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), [217(g),] 228(g), and 1131(b)(2) of the Social Security Act, [$21,404,000]$20,404,000. 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 28–0404–0–1–651 2010 actual CR 2012 est.

Obligations by program activity:
0001 Taxation of benefits 22,813 23,055 24,457
0002 Other 32 39 38
0003 Direct program activity 79,368 30,555



0900 Total new obligations 22,845 102,462 55,050

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 13 13 13
1020 Adjustment of unobligated bal brought forward, Oct 1 5



1050 Unobligated balance (total) 18 13 13
Budget authority:
Appropriations, mandatory:
1200 Appropriation 22,851 102,462 55,050
1930 Total budgetary resources available 22,869 102,475 55,063
Memorandum (non-add) entries:
1940 Unobligated balance expiring –11
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 2 2
3030 Obligations incurred, unexpired accounts 22,845 102,462 55,050
3040 Outlays (gross) –22,845 –102,462 –55,050
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 2 2 2

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross
Mandatory:
4090 Budget authority, gross 22,851 102,462 55,050
Outlays, gross:
4100 Outlays from new mandatory authority 22,843 102,462 55,050
4101 Outlays from mandatory balances 2



4110 Outlays, gross (total) 22,845 102,462 55,050
4180 Budget authority, net (total) 22,851 102,462 55,050
4190 Outlays, net (total) 22,845 102,462 55,050

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


2010 actual CR 2012 est.

Enacted/requested:
Budget Authority 22,851 102,462 55,050
Outlays 22,845 102,462 55,050
Legislative proposal, subject to PAYGO:
Budget Authority 210
Outlays 210
Total:
Budget Authority 22,851 102,462 55,260
Outlays 22,845 102,462 55,260

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 payroll tax holiday.

Object Classification (in millions of dollars)


Identification code 28–0404–0–1–651 2010 actual CR 2012 est.

Direct obligations:
25.2 Other services from non-federal sources 10 17 17
42.0 Insurance claims and indemnities 22,835
94.0 Financial transfers 23,077 24,478
94.0 Financial transfers 79,368 30,555



99.0 Direct obligations 22,845 102,462 55,050



99.9 Total new obligations 22,845 102,462 55,050

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 2010 actual CR 2012 est.

Obligations by program activity:
0001 Quarterly Wage Reporting (payment to the LAE) 150
0002 Worker's 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) 210

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 210
1930 Total budgetary resources available 210

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross)
3030 Obligations incurred, unexpired accounts 210
3040 Outlays (gross) –210
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross)

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 210
Outlays, gross:
4100 Outlays from new mandatory authority 210
4180 Budget authority, net (total) 210
4190 Outlays, net (total) 210

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.

Administrative Costs, The Medicare Improvements for Patients and Providers Act

Program and Financing (in millions of dollars)


Identification code 28–0415–0–1–571 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 5 5 5

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 20 15 10
1930 Total budgetary resources available 20 15 10
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 15 10 5

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 19 14 14
3030 Obligations incurred, unexpired accounts 5 5 5
3040 Outlays (gross) –10 –5 –5
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 14 14 14

Budget authority and outlays, net:
Mandatory:
Outlays, gross:
4101 Outlays from mandatory balances 10 5 5
4180 Budget authority, net (total)
4190 Outlays, net (total) 10 5 5

Public Law 110–275 requires SSA to provide Medicare Part D Low-Income Subsidy applicants with information 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.

Object Classification (in millions of dollars)


Identification code 28–0415–0–1–571 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 3 3 3
24.0 Printing and reproduction 1 1 1
25.3 Other goods and services from federal sources 1 1 1



99.9 Total new obligations 5 5 5

Employment Summary


Identification code 28–0415–0–1–571 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 32 29 29

Administrative Expenses, Children's Health Insurance Program

Program and Financing (in millions of dollars)


Identification code 28–0416–0–1–551 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 3 1



0100 Direct program activities, subtotal 3 1



0900 Total new obligations (object class 25.2) 3 1

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 5 5 2
1930 Total budgetary resources available 5 5 2
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 5 2 1

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 3 1
3040 Outlays (gross) –3 –1
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross)

Budget authority and outlays, net:
Mandatory:
Outlays, gross:
4101 Outlays from mandatory balances 3 1
4180 Budget authority, net (total)
4190 Outlays, net (total) 3 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 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 3 4 4

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, [$40,513,000,000]$38,083,000,000, 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 to exceed $10,000,000 of the funds made available under this Act for Supplemental Security Income Program may be used for Supplemental Security Income Program-related performance-based awards for Pay for Success projects, notwithstanding any other requirements of Section 1110 of the Social Security Act: Provided further, That with respect to the previous proviso, any funds obligated for such projects shall remain available for disbursement until expended, notwithstanding 31 U.S.C. 1552(a): Provided further, That with respect to the second proviso, any deobligated funds from such projects shall immediately be available for Supplemental Security Income Program.

From funds provided under the first paragraph, as authorized by section 1110 of the Social Security Act, up to $10,000,000 shall be available to provide incentive payments and to conduct a rigorous evaluation of a demonstration project designed to improve the outcomes for SSI child recipients and their families: Provided, That the Commissioner is authorized to waive any of the requirements, conditions or limitations of title XVI of the Social Security Act, and is authorized to waive any requirements related to the conduct of research or demonstration projects, where appropriate.

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 [2012]2013, [$13,400,000,000]$18,200,000,000, to remain available until expended. 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 28–0406–0–1–609 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program 50,871 56,120 51,809
0801 State supplementation payments 3,592 3,895 3,560



0809 Reimbursable program activities, subtotal 3,592 3,895 3,560



0900 Total new obligations 54,463 60,015 55,369

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 896 618 252
1021 Recoveries of prior year unpaid obligations 3



1050 Unobligated balance (total) 899 618 252
Budget authority:
Appropriations, discretionary:
1100 Appropriation 3,484 3,545 3,875
Appropriations, mandatory:
1200 Appropriation 31,716 36,454 34,388
Advance appropriations, mandatory:
1270 Advance appropriation 15,400 16,000 13,400
Spending authority from offsetting collections, mandatory:
1800 Collected 3,582 3,650 3,835
1900 Budget authority (total) 54,182 59,649 55,498
1930 Total budgetary resources available 55,081 60,267 55,750
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 618 252 381

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 2,206 2,331 2,422
3030 Obligations incurred, unexpired accounts 54,463 60,015 55,369
3040 Outlays (gross) –54,335 –59,924 –55,260
3080 Recoveries of prior year unpaid obligations, unexpired –3
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 2,331 2,422 2,531

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 3,484 3,545 3,875
Outlays, gross:
4010 Outlays from new discretionary authority 2,762 3,095 3,418
4011 Outlays from discretionary balances 736 459 442



4020 Outlays, gross (total) 3,498 3,554 3,860
Mandatory:
4090 Budget authority, gross 50,698 56,104 51,623
Outlays, gross:
4100 Outlays from new mandatory authority 50,222 56,054 51,298
4101 Outlays from mandatory balances 615 316 102



4110 Outlays, gross (total) 50,837 56,370 51,400
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –3,582 –3,650 –3,835



4160 Budget authority, net (mandatory) 47,116 52,454 47,788
4170 Outlays, net (mandatory) 47,255 52,720 47,565
4180 Budget authority, net (total) 50,600 55,999 51,663
4190 Outlays, net (total) 50,753 56,274 51,425

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


2010 actual CR 2012 est.

Enacted/requested:
Budget Authority 50,600 55,999 51,663
Outlays 50,753 56,274 51,425
Legislative proposal, not subject to PAYGO:
Budget Authority –180
Outlays –180
Legislative proposal, subject to PAYGO:
Budget Authority 41
Outlays 41
Total:
Budget Authority 50,600 55,999 51,524
Outlays 50,753 56,274 51,286

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 for Promoting Readiness of Minors in SSI (PROMISE) which would improve the outcomes of children receiving SSI and their families. Up to $10 million may be used for Pay for Success bonds to engage social investors, the Federal government, and State or local communities to collaboratively finance effective interventions.

Object Classification (in millions of dollars)


Identification code 28–0406–0–1–609 2010 actual CR 2012 est.

Direct obligations:
25.3 Other goods and services from federal sources 3,460 3,601 3,906
25.3 Other goods and services from federal sources 45 81 99
41.0 Federal benefits 47,322 52,387 47,734
41.0 Research 44 51 70



99.0 Direct obligations 50,871 56,120 51,809
99.0 Reimbursable obligations 3,592 3,895 3,560



99.9 Total new obligations 54,463 60,015 55,369

Supplemental Security Income Program

(Legislative proposal, not subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 28–0406–2–1–609 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program –180



0900 Total new obligations (object class 41.0) –180

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation - Program Integrity –180
1930 Total budgetary resources available –180

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross)
3030 Obligations incurred, unexpired accounts –180
3040 Outlays (gross) 180
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 –180
Outlays, gross:
4100 Outlays from new mandatory authority –180
4180 Budget authority, net (total) –180
4190 Outlays, net (total) –180

Please see the narrative in the Limitation on Administrative Expenses account for a description of the program integrity proposal reflected here.

Supplemental Security Income Program

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 28–0406–4–1–609 2010 actual CR 2012 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
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:
Discretionary:
4000 Budget authority, gross
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 SSI an additional two years, in 2012 and 2013, for a total maximum of nine years of eligibility, consistent with the current expiring policy. Without this provision, the policy will revert back to only allowing refugees and asylees who have not become citizens to receive SSI for seven years.

Special Benefits for Certain World War II Veterans

Program and Financing (in millions of dollars)


Identification code 28–0401–0–1–701 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 8 10 8
0801 State supplement payments 3 3 2



0900 Total new obligations 11 13 10

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 1 1
Appropriations, mandatory:
1200 Appropriation 8 9 7
Spending authority from offsetting collections, mandatory:
1800 Collected 3 3 2
1900 Budget authority (total) 11 13 10
1930 Total budgetary resources available 11 13 10

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross)
3030 Obligations incurred, unexpired accounts 11 13 10
3040 Outlays (gross) –11 –13 –10
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross)

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 11 12 9
Outlays, gross:
4100 Outlays from new mandatory authority 11 12 9
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –3 –3 –2



4160 Budget authority, net (mandatory) 8 9 7
4170 Outlays, net (mandatory) 8 9 7
4180 Budget authority, net (total) 8 10 8
4190 Outlays, net (total) 8 10 8

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 2010 actual CR 2012 est.

Direct obligations:
25.2 Other services from non-federal sources 1 1
42.0 Insurance claims and indemnities 8 9 7



99.0 Direct obligations 8 10 8
99.0 Reimbursable obligations 3 3 2



99.9 Total new obligations 11 13 10

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, $30,000,000, together with not to exceed [$76,122,000]$77,113,000, 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. 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 28–0400–0–1–600 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 103 103 107
0002 Economic Recovery - Audits and Oversight 1



0900 Total new obligations 103 104 107

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 1 1
Budget authority:
Appropriations, discretionary:
1100 Appropriation 29 29 30
Spending authority from offsetting collections, discretionary:
1700 Collected 62 75 77
1701 Change in uncollected payments, Federal sources 12



1750 Spending auth from offsetting collections, disc (total) 74 75 77
1900 Budget authority (total) 103 104 107
1930 Total budgetary resources available 104 105 108
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1 1 1

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 14 13 12
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –16 –17 –17



3020 Obligated balance, start of year (net) –2 –4 –5
3030 Obligations incurred, unexpired accounts 103 104 107
3040 Outlays (gross) –102 –105 –107
3050 Change in uncollected pymts, Fed sources, unexpired –12
3051 Change in uncollected pymts, Fed sources, expired 11
3081 Recoveries of prior year unpaid obligations, expired –2
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 13 12 12
3091 Uncollected pymts, Fed sources, end of year –17 –17 –17



3100 Obligated balance, end of year (net) –4 –5 –5

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 103 104 107
Outlays, gross:
4010 Outlays from new discretionary authority 93 93 96
4011 Outlays from discretionary balances 9 12 11



4020 Outlays, gross (total) 102 105 107
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –70 –75 –77
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –12
4052 Offsetting collections credited to expired accounts 8



4060 Additional offsets against budget authority only (total) –4



4070 Budget authority, net (discretionary) 29 29 30
4080 Outlays, net (discretionary) 32 30 30
4180 Budget authority, net (total) 29 29 30
4190 Outlays, net (total) 32 30 30

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 2010 actual CR 2012 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 64 67 69
12.1 Civilian personnel benefits 24 22 23
21.0 Travel and transportation of persons 3 3 3
23.1 Rental payments to GSA 5 5 6
23.3 Communications, utilities, and miscellaneous charges 1 1
25.1 Advisory and assistance services 1 1 1
25.2 Other services from non-federal sources 1 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 2 1 1



99.9 Total new obligations 103 104 107

Employment Summary


Identification code 28–0400–0–1–600 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 583 590 590

Economic Recovery Payments

Program and Financing (in millions of dollars)


Identification code 28–0418–0–1–651 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 117 30



0900 Total new obligations (object class 41.0) 117 30

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 117 30
1930 Total budgetary resources available 117 30

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 117 30
3040 Outlays (gross) –117 –30

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 117 30
Outlays, gross:
4100 Outlays from new mandatory authority 117 30
4180 Budget authority, net (total) 117 30
4190 Outlays, net (total) 117 30

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


2010 actual CR 2012 est.

Enacted/requested:
Budget Authority 117 30
Outlays 117 30
Legislative proposal, subject to PAYGO:
Budget Authority 14,270 105
Outlays 14,270 105
Total:
Budget Authority 117 14,300 105
Outlays 117 14,300 105

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 payments ended on December 31, 2010.

Economic Recovery Payments

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 28–0418–4–1–651 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 14,270 105



0900 Total new obligations (object class 41.0) 14,270 105

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 14,270 105
1930 Total budgetary resources available 14,270 105

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 14,270 105
3040 Outlays (gross) –14,270 –105

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 14,270 105
Outlays, gross:
4100 Outlays from new mandatory authority 14,270 105
4180 Budget authority, net (total) 14,270 105
4190 Outlays, net (total) 14,270 105

The Budget includes a proposal to provide eligible Social Security, Supplemental Security Income, Veterans Affairs, Railroad Retirement Board, and government pension beneficiaries with a one-time economic recovery payment of $250, similar to the payment provided under Public Law 111–5.

Administrative Expenses, Recovery Act

Program and Financing (in millions of dollars)


Identification code 28–0417–0–1–651 2010 actual CR 2012 est.

Budgetary Resources:
Unobligated balance:
1021 Recoveries of prior year unpaid obligations 47
Budget authority:
Appropriations, discretionary:
1131 Unobligated balance of appropriations permanently reduced –47
1930 Total budgetary resources available
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 925 525 124
3040 Outlays (gross) –353 –401
3080 Recoveries of prior year unpaid obligations, unexpired –47
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 525 124 124

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross –47
Outlays, gross:
4011 Outlays from discretionary balances 353 401
4180 Budget authority, net (total) –47
4190 Outlays, net (total) 353 401

Public Law 111–5 provided funding for SSA to process growing disability and retirement workloads, replace the National Computer Center, and administer $250 economic recovery payments to eligible Social Security and Supplemental Security Income beneficiaries. The funds for workload processing and administering the $250 economic recovery payments have been obligated; the majority of 2011 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 2010 actual CR 2012 est.

0100 Balance, start of year 34 18 18
Adjustments:
0191 Rounding adjustment 1



0199 Balance, start of year 35 18 18
Receipts:
0220 State Supplemental Fees, SSI 143 160 163



0400 Total: Balances and collections 178 178 181
Appropriations:
0500 State Supplemental Fees –160 –160 –163



0799 Balance, end of year 18 18 18

Program and Financing (in millions of dollars)


Identification code 28–5419–0–2–609 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 160 160 163



0900 Total new obligations (object class 25.3) 160 160 163

Budgetary Resources:
Budget authority:
Appropriations, discretionary:
1101 Appropriation (special fund) 160 160 163
1930 Total budgetary resources available 160 160 163

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross)
3030 Obligations incurred, unexpired accounts 160 160 163
3040 Outlays (gross) –160 –160 –163
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross)

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 160 160 163
Outlays, gross:
4010 Outlays from new discretionary authority 160 160 163
4180 Budget authority, net (total) 160 160 163
4190 Outlays, net (total) 160 160 163

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 2010 actual CR 2012 est.

0100 Balance, start of year 2,241,184 2,342,138 2,425,895
Adjustments:
0191 Adjustment - Treasury reconciliation –100



0199 Balance, start of year 2,241,084 2,342,138 2,425,895
Receipts:
0200 FOASI, Transfers from General Fund (FICA Taxes) 509,647 454,651 537,401
0201 FOASI, Transfers from General Fund (FICA Taxes) - legislative proposal not subject to PAYGO 8
0202 FOASI, Transfers from General Fund (FICA Taxes) - legislative proposal subject to PAYGO 6 –1,141
0203 FOASI, Transfers from General Fund (SECA Taxes) 31,844 25,720 28,898
0204 FOASI, Refunds –1,495 –1,768 –1,907
0220 FOASI, Non-Attorney Fees 1 1
0221 FOASI, Attorney Fees 1 1 1
0222 FOASI, Tax Refund Offset 16 16 16
0240 FOASI, Federal Employer Contributions (FICA Taxes) 12,765 12,941 12,998
0241 FOASI, General Fund Payments for Payroll Tax Holiday (PL 111–312) 67,462 25,970
0242 FOASI, Interest Received by Trust Funds 108,601 107,193 106,161
0243 FOASI, Federal Payments to the FOASI Trust Fund 21,091 21,205 22,483



0299 Total receipts and collections 682,470 687,428 730,889



0400 Total: Balances and collections 2,923,554 3,029,566 3,156,784
Appropriations:
0500 Federal Old-age and Survivors Insurance Trust Fund –2,926 –2,973 –3,213
0501 Federal Old-age and Survivors Insurance Trust Fund –679,546 –684,449 –728,810
0502 Federal Old-age and Survivors Insurance Trust Fund 101,020 83,751 100,948



0599 Total appropriations –581,452 –603,671 –631,075
0610 Federal Old-age and Survivors Insurance Trust Fund 3
0620 Federal Old-age and Survivors Insurance Trust Fund 33



0799 Balance, end of year 2,342,138 2,425,895 2,525,709

Program and Financing (in millions of dollars)


Identification code 28–8006–0–7–651 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program 581,452 603,671 631,075

Budgetary Resources:
Unobligated balance:
1021 Recoveries of prior year unpaid obligations 36
1026 Adjustment in unobligated balances for change in allocation –33
1029 Other balances withdrawn –3



1050 Unobligated balance (total)
Budget authority:
Appropriations, discretionary:
1102 Appropriation (trust fund) 2,926 2,973 3,213
Appropriations, mandatory:
1202 Appropriation (trust fund) 679,546 684,449 728,810
1235 Portion precluded from balances –101,020 –83,751 –100,948



1260 Appropriations, mandatory (total) 578,526 600,698 627,862
1900 Budget authority (total) 581,452 603,671 631,075
1930 Total budgetary resources available 581,452 603,671 631,075
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year
Special and non-revolving trust funds:
1950 Other balances withdrawn 3

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 55,022 56,510 58,310
3030 Obligations incurred, unexpired accounts 581,452 603,671 631,075
3040 Outlays (gross) –579,928 –601,871 –628,561
3080 Recoveries of prior year unpaid obligations, unexpired –36
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 56,510 58,310 60,824

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 2,926 2,973 3,213
Outlays, gross:
4010 Outlays from new discretionary authority 2,487 2,638 2,854
4011 Outlays from discretionary balances 342 349 328



4020 Outlays, gross (total) 2,829 2,987 3,182
Mandatory:
4090 Budget authority, gross 578,526 600,698 627,862
Outlays, gross:
4100 Outlays from new mandatory authority 577,079 598,884 625,379
4101 Outlays from mandatory balances 20



4110 Outlays, gross (total) 577,099 598,884 625,379
4180 Budget authority, net (total) 581,452 603,671 631,075
4190 Outlays, net (total) 579,928 601,871 628,561

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 2,296,316 2,399,111 2,484,302
5001 Total investments, EOY: Federal securities: Par value 2,399,111 2,484,302 2,587,764

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)


2010 2011 2012

Benefit Payments 572,528 594,082 620,628
Payments to the Railroad Board 3,930 3,976 4,051
Administrative Expenses 2,829 2,987 3,182
Treasury Administrative Expenses 638 709 695
Beneficiary Services 3 4 5

Quinquennial Military Service Credits 0 113 00




Total Outgo 579,928 601,871 628,561




Status of Funds (in millions of dollars)


Identification code 28–8006–0–7–651 2010 actual CR 2012 est.

Unexpended balance, start of year:
0100 Balance, start of year 2,296,208 2,398,648 2,484,205
Adjustments:
0190 Adjustments –102



0199 Total balance, start of year 2,296,106 2,398,648 2,484,205
Cash income during the year:
Current law:
Receipts:
1200 FOASI, Transfers from General Fund (FICA Taxes) 509,647 454,651 537,401
1203 FOASI, Transfers from General Fund (SECA Taxes) 31,844 25,720 28,898
1204 FOASI, Refunds –1,495 –1,768 –1,907
Offsetting receipts (proprietary):
1220 FOASI, Non-Attorney Fees 1 1
1221 FOASI, Attorney Fees 1 1 1
1222 FOASI, Tax Refund Offset 16 16 16
Offsetting receipts (intragovernmental):
1240 FOASI, Federal Employer Contributions (FICA Taxes) 12,765 12,941 12,998
1241 FOASI, Payments for Payroll Tax Holiday (PL 111–31 67,462 25,970
1242 FOASI, Interest Received by Trust Funds 108,601 107,193 106,161
1243 FOASI, Federal Payments to the FOASI Trust Fund 21,091 21,205 22,483
1299 Income under present law 682,470 687,422 732,022
Proposed legislation:
Receipts:
2201 FOASI, Transfers from General Fund (FICA Taxes) 8
2202 FOASI, Transfers from General Fund (FICA Taxes) 6 –1,141
2299 Income under proposed legislation 6 –1,133



3299 Total cash income 682,470 687,428 730,889
Cash outgo during year:
Current law:
4500 Federal Old-age and Survivors Insurance Trust Fund –579,928 –601,871 –628,561
4599 Outgo under current law (-) –579,928 –601,871 –628,561
Proposed legislation:
5599 Outgo under proposed legislation (-)



6599 Total cash outgo (-) –579,928 –601,871 –628,561



7699 Total adjustments
Unexpended balance, end of year:
8700 Uninvested balance (net), end of year –463 –97 –1,231
8701 Federal Old-age and Survivors Insurance Trust Fund 2,399,111 2,484,302 2,587,764



8799 Total balance, end of year 2,398,648 2,484,205 2,586,533
Commitments against unexpended balance, end of year:
9899 Total commitments (-)

Object Classification (in millions of dollars)


Identification code 28–8006–0–7–651 2010 actual CR 2012 est.

Direct obligations:
25.2 Beneficiary Services (VR & Ticket) 3 4 5
25.3 Other purchases of goods and services from Government accounts (Treasury Admin) 638 709 695
25.3 Other purchases of goods and services from Government accounts (RRB) 3,930 3,976 4,051
25.3 Other purchases of goods and services from Government accounts (Quinquennial adjustment) 113
42.0 Retirement and survivors insurance benefits 573,955 595,896 623,111
94.0 Financial transfers (OIG) 40 40 42
94.0 Financial transfers (LAE) 2,886 2,933 3,171



99.0 Direct obligations 581,452 603,671 631,075



99.9 Total new obligations 581,452 603,671 631,075

Federal Old-age and Survivors Insurance Trust Fund

(Legislative proposal, not subject to PAYGO)

The Budget includes a legislative proposal to establish a mandatory system for collecting data on pension income from non-covered State and local employment. The proposal would eliminate the current self-reporting burden on individuals and will improve payment accuracy. The proposal also provides funding to develop a mechanism for the collection of this data. Please see the narrative of the Limitation on Administrative Expenses account for more information.

Federal Disability Insurance Trust Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 28–8007–0–7–651 2010 actual CR 2012 est.

0100 Balance, start of year 180,774 161,066 134,438
Adjustments:
0191 Adjustment - Treasury reconciliation 106



0199 Balance, start of year 180,880 161,066 134,438
Receipts:
0200 FDI, Transfers from General Fund (FICA Taxes) 86,540 76,757 91,101
0201 FDI, Transfers from General Fund (FICA Taxes) - legislative proposal not subject to PAYGO 1
0202 FDI, Transfers from General Fund (FICA Taxes) - legislative proposal subject to PAYGO 1 –193
0203 FDI, Transfers from General Fund (SECA Taxes) 5,405 4,355 4,886
0204 FDI, Refunds –254 –300 –324
0220 Attorney Fees, Federal Disability Insurance Trust Fund 29 29 29
0221 FDI, Tax Refund Offset 47 47 47
0240 FDI, Federal Employer Contributions (FICA Taxes) 2,171 2,197 2,207
0241 FDI, General Fund Payments for Payroll Tax Holiday (PL 111–312) 11,906 4,585
0242 FDI, Interest Received by Trust Funds 9,901 8,546 7,179
0243 FDI, Federal Payments to the FDI Trust Fund 1,752 1,886 2,009



0299 Total receipts and collections 105,591 105,424 111,527



0400 Total: Balances and collections 286,471 266,490 245,965
Appropriations:
0500 Federal Disability Insurance Trust Fund –2,885 –2,824 –3,124
0501 Federal Disability Insurance Trust Fund –102,711 –102,598 –108,595
0502 Federal Disability Insurance Trust Fund –19,796 –26,630 –27,221
0503 Federal Disability Insurance Trust Fund - legislative proposal not subject to PAYGO 44



0599 Total appropriations –125,392 –132,052 –138,896
0610 Federal Disability Insurance Trust Fund 2
0620 Federal Disability Insurance Trust Fund –15



0799 Balance, end of year 161,066 134,438 107,069

Program and Financing (in millions of dollars)


Identification code 28–8007–0–7–651 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity 125,407 132,052 138,940

Budgetary Resources:
Unobligated balance:
1021 Recoveries of prior year unpaid obligations 2
1026 Adjustment in unobligated balances for change in allocation 15
1029 Other balances withdrawn –2



1050 Unobligated balance (total) 15
Budget authority:
Appropriations, discretionary:
1102 Appropriation (trust fund) 2,885 2,824 3,124
Appropriations, mandatory:
1202 Appropriation (trust fund) 102,711 102,598 108,595
1203 Appropriation (previously unavailable) 19,796 26,630 27,221



1260 Appropriations, mandatory (total) 122,507 129,228 135,816
1900 Budget authority (total) 125,392 132,052 138,940
1930 Total budgetary resources available 125,407 132,052 138,940
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year
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) 26,789 25,771 26,252
3030 Obligations incurred, unexpired accounts 125,407 132,052 138,940
3040 Outlays (gross) –126,423 –131,571 –138,403
3080 Recoveries of prior year unpaid obligations, unexpired –2
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 25,771 26,252 26,789

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 2,885 2,824 3,124
Outlays, gross:
4010 Outlays from new discretionary authority 2,424 2,506 2,795
4011 Outlays from discretionary balances 379 332 318



4020 Outlays, gross (total) 2,803 2,838 3,113
Mandatory:
4090 Budget authority, gross 122,507 129,228 135,816
Outlays, gross:
4100 Outlays from new mandatory authority 122,627 128,733 135,290
4101 Outlays from mandatory balances 993



4110 Outlays, gross (total) 123,620 128,733 135,290
4180 Budget authority, net (total) 125,392 132,052 138,940
4190 Outlays, net (total) 126,423 131,571 138,403

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 207,932 187,222 160,582
5001 Total investments end of year: Federal securities: Par value 187,222 160,582 133,918

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


2010 actual CR 2012 est.

Enacted/requested:
Budget Authority 125,392 132,052 138,940
Outlays 126,423 131,571 138,403
Legislative proposal, not subject to PAYGO:
Budget Authority –44
Outlays –49
Total:
Budget Authority 125,392 132,052 138,896
Outlays 126,423 131,571 138,354

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

DI Cash Outgo Detail (in millions of dollars)


2010 2011 2012

Benefit Payments 122,931 128,016 134,463
Payments to Railroad Board 462 440 462
Administrative Expenses (Subject to Limitation) 2,803 2,838 3,113
Administrative Expenses (Treasury) 120 133 129
Beneficiary Services 79 119 156
Demonstration Projects 28 22 26

Pre-1957 Military Credits 0 3 0




Total Outgo 126,423 131,571 138,349




Status of Funds (in millions of dollars)


Identification code 28–8007–0–7–651 2010 actual CR 2012 est.

Unexpended balance, start of year:
0100 Balance, start of year 207,563 186,836 160,689
Adjustments:
0190 Adjustment to TCS 105



0199 Total balance, start of year 207,668 186,836 160,689
Cash income during the year:
Current law:
Receipts:
1200 FDI, Transfers from General Fund (FICA Taxes) 86,540 76,757 91,101
1203 FDI, Transfers from General Fund (SECA Taxes) 5,405 4,355 4,886
1204 FDI, Refunds –254 –300 –324
Offsetting receipts (proprietary):
1220 Attorney Fees, Federal Disability Insurance Trust Fund 29 29 29
1221 FDI, Tax Refund Offset 47 47 47
Offsetting receipts (intragovernmental):
1240 FDI, Federal Employer Contributions (FICA Taxes) 2,171 2,197 2,207
1241 FDI, GF Payments for Payroll Tax Holiday (PL 111–312) 11,906 4,585
1242 FDI, Interest Received by Trust Funds 9,901 8,546 7,179
1243 FDI, Federal Payments to the FDI Trust Fund 1,752 1,886 2,009
1299 Income under present law 105,591 105,423 111,719
Proposed legislation:
Receipts:
2201 FDI, Transfers from General Fund (FICA Taxes) 1
2202 FDI, Transfers from General Fund (FICA Taxes) 1 –193
2299 Income under proposed legislation 1 –192



3299 Total cash income 105,591 105,424 111,527
Cash outgo during year:
Current law:
4500 Federal Disability Insurance Trust Fund –126,423 –131,571 –138,403
4599 Outgo under current law (-) –126,423 –131,571 –138,403
Proposed legislation:
5500 Federal Disability Insurance Trust Fund 49
5599 Outgo under proposed legislation (-) 49



6599 Total cash outgo (-) –126,423 –131,571 –138,354



7699 Total adjustments
Unexpended balance, end of year:
8700 Uninvested balance (net), end of year –386 107 –56
8701 Federal Disability Insurance Trust Fund 187,222 160,582 133,918



8799 Total balance, end of year 186,836 160,689 133,862
Commitments against unexpended balance, end of year:
9899 Total commitments (-)

Object Classification (in millions of dollars)


Identification code 28–8007–0–7–651 2010 actual CR 2012 est.

Direct obligations:
25.2 Beneficiary Services (VR & Tickets) 84 119 156
25.3 Other purchases of goods and services from Government accounts (Treasury Admin) 120 133 129
25.3 Other purchases of goods and services from Government accounts (RRB) 462 440 462
25.3 Other goods and services from Government accounts (Quinquennial Adjustment) 3
25.5 Research and development contracts 20 24 28
42.0 Disability insurance benefits 121,821 128,509 135,041
94.0 Financial transfers (OIG) 34 34 35
94.0 Financial transfers (LAE) 2,866 2,790 3,089



99.0 Direct obligations 125,407 132,052 138,940



99.9 Total new obligations 125,407 132,052 138,940

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 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity –44

Budgetary Resources:
Budget authority:
Appropriations, mandatory:
1203 Appropriation (previously unavailable) –44
1930 Total budgetary resources available –44

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross)
3030 Obligations incurred, unexpired accounts –44
3040 Outlays (gross) 49
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 5

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross
Mandatory:
4090 Budget authority, gross –44
Outlays, gross:
4100 Outlays from new mandatory authority –49
4180 Budget authority, net (total) –44
4190 Outlays, net (total) –49

The Budget includes a legislative proposal to establish a mandatory system for collecting data on pension income from non-covered State and local employment. The proposal would eliminate the current self-reporting burden on individuals and will improve payment accuracy. The proposal also provides funding to develop a mechanism for the collection of this data, which is covered in the narrative of the Limitation on Administrative Expenses account. Further, the Budget includes a legislative proposal to re-authorize Section 234 disability demonstration authority for five years. Among other projects, this authority would fund a 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.

Please also see the narrative in the Limitation on Administrative Expenses account for a description of the program integrity proposal reflected here.

Object Classification (in millions of dollars)


Identification code 28–8007–2–7–651 2010 actual CR 2012 est.

Direct obligations:
25.5 Research and development contracts 10
42.0 Disability insurance benefits –54



99.9 Total new obligations –44

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 [$11,678,000,000]$11,735,200,000 may be expended, as authorized by section 201(g)(1) of the Social Security Act, and including the development of systems in support of Social Security Number verification for States, from any one or all of the trust funds referred to therein: Provided, That not less than [$2,300,000]$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 [2011]2012 not needed for fiscal year [2011]2012 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 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: Provided further, That of the funds made available under this heading, $1,863,000 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. 401 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.

From funds provided under the first paragraph, not less than [$283,000,000]$315,000,000 shall be available for the cost associated with conducting 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.

In addition to the amounts made available above, and subject to the same terms and conditions, [$513,000,000]$623,000,000, for additional continuing disability reviews and redeterminations of eligibility[, of which up to $10,000,000 shall be available to complete implementation of asset verification initiatives]: Provided, That the Commissioner shall provide to the Congress (at the conclusion of the fiscal year) a report on the obligation and expenditure of these additional amounts, 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, [$185,000,000]$163,000,000 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[.]: Provided, That [T]to the extent that the amounts collected pursuant to such sections in fiscal year [2011]2012 exceed [$185,000,000]$163,000,000, the amounts shall be available in fiscal year [2012]2013 only to the extent provided in advance in appropriations Acts.

In addition, up to [$500,000]$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. 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 28–8704–0–7–651 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity (LAE Direct) 11,414 11,753 12,717
0002 Direct program activity (Workload Processing) 347
0003 Direct program activity (New National Support Center) 2 382
0004 Direct program activity (ERP Admin) 3



0091 Direct program activities, subtotal 11,766 12,135 12,717
0801 Reimbursable program 58 75 72
0802 Low Income Subsidy 4 5 5



0809 Reimbursable program activities, subtotal 62 80 77



0899 Total reimbursable obligations 62 80 77



0900 Total new obligations 11,828 12,215 12,794

Budgetary Resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1,135 924 231
1012 Expired unobligated bal transferred to unexpired accts 280
1021 Recoveries of prior year unpaid obligations 22



1050 Unobligated balance (total) 1,437 924 231
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 9,913 11,907 12,399
1701 Change in uncollected payments, Federal sources 1,485 –460 123



1750 Spending auth from offsetting collections, disc (total) 11,398 11,447 12,522
Spending authority from offsetting collections, mandatory:
1800 Offsetting collections (Reimbursable) 53 80 77
1801 Change in uncollected payments, Federal sources 5 –5 –5



1850 Spending auth from offsetting collections, mand (total) 58 75 72
1900 Budget authority (total) 11,456 11,522 12,594
1930 Total budgetary resources available 12,893 12,446 12,825
Memorandum (non-add) entries:
1940 Unobligated balance expiring –141
1941 Unexpired unobligated balance, end of year 924 231 31
Special and non-revolving trust funds:
1951 Unobligated balance expiring 141
1952 Expired unobligated balance, start of year 463 467 467
1953 Expired unobligated balance, end of year 326 467 467

Change in obligated balance:
Obligated balance, start of year (net):
3000 Unpaid obligations, brought forward, Oct 1 (gross) 2,152 2,440 2,668
3010 Uncollected pymts, Fed sources, brought forward, Oct 1 –3,727 –3,813 –3,348



3020 Obligated balance, start of year (net) –1,575 –1,373 –680
3030 Obligations incurred, unexpired accounts 11,828 12,215 12,794
3031 Obligations incurred, expired accounts 148
3040 Outlays (gross) –11,366 –11,987 –12,476
3050 Change in uncollected pymts, Fed sources, unexpired –1,490 465 –118
3051 Change in uncollected pymts, Fed sources, expired 1,404
3080 Recoveries of prior year unpaid obligations, unexpired –22
3081 Recoveries of prior year unpaid obligations, expired –300
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross) 2,440 2,668 2,986
3091 Uncollected pymts, Fed sources, end of year –3,813 –3,348 –3,466



3100 Obligated balance, end of year (net) –1,373 –680 –480

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 11,398 11,447 12,522
Outlays, gross:
4010 Outlays from new discretionary authority 9,424 10,157 11,039
4011 Outlays from discretionary balances 1,880 1,750 1,360



4020 Outlays, gross (total) 11,304 11,907 12,399
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –11,306 –11,907 –12,399
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –1,485 460 –123
4052 Offsetting collections credited to expired accounts 1,393



4060 Additional offsets against budget authority only (total) –92 460 –123



4070 Budget authority, net (discretionary)
4080 Outlays, net (discretionary) –2
Mandatory:
4090 Budget authority, gross 58 75 72
Outlays, gross:
4100 Outlays from new mandatory authority 58 75 72
4101 Outlays from mandatory balances 4 5 5



4110 Outlays, gross (total) 62 80 77
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –32 –80 –77
4123 Non-Federal sources –23



4130 Offsets against gross budget authority and outlays (total) –55 –80 –77
Additional offsets against gross budget authority only:
4140 Change in uncollected pymts, Fed sources, unexpired –5 5 5
4142 Offsetting collections credited to expired accounts 2



4150 Additional offsets against budget authority only (total) –3 5 5



4160 Budget authority, net (mandatory)
4170 Outlays, net (mandatory) 7
4180 Budget authority, net (total)
4190 Outlays, net (total) 5

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


2010 actual CR 2012 est.

Enacted/requested:
Budget Authority
Outlays 5
Legislative proposal, not subject to PAYGO:
Budget Authority
Outlays –172
Total:
Budget Authority
Outlays 5 –172

The Limitation on Administrative Expenses (LAE) account provides resources for SSA to administer the OASI and DI programs, the SSI 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 continuing disability reviews builds on SSA's success in reducing program costs by ensuring that only individuals still too disabled to work continue to receive benefits. Continuing disability reviews yield more than $10 in lifetime program savings for every $1 spent. The additional funding requested also provides resources for redeterminations of eligibility processed under title XVI of the Social Security Act. Redeterminations, also a proven investment, ensure that SSI recipients receive the correct benefit amount based on non-medical factors of eligibility. Recent estimates indicate that redeterminations provide a return on investment of more than $7 in program savings over ten years for each $1 spent, including savings accruing to Medicaid.

The Administration proposes to fund these enforcement investments as contingent appropriations. The Budget proposes a budget enforcement mechanism that allows for an adjustment by the Budget Committees to the section 302(a) allocation to the Appropriations Committees found in the concurrent resolution on the budget. To ensure full funding of the cost increases, this adjustment would be permissible only if the base level for continuing disability reviews and redeterminations was funded at $315 million and the use of the funds was clearly restricted to the specified purpose. The maximum allowable adjustment to the 302(a) allocation would be $623 million for 2012. 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 2010 actual CR 2012 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 4,743 4,748 4,981
11.3 Other than full-time permanent 111 120 126
11.5 Other personnel compensation 274 159 221
11.8 Special personal services payments 4 9 8



11.9 Total personnel compensation 5,132 5,036 5,336
12.1 Civilian personnel benefits 1,345 1,440 1,615
13.0 Benefits for former personnel 3 4 5
21.0 Travel and transportation of persons 64 54 61
22.0 Transportation of things 9 7 8
23.1 Rental payments to GSA 645 694 726
23.2 Rental payments to others 2 2 2
23.3 Communications, utilities, and miscellaneous charges 400 398 430
24.0 Printing and reproduction 49 41 46
25.1 Advisory and assistance services 63 53 59
25.2 Other services from non-federal sources 2,410 2,652 2,904
25.3 Other goods and services from federal sources 132 305 129
25.4 Operation and maintenance of facilities 338 364 388
25.5 Research and development contracts 1 1
25.7 Operation and maintenance of equipment 590 437 496
26.0 Supplies and materials 52 44 49
31.0 Equipment 356 265 299
32.0 Land and structures 127 298 118
41.0 Grants, subsidies, and contributions 28 24 26
42.0 Insurance claims and indemnities 20 17 19



99.0 Direct obligations 11,766 12,135 12,717
99.0 Reimbursable obligations 62 80 77



99.9 Total new obligations 11,828 12,215 12,794

Employment Summary


Identification code 28–8704–0–7–651 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 66,337 67,060 69,306
2001 Reimbursable civilian full-time equivalent employment 306 336 336

Limitation on Administrative Expenses

(Legislative proposal, not subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 28–8704–2–7–651 2010 actual CR 2012 est.

Obligations by program activity:
0001 Direct program activity (QWR) 20
0002 Worker's 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 Collected 210
1930 Total budgetary resources available 210
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 172

Change in obligated balance:
3030 Obligations incurred, unexpired accounts 38
3040 Outlays (gross) –38
Obligated balance, end of year (net):
3090 Unpaid obligations, end of year (gross)

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 210
Outlays, gross:
4100 Outlays from new mandatory authority 38
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –210



4160 Budget authority, net (mandatory)
4170 Outlays, net (mandatory) –172
4180 Budget authority, net (total)
4190 Outlays, net (total) –172

The Budget includes a proposal to restructure the Federal Wage Reporting process by moving to quarterly wage reporting. This proposal will enhance tax administration, improve program integrity for a range of programs.

The Budget also includes proposals to develop mechanisms for timely and accurate collection of workers' compensation and WEP/GPO data for use in the calculation of benefits. These proposals will eliminate the current self-reporting burden on individuals and will improve payment accuracy. See additional discussion in the Budget Process chapter in the Analytical Perspectives volume.

Object Classification (in millions of dollars)


Identification code 28–8704–2–7–651 2010 actual CR 2012 est.

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



99.0 Direct obligations 38



99.9 Total new obligations 38

Employment Summary


Identification code 28–8704–2–7–651 2010 actual CR 2012 est.

1001 Direct civilian full-time equivalent employment 231

GENERAL FUND RECEIPT ACCOUNTS

(in millions of dollars)


2010 actual CR 2012 est.

Offsetting receipts from the public:
28–241700 SSI, Attorney Fees: Enacted/requested 8 8 8
75–241800 Receipts from SSI Administrative Fee: Enacted/requested 132 159 139
75–309600 Recovery of Beneficiary Overpayments from SSI Program: Enacted/requested 3,237 3,307 3,326
General Fund Offsetting receipts from the public 3,377 3,474 3,473

Intragovernmental payments:
20–310510 Quinquennial Adjustment for Pre-1957 Military Service Credits, FOASI: Enacted/requested 113
20–310520 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 $13,093 million for total administrative discretionary resources in 2012. This represents $12,983 million for SSA administrative expenses and $110 million for the Office of the Inspector General.