For necessary expenses of the Food and Drug Administration, including hire and purchase of passenger motor vehicles; for payment of space rental and related costs pursuant to Public Law 92–313 for programs and activities of the Food and Drug Administration which are included in this Act; for rental of special purpose space in the District of Columbia or elsewhere; for miscellaneous and emergency expenses of enforcement activities, authorized and approved by the Secretary and to be accounted for solely on the Secretary's certificate, not to exceed $25,000; and notwithstanding section 521 of Public Law 107–188; [$3,788,336,000] $3,083,408,000: Provided, That, of the amount provided under this heading, [$702,172,000 shall be derived from prescription drug user fees authorized by 21 U.S.C. 379h shall be credited to this account and remain available until expended, and shall not include any fees pursuant to 21 U.S.C. 379h(a)(2) and (a)(3) assessed for fiscal year 2013 but collected in fiscal year 2012; $57,605,000 shall be derived from medical device user fees authorized by 21 U.S.C. 379j, and shall be credited to this account and remain available until expended; $21,768,000] $30,530,000 shall be derived from animal drug user fees authorized by section 740 of the Federal Food, Drug, and Cosmetic Act (21 U.S.C. 379j-12), and shall be credited to this account and remain available until expended; [$5,706,000] $7,595,000 shall be derived from animal generic drug user fees authorized by section 741 of the Federal Food, Drug, and Cosmetic Act (21 U.S.C. 379j-21), and shall be credited to this account and shall remain available until expended; [$477,000,000] $505,000,000 shall be derived from tobacco product user fees authorized by 21 U.S.C. 387s and shall be credited to this account and remain available until expended; [$12,364,000] $12,925,000 shall be derived from food and feed recall fees authorized by section 743 of the Federal Food, Drug, and Cosmetic Act (Public Law 75–717), as amended by the Food Safety Modernization Act (Public Law 111–353), and shall be credited to this account and remain available until expended; [$14,700,000] $15,367,000 shall be derived from food reinspection fees authorized by section 743 of the Federal Food, Drug, and Cosmetic Act (Public Law 75–717), as amended by the Food Safety Modernization Act (Public Law 111–353), and shall be credited to this account and remain available until expended; and amounts derived from voluntary qualified importer program fees authorized by section 743 of the Federal Food, Drug, and Cosmetic Act (Public Law 75–717), as amended by the Food Safety Modernization Act (Public Law 111–353), and shall be credited to this account and remain available until expended: Provided further, That, in addition and notwithstanding any other provision under this heading, amounts collected for [prescription drug] animal drug user fees and animal generic drug user fees that exceed the respective fiscal year [2012] 2013 limitations are appropriated and shall be credited to this account and remain available until expended: Provided further, That fees derived from [prescription drug, medical device,] animal drug [,] and animal generic drug[, and tobacco product] assessments for fiscal year [2012] 2013 received during fiscal year [2012] 2013, including any such fees assessed prior to fiscal year [2012] 2013 but credited for fiscal year [2012] 2013, shall be subject to the fiscal year [2012] 2013 limitations: Provided further, That [none of these funds shall be used to develop, establish, or operate any program of user fees authorized by 31 U.S.C. 9701: Provided further, That of the total amount appropriated: (1) $882,747,000 shall be for the Center for Food Safety and Applied Nutrition and related field activities in the Office of Regulatory Affairs; (2) $978,705,000 shall be for the Center for Drug Evaluation and Research and related field activities in the Office of Regulatory Affairs, of which no less than $52,947,000 shall be available for the Office of Generic Drugs; (3) $329,136,000 shall be for the Center for Biologics Evaluation and Research and for related field activities in the Office of Regulatory Affairs; (4) $166,365,000 shall be for the Center for Veterinary Medicine and for related field activities in the Office of Regulatory Affairs; (5) $356,909,000 shall be for the Center for Devices and Radiological Health and for related field activities in the Office of Regulatory Affairs; (6) $60,039,000 shall be for the National Center for Toxicological Research; (7) $454,751,000 shall be for the Center for Tobacco Products and for related field activities in the Office of Regulatory Affairs; (8) not to exceed $131,639,000 shall be for Rent and Related activities, of which $43,981,000 is for White Oak Consolidation, other than the amounts paid to the General Services Administration for rent; (9) not to exceed $205,472,000 shall be for payments to the General Services Administration for rent; and (10) $222,573,000 shall be for other activities, including the Office of the Commissioner of Food and Drugs, the Office of Foods, the Office of Medical and Tobacco Products, the Office of Global and Regulatory Policy, the Office of Operations, the Office of the Chief Scientist, and central services for these offices:] the Secretary may, prior to the due date for such fees, accept payment of animal drug user fees and animal generic drug user fees authorized for fiscal year 2014, and that amounts of such fees assessed for fiscal year 2014 for which the Secretary accepts payment in fiscal year 2013 shall not be included in amounts provided under this heading: Provided further, That not to exceed $25,000 of this amount shall be for official reception and representation expenses, not otherwise provided for, as determined by the Commissioner[: Provided further, That funds may be transferred from one specified activity to another with the prior approval of the Committees on Appropriations of both Houses of Congress].
In addition, mammography user fees authorized by 42 U.S.C. 263b, export certification user fees authorized by 21 U.S.C. 381, and priority review user fees authorized by 21 U.S.C. 360n may be credited to this account, to remain available until expended.
For plans, construction, repair, improvement, extension, alteration, and purchase of fixed equipment or facilities of or used by the Food and Drug Administration, where not otherwise provided, [$8,788,000] $5,320,000, to remain available until expended. (Agriculture, Rural Development, Food and Drug Administration, and Related Agencies Appropriations Act, 2012.)
Special and Trust Fund Receipts (in millions of dollars)
|
|
||||
| Identification code 75–9911–0–1–554 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 0100 | Balance, start of year | 1 | ||
| Receipts: | ||||
| 0220 | Cooperative Research and Development Agreements, FDA | 1 | 3 | 3 |
|
|
|
|
||
| 0400 | Total: Balances and collections | 1 | 3 | 4 |
| Appropriations: | ||||
| 0500 | Salaries and Expenses | –1 | –2 | –2 |
|
|
|
|
||
| 0799 | Balance, end of year | 1 | 2 | |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–9911–0–1–554 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Foods | 836 | 1,004 | 992 |
| 0002 | Drugs | 829 | 690 | 683 |
| 0003 | Devices and radiological products | 322 | 322 | 319 |
| 0004 | National Center for Toxicological Research | 61 | 60 | 60 |
| 0005 | Other activities | 149 | 154 | 163 |
| 0006 | Other rent and rent related activities | 99 | 106 | 127 |
| 0007 | Rental payments | 151 | 161 | 169 |
| 0008 | Buildings and facilities | 13 | 9 | 5 |
| 0009 | CRADAs | 2 | 3 | 3 |
|
|
|
|
||
| 0799 | Total direct obligations | 2,462 | 2,509 | 2,521 |
| 0801 | Reimbursable program | 919 | 1,321 | 675 |
|
|
|
|
||
| 0900 | Total new obligations | 3,381 | 3,830 | 3,196 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 587 | 582 | 814 |
| 1020 | Adjustment of unobligated bal brought forward, Oct 1 | –293 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 294 | 582 | 814 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 2,462 | 2,506 | 2,517 |
| 1130 | Appropriations permanently reduced | –5 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 2,457 | 2,506 | 2,517 |
| Appropriations, mandatory: | ||||
| 1201 | Appropriation (special or trust fund) | 1 | 2 | 2 |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 1 | 2 | 2 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 1,239 | 1,554 | 675 |
| 1701 | Change in uncollected payments, Federal sources | 26 | ||
| 1702 | Offsetting collections (previously unavailable) | 386 | 333 | 333 |
| 1725 | Spending authority from offsetting collections precluded from obligation (limitation on obligations) | –440 | –333 | –333 |
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 1,211 | 1,554 | 675 |
| 1900 | Budget authority (total) | 3,669 | 4,062 | 3,194 |
| 1930 | Total budgetary resources available | 3,963 | 4,644 | 4,008 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 582 | 814 | 812 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 1,363 | 1,460 | 1,163 |
| 3010 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –52 | –46 | –46 |
|
|
|
|
||
| 3020 | Obligated balance, start of year (net) | 1,311 | 1,414 | 1,117 |
| 3030 | Obligations incurred, unexpired accounts | 3,381 | 3,830 | 3,196 |
| 3031 | Obligations incurred, expired accounts | 9 | ||
| 3040 | Outlays (gross) | –3,253 | –4,127 | –3,173 |
| 3050 | Change in uncollected pymts, Fed sources, unexpired | –26 | ||
| 3051 | Change in uncollected pymts, Fed sources, expired | 32 | ||
| 3081 | Recoveries of prior year unpaid obligations, expired | –40 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 1,460 | 1,163 | 1,186 |
| 3091 | Uncollected pymts, Fed sources, end of year | –46 | –46 | –46 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 1,414 | 1,117 | 1,140 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 3,668 | 4,060 | 3,192 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 2,398 | 3,158 | 2,286 |
| 4011 | Outlays from discretionary balances | 854 | 967 | 885 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 3,252 | 4,125 | 3,171 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –81 | –67 | –67 |
| 4033 | Non-Federal sources | –1,187 | –1,487 | –608 |
|
|
|
|
||
| 4040 | Offsets against gross budget authority and outlays (total) | –1,268 | –1,554 | –675 |
| Additional offsets against gross budget authority only: | ||||
| 4050 | Change in uncollected pymts, Fed sources, unexpired | –26 | ||
| 4052 | Offsetting collections credited to expired accounts | 29 | ||
|
|
|
|
||
| 4060 | Additional offsets against budget authority only (total) | 3 | ||
|
|
|
|
||
| 4070 | Budget authority, net (discretionary) | 2,403 | 2,506 | 2,517 |
| 4080 | Outlays, net (discretionary) | 1,984 | 2,571 | 2,496 |
| Mandatory: | ||||
| 4090 | Budget authority, gross | 1 | 2 | 2 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 1 | 2 | 2 |
| 4180 | Budget authority, net (total) | 2,404 | 2,508 | 2,519 |
| 4190 | Outlays, net (total) | 1,985 | 2,573 | 2,498 |
|
|
||||
| Memorandum (non-add) entries: | ||||
| 5090 | Unavailable balance, SOY: Offsetting collections | 65 | 119 | 119 |
| 5091 | Unavailable balance, EOY: Offsetting collections | 119 | 119 | 119 |
|
|
||||
[In millions of dollars]
|
|
|||
| 2011 | 2012 | 2013 | |
|
|
|||
| Distribution of discretionary budget authority by account: | |||
| Salaries and expenses | 2447 | 2497 | 2511 |
| Buildings and facilities | 10 | 9 | 5 |
| Distribution of discretionary outlays by account: | |||
| Salaries and expenses | 1975 | 2563 | 2491 |
| Buildings and facilities | 9 | 8 | 4 |
|
|
|||
The Food and Drug Administration (FDA) is responsible for protecting the public health by assuring the safety, efficacy, and security of human and veterinary drugs, biological products, medical devices, our Nation's food supply, cosmetics, and products that emit radiation. The FDA is also responsible for advancing the public health by helping to speed innovations that make medicines more effective, safer, and more affordable; and helping to provide the public accurate, science-based information about medicines and foods to improve their health. FDA decisions affect Americans on a daily basis. The Budget includes funding for counterterrorism activities that specifically relate to the protection of products or therapies regulated by the FDA (such as drugs, vaccines, foods, and animal feed), and the availability of medical products for public health preparedness in the event of an attack. Specifically, the Budget requests funding for food protection, drug safety, medical device review and safety, developing medical countermeasures, and headquarters consolidation in White Oak, Maryland.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 75–9911–0–1–554 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| Personnel compensation: | ||||
| 11.1 | Full-time permanent | 749 | 760 | 764 |
| 11.3 | Other than full-time permanent | 105 | 106 | 107 |
| 11.5 | Other personnel compensation | 59 | 60 | 60 |
| 11.7 | Military personnel | 58 | 59 | 61 |
| 11.8 | Special personal services payments | 1 | 1 | 1 |
|
|
|
|
||
| 11.9 | Total personnel compensation | 972 | 986 | 993 |
| 12.1 | Civilian personnel benefits | 260 | 264 | 265 |
| 12.2 | Military personnel benefits | 29 | 30 | 31 |
| 13.0 | Benefits for former personnel | 2 | ||
| 21.0 | Travel and transportation of persons | 50 | 51 | 51 |
| 22.0 | Transportation of things | 5 | 5 | 5 |
| 23.1 | Rental payments to GSA | 151 | 161 | 169 |
| 23.2 | Rental payments to others | 2 | 2 | 2 |
| 23.3 | Communications, utilities, and miscellaneous charges | 56 | 57 | 57 |
| 24.0 | Printing and reproduction | 2 | 2 | 2 |
| 25.1 | Advisory and assistance services | 42 | 43 | 43 |
| 25.2 | Other services from non-Federal sources | 423 | 434 | 430 |
| 25.3 | Other goods and services from Federal sources | 113 | 114 | 113 |
| 25.4 | Operation and maintenance of facilities | 106 | 107 | 107 |
| 25.5 | Research and development contracts | 34 | 34 | 34 |
| 25.7 | Operation and maintenance of equipment | 31 | 31 | 31 |
| 26.0 | Supplies and materials | 46 | 46 | 46 |
| 31.0 | Equipment | 57 | 57 | 57 |
| 32.0 | Land and structures | 6 | 6 | 6 |
| 41.0 | Grants, subsidies, and contributions | 75 | 77 | 77 |
| 42.0 | Insurance claims and indemnities | 2 | 2 | |
|
|
|
|
||
| 99.0 | Direct obligations | 2,462 | 2,509 | 2,521 |
| 99.0 | Reimbursable obligations | 919 | 1,321 | 675 |
|
|
|
|
||
| 99.9 | Total new obligations | 3,381 | 3,830 | 3,196 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 75–9911–0–1–554 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 9,103 | 9,335 | 7,584 |
| 1101 | Direct military average strength employment | 692 | 692 | 492 |
| 2001 | Reimbursable civilian full-time equivalent employment | 3,191 | 3,300 | 2,621 |
| 2101 | Reimbursable military average strength employment | 243 | 243 | 172 |
| 3001 | Allocation account civilian full-time equivalent employment | 65 | 67 | 54 |
| 3101 | Allocation account military average strength employment | 1 | 1 | 1 |
|
|
||||
Contingent upon the enactment of legislation authorizing user fees with respect to biosimilar biological products and human generic drugs, such fees shall be credited to this account and remain available until expended: Provided, That, with respect to such fees authorized for fiscal year 2014, the Secretary may, prior to the due date for such fees, accept payment of such fees and such payments shall be credited to this account for fiscal year 2014.
In addition, contingent upon the enactment of legislation authorizing user fees with respect to food inspections and food facility registrations, food contact notification activities, reinspection of medical product facilities, cosmetic activities, and international express courier import activities, such fees shall be credited to this account and remain available until expended.
In addition, contingent upon the enactment of authorizing legislation, the Secretary shall charge a fee for prescription drug review activities and medical device review activities: Provided, That fees of $712,808,000, for prescription drug reviews, shall be credited to this account and remain available until expended; and $69,700,000, for medical device reviews, shall be credited to this account and remain available until expended: Provided further, That, in addition and notwithstanding any other provision under this heading, amounts collected for prescription drug user fees and medical device user fees that exceed the respective fiscal year 2013 limitations are appropriated and shall be credited to this account and remain available until expended: Provided further, That fees derived from prescription drug reviews and medical device reviews for fiscal year 2013 received during fiscal year 2013, including any such fees assessed prior to fiscal year 2013 but credited for fiscal year 2013, shall be subject to the fiscal year 2013 limitations: Provided further, That the Secretary may, prior to the due date for such fees, accept payment of prescription drug user fees and medical device user fees authorized for fiscal year 2014, and that amounts of such fees assessed for fiscal year 2014 for which the Secretary accepts payment in fiscal year 2013 shall not be included in amounts provided under this heading.
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–9911–2–1–554 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0801 | PDUFA | 713 | ||
| 0802 | MDUFMA | 70 | ||
| 0803 | Generic Drug User Fee | 299 | ||
| 0804 | Biosimilar User Fees | 20 | ||
| 0805 | Reinspection (Drugs) | 15 | ||
| 0806 | Food Inspection and Registration Fee | 220 | ||
| 0807 | International Courier User Fee | 6 | ||
| 0808 | Cosmetic and Food Contact Notification User Fee | 5 | ||
| 0810 | Cosmetic User Fee | 19 | ||
|
|
|
|
||
| 0900 | Total new obligations | 1,367 | ||
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 1,367 | ||
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 1,367 | ||
| 1930 | Total budgetary resources available | 1,367 | ||
|
|
||||
| Change in obligated balance: | ||||
| 3030 | Obligations incurred, unexpired accounts | 1,367 | ||
| 3040 | Outlays (gross) | –1,367 | ||
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 1,367 | ||
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 1,367 | ||
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4033 | Non-Federal sources | –1,367 | ||
|
|
||||
The 2013 Budget includes a number of new and current user fees. Legislation will be proposed to allow FDA to collect fees to support human generic drug review as well as for the evaluation of biosimilar biological product applications. The additional resources, estimated at $299 million for the human generic drug program, would enable FDA to reduce review times and respond to the growing number of generic drug applications. The fees collected for biosimilars would ensure sound funding for the review of biosimilar applications including the development-phase FDA consultation and review work. The Budget also proposes user fees to support activities related to cosmetics and food contact notification activities. In addition, the Budget reproposes user fees to support inspection-related activities at domestic courier facilities and reinspections at medical product facilities.
Lastly, the Budget includes a total of $712 million in prescription drug user fees and $70 million in medical device user fees. The FDA transmitted proposed legislation to reauthorize PDUFA and establish new generic drug and biosimilar user fees to Congress on January 13, 2012. The proposed legislation authorizes the collection and spending of these fees subject to appropriations.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 75–9911–2–1–554 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 99.9 | Total new obligations | 1,367 | ||
|
|
||||
Employment Summary
|
|
||||
| Identification code 75–9911–2–1–554 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 2,648 | ||
| 1101 | Direct military average strength employment | 200 | ||
| 2001 | Reimbursable civilian full-time equivalent employment | 928 | ||
| 2101 | Reimbursable military average strength employment | 71 | ||
| 3001 | Allocation account civilian full-time equivalent employment | 19 | ||
| 3101 | Allocation account military average strength employment | |||
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–4309–0–3–554 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0801 | Reimbursable program | 8 | 8 | 8 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 2 | 2 | 2 |
| Budget authority: | ||||
| Spending authority from offsetting collections, mandatory: | ||||
| 1800 | Collected | 8 | 8 | 8 |
|
|
|
|
||
| 1850 | Spending auth from offsetting collections, mand (total) | 8 | 8 | 8 |
| 1930 | Total budgetary resources available | 10 | 10 | 10 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 2 | 2 | 2 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 3 | 3 | 2 |
| 3030 | Obligations incurred, unexpired accounts | 8 | 8 | 8 |
| 3040 | Outlays (gross) | –8 | –9 | –9 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 3 | 2 | 1 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 3 | 2 | 1 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 8 | 8 | 8 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 8 | 8 | 8 |
| 4101 | Outlays from mandatory balances | 1 | 1 | |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 8 | 9 | 9 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4123 | Non-Federal sources | –8 | –8 | –8 |
| 4190 | Outlays, net (total) | 1 | 1 | |
|
|
||||
FDA certifies color additives for use in foods, drugs, and cosmetics. It also lists color additives for use in foods, drugs, medical devices, and cosmetics (21 U.S.C. 346a, 356, 357, 376). These services are financed wholly by fees paid by the industries affected.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 75–4309–0–3–554 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Reimbursable obligations: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 4 | 4 | 4 |
| 12.1 | Civilian personnel benefits | 1 | 1 | 1 |
| 23.1 | Rental payments to GSA | 1 | 1 | 1 |
| 25.2 | Other services from non-Federal sources | 1 | 1 | 1 |
| 26.0 | Supplies and materials | 1 | 1 | 1 |
|
|
|
|
||
| 99.9 | Total new obligations | 8 | 8 | 8 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 75–4309–0–3–554 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 2001 | Reimbursable civilian full-time equivalent employment | 37 | 37 | 38 |
|
|
||||
For carrying out titles II and III of the Public Health Service Act (referred to in this Act as the "PHS Act'') with respect to primary health care and the Native Hawaiian Health Care Act of 1988, [$1,598,957,000] $1,579,975,000, of which [$129,000] $127,000 shall be available until expended for facilities renovations at the Gillis W. Long Hansen's Disease Center: Provided, That no more than $40,000 shall be available until expended for carrying out the provisions of section 224(o) of the PHS Act, including associated administrative expenses and relevant evaluations: Provided further, That no more than [$95,073,000] $94,893,000 shall be available until expended for carrying out the provisions of Public Law 104–73 and for expenses incurred by the Department of Health and Human Services (referred to in this Act as "HHS'') pertaining to administrative claims made under such law.
For carrying out titles III, VII, and VIII of the PHS Act with respect to the health workforce, section 1128E and 1921(b) of the Social Security Act, and the Health Care Quality Improvement Act of 1986, [$734,402,000] $522,187,000: Provided, That sections 747(c)(2), [751(j)(2)] 340G-1(b) and (d), and the proportional funding amounts in paragraphs (1) through (4) of section 756(e) of the PHS Act shall not apply to funds made available under this heading: [Provided further, That for any program operating under section 751 of the PHS Act on or before January 1, 2009, the Secretary of Health and Human Services (referred to in this title as "Secretary'') may waive any of the requirements contained in sections 751(d)(2)(A) and 751(d)(2)(B) of such Act for the full project period of a grant under such section: Provided further, That no funds shall be available for section 340G-1 of the PHS Act:] Provided further, That in addition to fees authorized by section 427(b) of the Health Care Quality Improvement Act of 1986, fees shall be collected for the full disclosure of information under such Act sufficient to recover the full costs of operating the National Practitioner Data Bank and shall remain available until expended to carry out that Act: Provided further, That fees collected for the full disclosure of information under the "Health Care Fraud and Abuse Data Collection Program'', authorized by section 1128E(d)(2) of the Social Security Act, shall be sufficient to recover the full costs of operating the program, and shall remain available until expended to carry out that Act: Provided further, That fees collected for the disclosure of information under the information reporting requirement program authorized by section 1921 of the Social Security Act shall be sufficient to recover the full costs of operating the program and shall remain available until expended to carry out that Act: Provided further, That funds transferred to this account to carry out section 846 and subpart 3 of part D of title III of the PHS Act may be used to make prior year adjustments to awards made under such sections: Provided further, That, in addition to amounts appropriated under this heading, $35,000,000 shall be available under section 241 of the PHS Act to carry out titles VII and VIII of the PHS Act: Provided further, That, of the amount appropriated under this heading, $88,000,000 shall be for payments to children's hospitals pursuant to section 340E of the PHS Act, all of which shall be for payments for direct graduate medical education as described in section 340E(c).
For carrying out titles III, XI, XII, and XIX of the PHS Act with respect to maternal and child health, title V of the Social Security Act, and section 712 of the American Jobs Creation Act of 2004, [$863,607,000] $854,807,000: Provided, That notwithstanding sections 502(a)(1) and 502(b)(1) of the Social Security Act, not more than [$79,586,000] $78,641,000 shall be available for carrying out special projects of regional and national significance pursuant to section 501(a)(2) of such Act and [$10,400,000] $10,276,000 shall be available for projects described in paragraphs (A) through (F) of section 501(a)(3) of such Act.
For carrying out title XXVI of the PHS Act with respect to the Ryan White HIV/AIDS program, [$2,326,665,000] $2,446,772,000, of which [$1,995,670,000] $2,093,599,000 shall remain available to the Secretary [of Health and Human Services] through September 30, 2014, for parts A and B of title XXVI of the PHS Act[, and of which] : Provided, That of the funds available for parts A and B of title XXVI of the PHS Act, not less than [$900,000,000] $1,000,000,000 shall be for State AIDS Drug Assistance Programs [under the authority of] pursuant to section 2616 or 311(c) of such Act: Provided further, That in addition to amounts provided herein, $25,000,000 shall be available from amounts available under section 241 of the PHS Act to carry out parts A, B, C, and D of title XXVI of the PHS Act to fund Special Projects of National Significance under section 2691.
For carrying out titles III and XII of the PHS Act with respect to health care systems, and the Stem Cell Therapeutic and Research Act of 2005, [$83,526,000] $82,534,000: Provided, That the Secretary may collect a fee of 0.1 percent of each purchase of 340B drugs from entities participating in the Drug Pricing Program pursuant to section 340B of the PHS Act to pay for the operating costs of such program: Provided further, That fees pursuant to the 340B Drug Pricing Program shall be collected by manufacturers at the time of sale, and shall be credited to this account, to remain available until expended.
For carrying out titles III and IV of the PHS Act with respect to rural health, section 427(a) of the Federal Coal Mine Health and Safety Act, the Cardiac Arrest Survival Act of 2000, and sections 711 and 1820 of the Social Security Act, [$139,832,000] $122,232,000, of which [$41,118,000] $26,200,000 from general revenues, notwithstanding section 1820(j) of the Social Security Act, shall be available for carrying out the Medicare rural hospital flexibility grants program: Provided, That, of the funds made available under this heading for Medicare rural hospital flexibility grants, [$15,000,000 shall be available for the Small Rural Hospital Improvement Grant Program for quality improvement and adoption of health information technology and] $1,000,000 shall be to carry out section 1820(g)(6) of the Social Security Act, with funds provided for grants under section 1820(g)(6) available for the purchase and implementation of telehealth services, including pilots and demonstrations on the use of electronic health records to coordinate rural veterans care between rural providers and the Department of Veterans Affairs electronic health record system: Provided further, That notwithstanding section 338J(k) of the PHS Act, [$10,055,000] $10,036,000 shall be available for State Offices of Rural Health.
For carrying out the program under title X of the PHS Act to provide for voluntary family planning projects, [$297,400,000] $296,838,000: Provided, That amounts provided to said projects under such title shall not be expended for abortions, that all pregnancy counseling shall be nondirective, and that such amounts shall not be expended for any activity (including the publication or distribution of literature) that in any way tends to promote public support or opposition to any legislative proposal or candidate for public office.
For program support in the Health Resources and Services Administration, [$161,815,000] $162,517,000: Provided, That funds made available under this heading may be used to supplement program support funding provided under the headings "Primary Health Care'', "Health Workforce'', "Maternal and Child Health'', "Ryan White HIV/AIDS Program'', "Health Care Systems'', and "Rural Health'': Provided further, That the Administrator may transfer funds between any of the accounts of HRSA with notification to the Committees on Appropriations of both Houses of Congress at least 15 days in advance of any transfer, but no such account shall be decreased by more than 3 percent by any such transfer. (Department of Health and Human Services Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–0350–0–1–550 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0010 | Health Centers | 1,481 | 1,467 | 1,467 |
| 0012 | National Health Service Corps Recruitment | 25 | ||
| 0013 | Hansen's Disease Center | 16 | 16 | 16 |
| 0014 | Payment to Hawaii for the Treatment of Hansen's Disease | 2 | 2 | 2 |
| 0015 | Black Lung Clinics | 7 | 7 | 7 |
| 0016 | Nursing Education Loan Repayment and Scholarships | 93 | 83 | 83 |
| 0017 | Health Professions | 405 | 376 | 345 |
| 0018 | Maternal and Child Health Block Grant | 656 | 639 | 640 |
| 0019 | Healthy Start | 104 | 103 | 103 |
| 0020 | Poison Control Centers | 22 | 19 | 19 |
| 0021 | EMS for Children | 21 | 21 | 21 |
| 0022 | Universal Newborn Hearing Screening | 19 | 19 | 19 |
| 0023 | HIV/AIDS | 2,310 | 2,375 | 2,447 |
| 0024 | Organ Transplantation | 25 | 24 | 24 |
| 0025 | Bone Marrow Donor Registry | 23 | 23 | 23 |
| 0026 | Rural Health Policy Development | 10 | 10 | 10 |
| 0027 | Rural Health Outreach Grants | 56 | 56 | 56 |
| 0028 | Rural Health Flexibility Grants | 41 | 41 | 26 |
| 0030 | Telehealth | 12 | 12 | 12 |
| 0031 | Program Management | 162 | 160 | 162 |
| 0032 | Family Planning | 298 | 294 | 297 |
| 0033 | Loan Repayment/Faculty Fellowship | 1 | 1 | 1 |
| 0035 | Health Centers Tort Claim Fund | 89 | 113 | 95 |
| 0036 | Heritable Disorders | 10 | 10 | 10 |
| 0038 | Childrens' GME | 268 | 265 | 88 |
| 0041 | State Offices of Rural Health | 10 | 10 | 10 |
| 0043 | Radiogenic Diseases | 2 | 2 | 2 |
| 0044 | Traumatic Brain Injury | 10 | 10 | 10 |
| 0045 | Autism and Other Developmental Disorders | 48 | 47 | 47 |
| 0046 | Cord Blood Stem Cell Bank | 12 | 12 | 12 |
| 0047 | Free Clinics Medical Malpractice | 1 | 2 | |
| 0048 | Sickle Cell | 5 | 5 | 5 |
| 0049 | Drug Pricing Program | 4 | 4 | 4 |
| 0050 | Family to Family Health Information Centers ACA | 5 | 5 | |
| 0052 | Health Center Loan Subsidy | 1 | ||
| 0067 | Prevention Fund | 20 | 75 | 10 |
| 0071 | ARRA | 74 | ||
| 0072 | Infrastructure to Expand Access to Care ACA | 100 | ||
| 0073 | Health Centers ACA | 998 | 1,150 | 1,200 |
| 0074 | Health Centers Construction ACA | 742 | 758 | |
| 0075 | National Health Service Corps ACA | 289 | 296 | 300 |
| 0076 | School Based Health Centers ACA | 98 | 15 | 87 |
| 0077 | GME Payments THC ACA | 4 | 18 | 43 |
| 0079 | Rural Health AED | 1 | ||
| 0080 | Pediatric Loan Repayment | 5 | ||
|
|
|
|
||
| 0300 | Total direct programs | 8,579 | 8,546 | 7,708 |
|
|
|
|
||
| 0799 | Total direct obligations | 8,579 | 8,546 | 7,708 |
| 0801 | Reimbursable program | 62 | 66 | 72 |
| 0802 | Reimbursable program: PHS evaluation | 22 | 25 | 60 |
|
|
|
|
||
| 0899 | Total reimbursable obligations | 84 | 91 | 132 |
|
|
|
|
||
| 0900 | Total new obligations | 8,663 | 8,637 | 7,840 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 272 | 1,060 | 345 |
| 1021 | Recoveries of prior year unpaid obligations | 3 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 275 | 1,060 | 345 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 6,275 | 6,207 | 6,068 |
| 1121 | Appropriations transferred from other accts [75–9915] | 9 | ||
| 1121 | Appropriations transferred from other accts [75–1362] | 1 | ||
| 1121 | Appropriations transferred from other accts [75–0943] | 1 | ||
| 1130 | Appropriations permanently reduced | –13 | ||
| 1143 | Approp permanently reduced (Sec 527, HR 2055) | –12 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 6,262 | 6,206 | 6,068 |
| Appropriations, mandatory: | ||||
| 1200 | Appropriation | 3,075 | 1,550 | 1,850 |
| 1221 | Appropriations transferred from other accts [75–0116] | 20 | 75 | 10 |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 3,095 | 1,625 | 1,860 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 54 | 75 | 116 |
| 1701 | Change in uncollected payments, Federal sources | 24 | ||
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 78 | 75 | 116 |
| Spending authority from offsetting collections, mandatory: | ||||
| 1800 | Offsetting collections (cash)(HPSL&NSL) | 16 | 16 | 16 |
|
|
|
|
||
| 1850 | Spending auth from offsetting collections, mand (total) | 16 | 16 | 16 |
| 1900 | Budget authority (total) | 9,451 | 7,922 | 8,060 |
| 1930 | Total budgetary resources available | 9,726 | 8,982 | 8,405 |
| Memorandum (non-add) entries: | ||||
| 1940 | Unobligated balance expiring | –3 | ||
| 1941 | Unexpired unobligated balance, end of year | 1,060 | 345 | 565 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 6,864 | 6,837 | 6,598 |
| 3010 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –50 | –42 | –42 |
|
|
|
|
||
| 3020 | Obligated balance, start of year (net) | 6,814 | 6,795 | 6,556 |
| 3030 | Obligations incurred, unexpired accounts | 8,663 | 8,637 | 7,840 |
| 3031 | Obligations incurred, expired accounts | 1 | ||
| 3040 | Outlays (gross) | –8,582 | –8,876 | –8,168 |
| 3050 | Change in uncollected pymts, Fed sources, unexpired | –24 | ||
| 3051 | Change in uncollected pymts, Fed sources, expired | 32 | ||
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –3 | ||
| 3081 | Recoveries of prior year unpaid obligations, expired | –106 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 6,837 | 6,598 | 6,270 |
| 3091 | Uncollected pymts, Fed sources, end of year | –42 | –42 | –42 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 6,795 | 6,556 | 6,228 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 6,340 | 6,281 | 6,184 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 2,589 | 2,521 | 2,508 |
| 4011 | Outlays from discretionary balances | 5,120 | 4,139 | 3,821 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 7,709 | 6,660 | 6,329 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –52 | –52 | –82 |
| 4033 | Non-Federal sources | –28 | –23 | –34 |
|
|
|
|
||
| 4040 | Offsets against gross budget authority and outlays (total) | –80 | –75 | –116 |
| Additional offsets against gross budget authority only: | ||||
| 4050 | Change in uncollected pymts, Fed sources, unexpired | –24 | ||
| 4052 | Offsetting collections credited to expired accounts | 26 | ||
|
|
|
|
||
| 4060 | Additional offsets against budget authority only (total) | 2 | ||
|
|
|
|
||
| 4070 | Budget authority, net (discretionary) | 6,262 | 6,206 | 6,068 |
| 4080 | Outlays, net (discretionary) | 7,629 | 6,585 | 6,213 |
| Mandatory: | ||||
| 4090 | Budget authority, gross | 3,111 | 1,641 | 1,876 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 818 | 863 | 870 |
| 4101 | Outlays from mandatory balances | 55 | 1,353 | 969 |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 873 | 2,216 | 1,839 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4123 | Non-Federal sources | –16 | –16 | –16 |
| 4180 | Budget authority, net (total) | 9,357 | 7,831 | 7,928 |
| 4190 | Outlays, net (total) | 8,486 | 8,785 | 8,036 |
|
|
||||
Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)
|
|
||||
| Identification code 75–0350–0–1–550 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Guaranteed loan levels supportable by subsidy budget authority: | ||||
| 215001 | Health centers: Facilities renovation loan guarantee levels | 32 | 8 | 8 |
| 215002 | Health centers: Managed care network development loan guarantee | 2 | 1 | |
| 215003 | Health centers: Managed care plan loan guarantee levels | 5 | 3 | |
|
|
|
|
||
| 215999 | Total loan guarantee levels | 32 | 15 | 12 |
| Guaranteed loan subsidy (in percent): | ||||
| 232001 | Health centers: Facilities renovation loan guarantee levels | 2.72 | 2.67 | 2.16 |
| 232002 | Health centers: Managed care network development loan guarantee | 0.00 | 9.62 | 9.73 |
| 232003 | Health centers: Managed care plan loan guarantee levels | 0.00 | 5.76 | 5.79 |
|
|
|
|
||
| 232999 | Weighted average subsidy rate | 2.72 | 4.63 | 3.70 |
| Guaranteed loan subsidy budget authority: | ||||
| 233001 | Health centers: Facilities renovation loan guarantee levels | 1 | ||
|
|
|
|
||
| 233999 | Total subsidy budget authority | 1 | ||
| Guaranteed loan subsidy outlays: | ||||
| 234001 | Health centers: Facilities renovation loan guarantee levels | 1 | ||
|
|
|
|
||
| 234999 | Total subsidy outlays | 1 | ||
|
|
||||
Resources displayed here support categorical grants and contracts managed by Health Resources and Services Administration (HRSA). These activities include support for Federally Qualified Health Centers, treatment and care for those living with HIV/AIDS, health professions training, maternal and child health care services, promotion of organ and bone marrow donation, and the medical malpractice claims funds, which pay malpractice claims filed against employees of federally-supported health centers and free clinics. HRSA is also responsible for oversight of the 340B Drug Discount Program. The FY 2013 Budget proposes a new user fee for this program to improve administration and oversight of this activity.
HRSA administers the following revolving loan programs: Health Professions Student Loans (HPSL), Nursing Student Loans (NSL), Primary Care Loans (PCL) and Loans for Disadvantaged Students (LDS). These programs are financed through revolving accounts (Federal Capital Contribution) and do not receive annual appropriations. Through these revolving fund accounts, funds are awarded to institutions that in turn provide loans to individual students. As borrowers pay back loans the programs revolving account gets replenished, and the collected funds are then used to give out new loans in the following academic years. If the programs revolving account has excess funds that will not be used to provide new loans, these excess funds are returned to HRSA. Funds returned to HRSA are then awarded to programs that are in need of additional funds. The information below reflects Academic Year 2010–2011 data reported in the Annual Operating Report.
Health Professions Revolving Loan Programs Federal Capital Contribution
|
|
|
| Program | Account Balance |
|
|
|
| HPSL | $370,561,960 |
| NSL | $168,761,018 |
| PCL | $249,867,755 |
|
|
|
| LDS | $129,792,459 |
|
|
|
|
|
|
| Total | $918,984,192 |
|
|
|
|
|
|
Object Classification (in millions of dollars)
|
|
||||
| Identification code 75–0350–0–1–550 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| Personnel compensation: | ||||
| 11.1 | Full-time permanent | 148 | 147 | 151 |
| 11.3 | Other than full-time permanent | 5 | 6 | 6 |
| 11.5 | Other personnel compensation | 4 | 4 | 4 |
| 11.7 | Military personnel | 19 | 20 | 20 |
| 11.8 | Special personal services payments | 1 | ||
|
|
|
|
||
| 11.9 | Total personnel compensation | 177 | 177 | 181 |
| 12.1 | Civilian personnel benefits | 45 | 42 | 44 |
| 12.2 | Military personnel benefits | 8 | 11 | 11 |
| 21.0 | Travel and transportation of persons | 4 | 4 | 4 |
| 23.1 | Rental payments to GSA | 25 | 25 | 25 |
| 23.2 | Rental payments to others | 1 | 2 | 2 |
| 23.3 | Communications, utilities, and miscellaneous charges | 2 | 1 | 1 |
| 24.0 | Printing and reproduction | 1 | 1 | 1 |
| 25.1 | Advisory and assistance services | 38 | 38 | 38 |
| 25.2 | Other services from non-Federal sources | 180 | 156 | 156 |
| 25.3 | Other goods and services from Federal sources | 182 | 197 | 197 |
| 25.4 | Operation and maintenance of facilities | 2 | 1 | 1 |
| 25.6 | Medical care | 3 | 3 | 3 |
| 25.7 | Operation and maintenance of equipment | 13 | 14 | 14 |
| 26.0 | Supplies and materials | 1 | 1 | 1 |
| 31.0 | Equipment | 4 | 4 | 4 |
| 41.0 | Grants, subsidies, and contributions | 7,810 | 7,780 | 6,936 |
| 42.0 | Insurance claims and indemnities | 83 | 89 | 89 |
|
|
|
|
||
| 99.0 | Direct obligations | 8,579 | 8,546 | 7,708 |
| 99.0 | Reimbursable obligations | 84 | 91 | 132 |
|
|
|
|
||
| 99.9 | Total new obligations | 8,663 | 8,637 | 7,840 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 75–0350–0–1–550 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 1,539 | 1,528 | 1,505 |
| 1101 | Direct military average strength employment | 202 | 202 | 202 |
| 2001 | Reimbursable civilian full-time equivalent employment | 76 | 76 | 82 |
| 2101 | Reimbursable military average strength employment | 6 | 6 | 6 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–0320–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 12 | 12 | 12 |
| 1930 | Total budgetary resources available | 12 | 12 | 12 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 12 | 12 | 12 |
|
|
||||
The Vaccine Injury Compensation Program was established pursuant to Public Law 99–660 and Public Law 100–203, and serves as a source of funds to pay claims for compensation for vaccine related injury or death. Payment of claims associated with vaccine related injury or death occurring before October 1, 1988 are financed from the General Fund and are reflected in this account. Given sufficient carry-over funds from prior years' appropriations to pay for the balance of the pre-1988 claims yet to be adjudicated, no appropriation is requested in 2012 to cover payment of pre-1988 claims. By statute, no new claims are accepted for this account. Payment of claims associated with vaccine related injury or death occurring after October 1, 1988 are reflected in the Vaccine Injury Compensation Program trust fund account.
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–0343–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Claims | 2 | 1 | |
| 0103 | Admin Expense | 3 | 3 | 4 |
|
|
|
|
||
| 0900 | Total new obligations | 3 | 5 | 5 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 2 | ||
| 1011 | Unobligated balance transfer from other accts [75–0140] | 5 | 3 | 5 |
|
|
|
|
||
| 1050 | Unobligated balance (total) | 5 | 5 | 5 |
| 1930 | Total budgetary resources available | 5 | 5 | 5 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 2 | ||
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 2 | 7 | |
| 3030 | Obligations incurred, unexpired accounts | 3 | 5 | 5 |
| 3040 | Outlays (gross) | –1 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 2 | 7 | 12 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 2 | 7 | 12 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| Outlays, gross: | ||||
| 4011 | Outlays from discretionary balances | 1 | ||
| 4190 | Outlays, net (total) | 1 | ||
|
|
||||
The Covered Countermeasure Process Fund is established pursuant to the PHS Act, as amended by Division C of Public Law 109–148, to serve as a source of funds to pay for compensation for injuries, illnesses or death, or losses resulting from the administration to or use by an individual of a covered countermeasure for which a Secretarial Declaration has been issued, pursuant to section 319F-3(b) of the Public Health Service Act. Additionally, authority is provided to address any unexpected claims that may arise under the Smallpox Emergency Personal Protection Act of 2003.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 75–0343–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 1 | 1 | 1 |
| 25.3 | Other goods and services from Federal sources | 2 | 2 | 2 |
| 42.0 | Insurance claims and indemnities | 2 | 2 | |
|
|
|
|
||
| 99.9 | Total new obligations | 3 | 5 | 5 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 75–0343–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 4 | 4 | 4 |
| 1101 | Direct military average strength employment | 1 | 1 | 1 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–0321–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0010 | Maternal, Infant, and Early Childhood Home Visiting Programs | 250 | 350 | 400 |
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1200 | Appropriation | 250 | 350 | 400 |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 250 | 350 | 400 |
| 1930 | Total budgetary resources available | 250 | 350 | 400 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 99 | 313 | 577 |
| 3030 | Obligations incurred, unexpired accounts | 250 | 350 | 400 |
| 3040 | Outlays (gross) | –36 | –86 | –359 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 313 | 577 | 618 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 313 | 577 | 618 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 250 | 350 | 400 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 17 | 25 | 28 |
| 4101 | Outlays from mandatory balances | 19 | 61 | 331 |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 36 | 86 | 359 |
| 4180 | Budget authority, net (total) | 250 | 350 | 400 |
| 4190 | Outlays, net (total) | 36 | 86 | 359 |
|
|
||||
P.L. 111–148 provides resources to Maternal, Infant and Early Childhood Home Visiting Program through FY 2014 to provide comprehensive services for at risk communities. These activities are administered by HRSA.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 75–0321–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 2 | 2 | 2 |
| 12.1 | Civilian personnel benefits | 1 | 1 | 1 |
| 25.1 | Advisory and assistance services | 15 | 15 | 15 |
| 41.0 | Grants, subsidies, and contributions | 232 | 332 | 382 |
|
|
|
|
||
| 99.9 | Total new obligations | 250 | 350 | 400 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 75–0321–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 16 | 16 | 16 |
| 1101 | Direct military average strength employment | 3 | 3 | 3 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–4442–0–3–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| Credit program obligations: | ||||
| 0711 | Default claim payments on principal | 1 | 1 | |
|
|
|
|
||
| 0900 | Total new obligations | 1 | 1 | |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 2 | 3 | 2 |
| Financing authority: | ||||
| Spending authority from offsetting collections, mandatory: | ||||
| 1800 | Collected | 1 | ||
|
|
|
|
||
| 1850 | Spending auth from offsetting collections, mand (total) | 1 | ||
| 1930 | Total budgetary resources available | 3 | 3 | 2 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 3 | 2 | 1 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 1 | ||
| 3030 | Obligations incurred, unexpired accounts | 1 | 1 | |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 1 | 2 | |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 1 | 2 | |
|
|
||||
| Financing authority and disbursements, net: | ||||
| Mandatory: | ||||
| 4090 | Financing authority, gross | 1 | ||
| Offsets against gross financing authority and disbursements: | ||||
| Offsetting collections (collected) from: | ||||
| 4120 | Federal sources | –1 | ||
| 4190 | Financing disbursements, net (total) | –1 | ||
|
|
||||
Status of Guaranteed Loans (in millions of dollars)
|
|
||||
| Identification code 75–4442–0–3–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Position with respect to appropriations act limitation on commitments: | ||||
| 2121 | Limitation available from carry-forward | 60 | 28 | 13 |
| 2143 | Uncommitted limitation carried forward | –28 | –13 | |
|
|
|
|
||
| 2150 | Total guaranteed loan commitments | 32 | 15 | 13 |
| 2199 | Guaranteed amount of guaranteed loan commitments | 26 | 13 | 10 |
|
|
||||
| Cumulative balance of guaranteed loans outstanding: | ||||
| 2210 | Outstanding, start of year | 65 | 80 | 82 |
| 2231 | Disbursements of new guaranteed loans | 25 | 13 | 10 |
| 2251 | Repayments and prepayments | –10 | –10 | –10 |
| 2263 | Adjustments: Terminations for default that result in claim payments | –1 | –1 | |
|
|
|
|
||
| 2290 | Outstanding, end of year | 80 | 82 | 81 |
|
|
||||
| Memorandum: | ||||
| 2299 | Guaranteed amount of guaranteed loans outstanding, end of year | 72 | 69 | 68 |
|
|
||||
P.L. 104–299 and P.L. 104–208 authorize Health Resources and Services Administration (HRSA) to guarantee up to $160 million in private loans to health centers for the costs of developing and operating managed care networks or plans and for the construction, renovation and modernization of medical facilities. As required by the Federal Credit Reform Act of 1990, this financing account records all cash flows to and from the Government resulting from the Health Center Loan Guarantee program. The program account for this activity is displayed in the Health Resources and Services account (75–0350) as a line in the program and financing schedule.
Balance Sheet (in millions of dollars)
|
|
|||
| Identification code 75–4442–0–3–551 | 2010 actual | 2011 actual | |
|
|
|||
| ASSETS: | |||
| 1101 | Federal assets: Fund balances with Treasury | 4 | 3 |
|
|
|
||
| 1999 | Total assets | 4 | 3 |
| LIABILITIES: | |||
| 2204 | Non-Federal liabilities: Liabilities for loan guarantees | 4 | 3 |
|
|
|
||
| 4999 | Total liabilities and net position | 4 | 3 |
|
|
|||
Such sums as may be necessary to carry out the purpose of the program, as authorized by title VII of the PHS Act.
In addition, [For] for administrative expenses to carry out the guaranteed loan program, including section 709 of the PHS Act, [$2,841,000] $2,807,000. (Department of Health and Human Services Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–0340–0–1–552 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| Credit program obligations: | ||||
| 0707 | Reestimates of loan guarantee subsidy | 13 | ||
| 0708 | Interest on reestimates of loan guarantee subsidy | 14 | ||
| 0709 | Administrative expenses | 2 | 3 | |
|
|
|
|
||
| 0900 | Total new obligations | 29 | 3 | |
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 3 | 3 | 3 |
| 1120 | Appropriations transferred to other accts [91–0202] | –3 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 3 | 3 | |
| Appropriations, mandatory: | ||||
| 1200 | Appropriation | 26 | ||
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 26 | ||
| 1900 | Budget authority (total) | 29 | 3 | |
| 1930 | Total budgetary resources available | 29 | 3 | |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 2 | 2 | 2 |
| 3030 | Obligations incurred, unexpired accounts | 29 | 3 | |
| 3040 | Outlays (gross) | –29 | –3 | |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 2 | 2 | 2 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 2 | 2 | 2 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 3 | 3 | |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 2 | 3 | |
| 4011 | Outlays from discretionary balances | 1 | ||
|
|
|
|
||
| 4020 | Outlays, gross (total) | 3 | 3 | |
| Mandatory: | ||||
| 4090 | Budget authority, gross | 26 | ||
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 26 | ||
| 4180 | Budget authority, net (total) | 29 | 3 | |
| 4190 | Outlays, net (total) | 29 | 3 | |
|
|
||||
Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)
|
|
||||
| Identification code 75–0340–0–1–552 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Guaranteed loan upward reestimates: | ||||
| 235001 | HEAL Loan guarantee | 26 | ||
|
|
|
|
||
| 235999 | Total upward reestimate budget authority | 26 | ||
| Guaranteed loan downward reestimates: | ||||
| 237001 | HEAL Loan guarantee | –12 | ||
|
|
|
|
||
| 237999 | Total downward reestimate subsidy budget authority | –12 | ||
|
|
||||
| Administrative expense data: | ||||
| 3510 | Budget authority | 3 | 3 | |
| 3590 | Outlays from new authority | 3 | ||
|
|
||||
In FY 2013 the Department of Education will assume responsibility for the program. Legislative language that would effect this transfer is included under General Provisions. The authority to administer, service, collect, and enforce the program as well as the functions, assets, and liabilities of the Secretary of Health and Human Services will be permanently transferred to the Secretary of Education.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 75–0340–0–1–552 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 2 | 3 | |
| 25.3 | Other goods and services from Federal sources | 1 | ||
| 41.0 | Grants, subsidies, and contributions | 26 | ||
|
|
|
|
||
| 99.9 | Total new obligations | 29 | 3 | |
|
|
||||
Employment Summary
|
|
||||
| Identification code 75–0340–0–1–552 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 13 | 13 | |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–4304–0–3–552 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| Credit program obligations: | ||||
| 0711 | Default claim payments on principal | 15 | 14 | |
| 0742 | Downward reestimate paid to receipt account | 5 | ||
| 0743 | Interest on downward reestimates | 7 | ||
|
|
|
|
||
| 0900 | Total new obligations | 15 | 26 | |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 49 | 70 | 52 |
| 1010 | Unobligated balance transfer to other accts [91–4300] | –52 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 49 | 70 | |
| Financing authority: | ||||
| Spending authority from offsetting collections, mandatory: | ||||
| 1800 | Collected | 36 | 8 | |
|
|
|
|
||
| 1850 | Spending auth from offsetting collections, mand (total) | 36 | 8 | |
| 1900 | Financing authority(total) | 36 | 8 | |
| 1930 | Total budgetary resources available | 85 | 78 | |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 70 | 52 | |
|
|
||||
| Change in obligated balance: | ||||
| 3030 | Obligations incurred, unexpired accounts | 15 | 26 | |
| 3040 | Financing disbursements (gross) | –15 | –26 | |
|
|
||||
| Financing authority and disbursements, net: | ||||
| Mandatory: | ||||
| 4090 | Financing authority, gross | 36 | 8 | |
| Financing disbursements: | ||||
| 4110 | Financing disbursements, gross | 15 | 26 | |
| Offsets against gross financing authority and disbursements: | ||||
| Offsetting collections (collected) from: | ||||
| 4120 | Federal sources - upward reestimates and interest | –26 | ||
| 4122 | Interest on uninvested funds | –4 | –4 | |
| 4123 | Recoveries of defaulted loans | –6 | –4 | |
|
|
|
|
||
| 4130 | Offsets against gross financing auth and disbursements (total) | –36 | –8 | |
| 4170 | Financing disbursements, net (mandatory) | –21 | 18 | |
| 4190 | Financing disbursements, net (total) | –21 | 18 | |
|
|
||||
Status of Guaranteed Loans (in millions of dollars)
|
|
||||
| Identification code 75–4304–0–3–552 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Cumulative balance of guaranteed loans outstanding: | ||||
| 2210 | Outstanding, start of year | 627 | 526 | 499 |
| 2251 | Repayments and prepayments | –86 | –13 | |
| Adjustments: | ||||
| 2261 | Terminations for default that result in loans receivable | –14 | –10 | |
| 2263 | Terminations for default that result in claim payments | –1 | –4 | |
| 2264 | Other adjustments, net | –499 | ||
|
|
|
|
||
| 2290 | Outstanding, end of year | 526 | 499 | |
|
|
||||
| Memorandum: | ||||
| 2299 | Guaranteed amount of guaranteed loans outstanding, end of year | 526 | 499 | |
|
|
||||
| Addendum: | ||||
| Cumulative balance of defaulted guaranteed loans that result in loans receivable: | ||||
| 2310 | Outstanding, start of year | 171 | 175 | 181 |
| 2331 | Disbursements for guaranteed loan claims | 14 | 10 | |
| 2351 | Repayments of loans receivable | –6 | –4 | |
| 2361 | Write-offs of loans receivable | –1 | ||
| 2364 | Other adjustments, net | –3 | –181 | |
|
|
|
|
||
| 2390 | Outstanding, end of year | 175 | 181 | |
|
|
||||
Balance Sheet (in millions of dollars)
|
|
|||
| Identification code 75–4304–0–3–552 | 2010 actual | 2011 actual | |
|
|
|||
| ASSETS: | |||
| 1101 | Federal assets: Fund balances with Treasury | 49 | 70 |
| Net value of assets related to post-1991 acquired defaulted guaranteed loans receivable: | |||
| 1501 | Defaulted guaranteed loans receivable, gross | 171 | 175 |
| 1505 | Allowance for subsidy cost (-) | –126 | –126 |
|
|
|
||
| 1599 | Net present value of assets related to defaulted guaranteed loans | 45 | 49 |
|
|
|
||
| 1999 | Total assets | 94 | 119 |
| LIABILITIES: | |||
| 2204 | Non-Federal liabilities: Liabilities for loan guarantees | 94 | 119 |
|
|
|
||
| 4999 | Total liabilities and net position | 94 | 119 |
|
|
|||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–4305–0–3–552 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| Credit program obligations: | ||||
| 0711 | Default claim payments on principal | 3 | 2 | |
|
|
|
|
||
| 0900 | Total new obligations (object class 33.0) | 3 | 2 | |
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1200 | Appropriation | 1 | 1 | |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 1 | 1 | |
| Spending authority from offsetting collections, mandatory: | ||||
| 1800 | Collected | 9 | 10 | |
| 1820 | Capital transfer of spending authority from offsetting collections to general fund | –7 | –9 | |
|
|
|
|
||
| 1850 | Spending auth from offsetting collections, mand (total) | 2 | 1 | |
| 1900 | Budget authority (total) | 3 | 2 | |
| 1930 | Total budgetary resources available | 3 | 2 | |
|
|
||||
| Change in obligated balance: | ||||
| 3030 | Obligations incurred, unexpired accounts | 3 | 2 | |
| 3040 | Outlays (gross) | –3 | –2 | |
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 3 | 2 | |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 3 | 2 | |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4123 | Non-Federal sources | –9 | –10 | |
| 4180 | Budget authority, net (total) | –6 | –8 | |
| 4190 | Outlays, net (total) | –6 | –8 | |
|
|
||||
Status of Guaranteed Loans (in millions of dollars)
|
|
||||
| Identification code 75–4305–0–3–552 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Cumulative balance of guaranteed loans outstanding: | ||||
| 2210 | Outstanding, start of year | 103 | 83 | 69 |
| 2251 | Repayments and prepayments | –17 | –12 | |
| Adjustments: | ||||
| 2261 | Terminations for default that result in loans receivable | –3 | –2 | |
| 2264 | Other adjustments, net | –69 | ||
|
|
|
|
||
| 2290 | Outstanding, end of year | 83 | 69 | |
|
|
||||
| Memorandum: | ||||
| 2299 | Guaranteed amount of guaranteed loans outstanding, end of year | 83 | 68 | |
|
|
||||
| Addendum: | ||||
| Cumulative balance of defaulted guaranteed loans that result in loans receivable: | ||||
| 2310 | Outstanding, start of year | 379 | 362 | 346 |
| 2331 | Disbursements for guaranteed loan claims | 3 | 3 | |
| 2351 | Repayments of loans receivable | –9 | –8 | |
| 2361 | Write-offs of loans receivable | –21 | –21 | |
| 2364 | Other adjustments, net | 10 | 10 | –346 |
|
|
|
|
||
| 2390 | Outstanding, end of year | 362 | 346 | |
|
|
||||
Balance Sheet (in millions of dollars)
|
|
|||
| Identification code 75–4305–0–3–552 | 2010 actual | 2011 actual | |
|
|
|||
| ASSETS: | |||
| 1101 | Federal assets: Fund balances with Treasury | 1 | 1 |
| 1701 | Defaulted guaranteed loans, gross | 379 | 362 |
| 1703 | Allowance for estimated uncollectible loans and interest (-) | –250 | –238 |
|
|
|
||
| 1799 | Value of assets related to loan guarantees | 129 | 124 |
|
|
|
||
| 1999 | Total assets | 130 | 125 |
| LIABILITIES: | |||
| 2104 | Federal liabilities: Resources payable to Treasury | 122 | 119 |
| 2204 | Non-Federal liabilities: Liabilities for loan guarantees | 8 | 6 |
|
|
|
||
| 2999 | Total liabilities | 130 | 125 |
|
|
|
||
| 4999 | Total liabilities and net position | 130 | 125 |
|
|
|||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–9931–0–3–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 1 | 1 | 1 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 1 | 1 | 1 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 1 | 1 | 1 |
|
|
||||
Status of Direct Loans (in millions of dollars)
|
|
||||
| Identification code 75–9931–0–3–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Cumulative balance of direct loans outstanding: | ||||
| 1210 | Outstanding, start of year | 7 | 7 | 7 |
| 1251 | Repayments: Repayments and prepayments | |||
|
|
|
|
||
| 1290 | Outstanding, end of year | 7 | 7 | 7 |
|
|
||||
Titles VI and XVI of the Public Health Service Act established a loan and loan guarantee fund for medical facilities with a maximum amount allowable for the Government's liability. Direct loans were made available for public facilities and guaranteed loans for private, nonprofit facilities. Funds under this authority were established in the amount of $50 million for use in fulfilling guarantees in event of default, $30 million as a revolving fund for direct loans and an amount for interest subsidy payments on guaranteed loans.
Balance Sheet (in millions of dollars)
|
|
|||
| Identification code 75–9931–0–3–551 | 2010 actual | 2011 actual | |
|
|
|||
| ASSETS: | |||
| 1601 | Direct loans, gross | 7 | 7 |
|
|
|
||
| 1999 | Total assets | 7 | 7 |
| LIABILITIES: | |||
| 2201 | Non-Federal liabilities: Accounts payable | 7 | 7 |
|
|
|
||
| 4999 | Total liabilities and net position | 7 | 7 |
|
|
|||
For payments from the Vaccine Injury Compensation Program Trust Fund ("Trust Fund''), such sums as may be necessary for claims associated with vaccine-related injury or death with respect to vaccines administered after September 30, 1988, pursuant to subtitle 2 of title XXI of the PHS Act, to remain available until expended: Provided, That for necessary administrative expenses, not to exceed [$6,489,000] $6,477,000 shall be available from the Trust Fund to the Secretary. (Department of Health and Human Services Appropriations Act, 2012.)
Special and Trust Fund Receipts (in millions of dollars)
|
|
||||
| Identification code 75–8175–0–7–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 0100 | Balance, start of year | 2,960 | 3,115 | 3,205 |
| Adjustments: | ||||
| 0190 | Adjustment - rounding | –1 | ||
|
|
|
|
||
| 0199 | Balance, start of year | 2,959 | 3,115 | 3,205 |
| Receipts: | ||||
| 0200 | Deposits, Vaccine Injury Compensation Trust Fund | 278 | 274 | 283 |
| 0240 | Interest and Profits on Investments, Vaccine Injury Compensation Trust Fund | 126 | 70 | 74 |
|
|
|
|
||
| 0299 | Total receipts and collections | 404 | 344 | 357 |
|
|
|
|
||
| 0400 | Total: Balances and collections | 3,363 | 3,459 | 3,562 |
| Appropriations: | ||||
| 0500 | Vaccine Injury Compensation Program Trust Fund | –19 | –19 | –19 |
| 0501 | Vaccine Injury Compensation Program Trust Fund | –229 | –235 | –242 |
|
|
|
|
||
| 0599 | Total appropriations | –248 | –254 | –261 |
|
|
|
|
||
| 0799 | Balance, end of year | 3,115 | 3,205 | 3,301 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–8175–0–7–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Compensation: Claims for post - FY 1989 injuries | 231 | 235 | 242 |
| 0103 | Claims processing (Claims Court) | 5 | 5 | 5 |
| 0104 | Claims processing (HRSA) | 6 | 6 | 6 |
| 0105 | Claims processing (Dept. of Justice) | 6 | 8 | 8 |
|
|
|
|
||
| 0191 | Total, administrative expenses | 17 | 19 | 19 |
|
|
|
|
||
| 0799 | Total direct obligations | 248 | 254 | 261 |
| 0801 | Reimbursable program activity (claims) | 3 | ||
|
|
|
|
||
| 0900 | Total new obligations | 251 | 254 | 261 |
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1101 | Appropriation (special or trust fund) | 19 | 19 | 19 |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 19 | 19 | 19 |
| Appropriations, mandatory: | ||||
| 1201 | Appropriation (special or trust fund) | 229 | 235 | 242 |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 229 | 235 | 242 |
| Spending authority from offsetting collections, mandatory: | ||||
| 1800 | Collected | 3 | ||
|
|
|
|
||
| 1850 | Spending auth from offsetting collections, mand (total) | 3 | ||
| 1900 | Budget authority (total) | 251 | 254 | 261 |
| 1930 | Total budgetary resources available | 251 | 254 | 261 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 16 | 19 | 9 |
| 3030 | Obligations incurred, unexpired accounts | 251 | 254 | 261 |
| 3040 | Outlays (gross) | –248 | –264 | –269 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 19 | 9 | 1 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 19 | 9 | 1 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 19 | 19 | 19 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 19 | 19 | |
| 4011 | Outlays from discretionary balances | 13 | 10 | 8 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 13 | 29 | 27 |
| Mandatory: | ||||
| 4090 | Budget authority, gross | 232 | 235 | 242 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 232 | 235 | 242 |
| 4101 | Outlays from mandatory balances | 3 | ||
|
|
|
|
||
| 4110 | Outlays, gross (total) | 235 | 235 | 242 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4120 | Federal sources | –3 | ||
| 4180 | Budget authority, net (total) | 248 | 254 | 261 |
| 4190 | Outlays, net (total) | 245 | 264 | 269 |
|
|
||||
| Memorandum (non-add) entries: | ||||
| 5000 | Total investments, SOY: Federal securities: Par value | 2,939 | 3,108 | 3,452 |
| 5001 | Total investments, EOY: Federal securities: Par value | 3,108 | 3,452 | 3,809 |
|
|
||||
The Vaccine Injury Compensation Program was established pursuant to P.L. 99–660 and P.L. 100–203 and serves as a source of funds to pay claims for compensation for vaccine-related injury or death. This account reflects payments for claims for vaccine-related injury or death occurring after October 1, 1988.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 75–8175–0–7–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 25.3 | Other goods and services from Federal sources | 17 | 19 | 19 |
| 42.0 | Insurance claims and indemnities | 231 | 235 | 242 |
|
|
|
|
||
| 99.0 | Direct obligations | 248 | 254 | 261 |
| 99.0 | Reimbursable obligations | 3 | ||
|
|
|
|
||
| 99.9 | Total new obligations | 251 | 254 | 261 |
|
|
||||
For expenses necessary to carry out the Act of August 5, 1954 (68 Stat. 674), the Indian Self-Determination Act, the Indian Health Care Improvement Act, and titles II and III of the Public Health Service Act with respect to the Indian Health Service, [$3,872,377,000,] $3,978,974,000, together with payments received during the fiscal year pursuant to 42 U.S.C. 238(b) and 238b for services furnished by the Indian Health Service: Provided, That funds made available to tribes and tribal organizations through contracts, grant agreements, or any other agreements or compacts authorized by the Indian Self-Determination and Education Assistance Act of 1975 (25 U.S.C. 450), shall be deemed to be obligated at the time of the grant or contract award and thereafter shall remain available to the tribe or tribal organization without fiscal year limitation: Provided further, That [$844,927,000] $897,562,000 for contract medical care, including $51,500,000 for the Indian Catastrophic Health Emergency Fund, shall remain available until expended: Provided further, That of the funding provided for information technology activities and, notwithstanding any other provision of law, $4,000,000 shall be allocated at the discretion of the Director of the Indian Health Service: Provided further, That of the funds provided, up to $36,000,000 shall remain available until expended for implementation of the loan repayment program under section 108 of the Indian Health Care Improvement Act: Provided further, That the amounts collected by the Federal Government as authorized by sections 104 and 108 of the Indian Health Care Improvement Act (25 U.S.C. 1613a and 1616a) during the preceding fiscal year for breach of contracts shall be deposited to the Fund authorized by section 108A of the Act (25 U.S.C. 1616a-1) and shall remain available until expended and, notwithstanding section 108A(c) of the Act (25 U.S.C. 1616a-1(c)), funds shall be available to make new awards under the loan repayment and scholarship programs under sections 104 and 108 of the Act (25 U.S.C. 1613a and 1616a): Provided further, That notwithstanding any other provision of law, the amounts made available within this account for the methamphetamine and suicide prevention and treatment initiative and for the domestic violence prevention initiative shall be allocated at the discretion of the Director of the Indian Health Service and shall remain available until expended: Provided further, That funds provided in this Act may be used for annual contracts and grants that fall within 2 fiscal years, provided the total obligation is recorded in the year the funds are appropriated: Provided further, That the amounts collected by the Secretary of Health and Human Services under the authority of title IV of the Indian Health Care Improvement Act shall remain available until expended for the purpose of achieving compliance with the applicable conditions and requirements of titles XVIII and XIX of the Social Security Act, except for those related to the planning, design, or construction of new facilities: Provided further, That funding contained herein for scholarship programs under the Indian Health Care Improvement Act (25 U.S.C. 1613) shall remain available until expended: Provided further, That amounts received by tribes and tribal organizations under title IV of the Indian Health Care Improvement Act shall be reported and accounted for and available to the receiving tribes and tribal organizations until expended: Provided further, That, notwithstanding any other provision of law, of the amounts provided herein, not to exceed [$472,193,000] $476,446,000 shall be for payments to tribes and tribal organizations for contract or grant support costs associated with contracts, grants, self-governance compacts, or annual funding agreements between the Indian Health Service and a tribe or tribal organization pursuant to the Indian Self-Determination Act of 1975, as amended, prior to or during fiscal year 2012, of which not to exceed $10,000,000 may be used for contract support costs associated with new or expanded self-determination contracts, grants, self-governance compacts, or annual funding agreements: Provided further, That the Bureau of Indian Affairs may collect from the Indian Health Service, tribes and tribal organizations operating health facilities pursuant to Public Law 93–638, such individually identifiable health information relating to disabled children as may be necessary for the purpose of carrying out its functions under the Individuals with Disabilities Education Act (20 U.S.C. 1400, et seq.): Provided further, That the Indian Health Care Improvement Fund may be used, as needed, to carry out activities typically funded under the Indian Health Facilities account. (Department of the Interior, Environment, and Related Agencies Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–0390–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Clinical services | 2,987 | 3,084 | 3,187 |
| 0002 | Preventive health | 144 | 147 | 151 |
| 0003 | Urban health | 43 | 43 | 43 |
| 0004 | Indian health professions | 41 | 41 | 41 |
| 0005 | Tribal management | 3 | 3 | 3 |
| 0006 | Direct operations | 69 | 72 | 73 |
| 0007 | Self-governance | 6 | 6 | 6 |
| 0008 | Contract support costs | 398 | 471 | 476 |
| 0009 | Diabetes funds | 121 | 150 | 150 |
|
|
|
|
||
| 0799 | Total direct obligations | 3,812 | 4,017 | 4,130 |
| 0801 | Reimbursable program | 1,125 | 1,132 | 1,132 |
|
|
|
|
||
| 0900 | Total new obligations | 4,937 | 5,149 | 5,262 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 434 | 744 | 776 |
| 1021 | Recoveries of prior year unpaid obligations | 179 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 613 | 744 | 776 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 3,673 | 3,872 | 3,979 |
| 1120 | Transferred to other accounts [75–0390] | –43 | ||
| 1121 | Transferred from other accounts [75–0390] | 43 | ||
| 1130 | Appropriations permanently reduced | –7 | ||
| 1141 | Approp permanently reduced (Sec 436, HR 2055) | –6 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 3,666 | 3,866 | 3,979 |
| Appropriations, mandatory: | ||||
| 1200 | Appropriation | 150 | 150 | 150 |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 150 | 150 | 150 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 1,155 | 1,165 | 1,165 |
| 1701 | Change in uncollected payments, Federal sources | 103 | ||
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 1,258 | 1,165 | 1,165 |
| 1900 | Budget authority (total) | 5,074 | 5,181 | 5,294 |
| 1930 | Total budgetary resources available | 5,687 | 5,925 | 6,070 |
| Memorandum (non-add) entries: | ||||
| 1940 | Unobligated balance expiring | –6 | ||
| 1941 | Unexpired unobligated balance, end of year | 744 | 776 | 808 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 1,076 | 866 | 459 |
| 3010 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –233 | –331 | –331 |
|
|
|
|
||
| 3020 | Obligated balance, start of year (net) | 843 | 535 | 128 |
| 3030 | Obligations incurred, unexpired accounts | 4,937 | 5,149 | 5,262 |
| 3031 | Obligations incurred, expired accounts | 22 | ||
| 3040 | Outlays (gross) | –4,973 | –5,556 | –5,482 |
| 3050 | Change in uncollected pymts, Fed sources, unexpired | –103 | ||
| 3051 | Change in uncollected pymts, Fed sources, expired | 5 | ||
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –179 | ||
| 3081 | Recoveries of prior year unpaid obligations, expired | –17 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 866 | 459 | 239 |
| 3091 | Uncollected pymts, Fed sources, end of year | –331 | –331 | –331 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 535 | 128 | –92 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 4,924 | 5,031 | 5,144 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 4,078 | 4,335 | 4,428 |
| 4011 | Outlays from discretionary balances | 839 | 1,068 | 898 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 4,917 | 5,403 | 5,326 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –366 | –368 | –368 |
| 4033 | Non-Federal sources | –792 | –797 | –797 |
|
|
|
|
||
| 4040 | Offsets against gross budget authority and outlays (total) | –1,158 | –1,165 | –1,165 |
| Additional offsets against gross budget authority only: | ||||
| 4050 | Change in uncollected pymts, Fed sources, unexpired | –103 | ||
| 4052 | Offsetting collections credited to expired accounts | 3 | ||
|
|
|
|
||
| 4060 | Additional offsets against budget authority only (total) | –100 | ||
|
|
|
|
||
| 4070 | Budget authority, net (discretionary) | 3,666 | 3,866 | 3,979 |
| 4080 | Outlays, net (discretionary) | 3,759 | 4,238 | 4,161 |
| Mandatory: | ||||
| 4090 | Budget authority, gross | 150 | 150 | 150 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 56 | 144 | 144 |
| 4101 | Outlays from mandatory balances | 9 | 12 | |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 56 | 153 | 156 |
| 4180 | Budget authority, net (total) | 3,816 | 4,016 | 4,129 |
| 4190 | Outlays, net (total) | 3,815 | 4,391 | 4,317 |
|
|
||||
The Indian Health Services account provides medical care, public health services, and health professions training opportunities to American Indians and Alaska Natives. An estimated $2.653 billion primarily through self determination contracts and compacts, will be administered by tribal governments in 2012.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 75–0390–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| Personnel compensation: | ||||
| 11.1 | Full-time permanent | 388 | 390 | 396 |
| 11.3 | Other than full-time permanent | 21 | 21 | 21 |
| 11.5 | Other personnel compensation | 57 | 58 | 58 |
| 11.7 | Military personnel | 78 | 79 | 82 |
|
|
|
|
||
| 11.9 | Total personnel compensation | 544 | 548 | 557 |
| 12.1 | Civilian personnel benefits | 136 | 137 | 139 |
| 12.2 | Military personnel benefits | 34 | 34 | 36 |
| 13.0 | Benefits for former personnel | 10 | 10 | 10 |
| 21.0 | Travel and transportation of persons | 12 | 11 | 13 |
| 21.0 | Patient travel | 30 | 30 | 30 |
| 22.0 | Transportation of things | 7 | 7 | 7 |
| 23.1 | Rental payments to GSA | 12 | 12 | 13 |
| 23.2 | Rental payments to others | 1 | 1 | 1 |
| 23.3 | Communications, utilities, and miscellaneous charges | 11 | 11 | 12 |
| 24.0 | Printing and reproduction | 1 | ||
| 25.1 | Advisory and assistance services | 13 | 10 | 10 |
| 25.2 | Other services from non-Federal sources | 80 | 102 | 114 |
| 25.3 | Other goods and services from Federal sources | 62 | 62 | 63 |
| 25.4 | Operation and maintenance of facilities | 4 | 4 | |
| 25.6 | Medical care | 342 | 459 | 499 |
| 25.7 | Operation and maintenance of equipment | 12 | 12 | 12 |
| 25.8 | Subsistence and support of persons | 3 | 3 | 3 |
| 26.0 | Supplies and materials | 136 | 142 | 146 |
| 31.0 | Equipment | 14 | 14 | 14 |
| 32.0 | Land and structures | 1 | 1 | |
| 41.0 | Grants, subsidies, and contributions | 2,351 | 2,406 | 2,446 |
| 42.0 | Insurance claims and indemnities | 1 | 1 | |
|
|
|
|
||
| 99.0 | Direct obligations | 3,812 | 4,017 | 4,130 |
| 99.0 | Reimbursable obligations | 1,125 | 1,132 | 1,132 |
|
|
|
|
||
| 99.9 | Total new obligations | 4,937 | 5,149 | 5,262 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 75–0390–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 6,982 | 7,127 | 7,249 |
| 1101 | Direct military average strength employment | 1,090 | 1,103 | 1,112 |
| 2001 | Reimbursable civilian full-time equivalent employment | 5,349 | 5,356 | 5,362 |
| 2101 | Reimbursable military average strength employment | 835 | 828 | 822 |
|
|
||||
For construction, repair, maintenance, improvement, and equipment of health and related auxiliary facilities, including quarters for personnel; preparation of plans, specifications, and drawings; acquisition of sites, purchase and erection of modular buildings, and purchases of trailers; and for provision of domestic and community sanitation facilities for Indians, as authorized by section 7 of the Act of August 5, 1954 (42 U.S.C. 2004a), the Indian Self-Determination Act, and the Indian Health Care Improvement Act, and for expenses necessary to carry out such Acts and titles II and III of the Public Health Service Act with respect to environmental health and facilities support activities of the Indian Health Service, [$441,052,000] $443,502,000, to remain available until expended: Provided, That notwithstanding any other provision of law, funds appropriated for the planning, design, construction, renovation or expansion of health facilities for the benefit of an Indian tribe or tribes may be used to purchase land on which such facilities will be located: Provided further, That not to exceed $500,000 shall be used by the Indian Health Service to purchase TRANSAM equipment from the Department of Defense for distribution to the Indian Health Service and tribal facilities: Provided further, That none of the funds appropriated to the Indian Health Service may be used for sanitation facilities construction for new homes funded with grants by the housing programs of the United States Department of Housing and Urban Development: Provided further, That not to exceed $2,700,000 from this account and the "Indian Health Services'' account shall be used by the Indian Health Service to obtain ambulances for the Indian Health Service and tribal facilities in conjunction with an existing interagency agreement between the Indian Health Service and the General Services Administration: Provided further, That not to exceed $500,000 shall be placed in a Demolition Fund, to remain available until expended, and be used by the Indian Health Service for the demolition of Federal buildings. (Department of the Interior, Environment, and Related Agencies Appropriations Act, 2012.)
Special and Trust Fund Receipts (in millions of dollars)
|
|
||||
| Identification code 75–0391–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 0100 | Balance, start of year | |||
| Receipts: | ||||
| 0220 | Rent and Charges for Quarters, Indian Health Service | 8 | 8 | 8 |
|
|
|
|
||
| 0400 | Total: Balances and collections | 8 | 8 | 8 |
| Appropriations: | ||||
| 0500 | Indian Health Facilities | –8 | –8 | –8 |
|
|
|
|
||
| 0799 | Balance, end of year | |||
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–0391–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Sanitation and health facilities | 154 | 165 | 161 |
| 0002 | Maintenance | 54 | 54 | 55 |
| 0003 | Facilities and environmental health | 193 | 199 | 205 |
| 0004 | Equipment | 23 | 23 | 23 |
|
|
|
|
||
| 0100 | Total direct program | 424 | 441 | 444 |
|
|
|
|
||
| 0799 | Total direct obligations | 424 | 441 | 444 |
| 0801 | Reimbursable program | 183 | 183 | 183 |
|
|
|
|
||
| 0900 | Total new obligations | 607 | 624 | 627 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 181 | 215 | 243 |
| 1021 | Recoveries of prior year unpaid obligations | 25 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 206 | 215 | 243 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 405 | 441 | 444 |
| 1130 | Appropriations permanently reduced | –1 | ||
| 1141 | Approp permanently reduced (Sec 436, HR 2055) | –1 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 404 | 440 | 444 |
| Appropriations, mandatory: | ||||
| 1201 | Appropriation (special or trust fund) | 8 | 8 | 8 |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 8 | 8 | 8 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 191 | 191 | 6 |
| 1701 | Change in uncollected payments, Federal sources | 13 | 13 | |
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 204 | 204 | 6 |
| 1900 | Budget authority (total) | 616 | 652 | 458 |
| 1930 | Total budgetary resources available | 822 | 867 | 701 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 215 | 243 | 74 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 550 | 580 | 432 |
| 3010 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –8 | –21 | –34 |
|
|
|
|
||
| 3020 | Obligated balance, start of year (net) | 542 | 559 | 398 |
| 3030 | Obligations incurred, unexpired accounts | 607 | 624 | 627 |
| 3040 | Outlays (gross) | –552 | –772 | –411 |
| 3050 | Change in uncollected pymts, Fed sources, unexpired | –13 | –13 | |
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –25 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 580 | 432 | 648 |
| 3091 | Uncollected pymts, Fed sources, end of year | –21 | –34 | –34 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 559 | 398 | 614 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 608 | 644 | 450 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 260 | 336 | 139 |
| 4011 | Outlays from discretionary balances | 287 | 428 | 264 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 547 | 764 | 403 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –190 | –190 | –6 |
| 4033 | Non-Federal sources | –1 | –1 | |
|
|
|
|
||
| 4040 | Offsets against gross budget authority and outlays (total) | –191 | –191 | –6 |
| Additional offsets against gross budget authority only: | ||||
| 4050 | Change in uncollected pymts, Fed sources, unexpired | –13 | –13 | |
|
|
|
|
||
| 4070 | Budget authority, net (discretionary) | 404 | 440 | 444 |
| 4080 | Outlays, net (discretionary) | 356 | 573 | 397 |
| Mandatory: | ||||
| 4090 | Budget authority, gross | 8 | 8 | 8 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 3 | 8 | 8 |
| 4101 | Outlays from mandatory balances | 2 | ||
|
|
|
|
||
| 4110 | Outlays, gross (total) | 5 | 8 | 8 |
| 4180 | Budget authority, net (total) | 412 | 448 | 452 |
| 4190 | Outlays, net (total) | 361 | 581 | 405 |
|
|
||||
The Indian Health Facilities account supports construction, repair and improvement, equipment, and environmental health and facilities support for the Indian Health Service.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 75–0391–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| Personnel compensation: | ||||
| 11.1 | Full-time permanent | 47 | 49 | 51 |
| 11.3 | Other than full-time permanent | 4 | 4 | 4 |
| 11.5 | Other personnel compensation | 3 | 3 | 3 |
| 11.7 | Military personnel | 22 | 23 | 24 |
|
|
|
|
||
| 11.9 | Total personnel compensation | 76 | 79 | 82 |
| 12.1 | Civilian personnel benefits | 15 | 16 | 16 |
| 12.2 | Military personnel benefits | 8 | 8 | 8 |
| 21.0 | Travel and transportation of persons | 3 | 3 | 3 |
| 22.0 | Transportation of things | 3 | 3 | 3 |
| 23.1 | Rental payments to GSA | 2 | 2 | 2 |
| 23.3 | Communications, utilities, and miscellaneous charges | 14 | 16 | 16 |
| 25.1 | Advisory and assistance services | 2 | 2 | 2 |
| 25.2 | Other services from non-Federal sources | 64 | 55 | 55 |
| 25.3 | Other goods and services from Federal sources | 1 | 1 | 2 |
| 25.4 | Operation and maintenance of facilities | 6 | 7 | 8 |
| 25.7 | Operation and maintenance of equipment | 3 | 3 | 4 |
| 25.8 | Subsistence and support of persons | 11 | 11 | 11 |
| 26.0 | Supplies and materials | 7 | 8 | 8 |
| 31.0 | Equipment | 8 | 9 | 9 |
| 32.0 | Land and structures | 23 | 17 | 17 |
| 41.0 | Grants, subsidies, and contributions | 178 | 201 | 198 |
|
|
|
|
||
| 99.0 | Direct obligations | 424 | 441 | 444 |
| 99.0 | Reimbursable obligations | 183 | 183 | 183 |
|
|
|
|
||
| 99.9 | Total new obligations | 607 | 624 | 627 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 75–0391–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 1,036 | 1,008 | 1,011 |
| 1101 | Direct military average strength employment | 168 | 167 | 169 |
| 2001 | Reimbursable civilian full-time equivalent employment | 25 | 25 | 25 |
|
|
||||
Appropriations provided in this Act to the Indian Health Service shall be available for services as authorized by 5 U.S.C. 3109 at rates not to exceed the per diem rate equivalent to the maximum rate payable for senior-level positions under 5 U.S.C. 5376; hire of passenger motor vehicles and aircraft; purchase of medical equipment; purchase of reprints; purchase, renovation and erection of modular buildings and renovation of existing facilities; payments for telephone service in private residences in the field, when authorized under regulations approved by the Secretary; uniforms or allowances therefor as authorized by 5 U.S.C. 5901–5902; and for expenses of attendance at meetings that relate to the functions or activities of the Indian Health Service: Provided, That in accordance with the provisions of the Indian Health Care Improvement Act, non-Indian patients may be extended health care at all tribally administered or Indian Health Service facilities, subject to charges, and the proceeds along with funds recovered under the Federal Medical Care Recovery Act (42 U.S.C. 2651–2653) shall be credited to the account of the facility providing the service and shall be available without fiscal year limitation: Provided further, That notwithstanding any other law or regulation, funds transferred from the Department of Housing and Urban Development to the Indian Health Service shall be administered under Public Law 86–121, the Indian Sanitation Facilities Act and Public Law 93–638, as amended: Provided further, That funds appropriated to the Indian Health Service in this Act, except those used for administrative and program direction purposes, shall not be subject to limitations directed at curtailing Federal travel and transportation: Provided further, That none of the funds made available to the Indian Health Service in this Act shall be used for any assessments or charges by the Department of Health and Human Services unless identified in the budget justification and provided in this Act, or approved by the House and Senate Committees on Appropriations through the reprogramming process: Provided further, That notwithstanding any other provision of law, funds previously or herein made available to a tribe or tribal organization through a contract, grant, or agreement authorized by title I or title V of the Indian Self-Determination and Education Assistance Act of 1975 (25 U.S.C. 450), may be deobligated and reobligated to a self-determination contract under title I, or a self-governance agreement under title V of such Act and thereafter shall remain available to the tribe or tribal organization without fiscal year limitation: Provided further, That none of the funds made available to the Indian Health Service in this Act shall be used to implement the final rule published in the Federal Register on September 16, 1987, by the Department of Health and Human Services, relating to the eligibility for the health care services of the Indian Health Service until the Indian Health Service has submitted a budget request reflecting the increased costs associated with the proposed final rule, and such request has been included in an appropriations Act and enacted into law: Provided further, That with respect to functions transferred by the Indian Health Service to tribes or tribal organizations, the Indian Health Service is authorized to provide goods and services to those entities on a reimbursable basis, including payments in advance with subsequent adjustment, and the reimbursements received therefrom, along with the funds received from those entities pursuant to the Indian Self-Determination Act, may be credited to the same or subsequent appropriation account from which the funds were originally derived, with such amounts to remain available until expended: Provided further, That reimbursements for training, technical assistance, or services provided by the Indian Health Service will contain total costs, including direct, administrative, and overhead associated with the provision of goods, services, or technical assistance: Provided further, That the appropriation structure for the Indian Health Service may not be altered without advance notification to the House and Senate Committees on Appropriations. (Department of the Interior, Environment, and Related Agencies Appropriations Act, 2012.)
For carrying out titles II, III, VII, XVII, and XXI, and section 2821 of the PHS Act, titles II and IV of the Immigration and Nationality Act, and section 501 of the Refugee Education Assistance Act, with respect to immunization and respiratory diseases, [$579,375,000] $583,855,000: Provided, That in addition to amounts provided herein, [$12,864,000] $13,765,000 shall be available from amounts available under section 241 of the PHS Act to carry out the National Immunization Surveys.
For carrying out titles II, III, VII, XVII, XXIII, and XXVI of the PHS Act with respect to HIV/AIDS, viral hepatitis, sexually transmitted diseases, and tuberculosis prevention, [$1,105,995,000] $1,145,678,000: Provided, That Centers for Disease Control and Prevention and State grant recipients may transfer up to ten percent of funds appropriated for Centers for Disease Control and Prevention HIV/AIDS, sexually transmitted disease, hepatitis, and tuberculosis activities to address the overlapping epidemics of these diseases by improving program collaboration and providing integrated services in accordance with priorities identified by the Centers for Disease Control and Prevention: Provided further, That with respect to the previous proviso, grantees shall submit a plan in writing to the Centers for Disease Control and Prevention and obtain the approval of the Centers for Disease Control and Prevention to transfer such funds.
For carrying out titles II, III, VII, and XVII, and section 2821 of the PHS Act, titles II and IV of the Immigration and Nationality Act, and section 501 of the Refugee Education Assistance Act, with respect to emerging and zoonotic infectious diseases, [$253,919,000] $279,477,000, of which $1,000,000 shall remain available until expended to pay for the transportation, medical care, treatment, and other related costs of persons quarantined or isolated under federal or state quarantine laws.
For carrying out titles II, III, VII, XI, XV, XVII, and XIX of the PHS Act and section 4201 of the Patient Protection and Affordable Care Act, with respect to chronic disease prevention and health promotion, [$760,700,000] $608,019,000: Provided, That, in addition to amounts provided herein, $25,000,000 shall be available from amounts available under section 241 of the PHS Act to carry out the Prevention Research Centers: Provided further, That funds appropriated under this account may be available for making grants under section 1509 of the PHS Act for [not less than] up to 21 States, tribes, or tribal organizations.
For carrying out titles II, III, VII, XI, and XVII of the PHS Act with respect to birth defects, developmental disabilities, disabilities and health, [$138,072,000] $18,476,000.
For carrying out titles II and III of the PHS Act with respect to health statistics, surveillance, informatics, and workforce development, [$144,795,000] $35,695,000: Provided, That in addition to amounts provided herein, [$247,769,000] $379,374,000 shall be available from amounts available under section 241 of the PHS Act to carry out Public Health Scientific Services.
For carrying out titles II, III, VII, and XVII of the PHS Act with respect to environmental health, [$105,598,000] $103,672,000.
For carrying out titles II, III, VII, and XVII of the PHS Act with respect to injury prevention and control, [$138,480,000] $137,754,000: Provided, That funds appropriated under this heading may be used to fund evaluation, research, and pilot programs for sexual violence prevention programs.
For carrying out titles II, III, VII, and XVII of the PHS Act, sections 101, 102, 103, 201, 202, 203, 301, 501, and 514 of the Federal Mine Safety and Health Act, section 13 of the Mine Improvement and New Emergency Response Act, and sections 20, 21, and 22 of the Occupational Safety and Health Act, with respect to occupational safety and health, [$182,903,000: Provided, That in addition to amounts provided herein, $110,724,000] $249,364,000 shall be available from amounts available under section 241 of the PHS Act.
For necessary expenses to administer the Energy Employees Occupational Illness Compensation Program Act, $55,358,000, to remain available until expended[, of which $4,500,000 shall be for use by or in support of the Advisory Board on Radiation and Worker Health ("Board'') to carry out its statutory responsibilities, including obtaining audits, technical assistance, and other support from the Board's audit contractor with regard to radiation dose estimation and reconstruction efforts, site profiles, procedures, and review of Special Exposure Cohort petitions and evaluation reports]: Provided, That this amount shall be available consistent with the provision regarding administrative expenses in section 151(b) of division B, title I of Public Law 106–554.
For carrying out titles II, III, VII and XVII of the PHS Act with respect to global health, [$349,547,000] $362,889,000, of which [$118,023,000] $117,156,000 for international HIV/AIDS shall remain available through September 30, [2013] 2014: Provided, That funds may be used for purchase and insurance of official motor vehicles in foreign countries.
For carrying out titles II, III, VII, and XVII of the PHS Act with respect to public health preparedness and response, and for expenses necessary to support activities related to countering potential biological, nuclear, radiological, and chemical threats to civilian populations, [$1,306,906,000] $1,228,360,000, of which [$509,486,000] $439,444,000 shall remain available until expended for the Strategic National Stockpile [under] pursuant to section 319F-2 of the PHS Act.
For carrying out titles II, III, VII, XVII and XIX, and section 2821 of the PHS Act and for cross-cutting activities and program support that supplement activities funded under the headings "Immunization and Respiratory Diseases'', "HIV/AIDS, Viral Hepatitis, Sexually Transmitted Diseases, and Tuberculosis Prevention'', "Emerging and Zoonotic Infectious Diseases'', "Chronic Disease Prevention and Health Promotion'', "Birth Defects, Developmental Disabilities, Disabilities and Health'', "Environmental Health'', "Injury Prevention and Control'', "National Institute for Occupational Safety and Health'', "Employees Occupational Illness Compensation Program Act'', "Global Health'', "Public Health Preparedness and Response'', and "Public Health Scientific Services'', and for carrying out section 4001 of the Patient Protection and Affordable Care Act, [$621,445,000] $487,648,000 of which [$30,000,000] $368,529,000 shall be available until September 30, [2013] 2014, for business services[, of which $25,000,000 shall be available until September 30, 2016, for equipment, construction and renovation of facilities, and of which $80,000,000 shall be for the Preventive Health and Health Services Block Grant Program]: Provided, That paragraphs (1) through (3) of subsection (b) of section 2821 of the PHS Act shall not apply to funds appropriated under this heading and in all other accounts of the Centers for Disease Control and Prevention (referred to in this title as "CDC''): Provided further, That funds appropriated under this heading and in all other accounts of CDC may be used to support the purchase, hire, maintenance, and operation of aircraft for use and support of the activities of CDC: Provided further, That employees of CDC or the Public Health Service, both civilian and commissioned officers, detailed to States, municipalities, or other organizations under authority of section 214 of the PHS Act, or in overseas assignments, shall be treated as non-Federal employees for reporting purposes only and shall not be included within any personnel ceiling applicable to the Agency, Service, or HHS during the period of detail or assignment: Provided further, That CDC may use up to $10,000 from amounts appropriated to CDC in this Act for official reception and representation expenses when specifically approved by the Director of CDC: Provided further, That in addition, such sums as may be derived from authorized user fees, which shall be credited to the appropriation charged with the cost thereof: Provided further, That with respect to the previous proviso, authorized user fees from the Vessel Sanitation Program shall be available through September 30, [2013] 2014: Provided further, That of the funds made available under this heading, up to $1,000 per eligible employee of CDC shall be made available until expended for Individual Learning Accounts: [Provided further, That CDC may establish a Working Capital Fund, with the authorities equivalent to those provided in 42 U.S.C. 231, to improve the provision of supplies and service] Provided further, That the Director may transfer funds between any of the accounts of CDC with notification to the Committees on Appropriations of both Houses of Congress at least 15 days in advance of any transfer, but no such account shall be decreased by more than 3 percent by any such transfer. (Department of Health and Human Services Appropriations Act, 2012.)
Special and Trust Fund Receipts (in millions of dollars)
|
|
||||
| Identification code 75–0943–0–1–999 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 0100 | Balance, start of year | |||
| Receipts: | ||||
| 0220 | Cooperative Research and Development Agreements, Centers for Disease Control | 2 | 2 | 2 |
|
|
|
|
||
| 0400 | Total: Balances and collections | 2 | 2 | 2 |
| Appropriations: | ||||
| 0500 | CDC-Wide Activities and Program Support | –2 | –2 | –2 |
|
|
|
|
||
| 0799 | Balance, end of year | |||
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–0943–0–1–999 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Birth Defects, Developmental Disabilities, Disability and Health (BA & Prevention Fund) | 136 | 137 | 125 |
| 0002 | Buildings and Facilities | 58 | 25 | |
| 0003 | Business Services Support | 361 | 395 | 369 |
| 0004 | Chronic Disease Prevention and Health Promotion | 813 | 756 | 608 |
| 0005 | Emerging and Zoonotic Infectious Diseases | 252 | 252 | 280 |
| 0006 | Energy Employee Illness Occupational Compensation Program Act (EEOICPA) | 57 | 55 | 55 |
| 0007 | Environmental Health | 134 | 105 | 104 |
| 0008 | Global Health | 365 | 348 | 363 |
| 0009 | Pandemic Influenza Supplemental (H1N1) | 18 | ||
| 0010 | Healthcare Reform Prevention and Public Health Fund, Other Activities | 611 | 805 | 796 |
| 0011 | Health Reform - Chronic Disease Prevention and Health Promotion | 7 | ||
| 0012 | HIV/AIDS, Viral Hepatitis, STD and TB Prevention | 1,075 | 1,100 | 1,146 |
| 0013 | Immunization and Respiratory Diseases | 478 | 576 | 584 |
| 0014 | Individual Learning Accounts (ILAs) | 7 | ||
| 0015 | Injury Prevention and Control | 143 | 138 | 138 |
| 0016 | Occupational Safety and Health | 230 | 182 | |
| 0017 | Preventive Health & Health Services Block Grants | 80 | 79 | |
| 0018 | Public Health Leadership & Support | 120 | 119 | 119 |
| 0019 | Public Health Preparedness & Response | 1,321 | 1,300 | 1,228 |
| 0020 | Public Health Scientific Services | 147 | 144 | 35 |
|
|
|
|
||
| 0799 | Total direct obligations | 6,413 | 6,516 | 5,950 |
| 0802 | Other Reimbursable Programs | 622 | 749 | 749 |
|
|
|
|
||
| 0809 | Reimbursable program activities, subtotal | 622 | 749 | 749 |
|
|
|
|
||
| 0900 | Total new obligations | 7,035 | 7,265 | 6,699 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 283 | 192 | 161 |
| 1021 | Recoveries of prior year unpaid obligations | 20 | 4 | |
|
|
|
|
||
| 1050 | Unobligated balance (total) | 303 | 196 | 161 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 5,660 | 5,668 | 4,992 |
| 1120 | Appropriations transferred to other accts [75–0350] | –1 | ||
| 1130 | Appropriations permanently reduced | –11 | ||
| 1143 | Approp permanently reduced (Sec 527, HR 2055) | –11 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 5,649 | 5,656 | 4,992 |
| Appropriations, mandatory: | ||||
| 1200 | Appropriation | 55 | 55 | 55 |
| 1201 | Appropriation (special or trust fund) | 2 | 2 | 2 |
| 1221 | Appropriations transferred from other accts [75–0116] | 611 | 805 | 903 |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 668 | 862 | 960 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 310 | 712 | 712 |
| 1701 | Change in uncollected payments, Federal sources | 300 | ||
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 610 | 712 | 712 |
| 1900 | Budget authority (total) | 6,927 | 7,230 | 6,664 |
| 1930 | Total budgetary resources available | 7,230 | 7,426 | 6,825 |
| Memorandum (non-add) entries: | ||||
| 1940 | Unobligated balance expiring | –3 | ||
| 1941 | Unexpired unobligated balance, end of year | 192 | 161 | 126 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 6,850 | 6,451 | 6,487 |
| 3010 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –486 | –468 | –468 |
|
|
|
|
||
| 3020 | Obligated balance, start of year (net) | 6,364 | 5,983 | 6,019 |
| 3030 | Obligations incurred, unexpired accounts | 7,035 | 7,265 | 6,699 |
| 3031 | Obligations incurred, expired accounts | 31 | ||
| 3040 | Outlays (gross) | –7,277 | –7,225 | –6,866 |
| 3050 | Change in uncollected pymts, Fed sources, unexpired | –300 | ||
| 3051 | Change in uncollected pymts, Fed sources, expired | 318 | ||
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –20 | –4 | |
| 3081 | Recoveries of prior year unpaid obligations, expired | –168 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 6,451 | 6,487 | 6,320 |
| 3091 | Uncollected pymts, Fed sources, end of year | –468 | –468 | –468 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 5,983 | 6,019 | 5,852 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 6,259 | 6,368 | 5,704 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 2,550 | 2,453 | 2,124 |
| 4011 | Outlays from discretionary balances | 4,519 | 4,441 | 3,975 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 7,069 | 6,894 | 6,099 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –606 | –703 | –703 |
| 4033 | Non-Federal sources | –13 | –9 | –9 |
|
|
|
|
||
| 4040 | Offsets against gross budget authority and outlays (total) | –619 | –712 | –712 |
| Additional offsets against gross budget authority only: | ||||
| 4050 | Change in uncollected pymts, Fed sources, unexpired | –300 | ||
| 4052 | Offsetting collections credited to expired accounts | 309 | ||
|
|
|
|
||
| 4060 | Additional offsets against budget authority only (total) | 9 | ||
|
|
|
|
||
| 4070 | Budget authority, net (discretionary) | 5,649 | 5,656 | 4,992 |
| 4080 | Outlays, net (discretionary) | 6,450 | 6,182 | 5,387 |
| Mandatory: | ||||
| 4090 | Budget authority, gross | 668 | 862 | 960 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 120 | 320 | 353 |
| 4101 | Outlays from mandatory balances | 88 | 11 | 414 |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 208 | 331 | 767 |
| 4180 | Budget authority, net (total) | 6,317 | 6,518 | 5,952 |
| 4190 | Outlays, net (total) | 6,658 | 6,513 | 6,154 |
|
|
||||
The Centers for Disease Control and Prevention (CDC) supports a number of categorical programs designed to improve the health, safety, and protection of all Americans. These activities include immunization, HIV prevention, emerging and zoonotic infectious diseases, chronic disease prevention and health promotion, occupational safety and health, injury prevention and control, environmental health, global health, programs that reduce the occurrence of birth defects and developmental disabilities, and CDC-Wide Activities and Program Support. CDC also supports bioterrorism, emergency response, and pandemic influenza preparedness activities. The CDC Stockpile activities include resources directed at enhancing preparedness. The Budget will finance a portion of these ongoing activities through unobligated balances available from P.L. 111–32, the Supplemental Appropriations Act of 2009. P.L. 111–32 appropriated $7.65 billion to the Public Health and Social Services Emergency Fund for pandemic influenza preparedness and response activities.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 75–0943–0–1–999 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| Personnel compensation: | ||||
| 11.1 | Full-time permanent | 674 | 801 | 723 |
| 11.3 | Other than full-time permanent | 81 | 100 | 90 |
| 11.5 | Other personnel compensation | 38 | 43 | 38 |
| 11.7 | Military personnel | 62 | 71 | 66 |
| 11.8 | Special personal services payments | 1 | 1 | 1 |
|
|
|
|
||
| 11.9 | Total personnel compensation | 856 | 1,016 | 918 |
| 12.1 | Civilian personnel benefits | 231 | 273 | 247 |
| 12.2 | Military personnel benefits | 44 | 50 | 47 |
| 21.0 | Travel and transportation of persons | 49 | 49 | 40 |
| 22.0 | Transportation of things | 17 | 16 | 15 |
| 23.1 | Rental payments to GSA | 10 | 52 | 51 |
| 23.2 | Rental payments to others | 1 | 1 | 1 |
| 23.3 | Communications, utilities, and miscellaneous charges | 38 | 36 | 33 |
| 24.0 | Printing and reproduction | 5 | 6 | 5 |
| 25.1 | Advisory and assistance services | 581 | 498 | 439 |
| 25.2 | Other services from non-Federal sources | 237 | 211 | 189 |
| 25.3 | Other goods and services from Federal sources | 396 | 390 | 364 |
| 25.4 | Operation and maintenance of facilities | 74 | 50 | 46 |
| 25.5 | Research and development contracts | 51 | 68 | 62 |
| 25.6 | Medical care | 3 | 29 | 27 |
| 25.7 | Operation and maintenance of equipment | 33 | 35 | 32 |
| 25.8 | Subsistence and support of persons (Includes 1259) | 31 | 33 | 30 |
| 26.0 | Supplies and materials | 560 | 518 | 518 |
| 31.0 | Equipment | 58 | 55 | 55 |
| 32.0 | Land and structures | 41 | 9 | 8 |
| 41.0 | Grants, subsidies, and contributions | 3,097 | 3,121 | 2,823 |
|
|
|
|
||
| 99.0 | Direct obligations | 6,413 | 6,516 | 5,950 |
| 99.0 | Reimbursable obligations | 622 | 749 | 749 |
|
|
|
|
||
| 99.9 | Total new obligations | 7,035 | 7,265 | 6,699 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 75–0943–0–1–999 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 8,432 | 8,379 | 8,370 |
| 1101 | Direct military average strength employment | 814 | 771 | 771 |
| 2001 | Reimbursable civilian full-time equivalent employment | 1,077 | 1,082 | 1,081 |
| 2101 | Reimbursable military average strength employment | 38 | 81 | 81 |
|
|
||||
The Consolidated Appropriations Bill, 2012 (P.L. 112–74, Division F) provided authorities equivalent to those provided in 42 U.S.C 231 for CDC to begin creating a Working Capital Fund. The Working Capital Fund will be used by CDC to achieve greater cost efficiencies across the administrative operations of the agency.
For necessary expenses for the Agency for Toxic Substances and Disease Registry (ATSDR) in carrying out activities set forth in sections 104(i) and 111(c)(4) of the Comprehensive Environmental Response, Compensation, and Liability Act of 1980 (CERCLA), as amended; section 118(f) of the Superfund Amendments and Reauthorization Act of 1986 (SARA), as amended; and section 3019 of the Solid Waste Disposal Act, as amended, [$76,337,000] $76,300,000, of which up to $1,000 per eligible employee of the Agency for Toxic Substances and Disease Registry shall remain available until expended for Individual Learning Accounts: Provided, That notwithstanding any other provision of law, in lieu of performing a health assessment under section 104(i)(6) of CERCLA, the Administrator of ATSDR may conduct other appropriate health studies, evaluations, or activities, including, without limitation, biomedical testing, clinical evaluations, medical monitoring, and referral to accredited healthcare providers: Provided further, That in performing any such health assessment or health study, evaluation, or activity, the Administrator of ATSDR shall not be bound by the deadlines in section 104(i)(6)(A) of CERCLA: Provided further, That none of the funds appropriated under this heading shall be available for ATSDR to issue in excess of 40 toxicological profiles pursuant to section 104(I) of CERCLA during fiscal year [2012] 2013, and existing profiles may be updated as necessary. (Department of the Interior, Environment, and Related Agencies Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–0944–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Direct program | 76 | 76 | 76 |
| 0002 | Direct program - health reform | 3 | ||
|
|
|
|
||
| 0799 | Total direct obligations | 79 | 76 | 76 |
| 0801 | Reimbursable program | 10 | 10 | 10 |
|
|
|
|
||
| 0900 | Total new obligations | 89 | 86 | 86 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 23 | 21 | 21 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 77 | 76 | 76 |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 77 | 76 | 76 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 3 | 3 | 10 |
| 1701 | Change in uncollected payments, Federal sources | 7 | 7 | |
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 10 | 10 | 10 |
| 1900 | Budget authority (total) | 87 | 86 | 86 |
| 1930 | Total budgetary resources available | 110 | 107 | 107 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 21 | 21 | 21 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 43 | 47 | 14 |
| 3010 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –13 | –13 | –20 |
|
|
|
|
||
| 3020 | Obligated balance, start of year (net) | 30 | 34 | –6 |
| 3030 | Obligations incurred, unexpired accounts | 89 | 86 | 86 |
| 3040 | Outlays (gross) | –81 | –119 | –95 |
| 3050 | Change in uncollected pymts, Fed sources, unexpired | –7 | –7 | |
| 3051 | Change in uncollected pymts, Fed sources, expired | 7 | ||
| 3081 | Recoveries of prior year unpaid obligations, expired | –4 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 47 | 14 | 5 |
| 3091 | Uncollected pymts, Fed sources, end of year | –13 | –20 | –20 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 34 | –6 | –15 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 87 | 86 | 86 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 55 | 84 | 84 |
| 4011 | Outlays from discretionary balances | 26 | 26 | 3 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 81 | 110 | 87 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –10 | –3 | –10 |
| Additional offsets against gross budget authority only: | ||||
| 4050 | Change in uncollected pymts, Fed sources, unexpired | –7 | –7 | |
| 4052 | Offsetting collections credited to expired accounts | 7 | ||
|
|
|
|
||
| 4060 | Additional offsets against budget authority only (total) | –7 | ||
|
|
|
|
||
| 4070 | Budget authority, net (discretionary) | 77 | 76 | 76 |
| 4080 | Outlays, net (discretionary) | 71 | 107 | 77 |
| Mandatory: | ||||
| Outlays, gross: | ||||
| 4101 | Outlays from mandatory balances | 9 | 8 | |
| 4180 | Budget authority, net (total) | 77 | 76 | 76 |
| 4190 | Outlays, net (total) | 71 | 116 | 85 |
|
|
||||
The Agency for Toxic Substances and Disease Registry (ATSDR) is authorized under the Comprehensive Environmental Response, Compensation, and Liability Act of 1980 (CERCLA). ATSDR assesses health hazards at specific hazardous waste sites helping to prevent or reduce exposure and illnesses that result, and increasing knowledge and understanding of the health effects that may result from exposure to hazardous substances.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 75–0944–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| Personnel compensation: | ||||
| 11.1 | Full-time permanent | 23 | 22 | 22 |
| 11.3 | Other than full-time permanent | 1 | 1 | 1 |
| 11.5 | Other personnel compensation | 1 | 1 | 1 |
| 11.7 | Military personnel | 4 | 4 | 4 |
|
|
|
|
||
| 11.9 | Total personnel compensation | 29 | 28 | 28 |
| 12.1 | Civilian personnel benefits | 7 | 7 | 7 |
| 12.2 | Military personnel benefits | 2 | 2 | 2 |
| 25.1 | Advisory and assistance services | 5 | 4 | 4 |
| 25.2 | Other services from non-Federal sources | 7 | 7 | 7 |
| 25.3 | Other goods and services from Federal sources | 11 | 11 | 11 |
| 26.0 | Supplies and materials | 1 | 1 | |
| 31.0 | Equipment | 1 | 1 | |
| 41.0 | Grants, subsidies, and contributions | 18 | 15 | 15 |
|
|
|
|
||
| 99.0 | Direct obligations | 79 | 76 | 76 |
| 99.0 | Reimbursable obligations | 10 | 10 | 10 |
|
|
|
|
||
| 99.9 | Total new obligations | 89 | 86 | 86 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 75–0944–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 259 | 258 | 258 |
| 1101 | Direct military average strength employment | 39 | 39 | 39 |
| 2001 | Reimbursable civilian full-time equivalent employment | 13 | 13 | 13 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–0946–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Federal Share | 71 | 174 | 171 |
| 0002 | NYC | 8 | 19 | 19 |
|
|
|
|
||
| 0900 | Total new obligations | 79 | 193 | 190 |
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1200 | Appropriation (WTC (CDC Direct)) | 79 | 174 | 171 |
| 1200 | Appropriation (WTC—NYC DHSS—CDC) | 19 | 19 | |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 79 | 193 | 190 |
| 1930 | Total budgetary resources available | 79 | 193 | 190 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 68 | 131 | |
| 3030 | Obligations incurred, unexpired accounts | 79 | 193 | 190 |
| 3040 | Outlays (gross) | –11 | –130 | –161 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 68 | 131 | 160 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 68 | 131 | 160 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 79 | 193 | 190 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 11 | 65 | 64 |
| 4101 | Outlays from mandatory balances | 65 | 97 | |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 11 | 130 | 161 |
| 4180 | Budget authority, net (total) | 79 | 193 | 190 |
| 4190 | Outlays, net (total) | 11 | 130 | 161 |
|
|
||||
HHS along with CDC began implementing provisions of The James Zadroga 9/11 Health and Compensation Act of 2010 (P.L.111–347) on July 1, 2011, to provide monitoring and treatment benefits to eligible responders and survivors. CDC/NIOSH serves as the Program Administrator for the WTC Health Program. The WTC Health Program provides quality care for WTC-related health conditions, conducts WTC research, and maintains a health registry to collect data on victims of the September 11, 2001, terrorist attacks. The amounts included for FY 2012 and FY 2013 Budget reflect estimated Federal obligations for the WTC Health Program.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 75–0946–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 25.1 | Advisory and assistance services | 8 | 20 | 19 |
| 25.2 | Other services from non-Federal sources | 33 | 80 | 79 |
| 25.3 | Other goods and services from Federal sources | 2 | 10 | 10 |
| 25.6 | Medical care | 34 | 79 | 78 |
| 41.0 | Grants, subsidies, and contributions | 2 | 4 | 4 |
|
|
|
|
||
| 99.9 | Total new obligations | 79 | 193 | 190 |
|
|
||||
For carrying out section 301 and title IV of the PHS Act with respect to cancer, [$5,081,788,000] $5,068,864,000, of which up to $8,000,000 may be used for facilities repairs and improvements at the National Cancer Institute—Frederick Federally Funded Research and Development Center in Frederick, Maryland. (Department of Health and Human Services Appropriations Act, 2012.)
For carrying out section 301 and title IV of the PHS Act with respect to cardiovascular, lung, and blood diseases, and blood and blood products, [$3,084,851,000] $3,076,067,000. (Department of Health and Human Services Appropriations Act, 2012.)
For carrying out section 301 and title IV of the PHS Act with respect to dental and craniofacial diseases, [$411,488,000] $408,212,000. (Department of Health and Human Services Appropriations Act, 2012.)
For carrying out section 301 and title IV of the PHS Act with respect to diabetes and digestive and kidney disease, [$1,800,447,000] $1,792,107,000. (Department of Health and Human Services Appropriations Act, 2012.)
For carrying out section 301 and title IV of the PHS Act with respect to neurological disorders and stroke, [$1,629,445,000] $1,624,707,000. (Department of Health and Human Services Appropriations Act, 2012.)
For carrying out section 301 and title IV of the PHS Act with respect to allergy and infectious diseases, [$4,499,215,000] $4,495,307,000. (Department of Health and Human Services Appropriations Act, 2012.)
For carrying out section 301 and title IV of the PHS Act with respect to general medical sciences, [$2,434,637,000: Provided, That not less than $276,480,000 is provided for the Institutional Development Awards program] $2,378,835,000. (Department of Health and Human Services Appropriations Act, 2012.)
For carrying out section 301 and title IV of the PHS Act with respect to child health and human development, [$1,323,900,000] $1,320,600,000. (Department of Health and Human Services Appropriations Act, 2012.)
For carrying out section 301 and title IV of the PHS Act with respect to eye diseases and visual disorders, [$704,043,000] $693,015,000. (Department of Health and Human Services Appropriations Act, 2012.)
For carrying out section 301 and title IV of the PHS Act with respect to environmental health sciences, [$686,869,000] $684,030,000. (Department of Health and Human Services Appropriations Act, 2012.)
For necessary expenses for the National Institute of Environmental Health Sciences in carrying out activities set forth in section 311(a) of the Comprehensive Environmental Response, Compensation, and Liability Act of 1980, as amended, and section 126(g) of the Superfund Amendments and Reauthorization Act of 1986, [$79,054,000] $78,928,000. (Department of the Interior, Environment, and Related Agencies Appropriations Act, 2012.)
For carrying out section 301 and title IV of the PHS Act with respect to aging, [$1,105,530,000] $1,102,650,000. (Department of Health and Human Services Appropriations Act, 2012.)
For carrying out section 301 and title IV of the PHS Act with respect to arthritis and musculoskeletal and skin diseases, [$536,801,000] $535,610,000. (Department of Health and Human Services Appropriations Act, 2012.)
For carrying out section 301 and title IV of the PHS Act with respect to deafness and other communication disorders, [$417,061,000] $417,297,000. (Department of Health and Human Services Appropriations Act, 2012.)
For carrying out section 301 and title IV of the PHS Act with respect to nursing research, [$145,043,000] $144,153,000. (Department of Health and Human Services Appropriations Act, 2012.)
For carrying out section 301 and title IV of the PHS Act with respect to alcohol abuse and alcoholism, [$460,389,000] $457,104,000. (Department of Health and Human Services Appropriations Act, 2012.)
For carrying out section 301 and title IV of the PHS Act with respect to drug abuse, [$1,055,362,000] $1,054,001,000. (Department of Health and Human Services Appropriations Act, 2012.)
For carrying out section 301 and title IV of the PHS Act with respect to mental health, [$1,483,068,000] $1,479,204,000. (Department of Health and Human Services Appropriations Act, 2012.)
For carrying out section 301 and title IV of the PHS Act with respect to human genome research, [$513,844,000] $511,370,000. (Department of Health and Human Services Appropriations Act, 2012.)
For carrying out section 301 and title IV of the PHS Act with respect to biomedical imaging and bioengineering research, [$338,998,000] $336,896,000. (Department of Health and Human Services Appropriations Act, 2012.)
For carrying out section 301 and title IV of the PHS Act with respect to complementary and alternative medicine, [$128,299,000] $127,930,000. (Department of Health and Human Services Appropriations Act, 2012.)
For carrying out section 301 and title IV of the PHS Act with respect to minority health and health disparities research, [$276,963,000] $279,389,000. (Department of Health and Human Services Appropriations Act, 2012.)
For carrying out the activities of the John E. Fogarty International Center (described in subpart 2 of part E of title IV of the PHS Act), [$69,754,000] $69,758,000. (Department of Health and Human Services Appropriations Act, 2012.)
For carrying out section 301 and title IV of the PHS Act with respect to health information communications, [$338,278,000] $372,651,000, of which $4,000,000 shall be available until September 30, [2013] 2014, for improvement of information systems: Provided, That in fiscal year [2012] 2013, the National Library of Medicine may enter into personal services contracts for the provision of services in facilities owned, operated, or constructed under the jurisdiction of the National Institutes of Health (referred to in this title as "NIH''): Provided further, That in addition to amounts provided herein, $8,200,000 shall be available from amounts available under section 241 of the PHS Act to carry out the purposes of the National Information Center on Health Services Research and Health Care Technology established under section 478A of the PHS Act and related health services. (Department of Health and Human Services Appropriations Act, 2012.)
For carrying out section 301 and title IV of the PHS Act with respect to translational sciences, [$576,456,000] $639,033,000: Provided, That up to [$10,000,000] $50,000,000 shall be available to implement section 402C of the PHS Act, relating to the Cures Acceleration Network[: Provided further, That funds appropriated may be used to support the reorganization and activities required to eliminate the National Center for Research Resources: Provided further, That the Director of the NIH shall ensure that, of all funds made available to Institute, Center, and Office of the Director accounts within "Department of Health and Human Services, National Institutes of Health'', at least $487,767,000 is provided to the Clinical and Translational Sciences Awards program]. (Department of Health and Human Services Appropriations Act, 2012.)
For carrying out the responsibilities of the Office of the Director, NIH, [$1,461,880,000] $1,429,161,000, of which up to $25,000,000 shall be used to carry out section 213 of this Act: Provided, That funding shall be available for the purchase of not to exceed 29 passenger motor vehicles for replacement only: Provided further, That NIH is authorized to collect third-party payments for the cost of clinical services that are incurred in NIH research facilities and that such payments shall be credited to the NIH Management Fund: Provided further, That all funds credited to the NIH Management Fund shall remain available for one fiscal year after the fiscal year in which they are deposited: [Provided further, That $193,880,000 shall be available for continuation of the National Children's Study:] Provided further, That [$545,962,000] $544,930,000 shall be available for the Common Fund established under section 402A(c)(1) of the PHS Act: Provided further, That of the funds provided $10,000 shall be for official reception and representation expenses when specifically approved by the Director of the NIH: Provided further, That the Office of AIDS Research within the Office of the Director of the NIH may spend up to $8,000,000 to make grants for construction or renovation of facilities as provided for in section 2354(a)(5)(B) of the PHS Act: Provided further, That the Director may direct up to 1 percent of the total made available in this or any other Act to all National Institutes of Health appropriations to activities that the Director may so designate: Provided further, That no such appropriation shall be decreased by more than 1 percent by any such transfers and that the Congress is promptly notified of the transfer. (Department of Health and Human Services Appropriations Act, 2012.)
For the study of, construction of, renovation of, and acquisition of equipment for, facilities of or used by NIH, including the acquisition of real property, [$125,581,000] $125,308,000, to remain available until [September 30, 2016] expended. (Department of Health and Human Services Appropriations Act, 2012.)
Special and Trust Fund Receipts (in millions of dollars)
|
|
||||
| Identification code 75–9915–0–1–552 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 0100 | Balance, start of year | |||
| Receipts: | ||||
| 0220 | Cooperative Research and Development Agreements, NIH | 17 | 17 | 17 |
|
|
|
|
||
| 0400 | Total: Balances and collections | 17 | 17 | 17 |
| Appropriations: | ||||
| 0500 | National Institutes of Health | –17 | –17 | –17 |
|
|
|
|
||
| 0799 | Balance, end of year | |||
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–9915–0–1–552 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | National Cancer Institute (0849) | 5,059 | 5,071 | 5,069 |
| 0002 | National Heart, Lung, and Blood Institute (0872) | 3,070 | 3,078 | 3,076 |
| 0003 | National Institute of Dental and Craniofacial Research (0873) | 409 | 411 | 408 |
| 0004 | National Institute of Diabetes and Digestive and Kidney Disease (0884) | 1,792 | 1,797 | 1,792 |
| 0005 | National Institute of Neurological Disorders and Stroke (0886) | 1,622 | 1,626 | 1,625 |
| 0006 | National Institute of Allergy and Infectious Diseases (0885) | 4,478 | 4,489 | 4,495 |
| 0007 | National Institute of General Medical Sciences (0851) | 2,034 | 2,429 | 2,379 |
| 0008 | National Institute of Child Health and Human Development (0844) | 1,318 | 1,321 | 1,321 |
| 0009 | National Eye Institute (0887) | 701 | 703 | 693 |
| 0010 | National Institute of Environmental Health Sciences (0862) | 763 | 764 | 763 |
| 0011 | National Institute on Aging (0843) | 1,100 | 1,103 | 1,103 |
| 0012 | National Institute of Arthritis and Musculoskeletal and Skin Disease (0888) | 534 | 536 | 536 |
| 0013 | National Institute on Deafness and Other Communication Disorder (0890) | 415 | 416 | 417 |
| 0014 | National Institute of Mental Health (0892) | 1,477 | 1,480 | 1,479 |
| 0015 | National Institute on Drug Abuse (0893) | 1,050 | 1,053 | 1,054 |
| 0016 | National Institute on Alcohol Abuse and Alcoholism (0894) | 458 | 459 | 457 |
| 0017 | National Institute of Nursing Research (0889) | 144 | 145 | 144 |
| 0018 | National Human Genome Research Institute (0891) | 511 | 513 | 511 |
| 0019 | National Institute of Biomedical Imaging and Bioengineering (0898) | 314 | 338 | 337 |
| 0020 | National Center for Research Resources (0848) | 1,258 | ||
| 0021 | National Center for Complementary and Alternative Medicine (0896) | 128 | 128 | 128 |
| 0022 | National Institute on Minority Health and Health Disparities (0897) | 210 | 276 | 279 |
| 0023 | John E. Fogarty International Center (0819) | 69 | 70 | 70 |
| 0024 | National Library of Medicine (0807) | 337 | 338 | 373 |
| 0025 | Office of the Director (0846) | 1,167 | 1,459 | 1,429 |
| 0026 | Buildings and facilities (0838) | 62 | 125 | 125 |
| 0027 | Cooperative Research and Development Agreements | 12 | 17 | 17 |
| 0028 | National Center for Advancing Translational Sciences (0875) | 575 | 639 | |
| 0031 | Type 1 Diabetes | 150 | 150 | 150 |
|
|
|
|
||
| 0799 | Total direct obligations | 30,642 | 30,870 | 30,869 |
| 0801 | Reimbursable program activity | 3,190 | 3,201 | 3,294 |
| 0802 | Royalties | 88 | 88 | 88 |
|
|
|
|
||
| 0809 | Reimbursable program activities, subtotal | 3,278 | 3,289 | 3,382 |
|
|
|
|
||
| 0899 | Total reimbursable obligations | 3,278 | 3,289 | 3,382 |
|
|
|
|
||
| 0900 | Total new obligations | 33,920 | 34,159 | 34,251 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 345 | 376 | 375 |
| 1020 | Adjustment of unobligated bal brought forward, Oct 1 | –6 | ||
| 1021 | Recoveries of prior year unpaid obligations | 46 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 385 | 376 | 375 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 30,828 | 30,769 | 30,702 |
| 1120 | Transferred to other accounts [72–1028] | –297 | ||
| 1120 | Appropriations transferred to other accts [75–0350] | –9 | ||
| 1121 | Transferred from other accounts [75–9912] | 1 | ||
| 1130 | Appropriations permanently reduced | –62 | ||
| 1143 | Approp permanently reduced (Sec 527, HR 2055) | –58 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 30,470 | 30,702 | 30,702 |
| Appropriations, mandatory: | ||||
| 1200 | Appropriation | 150 | 150 | 150 |
| 1201 | Appropriation (special or trust fund) | 17 | 17 | 17 |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 167 | 167 | 167 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 2,734 | 3,289 | 3,382 |
| 1701 | Change in uncollected payments, Federal sources | 544 | ||
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 3,278 | 3,289 | 3,382 |
| 1900 | Budget authority (total) | 33,915 | 34,158 | 34,251 |
| 1930 | Total budgetary resources available | 34,300 | 34,534 | 34,626 |
| Memorandum (non-add) entries: | ||||
| 1940 | Unobligated balance expiring | –4 | ||
| 1941 | Unexpired unobligated balance, end of year | 376 | 375 | 375 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 39,712 | 35,622 | 34,908 |
| 3010 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –1,247 | –1,151 | –1,151 |
| 3011 | Adjustments to uncollected pymts, Fed sources, brought forward, Oct 1 | 6 | ||
|
|
|
|
||
| 3020 | Obligated balance, start of year (net) | 38,471 | 34,471 | 33,757 |
| 3030 | Obligations incurred, unexpired accounts | 33,920 | 34,159 | 34,251 |
| 3031 | Obligations incurred, expired accounts | 857 | ||
| 3040 | Outlays (gross) | –37,715 | –34,873 | –33,863 |
| 3050 | Change in uncollected pymts, Fed sources, unexpired | –544 | ||
| 3051 | Change in uncollected pymts, Fed sources, expired | 634 | ||
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –46 | ||
| 3081 | Recoveries of prior year unpaid obligations, expired | –1,106 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 35,622 | 34,908 | 35,296 |
| 3091 | Uncollected pymts, Fed sources, end of year | –1,151 | –1,151 | –1,151 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 34,471 | 33,757 | 34,145 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 33,748 | 33,991 | 34,084 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 10,751 | 11,150 | 11,243 |
| 4011 | Outlays from discretionary balances | 26,695 | 23,556 | 22,453 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 37,446 | 34,706 | 33,696 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –3,246 | –3,289 | –3,382 |
| 4033 | Non-Federal sources | –99 | ||
|
|
|
|
||
| 4040 | Offsets against gross budget authority and outlays (total) | –3,345 | –3,289 | –3,382 |
| Additional offsets against gross budget authority only: | ||||
| 4050 | Change in uncollected pymts, Fed sources, unexpired | –544 | ||
| 4052 | Offsetting collections credited to expired accounts | 611 | ||
|
|
|
|
||
| 4060 | Additional offsets against budget authority only (total) | 67 | ||
|
|
|
|
||
| 4070 | Budget authority, net (discretionary) | 30,470 | 30,702 | 30,702 |
| 4080 | Outlays, net (discretionary) | 34,101 | 31,417 | 30,314 |
| Mandatory: | ||||
| 4090 | Budget authority, gross | 167 | 167 | 167 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 1 | 53 | 53 |
| 4101 | Outlays from mandatory balances | 268 | 114 | 114 |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 269 | 167 | 167 |
| 4180 | Budget authority, net (total) | 30,637 | 30,869 | 30,869 |
| 4190 | Outlays, net (total) | 34,370 | 31,584 | 30,481 |
|
|
||||
DISTRIBUTION OF BUDGET AUTHORITY AND OUTLAYS BY ACCOUNT (in millions of dollars)
|
|
|||
| 2011 | 20121 | 2013 | |
|
|
|||
| Distribution of budget authority by account: | |||
| National Cancer Institute | 5,059 | 5,071 | 5,069 |
| National Heart, Lung, and Blood Institute | 3,070 | 3,078 | 3,076 |
| National Institute of Dental and Craniofacial Research | 409 | 411 | 408 |
| National Institute of Diabetes and Digestive and Kidney Diseases | 1,942 | 1,947 | 1,942 |
| National Institute of Neurological Disorder and Stroke | 1,622 | 1,626 | 1,625 |
| National Institute of Allergy and Infectious Diseases | 4,7762 | 4,4892 | 4,495 |
| National Institute of General Medical Sciences | 2,034 | 2,429 | 2,379 |
| Eunice Kennedy Shriver National Institute of Child Health and Human Development | 1,318 | 1,321 | 1,321 |
| National Eye Institute | 701 | 703 | 693 |
| National Institute of Environmental Health Sciences | 763 | 764 | 763 |
| National Institute on Aging | 1,100 | 1,103 | 1,103 |
| National Institute of Arthritis and Musculoskeletal and Skin Diseases | 534 | 536 | 536 |
| National Institute on Deafness and Other Communication Disorders | 415 | 416 | 417 |
| National Institute of Mental Health | 1,477 | 1,480 | 1,479 |
| National Institute on Drug Abuse | 1,050 | 1,053 | 1,054 |
| National Institute on Alcohol Abuse and Alcoholism | 458 | 459 | 457 |
| National Institute of Nursing Research | 144 | 145 | 144 |
| National Center for Research Resources | 1,265 | 0 | 0 |
| National Human Genome Research Institute | 511 | 513 | 511 |
| National Institute of Biomedical Imaging and Bioengineering | 314 | 338 | 337 |
| National Institute on Minority Health and Health Disparities | 210 | 276 | 279 |
| National Center for Complementary and Alternative Medicine | 119 | 128 | 128 |
| National Center for Advancing Translational Sciences | 0 | 575 | 639 |
| John E. Fogarty International Center | 69 | 70 | 70 |
| National Library of Medicine | 337 | 338 | 373 |
| Office of the Director | 1,167 | 1,459 | 1,429 |
| Buildings and Facilities | 50 | 125 | 125 |
|
|
|||
| ARRA Funds | 0 | 0 | 0 |
|
|
|
|
|
| Subtotal | 30,914 | 30,852 | 30,852 |
|
|
|||
| Cooperative Research and Development Agreements | 12 | 17 | 17 |
|
|
|
|
|
|
|
|||
| Total Budget Authority, NIH | 30,926 | 30,869 | 30,869 |
|
|
|
|
|
|
|
|||
(in millions of dollars)
|
|
|||
| 2011 | 2012 | 2013 | |
|
|
|||
| Distribution of outlays by account: | |||
| National Cancer Institute | 5,096 | 4,704 | 5,018 |
| National Heart, Lung, and Blood Institute | 3,088 | 3,034 | 3,045 |
| National Institute of Dental and Craniofacial Research | 410 | 425 | 415 |
| National Institute of Diabetes and Digestive and Kidney Diseases | 1,905 | 1,893 | 1,960 |
| National Institute of Neurological Disorders and Stroke | 1,580 | 1,671 | 1,641 |
| National Institute of Allergy and Infectious Diseases | 4,467 | 4,135 | 4,526 |
| National Institute of General Medical Sciences | 1,985 | 2,136 | 2,060 |
| Eunice Kennedy Shriver National Institute of Child Health and Human Development | 1,274 | 1,347 | 1,335 |
| National Eye Institute | 693 | 680 | 709 |
| National Institute of Environmental Health Sciences | 769 | 770 | 773 |
| National Institute on Aging | 1,099 | 1,053 | 1,135 |
| National Institute of Arthritis and Musculoskeletal and Skin Diseases | 532 | 512 | 540 |
| National Institute on Deafness and Other Communication Disorders | 407 | 422 | 420 |
| National Institute of Mental Health | 1,492 | 1,452 | 1,496 |
| National Institute on Drug Abuse | 1,069 | 976 | 1,054 |
| National Institute on Alcohol Abuse and Alcoholism | 457 | 463 | 463 |
| National Institute of Nursing Research | 145 | 131 | 146 |
| National Center for Research Resources | 1,217 | 788 | 1,268 |
| National Human Genome Research Institute | 506 | 495 | 520 |
| National Institute of Biomedical Imaging and Bioengineering | 309 | 307 | 320 |
| National Institute on Minority Health and Health Disparities | 211 | 202 | 216 |
| National Center for Complementary and Alternative Medicine | 131 | 106 | 133 |
| National Center for Advancing Translational Sciences | 0 | 92 | 453 |
| John E. Fogarty International Center | 71 | 68 | 71 |
| National Library of Medicine | 334 | 315 | 363 |
| Office of the Director | 1,196 | 1,423 | 1,193 |
| Buildings and Facilities | 115 | 146 | 113 |
|
|
|||
| ARRA Funds | 3,844 | 1,864 | 1,095 |
|
|
|
|
|
| Subtotal Outlays | 34,402 | 31,610 | 32,481 |
|
|
|||
| Cooperative Research and Development Agreements | 17 | 17 | 17 |
|
|
|
|
|
|
|
|||
| Total Outlays, NIH | 34,419 | 31,627 | 32,498 |
|
|
|
|
|
|
|
|||
This program funds biomedical research and research training. These accounts will continue to be appropriated separately, and are displayed in a consolidated format to improve the readability of the presentation. Detailed information is available through the Department of Health and Human Services.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 75–9915–0–1–552 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| Personnel compensation: | ||||
| 11.1 | Full-time permanent | 878 | 885 | 889 |
| 11.3 | Other than full-time permanent | 477 | 483 | 494 |
| 11.5 | Other personnel compensation | 44 | 43 | 43 |
| 11.7 | Military personnel | 22 | 22 | 23 |
| 11.8 | Special personal services payments | 166 | 170 | 169 |
|
|
|
|
||
| 11.9 | Total personnel compensation | 1,587 | 1,603 | 1,618 |
| 12.1 | Civilian personnel benefits | 403 | 409 | 412 |
| 12.2 | Military personnel benefits | 16 | 16 | 16 |
| 21.0 | Travel and transportation of persons | 56 | 55 | 54 |
| 22.0 | Transportation of things | 5 | 6 | 5 |
| 23.1 | Rental payments to GSA | 1 | 1 | 1 |
| 23.2 | Rental payments to others | 1 | 1 | 1 |
| 23.3 | Communications, utilities, and miscellaneous charges | 26 | 27 | 26 |
| 24.0 | Printing and reproduction | 8 | 4 | 7 |
| 25.1 | Advisory and assistance services | 112 | 117 | 132 |
| 25.2 | Other services from non-Federal sources | 714 | 718 | 725 |
| 25.3 | Other goods and services from Federal sources | 3,054 | 3,056 | 3,246 |
| 25.4 | Operation and maintenance of facilities | 126 | 83 | 77 |
| 25.5 | Research and development contracts | 2,117 | 2,157 | 1,968 |
| 25.6 | Medical care | 18 | 18 | 17 |
| 25.7 | Operation and maintenance of equipment | 83 | 85 | 82 |
| 25.8 | Subsistence and support of persons | 2 | ||
| 26.0 | Supplies and materials | 194 | 204 | 196 |
| 31.0 | Equipment | 120 | 125 | 119 |
| 32.0 | Land and structures | 126 | 125 | |
| 41.0 | Grants, subsidies, and contributions | 21,999 | 22,059 | 22,042 |
|
|
|
|
||
| 99.0 | Direct obligations | 30,642 | 30,870 | 30,869 |
| 99.0 | Reimbursable obligations | 3,278 | 3,289 | 3,382 |
|
|
|
|
||
| 99.9 | Total new obligations | 33,920 | 34,159 | 34,251 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 75–9915–0–1–552 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 13,292 | 13,292 | 13,157 |
| 1101 | Direct military average strength employment | 238 | 238 | 238 |
| 2001 | Reimbursable civilian full-time equivalent employment | 4,950 | 4,950 | 4,899 |
| 2101 | Reimbursable military average strength employment | 89 | 89 | 89 |
|
|
||||
For carrying out titles III, V, and XIX of the PHS Act with respect to mental health, and the Protection and Advocacy for Individuals with Mental Illness Act, [$934,853,000] $902,856,000: Provided, That notwithstanding section 520A(f)(2) of the PHS Act, no funds appropriated for carrying out section 520A shall be available for carrying out section 1971 of the PHS Act: Provided further, That in addition to amounts provided herein, [$21,039,000] $21,039,000 shall be available under section 241 of the PHS Act to carry out subpart I of part B of title XIX of the PHS Act to fund section 1920(b) technical assistance, national data, data collection and evaluation activities, and further that the total available under this Act for section 1920(b) activities shall not exceed 5 percent of the amounts appropriated for subpart I of part B of title XIX: Provided further, That section 520E(b)(2) of the PHS Act shall not apply to funds appropriated under this Act for fiscal year [2012: Provided further, That of the amount appropriated under this heading, $45,800,000 shall be for the National Child Traumatic Stress Initiative as described in section 582 of the PHS Act] 2013.
For carrying out titles III, V, and XIX of the PHS Act with respect to substance abuse treatment [and section 1922(a) of the PHS Act with respect to substance abuse prevention], [$2,123,993,000] $1,711,045,000: Provided, That in addition to amounts provided herein, [the following amounts shall be available under section 241 of the PHS Act: (1) $79,200,000] $71,724,000 shall be available under section 241 of the PHS Act to carry out subpart II of part B of title XIX of the PHS Act to fund section 1935(b) technical assistance, national data, data collection and evaluation activities, and further that the total available under this Act for section 1935(b) activities shall not exceed 5 percent of the amounts appropriated for subpart II of part B of title XIX[; and (2) $2,000,000 to evaluate substance abuse treatment programs]: Provided further, That [no funds shall be available for the National All Schedules Prescription Reporting system] section 1922(a)(1) of the PHS Act shall not apply to amounts provided herein.
For carrying out titles III and V of the PHS Act with respect to substance abuse prevention, [$186,361,000] $463,378,000.
For program support and cross-cutting activities that supplement activities funded under the headings "Mental Health'', "Substance Abuse Treatment'', and "Substance Abuse Prevention'' in carrying out titles III, V, and XIX of the PHS Act and the Protection and Advocacy for Individuals with Mental Illness Act in the Substance Abuse and Mental Health Services Administration, [$109,106,000] $74,229,000: Provided, That in addition to amounts provided herein, [$27,428,000] $71,995,000 shall be available under section 241 of the PHS Act to supplement funds available to carry out national surveys on drug abuse and mental health, to collect and analyze program data, and to conduct public awareness and technical assistance activities: Provided further, That, in addition, fees may be collected for the costs associated with additional publications, data, data tabulations, and data analysis completed under title V of the PHS Act and provided to a public or private entity upon request, which shall be credited to this appropriation and shall remain available until expended for such purposes: Provided further, That funds made available under this heading may be used to supplement program support funding provided under the headings "Mental Health'', "Substance Abuse Treatment'', and "Substance Abuse Prevention'': Provided further, That the Administrator may transfer funds between any of the accounts of SAMHSA with notification to the Committees on Appropriations of both Houses of Congress at least 15 days in advance of any transfer, but no such account shall be decreased by more than 3 percent by any such transfer. (Department of Health and Human Services Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–1362–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0002 | Mental Health Block Grant | 420 | ||
| 0003 | Substance Abuse Block Grant | 1,442 | ||
| 0004 | State Prevention Grants | 475 | ||
| 0005 | Program Management | 120 | ||
| 0006 | Mental Health | 933 | 903 | |
| 0007 | Substance Abuse Treatment | 1,775 | 1,711 | |
| 0008 | Substance Abuse Prevention | 530 | 464 | |
| 0009 | Health Surveillance and Program Support | 109 | 74 | |
| 0010 | Children's Mental Health | 118 | ||
| 0011 | PATH Homeless State Grants | 65 | ||
| 0012 | Protection and Advocacy | 36 | ||
| 0013 | Innovation and Emerging Issues | 680 | ||
| 0014 | Public Education and Support | 14 | ||
| 0022 | Performance and Quality Information Systems | 38 | ||
| 0023 | Regulatory and Oversight Functions | 53 | ||
|
|
|
|
||
| 0100 | Total, direct program | 3,461 | 3,347 | 3,152 |
|
|
|
|
||
| 0799 | Total direct obligations | 3,461 | 3,347 | 3,152 |
| 0802 | Reimbursable program: PHS Evaluation | 256 | 255 | 292 |
|
|
|
|
||
| 0900 | Total new obligations | 3,717 | 3,602 | 3,444 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 88 | ||
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 3,386 | 3,354 | 3,152 |
| 1120 | Appropriations transferred to other accts [75–0350] | –1 | ||
| 1130 | Appropriations permanently reduced | –7 | ||
| 1143 | Approp permanently reduced (Sec 527, HR 2055) | –6 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 3,379 | 3,347 | 3,152 |
| Appropriations, mandatory: | ||||
| 1221 | Appropriations transferred from the Prevention and Public Health Fund [75–0116] | 88 | 88 | 105 |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 88 | 88 | 105 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 144 | 255 | 292 |
| 1700 | Collected | 2 | ||
| 1701 | Change in uncollected payments, Federal sources | 106 | ||
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 250 | 255 | 294 |
| 1900 | Budget authority (total) | 3,717 | 3,690 | 3,551 |
| 1930 | Total budgetary resources available | 3,717 | 3,690 | 3,639 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 88 | 195 | |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 2,828 | 2,964 | 2,877 |
| 3010 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –151 | –239 | –239 |
|
|
|
|
||
| 3020 | Obligated balance, start of year (net) | 2,677 | 2,725 | 2,638 |
| 3030 | Obligations incurred, unexpired accounts | 3,717 | 3,602 | 3,444 |
| 3040 | Outlays (gross) | –3,557 | –3,689 | –3,699 |
| 3050 | Change in uncollected pymts, Fed sources, unexpired | –106 | ||
| 3051 | Change in uncollected pymts, Fed sources, expired | 18 | ||
| 3081 | Recoveries of prior year unpaid obligations, expired | –24 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 2,964 | 2,877 | 2,622 |
| 3091 | Uncollected pymts, Fed sources, end of year | –239 | –239 | –239 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 2,725 | 2,638 | 2,383 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 3,629 | 3,602 | 3,446 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 1,465 | 1,594 | 1,555 |
| 4011 | Outlays from discretionary balances | 2,083 | 2,042 | 2,047 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 3,548 | 3,636 | 3,602 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –144 | –255 | –292 |
| 4033 | Non-Federal sources | –2 | ||
|
|
|
|
||
| 4040 | Offsets against gross budget authority and outlays (total) | –144 | –255 | –294 |
| Additional offsets against gross budget authority only: | ||||
| 4050 | Change in uncollected pymts, Fed sources, unexpired | –106 | ||
|
|
|
|
||
| 4070 | Budget authority, net (discretionary) | 3,379 | 3,347 | 3,152 |
| 4080 | Outlays, net (discretionary) | 3,404 | 3,381 | 3,308 |
| Mandatory: | ||||
| 4090 | Budget authority, gross | 88 | 88 | 105 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 1 | 1 | |
| 4101 | Outlays from mandatory balances | 9 | 52 | 96 |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 9 | 53 | 97 |
| 4180 | Budget authority, net (total) | 3,467 | 3,435 | 3,257 |
| 4190 | Outlays, net (total) | 3,413 | 3,434 | 3,405 |
|
|
||||
This program provides Federal support to strengthen the capacity of the Nation's health care delivery system to provide effective substance abuse prevention, addiction treatment, and mental health services for people at risk for or experiencing substance abuse or mental illness. SAMHSA builds partnerships with states, communities, tribal and private not-for-profit organizations to enhance health and reduce the adverse impact of substance abuse and mental illness on America's communities. The Consolidated Appropriations Act of 2012 (P.L. 112–74) restructured the appropriation accounts for SAMHSA, which is continued in FY 2013.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 75–1362–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| Personnel compensation: | ||||
| 11.1 | Full-time permanent | 47 | 46 | 46 |
| 11.3 | Other than full-time permanent | 2 | 2 | 2 |
| 11.5 | Other personnel compensation | 1 | 1 | 1 |
| 11.7 | Military personnel | 4 | 4 | 4 |
|
|
|
|
||
| 11.9 | Total personnel compensation | 54 | 53 | 53 |
| 12.1 | Civilian personnel benefits | 12 | 12 | 12 |
| 12.2 | Military personnel benefits | 2 | 2 | 2 |
| 21.0 | Travel and transportation of persons | 1 | 2 | 2 |
| 23.1 | Rental payments to GSA | 7 | 7 | 7 |
| 23.3 | Communications, utilities, and miscellaneous charges | 1 | 1 | 1 |
| 24.0 | Printing and reproduction | 3 | 3 | 3 |
| 25.1 | Advisory and assistance services | 29 | 26 | 17 |
| 25.2 | Other services from non-Federal sources | 229 | 201 | 130 |
| 25.3 | Other goods and services from Federal sources | 87 | 90 | 58 |
| 25.7 | Operation and maintenance of equipment | 1 | 1 | 1 |
| 41.0 | Grants, subsidies, and contributions | 3,034 | 2,948 | 2,865 |
| 42.0 | Insurance claims and indemnities | 1 | 1 | 1 |
|
|
|
|
||
| 99.0 | Direct obligations | 3,461 | 3,347 | 3,152 |
| 99.0 | Reimbursable obligations | 256 | 255 | 292 |
|
|
|
|
||
| 99.9 | Total new obligations | 3,717 | 3,602 | 3,444 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 75–1362–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 472 | 496 | 496 |
| 1101 | Direct military average strength employment | 52 | 54 | 54 |
| 2001 | Reimbursable civilian full-time equivalent employment | 19 | 20 | 20 |
| 2101 | Reimbursable military average strength employment | 4 | 4 | 4 |
|
|
||||
For carrying out titles III and IX of the PHS Act, part A of title XI of the Social Security Act, and section 1013 of the Medicare Prescription Drug, Improvement, and Modernization Act of 2003, [$369,053,000] $334,357,000 shall be available from amounts available under section 241 of the PHS Act, notwithstanding subsection 947(c) of such Act: Provided, That in addition, amounts received from Freedom of Information Act fees, reimbursable and interagency agreements, and the sale of data shall be credited to this appropriation and shall remain available until [September 30, 2013] expended. (Department of Health and Human Services Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–1700–0–1–552 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0003 | Prevention and Public Health Fund | 12 | 12 | 12 |
| 0801 | Reimbursable program | 17 | 17 | 17 |
| 0802 | Reimbursable program: PHS evaluation | 371 | 369 | 334 |
|
|
|
|
||
| 0899 | Total reimbursable obligations | 388 | 386 | 351 |
|
|
|
|
||
| 0900 | Total new obligations | 400 | 398 | 363 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 6 | 4 | 4 |
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1221 | Appropriations transferred from other accts [75–0116] | 12 | 12 | 12 |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 12 | 12 | 12 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 159 | 386 | 351 |
| 1701 | Change in uncollected payments, Federal sources | 227 | ||
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 386 | 386 | 351 |
| 1900 | Budget authority (total) | 398 | 398 | 363 |
| 1930 | Total budgetary resources available | 404 | 402 | 367 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 4 | 4 | 4 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 1,165 | 988 | 324 |
| 3010 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –451 | –382 | –382 |
|
|
|
|
||
| 3020 | Obligated balance, start of year (net) | 714 | 606 | –58 |
| 3030 | Obligations incurred, unexpired accounts | 400 | 398 | 363 |
| 3031 | Obligations incurred, expired accounts | 2 | ||
| 3040 | Outlays (gross) | –566 | –1,062 | –533 |
| 3050 | Change in uncollected pymts, Fed sources, unexpired | –227 | ||
| 3051 | Change in uncollected pymts, Fed sources, expired | 296 | ||
| 3081 | Recoveries of prior year unpaid obligations, expired | –13 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 988 | 324 | 154 |
| 3091 | Uncollected pymts, Fed sources, end of year | –382 | –382 | –382 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 606 | –58 | –228 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 386 | 386 | 351 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 126 | 386 | 351 |
| 4011 | Outlays from discretionary balances | 435 | 673 | 175 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 561 | 1,059 | 526 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –451 | –768 | –388 |
| Additional offsets against gross budget authority only: | ||||
| 4050 | Change in uncollected pymts, Fed sources, unexpired | –227 | ||
| 4052 | Offsetting collections credited to expired accounts | 292 | 382 | 37 |
|
|
|
|
||
| 4060 | Additional offsets against budget authority only (total) | 65 | 382 | 37 |
| 4080 | Outlays, net (discretionary) | 110 | 291 | 138 |
| Mandatory: | ||||
| 4090 | Budget authority, gross | 12 | 12 | 12 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 1 | ||
| 4101 | Outlays from mandatory balances | 4 | 3 | 7 |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 5 | 3 | 7 |
| 4180 | Budget authority, net (total) | 12 | 12 | 12 |
| 4190 | Outlays, net (total) | 115 | 294 | 145 |
|
|
||||
This activity supports the development of scientific evidence and tools to improve the quality, safety, and effectiveness of all aspects of the health care system, and initiatives to disseminate and translate scientific findings into health care practice.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 75–1700–0–1–552 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 25.5 | Research and development contracts | 8 | 8 | 8 |
| 41.0 | Grants, subsidies, and contributions | 4 | 4 | 4 |
|
|
|
|
||
| 99.0 | Direct obligations | 12 | 12 | 12 |
| 99.0 | Reimbursable obligations | 388 | 386 | 351 |
|
|
|
|
||
| 99.9 | Total new obligations | 400 | 398 | 363 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 75–1700–0–1–552 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 3 | 3 | 3 |
| 2001 | Reimbursable civilian full-time equivalent employment | 300 | 300 | 300 |
| 2101 | Reimbursable military average strength employment | 10 | 10 | 10 |
|
|
||||
For carrying out, except as otherwise provided, titles XI and XIX of the Social Security Act, [$184,279,110,000] $178,791,197,000, to remain available until expended.
For making, after May 31, [2012] 2013, payments to States under title XIX or in the case of section 1928 on behalf of States under title XIX of the Social Security Act for the last quarter of fiscal year [2012] 2013 for unanticipated costs incurred for the current fiscal year, such sums as may be necessary.
For making payments to States or in the case of section 1928 on behalf of States under title XIX of the Social Security Act for the first quarter of fiscal year [2013, $90,614,082,000] 2014, $106,335,631,000, to remain available until expended.
Payment under such title XIX may be made for any quarter with respect to a State plan or plan amendment in effect during such quarter, if submitted in or prior to such quarter and approved in that or any subsequent quarter. (Department of Health and Human Services Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–0512–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Medicaid vendor payments | 276,980 | 245,689 | 263,693 |
| 0002 | State and local administration | 14,083 | 14,885 | 14,735 |
| 0003 | Vaccines for Children | 3,953 | 4,009 | 4,271 |
| 0004 | Incurred by providers but not yet reported | 117 | 1,360 | 1,360 |
|
|
|
|
||
| 0799 | Total direct obligations | 295,133 | 265,943 | 284,059 |
| 0801 | Medicare Part B premiums | 703 | 320 | |
|
|
|
|
||
| 0900 | Total new obligations | 295,836 | 266,263 | 284,059 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 17,008 | 408 | 14,654 |
| 1021 | Recoveries of prior year unpaid obligations | 20,039 | 9,465 | |
|
|
|
|
||
| 1050 | Unobligated balance (total) | 37,047 | 9,873 | 14,654 |
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1200 | Appropriation Medicaid | 184,279 | 178,791 | |
| 1200 | Appropriation Medicaid, Indefinite | 171,576 | ||
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 171,576 | 184,279 | 178,791 |
| Advance appropriations, mandatory: | ||||
| 1270 | Advance appropriation | 86,789 | 86,445 | 90,614 |
|
|
|
|
||
| 1280 | Advanced appropriation, mandatory (total) | 86,789 | 86,445 | 90,614 |
| Spending authority from offsetting collections, mandatory: | ||||
| 1800 | Collected | 832 | 320 | |
|
|
|
|
||
| 1850 | Spending auth from offsetting collections, mand (total) | 832 | 320 | |
| 1900 | Budget authority (total) | 259,197 | 271,044 | 269,405 |
| 1930 | Total budgetary resources available | 296,244 | 280,917 | 284,059 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 408 | 14,654 | |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 28,391 | 28,392 | 29,751 |
| 3030 | Obligations incurred, unexpired accounts | 295,836 | 266,263 | 284,059 |
| 3040 | Outlays (gross) | –275,796 | –255,439 | –282,699 |
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –20,039 | –9,465 | |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 28,392 | 29,751 | 31,111 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 28,392 | 29,751 | 31,111 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 259,197 | 271,044 | 269,405 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 259,197 | 237,457 | 267,961 |
| 4101 | Outlays from mandatory balances | 16,599 | 17,982 | 14,738 |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 275,796 | 255,439 | 282,699 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4120 | Federal sources | –703 | –320 | |
| 4123 | Non-Federal sources | –129 | ||
|
|
|
|
||
| 4130 | Offsets against gross budget authority and outlays (total) | –832 | –320 | |
|
|
|
|
||
| 4160 | Budget authority, net (mandatory) | 258,365 | 270,724 | 269,405 |
| 4170 | Outlays, net (mandatory) | 274,964 | 255,119 | 282,699 |
| 4180 | Budget authority, net (total) | 258,365 | 270,724 | 269,405 |
| 4190 | Outlays, net (total) | 274,964 | 255,119 | 282,699 |
|
|
||||
Summary of Budget Authority and Outlays (in millions of dollars)
|
|
||||
| 2011 actual | 2012 est. | 2013 est. | ||
|
|
||||
| Enacted/requested: | ||||
| Budget Authority | 258,365 | 270,724 | 269,405 | |
| Outlays | 274,964 | 255,119 | 282,699 | |
| Amounts included in the adjusted baseline: | ||||
| Budget Authority | –11 | –70 | ||
| Outlays | –11 | –70 | ||
| Legislative proposal, not subject to PAYGO: | ||||
| Budget Authority | –215 | –695 | ||
| Outlays | –215 | –695 | ||
| Legislative proposal, subject to PAYGO: | ||||
| Budget Authority | 370 | 885 | ||
| Outlays | 370 | 885 | ||
| Total: | ||||
| Budget Authority | 258,365 | 270,868 | 269,525 | |
| Outlays | 274,964 | 255,263 | 282,819 | |
|
|
||||
Medicaid assists States in providing medical care to their low-income populations by granting Federal matching payments under title XIX of the Social Security Act to States with approved plans.
Medicaid estimates assume budget authority for expenses that are incurred but not reported (IBNR).
Authorized as part of Title XIX, Vaccines for Children (VFC) finances the purchase of vaccines for low-income, eligible children. VFC is administered by the Centers for Disease Control and Prevention and is funded entirely by the Federal Government.
Vaccines for Children (in millions of dollars)
|
|
|||
| Obligations | 2011 | 2012 | 2013 |
|
|
|||
| Vaccine Purchase | 3,663 | 3,703 | 3,972 |
| Vaccine Stockpile | 138 | 137 | 137 |
| Ordering, Distribution, and Operations | 108 | 126 | 119 |
| Vaccine Management Contract Support | 4 | 2 | 1 |
|
|
|||
| Evaluation Activities | 40 | 41 | 42 |
|
|
|
|
|
| Total Obligations | 3,953 | 4,009 | 4,271 |
|
|
|||
Object Classification (in millions of dollars)
|
|
||||
| Identification code 75–0512–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 41.0 | Direct obligations: Grants, subsidies, and contributions | 295,133 | 265,943 | 284,059 |
| 99.0 | Reimbursable obligations | 703 | 320 | |
|
|
|
|
||
| 99.9 | Total new obligations | 295,836 | 266,263 | 284,059 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–0512–7–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Medicaid vendor payments | –11 | –70 | |
|
|
|
|
||
| 0900 | Total new obligations (object class 41.0) | –11 | –70 | |
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1200 | Appropriation | –11 | –70 | |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | –11 | –70 | |
| 1930 | Total budgetary resources available | –11 | –70 | |
|
|
||||
| Change in obligated balance: | ||||
| 3030 | Obligations incurred, unexpired accounts | –11 | –70 | |
| 3040 | Outlays (gross) | 11 | 70 | |
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | –11 | –70 | |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | –11 | –70 | |
| 4180 | Budget authority, net (total) | –11 | –70 | |
| 4190 | Outlays, net (total) | –11 | –70 | |
|
|
||||
Please see the narratives in the Limitation on Administrative Expenses and Health Care Fraud and Abuse Control accounts for a description of the program integrity estimates reflected here.
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–0512–2–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4120 | Federal sources | –215 | –695 | |
| 4180 | Budget authority, net (total) | –215 | –695 | |
| 4190 | Outlays, net (total) | –215 | –695 | |
|
|
||||
This schedule reflects the offsetting collections from Medicare Part B for the extension of the Qualified Individual (QI) program.
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–0512–4–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Program Integrity | –151 | ||
| 0003 | Other Proposals | 155 | 341 | |
|
|
|
|
||
| 0799 | Total direct obligations | 155 | 190 | |
| 0801 | Medicare Part B premiums | 215 | 695 | |
|
|
|
|
||
| 0900 | Total new obligations | 370 | 885 | |
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1200 | Appropriation Medicaid | 155 | 190 | |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 155 | 190 | |
| Spending authority from offsetting collections, mandatory: | ||||
| 1800 | Collected | 215 | 695 | |
|
|
|
|
||
| 1850 | Spending auth from offsetting collections, mand (total) | 215 | 695 | |
| 1900 | Budget authority (total) | 370 | 885 | |
| 1930 | Total budgetary resources available | 370 | 885 | |
|
|
||||
| Change in obligated balance: | ||||
| 3030 | Obligations incurred, unexpired accounts | 370 | 885 | |
| 3040 | Outlays (gross) | –370 | –885 | |
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 370 | 885 | |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 370 | 885 | |
| 4180 | Budget authority, net (total) | 370 | 885 | |
| 4190 | Outlays, net (total) | 370 | 885 | |
|
|
||||
This schedule reflects the Administration's Medicaid proposals.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 75–0512–4–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 41.0 | Direct obligations: Grants, subsidies, and contributions | 155 | 190 | |
| 99.0 | Reimbursable obligations | 215 | 695 | |
|
|
|
|
||
| 99.9 | Total new obligations | 370 | 885 | |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–0516–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0010 | Ticket to Work grants | 75 | ||
| 0011 | Emergency health services for undocumented aliens | 88 | 22 | 18 |
| 0012 | Medicaid integrity program | 77 | 96 | 80 |
| 0015 | Partnerships for long-term care | 3 | ||
| 0017 | Psychiatric residential treatment demonstration | 148 | ||
| 0018 | Money follows the person (MFP) demonstration | 298 | 410 | 403 |
| 0019 | MFP evaluations and technical support | 1 | 1 | 1 |
| 0023 | Grants to improve outreach and enrollment | 43 | 7 | 34 |
| 0024 | Application of Prospective Payment System | 3 | ||
| 0025 | Medicaid emergency psychiatric demonstration | 1 | 23 | 24 |
| 0026 | Incentives for prevention of chronic diseases in Medicaid | 18 | 29 | 22 |
|
|
|
|
||
| 0799 | Total direct obligations | 752 | 591 | 582 |
| 0801 | Reimbursable program activity | 6 | ||
|
|
|
|
||
| 0900 | Total new obligations | 758 | 591 | 582 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 1,206 | 1,304 | 1,241 |
| 1021 | Recoveries of prior year unpaid obligations | 47 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 1,253 | 1,304 | 1,241 |
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1200 | Appropriation (Ticket to Work) | 47 | ||
| 1200 | Appropriation (Expansion of long-term care partnerships) | 3 | ||
| 1200 | Appropriation (Psychiatric residential treatment demonstration) | 57 | ||
| 1200 | Appropriation (Money follows the person (MFP) demonstration) | 449 | 449 | 449 |
| 1200 | Appropriation (MFP research & evaluation) | 1 | 1 | 1 |
| 1200 | Appropriation (Medicaid integrity program) | 76 | 78 | 80 |
| 1200 | Appropriation (Medicaid Emergency Psychiatric Demo) | 75 | ||
| 1200 | Appropriation (Incentives for Prevention of Chronic Diseases in Medicaid) | 100 | ||
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 808 | 528 | 530 |
| Spending authority from offsetting collections, mandatory: | ||||
| 1800 | Collected | 6 | ||
|
|
|
|
||
| 1850 | Spending auth from offsetting collections, mand (total) | 6 | ||
| 1900 | Budget authority (total) | 814 | 528 | 530 |
| 1930 | Total budgetary resources available | 2,067 | 1,832 | 1,771 |
| Memorandum (non-add) entries: | ||||
| 1940 | Unobligated balance expiring | –5 | ||
| 1941 | Unexpired unobligated balance, end of year | 1,304 | 1,241 | 1,189 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 738 | 881 | 868 |
| 3030 | Obligations incurred, unexpired accounts | 758 | 591 | 582 |
| 3040 | Outlays (gross) | –568 | –604 | –474 |
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –47 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 881 | 868 | 976 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 881 | 868 | 976 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 814 | 528 | 530 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 57 | 79 | 80 |
| 4101 | Outlays from mandatory balances | 511 | 525 | 394 |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 568 | 604 | 474 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4120 | Federal sources | –6 | ||
| 4180 | Budget authority, net (total) | 808 | 528 | 530 |
| 4190 | Outlays, net (total) | 562 | 604 | 474 |
|
|
||||
State Grants and Demonstrations includes funding for grant programs enacted in several legislative authorities, including the Ticket to Work and Work Incentives Improvement Act of 1999 (P.L. 106–170), the Medicare Prescription Drug, Improvement, and Modernization Act of 2003 (P.L. 108–173), the Deficit Reduction Act of 2005 (P.L. 109–171), the Children's Health Insurance Program Reauthorization Act of 2009 (P.L. 111–3), the Patient Protection and Affordable Care Act (P.L. 111–148), and the Health Care and Education Reconciliation Act of 2010 (P.L. 111–152).
The Budget includes an unobligated balance of $125 million for activities authorized by Section 204 of the Ticket to Work and Work Incentives Improvement Act. Thus, pursuant to 31 U.S.C. 1555, any remaining balance (whether obligated or unobligated) will be withdrawn and returned to the Treasury two years after there has been no disbursement made against the appropriation.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 75–0516–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 11.1 | Personnel compensation: Full-time permanent - Medicaid Integrity Program | 9 | 9 | 9 |
| 12.1 | Civilian personnel benefits - Medicaid Integrity Program | 6 | 6 | 6 |
| 41.0 | Grants, subsidies, and contributions - Ticket to Work | 75 | ||
| 41.0 | Grants, subsidies, and contributions - Emergency services for undocumented aliens | 88 | 22 | 18 |
| 41.0 | Grants, subsidies, and contributions - Medicaid Integrity Program | 62 | 81 | 65 |
| 41.0 | Grants, subsidies, and contributions - Partnership for long-term care | 3 | ||
| 41.0 | Grants, subsidies, and contributions - Psychiatric residential treatment demonstration | 148 | ||
| 41.0 | Grants, subsidies, and contributions - Money follows the person (MFP) demonstration | 298 | 410 | 403 |
| 41.0 | Grants, subsidies, and contributions - MFP evaluations and technical support | 1 | 1 | 1 |
| 41.0 | Grants, subsidies, and contributions - Grants to improve outreach and enrollment | 43 | 7 | 34 |
| 41.0 | Grants, subsidies, and contributions - Application of Prospective Payment System | 1 | 3 | |
| 41.0 | Grants, subsidies, and contributions - Medicaid emergency psychiatric demonstration | 18 | 23 | 24 |
| 41.0 | Grants, subsidies, and contributions - Incentives for prevention of chronic diseases in Medicaid | 29 | 22 | |
|
|
|
|
||
| 99.0 | Direct obligations | 752 | 591 | 582 |
| 99.0 | Reimbursable obligations | 6 | ||
|
|
|
|
||
| 99.9 | Total new obligations | 758 | 591 | 582 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 75–0516–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 81 | 100 | 102 |
|
|
||||
For payment to the Federal Hospital Insurance Trust Fund and the Federal Supplementary Medical Insurance Trust Fund, as provided under sections 217(g), 1844, and 1860D-16 of the Social Security Act, sections 103(c) and 111(d) of the Social Security Amendments of 1965, section 278(d)(3) of Public Law 97–248, and for administrative expenses incurred pursuant to section 201(g) of the Social Security Act, [$230,741,378,000] $251,359,000,000.
In addition, for making matching payments under section 1844 and benefit payments under section 1860D-16 of the Social Security Act that were not anticipated in budget estimates, such sums as may be necessary. (Department of Health and Human Services Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–0580–0–1–571 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Federal contribution to match premiums (SMI) | 168,849 | 167,184 | 189,520 |
| 0002 | Part D benefits (Rx Drug) | 55,929 | 47,282 | 60,744 |
| 0003 | Part D Federal administration (Rx Drug) | 373 | 405 | 424 |
| 0004 | General Fund Transfers to HI | 489 | 603 | 671 |
| 0006 | Federal Bureau of Investigation (HCFAC) | 128 | 132 | 135 |
| 0007 | Federal payments from taxation of OASDI benefits (HI) | 15,143 | 18,443 | 20,811 |
| 0008 | Criminal fines (HCFAC) | 1,196 | 1,045 | 1,127 |
| 0009 | Civil monetary penalties and damages (HCFAC - DOJ and CMS administration) | 18 | 20 | 20 |
| 0010 | Asset Forfeiture | 22 | ||
|
|
|
|
||
| 0900 | Total new obligations | 242,147 | 235,114 | 273,452 |
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1200 | Appropriation (definite, annual) | 229,464 | 230,741 | 251,359 |
| 1200 | Appropriation (indefinite, permanent) | 15,143 | 18,443 | 20,811 |
| 1200 | Appropriation (HCFAC for FBI) | 128 | 132 | 135 |
| 1200 | Appropriation (indefinite for HCFAC) | 1,236 | 1,065 | 1,147 |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 245,971 | 250,381 | 273,452 |
| 1930 | Total budgetary resources available | 245,971 | 250,381 | 273,452 |
| Memorandum (non-add) entries: | ||||
| 1940 | Unobligated balance expiring | –3,824 | –15,267 | |
|
|
||||
| Change in obligated balance: | ||||
| 3030 | Obligations incurred, unexpired accounts | 242,147 | 235,114 | 273,452 |
| 3031 | Obligations incurred, expired accounts | 46 | ||
| 3040 | Outlays (gross) | –242,193 | –235,114 | –273,452 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 245,971 | 250,381 | 273,452 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 242,147 | 235,114 | 273,452 |
| 4101 | Outlays from mandatory balances | 46 | ||
|
|
|
|
||
| 4110 | Outlays, gross (total) | 242,193 | 235,114 | 273,452 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4120 | Federal sources | –19 | ||
| Additional offsets against gross budget authority only: | ||||
| 4142 | Offsetting collections credited to expired accounts | 19 | ||
|
|
|
|
||
| 4160 | Budget authority, net (mandatory) | 245,971 | 250,381 | 273,452 |
| 4170 | Outlays, net (mandatory) | 242,174 | 235,114 | 273,452 |
| 4180 | Budget authority, net (total) | 245,971 | 250,381 | 273,452 |
| 4190 | Outlays, net (total) | 242,174 | 235,114 | 273,452 |
|
|
||||
Summary of Budget Authority and Outlays (in millions of dollars)
|
|
||||
| 2011 actual | 2012 est. | 2013 est. | ||
|
|
||||
| Enacted/requested: | ||||
| Budget Authority | 245,971 | 250,381 | 273,452 | |
| Outlays | 242,174 | 235,114 | 273,452 | |
| Amounts included in the adjusted baseline: | ||||
| Budget Authority | 4,514 | |||
| Outlays | 4,514 | |||
| Legislative proposal, not subject to PAYGO: | ||||
| Budget Authority | –4,565 | |||
| Outlays | –4,565 | |||
| Increased funding for BBEDCA program integrity adjustments: | ||||
| Outlays | 114 | |||
| Total: | ||||
| Budget Authority | 245,971 | 250,381 | 273,401 | |
| Outlays | 242,174 | 235,228 | 273,401 | |
|
|
||||
Payments are made to the Federal Hospital Insurance and Federal Supplementary Medical Insurance trust funds from the general fund of the Treasury to finance Medicare's medical and drug benefits for beneficiaries and certain other qualified individuals.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 75–0580–0–1–571 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 41.0 | Grants, subsidies, and contributions | 241,139 | 234,106 | 272,357 |
| 42.0 | Insurance claims and indemnities | 275 | 262 | 228 |
| 94.0 | Financial transfers (Federal admin) | 733 | 746 | 867 |
|
|
|
|
||
| 99.9 | Total new obligations | 242,147 | 235,114 | 273,452 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–0580–7–1–571 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Federal contribution to match premiums (SMI) | 4,514 | ||
|
|
|
|
||
| 0900 | Total new obligations (object class 41.0) | 4,514 | ||
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1200 | Appropriation (definite annuall) | 4,514 | ||
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 4,514 | ||
| 1930 | Total budgetary resources available | 4,514 | ||
|
|
||||
| Change in obligated balance: | ||||
| 3030 | Obligations incurred, unexpired accounts | 4,514 | ||
| 3040 | Outlays (gross) | –4,514 | ||
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 4,514 | ||
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 4,514 | ||
| 4180 | Budget authority, net (total) | 4,514 | ||
| 4190 | Outlays, net (total) | 4,514 | ||
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 75–0580–2–1–571 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Federal contribution to match premiums (SMI) | –15 | ||
| 0002 | Part D benefits (Rx Drug) | –4,550 | ||
|
|
|
|
||
| 0900 | Total new obligations (object class 41.0) | –4,565 | ||
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1200 | Appropriation (definite, annual) | –4,565 | ||
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | –4,565 | ||
| 1930 | Total budgetary resources available | –4,565 | ||
|
|
||||
| Change in obligated balance: | ||||
| 3030 | Obligations incurred, unexpired accounts | –4,565 | ||
| 3040 | Outlays (gross) | 4,565 | ||
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | –4,565 | ||
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | –4,565 | ||
| 4180 | Budget authority, net (total) | –4,565 | ||
| 4190 | Outlays, net (total) | –4,565 | ||
|
|
||||