OFFICE OF PERSONNEL MANAGEMENT

Federal Funds

salaries and expenses

(including transfer of trust funds)

For necessary expenses to carry out functions of the Office of Personnel Management pursuant to Reorganization Plan Numbered 2 of 1978 and the Civil Service Reform Act of 1978, including services as authorized by 5 U.S.C. 3109; medical examinations performed for veterans by private physicians on a fee basis; rental of conference rooms in the District of Columbia and elsewhere; hire of passenger motor vehicles; not to exceed $2,500 for official reception and representation expenses; advances for reimbursements to applicable funds of the Office of Personnel Management and the Federal Bureau of Investigation for expenses incurred under Executive Order No. 10422 of January 9, 1953, as amended; and payment of per diem and/or subsistence allowances to employees where Voting Rights Act activities require an employee to remain overnight at his or her post of duty, [$95,769,000]$100,027,000, of which $6,004,000 shall remain available until expended for the Enterprise Human Resources Integration project, of which $642,000 shall be for strengthening the capacity and capabilities of the acquisition workforce (as defined by the Office of Federal Procurement Policy Act, as amended (41 U.S.C. 4001 et seq.)), including the recruitment, hiring, training, and retention of such workforce and information technology in support of acquisition workforce effectiveness or for management solutions to improve acquisition management, and of which[;] $1,416,000 shall remain available until expended for the Human Resources Line of Business project; and in addition [$121,738,000]$132,523,000 for administrative expenses, to be transferred from the appropriate trust funds of the Office of Personnel Management without regard to other statutes, including direct procurement of printed materials, for the retirement and insurance programs:[, of which not more than $9,495,000 shall remain available until expended for the cost of implementing the new integrated financial system] Provided, That the provisions of this appropriation shall not affect the authority to use applicable trust funds as provided by sections 8348(a)(1)(B), and 9004(f)(2)(A) of title 5, United States Code: Provided further, That no part of this appropriation shall be available for salaries and expenses of the Legal Examining Unit of the Office of Personnel Management established pursuant to Executive Order No. 9358 of July 1, 1943, or any successor unit of like purpose: Provided further, That the President's Commission on White House Fellows, established by Executive Order No. 11183 of October 3, 1964, may, during fiscal year [2011]2012, accept donations of money, property, and personal services: Provided further, That such donations, including those from prior years, may be used for the development of publicity materials to provide information about the White House Fellows, except that no such donations shall be accepted for travel or reimbursement of travel expenses, or for the salaries of employees of such Commission. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 24–0100–0–1–805 2010 actual CR 2012 est.

Obligations by program activity:
0001 Employee Services 37 29 35
0002 Merit System Audit & Compliance 17 26 13
0003 Office of the Chief Financial Officer 28 1
0004 Office of the Chief Information Officer 27 26 10
0005 Executive Services 16 14 23
0006 Planning & Policy Analysis 2 7 12
0007 Health and Insurance 7



0091 Direct program activities, subtotal 127 103 100



0100 Total direct program 127 103 100
0801 Trust Fund activity 210 113 133



0900 Total new obligations 337 216 233

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 12 29 38
Budget authority:
Appropriations, discretionary:
1100 Appropriation 103 103 100
Spending authority from offsetting collections, discretionary:
1700 Collected 204 122 133
1701 Change in uncollected payments, Federal sources 55



1750 Spending auth from offsetting collections, disc (total) 259 122 133
1900 Budget authority (total) 362 225 233
1930 Total budgetary resources available 374 254 271
Memorandum (non-add) entries:
1940 Unobligated balance expiring –8
1941 Unexpired unobligated balance, end of year 29 38 38

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 80 125 120
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –77 –104 –104



3020 Obligated balance, start of year (net) 3 21 16
3030 Obligations incurred, unexpired accounts 337 216 233
3031 Obligations incurred, expired accounts 1
3040 Outlays (gross) –291 –221 –233
3050 Change in uncollected pymts, Fed sources, unexpired –55
3051 Change in uncollected pymts, Fed sources, expired 28
3081 Recoveries of prior year unpaid obligations, expired –2
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 125 120 120
3091 Uncollected pymts, Fed sources, end of year –104 –104 –104



3100 Obligated balance, end of year (net) 21 16 16

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 362 225 233
Outlays, gross:
4010 Outlays from new discretionary authority 234 212 220
4011 Outlays from discretionary balances 57 9 13



4020 Outlays, gross (total) 291 221 233
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –225 –122 –133
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –55
4052 Offsetting collections credited to expired accounts 21



4060 Additional offsets against budget authority only (total) –34



4070 Budget authority, net (discretionary) 103 103 100
4080 Outlays, net (discretionary) 66 99 100
4180 Budget authority, net (total) 103 103 100
4190 Outlays, net (total) 66 99 100

The Office of Personnel Management's (OPM) mission is to help agencies build an effective Federal civilian workforce based on merit system principles. OPM leads Federal agencies in the strategic management of their human resources, proposes and implements human resources management policy, and provides agencies with ongoing advice and technical assistance to implement these policies and initiatives. OPM also supports veterans' preference in Federal hiring and manages the process for personnel security and background checks for suitability and national security clearances. OPM continues to honor the Government's commitment to employees by managing the trust funds that support the retirement and insurance benefits they earn, and delivering excellent benefit services and support to civil servants both during and after their Federal careers. The 2012 Budget will permit OPM to pursue long-term human resources strategies that deliver results and enhance the values of the civil service.

The functions and objectives of the OPM major organizations are:

Employee Services._Provides policy direction and leadership in designing, developing and promulgating Government-wide human resources systems and programs for recruitment, pay, leave, performance management and recognition, employee development, work/life/wellness programs, and labor and employee relations. Employee Services also provides technical support to agencies on the full range of human resource management policies and practices, to include veterans employment and agency program evaluation.

Merit Systems Audit and Compliance._Ensures that Federal agency human resources programs are effective and meet merit system principles and related civil service requirements. Merit Systems Audit and Compliance also manages the Combined Federal Campaign and performs voting rights observations for the Justice Department.

Retirement Services._Administers the Civil Service Retirement System (CSRS) and the Federal Employee Retirement System (FERS), serving Federal retirees and survivors who receive monthly annuity payments. Retirement program activities will continue to focus on making initial eligibility determinations, adjudications, post retirement changes, and survivor processing based on applicable laws and regulations. The 2012 Budget includes funding to maintain timely processing of retirement claims and provide services to Federal annuitants.

Healthcare and Insurance._Provides guidance on proposing and developing new program-related legislation, writing program regulations, and developing policy guidance for Federal agencies, insurance carriers and program beneficiaries. Healthcare and Insurance will negotiate and administer Federal Employees Health Benefit Program (FEHBP) health benefits contracts for the Federal government, and administer the Federal Employee Group Life Insurance (FEGLI) program covering employees, retirees and their families. Healthcare and Insurance is also responsible for implementing and overseeing Patient Protection and Affordable Care Act's Multi-State Plan Options.

Federal Investigative Services._Provides investigative products and services for over one hundred Federal agencies to use as the basis for security clearance or suitability decisions as required by Executive Orders and other rules and regulations. Over ninety percent of the Government's background investigations are provided by OPM. This function is completely financed by payment for these services from other Federal agencies through OPM's revolving fund.

Human Resources Solutions._Assists Federal agencies in achieving their missions by providing solutions that develop leaders, attract and build a high quality public sector workforce, and transform agencies into high performing organizations. This function is completely financed by payment for these services from other Federal agencies through OPM's revolving fund.

Object Classification (in millions of dollars)


Identification code 24–0100–0–1–805 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 64 51 50
11.3 Other than full-time permanent 1 1 1
11.5 Other personnel compensation 2 1 1



11.9 Total personnel compensation 67 53 52
12.1 Civilian personnel benefits 20 14 13
21.0 Travel and transportation of persons 1 3 3
23.3 Communications, utilities, and miscellaneous charges 7 7 7
24.0 Printing and reproduction 3 4 4
25.2 Other services from non-federal sources 20 18 17
26.0 Supplies and materials 3 2 2
31.0 Equipment 6 2 2



99.0 Direct obligations 127 103 100
99.0 Reimbursable obligations 210 113 133



99.9 Total new obligations 337 216 233

Employment Summary


Identification code 24–0100–0–1–805 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 769 791 791
2001 Reimbursable civilian full-time equivalent employment 866 909 909

office of inspector general

salaries and expenses

(including transfer of trust funds)

For necessary expenses of the Office of Inspector General in carrying out the provisions of the Inspector General Act of 1978, including services as authorized by 5 U.S.C. 3109, hire of passenger motor vehicles, [$2,136,000]$3,804,000, and in addition, not to exceed $21,559,000[$20,428,000] for administrative expenses to audit, investigate, and provide other oversight of the Office of Personnel Management's retirement and insurance programs, to be transferred from the appropriate trust funds of the Office of Personnel Management, as determined by the Inspector General: Provided, That the Inspector General is authorized to rent conference rooms in the District of Columbia and elsewhere. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 24–0400–0–1–805 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity: Program oversight (audits, investigations, etc.) 3 3 4
0801 Reimbursable program activity 19 21 21



0900 Total new obligations 22 24 25

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 3 3 4
Spending authority from offsetting collections, discretionary:
1700 Collected 17 21 21
1701 Change in uncollected payments, Federal sources 4



1750 Spending auth from offsetting collections, disc (total) 21 21 21
1900 Budget authority (total) 24 24 25
1930 Total budgetary resources available 24 24 25
Memorandum (non-add) entries:
1940 Unobligated balance expiring –2

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 4 5 5
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –6 –7 –7



3020 Obligated balance, start of year (net) –2 –2 –2
3030 Obligations incurred, unexpired accounts 22 24 25
3040 Outlays (gross) –21 –24 –24
3050 Change in uncollected pymts, Fed sources, unexpired –4
3051 Change in uncollected pymts, Fed sources, expired 3
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 5 5 6
3091 Uncollected pymts, Fed sources, end of year –7 –7 –7



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

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 24 24 25
Outlays, gross:
4010 Outlays from new discretionary authority 19 24 24
4011 Outlays from discretionary balances 2



4020 Outlays, gross (total) 21 24 24
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –20 –21 –21
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –4
4052 Offsetting collections credited to expired accounts 3



4060 Additional offsets against budget authority only (total) –1



4070 Budget authority, net (discretionary) 3 3 4
4080 Outlays, net (discretionary) 1 3 3
4180 Budget authority, net (total) 3 3 4
4190 Outlays, net (total) 1 3 3

This appropriation provides agency-wide audit, investigation, administrative sanction, and debarment functions to identify program management, contractual, and administrative deficiencies that may create conditions for fraud, waste, abuse, and mismanagement. During 2010, the Office of Inspector General (OIG) activities resulted in positive financial impacts of $66 million and led to 75 arrests, 81 indictments, 107 criminal convictions, and 682 suspensions or debarments within the Federal Employees Health Benefits Program (FEHBP).

The audits function provides audit services covering agency functions, the FEHBP, the Federal Employees Group Life Insurance (FEGLI) program, the Federal retirement programs, agency contract audits, revolving fund programs and operations, and information systems and security audits. Internal agency audits review all facets of agency operations, and include the oversight of the agency financial statement audit. Insurance audits review the operations of health and life insurance carriers, health care providers, pharmacy benefit managers, and insurance subscribers. Contract audits provide professional advice to agency contracting officials regarding the negotiation, award, administration, repricing, and settlement of contracts. Information systems audits review general controls, application controls and security within the agency's information systems and programs as well as for the information systems of insurance carriers within the FEHBP.

The investigations function detects and investigates improper and illegal activities involving agency programs, personnel, and operations. A large component of the investigative program involves criminal activities within the FEHBP, retirement and life insurance trust fund programs, as well as the OPM revolving fund programs. Our administrative sanctions program debars and suspends health care providers whose conduct may pose a financial threat to the FEHBP or health and safety risk to FEHBP enrollees and their families.

In 2012, the OIG will continue its audits and investigations of OPM programs, including the FEHBP and retirement trust fund programs, OPM revolving fund programs, and OPM financial statement oversight and other program areas. The OIG will continue to advance its prescription drug audit program, which includes audits of pharmacy benefit managers. OPM estimates that approximately 29 percent of FEHBP expenses, or over $13 billion in 2012 will be for prescription drugs. Through these audits, the OIG helps the FEHBP recover inappropriate charges, negotiate more favorable contracts, control future cost growth, and improve benefits provided to program enrollees. The OIG will also continue its FEHBP claims data warehouse initiative in 2012. This project streamlines and enhances the various administrative and analytical procedures involved in the oversight of the FEHBP. The purpose of the project is to capture data from experience-rated insurance carriers in a data warehouse of health care information. The system's software tools support a variety of analytical procedures, including data mining, using the data in the warehouse. The project has facilitated more efficient and effective oversight of the FEHBP by enhancing the ability of auditors and investigators to identify improper payments. The OIG is also assisting OPM with plans for an FEHBP data warehouse and is currently discussing the possibility of a shared approach.

Another challenge facing the OIG is the oversight of the vast OPM revolving fund programs, most notably the Federal Investigative Services, responsible for the Federal background investigations which have significant national security implications. The revolving fund programs are projected to spend over $1.8 billion in 2012.

Object Classification (in millions of dollars)


Identification code 24–0400–0–1–805 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 2 2 3
12.1 Civilian personnel benefits 1 1 1



99.0 Direct obligations 3 3 4
99.0 Reimbursable obligations 19 21 21



99.9 Total new obligations 22 24 25

Employment Summary


Identification code 24–0400–0–1–805 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 7 22 22
2001 Reimbursable civilian full-time equivalent employment 117 125 125

government payment for annuitants, employees health benefits

For payment of Government contributions with respect to retired employees, as authorized by chapter 89 of title 5, United States Code, and the Retired Federal Employees Health Benefits Act (74 Stat. 849), such sums as may be necessary. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 24–0206–0–1–551 2010 actual CR 2012 est.

Obligations by program activity:
0001 Government contribution for annuitants benefits (1959 Act) 9,641 10,184 10,909
0002 Government contribution for annuitants benefits (1960 Act) 1 1 1



0900 Total new obligations (object class 13.0) 9,642 10,185 10,910

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 9,642 10,185 10,910
1930 Total budgetary resources available 9,642 10,185 10,910

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 946 1,073 1,130
3030 Obligations incurred, unexpired accounts 9,642 10,185 10,910
3040 Outlays (gross) –9,515 –10,128 –10,845
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1,073 1,130 1,195

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 9,642 10,185 10,910
Outlays, gross:
4100 Outlays from new mandatory authority 8,569 8,681 9,783
4101 Outlays from mandatory balances 946 1,447 1,062



4110 Outlays, gross (total) 9,515 10,128 10,845
4180 Budget authority, net (total) 9,642 10,185 10,910
4190 Outlays, net (total) 9,515 10,128 10,845

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


2010 actual CR 2012 est.

Enacted/requested:
Budget Authority 9,642 10,185 10,910
Outlays 9,515 10,128 10,845
Legislative proposal, subject to PAYGO:
Budget Authority –93
Outlays –82
Total:
Budget Authority 9,642 10,185 10,817
Outlays 9,515 10,128 10,763

This appropriation covers: 1) the Government's share of the cost of health insurance for annuitants as defined in sections 8901 and 8906 of title 5, United States Code; 2) the Government's share of the cost of health insurance for annuitants (who were retired when the Federal employees health benefits law became effective), as defined in the Retired Federal Employees Health Benefits Act of 1960; and 3) the Government's contribution for payment of administrative expenses incurred by OPM in administration of the Act.

The budget authority for this account recognizes the amounts being remitted by the U.S. Postal Service to finance a portion of its post-1971 annuitants' health benefit costs.


2010 actual 2011 est. 2012 est.

Annuitants:
FEHB 1,869,821 1,889,000 1,907,000
(USPS non-add) 472,942 475,000 477,000

REHB 624 512 420




Total, annuitants 1,870,445 1,889,512 1,907,420




Government Payment for Annuitants, Employees Health Benefits

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 24–0206–4–1–551 2010 actual CR 2012 est.

Obligations by program activity:
0001 Government contribution for annuitants benefits (1959 Act) –93



0900 Total new obligations (object class 13.0) –93

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation –93
1930 Total budgetary resources available –93

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross)
3030 Obligations incurred, unexpired accounts –93
3040 Outlays (gross) 82
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) –11

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross –93
Outlays, gross:
4100 Outlays from new mandatory authority –82
4180 Budget authority, net (total) –93
4190 Outlays, net (total) –82

The Budget proposes that the Office of Personnel Management (OPM) be given authority to streamline pharmacy benefit contracting within the FEHB program and leverage enrollees' purchasing power to reduce costs and obtain greater value for enrollees.

government payment for annuitants, employee life insurance

For payment of Government contributions with respect to employees retiring after December 31, 1989, as required by chapter 87 of title 5, United States Code, such sums as may be necessary. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 24–0500–0–1–602 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 44 47 47



0900 Total new obligations (object class 25.2) 44 47 47

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 44 47 47
1930 Total budgetary resources available 44 47 47

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 5 6 6
3030 Obligations incurred, unexpired accounts 44 47 47
3040 Outlays (gross) –43 –47 –47
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 6 6 6

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 44 47 47
Outlays, gross:
4100 Outlays from new mandatory authority 47 47
4101 Outlays from mandatory balances 43



4110 Outlays, gross (total) 43 47 47
4180 Budget authority, net (total) 44 47 47
4190 Outlays, net (total) 43 47 47

This appropriation finances the Government's share of premiums, which is one-third the cost, for Basic life insurance for annuitants retiring after December 31, 1989, and who are less than 65 years old.

payment to civil service retirement and disability fund

For financing the unfunded liability of new and increased annuity benefits becoming effective on or after October 20, 1969, as authorized by 5 U.S.C. 8348, and annuities under special Acts to be credited to the Civil Service Retirement and Disability Fund, such sums as may be necessary: Provided, That annuities authorized by the Act of May 29, 1944, and the Act of August 19, 1950 (33 U.S.C. 771–775), may hereafter be paid out of the Civil Service Retirement and Disability Fund. Note.—A full-year 2011 appropriation for this account was not enacted at the time the budget was prepared; therefore, this account is operating under a continuing resolution (P.L. 111–242, as amended). The amounts included for 2011 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 24–0200–0–1–805 2010 actual CR 2012 est.

Obligations by program activity:
0002 Payment of Government share of retirement costs 11,217 10,998 10,898
0003 Transfers for interest on unfunded liability and payment of military service annuities 21,879 22,700 22,500
0005 Spouse equity payment 80 80 80



0900 Total new obligations 33,176 33,778 33,478

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 21,879 22,700 22,500
1200 Appropriation 11,297 11,078 10,978



1260 Appropriations, mandatory (total) 33,176 33,778 33,478
1930 Total budgetary resources available 33,176 33,778 33,478

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 33,176 33,778 33,478
3040 Outlays (gross) –33,176 –33,778 –33,478

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 33,176 33,778 33,478
Outlays, gross:
4100 Outlays from new mandatory authority 33,176 33,778 33,478
4180 Budget authority, net (total) 33,176 33,778 33,478
4190 Outlays, net (total) 33,176 33,778 33,478

The Payment to the Civil Service Retirement and Disability Fund consists of an appropriation and a permanent indefinite authorization to pay the Governments' share of retirement costs as defined in the Civil Service Retirement Amendments of 1969 (P.L. 91–93), the Federal Employees Retirement Act of 1986 (P.L. 99–335), and the Civil Service Retirement Spouse Equity Act of 1985 (P.L. 98–615). The payment is made directly from the General Fund of the U.S. Treasury into the Civil Service Retirement and Disability Fund and is in addition to appropriated funds that will be contributed from agency budgets.

Current Appropriation Payment of Government share of retirement costs._P.L. 91–93 provides for an annual appropriation to amortize, over a 30-year period, all increases in Civil Service Retirement System costs resulting from acts of Congress granting new or liberalized benefits, extensions of coverage, or pay raises, exclusive of the effects of cost-of-living adjustments (COLAs). OPM has notified the Secretary of the Treasury each year of such sums as may be necessary to carry out these provisions.

Permanent Indefinite Authorization._Transfers for interest on static unfunded liability and payment of military service annuities. - P.L. 91–93 also provides permanent, indefinite authorization for the Secretary of the Treasury to transfer, on an annual basis, an amount equal to 5 percent interest on the Civil Service Retirement and Disability Funds current statutory unfunded liability, calculated based on static economic assumptions, and annuity disbursements attributable to credit for military service.

Payments for Spouse Equity._The permanent, indefinite authorization also includes a payment in accordance with P.L. 98–615 which provides for the Secretary of the Treasury to transfer an amount equal to the annuities granted to eligible former spouses of annuitants who died between September 1978 and May 1985 who did not elect survivor coverage.

Financing._The unfunded liability of new and increased annuity benefits becoming effective on or after October 20, 1969, as authorized by 5 U.S.C.8348, and annuities under special Acts to be credited to the Civil Service Retirement and Disability Fund, such sums as may be nescesary: Provided , That annuities authorized by the Act of May 29, 1944, and the Act of August 19, 1950 (33 U.S.C. 771–775), may hereafter be paid out of the Civil Service Retirement and Disability Fund. (Financial Services and General Government Appropriations Act, 2010.)

Object Classification (in millions of dollars)


Identification code 24–0200–0–1–805 2010 actual CR 2012 est.

Direct obligations:
12.1 Civilian personnel benefits 11,297 11,078 10,978
13.0 Benefits for former personnel 21,879 22,700 22,500



99.9 Total new obligations 33,176 33,778 33,478

Flexible Benefits Plan Reserve

Program and Financing (in millions of dollars)


Identification code 24–0800–0–1–805 2010 actual CR 2012 est.

Obligations by program activity:
0801 FSA FEDS Risk Reserve 23 24 25



0900 Total new obligations (object class 25.6) 23 24 25

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 48 63 64
Budget authority:
Spending authority from offsetting collections, mandatory:
1800 Collected 38 25 25
1930 Total budgetary resources available 86 88 89
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 63 64 64

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 23 24 25
3040 Outlays (gross) –23 –24 –25

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 38 25 25
Outlays, gross:
4100 Outlays from new mandatory authority 23 24 25
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –18 –4 –4
4123 Non-Federal sources –20 –21 –21



4130 Offsets against gross budget authority and outlays (total) –38 –25 –25



4160 Budget authority, net (mandatory)
4170 Outlays, net (mandatory) –15 –1
4180 Budget authority, net (total)
4190 Outlays, net (total) –15 –1

This account contains reserve resources required under the Office of Personnel Management's contract with the administrator of the Flexible Benefits program. This account is funded by payments from Federal agencies based on the participation of their employees in the program and from net forfeitures, as authorized by the National Defense Authorization Act for Fiscal Year 2004 (P.L. 108–136). Account assets are available to indemnify the administrator when benefit payments exceed contributions, and for program enhancements.

Postal Service Retiree Health Benefits Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 24–5391–0–2–551 2010 actual CR 2012 est.

0100 Balance, start of year 35,115 42,115 45,202
Receipts:
0240 Postal Service Contributions for Current Workers, Postal Service Retiree Health Benefits Fund - legislative proposal subject to PAYGO 3,042 3,173
0241 Earnings on Investments, Postal Service Retiree Health Benefits Fund 1,500 1,583 1,640
0242 Earnings on Investments, Postal Service Retiree Health Benefits Fund - legislative proposal subject to PAYGO –47
0243 Postal Service Contributions for Benefits Paid to Retirees, Postal Service Retiree Health Benefits Fund 5,500 5,500 5,600
0244 Postal Service Contributions for Benefits Paid to Retirees, Postal Service Retiree Health Benefits Fund - legislative proposal subject to PAYGO –4,607 –444



0299 Total receipts and collections 7,000 5,518 9,922



0400 Total: Balances and collections 42,115 47,633 55,124
Appropriations:
0500 Postal Service Retiree Health Benefits Fund –7,000 –7,083 –7,240
0501 Postal Service Retiree Health Benefits Fund 7,000 7,083 7,240
0502 Postal Service Retiree Health Benefits Fund - legislative proposal subject to PAYGO 1,565 –2,682
0503 Postal Service Retiree Health Benefits Fund - legislative proposal subject to PAYGO –3,996 –51



0599 Total appropriations –2,431 –2,733



0799 Balance, end of year 42,115 45,202 52,391

Program and Financing (in millions of dollars)


Identification code 24–5391–0–2–551 2010 actual CR 2012 est.

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special fund) 7,000 7,083 7,240
1235 Appropriations precluded from obligation –7,000 –7,083 –7,240



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

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross
4180 Budget authority, net (total)
4190 Outlays, net (total)

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 35,115 42,115 49,198
5001 Total investments, EOY: Federal securities: Par value 42,115 49,198 56,438

The Postal Accountability and Enhancement Act (P.L.109–435) created the Postal Service Retiree Health Benefits Fund to help fully fund the Postal Service's retiree (annuitant) health benefits liabilities.

This account receives from the Postal Service: 1) the pension savings provided to the Postal Service by the Postal Civil Service Retirement System Funding Reform Act of 2003 (P.L.108–18) that were held in escrow during 2006; 2) payments defined within P.L.109–435, and modified by P.L. 111–68, to begin the liquidation of the Postal Service's unfunded liability for post-retirement health benefits; and 3) beginning in 2017, payments for the actuarial cost of Postal Service contributions for the post-retirement health benefits for its current employees. This account also receives any surplus resources of the Civil Service Retirement and Disability Fund that are not needed to finance future retirement benefits under the Civil Service Retirement System to current or former employees of the Postal Service that are attributable to civilian employment with the Postal Service.

As a result of this health benefits financing system, beginning in 2017, the Postal Service will cease to pay annual premium costs for its post-1971 current annuitants directly to the Employees and Retired Employees Health Benefits Fund. Instead, these premium payments will be paid from amounts that the Postal Service remits to this fund. Payments for a proportion of the premium costs of Postal Service annuitants' pre-1971 service would continue to be paid by the General Fund of the Treasury through the Government Payment for Annuitants, Employees Health Benefits account.

Postal Service Retiree Health Benefits Fund

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 24–5391–4–2–551 2010 actual CR 2012 est.

Obligations by program activity:
0001 Paymment to FEHBP 2,431 2,733



0900 Total new obligations (object class 13.0) 2,431 2,733

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special fund) –1,565 2,682
1235 Appropriations precluded from obligation 3,996 51



1260 Appropriations, mandatory (total) 2,431 2,733
1930 Total budgetary resources available 2,431 2,733

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 2,431 2,733
3040 Outlays (gross) –2,431 –2,733

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 2,431 2,733
Outlays, gross:
4100 Outlays from new mandatory authority 2,431 2,733
4180 Budget authority, net (total) 2,431 2,733
4190 Outlays, net (total) 2,431 2,733

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value –3,996
5001 Total investments, EOY: Federal securities: Par value –3,996 –4,047

The Budget proposes to shift how the Postal Service (USPS) pre-funds its retiree health benefits unfunded liability (UFL). Under current law, from 2011 to 2016, USPS must make a stream of payments set in statute toward paying down retiree health benefit unfunded liabilities, as well as pay annual premiums for current retirees. Also under current law, starting in 2017, USPS must pay the per capita accruing costs (or normal cost) to fund future retiree health benefits of current employees and a 40-year amortization of the remaining UFL for current retirees.

Under the proposal, starting in 2011, USPS would pay the normal costs for the future retiree health benefits of current employees and also a stream of payments associated with paying down the remaining UFL for current retirees. Further, USPS would be provided temporary financial relief as the 2011 payment would be adjusted so that USPS would pay $4 billion less than what it would have paid to this Fund under current law. USPS would make up this $4 billion payment to the Fund by paying larger amounts in future years. Beginning in 2022, USPS would pay the remaining UFL, amortized over 40 year period.

This proposal provides the following benefits to USPS: 1) USPS would be provided temporary financial relief in the form of a lower payment in 2011; 2) The new calculations of normal cost and UFL are based on new actuarial assumptions that reflect that USPS has fewer employees than in 2006, when the pre-funding mechanism was originally adopted—therefore the actual annual payments for the normal costs would be reset each year based on the number of USPS employees; 3) This Fund would pay the premiums for current USPS retirees now, rather than starting in 2017—this accelerates what would have occurred anyway in 2017 under current law. See the Postal Service section of this Appendix for further information on this proposal.

Revolving Fund

Program and Financing (in millions of dollars)


Identification code 24–4571–0–4–805 2010 actual CR 2012 est.

Obligations by program activity:
0801 Talent services 1,052 715 750
0802 Investigation services 1,075 970 999
0803 Leadership capacity services 77
0804 Enterprise human resources integration 50 102 80
0805 USAJOBS/PMF 11 16



0900 Total new obligations 2,254 1,798 1,845

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 857 694 809
1021 Recoveries of prior year unpaid obligations 11



1050 Unobligated balance (total) 868 694 809
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 1,552 1,913 1,945
1701 Change in uncollected payments, Federal sources 528



1750 Spending auth from offsetting collections, disc (total) 2,080 1,913 1,945
1930 Total budgetary resources available 2,948 2,607 2,754
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 694 809 909

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 548 1,047 932
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –644 –1,172 –1,172



3020 Obligated balance, start of year (net) –96 –125 –240
3030 Obligations incurred, unexpired accounts 2,254 1,798 1,845
3040 Outlays (gross) –1,744 –1,913 –1,945
3050 Change in uncollected pymts, Fed sources, unexpired –528
3080 Recoveries of prior year unpaid obligations, unexpired –11
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 1,047 932 832
3091 Uncollected pymts, Fed sources, end of year –1,172 –1,172 –1,172



3100 Obligated balance, end of year (net) –125 –240 –340

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 2,080 1,913 1,945
Outlays, gross:
4010 Outlays from new discretionary authority 1,913 1,945
4011 Outlays from discretionary balances 1,744



4020 Outlays, gross (total) 1,744 1,913 1,945
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1,552 –1,913 –1,945
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –528



4070 Budget authority, net (discretionary)
4080 Outlays, net (discretionary) 192
4180 Budget authority, net (total)
4190 Outlays, net (total) 192

Budget Program._OPM's Revolving Fund provides financing for investigations, training, and other functions that OPM is authorized or required to perform on a reimbursable basis. OPM programs offer the following:
OPM's Human Resources Solutions organization partners with agencies to meet their missions by providing effective human resources solutions that develop leaders committed to public service values, attract and build a high quality public sector workforce, and transform agencies into high performing organizations. Human Resources Solutions recovers costs of operations by managing tens of thousands in agency reimbursable agreements from over 150 Federal customers. This is achieved by providing high quality and competitively priced programs and services. These cost-effective products and services span the employment life cycle from recruitment and selection through training and development.
In response to the dynamic customer demand for products and services, Human Resources Solutions comprehensive plan for fiscal years 2011 and 2012 includes continued delivery of the full array of Human Resource services such as staffing products and services (examining, testing, tailored recruitment and branding, and automated staffing technology), human resources consulting, and leadership training. Initiatives include implementing a balanced scorecard framework to assess performance, and investing in research and development for enhancing product and service offerings to more effectively meet customer demand.
OPM's Employee Services/Recruitment organization designs, develops, and promulgates merit-based employment systems, policies, regulations, and programs that Federal agencies use to recruit, examine, hire, classify, and assess high quality employees from diverse backgrounds; student recruitment, hiring and training, development programs, policies, and regulations. Recruitment also designs, develops and manages OPMs USAJOBS the Federal governments official source for Federal jobs and employment information. The USAJOBS system serves as the one-stop solution for bringing government recruiters and job seekers together, giving recruiters the ability to create and advertise government jobs, search through job seeker resumes, and manage the hiring process through a Web interface. It provides job seekers the ability to create and advertise their resumes, search for government jobs, and apply for a job directly through the Web interface. Regulations contained in 5 CFR Parts 330, 333, and 335 that implement section 4 of Public Law 104–52 authorize OPM to charge fees to agencies to pay the cost of providing Federal employment information and services through USAJOBS.
OPM's Federal Investigative Services organization provides personnel background investigative services to determine individuals suitability for Federal civilian, military, and contract employment and eligibility for access to classified national security information. Background investigations are performed for Federal agencies on a fee-for-service basis. Federal Investigative Services conducts more than 90 percent of the Federal Governments background investigations concerning Federal employees, contractors, and military members for various Federal agencies. Investigations are a critical step in the Federal hiring process, and can affect hiring or removal decisions based on the individuals fitness and suitability for employment. Based on information gathered in background investigations, Federal agencies also issue security clearances and place individuals in sensitive positions involving national security or the public trust.
Federal Investigative Services will continue to fund major initiatives that support the quality and timeliness of the investigative process and start new efforts such as the Transformation project (new SF86 form will be released with increased efficiencies, e-signature capabilities, and other improvements), and redesign the investigative processes and procedures, laying the groundwork for implementation of the Federal investigative standards.
Within these programs, the revolving fund fully or partially supports three E-Government projects: E-Clearance, the Human Resources Line of Business, and Enterprise Human Resources Integration. On a fee-for-service basis, the Enterprise Human Resources Integration project provides Federal agencies with an electronic official personnel folder (eOPF) system, as well as workforce analysis and other analytical tools. These tools streamline and automate the electronic exchange of standardized HR data and provide comprehensive workforce analysis, forecasting, and reporting capabilities across the Executive Branch for the strategic management of human resources.

Financing._This account gains spending authority from agreements with other Federal agencies who are seeking services as described above.

Operating Results._In fiscal year 2010, OPM's revolving fund businesses had a net gain on operations of $20 million. These resources will be utilized to continue the automation of the background investigation process, enhance the functionality of the USAJOBS system, and various other program improvements.

Object Classification (in millions of dollars)


Identification code 24–4571–0–4–805 2010 actual CR 2012 est.

Reimbursable obligations:
Personnel compensation:
11.1 Full-time permanent 251 200 206
11.5 Other personnel compensation 51 41 42



11.9 Total personnel compensation 302 241 248
12.1 Civilian personnel benefits 75 60 61
21.0 Travel and transportation of persons 31 25 25
22.0 Transportation of things 1 1 1
23.1 Rental payments to GSA 18 14 15
23.3 Communications, utilities, and miscellaneous charges 22 17 18
24.0 Printing and reproduction 3 2 2
25.2 Other services from non-federal sources 1,759 1,404 1,440
26.0 Supplies and materials 9 7 7
31.0 Equipment 34 27 28



99.0 Reimbursable obligations 2,254 1,798 1,845



99.9 Total new obligations 2,254 1,798 1,845

Employment Summary


Identification code 24–4571–0–4–805 2010 actual CR 2012 est.

2001 Reimbursable civilian full-time equivalent employment 3,072 3,557 3,558

Trust Funds

Civil Service Retirement and Disability Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 24–8135–0–7–602 2010 actual CR 2012 est.

0100 Balance, start of year 748,195 774,161 796,980
Adjustments:
0191 Rounding adjustment 1



0199 Balance, start of year 748,196 774,161 796,980
Receipts:
0200 Employee Contributions, Civil Service Retirement and Disability Fund 3,373 3,616 3,330
0201 District of Columbia Contributions, Civil Service Retirement and Disability Fund 35 26 23
0202 Employee Deposits, Redeposits and Other Contributions, Civil Service Retirement and Disability Fund 608 635 654
0240 Agency Contributions, Civil Service Retirement and Disability Fund 18,894 18,739 19,161
0241 Postal Service Agency Contributions, Civil Service Retirement and Disability Fund 2,899 3,707 3,800
0242 FFB, TVA, and USPS Interest, Civil Service Retirement and Disability Fund 552 474 391
0243 Treasury Interest, Civil Service Retirement and Disability Fund 36,076 34,243 34,255
0244 General Fund Payment to the Civil Service Retirement and Disability Fund 33,176 33,778 33,478
0245 Re-employed Annuitants Salary Offset, Civil Service Retirement and Disability Fund 50 56 57



0299 Total receipts and collections 95,663 95,274 95,149



0400 Total: Balances and collections 843,859 869,435 892,129
Appropriations:
0500 Civil Service Retirement and Disability Fund –102 –102 –102
0501 Civil Service Retirement and Disability Fund –95,560 –95,274 –95,149
0502 Civil Service Retirement and Disability Fund 25,964 23,471 20,785
0503 Civil Service Retirement and Disability Fund - legislative proposal subject to PAYGO –550 –550



0599 Total appropriations –69,698 –72,455 –75,016



0799 Balance, end of year 774,161 796,980 817,113

Program and Financing (in millions of dollars)


Identification code 24–8135–0–7–602 2010 actual CR 2012 est.

Obligations by program activity:
0001 Annuities 69,261 71,525 74,115
0002 Refunds and death claims 293 278 249
0003 Administration - operations 137 95 95
0004 Transfer to MSPB 3 3 3
0005 Administration - OIG 4 4 4



0900 Total new obligations 69,698 71,905 74,466

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1102 Appropriation (trust fund) 102 102 102
Appropriations, mandatory:
1202 Appropriation (trust fund) 95,560 95,274 95,149
1235 Portion precluded from balances –25,964 –23,471 –20,785



1260 Appropriations, mandatory (total) 69,596 71,803 74,364
1900 Budget authority (total) 69,698 71,905 74,466
1930 Total budgetary resources available 69,698 71,905 74,466

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 6,067 6,223 6,430
3030 Obligations incurred, unexpired accounts 69,698 71,905 74,466
3040 Outlays (gross) –69,542 –71,698 –74,247
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 6,223 6,430 6,649

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 102 102 102
Outlays, gross:
4010 Outlays from new discretionary authority 39 102 102
4011 Outlays from discretionary balances 46



4020 Outlays, gross (total) 85 102 102
Mandatory:
4090 Budget authority, gross 69,596 71,803 74,364
Outlays, gross:
4100 Outlays from new mandatory authority 63,437 65,343 67,797
4101 Outlays from mandatory balances 6,020 6,253 6,348



4110 Outlays, gross (total) 69,457 71,596 74,145
4180 Budget authority, net (total) 69,698 71,905 74,466
4190 Outlays, net (total) 69,542 71,698 74,247

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 754,244 780,365 803,913
5001 Total investments, EOY: Federal securities: Par value 780,365 803,913 824,786

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


2010 actual CR 2012 est.

Enacted/requested:
Budget Authority 69,698 71,905 74,466
Outlays 69,542 71,698 74,247
Legislative proposal, subject to PAYGO:
Budget Authority 550 550
Outlays 550 550
Total:
Budget Authority 69,698 72,455 75,016
Outlays 69,542 72,248 74,797

The Civil Service Retirement and Disability Fund is the oldest and largest of the four trust funds administered by the Compensation Group. The Fund is financed and structured very differently from the other three trust funds. It is characterized by permanent indefinite budget authority. Budget Authority is the authority to incur obligations and pay expenses which become available to an agency during any fiscal year. Once approved, permanent budget authority is permanently available for all future years. Indefinite budget authority is used when the precise amount of budget authority required cannot be forecast in advance and must be thus be determined at some future point in time (e.g. when actual receipts and expenses become known).

The Civil Service Retirement and Disability Fund covers two Federal civilian retirement systems: the Civil Service Retirement System (CSRS) established on May 22, 1920, and the Federal Employees Retirement System (FERS) established on June 6, 1986. The Retirement Fund is a single plan even though there are two different benefit tiers and funding methods. CSRS is basically a defined benefit plan, covering Federal employees hired prior to 1984. CSRS participants do not participate in the Social Security system. FERS is a three-tiered pension program that uses Social Security as a base, provides an additional basic benefit, and includes a thrift savings plan. FERS covers employees hired after 1983 and formerly CSRS-covered employees who elected to join FERS.

The Budget proposes that the United States Patent and Trademark Office (PTO) continue to fund the full cost for retirement benefits for PTO's employees covered under the Civil Service Retirement System.

Financing._The financing of the Retirement Fund is easily the most complex of the four trust funds. CSRS has been financed under a statutory funding method passed by Congress in 1969. This funding method is based on the static economic assumptions of no future inflation, no future general schedule salary increases, and a 5 percent interest rate. Under CSRS, regular employees contribute 7 percent of pay. Law Enforcement Officers, Firefighters, and Congressional employees contribute an extra 0.5 percent of pay, and Members of Congress an extra 1.0 percent of pay. Non-Postal Agencies match the employee contributions. Also under the static funding method for CSRS, the Treasury pays interest on any static unfunded liabilities that are not being financed by the Postal Service. The Treasury also makes payments to amortize, over a 30-year period, any increases in the static unfunded liability due to salary increases for Non-Postal employees that occurred during the year, and pays for the cost of any benefits attributable to military service for both Postal and Non-Postal employees that were paid out during the year.
FERS is funded under a dynamic entry age funding method as prescribed in Chapter 84 of Title 5, United States Code, and employees and agencies together contribute the full amount of the dynamic normal cost. During fiscal year 2010, the dynamic normal cost was 12.0 percent (employees share, 0.8% and employers share, 11.2%) of pay for regular employees. Effective fiscal year 2011, the normal cost will be 12.5 percent (employees share, 0.8% and employers share, 11.5%), and for fiscal year 2012, the normal cost is projected to be 12.7 percent (employees share, 0.8% and employers share, 11.9%). An extra 0.5 percent of pay is contributed by Law Enforcement Officers, Firefighters, Air Traffic Controllers, Congressional employees, and Members of Congress. This normal cost is for the defined benefit plan only, and does not include the cost of Social Security or the Thrift Plan. FERS regular employees contribute a percentage of salary that is equal to the difference between the contribution rate for CSRS employees, as set forth above, and the tax rate under the Old Age, Survivors and Disability Insurance (OASDI) portion of Social Security, which currently is 6.2 percent of pay. In December of 2010, President Obama signed The Middle Class Tax Relief Act of 2010 (Public Law 111–312), which reduced FERS employees' Social Security payroll tax rate from 6.2 to 4.2 percent for one year.


2010 actual 2011 est. 2012 est.

Active employees 2,756,000 2,756,000 2,756,000
Annuitants:
Employees 1,904,833 1,941,808 1,977,645

Survivors 617,233 607,679 597,282




Total, annuitants 2,522,720 2,549,487 2,574,927




Status of Funds (in millions of dollars)


Identification code 24–8135–0–7–602 2010 actual CR 2012 est.

Unexpended balance, start of year:
0100 Balance, start of year 754,263 780,384 803,410



0199 Total balance, start of year 754,263 780,384 803,410
Cash income during the year:
Current law:
Receipts:
1200 Employee Contributions, Civil Service Retirement and Disability 3,373 3,616 3,330
1201 District of Columbia Contributions, Civil Service Retirement and 35 26 23
1202 Employee Deposits, Redeposits and Other Contributions, Civil Ser 608 635 654
Offsetting receipts (intragovernmental):
1240 Agency Contributions, Civil Service Retirement and Disability Fu 18,894 18,739 19,161
1241 Postal Service Agency Contributions, Civil Service Retirement an 2,899 3,707 3,800
1242 FFB, TVA, and USPS Interest, Civil Service Retirement and Disabi 552 474 391
1243 Treasury Interest, Civil Service Retirement and Disability Fund 36,076 34,243 34,255
1244 General Fund Payment to the Civil Service Retirement and Disabil 33,176 33,778 33,478
1245 Re-employed Annuitants Salary Offset, Civil Service Retirement a 50 56 57
1299 Income under present law 95,663 95,274 95,149
Proposed legislation:
2299 Income under proposed legislation



3299 Total cash income 95,663 95,274 95,149
Cash outgo during year:
Current law:
4500 Civil Service Retirement and Disability Fund –69,542 –71,698 –74,247
4599 Outgo under current law (-) –69,542 –71,698 –74,247
Proposed legislation:
5500 Civil Service Retirement and Disability Fund –550 –550
5599 Outgo under proposed legislation (-) –550 –550



6599 Total cash outgo (-) –69,542 –72,248 –74,797



7699 Total adjustments
Unexpended balance, end of year:
8700 Uninvested balance (net), end of year 19 47 76
8701 Civil Service Retirement and Disability Fund 780,365 803,913 824,786
8701 Civil Service Retirement and Disability Fund –550 –1,100



8799 Total balance, end of year 780,384 803,410 823,762
Commitments against unexpended balance, end of year:
9899 Total commitments (-)

Object Classification (in millions of dollars)


Identification code 24–8135–0–7–602 2010 actual CR 2012 est.

Direct obligations:
25.2 Other services from non-federal sources 144 102 102
42.0 Insurance claims and indemnities 69,261 71,525 74,115
44.0 Refunds and death claims 293 278 249



99.9 Total new obligations 69,698 71,905 74,466

Civil Service Retirement and Disability Fund

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 24–8135–4–7–602 2010 actual CR 2012 est.

Obligations by program activity:
0006 Refund of Excess Contributions to USPS 550 550



0900 Total new obligations (object class 44.0) 550 550

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1235 Portion precluded from balances 550 550
1900 Budget authority (total) 550 550
1930 Total budgetary resources available 550 550

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross)
3030 Obligations incurred, unexpired accounts 550 550
3040 Outlays (gross) –550 –550
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross)

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross
Mandatory:
4090 Budget authority, gross 550 550
Outlays, gross:
4100 Outlays from new mandatory authority 550 550
4180 Budget authority, net (total) 550 550
4190 Outlays, net (total) 550 550

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value –550
5001 Total investments, EOY: Federal securities: Par value –550 –1,100

The Budget proposes to return to the Postal Service (USPS) surplus amounts it has paid into its Office of Personnel Management (OPM) account for its share of Federal Employee Retirement System costs. OPM has determined this surplus is approximately $6.9 billion, which would be paid back to USPS over 30 years, including an estimated $550 million in 2011. The amount of the surplus will be recalculated on an annual basis and amounts returned to USPS will be adjusted each year based on that annual recalculation. See the Postal Service section of this Appendix for further information on this proposal.

Employees Life Insurance Fund

Program and Financing (in millions of dollars)


Identification code 24–8424–0–8–602 2010 actual CR 2012 est.

Obligations by program activity:
0801 Basic life insurance payments 1,484 1,535 1,605
0802 Optional life insurance payments 1,134 1,140 1,177
0803 Shenandoah life insurance payments 5 6 6
0804 Administration—OPM & OIG 2 2 3
0805 Administration—long term care 2 2 2



0900 Total new obligations (object class 25.2) 2,627 2,685 2,793

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 35,294 36,748 38,327
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 2 2 3
Spending authority from offsetting collections, mandatory:
1800 Collected 4,096 4,318 4,523
1801 Change in uncollected payments, Federal sources –17 –56 21



1850 Spending auth from offsetting collections, mand (total) 4,079 4,262 4,544
1900 Budget authority (total) 4,081 4,264 4,547
1930 Total budgetary resources available 39,375 41,012 42,874
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 36,748 38,327 40,081

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 758 785 808
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –400 –383 –327



3020 Obligated balance, start of year (net) 358 402 481
3030 Obligations incurred, unexpired accounts 2,627 2,685 2,793
3040 Outlays (gross) –2,600 –2,662 –2,759
3050 Change in uncollected pymts, Fed sources, unexpired 17 56 –21
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 785 808 842
3091 Uncollected pymts, Fed sources, end of year –383 –327 –348



3100 Obligated balance, end of year (net) 402 481 494

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 2 2 3
Outlays, gross:
4010 Outlays from new discretionary authority 2 2 3
Mandatory:
4090 Budget authority, gross 4,079 4,262 4,544
Outlays, gross:
4100 Outlays from new mandatory authority 1,841 1,875 1,950
4101 Outlays from mandatory balances 757 785 806



4110 Outlays, gross (total) 2,598 2,660 2,756
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –543 –568 –574
4121 Interest on Federal securities –926 –1,065 –1,270
4123 Non-Federal sources –2,629 –2,687 –2,682



4130 Offsets against gross budget authority and outlays (total) –4,098 –4,320 –4,526
Additional offsets against gross budget authority only:
4140 Change in uncollected pymts, Fed sources, unexpired 17 56 –21



4160 Budget authority, net (mandatory) –2 –2 –3
4170 Outlays, net (mandatory) –1,500 –1,660 –1,770
4180 Budget authority, net (total)
4190 Outlays, net (total) –1,498 –1,658 –1,767

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 36,146 37,605 38,343
5001 Total investments, EOY: Federal securities: Par value 37,605 38,343 40,092

This fund finances payments to private insurance companies for Federal employees' group life insurance and expenses of the Office of Personnel Management in administering the program.

The Administration proposes that PTO will fund the accruing costs associated with post-retirement life insurance benefits for PTO's employees.

Budget program._The status of the basic (regular and optional) life insurance program on September 30 is as follows:


2010 actual 2011 est. 2012 est.

Life insurance in force (in billions of dollars):
On active employees 742.9 777.3 813.3
On retired employees 81.2 83.5 85.8





Total 824.1 860.8 899.1



Number of participants (in thousands):
Active employees 2,554 2,680 2,812

Annuitants 1,625 1,623 1,621




Total 4,179 4,303 4,433




Financing._Non-Postal Service employees and all retirees under 65 pay two-thirds of the premium costs for Basic coverage; agencies pay the remaining third. Optional and certain post-retirement Basic coverages are paid entirely by enrollees. The status of the reserves at the end of the year is as follows:


Status of Reserves 2010 actual 2011 est. 2012 est.

Held in reserve (in millions of dollars):
Contingency reserve 320 320 320
Beneficial association program reserve 0 0 0

U.S. Treasury reserve 37,605 38,343 40,092




Total reserves 37,925 38,663 40,412




Object Classification (in millions of dollars)


Identification code 24–8424–0–8–602 2010 actual CR 2012 est.

Reimbursable obligations:
25.2 Other services from non-federal sources 2,627 2,685 2,793



99.0 Reimbursable obligations 2,627 2,685 2,793

Employees and Retired Employees Health Benefits Funds

Program and Financing (in millions of dollars)


Identification code 24–9981–0–8–551 2010 actual CR 2012 est.

Obligations by program activity:
0801 Benefit payments 38,852 42,690 45,786
0802 Payments from OPM contingency reserve 201 350 350
0803 Government payment for annuitants (1960 Act) 1 1 1
0804 Administration - operations 14 14 39
0805 Administration - OIG 15 15 15
0806 Administration - dental and vision program 2 2 2



0900 Total new obligations (object class 25.6) 39,085 43,072 46,193

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 13,078 14,070 14,223
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 33 33 54
Spending authority from offsetting collections, mandatory:
1800 Collected 39,810 43,028 45,812
1801 Change in uncollected payments, Federal sources 234 164 143



1850 Spending auth from offsetting collections, mand (total) 40,044 43,192 45,955
1900 Budget authority (total) 40,077 43,225 46,009
1930 Total budgetary resources available 53,155 57,295 60,232
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 14,070 14,223 14,039

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 4,014 4,131 4,286
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –1,797 –2,031 –2,195



3020 Obligated balance, start of year (net) 2,217 2,100 2,091
3030 Obligations incurred, unexpired accounts 39,085 43,072 46,193
3040 Outlays (gross) –38,968 –42,917 –46,110
3050 Change in uncollected pymts, Fed sources, unexpired –234 –164 –143
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 4,131 4,286 4,369
3091 Uncollected pymts, Fed sources, end of year –2,031 –2,195 –2,338



3100 Obligated balance, end of year (net) 2,100 2,091 2,031

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 33 33 54
Outlays, gross:
4010 Outlays from new discretionary authority 22 33 54
4011 Outlays from discretionary balances 7



4020 Outlays, gross (total) 29 33 54
Mandatory:
4090 Budget authority, gross 40,044 43,192 45,955
Outlays, gross:
4100 Outlays from new mandatory authority 34,932 38,756 41,771
4101 Outlays from mandatory balances 4,007 4,128 4,285



4110 Outlays, gross (total) 38,939 42,884 46,056
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –27,953 –30,143 –32,020
4121 Interest on Federal securities –321 –411 –505
4123 Non-Federal sources –11,569 –12,507 –13,341



4130 Offsets against gross budget authority and outlays (total) –39,843 –43,061 –45,866
Additional offsets against gross budget authority only:
4140 Change in uncollected pymts, Fed sources, unexpired –234 –164 –143



4160 Budget authority, net (mandatory) –33 –33 –54
4170 Outlays, net (mandatory) –904 –177 190
4180 Budget authority, net (total)
4190 Outlays, net (total) –875 –144 244

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 15,369 16,244 16,294
5001 Total investments, EOY: Federal securities: Par value 16,244 16,294 16,050

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


2010 actual CR 2012 est.

Enacted/requested:
Budget Authority
Outlays –875 –144 244
Legislative proposal, subject to PAYGO:
Budget Authority
Outlays 13
Total:
Budget Authority
Outlays –875 –144 257

This display combines FEHB fund and the Retired Employees Health Benefits (REHB) fund.

The FEHB fund provides for the cost of health benefits for: 1) active employees; 2) employees who retired after June 1960, or their survivors; 3) those annuitants transferred from the REHB program as authorized by Public Law 93–246; and 4) the related expenses of OPM in administering the program.

The REHB fund, created by the Retired Federal Employees Health Benefits Act of 1960, provides for: 1) the cost of health benefits for retired employees and survivors who enroll in a Government-sponsored uniform health benefits plan; 2) the contribution to retired employees and survivors who retain or purchase private health insurance; and 3) expenses of OPM in administering the program.

Budget program._The balance of the FEHB fund is available for payments without fiscal year limitation. Numbers of participants at the end of each fiscal year are as follows:


2010 actual 2011 est. 2012 est.

Active employees 2,219,054 2,215,000 2,200,000

Annuitants 1,869,821 1,889,000 1,907,000




Total 4,088,875 4,104,000 4,107,000




In determining a biweekly subscription rate to cover program costs, one percent is added for administrative expenses and three percent is added for a contingency reserve held by OPM for each carrier. OPM is authorized to transfer unused administrative reserve funds to the contingency reserve.

The REHB fund is available without fiscal year limitation. The amounts contributed by the Government are paid into the fund from annual appropriations. The number of participants at the end of each fiscal year are as follows:


2010 actual 2011 est. 2012 est.

Uniform plan 183 150 123

Private plans 441 362 297




Total 624 512 420




Financing._The funds are financed by: 1) withholdings from active employees and annuitants; 2) agency contributions for active employees; 3) Government contributions for annuitants appropriated to OPM; and 4) contributions made by the United States Postal Service in accordance with the provisions of Public Law 101–508.
Funds made available to carriers but not used to pay claims in the current period are carried forward as special reserves for use in subsequent periods. OPM maintains a contingency reserve, funded by employee and Government contributions, which may be used to defray future cost increases or provide increased benefits. OPM makes payments to carriers from this reserve whenever carrier-held reserves fall below levels prescribed by OPM regulations or when carriers can demonstrate good cause such as unexpected claims experience or variations from expected community rates.
The Budget proposes that the Patent and Trademark Office continue to fund the accruing costs associated with post-retirement health benefits for its employees. The Budget also proposes that the Office of Personnel Management (OPM) be given authority to streamline pharmacy benefit contracting within the FEHB program and leverage enrollees' purchasing power to reduce costs and obtain greater value for enrollees.

Status of Funds (in millions of dollars)


Identification code 24–9981–0–8–551 2010 actual CR 2012 est.

Unexpended balance, start of year:
0100 Balance, start of year 15,296 16,171 16,315



0199 Total balance, start of year 15,296 16,171 16,315
Cash income during the year:
Current law:
Offsetting collections:
1281 Employees and Retired Employees Health Benefits Funds 27,953 30,143 32,020
1283 Employees and Retired Employees Health Benefits Funds 321 411 505
1285 Employees and Retired Employees Health Benefits Funds 11,569 12,507 13,341
1299 Income under present law 39,843 43,061 45,866
Proposed legislation:
Offsetting collections:
2281 Employees and Retired Employees Health Benefits Funds –264
2283 Employees and Retired Employees Health Benefits Funds –108
2299 Income under proposed legislation –372



3299 Total cash income 39,843 43,061 45,494
Cash outgo during year:
Current law:
4500 Employees and Retired Employees Health Benefits Funds –38,968 –42,917 –46,110
4599 Outgo under current law (-) –38,968 –42,917 –46,110
Proposed legislation:
5500 Employees and Retired Employees Health Benefits Funds 359
5599 Outgo under proposed legislation (-) 359



6599 Total cash outgo (-) –38,968 –42,917 –45,751



7699 Total adjustments
Unexpended balance, end of year:
8700 Uninvested balance (net), end of year –73 21 22
8701 Employees and Retired Employees Health Benefits Funds –14
8701 Employees and Retired Employees Health Benefits Funds 16,244 16,294 16,050



8799 Total balance, end of year 16,171 16,315 16,058
Commitments against unexpended balance, end of year:
9899 Total commitments (-)

Object Classification (in millions of dollars)


Identification code 24–9981–0–8–551 2010 actual CR 2012 est.

Reimbursable obligations:
25.6 Medical care 39,085 43,072 46,193



99.0 Reimbursable obligations 39,085 43,072 46,193

Employees and Retired Employees Health Benefits Funds

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 24–9981–4–8–551 2010 actual CR 2012 est.

Obligations by program activity:
0801 Benefit payments –385



0900 Total new obligations (object class 25.6) –385

Budgetary Resources:
Budget authority:
Spending authority from offsetting collections, mandatory:
1800 Collected –372
1801 Change in uncollected payments, Federal sources –19



1850 Spending auth from offsetting collections, mand (total) –391
1900 Budget authority (total) –391
1930 Total budgetary resources available –391
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)
3010 Uncollected pymts, Fed sources, brought forward, Oct 1



3020 Obligated balance, start of year (net)
3030 Obligations incurred, unexpired accounts –385
3040 Outlays (gross) 359
3050 Change in uncollected pymts, Fed sources, unexpired 19
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) –26
3091 Uncollected pymts, Fed sources, end of year 19



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

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross –391
Outlays, gross:
4100 Outlays from new mandatory authority –359
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources 264
4123 Non-Federal sources 108



4130 Offsets against gross budget authority and outlays (total) 372
Additional offsets against gross budget authority only:
4140 Change in uncollected pymts, Fed sources, unexpired 19



4160 Budget authority, net (mandatory)
4170 Outlays, net (mandatory) 13
4180 Budget authority, net (total)
4190 Outlays, net (total) 13

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value
5001 Total investments, EOY: Federal securities: Par value –14

Object Classification (in millions of dollars)


Identification code 24–9981–4–8–551 2010 actual CR 2012 est.

Reimbursable obligations:
25.6 Medical care –385



99.0 Reimbursable obligations –385

GENERAL FUND RECEIPT ACCOUNT

(in millions of dollars)


2010 actual CR 2012 est.

Offsetting receipts from the public:
24–322000 All Other General Fund Proprietary Receipts Including Budget Clearing Accounts: Enacted/requested 6 2 2



General Fund Offsetting receipts from the public 6 2 2

This account represents general miscellaneous receipts of the Office of Personnel Management and receipts that must be returned to the General Fund of the Treasury.