disability 122 124 126
0003 Permanent disability 1,279 1,295 1,314
0004 Fleet reserve 1,992 2,107 2,193
0005 Survivors' benefits 3,453 3,623 3,745



0900 Total new obligations (object class 42.0) 50,997 52,685 54,759

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 104,853 109,194 111,877
1235 Appropriations precluded from obligation –53,856 –56,509 –57,118



1260 Appropriations, mandatory (total) 50,997 52,685 54,759
1930 Total budgetary resources available 50,997 52,685 54,759

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 4,210 345 4,503
3030 Obligations incurred, unexpired accounts 50,997 52,685 54,759
3040 Outlays (gross) –54,862 –48,527 –54,561
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 345 4,503 4,701



3100 Obligated balance, end of year (net) 345 4,503 4,701

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 50,997 52,685 54,759
Outlays, gross:
4100 Outlays from new mandatory authority 50,997 48,183 50,059
4101 Outlays from mandatory balances 3,865 344 4,502



4110 Outlays, gross (total) 54,862 48,527 54,561
4180 Budget authority, net (total) 50,997 52,685 54,759
4190 Outlays, net (total) 54,862 48,527 54,561

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 282,006 326,040 423,505
5001 Total investments, EOY: Federal securities: Par value 326,040 423,505 480,820

Public Law 98–94 provided for accrual funding of the military retirement system and for the establishment of a Department of Defense Military Retirement Fund in 1985. The fund has three sources of income. The first is payments from the military personnel accounts, which cover the accruing costs of the future retirement benefits being earned by today's service members. The second source is interest on investments of the fund. The third source is made up of two payments from the general fund of the Treasury. The first Treasury payment covers a portion of the accrued unfunded liability for all the retirees and current members who had earned benefits before the accrual funding system was set up. The second Treasury payment covers the liability for concurrent receipt of military retired pay and disability compensation paid by the Department of Veterans Affairs. This benefit was added in the 2004 National Defense Authorization Act.

The status of the fund is as follows:

Status of Funds (in millions of dollars)


Identification code 97–8097–0–7–602 2011 actual 2012 est. 2013 est.

Unexpended balance, start of year:
0100 Balance, start of year 318,590 368,581 429,248



0199 Total balance, start of year 318,590 368,581 429,248
Cash income during the year:
Current law:
Offsetting receipts (intragovernmental):
1240 Employing Agency Contributions, Military Retirement Fund 20,784 21,934 20,844
1241 Earnings on Investments, Military Retirement Fund 17,715 17,133 17,152
1242 Federal Contributions, Military Retirement Fund 61,404 64,751 67,179
1243 Federal Contributions (concurrent Receipt Accruals), Military Retirement Fund 4,950 5,376 6,950
1299 Income under present law 104,853 109,194 112,125



3299 Total cash income 104,853 109,194 112,125
Cash outgo during year:
Current law:
4500 Military Retirement Fund –54,862 –48,527 –54,561
4599 Outgo under current law (-) –54,862 –48,527 –54,561



6599 Total cash outgo (-) –54,862 –48,527 –54,561
Unexpended balance, end of year:
8700 Uninvested balance (net), end of year 42,541 5,743 5,992
8701 Military Retirement Fund 326,040 423,505 480,820



8799 Total balance, end of year 368,581 429,248 486,812

Retiree Health Care

Federal Funds

Payment to Department of Defense Medicare-Eligible Retiree Health Care Fund

Program and Financing (in millions of dollars)


Identification code 97–0850–0–1–054 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Payment to the Uniformed Retiree Health Care Fund 9,785 6,716 6,441



0900 Total new obligations (object class 13.0) 9,785 6,716 6,441

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 9,785 6,716 6,441



1260 Appropriations, mandatory (total) 9,785 6,716 6,441
1930 Total budgetary resources available 9,785 6,716 6,441

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 9,785 6,716 6,441
3040 Outlays (gross) –9,785 –6,716 –6,441

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 9,785 6,716 6,441
Outlays, gross:
4100 Outlays from new mandatory authority 9,785 6,716 6,441
4180 Budget authority, net (total) 9,785 6,716 6,441
4190 Outlays, net (total) 9,785 6,716 6,441

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


2011 actual 2012 est. 2013 est.

Enacted/requested:
Budget Authority 9,785 6,716 6,441
Outlays 9,785 6,716 6,441
Legislative proposal, not subject to PAYGO:
Budget Authority –2,808
Outlays –2,808
Total:
Budget Authority 9,785 6,716 3,633
Outlays 9,785 6,716 3,633

Payment to Department of Defense Medicare-Eligible Retiree Health Care Fund

(Legislative proposal, not subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 97–0850–2–1–054 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Payment to the Uniformed Retiree Health Care Fund –1,937
0002 Payment to the Uniformed Retiree Health Care Fund –871



0900 Total new obligations –2,808

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation –1,937
1200 Appropriation –871



1260 Appropriations, mandatory (total) –2,808
1930 Total budgetary resources available –2,808

Change in obligated balance:
3030 Obligations incurred, unexpired accounts –2,808
3040 Outlays (gross) 2,808

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross –2,808
Outlays, gross:
4100 Outlays from new mandatory authority –2,808
4180 Budget authority, net (total) –2,808
4190 Outlays, net (total) –2,808

Object Classification (in millions of dollars)


Identification code 97–0850–2–1–054 2011 actual 2012 est. 2013 est.

Direct obligations:
13.0 Benefits for former personnel –1,937
13.0 Benefits for former personnel –871



99.9 Total new obligations –2,808

Department of Defense Medicare-Eligible Retiree Health Care Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 97–5472–0–2–551 2011 actual 2012 est. 2013 est.

0100 Balance, start of year 164,263 185,626 201,045
Adjustments:
0190 Adjustment - rounding 1



0199 Balance, start of year 164,264 185,626 201,045
Receipts:
0240 Non-DoD Employing Agency Contributions, DoD Medicare-Eligible Retiree Health Care Fund 305 300 235
0241 Non-DoD Employing Agency Contributions, DoD Medicare-Eligible Retiree Health Care Fund –27
0242 Non-DoD Employing Agency Contributions, DoD Medicare-Eligible Retiree Health Care Fund –12
0243 Earnings on Investments, DoD Medicare-Eligible Retiree Health Care Fund 9,018 7,029 7,430
0244 Federal Contributions, DoD Medicare-Eligible Retiree Health Care Fund 9,785 6,716 6,441
0245 Federal Contributions, DoD Medicare-Eligible Retiree Health Care Fund –1,937
0246 Federal Contributions, DoD Medicare-Eligible Retiree Health Care Fund –871
0247 Department of Defense Contributions, DoD Medicare-Eligible Retiree Health Care Fund 11,010 10,845 8,026
0248 Department of Defense Contributions, DoD Medicare-Eligible Retiree Health Care Fund –952
0249 Department of Defense Contributions, DoD Medicare-Eligible Retiree Health Care Fund –392
0250 Department of Defense Contributions, DoD Medicare-Eligible Retiree Health Care Fund 271



0299 Total receipts and collections 30,118 24,890 18,212



0400 Total: Balances and collections 194,382 210,516 219,257
Appropriations:
0500 Department of Defense Medicare-Eligible Retiree Health Care Fund –30,119 –24,890 –22,403
0501 Department of Defense Medicare-Eligible Retiree Health Care Fund 21,363 15,419 12,288
0502 Department of Defense Medicare-Eligible Retiree Health Care Fund 2,915
0503 Department of Defense Medicare-Eligible Retiree Health Care Fund 1,274
0504 Department of Defense Medicare-Eligible Retiree Health Care Fund –2,663
0505 Department of Defense Medicare-Eligible Retiree Health Care Fund –1,138



0599 Total appropriations –8,756 –9,471 –9,727



0799 Balance, end of year 185,626 201,045 209,530

Program and Financing (in millions of dollars)


Identification code 97–5472–0–2–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 DoD Medicare-eligible retiree health care payments 8,756 9,471 10,115



0900 Total new obligations (object class 13.0) 8,756 9,471 10,115

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 30,119 24,890 22,403
1235 Appropriations precluded from obligation –21,363 –15,419 –12,288



1260 Appropriations, mandatory (total) 8,756 9,471 10,115
1930 Total budgetary resources available 8,756 9,471 10,115

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 367 523
3030 Obligations incurred, unexpired accounts 8,756 9,471 10,115
3040 Outlays (gross) –8,600 –9,994 –10,115
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 523



3100 Obligated balance, end of year (net) 523

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 8,756 9,471 10,115
Outlays, gross:
4100 Outlays from new mandatory authority 8,600 9,471 10,115
4101 Outlays from mandatory balances 523



4110 Outlays, gross (total) 8,600 9,994 10,115
4180 Budget authority, net (total) 8,756 9,471 10,115
4190 Outlays, net (total) 8,600 9,994 10,115

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 142,289 161,741 174,227
5001 Total investments, EOY: Federal securities: Par value 161,741 174,227 184,862

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


2011 actual 2012 est. 2013 est.

Enacted/requested:
Budget Authority 8,756 9,471 10,115
Outlays 8,600 9,994 10,115
Legislative proposal, subject to PAYGO:
Budget Authority –388
Outlays –388
Total:
Budget Authority 8,756 9,471 9,727
Outlays 8,600 9,994 9,727

Public Law 106–398 provides for accrual funding for health care to Medicare-eligible retirees. The statute establishes an accrual health care fund which has three sources of funding. The first is contributions from employing agencies, which cover the liability for future benefits accruing to current service members. The second is an annual payment from the general fund of the Treasury on the accrued unfunded liability, and the third source is income from the investment of fund balances. Section 708 of the National Defense Authorization Act, 2012 shifts future enrollees of the Uniformed Services Family Health Plan into TRICARE-for-Life when the enrollees become Medicare-eligible at age 65.

The Budget includes a proposal to implement a modest annual premium for TRICARE-for-Life coverage for retirees and their family members age 65 and older. Also included are adjustments to prescription pharmacy fixed co-payments for active duty families and all retirees. In addition to discretionary savings in the Defense Health Program, the proposal reduces future accrual costs, resulting in reduced discretionary contributions to the Medicare Eligible Retiree Health Care Fund by the Services, Coast Guard, Public Health Service, National Oceanic and Atmospheric Administration and the Department of the Treasury.

Status of Funds (in millions of dollars)


Identification code 97–5472–0–2–551 2011 actual 2012 est. 2013 est.

Unexpended balance, start of year:
0100 Balance, start of year 164,632 186,149 201,045
Adjustments:
0190 Adjustment - rounding –1



0199 Total balance, start of year 164,631 186,149 201,045
Cash income during the year:
Current law:
Offsetting receipts (intragovernmental):
1240 Non-DoD Employing Agency Contributions, DoD Medicare-Eligible Retiree Health Care Fund 305 300 235
1243 Earnings on Investments, DoD Medicare-Eligible Retiree Health Care Fund 9,018 7,029 7,430
1244 Federal Contributions, DoD Medicare-Eligible Retiree Health Care Fund 9,785 6,716 6,441
1247 Department of Defense Contributions, DoD Medicare-Eligible Retiree Health Care Fund 11,010 10,845 8,026
1299 Income under present law 30,118 24,890 22,132
Proposed legislation:
Offsetting receipts (intragovernmental):
2241 Non-DoD Employing Agency Contributions, DoD Medicare-Eligible Retiree Health Care Fund –27
2242 Non-DoD Employing Agency Contributions, DoD Medicare-Eligible Retiree Health Care Fund –12
2245 Federal Contributions, DoD Medicare-Eligible Retiree Health Care Fund –1,937
2246 Federal Contributions, DoD Medicare-Eligible Retiree Health Care Fund –871
2248 Department of Defense Contributions, DoD Medicare-Eligible Retiree Health Care Fund –952
2249 Department of Defense Contributions, DoD Medicare-Eligible Retiree Health Care Fund –392
2250 Department of Defense Contributions, DoD Medicare-Eligible Retiree Health Care Fund 271
2299 Income under proposed legislation –3,920



3299 Total cash income 30,118 24,890 18,212
Cash outgo during year:
Current law:
4500 Department of Defense Medicare-Eligible Retiree Health Care Fund –8,600 –9,994 –10,115
4599 Outgo under current law (-) –8,600 –9,994 –10,115
Proposed legislation:
5500 Department of Defense Medicare-Eligible Retiree Health Care Fund 388
5599 Outgo under proposed legislation (-) 388



6599 Total cash outgo (-) –8,600 –9,994 –9,727
Unexpended balance, end of year:
8700 Uninvested balance (net), end of year 24,408 26,818 27,967
8701 Department of Defense Medicare-Eligible Retiree Health Care Fund 161,741 174,227 184,862
8701 Department of Defense Medicare-Eligible Retiree Health Care Fund –3,299



8799 Total balance, end of year 186,149 201,045 209,530

Department of Defense Medicare-Eligible Retiree Health Care Fund

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 97–5472–4–2–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Pharmacy savings –252
0002 TRICARE-for-Life savings –136



0900 Total new obligations –388

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) –2,915
1201 Appropriation (special or trust fund) –1,274
1235 Appropriations precluded from obligation 2,663
1235 Appropriations precluded from obligation 1,138



1260 Appropriations, mandatory (total) –388
1930 Total budgetary resources available –388

Change in obligated balance:
3030 Obligations incurred, unexpired accounts –388
3040 Outlays (gross) 388

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross –388
Outlays, gross:
4101 Outlays from mandatory balances –388
4180 Budget authority, net (total) –388
4190 Outlays, net (total) –388

Memorandum (non-add) entries:
5001 Total investments, EOY: Federal securities: Par value –3,299

Object Classification (in millions of dollars)


Identification code 97–5472–4–2–551 2011 actual 2012 est. 2013 est.

Direct obligations:
13.0 Benefits for former personnel –252
13.0 Benefits for former personnel –136



99.9 Total new obligations –388

Educational Benefits

Trust Funds

Education Benefits Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 97–8098–0–7–702 2011 actual 2012 est. 2013 est.

0100 Balance, start of year 2,203 2,159 2,010
Receipts:
0240 Employing Agency Contributions, Education Benefits Fund 252 232 264
0241 Interest on Investments, Education Benefits Fund 86 31 37



0299 Total receipts and collections 338 263 301



0400 Total: Balances and collections 2,541 2,422 2,311
Appropriations:
0500 Education Benefits Fund –337 –263 –300
0501 Education Benefits Fund –97 –149 –128
0502 Education Benefits Fund 52



0599 Total appropriations –382 –412 –428



0799 Balance, end of year 2,159 2,010 1,883

Program and Financing (in millions of dollars)


Identification code 97–8098–0–7–702 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Active duty program 83 107 125
0002 Selected reserve program 299 305 303



0900 Total new obligations (object class 13.0) 382 412 428

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 337 263 300
1203 Appropriation (previously unavailable) 97 149 128
1235 Appropriations precluded from obligation –52



1260 Appropriations, mandatory (total) 382 412 428
1930 Total budgetary resources available 382 412 428

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 382 412 428
3040 Outlays (gross) –382 –412 –428

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 382 412 428
Outlays, gross:
4100 Outlays from new mandatory authority 382 412 428
4180 Budget authority, net (total) 382 412 428
4190 Outlays, net (total) 382 412 428

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 2,026 2,008 1,859
5001 Total investments, EOY: Federal securities: Par value 2,008 1,859 1,731

The 1985 Department of Defense Authorization Act, Public Law 98–525, as amended by Public Laws 100–48 and 108–375, and the Post 9/11 Veterans Educational Assistance Improvements Act of 2010, Public Law 111–377, provide for the accrual funding of certain education benefits for active duty military personnel under the authority of Chapters 30 and 33, Title 38 U.S.C., and to selected Reserve personnel under the authority of Chapters 1606 and 1607, Title 10 U.S.C. The fund is financed through actuarially determined Government contributions from the Department of Defense military personnel appropriations and interest on investments. Funds are transferred to the Department of Veterans Affairs to make benefit payments to eligible personnel. The status of the fund is as follows:

Status of Funds (in millions of dollars)


Identification code 97–8098–0–7–702 2011 actual 2012 est. 2013 est.

Unexpended balance, start of year:
0100 Balance, start of year 2,205 2,161 2,012



0199 Total balance, start of year 2,205 2,161 2,012
Cash income during the year:
Current law:
Offsetting receipts (intragovernmental):
1240 Employing Agency Contributions, Education Benefits Fund 252 232 264
1241 Interest on Investments, Education Benefits Fund 86 31 37
1299 Income under present law 338 263 301



3299 Total cash income 338 263 301
Cash outgo during year:
Current law:
4500 Education Benefits Fund –382 –412 –428
4599 Outgo under current law (-) –382 –412 –428



6599 Total cash outgo (-) –382 –412 –428
Unexpended balance, end of year:
8700 Uninvested balance (net), end of year 153 153 154
8701 Education Benefits Fund 2,008 1,859 1,731



8799 Total balance, end of year 2,161 2,012 1,885

American Battle Monuments Commission

Federal Funds

Salaries and Expenses

For necessary expenses, not otherwise provided for, of the American Battle Monuments Commission, including the acquisition of land or interest in land in foreign countries; purchases and repair of uniforms for caretakers of national cemeteries and monuments outside of the United States and its territories and possessions; rent of office and garage space in foreign countries; purchase (one-for-one replacement basis only) and hire of passenger motor vehicles; not to exceed $7,500 for official reception and representation expenses; and insurance of official motor vehicles in foreign countries, when required by law of such countries, [$61,100,000] $58,400,000, to remain available until expended. (Military Construction and Veterans Affairs, and Related Agencies Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 74–0100–0–1–705 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Administration and U.S. memorials 24 17 15
0002 Overseas memorials and cemeteries 53 60 58



0900 Total new obligations 77 77 73

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 13 16 26
1011 Unobligated balance transfer from other accts [74–0101] 6 10 10



1050 Unobligated balance (total) 19 26 36
Budget authority:
Appropriations, discretionary:
1100 Appropriation 64 61 58
1121 Transferred from other accounts [74–0101] 10 16 15



1160 Appropriation, discretionary (total) 74 77 73
1930 Total budgetary resources available 93 103 109
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 16 26 36

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 23 31 12
3030 Obligations incurred, unexpired accounts 77 77 73
3040 Outlays (gross) –69 –96 –74
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 31 12 11



3100 Obligated balance, end of year (net) 31 12 11

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 74 77 73
Outlays, gross:
4010 Outlays from new discretionary authority 67 64
4011 Outlays from discretionary balances 69 29 10



4020 Outlays, gross (total) 69 96 74
4180 Budget authority, net (total) 74 77 73
4190 Outlays, net (total) 69 96 74

The American Battle Monuments Commission is responsible for: the maintenance and construction of U.S. monuments and memorials commemorating the achievements in battle of our Armed Forces since 1917; controlling erection of monuments and markers by U.S. citizens and organizations in foreign countries; and the design, construction, and maintenance of permanent military cemetery memorials in foreign countries. The Commission requests 400 full-time equivalent (FTE) civilian employees to manage and support the annual investment in maintenance, infrastructure, and interpretive projects.

Object Classification (in millions of dollars)


Identification code 74–0100–0–1–705 2011 actual 2012 est. 2013 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 21 23 23
11.3 Other than full-time permanent 1 2 2



11.9 Total personnel compensation 22 25 25
12.1 Civilian personnel benefits 11 12 12
13.0 Benefits for former personnel 1
21.0 Travel and transportation of persons 1 1 1
23.3 Communications, utilities, and miscellaneous charges 2 2 2
25.2 Other services from non-Federal sources 4 4 4
25.3 Other goods and services from Federal sources 2 3 3
25.4 Operation and maintenance of facilities 13 18 14
25.7 Operation and maintenance of equipment 4
26.0 Supplies and materials 3 3 3
31.0 Equipment 3 2 2
32.0 Land and structures 11 7 7



99.9 Total new obligations 77 77 73

Employment Summary


Identification code 74–0100–0–1–705 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 396 409 400

Foreign Currency Fluctuations Account

For necessary expenses, not otherwise provided for, of the American Battle Monuments Commission, such sums as may be necessary, to remain available until expended, for purposes authorized by section 2109 of title 36, United States Code. (Military Construction and Veterans Affairs, and Related Agencies Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 74–0101–0–1–705 2011 actual 2012 est. 2013 est.

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 23 23 13
1010 Unobligated balance transfer to other accts [74–0100] –6 –10 –10



1050 Unobligated balance (total) 17 13 3
Budget authority:
Appropriations, discretionary:
1100 Appropriation 16 16 15
1120 Transferred to other accounts [74–0100] –10 –16 –15



1160 Appropriation, discretionary (total) 6
1930 Total budgetary resources available 23 13 3
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 23 13 3

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 6
4180 Budget authority, net (total) 6

The agency has a currency fluctuation account that insulates its appropriation's buying power from changes in exchange rates. Under "such sums as may be necessary" language, the Commission estimates $15.2 million will be required in 2013 to address exchange rate imbalances. The Commission will continue to estimate and report its Foreign Currency Fluctuation Account requirements.

Trust Funds

Contributions

Special and Trust Fund Receipts (in millions of dollars)


Identification code 74–8569–0–7–705 2011 actual 2012 est. 2013 est.

0100 Balance, start of year 1
Receipts:
0220 Contributions, American Battle Monuments Commission 1 1
0240 Earnings on Investments, American Battle Monuments Commission 1 1



0299 Total receipts and collections 2 2



0400 Total: Balances and collections 2 3
Appropriations:
0500 Contributions –1 –1 –1
0795 Adjustment - rounding of due to multiple receipts 1



0799 Balance, end of year 1 2

Program and Financing (in millions of dollars)


Identification code 74–8569–0–7–705 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0004 World War II Memorial 1 2 2



0900 Total new obligations (object class 25.4) 1 2 2

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 11 11 10
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 1 1 1



1260 Appropriations, mandatory (total) 1 1 1
1930 Total budgetary resources available 12 12 11
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 11 10 9

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1 1
3030 Obligations incurred, unexpired accounts 1 2 2
3040 Outlays (gross) –2 –1 –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1 2



3100 Obligated balance, end of year (net) 1 2

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 1 1 1
Outlays, gross:
4100 Outlays from new mandatory authority 1 1
4101 Outlays from mandatory balances 2



4110 Outlays, gross (total) 2 1 1
4180 Budget authority, net (total) 1 1 1
4190 Outlays, net (total) 2 1 1

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 9 4 13
5001 Total investments, EOY: Federal securities: Par value 4 13 13

Purchase of flowers._Private citizens contribute funds for the purchase of flowers to decorate graves and tablets of the missing at the cemeteries and memorials administered by the Commission.

Repair of non-Federal war memorials._When requested to do so and upon receipt of the necessary funds, the Commission arranges for and oversees the repair of war memorials to U.S. Forces erected in foreign countries by American citizens, States, municipalities, or associations.

Armed Forces Retirement Home

Federal Funds

General Fund Payment, Armed Forces Retirement Home

[For payment to the "Armed Forces Retirement Home'', $14,630,000, to remain available until expended, for expenses necessary to mitigate structural damage sustained to buildings on the Armed Forces Retirement Home—Washington, District of Columbia, campus as a result of the August 2011 earthquake.] (Military Construction and Veterans Affairs, and Related Agencies Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 84–0100–0–1–602 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Direct program activity 15



0900 Total new obligations (object class 32.0) 15

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 15



1160 Appropriation, discretionary (total) 15
1930 Total budgetary resources available 15

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 15
3040 Outlays (gross) –15

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 15
Outlays, gross:
4010 Outlays from new discretionary authority 15
4180 Budget authority, net (total) 15
4190 Outlays, net (total) 15

Trust Funds

Armed Forces Retirement Home

trust fund

For expenses necessary for the Armed Forces Retirement Home to operate and maintain the Armed Forces Retirement Home—Washington, District of Columbia, and the Armed Forces Retirement Home—Gulfport, Mississippi, to be paid from funds available in the Armed Forces Retirement Home Trust Fund, [$67,700,000] $67,590,000, of which $2,000,000 shall remain available until expended for construction and renovation of the physical plants at the Armed Forces Retirement Home—Washington, District of Columbia, and the Armed Forces Retirement Home—Gulfport, Mississippi. (Military Construction and Veterans Affairs, and Related Agencies Appropriations Act, 2012.)

Special and Trust Fund Receipts (in millions of dollars)


Identification code 84–8522–0–7–602 2011 actual 2012 est. 2013 est.

0100 Balance, start of year 44 37 32
Receipts:
0200 Deductions, Armed Forces Retirement Home 7 7 7
0201 Fines and Forfeitures, Armed Forces Retirement Home 37 39 40
0220 Other Receipts, Armed Forces Retirement Home 12 12 14
0221 Property Sales/Leases, Armed Forces Retirement Home 1 1 1
0240 Interest from Investments, Armed Forces Retirement Home 7 4 3
0241 General Fund Payment to the Armed Forces Retirement Home 15



0299 Total receipts and collections 64 78 65



0400 Total: Balances and collections 108 115 97
Appropriations:
0500 Armed Forces Retirement Home –71 –83 –68



0799 Balance, end of year 37 32 29

Program and Financing (in millions of dollars)


Identification code 84–8522–0–7–602 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Operations and maintenance 68 66 66
0002 Construction 78 17 2



0900 Total new obligations 146 83 68

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 103 29 30
1021 Recoveries of prior year unpaid obligations 1 1 1



1050 Unobligated balance (total) 104 30 31
Budget authority:
Appropriations, discretionary:
1101 Appropriation (special or trust fund) 71 83 68



1160 Appropriation, discretionary (total) 71 83 68
1930 Total budgetary resources available 175 113 99
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 29 30 31

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 45 97 40
3030 Obligations incurred, unexpired accounts 146 83 68
3040 Outlays (gross) –93 –139 –83
3080 Recoveries of prior year unpaid obligations, unexpired –1 –1 –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 97 40 24



3100 Obligated balance, end of year (net) 97 40 24

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 71 83 68
Outlays, gross:
4010 Outlays from new discretionary authority 49 56 49
4011 Outlays from discretionary balances 44 83 34



4020 Outlays, gross (total) 93 139 83
4180 Budget authority, net (total) 71 83 68
4190 Outlays, net (total) 93 139 83

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 178 158 64
5001 Total investments, EOY: Federal securities: Par value 158 64 84

The 1991 Defense Authorization Act, Public Law 101–510, created an Armed Forces Retirement Home (AFRH) Trust Fund to finance the AFRH-Gulfport and the AFRH-Washington Homes. The homes are financed by appropriations drawn from the trust fund.

The AFRH provides, through the Armed Forces Retirement Home-Gulfport and Armed Forces Retirement Home-Washington, residences and related services for certain retired and former members of the Armed Forces. The net average number of members receiving domiciliary and hospital care are shown below:


2011 actual 2012 est. 2013 est.

Domiciliary care 831 918 918

Hospital care 147 227 227



Total members 978 1145 1145

The AFRH Fiscal Year 2011 Performance and Accountability Report displayed the significant progress of AFRH over the past seven years. In 2011, AFRH successfully opened and transitioned Residents to the new energy-efficient Gulfport Facility. The Washington Facility is currently refurbishing the Campus by working toward opening the renewed Scott Dormitory. This project is within funding and on schedule. The budgets for 2009 and 2010 initiated the planning and execution for the design-build of the Scott Dormitory and 2011 and 2012's budgets started the transitional costs. The culmination of this effort will result in normal operations commencing in 2013. The Agency's annual operating costs continue to decrease in 2013. In 2011 the Washington Campus suffered significant damage to part of its historical National Landmark, the Sherman Building, from an earthquake. Funding in the amount of $14.6M was received in 2012 from the Treasury's General Fund for the repair of this historical building.

Object Classification (in millions of dollars)


Identification code 84–8522–0–7–602 2011 actual 2012 est. 2013 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 16 21 21
11.5 Other personnel compensation 2



11.9 Total personnel compensation 18 21 21
12.1 Civilian personnel benefits 7 6 6
13.0 Benefits for former personnel 1 1
23.3 Communications, utilities, and miscellaneous charges 5 5 5
25.1 Advisory and assistance services 4 2 2
25.2 Other services from non-Federal sources 5 18 17
25.3 Other goods and services from Federal sources 5
25.4 Operation and maintenance of facilities 4 3 3
25.6 Medical care 6 5 5
25.7 Operation and maintenance of equipment 3
25.8 Subsistence and support of persons 6
26.0 Supplies and materials 5 5 6
32.0 Land and structures 78 17 2



99.9 Total new obligations 146 83 68

Employment Summary


Identification code 84–8522–0–7–602 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 280 336 336

Cemeterial Expenses

Federal Funds

Cemeterial Expenses, Army

salaries and expenses

For necessary expenses, as authorized by law, for maintenance, operation, and improvement of Arlington National Cemetery and Soldiers' and Airmen's Home National Cemetery, including the purchase or lease of passenger motor vehicles for replacement on a one-for-one basis only, and not to exceed $1,000 for official reception and representation expenses, $45,800,000, to remain available until expended. In addition, such sums as may be necessary for parking maintenance, repairs and replacement, to be derived from the "Lease of Department of Defense Real Property for Defense Agencies'' account. Funds appropriated under this Act may be provided to Arlington County, Virginia, for the relocation of the federally owned water main at Arlington National Cemetery making additional land available for ground burials. (Military Construction and Veterans Affairs, and Related Agencies Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 21–1805–0–1–705 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0008 Army National Cemeteries 100 46 45

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 17 14 14
1021 Recoveries of prior year unpaid obligations 52



1050 Unobligated balance (total) 69 14 14
Budget authority:
Appropriations, discretionary:
1100 Appropriation 45 46 46



1160 Appropriation, discretionary (total) 45 46 46
1930 Total budgetary resources available 114 60 60
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 14 14 15

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 27 49 25
3030 Obligations incurred, unexpired accounts 100 46 45
3040 Outlays (gross) –26 –70 –37
3080 Recoveries of prior year unpaid obligations, unexpired –52
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 49 25 33



3100 Obligated balance, end of year (net) 49 25 33

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 45 46 46
Outlays, gross:
4010 Outlays from new discretionary authority 26 23 23
4011 Outlays from discretionary balances 47 14



4020 Outlays, gross (total) 26 70 37
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4180 Budget authority, net (total) 45 46 46
4190 Outlays, net (total) 26 70 37

Operation and maintenance._Funding supports day-to-day operations of the Army National Cemeteries Program, including planning and execution for more than 6,400 interments and inurnments annually, as well as routine repairs made to facilities, contracted services, and horticultural work at Arlington National Cemetery and the Soldiers' and Airmen's Home National Cemetery.

Administration._Funding provides administrative support for the Army National Cemetery Program, including work conducted or supported by other agencies.

Construction._A ten year capital investment plan has been developed to manage all construction, major rehabilitation, major maintenance, automation and study efforts. Funding supports long-term planning and capital investments made in construction of facilities, land improvements, and other major infrastructure sustainment, restoration, and maintenance.
In addition to incurring $45.8 million in obligations in this Cemeterial Expenses, Army account, the Army will also support Arlington National Cemetery by providing at least an additional $128 million in its military construction and operation and maintenance accounts in 2013. The work contemplated includes converting the Millennium land to burial sites and planning and design for future expansion efforts. The military construction project is explicitly identified and included in the budget justification materials submitted to Congress. The Army is addressing the Navy Annex project and plans to request those resources in future budget submissions.

Object Classification (in millions of dollars)


Identification code 21–1805–0–1–705 2011 actual 2012 est. 2013 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 12 12 12
11.5 Other personnel compensation 1



11.9 Total personnel compensation 13 12 12
12.1 Civilian personnel benefits 4 4 4
23.3 Communications, utilities, and miscellaneous charges 1 1 2
25.2 Other services from non-Federal sources 24 17 19
25.4 Operation and maintenance of facilities 32 2 2
26.0 Supplies and materials 3 1
31.0 Equipment 1 1
32.0 Land and structures 23 8 5



99.9 Total new obligations 100 46 45

Employment Summary


Identification code 21–1805–0–1–705 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 170 201 201

Forest and Wildlife Conservation, Military Reservations

Federal Funds

Wildlife Conservation

Special and Trust Fund Receipts (in millions of dollars)


Identification code 97–5095–0–2–303 2011 actual 2012 est. 2013 est.

0100 Balance, start of year
Receipts:
0220 Sales of Hunting and Fishing Permits, Military Reservations 3 3 3



0400 Total: Balances and collections 3 3 3
Appropriations:
0500 Wildlife Conservation –3 –3 –3



0799 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 97–5095–0–2–303 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Wildlife Conservation 4 6 6

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 10 10 7
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 11 10 7
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 3 3 3



1260 Appropriations, mandatory (total) 3 3 3
1930 Total budgetary resources available 14 13 10
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 10 7 4

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 3 4 3
3030 Obligations incurred, unexpired accounts 4 6 6
3040 Outlays (gross) –2 –7 –3
3080 Recoveries of prior year unpaid obligations, unexpired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 4 3 6



3100 Obligated balance, end of year (net) 4 3 6

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 3 3 3
Outlays, gross:
4100 Outlays from new mandatory authority 3 3
4101 Outlays from mandatory balances 2 4



4110 Outlays, gross (total) 2 7 3
4180 Budget authority, net (total) 3 3 3
4190 Outlays, net (total) 2 7 3

These appropriations provide for development and conservation of fish and wildlife and recreational facilities on military installations. Proceeds from the sale of fishing and hunting permits are used for these programs at Army, Navy, Marine Corps, and Air Force installations charging such user fees. These programs are carried out through cooperative plans agreed upon by the local representatives of the Secretary of Defense, the Secretary of the Interior, and the appropriate agency of the State in which the installation is located.

Object Classification (in millions of dollars)


Identification code 97–5095–0–2–303 2011 actual 2012 est. 2013 est.

Direct obligations:
25.3 Other goods and services from Federal sources 2
26.0 Supplies and materials 2 6 6



99.9 Total new obligations 4 6 6

Selective Service System

Federal Funds

Salaries and Expenses

For necessary expenses of the Selective Service System, including expenses of attendance at meetings, and of training for uniformed personnel assigned to the Selective Service System, as authorized by 5 U.S.C. 4101–4118 for civilian employees; [purchase of uniforms, or allowances therefor, as authorized by 5 U.S.C. 5901 095902;] hire of passenger motor vehicles; services as authorized by 5 U.S.C. 3109; and not to exceed $750 for official reception and representation expenses; [$23,984,000] $24,400,000: Provided, That during the current fiscal year, the President may exempt this appropriation from the provisions of 31 U.S.C. 1341, whenever the President deems such action to be necessary in the interest of national defense: Provided further, That none of the funds appropriated by this Act may be expended for or in connection with the induction of any person into the Armed Forces of the United States. (Financial Services and General Government Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 90–0400–0–1–054 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Selective Service System 24 24 24

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 24 24 24



1160 Appropriation, discretionary (total) 24 24 24
1930 Total budgetary resources available 24 24 24

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 6 4 5
3030 Obligations incurred, unexpired accounts 24 24 24
3040 Outlays (gross) –25 –23 –23
3081 Recoveries of prior year unpaid obligations, expired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 4 5 6



3100 Obligated balance, end of year (net) 4 5 6

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 24 24 24
Outlays, gross:
4010 Outlays from new discretionary authority 21 19 19
4011 Outlays from discretionary balances 4 4 4



4020 Outlays, gross (total) 25 23 23
4180 Budget authority, net (total) 24 24 24
4190 Outlays, net (total) 25 23 23

The Selective Service System (SSS) continues to register men as they reach age 18, as required by law, and maintain an active database of registrant records. Should the Nation return to conscription for a national emergency, the agency would have the first draftees at military processing centers according to the mobilization plan. The agency also manages a program for the Nation's conscientious objectors in cooperation with the Department of Defense, all Reserve Force Officers participating in the Selective Service System program will remain at 175 in 2011 and 2012 to reflect readiness requirements.

The SSS will continue to strengthen its partnership with the Armed Services. The Agency will continue its national initiative to offer every young man that receives a registration acknowledgment, almost two million annually, the opportunity to volunteer for the military services.

SSS will maintain a modernized information technology system to improve business processes, while helping to sustain an all volunteer military recruiting effect. Relevant technology will ensure faster, more accurate registration processing, as well as more secure storage of personally identifiable information. It will also foster better customer service via the internet.

Object Classification (in millions of dollars)


Identification code 90–0400–0–1–054 2011 actual 2012 est. 2013 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 11 12 12
11.8 Special personal services payments 2 1 1



11.9 Total personnel compensation 13 13 13
12.1 Civilian personnel benefits 3 3 3
23.1 Rental payments to GSA 1 1 1
23.3 Communications, utilities, and miscellaneous charges 2 2 2
24.0 Printing and reproduction 1 1 1
25.2 Other services from non-Federal sources 4 4 4



99.9 Total new obligations 24 24 24

Employment Summary


Identification code 90–0400–0–1–054 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 127 130 130