SOCIAL SECURITY ADMINISTRATION

Federal Funds

Payments to Social Security Trust Funds

For payment to the Federal Old-Age and Survivors Insurance Trust Fund and the Federal Disability Insurance Trust Fund, as provided under sections 201(m), 228(g), and 1131(b)(2) of the Social Security Act, [$20,404,000] $20,402,000. (Departments of Labor, Health and Human Services, and Education, and Related Agencies Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 28–0404–0–1–651 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Taxation of benefits 23,053 29,522 31,649
0002 Other 30 38 39
0003 Direct program activity 78,915 47,757 858



0900 Total new obligations 101,998 77,317 32,546

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 13 13 13
Budget authority:
Appropriations, mandatory:
1200 Appropriation 102,008 77,317 32,546



1260 Appropriations, mandatory (total) 102,008 77,317 32,546
1930 Total budgetary resources available 102,021 77,330 32,559
Memorandum (non-add) entries:
1940 Unobligated balance expiring –10
1941 Unexpired unobligated balance, end of year 13 13 13

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 2 5 2
3030 Obligations incurred, unexpired accounts 101,998 77,317 32,546
3040 Outlays (gross) –101,995 –77,320 –32,546
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 5 2 2



3100 Obligated balance, end of year (net) 5 2 2

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 102,008 77,317 32,546
Outlays, gross:
4100 Outlays from new mandatory authority 101,993 77,317 32,546
4101 Outlays from mandatory balances 2 3



4110 Outlays, gross (total) 101,995 77,320 32,546
4180 Budget authority, net (total) 102,008 77,317 32,546
4190 Outlays, net (total) 101,995 77,320 32,546

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


2011 actual 2012 est. 2013 est.

Enacted/requested:
Budget Authority 102,008 77,317 32,546
Outlays 101,995 77,320 32,546
Legislative proposal, subject to PAYGO:
Budget Authority 62,720 29,115
Outlays 62,720 29,115
Total:
Budget Authority 102,008 140,037 61,661
Outlays 101,995 140,040 61,661

This general fund appropriation reimburses the Social Security trust funds annually for 1) Special Payments for Certain Uninsured Persons, 2) pension reform, and 3) interest on unnegotiated checks. Amounts appropriated to this account as permanent indefinite authority include receipts from Federal income taxation of Social Security benefits. This account also includes transfers from the general fund equal to the reduction in revenues resulting from the 2011 and 2012 payroll tax holidays.

Object Classification (in millions of dollars)


Identification code 28–0404–0–1–651 2011 actual 2012 est. 2013 est.

Direct obligations:
25.2 Other services from non-Federal sources 15 17 17
94.0 Financial transfers 23,068 29,543 31,671
94.0 Financial transfers 78,915 47,757 858



99.9 Total new obligations 101,998 77,317 32,546

Payments to Social Security Trust Funds

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 28–0404–4–1–651 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Quarterly Wage Reporting (payment to the LAE) 20
0002 Workers' Comp Admin Funds (payment to the LAE) 10
0003 WEP/GPO Admin Funds (payment to LAE) 50



0900 Total new obligations (object class 94.0) 80

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 62,720
Budget authority:
Appropriations, mandatory:
1200 Appropriation 62,720 29,115



1260 Appropriations, mandatory (total) 62,720 29,115
1930 Total budgetary resources available 62,720 91,835
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 62,720 91,755

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) –62,720
3030 Obligations incurred, unexpired accounts 80
3040 Outlays (gross) –62,720 –29,115
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) –62,720 –91,755



3100 Obligated balance, end of year (net) –62,720 –91,755

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 62,720 29,115
Outlays, gross:
4100 Outlays from new mandatory authority 62,720 29,115
4180 Budget authority, net (total) 62,720 29,115
4190 Outlays, net (total) 62,720 29,115

Please see the narrative in the Limitation on Administrative Expenses account for a description of the Federal Wage Reporting, workers' compensation, and WEP/GPO proposals reflected here.

The President's Budget includes a proposal to extend the temporary 2.0-percentage point reduction in the employee Social Security payroll tax rate to apply to the first $110,100 of taxable wages. A similar reduction would apply to the employee portion of Tier 1 Railroad Retirement payroll taxes. For self-employed individuals, the Social Security payroll tax rate would be reduced from 12.4 percent to 10.4 percent of the first $110,100 of net taxable self-employment income received. The Social Security Trust Fund would be held harmless and receive transfers from the General Fund of the Treasury equal to any reduction in payroll taxes attributable to these reductions in payroll tax rates.

Administrative Costs, The Medicare Improvements for Patients and Providers Act

Program and Financing (in millions of dollars)


Identification code 28–0415–0–1–571 2011 actual 2012 est. 2013 est.

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 15 15 15
1930 Total budgetary resources available 15 15 15
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 15 15 15

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 14 13 13
3040 Outlays (gross) –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 13 13 13



3100 Obligated balance, end of year (net) 13 13 13

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

Public Law 110–275 requires SSA to provide Medicare Part D Low-Income Subsidy applicants with material about Medicare Savings Programs assistance, including information about how to contact the State health insurance assistance program. In addition, SSA transmits Low-Income Subsidy application data to the States. As of FY 2011, new funding for this program comes from a reimbursable agreement with the Centers for Medicare and Medicaid Services and this funding is reflected within the Limitation on Administrative Expenses account.

Administrative Expenses, Children's Health Insurance Program

Program and Financing (in millions of dollars)


Identification code 28–0416–0–1–551 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Direct program activity 1 2 1



0100 Direct program activities, subtotal 1 2 1



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

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 4 3 1
1930 Total budgetary resources available 4 3 1
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 3 1

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 1 2 1
3040 Outlays (gross) –1 –2 –1

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

Public Law 111–3 provides States the option to verify a declaration of citizenship or nationality for the purposes of establishing eligibility for Medicaid or the Children's Health Insurance Program through a comparison of the information provided by the individual with information in SSA records.

Employment Summary


Identification code 28–0416–0–1–551 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 4 5 6

Supplemental Security Income Program

For carrying out titles XI and XVI of the Social Security Act, section 401 of Public Law 92–603, section 212 of Public Law 93–66, as amended, and section 405 of Public Law 95–216, including payment to the Social Security trust funds for administrative expenses incurred pursuant to section 201(g)(1) of the Social Security Act, [$37,582,991,000] $40,043,000,000, to remain available until expended: Provided, That any portion of the funds provided to a State in the current fiscal year and not obligated by the State during that year shall be returned to the Treasury: Provided further, That not more than [$8,000,000] $48,000,000 shall be available for research and demonstrations under sections 1110, 1115, and 1144 of the Social Security Act and remain available through September 30, [2013] 2014.

For making, after June 15 of the current fiscal year, benefit payments to individuals under title XVI of the Social Security Act, for unanticipated costs incurred for the current fiscal year, such sums as may be necessary.

For making benefit payments under title XVI of the Social Security Act for the first quarter of fiscal year [2013] 2014, [$18,200,000,000] $19,300,000,000, to remain available until expended. (Departments of Labor, Health and Human Services, and Education, and Related Agencies Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 28–0406–0–1–609 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Direct program 56,004 51,410 57,743
0002 Program Integrity 488 564



0799 Total direct obligations 56,004 51,898 58,307
0801 State supplementation payments 3,850 3,245 3,630



0809 Reimbursable program activities, subtotal 3,850 3,245 3,630



0900 Total new obligations 59,854 55,143 61,937

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 619 298 458
1021 Recoveries of prior year unpaid obligations 92



1050 Unobligated balance (total) 711 298 458
Budget authority:
Appropriations, discretionary:
1100 Appropriation 3,529 3,639 3,991
1130 Appropriations permanently reduced –7
1131 Unobligated balance of appropriations permanently reduced –91
1143 Approp permanently reduced (Sec 527, HR 2055) –7



1160 Appropriation, discretionary (total) 3,431 3,632 3,991
Appropriations, mandatory:
1200 Appropriation 36,454 34,774 36,229



1260 Appropriations, mandatory (total) 36,454 34,774 36,229
Advance appropriations, mandatory:
1270 Advance appropriation 16,000 13,400 18,200



1280 Advanced appropriation, mandatory (total) 16,000 13,400 18,200
Spending authority from offsetting collections, mandatory:
1800 Collected 3,556 3,497 3,645



1850 Spending auth from offsetting collections, mand (total) 3,556 3,497 3,645
1900 Budget authority (total) 59,441 55,303 62,065
1930 Total budgetary resources available 60,152 55,601 62,523
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 298 458 586

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 2,330 2,074 2,134
3030 Obligations incurred, unexpired accounts 59,854 55,143 61,937
3040 Outlays (gross) –60,018 –55,083 –62,031
3080 Recoveries of prior year unpaid obligations, unexpired –92
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 2,074 2,134 2,040



3100 Obligated balance, end of year (net) 2,074 2,134 2,040

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 3,431 3,632 3,991
Outlays, gross:
4010 Outlays from new discretionary authority 3,006 3,258 3,518
4011 Outlays from discretionary balances 775 407 397



4020 Outlays, gross (total) 3,781 3,665 3,915
Mandatory:
4090 Budget authority, gross 56,010 51,671 58,074
Outlays, gross:
4100 Outlays from new mandatory authority 55,930 51,413 57,805
4101 Outlays from mandatory balances 307 5 311



4110 Outlays, gross (total) 56,237 51,418 58,116
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –3,556 –3,497 –3,645
4180 Budget authority, net (total) 55,885 51,806 58,420
4190 Outlays, net (total) 56,462 51,586 58,386

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


2011 actual 2012 est. 2013 est.

Enacted/requested:
Budget Authority 55,885 51,806 58,420
Outlays 56,462 51,586 58,386
Amounts included in the adjusted baseline:
Budget Authority –3 –152
Outlays –3 –152
Legislative proposal, subject to PAYGO:
Budget Authority 41
Outlays 41
Increased funding for BBEDCA program integrity adjustments:
Budget Authority 46
Outlays 46
Total:
Budget Authority 55,885 51,849 58,309
Outlays 56,462 51,629 58,275

Title XVI of the Social Security Act established a Supplemental Security Income (SSI) program to provide monthly cash benefits as a federally guaranteed minimum income for low-income individuals who are either aged, blind, or disabled. A portion of these funds may be used to fund evaluation and incentive payments for the Promoting Readiness of Minors in SSI (PROMISE) pilot, which would improve the outcomes of children receiving SSI and their families.

Object Classification (in millions of dollars)


Identification code 28–0406–0–1–609 2011 actual 2012 est. 2013 est.

Direct obligations:
25.3 Administrative Expenses 3,663 3,681 3,946
25.3 Beneficiary Services 34 52 59
41.0 Federal benefits 52,274 48,114 54,245
41.0 Research 33 51 57



99.0 Direct obligations 56,004 51,898 58,307
99.0 Reimbursable obligations 3,850 3,245 3,630



99.9 Total new obligations 59,854 55,143 61,937

Supplemental Security Income Program

(Amounts included in the adjusted baseline)

Program and Financing (in millions of dollars)


Identification code 28–0406–7–1–609 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Direct program activity –3 –152



0900 Total new obligations (object class 41.0) –3 –152

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation –3 –152



1260 Appropriations, mandatory (total) –3 –152
1900 Budget authority (total) –3 –152
1930 Total budgetary resources available –3 –152

Change in obligated balance:
3030 Obligations incurred, unexpired accounts –3 –152
3040 Outlays (gross) 3 152

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross –3 –152
Outlays, gross:
4100 Outlays from new mandatory authority –3 –152
4180 Budget authority, net (total) –3 –152
4190 Outlays, net (total) –3 –152

Supplemental Security Income Program

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 28–0406–4–1–609 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Direct program 41



0900 Total new obligations (object class 41.0) 41

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation - SSI Refugee Extension 41



1260 Appropriations, mandatory (total) 41
1900 Budget authority (total) 41
1930 Total budgetary resources available 41

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 41
3040 Outlays (gross) –41

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 41
Outlays, gross:
4100 Outlays from new mandatory authority 41
4180 Budget authority, net (total) 41
4190 Outlays, net (total) 41

The Budget includes a proposal to allow refugees and asylees to receive Supplemental Security Income (SSI) benefits an additional two years, in 2013 and 2014, for a total maximum of nine years of eligibility. The time-limited SSI eligibility period was temporarily extended to 9 years for FY 2009–2011. However, effective October 2011, the SSI eligibility period for refugees and other humanitarian immigrants reverted to 7 years. For many participants, extended SSI eligibility will result in extended Medicaid eligibility and reduced SNAP benefit receipt.

The Budget also includes a proposal to conform the treatment of state and local government Earned Income Tax Credits (EITC) and Child Tax Credits (CTC) to be consistent with the treatment of the federal EITC and CTC for purposes of determining eligibility for SSI. Currently, the federal EITC and CTC credits are excluded from the SSI income and resource tests. However, state and local versions of these credits are not excluded, resulting in the reduction or loss of SSI benefits for those receiving the credits.

Special Benefits for Certain World War II Veterans

Program and Financing (in millions of dollars)


Identification code 28–0401–0–1–701 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Direct program activity 8 7 7
0801 State supplement payments 2 2 2



0900 Total new obligations 10 9 9

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 1 1



1160 Appropriation, discretionary (total) 1 1
Appropriations, mandatory:
1200 Appropriation 8 6 6



1260 Appropriations, mandatory (total) 8 6 6
Spending authority from offsetting collections, mandatory:
1800 Collected 2 2 2



1850 Spending auth from offsetting collections, mand (total) 2 2 2
1900 Budget authority (total) 10 9 9
1930 Total budgetary resources available 10 9 9

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 10 9 9
3040 Outlays (gross) –10 –9 –9

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1 1
Outlays, gross:
4010 Outlays from new discretionary authority 1 1
Mandatory:
4090 Budget authority, gross 10 8 8
Outlays, gross:
4100 Outlays from new mandatory authority 10 8 8
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –2 –2 –2
4180 Budget authority, net (total) 8 7 7
4190 Outlays, net (total) 8 7 7

Public Law 106–169 established a benefit program for certain individuals who are at least 65 years old; were in the United States military forces, including veterans of the Filipino Army and Filipino Scouts, during World War II; and who were eligible for SSI for the month of December 1999. To receive this benefit, these individuals must reside outside the United States and meet other requirements for eligibility.

Object Classification (in millions of dollars)


Identification code 28–0401–0–1–701 2011 actual 2012 est. 2013 est.

42.0 Direct obligations: Insurance claims and indemnities 8 7 7
99.0 Reimbursable obligations 2 2 2



99.9 Total new obligations 10 9 9

Office of Inspector General

(including transfer of funds)

For expenses necessary for the Office of Inspector General in carrying out the provisions of the Inspector General Act of 1978, [$28,942,000] $30,000,000, together with not to exceed [$73,535,000] $77,600,000, to be transferred and expended as authorized by section 201(g)(1) of the Social Security Act from the Federal Old-Age and Survivors Insurance Trust Fund and the Federal Disability Insurance Trust Fund.

In addition, an amount not to exceed 3 percent of the total provided in this appropriation may be transferred from the "Limitation on Administrative Expenses'', Social Security Administration, to be merged with this account, to be available for the time and purposes for which this account is available: Provided, That notice of such transfers shall be transmitted promptly to the Committees on Appropriations of the House of Representatives and the Senate at least 15 days in advance of any transfer. (Departments of Labor, Health and Human Services, and Education, and Related Agencies Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 28–0400–0–1–600 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Direct program activity 101 101 108
0002 Economic Recovery - Audits and Oversight 1 1



0900 Total new obligations 102 102 108

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 2 3
Budget authority:
Appropriations, discretionary:
1100 Appropriation 29 29 30



1160 Appropriation, discretionary (total) 29 29 30
Spending authority from offsetting collections, discretionary:
1700 Collected 60 74 77
1701 Change in uncollected payments, Federal sources 14



1750 Spending auth from offsetting collections, disc (total) 74 74 77
1900 Budget authority (total) 103 103 107
1930 Total budgetary resources available 104 105 110
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 2 3 2

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 13 16 15
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –16 –19 –19



3020 Obligated balance, start of year (net) –3 –3 –4
3030 Obligations incurred, unexpired accounts 102 102 108
3040 Outlays (gross) –98 –103 –111
3050 Change in uncollected pymts, Fed sources, unexpired –14
3051 Change in uncollected pymts, Fed sources, expired 11
3081 Recoveries of prior year unpaid obligations, expired –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 16 15 12
3091 Uncollected pymts, Fed sources, end of year –19 –19 –19



3100 Obligated balance, end of year (net) –3 –4 –7

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 103 103 107
Outlays, gross:
4010 Outlays from new discretionary authority 90 92 96
4011 Outlays from discretionary balances 8 11 15



4020 Outlays, gross (total) 98 103 111
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –69 –74 –77
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –14
4052 Offsetting collections credited to expired accounts 9



4060 Additional offsets against budget authority only (total) –5



4070 Budget authority, net (discretionary) 29 29 30
4080 Outlays, net (discretionary) 29 29 34
4180 Budget authority, net (total) 29 29 30
4190 Outlays, net (total) 29 29 34

The Office of the Inspector General provides agency-wide audit and investigative functions to help find and correct operational and administrative deficiencies that create conditions for existing or potential instances of fraud, waste, and mismanagement.

Object Classification (in millions of dollars)


Identification code 28–0400–0–1–600 2011 actual 2012 est. 2013 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 65 66 69
12.1 Civilian personnel benefits 23 24 24
21.0 Travel and transportation of persons 3 3 3
23.1 Rental payments to GSA 5 5 6
25.1 Advisory and assistance services 1 1 1
25.2 Other services from non-Federal sources 1 1
25.3 Other goods and services from Federal sources 1 1 1
25.4 Operation and maintenance of facilities 1 1 1
25.8 Subsistence and support of persons 1 1
31.0 Equipment 1 1 1



99.9 Total new obligations 102 102 108

Employment Summary


Identification code 28–0400–0–1–600 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 574 580 590

Economic Recovery Payments

Program and Financing (in millions of dollars)


Identification code 28–0418–0–1–651 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Direct program activity 17



0900 Total new obligations (object class 41.0) 17

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 17



1260 Appropriations, mandatory (total) 17
1930 Total budgetary resources available 17

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 17
3040 Outlays (gross) –17

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 17
Outlays, gross:
4100 Outlays from new mandatory authority 17
4180 Budget authority, net (total) 17
4190 Outlays, net (total) 17

Public Law 111–5 provided for eligible Social Security and Supplemental Security Income beneficiaries to receive a one-time economic recovery payment of $250. These funds represent activity from FY 2011, as the payments ended on December 31, 2010.

Administrative Expenses, Recovery Act

Program and Financing (in millions of dollars)


Identification code 28–0417–0–1–651 2011 actual 2012 est. 2013 est.

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 524 488 463
3040 Outlays (gross) –36 –25 –175
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 488 463 288



3100 Obligated balance, end of year (net) 488 463 288

Budget authority and outlays, net:
Discretionary:
Outlays, gross:
4011 Outlays from discretionary balances 36 25 175
4190 Outlays, net (total) 36 25 175

Public Law 111–5 provided funding to process disability and retirement work, to replace the National Computer Center, and to administer $250 economic recovery payments to eligible Social Security and Supplemental Security Income beneficiaries. The funds for administering the $250 economic recovery payments were obligated by the end of the first quarter of FY 2011, as payments ended on December 31, 2010. All 2012 obligations are for the replacement of the National Computer Center.

State Supplemental Fees

Special and Trust Fund Receipts (in millions of dollars)


Identification code 28–5419–0–2–609 2011 actual 2012 est. 2013 est.

0100 Balance, start of year 18 8 1
Adjustments:
0190 Adjustment - rounding 1



0199 Balance, start of year 19 8 1
Receipts:
0220 State Supplemental Fees, SSI 175 154 170



0400 Total: Balances and collections 194 162 171
Appropriations:
0500 State Supplemental Fees –186 –161 –170



0799 Balance, end of year 8 1 1

Program and Financing (in millions of dollars)


Identification code 28–5419–0–2–609 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Direct program activity 186 154 170



0900 Total new obligations (object class 25.3) 186 154 170

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 7
Budget authority:
Appropriations, discretionary:
1101 Appropriation (special or trust fund) 186 161 170



1160 Appropriation, discretionary (total) 186 161 170
1930 Total budgetary resources available 186 161 177
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 7 7

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 186 154 170
3040 Outlays (gross) –186 –154 –157
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 13



3100 Obligated balance, end of year (net) 13

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 186 161 170
Outlays, gross:
4010 Outlays from new discretionary authority 186 154 157
4180 Budget authority, net (total) 186 161 170
4190 Outlays, net (total) 186 154 157

The Social Security Administration (SSA) collects a fee from States for costs related to administering SSI State supplementary payments on behalf of States. A portion of these fees is used to fund some of SSA's administrative costs.

Trust Funds

Federal Old-age and Survivors Insurance Trust Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 28–8006–0–7–651 2011 actual 2012 est. 2013 est.

0100 Balance, start of year 2,342,138 2,434,118 2,523,595
Receipts:
0200 FOASI, Transfers from General Fund (FICA Taxes) 459,124 518,186 574,868
0201 FOASI, Transfers from General Fund (FICA Taxes) –53,108 –23,814
0202 FOASI, Transfers from General Fund (FICA Taxes) 18 208
0203 FOASI, Transfers from General Fund (FICA Taxes) –215
0204 FOASI, Transfers from General Fund (SECA Taxes) 26,349 26,282 31,744
0205 FOASI, Transfers from General Fund (SECA Taxes) –887 –1,489
0206 FOASI, Refunds –1,790 –1,415 –2,228
0220 FOASI, Non-Attorney Fees 1 1
0221 FOASI, Attorney Fees 1 1 1
0222 FOASI, Tax Refund Offset 19 15 15
0240 FOASI, Federal Employer Contributions (FICA Taxes) 12,908 13,359 14,103
0241 FOASI, General Fund Payments for Payroll Tax Holiday (PL 111–312) 67,433 40,833 734
0242 FOASI, General Fund Payments for Payroll Tax Holiday (PL 111–312) 53,625 24,722
0243 FOASI, Interest Received by Trust Funds 107,413 105,434 103,320
0244 FOASI, Federal Payments to the FOASI Trust Fund 21,193 27,237 29,190



0299 Total receipts and collections 692,650 729,581 751,160



0400 Total: Balances and collections 3,034,788 3,163,699 3,274,755
Appropriations:
0500 Federal Old-age and Survivors Insurance Trust Fund –2,968 –2,732 –2,685
0501 Federal Old-age and Survivors Insurance Trust Fund 75
0502 Federal Old-age and Survivors Insurance Trust Fund 5
0503 Federal Old-age and Survivors Insurance Trust Fund –689,684 –727,208 –749,063
0504 Federal Old-age and Survivors Insurance Trust Fund 91,884 89,831 68,593



0599 Total appropriations –600,693 –640,104 –683,155
0610 Federal Old-age and Survivors Insurance Trust Fund 1
0620 Federal Old-age and Survivors Insurance Trust Fund 22



0799 Balance, end of year 2,434,118 2,523,595 2,591,600

Program and Financing (in millions of dollars)


Identification code 28–8006–0–7–651 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Direct program 600,693 640,104 683,155

Budgetary Resources:
Unobligated balance:
1021 Recoveries of prior year unpaid obligations 23
1026 Adjustment for change in allocation of trust fund limitation or foreign exchange valuation –22
1029 Other balances withdrawn –1
Budget authority:
Appropriations, discretionary:
1101 Appropriation (special or trust fund) 2,968 2,732 2,685
1132 Appropriations temporarily reduced –75
1144 Approp temporarily reduced (Sec 527, HR 2055) –5



1160 Appropriation, discretionary (total) 2,893 2,727 2,685
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 689,684 727,208 749,063
1235 Portion precluded from balances –91,884 –89,831 –68,593



1260 Appropriations, mandatory (total) 597,800 637,377 680,470
1900 Budget authority (total) 600,693 640,104 683,155
1930 Total budgetary resources available 600,693 640,104 683,155
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) 56,510 57,808 59,392
3030 Obligations incurred, unexpired accounts 600,693 640,104 683,155
3040 Outlays (gross) –599,372 –638,520 –679,096
3080 Recoveries of prior year unpaid obligations, unexpired –23
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 57,808 59,392 63,451



3100 Obligated balance, end of year (net) 57,808 59,392 63,451

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 2,893 2,727 2,685
Outlays, gross:
4010 Outlays from new discretionary authority 2,629 2,401 2,365
4011 Outlays from discretionary balances 316 324 264



4020 Outlays, gross (total) 2,945 2,725 2,629
Mandatory:
4090 Budget authority, gross 597,800 637,377 680,470
Outlays, gross:
4100 Outlays from new mandatory authority 544,761 635,795 676,467
4101 Outlays from mandatory balances 51,666



4110 Outlays, gross (total) 596,427 635,795 676,467
4180 Budget authority, net (total) 600,693 640,104 683,155
4190 Outlays, net (total) 599,372 638,520 679,096

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 2,399,111 2,492,531 2,583,454
5001 Total investments, EOY: Federal securities: Par value 2,492,531 2,583,454 2,656,106

The Old-Age and Survivors Insurance (OASI) program provides monthly cash benefits to retired workers and their dependents, and to survivors of deceased workers.

OASI Cash Outgo Detail (in millions of dollars)


2011 2012 2013

Benefit Payments 591,490 631,189 671,996
Payments to the Railroad Board 4,110 3,959 3,837
Administrative Expenses 2,945 2,725 2,629
Treasury Administrative Expenses 712 644 630
Beneficiary Services 2 3 4

Quinquennial Military Service Credits 113 0 0




Total Outgo 599,372 638,520 679,096




Status of Funds (in millions of dollars)


Identification code 28–8006–0–7–651 2011 actual 2012 est. 2013 est.

Unexpended balance, start of year:
0100 Balance, start of year 2,398,648 2,491,926 2,582,987



0199 Total balance, start of year 2,398,648 2,491,926 2,582,987
Cash income during the year:
Current law:
Receipts:
1200 FOASI, Transfers from General Fund (FICA Taxes) 459,124 518,186 574,868
1203 FOASI, Transfers from General Fund (FICA Taxes) –215
1204 FOASI, Transfers from General Fund (SECA Taxes) 26,349 26,282 31,744
1206 FOASI, Refunds –1,790 –1,415 –2,228
Offsetting receipts (proprietary):
1220 FOASI, Non-Attorney Fees 1 1
1221 FOASI, Attorney Fees 1 1 1
1222 FOASI, Tax Refund Offset 19 15 15
Offsetting receipts (intragovernmental):
1240 FOASI, Federal Employer Contributions (FICA Taxes) 12,908 13,359 14,103
1241 FOASI, General Fund Payments for Payroll Tax Holiday (PL 111–312) 67,433 40,833 734
1243 FOASI, Interest Received by Trust Funds 107,413 105,434 103,320
1244 FOASI, Federal Payments to the FOASI Trust Fund 21,193 27,237 29,190
1299 Income under present law 692,650 729,933 751,533
Proposed legislation:
Receipts:
2201 FOASI, Transfers from General Fund (FICA Taxes) –53,108 –23,814
2202 FOASI, Transfers from General Fund (FICA Taxes) 18 208
2205 FOASI, Transfers from General Fund (SECA Taxes) –887 –1,489
Offsetting receipts (intragovernmental):
2242 FOASI, General Fund Payments for Payroll Tax Holiday (PL 111–312) 53,625 24,722
2299 Income under proposed legislation –352 –373



3299 Total cash income 692,650 729,581 751,160
Cash outgo during year:
Current law:
4500 Federal Old-age and Survivors Insurance Trust Fund –599,372 –638,520 –679,096
4599 Outgo under current law (-) –599,372 –638,520 –679,096



6599 Total cash outgo (-) –599,372 –638,520 –679,096
Unexpended balance, end of year:
8700 Uninvested balance (net), end of year –605 –467 –1,055
8701 Federal Old-age and Survivors Insurance Trust Fund 2,492,531 2,583,454 2,656,106



8799 Total balance, end of year 2,491,926 2,582,987 2,655,051

Object Classification (in millions of dollars)


Identification code 28–8006–0–7–651 2011 actual 2012 est. 2013 est.

Direct obligations:
25.2 Beneficiary Services (VR & Ticket) 2 3 4
25.3 Other purchases of goods and services from Government accounts (Treasury Admin) 712 644 630
25.3 Other purchases of goods and services from Government accounts (RRB) 4,110 3,959 3,837
25.3 Other purchases of goods and services from Government accounts (Quinquennial adjustment) 113
42.0 Retirement and survivors insurance benefits 592,863 632,771 675,999
94.0 Financial transfers (OIG) 40 40 43
94.0 Financial transfers (LAE) 2,853 2,687 2,642



99.9 Total new obligations 600,693 640,104 683,155

Federal Old-age and Survivors Insurance Trust Fund

(Legislative proposal, not subject to PAYGO)

The President's Budget includes a proposal to extend the temporary 2.0-percentage point reduction in the employee payroll tax rate to apply to the first $110,100 of taxable wages. A similar reduction would apply to the employee portion of the Tier 1 Railroad Retirement payroll taxes. For self-employed individuals, the Social Security payroll tax rate would be reduced from 12.4 percent to 10.4 percent of the first $110,100 of net taxable self-employment income received. The Social Security Trust Fund would be held harmless, and receive transfers from the General Fund of the Treasury equal to any reduction in payroll taxes attributable to these reductions in payroll tax rates.

The Budget includes a proposal to terminate benefits for a stepchild in the same month as benefits are terminated for a parent upon the divorce of the parent. This change would correct a drafting error in the original legislation in order to conform the treatment of stepchild benefits to those of the parent's benefits.

Federal Disability Insurance Trust Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 28–8007–0–7–651 2011 actual 2012 est. 2013 est.

0100 Balance, start of year 161,066 136,212 105,963
Receipts:
0200 FDI, Transfers from General Fund (FICA Taxes) 77,935 87,995 97,618
0201 FDI, Transfers from General Fund (FICA Taxes) –9,008 –4,040
0202 FDI, Transfers from General Fund (FICA Taxes) 3 35
0203 FDI, Transfers from General Fund (FICA Taxes) –36
0204 FDI, Transfers from General Fund (SECA Taxes) 4,474 4,464 5,391
0205 FDI, Transfers from General Fund (SECA Taxes) –150 –253
0206 FDI, Refunds –304 –240 –378
0220 Attorney Fees, Federal Disability Insurance Trust Fund 30 29 28
0221 FDI, Tax Refund Offset 47 47 47
0240 FDI, Federal Employer Contributions (FICA Taxes) 2,191 2,268 2,395
0241 FDI, General Fund Payments for Payroll Tax Holiday (PL 111–312) 11,482 6,924 124
0242 FDI, General Fund Payments for Payroll Tax Holiday (PL 111–312) 9,095 4,193
0243 FDI, Interest Received by Trust Funds 8,568 7,162 5,517
0244 FDI, Federal Payments to the FDI Trust Fund 1,885 2,320 2,495



0299 Total receipts and collections 106,308 110,909 113,136



0400 Total: Balances and collections 267,374 247,121 219,099
Appropriations:
0500 Federal Disability Insurance Trust Fund –2,818 –2,922 –3,082
0501 Federal Disability Insurance Trust Fund 73
0502 Federal Disability Insurance Trust Fund 5
0503 Federal Disability Insurance Trust Fund –103,492 –108,053 –110,155
0504 Federal Disability Insurance Trust Fund –24,981 –30,110 –33,934
0505 Federal Disability Insurance Trust Fund –10
0506 Federal Disability Insurance Trust Fund –94
0507 Federal Disability Insurance Trust Fund 16 128



0599 Total appropriations –131,218 –141,158 –147,053
0610 Federal Disability Insurance Trust Fund 2
0620 Federal Disability Insurance Trust Fund 54



0799 Balance, end of year 136,212 105,963 72,046

Program and Financing (in millions of dollars)


Identification code 28–8007–0–7–651 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Direct program activity 131,220 141,080 147,170

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 1
1021 Recoveries of prior year unpaid obligations 59
1026 Adjustment for change in allocation of trust fund limitation or foreign exchange valuation –54
1029 Other balances withdrawn –2



1050 Unobligated balance (total) 3 1 1
Budget authority:
Appropriations, discretionary:
1101 Appropriation (special or trust fund) 2,818 2,922 3,082
1132 Appropriations temporarily reduced –73
1144 Approp temporarily reduced (Sec 527, HR 2055) –5



1160 Appropriation, discretionary (total) 2,745 2,917 3,082
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 103,492 108,053 110,155
1203 Appropriation (previously unavailable) 24,981 30,110 33,934



1260 Appropriations, mandatory (total) 128,473 138,163 144,089
1900 Budget authority (total) 131,218 141,080 147,171
1930 Total budgetary resources available 131,221 141,081 147,172
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1 1 2
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) 25,771 25,361 26,490
3030 Obligations incurred, unexpired accounts 131,220 141,080 147,170
3040 Outlays (gross) –131,571 –139,951 –146,724
3080 Recoveries of prior year unpaid obligations, unexpired –59
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 25,361 26,490 26,936



3100 Obligated balance, end of year (net) 25,361 26,490 26,936

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 2,745 2,917 3,082
Outlays, gross:
4010 Outlays from new discretionary authority 2,557 2,602 2,766
4011 Outlays from discretionary balances 320 316 260



4020 Outlays, gross (total) 2,877 2,918 3,026
Mandatory:
4090 Budget authority, gross 128,473 138,163 144,089
Outlays, gross:
4100 Outlays from new mandatory authority 104,338 137,033 143,698
4101 Outlays from mandatory balances 24,356



4110 Outlays, gross (total) 128,694 137,033 143,698
4180 Budget authority, net (total) 131,218 141,080 147,171
4190 Outlays, net (total) 131,571 139,951 146,724

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 187,222 161,965 132,591
5001 Total investments end of year: Federal securities: Par value 161,965 132,591 99,104

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


2011 actual 2012 est. 2013 est.

Enacted/requested:
Budget Authority 131,218 141,080 147,171
Outlays 131,571 139,951 146,724
Amounts included in the adjusted baseline:
Budget Authority –16 –128
Outlays –16 –128
Legislative proposal, not subject to PAYGO:
Budget Authority 10
Outlays 5
Increased funding for BBEDCA program integrity adjustments:
Budget Authority 94
Outlays 94
Total:
Budget Authority 131,218 141,158 147,053
Outlays 131,571 140,029 146,601

The Disability Insurance program provides monthly cash benefits for disabled workers who have not yet attained their normal retirement age, and for their dependents.

Disability Insurance Cash Outgo Detail (in millions of dollars)


2011 2012 2013

Benefit Payments 128,005 136,277 142,824
Payments to Railroad Board 465 486 485
Administrative Expenses (Subject to Limitation) 2,877 3,012 3,026
Administrative Expenses (Treasury) 132 121 117
Beneficiary Services 62 103 126
Demonstration Projects 27 30 18

Pre-1957 Military Credits 3 0 0




Total Outgo 131,571 140,029 146,596




Status of Funds (in millions of dollars)


Identification code 28–8007–0–7–651 2011 actual 2012 est. 2013 est.

Unexpended balance, start of year:
0100 Balance, start of year 186,836 161,573 132,453



0199 Total balance, start of year 186,836 161,573 132,453
Cash income during the year:
Current law:
Receipts:
1200 FDI, Transfers from General Fund (FICA Taxes) 77,935 87,995 97,618
1203 FDI, Transfers from General Fund (FICA Taxes) –36
1204 FDI, Transfers from General Fund (SECA Taxes) 4,474 4,464 5,391
1206 FDI, Refunds –304 –240 –378
Offsetting receipts (proprietary):
1220 Attorney Fees, Federal Disability Insurance Trust Fund 30 29 28
1221 FDI, Tax Refund Offset 47 47 47
Offsetting receipts (intragovernmental):
1240 FDI, Federal Employer Contributions (FICA Taxes) 2,191 2,268 2,395
1241 FDI, General Fund Payments for Payroll Tax Holiday (PL 111–312) 11,482 6,924 124
1243 FDI, Interest Received by Trust Funds 8,568 7,162 5,517
1244 FDI, Federal Payments to the FDI Trust Fund 1,885 2,320 2,495
1299 Income under present law 106,308 110,969 113,201
Proposed legislation:
Receipts:
2201 FDI, Transfers from General Fund (FICA Taxes) –9,008 –4,040
2202 FDI, Transfers from General Fund (FICA Taxes) 3 35
2205 FDI, Transfers from General Fund (SECA Taxes) –150 –253
Offsetting receipts (intragovernmental):
2242 FDI, General Fund Payments for Payroll Tax Holiday (PL 111–312) 9,095 4,193
2299 Income under proposed legislation –60 –65



3299 Total cash income 106,308 110,909 113,136
Cash outgo during year:
Current law:
4500 Federal Disability Insurance Trust Fund –131,571 –139,951 –146,724
4500 Federal Disability Insurance Trust Fund 16 128
4599 Outgo under current law (-) –131,571 –139,935 –146,596
Proposed legislation:
5500 Federal Disability Insurance Trust Fund –5
5500 Federal Disability Insurance Trust Fund –94
5599 Outgo under proposed legislation (-) –94 –5



6599 Total cash outgo (-) –131,571 –140,029 –146,601
Unexpended balance, end of year:
8700 Uninvested balance (net), end of year –392 –138 –116
8701 Federal Disability Insurance Trust Fund 161,965 132,591 99,104



8799 Total balance, end of year 161,573 132,453 98,988

Object Classification (in millions of dollars)


Identification code 28–8007–0–7–651 2011 actual 2012 est. 2013 est.

Direct obligations:
25.2 Beneficiary Services (VR & Tickets) 61 103 126
25.3 Other purchases of goods and services from Government accounts (Treasury Admin) 132 121 117
25.3 Other purchases of goods and services from Government accounts (RRB) 465 486 485
25.3 Other goods and services from Government accounts (Quinquennial Adjustment) 3
25.5 Research and development contracts 22 30 18
42.0 Disability insurance benefits 127,789 137,423 143,343
94.0 Financial transfers (OIG) 33 33 35
94.0 Financial transfers (LAE) 2,715 2,884 3,046



99.9 Total new obligations 131,220 141,080 147,170

Federal Disability Insurance Trust Fund

(Amounts included in the adjusted baseline)

Program and Financing (in millions of dollars)


Identification code 28–8007–7–7–651 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Direct program activity –16 –128



0900 Total new obligations (object class 42.0) –16 –128

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) –16 –128



1260 Appropriations, mandatory (total) –16 –128
1900 Budget authority (total) –16 –128
1930 Total budgetary resources available –16 –128

Change in obligated balance:
3030 Obligations incurred, unexpired accounts –16 –128
3040 Outlays (gross) 16 128

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross –16 –128
Outlays, gross:
4100 Outlays from new mandatory authority –16 –128
4180 Budget authority, net (total) –16 –128
4190 Outlays, net (total) –16 –128

Federal Disability Insurance Trust Fund

(Legislative proposal, not subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 28–8007–2–7–651 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Direct program activity 10



0900 Total new obligations (object class 25.5) 10

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1203 Appropriation (previously unavailable) 10



1260 Appropriations, mandatory (total) 10
1930 Total budgetary resources available 10

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 10
3040 Outlays (gross) –5
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 5



3100 Obligated balance, end of year (net) 5

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 10
Outlays, gross:
4100 Outlays from new mandatory authority 5
4180 Budget authority, net (total) 10
4190 Outlays, net (total) 5

The Budget includes a legislative proposal to re-authorize Section 234 disability demonstration authority for five years. The authority would fund various projects, including the pilot of the Work Incentives Simplification Proposal, which would eliminate work activity as a basis for determining disability cessation. We intend to work with Congress on a fully offset package.

The Budget also includes a proposal to terminate benefits for a stepchild in the same month as benefits are terminated for a parent upon the divorce of the parent. This change would correct a drafting error in the original legislation in order to conform the treatment of stepchild benefits to those of the parent's benefits.

Limitation on Administrative Expenses

For necessary expenses, including the hire of two passenger motor vehicles, and not to exceed $20,000 for official reception and representation expenses, not more than [$10,555,494,000] $10,565,000,000 may be expended, as authorized by section 201(g)(1) of the Social Security Act, from any one or all of the trust funds referred to in such section: Provided, That not less than $2,150,000 shall be for the Social Security Advisory Board: Provided further, That unobligated balances of funds provided under this paragraph at the end of fiscal year [2012] 2013 not needed for fiscal year [2012] 2013 shall remain available until expended to invest in the Social Security Administration information technology and telecommunications hardware and software infrastructure, including related equipment and non-payroll administrative expenses associated solely with this information technology and telecommunications infrastructure: Provided further, That the Commissioner of Social Security shall notify the Committees on Appropriations of the House of Representatives and the Senate prior to making unobligated balances available under the authority in the previous proviso: Provided further, That reimbursement to the trust funds under this heading for expenditures for official time for employees of the Social Security Administration pursuant to 5 U.S.C. 7131, and for facilities or support services for labor organizations pursuant to policies, regulations, or procedures referred to in section 7135(b) of such title shall be made by the Secretary of the Treasury, with interest, from amounts in the general fund not otherwise appropriated, as soon as possible after such expenditures are made.

In addition, for the cost associated with continuing disability reviews under titles II and XVI of the Social Security Act and for the cost associated with conducting redeterminations of eligibility under title XVI of the Social Security Act, [$274,000,000] $1,024,000,000 may be expended, as authorized by section 201(g)(1) of the Social Security Act, from any one or all of the trust funds referred to therein: Provided, That, of such amount, $273,000,000 is provided to meet the terms of section 251(b)(2)(B)(ii)(III) of the Balanced Budget and Emergency Deficit Control Act of 1985, as amended, and $751,000,000 is additional new budget authority specified for purposes of section 251(b)(2)(B) of such Act: Provided further, That the Commissioner shall provide to the Congress (at the conclusion of the fiscal year) a report on the obligation and expenditure of these funds, similar to the reports that were required by section 103(d)(2) of Public Law 104–121 for fiscal years 1996 through 2002.

In addition, [$161,000,000] $170,000,000 to be derived from administration fees in excess of $5.00 per supplementary payment collected pursuant to section 1616(d) of the Social Security Act or section 212(b)(3) of Public Law 93–66, which shall remain available until expended. To the extent that the amounts collected pursuant to such sections in fiscal year [2012] 2013 exceed [$161,000,000] $170,000,000, the amounts shall be available in fiscal year [2013] 2014 only to the extent provided in advance in appropriations Acts.

In addition, up to $1,000,000 to be derived from fees collected pursuant to section 303(c) of the Social Security Protection Act, which shall remain available until expended. (Departments of Labor, Health and Human Services, and Education, and Related Agencies Appropriations Act, 2012.)

[For an additional amount for continuing disability reviews under titles II and XVI of the Social Security Act and for the cost associated with conducting redeterminations of eligibility under title XVI of the Social Security Act, not more than $483,484,000 may be expended, as authorized by section 201(g)(1) of the Social Security Act, from any one or all of the trust funds referred to therein: Provided, That such amount is additional new budget authority specified for purposes of subsection 251(b)(2)(B) of the Balanced Budget and Emergency Deficit Control Act of 1985, and shall be treated for such purposes as being included under this heading in the Departments of Labor, Health and Human Services, and Education, and Related Agencies Appropriations Act, or any continuing appropriation Act, for fiscal year 2012.] (Disaster Relief Appropriations Act, 2012.)

Program and Financing (in millions of dollars)


Identification code 28–8704–0–7–651 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 LAE Direct 11,833 10,864 10,736
0002 Workload Processing 4
0003 New National Support Center 388 21 88
0004 ERP Admin 1
0005 Program Integrity Base 273 273
0006 Program Integrity Cap Adjustment 483 751



0799 Total direct obligations 12,226 11,641 11,848
0801 Reimbursable program 60 64 66
0802 Low Income Subsidy 1 2 2



0809 Reimbursable program activities, subtotal 61 66 68



0899 Total reimbursable obligations 61 66 68



0900 Total new obligations 12,287 11,707 11,916

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 924 165 277
1012 Unobligated balance transfers between expired and unexpired accounts 351 162
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 1,276 327 277
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 10,316 10,723 10,686
1700 Collected - Program Integrity Base 273 273
1700 Collected - Program Integrity Cap Adjustment 623 751
1701 Change in uncollected payments, Federal sources 834 –26 50



1750 Spending auth from offsetting collections, disc (total) 11,150 11,593 11,760
Spending authority from offsetting collections, mandatory:
1800 Offsetting collections (Reimbursable) 50 64 66
1801 Change in uncollected payments, Federal sources 9



1850 Spending auth from offsetting collections, mand (total) 59 64 66
1900 Budget authority (total) 11,209 11,657 11,826
1930 Total budgetary resources available 12,485 11,984 12,103
Memorandum (non-add) entries:
1940 Unobligated balance expiring –33
1941 Unexpired unobligated balance, end of year 165 277 187
Special and non-revolving trust funds:
1951 Unobligated balance expiring 33
1952 Expired unobligated balance, start of year 467 322 467
1953 Expired unobligated balance, end of year 289 467 467

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 2,440 2,561 2,498
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –3,813 –3,055 –3,029



3020 Obligated balance, start of year (net) –1,373 –494 –531
3030 Obligations incurred, unexpired accounts 12,287 11,707 11,916
3031 Obligations incurred, expired accounts 61
3040 Outlays (gross) –11,992 –11,770 –11,823
3050 Change in uncollected pymts, Fed sources, unexpired –843 26 –50
3051 Change in uncollected pymts, Fed sources, expired 1,601
3080 Recoveries of prior year unpaid obligations, unexpired –1
3081 Recoveries of prior year unpaid obligations, expired –234
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 2,561 2,498 2,591
3091 Uncollected pymts, Fed sources, end of year –3,055 –3,029 –3,079



3100 Obligated balance, end of year (net) –494 –531 –488

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 11,150 11,593 11,760
Outlays, gross:
4010 Outlays from new discretionary authority 9,842 10,422 10,585
4011 Outlays from discretionary balances 2,094 1,282 1,170



4020 Outlays, gross (total) 11,936 11,704 11,755
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –11,899 –10,723 –10,686
4030 Federal sources - Program Integrity Base –273 –273
4030 Federal sources - Program Integrity Cap Adjustment –623 –751
4033 Non-Federal sources –8



4040 Offsets against gross budget authority and outlays (total) –11,907 –11,619 –11,710
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –834 26 –50
4052 Offsetting collections credited to expired accounts 1,591



4060 Additional offsets against budget authority only (total) 757 26 –50
4080 Outlays, net (discretionary) 29 85 45
Mandatory:
4090 Budget authority, gross 59 64 66
Outlays, gross:
4100 Outlays from new mandatory authority 55 64 66
4101 Outlays from mandatory balances 1 2 2



4110 Outlays, gross (total) 56 66 68
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –37 –64 –66
4123 Non-Federal sources –23



4130 Offsets against gross budget authority and outlays (total) –60 –64 –66
Additional offsets against gross budget authority only:
4140 Change in uncollected pymts, Fed sources, unexpired –9
4142 Offsetting collections credited to expired accounts 10



4150 Additional offsets against budget authority only (total) 1
4170 Outlays, net (mandatory) –4 2 2
4190 Outlays, net (total) 25 87 47

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


2011 actual 2012 est. 2013 est.

Enacted/requested:
Outlays 25 87 47
Legislative proposal, not subject to PAYGO:
Outlays –162
Total:
Outlays 25 87 –115

The Limitation on Administrative Expenses account provides resources for Social Security to administer the Old-Age and Survivors Insurance and Disability Insurance programs, the Supplemental Security Income program, the Special Benefits for Certain World War II Veterans program, and certain health insurance functions for the aged and disabled.

The request for additional funding for program integrity activities builds on SSA's success in reducing program costs by ensuring that only individuals still eligible for benefits continue to receive them. The agency uses Continuing Disability Reviews (CDRs) to determine whether an individual continues to qualify for Disability Insurance or the Supplemental Security Income program. For every $1 spent by SSA on a disability review, $9 is saved in erroneous payments. Redeterminations focus on an individuals eligibility for the means-tested Supplemental Security Income program. For every $1 spent by SSA on a redetermination, $6 is saved in erroneous payments.

The Balanced Budget and Emergency Deficit Control Act (BBEDCA) of 1985, as amended by the Budget Control Act of 2011, enacted adjustments to the discretionary spending limits in the Act for 2012 through 2021 for administrative program integrity activities at both the Social Security Administration and at the Department of Health and Human Services. 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)(B) of BBEDCA. For the Social Security Administration, BBEDCA authorized a $751 million cap adjustment for 2013. To ensure full funding of the cost increases, this cap adjustment is permissible only if the base level for CDRs and Redeterminations is funded at $273 million. With these funds, SSA can conduct at least 592,000 CDRs and at least 2.6 million Supplemental Security Income redeterminations of eligibility in 2013. See additional discussion in the Budget Process chapter in the Analytical Perspectives volume.

Object Classification (in millions of dollars)


Identification code 28–8704–0–7–651 2011 actual 2012 est. 2013 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 4,694 4,621 4,602
11.3 Other than full-time permanent 114 112 112
11.5 Other personnel compensation 194 217 220
11.8 Special personal services payments 3 6 6



11.9 Total personnel compensation 5,005 4,956 4,940
12.1 Civilian personnel benefits 1,416 1,452 1,533
13.0 Benefits for former personnel 3 5 5
21.0 Travel and transportation of persons 44 46 40
22.0 Transportation of things 10 10 10
23.1 Rental payments to GSA 682 716 740
23.2 Rental payments to others 1 1 1
23.3 Communications, utilities, and miscellaneous charges 478 382 477
24.0 Printing and reproduction 37 39 32
25.1 Advisory and assistance services 42 53 45
25.2 Other services from non-Federal sources 2,708 2,549 2,522
25.3 Other goods and services from Federal sources 97 117 119
25.4 Operation and maintenance of facilities 292 364 367
25.5 Research and development contracts 1 1
25.7 Operation and maintenance of equipment 541 466 471
26.0 Supplies and materials 52 53 50
31.0 Equipment 244 212 213
32.0 Land and structures 520 163 227
41.0 Grants, subsidies, and contributions 33 34 34
42.0 Insurance claims and indemnities 21 22 21



99.0 Direct obligations 12,226 11,641 11,848
99.0 Reimbursable obligations 61 66 68



99.9 Total new obligations 12,287 11,707 11,916

Employment Summary


Identification code 28–8704–0–7–651 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 66,739 64,209 62,423
2001 Reimbursable civilian full-time equivalent employment 287 320 320
3001 Allocation account civilian full-time equivalent employment 7

Limitation on Administrative Expenses

(Legislative proposal, not subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 28–8704–2–7–651 2011 actual 2012 est. 2013 est.

Obligations by program activity:
0001 Direct program activity (QWR) 20
0002 Workers' Comp Admin Funds 5
0003 WEP/GPO Admin Funds 13



0900 Total new obligations 38

Budgetary Resources:
Budget authority:
Spending authority from offsetting collections, mandatory:
1800 Offsetting collections (Reimbursable) 200



1850 Spending auth from offsetting collections, mand (total) 200
1930 Total budgetary resources available 200
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 162

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 38
3040 Outlays (gross) –38

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 200
Outlays, gross:
4100 Outlays from new mandatory authority 38
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –200
4190 Outlays, net (total) –162

The Budget includes four proposals that will strengthen the integrity and administration of several programs:

1. The Administration is including a request to restructure the Federal Wage Reporting process by moving from annual to quarterly wage reporting. This proposal will enhance tax administration and improve program integrity for a range of programs.

2. In addition, the Budget includes proposals to develop mechanisms for timely and accurate collection of workers' compensation and WEP/GPO data for use in payment calculations. These mechanisms will improve payment accuracy. See additional discussion in the Budget Process chapter in the Analytical Perspectives volume.

3. The Budget also includes a proposal to amend the Internal Revenue Code to lower the employer electronic wage reporting threshold from 250 to 100 employees. In 2011, the vast majority of employers this size reported electronically.

4. Finally, the Budget contains a proposal to allow SSA to certify Railroad Retirement Board (RRB) divorced spouse benefits payments electronically. As a result, all RRB benefits would be certified electronically thus saving administrative dollars.

Object Classification (in millions of dollars)


Identification code 28–8704–2–7–651 2011 actual 2012 est. 2013 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 30
12.1 Civilian personnel benefits 8



99.9 Total new obligations 38

Employment Summary


Identification code 28–8704–2–7–651 2011 actual 2012 est. 2013 est.

1001 Direct civilian full-time equivalent employment 29
2001 Reimbursable civilian full-time equivalent employment

GENERAL FUND RECEIPT ACCOUNTS

(in millions of dollars)


2011 actual 2012 est. 2013 est.

Offsetting receipts from the public:
28–241700 SSI, Attorney Fees: Enacted/requested 9 9 9
75–241800 Receipts from SSI Administrative Fee: Enacted/requested 157 130 139
75–309600 Recovery of Beneficiary Overpayments from SSI Program: Enacted/requested 2,962 3,041 3,202
General Fund Offsetting receipts from the public 3,128 3,180 3,350

Intragovernmental payments:
28–310510 Quinquennial Adjustment for Pre-1957 Military Service Credits, FOASI: Enacted/requested 113
28–310520 Quinquennial Adjustment for Pre-1957 Military Service Credits, FDI: Enacted/requested 3



General Fund Intragovernmental payments 116

Commissioner's Budget

As directed by Section 104 of Public Law 103–296, the Social Security Independence and Program Improvements Act of 1994, the Commissioner of Social Security shall prepare an annual budget for SSA, which shall be submitted by the President to the Congress without revision, together with the President's request for SSA.

The Commissioner's budget includes $12,622 million for total administrative discretionary resources in 2013. This represents $12,513 million for SSA administrative expenses and $109 million for the Office of the Inspector General.