SMALL BUSINESS ADMINISTRATION

Federal Funds

Salaries and Expenses

For necessary expenses, not otherwise provided for, of the Small Business Administration as authorized by Public Law 108–447, including hire of passenger motor vehicles as authorized by 31 U.S.C. 1343 and 1344, and not to exceed $3,500 for official reception and representation expenses, [$417,348,000] $423,577,000: Provided, That the Administrator is authorized to charge fees to cover the cost of publications developed by the Small Business Administration, and certain loan program activities, including fees authorized by section 5(b) of the Small Business Act: Provided further, That, notwithstanding 31 U.S.C. 3302, revenues received from all such activities shall be credited to this account, to remain available until expended, for carrying out these purposes without further appropriations: Provided further, That the Small Business Administration may accept gifts in an amount not to exceed $4,000,000 and may co-sponsor activities, each in accordance with section 132(a) of division K of Public Law 108–447, during fiscal year [2012] 2013: Provided further, That [$112,500,000] $101,093,000 shall be available to fund grants for performance in fiscal year [2012] 2013 or fiscal year [2013] 2014 as authorized by section 21 of the Small Business Act, to remain available until September 30, [2013] 2014: Provided further, That [$20,000,000] $19,760,000 shall remain available until September 30, [2013] 2014 for marketing, management, and technical assistance under section 7(m) of the Small Business Act (15 U.S.C. 636(m)(4)) by intermediaries that make microloans under the microloan program: Provided further, That $7,100,000 shall be available for the Loan Modernization and Accounting System, to be available until September 30, [2013] 2014[: Provided further, That $2,000,000 shall be for the Federal and State Technology Partnership Program under section 34 of the Small Business Act (15 U.S.C. 657d)]. (Financial Services and General Government Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 73–0100–0–1–376 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Executive direction 83 77 76
0002 Capital Access 88 95 86
0003 Gov. Contracting/ Bus. Development 26 26 26
0004 Entrepreneurial Development 8 18 18
0005 Management & Adminstration 26 30 26
0006 Office of Chief Information Officer 46 46 46
0007 Regional & district offices 106 108 104
0008 Agency wide costs 45 52 53
0009 Non credit programs 282 208 159
0010 Congressional initiaives 11
0012 Disaster 200 201 167



0900 Total new obligations 921 861 761

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 220 175 10
1021 Recoveries of prior year unpaid obligations 9



1050 Unobligated balance (total) 229 175 10
Budget authority:
Appropriations, discretionary:
1100 Appropriation 433 417 424
1130 Appropriations permanently reduced –1



1160 Appropriation, discretionary (total) 432 417 424
Spending authority from offsetting collections, discretionary:
1700 Collected 286 116 167
1700 Collected 153 163 160



1750 Spending auth from offsetting collections, disc (total) 439 279 327
1900 Budget authority (total) 871 696 751
1930 Total budgetary resources available 1,100 871 761
Memorandum (non-add) entries:
1940 Unobligated balance expiring –4
1941 Unexpired unobligated balance, end of year 175 10

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 439 494 539
3030 Obligations incurred, unexpired accounts 921 861 761
3031 Obligations incurred, expired accounts 11
3040 Outlays (gross) –849 –816 –909
3080 Recoveries of prior year unpaid obligations, unexpired –9
3081 Recoveries of prior year unpaid obligations, expired –19
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 494 539 391



3100 Obligated balance, end of year (net) 494 539 391

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 871 696 751
Outlays, gross:
4010 Outlays from new discretionary authority 545 438 478
4011 Outlays from discretionary balances 304 378 431



4020 Outlays, gross (total) 849 816 909
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –427 –265 –313
4033 Non-Federal sources –15 –14 –14



4040 Offsets against gross budget authority and outlays (total) –442 –279 –327
Additional offsets against gross budget authority only:
4052 Offsetting collections credited to expired accounts 3



4070 Budget authority, net (discretionary) 432 417 424
4080 Outlays, net (discretionary) 407 537 582
4180 Budget authority, net (total) 432 417 424
4190 Outlays, net (total) 407 537 582

This account funds the administrative expenses of SBA headquarters and field office operations. Appropriations for the administration of the disaster and business loan programs are merged with this account. The 2013 Budget provides funding for the continued development of a revised loan management accounting system, which will improve oversight of SBA's more than $99 billion portfolio of loans and loan guarantees. Funding is also requested for core agency activities, including information technology investments and human capital development. In addition, this account funds non-credit business assistance grant programs. The 2013 Budget includes funds for SBA's regional clusters initiative.

Object Classification (in millions of dollars)


Identification code 73–0100–0–1–376 2011 actual 2012 est. 2013 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 205 199 201
11.3 Other than full-time permanent 10 10 10
11.5 Other personnel compensation 4 4 4



11.9 Total personnel compensation 219 213 215
12.1 Civilian personnel benefits 59 57 58
21.0 Travel and transportation of persons 7 7 7
23.1 Rental payments to GSA 32 35 40
23.3 Communications, utilities, and miscellaneous charges 8 9 8
24.0 Printing and reproduction 1 3 4
25.2 Other services from non-Federal sources 108 117 103
25.3 Other purchases of goods and services from Government accounts (Disaster Administrative Expenses) 200 201 167
26.0 Supplies and materials 3 5 5
31.0 Equipment 3 5 5
41.0 Grants, subsidies, and contributions 281 208 148



99.0 Direct obligations 921 860 760
99.0 Reimbursable obligations 1 1



99.9 Total new obligations 921 861 761

Employment Summary


Identification code 73–0100–0–1–376 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 3,316 3,202 3,202

Office of Inspector General

For necessary expenses of the Office of Inspector General in carrying out the provisions of the Inspector General Act of 1978, [$16,267,000] $19,400,000. (Financial Services and General Government Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 73–0200–0–1–376 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Audit 8 8 9
0002 Investigations 10 10 11
0003 Management policy 1 1 2
0004 General Office/Legal Counsel 1 1 1



0900 Total new obligations 20 20 23

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 13 10 7
Budget authority:
Appropriations, discretionary:
1100 Appropriation 16 16 19



1160 Appropriation, discretionary (total) 16 16 19
Spending authority from offsetting collections, discretionary:
1700 Collected 1 1 1



1750 Spending auth from offsetting collections, disc (total) 1 1 1
1900 Budget authority (total) 17 17 20
1930 Total budgetary resources available 30 27 27
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 10 7 4

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 3 3 2
3030 Obligations incurred, unexpired accounts 20 20 23
3040 Outlays (gross) –20 –21 –23
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 3 2 2



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

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 17 17 20
Outlays, gross:
4010 Outlays from new discretionary authority 16 15 18
4011 Outlays from discretionary balances 4 6 5



4020 Outlays, gross (total) 20 21 23
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1 –1 –1
4180 Budget authority, net (total) 16 16 19
4190 Outlays, net (total) 19 20 22

The 2013 Budget proposes $19.4 million in new budget authority and $1.0 million transferred from the Disaster Loans Program account for a total of $20.4 million for the Office of Inspector General (OIG). This appropriation provides funds for agency-wide audit, investigative, and related functions to promote economy and efficiency in SBA operations and to prevent and detect waste, fraud, and abuse. In addition, the passage of the American Recovery and Reinvestment Act of 2009 provided an additional $10 million, available from 2009 through 2013, for oversight and audit of SBA Recovery Act programs, grants, and projects.

Object Classification (in millions of dollars)


Identification code 73–0200–0–1–376 2011 actual 2012 est. 2013 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 11 11 13
11.5 Other personnel compensation 1 1 1



11.9 Total personnel compensation 12 12 14
12.1 Civilian personnel benefits 4 4 4
25.2 Other services 3 3 4



99.0 Direct obligations 19 19 22
99.0 Reimbursable obligations 1 1 1



99.9 Total new obligations 20 20 23

Employment Summary


Identification code 73–0200–0–1–376 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 110 120 120

Office of Advocacy

For necessary expenses of the Office of Advocacy in carrying out the provisions of title II of Public Law 94–305 (15 U.S.C. 634a et seq.) and the Regulatory Flexibility Act of 1980 (5 U.S.C. 601 et seq.), [$9,120,000] $8,900,000, to remain available until expended. (Financial Services and General Government Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 73–0300–0–1–376 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Direct program activity 9 9

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 9 9



1160 Appropriation, discretionary (total) 9 9
1930 Total budgetary resources available 9 9

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



3100 Obligated balance, end of year (net) 1

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 9 9
Outlays, gross:
4010 Outlays from new discretionary authority 8 8
4011 Outlays from discretionary balances 1



4020 Outlays, gross (total) 9 8
4180 Budget authority, net (total) 9 9
4190 Outlays, net (total) 9 8

The 2013 Budget proposes $8.9 million in new budget authority. This appropriation provides funds for operations of the Office of Advocacy, in accordance with the Small Business Jobs Act of 2010 (P.L. 111–240). Pursuant to Section 1602 of the Jobs Act, SBA is requesting that the funds remain available, without fiscal year limitation, until expended.

The Office of Advocacy's advice and small business research help the Federal Government take into account the concerns of small businesses when it develops policies and regulations. The Office's regional advocates support regulatory flexibility at the State level, work with the regional Regulatory Fairness Boards established by the Small Business Regulatory Enforcement Fairness Act, and promote the use of Advocacy research and data products in the curricula of universities and other schools in their respective regions.

Object Classification (in millions of dollars)


Identification code 73–0300–0–1–376 2011 actual 2012 est. 2013 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 5 5
12.1 Civilian personnel benefits 2 2
25.2 Other services from non-Federal sources 2 2



99.9 Total new obligations 9 9

Employment Summary


Identification code 73–0300–0–1–376 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 46 46

Surety Bond Guarantees Revolving Fund

Program and Financing (in millions of dollars)


Identification code 73–4156–0–3–376 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0801 Reimbursable obligations 7 8 9



0900 Total new obligations (object class 42.0) 7 8 9

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 56 59 59
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 10 8 9



1750 Spending auth from offsetting collections, disc (total) 10 8 9
1900 Budget authority (total) 10 8 9
1930 Total budgetary resources available 66 67 68
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 59 59 59

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 7 8 9
3040 Outlays (gross) –7 –8 –9

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 10 8 9
Outlays, gross:
4010 Outlays from new discretionary authority 6 8 9
4011 Outlays from discretionary balances 1



4020 Outlays, gross (total) 7 8 9
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4033 Non-Federal sources –10 –8 –9
4190 Outlays, net (total) –3

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


2011 actual 2012 est. 2013 est.

Enacted/requested:
Outlays –3
Legislative proposal, subject to PAYGO:
Budget Authority 3
Outlays 1 1
Total:
Budget Authority 3
Outlays –3 1 1

SBA is authorized to issue bond guarantees to surety companies for construction, service, and supply contracts or work orders, and to reimburse these sureties up to 90 percent of the losses sustained if the contractor defaults. SBA's guarantees provide an incentive for sureties to issue bonds to small contractors who could not otherwise secure them and compete in the contracting industry. The American Jobs Act (AJA) includes a proposal to increase the maximum size of surety bond loan guarantees from $2 million to $5 million, to enable small businesses to better compete for and win contracting opportunities. Three million dollars are requested in the AJA for that purpose. Aside from that proposal, it is estimated that there are sufficient funds in reserve to cover the cost of claim defaults in 2013. Therefore, no new appropriated funds are requested in the Budget.

Balance Sheet (in millions of dollars)


Identification code 73–4156–0–3–376 2010 actual 2011 actual

ASSETS:
Federal assets:
1101 Fund balances with Treasury 56 59
Investments in US securities:
1106 Receivables, net 1 1


1999 Total assets 57 60
LIABILITIES:
2201 Non-Federal liabilities: Accounts payable 20 21
NET POSITION:
3300 Cumulative results of operations 37 39


4999 Total liabilities and net position 57 60

Surety Bond Guarantees Revolving Fund

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 73–4156–4–3–376 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Direct program activity 1 1



0900 Total new obligations (object class 41.0) 1 1

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2
Budget authority:
Appropriations, mandatory:
1200 Appropriation 3



1260 Appropriations, mandatory (total) 3
1930 Total budgetary resources available 3 2
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 2 1

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

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 3
Outlays, gross:
4100 Outlays from new mandatory authority 1
4101 Outlays from mandatory balances 1



4110 Outlays, gross (total) 1 1
4180 Budget authority, net (total) 3
4190 Outlays, net (total) 1 1

Business Loans Program Account

(including transfer of funds)

For the cost of direct loans, [$3,678,000] $2,844,000, to remain available until expended, and for the cost of guaranteed loans as authorized by section 7(a) of the Small Business Act (Public Law 85–536) and section 503 of the Small Business Investment Act of 1958 (Public Law 85–699), [$207,100,000] $348,600,000, to remain available until expended: Provided, That such costs, including the cost of modifying such loans, shall be as defined in section 502 of the Congressional Budget Act of 1974: Provided further, That subject to section 502 of the Congressional Budget Act of 1974, during fiscal year [2012] 2013 commitments to guarantee loans under section 503 of the Small Business Investment Act of 1958 shall not exceed [$7,500,000,000] $6,000,000,000: Provided further, That during fiscal year [2012] 2013 commitments for general business loans authorized under section 7(a) of the Small Business Act shall not exceed [$17,500,000,000] $16,000,000,000 for a combination of amortizing term loans and the aggregated maximum line of credit provided by revolving loans: Provided further, That during fiscal year [2012] 2013 commitments to guarantee loans for debentures under section 303(b) of the Small Business Investment Act of 1958 shall not exceed $3,000,000,000: Provided further, That during fiscal year [2012] 2013, guarantees of trust certificates authorized by section 5(g) of the Small Business Act shall not exceed a principal amount of $12,000,000,000. In addition, for administrative expenses to carry out the direct and guaranteed loan programs, [$147,958,000] $145,060,000, which [may be transferred to and merged with] shall be paid to the appropriations for Salaries and Expenses. (Financial Services and General Government Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 73–1154–0–1–376 2011 actual 2012 est. 2013 est.

Obligations by program activity:
Credit program obligations:
0701 Direct loan subsidy 11 9 3
0702 Loan guarantee subsidy 562 250 374
0705 Reestimates of direct loan subsidy 4 3
0706 Interest on reestimates of direct loan subsidy 4 2
0707 Reestimates of loan guarantee subsidy 3,803 2,129
0708 Interest on reestimates of loan guarantee subsidy 835 375
0709 Administrative expenses 164 148 145



0900 Total new obligations 5,383 2,916 522

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 587 60 19
1021 Recoveries of prior year unpaid obligations 9 7 6



1050 Unobligated balance (total) 596 67 25
Budget authority:
Appropriations, discretionary:
1100 Appropriation 236 359 497



1160 Appropriation, discretionary (total) 236 359 497
Appropriations, mandatory:
1200 Appropriation 4,645 2,509



1260 Appropriations, mandatory (total) 4,645 2,509
1900 Budget authority (total) 4,881 2,868 497
1930 Total budgetary resources available 5,477 2,935 522
Memorandum (non-add) entries:
1940 Unobligated balance expiring –34
1941 Unexpired unobligated balance, end of year 60 19

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 205 189 23
3030 Obligations incurred, unexpired accounts 5,383 2,916 522
3040 Outlays (gross) –5,369 –3,075 –491
3080 Recoveries of prior year unpaid obligations, unexpired –9 –7 –6
3081 Recoveries of prior year unpaid obligations, expired –21
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 189 23 48



3100 Obligated balance, end of year (net) 189 23 48

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 236 359 497
Outlays, gross:
4010 Outlays from new discretionary authority 200 341 472
4011 Outlays from discretionary balances 524 225 19



4020 Outlays, gross (total) 724 566 491
Mandatory:
4090 Budget authority, gross 4,645 2,509
Outlays, gross:
4100 Outlays from new mandatory authority 4,645 2,509
4180 Budget authority, net (total) 4,881 2,868 497
4190 Outlays, net (total) 5,369 3,075 491

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


Identification code 73–1154–0–1–376 2011 actual 2012 est. 2013 est.

Direct loan levels supportable by subsidy budget authority:
115001 7(m) Direct Microloans 36 25 18
115011 Intermediary Lending Program 20 20



115999 Total direct loan levels 56 45 18
Direct loan subsidy (in percent):
132001 7(m) Direct Microloans 15.06 14.71 15.71
132011 Intermediary Lending Program 30.58 25.73 0.00



132999 Weighted average subsidy rate 20.60 19.61 15.71
Direct loan subsidy budget authority:
133001 7(m) Direct Microloans 5 4 3
133011 Intermediary Lending Program 6 5



133999 Total subsidy budget authority 11 9 3
Direct loan subsidy outlays:
134001 7(m) Direct Microloans 3 4 4
134010 7(m) Direct Microloans — ARRA 2 1
134011 Intermediary Lending Program 5 5



134999 Total subsidy outlays 5 10 9
Direct loan upward reestimates:
135001 7(m) Direct Microloans 4 1
135007 SBIC Direct Preferred Stock and Fee Loans 3 3
135010 7(m) Direct Microloans — ARRA 1 1



135999 Total upward reestimate budget authority 8 5
Direct loan downward reestimates:
137001 7(m) Direct Microloans –3 –3



137999 Total downward reestimate budget authority –3 –3

Guaranteed loan levels supportable by subsidy budget authority:
215002 7(a) General Business Loan Guarantees 7,959 14,493 13,650
215004 Section 504 Certified Development Companies Debentures 3,219 7,500 6,000
215006 SBIC Debentures 1,827 3,000 3,000
215010 Secondary Market Guarantee 4,299 12,000 12,000
215015 Secondary Market 504 First Mortgage Guarantees-ARRA 147 2,571
215020 7(a) Dealer Floor Plan 356 15,337 15,052
215024 7(a) Revolvers 27,514 32,722 45,738
215026 Section 504 Certified Development Companies Debentures—ARRA Ext 1,286
215027 504 Commercial Real Estate (CRE) Refinance Program 254 7,500
215028 7(a) Business Loan Guarantees—ARRA Extension 7,549
215030 7(a) Revolvers-ARRA Extension 8,713



215999 Total loan guarantee levels 63,123 95,123 95,440
Guaranteed loan subsidy (in percent):
232002 7(a) General Business Loan Guarantees 0.75 0.87 1.55
232004 Section 504 Certified Development Companies Debentures 0.00 1.09 2.02
232006 SBIC Debentures 0.00 0.00 0.00
232010 Secondary Market Guarantee 0.00 0.00 0.00
232015 Secondary Market 504 First Mortgage Guarantees-ARRA 0.00 0.00 0.00
232020 7(a) Dealer Floor Plan 0.02 0.02 0.03
232024 7(a) Revolvers 0.11 0.12 0.08
232026 Section 504 Certified Development Companies Debentures—ARRA Ext 2.18 0.00 0.00
232027 504 Commercial Real Estate (CRE) Refinance Program 0.00 0.00 0.00
232028 7(a) Business Loan Guarantees—ARRA Extension 5.68 0.00 0.00
232030 7(a) Revolvers-ARRA Extension 0.16 0.00 0.00



232999 Weighted average subsidy rate 0.89 0.26 0.39
Guaranteed loan subsidy budget authority:
233002 7(a) General Business Loan Guarantees 60 126 211
233004 Section 504 Certified Development Companies Debentures 82 121
233020 7(a) Dealer Floor Plan 3 5
233024 7(a) Revolvers 30 39 37
233026 Section 504 Certified Development Companies Debentures—ARRA Ext 28
233028 7(a) Business Loan Guarantees—ARRA Extension 429
233030 7(a) Revolvers-ARRA Extension 14



233999 Total subsidy budget authority 561 250 374
Guaranteed loan subsidy outlays:
234002 7(a) General Business Loan Guarantees 39 116 161
234004 Section 504 Certified Development Companies Debentures 24 76
234016 ARC Loan Guarantees—ARRA 31
234017 7(a) General Business Loan Guarantees—ARRA 12 3 1
234018 Section 504 Certified Development Companies—ARRA 19 5 1
234020 7(a) Dealer Floor Plan 1
234021 7(a) Dealer Floor Plan—ARRA 1 1 1
234024 7(a) Revolvers 18 4 12
234026 Section 504 Certified Development Companies Debentures—ARRA Ext 29 14 4
234028 7(a) Business Loan Guarantees—ARRA Extension 394 66 1
234030 7(a) Revolvers-ARRA Extension 11



234999 Total subsidy outlays 554 233 258
Guaranteed loan upward reestimates:
235002 7(a) General Business Loan Guarantees 1,800 1,122
235003 7(a) General Business Loan Guarantees—STAR 23 7
235004 Section 504 Certified Development Companies Debentures 2,030 880
235006 SBIC Debentures 44 38
235007 SBIC Participating Securities 345 1
235010 Secondary Market Guarantee 12 11
235015 Secondary Market 504 First Mortgage Guarantees-ARRA 5
235017 7(a) General Business Loan Guarantees—ARRA 129 53
235018 Section 504 Certified Development Companies—ARRA 181 149
235026 Section 504 Certified Development Companies Debentures—ARRA Ext 43 129
235027 504 Commercial Real Estate (CRE) Refinance Program 4
235028 7(a) Business Loan Guarantees—ARRA Extension 31 105



235999 Total upward reestimate budget authority 4,638 2,504
Guaranteed loan downward reestimates:
237002 7(a) General Business Loan Guarantees –3
237004 Section 504 Certified Development Companies Debentures –12
237006 SBIC Debentures –11
237007 SBIC Participating Securities –6 –756
237008 SBIC New Market Venture Capital –3 –3
237010 Secondary Market Guarantee –67 –43
237016 ARC Loan Guarantees—ARRA –36 –35
237017 7(a) General Business Loan Guarantees—ARRA –1



237999 Total downward reestimate subsidy budget authority –113 –863

Administrative expense data:
3510 Budget authority 153 148 145
3590 Outlays from new authority 153 148 145

As required by the Federal Credit Reform Act of 1990, as amended, this account records the subsidy costs associated with the direct loans obligated and loan guarantees committed in 1992 and beyond (including modifications of direct loans or loan guarantees that resulted from obligations or commitments in any year), as well as administrative expenses of the business loan program. The subsidy amounts are estimated on a present value basis; the administrative expenses are estimated on a cash basis.

For 2013, the Budget proposes $497 million in new budget authority for the Business Loans Program account. This includes $145 million in administrative expenses funding, $349 million in credit subsidy for the Sections 7(a) and 504 guaranteed loan programs, and $2.8 million in credit subsidy for the direct Microloan Program.

The Section 7(a) program provides general business credit assistance. SBA's modeling and budget presentations treat all 7(a) loans as term loans, however, a portion of approvals consist of revolving lines of credit, under which a borrower is able to draw and repay multiple times during the loan term. In order to be consistent with Federal Credit Reform requirements and better reflect the total economic activity supported by the guarantee, SBA will continue to work with OMB on future budget presentations that ensure that the total 7(a) program levels reflect the full revolving lines of credit disbursement and repayment activity. The Budget supports $14 billion in 7(a) term loans and $2 billion for 7(a) revolving lines of credit, which are estimated to support $46 billion in total economic activity through draws and repayments over the life of the guarantee. Based on the maximum draw activity at any one time, the base approval amounts are consistent with the authorized program level of $16 billion. In addition, as part of the Secondary Market Guarantee (SMG) Program, SBA's fiscal agent pools the guaranteed portion of 7(a) loans and sells the securities to investors. This mechanism provides liquidity to lenders participating in the 7(a) loan program. For 2013, the Budget proposes a program level of $12 billion in such securities.

The Section 504 Certified Development Company program is for long-term, fixed-rate financing, and the requested guaranteed loan program level is $6 billion in 2013. The Small Business Investment Company (SBIC) program provides credit to support venture capital investments. The Budget proposes a program level of $3 billion for SBIC Debentures and a $18 million program level for direct Microloans.

Due to the economic crisis and significantly higher default claims, SBA recorded a $1.8 billion upward reestimate in its loan guarantee programs. This additional subsidy cost is covered by appropriations and increases the Federal Budget deficit in 2012. Further, projected economic conditions have doubled the estimated cost of new 7(a) loan guarantees, net of fees, for 2013 compared to 2010.

Object Classification (in millions of dollars)


Identification code 73–1154–0–1–376 2011 actual 2012 est. 2013 est.

Direct obligations:
25.2 Other services from non-Federal sources 164 148 145
41.0 Grants, subsidies, and contributions 5,219 2,768 377



99.9 Total new obligations 5,383 2,916 522

Business Direct Loan Financing Account

Program and Financing (in millions of dollars)


Identification code 73–4148–0–3–376 2011 actual 2012 est. 2013 est.

Obligations by program activity:
Credit program obligations:
0710 Direct loan obligations 56 45 18
0713 Payment of interest to Treasury 7 5 5
0740 Negative subsidy obligations 1 1
0742 Downward reestimate paid to receipt account 3 2
0743 Interest on downward reestimates 1 1



0900 Total new obligations 67 54 24

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 20 26 28
1021 Recoveries of prior year unpaid obligations 2 2 2
1023 Unobligated balances applied to repay debt –19 –2 –2



1050 Unobligated balance (total) 3 26 28
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 43 44 44



1440 Borrowing authority, mandatory (total) 43 44 44
Spending authority from offsetting collections, mandatory:
1800 Collected 41 46 41
1801 Change in uncollected payments, Federal sources 6
1825 Spending authority from offsetting collections applied to repay debt –34 –34



1850 Spending auth from offsetting collections, mand (total) 47 12 7
1900 Financing authority(total) 90 56 51
1930 Total budgetary resources available 93 82 79
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 26 28 55

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 42 63 82
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –5 –11 –11



3020 Obligated balance, start of year (net) 37 52 71
3030 Obligations incurred, unexpired accounts 67 54 24
3040 Financing disbursements (gross) –44 –33 –35
3050 Change in uncollected pymts, Fed sources, unexpired –6
3080 Recoveries of prior year unpaid obligations, unexpired –2 –2 –2
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 63 82 69
3091 Uncollected pymts, Fed sources, end of year –11 –11 –11



3100 Obligated balance, end of year (net) 52 71 58

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 90 56 51
Financing disbursements:
4110 Financing disbursements, gross 44 33 35
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Federal sources: Payments from program account –5 –10 –8
4120 Upward reestimate –4 –3
4120 Interest on reestimate –3 –2
4122 Interest on uninvested funds –3 –7 –7
4123 Repayments of principal, net –26 –22 –24
4123 Other income –2 –2



4130 Offsets against gross financing auth and disbursements (total) –41 –46 –41
Additional offsets against financing authority only (total):
4140 Change in uncollected pymts, Fed sources, unexpired –6



4160 Financing authority, net (mandatory) 43 10 10
4170 Financing disbursements, net (mandatory) 3 –13 –6
4180 Financing authority, net (total) 43 10 10
4190 Financing disbursements, net (total) 3 –13 –6

Status of Direct Loans (in millions of dollars)


Identification code 73–4148–0–3–376 2011 actual 2012 est. 2013 est.

Position with respect to appropriations act limitation on obligations:
1111 Limitation on direct loans 20 20
1131 Direct loan obligations exempt from limitation 36 25 18



1150 Total direct loan obligations 56 45 18

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 121 126 127
1231 Disbursements: Direct loan disbursements 34 27 35
1251 Repayments: Repayments and prepayments –23 –20 –20
1263 Write-offs for default: Direct loans –6 –6 –6



1290 Outstanding, end of year 126 127 136

As required by the Federal Credit Reform Act of 1990, as amended, 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.

Balance Sheet (in millions of dollars)


Identification code 73–4148–0–3–376 2010 actual 2011 actual

ASSETS:
Federal assets:
1101 Fund balances with Treasury 57 79
Investments in US securities:
1106 Receivables, net 8 7
Net value of assets related to post-1991 direct loans receivable:
1401 Direct loans receivable, gross 121 126
1405 Allowance for subsidy cost (-) –31 –32


1499 Net present value of assets related to direct loans 90 94


1999 Total assets 155 180
LIABILITIES:
Federal liabilities:
2103 Debt 152 179
2105 Other 3 1


2999 Total liabilities 155 180


4999 Total liabilities and net position 155 180

Business Guaranteed Loan Financing Account

Program and Financing (in millions of dollars)


Identification code 73–4149–0–3–376 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0005 Other Expenses 152 75 75
Credit program obligations:
0711 Default claim payments on principal 3,422 3,587 3,476
0712 Default claim payments on interest 60 20 20
0713 Payment of interest to Treasury 165 100 100
0742 Downward reestimate paid to receipt account 92 617
0743 Interest on downward reestimates 21 246



0791 Direct program activities, subtotal 3,760 4,570 3,596



0900 Total new obligations 3,912 4,645 3,671

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2,676 5,637 5,679
1023 Unobligated balances applied to repay debt –296



1050 Unobligated balance (total) 2,380 5,637 5,679
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 42



1440 Borrowing authority, mandatory (total) 42
Spending authority from offsetting collections, mandatory:
1800 Collected 7,149 4,687 2,183
1801 Change in uncollected payments, Federal sources –22



1850 Spending auth from offsetting collections, mand (total) 7,127 4,687 2,183
1900 Financing authority(total) 7,169 4,687 2,183
1930 Total budgetary resources available 9,549 10,324 7,862
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 5,637 5,679 4,191

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 183 94 1,146
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –201 –179 –179



3020 Obligated balance, start of year (net) –18 –85 967
3030 Obligations incurred, unexpired accounts 3,912 4,645 3,671
3040 Financing disbursements (gross) –4,001 –3,593 –3,481
3050 Change in uncollected pymts, Fed sources, unexpired 22
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 94 1,146 1,336
3091 Uncollected pymts, Fed sources, end of year –179 –179 –179



3100 Obligated balance, end of year (net) –85 967 1,157

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 7,169 4,687 2,183
Financing disbursements:
4110 Financing disbursements, gross 4,001 3,593 3,481
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Payments from program account –554 –233 –258
4120 Upward reestimate –3,803 –2,129
4120 Interest on reestimate –835 –375
4122 Interest on uninvested funds –241 –190 –190
4123 Fees –628 –860 –835
4123 Principal –942 –900 –900
4123 Other –146



4130 Offsets against gross financing auth and disbursements (total) –7,149 –4,687 –2,183
Additional offsets against financing authority only (total):
4140 Change in uncollected pymts, Fed sources, unexpired 22



4160 Financing authority, net (mandatory) 42
4170 Financing disbursements, net (mandatory) –3,148 –1,094 1,298
4180 Financing authority, net (total) 42
4190 Financing disbursements, net (total) –3,148 –1,094 1,298

Status of Guaranteed Loans (in millions of dollars)


Identification code 73–4149–0–3–376 2011 actual 2012 est. 2013 est.

Position with respect to appropriations act limitation on commitments:
2111 Limitation on guaranteed loans made by private lenders 26,540 47,064 34,650
2131 Guaranteed loan commitments exempt from limitation 36,583 48,059 60,790



2150 Total guaranteed loan commitments 63,123 95,123 95,440
2199 Guaranteed amount of guaranteed loan commitments 24,563 44,765 35,729

Cumulative balance of guaranteed loans outstanding:
2210 Outstanding, start of year 76,195 82,197 83,617
2231 Disbursements of new guaranteed loans 19,648 15,867 21,994
2251 Repayments and prepayments –9,480 –10,227 –10,403
Adjustments:
2261 Terminations for default that result in loans receivable –4,045 –4,094 –3,965
2263 Terminations for default that result in claim payments –121 –126 –122



2290 Outstanding, end of year 82,197 83,617 91,121

Memorandum:
2299 Guaranteed amount of guaranteed loans outstanding, end of year 69,981 71,190 77,579

Addendum:
Cumulative balance of defaulted guaranteed loans that result in loans receivable:
2310 Outstanding, start of year 8,396 8,859 9,235
2331 Disbursements for guaranteed loan claims 3,331 3,593 3,479
2351 Repayments of loans receivable –878 –882 –1,034
2361 Write-offs of loans receivable –2,199 –2,335 –2,384
2364 Other adjustments, net 209



2390 Outstanding, end of year 8,859 9,235 9,296

As required by the Federal Credit Reform Act of 1990, as amended, this non-budgetary account records all cash flows to and from the Government resulting from loan guarantees committed in 1992 and beyond (including modifications of loan guarantees that resulted from commitments in any year). The amounts in this account are a means of financing and are not included in the Budget totals.

Balance Sheet (in millions of dollars)


Identification code 73–4149–0–3–376 2010 actual 2011 actual

ASSETS:
Federal assets:
1101 Fund balances with Treasury 2,659 5,552
Investments in US securities:
1106 Receivables, net 3,558 1,651
1206 Non-Federal assets: Receivables, net 29 51
Net value of assets related to post-1991 acquired defaulted guaranteed loans receivable:
1501 Defaulted guaranteed loans receivable, gross 8,396 8,859
1504 Foreclosed property 38 33
1505 Allowance for subsidy cost (-) –6,204 –6,688


1599 Net present value of assets related to defaulted guaranteed loans 2,230 2,204


1999 Total assets 8,476 9,458
LIABILITIES:
Federal liabilities:
2103 Debt 3,984 3,729
2105 Other 90 907
Non-Federal liabilities:
2201 Accounts payable 166 81
2204 Liabilities for loan guarantees 4,236 4,741


2999 Total liabilities 8,476 9,458


4999 Total upward reestimate subsidy BA [73–1154] 8,476 9,458

Business Loan Fund Liquidating Account

Program and Financing (in millions of dollars)


Identification code 73–4154–0–3–376 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0005 Guaranteed loan default claims 1 1
Credit program obligations:
0709 Administrative expenses 2 1 1



0900 Total new obligations 2 2 2

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 4 6
1022 Capital transfer of unobligated balances to general fund –4 –6
Budget authority:
Appropriations, mandatory:
1200 Appropriation 2 1 1
1236 Appropriations applied to repay debt –2



1260 Appropriations, mandatory (total) 1 1
Spending authority from offsetting collections, mandatory:
1800 Collected 8 4 4
1820 Capital transfer of spending authority from offsetting collections to general fund –2 –2
1825 Spending authority from offsetting collections applied to repay FFB –1 –1



1850 Spending auth from offsetting collections, mand (total) 8 1 1
1900 Budget authority (total) 8 2 2
1930 Total budgetary resources available 8 2 2
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 6

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



3100 Obligated balance, end of year (net) 2 3 4

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 8 2 2
Outlays, gross:
4100 Outlays from new mandatory authority 2 1 1
4101 Outlays from mandatory balances 1



4110 Outlays, gross (total) 3 1 1
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –8 –4 –4
4180 Budget authority, net (total) –2 –2
4190 Outlays, net (total) –5 –3 –3

Status of Direct Loans (in millions of dollars)


Identification code 73–4154–0–3–376 2011 actual 2012 est. 2013 est.

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 21 17 13
1251 Repayments: Repayments and prepayments –1 –1
Write-offs for default:
1263 Direct loans –1 –2 –2
1264 Other adjustments, net (+ or -) –3 –1



1290 Outstanding, end of year 17 13 10

Status of Guaranteed Loans (in millions of dollars)


Identification code 73–4154–0–3–376 2011 actual 2012 est. 2013 est.

Cumulative balance of guaranteed loans outstanding:
2210 Outstanding, start of year 52 37 21
2251 Repayments and prepayments –15 –15 –10
Adjustments:
2261 Terminations for default that result in loans receivable
2263 Terminations for default that result in claim payments –1 –1



2290 Outstanding, end of year 37 21 10

Memorandum:
2299 Guaranteed amount of guaranteed loans outstanding, end of year 30 16 8

Addendum:
Cumulative balance of defaulted guaranteed loans that result in loans receivable:
2310 Outstanding, start of year 41 40 27
2331 Disbursements for guaranteed loan claims 1 1
2351 Repayments of loans receivable –3 –12 –12
2361 Write-offs of loans receivable –1 –2 –2
2364 Other adjustments, net 3



2390 Outstanding, end of year 40 27 14

As required by the Federal Credit Reform Act of 1990, as amended, this account records all cash flows to and from the Government resulting from SBA direct loans obligated and loan guarantees committed prior to 1992. This account is shown on a cash basis. All new activity in this program in 1992 and beyond (including modifications of direct loans or loan guarantees made in any year) is recorded in corresponding program and financing accounts.

Balance Sheet (in millions of dollars)


Identification code 73–4154–0–3–376 2010 actual 2011 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 8 8
1206 Non-Federal assets: Receivables, net 3 3
1601 Direct loans, gross 21 17
1603 Allowance for estimated uncollectible loans and interest (-) –2 –2


1699 Value of assets related to direct loans 19 15
1701 Defaulted guaranteed loans, gross 42 40
1703 Allowance for estimated uncollectible loans and interest (-) –22 –21


1799 Value of assets related to loan guarantees 20 19
1901 Other Federal assets: Other assets 6 7


1999 Total assets 56 52
LIABILITIES:
Federal liabilities:
2101 Accounts payable 1 1
2103 Debt 2
2104 Resources payable to Treasury 50 49
Non-Federal liabilities:
2201 Accounts payable 2 1
2207 Other Liabilities 1 1


2999 Total liabilities 56 52


4999 Total liabilities and net position 56 52

Object Classification (in millions of dollars)


Identification code 73–4154–0–3–376 2011 actual 2012 est. 2013 est.

Direct obligations:
42.0 Insurance claims and indemnities 1 1 1
43.0 Interest and dividends 1 1 1



99.9 Total new obligations 2 2 2

Disaster Loans Program Account

(including transfers of funds)

For administrative expenses to carry out the direct loan program authorized by section 7(b) of the Small Business Act and resulting from major disasters declared pursuant to the Robert T. Stafford Disaster Relief and Emergency Assistance Act (42 U.S.C. 5122(2)), [$117,300,000] $167,000,000, to be available until expended, of which $1,000,000 is for the Office of Inspector General of the Small Business Administration for audits and reviews of disaster loans and the disaster loan programs and shall be [transferred to and merged with] paid to the appropriations for the Office of Inspector General; of which [$110,300,000] $157,000,000 is for direct administrative expenses of loan making and servicing to carry out the direct loan program, which [may be transferred to and merged with] shall be paid to the appropriations for Salaries and Expenses; and of which [$6,000,000] $9,000,000 is for indirect administrative expenses for the direct loan program, which [may be transferred to and merged with] shall be paid to the appropriations for Salaries and Expenses: Provided, That such amount is designated by Congress as being for disaster relief pursuant to section 251(b)(2)(D) of the Balanced Budget and Emergency Deficit Control Act of 1985 (Public Law 99–177), as amended. (Financial Services and General Government Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 73–1152–0–1–453 2011 actual 2012 est. 2013 est.

Obligations by program activity:
Credit program obligations:
0701 Direct loan subsidy 83 121 122
0705 Reestimates of direct loan subsidy 171 126
0706 Interest on reestimates of direct loan subsidy 58 32
0709 Administrative expenses 263 116 167



0900 Total new obligations 575 395 289

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 805 514 413
1021 Recoveries of prior year unpaid obligations 10 20 20



1050 Unobligated balance (total) 815 534 433
Budget authority:
Appropriations, discretionary:
1100 Appropriation 45 116 167



1160 Appropriation, discretionary (total) 45 116 167
Appropriations, mandatory:
1200 Appropriation 229 158



1260 Appropriations, mandatory (total) 229 158
1900 Budget authority (total) 274 274 167
1930 Total budgetary resources available 1,089 808 600
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 514 413 311

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 25 58 43
3030 Obligations incurred, unexpired accounts 575 395 289
3040 Outlays (gross) –532 –390 –285
3080 Recoveries of prior year unpaid obligations, unexpired –10 –20 –20
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 58 43 27



3100 Obligated balance, end of year (net) 58 43 27

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 45 116 167
Outlays, gross:
4010 Outlays from new discretionary authority 45 116 167
4011 Outlays from discretionary balances 258 116 118



4020 Outlays, gross (total) 303 232 285
Mandatory:
4090 Budget authority, gross 229 158
Outlays, gross:
4100 Outlays from new mandatory authority 229 158
4180 Budget authority, net (total) 274 274 167
4190 Outlays, net (total) 532 390 285

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


Identification code 73–1152–0–1–453 2011 actual 2012 est. 2013 est.

Direct loan levels supportable by subsidy budget authority:
115001 Disaster Assistance Loans 611 1,100 1,100



115999 Total direct loan levels 611 1,100 1,100
Direct loan subsidy (in percent):
132001 Disaster Assistance Loans 13.53 11.03 11.11



132999 Weighted average subsidy rate 13.53 11.03 11.11
Direct loan subsidy budget authority:
133001 Disaster Assistance Loans 83 121 122



133999 Total subsidy budget authority 83 121 122
Direct loan subsidy outlays:
134001 Disaster Assistance Loans 40 116 116



134999 Total subsidy outlays 40 116 116
Direct loan upward reestimates:
135001 Disaster Assistance Loans 221 156
135002 Economic Injury Disaster Loans—Terrorist Attack 8 2



135999 Total upward reestimate budget authority 229 158
Direct loan downward reestimates:
137001 Disaster Assistance Loans –37 –2



137999 Total downward reestimate budget authority –37 –2

Guaranteed loan levels supportable by subsidy budget authority:
215001 Immediate Disaster Assistance 18
215002 Expedited Disaster Assistance 57



215999 Total loan guarantee levels 18 57
Guaranteed loan subsidy (in percent):
232001 Immediate Disaster Assistance 0.00 1.96 0.00
232002 Expedited Disaster Assistance 0.00 0.00 2.31



232999 Weighted average subsidy rate 0.00 1.96 2.31
Guaranteed loan subsidy budget authority:
233002 Expedited Disaster Assistance 1



233999 Total subsidy budget authority 1
Guaranteed loan subsidy outlays:
234002 Expedited Disaster Assistance 1



234999 Total subsidy outlays 1
Guaranteed loan downward reestimates:

Administrative expense data:
3510 Budget authority 45 116 167
3590 Outlays from new authority 45 116 167

As required by the Federal Credit Reform Act of 1990, as amended, this account records, for loans made pursuant to Section 7(b) of the Small Business Act, as amended, the subsidy costs associated with the direct loans obligated in 1992 and beyond (including modifications of direct loans or loan guarantees that resulted from obligations or commitments in any year), 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.

Disaster loans made pursuant to Section 7(b) of the Small Business Act provide Federal assistance for non-farm, private sector disaster losses. Through the disaster assistance program, SBA helps homeowners, renters, businesses of all sizes, and non-profit organizations pay for the cost of replacing, rebuilding or repairing property damaged by disasters. The program is the only form of SBA financial assistance not limited to small businesses. The program provides subsidized loans of up to 30 years to borrowers who have incurred uninsured physical losses or economic injury as the result of a disaster.

In 2013, the Budget supports $1.1 billion in loans, the ten-year average for such loans, excluding outlying events. The Budget does not request new credit subsidy budget authority (BA), as SBA has sufficient unobligated balances to support estimated 2013 loan approvals. However, the Budget does request $167 million in new BA for administrative expenses related to major disasters pursuant to a determination under section 102(2) of the Robert T. Stafford Disaster Relief and Emergency Assistance Act. This funding will be designated as being for disaster relief under the cap adjustment in section 251(b)(2)(D) of the Balanced Budget and Emergency Deficit Control Act of 1985, as amended. SBA expects to reprogram an additional $35 million from unobligated subsidy balances to fund administrative expenses incurred from other disasters, including those declared by the SBA Administrator.

Object Classification (in millions of dollars)


Identification code 73–1152–0–1–453 2011 actual 2012 est. 2013 est.

Direct obligations:
25.2 Other services from non-Federal sources 263 116 167
41.0 Grants, subsidies, and contributions 312 279 122



99.9 Total new obligations 575 395 289

Disaster Direct Loan Financing Account

Program and Financing (in millions of dollars)


Identification code 73–4150–0–3–453 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0003 Other 8 14 12
Credit program obligations:
0710 Direct loan obligations 611 1,100 1,100
0713 Payment of interest to Treasury 340 350 350
0742 Downward reestimate paid to receipt account 35
0743 Interest on downward reestimates 2 2



0791 Direct program activities, subtotal 988 1,452 1,450



0900 Total new obligations 996 1,466 1,462

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 762 751 1,610
1021 Recoveries of prior year unpaid obligations 90 200 150
1023 Unobligated balances applied to repay debt –594



1050 Unobligated balance (total) 258 951 1,760
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 262 981 978



1440 Borrowing authority, mandatory (total) 262 981 978
Spending authority from offsetting collections, mandatory:
1800 Collected 1,194 1,644 1,246
1801 Change in uncollected payments, Federal sources 33
1820 Capital transfer of spending authority from offsetting collections to general fund –500 –500



1850 Spending auth from offsetting collections, mand (total) 1,227 1,144 746
1900 Financing authority(total) 1,489 2,125 1,724
1930 Total budgetary resources available 1,747 3,076 3,484
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 751 1,610 2,022

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 219 429 595
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –25 –58 –58



3020 Obligated balance, start of year (net) 194 371 537
3030 Obligations incurred, unexpired accounts 996 1,466 1,462
3040 Financing disbursements (gross) –696 –1,100 –1,100
3050 Change in uncollected pymts, Fed sources, unexpired –33
3080 Recoveries of prior year unpaid obligations, unexpired –90 –200 –150
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 429 595 807
3091 Uncollected pymts, Fed sources, end of year –58 –58 –58



3100 Obligated balance, end of year (net) 371 537 749

Financing authority and disbursements, net:
Mandatory:
4090 Financing authority, gross 1,489 2,125 1,724
Financing disbursements:
4110 Financing disbursements, gross 696 1,100 1,100
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Payments from program account –269 –271 –116
4120 Upward reestimate –2
4120 Interest on upward reestimate –1
4122 Interest income from Treasury –64 –230 –230
4123 Repayments of principal, net –859 –1,140 –900
4123 Non-Federal sources-Other –2



4130 Offsets against gross financing auth and disbursements (total) –1,194 –1,644 –1,246
Additional offsets against financing authority only (total):
4140 Change in uncollected pymts, Fed sources, unexpired –33



4160 Financing authority, net (mandatory) 262 481 478
4170 Financing disbursements, net (mandatory) –498 –544 –146
4180 Financing authority, net (total) 262 481 478
4190 Financing disbursements, net (total) –498 –544 –146

Status of Direct Loans (in millions of dollars)


Identification code 73–4150–0–3–453 2011 actual 2012 est. 2013 est.

Position with respect to appropriations act limitation on obligations:
1131 Direct loan obligations exempt from limitation 611 1,100 1,100



1150 Total direct loan obligations 611 1,100 1,100

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 7,944 7,493 7,377
1231 Disbursements: Direct loan disbursements 315 713 1,037
1251 Repayments: Repayments and prepayments –578 –634 –615
Write-offs for default:
1263 Direct loans –207 –195 –192
1264 Other adjustments, net (+ or -) 19



1290 Outstanding, end of year 7,493 7,377 7,607

As required by the Federal Credit Reform Act of 1990, as amended, this non-budgetary account records all cash flows to and from the Government resulting from disaster 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.

Balance Sheet (in millions of dollars)


Identification code 73–4150–0–3–453 2010 actual 2011 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 1,186 1,281
Net value of assets related to post-1991 direct loans receivable:
1401 Direct loans receivable, gross 7,944 7,493
1405 Allowance for subsidy cost (-) –1,475 –1,485


1499 Net present value of assets related to direct loans 6,469 6,008


1999 Total assets 7,655 7,289
LIABILITIES:
Federal liabilities:
2103 Debt 7,653 7,287
2105 Other 2 2


2999 Total liabilities 7,655 7,289


4999 Total liabilities and net position 7,655 7,289

Disaster Loans Guaranteed Loan Financing Account

Program and Financing (in millions of dollars)


Identification code 73–4293–0–3–453 2011 actual 2012 est. 2013 est.

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



1850 Spending auth from offsetting collections, mand (total) 1 1
1900 Financing authority(total) 1 1
1930 Total budgetary resources available 1 2
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1 2

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

Status of Guaranteed Loans (in millions of dollars)


Identification code 73–4293–0–3–453 2011 actual 2012 est. 2013 est.

Position with respect to appropriations act limitation on commitments:
2131 Guaranteed loan commitments exempt from limitation 18 57



2150 Total guaranteed loan commitments 18 57
2199 Guaranteed amount of guaranteed loan commitments 15 48

Cumulative balance of guaranteed loans outstanding:
2210 Outstanding, start of year 18
2231 Disbursements of new guaranteed loans 18 57
2251 Repayments and prepayments –10



2290 Outstanding, end of year 18 65

Memorandum:
2299 Guaranteed amount of guaranteed loans outstanding, end of year 15 48

As required by the Federal Credit Reform Act of 1990, as amended, this non-budgetary account records all cash flows to and from the Government resulting from loan guarantees committed in 1992 and beyond (including modifications of loan guarantees that resulted from commitments in any year). The amounts in this account are a means of financing and are not included in the Budget totals.

Disaster Loan Fund Liquidating Account

Program and Financing (in millions of dollars)


Identification code 73–4153–0–3–453 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0101 Interest expense to Treasury 1 1 1
0103 Other Expenses 1



0900 Total new obligations (object class 25.2) 1 2 1

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 4 5
1022 Capital transfer of unobligated balances to general fund –4 –5
Budget authority:
Appropriations, mandatory:
1200 Appropriation 2 2 1



1260 Appropriations, mandatory (total) 2 2 1
Spending authority from offsetting collections, mandatory:
1800 Collected 4 4 4
1820 Capital transfer of spending authority from offsetting collections to general fund –4 –4



1850 Spending auth from offsetting collections, mand (total) 4
1900 Budget authority (total) 6 2 1
1930 Total budgetary resources available 6 2 1
Memorandum (non-add) entries:
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 1 3
3030 Obligations incurred, unexpired accounts 1 2 1
3040 Outlays (gross) –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1 3 4



3100 Obligated balance, end of year (net) 1 3 4

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 6 2 1
Outlays, gross:
4100 Outlays from new mandatory authority 1
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –4 –4 –4
4180 Budget authority, net (total) 2 –2 –3
4190 Outlays, net (total) –3 –4 –4

Status of Direct Loans (in millions of dollars)


Identification code 73–4153–0–3–453 2011 actual 2012 est. 2013 est.

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 11 9 6
1251 Repayments: Repayments and prepayments –2 –2 –2
1263 Write-offs for default: Direct loans –1 –1



1290 Outstanding, end of year 9 6 3

As required by the Federal Credit Reform Act of 1990, as amended, this account records all cash flows to and from the Government resulting from SBA disaster direct loans obligated prior to 1992. This account is shown on a cash basis. All new activity in this program in 1992 and beyond (including modifications of direct loans or loan guarantees made in any year) is recorded in corresponding program and financing accounts.

Balance Sheet (in millions of dollars)


Identification code 73–4153–0–3–453 2010 actual 2011 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 5 5
1601 Direct loans, net 11 9
1603 Allowance for estimated uncollectible loans and interest (-) –1 –1


1699 Value of assets related to direct loans 10 8


1999 Total assets 15 13
LIABILITIES:
2104 Federal liabilities: Resources payable to Treasury 15 13


4999 Total liabilities and net position 15 13

Pollution Control Equipment Fund Liquidating Account

Program and Financing (in millions of dollars)


Identification code 73–4147–0–3–376 2011 actual 2012 est. 2013 est.

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2 2
1022 Capital transfer of unobligated balances to general fund –2 –2
Budget authority:
Appropriations, mandatory:
1200 Appropriation 2



1260 Appropriations, mandatory (total) 2
1900 Budget authority (total) 2
1930 Total budgetary resources available 2
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 2

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 2
4180 Budget authority, net (total) 2

Status of Guaranteed Loans (in millions of dollars)


Identification code 73–4147–0–3–376 2011 actual 2012 est. 2013 est.

Addendum:
Cumulative balance of defaulted guaranteed loans that result in loans receivable:
2310 Outstanding, start of year 10
2361 Write-offs of loans receivable –10



2390 Outstanding, end of year

Public Law 94–305 established this fund to alleviate the adverse impact of pollution regulations on small businesses. As a result of the elimination of tax-exempt financing associated with the Pollution Control Guaranteed loan program, no new activity is anticipated for this program.

Balance Sheet (in millions of dollars)


Identification code 73–4147–0–3–376 2010 actual 2011 actual

ASSETS:
1101 Federal assets: Fund balances with Treasury 2 3
1603 Allowance for estimated uncollectible loans and interest (-) –8
1701 Defaulted guaranteed loans, gross 10


1999 Total assets 4 3
LIABILITIES:
2104 Federal liabilities: Resources payable to Treasury 4 3


4999 Total liabilities and net position 4 3

GENERAL FUND RECEIPT ACCOUNTS

(in millions of dollars)


2011 actual 2012 est. 2013 est.

Offsetting receipts from the public:
73–272130 Disaster Loan Program, Downward Reestimates of Subsidies 37 2
73–272230 Business Loan Program, Downward Reestimates of Subsidies 116 866



General Fund Offsetting receipts from the public 153 868

ADMINISTRATIVE PROVISIONS

Administrative Provisions—Small Business Administration

'

(including transfer of funds)

SEC. 530. Not to exceed 5 percent of any appropriation made available for the current fiscal year for the Small Business Administration in this Act may be transferred between such appropriations, but no such appropriation shall be increased by more than 10 percent by any such transfers: Provided, That any transfer pursuant to this paragraph shall be treated as a reprogramming of funds under section 608 of this Act and shall not be available for obligation or expenditure except in compliance with the procedures set forth in that section.[SEC. 531. Section 7(d)(5)(D) of the Small Business Act (15 U.S.C. 636(d)(5)(D)) is amended by striking "three years'' and inserting "7 years''.]SEC. [532]531. [Beginning in fiscal year 2013 and each fiscal year thereafter, the] The budget request for the Small Business Administration shall provide a detailed justification of any proposed changes from the enacted level by individual appropriation. The detailed justification shall include at a minimum a description of each credit and non-credit program including amount of funding and costs by appropriation account and fiscal year. For activities funded in multiple appropriations, the budget justification shall specify the amount included in each enacted appropriation, the amount proposed in the budget year and a justification for any proposed changes. (Financial Services and General Government Appropriations Act, 2012.)