DEPARTMENT OF HEALTH AND HUMAN SERVICES

Food and Drug Administration

Federal Funds

Salaries and Expenses

For necessary expenses of the Food and Drug Administration, including hire and purchase of passenger motor vehicles; for payment of space rental and related costs pursuant to Public Law 92–313 for programs and activities of the Food and Drug Administration which are included in this Act; for rental of special purpose space in the District of Columbia or elsewhere; for miscellaneous and emergency expenses of enforcement activities, authorized and approved by the Secretary and to be accounted for solely on the Secretary's certificate, not to exceed $25,000; and notwithstanding section 521 of Public Law 107–188; [$3,788,336,000] $3,083,408,000: Provided, That, of the amount provided under this heading, [$702,172,000 shall be derived from prescription drug user fees authorized by 21 U.S.C. 379h shall be credited to this account and remain available until expended, and shall not include any fees pursuant to 21 U.S.C. 379h(a)(2) and (a)(3) assessed for fiscal year 2013 but collected in fiscal year 2012; $57,605,000 shall be derived from medical device user fees authorized by 21 U.S.C. 379j, and shall be credited to this account and remain available until expended; $21,768,000] $30,530,000 shall be derived from animal drug user fees authorized by section 740 of the Federal Food, Drug, and Cosmetic Act (21 U.S.C. 379j-12), and shall be credited to this account and remain available until expended; [$5,706,000] $7,595,000 shall be derived from animal generic drug user fees authorized by section 741 of the Federal Food, Drug, and Cosmetic Act (21 U.S.C. 379j-21), and shall be credited to this account and shall remain available until expended; [$477,000,000] $505,000,000 shall be derived from tobacco product user fees authorized by 21 U.S.C. 387s and shall be credited to this account and remain available until expended; [$12,364,000] $12,925,000 shall be derived from food and feed recall fees authorized by section 743 of the Federal Food, Drug, and Cosmetic Act (Public Law 75–717), as amended by the Food Safety Modernization Act (Public Law 111–353), and shall be credited to this account and remain available until expended; [$14,700,000] $15,367,000 shall be derived from food reinspection fees authorized by section 743 of the Federal Food, Drug, and Cosmetic Act (Public Law 75–717), as amended by the Food Safety Modernization Act (Public Law 111–353), and shall be credited to this account and remain available until expended; and amounts derived from voluntary qualified importer program fees authorized by section 743 of the Federal Food, Drug, and Cosmetic Act (Public Law 75–717), as amended by the Food Safety Modernization Act (Public Law 111–353), and shall be credited to this account and remain available until expended: Provided further, That, in addition and notwithstanding any other provision under this heading, amounts collected for [prescription drug] animal drug user fees and animal generic drug user fees that exceed the respective fiscal year [2012] 2013 limitations are appropriated and shall be credited to this account and remain available until expended: Provided further, That fees derived from [prescription drug, medical device,] animal drug [,] and animal generic drug[, and tobacco product] assessments for fiscal year [2012] 2013 received during fiscal year [2012] 2013, including any such fees assessed prior to fiscal year [2012] 2013 but credited for fiscal year [2012] 2013, shall be subject to the fiscal year [2012] 2013 limitations: Provided further, That [none of these funds shall be used to develop, establish, or operate any program of user fees authorized by 31 U.S.C. 9701: Provided further, That of the total amount appropriated: (1) $882,747,000 shall be for the Center for Food Safety and Applied Nutrition and related field activities in the Office of Regulatory Affairs; (2) $978,705,000 shall be for the Center for Drug Evaluation and Research and related field activities in the Office of Regulatory Affairs, of which no less than $52,947,000 shall be available for the Office of Generic Drugs; (3) $329,136,000 shall be for the Center for Biologics Evaluation and Research and for related field activities in the Office of Regulatory Affairs; (4) $166,365,000 shall be for the Center for Veterinary Medicine and for related field activities in the Office of Regulatory Affairs; (5) $356,909,000 shall be for the Center for Devices and Radiological Health and for related field activities in the Office of Regulatory Affairs; (6) $60,039,000 shall be for the National Center for Toxicological Research; (7) $454,751,000 shall be for the Center for Tobacco Products and for related field activities in the Office of Regulatory Affairs; (8) not to exceed $131,639,000 shall be for Rent and Related activities, of which $43,981,000 is for White Oak Consolidation, other than the amounts paid to the General Services Administration for rent; (9) not to exceed $205,472,000 shall be for payments to the General Services Administration for rent; and (10) $222,573,000 shall be for other activities, including the Office of the Commissioner of Food and Drugs, the Office of Foods, the Office of Medical and Tobacco Products, the Office of Global and Regulatory Policy, the Office of Operations, the Office of the Chief Scientist, and central services for these offices:] the Secretary may, prior to the due date for such fees, accept payment of animal drug user fees and animal generic drug user fees authorized for fiscal year 2014, and that amounts of such fees assessed for fiscal year 2014 for which the Secretary accepts payment in fiscal year 2013 shall not be included in amounts provided under this heading: Provided further, That not to exceed $25,000 of this amount shall be for official reception and representation expenses, not otherwise provided for, as determined by the Commissioner[: Provided further, That funds may be transferred from one specified activity to another with the prior approval of the Committees on Appropriations of both Houses of Congress].

In addition, mammography user fees authorized by 42 U.S.C. 263b, export certification user fees authorized by 21 U.S.C. 381, and priority review user fees authorized by 21 U.S.C. 360n may be credited to this account, to remain available until expended.

Buildings and Facilities

For plans, construction, repair, improvement, extension, alteration, and purchase of fixed equipment or facilities of or used by the Food and Drug Administration, where not otherwise provided, [$8,788,000] $5,320,000, to remain available until expended. (Agriculture, Rural Development, Food and Drug Administration, and Related Agencies Appropriations Act, 2012.)

Special and Trust Fund Receipts (in millions of dollars)


Identification code 75–9911–0–1–554 2011 actual 2012 est. 2013 est.

0100 Balance, start of year 1
Receipts:
0220 Cooperative Research and Development Agreements, FDA 1 3 3



0400 Total: Balances and collections 1 3 4
Appropriations:
0500 Salaries and Expenses –1 –2 –2



0799 Balance, end of year 1 2

Program and Financing (in millions of dollars)


Identification code 75–9911–0–1–554 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Foods 836 1,004 992
0002 Drugs 829 690 683
0003 Devices and radiological products 322 322 319
0004 National Center for Toxicological Research 61 60 60
0005 Other activities 149 154 163
0006 Other rent and rent related activities 99 106 127
0007 Rental payments 151 161 169
0008 Buildings and facilities 13 9 5
0009 CRADAs 2 3 3



0799 Total direct obligations 2,462 2,509 2,521
0801 Reimbursable program 919 1,321 675



0900 Total new obligations 3,381 3,830 3,196

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 587 582 814
1020 Adjustment of unobligated bal brought forward, Oct 1 –293



1050 Unobligated balance (total) 294 582 814
Budget authority:
Appropriations, discretionary:
1100 Appropriation 2,462 2,506 2,517
1130 Appropriations permanently reduced –5



1160 Appropriation, discretionary (total) 2,457 2,506 2,517
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 1 2 2



1260 Appropriations, mandatory (total) 1 2 2
Spending authority from offsetting collections, discretionary:
1700 Collected 1,239 1,554 675
1701 Change in uncollected payments, Federal sources 26
1702 Offsetting collections (previously unavailable) 386 333 333
1725 Spending authority from offsetting collections precluded from obligation (limitation on obligations) –440 –333 –333



1750 Spending auth from offsetting collections, disc (total) 1,211 1,554 675
1900 Budget authority (total) 3,669 4,062 3,194
1930 Total budgetary resources available 3,963 4,644 4,008
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 582 814 812

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1,363 1,460 1,163
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –52 –46 –46



3020 Obligated balance, start of year (net) 1,311 1,414 1,117
3030 Obligations incurred, unexpired accounts 3,381 3,830 3,196
3031 Obligations incurred, expired accounts 9
3040 Outlays (gross) –3,253 –4,127 –3,173
3050 Change in uncollected pymts, Fed sources, unexpired –26
3051 Change in uncollected pymts, Fed sources, expired 32
3081 Recoveries of prior year unpaid obligations, expired –40
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1,460 1,163 1,186
3091 Uncollected pymts, Fed sources, end of year –46 –46 –46



3100 Obligated balance, end of year (net) 1,414 1,117 1,140

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 3,668 4,060 3,192
Outlays, gross:
4010 Outlays from new discretionary authority 2,398 3,158 2,286
4011 Outlays from discretionary balances 854 967 885



4020 Outlays, gross (total) 3,252 4,125 3,171
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –81 –67 –67
4033 Non-Federal sources –1,187 –1,487 –608



4040 Offsets against gross budget authority and outlays (total) –1,268 –1,554 –675
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –26
4052 Offsetting collections credited to expired accounts 29



4060 Additional offsets against budget authority only (total) 3



4070 Budget authority, net (discretionary) 2,403 2,506 2,517
4080 Outlays, net (discretionary) 1,984 2,571 2,496
Mandatory:
4090 Budget authority, gross 1 2 2
Outlays, gross:
4100 Outlays from new mandatory authority 1 2 2
4180 Budget authority, net (total) 2,404 2,508 2,519
4190 Outlays, net (total) 1,985 2,573 2,498

Memorandum (non-add) entries:
5090 Unavailable balance, SOY: Offsetting collections 65 119 119
5091 Unavailable balance, EOY: Offsetting collections 119 119 119

[In millions of dollars]


2011 2012 2013

Distribution of discretionary budget authority by account:
Salaries and expenses 2447 2497 2511
Buildings and facilities 10 9 5
Distribution of discretionary outlays by account:
Salaries and expenses 1975 2563 2491
Buildings and facilities 9 8 4

The Food and Drug Administration (FDA) is responsible for protecting the public health by assuring the safety, efficacy, and security of human and veterinary drugs, biological products, medical devices, our Nation's food supply, cosmetics, and products that emit radiation. The FDA is also responsible for advancing the public health by helping to speed innovations that make medicines more effective, safer, and more affordable; and helping to provide the public accurate, science-based information about medicines and foods to improve their health. FDA decisions affect Americans on a daily basis. The Budget includes funding for counterterrorism activities that specifically relate to the protection of products or therapies regulated by the FDA (such as drugs, vaccines, foods, and animal feed), and the availability of medical products for public health preparedness in the event of an attack. Specifically, the Budget requests funding for food protection, drug safety, medical device review and safety, developing medical countermeasures, and headquarters consolidation in White Oak, Maryland.

Object Classification (in millions of dollars)


Identification code 75–9911–0–1–554 2011 actual 2012 est. 2013 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 749 760 764
11.3 Other than full-time permanent 105 106 107
11.5 Other personnel compensation 59 60 60
11.7 Military personnel 58 59 61
11.8 Special personal services payments 1 1 1



11.9 Total personnel compensation 972 986 993
12.1 Civilian personnel benefits 260 264 265
12.2 Military personnel benefits 29 30 31
13.0 Benefits for former personnel 2
21.0 Travel and transportation of persons 50 51 51
22.0 Transportation of things 5 5 5
23.1 Rental payments to GSA 151 161 169
23.2 Rental payments to others 2 2 2
23.3 Communications, utilities, and miscellaneous charges 56 57 57
24.0 Printing and reproduction 2 2 2
25.1 Advisory and assistance services 42 43 43
25.2 Other services from non-Federal sources 423 434 430
25.3 Other goods and services from Federal sources 113 114 113
25.4 Operation and maintenance of facilities 106 107 107
25.5 Research and development contracts 34 34 34
25.7 Operation and maintenance of equipment 31 31 31
26.0 Supplies and materials 46 46 46
31.0 Equipment 57 57 57
32.0 Land and structures 6 6 6
41.0 Grants, subsidies, and contributions 75 77 77
42.0 Insurance claims and indemnities 2 2



99.0 Direct obligations 2,462 2,509 2,521
99.0 Reimbursable obligations 919 1,321 675



99.9 Total new obligations 3,381 3,830 3,196

Employment Summary


Identification code 75–9911–0–1–554 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 9,103 9,335 7,584
1101 Direct military average strength employment 692 692 492
2001 Reimbursable civilian full-time equivalent employment 3,191 3,300 2,621
2101 Reimbursable military average strength employment 243 243 172
3001 Allocation account civilian full-time equivalent employment 65 67 54
3101 Allocation account military average strength employment 1 1 1

Salaries and Expenses

(Legislative proposal, not subject to PAYGO)

Contingent upon the enactment of legislation authorizing user fees with respect to biosimilar biological products and human generic drugs, such fees shall be credited to this account and remain available until expended: Provided, That, with respect to such fees authorized for fiscal year 2014, the Secretary may, prior to the due date for such fees, accept payment of such fees and such payments shall be credited to this account for fiscal year 2014.

In addition, contingent upon the enactment of legislation authorizing user fees with respect to food inspections and food facility registrations, food contact notification activities, reinspection of medical product facilities, cosmetic activities, and international express courier import activities, such fees shall be credited to this account and remain available until expended.

In addition, contingent upon the enactment of authorizing legislation, the Secretary shall charge a fee for prescription drug review activities and medical device review activities: Provided, That fees of $712,808,000, for prescription drug reviews, shall be credited to this account and remain available until expended; and $69,700,000, for medical device reviews, shall be credited to this account and remain available until expended: Provided further, That, in addition and notwithstanding any other provision under this heading, amounts collected for prescription drug user fees and medical device user fees that exceed the respective fiscal year 2013 limitations are appropriated and shall be credited to this account and remain available until expended: Provided further, That fees derived from prescription drug reviews and medical device reviews for fiscal year 2013 received during fiscal year 2013, including any such fees assessed prior to fiscal year 2013 but credited for fiscal year 2013, shall be subject to the fiscal year 2013 limitations: Provided further, That the Secretary may, prior to the due date for such fees, accept payment of prescription drug user fees and medical device user fees authorized for fiscal year 2014, and that amounts of such fees assessed for fiscal year 2014 for which the Secretary accepts payment in fiscal year 2013 shall not be included in amounts provided under this heading.

Program and Financing (in millions of dollars)


Identification code 75–9911–2–1–554 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0801 PDUFA 713
0802 MDUFMA 70
0803 Generic Drug User Fee 299
0804 Biosimilar User Fees 20
0805 Reinspection (Drugs) 15
0806 Food Inspection and Registration Fee 220
0807 International Courier User Fee 6
0808 Cosmetic and Food Contact Notification User Fee 5
0810 Cosmetic User Fee 19



0900 Total new obligations 1,367

Budgetary Resources:
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 1,367



1750 Spending auth from offsetting collections, disc (total) 1,367
1930 Total budgetary resources available 1,367

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 1,367
3040 Outlays (gross) –1,367

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1,367
Outlays, gross:
4010 Outlays from new discretionary authority 1,367
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4033 Non-Federal sources –1,367

The 2013 Budget includes a number of new and current user fees. Legislation will be proposed to allow FDA to collect fees to support human generic drug review as well as for the evaluation of biosimilar biological product applications. The additional resources, estimated at $299 million for the human generic drug program, would enable FDA to reduce review times and respond to the growing number of generic drug applications. The fees collected for biosimilars would ensure sound funding for the review of biosimilar applications including the development-phase FDA consultation and review work. The Budget also proposes user fees to support activities related to cosmetics and food contact notification activities. In addition, the Budget reproposes user fees to support inspection-related activities at domestic courier facilities and reinspections at medical product facilities.

Lastly, the Budget includes a total of $712 million in prescription drug user fees and $70 million in medical device user fees. The FDA transmitted proposed legislation to reauthorize PDUFA and establish new generic drug and biosimilar user fees to Congress on January 13, 2012. The proposed legislation authorizes the collection and spending of these fees subject to appropriations.

Object Classification (in millions of dollars)


Identification code 75–9911–2–1–554 2011 actual 2012 est. 2013 est.

99.9 Total new obligations 1,367

Employment Summary


Identification code 75–9911–2–1–554 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 2,648
1101 Direct military average strength employment 200
2001 Reimbursable civilian full-time equivalent employment 928
2101 Reimbursable military average strength employment 71
3001 Allocation account civilian full-time equivalent employment 19
3101 Allocation account military average strength employment

Revolving Fund for Certification and Other Services

Program and Financing (in millions of dollars)


Identification code 75–4309–0–3–554 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0801 Reimbursable program 8 8 8

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2 2 2
Budget authority:
Spending authority from offsetting collections, mandatory:
1800 Collected 8 8 8



1850 Spending auth from offsetting collections, mand (total) 8 8 8
1930 Total budgetary resources available 10 10 10
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 2 2 2

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 3 3 2
3030 Obligations incurred, unexpired accounts 8 8 8
3040 Outlays (gross) –8 –9 –9
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 3 2 1



3100 Obligated balance, end of year (net) 3 2 1

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 8 8 8
Outlays, gross:
4100 Outlays from new mandatory authority 8 8 8
4101 Outlays from mandatory balances 1 1



4110 Outlays, gross (total) 8 9 9
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –8 –8 –8
4190 Outlays, net (total) 1 1

FDA certifies color additives for use in foods, drugs, and cosmetics. It also lists color additives for use in foods, drugs, medical devices, and cosmetics (21 U.S.C. 346a, 356, 357, 376). These services are financed wholly by fees paid by the industries affected.

Object Classification (in millions of dollars)


Identification code 75–4309–0–3–554 2011 actual 2012 est. 2013 est.

Reimbursable obligations:
11.1 Personnel compensation: Full-time permanent 4 4 4
12.1 Civilian personnel benefits 1 1 1
23.1 Rental payments to GSA 1 1 1
25.2 Other services from non-Federal sources 1 1 1
26.0 Supplies and materials 1 1 1



99.9 Total new obligations 8 8 8

Employment Summary


Identification code 75–4309–0–3–554 2011 actual 2012 est. 2013 est.

2001 Reimbursable civilian full-time equivalent employment 37 37 38

Health Resources and Services Administration

Federal Funds

Health Resources and Services

Primary Health Care

For carrying out titles II and III of the Public Health Service Act (referred to in this Act as the "PHS Act'') with respect to primary health care and the Native Hawaiian Health Care Act of 1988, [$1,598,957,000] $1,579,975,000, of which [$129,000] $127,000 shall be available until expended for facilities renovations at the Gillis W. Long Hansen's Disease Center: Provided, That no more than $40,000 shall be available until expended for carrying out the provisions of section 224(o) of the PHS Act, including associated administrative expenses and relevant evaluations: Provided further, That no more than [$95,073,000] $94,893,000 shall be available until expended for carrying out the provisions of Public Law 104–73 and for expenses incurred by the Department of Health and Human Services (referred to in this Act as "HHS'') pertaining to administrative claims made under such law.

Health Workforce

For carrying out titles III, VII, and VIII of the PHS Act with respect to the health workforce, section 1128E and 1921(b) of the Social Security Act, and the Health Care Quality Improvement Act of 1986, [$734,402,000] $522,187,000: Provided, That sections 747(c)(2), [751(j)(2)] 340G-1(b) and (d), and the proportional funding amounts in paragraphs (1) through (4) of section 756(e) of the PHS Act shall not apply to funds made available under this heading: [Provided further, That for any program operating under section 751 of the PHS Act on or before January 1, 2009, the Secretary of Health and Human Services (referred to in this title as "Secretary'') may waive any of the requirements contained in sections 751(d)(2)(A) and 751(d)(2)(B) of such Act for the full project period of a grant under such section: Provided further, That no funds shall be available for section 340G-1 of the PHS Act:] Provided further, That in addition to fees authorized by section 427(b) of the Health Care Quality Improvement Act of 1986, fees shall be collected for the full disclosure of information under such Act sufficient to recover the full costs of operating the National Practitioner Data Bank and shall remain available until expended to carry out that Act: Provided further, That fees collected for the full disclosure of information under the "Health Care Fraud and Abuse Data Collection Program'', authorized by section 1128E(d)(2) of the Social Security Act, shall be sufficient to recover the full costs of operating the program, and shall remain available until expended to carry out that Act: Provided further, That fees collected for the disclosure of information under the information reporting requirement program authorized by section 1921 of the Social Security Act shall be sufficient to recover the full costs of operating the program and shall remain available until expended to carry out that Act: Provided further, That funds transferred to this account to carry out section 846 and subpart 3 of part D of title III of the PHS Act may be used to make prior year adjustments to awards made under such sections: Provided further, That, in addition to amounts appropriated under this heading, $35,000,000 shall be available under section 241 of the PHS Act to carry out titles VII and VIII of the PHS Act: Provided further, That, of the amount appropriated under this heading, $88,000,000 shall be for payments to children's hospitals pursuant to section 340E of the PHS Act, all of which shall be for payments for direct graduate medical education as described in section 340E(c).

Maternal and Child Health

For carrying out titles III, XI, XII, and XIX of the PHS Act with respect to maternal and child health, title V of the Social Security Act, and section 712 of the American Jobs Creation Act of 2004, [$863,607,000] $854,807,000: Provided, That notwithstanding sections 502(a)(1) and 502(b)(1) of the Social Security Act, not more than [$79,586,000] $78,641,000 shall be available for carrying out special projects of regional and national significance pursuant to section 501(a)(2) of such Act and [$10,400,000] $10,276,000 shall be available for projects described in paragraphs (A) through (F) of section 501(a)(3) of such Act.

Ryan White Hiv/Aids Program

For carrying out title XXVI of the PHS Act with respect to the Ryan White HIV/AIDS program, [$2,326,665,000] $2,446,772,000, of which [$1,995,670,000] $2,093,599,000 shall remain available to the Secretary [of Health and Human Services] through September 30, 2014, for parts A and B of title XXVI of the PHS Act[, and of which] : Provided, That of the funds available for parts A and B of title XXVI of the PHS Act, not less than [$900,000,000] $1,000,000,000 shall be for State AIDS Drug Assistance Programs [under the authority of] pursuant to section 2616 or 311(c) of such Act: Provided further, That in addition to amounts provided herein, $25,000,000 shall be available from amounts available under section 241 of the PHS Act to carry out parts A, B, C, and D of title XXVI of the PHS Act to fund Special Projects of National Significance under section 2691.

Health Care Systems

For carrying out titles III and XII of the PHS Act with respect to health care systems, and the Stem Cell Therapeutic and Research Act of 2005, [$83,526,000] $82,534,000: Provided, That the Secretary may collect a fee of 0.1 percent of each purchase of 340B drugs from entities participating in the Drug Pricing Program pursuant to section 340B of the PHS Act to pay for the operating costs of such program: Provided further, That fees pursuant to the 340B Drug Pricing Program shall be collected by manufacturers at the time of sale, and shall be credited to this account, to remain available until expended.

Rural Health

For carrying out titles III and IV of the PHS Act with respect to rural health, section 427(a) of the Federal Coal Mine Health and Safety Act, the Cardiac Arrest Survival Act of 2000, and sections 711 and 1820 of the Social Security Act, [$139,832,000] $122,232,000, of which [$41,118,000] $26,200,000 from general revenues, notwithstanding section 1820(j) of the Social Security Act, shall be available for carrying out the Medicare rural hospital flexibility grants program: Provided, That, of the funds made available under this heading for Medicare rural hospital flexibility grants, [$15,000,000 shall be available for the Small Rural Hospital Improvement Grant Program for quality improvement and adoption of health information technology and] $1,000,000 shall be to carry out section 1820(g)(6) of the Social Security Act, with funds provided for grants under section 1820(g)(6) available for the purchase and implementation of telehealth services, including pilots and demonstrations on the use of electronic health records to coordinate rural veterans care between rural providers and the Department of Veterans Affairs electronic health record system: Provided further, That notwithstanding section 338J(k) of the PHS Act, [$10,055,000] $10,036,000 shall be available for State Offices of Rural Health.

Family Planning

For carrying out the program under title X of the PHS Act to provide for voluntary family planning projects, [$297,400,000] $296,838,000: Provided, That amounts provided to said projects under such title shall not be expended for abortions, that all pregnancy counseling shall be nondirective, and that such amounts shall not be expended for any activity (including the publication or distribution of literature) that in any way tends to promote public support or opposition to any legislative proposal or candidate for public office.

Program Management

For program support in the Health Resources and Services Administration, [$161,815,000] $162,517,000: Provided, That funds made available under this heading may be used to supplement program support funding provided under the headings "Primary Health Care'', "Health Workforce'', "Maternal and Child Health'', "Ryan White HIV/AIDS Program'', "Health Care Systems'', and "Rural Health'': Provided further, That the Administrator may transfer funds between any of the accounts of HRSA with notification to the Committees on Appropriations of both Houses of Congress at least 15 days in advance of any transfer, but no such account shall be decreased by more than 3 percent by any such transfer. (Department of Health and Human Services Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–0350–0–1–550 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0010 Health Centers 1,481 1,467 1,467
0012 National Health Service Corps Recruitment 25
0013 Hansen's Disease Center 16 16 16
0014 Payment to Hawaii for the Treatment of Hansen's Disease 2 2 2
0015 Black Lung Clinics 7 7 7
0016 Nursing Education Loan Repayment and Scholarships 93 83 83
0017 Health Professions 405 376 345
0018 Maternal and Child Health Block Grant 656 639 640
0019 Healthy Start 104 103 103
0020 Poison Control Centers 22 19 19
0021 EMS for Children 21 21 21
0022 Universal Newborn Hearing Screening 19 19 19
0023 HIV/AIDS 2,310 2,375 2,447
0024 Organ Transplantation 25 24 24
0025 Bone Marrow Donor Registry 23 23 23
0026 Rural Health Policy Development 10 10 10
0027 Rural Health Outreach Grants 56 56 56
0028 Rural Health Flexibility Grants 41 41 26
0030 Telehealth 12 12 12
0031 Program Management 162 160 162
0032 Family Planning 298 294 297
0033 Loan Repayment/Faculty Fellowship 1 1 1
0035 Health Centers Tort Claim Fund 89 113 95
0036 Heritable Disorders 10 10 10
0038 Childrens' GME 268 265 88
0041 State Offices of Rural Health 10 10 10
0043 Radiogenic Diseases 2 2 2
0044 Traumatic Brain Injury 10 10 10
0045 Autism and Other Developmental Disorders 48 47 47
0046 Cord Blood Stem Cell Bank 12 12 12
0047 Free Clinics Medical Malpractice 1 2
0048 Sickle Cell 5 5 5
0049 Drug Pricing Program 4 4 4
0050 Family to Family Health Information Centers ACA 5 5
0052 Health Center Loan Subsidy 1
0067 Prevention Fund 20 75 10
0071 ARRA 74
0072 Infrastructure to Expand Access to Care ACA 100
0073 Health Centers ACA 998 1,150 1,200
0074 Health Centers Construction ACA 742 758
0075 National Health Service Corps ACA 289 296 300
0076 School Based Health Centers ACA 98 15 87
0077 GME Payments THC ACA 4 18 43
0079 Rural Health AED 1
0080 Pediatric Loan Repayment 5



0300 Total direct programs 8,579 8,546 7,708



0799 Total direct obligations 8,579 8,546 7,708
0801 Reimbursable program 62 66 72
0802 Reimbursable program: PHS evaluation 22 25 60



0899 Total reimbursable obligations 84 91 132



0900 Total new obligations 8,663 8,637 7,840

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 272 1,060 345
1021 Recoveries of prior year unpaid obligations 3



1050 Unobligated balance (total) 275 1,060 345
Budget authority:
Appropriations, discretionary:
1100 Appropriation 6,275 6,207 6,068
1121 Appropriations transferred from other accts [75–9915] 9
1121 Appropriations transferred from other accts [75–1362] 1
1121 Appropriations transferred from other accts [75–0943] 1
1130 Appropriations permanently reduced –13
1143 Approp permanently reduced (Sec 527, HR 2055) –12



1160 Appropriation, discretionary (total) 6,262 6,206 6,068
Appropriations, mandatory:
1200 Appropriation 3,075 1,550 1,850
1221 Appropriations transferred from other accts [75–0116] 20 75 10



1260 Appropriations, mandatory (total) 3,095 1,625 1,860
Spending authority from offsetting collections, discretionary:
1700 Collected 54 75 116
1701 Change in uncollected payments, Federal sources 24



1750 Spending auth from offsetting collections, disc (total) 78 75 116
Spending authority from offsetting collections, mandatory:
1800 Offsetting collections (cash)(HPSL&NSL) 16 16 16



1850 Spending auth from offsetting collections, mand (total) 16 16 16
1900 Budget authority (total) 9,451 7,922 8,060
1930 Total budgetary resources available 9,726 8,982 8,405
Memorandum (non-add) entries:
1940 Unobligated balance expiring –3
1941 Unexpired unobligated balance, end of year 1,060 345 565

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 6,864 6,837 6,598
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –50 –42 –42



3020 Obligated balance, start of year (net) 6,814 6,795 6,556
3030 Obligations incurred, unexpired accounts 8,663 8,637 7,840
3031 Obligations incurred, expired accounts 1
3040 Outlays (gross) –8,582 –8,876 –8,168
3050 Change in uncollected pymts, Fed sources, unexpired –24
3051 Change in uncollected pymts, Fed sources, expired 32
3080 Recoveries of prior year unpaid obligations, unexpired –3
3081 Recoveries of prior year unpaid obligations, expired –106
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 6,837 6,598 6,270
3091 Uncollected pymts, Fed sources, end of year –42 –42 –42



3100 Obligated balance, end of year (net) 6,795 6,556 6,228

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 6,340 6,281 6,184
Outlays, gross:
4010 Outlays from new discretionary authority 2,589 2,521 2,508
4011 Outlays from discretionary balances 5,120 4,139 3,821



4020 Outlays, gross (total) 7,709 6,660 6,329
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –52 –52 –82
4033 Non-Federal sources –28 –23 –34



4040 Offsets against gross budget authority and outlays (total) –80 –75 –116
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –24
4052 Offsetting collections credited to expired accounts 26



4060 Additional offsets against budget authority only (total) 2



4070 Budget authority, net (discretionary) 6,262 6,206 6,068
4080 Outlays, net (discretionary) 7,629 6,585 6,213
Mandatory:
4090 Budget authority, gross 3,111 1,641 1,876
Outlays, gross:
4100 Outlays from new mandatory authority 818 863 870
4101 Outlays from mandatory balances 55 1,353 969



4110 Outlays, gross (total) 873 2,216 1,839
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –16 –16 –16
4180 Budget authority, net (total) 9,357 7,831 7,928
4190 Outlays, net (total) 8,486 8,785 8,036

Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)


Identification code 75–0350–0–1–550 2011 actual 2012 est. 2013 est.

Guaranteed loan levels supportable by subsidy budget authority:
215001 Health centers: Facilities renovation loan guarantee levels 32 8 8
215002 Health centers: Managed care network development loan guarantee 2 1
215003 Health centers: Managed care plan loan guarantee levels 5 3



215999 Total loan guarantee levels 32 15 12
Guaranteed loan subsidy (in percent):
232001 Health centers: Facilities renovation loan guarantee levels 2.72 2.67 2.16
232002 Health centers: Managed care network development loan guarantee 0.00 9.62 9.73
232003 Health centers: Managed care plan loan guarantee levels 0.00 5.76 5.79



232999 Weighted average subsidy rate 2.72 4.63 3.70
Guaranteed loan subsidy budget authority:
233001 Health centers: Facilities renovation loan guarantee levels 1



233999 Total subsidy budget authority 1
Guaranteed loan subsidy outlays:
234001 Health centers: Facilities renovation loan guarantee levels 1



234999 Total subsidy outlays 1

Resources displayed here support categorical grants and contracts managed by Health Resources and Services Administration (HRSA). These activities include support for Federally Qualified Health Centers, treatment and care for those living with HIV/AIDS, health professions training, maternal and child health care services, promotion of organ and bone marrow donation, and the medical malpractice claims funds, which pay malpractice claims filed against employees of federally-supported health centers and free clinics. HRSA is also responsible for oversight of the 340B Drug Discount Program. The FY 2013 Budget proposes a new user fee for this program to improve administration and oversight of this activity.

HRSA administers the following revolving loan programs: Health Professions Student Loans (HPSL), Nursing Student Loans (NSL), Primary Care Loans (PCL) and Loans for Disadvantaged Students (LDS). These programs are financed through revolving accounts (Federal Capital Contribution) and do not receive annual appropriations. Through these revolving fund accounts, funds are awarded to institutions that in turn provide loans to individual students. As borrowers pay back loans the programs revolving account gets replenished, and the collected funds are then used to give out new loans in the following academic years. If the programs revolving account has excess funds that will not be used to provide new loans, these excess funds are returned to HRSA. Funds returned to HRSA are then awarded to programs that are in need of additional funds. The information below reflects Academic Year 2010–2011 data reported in the Annual Operating Report.

Health Professions Revolving Loan Programs Federal Capital Contribution


Program Account Balance

HPSL $370,561,960
NSL $168,761,018
PCL $249,867,755

LDS $129,792,459


Total $918,984,192


Object Classification (in millions of dollars)


Identification code 75–0350–0–1–550 2011 actual 2012 est. 2013 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 148 147 151
11.3 Other than full-time permanent 5 6 6
11.5 Other personnel compensation 4 4 4
11.7 Military personnel 19 20 20
11.8 Special personal services payments 1



11.9 Total personnel compensation 177 177 181
12.1 Civilian personnel benefits 45 42 44
12.2 Military personnel benefits 8 11 11
21.0 Travel and transportation of persons 4 4 4
23.1 Rental payments to GSA 25 25 25
23.2 Rental payments to others 1 2 2
23.3 Communications, utilities, and miscellaneous charges 2 1 1
24.0 Printing and reproduction 1 1 1
25.1 Advisory and assistance services 38 38 38
25.2 Other services from non-Federal sources 180 156 156
25.3 Other goods and services from Federal sources 182 197 197
25.4 Operation and maintenance of facilities 2 1 1
25.6 Medical care 3 3 3
25.7 Operation and maintenance of equipment 13 14 14
26.0 Supplies and materials 1 1 1
31.0 Equipment 4 4 4
41.0 Grants, subsidies, and contributions 7,810 7,780 6,936
42.0 Insurance claims and indemnities 83 89 89



99.0 Direct obligations 8,579 8,546 7,708
99.0 Reimbursable obligations 84 91 132



99.9 Total new obligations 8,663 8,637 7,840

Employment Summary


Identification code 75–0350–0–1–550 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 1,539 1,528 1,505
1101 Direct military average strength employment 202 202 202
2001 Reimbursable civilian full-time equivalent employment 76 76 82
2101 Reimbursable military average strength employment 6 6 6

Vaccine Injury Compensation

Program and Financing (in millions of dollars)


Identification code 75–0320–0–1–551 2011 actual 2012 est. 2013 est.

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 12 12 12
1930 Total budgetary resources available 12 12 12
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 12 12 12

The Vaccine Injury Compensation Program was established pursuant to Public Law 99–660 and Public Law 100–203, and serves as a source of funds to pay claims for compensation for vaccine related injury or death. Payment of claims associated with vaccine related injury or death occurring before October 1, 1988 are financed from the General Fund and are reflected in this account. Given sufficient carry-over funds from prior years' appropriations to pay for the balance of the pre-1988 claims yet to be adjudicated, no appropriation is requested in 2012 to cover payment of pre-1988 claims. By statute, no new claims are accepted for this account. Payment of claims associated with vaccine related injury or death occurring after October 1, 1988 are reflected in the Vaccine Injury Compensation Program trust fund account.

Covered Countermeasure Process Fund

Program and Financing (in millions of dollars)


Identification code 75–0343–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Claims 2 1
0103 Admin Expense 3 3 4



0900 Total new obligations 3 5 5

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2
1011 Unobligated balance transfer from other accts [75–0140] 5 3 5



1050 Unobligated balance (total) 5 5 5
1930 Total budgetary resources available 5 5 5
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 2

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 2 7
3030 Obligations incurred, unexpired accounts 3 5 5
3040 Outlays (gross) –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 2 7 12



3100 Obligated balance, end of year (net) 2 7 12

Budget authority and outlays, net:
Discretionary:
Outlays, gross:
4011 Outlays from discretionary balances 1
4190 Outlays, net (total) 1

The Covered Countermeasure Process Fund is established pursuant to the PHS Act, as amended by Division C of Public Law 109–148, to serve as a source of funds to pay for compensation for injuries, illnesses or death, or losses resulting from the administration to or use by an individual of a covered countermeasure for which a Secretarial Declaration has been issued, pursuant to section 319F-3(b) of the Public Health Service Act. Additionally, authority is provided to address any unexpected claims that may arise under the Smallpox Emergency Personal Protection Act of 2003.

Object Classification (in millions of dollars)


Identification code 75–0343–0–1–551 2011 actual 2012 est. 2013 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 1 1 1
25.3 Other goods and services from Federal sources 2 2 2
42.0 Insurance claims and indemnities 2 2



99.9 Total new obligations 3 5 5

Employment Summary


Identification code 75–0343–0–1–551 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 4 4 4
1101 Direct military average strength employment 1 1 1

Maternal, Infant, and Early Childhood Home Visiting Programs

Program and Financing (in millions of dollars)


Identification code 75–0321–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0010 Maternal, Infant, and Early Childhood Home Visiting Programs 250 350 400

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 250 350 400



1260 Appropriations, mandatory (total) 250 350 400
1930 Total budgetary resources available 250 350 400

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 99 313 577
3030 Obligations incurred, unexpired accounts 250 350 400
3040 Outlays (gross) –36 –86 –359
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 313 577 618



3100 Obligated balance, end of year (net) 313 577 618

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 250 350 400
Outlays, gross:
4100 Outlays from new mandatory authority 17 25 28
4101 Outlays from mandatory balances 19 61 331



4110 Outlays, gross (total) 36 86 359
4180 Budget authority, net (total) 250 350 400
4190 Outlays, net (total) 36 86 359

P.L. 111–148 provides resources to Maternal, Infant and Early Childhood Home Visiting Program through FY 2014 to provide comprehensive services for at risk communities. These activities are administered by HRSA.

Object Classification (in millions of dollars)


Identification code 75–0321–0–1–551 2011 actual 2012 est. 2013 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 2 2 2
12.1 Civilian personnel benefits 1 1 1
25.1 Advisory and assistance services 15 15 15
41.0 Grants, subsidies, and contributions 232 332 382



99.9 Total new obligations 250 350 400

Employment Summary


Identification code 75–0321–0–1–551 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 16 16 16
1101 Direct military average strength employment 3 3 3

Health Center Guaranteed Loan Financing Account

Program and Financing (in millions of dollars)


Identification code 75–4442–0–3–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
Credit program obligations:
0711 Default claim payments on principal 1 1



0900 Total new obligations 1 1

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2 3 2
Financing authority:
Spending authority from offsetting collections, mandatory:
1800 Collected 1



1850 Spending auth from offsetting collections, mand (total) 1
1930 Total budgetary resources available 3 3 2
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 3 2 1

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

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 1
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Federal sources –1
4190 Financing disbursements, net (total) –1

Status of Guaranteed Loans (in millions of dollars)


Identification code 75–4442–0–3–551 2011 actual 2012 est. 2013 est.

Position with respect to appropriations act limitation on commitments:
2121 Limitation available from carry-forward 60 28 13
2143 Uncommitted limitation carried forward –28 –13



2150 Total guaranteed loan commitments 32 15 13
2199 Guaranteed amount of guaranteed loan commitments 26 13 10

Cumulative balance of guaranteed loans outstanding:
2210 Outstanding, start of year 65 80 82
2231 Disbursements of new guaranteed loans 25 13 10
2251 Repayments and prepayments –10 –10 –10
2263 Adjustments: Terminations for default that result in claim payments –1 –1



2290 Outstanding, end of year 80 82 81

Memorandum:
2299 Guaranteed amount of guaranteed loans outstanding, end of year 72 69 68

P.L. 104–299 and P.L. 104–208 authorize Health Resources and Services Administration (HRSA) to guarantee up to $160 million in private loans to health centers for the costs of developing and operating managed care networks or plans and for the construction, renovation and modernization of medical facilities. As required by the Federal Credit Reform Act of 1990, this financing account records all cash flows to and from the Government resulting from the Health Center Loan Guarantee program. The program account for this activity is displayed in the Health Resources and Services account (75–0350) as a line in the program and financing schedule.

Balance Sheet (in millions of dollars)


Identification code 75–4442–0–3–551 2010 actual 2011 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 4 3


1999 Total assets 4 3
LIABILITIES:
2204 Non-Federal liabilities: Liabilities for loan guarantees 4 3


4999 Total liabilities and net position 4 3

Health Education Assistance Loans Program Account

Such sums as may be necessary to carry out the purpose of the program, as authorized by title VII of the PHS Act.

In addition, [For] for administrative expenses to carry out the guaranteed loan program, including section 709 of the PHS Act, [$2,841,000] $2,807,000. (Department of Health and Human Services Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–0340–0–1–552 2011 actual 2012 est. 2013 est.

Obligations by program activity:
Credit program obligations:
0707 Reestimates of loan guarantee subsidy 13
0708 Interest on reestimates of loan guarantee subsidy 14
0709 Administrative expenses 2 3



0900 Total new obligations 29 3

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 3 3 3
1120 Appropriations transferred to other accts [91–0202] –3



1160 Appropriation, discretionary (total) 3 3
Appropriations, mandatory:
1200 Appropriation 26



1260 Appropriations, mandatory (total) 26
1900 Budget authority (total) 29 3
1930 Total budgetary resources available 29 3

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 2 2 2
3030 Obligations incurred, unexpired accounts 29 3
3040 Outlays (gross) –29 –3
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 2 2 2



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

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 3 3
Outlays, gross:
4010 Outlays from new discretionary authority 2 3
4011 Outlays from discretionary balances 1



4020 Outlays, gross (total) 3 3
Mandatory:
4090 Budget authority, gross 26
Outlays, gross:
4100 Outlays from new mandatory authority 26
4180 Budget authority, net (total) 29 3
4190 Outlays, net (total) 29 3

Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)


Identification code 75–0340–0–1–552 2011 actual 2012 est. 2013 est.

Guaranteed loan upward reestimates:
235001 HEAL Loan guarantee 26



235999 Total upward reestimate budget authority 26
Guaranteed loan downward reestimates:
237001 HEAL Loan guarantee –12



237999 Total downward reestimate subsidy budget authority –12

Administrative expense data:
3510 Budget authority 3 3
3590 Outlays from new authority 3

In FY 2013 the Department of Education will assume responsibility for the program. Legislative language that would effect this transfer is included under General Provisions. The authority to administer, service, collect, and enforce the program as well as the functions, assets, and liabilities of the Secretary of Health and Human Services will be permanently transferred to the Secretary of Education.

Object Classification (in millions of dollars)


Identification code 75–0340–0–1–552 2011 actual 2012 est. 2013 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 2 3
25.3 Other goods and services from Federal sources 1
41.0 Grants, subsidies, and contributions 26



99.9 Total new obligations 29 3

Employment Summary


Identification code 75–0340–0–1–552 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 13 13

Health Education Assistance Loans Financing Account

Program and Financing (in millions of dollars)


Identification code 75–4304–0–3–552 2011 actual 2012 est. 2013 est.

Obligations by program activity:
Credit program obligations:
0711 Default claim payments on principal 15 14
0742 Downward reestimate paid to receipt account 5
0743 Interest on downward reestimates 7



0900 Total new obligations 15 26

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 49 70 52
1010 Unobligated balance transfer to other accts [91–4300] –52



1050 Unobligated balance (total) 49 70
Financing authority:
Spending authority from offsetting collections, mandatory:
1800 Collected 36 8



1850 Spending auth from offsetting collections, mand (total) 36 8
1900 Financing authority(total) 36 8
1930 Total budgetary resources available 85 78
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 70 52

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 15 26
3040 Financing disbursements (gross) –15 –26

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 36 8
Financing disbursements:
4110 Financing disbursements, gross 15 26
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Federal sources - upward reestimates and interest –26
4122 Interest on uninvested funds –4 –4
4123 Recoveries of defaulted loans –6 –4



4130 Offsets against gross financing auth and disbursements (total) –36 –8
4170 Financing disbursements, net (mandatory) –21 18
4190 Financing disbursements, net (total) –21 18

Status of Guaranteed Loans (in millions of dollars)


Identification code 75–4304–0–3–552 2011 actual 2012 est. 2013 est.

Cumulative balance of guaranteed loans outstanding:
2210 Outstanding, start of year 627 526 499
2251 Repayments and prepayments –86 –13
Adjustments:
2261 Terminations for default that result in loans receivable –14 –10
2263 Terminations for default that result in claim payments –1 –4
2264 Other adjustments, net –499



2290 Outstanding, end of year 526 499

Memorandum:
2299 Guaranteed amount of guaranteed loans outstanding, end of year 526 499

Addendum:
Cumulative balance of defaulted guaranteed loans that result in loans receivable:
2310 Outstanding, start of year 171 175 181
2331 Disbursements for guaranteed loan claims 14 10
2351 Repayments of loans receivable –6 –4
2361 Write-offs of loans receivable –1
2364 Other adjustments, net –3 –181



2390 Outstanding, end of year 175 181

Balance Sheet (in millions of dollars)


Identification code 75–4304–0–3–552 2010 actual 2011 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 49 70
Net value of assets related to post-1991 acquired defaulted guaranteed loans receivable:
1501 Defaulted guaranteed loans receivable, gross 171 175
1505 Allowance for subsidy cost (-) –126 –126


1599 Net present value of assets related to defaulted guaranteed loans 45 49


1999 Total assets 94 119
LIABILITIES:
2204 Non-Federal liabilities: Liabilities for loan guarantees 94 119


4999 Total liabilities and net position 94 119

Health Education Assistance Loans Liquidating Account

Program and Financing (in millions of dollars)


Identification code 75–4305–0–3–552 2011 actual 2012 est. 2013 est.

Obligations by program activity:
Credit program obligations:
0711 Default claim payments on principal 3 2



0900 Total new obligations (object class 33.0) 3 2

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 1 1



1260 Appropriations, mandatory (total) 1 1
Spending authority from offsetting collections, mandatory:
1800 Collected 9 10
1820 Capital transfer of spending authority from offsetting collections to general fund –7 –9



1850 Spending auth from offsetting collections, mand (total) 2 1
1900 Budget authority (total) 3 2
1930 Total budgetary resources available 3 2

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 3 2
3040 Outlays (gross) –3 –2

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 3 2
Outlays, gross:
4100 Outlays from new mandatory authority 3 2
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –9 –10
4180 Budget authority, net (total) –6 –8
4190 Outlays, net (total) –6 –8

Status of Guaranteed Loans (in millions of dollars)


Identification code 75–4305–0–3–552 2011 actual 2012 est. 2013 est.

Cumulative balance of guaranteed loans outstanding:
2210 Outstanding, start of year 103 83 69
2251 Repayments and prepayments –17 –12
Adjustments:
2261 Terminations for default that result in loans receivable –3 –2
2264 Other adjustments, net –69



2290 Outstanding, end of year 83 69

Memorandum:
2299 Guaranteed amount of guaranteed loans outstanding, end of year 83 68

Addendum:
Cumulative balance of defaulted guaranteed loans that result in loans receivable:
2310 Outstanding, start of year 379 362 346
2331 Disbursements for guaranteed loan claims 3 3
2351 Repayments of loans receivable –9 –8
2361 Write-offs of loans receivable –21 –21
2364 Other adjustments, net 10 10 –346



2390 Outstanding, end of year 362 346

Balance Sheet (in millions of dollars)


Identification code 75–4305–0–3–552 2010 actual 2011 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 1 1
1701 Defaulted guaranteed loans, gross 379 362
1703 Allowance for estimated uncollectible loans and interest (-) –250 –238


1799 Value of assets related to loan guarantees 129 124


1999 Total assets 130 125
LIABILITIES:
2104 Federal liabilities: Resources payable to Treasury 122 119
2204 Non-Federal liabilities: Liabilities for loan guarantees 8 6


2999 Total liabilities 130 125


4999 Total liabilities and net position 130 125

Medical Facilities Guarantee and Loan Fund

Program and Financing (in millions of dollars)


Identification code 75–9931–0–3–551 2011 actual 2012 est. 2013 est.

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1 1 1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1 1 1



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

Status of Direct Loans (in millions of dollars)


Identification code 75–9931–0–3–551 2011 actual 2012 est. 2013 est.

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 7 7 7
1251 Repayments: Repayments and prepayments



1290 Outstanding, end of year 7 7 7

Titles VI and XVI of the Public Health Service Act established a loan and loan guarantee fund for medical facilities with a maximum amount allowable for the Government's liability. Direct loans were made available for public facilities and guaranteed loans for private, nonprofit facilities. Funds under this authority were established in the amount of $50 million for use in fulfilling guarantees in event of default, $30 million as a revolving fund for direct loans and an amount for interest subsidy payments on guaranteed loans.

Balance Sheet (in millions of dollars)


Identification code 75–9931–0–3–551 2010 actual 2011 actual

ASSETS:
1601 Direct loans, gross 7 7


1999 Total assets 7 7
LIABILITIES:
2201 Non-Federal liabilities: Accounts payable 7 7


4999 Total liabilities and net position 7 7

Trust Funds

Vaccine Injury Compensation Program Trust Fund

For payments from the Vaccine Injury Compensation Program Trust Fund ("Trust Fund''), such sums as may be necessary for claims associated with vaccine-related injury or death with respect to vaccines administered after September 30, 1988, pursuant to subtitle 2 of title XXI of the PHS Act, to remain available until expended: Provided, That for necessary administrative expenses, not to exceed [$6,489,000] $6,477,000 shall be available from the Trust Fund to the Secretary. (Department of Health and Human Services Appropriations Act, 2012.)

Special and Trust Fund Receipts (in millions of dollars)


Identification code 75–8175–0–7–551 2011 actual 2012 est. 2013 est.

0100 Balance, start of year 2,960 3,115 3,205
Adjustments:
0190 Adjustment - rounding –1



0199 Balance, start of year 2,959 3,115 3,205
Receipts:
0200 Deposits, Vaccine Injury Compensation Trust Fund 278 274 283
0240 Interest and Profits on Investments, Vaccine Injury Compensation Trust Fund 126 70 74



0299 Total receipts and collections 404 344 357



0400 Total: Balances and collections 3,363 3,459 3,562
Appropriations:
0500 Vaccine Injury Compensation Program Trust Fund –19 –19 –19
0501 Vaccine Injury Compensation Program Trust Fund –229 –235 –242



0599 Total appropriations –248 –254 –261



0799 Balance, end of year 3,115 3,205 3,301

Program and Financing (in millions of dollars)


Identification code 75–8175–0–7–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Compensation: Claims for post - FY 1989 injuries 231 235 242
0103 Claims processing (Claims Court) 5 5 5
0104 Claims processing (HRSA) 6 6 6
0105 Claims processing (Dept. of Justice) 6 8 8



0191 Total, administrative expenses 17 19 19



0799 Total direct obligations 248 254 261
0801 Reimbursable program activity (claims) 3



0900 Total new obligations 251 254 261

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1101 Appropriation (special or trust fund) 19 19 19



1160 Appropriation, discretionary (total) 19 19 19
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 229 235 242



1260 Appropriations, mandatory (total) 229 235 242
Spending authority from offsetting collections, mandatory:
1800 Collected 3



1850 Spending auth from offsetting collections, mand (total) 3
1900 Budget authority (total) 251 254 261
1930 Total budgetary resources available 251 254 261

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 16 19 9
3030 Obligations incurred, unexpired accounts 251 254 261
3040 Outlays (gross) –248 –264 –269
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 19 9 1



3100 Obligated balance, end of year (net) 19 9 1

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 19 19 19
Outlays, gross:
4010 Outlays from new discretionary authority 19 19
4011 Outlays from discretionary balances 13 10 8



4020 Outlays, gross (total) 13 29 27
Mandatory:
4090 Budget authority, gross 232 235 242
Outlays, gross:
4100 Outlays from new mandatory authority 232 235 242
4101 Outlays from mandatory balances 3



4110 Outlays, gross (total) 235 235 242
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –3
4180 Budget authority, net (total) 248 254 261
4190 Outlays, net (total) 245 264 269

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 2,939 3,108 3,452
5001 Total investments, EOY: Federal securities: Par value 3,108 3,452 3,809

The Vaccine Injury Compensation Program was established pursuant to P.L. 99–660 and P.L. 100–203 and serves as a source of funds to pay claims for compensation for vaccine-related injury or death. This account reflects payments for claims for vaccine-related injury or death occurring after October 1, 1988.

Object Classification (in millions of dollars)


Identification code 75–8175–0–7–551 2011 actual 2012 est. 2013 est.

Direct obligations:
25.3 Other goods and services from Federal sources 17 19 19
42.0 Insurance claims and indemnities 231 235 242



99.0 Direct obligations 248 254 261
99.0 Reimbursable obligations 3



99.9 Total new obligations 251 254 261

Indian Health Service

Federal Funds

Indian Health Service

For expenses necessary to carry out the Act of August 5, 1954 (68 Stat. 674), the Indian Self-Determination Act, the Indian Health Care Improvement Act, and titles II and III of the Public Health Service Act with respect to the Indian Health Service, [$3,872,377,000,] $3,978,974,000, together with payments received during the fiscal year pursuant to 42 U.S.C. 238(b) and 238b for services furnished by the Indian Health Service: Provided, That funds made available to tribes and tribal organizations through contracts, grant agreements, or any other agreements or compacts authorized by the Indian Self-Determination and Education Assistance Act of 1975 (25 U.S.C. 450), shall be deemed to be obligated at the time of the grant or contract award and thereafter shall remain available to the tribe or tribal organization without fiscal year limitation: Provided further, That [$844,927,000] $897,562,000 for contract medical care, including $51,500,000 for the Indian Catastrophic Health Emergency Fund, shall remain available until expended: Provided further, That of the funding provided for information technology activities and, notwithstanding any other provision of law, $4,000,000 shall be allocated at the discretion of the Director of the Indian Health Service: Provided further, That of the funds provided, up to $36,000,000 shall remain available until expended for implementation of the loan repayment program under section 108 of the Indian Health Care Improvement Act: Provided further, That the amounts collected by the Federal Government as authorized by sections 104 and 108 of the Indian Health Care Improvement Act (25 U.S.C. 1613a and 1616a) during the preceding fiscal year for breach of contracts shall be deposited to the Fund authorized by section 108A of the Act (25 U.S.C. 1616a-1) and shall remain available until expended and, notwithstanding section 108A(c) of the Act (25 U.S.C. 1616a-1(c)), funds shall be available to make new awards under the loan repayment and scholarship programs under sections 104 and 108 of the Act (25 U.S.C. 1613a and 1616a): Provided further, That notwithstanding any other provision of law, the amounts made available within this account for the methamphetamine and suicide prevention and treatment initiative and for the domestic violence prevention initiative shall be allocated at the discretion of the Director of the Indian Health Service and shall remain available until expended: Provided further, That funds provided in this Act may be used for annual contracts and grants that fall within 2 fiscal years, provided the total obligation is recorded in the year the funds are appropriated: Provided further, That the amounts collected by the Secretary of Health and Human Services under the authority of title IV of the Indian Health Care Improvement Act shall remain available until expended for the purpose of achieving compliance with the applicable conditions and requirements of titles XVIII and XIX of the Social Security Act, except for those related to the planning, design, or construction of new facilities: Provided further, That funding contained herein for scholarship programs under the Indian Health Care Improvement Act (25 U.S.C. 1613) shall remain available until expended: Provided further, That amounts received by tribes and tribal organizations under title IV of the Indian Health Care Improvement Act shall be reported and accounted for and available to the receiving tribes and tribal organizations until expended: Provided further, That, notwithstanding any other provision of law, of the amounts provided herein, not to exceed [$472,193,000] $476,446,000 shall be for payments to tribes and tribal organizations for contract or grant support costs associated with contracts, grants, self-governance compacts, or annual funding agreements between the Indian Health Service and a tribe or tribal organization pursuant to the Indian Self-Determination Act of 1975, as amended, prior to or during fiscal year 2012, of which not to exceed $10,000,000 may be used for contract support costs associated with new or expanded self-determination contracts, grants, self-governance compacts, or annual funding agreements: Provided further, That the Bureau of Indian Affairs may collect from the Indian Health Service, tribes and tribal organizations operating health facilities pursuant to Public Law 93–638, such individually identifiable health information relating to disabled children as may be necessary for the purpose of carrying out its functions under the Individuals with Disabilities Education Act (20 U.S.C. 1400, et seq.): Provided further, That the Indian Health Care Improvement Fund may be used, as needed, to carry out activities typically funded under the Indian Health Facilities account. (Department of the Interior, Environment, and Related Agencies Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–0390–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Clinical services 2,987 3,084 3,187
0002 Preventive health 144 147 151
0003 Urban health 43 43 43
0004 Indian health professions 41 41 41
0005 Tribal management 3 3 3
0006 Direct operations 69 72 73
0007 Self-governance 6 6 6
0008 Contract support costs 398 471 476
0009 Diabetes funds 121 150 150



0799 Total direct obligations 3,812 4,017 4,130
0801 Reimbursable program 1,125 1,132 1,132



0900 Total new obligations 4,937 5,149 5,262

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 434 744 776
1021 Recoveries of prior year unpaid obligations 179



1050 Unobligated balance (total) 613 744 776
Budget authority:
Appropriations, discretionary:
1100 Appropriation 3,673 3,872 3,979
1120 Transferred to other accounts [75–0390] –43
1121 Transferred from other accounts [75–0390] 43
1130 Appropriations permanently reduced –7
1141 Approp permanently reduced (Sec 436, HR 2055) –6



1160 Appropriation, discretionary (total) 3,666 3,866 3,979
Appropriations, mandatory:
1200 Appropriation 150 150 150



1260 Appropriations, mandatory (total) 150 150 150
Spending authority from offsetting collections, discretionary:
1700 Collected 1,155 1,165 1,165
1701 Change in uncollected payments, Federal sources 103



1750 Spending auth from offsetting collections, disc (total) 1,258 1,165 1,165
1900 Budget authority (total) 5,074 5,181 5,294
1930 Total budgetary resources available 5,687 5,925 6,070
Memorandum (non-add) entries:
1940 Unobligated balance expiring –6
1941 Unexpired unobligated balance, end of year 744 776 808

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1,076 866 459
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –233 –331 –331



3020 Obligated balance, start of year (net) 843 535 128
3030 Obligations incurred, unexpired accounts 4,937 5,149 5,262
3031 Obligations incurred, expired accounts 22
3040 Outlays (gross) –4,973 –5,556 –5,482
3050 Change in uncollected pymts, Fed sources, unexpired –103
3051 Change in uncollected pymts, Fed sources, expired 5
3080 Recoveries of prior year unpaid obligations, unexpired –179
3081 Recoveries of prior year unpaid obligations, expired –17
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 866 459 239
3091 Uncollected pymts, Fed sources, end of year –331 –331 –331



3100 Obligated balance, end of year (net) 535 128 –92

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 4,924 5,031 5,144
Outlays, gross:
4010 Outlays from new discretionary authority 4,078 4,335 4,428
4011 Outlays from discretionary balances 839 1,068 898



4020 Outlays, gross (total) 4,917 5,403 5,326
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –366 –368 –368
4033 Non-Federal sources –792 –797 –797



4040 Offsets against gross budget authority and outlays (total) –1,158 –1,165 –1,165
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –103
4052 Offsetting collections credited to expired accounts 3



4060 Additional offsets against budget authority only (total) –100



4070 Budget authority, net (discretionary) 3,666 3,866 3,979
4080 Outlays, net (discretionary) 3,759 4,238 4,161
Mandatory:
4090 Budget authority, gross 150 150 150
Outlays, gross:
4100 Outlays from new mandatory authority 56 144 144
4101 Outlays from mandatory balances 9 12



4110 Outlays, gross (total) 56 153 156
4180 Budget authority, net (total) 3,816 4,016 4,129
4190 Outlays, net (total) 3,815 4,391 4,317

The Indian Health Services account provides medical care, public health services, and health professions training opportunities to American Indians and Alaska Natives. An estimated $2.653 billion primarily through self determination contracts and compacts, will be administered by tribal governments in 2012.

Object Classification (in millions of dollars)


Identification code 75–0390–0–1–551 2011 actual 2012 est. 2013 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 388 390 396
11.3 Other than full-time permanent 21 21 21
11.5 Other personnel compensation 57 58 58
11.7 Military personnel 78 79 82



11.9 Total personnel compensation 544 548 557
12.1 Civilian personnel benefits 136 137 139
12.2 Military personnel benefits 34 34 36
13.0 Benefits for former personnel 10 10 10
21.0 Travel and transportation of persons 12 11 13
21.0 Patient travel 30 30 30
22.0 Transportation of things 7 7 7
23.1 Rental payments to GSA 12 12 13
23.2 Rental payments to others 1 1 1
23.3 Communications, utilities, and miscellaneous charges 11 11 12
24.0 Printing and reproduction 1
25.1 Advisory and assistance services 13 10 10
25.2 Other services from non-Federal sources 80 102 114
25.3 Other goods and services from Federal sources 62 62 63
25.4 Operation and maintenance of facilities 4 4
25.6 Medical care 342 459 499
25.7 Operation and maintenance of equipment 12 12 12
25.8 Subsistence and support of persons 3 3 3
26.0 Supplies and materials 136 142 146
31.0 Equipment 14 14 14
32.0 Land and structures 1 1
41.0 Grants, subsidies, and contributions 2,351 2,406 2,446
42.0 Insurance claims and indemnities 1 1



99.0 Direct obligations 3,812 4,017 4,130
99.0 Reimbursable obligations 1,125 1,132 1,132



99.9 Total new obligations 4,937 5,149 5,262

Employment Summary


Identification code 75–0390–0–1–551 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 6,982 7,127 7,249
1101 Direct military average strength employment 1,090 1,103 1,112
2001 Reimbursable civilian full-time equivalent employment 5,349 5,356 5,362
2101 Reimbursable military average strength employment 835 828 822

Indian Health Facilities

For construction, repair, maintenance, improvement, and equipment of health and related auxiliary facilities, including quarters for personnel; preparation of plans, specifications, and drawings; acquisition of sites, purchase and erection of modular buildings, and purchases of trailers; and for provision of domestic and community sanitation facilities for Indians, as authorized by section 7 of the Act of August 5, 1954 (42 U.S.C. 2004a), the Indian Self-Determination Act, and the Indian Health Care Improvement Act, and for expenses necessary to carry out such Acts and titles II and III of the Public Health Service Act with respect to environmental health and facilities support activities of the Indian Health Service, [$441,052,000] $443,502,000, to remain available until expended: Provided, That notwithstanding any other provision of law, funds appropriated for the planning, design, construction, renovation or expansion of health facilities for the benefit of an Indian tribe or tribes may be used to purchase land on which such facilities will be located: Provided further, That not to exceed $500,000 shall be used by the Indian Health Service to purchase TRANSAM equipment from the Department of Defense for distribution to the Indian Health Service and tribal facilities: Provided further, That none of the funds appropriated to the Indian Health Service may be used for sanitation facilities construction for new homes funded with grants by the housing programs of the United States Department of Housing and Urban Development: Provided further, That not to exceed $2,700,000 from this account and the "Indian Health Services'' account shall be used by the Indian Health Service to obtain ambulances for the Indian Health Service and tribal facilities in conjunction with an existing interagency agreement between the Indian Health Service and the General Services Administration: Provided further, That not to exceed $500,000 shall be placed in a Demolition Fund, to remain available until expended, and be used by the Indian Health Service for the demolition of Federal buildings. (Department of the Interior, Environment, and Related Agencies Appropriations Act, 2012.)

Special and Trust Fund Receipts (in millions of dollars)


Identification code 75–0391–0–1–551 2011 actual 2012 est. 2013 est.

0100 Balance, start of year
Receipts:
0220 Rent and Charges for Quarters, Indian Health Service 8 8 8



0400 Total: Balances and collections 8 8 8
Appropriations:
0500 Indian Health Facilities –8 –8 –8



0799 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 75–0391–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Sanitation and health facilities 154 165 161
0002 Maintenance 54 54 55
0003 Facilities and environmental health 193 199 205
0004 Equipment 23 23 23



0100 Total direct program 424 441 444



0799 Total direct obligations 424 441 444
0801 Reimbursable program 183 183 183



0900 Total new obligations 607 624 627

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 181 215 243
1021 Recoveries of prior year unpaid obligations 25



1050 Unobligated balance (total) 206 215 243
Budget authority:
Appropriations, discretionary:
1100 Appropriation 405 441 444
1130 Appropriations permanently reduced –1
1141 Approp permanently reduced (Sec 436, HR 2055) –1



1160 Appropriation, discretionary (total) 404 440 444
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 8 8 8



1260 Appropriations, mandatory (total) 8 8 8
Spending authority from offsetting collections, discretionary:
1700 Collected 191 191 6
1701 Change in uncollected payments, Federal sources 13 13



1750 Spending auth from offsetting collections, disc (total) 204 204 6
1900 Budget authority (total) 616 652 458
1930 Total budgetary resources available 822 867 701
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 215 243 74

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 550 580 432
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –8 –21 –34



3020 Obligated balance, start of year (net) 542 559 398
3030 Obligations incurred, unexpired accounts 607 624 627
3040 Outlays (gross) –552 –772 –411
3050 Change in uncollected pymts, Fed sources, unexpired –13 –13
3080 Recoveries of prior year unpaid obligations, unexpired –25
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 580 432 648
3091 Uncollected pymts, Fed sources, end of year –21 –34 –34



3100 Obligated balance, end of year (net) 559 398 614

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 608 644 450
Outlays, gross:
4010 Outlays from new discretionary authority 260 336 139
4011 Outlays from discretionary balances 287 428 264



4020 Outlays, gross (total) 547 764 403
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –190 –190 –6
4033 Non-Federal sources –1 –1



4040 Offsets against gross budget authority and outlays (total) –191 –191 –6
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –13 –13



4070 Budget authority, net (discretionary) 404 440 444
4080 Outlays, net (discretionary) 356 573 397
Mandatory:
4090 Budget authority, gross 8 8 8
Outlays, gross:
4100 Outlays from new mandatory authority 3 8 8
4101 Outlays from mandatory balances 2



4110 Outlays, gross (total) 5 8 8
4180 Budget authority, net (total) 412 448 452
4190 Outlays, net (total) 361 581 405

The Indian Health Facilities account supports construction, repair and improvement, equipment, and environmental health and facilities support for the Indian Health Service.

Object Classification (in millions of dollars)


Identification code 75–0391–0–1–551 2011 actual 2012 est. 2013 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 47 49 51
11.3 Other than full-time permanent 4 4 4
11.5 Other personnel compensation 3 3 3
11.7 Military personnel 22 23 24



11.9 Total personnel compensation 76 79 82
12.1 Civilian personnel benefits 15 16 16
12.2 Military personnel benefits 8 8 8
21.0 Travel and transportation of persons 3 3 3
22.0 Transportation of things 3 3 3
23.1 Rental payments to GSA 2 2 2
23.3 Communications, utilities, and miscellaneous charges 14 16 16
25.1 Advisory and assistance services 2 2 2
25.2 Other services from non-Federal sources 64 55 55
25.3 Other goods and services from Federal sources 1 1 2
25.4 Operation and maintenance of facilities 6 7 8
25.7 Operation and maintenance of equipment 3 3 4
25.8 Subsistence and support of persons 11 11 11
26.0 Supplies and materials 7 8 8
31.0 Equipment 8 9 9
32.0 Land and structures 23 17 17
41.0 Grants, subsidies, and contributions 178 201 198



99.0 Direct obligations 424 441 444
99.0 Reimbursable obligations 183 183 183



99.9 Total new obligations 607 624 627

Employment Summary


Identification code 75–0391–0–1–551 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 1,036 1,008 1,011
1101 Direct military average strength employment 168 167 169
2001 Reimbursable civilian full-time equivalent employment 25 25 25

ADMINISTRATIVE PROVISIONS

Administrative Provisions—Indian Health Service

Appropriations provided in this Act to the Indian Health Service shall be available for services as authorized by 5 U.S.C. 3109 at rates not to exceed the per diem rate equivalent to the maximum rate payable for senior-level positions under 5 U.S.C. 5376; hire of passenger motor vehicles and aircraft; purchase of medical equipment; purchase of reprints; purchase, renovation and erection of modular buildings and renovation of existing facilities; payments for telephone service in private residences in the field, when authorized under regulations approved by the Secretary; uniforms or allowances therefor as authorized by 5 U.S.C. 5901–5902; and for expenses of attendance at meetings that relate to the functions or activities of the Indian Health Service: Provided, That in accordance with the provisions of the Indian Health Care Improvement Act, non-Indian patients may be extended health care at all tribally administered or Indian Health Service facilities, subject to charges, and the proceeds along with funds recovered under the Federal Medical Care Recovery Act (42 U.S.C. 2651–2653) shall be credited to the account of the facility providing the service and shall be available without fiscal year limitation: Provided further, That notwithstanding any other law or regulation, funds transferred from the Department of Housing and Urban Development to the Indian Health Service shall be administered under Public Law 86–121, the Indian Sanitation Facilities Act and Public Law 93–638, as amended: Provided further, That funds appropriated to the Indian Health Service in this Act, except those used for administrative and program direction purposes, shall not be subject to limitations directed at curtailing Federal travel and transportation: Provided further, That none of the funds made available to the Indian Health Service in this Act shall be used for any assessments or charges by the Department of Health and Human Services unless identified in the budget justification and provided in this Act, or approved by the House and Senate Committees on Appropriations through the reprogramming process: Provided further, That notwithstanding any other provision of law, funds previously or herein made available to a tribe or tribal organization through a contract, grant, or agreement authorized by title I or title V of the Indian Self-Determination and Education Assistance Act of 1975 (25 U.S.C. 450), may be deobligated and reobligated to a self-determination contract under title I, or a self-governance agreement under title V of such Act and thereafter shall remain available to the tribe or tribal organization without fiscal year limitation: Provided further, That none of the funds made available to the Indian Health Service in this Act shall be used to implement the final rule published in the Federal Register on September 16, 1987, by the Department of Health and Human Services, relating to the eligibility for the health care services of the Indian Health Service until the Indian Health Service has submitted a budget request reflecting the increased costs associated with the proposed final rule, and such request has been included in an appropriations Act and enacted into law: Provided further, That with respect to functions transferred by the Indian Health Service to tribes or tribal organizations, the Indian Health Service is authorized to provide goods and services to those entities on a reimbursable basis, including payments in advance with subsequent adjustment, and the reimbursements received therefrom, along with the funds received from those entities pursuant to the Indian Self-Determination Act, may be credited to the same or subsequent appropriation account from which the funds were originally derived, with such amounts to remain available until expended: Provided further, That reimbursements for training, technical assistance, or services provided by the Indian Health Service will contain total costs, including direct, administrative, and overhead associated with the provision of goods, services, or technical assistance: Provided further, That the appropriation structure for the Indian Health Service may not be altered without advance notification to the House and Senate Committees on Appropriations. (Department of the Interior, Environment, and Related Agencies Appropriations Act, 2012.)

Centers for Disease Control and Prevention

Federal Funds

CDC-Wide Activities and Program Support

Immunization and Respiratory Diseases

For carrying out titles II, III, VII, XVII, and XXI, and section 2821 of the PHS Act, titles II and IV of the Immigration and Nationality Act, and section 501 of the Refugee Education Assistance Act, with respect to immunization and respiratory diseases, [$579,375,000] $583,855,000: Provided, That in addition to amounts provided herein, [$12,864,000] $13,765,000 shall be available from amounts available under section 241 of the PHS Act to carry out the National Immunization Surveys.

HIV/AIDS, Viral Hepatitis, Sexually Transmitted Diseases, and Tuberculosis Prevention

For carrying out titles II, III, VII, XVII, XXIII, and XXVI of the PHS Act with respect to HIV/AIDS, viral hepatitis, sexually transmitted diseases, and tuberculosis prevention, [$1,105,995,000] $1,145,678,000: Provided, That Centers for Disease Control and Prevention and State grant recipients may transfer up to ten percent of funds appropriated for Centers for Disease Control and Prevention HIV/AIDS, sexually transmitted disease, hepatitis, and tuberculosis activities to address the overlapping epidemics of these diseases by improving program collaboration and providing integrated services in accordance with priorities identified by the Centers for Disease Control and Prevention: Provided further, That with respect to the previous proviso, grantees shall submit a plan in writing to the Centers for Disease Control and Prevention and obtain the approval of the Centers for Disease Control and Prevention to transfer such funds.

Emerging and Zoonotic Infectious Diseases

For carrying out titles II, III, VII, and XVII, and section 2821 of the PHS Act, titles II and IV of the Immigration and Nationality Act, and section 501 of the Refugee Education Assistance Act, with respect to emerging and zoonotic infectious diseases, [$253,919,000] $279,477,000, of which $1,000,000 shall remain available until expended to pay for the transportation, medical care, treatment, and other related costs of persons quarantined or isolated under federal or state quarantine laws.

Chronic Disease Prevention and Health Promotion

For carrying out titles II, III, VII, XI, XV, XVII, and XIX of the PHS Act and section 4201 of the Patient Protection and Affordable Care Act, with respect to chronic disease prevention and health promotion, [$760,700,000] $608,019,000: Provided, That, in addition to amounts provided herein, $25,000,000 shall be available from amounts available under section 241 of the PHS Act to carry out the Prevention Research Centers: Provided further, That funds appropriated under this account may be available for making grants under section 1509 of the PHS Act for [not less than] up to 21 States, tribes, or tribal organizations.

Birth Defects, Developmental Disabilities, Disabilities and Health

For carrying out titles II, III, VII, XI, and XVII of the PHS Act with respect to birth defects, developmental disabilities, disabilities and health, [$138,072,000] $18,476,000.

Public Health Scientific Services

For carrying out titles II and III of the PHS Act with respect to health statistics, surveillance, informatics, and workforce development, [$144,795,000] $35,695,000: Provided, That in addition to amounts provided herein, [$247,769,000] $379,374,000 shall be available from amounts available under section 241 of the PHS Act to carry out Public Health Scientific Services.

Environmental Health

For carrying out titles II, III, VII, and XVII of the PHS Act with respect to environmental health, [$105,598,000] $103,672,000.

Injury Prevention and Control

For carrying out titles II, III, VII, and XVII of the PHS Act with respect to injury prevention and control, [$138,480,000] $137,754,000: Provided, That funds appropriated under this heading may be used to fund evaluation, research, and pilot programs for sexual violence prevention programs.

National Institute for Occupational Safety and Health

For carrying out titles II, III, VII, and XVII of the PHS Act, sections 101, 102, 103, 201, 202, 203, 301, 501, and 514 of the Federal Mine Safety and Health Act, section 13 of the Mine Improvement and New Emergency Response Act, and sections 20, 21, and 22 of the Occupational Safety and Health Act, with respect to occupational safety and health, [$182,903,000: Provided, That in addition to amounts provided herein, $110,724,000] $249,364,000 shall be available from amounts available under section 241 of the PHS Act.

Energy Employees Occupational Illness Compensation Program

For necessary expenses to administer the Energy Employees Occupational Illness Compensation Program Act, $55,358,000, to remain available until expended[, of which $4,500,000 shall be for use by or in support of the Advisory Board on Radiation and Worker Health ("Board'') to carry out its statutory responsibilities, including obtaining audits, technical assistance, and other support from the Board's audit contractor with regard to radiation dose estimation and reconstruction efforts, site profiles, procedures, and review of Special Exposure Cohort petitions and evaluation reports]: Provided, That this amount shall be available consistent with the provision regarding administrative expenses in section 151(b) of division B, title I of Public Law 106–554.

Global Health

For carrying out titles II, III, VII and XVII of the PHS Act with respect to global health, [$349,547,000] $362,889,000, of which [$118,023,000] $117,156,000 for international HIV/AIDS shall remain available through September 30, [2013] 2014: Provided, That funds may be used for purchase and insurance of official motor vehicles in foreign countries.

Public Health Preparedness and Response

For carrying out titles II, III, VII, and XVII of the PHS Act with respect to public health preparedness and response, and for expenses necessary to support activities related to countering potential biological, nuclear, radiological, and chemical threats to civilian populations, [$1,306,906,000] $1,228,360,000, of which [$509,486,000] $439,444,000 shall remain available until expended for the Strategic National Stockpile [under] pursuant to section 319F-2 of the PHS Act.

CDC-Wide Activities and Program Support

For carrying out titles II, III, VII, XVII and XIX, and section 2821 of the PHS Act and for cross-cutting activities and program support that supplement activities funded under the headings "Immunization and Respiratory Diseases'', "HIV/AIDS, Viral Hepatitis, Sexually Transmitted Diseases, and Tuberculosis Prevention'', "Emerging and Zoonotic Infectious Diseases'', "Chronic Disease Prevention and Health Promotion'', "Birth Defects, Developmental Disabilities, Disabilities and Health'', "Environmental Health'', "Injury Prevention and Control'', "National Institute for Occupational Safety and Health'', "Employees Occupational Illness Compensation Program Act'', "Global Health'', "Public Health Preparedness and Response'', and "Public Health Scientific Services'', and for carrying out section 4001 of the Patient Protection and Affordable Care Act, [$621,445,000] $487,648,000 of which [$30,000,000] $368,529,000 shall be available until September 30, [2013] 2014, for business services[, of which $25,000,000 shall be available until September 30, 2016, for equipment, construction and renovation of facilities, and of which $80,000,000 shall be for the Preventive Health and Health Services Block Grant Program]: Provided, That paragraphs (1) through (3) of subsection (b) of section 2821 of the PHS Act shall not apply to funds appropriated under this heading and in all other accounts of the Centers for Disease Control and Prevention (referred to in this title as "CDC''): Provided further, That funds appropriated under this heading and in all other accounts of CDC may be used to support the purchase, hire, maintenance, and operation of aircraft for use and support of the activities of CDC: Provided further, That employees of CDC or the Public Health Service, both civilian and commissioned officers, detailed to States, municipalities, or other organizations under authority of section 214 of the PHS Act, or in overseas assignments, shall be treated as non-Federal employees for reporting purposes only and shall not be included within any personnel ceiling applicable to the Agency, Service, or HHS during the period of detail or assignment: Provided further, That CDC may use up to $10,000 from amounts appropriated to CDC in this Act for official reception and representation expenses when specifically approved by the Director of CDC: Provided further, That in addition, such sums as may be derived from authorized user fees, which shall be credited to the appropriation charged with the cost thereof: Provided further, That with respect to the previous proviso, authorized user fees from the Vessel Sanitation Program shall be available through September 30, [2013] 2014: Provided further, That of the funds made available under this heading, up to $1,000 per eligible employee of CDC shall be made available until expended for Individual Learning Accounts: [Provided further, That CDC may establish a Working Capital Fund, with the authorities equivalent to those provided in 42 U.S.C. 231, to improve the provision of supplies and service] Provided further, That the Director may transfer funds between any of the accounts of CDC with notification to the Committees on Appropriations of both Houses of Congress at least 15 days in advance of any transfer, but no such account shall be decreased by more than 3 percent by any such transfer. (Department of Health and Human Services Appropriations Act, 2012.)

Special and Trust Fund Receipts (in millions of dollars)


Identification code 75–0943–0–1–999 2011 actual 2012 est. 2013 est.

0100 Balance, start of year
Receipts:
0220 Cooperative Research and Development Agreements, Centers for Disease Control 2 2 2



0400 Total: Balances and collections 2 2 2
Appropriations:
0500 CDC-Wide Activities and Program Support –2 –2 –2



0799 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 75–0943–0–1–999 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Birth Defects, Developmental Disabilities, Disability and Health (BA & Prevention Fund) 136 137 125
0002 Buildings and Facilities 58 25
0003 Business Services Support 361 395 369
0004 Chronic Disease Prevention and Health Promotion 813 756 608
0005 Emerging and Zoonotic Infectious Diseases 252 252 280
0006 Energy Employee Illness Occupational Compensation Program Act (EEOICPA) 57 55 55
0007 Environmental Health 134 105 104
0008 Global Health 365 348 363
0009 Pandemic Influenza Supplemental (H1N1) 18
0010 Healthcare Reform Prevention and Public Health Fund, Other Activities 611 805 796
0011 Health Reform - Chronic Disease Prevention and Health Promotion 7
0012 HIV/AIDS, Viral Hepatitis, STD and TB Prevention 1,075 1,100 1,146
0013 Immunization and Respiratory Diseases 478 576 584
0014 Individual Learning Accounts (ILAs) 7
0015 Injury Prevention and Control 143 138 138
0016 Occupational Safety and Health 230 182
0017 Preventive Health & Health Services Block Grants 80 79
0018 Public Health Leadership & Support 120 119 119
0019 Public Health Preparedness & Response 1,321 1,300 1,228
0020 Public Health Scientific Services 147 144 35



0799 Total direct obligations 6,413 6,516 5,950
0802 Other Reimbursable Programs 622 749 749



0809 Reimbursable program activities, subtotal 622 749 749



0900 Total new obligations 7,035 7,265 6,699

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 283 192 161
1021 Recoveries of prior year unpaid obligations 20 4



1050 Unobligated balance (total) 303 196 161
Budget authority:
Appropriations, discretionary:
1100 Appropriation 5,660 5,668 4,992
1120 Appropriations transferred to other accts [75–0350] –1
1130 Appropriations permanently reduced –11
1143 Approp permanently reduced (Sec 527, HR 2055) –11



1160 Appropriation, discretionary (total) 5,649 5,656 4,992
Appropriations, mandatory:
1200 Appropriation 55 55 55
1201 Appropriation (special or trust fund) 2 2 2
1221 Appropriations transferred from other accts [75–0116] 611 805 903



1260 Appropriations, mandatory (total) 668 862 960
Spending authority from offsetting collections, discretionary:
1700 Collected 310 712 712
1701 Change in uncollected payments, Federal sources 300



1750 Spending auth from offsetting collections, disc (total) 610 712 712
1900 Budget authority (total) 6,927 7,230 6,664
1930 Total budgetary resources available 7,230 7,426 6,825
Memorandum (non-add) entries:
1940 Unobligated balance expiring –3
1941 Unexpired unobligated balance, end of year 192 161 126

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 6,850 6,451 6,487
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –486 –468 –468



3020 Obligated balance, start of year (net) 6,364 5,983 6,019
3030 Obligations incurred, unexpired accounts 7,035 7,265 6,699
3031 Obligations incurred, expired accounts 31
3040 Outlays (gross) –7,277 –7,225 –6,866
3050 Change in uncollected pymts, Fed sources, unexpired –300
3051 Change in uncollected pymts, Fed sources, expired 318
3080 Recoveries of prior year unpaid obligations, unexpired –20 –4
3081 Recoveries of prior year unpaid obligations, expired –168
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 6,451 6,487 6,320
3091 Uncollected pymts, Fed sources, end of year –468 –468 –468



3100 Obligated balance, end of year (net) 5,983 6,019 5,852

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 6,259 6,368 5,704
Outlays, gross:
4010 Outlays from new discretionary authority 2,550 2,453 2,124
4011 Outlays from discretionary balances 4,519 4,441 3,975



4020 Outlays, gross (total) 7,069 6,894 6,099
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –606 –703 –703
4033 Non-Federal sources –13 –9 –9



4040 Offsets against gross budget authority and outlays (total) –619 –712 –712
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –300
4052 Offsetting collections credited to expired accounts 309



4060 Additional offsets against budget authority only (total) 9



4070 Budget authority, net (discretionary) 5,649 5,656 4,992
4080 Outlays, net (discretionary) 6,450 6,182 5,387
Mandatory:
4090 Budget authority, gross 668 862 960
Outlays, gross:
4100 Outlays from new mandatory authority 120 320 353
4101 Outlays from mandatory balances 88 11 414



4110 Outlays, gross (total) 208 331 767
4180 Budget authority, net (total) 6,317 6,518 5,952
4190 Outlays, net (total) 6,658 6,513 6,154

The Centers for Disease Control and Prevention (CDC) supports a number of categorical programs designed to improve the health, safety, and protection of all Americans. These activities include immunization, HIV prevention, emerging and zoonotic infectious diseases, chronic disease prevention and health promotion, occupational safety and health, injury prevention and control, environmental health, global health, programs that reduce the occurrence of birth defects and developmental disabilities, and CDC-Wide Activities and Program Support. CDC also supports bioterrorism, emergency response, and pandemic influenza preparedness activities. The CDC Stockpile activities include resources directed at enhancing preparedness. The Budget will finance a portion of these ongoing activities through unobligated balances available from P.L. 111–32, the Supplemental Appropriations Act of 2009. P.L. 111–32 appropriated $7.65 billion to the Public Health and Social Services Emergency Fund for pandemic influenza preparedness and response activities.

Object Classification (in millions of dollars)


Identification code 75–0943–0–1–999 2011 actual 2012 est. 2013 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 674 801 723
11.3 Other than full-time permanent 81 100 90
11.5 Other personnel compensation 38 43 38
11.7 Military personnel 62 71 66
11.8 Special personal services payments 1 1 1



11.9 Total personnel compensation 856 1,016 918
12.1 Civilian personnel benefits 231 273 247
12.2 Military personnel benefits 44 50 47
21.0 Travel and transportation of persons 49 49 40
22.0 Transportation of things 17 16 15
23.1 Rental payments to GSA 10 52 51
23.2 Rental payments to others 1 1 1
23.3 Communications, utilities, and miscellaneous charges 38 36 33
24.0 Printing and reproduction 5 6 5
25.1 Advisory and assistance services 581 498 439
25.2 Other services from non-Federal sources 237 211 189
25.3 Other goods and services from Federal sources 396 390 364
25.4 Operation and maintenance of facilities 74 50 46
25.5 Research and development contracts 51 68 62
25.6 Medical care 3 29 27
25.7 Operation and maintenance of equipment 33 35 32
25.8 Subsistence and support of persons (Includes 1259) 31 33 30
26.0 Supplies and materials 560 518 518
31.0 Equipment 58 55 55
32.0 Land and structures 41 9 8
41.0 Grants, subsidies, and contributions 3,097 3,121 2,823



99.0 Direct obligations 6,413 6,516 5,950
99.0 Reimbursable obligations 622 749 749



99.9 Total new obligations 7,035 7,265 6,699

Employment Summary


Identification code 75–0943–0–1–999 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 8,432 8,379 8,370
1101 Direct military average strength employment 814 771 771
2001 Reimbursable civilian full-time equivalent employment 1,077 1,082 1,081
2101 Reimbursable military average strength employment 38 81 81

CDC Working Capital Fund

The Consolidated Appropriations Bill, 2012 (P.L. 112–74, Division F) provided authorities equivalent to those provided in 42 U.S.C 231 for CDC to begin creating a Working Capital Fund. The Working Capital Fund will be used by CDC to achieve greater cost efficiencies across the administrative operations of the agency.

Agency for Toxic Substances and Disease Registry

toxic substances and environmental public health

For necessary expenses for the Agency for Toxic Substances and Disease Registry (ATSDR) in carrying out activities set forth in sections 104(i) and 111(c)(4) of the Comprehensive Environmental Response, Compensation, and Liability Act of 1980 (CERCLA), as amended; section 118(f) of the Superfund Amendments and Reauthorization Act of 1986 (SARA), as amended; and section 3019 of the Solid Waste Disposal Act, as amended, [$76,337,000] $76,300,000, of which up to $1,000 per eligible employee of the Agency for Toxic Substances and Disease Registry shall remain available until expended for Individual Learning Accounts: Provided, That notwithstanding any other provision of law, in lieu of performing a health assessment under section 104(i)(6) of CERCLA, the Administrator of ATSDR may conduct other appropriate health studies, evaluations, or activities, including, without limitation, biomedical testing, clinical evaluations, medical monitoring, and referral to accredited healthcare providers: Provided further, That in performing any such health assessment or health study, evaluation, or activity, the Administrator of ATSDR shall not be bound by the deadlines in section 104(i)(6)(A) of CERCLA: Provided further, That none of the funds appropriated under this heading shall be available for ATSDR to issue in excess of 40 toxicological profiles pursuant to section 104(I) of CERCLA during fiscal year [2012] 2013, and existing profiles may be updated as necessary. (Department of the Interior, Environment, and Related Agencies Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–0944–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Direct program 76 76 76
0002 Direct program - health reform 3



0799 Total direct obligations 79 76 76
0801 Reimbursable program 10 10 10



0900 Total new obligations 89 86 86

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 23 21 21
Budget authority:
Appropriations, discretionary:
1100 Appropriation 77 76 76



1160 Appropriation, discretionary (total) 77 76 76
Spending authority from offsetting collections, discretionary:
1700 Collected 3 3 10
1701 Change in uncollected payments, Federal sources 7 7



1750 Spending auth from offsetting collections, disc (total) 10 10 10
1900 Budget authority (total) 87 86 86
1930 Total budgetary resources available 110 107 107
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 21 21 21

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 43 47 14
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –13 –13 –20



3020 Obligated balance, start of year (net) 30 34 –6
3030 Obligations incurred, unexpired accounts 89 86 86
3040 Outlays (gross) –81 –119 –95
3050 Change in uncollected pymts, Fed sources, unexpired –7 –7
3051 Change in uncollected pymts, Fed sources, expired 7
3081 Recoveries of prior year unpaid obligations, expired –4
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 47 14 5
3091 Uncollected pymts, Fed sources, end of year –13 –20 –20



3100 Obligated balance, end of year (net) 34 –6 –15

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 87 86 86
Outlays, gross:
4010 Outlays from new discretionary authority 55 84 84
4011 Outlays from discretionary balances 26 26 3



4020 Outlays, gross (total) 81 110 87
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –10 –3 –10
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –7 –7
4052 Offsetting collections credited to expired accounts 7



4060 Additional offsets against budget authority only (total) –7



4070 Budget authority, net (discretionary) 77 76 76
4080 Outlays, net (discretionary) 71 107 77
Mandatory:
Outlays, gross:
4101 Outlays from mandatory balances 9 8
4180 Budget authority, net (total) 77 76 76
4190 Outlays, net (total) 71 116 85

The Agency for Toxic Substances and Disease Registry (ATSDR) is authorized under the Comprehensive Environmental Response, Compensation, and Liability Act of 1980 (CERCLA). ATSDR assesses health hazards at specific hazardous waste sites helping to prevent or reduce exposure and illnesses that result, and increasing knowledge and understanding of the health effects that may result from exposure to hazardous substances.

Object Classification (in millions of dollars)


Identification code 75–0944–0–1–551 2011 actual 2012 est. 2013 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 23 22 22
11.3 Other than full-time permanent 1 1 1
11.5 Other personnel compensation 1 1 1
11.7 Military personnel 4 4 4



11.9 Total personnel compensation 29 28 28
12.1 Civilian personnel benefits 7 7 7
12.2 Military personnel benefits 2 2 2
25.1 Advisory and assistance services 5 4 4
25.2 Other services from non-Federal sources 7 7 7
25.3 Other goods and services from Federal sources 11 11 11
26.0 Supplies and materials 1 1
31.0 Equipment 1 1
41.0 Grants, subsidies, and contributions 18 15 15



99.0 Direct obligations 79 76 76
99.0 Reimbursable obligations 10 10 10



99.9 Total new obligations 89 86 86

Employment Summary


Identification code 75–0944–0–1–551 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 259 258 258
1101 Direct military average strength employment 39 39 39
2001 Reimbursable civilian full-time equivalent employment 13 13 13

World Trade Center Health Program Fund

Program and Financing (in millions of dollars)


Identification code 75–0946–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Federal Share 71 174 171
0002 NYC 8 19 19



0900 Total new obligations 79 193 190

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation (WTC (CDC Direct)) 79 174 171
1200 Appropriation (WTC—NYC DHSS—CDC) 19 19



1260 Appropriations, mandatory (total) 79 193 190
1930 Total budgetary resources available 79 193 190

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 68 131
3030 Obligations incurred, unexpired accounts 79 193 190
3040 Outlays (gross) –11 –130 –161
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 68 131 160



3100 Obligated balance, end of year (net) 68 131 160

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 79 193 190
Outlays, gross:
4100 Outlays from new mandatory authority 11 65 64
4101 Outlays from mandatory balances 65 97



4110 Outlays, gross (total) 11 130 161
4180 Budget authority, net (total) 79 193 190
4190 Outlays, net (total) 11 130 161

HHS along with CDC began implementing provisions of The James Zadroga 9/11 Health and Compensation Act of 2010 (P.L.111–347) on July 1, 2011, to provide monitoring and treatment benefits to eligible responders and survivors. CDC/NIOSH serves as the Program Administrator for the WTC Health Program. The WTC Health Program provides quality care for WTC-related health conditions, conducts WTC research, and maintains a health registry to collect data on victims of the September 11, 2001, terrorist attacks. The amounts included for FY 2012 and FY 2013 Budget reflect estimated Federal obligations for the WTC Health Program.

Object Classification (in millions of dollars)


Identification code 75–0946–0–1–551 2011 actual 2012 est. 2013 est.

Direct obligations:
25.1 Advisory and assistance services 8 20 19
25.2 Other services from non-Federal sources 33 80 79
25.3 Other goods and services from Federal sources 2 10 10
25.6 Medical care 34 79 78
41.0 Grants, subsidies, and contributions 2 4 4



99.9 Total new obligations 79 193 190

National Institutes of Health

Federal Funds

National Cancer Institute

For carrying out section 301 and title IV of the PHS Act with respect to cancer, [$5,081,788,000] $5,068,864,000, of which up to $8,000,000 may be used for facilities repairs and improvements at the National Cancer Institute—Frederick Federally Funded Research and Development Center in Frederick, Maryland. (Department of Health and Human Services Appropriations Act, 2012.)

National Heart, Lung, and Blood Institute

For carrying out section 301 and title IV of the PHS Act with respect to cardiovascular, lung, and blood diseases, and blood and blood products, [$3,084,851,000] $3,076,067,000. (Department of Health and Human Services Appropriations Act, 2012.)

National Institute of Dental and Craniofacial Research

For carrying out section 301 and title IV of the PHS Act with respect to dental and craniofacial diseases, [$411,488,000] $408,212,000. (Department of Health and Human Services Appropriations Act, 2012.)

National Institute of Diabetes and Digestive and Kidney Diseases

For carrying out section 301 and title IV of the PHS Act with respect to diabetes and digestive and kidney disease, [$1,800,447,000] $1,792,107,000. (Department of Health and Human Services Appropriations Act, 2012.)

National Institute of Neurological Disorders and Stroke

For carrying out section 301 and title IV of the PHS Act with respect to neurological disorders and stroke, [$1,629,445,000] $1,624,707,000. (Department of Health and Human Services Appropriations Act, 2012.)

National Institute of Allergy and Infectious Diseases

For carrying out section 301 and title IV of the PHS Act with respect to allergy and infectious diseases, [$4,499,215,000] $4,495,307,000. (Department of Health and Human Services Appropriations Act, 2012.)

National Institute of General Medical Sciences

For carrying out section 301 and title IV of the PHS Act with respect to general medical sciences, [$2,434,637,000: Provided, That not less than $276,480,000 is provided for the Institutional Development Awards program] $2,378,835,000. (Department of Health and Human Services Appropriations Act, 2012.)

Eunice Kennedy Shriver National Institute of Child Health and Human Development

For carrying out section 301 and title IV of the PHS Act with respect to child health and human development, [$1,323,900,000] $1,320,600,000. (Department of Health and Human Services Appropriations Act, 2012.)

National Eye Institute

For carrying out section 301 and title IV of the PHS Act with respect to eye diseases and visual disorders, [$704,043,000] $693,015,000. (Department of Health and Human Services Appropriations Act, 2012.)

National Institute of Environmental Health Sciences

For carrying out section 301 and title IV of the PHS Act with respect to environmental health sciences, [$686,869,000] $684,030,000. (Department of Health and Human Services Appropriations Act, 2012.)

For necessary expenses for the National Institute of Environmental Health Sciences in carrying out activities set forth in section 311(a) of the Comprehensive Environmental Response, Compensation, and Liability Act of 1980, as amended, and section 126(g) of the Superfund Amendments and Reauthorization Act of 1986, [$79,054,000] $78,928,000. (Department of the Interior, Environment, and Related Agencies Appropriations Act, 2012.)

National Institute on Aging

For carrying out section 301 and title IV of the PHS Act with respect to aging, [$1,105,530,000] $1,102,650,000. (Department of Health and Human Services Appropriations Act, 2012.)

National Institute of Arthritis and Musculoskeletal and Skin Diseases

For carrying out section 301 and title IV of the PHS Act with respect to arthritis and musculoskeletal and skin diseases, [$536,801,000] $535,610,000. (Department of Health and Human Services Appropriations Act, 2012.)

National Institute on Deafness and Other Communication Disorders

For carrying out section 301 and title IV of the PHS Act with respect to deafness and other communication disorders, [$417,061,000] $417,297,000. (Department of Health and Human Services Appropriations Act, 2012.)

National Institute of Nursing Research

For carrying out section 301 and title IV of the PHS Act with respect to nursing research, [$145,043,000] $144,153,000. (Department of Health and Human Services Appropriations Act, 2012.)

National Institute on Alcohol Abuse and Alcoholism

For carrying out section 301 and title IV of the PHS Act with respect to alcohol abuse and alcoholism, [$460,389,000] $457,104,000. (Department of Health and Human Services Appropriations Act, 2012.)

National Institute on Drug Abuse

For carrying out section 301 and title IV of the PHS Act with respect to drug abuse, [$1,055,362,000] $1,054,001,000. (Department of Health and Human Services Appropriations Act, 2012.)

National Institute of Mental Health

For carrying out section 301 and title IV of the PHS Act with respect to mental health, [$1,483,068,000] $1,479,204,000. (Department of Health and Human Services Appropriations Act, 2012.)

National Human Genome Research Institute

For carrying out section 301 and title IV of the PHS Act with respect to human genome research, [$513,844,000] $511,370,000. (Department of Health and Human Services Appropriations Act, 2012.)

National Institute of Biomedical Imaging and Bioengineering

For carrying out section 301 and title IV of the PHS Act with respect to biomedical imaging and bioengineering research, [$338,998,000] $336,896,000. (Department of Health and Human Services Appropriations Act, 2012.)

National Center for Complementary and Alternative Medicine

For carrying out section 301 and title IV of the PHS Act with respect to complementary and alternative medicine, [$128,299,000] $127,930,000. (Department of Health and Human Services Appropriations Act, 2012.)

National Institute on Minority Health and Health Disparities

For carrying out section 301 and title IV of the PHS Act with respect to minority health and health disparities research, [$276,963,000] $279,389,000. (Department of Health and Human Services Appropriations Act, 2012.)

John E. Fogarty International Center

For carrying out the activities of the John E. Fogarty International Center (described in subpart 2 of part E of title IV of the PHS Act), [$69,754,000] $69,758,000. (Department of Health and Human Services Appropriations Act, 2012.)

National Library of Medicine

For carrying out section 301 and title IV of the PHS Act with respect to health information communications, [$338,278,000] $372,651,000, of which $4,000,000 shall be available until September 30, [2013] 2014, for improvement of information systems: Provided, That in fiscal year [2012] 2013, the National Library of Medicine may enter into personal services contracts for the provision of services in facilities owned, operated, or constructed under the jurisdiction of the National Institutes of Health (referred to in this title as "NIH''): Provided further, That in addition to amounts provided herein, $8,200,000 shall be available from amounts available under section 241 of the PHS Act to carry out the purposes of the National Information Center on Health Services Research and Health Care Technology established under section 478A of the PHS Act and related health services. (Department of Health and Human Services Appropriations Act, 2012.)

National Center for Advancing Translational Sciences

For carrying out section 301 and title IV of the PHS Act with respect to translational sciences, [$576,456,000] $639,033,000: Provided, That up to [$10,000,000] $50,000,000 shall be available to implement section 402C of the PHS Act, relating to the Cures Acceleration Network[: Provided further, That funds appropriated may be used to support the reorganization and activities required to eliminate the National Center for Research Resources: Provided further, That the Director of the NIH shall ensure that, of all funds made available to Institute, Center, and Office of the Director accounts within "Department of Health and Human Services, National Institutes of Health'', at least $487,767,000 is provided to the Clinical and Translational Sciences Awards program]. (Department of Health and Human Services Appropriations Act, 2012.)

Office of the Director

For carrying out the responsibilities of the Office of the Director, NIH, [$1,461,880,000] $1,429,161,000, of which up to $25,000,000 shall be used to carry out section 213 of this Act: Provided, That funding shall be available for the purchase of not to exceed 29 passenger motor vehicles for replacement only: Provided further, That NIH is authorized to collect third-party payments for the cost of clinical services that are incurred in NIH research facilities and that such payments shall be credited to the NIH Management Fund: Provided further, That all funds credited to the NIH Management Fund shall remain available for one fiscal year after the fiscal year in which they are deposited: [Provided further, That $193,880,000 shall be available for continuation of the National Children's Study:] Provided further, That [$545,962,000] $544,930,000 shall be available for the Common Fund established under section 402A(c)(1) of the PHS Act: Provided further, That of the funds provided $10,000 shall be for official reception and representation expenses when specifically approved by the Director of the NIH: Provided further, That the Office of AIDS Research within the Office of the Director of the NIH may spend up to $8,000,000 to make grants for construction or renovation of facilities as provided for in section 2354(a)(5)(B) of the PHS Act: Provided further, That the Director may direct up to 1 percent of the total made available in this or any other Act to all National Institutes of Health appropriations to activities that the Director may so designate: Provided further, That no such appropriation shall be decreased by more than 1 percent by any such transfers and that the Congress is promptly notified of the transfer. (Department of Health and Human Services Appropriations Act, 2012.)

Buildings and Facilities

For the study of, construction of, renovation of, and acquisition of equipment for, facilities of or used by NIH, including the acquisition of real property, [$125,581,000] $125,308,000, to remain available until [September 30, 2016] expended. (Department of Health and Human Services Appropriations Act, 2012.)

Special and Trust Fund Receipts (in millions of dollars)


Identification code 75–9915–0–1–552 2011 actual 2012 est. 2013 est.

0100 Balance, start of year
Receipts:
0220 Cooperative Research and Development Agreements, NIH 17 17 17



0400 Total: Balances and collections 17 17 17
Appropriations:
0500 National Institutes of Health –17 –17 –17



0799 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 75–9915–0–1–552 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 National Cancer Institute (0849) 5,059 5,071 5,069
0002 National Heart, Lung, and Blood Institute (0872) 3,070 3,078 3,076
0003 National Institute of Dental and Craniofacial Research (0873) 409 411 408
0004 National Institute of Diabetes and Digestive and Kidney Disease (0884) 1,792 1,797 1,792
0005 National Institute of Neurological Disorders and Stroke (0886) 1,622 1,626 1,625
0006 National Institute of Allergy and Infectious Diseases (0885) 4,478 4,489 4,495
0007 National Institute of General Medical Sciences (0851) 2,034 2,429 2,379
0008 National Institute of Child Health and Human Development (0844) 1,318 1,321 1,321
0009 National Eye Institute (0887) 701 703 693
0010 National Institute of Environmental Health Sciences (0862) 763 764 763
0011 National Institute on Aging (0843) 1,100 1,103 1,103
0012 National Institute of Arthritis and Musculoskeletal and Skin Disease (0888) 534 536 536
0013 National Institute on Deafness and Other Communication Disorder (0890) 415 416 417
0014 National Institute of Mental Health (0892) 1,477 1,480 1,479
0015 National Institute on Drug Abuse (0893) 1,050 1,053 1,054
0016 National Institute on Alcohol Abuse and Alcoholism (0894) 458 459 457
0017 National Institute of Nursing Research (0889) 144 145 144
0018 National Human Genome Research Institute (0891) 511 513 511
0019 National Institute of Biomedical Imaging and Bioengineering (0898) 314 338 337
0020 National Center for Research Resources (0848) 1,258
0021 National Center for Complementary and Alternative Medicine (0896) 128 128 128
0022 National Institute on Minority Health and Health Disparities (0897) 210 276 279
0023 John E. Fogarty International Center (0819) 69 70 70
0024 National Library of Medicine (0807) 337 338 373
0025 Office of the Director (0846) 1,167 1,459 1,429
0026 Buildings and facilities (0838) 62 125 125
0027 Cooperative Research and Development Agreements 12 17 17
0028 National Center for Advancing Translational Sciences (0875) 575 639
0031 Type 1 Diabetes 150 150 150



0799 Total direct obligations 30,642 30,870 30,869
0801 Reimbursable program activity 3,190 3,201 3,294
0802 Royalties 88 88 88



0809 Reimbursable program activities, subtotal 3,278 3,289 3,382



0899 Total reimbursable obligations 3,278 3,289 3,382



0900 Total new obligations 33,920 34,159 34,251

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 345 376 375
1020 Adjustment of unobligated bal brought forward, Oct 1 –6
1021 Recoveries of prior year unpaid obligations 46



1050 Unobligated balance (total) 385 376 375
Budget authority:
Appropriations, discretionary:
1100 Appropriation 30,828 30,769 30,702
1120 Transferred to other accounts [72–1028] –297
1120 Appropriations transferred to other accts [75–0350] –9
1121 Transferred from other accounts [75–9912] 1
1130 Appropriations permanently reduced –62
1143 Approp permanently reduced (Sec 527, HR 2055) –58



1160 Appropriation, discretionary (total) 30,470 30,702 30,702
Appropriations, mandatory:
1200 Appropriation 150 150 150
1201 Appropriation (special or trust fund) 17 17 17



1260 Appropriations, mandatory (total) 167 167 167
Spending authority from offsetting collections, discretionary:
1700 Collected 2,734 3,289 3,382
1701 Change in uncollected payments, Federal sources 544



1750 Spending auth from offsetting collections, disc (total) 3,278 3,289 3,382
1900 Budget authority (total) 33,915 34,158 34,251
1930 Total budgetary resources available 34,300 34,534 34,626
Memorandum (non-add) entries:
1940 Unobligated balance expiring –4
1941 Unexpired unobligated balance, end of year 376 375 375

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 39,712 35,622 34,908
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –1,247 –1,151 –1,151
3011 Adjustments to uncollected pymts, Fed sources, brought forward, Oct 1 6



3020 Obligated balance, start of year (net) 38,471 34,471 33,757
3030 Obligations incurred, unexpired accounts 33,920 34,159 34,251
3031 Obligations incurred, expired accounts 857
3040 Outlays (gross) –37,715 –34,873 –33,863
3050 Change in uncollected pymts, Fed sources, unexpired –544
3051 Change in uncollected pymts, Fed sources, expired 634
3080 Recoveries of prior year unpaid obligations, unexpired –46
3081 Recoveries of prior year unpaid obligations, expired –1,106
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 35,622 34,908 35,296
3091 Uncollected pymts, Fed sources, end of year –1,151 –1,151 –1,151



3100 Obligated balance, end of year (net) 34,471 33,757 34,145

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 33,748 33,991 34,084
Outlays, gross:
4010 Outlays from new discretionary authority 10,751 11,150 11,243
4011 Outlays from discretionary balances 26,695 23,556 22,453



4020 Outlays, gross (total) 37,446 34,706 33,696
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –3,246 –3,289 –3,382
4033 Non-Federal sources –99



4040 Offsets against gross budget authority and outlays (total) –3,345 –3,289 –3,382
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –544
4052 Offsetting collections credited to expired accounts 611



4060 Additional offsets against budget authority only (total) 67



4070 Budget authority, net (discretionary) 30,470 30,702 30,702
4080 Outlays, net (discretionary) 34,101 31,417 30,314
Mandatory:
4090 Budget authority, gross 167 167 167
Outlays, gross:
4100 Outlays from new mandatory authority 1 53 53
4101 Outlays from mandatory balances 268 114 114



4110 Outlays, gross (total) 269 167 167
4180 Budget authority, net (total) 30,637 30,869 30,869
4190 Outlays, net (total) 34,370 31,584 30,481

DISTRIBUTION OF BUDGET AUTHORITY AND OUTLAYS BY ACCOUNT (in millions of dollars)


2011 20121 2013

Distribution of budget authority by account:
National Cancer Institute 5,059 5,071 5,069
National Heart, Lung, and Blood Institute 3,070 3,078 3,076
National Institute of Dental and Craniofacial Research 409 411 408
National Institute of Diabetes and Digestive and Kidney Diseases 1,942 1,947 1,942
National Institute of Neurological Disorder and Stroke 1,622 1,626 1,625
National Institute of Allergy and Infectious Diseases 4,7762 4,4892 4,495
National Institute of General Medical Sciences 2,034 2,429 2,379
Eunice Kennedy Shriver National Institute of Child Health and Human Development 1,318 1,321 1,321
National Eye Institute 701 703 693
National Institute of Environmental Health Sciences 763 764 763
National Institute on Aging 1,100 1,103 1,103
National Institute of Arthritis and Musculoskeletal and Skin Diseases 534 536 536
National Institute on Deafness and Other Communication Disorders 415 416 417
National Institute of Mental Health 1,477 1,480 1,479
National Institute on Drug Abuse 1,050 1,053 1,054
National Institute on Alcohol Abuse and Alcoholism 458 459 457
National Institute of Nursing Research 144 145 144
National Center for Research Resources 1,265 0 0
National Human Genome Research Institute 511 513 511
National Institute of Biomedical Imaging and Bioengineering 314 338 337
National Institute on Minority Health and Health Disparities 210 276 279
National Center for Complementary and Alternative Medicine 119 128 128
National Center for Advancing Translational Sciences 0 575 639
John E. Fogarty International Center 69 70 70
National Library of Medicine 337 338 373
Office of the Director 1,167 1,459 1,429
Buildings and Facilities 50 125 125

ARRA Funds 0 0 0



Subtotal 30,914 30,852 30,852

Cooperative Research and Development Agreements 12 17 17




Total Budget Authority, NIH 30,926 30,869 30,869




1Funding provided in the Consolidated Appropriations Act, 2012, reflects a reorganization of the National Institutes of Health that created the new National Center for Advancing Translational Sciences (NCATS) and abolished the National Center for Research Resources (NCRR). The translational functions of NCRR were moved to NCATS, and the remaining non-translational functions were moved to the National Institute of General Medical Sciences, the National Institute of Biomedical Imaging and Bioengineering, the National Institute on Minority Health and Health Disparities, the National Heart, Lung, and Blood Institute, and the Office of the Director.2The Department of Defense and Full-Year Continuing Appropriations Act, 2011, included $297,300,000 in the National Institute of Allergy and Infectious Diseases for transfer to the Global Fund to Fight HIV/AIDS, Malaria, and Tuberculosis. The Consolidated Appropriations Act, 2012, did not include such a transfer.

(in millions of dollars)


2011 2012 2013

Distribution of outlays by account:
National Cancer Institute 5,096 4,704 5,018
National Heart, Lung, and Blood Institute 3,088 3,034 3,045
National Institute of Dental and Craniofacial Research 410 425 415
National Institute of Diabetes and Digestive and Kidney Diseases 1,905 1,893 1,960
National Institute of Neurological Disorders and Stroke 1,580 1,671 1,641
National Institute of Allergy and Infectious Diseases 4,467 4,135 4,526
National Institute of General Medical Sciences 1,985 2,136 2,060
Eunice Kennedy Shriver National Institute of Child Health and Human Development 1,274 1,347 1,335
National Eye Institute 693 680 709
National Institute of Environmental Health Sciences 769 770 773
National Institute on Aging 1,099 1,053 1,135
National Institute of Arthritis and Musculoskeletal and Skin Diseases 532 512 540
National Institute on Deafness and Other Communication Disorders 407 422 420
National Institute of Mental Health 1,492 1,452 1,496
National Institute on Drug Abuse 1,069 976 1,054
National Institute on Alcohol Abuse and Alcoholism 457 463 463
National Institute of Nursing Research 145 131 146
National Center for Research Resources 1,217 788 1,268
National Human Genome Research Institute 506 495 520
National Institute of Biomedical Imaging and Bioengineering 309 307 320
National Institute on Minority Health and Health Disparities 211 202 216
National Center for Complementary and Alternative Medicine 131 106 133
National Center for Advancing Translational Sciences 0 92 453
John E. Fogarty International Center 71 68 71
National Library of Medicine 334 315 363
Office of the Director 1,196 1,423 1,193
Buildings and Facilities 115 146 113

ARRA Funds 3,844 1,864 1,095



Subtotal Outlays 34,402 31,610 32,481

Cooperative Research and Development Agreements 17 17 17




Total Outlays, NIH 34,419 31,627 32,498




This program funds biomedical research and research training. These accounts will continue to be appropriated separately, and are displayed in a consolidated format to improve the readability of the presentation. Detailed information is available through the Department of Health and Human Services.

Object Classification (in millions of dollars)


Identification code 75–9915–0–1–552 2011 actual 2012 est. 2013 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 878 885 889
11.3 Other than full-time permanent 477 483 494
11.5 Other personnel compensation 44 43 43
11.7 Military personnel 22 22 23
11.8 Special personal services payments 166 170 169



11.9 Total personnel compensation 1,587 1,603 1,618
12.1 Civilian personnel benefits 403 409 412
12.2 Military personnel benefits 16 16 16
21.0 Travel and transportation of persons 56 55 54
22.0 Transportation of things 5 6 5
23.1 Rental payments to GSA 1 1 1
23.2 Rental payments to others 1 1 1
23.3 Communications, utilities, and miscellaneous charges 26 27 26
24.0 Printing and reproduction 8 4 7
25.1 Advisory and assistance services 112 117 132
25.2 Other services from non-Federal sources 714 718 725
25.3 Other goods and services from Federal sources 3,054 3,056 3,246
25.4 Operation and maintenance of facilities 126 83 77
25.5 Research and development contracts 2,117 2,157 1,968
25.6 Medical care 18 18 17
25.7 Operation and maintenance of equipment 83 85 82
25.8 Subsistence and support of persons 2
26.0 Supplies and materials 194 204 196
31.0 Equipment 120 125 119
32.0 Land and structures 126 125
41.0 Grants, subsidies, and contributions 21,999 22,059 22,042



99.0 Direct obligations 30,642 30,870 30,869
99.0 Reimbursable obligations 3,278 3,289 3,382



99.9 Total new obligations 33,920 34,159 34,251

Employment Summary


Identification code 75–9915–0–1–552 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 13,292 13,292 13,157
1101 Direct military average strength employment 238 238 238
2001 Reimbursable civilian full-time equivalent employment 4,950 4,950 4,899
2101 Reimbursable military average strength employment 89 89 89

Substance Abuse and Mental Health Services Administration

Federal Funds

Mental Health

For carrying out titles III, V, and XIX of the PHS Act with respect to mental health, and the Protection and Advocacy for Individuals with Mental Illness Act, [$934,853,000] $902,856,000: Provided, That notwithstanding section 520A(f)(2) of the PHS Act, no funds appropriated for carrying out section 520A shall be available for carrying out section 1971 of the PHS Act: Provided further, That in addition to amounts provided herein, [$21,039,000] $21,039,000 shall be available under section 241 of the PHS Act to carry out subpart I of part B of title XIX of the PHS Act to fund section 1920(b) technical assistance, national data, data collection and evaluation activities, and further that the total available under this Act for section 1920(b) activities shall not exceed 5 percent of the amounts appropriated for subpart I of part B of title XIX: Provided further, That section 520E(b)(2) of the PHS Act shall not apply to funds appropriated under this Act for fiscal year [2012: Provided further, That of the amount appropriated under this heading, $45,800,000 shall be for the National Child Traumatic Stress Initiative as described in section 582 of the PHS Act] 2013.

Substance Abuse Treatment

For carrying out titles III, V, and XIX of the PHS Act with respect to substance abuse treatment [and section 1922(a) of the PHS Act with respect to substance abuse prevention], [$2,123,993,000] $1,711,045,000: Provided, That in addition to amounts provided herein, [the following amounts shall be available under section 241 of the PHS Act: (1) $79,200,000] $71,724,000 shall be available under section 241 of the PHS Act to carry out subpart II of part B of title XIX of the PHS Act to fund section 1935(b) technical assistance, national data, data collection and evaluation activities, and further that the total available under this Act for section 1935(b) activities shall not exceed 5 percent of the amounts appropriated for subpart II of part B of title XIX[; and (2) $2,000,000 to evaluate substance abuse treatment programs]: Provided further, That [no funds shall be available for the National All Schedules Prescription Reporting system] section 1922(a)(1) of the PHS Act shall not apply to amounts provided herein.

Substance Abuse Prevention

For carrying out titles III and V of the PHS Act with respect to substance abuse prevention, [$186,361,000] $463,378,000.

Health Surveillance and Program Support

For program support and cross-cutting activities that supplement activities funded under the headings "Mental Health'', "Substance Abuse Treatment'', and "Substance Abuse Prevention'' in carrying out titles III, V, and XIX of the PHS Act and the Protection and Advocacy for Individuals with Mental Illness Act in the Substance Abuse and Mental Health Services Administration, [$109,106,000] $74,229,000: Provided, That in addition to amounts provided herein, [$27,428,000] $71,995,000 shall be available under section 241 of the PHS Act to supplement funds available to carry out national surveys on drug abuse and mental health, to collect and analyze program data, and to conduct public awareness and technical assistance activities: Provided further, That, in addition, fees may be collected for the costs associated with additional publications, data, data tabulations, and data analysis completed under title V of the PHS Act and provided to a public or private entity upon request, which shall be credited to this appropriation and shall remain available until expended for such purposes: Provided further, That funds made available under this heading may be used to supplement program support funding provided under the headings "Mental Health'', "Substance Abuse Treatment'', and "Substance Abuse Prevention'': Provided further, That the Administrator may transfer funds between any of the accounts of SAMHSA with notification to the Committees on Appropriations of both Houses of Congress at least 15 days in advance of any transfer, but no such account shall be decreased by more than 3 percent by any such transfer. (Department of Health and Human Services Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–1362–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0002 Mental Health Block Grant 420
0003 Substance Abuse Block Grant 1,442
0004 State Prevention Grants 475
0005 Program Management 120
0006 Mental Health 933 903
0007 Substance Abuse Treatment 1,775 1,711
0008 Substance Abuse Prevention 530 464
0009 Health Surveillance and Program Support 109 74
0010 Children's Mental Health 118
0011 PATH Homeless State Grants 65
0012 Protection and Advocacy 36
0013 Innovation and Emerging Issues 680
0014 Public Education and Support 14
0022 Performance and Quality Information Systems 38
0023 Regulatory and Oversight Functions 53



0100 Total, direct program 3,461 3,347 3,152



0799 Total direct obligations 3,461 3,347 3,152
0802 Reimbursable program: PHS Evaluation 256 255 292



0900 Total new obligations 3,717 3,602 3,444

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 88
Budget authority:
Appropriations, discretionary:
1100 Appropriation 3,386 3,354 3,152
1120 Appropriations transferred to other accts [75–0350] –1
1130 Appropriations permanently reduced –7
1143 Approp permanently reduced (Sec 527, HR 2055) –6



1160 Appropriation, discretionary (total) 3,379 3,347 3,152
Appropriations, mandatory:
1221 Appropriations transferred from the Prevention and Public Health Fund [75–0116] 88 88 105



1260 Appropriations, mandatory (total) 88 88 105
Spending authority from offsetting collections, discretionary:
1700 Collected 144 255 292
1700 Collected 2
1701 Change in uncollected payments, Federal sources 106



1750 Spending auth from offsetting collections, disc (total) 250 255 294
1900 Budget authority (total) 3,717 3,690 3,551
1930 Total budgetary resources available 3,717 3,690 3,639
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 88 195

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 2,828 2,964 2,877
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –151 –239 –239



3020 Obligated balance, start of year (net) 2,677 2,725 2,638
3030 Obligations incurred, unexpired accounts 3,717 3,602 3,444
3040 Outlays (gross) –3,557 –3,689 –3,699
3050 Change in uncollected pymts, Fed sources, unexpired –106
3051 Change in uncollected pymts, Fed sources, expired 18
3081 Recoveries of prior year unpaid obligations, expired –24
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 2,964 2,877 2,622
3091 Uncollected pymts, Fed sources, end of year –239 –239 –239



3100 Obligated balance, end of year (net) 2,725 2,638 2,383

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 3,629 3,602 3,446
Outlays, gross:
4010 Outlays from new discretionary authority 1,465 1,594 1,555
4011 Outlays from discretionary balances 2,083 2,042 2,047



4020 Outlays, gross (total) 3,548 3,636 3,602
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –144 –255 –292
4033 Non-Federal sources –2



4040 Offsets against gross budget authority and outlays (total) –144 –255 –294
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –106



4070 Budget authority, net (discretionary) 3,379 3,347 3,152
4080 Outlays, net (discretionary) 3,404 3,381 3,308
Mandatory:
4090 Budget authority, gross 88 88 105
Outlays, gross:
4100 Outlays from new mandatory authority 1 1
4101 Outlays from mandatory balances 9 52 96



4110 Outlays, gross (total) 9 53 97
4180 Budget authority, net (total) 3,467 3,435 3,257
4190 Outlays, net (total) 3,413 3,434 3,405

This program provides Federal support to strengthen the capacity of the Nation's health care delivery system to provide effective substance abuse prevention, addiction treatment, and mental health services for people at risk for or experiencing substance abuse or mental illness. SAMHSA builds partnerships with states, communities, tribal and private not-for-profit organizations to enhance health and reduce the adverse impact of substance abuse and mental illness on America's communities. The Consolidated Appropriations Act of 2012 (P.L. 112–74) restructured the appropriation accounts for SAMHSA, which is continued in FY 2013.

Object Classification (in millions of dollars)


Identification code 75–1362–0–1–551 2011 actual 2012 est. 2013 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 47 46 46
11.3 Other than full-time permanent 2 2 2
11.5 Other personnel compensation 1 1 1
11.7 Military personnel 4 4 4



11.9 Total personnel compensation 54 53 53
12.1 Civilian personnel benefits 12 12 12
12.2 Military personnel benefits 2 2 2
21.0 Travel and transportation of persons 1 2 2
23.1 Rental payments to GSA 7 7 7
23.3 Communications, utilities, and miscellaneous charges 1 1 1
24.0 Printing and reproduction 3 3 3
25.1 Advisory and assistance services 29 26 17
25.2 Other services from non-Federal sources 229 201 130
25.3 Other goods and services from Federal sources 87 90 58
25.7 Operation and maintenance of equipment 1 1 1
41.0 Grants, subsidies, and contributions 3,034 2,948 2,865
42.0 Insurance claims and indemnities 1 1 1



99.0 Direct obligations 3,461 3,347 3,152
99.0 Reimbursable obligations 256 255 292



99.9 Total new obligations 3,717 3,602 3,444

Employment Summary


Identification code 75–1362–0–1–551 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 472 496 496
1101 Direct military average strength employment 52 54 54
2001 Reimbursable civilian full-time equivalent employment 19 20 20
2101 Reimbursable military average strength employment 4 4 4

Agency for Healthcare Research and Quality

Federal Funds

Healthcare Research and Quality

For carrying out titles III and IX of the PHS Act, part A of title XI of the Social Security Act, and section 1013 of the Medicare Prescription Drug, Improvement, and Modernization Act of 2003, [$369,053,000] $334,357,000 shall be available from amounts available under section 241 of the PHS Act, notwithstanding subsection 947(c) of such Act: Provided, That in addition, amounts received from Freedom of Information Act fees, reimbursable and interagency agreements, and the sale of data shall be credited to this appropriation and shall remain available until [September 30, 2013] expended. (Department of Health and Human Services Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–1700–0–1–552 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0003 Prevention and Public Health Fund 12 12 12
0801 Reimbursable program 17 17 17
0802 Reimbursable program: PHS evaluation 371 369 334



0899 Total reimbursable obligations 388 386 351



0900 Total new obligations 400 398 363

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 6 4 4
Budget authority:
Appropriations, mandatory:
1221 Appropriations transferred from other accts [75–0116] 12 12 12



1260 Appropriations, mandatory (total) 12 12 12
Spending authority from offsetting collections, discretionary:
1700 Collected 159 386 351
1701 Change in uncollected payments, Federal sources 227



1750 Spending auth from offsetting collections, disc (total) 386 386 351
1900 Budget authority (total) 398 398 363
1930 Total budgetary resources available 404 402 367
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 4 4 4

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1,165 988 324
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –451 –382 –382



3020 Obligated balance, start of year (net) 714 606 –58
3030 Obligations incurred, unexpired accounts 400 398 363
3031 Obligations incurred, expired accounts 2
3040 Outlays (gross) –566 –1,062 –533
3050 Change in uncollected pymts, Fed sources, unexpired –227
3051 Change in uncollected pymts, Fed sources, expired 296
3081 Recoveries of prior year unpaid obligations, expired –13
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 988 324 154
3091 Uncollected pymts, Fed sources, end of year –382 –382 –382



3100 Obligated balance, end of year (net) 606 –58 –228

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 386 386 351
Outlays, gross:
4010 Outlays from new discretionary authority 126 386 351
4011 Outlays from discretionary balances 435 673 175



4020 Outlays, gross (total) 561 1,059 526
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –451 –768 –388
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –227
4052 Offsetting collections credited to expired accounts 292 382 37



4060 Additional offsets against budget authority only (total) 65 382 37
4080 Outlays, net (discretionary) 110 291 138
Mandatory:
4090 Budget authority, gross 12 12 12
Outlays, gross:
4100 Outlays from new mandatory authority 1
4101 Outlays from mandatory balances 4 3 7



4110 Outlays, gross (total) 5 3 7
4180 Budget authority, net (total) 12 12 12
4190 Outlays, net (total) 115 294 145

This activity supports the development of scientific evidence and tools to improve the quality, safety, and effectiveness of all aspects of the health care system, and initiatives to disseminate and translate scientific findings into health care practice.

Object Classification (in millions of dollars)


Identification code 75–1700–0–1–552 2011 actual 2012 est. 2013 est.

Direct obligations:
25.5 Research and development contracts 8 8 8
41.0 Grants, subsidies, and contributions 4 4 4



99.0 Direct obligations 12 12 12
99.0 Reimbursable obligations 388 386 351



99.9 Total new obligations 400 398 363

Employment Summary


Identification code 75–1700–0–1–552 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 3 3 3
2001 Reimbursable civilian full-time equivalent employment 300 300 300
2101 Reimbursable military average strength employment 10 10 10

Centers for Medicare and Medicaid Services

Federal Funds

Grants to States for Medicaid

For carrying out, except as otherwise provided, titles XI and XIX of the Social Security Act, [$184,279,110,000] $178,791,197,000, to remain available until expended.

For making, after May 31, [2012] 2013, payments to States under title XIX or in the case of section 1928 on behalf of States under title XIX of the Social Security Act for the last quarter of fiscal year [2012] 2013 for unanticipated costs incurred for the current fiscal year, such sums as may be necessary.

For making payments to States or in the case of section 1928 on behalf of States under title XIX of the Social Security Act for the first quarter of fiscal year [2013, $90,614,082,000] 2014, $106,335,631,000, to remain available until expended.

Payment under such title XIX may be made for any quarter with respect to a State plan or plan amendment in effect during such quarter, if submitted in or prior to such quarter and approved in that or any subsequent quarter. (Department of Health and Human Services Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–0512–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Medicaid vendor payments 276,980 245,689 263,693
0002 State and local administration 14,083 14,885 14,735
0003 Vaccines for Children 3,953 4,009 4,271
0004 Incurred by providers but not yet reported 117 1,360 1,360



0799 Total direct obligations 295,133 265,943 284,059
0801 Medicare Part B premiums 703 320



0900 Total new obligations 295,836 266,263 284,059

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 17,008 408 14,654
1021 Recoveries of prior year unpaid obligations 20,039 9,465



1050 Unobligated balance (total) 37,047 9,873 14,654
Budget authority:
Appropriations, mandatory:
1200 Appropriation Medicaid 184,279 178,791
1200 Appropriation Medicaid, Indefinite 171,576



1260 Appropriations, mandatory (total) 171,576 184,279 178,791
Advance appropriations, mandatory:
1270 Advance appropriation 86,789 86,445 90,614



1280 Advanced appropriation, mandatory (total) 86,789 86,445 90,614
Spending authority from offsetting collections, mandatory:
1800 Collected 832 320



1850 Spending auth from offsetting collections, mand (total) 832 320
1900 Budget authority (total) 259,197 271,044 269,405
1930 Total budgetary resources available 296,244 280,917 284,059
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 408 14,654

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 28,391 28,392 29,751
3030 Obligations incurred, unexpired accounts 295,836 266,263 284,059
3040 Outlays (gross) –275,796 –255,439 –282,699
3080 Recoveries of prior year unpaid obligations, unexpired –20,039 –9,465
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 28,392 29,751 31,111



3100 Obligated balance, end of year (net) 28,392 29,751 31,111

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 259,197 271,044 269,405
Outlays, gross:
4100 Outlays from new mandatory authority 259,197 237,457 267,961
4101 Outlays from mandatory balances 16,599 17,982 14,738



4110 Outlays, gross (total) 275,796 255,439 282,699
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –703 –320
4123 Non-Federal sources –129



4130 Offsets against gross budget authority and outlays (total) –832 –320



4160 Budget authority, net (mandatory) 258,365 270,724 269,405
4170 Outlays, net (mandatory) 274,964 255,119 282,699
4180 Budget authority, net (total) 258,365 270,724 269,405
4190 Outlays, net (total) 274,964 255,119 282,699

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


2011 actual 2012 est. 2013 est.

Enacted/requested:
Budget Authority 258,365 270,724 269,405
Outlays 274,964 255,119 282,699
Amounts included in the adjusted baseline:
Budget Authority –11 –70
Outlays –11 –70
Legislative proposal, not subject to PAYGO:
Budget Authority –215 –695
Outlays –215 –695
Legislative proposal, subject to PAYGO:
Budget Authority 370 885
Outlays 370 885
Total:
Budget Authority 258,365 270,868 269,525
Outlays 274,964 255,263 282,819

Medicaid assists States in providing medical care to their low-income populations by granting Federal matching payments under title XIX of the Social Security Act to States with approved plans.

Medicaid estimates assume budget authority for expenses that are incurred but not reported (IBNR).

Authorized as part of Title XIX, Vaccines for Children (VFC) finances the purchase of vaccines for low-income, eligible children. VFC is administered by the Centers for Disease Control and Prevention and is funded entirely by the Federal Government.

Vaccines for Children (in millions of dollars)


Obligations 2011 2012 2013

Vaccine Purchase 3,663 3,703 3,972
Vaccine Stockpile 138 137 137
Ordering, Distribution, and Operations 108 126 119
Vaccine Management Contract Support 4 2 1

Evaluation Activities 40 41 42



Total Obligations 3,953 4,009 4,271

Object Classification (in millions of dollars)


Identification code 75–0512–0–1–551 2011 actual 2012 est. 2013 est.

41.0 Direct obligations: Grants, subsidies, and contributions 295,133 265,943 284,059
99.0 Reimbursable obligations 703 320



99.9 Total new obligations 295,836 266,263 284,059

Grants to States for Medicaid

(Amounts included in the adjusted baseline)

Program and Financing (in millions of dollars)


Identification code 75–0512–7–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Medicaid vendor payments –11 –70



0900 Total new obligations (object class 41.0) –11 –70

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation –11 –70



1260 Appropriations, mandatory (total) –11 –70
1930 Total budgetary resources available –11 –70

Change in obligated balance:
3030 Obligations incurred, unexpired accounts –11 –70
3040 Outlays (gross) 11 70

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross –11 –70
Outlays, gross:
4100 Outlays from new mandatory authority –11 –70
4180 Budget authority, net (total) –11 –70
4190 Outlays, net (total) –11 –70

Please see the narratives in the Limitation on Administrative Expenses and Health Care Fraud and Abuse Control accounts for a description of the program integrity estimates reflected here.

Grants to States for Medicaid

(Legislative proposal, not subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 75–0512–2–1–551 2011 actual 2012 est. 2013 est.

Budget authority and outlays, net:
Mandatory:
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –215 –695
4180 Budget authority, net (total) –215 –695
4190 Outlays, net (total) –215 –695

This schedule reflects the offsetting collections from Medicare Part B for the extension of the Qualified Individual (QI) program.

Grants to States for Medicaid

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 75–0512–4–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Program Integrity –151
0003 Other Proposals 155 341



0799 Total direct obligations 155 190
0801 Medicare Part B premiums 215 695



0900 Total new obligations 370 885

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation Medicaid 155 190



1260 Appropriations, mandatory (total) 155 190
Spending authority from offsetting collections, mandatory:
1800 Collected 215 695



1850 Spending auth from offsetting collections, mand (total) 215 695
1900 Budget authority (total) 370 885
1930 Total budgetary resources available 370 885

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 370 885
3040 Outlays (gross) –370 –885

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 370 885
Outlays, gross:
4100 Outlays from new mandatory authority 370 885
4180 Budget authority, net (total) 370 885
4190 Outlays, net (total) 370 885

This schedule reflects the Administration's Medicaid proposals.

Object Classification (in millions of dollars)


Identification code 75–0512–4–1–551 2011 actual 2012 est. 2013 est.

41.0 Direct obligations: Grants, subsidies, and contributions 155 190
99.0 Reimbursable obligations 215 695



99.9 Total new obligations 370 885

State Grants and Demonstrations

Program and Financing (in millions of dollars)


Identification code 75–0516–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0010 Ticket to Work grants 75
0011 Emergency health services for undocumented aliens 88 22 18
0012 Medicaid integrity program 77 96 80
0015 Partnerships for long-term care 3
0017 Psychiatric residential treatment demonstration 148
0018 Money follows the person (MFP) demonstration 298 410 403
0019 MFP evaluations and technical support 1 1 1
0023 Grants to improve outreach and enrollment 43 7 34
0024 Application of Prospective Payment System 3
0025 Medicaid emergency psychiatric demonstration 1 23 24
0026 Incentives for prevention of chronic diseases in Medicaid 18 29 22



0799 Total direct obligations 752 591 582
0801 Reimbursable program activity 6



0900 Total new obligations 758 591 582

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1,206 1,304 1,241
1021 Recoveries of prior year unpaid obligations 47



1050 Unobligated balance (total) 1,253 1,304 1,241
Budget authority:
Appropriations, mandatory:
1200 Appropriation (Ticket to Work) 47
1200 Appropriation (Expansion of long-term care partnerships) 3
1200 Appropriation (Psychiatric residential treatment demonstration) 57
1200 Appropriation (Money follows the person (MFP) demonstration) 449 449 449
1200 Appropriation (MFP research & evaluation) 1 1 1
1200 Appropriation (Medicaid integrity program) 76 78 80
1200 Appropriation (Medicaid Emergency Psychiatric Demo) 75
1200 Appropriation (Incentives for Prevention of Chronic Diseases in Medicaid) 100



1260 Appropriations, mandatory (total) 808 528 530
Spending authority from offsetting collections, mandatory:
1800 Collected 6



1850 Spending auth from offsetting collections, mand (total) 6
1900 Budget authority (total) 814 528 530
1930 Total budgetary resources available 2,067 1,832 1,771
Memorandum (non-add) entries:
1940 Unobligated balance expiring –5
1941 Unexpired unobligated balance, end of year 1,304 1,241 1,189

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 738 881 868
3030 Obligations incurred, unexpired accounts 758 591 582
3040 Outlays (gross) –568 –604 –474
3080 Recoveries of prior year unpaid obligations, unexpired –47
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 881 868 976



3100 Obligated balance, end of year (net) 881 868 976

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 814 528 530
Outlays, gross:
4100 Outlays from new mandatory authority 57 79 80
4101 Outlays from mandatory balances 511 525 394



4110 Outlays, gross (total) 568 604 474
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –6
4180 Budget authority, net (total) 808 528 530
4190 Outlays, net (total) 562 604 474

State Grants and Demonstrations includes funding for grant programs enacted in several legislative authorities, including the Ticket to Work and Work Incentives Improvement Act of 1999 (P.L. 106–170), the Medicare Prescription Drug, Improvement, and Modernization Act of 2003 (P.L. 108–173), the Deficit Reduction Act of 2005 (P.L. 109–171), the Children's Health Insurance Program Reauthorization Act of 2009 (P.L. 111–3), the Patient Protection and Affordable Care Act (P.L. 111–148), and the Health Care and Education Reconciliation Act of 2010 (P.L. 111–152).

The Budget includes an unobligated balance of $125 million for activities authorized by Section 204 of the Ticket to Work and Work Incentives Improvement Act. Thus, pursuant to 31 U.S.C. 1555, any remaining balance (whether obligated or unobligated) will be withdrawn and returned to the Treasury two years after there has been no disbursement made against the appropriation.

Object Classification (in millions of dollars)


Identification code 75–0516–0–1–551 2011 actual 2012 est. 2013 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent - Medicaid Integrity Program 9 9 9
12.1 Civilian personnel benefits - Medicaid Integrity Program 6 6 6
41.0 Grants, subsidies, and contributions - Ticket to Work 75
41.0 Grants, subsidies, and contributions - Emergency services for undocumented aliens 88 22 18
41.0 Grants, subsidies, and contributions - Medicaid Integrity Program 62 81 65
41.0 Grants, subsidies, and contributions - Partnership for long-term care 3
41.0 Grants, subsidies, and contributions - Psychiatric residential treatment demonstration 148
41.0 Grants, subsidies, and contributions - Money follows the person (MFP) demonstration 298 410 403
41.0 Grants, subsidies, and contributions - MFP evaluations and technical support 1 1 1
41.0 Grants, subsidies, and contributions - Grants to improve outreach and enrollment 43 7 34
41.0 Grants, subsidies, and contributions - Application of Prospective Payment System 1 3
41.0 Grants, subsidies, and contributions - Medicaid emergency psychiatric demonstration 18 23 24
41.0 Grants, subsidies, and contributions - Incentives for prevention of chronic diseases in Medicaid 29 22



99.0 Direct obligations 752 591 582
99.0 Reimbursable obligations 6



99.9 Total new obligations 758 591 582

Employment Summary


Identification code 75–0516–0–1–551 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 81 100 102

Payments to Health Care Trust Funds

For payment to the Federal Hospital Insurance Trust Fund and the Federal Supplementary Medical Insurance Trust Fund, as provided under sections 217(g), 1844, and 1860D-16 of the Social Security Act, sections 103(c) and 111(d) of the Social Security Amendments of 1965, section 278(d)(3) of Public Law 97–248, and for administrative expenses incurred pursuant to section 201(g) of the Social Security Act, [$230,741,378,000] $251,359,000,000.

In addition, for making matching payments under section 1844 and benefit payments under section 1860D-16 of the Social Security Act that were not anticipated in budget estimates, such sums as may be necessary. (Department of Health and Human Services Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–0580–0–1–571 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Federal contribution to match premiums (SMI) 168,849 167,184 189,520
0002 Part D benefits (Rx Drug) 55,929 47,282 60,744
0003 Part D Federal administration (Rx Drug) 373 405 424
0004 General Fund Transfers to HI 489 603 671
0006 Federal Bureau of Investigation (HCFAC) 128 132 135
0007 Federal payments from taxation of OASDI benefits (HI) 15,143 18,443 20,811
0008 Criminal fines (HCFAC) 1,196 1,045 1,127
0009 Civil monetary penalties and damages (HCFAC - DOJ and CMS administration) 18 20 20
0010 Asset Forfeiture 22



0900 Total new obligations 242,147 235,114 273,452

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation (definite, annual) 229,464 230,741 251,359
1200 Appropriation (indefinite, permanent) 15,143 18,443 20,811
1200 Appropriation (HCFAC for FBI) 128 132 135
1200 Appropriation (indefinite for HCFAC) 1,236 1,065 1,147



1260 Appropriations, mandatory (total) 245,971 250,381 273,452
1930 Total budgetary resources available 245,971 250,381 273,452
Memorandum (non-add) entries:
1940 Unobligated balance expiring –3,824 –15,267

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 242,147 235,114 273,452
3031 Obligations incurred, expired accounts 46
3040 Outlays (gross) –242,193 –235,114 –273,452

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 245,971 250,381 273,452
Outlays, gross:
4100 Outlays from new mandatory authority 242,147 235,114 273,452
4101 Outlays from mandatory balances 46



4110 Outlays, gross (total) 242,193 235,114 273,452
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –19
Additional offsets against gross budget authority only:
4142 Offsetting collections credited to expired accounts 19



4160 Budget authority, net (mandatory) 245,971 250,381 273,452
4170 Outlays, net (mandatory) 242,174 235,114 273,452
4180 Budget authority, net (total) 245,971 250,381 273,452
4190 Outlays, net (total) 242,174 235,114 273,452

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


2011 actual 2012 est. 2013 est.

Enacted/requested:
Budget Authority 245,971 250,381 273,452
Outlays 242,174 235,114 273,452
Amounts included in the adjusted baseline:
Budget Authority 4,514
Outlays 4,514
Legislative proposal, not subject to PAYGO:
Budget Authority –4,565
Outlays –4,565
Increased funding for BBEDCA program integrity adjustments:
Outlays 114
Total:
Budget Authority 245,971 250,381 273,401
Outlays 242,174 235,228 273,401

Payments are made to the Federal Hospital Insurance and Federal Supplementary Medical Insurance trust funds from the general fund of the Treasury to finance Medicare's medical and drug benefits for beneficiaries and certain other qualified individuals.

Object Classification (in millions of dollars)


Identification code 75–0580–0–1–571 2011 actual 2012 est. 2013 est.

Direct obligations:
41.0 Grants, subsidies, and contributions 241,139 234,106 272,357
42.0 Insurance claims and indemnities 275 262 228
94.0 Financial transfers (Federal admin) 733 746 867



99.9 Total new obligations 242,147 235,114 273,452

Payments to Health Care Trust Funds

(Amounts included in the adjusted baseline)

Program and Financing (in millions of dollars)


Identification code 75–0580–7–1–571 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Federal contribution to match premiums (SMI) 4,514



0900 Total new obligations (object class 41.0) 4,514

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation (definite annuall) 4,514



1260 Appropriations, mandatory (total) 4,514
1930 Total budgetary resources available 4,514

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 4,514
3040 Outlays (gross) –4,514

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 4,514
Outlays, gross:
4100 Outlays from new mandatory authority 4,514
4180 Budget authority, net (total) 4,514
4190 Outlays, net (total) 4,514

Payments to Health Care Trust Funds

(Legislative proposal, not subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 75–0580–2–1–571 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Federal contribution to match premiums (SMI) –15
0002 Part D benefits (Rx Drug) –4,550



0900 Total new obligations (object class 41.0) –4,565

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation (definite, annual) –4,565



1260 Appropriations, mandatory (total) –4,565
1930 Total budgetary resources available –4,565

Change in obligated balance:
3030 Obligations incurred, unexpired accounts –4,565
3040 Outlays (gross) 4,565

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross –4,565
Outlays, gross:
4100 Outlays from new mandatory authority –4,565
4180 Budget authority, net (total) –4,565
4190 Outlays, net (total) –4,565

Quality Improvements Organizations

Program and Financing (in millions of dollars)


Identification code 75–0519–0–1–571 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 QIO contracts 612 315 270
0002 QIO support contracts 244 125 108



0900 Total new obligations 856 440 378

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 387
Budget authority:
Spending authority from offsetting collections, mandatory:
1800 Collected 20 827 528
1801 Change in uncollected payments, Federal sources 999



1850 Spending auth from offsetting collections, mand (total) 1,019 827 528
1930 Total budgetary resources available 1,019 827 915
Memorandum (non-add) entries:
1940 Unobligated balance expiring –163
1941 Unexpired unobligated balance, end of year 387 537

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 824 437
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –999 –999



3020 Obligated balance, start of year (net) –175 –562
3030 Obligations incurred, unexpired accounts 856 440 378
3040 Outlays (gross) –32 –827 –528
3050 Change in uncollected pymts, Fed sources, unexpired –999
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 824 437 287
3091 Uncollected pymts, Fed sources, end of year –999 –999 –999



3100 Obligated balance, end of year (net) –175 –562 –712

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 1,019 827 528
Outlays, gross:
4100 Outlays from new mandatory authority 32 66 56
4101 Outlays from mandatory balances 761 472



4110 Outlays, gross (total) 32 827 528
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –20 –827 –528
Additional offsets against gross budget authority only:
4140 Change in uncollected pymts, Fed sources, unexpired –999
4170 Outlays, net (mandatory) 12
4190 Outlays, net (total) 12

Object Classification (in millions of dollars)


Identification code 75–0519–0–1–571 2011 actual 2012 est. 2013 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 28 28
25.2 Other services from non-Federal sources 848 404 342
25.3 Other goods and services from Federal sources 8 8 8



99.9 Total new obligations 856 440 378

Employment Summary


Identification code 75–0519–0–1–571 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 164 164

Program Management

For carrying out, except as otherwise provided, titles XI, XVIII, XIX, and XXI of the Social Security Act, titles XIII and XXVII of the PHS Act, the Clinical Laboratory Improvement Amendments of 1988, and other responsibilities of the Centers for Medicare and Medicaid Services, not to exceed [$3,879,476,000,] $4,820,808,000, to be transferred from the Federal Hospital Insurance Trust Fund and the Federal Supplementary Medical Insurance Trust Fund, as authorized by section 201(g) of the Social Security Act; together with all funds collected in accordance with section 353 of the PHS Act and section 1857(e)(2) of the Social Security Act, funds retained by the Secretary pursuant to section 302 of the Tax Relief and Health Care Act of 2006; and such sums as may be collected from authorized user fees and the sale of data, which shall be credited to this account and remain available until [September 30, 2017] expended: Provided, That all funds derived in accordance with 31 U.S.C. 9701 from organizations established under title XIII of the PHS Act shall be credited to and available for carrying out the purposes of this appropriation: Provided further, That [$34,000,000,] $11,150,000, to remain available through September 30, [2013] 2014, shall be for contract costs for the Healthcare Integrated General Ledger Accounting System: Provided further, That the Secretary is directed to collect fees in fiscal year [2012] 2013 from Medicare Advantage organizations pursuant to section 1857(e)(2) of the Social Security Act and from eligible organizations with risk-sharing contracts under section 1876 of that Act pursuant to section 1876(k)(4)(D) of that Act[: Provided further, That $44,000,000 shall be available for the State high-risk health insurance pool program as authorized by the State High Risk Pool Funding Extension Act of 2006]. (Department of Health and Human Services Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–0511–0–1–550 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Program operations 2,592 2,922 3,641
0002 Federal administration 687 960 870
0003 State survey and certification 390 444 408
0004 Research, demonstrations, and evaluation projects 48 632 59
0006 High-risk pool grants 55 44 22
0007 ARRA Medicare/Medicaid HIT 160 195 193
0008 Consumer Assistance Grants 27 2



0100 Total direct program 3,959 5,199 5,193



0799 Total direct obligations 3,959 5,199 5,193
0801 Clinical laboratory improvement amendments 53 43 43
0802 Sale of data 12 7 7
0803 Coordination of benefits 34 48 35
0804 Medicare advantage/Prescription drug plan 34 70 70
0805 Provider enrollment 72 72
0806 Recovery audit contractors 130 310 310
0807 Other reimbursable program activity 18



0809 Reimbursable program activities, subtotal 281 550 537



0899 Total reimbursable obligations 281 550 537



0900 Total new obligations 4,240 5,749 5,730

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 850 1,349 339
1021 Recoveries of prior year unpaid obligations 11



1050 Unobligated balance (total) 861 1,349 339
Budget authority:
Appropriations, mandatory:
1200 Appropriation 403 253 253



1260 Appropriations, mandatory (total) 403 253 253
Spending authority from offsetting collections, discretionary:
1700 Collected 1,965 4,306 5,286
1701 Change in uncollected payments, Federal sources 1,805



1750 Spending auth from offsetting collections, disc (total) 3,770 4,306 5,286
Spending authority from offsetting collections, mandatory:
1800 Collected 71 180 101
1801 Change in uncollected payments, Federal sources 547



1850 Spending auth from offsetting collections, mand (total) 618 180 101
1900 Budget authority (total) 4,791 4,739 5,640
1930 Total budgetary resources available 5,652 6,088 5,979
Memorandum (non-add) entries:
1940 Unobligated balance expiring –63
1941 Unexpired unobligated balance, end of year 1,349 339 249

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 2,480 2,825 2,587
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –2,867 –3,623 –3,623



3020 Obligated balance, start of year (net) –387 –798 –1,036
3030 Obligations incurred, unexpired accounts 4,240 5,749 5,730
3031 Obligations incurred, expired accounts 90
3040 Outlays (gross) –3,786 –5,987 –5,755
3050 Change in uncollected pymts, Fed sources, unexpired –2,352
3051 Change in uncollected pymts, Fed sources, expired 1,596
3080 Recoveries of prior year unpaid obligations, unexpired –11
3081 Recoveries of prior year unpaid obligations, expired –188
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 2,825 2,587 2,562
3091 Uncollected pymts, Fed sources, end of year –3,623 –3,623 –3,623



3100 Obligated balance, end of year (net) –798 –1,036 –1,061

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 3,770 4,306 5,286
Outlays, gross:
4010 Outlays from new discretionary authority 1,813 4,306 5,286
4011 Outlays from discretionary balances 1,605



4020 Outlays, gross (total) 3,418 4,306 5,286
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –3,154 –3,828 –4,821
4033 Non-Federal sources –313 –478 –465



4040 Offsets against gross budget authority and outlays (total) –3,467 –4,306 –5,286
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –1,805
4052 Offsetting collections credited to expired accounts 1,502



4060 Additional offsets against budget authority only (total) –303
4080 Outlays, net (discretionary) –49
Mandatory:
4090 Budget authority, gross 1,021 433 354
Outlays, gross:
4100 Outlays from new mandatory authority 73 275 213
4101 Outlays from mandatory balances 295 1,406 256



4110 Outlays, gross (total) 368 1,681 469
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –83 –108 –29
4123 Non-Federal sources –5 –72 –72



4130 Offsets against gross budget authority and outlays (total) –88 –180 –101
Additional offsets against gross budget authority only:
4140 Change in uncollected pymts, Fed sources, unexpired –547
4142 Offsetting collections credited to expired accounts 17



4150 Additional offsets against budget authority only (total) –530



4160 Budget authority, net (mandatory) 403 253 253
4170 Outlays, net (mandatory) 280 1,501 368
4180 Budget authority, net (total) 403 253 253
4190 Outlays, net (total) 231 1,501 368

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


2011 actual 2012 est. 2013 est.

Enacted/requested:
Budget Authority 403 253 253
Outlays 231 1,501 368
Legislative proposal, subject to PAYGO:
Budget Authority 400
Outlays 100
Total:
Budget Authority 403 253 653
Outlays 231 1,501 468

Program management activities include funding for program operations, survey and certification, State high-risk pools, Clinical Laboratory Improvement Amendments (CLIA), Medicare Advantage, Medicare Part D coordination of benefits, recovery audit contracts and other administrative costs.

Object Classification (in millions of dollars)


Identification code 75–0511–0–1–550 2011 actual 2012 est. 2013 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 418 474 493
11.3 Other than full-time permanent 14 11 11
11.5 Other personnel compensation 9 8 8
11.7 Military personnel 9 10 10



11.9 Total personnel compensation 450 503 522
12.1 Civilian personnel benefits 120 122 131
12.2 Military personnel benefits 4 5 5
21.0 Travel and transportation of persons 9 16 12
22.0 Transportation of things 1
23.1 Rental payments to GSA 15 24 25
23.3 Communications, utilities, and miscellaneous charges 55
24.0 Printing and reproduction 35 4 4
25.1 Advisory and assistance services 16
25.2 Other services from non-Federal sources 1,607 2,271 2,904
25.3 Other goods and services from Federal sources 77 11 7
25.5 Research and development contracts 32 669 82
25.6 Medical care 1,228 1,306 1,387
25.7 Operation and maintenance of equipment 132
26.0 Supplies and materials 13 1 1
31.0 Equipment 8
32.0 Land and structures 11 11
41.0 Grants, subsidies, and contributions 157 256 102



99.0 Direct obligations 3,959 5,199 5,193
99.0 Reimbursable obligations 281 550 537



99.9 Total new obligations 4,240 5,749 5,730

Employment Summary


Identification code 75–0511–0–1–550 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 4,086 4,591 4,726
1001 Direct civilian full-time equivalent employment 14 35 35
1101 Direct military average strength employment 107 107 107
2001 Reimbursable civilian full-time equivalent employment 105 123 124

Program Management

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 75–0511–4–1–550 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Program operations 400



0100 Total direct program 400

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 400



1260 Appropriations, mandatory (total) 400
1930 Total budgetary resources available 400

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 400
3040 Outlays (gross) –100
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 300



3100 Obligated balance, end of year (net) 300

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 400
Outlays, gross:
4100 Outlays from new mandatory authority 100
4180 Budget authority, net (total) 400
4190 Outlays, net (total) 100

The budget includes a package of proposals that improve Medicaid's finances, Medicare's sustainability, and slow the growth of Part D net expenditures. To achieve the reforms proposed, HHS will need to implement significant administrative changes to its systems and processes.

Object Classification (in millions of dollars)


Identification code 75–0511–4–1–550 2011 actual 2012 est. 2013 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 2
12.1 Civilian personnel benefits 1
25.2 Other services from non-Federal sources 397



99.9 Total new obligations 400

Employment Summary


Identification code 75–0511–4–1–550 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 20

Children's Health Insurance Fund

Program and Financing (in millions of dollars)


Identification code 75–0515–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Grants to States and U.S. territories 8,479 8,914 9,700
0002 Performance bonus payments 217 296 380
0003 Child health quality improvement 44 51 47



0900 Total new obligations (object class 41.0) 8,740 9,261 10,127

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 4,330 7,527 6,925
1012 Unobligated balance transfers between expired and unexpired accounts 1,917
1021 Recoveries of prior year unpaid obligations 16



1050 Unobligated balance (total) 6,263 7,527 6,925
Budget authority:
Appropriations, discretionary:
1131 Unobligated balance of appropriations permanently reduced –6,706



1160 Appropriation, discretionary (total) –6,706
Appropriations, mandatory:
1200 Appropriation 13,504 14,982 17,406
1200 Appropriation 45 45
1230 Appropriations and/or unobligated balance of appropriations permanently reduced –3,500 –6,368



1260 Appropriations, mandatory (total) 10,004 8,659 17,451
1900 Budget authority (total) 10,004 8,659 10,745
1930 Total budgetary resources available 16,267 16,186 17,670
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 7,527 6,925 7,543

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 8,195 7,107 6,590
3030 Obligations incurred, unexpired accounts 8,740 9,261 10,127
3031 Obligations incurred, expired accounts 46
3040 Outlays (gross) –8,629 –9,778 –10,027
3080 Recoveries of prior year unpaid obligations, unexpired –16
3081 Recoveries of prior year unpaid obligations, expired –1,229
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 7,107 6,590 6,690



3100 Obligated balance, end of year (net) 7,107 6,590 6,690

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross –6,706
Mandatory:
4090 Budget authority, gross 10,004 8,659 17,451
Outlays, gross:
4100 Outlays from new mandatory authority 2,718 4,445 4,045
4101 Outlays from mandatory balances 5,911 5,333 5,982



4110 Outlays, gross (total) 8,629 9,778 10,027
4180 Budget authority, net (total) 10,004 8,659 10,745
4190 Outlays, net (total) 8,629 9,778 10,027

The Balanced Budget Act of 1997 established the Children's Health Insurance Program (CHIP) under Title XXI of the Social Security Act. Title XXI provides Federal matching funds to States to enable them to extend coverage to uninsured children from low-income families. States are able to use Title XXI funds for obtaining health benefit coverage for uninsured children through a separate CHIP program, a CHIP Medicaid expansion program, or a combination of both. The Children's Health Insurance Program Reauthorization Act of 2009 (P.L. 111–3) reauthorized the CHIP program through FY 2013 and made some modifications to the program including increased funding for States and territories, bonus payments for States that exceed Medicaid child enrollment targets, and support for child health quality and outreach activities. A contingency fund to assist States who project spending above their available allocated CHIP funds was also created by CHIPRA and funding is included in a separate account. The Patient Protection and Affordable Care Act of 2010 (P.L. 111–148) extended funding for CHIP, providing appropriations through FY 2015.

Center for Medicare and Medicaid Innovation

Program and Financing (in millions of dollars)


Identification code 75–0522–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Administration 43 112 155
0002 Innovation Activities 52 1,581 1,207



0900 Total new obligations 95 1,693 1,362

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 5 9,910 8,217
Budget authority:
Appropriations, mandatory:
1200 Appropriation 10,000



1260 Appropriations, mandatory (total) 10,000
1930 Total budgetary resources available 10,005 9,910 8,217
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 9,910 8,217 6,855

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 84 1,044
3030 Obligations incurred, unexpired accounts 95 1,693 1,362
3040 Outlays (gross) –11 –733 –1,090
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 84 1,044 1,316



3100 Obligated balance, end of year (net) 84 1,044 1,316

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 10,000
Outlays, gross:
4100 Outlays from new mandatory authority 11
4101 Outlays from mandatory balances 733 1,090



4110 Outlays, gross (total) 11 733 1,090
4180 Budget authority, net (total) 10,000
4190 Outlays, net (total) 11 733 1,090

Object Classification (in millions of dollars)


Identification code 75–0522–0–1–551 2011 actual 2012 est. 2013 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 5 11 11
12.1 Civilian personnel benefits 1 3 3
25.2 Other services from non-Federal sources 77 1,581 1,207
25.3 Other goods and services from Federal sources 8 98 141
31.0 Equipment 4



99.9 Total new obligations 95 1,693 1,362

Employment Summary


Identification code 75–0522–0–1–551 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 68 204 265

Child Enrollment Contingency Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 75–5551–0–2–551 2011 actual 2012 est. 2013 est.

0100 Balance, start of year
Receipts:
0240 Interest, Child Enrollment Contingency Fund 8 7 13



0400 Total: Balances and collections 8 7 13
Appropriations:
0500 Child Enrollment Contingency Fund –8 –7 –13



0799 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 75–5551–0–2–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Grants to States and US Territories 29 100 200



0900 Total new obligations (object class 41.0) 29 100 200

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2,115 2,094 2,001
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 8 7 13



1260 Appropriations, mandatory (total) 8 7 13
1930 Total budgetary resources available 2,123 2,101 2,014
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 2,094 2,001 1,814

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 25
3030 Obligations incurred, unexpired accounts 29 100 200
3040 Outlays (gross) –4 –125 –200
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 25



3100 Obligated balance, end of year (net) 25

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 8 7 13
Outlays, gross:
4100 Outlays from new mandatory authority 4
4101 Outlays from mandatory balances 125 200



4110 Outlays, gross (total) 4 125 200
4180 Budget authority, net (total) 8 7 13
4190 Outlays, net (total) 4 125 200

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 2,119 2,093 2,001
5001 Total investments, EOY: Federal securities: Par value 2,093 2,001 1,814

The Children's Health Insurance Program Reauthorization Act (CHIPRA) of 2009 established the Child Enrollment Contingency Fund under Title XXI. Beginning in FY 2009, a State may qualify for a contingency fund payment if it projects a funding shortfall for the fiscal year and if its average monthly child enrollment exceeds its target average number of enrollees for the fiscal year. The Patient Protection and Affordable Care Act of 2010 extended the contingency fund through FY 2015.

The fund received an initial appropriation equal to 20 percent of the FY 2009 national allotment ($2.1 billion). In fiscal years 2010 through 2015, the statute appropriates the amount necessary to make payments to eligible States, but not to exceed 20 percent of the total annual appropriation for CHIP allotments to States. Any amounts in excess of this aggregate cap will be made available for CHIP performance bonus payments. The contingency fund is invested in interest bearing securities of the United States, and the income derived from these investments constitutes a part of the fund.

Medicare Health Information Technology Incentive Payments, Recovery Act

Program and Financing (in millions of dollars)


Identification code 75–0508–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0801 Incentive payments to hospitals 356 950 860
0802 Incentive payments to eligible professionals 97 690 930



0900 Total new obligations (object class 42.0) 453 1,640 1,790

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1,658 1,658
Budget authority:
Spending authority from offsetting collections, mandatory:
1800 Collected from the HI Trust Fund 227 950 860
1800 Collected from the SMI Trust Fund 45 690 930
1801 Change in uncollected payments, Federal sources 1,839



1850 Spending auth from offsetting collections, mand (total) 2,111 1,640 1,790
1930 Total budgetary resources available 2,111 3,298 3,448
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1,658 1,658 1,658

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 91 91
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –1,839 –1,839



3020 Obligated balance, start of year (net) –1,748 –1,748
3030 Obligations incurred, unexpired accounts 453 1,640 1,790
3040 Outlays (gross) –362 –1,640 –1,790
3050 Change in uncollected pymts, Fed sources, unexpired –1,839
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 91 91 91
3091 Uncollected pymts, Fed sources, end of year –1,839 –1,839 –1,839



3100 Obligated balance, end of year (net) –1,748 –1,748 –1,748

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 2,111 1,640 1,790
Outlays, gross:
4100 Outlays from new mandatory authority 362 1,640 1,790
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –272 –1,640 –1,790
Additional offsets against gross budget authority only:
4140 Change in uncollected pymts, Fed sources, unexpired –1,839
4170 Outlays, net (mandatory) 90
4190 Outlays, net (total) 90

Rate Review Grants

Program and Financing (in millions of dollars)


Identification code 75–0112–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Premium rate review grants 114 63 28



0900 Total new obligations (object class 41.0) 114 63 28

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 204 91 30
1021 Recoveries of prior year unpaid obligations 1 2



1050 Unobligated balance (total) 205 93 30
1930 Total budgetary resources available 205 93 30
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 91 30 2

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 46 147 128
3030 Obligations incurred, unexpired accounts 114 63 28
3040 Outlays (gross) –12 –80 –80
3080 Recoveries of prior year unpaid obligations, unexpired –1 –2
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 147 128 76



3100 Obligated balance, end of year (net) 147 128 76

Budget authority and outlays, net:
Mandatory:
Outlays, gross:
4101 Outlays from mandatory balances 12 80 80
4190 Outlays, net (total) 12 80 80

The Affordable Care Act (P.L. 111–148) amends Section 2794 of the Public Health Service Act and provides that the Secretary shall carry out a program to award grants to States for a five year period beginning in fiscal year 2010. The Grants to States for Health Insurance Premium Review program provides funding to help States develop or enhance their current rate review activities. The program provides $250,000,000 over the five year period beginning with fiscal year 2010. States may receive no less than $1,000,000 and no more than $5,000,000 in any one grant year. Grant recipients are required to submit data to the Secretary on health insurance rate trends.

Pre-Existing Condition Insurance Plan Program

Program and Financing (in millions of dollars)


Identification code 75–0113–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Direct program activity 817 1,463 1,525
0801 Premiums from Fallback States 27 72 91



0900 Total new obligations 844 1,535 1,616

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 4,778 3,961 2,498
Budget authority:
Spending authority from offsetting collections, mandatory:
1800 Collected 27 72 91



1850 Spending auth from offsetting collections, mand (total) 27 72 91
1900 Budget authority (total) 27 72 91
1930 Total budgetary resources available 4,805 4,033 2,589
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 3,961 2,498 973

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 218 633 531
3030 Obligations incurred, unexpired accounts 844 1,535 1,616
3040 Outlays (gross) –429 –1,637 –2,146
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 633 531 1



3100 Obligated balance, end of year (net) 633 531 1

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 27 72 91
Outlays, gross:
4100 Outlays from new mandatory authority 27 72 91
4101 Outlays from mandatory balances 402 1,565 2,055



4110 Outlays, gross (total) 429 1,637 2,146
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –27 –72 –91
4190 Outlays, net (total) 402 1,565 2,055

This account funds the Pre-Existing Condition Insurance Plan Program (PCIP), which makes health insurance available to people who have been unable to get insurance due to a pre-existing condition. Enrollees pay monthly premiums similar to those charged in the commercial individual market, and the Federal government pays for remaining costs that exceed enrollee contributions. The funding for this program, including operating costs, was provided in the FY 2010 appropriation by the Affordable Care Act (P.L. 111–148).

Object Classification (in millions of dollars)


Identification code 75–0113–0–1–551 2011 actual 2012 est. 2013 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 2 2 2
25.2 Other services from non-Federal sources 5 29 31
41.0 Grants, subsidies, and contributions 810 1,432 1,492



99.0 Direct obligations 817 1,463 1,525
99.0 Reimbursable obligations 27 72 91



99.9 Total new obligations 844 1,535 1,616

Employment Summary


Identification code 75–0113–0–1–551 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 13 14 16

Early Retiree Reinsurance Program

Program and Financing (in millions of dollars)


Identification code 75–0114–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Subsidies for early retirees 2,944 1,936
0002 Administration 22 29 25



0900 Total new obligations 2,966 1,965 25

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 4,374 1,998 33
1021 Recoveries of prior year unpaid obligations 590



1050 Unobligated balance (total) 4,964 1,998 33
1930 Total budgetary resources available 4,964 1,998 33
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1,998 33 8

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 625 26 18
3030 Obligations incurred, unexpired accounts 2,966 1,965 25
3040 Outlays (gross) –2,975 –1,973 –28
3080 Recoveries of prior year unpaid obligations, unexpired –590
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 26 18 15



3100 Obligated balance, end of year (net) 26 18 15

Budget authority and outlays, net:
Mandatory:
Outlays, gross:
4101 Outlays from mandatory balances 2,975 1,973 28
4190 Outlays, net (total) 2,975 1,973 28

The Affordable Care Act (P.L. 111–148) authorized and appropriated $5 billion for the Early Retiree Reinsurance Program (ERRP). ERRP provides reimbursement to participating sponsors of certified plans that provide health benefits to early retirees (age 55 and older and not eligible for Medicare), their spouses, and surviving spouses and dependents. Reimbursement is equal to 80 percent of the actual cost of health expenses paid for an individual (net of price concessions) between a cost threshold of $15,000 and cost limit of $90,000 beginning in 2010. The cost threshold and cost limit are adjusted for inflation each year based on the Medical Care Component of the consumer price index for all urban consumers. Reimbursements to sponsors shall be used to reduce the sponsor's health benefit or premium costs, provide premium and cost sharing relief to plan participants, or both.

Object Classification (in millions of dollars)


Identification code 75–0114–0–1–551 2011 actual 2012 est. 2013 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 1 1
25.2 Other services from non-Federal sources 22 27 23
42.0 Insurance claims and indemnities 2,944 1,936



99.0 Direct obligations 2,966 1,964 24
99.5 Below reporting threshold 1 1



99.9 Total new obligations 2,966 1,965 25

Employment Summary


Identification code 75–0114–0–1–551 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 2 10 10

Affordable Insurance Exchange Grants

Program and Financing (in millions of dollars)


Identification code 75–0115–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Planning and establishment grants 467 1,092 820
0002 Administration 11 48 48



0900 Total new obligations 478 1,140 868

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 478 1,140 868



1260 Appropriations, mandatory (total) 478 1,140 868
1930 Total budgetary resources available 478 1,140 868

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 49 503 737
3030 Obligations incurred, unexpired accounts 478 1,140 868
3040 Outlays (gross) –24 –906 –1,087
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 503 737 518



3100 Obligated balance, end of year (net) 503 737 518

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 478 1,140 868
Outlays, gross:
4100 Outlays from new mandatory authority 9 580 444
4101 Outlays from mandatory balances 15 326 643



4110 Outlays, gross (total) 24 906 1,087
4180 Budget authority, net (total) 478 1,140 868
4190 Outlays, net (total) 24 906 1,087

The American Health Benefit Exchange Program, commonly known as the Affordable Insurance Exchanges, provides funding for Planning and Establishment Grants to States to for their activities to implement Exchanges. The Exchanges will facilitate the purchase of qualified health plans in the individual market and provide for the establishment of a Small Business Health Options Program to allow small businesses to offer qualified health plans to their employees. Section 1311 of the Patient Protection and Affordable Care Act (P.L. 111–148) provides amounts necessary to enable the Secretary to award grants to States beginning no later than March 23, 2011, and allows for renewal grants through January 1, 2015.

Object Classification (in millions of dollars)


Identification code 75–0115–0–1–551 2011 actual 2012 est. 2013 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 4 6 6
12.1 Civilian personnel benefits 1 2 2
25.2 Other services from non-Federal sources 5 40 40
25.3 Other goods and services from Federal sources 1
41.0 Grants, subsidies, and contributions 467 1,092 820



99.9 Total new obligations 478 1,140 868

Employment Summary


Identification code 75–0115–0–1–551 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 28 63 63

Consumer Operated and Oriented Plan Program Account

Program and Financing (in millions of dollars)


Identification code 75–0118–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
Credit program obligations:
0701 Direct loan subsidy 2,431 699
0709 Administrative expenses 3 15 15



0900 Total new obligations 3 2,446 714

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 6,000 3,797 951
Budget authority:
Appropriations, mandatory:
1230 Appropriations and/or unobligated balance of appropriations permanently reduced –2,200 –400



1260 Appropriations, mandatory (total) –2,200 –400
1930 Total budgetary resources available 3,800 3,397 951
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 3,797 951 237

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 3 2,356
3030 Obligations incurred, unexpired accounts 3 2,446 714
3040 Outlays (gross) –93 –803
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 3 2,356 2,267



3100 Obligated balance, end of year (net) 3 2,356 2,267

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross –2,200 –400
Outlays, gross:
4101 Outlays from mandatory balances 93 803
4180 Budget authority, net (total) –2,200 –400
4190 Outlays, net (total) 93 803

Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)


Identification code 75–0118–0–1–551 2011 actual 2012 est. 2013 est.

Direct loan levels supportable by subsidy budget authority:
115002 Startup Loans 675 195
115003 Solvency 4,950 1,430



115999 Total direct loan levels 5,625 1,625
Direct loan subsidy (in percent):
132002 Startup Loans 0.00 37.51 37.66
132003 Solvency 0.00 43.99 43.78



132999 Weighted average subsidy rate 0.00 43.21 43.05
Direct loan subsidy budget authority:
133002 Startup Loans 253 73
133003 Solvency 2,178 626



133999 Total subsidy budget authority 2,431 699
Direct loan subsidy outlays:
134002 Startup Loans 84 168
134003 Solvency 614



134999 Total subsidy outlays 84 782
Direct loan downward reestimates:

Administrative expense data:
3510 Budget authority 3 15 15
3580 Outlays from balances 9 21

The Consumer Operated and Oriented Plan (CO-OP) Program was authorized in Section 1322 of the Affordable Care Act (P.L. 111–148). The CO-OP Program fosters the creation of qualified nonprofit health insurance issuers that operate with a strong consumer focus to offer qualified health plans in the individual and small group markets in the States. The Secretary shall award loans to qualified nonprofit issuers to fund start-up costs and reserves which enable qualified issuers to meet state solvency requirements. The Secretary may also award loans for the purposes of encouraging the establishment of CO-OPs in states where no issuer applies to be a qualified nonprofit issuer under Section 1322. $3.4 billion has been appropriated to carry out Section 1322 of the Affordable Care Act.

As required by the Federal Credit Reform Act of 1990, this account records, for this program, the subsidy costs associated with CO-OP Program grants and loans, as well as administrative expenses of this program. The subsidy amounts are estimated on a present value basis; the administrative expenses are estimated on a cash basis.

Object Classification (in millions of dollars)


Identification code 75–0118–0–1–551 2011 actual 2012 est. 2013 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 2 2
12.1 Civilian personnel benefits 1 1
25.2 Other services from non-Federal sources 3 12 12
41.0 Grants, subsidies, and contributions 2,431 699



99.9 Total new obligations 3 2,446 714

Employment Summary


Identification code 75–0118–0–1–551 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 1 19 19

Consumer Operated and Oriented Plan Financing Account

Program and Financing (in millions of dollars)


Identification code 75–4418–0–3–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
Credit program obligations:
0710 Direct loan obligations 5,625 1,625
0713 Payment of interest to Treasury 2 22



0900 Total new obligations 5,627 1,647

Budgetary Resources:
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 3,196 948



1440 Borrowing authority, mandatory (total) 3,196 948
Spending authority from offsetting collections, mandatory:
1800 Collected 84 782
1801 Change in uncollected payments, Federal sources 2,347 –83



1850 Spending auth from offsetting collections, mand (total) 2,431 699
1900 Financing authority(total) 5,627 1,647
1930 Total budgetary resources available 5,627 1,647

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 5,400
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –2,347



3020 Obligated balance, start of year (net) 3,053
3030 Obligations incurred, unexpired accounts 5,627 1,647
3040 Financing disbursements (gross) –227 –1,866
3050 Change in uncollected pymts, Fed sources, unexpired –2,347 83
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 5,400 5,181
3091 Uncollected pymts, Fed sources, end of year –2,347 –2,264



3100 Obligated balance, end of year (net) 3,053 2,917

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 5,627 1,647
Financing disbursements:
4110 Financing disbursements, gross 227 1,866
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Federal sources –84 –782
Additional offsets against financing authority only (total):
4140 Change in uncollected pymts, Fed sources, unexpired –2,347 83



4160 Financing authority, net (mandatory) 3,196 948
4170 Financing disbursements, net (mandatory) 143 1,084
4180 Financing authority, net (total) 3,196 948
4190 Financing disbursements, net (total) 143 1,084

Status of Direct Loans (in millions of dollars)


Identification code 75–4418–0–3–551 2011 actual 2012 est. 2013 est.

Position with respect to appropriations act limitation on obligations:
1131 Direct loan obligations exempt from limitation 5,625 1,625



1150 Total direct loan obligations 5,625 1,625

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 226
1231 Disbursements: Direct loan disbursements 225 1,844
1251 Repayments: Repayments and prepayments
1261 Adjustments: Capitalized interest 1 4
1263 Write-offs for default: Direct loans



1290 Outstanding, end of year 226 2,074

As required by the Federal Credit Reform Act of 1990, this non-budgetary account records all cash flows to and from the Government resulting from direct loans obligated in 1992 and beyond (including modifications of direct loans that resulted from obligations in any year). The amounts in this account are a means of financing and are not included in the budget totals.

Trust Funds

Federal Hospital Insurance Trust Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 75–8005–0–7–571 2011 actual 2012 est. 2013 est.

0100 Balance, start of year 255,722 212,203 193,121
Adjustments:
0191 Adjustment - to correct for prior budget entry –1,254



0199 Balance, start of year 254,468 212,203 193,121
Receipts:
0200 FHI Trust Fund, Transfers from General Fund (FICA Taxes) 175,094 188,041 198,016
0201 FHI Trust Fund, Transfers from General Fund (FICA Taxes) 18 86
0202 FHI Trust Fund, Transfers from General Fund (FICA Taxes) –72
0203 FHI Trust Fund, Receipts from Railroad Retirement Board 452 499 519
0204 FHI Trust Fund, Transfers from General Fund (SECA Taxes) 12,944 13,989 15,394
0205 FHI Trust Fund, Civil Penalties and Damages 578 630 675
0220 FHI Trust Fund, Other Proprietary Interest from the Public 2 2
0221 FHI Trust Fund, Basic Premium, Medicare Advantage 222 222 225
0222 FHI Trust Fund, Medicare Refunds 5,176 5,700 5,800
0223 FHI Trust Fund, Premiums Collected for Uninsured Individuals not Otherwise Eligible 3,273 3,446 3,550
0224 FHI Trust Fund, Premiums Collected for Uninsured Individuals not Otherwise Eligible 2
0240 FHI Trust Fund, Federal Employer Contributions (FICA) 3,384 3,516 3,649
0241 FHI Trust Fund, Postal Service Employer Contributions (FICA) 641 583 590
0242 FHI Trust Fund, Interest Received by Trust Funds 12,877 11,304 10,019
0243 FHI Trust Fund, Interest Received by Trust Funds 2 23
0244 FHI Trust Fund, Taxation on OASDI Benefits 15,143 18,443 20,811
0245 FHI Trust Fund, Payment from the General Fund for Health Care Fraud and Abuse Control Account 128 131 134
0246 FHI Trust Fund, Transfers from General Fund (criminal Fines) 1,196 1,045 1,126
0247 FHI Trust Fund, Transfers from General Fund (civil Monetary Penalties) 16 21 2
0248 FHI Trust Fund, Transfers from General Fund (asset Forfeitures) 22
0249 FHI Trust Fund, Interest Payments by Railroad Retirement Board 25 26 26
0250 FHI Trust Fund, Payments from the General Fund (uninsured and Program Management) 490 604 672
0251 FHI Trust Fund, Payments from the General Fund (uninsured and Program Management) 114



0299 Total receipts and collections 231,661 248,336 261,249



0400 Total: Balances and collections 486,129 460,539 454,370
Appropriations:
0500 Federal Hospital Insurance Trust Fund –2,299 –2,185 –2,327
0501 Federal Hospital Insurance Trust Fund 27
0502 Federal Hospital Insurance Trust Fund 5
0503 Federal Hospital Insurance Trust Fund –227,694 –244,229 –256,999
0504 Federal Hospital Insurance Trust Fund –42,424 –19,619 –24,346
0505 Federal Hospital Insurance Trust Fund 5
0506 Federal Hospital Insurance Trust Fund –2 –23
0507 Federal Hospital Insurance Trust Fund 2 23
0508 Federal Hospital Insurance Trust Fund –18 –88
0509 Federal Hospital Insurance Trust Fund 18 1,108
0510 Federal Hospital Insurance Trust Fund 1
0511 Federal Hospital Insurance Trust Fund 72
0512 Federal Hospital Insurance Trust Fund –972
0513 Health Care Fraud and Abuse Control Account –310 –311 –610
0514 Health Care Fraud and Abuse Control Account 1
0515 Health Care Fraud and Abuse Control Account –1,422 –1,224 –1,167
0516 Health Care Fraud and Abuse Control Account –272
0517 Health Care Fraud and Abuse Control Account 1
0518 Health Care Fraud and Abuse Control Account 414 551



0599 Total appropriations –274,117 –267,418 –284,778
0610 Federal Hospital Insurance Trust Fund 2
0611 Health Care Fraud and Abuse Control Account 23
0620 Federal Hospital Insurance Trust Fund 142
0795 Adjustment - for expired accounts, trust fund receipts returned 24



0799 Balance, end of year 212,203 193,121 169,592

Program and Financing (in millions of dollars)


Identification code 75–8005–0–7–571 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Benefit payments, HI 267,607 262,334 279,982
0002 HIT Incentive Payments 1,621 950 860
0003 Administration, HI 2,681 2,392 2,528
0004 Quality improvement organizations, HI 833 352 302



0799 Total direct obligations 272,742 266,028 283,672
0812 Reimbursable program activity 1,811



0900 Total new obligations 274,553 266,028 283,672

Budgetary Resources:
Unobligated balance:
1021 Recoveries of prior year unpaid obligations 501
1026 Adjustment for change in allocation of trust fund limitation or foreign exchange valuation –142
1029 Other balances withdrawn –2



1050 Unobligated balance (total) 357
Budget authority:
Appropriations, discretionary:
1101 Appropriation (special or trust fund) 2,299 2,185 2,327
1132 Appropriations temporarily reduced –27
1144 Approp temporarily reduced (Sec 527, HR 2055) –5



1160 Appropriation, discretionary (total) 2,272 2,180 2,327
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 227,694 244,229 256,999
1203 Appropriation (previously unavailable) 42,424 19,619 24,346
1235 Appropriations precluded from obligation –5



1260 Appropriations, mandatory (total) 270,113 263,848 281,345
Spending authority from offsetting collections, mandatory:
1800 Collected 1,811



1850 Spending auth from offsetting collections, mand (total) 1,811
1900 Budget authority (total) 274,196 266,028 283,672
1930 Total budgetary resources available 274,553 266,028 283,672
Memorandum (non-add) entries:
Special and non-revolving trust funds:
1950 Other balances withdrawn 2

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 23,423 32,195 31,887
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –1 –1 –1



3020 Obligated balance, start of year (net) 23,422 32,194 31,886
3030 Obligations incurred, unexpired accounts 274,553 266,028 283,672
3040 Outlays (gross) –265,280 –266,336 –283,733
3080 Recoveries of prior year unpaid obligations, unexpired –501
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 32,195 31,887 31,826
3091 Uncollected pymts, Fed sources, end of year –1 –1 –1



3100 Obligated balance, end of year (net) 32,194 31,886 31,825

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 2,272 2,180 2,327
Outlays, gross:
4010 Outlays from new discretionary authority 1,663 1,734 1,801
4011 Outlays from discretionary balances 737 405 394



4020 Outlays, gross (total) 2,400 2,139 2,195
Mandatory:
4090 Budget authority, gross 271,924 263,848 281,345
Outlays, gross:
4100 Outlays from new mandatory authority 241,076 237,514 256,088
4101 Outlays from mandatory balances 21,804 26,683 25,450



4110 Outlays, gross (total) 262,880 264,197 281,538
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –1,811
4180 Budget authority, net (total) 272,385 266,028 283,672
4190 Outlays, net (total) 263,469 266,336 283,733

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 279,475 245,939 226,320
5001 Total investments, EOY: Federal securities: Par value 245,939 226,320 201,974

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


2011 actual 2012 est. 2013 est.

Enacted/requested:
Budget Authority 272,385 266,028 283,672
Outlays 263,469 266,336 283,733
Amounts included in the adjusted baseline:
Budget Authority 900
Outlays 900
Legislative proposal, subject to PAYGO:
Budget Authority –1,020
Outlays –1,020
Increased funding for BBEDCA program integrity adjustments:
Budget Authority –1
Outlays –1
Total:
Budget Authority 272,385 266,027 283,552
Outlays 263,469 266,335 283,613

The Hospital Insurance (HI) program funds the costs of hospital and related care for individuals age 65 or older and for eligible disabled people.

The status of the trust fund is as follows. In addition, the Budget includes a package of proposals that improve Medicare's sustainability by promoting high-quality, efficient care; aligning payments with the costs of providing care; encouraging beneficiaries to seek high-value services; and reducing the Federal subsidy of Medicare costs for those beneficiaries who can most afford them.

Status of Funds (in millions of dollars)


Identification code 75–8005–0–7–571 2011 actual 2012 est. 2013 est.

Unexpended balance, start of year:
0100 Balance, start of year 280,119 245,698 226,314
Adjustments:
0190 Adjustment - to correct for prior budget entry –1,254



0199 Total balance, start of year 278,865 245,698 226,314
Cash income during the year:
Current law:
Receipts:
1200 FHI Trust Fund, Transfers from General Fund (FICA Taxes) 175,094 188,041 198,016
1202 FHI Trust Fund, Transfers from General Fund (FICA Taxes) –72
1203 FHI Trust Fund, Receipts from Railroad Retirement Board 452 499 519
1204 FHI Trust Fund, Transfers from General Fund (SECA Taxes) 12,944 13,989 15,394
1205 FHI Trust Fund, Civil Penalties and Damages 578 630 675
Offsetting receipts (proprietary):
1220 FHI Trust Fund, Other Proprietary Interest from the Public 2 2
1221 FHI Trust Fund, Basic Premium, Medicare Advantage 222 222 225
1222 FHI Trust Fund, Medicare Refunds 5,176 5,700 5,800
1223 FHI Trust Fund, Premiums Collected for Uninsured Individuals not Otherwise Eligible 3,273 3,446 3,550
Offsetting receipts (intragovernmental):
1240 FHI Trust Fund, Federal Employer Contributions (FICA) 3,384 3,516 3,649
1241 FHI Trust Fund, Postal Service Employer Contributions (FICA) 641 583 590
1242 FHI Trust Fund, Interest Received by Trust Funds 12,877 11,304 10,019
1244 FHI Trust Fund, Taxation on OASDI Benefits 15,143 18,443 20,811
1245 FHI Trust Fund, Payment from the General Fund for Health Care Fraud and Abuse Control Account 128 131 134
1246 FHI Trust Fund, Transfers from General Fund (criminal Fines) 1,196 1,045 1,126
1247 FHI Trust Fund, Transfers from General Fund (civil Monetary Penalties) 16 21 2
1248 FHI Trust Fund, Transfers from General Fund (asset Forfeitures) 22
1249 FHI Trust Fund, Interest Payments by Railroad Retirement Board 25 26 26
1250 FHI Trust Fund, Payments from the General Fund (uninsured and Program Management) 490 604 672
Offsetting collections:
1280 Federal Hospital Insurance Trust Fund 1,811
1299 Income under present law 233,472 248,202 261,138
Proposed legislation:
Receipts:
2201 FHI Trust Fund, Transfers from General Fund (FICA Taxes) 18 86
Offsetting receipts (proprietary receipts):
2224 FHI Trust Fund, Premiums Collected for Uninsured Individuals not Otherwise Eligible 2
Offsetting receipts (intragovernmental):
2243 FHI Trust Fund, Interest Received by Trust Funds 2 23
2251 FHI Trust Fund, Payments from the General Fund (uninsured and Program Management) 114
2299 Income under proposed legislation 134 111



3299 Total cash income 233,472 248,336 261,249
Cash outgo during year:
Current law:
4500 Federal Hospital Insurance Trust Fund –265,280 –266,336 –283,733
4500 Health Care Fraud and Abuse Control Account –900
4500 Federal Hospital Insurance Trust Fund –1,359 –1,527 –1,928
4500 Health Care Fraud and Abuse Control Account 413 551
4599 Outgo under current law (-) –266,639 –267,450 –286,010
Proposed legislation:
5500 Health Care Fraud and Abuse Control Account –271
5500 Federal Hospital Insurance Trust Fund 1
5500 Federal Hospital Insurance Trust Fund 1,020
5599 Outgo under proposed legislation (-) –270 1,020



6599 Total cash outgo (-) –266,639 –267,720 –284,990
Unexpended balance, end of year:
8700 Uninvested balance (net), end of year –241 –6 599
8701 Federal Hospital Insurance Trust Fund 245,939 226,320 201,974



8799 Total balance, end of year 245,698 226,314 202,573

Object Classification (in millions of dollars)


Identification code 75–8005–0–7–571 2011 actual 2012 est. 2013 est.

Direct obligations:
41.0 Payment for Quality Improvement Organization (QIO) activities 833 352 302
42.0 Insurance claims and indemnities (benefits) 267,607 263,284 280,842
94.0 Financial transfers 4,302 2,392 2,528



99.0 Direct obligations 272,742 266,028 283,672
42.0 Allocation Account - reimbursable: Insurance claims and indemnities 1,811



99.9 Total new obligations 274,553 266,028 283,672

Federal Hospital Insurance Trust Fund

(Amounts included in the adjusted baseline)

Program and Financing (in millions of dollars)


Identification code 75–8005–7–7–571 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Benefit payments, HI 900



0900 Total new obligations (object class 42.0) 900

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) –72
1203 Appropriation (previously unavailable) 972



1260 Appropriations, mandatory (total) 900
1900 Budget authority (total) 900
1930 Total budgetary resources available 900

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 900
3040 Outlays (gross) –900

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 900
Outlays, gross:
4100 Outlays from new mandatory authority 900
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4180 Budget authority, net (total) 900
4190 Outlays, net (total) 900

Federal Hospital Insurance Trust Fund

(Legislative proposal, not subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 75–8005–2–7–571 2011 actual 2012 est. 2013 est.

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 2 23
1203 Appropriation (previously unavailable) –2 –23

Federal Hospital Insurance Trust Fund

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 75–8005–4–7–571 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Benefit payments, HI –1,020



0900 Total new obligations (object class 42.0) –1,020

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 18 88
1203 Appropriation (previously unavailable) –18 –1,108



1260 Appropriations, mandatory (total) –1,020
1930 Total budgetary resources available –1,020

Change in obligated balance:
3030 Obligations incurred, unexpired accounts –1,020
3040 Outlays (gross) 1,020

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross –1,020
Outlays, gross:
4100 Outlays from new mandatory authority –1,020
4180 Budget authority, net (total) –1,020
4190 Outlays, net (total) –1,020

Health Care Fraud and Abuse Control Account

In addition to amounts otherwise available for program integrity and program management, [$310,377,000] $610,000,000, to remain available through September 30, [2013] 2014, to be transferred from the Federal Hospital Insurance Trust Fund and the Federal Supplementary Medical Insurance Trust Fund, as authorized by section 201(g) of the Social Security Act, of which [$219,879,000] $409,697,693 shall be for [the Medicare Integrity Program at] the Centers for Medicare and Medicaid Services Program Integrity Activities, including administrative costs, to conduct oversight activities for the Medicare program including, but not limited to, Medicare Advantage [under Part C] and the Medicare Prescription Drug Program [under Part D of the] authorized in title XVIII of the Social Security Act and for activities described in section 1893[(b)] of such Act and for Medicaid and Children's Health Insurance Program ("CHIP") program integrity activities, of which [$29,730,000] $102,499,971 shall be for the Department of Health and Human Services Office of Inspector General to carry out fraud and abuse activities authorized by section 1817(k)(3) of such Act, [of which $31,038,000 shall be for the Medicaid and Children's Health Insurance Program ("CHIP'') program integrity activities,] and of which [$29,730,000] $97,802,336 shall be for the Department of Justice to carry out fraud and abuse activities authorized by section 1817(k)(3) of such Act: Provided, That of the amount provided under this heading, $311,000,000 is provided to meet the terms of section 251(b)(2)(C)(ii) of the Balanced Budget and Emergency Deficit Control Act of 1985, as amended, and $299,000,000 is additional new budget authority specified for purposes of section 251(b)(2)(C) of such Act: Provided further, That the report required by section 1817(k)(5) of the Social Security Act for fiscal year [2012] 2013 shall include measures of the operational efficiency and impact on fraud, waste, and abuse in the Medicare, Medicaid, and CHIP programs for the funds provided by this appropriation. (Department of Health and Human Services Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–8393–0–7–571 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Medicare integrity program 822 863 866
0002 FBI fraud and abuse control 135 132 135
0003 Other fraud and abuse control 299 295 296
0004 Predictive Modeling 27



0091 Total Mandatory 1,283 1,290 1,297
0101 CMS discretionary BASE 229 250 410
0102 Other discretionary BASE 88 60 200



0191 Total Discretionary 317 310 610



0900 Total new obligations 1,600 1,600 1,907

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 65 241 175
1021 Recoveries of prior year unpaid obligations 46



1050 Unobligated balance (total) 111 241 175
Budget authority:
Appropriations, discretionary:
1101 Appropriation (special or trust fund) 310 311 610
1144 Approp temporarily reduced (Sec 527, HR 2055) –1



1160 Appropriation, discretionary (total) 310 310 610
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 1,422 1,224 1,167



1260 Appropriations, mandatory (total) 1,422 1,224 1,167
1900 Budget authority (total) 1,732 1,534 1,777
1930 Total budgetary resources available 1,843 1,775 1,952
Memorandum (non-add) entries:
1940 Unobligated balance expiring –2
1941 Unexpired unobligated balance, end of year 241 175 45
Special and non-revolving trust funds:
1951 Unobligated balance expiring 2
1952 Expired unobligated balance, start of year 36 41 41
1953 Expired unobligated balance, end of year 39 41 41
1954 Unobligated balance canceling 23

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 873 1,018 1,091
3030 Obligations incurred, unexpired accounts 1,600 1,600 1,907
3031 Obligations incurred, expired accounts 6
3040 Outlays (gross) –1,359 –1,527 –1,928
3080 Recoveries of prior year unpaid obligations, unexpired –46
3081 Recoveries of prior year unpaid obligations, expired –56
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1,018 1,091 1,070



3100 Obligated balance, end of year (net) 1,018 1,091 1,070

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 310 310 610
Outlays, gross:
4010 Outlays from new discretionary authority 44 310 610
4011 Outlays from discretionary balances 178



4020 Outlays, gross (total) 222 310 610
Mandatory:
4090 Budget authority, gross 1,422 1,224 1,167
Outlays, gross:
4100 Outlays from new mandatory authority 747 831 764
4101 Outlays from mandatory balances 390 386 554



4110 Outlays, gross (total) 1,137 1,217 1,318
4180 Budget authority, net (total) 1,732 1,534 1,777
4190 Outlays, net (total) 1,359 1,527 1,928

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


2011 actual 2012 est. 2013 est.

Enacted/requested:
Budget Authority 1,732 1,534 1,777
Outlays 1,359 1,527 1,928
Amounts included in the adjusted baseline:
Budget Authority –414 –551
Outlays –413 –551
Increased funding for BBEDCA program integrity adjustments:
Budget Authority 271
Outlays 271
Total:
Budget Authority 1,732 1,391 1,226
Outlays 1,359 1,385 1,377

P.L. 104–191 established the Health Care Fraud and Abuse Control (HCFAC) account within the Federal Hospital Insurance Trust Fund and appropriated funds, from the Trust Fund to the HCFAC account for specified health care fraud and abuse control activities of the Department of Health and Human Services (HHS), the Department of Justice, and other agencies.

The Budget includes a discretionary request for efforts to safeguard Medicare, Medicaid, and CHIP that will supplement the mandatory funds made available by P.L. 104–191 and subsequent Acts. The 2013 discretionary investment is a part of a multi-year fraud and abuse plan specified for 2012 through 2021 in the Balanced Budget and Emergency Deficit Control Act (BBEDCA) of 1985, as amended by the Budget Control Act of 2011. In 2013, the BBEDCA exempts up to $299 million from the new discretionary caps. This exemption is only permissible if the base level of $311 million is fully funded and the use of these funds is clearly restricted to the specified purposes. This Budget assumes that in each year both the base level and the cap adjustments are funded at the maximum levels allowed by section 251(b)(2)(C) of BBEDCA. See additional discussion in the Budget Process chapter in the Analytical Perspectives volume.

The HCFAC entities will develop a comprehensive plan for Medicare, Medicaid, and CHIP program integrity activities. The plan will indicate how program integrity appropriations from all sources will be allocated to address program integrity priorities. These priorities include fraud prevention, reducing the improper payment rate, identifying and recouping excessive payments, pinpointing potential weaknesses in program integrity oversight, and establishing new processes and safeguards to correct programmatic vulnerabilities.

Object Classification (in millions of dollars)


Identification code 75–8393–0–7–571 2011 actual 2012 est. 2013 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent (CMS) 11 38 38
12.1 Civilian personnel benefits (CMS) 2 8 8
23.3 Communications, utilities, and miscellaneous charges 2 8 8
25.1 Advisory and assistance services (predictive modeling) 27
25.2 Other services (CMS/Medicaid) 17 45 47
25.3 Other purchases of goods and services from Government accounts (HHS/DOJ) 109 91 159
25.3 Other purchases of goods and services from Government accounts (HHS/OIG) 244 226 299
25.3 Other purchases of goods and services from Government accounts (HHS/AoA) 4 13
25.3 Other purchases of goods and services from Government accounts (HHS/OGC) 9 9
25.3 Other goods and services from Federal sources (HHS/CMS) 2 2 2
25.3 Other goods and services from Government accounts (HHS/FDA) 4 2
25.3 Other goods and services from Government accounts (HHS/ASPA) 1
25.6 Medical care (CMS) 1,033 1,026 1,211
94.0 Financial transfers (FBI) 135 132 135



99.9 Total new obligations 1,600 1,600 1,907

Employment Summary


Identification code 75–8393–0–7–571 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 162 325 360

Health Care Fraud and Abuse Control Account

(Amounts included in the adjusted baseline)

Program and Financing (in millions of dollars)


Identification code 75–8393–7–7–571 2011 actual 2012 est. 2013 est.

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 –414
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) –414 –551



1260 Appropriations, mandatory (total) –414 –551
1900 Budget authority (total) –414 –551
1930 Total budgetary resources available –414 –965
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year –414 –965

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 413
3040 Outlays (gross) 413 551
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 413 964



3100 Obligated balance, end of year (net) 413 964

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross –414 –551
Outlays, gross:
4100 Outlays from new mandatory authority –413 –551
4180 Budget authority, net (total) –414 –551
4190 Outlays, net (total) –413 –551

The Balanced Budget and Emergency Deficit Control Act (BBEDCA) of 1985, as amended, exempts up to $299 million in 2013 from the discretionary caps enacted in the Act. Funding the discretionary cap up to the adjustment level permitted by the BBEDCA is estimated to achieve an additional $450 million in savings.

Federal Supplementary Medical Insurance Trust Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 75–8004–0–7–571 2011 actual 2012 est. 2013 est.

0100 Balance, start of year 45,630 42,930 37,621
Receipts:
0200 Fee on Branded Prescription Pharmaceutical Manufacturers and Importers, SMI 1,876 2,944 2,800
0220 Other Proprietary Interest from the Public, FSMI Fund 2 3 3
0221 Premiums Collected for Medicare Prescription Drug Account, FSMI 2,631 3,126 4,004
0222 Premiums Collected for Medicare Prescription Drug Account, FSMI 78
0223 Payments from States, Medicare Prescription Drug Account, FSMI 6,536 8,047 8,795
0224 Payments from States, Medicare Prescription Drug Account, FSMI 190
0225 Basic Premium, Medicare Advantage, FSMI Trust Fund 197 211 215
0226 Medicare Refunds, SMI 4,637 4,300 4,400
0227 Premiums Collected for the Aged, FSMI Fund 47,277 48,977 53,326
0228 Premiums Collected for the Aged, FSMI Fund 1,409
0229 Manufacturer Rebates 5,870
0230 Premiums Collected for the Disabled, FSMI Fund 9,750 9,367 10,243
0231 Premiums Collected for the Disabled, FSMI Fund 270
0240 Federal Contributions, FSMI Fund 168,849 167,184 189,520
0241 Federal Contributions, FSMI Fund –15
0242 Federal Contributions, FSMI Fund 4,514
0243 Interest Received by Trust Fund, FSMI Fund 3,221 3,288 3,535
0244 Interest Received by Trust Fund, FSMI Fund –342 –974
0245 Interest, Medicare Prescription Drug Account, FSMI 10 9 10
0246 Federal Contribution for Admin. Contribution for Admin. Costs, Prescription Drug Account, FSMI 400 405 424
0247 Federal Contributions for Benefits, Prescription Drug Account, SMI 55,929 47,282 60,744
0248 Federal Contributions for Benefits, Prescription Drug Account, SMI –4,550
0249 Miscellaneous Federal Payments, Federal Supplementary Medical Insurance Trust Fund 1 1 1



0299 Total receipts and collections 301,316 294,802 344,812



0400 Total: Balances and collections 346,946 337,732 382,433
Appropriations:
0500 Federal Supplementary Medical Insurance Trust Fund –3,051 –3,432 –4,175
0501 Federal Supplementary Medical Insurance Trust Fund 32
0502 Federal Supplementary Medical Insurance Trust Fund 6
0503 Federal Supplementary Medical Insurance Trust Fund –230,483 –233,528 –259,914
0504 Federal Supplementary Medical Insurance Trust Fund –2,802
0505 Federal Supplementary Medical Insurance Trust Fund 4,485 22,770
0506 Federal Supplementary Medical Insurance Trust Fund 4,565
0507 Federal Supplementary Medical Insurance Trust Fund –215 –5,260
0508 Federal Supplementary Medical Insurance Trust Fund –4,550
0509 Federal Supplementary Medical Insurance Trust Fund 4,580
0510 Federal Supplementary Medical Insurance Trust Fund 342 –5,220
0511 Federal Supplementary Medical Insurance Trust Fund –9,579 –21,205
0512 Medicare Prescription Drug Account, Federal Supplementary Insurance Trust Fund –402 –397 –418
0513 Medicare Prescription Drug Account, Federal Supplementary Insurance Trust Fund 1
0514 Medicare Prescription Drug Account, Federal Supplementary Insurance Trust Fund –67,454 –57,794 –73,512
0515 Medicare Prescription Drug Account, Federal Supplementary Insurance Trust Fund –1,588



0599 Total appropriations –304,160 –300,111 –343,927
0610 Federal Supplementary Medical Insurance Trust Fund 1
0620 Federal Supplementary Medical Insurance Trust Fund 150
0795 Adjustment - for expired accounts, trust fund receipts withdrawn –7



0799 Balance, end of year 42,930 37,621 38,506

Program and Financing (in millions of dollars)


Identification code 75–8004–0–7–571 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Benefit payments, SMI 231,760 227,880 236,075
0002 Transfer to Medicaid for payment of SMI premiums 703 320
0003 HIT Incentive Payments 490 690 930
0004 Administration, SMI 3,361 3,491 4,238
0005 Quality Improvement Organizations, SMI 186 88 76



0799 Total direct obligations 236,500 232,469 241,319
0801 Reimbursable program activity 11



0900 Total new obligations 236,511 232,469 241,319

Budgetary Resources:
Unobligated balance:
1021 Recoveries of prior year unpaid obligations 347
1026 Adjustment for change in allocation of trust fund limitation or foreign exchange valuation –150
1029 Other balances withdrawn –1



1050 Unobligated balance (total) 196
Budget authority:
Appropriations, discretionary:
1101 Appropriation (special or trust fund) 3,051 3,432 4,175
1132 Appropriations temporarily reduced –32
1144 Approp temporarily reduced (Sec 527, HR 2055) –6



1160 Appropriation, discretionary (total) 3,019 3,426 4,175
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 230,483 233,528 259,914
1203 Appropriation (previously unavailable) 2,802
1235 Appropriations precluded from obligation –4,485 –22,770



1260 Appropriations, mandatory (total) 233,285 229,043 237,144
Spending authority from offsetting collections, mandatory:
1800 Collected 11



1850 Spending auth from offsetting collections, mand (total) 11
1900 Budget authority (total) 236,315 232,469 241,319
1930 Total budgetary resources available 236,511 232,469 241,319
Memorandum (non-add) entries:
Special and non-revolving trust funds:
1950 Other balances withdrawn 1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 22,184 24,063 24,023
3030 Obligations incurred, unexpired accounts 236,511 232,469 241,319
3040 Outlays (gross) –234,285 –232,509 –241,007
3080 Recoveries of prior year unpaid obligations, unexpired –347
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 24,063 24,023 24,335



3100 Obligated balance, end of year (net) 24,063 24,023 24,335

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 3,019 3,426 4,175
Outlays, gross:
4010 Outlays from new discretionary authority 1,704 2,326 2,728
4011 Outlays from discretionary balances 1,007 994 1,033



4020 Outlays, gross (total) 2,711 3,320 3,761
Mandatory:
4090 Budget authority, gross 233,296 229,043 237,144
Outlays, gross:
4100 Outlays from new mandatory authority 209,811 207,468 214,076
4101 Outlays from mandatory balances 21,763 21,721 23,170



4110 Outlays, gross (total) 231,574 229,189 237,246
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –11
4180 Budget authority, net (total) 236,304 232,469 241,319
4190 Outlays, net (total) 234,274 232,509 241,007

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 70,982 70,446 66,500
5001 Total investments, EOY: Federal securities: Par value 70,446 66,500 67,635

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


2011 actual 2012 est. 2013 est.

Enacted/requested:
Budget Authority 236,304 232,469 241,319
Outlays 234,274 232,509 241,007
Amounts included in the adjusted baseline:
Budget Authority 9,237 26,425
Outlays 9,237 26,425
Legislative proposal, not subject to PAYGO:
Budget Authority 215 695
Outlays 215 695
Legislative proposal, subject to PAYGO:
Budget Authority –30
Outlays –30
Total:
Budget Authority 236,304 241,921 268,409
Outlays 234,274 241,961 268,097

The Supplementary Medical Insurance (SMI) program is a voluntary program that affords protection against the costs of physician and certain other medical services. The program also covers treatment of end-stage renal disease for eligible enrollees. SMI costs are generally financed by premium payments from enrollees and contributions from the general revenues.

The status of the trust fund is as follows. In addition, the Budget includes a package of proposals that improve Medicare's sustainability by promoting high-quality, efficient care; aligning payments with the costs of providing care; encouraging beneficiaries to seek high-value services; and reducing the Federal subsidy of Medicare costs for those beneficiaries who can most afford them.

Status of Funds (in millions of dollars)


Identification code 75–8004–0–7–571 2011 actual 2012 est. 2013 est.

Unexpended balance, start of year:
0100 Balance, start of year 71,977 72,780 67,422
Adjustments:
0190 Adjustment - rounding –1



0199 Total balance, start of year 71,976 72,780 67,422
Cash income during the year:
Current law:
Receipts:
1200 Fee on Branded Prescription Pharmaceutical Manufacturers and Importers, SMI 1,876 2,944 2,800
Offsetting receipts (proprietary):
1220 Other Proprietary Interest from the Public, FSMI Fund 2 3 3
1221 Premiums Collected for Medicare Prescription Drug Account, FSMI 2,631 3,126 4,004
1223 Payments from States, Medicare Prescription Drug Account, FSMI 6,536 8,047 8,795
1225 Basic Premium, Medicare Advantage, FSMI Trust Fund 197 211 215
1226 Medicare Refunds, SMI 4,637 4,300 4,400
1227 Premiums Collected for the Aged, FSMI Fund 47,277 48,977 53,326
1228 Premiums Collected for the Aged, FSMI Fund 1,409
1230 Premiums Collected for the Disabled, FSMI Fund 9,750 9,367 10,243
1231 Premiums Collected for the Disabled, FSMI Fund 270
Offsetting receipts (intragovernmental):
1240 Federal Contributions, FSMI Fund 168,849 167,184 189,520
1242 Federal Contributions, FSMI Fund 4,514
1243 Interest Received by Trust Fund, FSMI Fund 3,221 3,288 3,535
1244 Interest Received by Trust Fund, FSMI Fund –342 –974
1245 Interest, Medicare Prescription Drug Account, FSMI 10 9 10
1246 Federal Contribution for Admin. Contribution for Admin. Costs, Prescription Drug Account, FSMI 400 405 424
1247 Federal Contributions for Benefits, Prescription Drug Account, SMI 55,929 47,282 60,744
1249 Miscellaneous Federal Payments, Federal Supplementary Medical Insurance Trust Fund 1 1 1
Offsetting collections:
1280 Federal Supplementary Medical Insurance Trust Fund 11
1281 Medicare Prescription Drug Account, Federal Supplementary Insurance Trust Fund 1,612
1299 Income under present law 302,939 294,802 343,239
Proposed legislation:
Offsetting receipts (proprietary receipts):
2222 Premiums Collected for Medicare Prescription Drug Account, FSMI 78
2224 Payments from States, Medicare Prescription Drug Account, FSMI 190
2229 Manufacturer Rebates 5,870
Offsetting receipts (intragovernmental):
2241 Federal Contributions, FSMI Fund –15
2248 Federal Contributions for Benefits, Prescription Drug Account, SMI –4,550
2299 Income under proposed legislation 1,573



3299 Total cash income 302,939 294,802 344,812
Cash outgo during year:
Current law:
4500 Federal Supplementary Medical Insurance Trust Fund –234,285 –232,509 –241,007
4500 Medicare Prescription Drug Account, Federal Supplementary Insurance Trust Fund –9,237 –26,425
4500 Federal Supplementary Medical Insurance Trust Fund –67,850 –58,199 –73,930
4599 Outgo under current law (-) –302,135 –299,945 –341,362
Proposed legislation:
5500 Medicare Prescription Drug Account, Federal Supplementary Insurance Trust Fund –1,588
5500 Federal Supplementary Medical Insurance Trust Fund –215 –695
5500 Federal Supplementary Medical Insurance Trust Fund 30
5599 Outgo under proposed legislation (-) –215 –2,253



6599 Total cash outgo (-) –302,135 –300,160 –343,615
Unexpended balance, end of year:
8700 Uninvested balance (net), end of year 2,334 922 984
8701 Federal Supplementary Medical Insurance Trust Fund 70,446 66,500 67,635



8799 Total balance, end of year 72,780 67,422 68,619

Object Classification (in millions of dollars)


Identification code 75–8004–0–7–571 2011 actual 2012 est. 2013 est.

Direct obligations:
41.0 Payment for Quality Improvement Organization (QIO) activity 186 88 76
42.0 Insurance claims and indemnities 232,953 228,890 237,005
94.0 Financial transfers 3,361 3,491 4,238



99.0 Direct obligations 236,500 232,469 241,319
42.0 Allocation Account - reimbursable: Insurance claims and indemnities 11



99.9 Total new obligations 236,511 232,469 241,319

Federal Supplementary Medical Insurance Trust Fund

(Amounts included in the adjusted baseline)

Program and Financing (in millions of dollars)


Identification code 75–8004–7–7–571 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Benefits 9,237 26,425



0900 Total new obligations (object class 42.0) 9,237 26,425

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) –342 5,220
1235 Appropriations precluded from obligation 9,579 21,205



1260 Appropriations, mandatory (total) 9,237 26,425
1900 Budget authority (total) 9,237 26,425
1930 Total budgetary resources available 9,237 26,425

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 9,237 26,425
3040 Outlays (gross) –9,237 –26,425

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 9,237 26,425
Outlays, gross:
4100 Outlays from new mandatory authority 9,237 26,425
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4180 Budget authority, net (total) 9,237 26,425
4190 Outlays, net (total) 9,237 26,425

Federal Supplementary Medical Insurance Trust Fund

(Legislative proposal, not subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 75–8004–2–7–571 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0002 Transfer to Medicaid for payment of SMI premiums 215 695



0900 Total new obligations (object class 42.0) 215 695

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) –4,565
1235 Appropriations precluded from obligation 215 5,260



1260 Appropriations, mandatory (total) 215 695
1900 Budget authority (total) 215 695
1930 Total budgetary resources available 215 695

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 215 695
3040 Outlays (gross) –215 –695

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 215 695
Outlays, gross:
4100 Outlays from new mandatory authority 215 695
4180 Budget authority, net (total) 215 695
4190 Outlays, net (total) 215 695

Federal Supplementary Medical Insurance Trust Fund

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 75–8004–4–7–571 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Benefit payments, SMI –30



0900 Total new obligations (object class 42.0) –30

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 4,550
1235 Appropriations precluded from obligation –4,580



1260 Appropriations, mandatory (total) –30
1900 Budget authority (total) –30
1930 Total budgetary resources available –30

Change in obligated balance:
3030 Obligations incurred, unexpired accounts –30
3040 Outlays (gross) 30

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross –30
Outlays, gross:
4100 Outlays from new mandatory authority –30
4180 Budget authority, net (total) –30
4190 Outlays, net (total) –30

Medicare Prescription Drug Account, Federal Supplementary Insurance Trust Fund

Program and Financing (in millions of dollars)


Identification code 75–8308–0–7–571 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Prescription Drug Benefits 67,673 57,789 73,507
0002 Administrative Costs 268 401 423



0799 Total direct obligations 67,941 58,190 73,930
0801 Reimbursable program (Prescription Drug Benefits) 1,612



0900 Total new obligations 69,553 58,190 73,930

Budgetary Resources:
Unobligated balance:
1021 Recoveries of prior year unpaid obligations 221



1050 Unobligated balance (total) 221
Budget authority:
Appropriations, discretionary:
1101 Appropriation (special or trust fund) 402 397 418
1144 Approp temporarily reduced (Sec 527, HR 2055) –1



1160 Appropriation, discretionary (total) 402 396 418
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 67,454 57,794 73,512



1260 Appropriations, mandatory (total) 67,454 57,794 73,512
Spending authority from offsetting collections, mandatory:
1800 Collected 1,612



1850 Spending auth from offsetting collections, mand (total) 1,612
1900 Budget authority (total) 69,468 58,190 73,930
1930 Total budgetary resources available 69,689 58,190 73,930
Memorandum (non-add) entries:
1940 Unobligated balance expiring –136
Special and non-revolving trust funds:
1951 Unobligated balance expiring 136
1952 Expired unobligated balance, start of year 536 572 571
1953 Expired unobligated balance, end of year 436 571 571

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 3,626 5,216 5,207
3030 Obligations incurred, unexpired accounts 69,553 58,190 73,930
3031 Obligations incurred, expired accounts 151
3040 Outlays (gross) –67,850 –58,199 –73,930
3080 Recoveries of prior year unpaid obligations, unexpired –221
3081 Recoveries of prior year unpaid obligations, expired –43
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 5,216 5,207 5,207



3100 Obligated balance, end of year (net) 5,216 5,207 5,207

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 402 396 418
Outlays, gross:
4010 Outlays from new discretionary authority 254 310 321
4011 Outlays from discretionary balances 144 81 78



4020 Outlays, gross (total) 398 391 399
Mandatory:
4090 Budget authority, gross 69,066 57,794 73,512
Outlays, gross:
4100 Outlays from new mandatory authority 65,840 52,955 69,912
4101 Outlays from mandatory balances 1,612 4,853 3,619



4110 Outlays, gross (total) 67,452 57,808 73,531
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –1,612
4180 Budget authority, net (total) 67,856 58,190 73,930
4190 Outlays, net (total) 66,238 58,199 73,930

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


2011 actual 2012 est. 2013 est.

Enacted/requested:
Budget Authority 67,856 58,190 73,930
Outlays 66,238 58,199 73,930
Legislative proposal, subject to PAYGO:
Budget Authority 1,588
Outlays 1,588
Total:
Budget Authority 67,856 58,190 75,518
Outlays 66,238 58,199 75,518

Since January 2006, Medicare beneficiaries have had the opportunity to enroll in a comprehensive voluntary prescription drug benefit. The Budget includes a package of proposals that slow the growth of Part D net expenditures by allowing Medicare to benefit from the same rebates that Medicaid receives for drugs provided to low-income beneficiaries and by increasing the availability of generic drugs.

Object Classification (in millions of dollars)


Identification code 75–8308–0–7–571 2011 actual 2012 est. 2013 est.

Direct obligations:
25.2 Other services from non-Federal sources 268 401 423
42.0 Insurance claims and indemnities 67,673 57,789 73,507



99.0 Direct obligations 67,941 58,190 73,930
42.0 Allocation Account - reimbursable: Insurance claims and indemnities 1,612



99.9 Total new obligations 69,553 58,190 73,930

Medicare Prescription Drug Account, Federal Supplementary Insurance Trust Fund

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 75–8308–4–7–571 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Prescription Drug Benefits 1,588



0900 Total new obligations (object class 25.2) 1,588

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 1,588



1260 Appropriations, mandatory (total) 1,588
1930 Total budgetary resources available 1,588

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 1,588
3040 Outlays (gross) –1,588

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 1,588
Outlays, gross:
4100 Outlays from new mandatory authority 1,588
4180 Budget authority, net (total) 1,588
4190 Outlays, net (total) 1,588

Allocations Received from Other Accounts

Note.—Obligations incurred under allocations from other accounts are included in the schedule of the parent appropriation as follows: Centers for Medicare and Medicaid Services "Health Care Fraud and Abuse Control Account."

Administration for Children and Families

Federal Funds

Temporary Assistance for Needy Families

Program and Financing (in millions of dollars)


Identification code 75–1552–0–1–609 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 State family assistance grant 16,491 16,488 16,488
0002 Territories - family assistance grants 77 78 78
0004 Supplemental Grants 2011 211
0006 Tribal work programs 5 8 8
0009 Healthy marriage and responsible fatherhood grants 150 150 150



0900 Total new obligations 16,934 16,724 16,724

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 16,950 16,739 16,739



1260 Appropriations, mandatory (total) 16,950 16,739 16,739
1930 Total budgetary resources available 16,950 16,739 16,739
Memorandum (non-add) entries:
1940 Unobligated balance expiring –16 –15 –15

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 4,776 4,594 4,780
3030 Obligations incurred, unexpired accounts 16,934 16,724 16,724
3040 Outlays (gross) –17,116 –16,538 –17,017
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 4,594 4,780 4,487



3100 Obligated balance, end of year (net) 4,594 4,780 4,487

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 16,950 16,739 16,739
Outlays, gross:
4100 Outlays from new mandatory authority 14,039 13,377 13,378
4101 Outlays from mandatory balances 3,077 3,161 3,639



4110 Outlays, gross (total) 17,116 16,538 17,017
4180 Budget authority, net (total) 16,950 16,739 16,739
4190 Outlays, net (total) 17,116 16,538 17,017

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


2011 actual 2012 est. 2013 est.

Enacted/requested:
Budget Authority 16,950 16,739 16,739
Outlays 17,116 16,538 17,017
Legislative proposal, subject to PAYGO:
Budget Authority 319
Outlays 289
Total:
Budget Authority 16,950 16,739 17,058
Outlays 17,116 16,538 17,306

This account provides funding for the Temporary Assistance for Needy Families block grant and related activities authorized by the Personal Responsibility and Work Opportunity Reconciliation Act of 1996 (P.L. 104–193), as amended by the Deficit Reduction Act of 2005 (P.L. 109–171), the Claims Resolution Act of 2010 (P.L. 111–291), the Short Term TANF Extension Act (P.L. 112–35), and the Temporary Payroll Tax Cut Continuation Act of 2011 (P.L. 112–78)

Object Classification (in millions of dollars)


Identification code 75–1552–0–1–609 2011 actual 2012 est. 2013 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 2 2 2
12.1 Civilian personnel benefits 1 1
21.0 Travel and transportation of persons 1 1
23.1 Rental payments to GSA 1 1
25.1 Advisory and assistance services 23 21 21
25.3 Other goods and services from Federal sources 3 3 3
41.0 Grants, subsidies, and contributions 16,906 16,695 16,695



99.9 Total new obligations 16,934 16,724 16,724

Employment Summary


Identification code 75–1552–0–1–609 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 18 18 18

Temporary Assistance for Needy Families

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 75–1552–4–1–609 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0004 Supplemental Grants 319



0900 Total new obligations (object class 41.0) 319

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 319



1260 Appropriations, mandatory (total) 319
1930 Total budgetary resources available 319

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 319
3040 Outlays (gross) –289
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 30



3100 Obligated balance, end of year (net) 30

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 319
Outlays, gross:
4100 Outlays from new mandatory authority 289
4180 Budget authority, net (total) 319
4190 Outlays, net (total) 289

The Budget proposes to permanently fund the TANF Supplemental Grants for Population Increases by redirecting TANF Contingency Fund resources to support these grants.

Contingency Fund

Program and Financing (in millions of dollars)


Identification code 75–1522–0–1–609 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Contingency fund 334 612 612



0900 Total new obligations (object class 41.0) 334 612 612

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 506 612 612
1230 Appropriations and/or unobligated balance of appropriations permanently reduced –172



1260 Appropriations, mandatory (total) 334 612 612
1930 Total budgetary resources available 334 612 612

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 2,454 832 127
3030 Obligations incurred, unexpired accounts 334 612 612
3040 Outlays (gross) –1,956 –1,317 –682
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 832 127 57



3100 Obligated balance, end of year (net) 832 127 57

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 334 612 612
Outlays, gross:
4100 Outlays from new mandatory authority 249 555 555
4101 Outlays from mandatory balances 1,707 762 127



4110 Outlays, gross (total) 1,956 1,317 682
4180 Budget authority, net (total) 334 612 612
4190 Outlays, net (total) 1,956 1,317 682

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


2011 actual 2012 est. 2013 est.

Enacted/requested:
Budget Authority 334 612 612
Outlays 1,956 1,317 682
Legislative proposal, subject to PAYGO:
Budget Authority –319
Outlays –289
Total:
Budget Authority 334 612 293
Outlays 1,956 1,317 393

This account provides funding for the TANF Contingency Fund authorized by section 403(b) of the Social Security Act that currently provides money to qualifying States (but not Territories or Tribes) during an economic downturn.

Contingency Fund

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 75–1522–4–1–609 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Contingency fund –319



0900 Total new obligations (object class 41.0) –319

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation –319



1260 Appropriations, mandatory (total) –319
1930 Total budgetary resources available –319

Change in obligated balance:
3030 Obligations incurred, unexpired accounts –319
3040 Outlays (gross) 289
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) –30



3100 Obligated balance, end of year (net) –30

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross –319
Outlays, gross:
4100 Outlays from new mandatory authority –289
4180 Budget authority, net (total) –319
4190 Outlays, net (total) –289

Payments to States for Child Support Enforcement and Family Support Programs

For making payments to States or other non-Federal entities under titles I, IV-D, X, XI, XIV, and XVI of the Social Security Act and the Act of July 5, 1960, [$2,305,035,000] $2,756,485,000, to remain available until expended; and for such purposes for the first quarter of fiscal year [2013] 2014, $1,100,000,000, to remain available until expended.

For making payments to each State for carrying out the program of Aid to Families with Dependent Children under title IV-A of the Social Security Act before the effective date of the program of Temporary Assistance for Needy Families with respect to such State, such sums as may be necessary: Provided, That the sum of the amounts available to a State with respect to expenditures under such title IV-A in fiscal year 1997 under this appropriation and under such title IV-A as amended by the Personal Responsibility and Work Opportunity Reconciliation Act of 1996 shall not exceed the limitations under section 116(b) of such Act.

For making, after May 31 of the current fiscal year, payments to States or other non-Federal entities under titles I, IV-D, X, XI, XIV, and XVI of the Social Security Act and the Act of July 5, 1960, for the last 3 months of the current fiscal year for unanticipated costs, incurred for the current fiscal year, such sums as may be necessary. (Department of Health and Human Services Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–1501–0–1–609 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 State child support administrative costs 4,161 3,778 3,572
0002 Child support incentive payments 466 526 540
0003 Access and visitation grants 10 10 10



0091 Subtotal, child support enforcement 4,637 4,314 4,122
0102 Payments to territories 30 33 33
0103 Repatriation 1 1 1



0191 Subtotal, other payments 31 34 34



0799 Total direct obligations 4,668 4,348 4,156
0801 Offset obligations (CSE grants to States) 3 3 3



0900 Total new obligations 4,671 4,351 4,159

Budgetary Resources:
Unobligated balance:
1021 Recoveries of prior year unpaid obligations 509 300 300



1050 Unobligated balance (total) 509 300 300
Budget authority:
Appropriations, mandatory:
1200 Appropriation 3,059 2,848 2,756



1260 Appropriations, mandatory (total) 3,059 2,848 2,756
Advance appropriations, mandatory:
1270 Advance appropriation 1,100 1,200 1,100



1280 Advanced appropriation, mandatory (total) 1,100 1,200 1,100
Spending authority from offsetting collections, mandatory:
1800 Collected 3 3 3



1850 Spending auth from offsetting collections, mand (total) 3 3 3
1900 Budget authority (total) 4,162 4,051 3,859
1930 Total budgetary resources available 4,671 4,351 4,159

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1,130 1,107 1,286
3030 Obligations incurred, unexpired accounts 4,671 4,351 4,159
3040 Outlays (gross) –4,185 –3,872 –3,865
3080 Recoveries of prior year unpaid obligations, unexpired –509 –300 –300
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1,107 1,286 1,280



3100 Obligated balance, end of year (net) 1,107 1,286 1,280

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 4,162 4,051 3,859
Outlays, gross:
4100 Outlays from new mandatory authority 3,318 3,001 2,895
4101 Outlays from mandatory balances 867 871 970



4110 Outlays, gross (total) 4,185 3,872 3,865
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –3 –3 –3
4180 Budget authority, net (total) 4,159 4,048 3,856
4190 Outlays, net (total) 4,182 3,869 3,862

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


2011 actual 2012 est. 2013 est.

Enacted/requested:
Budget Authority 4,159 4,048 3,856
Outlays 4,182 3,869 3,862
Legislative proposal, subject to PAYGO:
Budget Authority 11
Outlays 11
Total:
Budget Authority 4,159 4,048 3,867
Outlays 4,182 3,869 3,873

This account provides for payments to States for child support enforcement and other family support programs, including access and visitation programs for families. The Federal share of child support collections is returned to the Treasury in a receipt account. This request proposes a Child Support and Fatherhood Initiative, a comprehensive set of proposals which promotes using child support payments in the best interest of the child; supports noncustodial parents becoming and staying involved in their children's lives; and improves establishment and enforcement procedures by closing loopholes and improving federal processes.

Object Classification (in millions of dollars)


Identification code 75–1501–0–1–609 2011 actual 2012 est. 2013 est.

41.0 Direct obligations: Grants, subsidies, and contributions 4,668 4,348 4,156
99.0 Reimbursable obligations 3 3 3



99.9 Total new obligations 4,671 4,351 4,159

Payments to States for Child Support Enforcement and Family Support Programs

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 75–1501–4–1–609 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 State child support administrative costs 11



0900 Total new obligations (object class 41.0) 11

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 11



1260 Appropriations, mandatory (total) 11
1900 Budget authority (total) 11
1930 Total budgetary resources available 11

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 11
3040 Outlays (gross) –11

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 11
Outlays, gross:
4100 Outlays from new mandatory authority 11
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4180 Budget authority, net (total) 11
4190 Outlays, net (total) 11

Low Income Home Energy Assistance

For making payments under subsections (b), [and] (d), and (e) of section 2602 of the Low Income Home Energy Assistance Act of 1981, [$3,478,246,000] $3,020,000,000, of which $2,820,000,000 shall be for payments under subsections (b) and (d) of such section; and of which $200,000,000 shall be for making payments under subsection (e) of such section, to be made notwithstanding the designation requirements of such subsection: Provided, That all but [$497,000,000] $403,000,000 of [such funds] the amount provided in this section for subsections (b) and (d) shall be allocated as though the total appropriation for such payments for fiscal year [2012] 2013 was less than $1,975,000,000: Provided further, That notwithstanding section 2609A(a), of the amounts appropriated under section 2602(b), not more than $3,000,000 of such amounts may be reserved by the Secretary for technical assistance, training, and monitoring of program activities for compliance with internal controls, policies and procedures. (Department of Health and Human Services Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–1502–0–1–609 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 LIHEAP 4,701 3,472 3,020



0900 Total new obligations (object class 41.0) 4,701 3,472 3,020

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 4,710 3,479 3,020
1130 Appropriations permanently reduced –9
1143 Approp permanently reduced (Sec 527, HR 2055) –7



1160 Appropriation, discretionary (total) 4,701 3,472 3,020
1930 Total budgetary resources available 4,701 3,472 3,020

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1,715 1,992 1,738
3030 Obligations incurred, unexpired accounts 4,701 3,472 3,020
3040 Outlays (gross) –4,419 –3,726 –3,338
3081 Recoveries of prior year unpaid obligations, expired –5
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1,992 1,738 1,420



3100 Obligated balance, end of year (net) 1,992 1,738 1,420

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 4,701 3,472 3,020
Outlays, gross:
4010 Outlays from new discretionary authority 2,978 2,326 2,027
4011 Outlays from discretionary balances 1,441 1,400 1,311



4020 Outlays, gross (total) 4,419 3,726 3,338
4180 Budget authority, net (total) 4,701 3,472 3,020
4190 Outlays, net (total) 4,419 3,726 3,338

This program makes grants to States and Indian Tribes to aid low-income households with high energy costs through payments to eligible households, energy suppliers, and weatherization providers. Obligation estimates for the contingency fund assume that all funds will be released in response to expected high prices for home delivered fuels and other weather related events.

Refugee and Entrant Assistance

For necessary expenses for refugee and entrant assistance activities authorized by section 414 of the Immigration and Nationality Act and section 501 of the Refugee Education Assistance Act of 1980, for carrying out section 462 of the Homeland Security Act of 2002, section 235 of the William Wilberforce Trafficking Victims Protection Reauthorization Act of 2008, and the Trafficking Victims Protection Act of 2000, for costs associated with the care and placement of unaccompanied alien children, and for carrying out the Torture Victims Relief Act of 1998, [$769,789,000] $805,358,000, of which up to [$9,794,000] $9,775,000 shall be available to carry out the Trafficking Victims Protection Act of 2000: Provided, That funds appropriated under this heading pursuant to section 414(a) of the Immigration and Nationality Act, section 462 of the Homeland Security Act of 2002, section 235 of the William Wilberforce Trafficking Victims Protection Reauthorization Act of 2008, and the Trafficking Victims Protection Act of 2000 for fiscal year [2012] 2013 shall be available for the costs of assistance provided and other activities to remain available through September 30, [2014] 2015. (Department of Health and Human Services Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–1503–0–1–609 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Refugee and entrant assistance 574 605 619
0002 Assistance for treatment of torture victims 11 11 11
0003 Unaccompanied alien children 175 175 175



0900 Total new obligations 760 791 805

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 77 23
1021 Recoveries of prior year unpaid obligations 2



1050 Unobligated balance (total) 79 23
Budget authority:
Appropriations, discretionary:
1100 Appropriation 731 769 805
1130 Appropriations permanently reduced –2
1131 Unobligated balance of appropriations permanently reduced –25
1143 Approp permanently reduced (Sec 527, HR 2055) –1



1160 Appropriation, discretionary (total) 704 768 805
1930 Total budgetary resources available 783 791 805
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 23

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 576 566 699
3030 Obligations incurred, unexpired accounts 760 791 805
3040 Outlays (gross) –753 –658 –830
3080 Recoveries of prior year unpaid obligations, unexpired –2
3081 Recoveries of prior year unpaid obligations, expired –15
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 566 699 674



3100 Obligated balance, end of year (net) 566 699 674

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 704 768 805
Outlays, gross:
4010 Outlays from new discretionary authority 347 307 322
4011 Outlays from discretionary balances 406 351 508



4020 Outlays, gross (total) 753 658 830
4180 Budget authority, net (total) 704 768 805
4190 Outlays, net (total) 753 658 830

This program provides funds to States and non-governmental organizations for administering the refugee and entrant assistance program. Funds also are provided to assist in the rehabilitation of victims of torture, trafficking victims, and the care and placement of unaccompanied alien children.

Object Classification (in millions of dollars)


Identification code 75–1503–0–1–609 2011 actual 2012 est. 2013 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 4 4 4
12.1 Civilian personnel benefits 1 1 1
23.1 Rental payments to GSA 2 2 2
25.1 Advisory and assistance services 31 29 29
25.3 Other goods and services from Federal sources 8 16 16
41.0 Grants, subsidies, and contributions 714 739 753



99.9 Total new obligations 760 791 805

Employment Summary


Identification code 75–1503–0–1–609 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 44 44 44

Promoting Safe and Stable Families

For carrying out section 436 of the Social Security Act, $345,000,000 and, in addition, for carrying out section 437 of such Act, [$63,184,000] $63,065,000. (Department of Health and Human Services Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–1512–0–1–506 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Grants to States and Tribes 388 368 368
0002 Research, training and technical assistance 8 8 8
0003 State court improvement activities 32 32 32
0004 Family Connection Grants 15 15 15
0005 PREP 72 100 75
0006 Abstinence Education 38 37 37



0900 Total new obligations 553 560 535

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 19 25
1021 Recoveries of prior year unpaid obligations 3



1050 Unobligated balance (total) 22 25
Budget authority:
Appropriations, discretionary:
1100 Appropriation 63 63 76
1130 Appropriations permanently reduced –13



1160 Appropriation, discretionary (total) 63 63 63
Appropriations, mandatory:
1200 Appropriation 505 485 485



1260 Appropriations, mandatory (total) 505 485 485
1900 Budget authority (total) 568 548 548
1930 Total budgetary resources available 590 573 548
Memorandum (non-add) entries:
1940 Unobligated balance expiring –12 –13
1941 Unexpired unobligated balance, end of year 25 13

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 552 614 542
3030 Obligations incurred, unexpired accounts 553 560 535
3040 Outlays (gross) –479 –632 –542
3080 Recoveries of prior year unpaid obligations, unexpired –3
3081 Recoveries of prior year unpaid obligations, expired –9
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 614 542 535



3100 Obligated balance, end of year (net) 614 542 535

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 63 63 63
Outlays, gross:
4010 Outlays from new discretionary authority 21 19 19
4011 Outlays from discretionary balances 45 41 45



4020 Outlays, gross (total) 66 60 64
Mandatory:
4090 Budget authority, gross 505 485 485
Outlays, gross:
4100 Outlays from new mandatory authority 104 158 158
4101 Outlays from mandatory balances 309 414 320



4110 Outlays, gross (total) 413 572 478
4180 Budget authority, net (total) 568 548 548
4190 Outlays, net (total) 479 632 542

This account provides funds for a broad range of child welfare services, including family preservation and family support services. Additionally, this account includes funding for the Personal Responsibility Education Program (PREP) and Abstinence Education which were made available by the Patient Protection and Affordable Care Act (P.L. 111–148). This account also includes a new initiative to prevent pregnancy among youth in foster care.

Object Classification (in millions of dollars)


Identification code 75–1512–0–1–506 2011 actual 2012 est. 2013 est.

Direct obligations:
25.1 Advisory and assistance services 12 12 12
25.3 Other goods and services from Federal sources 2 2 2
41.0 Grants, subsidies, and contributions 539 546 521



99.9 Total new obligations 553 560 535

Employment Summary


Identification code 75–1512–0–1–506 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 5 5 5

Child Care Entitlement to States

Program and Financing (in millions of dollars)


Identification code 75–1550–0–1–609 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Mandatory child care 1,178 1,178 1,178
0002 Matching child care 1,686 1,674 1,674
0003 Training and technical assistance 7 7 7
0004 Child care tribal grants 58 58 58



0900 Total new obligations 2,929 2,917 2,917

Budgetary Resources:
Unobligated balance:
1012 Unobligated balance transfers between expired and unexpired accounts 25
Budget authority:
Appropriations, mandatory:
1200 Appropriation 2,917 2,917 2,917



1260 Appropriations, mandatory (total) 2,917 2,917 2,917
1900 Budget authority (total) 2,917 2,917 2,917
1930 Total budgetary resources available 2,942 2,917 2,917
Memorandum (non-add) entries:
1940 Unobligated balance expiring –13

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 806 609 658
3030 Obligations incurred, unexpired accounts 2,929 2,917 2,917
3040 Outlays (gross) –3,100 –2,868 –2,877
3081 Recoveries of prior year unpaid obligations, expired –26
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 609 658 698



3100 Obligated balance, end of year (net) 609 658 698

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 2,917 2,917 2,917
Outlays, gross:
4100 Outlays from new mandatory authority 2,382 2,357 2,357
4101 Outlays from mandatory balances 718 511 520



4110 Outlays, gross (total) 3,100 2,868 2,877
4180 Budget authority, net (total) 2,917 2,917 2,917
4190 Outlays, net (total) 3,100 2,868 2,877

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


2011 actual 2012 est. 2013 est.

Enacted/requested:
Budget Authority 2,917 2,917 2,917
Outlays 3,100 2,868 2,877
Legislative proposal, subject to PAYGO:
Budget Authority 500
Outlays 409
Total:
Budget Authority 2,917 2,917 3,417
Outlays 3,100 2,868 3,286

This account provides child care subsidies for low-income working families and was established by the Personal Responsibility and Work Opportunity Reconciliation Act of 1996 (P.L. 104–193), as amended by the Deficit Reduction Act of 2005 (P.L. 109–171), the Claims Resolution Act of 2010 (P.L. 111–291), the Short Term TANF Extension Act (P.L. 112–35), and the Temporary Payroll Tax Cut Continuation Act of 2011 (P.L. 112–78).

Object Classification (in millions of dollars)


Identification code 75–1550–0–1–609 2011 actual 2012 est. 2013 est.

Direct obligations:
25.1 Advisory and assistance services 1 1
25.2 Other services from non-Federal sources 7 6 6
41.0 Grants, subsidies, and contributions 2,922 2,910 2,910



99.9 Total new obligations 2,929 2,917 2,917

Child Care Entitlement to States

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 75–1550–4–1–609 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0002 Matching child care 480
0003 Training and technical assistance 10
0004 Child care tribal grants 10



0900 Total new obligations 500

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 500



1260 Appropriations, mandatory (total) 500
1900 Budget authority (total) 500
1930 Total budgetary resources available 500

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 500
3040 Outlays (gross) –409
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 91



3100 Obligated balance, end of year (net) 91

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 500
Outlays, gross:
4100 Outlays from new mandatory authority 397
4101 Outlays from mandatory balances 12



4110 Outlays, gross (total) 409
4180 Budget authority, net (total) 500
4190 Outlays, net (total) 409

Object Classification (in millions of dollars)


Identification code 75–1550–4–1–609 2011 actual 2012 est. 2013 est.

Direct obligations:
25.2 Other services from non-Federal sources 10
41.0 Grants, subsidies, and contributions 490



99.9 Total new obligations 500

Payments to States for the Child Care and Development Block Grant

For carrying out the Child Care and Development Block Grant Act of 1990, [$2,282,627,000] $2,303,313,000 shall be used to supplement, not supplant State general revenue funds for child care assistance for low-income families: Provided, That [$19,433,000] $19,609,000 shall be available for child care resource and referral and school-aged child care activities, of which $1,000,000 shall be available to the Secretary for a competitive grant for the operation of a national toll free hotline and Web site to develop and disseminate child care consumer education information for parents and help parents access child care in their local community: Provided further, That, in addition to the amounts required to be reserved by the States under section 658G, [$291,248,000] $293,887,000 shall be reserved by the States for activities authorized under section 658G, of which [$106,813,000] $107,781,000 shall be for activities that improve the quality of infant and toddler care: Provided further, That [$9,890,000] $9,871,000 shall be for use by the Secretary for child care research, demonstration, and evaluation activities.

In addition, $300,000,000, for grants to States to improve the quality of child care and for the Federal costs of carrying out evaluations. (Department of Health and Human Services Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–1515–0–1–609 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Block grant payments to States 2,213 2,268 2,593
0004 Research and evaluation fund 10 10 10



0900 Total new obligations 2,223 2,278 2,603

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 2,227 2,282 2,603
1130 Appropriations permanently reduced –4
1143 Approp permanently reduced (Sec 527, HR 2055) –4



1160 Appropriation, discretionary (total) 2,223 2,278 2,603
1930 Total budgetary resources available 2,223 2,278 2,603

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1,240 478 457
3030 Obligations incurred, unexpired accounts 2,223 2,278 2,603
3040 Outlays (gross) –2,984 –2,299 –2,461
3081 Recoveries of prior year unpaid obligations, expired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 478 457 599



3100 Obligated balance, end of year (net) 478 457 599

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 2,223 2,278 2,603
Outlays, gross:
4010 Outlays from new discretionary authority 1,825 1,845 2,108
4011 Outlays from discretionary balances 1,159 454 353



4020 Outlays, gross (total) 2,984 2,299 2,461
4180 Budget authority, net (total) 2,223 2,278 2,603
4190 Outlays, net (total) 2,984 2,299 2,461

This program provides grants to States for child care subsidies for low-income working families and activities to improve child care quality.

Object Classification (in millions of dollars)


Identification code 75–1515–0–1–609 2011 actual 2012 est. 2013 est.

Direct obligations:
25.1 Advisory and assistance services 14 5 11
25.3 Other goods and services from Federal sources 1 1 1
25.5 Research and development contracts 10 10
41.0 Grants, subsidies, and contributions 2,208 2,262 2,581



99.9 Total new obligations 2,223 2,278 2,603

Social Services Block Grant

For making grants to States pursuant to section 2002 of the Social Security Act, $1,700,000,000: Provided, That notwithstanding subparagraph (B) of section 404(d)(2) of such Act, the applicable percent specified under such subparagraph for a State to carry out State programs pursuant to title XX-A of such Act shall be 10 percent. (Department of Health and Human Services Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–1534–0–1–506 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Social Services Block Grant 1,700 1,700 1,700
0002 Health Profession Opportunity Grants 85 85 85



0900 Total new obligations 1,785 1,785 1,785

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 30 30 30
1021 Recoveries of prior year unpaid obligations 66
1029 Other balances withdrawn –66



1050 Unobligated balance (total) 30 30 30
Budget authority:
Appropriations, mandatory:
1200 Appropriation 1,785 1,785 1,785



1260 Appropriations, mandatory (total) 1,785 1,785 1,785
1930 Total budgetary resources available 1,815 1,815 1,815
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 30 30 30

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 610 580 391
3030 Obligations incurred, unexpired accounts 1,785 1,785 1,785
3040 Outlays (gross) –1,787 –1,908 –1,792
3080 Recoveries of prior year unpaid obligations, unexpired –66
3081 Recoveries of prior year unpaid obligations, expired –28
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 580 391 384



3100 Obligated balance, end of year (net) 580 391 384

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 1,785 1,785 1,785
Outlays, gross:
4100 Outlays from new mandatory authority 1,393 1,483 1,483
4101 Outlays from mandatory balances 394 425 309



4110 Outlays, gross (total) 1,787 1,908 1,792
4180 Budget authority, net (total) 1,785 1,785 1,785
4190 Outlays, net (total) 1,787 1,908 1,792

Object Classification (in millions of dollars)


Identification code 75–1534–0–1–506 2011 actual 2012 est. 2013 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 1 1 1
25.1 Advisory and assistance services 15 16 16
41.0 Grants, subsidies, and contributions 1,769 1,768 1,768



99.9 Total new obligations 1,785 1,785 1,785

Employment Summary


Identification code 75–1534–0–1–506 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 6 6 6

Children and Families Services Programs

For carrying out, except as otherwise provided, the Runaway and Homeless Youth Act, the Developmental Disabilities Assistance and Bill of Rights Act, the Head Start Act, the Child Abuse Prevention and Treatment Act, sections 303 and 313 of the Family Violence Prevention and Services Act, the Native American Programs Act of 1974, title II of the Child Abuse Prevention and Treatment and Adoption Reform Act of 1978 (adoption opportunities), the Abandoned Infants Assistance Act of 1988, section 291 of the Help America Vote Act of 2002, part B-1 of title IV and sections 413, 1110, and 1115 of the Social Security Act; for making payments under the Community Services Block Grant Act ("CSBG Act''), sections [439(i),] 473B[,] and 477(i) of the Social Security Act, and the Assets for Independence Act; and for necessary administrative expenses to carry out such Acts and titles I, IV, V, X, XI, XIV, XVI, and XX of the Social Security Act, the Act of July 5, 1960, the Low Income Home Energy Assistance Act of 1981, title IV of the Immigration and Nationality Act, and section 501 of the Refugee Education Assistance Act of 1980, [$9,926,709,000] $9,688,767,000, of which [$39,421,000] $39,346,000, to remain available through September 30, [2013] 2014, shall be for grants to States for adoption incentive payments, as authorized by section 473A of the Social Security Act and may be made for adoptions completed before September 30, [2012] 2013: Provided, That [$7,983,633,000] $8,054,000,000 shall be for making payments under the Head Start Act: Provided further, That of the amount in the previous proviso, $7,968,543,933 shall be available for payments under section 640 of the Head Start Act at the same level of such payments for FY 2012; of which $40,000,000 shall be available through fiscal year 2014 for allocation by the Secretary to supplement activities described in paragraphs (7)(B) and (9) of section 641(c) of such Act under the Designation Renewal System, established under the authority of sections 641(c)(7), 645A(b)(12) and 645A(d) of such Act; and of which $45,456,067 shall be available for carrying out the cost of living adjustment described in section 640(a)(3)(A)(ii)(II)(aa) of such Act: Provided further, That amounts allocated to Head Start grantees at the discretion of the Secretary to supplement activities pursuant to the previous proviso shall not be included in the calculation of the "base grant" in subsequent fiscal years, as such term is used in section 640(a)(7)(A) of the Head Start Act:[for purposes of allocating funds described by the immediately preceding proviso, the term "base grant'' as used in subsection (a)(7)(A) of section 640 of such Act with respect to funding provided to a Head Start agency (including each Early Head Start agency) for fiscal year 2011 shall be calculated as described in such subsection and to which amount shall be added 50 percent of the amount of funds appropriated under the heading "Department of Health and Human Services, Administration for Children and Families, Children and Family Services Programs'' in Public Law 111–5 and provided to such agency for carrying out expansion of Head Start programs, as that phrase is used in subsection (a)(4)(D) of such section 640, and provided to such agency as the ongoing funding level for operations in the 12-month period beginning in fiscal year 2010:] Provided further, That [$713,630,000] $379,943,000 shall be for making payments under the CSBG Act: Provided further, That [$35,340,000] $30,293,000 shall be for sections 680 and 678E(b)(2) of the CSBG Act, of which not less than [$30,000,000] $29,943,000 shall be for section 680(a)(2) [and not less than $4,990,000 shall be for section 680(a)(3)(B)] of such Act: Provided further, That, to the extent funds for the Assets for Independence Act are distributed as grant funds to a qualified entity and have not been expended by such entity within three years after the date of award, such funds may be recaptured and reallocated among other qualified entities, to remain available for five years: Provided further, That, notwithstanding section 414(e) of the Assets for Independence Act, the Secretary may award up to $1,000,000 to support evidence-based research to evaluate the demonstration project: Provided further, That amounts provided herein to carry out section 1110 of the Social Security Act shall remain available until expended: Provided further, That, in addition to amounts provided herein, $5,762,000 shall be available from amounts available under section 241 of the PHS Act to carry out the provisions of section 1110 of the Social Security Act: Provided further, That to the extent Community Services Block Grant funds are distributed as grant funds by a State to an eligible entity as provided under the CSBG Act, and have not been expended by such entity, they shall remain with such entity for carryover into the next fiscal year for expenditure by such entity consistent with program purposes: Provided further, That the Secretary shall establish procedures regarding the disposition of intangible assets and program income that permit such assets acquired with, and program income derived from, grant funds authorized under section 680 of the CSBG Act to become the sole property of such grantees after a period of not more than 12 years after the end of the grant period for any activity consistent with section 680(a)(2)(A) of the CSBG Act: Provided further, That intangible assets in the form of loans, equity investments and other debt instruments, and program income may be used by grantees for any eligible purpose consistent with section 680(a)(2)(A) of the CSBG Act: Provided further, That these procedures shall apply to such grant funds made available after November 29, 1999: Provided further, That funds appropriated for section 680(a)(2) of the CSBG Act shall be available for financing construction and rehabilitation and loans or investments in private business enterprises owned by community development corporations: Provided further, That [$5,245,000] $5,235,000 shall be for activities authorized by section 291 of the Help America Vote Act of 2002: Provided further, That $1,996,000 shall be for a human services case management system for federally declared disasters, to include a comprehensive national case management contract and Federal costs of administering the system: Provided further, That section 303 (a)(2)(A)(i) of the Family Violence Prevention and Services Act shall not apply to amounts provided herein: Provided further, That up to $2,000,000 shall be for improving the Public Assistance Reporting Information System, including grants to States to support data collection for a study of the system's effectiveness. (Department of Health and Human Services Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–1536–0–1–506 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0101 Head start 7,559 7,969 8,054
0103 Runaway and homeless youth (basic centers) 54 53 53
0104 Transitional living 44 44 44
0106 Education grants to reduce sexual abuse of runaway youth 18 18 18
0109 Child abuse State grants 26 26 26
0110 Child abuse discretionary activities 26 26 26
0111 Community-based child abuse prevention 42 42 42
0112 Child welfare services 281 281 281
0113 Child welfare training, research, or demonstration projects 27 26 31
0114 Adoption opportunities 39 39 39
0115 Abandoned infants assistance 12 11 11
0116 Adoption incentives 39 42 39
0117 Independent living training vouchers 45 45 45
0119 State councils on developmental disabilities 75 75 75
0120 Protection and advocacy 41 41 41
0121 Projects of national significance 14 8 8
0122 University centers for excellence 39 39 39
0123 Voting access for individuals with disabilities 17 5 5
0124 Native American programs 49 49 49
0125 Social services and income maintenance research 3
0128 Federal administration 207 204 212
0129 Center for faith-based and community initiatives 1 1 1
0131 Disaster human services case management 2 2 2



0191 Subtotal 8,657 9,046 9,144
0301 Community services block grant 678 677 350
0303 Rural community facilities 5 5
0304 Community services discretionary (JOLI & CED) 20 30 30
0306 Assets for independence 24 20 20
0308 Domestic violence hotline 3 3 5
0309 Family violence prevention and services 130 130 135
0310 Disconnected Youth 5



0391 Subtotal 860 865 545



0400 Total, direct program 9,517 9,911 9,689



0799 Total direct obligations 9,517 9,911 9,689
0801 Reimbursable program 21 25 25



0809 Reimbursable program activities, subtotal 21 25 25



0900 Total new obligations 9,538 9,936 9,714

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2 2 2
1021 Recoveries of prior year unpaid obligations 3



1050 Unobligated balance (total) 2 5 2
Budget authority:
Appropriations, discretionary:
1100 Appropriation 9,538 9,927 9,689
1130 Appropriations permanently reduced –19
1143 Approp permanently reduced (Sec 527, HR 2055) –19



1160 Appropriation, discretionary (total) 9,519 9,908 9,689
Spending authority from offsetting collections, discretionary:
1700 Collected 18 24 24
1701 Change in uncollected payments, Federal sources 2



1750 Spending auth from offsetting collections, disc (total) 20 24 24
Spending authority from offsetting collections, mandatory:
1800 Collected 1 1 1
1801 Change in uncollected payments, Federal sources 1



1850 Spending auth from offsetting collections, mand (total) 2 1 1
1900 Budget authority (total) 9,541 9,933 9,714
1930 Total budgetary resources available 9,543 9,938 9,716
Memorandum (non-add) entries:
1940 Unobligated balance expiring –3
1941 Unexpired unobligated balance, end of year 2 2 2

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 7,810 6,702 6,554
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –15 –7 –7



3020 Obligated balance, start of year (net) 7,795 6,695 6,547
3030 Obligations incurred, unexpired accounts 9,538 9,936 9,714
3040 Outlays (gross) –10,551 –10,081 –9,868
3050 Change in uncollected pymts, Fed sources, unexpired –3
3051 Change in uncollected pymts, Fed sources, expired 11
3080 Recoveries of prior year unpaid obligations, unexpired –3
3081 Recoveries of prior year unpaid obligations, expired –95
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 6,702 6,554 6,400
3091 Uncollected pymts, Fed sources, end of year –7 –7 –7



3100 Obligated balance, end of year (net) 6,695 6,547 6,393

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 9,539 9,932 9,713
Outlays, gross:
4010 Outlays from new discretionary authority 3,962 4,187 4,095
4011 Outlays from discretionary balances 6,585 5,892 5,771



4020 Outlays, gross (total) 10,547 10,079 9,866
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –21 –18 –18
4033 Non-Federal sources –8 –6 –6



4040 Offsets against gross budget authority and outlays (total) –29 –24 –24
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –2
4052 Offsetting collections credited to expired accounts 11



4060 Additional offsets against budget authority only (total) 9



4070 Budget authority, net (discretionary) 9,519 9,908 9,689
4080 Outlays, net (discretionary) 10,518 10,055 9,842
Mandatory:
4090 Budget authority, gross 2 1 1
Outlays, gross:
4100 Outlays from new mandatory authority 2 1 1
4101 Outlays from mandatory balances 2 1 1



4110 Outlays, gross (total) 4 2 2
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –1 –1 –1
Additional offsets against gross budget authority only:
4140 Change in uncollected pymts, Fed sources, unexpired –1
4170 Outlays, net (mandatory) 3 1 1
4180 Budget authority, net (total) 9,519 9,908 9,689
4190 Outlays, net (total) 10,521 10,056 9,843

The request prioritizes investments in early learning to improve outcomes for children. A total of $8.054 billion is requested to maintain the number of children served in Head Start and support implementation of Head Start recompetition. This Budget also requests an additional $7 million for family violence prevention, $5 million for an interagency effort to improve outcomes for disconnected youth, and $5 million to enhance efforts to prevent domestic trafficking.

Object Classification (in millions of dollars)


Identification code 75–1536–0–1–506 2011 actual 2012 est. 2013 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 113 113 117
11.3 Other than full-time permanent 5 5 5
11.5 Other personnel compensation 3 3 3



11.9 Total personnel compensation 121 121 125
12.1 Civilian personnel benefits 30 30 31
21.0 Travel and transportation of persons 5 4 4
23.1 Rental payments to GSA 20 20 20
23.2 Rental payments to others 1 1 1
23.3 Communications, utilities, and miscellaneous charges 5 5 5
24.0 Printing and reproduction 2 2 2
25.1 Advisory and assistance services 248 251 251
25.2 Other services from non-Federal sources 15 15 15
25.3 Other goods and services from Federal sources 49 49 49
25.4 Operation and maintenance of facilities 3 3 3
25.5 Research and development contracts 1 1 1
26.0 Supplies and materials 1 1 1
41.0 Grants, subsidies, and contributions 9,016 9,408 9,181



99.0 Direct obligations 9,517 9,911 9,689
99.0 Reimbursable obligations 21 25 25



99.9 Total new obligations 9,538 9,936 9,714

Employment Summary


Identification code 75–1536–0–1–506 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 1,193 1,193 1,217
1101 Direct military average strength employment 4 4 4

Children's Research and Technical Assistance

Program and Financing (in millions of dollars)


Identification code 75–1553–0–1–609 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Training and technical assistance 12 12 12
0002 Federal parent locator service 25 25 25
0003 Child welfare study 6
0004 Welfare research 15 15 15



0799 Total direct obligations 58 52 52
0801 Reimbursable program 24 26 26



0900 Total new obligations 82 78 78

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 5 8 10
1021 Recoveries of prior year unpaid obligations 4



1050 Unobligated balance (total) 9 8 10
Budget authority:
Appropriations, mandatory:
1200 Appropriation 58 52 52



1260 Appropriations, mandatory (total) 58 52 52
Spending authority from offsetting collections, mandatory:
1800 Collected 24 29 29
1801 Change in uncollected payments, Federal sources –1 –1 –1



1850 Spending auth from offsetting collections, mand (total) 23 28 28
1900 Budget authority (total) 81 80 80
1930 Total budgetary resources available 90 88 90
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 8 10 12

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 57 60 54
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –6 –5 –4



3020 Obligated balance, start of year (net) 51 55 50
3030 Obligations incurred, unexpired accounts 82 78 78
3040 Outlays (gross) –75 –84 –94
3050 Change in uncollected pymts, Fed sources, unexpired 1 1 1
3080 Recoveries of prior year unpaid obligations, unexpired –4
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 60 54 38
3091 Uncollected pymts, Fed sources, end of year –5 –4 –3



3100 Obligated balance, end of year (net) 55 50 35

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 81 80 80
Outlays, gross:
4100 Outlays from new mandatory authority 33 38 37
4101 Outlays from mandatory balances 42 46 57



4110 Outlays, gross (total) 75 84 94
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –24 –5 –5
4123 Non-Federal sources –24 –24



4130 Offsets against gross budget authority and outlays (total) –24 –29 –29
Additional offsets against gross budget authority only:
4140 Change in uncollected pymts, Fed sources, unexpired 1 1 1



4160 Budget authority, net (mandatory) 58 52 52
4170 Outlays, net (mandatory) 51 55 65
4180 Budget authority, net (total) 58 52 52
4190 Outlays, net (total) 51 55 65

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


2011 actual 2012 est. 2013 est.

Enacted/requested:
Budget Authority 58 52 52
Outlays 51 55 65
Legislative proposal, subject to PAYGO:
Budget Authority 6 6
Outlays 1 3
Total:
Budget Authority 58 58 58
Outlays 51 56 68

This account provides funding for research and technical assistance activities established by the Personal Responsibility and Work Opportunity Reconciliation Act of 1996 (P.L. 104–193), as amended by the Deficit Reduction Act of 2005 (P.L. 109–171), the Claims Resolution Act of 2010 (P.L. 111–291), the Short Term TANF Extension Act (P.L. 112–35), and the Temporary Payroll Tax Cut Continuation Act of 2011 (P.L. 112–78).

Object Classification (in millions of dollars)


Identification code 75–1553–0–1–609 2011 actual 2012 est. 2013 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 7 7 7
12.1 Civilian personnel benefits 2 2 2
21.0 Travel and transportation of persons 1 1 1
23.1 Rental payments to GSA 3 3 3
25.1 Advisory and assistance services 21 19 19
25.2 Other services from non-Federal sources 14 5 5
25.3 Other goods and services from Federal sources 5 6 6
25.7 Operation and maintenance of equipment 3 7 7
41.0 Grants, subsidies, and contributions 2 2 2



99.0 Direct obligations 58 52 52
99.0 Reimbursable obligations 24 26 26



99.9 Total new obligations 82 78 78

Employment Summary


Identification code 75–1553–0–1–609 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 64 64 64

Children's Research and Technical Assistance

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 75–1553–4–1–609 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0003 Child welfare study 6 6



0900 Total new obligations (object class 25.2) 6 6

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 6 6



1260 Appropriations, mandatory (total) 6 6
1900 Budget authority (total) 6 6
1930 Total budgetary resources available 6 6

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 5
3030 Obligations incurred, unexpired accounts 6 6
3040 Outlays (gross) –1 –3
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 5 8



3100 Obligated balance, end of year (net) 5 8

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 6 6
Outlays, gross:
4100 Outlays from new mandatory authority 1 1
4101 Outlays from mandatory balances 2



4110 Outlays, gross (total) 1 3
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4180 Budget authority, net (total) 6 6
4190 Outlays, net (total) 1 3

Payments for Foster Care and Permanency

For making payments to States or other non-Federal entities under title IV-E of the Social Security Act, [$5,153,000,000] $4,810,000,000.

For making payments to States or other non-Federal entities under title IV-E of the Social Security Act, for the first quarter of fiscal year [2013, $2,100,000,000]2014, $2,200,000,000.

For making, after May 31 of the current fiscal year, payments to States or other non-Federal entities under section 474 of title IV-E of the Social Security Act, for the last 3 months of the current fiscal year for unanticipated costs, incurred for the current fiscal year, such sums as may be necessary. (Department of Health and Human Services Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–1545–0–1–609 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Foster care 4,456 4,107 4,143
0002 Independent living 140 140 140
0004 Adoption assistance 2,362 2,415 2,537
0005 Guardianship 29 86 90
0006 Tribal T&TA 3 3 3



0900 Total new obligations 6,990 6,751 6,913

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 5,140 5,156 4,813



1260 Appropriations, mandatory (total) 5,140 5,156 4,813
Advance appropriations, mandatory:
1270 Advance appropriation 1,850 1,850 2,100



1280 Advanced appropriation, mandatory (total) 1,850 1,850 2,100
1900 Budget authority (total) 6,990 7,006 6,913
1930 Total budgetary resources available 6,990 7,006 6,913
Memorandum (non-add) entries:
1940 Unobligated balance expiring –255

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1,216 1,218 1,174
3030 Obligations incurred, unexpired accounts 6,990 6,751 6,913
3031 Obligations incurred, expired accounts 11
3040 Outlays (gross) –6,860 –6,795 –6,948
3081 Recoveries of prior year unpaid obligations, expired –139
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1,218 1,174 1,139



3100 Obligated balance, end of year (net) 1,218 1,174 1,139

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 6,990 7,006 6,913
Outlays, gross:
4100 Outlays from new mandatory authority 6,030 5,883 6,035
4101 Outlays from mandatory balances 830 912 913



4110 Outlays, gross (total) 6,860 6,795 6,948
4180 Budget authority, net (total) 6,990 7,006 6,913
4190 Outlays, net (total) 6,860 6,795 6,948

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


2011 actual 2012 est. 2013 est.

Enacted/requested:
Budget Authority 6,990 7,006 6,913
Outlays 6,860 6,795 6,948
Legislative proposal, subject to PAYGO:
Budget Authority 252
Outlays 222
Total:
Budget Authority 6,990 7,006 7,165
Outlays 6,860 6,795 7,170

This account provides formula grants for Foster Care, Adoption Assistance, Guardianship Assistance, and the Chafee Foster Care Independence Program as well as technical assistance and implementation services for Tribal programs.

Foster care._The proposed level will support eligible low-income children who must be placed outside the home. An average of 165,000 children per month are estimated to be served in FY 2013.

Adoption assistance._The proposed funding level will support subsidies for families adopting eligible low-income children with special needs. An average of 459,500 children per month are estimated to be served in FY 2013.

Guardianship Assistance._The proposed funding level will provide payments for relatives taking legal guardianship of eligible children who have been in foster care. An average of 14,000 children per month are estimated to be served in FY 2013.

Object Classification (in millions of dollars)


Identification code 75–1545–0–1–609 2011 actual 2012 est. 2013 est.

Direct obligations:
23.1 Rental payments to GSA 1 1 1
25.1 Advisory and assistance services 18 22 22
25.3 Other goods and services from Federal sources 2 1 1
41.0 Grants, subsidies, and contributions 6,969 6,727 6,889



99.9 Total new obligations 6,990 6,751 6,913

Employment Summary


Identification code 75–1545–0–1–609 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 4 4 4

Payments for Foster Care and Permanency

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 75–1545–4–1–609 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Foster care 252



0900 Total new obligations (object class 41.0) 252

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 252



1260 Appropriations, mandatory (total) 252
1900 Budget authority (total) 252
1930 Total budgetary resources available 252

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 252
3040 Outlays (gross) –222
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 30



3100 Obligated balance, end of year (net) 30

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 252
Outlays, gross:
4100 Outlays from new mandatory authority 222
4180 Budget authority, net (total) 252
4190 Outlays, net (total) 222

The legislative proposals provide financial incentives to improve the child welfare system, and require that child support payments made on behalf of children in foster care be used in the best interest of the child.

Administration on Aging

Federal Funds

Aging Services Programs

(including transfer of funds)

For carrying out, to the extent not otherwise provided, the Older Americans Act of 1965 ("OAA''), section 398 and title XXIX of the PHS Act, section 119 of the Medicare Improvements for Patients and Providers Act of 2008, [$1,473,703,000] and title XX-B of the Social Security Act, $1,926,434,000, together with $51,902,000 to be transferred from the Federal Hospital Insurance Trust Fund and the Federal Supplementary Medical Insurance Trust Fund to carry out section 4360 of the Omnibus Budget Reconcilliation Act of 1990: Provided, That amounts appropriated under this heading may be used for grants to States under section 361 of the OAA only for disease prevention and health promotion programs and activities which have been demonstrated through rigorous evaluation to be evidence-based and effective: Provided further, That, notwithstanding section 206(g) of the OAA, up to one percent of amounts appropriated to carry out programs authorized under title III of such Act shall be available for conducting evaluations, training and technical assistance: Provided further, That none of the funds provided shall be used to carry out sections 1701 and 1703 of the PHS Act (with respect to chronic disease self-management activity grants), except that such funds may be used for necessary expenses associated with administering any such grants awarded prior to the date of the enactment of this Act: [Provided further, That the total amount available for fiscal year 2012 under this and any other Act to carry out activities related to Aging and Disability Resource Centers under subsections (a)(20)(B)(iii) and (b)(8) of section 202 of the OAA shall not exceed the amount obligated for such purposes for fiscal year 2010 from funds available under Public Law 111–117:] Provided further, That notwithstanding any other provision of this Act, funds made available under this heading to carry out section 311 of the OAA may be transferred to the Secretary of Agriculture in accordance with such section: Provided further, That, of the amounts provided under this heading, $448,251,000 shall be available for carrying out title V of the OAA: Provided further, That, with respect to the previous proviso, such funds shall be available through June 30, 2014, and may be recaptured and reobligated in accordance with section 517(c) of the OAA. (Department of Health and Human Services Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–0142–0–1–506 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0101 Home and community-based supportive services 369 367 367
0102 Preventive health services 21 21 21
0103 National family caregiver support program 154 154 154
0104 Native American caregiver support program 6 6 6
0105 Congregate nutrition services 441 440 440
0106 Home-delivered nutrition services 218 217 217
0107 Nutrition services incentive program 161 158 160
0108 Native American nutrition and supportive services 28 28 28
0109 Program innovations 12
0110 Aging network support activities 33 8 8
0111 Long-term care ombudsmen program 16 17 17
0112 Prevention of elder abuse and neglect 5 5 5
0113 Alzheimer's disease demonstration grants 11 4 9
0114 Program administration 20 23 23
0115 Lifespan respite care program 2 2 2
0117 Aging and Disability Resource Centers (ADRC) 10 16 10
0118 Chronic Disease Self-Management Program 10 10
0120 Adult Protective Services 8
0121 Senior Medicare Patrol program 9 9
0122 Elder Rights Support Activities 4 4
0125 Community Service Employment for Older Americans 448
0126 National Clearinghouse Long-Term Care Information 3 3



0300 Total, direct program 1,507 1,492 1,949



0799 Total direct obligations 1,507 1,492 1,949
0801 Reimbursable program - HCFAC and Other 6 11
0802 Reimbursable - SHIPs HI/SMI Trust Fund Transfer 52



0899 Total reimbursable obligations 6 11 52



0900 Total new obligations 1,513 1,503 2,001

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 1,500 1,474 1,926
1120 Appropriations transferred to other accts [12–3507] –2
1130 Appropriations permanently reduced –3
1143 Approp permanently reduced (Sec 527, HR 2055) –3



1160 Appropriation, discretionary (total) 1,497 1,469 1,926
Appropriations, mandatory:
1200 Appropriation 10 13 13
1221 CDSMP Appropriations transferred from other accounts [75–0116] 10 10



1260 Appropriations, mandatory (total) 10 23 23
Spending authority from offsetting collections, discretionary:
1700 Collected 52



1750 Spending auth from offsetting collections, disc (total) 52
Spending authority from offsetting collections, mandatory:
1800 Collected 12 11
1801 Change in uncollected payments, Federal sources –6



1850 Spending auth from offsetting collections, mand (total) 6 11
1900 Budget authority (total) 1,513 1,503 2,001
1930 Total budgetary resources available 1,513 1,503 2,001

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 746 678 679
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –48 –37 –37



3020 Obligated balance, start of year (net) 698 641 642
3030 Obligations incurred, unexpired accounts 1,513 1,503 2,001
3040 Outlays (gross) –1,573 –1,502 –1,804
3050 Change in uncollected pymts, Fed sources, unexpired 6
3051 Change in uncollected pymts, Fed sources, expired 5
3081 Recoveries of prior year unpaid obligations, expired –8
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 678 679 876
3091 Uncollected pymts, Fed sources, end of year –37 –37 –37



3100 Obligated balance, end of year (net) 641 642 839

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1,497 1,469 1,978
Outlays, gross:
4010 Outlays from new discretionary authority 953 896 1,227
4011 Outlays from discretionary balances 600 584 554



4020 Outlays, gross (total) 1,553 1,480 1,781
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1 –52
Additional offsets against gross budget authority only:
4052 Offsetting collections credited to expired accounts 1



4070 Budget authority, net (discretionary) 1,497 1,469 1,926
4080 Outlays, net (discretionary) 1,552 1,480 1,729
Mandatory:
4090 Budget authority, gross 16 34 23
Outlays, gross:
4100 Outlays from new mandatory authority 3 13 2
4101 Outlays from mandatory balances 17 9 21



4110 Outlays, gross (total) 20 22 23
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –17 –11
Additional offsets against gross budget authority only:
4140 Change in uncollected pymts, Fed sources, unexpired 6
4142 Offsetting collections credited to expired accounts 5



4150 Additional offsets against budget authority only (total) 11



4160 Budget authority, net (mandatory) 10 23 23
4170 Outlays, net (mandatory) 3 11 23
4180 Budget authority, net (total) 1,507 1,492 1,949
4190 Outlays, net (total) 1,555 1,491 1,752

Note.—The reimbursable program (HCFAC) in the Administration on Aging (AoA) reflects the actual distribution of the allocation account for 2012. Future allocations will be determined annually, and are not estimated in the current budget.

This account provides funding for formula grant programs that provide nutrition, supportive services and caregiver support services through a network of aging-related organizations to help predominantly older Americans, with the assistance of their caregivers, maintain their dignity and independence in their homes and communities. The Budget proposes to transfer the Senior Community Services Employment Program (SCSEP), authorized under title V of the Older Americans Act, from the Department of Labor to the Department of Health and Human Services, which administers the remainder of the Older Americans Act. SCSEP offers participants work-based community service training so that they can gain on-the-job experience and prepare to enter or to re-enter the workforce.

Object Classification (in millions of dollars)


Identification code 75–0142–0–1–506 2011 actual 2012 est. 2013 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 11 12 14
12.1 Civilian personnel benefits 3 3 4
23.1 Rental payments to GSA 2 2 4
25.1 Advisory and assistance services 11 13 14
25.3 Other goods and services from Federal sources 7 9 7
41.0 Grants, subsidies, and contributions 1,473 1,453 1,906



99.0 Direct obligations 1,507 1,492 1,949
99.0 Reimbursable obligations 6 11 52



99.9 Total new obligations 1,513 1,503 2,001

Employment Summary


Identification code 75–0142–0–1–506 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 114 112 122
2001 Reimbursable civilian full-time equivalent employment 1 8 13

Trust Funds

Class Independence Fund

Per the Secretary of Health and Human Services' announcement on October 14, 2011, the President's 2013 Budget does not project CLASS enrollment or the associated premiums and benefit outlays in the 10-year budget window or in the long-term budget outlook.

Departmental Management

Federal Funds

Office of the Secretary

general departmental management

For necessary expenses, not otherwise provided, for general departmental management, including hire of [six] passenger motor vehicles, and for carrying out titles III, XVII, and XXI of the PHS Act, the United States-Mexico Border Health Commission Act, and research studies under section 1110 of the Social Security Act, [$475,221,000] $306,320,000, together with [$69,211,000] $116,841,000 from the amounts available under section 241 of the PHS Act to carry out national health or human services research and evaluation activities: Provided, [That of this amount, $53,783,000 shall be for minority AIDS prevention and treatment activities: Provided further, That of the funds made available under this heading, $104,790,000 shall be for making competitive contracts and grants to public and private entities to fund medically accurate and age appropriate programs that reduce teen pregnancy and for the Federal costs associated with administering and evaluating such contracts and grants, of which not less than $75,000,000 shall be for replicating programs that have been proven effective through rigorous evaluation to reduce teenage pregnancy, behavioral risk factors underlying teenage pregnancy, or other associated risk factors, of which not less than $25,000,000 shall be available for research and demonstration grants to develop, replicate, refine, and test additional models and innovative strategies for preventing teenage pregnancy, and of which any remaining amounts shall be available for training and technical assistance, evaluation, outreach, and additional program support activities: Provided further,] That of the funds made available under this heading, $3,500,000 is for strengthening the Department's acquisition workforce capacity and capabilities: Provided further, That with respect to the previous proviso, such funds shall be available for training, recruitment, retention and hiring members of the acquisition workforce as defined by the Office of Federal Procurement Policy Act, as amended (41 U.S.C. 401 et seq.): Provided further, That, with respect to the second proviso, such funds shall be available for information technology in support of acquisition workforce effectiveness or for management solutions to improve acquisition management: Provided further, That of the amounts provided under this heading from amounts available under section 241 of the PHS Act, [$8,455,000] no less than $4,232,000 shall be available to carry out evaluations (including longitudinal evaluations) of teenage pregnancy prevention approaches, and $53,891,000 shall be for minority AIDS prevention and treatment activities[: Provided further, That of the funds made available under this heading, $5,000,000 shall be for making competitive grants to provide abstinence education (as defined by section 510(b)(2)(A)-(H) of the Social Security Act) to adolescents, and for Federal costs of administering the grant: Provided further, That grants made under the authority of section 510(b)(2)(A)-(H) of the Social Security Act shall be made only to public and private entities that agree that, with respect to an adolescent to whom the entities provide abstinence education under such grant, the entities will not provide to that adolescent any other education regarding sexual conduct, except that, in the case of an entity expressly required by law to provide health information or services the adolescent shall not be precluded from seeking health information or services from the entity in a different setting than the setting in which abstinence education was provided: Provided further, That funds provided in this Act for embryo adoption activities may be used to provide to individuals adopting embryos, through grants and other mechanisms, medical and administrative services deemed necessary for such adoptions: Provided further, That such services shall be provided consistent with 42 CFR 59.5(a)(4)]. (Department of Health and Human Services Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–9912–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 General departmental management 652 475 306
0004 Prevention and Public Health Fund (Mandatory) 19 10 120
0005 Prevention and Public Health Fund (Mandatory, Alzheimer's) 90



0799 Total direct obligations 671 485 516
0801 General departmental management 174 172 170
0802 HCFAC (Mandatory) 9 9
0803 PHS evaluation 65 69 117



0899 Total reimbursable obligations 248 250 287



0900 Total new obligations 919 735 803

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 14
Budget authority:
Appropriations, discretionary:
1100 Appropriation 652 475 306
1120 Appropriations transferred to other accts [75–9915] –1
1130 Appropriations permanently reduced (Rescission) –1
1143 Approp permanently reduced (Sec 527, HR 2055) –1



1160 Appropriation, discretionary (total) 650 474 306
Appropriations, mandatory:
1221 Appropriations transferred from other accts [75–0116] 19 10 210



1260 Appropriations, mandatory (total) 19 10 210
Spending authority from offsetting collections, discretionary:
1700 Collected (PHS & Reimburseable) 161 242 287
1701 Change in uncollected payments, Federal sources (PHS Evaluation & Reimb.) 67



1750 Spending auth from offsetting collections, disc (total) 228 242 287
Spending authority from offsetting collections, mandatory:
1800 Collected 9
1801 Change in uncollected payments, Federal sources 9



1850 Spending auth from offsetting collections, mand (total) 9 9
1900 Budget authority (total) 906 735 803
1930 Total budgetary resources available 920 735 803
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 543 718 549
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –344 –225 –225



3020 Obligated balance, start of year (net) 199 493 324
3030 Obligations incurred, unexpired accounts 919 735 803
3031 Obligations incurred, expired accounts 10
3040 Outlays (gross) –749 –904 –753
3050 Change in uncollected pymts, Fed sources, unexpired –76
3051 Change in uncollected pymts, Fed sources, expired 195
3081 Recoveries of prior year unpaid obligations, expired –5
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 718 549 599
3091 Uncollected pymts, Fed sources, end of year –225 –225 –225



3100 Obligated balance, end of year (net) 493 324 374

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 878 716 593
Outlays, gross:
4010 Outlays from new discretionary authority 384 323 280
4011 Outlays from discretionary balances 347 571 443



4020 Outlays, gross (total) 731 894 723
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –375 –242 –287
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –67
4052 Offsetting collections credited to expired accounts 214



4060 Additional offsets against budget authority only (total) 147



4070 Budget authority, net (discretionary) 650 474 306
4080 Outlays, net (discretionary) 356 652 436
Mandatory:
4090 Budget authority, gross 28 19 210
Outlays, gross:
4100 Outlays from new mandatory authority 12 10 27
4101 Outlays from mandatory balances 6 3



4110 Outlays, gross (total) 18 10 30
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –9
Additional offsets against gross budget authority only:
4140 Change in uncollected pymts, Fed sources, unexpired –9



4160 Budget authority, net (mandatory) 19 10 210
4170 Outlays, net (mandatory) 18 1 30
4180 Budget authority, net (total) 669 484 516
4190 Outlays, net (total) 374 653 466

Note.—The reimbursable program (HCFAC) in the General Department Management (GDM) account reflects the actual distribution of the allocation account for 2012. Future allocation will be determined annually, and are not estimated in the current budget.

General Departmental Management (GDM) funds activities that provide leadership, policy, legal, and administrative guidance to HHS components, and support research to develop policy initiatives and improve existing HHS programs. GDM also funds the activities of the Office of the Assistant Secretary for Health, including adolescent health, disease prevention and health promotion, physical fitness and sports, minority health, research integrity, women's health, and programs funded through the Prevention and Public Health Fund. This includes funding the continuation of grants for medically accurate and age appropriate programs to reduce teen pregnancy, including funds for research, demonstration grants, and replication of programs that have been proven effective through rigorous evaluation to reduce teen pregnancy.

Object Classification (in millions of dollars)


Identification code 75–9912–0–1–551 2011 actual 2012 est. 2013 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 87 96 96
11.3 Other than full-time permanent 8 3 2
11.5 Other personnel compensation 9 3 2
11.7 Military personnel 7 5 5



11.9 Total personnel compensation 111 107 105
12.1 Civilian personnel benefits 26 24 24
12.2 Military personnel benefits 5 1 2
21.0 Travel and transportation of persons 4 4 3
23.1 Rental payments to GSA 15 17 17
23.3 Communications, utilities, and miscellaneous charges 1 4 4
24.0 Printing and reproduction 1 1 1
25.1 Advisory and assistance services 38 36 29
25.2 Other services from non-Federal sources 160 85 144
25.3 Other goods and services from Federal sources 70 51 144
25.4 Operation and maintenance of facilities 3 5 4
25.7 Operation and maintenance of equipment 1 4 3
26.0 Supplies and materials 2 6 6
31.0 Equipment 3 4 5
41.0 Grants, subsidies, and contributions 159 136 25



99.0 Direct obligations 599 485 516
99.0 Reimbursable obligations 248 250 287
Allocation Account - direct:
11.1 Personnel compensation: Full-time permanent 60
12.1 Civilian personnel benefits 12



99.0 Allocation account - direct 72



99.9 Total new obligations 919 735 803

Employment Summary


Identification code 75–9912–0–1–551 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 957 1,072 1,074
1101 Direct military average strength employment 48 50 45
2001 Reimbursable civilian full-time equivalent employment 458 314 317
2101 Reimbursable military average strength employment 11 10 10
3001 Allocation account civilian full-time equivalent employment 498

Office for Civil Rights

For expenses necessary for the Office for Civil Rights, [$41,016,000] $38,966,000. (Department of Health and Human Services Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–0135–0–1–751 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Direct program activity 38 41 39
0801 Reimbursable program activity 5



0900 Total new obligations 43 41 39

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 38 41 39



1160 Appropriation, discretionary (total) 38 41 39
Spending authority from offsetting collections, discretionary:
1700 Collected 5



1750 Spending auth from offsetting collections, disc (total) 5
1900 Budget authority (total) 43 41 39
1930 Total budgetary resources available 43 41 39

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 11 13 12
3030 Obligations incurred, unexpired accounts 43 41 39
3040 Outlays (gross) –41 –42 –40
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 13 12 11



3100 Obligated balance, end of year (net) 13 12 11

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 43 41 39
Outlays, gross:
4010 Outlays from new discretionary authority 34 33 31
4011 Outlays from discretionary balances 7 9 9



4020 Outlays, gross (total) 41 42 40
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –3
4033 Non-Federal sources –2



4040 Offsets against gross budget authority and outlays (total) –5



4070 Budget authority, net (discretionary) 38 41 39
4080 Outlays, net (discretionary) 36 42 40
4180 Budget authority, net (total) 38 41 39
4190 Outlays, net (total) 36 42 40

The Office for Civil Rights funds activities that carry out the Department's civil rights nondiscrimination and health information privacy and security compliance programs.

Object Classification (in millions of dollars)


Identification code 75–0135–0–1–751 2011 actual 2012 est. 2013 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 23 23 22
11.3 Other than full-time permanent 1 1
11.5 Other personnel compensation 1 1



11.9 Total personnel compensation 23 25 24
12.1 Civilian personnel benefits 6 6 6
23.1 Rental payments to GSA 3 3 3
25.2 Other services from non-Federal sources 8
25.2 Other services from non-Federal sources 2 2
25.3 Other goods and services from Federal sources 2 2
25.4 Operation and maintenance of facilities 1 1
25.7 Operation and maintenance of equipment 2 1



99.0 Direct obligations 40 41 39
99.0 Reimbursable obligations 3



99.9 Total new obligations 43 41 39

Employment Summary


Identification code 75–0135–0–1–751 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 262 262 252
1101 Direct military average strength employment 1 1 1
2001 Reimbursable civilian full-time equivalent employment 3 3 3

Office of the National Coordinator for Health Information Technology

For expenses necessary for the Office of the National Coordinator for Health Information Technology, including grants, contracts, and cooperative agreements for the development and advancement of interoperable health information technology, [$16,446,000] $26,246,000: Provided, That in addition to amounts provided herein, [$44,811,000] $40,011,000 shall be available from amounts available under section 241 of the PHS Act. (Department of Health and Human Services Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–0130–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Health information technology 41 16 26
0002 Recovery Act activities 157 5



0799 Total direct obligations 198 21 26
0801 Reimbursable program 19 7 7
0802 Reimbursable program: PHS evaluation 19 45 40



0899 Total reimbursable obligations 38 52 47



0900 Total new obligations 236 73 73

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 159 5
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 160 5
Budget authority:
Appropriations, discretionary:
1100 Appropriation 42 16 26



1160 Appropriation, discretionary (total) 42 16 26
Spending authority from offsetting collections, discretionary:
1700 Collected 3 52 47
1701 Change in uncollected payments, Federal sources 30



1750 Spending auth from offsetting collections, disc (total) 33 52 47
Spending authority from offsetting collections, mandatory:
1800 Collected 7



1850 Spending auth from offsetting collections, mand (total) 7
1900 Budget authority (total) 82 68 73
1930 Total budgetary resources available 242 73 73
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year 5

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1,813 1,553 603
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –34 –44 –44



3020 Obligated balance, start of year (net) 1,779 1,509 559
3030 Obligations incurred, unexpired accounts 236 73 73
3040 Outlays (gross) –493 –1,023 –466
3050 Change in uncollected pymts, Fed sources, unexpired –30
3051 Change in uncollected pymts, Fed sources, expired 20
3080 Recoveries of prior year unpaid obligations, unexpired –1
3081 Recoveries of prior year unpaid obligations, expired –2
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1,553 603 210
3091 Uncollected pymts, Fed sources, end of year –44 –44 –44



3100 Obligated balance, end of year (net) 1,509 559 166

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 75 68 73
Outlays, gross:
4010 Outlays from new discretionary authority 47 66 69
4011 Outlays from discretionary balances 446 951 396



4020 Outlays, gross (total) 493 1,017 465
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –23 –52 –47
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –30
4052 Offsetting collections credited to expired accounts 20



4060 Additional offsets against budget authority only (total) –10



4070 Budget authority, net (discretionary) 42 16 26
4080 Outlays, net (discretionary) 470 965 418
Mandatory:
4090 Budget authority, gross 7
Outlays, gross:
4101 Outlays from mandatory balances 6 1
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –7
4180 Budget authority, net (total) 42 16 26
4190 Outlays, net (total) 463 971 419

This program supports coordination, leadership, and development of Federal health information technology activities and Federal initiatives for the nationwide advancement of private and secure interoperable health information technology, in cooperation with participants in the health sector. The Office of the National Coordinator for Health Information Technology was established in the Health Information Technology for Economic and Clinical Health Act (P.L. 111–5, Title XIII), for the purpose of addressing strategic planning, coordination, and the analysis of key technical, economic and other issues related to the public and private adoption of health information technology.

Object Classification (in millions of dollars)


Identification code 75–0130–0–1–551 2011 actual 2012 est. 2013 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 15 4
12.1 Civilian personnel benefits 4 1
21.0 Travel and transportation of persons 1
23.1 Rental payments to GSA 2 2 2
25.1 Advisory and assistance services 3 2
25.2 Other services from non-Federal sources 69 2 9
25.3 Other goods and services from Federal sources 7 10 10
25.4 Operation and maintenance of facilities 2 2
31.0 Equipment 4 1
41.0 Grants, subsidies, and contributions 94



99.0 Direct obligations 199 21 26
99.0 Reimbursable obligations 37 52 47



99.9 Total new obligations 236 73 73

Employment Summary


Identification code 75–0130–0–1–551 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 146 171 190
1101 Direct military average strength employment 1 1 1

Office of Medicare Hearings and Appeals

For expenses necessary for administrative law judges responsible for hearing cases under title XVIII of the Social Security Act (and related provisions of title XI of such Act), [$72,147,000] $84,234,000, to be transferred in appropriate part from the Federal Hospital Insurance Trust Fund and the Federal Supplementary Medical Insurance Trust Fund. (Department of Health and Human Services Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–0139–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Direct program activity 70 72 84

Budgetary Resources:
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 71 72 84



1750 Spending auth from offsetting collections, disc (total) 71 72 84
1930 Total budgetary resources available 71 72 84
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 20 15
3030 Obligations incurred, unexpired accounts 70 72 84
3040 Outlays (gross) –72 –87 –84
3081 Recoveries of prior year unpaid obligations, expired –3
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 15



3100 Obligated balance, end of year (net) 15

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 71 72 84
Outlays, gross:
4010 Outlays from new discretionary authority 63 72 84
4011 Outlays from discretionary balances 9 15



4020 Outlays, gross (total) 72 87 84
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –71 –72 –84
4190 Outlays, net (total) 1 15

This appropriation funds the operations of the Office of Medicare Hearings and Appeals (OMHA), as authorized by the Medicare Prescription Drug, Improvement, and Modernization Act of 2003. OMHA provides the forum through which individuals and organizations who are dissatisfied with Medicare determinations affecting their rights to, or their participation in, the Medicare program may administratively appeal those determinations, in accordance with the requirements of the Administrative Procedures Act and the Social Security Act.

Object Classification (in millions of dollars)


Identification code 75–0139–0–1–551 2011 actual 2012 est. 2013 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 36 43 47
12.1 Civilian personnel benefits 10 13 14
23.1 Rental payments to GSA 6 6 7
23.3 Communications, utilities, and miscellaneous charges 1 1 2
25.1 Advisory and assistance services 7 1 1
25.2 Other services from non-Federal sources 3 1 2
25.3 Other goods and services from Federal sources 6 7 9
25.4 Operation and maintenance of facilities 1
26.0 Supplies and materials 1
31.0 Equipment 1



99.9 Total new obligations 70 72 84

Employment Summary


Identification code 75–0139–0–1–551 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 418 466 518

Public Health and Social Services Emergency Fund

(including transfer of funds)

For expenses necessary to support activities related to countering potential biological, nuclear, radiological, chemical, and cybersecurity threats to civilian populations, and for other public health emergencies, [$569,452,000] $625,262,000; of which [$10,000,000] $5,000,000 shall remain available until [September 30, 2014,] expended to support emergency operations and of which $50,000,000 shall remain available until expended for the purpose of funding a strategic investment corporation established to further the purposes of section 319L of the PHS Act (42 U.S.C. 247d-7e) to foster innovation in the development of medical countermeasures; and of which up to $5,000,000 shall remain available through September 30, 2015 to support the delivery of medical countermeasures.

From funds transferred to this account pursuant to the fourth paragraph under this heading in Public Law 111–117, up to $415,000,000 shall be available for expenses necessary to support advanced research and development pursuant to section 319L of the PHS Act, and other administrative expenses of the Biomedical Advanced Research and Development Authority to support additional advanced research and development: Provided, That funds provided under this heading for the purpose of acquisition of security countermeasures may be used and shall be in addition to any other funds available for such purpose: Provided further, That products purchased with funds provided under this heading may, at the discretion of the Secretary, be deposited in the Strategic National Stockpile pursuant to section 319F-2 of the PHS Act.

In addition, for expenses necessary for replacement of building leases and associated renovation costs for Public Health Service agencies and other components of the Department of Health and Human Services, including relocation and fit-out costs, $17,000,000, to remain available until expended. (Department of Health and Human Services Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–0140–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Public Health and Social Services Emergency Fund 2,685 2,657 1,213
0801 Reimbursable program 14 60 60



0900 Total new obligations 2,699 2,717 1,273

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 6,618 3,414 1,322
1010 Unobligated balance transfer to other accts [75–0343] –5 –3 –5
1021 Recoveries of prior year unpaid obligations 71



1050 Unobligated balance (total) 6,684 3,411 1,317
Budget authority:
Appropriations, discretionary:
1100 Appropriation 676 569 642
1130 Appropriations permanently reduced –1
1131 Unobligated balance of appropriations permanently reduced –1,259
1143 Approp permanently reduced (Sec 527, HR 2055) –1



1160 Appropriation, discretionary (total) –584 568 642
Spending authority from offsetting collections, discretionary:
1700 Collected 2 60 60
1701 Change in uncollected payments, Federal sources 12



1750 Spending auth from offsetting collections, disc (total) 14 60 60
1900 Budget authority (total) –570 628 702
1930 Total budgetary resources available 6,114 4,039 2,019
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year 3,414 1,322 746

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 3,835 4,610 5,369
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –461 –289 –289



3020 Obligated balance, start of year (net) 3,374 4,321 5,080
3030 Obligations incurred, unexpired accounts 2,699 2,717 1,273
3031 Obligations incurred, expired accounts 10
3040 Outlays (gross) –1,778 –1,958 –1,941
3050 Change in uncollected pymts, Fed sources, unexpired –12
3051 Change in uncollected pymts, Fed sources, expired 184
3080 Recoveries of prior year unpaid obligations, unexpired –71
3081 Recoveries of prior year unpaid obligations, expired –85
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 4,610 5,369 4,701
3091 Uncollected pymts, Fed sources, end of year –289 –289 –289



3100 Obligated balance, end of year (net) 4,321 5,080 4,412

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross –570 628 702
Outlays, gross:
4010 Outlays from new discretionary authority 149 217 294
4011 Outlays from discretionary balances 1,629 1,741 1,647



4020 Outlays, gross (total) 1,778 1,958 1,941
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –76 –60 –60
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –12
4052 Offsetting collections credited to expired accounts 74



4060 Additional offsets against budget authority only (total) 62



4070 Budget authority, net (discretionary) –584 568 642
4080 Outlays, net (discretionary) 1,702 1,898 1,881
4180 Budget authority, net (total) –584 568 642
4190 Outlays, net (total) 1,702 1,898 1,881

The Public Health and Social Services Emergency Fund (PHSSEF) provides resources to support a comprehensive program to prepare for the health and medical consequences of bioterrorism or other public health emergencies. This account includes funding for the Office of the Assistant Secretary for Preparedness and Response (ASPR), as authorized by the Pandemic and All-Hazards Preparedness Act. Funds will be used for hospital preparedness and other emergency preparedness activities including the National Disaster Medical System. The PHSSEF also supports the HHS Cyber Security and Security and Strategic Information programs, and the Medical Reserve Corps.

The PHSSEF also continues to support the advanced development of biodefense countermeasures. These resources will in part be derived from available funds appropriated for the BioShield Special Reserve Fund.

Resources are also being provided to consolidate the offices of the Assistant Secretary for Preparedness and Response.

A Strategic Investor corporation will be created to make investments in the private sector with specific focus on disruptive technologies including novel antimicrobials and multi-use platform technologies for diagnostics and medical countermeasures.

Object Classification (in millions of dollars)


Identification code 75–0140–0–1–551 2011 actual 2012 est. 2013 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 54 57 57
11.3 Other than full-time permanent 14 14 14
11.7 Military personnel 9 9 9



11.9 Total personnel compensation 77 80 80
12.1 Civilian personnel benefits 14 16 16
12.2 Military personnel benefits 4 4 4
21.0 Travel and transportation of persons 11 9 9
22.0 Transportation of things 1 1 1
23.1 Rental payments to GSA 13 13 13
23.3 Communications, utilities, and miscellaneous charges 5 5 4
25.1 Advisory and assistance services 141 145 90
25.2 Other services from non-Federal sources 56 60 40
25.3 Other goods and services from Federal sources 200 244 182
25.4 Operation and maintenance of facilities 1 3 3
25.5 Research and development contracts 1,179 1,172 260
25.6 Medical care 14
25.7 Operation and maintenance of equipment 15 19 16
26.0 Supplies and materials 100 160 127
31.0 Equipment 15 14 14
32.0 Land and structures 475 351 125
41.0 Grants, subsidies, and contributions 364 361 229



99.0 Direct obligations 2,685 2,657 1,213
99.0 Reimbursable obligations 14 60 60



99.9 Total new obligations 2,699 2,717 1,273

Employment Summary


Identification code 75–0140–0–1–551 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 538 541 541
1101 Direct military average strength employment 87 87 87

Transfers from the Patient-Centered Outcomes Research Trust Fund

Program and Financing (in millions of dollars)


Identification code 75–0145–0–1–552 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0801 AHRQ 32 62
0802 Office of the Secretary 1 7 16



0900 Total new obligations 1 39 78

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 9
Budget authority:
Spending authority from offsetting collections, mandatory:
1800 Collected 10 30 78



1850 Spending auth from offsetting collections, mand (total) 10 30 78
1930 Total budgetary resources available 10 39 78
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 9

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1 31
3030 Obligations incurred, unexpired accounts 1 39 78
3040 Outlays (gross) –9 –27
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1 31 82



3100 Obligated balance, end of year (net) 1 31 82

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 10 30 78
Outlays, gross:
4100 Outlays from new mandatory authority 5 12
4101 Outlays from mandatory balances 4 15



4110 Outlays, gross (total) 9 27
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –10 –30 –78
4190 Outlays, net (total) –10 –21 –51

Public Law 111–148 established the Patient-Centered Outcomes Research Trust Fund (PCORTF). Beginning in FY 2011, a total of 20 percent of the funds appropriated or credited to the PCORTF will be transferred each year to the Department of Health and Human Services (HHS). As authorized in section 937 of the Public Health Service Act, HHS will disseminate research findings from the Patient-Centered Outcomes Research Institute and other government-funded comparative clinical effectiveness research and build research and data capacity for comparative clinical effectiveness research. Transferred funds will be distributed to the Secretary of HHS and the Agency for Healthcare Research and Quality to carry out these activities.

Object Classification (in millions of dollars)


Identification code 75–0145–0–1–552 2011 actual 2012 est. 2013 est.

99.0 Reimbursable obligations 1 7 16
Allocation Account - reimbursable:
11.1 Personnel compensation: Full-time permanent 1 2
25.5 Research and development contracts 31 60



99.0 Allocation account - reimbursable 32 62



99.9 Total new obligations 1 39 78

Employment Summary


Identification code 75–0145–0–1–552 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 2 4
3001 Allocation account civilian full-time equivalent employment 12 20

Prevention and Wellness Fund, Recovery Act

Program and Financing (in millions of dollars)


Identification code 75–0144–0–1–551 2011 actual 2012 est. 2013 est.

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 40 18
3040 Outlays (gross) –22 –18
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 18



3100 Obligated balance, end of year (net) 18

Budget authority and outlays, net:
Discretionary:
Outlays, gross:
4011 Outlays from discretionary balances 22 18
4190 Outlays, net (total) 22 18

The Prevention and Wellness Fund is authorized under the American Recovery and Reinvestment Act (ARRA), (P.L. 111–5). The Prevention and Wellness Fund administers evidence-based clinical and community-based prevention and wellness strategies.

Nonrecurring Expenses Fund

The Nonrecurring Expenses Fund is a no-year account that captures expired unobligated balances from discretionary accounts prior to cancellation. The Fund will be used for nonrecurring expenses that are difficult to accomodate or arise outside of the normal budget process. Beginning with 2008 appropriations, transfers will occur up to five years after expiration, when it is certain that original obligations have been fully paid and closed out. Advance notification of a proposed use of the Fund will be submitted to the relevant Committees on Appropriations of the House of Representatives and the Senate, with justification for the proposed areas/projects.

Health Insurance Reform Implementation Fund

Program and Financing (in millions of dollars)


Identification code 75–0119–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Direct program activity 312 565

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 872 565
1010 Unobligated balance transfer to other accts [75–0119] –231
1011 Unobligated balance transfer from other accts [75–0119] 231
1021 Recoveries of prior year unpaid obligations 5



1050 Unobligated balance (total) 877 565
1930 Total budgetary resources available 877 565
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 565

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 106 205 359
3030 Obligations incurred, unexpired accounts 312 565
3040 Outlays (gross) –208 –411 –344
3080 Recoveries of prior year unpaid obligations, unexpired –5
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 205 359 15



3100 Obligated balance, end of year (net) 205 359 15

Budget authority and outlays, net:
Mandatory:
Outlays, gross:
4101 Outlays from mandatory balances 208 411 344
4190 Outlays, net (total) 208 411 344

Section 1005 of the Health Care and Education Reconciliation Act of 2010 (P.L. 111–152) appropriated $1,000,000,000 to the Health Insurance Reform Implementation Fund within the Department of Health and Human Services. The Fund shall be used for Federal administrative expenses necessary to carry out the requirements of the Patient Protection and Affordable Care Act of 2010 (P.L. 111–148) and the Health Care and Education Reconciliation Act of 2010.

Object Classification (in millions of dollars)


Identification code 75–0119–0–1–551 2011 actual 2012 est. 2013 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 17
12.1 Civilian personnel benefits 5
23.1 Rental payments to GSA 1 1
25.1 Advisory and assistance services 27 83
25.2 Other services from non-Federal sources 87 304



99.0 Direct obligations 137 388
Allocation Account - direct:
11.1 Personnel compensation: Full-time permanent 55 55
12.1 Civilian personnel benefits 15 15
21.0 Travel and transportation of persons 4 4
23.1 Rental payments to GSA 1 1
25.1 Advisory and assistance services 80 82
25.2 Other services from non-Federal sources 8 8
25.3 Other goods and services from Federal sources 3 3
31.0 Equipment 6 6



99.0 Allocation account - direct 172 174
99.5 Below reporting threshold 3 3



99.9 Total new obligations 312 565

Employment Summary


Identification code 75–0119–0–1–551 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 164

Prevention and Public Health Fund

Program and Financing (in millions of dollars)


Identification code 75–0116–0–1–551 2011 actual 2012 est. 2013 est.

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 750 1,000 1,250
1220 Appropriations transferred to other accts [75–0142] –10 –10
1220 Appropriations transferred to other accts [75–1700] –12 –12 –12
1220 Appropriations transferred to other accts [75–0943] –611 –805 –903
1220 Appropriations transferred to other accts [75–9912] –19 –10 –210
1220 Appropriations transferred to other accts [75–0350] –20 –75 –10
1220 Appropriations transferred to other accts [75–1362] –88 –88 –105

The Patient Protection and Affordable Care Act, (P.L. 111–148) establishes the Prevention and Public Health Fund as a mandatory appropriation for prevention and public health activities. For FY 2013, the law appropriates $1.25 billion into the Fund, which the Secretary then has authority to transfer to accounts within HHS. The Prevention and Public Health Fund increases and sustains investments in a range of public health efforts intended to prevent disease and reduce health care costs.

Pregnancy Assistance Fund

Program and Financing (in millions of dollars)


Identification code 75–0117–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Direct program activity 25 25 25

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 25 25 25



1260 Appropriations, mandatory (total) 25 25 25
1930 Total budgetary resources available 25 25 25

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 22 40 43
3030 Obligations incurred, unexpired accounts 25 25 25
3040 Outlays (gross) –7 –22 –25
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 40 43 43



3100 Obligated balance, end of year (net) 40 43 43

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 25 25 25
Outlays, gross:
4100 Outlays from new mandatory authority 2 2
4101 Outlays from mandatory balances 7 20 23



4110 Outlays, gross (total) 7 22 25
4180 Budget authority, net (total) 25 25 25
4190 Outlays, net (total) 7 22 25

For awarding competitive grants to States to assist pregnant and parenting teens and women.

Object Classification (in millions of dollars)


Identification code 75–0117–0–1–551 2011 actual 2012 est. 2013 est.

Direct obligations:
25.3 Other goods and services from Federal sources 1 1 1
41.0 Grants, subsidies, and contributions 24 24 24



99.9 Total new obligations 25 25 25

Program Support Center

Federal Funds

Retirement Pay and Medical Benefits for Commissioned Officers

For retirement pay and medical benefits of Public Health Service Commissioned Officers as authorized by law, for payments under the Retired Serviceman's Family Protection Plan and Survivor Benefit Plan, and for medical care of dependents and retired personnel under the Dependents' Medical Care Act, such amounts as may be required during the current fiscal year. (Department of Health and Human Services Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–0379–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Retirement payments 355 375 396
0002 Survivors' benefits 26 28 31
0003 Medical care 86 94 101



0900 Total new obligations 467 497 528

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 467 497 528



1260 Appropriations, mandatory (total) 467 497 528
1930 Total budgetary resources available 467 497 528

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 43 30 25
3001 Adjustments to unpaid obligations, brought forward, Oct 1 20



3020 Obligated balance, start of year (net) 63 30 25
3030 Obligations incurred, unexpired accounts 467 497 528
3031 Obligations incurred, expired accounts 2
3040 Outlays (gross) –497 –502 –527
3081 Recoveries of prior year unpaid obligations, expired –5
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 30 25 26



3100 Obligated balance, end of year (net) 30 25 26

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 467 497 528
Outlays, gross:
4100 Outlays from new mandatory authority 445 472 502
4101 Outlays from mandatory balances 52 30 25



4110 Outlays, gross (total) 497 502 527
4180 Budget authority, net (total) 467 497 528
4190 Outlays, net (total) 497 502 527

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


2011 actual 2012 est. 2013 est.

Enacted/requested:
Budget Authority 467 497 528
Outlays 497 502 527
Legislative proposal, subject to PAYGO:
Budget Authority –1
Outlays –1
Total:
Budget Authority 467 497 527
Outlays 497 502 526

The number of beneficiaries using the Commissioned Corps system is estimated as follows:

Retirement Pay, Survivor Benefits, and Medical Benefits


2011 2012 2013

Active Duty:
HHS 4890 4890 4890
DOJ, BOP 776 769 769
Homeland Security 464 471 471
EPA 76 76 76

All Other 316 316 316



Total Active Duty 6522 6522 6522
Retirees & Survivors:
Retirees 5308 5430 5475

Retiree family members and survivors 948 979 985



Total Retirement Pay 6256 6409 6460

Total Beneficiaries (active duty, retirees, survivors) 12778 12931 12982




This activity funds annuities of retired Public Health Service (PHS) commissioned officers and survivors of retirees, and medical benefits for active duty PHS commissioned officers, retirees, and dependents of members and retirees of the PHS Commissioned Corps.

Object Classification (in millions of dollars)


Identification code 75–0379–0–1–551 2011 actual 2012 est. 2013 est.

Direct obligations:
13.0 Benefits for former personnel 381 403 427
25.6 Medical care 86 94 101



99.9 Total new obligations 467 497 528

Retirement Pay and Medical Benefits for Commissioned Officers

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 75–0379–4–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Direct program activity –1



0900 Total new obligations (object class 25.6) –1

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



1260 Appropriations, mandatory (total) –1
1930 Total budgetary resources available –1

Change in obligated balance:
3030 Obligations incurred, unexpired accounts –1
3040 Outlays (gross) 1

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross –1
Outlays, gross:
4100 Outlays from new mandatory authority –1
4180 Budget authority, net (total) –1
4190 Outlays, net (total) –1

HHS Accrual Contribution to the Uniformed Services Retiree Health Care Fund

Program and Financing (in millions of dollars)


Identification code 75–0170–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Medicare eligible accruals 38 36 29



0900 Total new obligations (object class 12.2) 38 36 29

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 38 36 29



1160 Appropriation, discretionary (total) 38 36 29
1930 Total budgetary resources available 38 36 29

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 38 36 29
3040 Outlays (gross) –38 –36 –29

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 38 36 29
Outlays, gross:
4010 Outlays from new discretionary authority 38 36 29
4180 Budget authority, net (total) 38 36 29
4190 Outlays, net (total) 38 36 29

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


2011 actual 2012 est. 2013 est.

Enacted/requested:
Budget Authority 38 36 29
Outlays 38 36 29
Legislative proposal, not subject to PAYGO:
Budget Authority –3
Outlays –3
Total:
Budget Authority 38 36 26
Outlays 38 36 26

The cost of medical benefits for Medicare-eligible beneficiaries is paid from the Department of Defense Medicare-Eligible Retiree Health Care Fund (10 U.S.C., ch. 56). Beginning in 2006, permanent indefinite authority is provided for a discretionary appropriation of the annual accrual payment into this fund (P.L. No. 108–375, section 725).

HHS Accrual Contribution to the Uniformed Services Retiree Health Care Fund

(Legislative proposal, not subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 75–0170–2–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Direct program activity –3



0900 Total new obligations (object class 12.2) –3

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation –3



1160 Appropriation, discretionary (total) –3
1930 Total budgetary resources available –3

Change in obligated balance:
3030 Obligations incurred, unexpired accounts –3
3040 Outlays (gross) 3

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross –3
Outlays, gross:
4010 Outlays from new discretionary authority –3
4180 Budget authority, net (total) –3
4190 Outlays, net (total) –3

Health Activities Funds

Program and Financing (in millions of dollars)


Identification code 75–9913–0–1–552 2011 actual 2012 est. 2013 est.

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 1 1 1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1 1 1



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

This display shows activities in support of scientific activities overseas that were supported by foreign currencies by the United States abroad.

HHS Service and Supply Fund

Program and Financing (in millions of dollars)


Identification code 75–9941–0–4–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0801 Program Support Center 924 947 1,004
0802 OS activities 52 131 127



0900 Total new obligations 976 1,078 1,131

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 181 215 215
1021 Recoveries of prior year unpaid obligations 39



1050 Unobligated balance (total) 220 215 215
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 929 1,078 1,131
1701 Change in uncollected payments, Federal sources 42



1750 Spending auth from offsetting collections, disc (total) 971 1,078 1,131
1930 Total budgetary resources available 1,191 1,293 1,346
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 215 215 215

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 383 416 22
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –439 –481 –481



3020 Obligated balance, start of year (net) –56 –65 –459
3030 Obligations incurred, unexpired accounts 976 1,078 1,131
3040 Outlays (gross) –904 –1,472 –1,131
3050 Change in uncollected pymts, Fed sources, unexpired –42
3080 Recoveries of prior year unpaid obligations, unexpired –39
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 416 22 22
3091 Uncollected pymts, Fed sources, end of year –481 –481 –481



3100 Obligated balance, end of year (net) –65 –459 –459

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 971 1,078 1,131
Outlays, gross:
4010 Outlays from new discretionary authority 667 1,078 1,131
4011 Outlays from discretionary balances 237 394



4020 Outlays, gross (total) 904 1,472 1,131
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –925 –1,078 –1,131
4033 Non-Federal sources –4



4040 Offsets against gross budget authority and outlays (total) –929 –1,078 –1,131
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –42
4080 Outlays, net (discretionary) –25 394
4190 Outlays, net (total) –25 394

HHS Service and Supply Fund (SSF) provides a wide range of logistical and support services to components of the Department and other Federal agencies. The Program Support Center includes activities such as personnel and payroll support, information technology, financial management operations, and administrative services, including acquisitions management, building and property management, telecommunication services, medical supplies repackaging and distribution services, and the Federal Occupational Health Service. The Office of Secretary activities include the fund manager, departmental contracts, audit resolutions, Commissioned Corps force management, web management, claims, acquisition integration and modernization, small business, grants tracking, the physical access aspects of the Department's implementation of Homeland Security Presidential Directive 12, and commercial services management.

Most Commissioned Corps officers work for agencies in the Department of Health and Human Services and are reflected in the agencies' personnel summaries. However, some officers are assigned to other Federal agencies. The allocation account section in the following personnel summary shows officers assigned to other agencies, which are paid directly by that agency, either through an allocation account or by directly citing that agency's appropriation.

Object Classification (in millions of dollars)


Identification code 75–9941–0–4–551 2011 actual 2012 est. 2013 est.

Reimbursable obligations:
Personnel compensation:
11.1 Full-time permanent 114 131 131
11.3 Other than full-time permanent 4 6 6
11.5 Other personnel compensation 3 5 5
11.7 Military personnel 8 7 7
11.8 Special personal services payments 14 7



11.9 Total personnel compensation 143 156 149
12.1 Civilian personnel benefits 32 41 41
12.2 Military personnel benefits 4 6 4
21.0 Travel and transportation of persons 3 2 2
22.0 Transportation of things 3 5 3
23.1 Rental payments to GSA 27 15 22
23.3 Communications, utilities, and miscellaneous charges 34 7 6
24.0 Printing and reproduction 1 1 1
25.1 Advisory and assistance services 42 32 38
25.2 Other services from non-Federal sources 480 624 685
25.3 Other goods and services from Federal sources 62 49 47
25.4 Operation and maintenance of facilities 5 6 7
25.6 Medical care 22 22 19
25.7 Operation and maintenance of equipment 75 72 70
26.0 Supplies and materials 35 36 33
31.0 Equipment 4 4 4
41.0 Grants, subsidies, and contributions 4



99.9 Total new obligations 976 1,078 1,131

Employment Summary


Identification code 75–9941–0–4–551 2011 actual 2012 est. 2013 est.

2001 Reimbursable civilian full-time equivalent employment 1,346 1,440 1,391
2101 Reimbursable military average strength employment 105 98 98
3101 Allocation account military average strength employment 776 769 769
3101 Allocation account military average strength employment 780 787 787

Trust Funds

Miscellaneous Trust Funds

Special and Trust Fund Receipts (in millions of dollars)


Identification code 75–9971–0–7–551 2011 actual 2012 est. 2013 est.

0100 Balance, start of year
Receipts:
0220 Contributions, Indian Health Facilities 9 33 33
0221 Contributions, N.I.H., Unconditional Gift Fund 5 5 7
0222 Centers for Disease Control, Gifts and Donations 9 6 6
0223 Contributions, N.I.H., Conditional Gift Fund 27 27 34
0224 Contributions to the Indian Health Service Gift Fund 1 1 1
0240 Interest, Miscellaneous Trust Funds 2 2



0299 Total receipts and collections 51 74 83



0400 Total: Balances and collections 51 74 83
Appropriations:
0500 Miscellaneous Trust Funds –51 –74 –83



0799 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 75–9971–0–7–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0002 Gifts 62 41 50
0003 Contributions, Indian Health Facilities 11 33 33
0004 Reclassification of reimbursable activity 133



0900 Total new obligations 206 74 83

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 148 112 112
1020 Adjustment of unobligated bal brought forward, Oct 1 –6
1021 Recoveries of prior year unpaid obligations 125



1050 Unobligated balance (total) 267 112 112
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 51 74 83



1260 Appropriations, mandatory (total) 51 74 83
1930 Total budgetary resources available 318 186 195
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 112 112 112

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 172 62 59
3030 Obligations incurred, unexpired accounts 206 74 83
3040 Outlays (gross) –191 –77 –69
3080 Recoveries of prior year unpaid obligations, unexpired –125
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 62 59 73



3100 Obligated balance, end of year (net) 62 59 73

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 51 74 83
Outlays, gross:
4100 Outlays from new mandatory authority 51 7 8
4101 Outlays from mandatory balances 140 70 61



4110 Outlays, gross (total) 191 77 69
4180 Budget authority, net (total) 51 74 83
4190 Outlays, net (total) 191 77 69

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 39 28 30
5001 Total investments, EOY: Federal securities: Par value 28 30 32

(in millions of dollars)


2011 2012 2013

Distribution of budget authority by account:
Gifts 62 41 50
Contributions, Indian Health Facilities 11 33 33
Distribution of outlays by account:
Gifts 115 46 41
Contributions, Indian Health Facilities 76 31 28

Gifts to the Public Health Service are for the benefit of patients and for research. Contributions are made for the construction, improvement, extension, and provision of sanitation facilities.

Object Classification (in millions of dollars)


Identification code 75–9971–0–7–551 2011 actual 2012 est. 2013 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 2 2 2
11.3 Other than full-time permanent 1 1 1
11.8 Special personal services payments 3 1 1



11.9 Total personnel compensation 6 4 4
12.1 Civilian personnel benefits 1 1 1
21.0 Travel and transportation of persons 2 1 1
25.1 Advisory and assistance services 3 3 3
25.2 Other services from non-Federal sources 11 12 13
25.3 Other goods and services from Federal sources 10 10 12
25.5 Research and development contracts 6 7 8
25.6 Medical care 1 1 1
26.0 Supplies and materials 6 6 6
31.0 Equipment 4 4 5
41.0 Grants, subsidies, and contributions 23 25 29
44.0 Refunds 133



99.9 Total new obligations 206 74 83

Employment Summary


Identification code 75–9971–0–7–551 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 28 27 27

Office of the Inspector General

Federal Funds

Office of Inspector General

For expenses necessary for the Office of Inspector General, including the hire of passenger motor vehicles for investigations, in carrying out the provisions of the Inspector General Act of 1978, [$50,178,000] $58,579,000: Provided, That of such amount, necessary sums shall be available for providing protective services to the Secretary of Health and Human Services and investigating non-payment of child support cases for which non-payment is a Federal offense under 18 U.S.C. 228[: Provided further, That at least 40 percent of the funds provided in this Act for the Office of Inspector General shall be used only for investigations, audits, and evaluations pertaining to the discretionary programs funded in this Act]. (Department of Health and Human Services Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 75–0128–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Direct program 93 76 59
0801 HCFAC Reimbursable program 196 212 209
0802 Direct Reimbursable program 17 24 24
0803 HCFAC Discretionary allocation adjustment 36 34 103



0899 Total reimbursable obligations 249 270 336



0900 Total new obligations 342 346 395

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 69 43 13
1012 Unobligated balance transfers between expired and unexpired accounts 9 7 7



1050 Unobligated balance (total) 78 50 20
Budget authority:
Appropriations, discretionary:
1100 Appropriation 50 50 59



1160 Appropriation, discretionary (total) 50 50 59
Spending authority from offsetting collections, discretionary:
1700 Collected 31 58 127
1701 Change in uncollected payments, Federal sources 22



1750 Spending auth from offsetting collections, disc (total) 53 58 127
Spending authority from offsetting collections, mandatory:
1800 Collected 184 208 209
1801 Change in uncollected payments, Federal sources 28



1850 Spending auth from offsetting collections, mand (total) 212 208 209
1900 Budget authority (total) 315 316 395
1930 Total budgetary resources available 393 366 415
Memorandum (non-add) entries:
1940 Unobligated balance expiring –8 –7 –7
1941 Unexpired unobligated balance, end of year 43 13 13

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 76 61 66
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –41 –74 –74



3020 Obligated balance, start of year (net) 35 –13 –8
3030 Obligations incurred, unexpired accounts 342 346 395
3031 Obligations incurred, expired accounts 3
3040 Outlays (gross) –346 –341 –396
3050 Change in uncollected pymts, Fed sources, unexpired –50
3051 Change in uncollected pymts, Fed sources, expired 17
3081 Recoveries of prior year unpaid obligations, expired –14
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 61 66 65
3091 Uncollected pymts, Fed sources, end of year –74 –74 –74



3100 Obligated balance, end of year (net) –13 –8 –9

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 103 108 186
Outlays, gross:
4010 Outlays from new discretionary authority 79 101 177
4011 Outlays from discretionary balances 25 12 7



4020 Outlays, gross (total) 104 113 184
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –31 –58 –127
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –22



4070 Budget authority, net (discretionary) 50 50 59
4080 Outlays, net (discretionary) 73 55 57
Mandatory:
4090 Budget authority, gross 212 208 209
Outlays, gross:
4100 Outlays from new mandatory authority 166 208 209
4101 Outlays from mandatory balances 76 20 3



4110 Outlays, gross (total) 242 228 212
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –219 –196 –197
4123 Non-Federal sources –2 –12 –12



4130 Offsets against gross budget authority and outlays (total) –221 –208 –209
Additional offsets against gross budget authority only:
4140 Change in uncollected pymts, Fed sources, unexpired –28
4142 Offsetting collections credited to expired accounts 37



4150 Additional offsets against budget authority only (total) 9
4170 Outlays, net (mandatory) 21 20 3
4180 Budget authority, net (total) 50 50 59
4190 Outlays, net (total) 94 75 60

The Office of Inspector General (OIG) is an independent oversight organization within the U.S. Department of Health and Human Services (HHS) that promotes economy, efficiency, and effectiveness through the elimination of fraud, waste, and abuse in the Department's programs and operations. OIG fulfills its mission through a broad range of audits, evaluations, investigations, and enforcement and compliance activities. In addition to discretionary appropriations, OIG receives funds through the Health Care Fraud and Abuse Control (HCFAC) account created by the Health Insurance Portability and Accountability Act of 1996. The following table shows total appropriated funding for OIG:

(in millions of dollars)


2011 actual 2012 est. 2013 est.

Discretionary Appropriation 50 50 59
HCFAC - Mandatory 198 196 197

HCFAC - Discretionary 30 98 103



Total 278 344 359

The President's Budget proposes to increase the 2012 HCFAC Discretionary base funding to $311 million (which is fully offset) and to provide the additional $270 million in funding allowed by the cap adjustment, consistent with section 251(b)(2)(C) of the Balanced Budget and Emergency Deficit Control Act of 1985, as amended. OIG's allocation of these adjustments is displayed above.

Object Classification (in millions of dollars)


Identification code 75–0128–0–1–551 2011 actual 2012 est. 2013 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 50 36 28
11.3 Other than full-time permanent 1 1 1
11.5 Other personnel compensation 1 1 1



11.9 Total personnel compensation 52 38 30
12.1 Civilian personnel benefits 17 13 10
21.0 Travel and transportation of persons 3 4 3
22.0 Transportation of things 1 1 1
23.1 Rental payments to GSA 4 4 3
23.3 Communications, utilities, and miscellaneous charges 1 1 1
25.2 Other services from non-Federal sources 2 2 1
25.3 Other goods and services from Federal sources 6 6 5
25.4 Operation and maintenance of facilities 3 1 2
25.7 Operation and maintenance of equipment 1 1 1
31.0 Equipment 3 5 2



99.0 Direct obligations 93 76 59
99.0 Reimbursable obligations 249 270 336



99.9 Total new obligations 342 346 395

Employment Summary


Identification code 75–0128–0–1–551 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 556 397 301
1101 Direct military average strength employment
2001 Reimbursable civilian full-time equivalent employment 1,188 1,356 1,673
2101 Reimbursable military average strength employment 1

GENERAL FUND RECEIPT ACCOUNTS

(in millions of dollars)


2011 actual 2012 est. 2013 est.

Offsetting receipts from the public:
75–143500 General Fund Proprietary Interest Receipts, not Otherwise Classified 77 89 90
75–274530 Health Education Assistance Loans, Downward Reestimates of Subsidies 12
75–310700 Federal Share of Child Support Collections 940 1,049 1,040
Legislative proposal, subject to PAYGO 5
75–322000 All Other General Fund Proprietary Receipts Including Budget Clearing Accounts –198 56 56
General Fund Offsetting receipts from the public 819 1,206 1,191

Intragovernmental payments:
75–388500 Undistributed Intragovernmental Payments and Receivables from Cancelled Accounts 353



General Fund Intragovernmental payments 353

Allocations Received from Other Accounts

Note.—Obligations incurred under allocations from other accounts are included in the schedules of the parent appropriations as follows: Centers for Medicare and Medicaid Services "Health Care Fraud and Abuse Control Account."

GENERAL PROVISIONS

SEC. 201. Funds appropriated in this title shall be available for not to exceed $50,000 for official reception and representation expenses when specifically approved by the Secretary.SEC. 202. The Secretary shall make available through assignment not more than 60 employees of the Public Health Service to assist in child survival activities and to work in AIDS programs through and with funds provided by the Agency for International Development, the United Nations International Children's Emergency Fund or the World Health Organization.SEC. 203. None of the funds appropriated in this [title] Act for the National Institutes of Health, the Agency for Healthcare Research and Quality, and the Substance Abuse and Mental Health Services Administration shall be used to pay the salary of an individual, through a grant or other extramural mechanism, at a rate in excess of Executive Level II.[SEC. 204. None of the funds appropriated in this Act may be expended pursuant to section 241 of the PHS Act, except for funds specifically provided for in this Act, or for other taps and assessments made by any office located in HHS, prior to the preparation and submission of a report by the Secretary to the Committees on Appropriations of the House of Representatives and the Senate detailing the planned uses of such funds.]SEC. [205]204. Notwithstanding section 241(a) of the PHS Act, such portion as the Secretary shall determine, but not more than [2.5] 3.2 percent, of any amounts appropriated for programs authorized under such Act shall be made available for the evaluation (directly, or by grants or contracts) of the implementation and effectiveness of such programs.'

(transfer of funds)

SEC. [206]205. Not to exceed 1 percent of any discretionary funds (pursuant to the Balanced Budget and Emergency Deficit Control Act of 1985) which are appropriated for the current fiscal year for HHS in this Act may be transferred between appropriations, but no such appropriation shall be increased by more than 3 percent by any such transfer: Provided, That the transfer authority granted by this section shall not be used to create any new program or to fund any project or activity for which no funds are provided in this Act: Provided further, That the Committees on Appropriations of the House of Representatives and the Senate are notified at least 15 days in advance of any transfer.'

(transfer of funds)

SEC. [207]206. The Director of the NIH, jointly with the Director of the Office of AIDS Research, may transfer up to 3 percent among institutes and centers from the total amounts identified by these two Directors as funding for research pertaining to the human immunodeficiency virus: Provided, That the Committees on Appropriations of the House of Representatives and the Senate are notified at least 15 days in advance of any transfer.'

(transfer of funds)

SEC. [208]207. Of the amounts made available in this Act for NIH, the amount for research related to the human immunodeficiency virus, as jointly determined by the Director of NIH and the Director of the Office of AIDS Research, shall be made available to the "Office of AIDS Research'' account. The Director of the Office of AIDS Research shall transfer from such account amounts necessary to carry out section 2353(d)(3) of the PHS Act.SEC. [209]208. None of the funds appropriated in this Act may be made available to any entity under title X of the PHS Act unless the applicant for the award certifies to the Secretary that it encourages family participation in the decision of minors to seek family planning services and that it provides counseling to minors on how to resist attempts to coerce minors into engaging in sexual activities.SEC. [210]209. Notwithstanding any other provision of law, no provider of services under title X of the PHS Act shall be exempt from any State law requiring notification or the reporting of child abuse, child molestation, sexual abuse, rape, or incest.SEC. [211]210. None of the funds appropriated by this Act (including funds appropriated to any trust fund) may be used to carry out the Medicare Advantage program if the Secretary denies participation in such program to an otherwise eligible entity (including a Provider Sponsored Organization) because the entity informs the Secretary that it will not provide, pay for, provide coverage of, or provide referrals for abortions: Provided, That the Secretary shall make appropriate prospective adjustments to the capitation payment to such an entity (based on an actuarially sound estimate of the expected costs of providing the service to such entity's enrollees): Provided further, That nothing in this section shall be construed to change the Medicare program's coverage for such services and a Medicare Advantage organization described in this section shall be responsible for informing enrollees where to obtain information about all Medicare covered services.SEC. [212]211. In order for HHS to carry out international health activities, including HIV/AIDS and other infectious disease, chronic and environmental disease, and other health activities abroad during fiscal year [2012] 2013:

(1) The Secretary may exercise authority equivalent to that available to the Secretary of State in section 2(c) of the State Department Basic Authorities Act of 1956. The Secretary shall consult with the Secretary of State and relevant Chief of Mission to ensure that the authority provided in this section is exercised in a manner consistent with section 207 of the Foreign Service Act of 1980 and other applicable statutes administered by the Department of State.

(2) The Secretary is authorized to provide such funds by advance or reimbursement to the Secretary of State as may be necessary to pay the costs of acquisition, lease, alteration, renovation, and management of facilities outside of the United States for the use of HHS. The Department of State shall cooperate fully with the Secretary to ensure that HHS has secure, safe, functional facilities that comply with applicable regulation governing location, setback, and other facilities requirements and serve the purposes established by this Act. The Secretary is authorized, in consultation with the Secretary of State, through grant or cooperative agreement, to make available to public or nonprofit private institutions or agencies in participating foreign countries, funds to acquire, lease, alter, or renovate facilities in those countries as necessary to conduct programs of assistance for international health activities, including activities relating to HIV/AIDS and other infectious diseases, chronic and environmental diseases, and other health activities abroad.

(3) The Secretary is authorized to provide to personnel appointed or assigned by the Secretary to serve abroad, allowances and benefits similar to those provided under chapter 9 of title I of the Foreign Service Act of 1980, and 22 U.S.C. 4081 through 4086 and subject to such regulations prescribed by the Secretary. The Secretary is further authorized to provide locality-based comparability payments (stated as a percentage) up to the amount of the locality-based comparability payment (stated as a percentage) that would be payable to such personnel under section 5304 of title 5, United States Code if such personnel's official duty station were in the District of Columbia. Leaves of absence for personnel under this subsection shall be on the same basis as that provided under subchapter I of chapter 63 of title 5, United States Code, or section 903 of the Foreign Service Act of 1980, to individuals serving in the Foreign Service.

SEC. [213]212. (a) Authority.—Notwithstanding any other provision of law, the Director of NIH ("Director'') may use funds available under section 402(b)(7) or 402(b)(12) of the PHS Act to enter into transactions (other than contracts, cooperative agreements, or grants) to carry out research identified pursuant to such section 402(b)(7) (pertaining to the Common Fund) or research and activities described in such section 402(b)(12).

(b) Peer Review.—In entering into transactions under subsection (a), the Director may utilize such peer review procedures (including consultation with appropriate scientific experts) as the Director determines to be appropriate to obtain assessments of scientific and technical merit. Such procedures shall apply to such transactions in lieu of the peer review and advisory council review procedures that would otherwise be required under sections 301(a)(3), 405(b)(1)(B), 405(b)(2), 406(a)(3)(A), 492, and 494 of the PHS Act.

SEC. [214]213. Funds which are available for Individual Learning Accounts for employees of CDC and the Agency for Toxic Substances and Disease Registry ("ATSDR'') may be transferred to appropriate accounts of CDC, to be available only for Individual Learning Accounts: Provided, That such funds may be used for any individual full-time equivalent employee while such employee is employed either by CDC or ATSDR.SEC. [215]214. Notwithstanding any other provisions of law, discretionary funds made available in this Act may be used to continue operating the Council on Graduate Medical Education established by section 301 of Public Law 102–408.SEC. [216]215. Not to exceed $45,000,000 of funds appropriated by this Act to the institutes and centers of the National Institutes of Health may be used for alteration, repair, or improvement of facilities, as necessary for the proper and efficient conduct of the activities authorized herein, at not to exceed $3,500,000 per project.'

(transfer of funds)

SEC. [217]216. Of the amounts made available for NIH, 1 percent of the amount made available for National Research Service Awards ("NRSA'') shall be made available to the Administrator of the Health Resources and Services Administration to make NRSA awards for research in primary medical care to individuals affiliated with entities who have received grants or contracts under section 747 of the PHS Act, and 1 percent of the amount made available for NRSA shall be made available to the Director of the Agency for Healthcare Research and Quality to make NRSA awards for health service research.[SEC. 218. None of the funds made available in this title may be used, in whole or in part, to advocate or promote gun control.][SEC. 219. None of the funds appropriated or otherwise made available in this Act may be expended to advance the creation of a Federally Funded Research and Development Center at the Centers for Medicare and Medicaid Services, prior to a Federal Register notice being issued that outlines: how this proposal would meet the specific requirements identified in FAR 35.017–2; agency procedures that ensure small business competitiveness is maintained; and the outline of a transparent award and governance process to be employed.][SEC. 220. (a) The Secretary shall establish a publicly accessible website to provide information regarding the uses of funds made available under section 4002 of Public Law 111–148.

(b) With respect to funds provided for fiscal year 2012, the Secretary shall include on the website established under subsection (a) at a minimum the following information:

(1) In the case of each transfer of funds under section 4002(c), a statement indicating the program or activity receiving funds, the operating division or office that will administer the funds, and the planned uses of the funds, to be posted not later than the day after the transfer is made.

(2) Identification (along with a link to the full text) of each funding opportunity announcement, request for proposals, or other announcement or solicitation of proposals for grants, cooperative agreements, or contracts intended to be awarded using such funds, to be posted not later than the day after the announcement or solicitation is issued.

(3) Identification of each grant, cooperative agreement, or contract with a value of $25,000 or more awarded using such funds, including the purpose of the award and the identity of the recipient, to be posted not later than 5 days after the award is made.

(4) A report detailing the uses of all funds transferred under section 4002(c) during the fiscal year, to be posted not later than 90 days after the end of the fiscal year.

(5) Semi-annual reports from each entity awarded a grant, cooperative agreement, or contract from such funds with a value of $25,000 or more, summarizing the activities undertaken and identifying any sub-grants or sub-contracts awarded (including the purpose of the award and the identity of the recipient), to be posted not later than 30 days after the end of each 6-month period.]

[SEC. 221. (a) Establishment of National Center for Advancing Translational Sciences; Elimination of National Center for Research Resources.—

(1) In general.—Subpart 1 of part E of title IV of the Public Health Service Act (42 U.S.C. 287 et seq.) is amended—

(A) in the subpart heading, by striking "National Center for Research Resources'' and inserting "National Center for Advancing Translational Sciences'';

(B) by striking sections 480 and 481; and

(C) by amending section 479 to read as follows:]

["SEC. 479. NATIONAL CENTER FOR ADVANCING TRANSLATIONAL SCIENCES."(a)Purpose.—The purpose of the National Center for Advancing Translational Sciences (in this subpart referred to as the 'Center') is to advance translational sciences, including by—

"(1) coordinating and developing resources that leverage basic research in support of translational science; and

"(2) developing partnerships and working cooperatively to foster synergy in ways that do not create duplication, redundancy, and competition with industry activities.

"(b)Clinical Trial Activities.—

"(1)In general.—The Center may develop and provide infrastructure and resources for all phases of clinical trials research. Except as provided in paragraph (2), the Center may support clinical trials only through the end of phase IIA.

"(2)Exception.—The Center may support clinical trial activities through the end of phase IIB for a treatment for a rare disease or condition (as defined in section 526 of the Federal Food, Drug, and Cosmetic Act) so long as—

"(A) the Center gives public notice for a period of at least 120 days of the Center's intention to support the clinical trial activities in phase IIB;

"(B) no public or private organization provides credible written intent to the Center that the organization has timely plans to further the clinical trial activities or conduct clinical trials of a similar nature beyond phase IIA; and

"(C) the Center ensures that support of the clinical trial activities in phase IIB will not increase the Federal Government's liability beyond the award value of the Center's support.

"(c)Annual Report.—The Center shall publish an annual report that, with respect to all research supported by the Center, includes a complete list of—

"(1) the molecules being studied;

"(2) clinical trial activities being conducted;

"(3) the methods and tools in development;

"(4) ongoing partnerships, including—

"(A) the rationale for each partnership;

"(B) the status of each partnership;

"(C) the funding provided by the Center to other entities pursuant to each partnership, and

"(D) the activities which have been transferred to industry pursuant to each partnership; and

"(5) known research activity of other entities that is or will expand upon research activity of the Center.''.

(2) List of institutes and centers.—Section 401(b)(21) of the Public Health Service Act (42 U.S.C. 281(b)(21)) is amended by striking "National Center for Research Resources'' and inserting "National Center for Advancing Translational Sciences''.

(b) Assignment of Certain Functions of Former National Center for Research Resources.—

(1) Biomedical and behavioral research facilities.—Section 481A of the Public Health Service Act (42 U.S.C. 287a-2)—

(A) is redesignated as section 404I and is moved to follow section 404H of such Act (42 U.S.C. 283j); and

(B) is amended—

(i) in subsection (a)(1), by striking "acting through the Director of the Center or the Director of the National Institute of Allergy and Infectious Diseases'' and inserting "acting through the Office of the Director of NIH or the Director of the National Institute of Allergy and Infectious Diseases'';

(ii) in subsections (c), (d), (e), and (f)(2), by striking "Director of the Center or the Director of the National Institute of Allergy and Infectious Diseases'' each place it appears and inserting "Director of NIH, acting through the Office of the Director of NIH or the National Institute of Allergy and Infectious Diseases,'';

(iii) in subsection (b)(2), by striking "Director of the Center'' each place it appears and inserting "Director of NIH'';

(iv) in subsections (b)(3)(A), (f)(1), and (g), by striking the comma at the end of "Director of the Center,'' each place it appears;

(v) by striking "Director of the Center'' each place it appears and inserting "Director of NIH, acting through the Office of the Director of NIH,'';

(vi) in subsection (b)—]

[(I) in paragraph (1)(A), by striking "within the Center''; and][(II) in paragraph (2)—][(aa) in subparagraph (A), by striking "and the advisory council established under section 480 (in this section referred to as the 'Advisory Council')'' and inserting "and the Council of Councils established under section 402(l) (in this section referred to as the 'Council')''; and][(bb) in subparagraphs (B), (C), and (D), by striking "Advisory'' each place it appears; and

(vii) in subsection (g), by striking "after consultation with the Advisory Council'' and inserting "after consultation with the Council''.

(2) Construction of regional centers for research on primates.—Section 481B of the Public Health Service Act (42 U.S.C. 287a-3)—

(A) is redesignated as section 404J and is moved to follow section 404I, as redesignated by paragraph (1); and

(B) in subsection (a), is amended—

(i) by striking "by the National Center for Research Resources'' and inserting "by the Director of NIH, acting through the Office of the Director of NIH,''; and

(ii) by striking "481A'' and inserting "404I''.

(3) Sanctuary system for surplus chimpanzees.—Section 481C of the Public Health Service Act (42 U.S.C. 287a-3a)—

(A) is redesignated as section 404K and is moved to follow section 404J, as redesignated by paragraph (2); and

(B) in subsection (d)(4)(A)(ii), is amended by striking "that is carried out by the National Center for Research Resources'' and inserting "that is carried out by the Director of NIH, acting through the Office of the Director of NIH,''.

(4) Shared instrumentation grant program.—Section 305 of the Public Health Improvement Act (42 U.S.C. 287 note)—

(A) is redesignated as section 404L of the Public Health Service Act and is moved to follow section 404K of that Act, as redesignated by paragraph (3); and

(B) is amended—

(i) by striking subsection (a) and redesignating subsections (b) and (c) as subsections (a) and (b), respectively;

(ii) in subsection (a), as so redesignated, by striking "under the program described in subsection (a)'' and inserting "under the Shared Instrumentation Grant Program'';

(iii) by striking "Director of the National Center for Research Resources'' each place it appears and inserting "Director of NIH, acting through the Office of the Director of NIH,''; and

(iv) in subsection (b), as so redesignated—]

[(I) by striking "in subsection (a)'' and inserting "in subsection (a), the''; and][(II) by striking "of the Public Health Service Act (42 U.S.C. 289a)''.

(5) Institutional development award program.—Title IV of the Public Health Service Act (42 U.S.C. 281 et seq.) is amended—

(A) in section 461, by striking the section heading and designation and all that follows through "The general purpose'' and inserting the following:]

["SEC. 461. NATIONAL INSTITUTE OF GENERAL MEDICAL SCIENCES."(a)General Purpose.—The general purpose'';

(B) by moving subsection (g) of section 402 to the end of section 461, as amended, and redesignating that subsection as subsection (b); and

(C) in section 461(b), as so redesignated—

(i) by striking "(b)(1)(A) In the case of'' and inserting the following:]

["(b)Institutional Development Award Program.—

"(1)(A) In the case of'';

(ii) by moving two ems to the right—]

[(I) subparagraphs (B) and (C) of paragraph (1);][(II) clauses (i), (ii), and (iii) of such subparagraph (C); and][(III) paragraph (2); and

(iii) in paragraph (1)(A), by striking "acting through the Director of the National Center for Research Resources'' and inserting "acting through the Director of the National Institute of General Medical Sciences''.

(c) Assignment of Certain Offices and Functions to National Center for Advancing Translational Sciences.—

(1) Cures acceleration network.—Section 402C of the Public Health Service Act (42 U.S.C. 282d)—

(A) is redesignated as section 480 and is moved to follow section 479;

(B) in subsection (b), is amended in the matter that precedes paragraph (1) by striking "within the Office of the Director of NIH'' and inserting "within the Center'';

(C) by striking "Director of NIH'' each place it appears and inserting "Director of the Center''; and

(D) in the headings of subsections (d)(4) and (d)(4)(B), by striking "Director of nih'' each place it appears and inserting "Director of the center''.

(2) Office of rare diseases.—Title IV of the Public Health Service Act (42 U.S.C. 281 et seq.) is amended—

(A) in section 404F—

(i) by redesignating such section as section 481 and moving such section to follow section 480, as redesignated by paragraph (1);

(ii) in subsection (a)—]

[(I) by striking "within the Office of the Director of NIH'' and inserting "within the Center''; and][(II) by striking "Director of NIH'' and inserting "Director of the Center''; and

(iii) in subsection (b)(1)(C), by striking "404G'' and inserting "481A''; and

(B) in section 401(c)(2)(A), by striking "the Office of Rare Diseases,''.

(3) Rare disease regional centers of excellence.—Section 404G of the Public Health Service Act (42 U.S.C. 283i) is redesignated as section 481A and is moved to follow section 481, as redesignated by paragraph (2).

(4) General clinical research centers.—Section 481D of the Public Health Service Act (42 U.S.C. 287a-4)—

(A) is redesignated as section 481B; and

(B) in subsection (a), is amended by striking "Director of the National Center for Research Resources'' and inserting "Director of the Center''.

(d) Conforming Amendments.—Title IV of the Public Health Service Act (42 U.S.C. 281 et seq.) is amended—

(1) in section 402(b)(24) (42 U.S.C. 282(b)(24)), by striking "402C'' and inserting "480'';

(2) in section 404C(e)(3)(A) (42 U.S.C. 283e(e)(3)(A)), by striking "and the Director of the Center for Research Resources'';

(3) in section 464z-3(i)(1) (42 U.S.C. 285t(i)(1))—

(A) by striking "Director of National Institute for Research Resources'' and inserting "Director of NIH'';

(B) by striking "481(c)(3)'' and inserting "404I(c)(2)''; and

(C) by inserting "under such section'' after "Institutions of Emerging Excellence'';

(4) in section 499(c)(1)(E) (42 U.S.C. 290b(c)(1)(E)), by striking "section 402C'' and inserting "section 480''.]

[SEC. 222. The discretionary appropriation for CDC is hereby reduced by $20,000,000: Provided, That the reduction should be taken from contracting and administrative costs in each of the CDC accounts.]SEC. 217. Such portion as the Secretary shall determine, but not more than 1 percent, of any discretionary funds which are appropriated in this Act for the current fiscal year for domestic HIV/AIDS activities in any program, project, or activity carried out by the Department of Health and Human Services shall be made available to the Office of the Assistant Secretary for Health to support the National HIV/AIDS Strategy: Provided, That such support may be provided directly, or by grants or contracts, on a reimbursable basis. SEC. 218.

(a) A state shall be entitled to receive a grant under section 510 of the Social Security Act (42 U.S.C. 710) for fiscal year 2013 only if the Department of Health and Human Services receives an application under section 505(a) of such Act (42 U.S.C. 705(a)) for such fiscal year by no later than September 20, 2013.

(b) CANCELLATION. The remaining unobligated balances of the amount appropriated for fiscal year 2013 by section 510(d) of such Act (42 U.S.C. 710(d)) for which no application has been received by September 20, 2013, shall be permanently cancelled as of September 27, 2013.

(c) APPROPRIATION. There is appropriated to the Department of Health and Human Services, to become available on September 27, 2013, and to remain available through September 30, 2014, an amount equal to the unobligated balances cancelled pursuant to subsection (b), for carrying out (in addition to any other funds that may be available for such purpose) a program of competitive contracts and grants to State and local governments to develop approaches to reduce pregnancy among youth in foster care and to fund age appropriate evidence-based programs that reduce teenage pregnancy, behavioral risk factors underlying teen pregnancy, or other associated risk factors among youth in foster care and for the Federal costs associated with administering and evaluating such contracts and grants.

(Department of Health and Human Services Appropriations Act, 2012.)