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.
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 |
|
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 | |
|
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 | ||
|
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 |
|
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 | ||
|
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 |
|
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 |
|
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.
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.
[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 | ||
|
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 |
|
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 |
|
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 |
|
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 |
|