SOCIAL SECURITY ADMINISTRATION

Federal Funds

Payments to Social Security Trust Funds

Payments to social security trust funds

For payment to the Federal Old-Age and Survivors Insurance Trust Fund and the Federal Disability Insurance Trust Fund, as provided under sections 201(m) [, 228(g),] and 1131(b)(2) of the Social Security Act, $11,400,000. (Departments of Labor, Health and Human Services, and Education, and Related Agencies Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 028–0404–0–1–651 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Taxation of benefits 30,663 32,586 39,221
0002 Other 22 28 29
0003 Payroll Tax holiday 242 118



0900 Total new obligations 30,927 32,732 39,250

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 13 12 12
Budget authority:
Appropriations, mandatory:
1200 Appropriation 30,939 32,732 39,250
1930 Total budgetary resources available 30,952 32,744 39,262
Memorandum (non-add) entries:
1940 Unobligated balance expiring –13
1941 Unexpired unobligated balance, end of year 12 12 12

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 1 3 3
3010 Obligations incurred, unexpired accounts 30,927 32,732 39,250
3020 Outlays (gross) –30,925 –32,732 –39,250



3050 Unpaid obligations, end of year 3 3 3
Memorandum (non-add) entries:
3100 Obligated balance, start of year 1 3 3
3200 Obligated balance, end of year 3 3 3

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 30,939 32,732 39,250
Outlays, gross:
4100 Outlays from new mandatory authority 30,924 32,731 39,250
4101 Outlays from mandatory balances 1 1



4110 Outlays, gross (total) 30,925 32,732 39,250
4180 Budget authority, net (total) 30,939 32,732 39,250
4190 Outlays, net (total) 30,925 32,732 39,250

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


2015 actual 2016 est. 2017 est.

Enacted/requested:
Budget Authority 30,939 32,732 39,250
Outlays 30,925 32,732 39,250
Legislative proposal, subject to PAYGO:
Budget Authority 220
Outlays 220
Total:
Budget Authority 30,939 32,732 39,470
Outlays 30,925 32,732 39,470

This general fund appropriation reimburses the Social Security trust funds annually for 1) pension reform, 2) interest on unnegotiated checks, and 3) Quinquennial Military Service Credits. Amounts appropriated to this account as permanent indefinite authority include receipts from Federal income taxation of Social Security benefits. Section 842 of the Bipartisan Budget Act, 2015 (Public Law 114–74) amends section 217(g)(2) of the Social Security Act ending trust fund/general fund Quinquennial Military Service Credit adjustments effective retroactively to 2010, the date of the last such adjustment.

Object Classification (in millions of dollars)


Identification code 028–0404–0–1–651 2015 actual 2016 est. 2017 est.

Direct obligations:
25.2 Other services from non-Federal sources 22 28 29
94.0 Financial transfers 30,663 32,586 39,221
94.0 Financial transfers 242 118



99.9 Total new obligations 30,927 32,732 39,250

Payments to Social Security Trust Funds

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 028–0404–4–1–651 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Federal Wage Reporting - Payment to the LAE 140
0002 WEP-GPO Admin. Funds - Payment to the LAE 70
0003 WC Information Reporting - Payment to the LAE 10



0900 Total new obligations (object class 94.0) 220

Budgetary resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 220
1930 Total budgetary resources available 220

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 220
3020 Outlays (gross) –220

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 220
Outlays, gross:
4100 Outlays from new mandatory authority 220
4180 Budget authority, net (total) 220
4190 Outlays, net (total) 220

Please see the narrative in the Limitation on Administrative Expenses account for a description of the Federal Wage Reporting, Worker's Compensation, IT Modernization and alternative Windfall Elimination Provision and Government Pension Offset proposals reflected here.

Administrative Costs, The Medicare Improvements for Patients and Providers Act

Program and Financing (in millions of dollars)


Identification code 028–0415–0–1–571 2015 actual 2016 est. 2017 est.

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

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 12 12 6
3020 Outlays (gross) –6 –6



3050 Unpaid obligations, end of year 12 6
Memorandum (non-add) entries:
3100 Obligated balance, start of year 12 12 6
3200 Obligated balance, end of year 12 6

Budget authority and outlays, net:
Mandatory:
Outlays, gross:
4101 Outlays from mandatory balances 6 6
4180 Budget authority, net (total)
4190 Outlays, net (total) 6 6

Public Law 110–275 requires SSA to transmit identity and financial data used to determine eligibility and the amount of Extra Help (also known as low-income subsidy) from the application process to the Medicaid State agency to initiate an application for the Medicare Savings Program (MSP). As of 2011, new funding for this program comes from a reimbursable agreement with the Centers for Medicare and Medicaid Services and this funding is reflected within the Limitation on Administrative Expenses account.

Administrative Expenses, Children's Health Insurance Program

Program and Financing (in millions of dollars)


Identification code 028–0416–0–1–551 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Administrative Expenses, Children's Health Insurance Program (Direct) 1 1



0100 Direct program activities, subtotal 1 1



0900 Total new obligations (object class 11.1) 1 1

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

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 1 1
3020 Outlays (gross) –1 –1

Budget authority and outlays, net:
Mandatory:
Outlays, gross:
4101 Outlays from mandatory balances 1 1
4180 Budget authority, net (total)
4190 Outlays, net (total) 1 1

Public Law 111–3 provides assistance for states to insure low-income children who are not eligible for Medicaid whose parent(s) or guardian(s) cannot afford private insurance.

Employment Summary


Identification code 028–0416–0–1–551 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 10 10

Supplemental security income program

For carrying out titles XI and XVI of the Social Security Act, section 401 of Public Law 92–603, section 212 of Public Law 93–66, as amended, and section 405 of Public Law 95–216, including payment to the Social Security trust funds for administrative expenses incurred pursuant to section 201(g)(1) of the Social Security Act, [$46,305,733,000] $43,824,868,000, to remain available until expended: Provided, That any portion of the funds provided to a State in the current fiscal year and not obligated by the State during that year shall be returned to the Treasury: Provided further, That not more than [$101,000,000] $58,000,000 shall be available for research and demonstrations under sections 1110, 1115, and 1144 of the Social Security Act, and remain available through September 30, [2018] 2019.

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

For making benefit payments under title XVI of the Social Security Act for the first quarter of fiscal year [2017] 2018, [$14,500,000,000] $15,000,000,000, to remain available until expended. (Departments of Labor, Health and Human Services, and Education, and Related Agencies Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 028–0406–0–1–609 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Supplemental Security Income Program (Direct) 59,423 63,483 60,233
0002 Program Integrity 1,030 1,387



0799 Total direct obligations 59,423 64,513 61,620
0801 State supplementation payments 2,632 2,870 2,680



0809 Reimbursable program activities, subtotal 2,632 2,870 2,680



0900 Total new obligations 62,055 67,383 64,300

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2,012 3,845 3,612
1001 Discretionary unobligated balance brought fwd, Oct 1 24 3,845
1012 Unobligated balance transfers between expired and unexpired accounts 63 44
1021 Recoveries of prior year unpaid obligations 320



1050 Unobligated balance (total) 2,332 3,908 3,656
Budget authority:
Appropriations, discretionary:
1100 Appropriation 4,655 4,743 5,287
Appropriations, mandatory:
1200 Appropriation 36,578 40,487 38,513
Advance appropriations, mandatory:
1270 Advance appropriation 19,700 19,200 14,500
Spending authority from offsetting collections, discretionary:
1700 Collected 1
Spending authority from offsetting collections, mandatory:
1800 Collected 2,634 2,657 2,680
1900 Budget authority (total) 63,568 67,087 60,980
1930 Total budgetary resources available 65,900 70,995 64,636
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 3,845 3,612 336

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 2,891 3,090 3,141
3010 Obligations incurred, unexpired accounts 62,055 67,383 64,300
3020 Outlays (gross) –61,536 –67,332 –64,279
3040 Recoveries of prior year unpaid obligations, unexpired –320



3050 Unpaid obligations, end of year 3,090 3,141 3,162
Memorandum (non-add) entries:
3100 Obligated balance, start of year 2,891 3,090 3,141
3200 Obligated balance, end of year 3,090 3,141 3,162

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 4,656 4,743 5,287
Outlays, gross:
4010 Outlays from new discretionary authority 3,605 4,099 4,641
4011 Outlays from discretionary balances 556 655 721



4020 Outlays, gross (total) 4,161 4,754 5,362
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1
Mandatory:
4090 Budget authority, gross 58,912 62,344 55,693
Outlays, gross:
4100 Outlays from new mandatory authority 55,394 59,112 55,685
4101 Outlays from mandatory balances 1,981 3,466 3,232



4110 Outlays, gross (total) 57,375 62,578 58,917
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –2,634 –2,657 –2,680
4180 Budget authority, net (total) 60,933 64,430 58,300
4190 Outlays, net (total) 58,901 64,675 61,599

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


2015 actual 2016 est. 2017 est.

Enacted/requested:
Budget Authority 60,933 64,430 58,300
Outlays 58,901 64,675 61,599
Amounts included in the adjusted baseline:
Budget Authority 25
Outlays 25
Legislative proposal, subject to PAYGO:
Budget Authority 34
Outlays 34
Total:
Budget Authority 60,933 64,430 58,359
Outlays 58,901 64,675 61,658

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

Object Classification (in millions of dollars)


Identification code 028–0406–0–1–609 2015 actual 2016 est. 2017 est.

Direct obligations:
25.3 Administrative Expenses 4,580 4,664 5,326
25.3 Beneficiary Services 88 91 89
41.0 Federal benefits 54,706 59,610 56,142
41.0 Research 49 63 63
41.0 Early Intervention Demo 85



99.0 Direct obligations 59,423 64,513 61,620
99.0 Reimbursable obligations 2,632 2,870 2,680



99.9 Total new obligations 62,055 67,383 64,300

Supplemental Security Income Program

(Amounts included in the adjusted baseline)

Program and Financing (in millions of dollars)


Identification code 028–0406–7–1–609 2015 actual 2016 est. 2017 est.

Budgetary resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 25
1900 Budget authority (total) 25
1930 Total budgetary resources available 25
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 25

Change in obligated balance:
Unpaid obligations:
3020 Outlays (gross) –25



3050 Unpaid obligations, end of year –25
Memorandum (non-add) entries:
3200 Obligated balance, end of year –25

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 25
Outlays, gross:
4100 Outlays from new mandatory authority 25
4180 Budget authority, net (total) 25
4190 Outlays, net (total) 25

Supplemental Security Income Program

(Legislative proposal, subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 028–0406–4–1–609 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Direct program activity 34



0900 Total new obligations (object class 41.0) 34

Budgetary resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 34
1930 Total budgetary resources available 34

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 34
3020 Outlays (gross) –34

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 34
Outlays, gross:
4100 Outlays from new mandatory authority 34
4180 Budget authority, net (total) 34
4190 Outlays, net (total) 34

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

The Budget will re-propose the development of a process to collect workers' compensation (WC) information in a timely manner from states and private insurers in order to correctly offset DI benefits and reduce SSI payments.

The Budget also includes a re-proposal that would increase the SSI eligibility period for refugees, asylees, and other non-citizens in refugee-like immigration statuses (i.e., humanitarian immigrants) from a maximum of seven years to a maximum of nine years during fiscal years (FY) 2017 and 2018. Individuals whose benefits expired solely due to the seven-year time period would be eligible for up to 24 months of extended benefits paid prospectively until the conclusion of the nine-year period or the end of FY 2018, if earlier.

The Budget also re-proposes to hold fraud facilitators liable for overpayments by allowing SSA to recover the overpayment from a third party if the third party was responsible for making fraudulent statements or providing false evidence that allowed the beneficiary to receive payments that should not have been paid.

The Budget will re-propose to restructure the Federal Wage Reporting process by moving from annual to quarterly wage reporting. This proposal will enhance tax administration and improve SSI program integrity.

The Budget will propose to allow SSA to conduct data matches with private commercial databases that maintain data on ownership of real property (i.e., land and buildings), which can be a countable resource for SSI purposes. The proposal would authorize SSA to use that information to automatically increase or decrease benefits accordingly, after proper notification. New beneficiaries would be required to consent to allow SSA to access these databases as a condition of benefit receipt. All other current due process and appeal rights would be preserved.

The Budget will also repropose allowing the use of Customs and Border Patrol Entry/Exit data to prevent improper payments.

The Budget will propose the usage of all collection tools to recover funds in certain scenarios, such as when someone improperly cashes a beneficiary's check.

The Budget will provide for the exclusion of SSA debts from discharge in bankruptcy proceedings.

The Budget will also propose conducting a continuing disability review when we believe that fraud or similar fault was involved in a prior continuing disability review.

The Budget includes Child Support Enforcement proposals that increase collections and expand distribution, which in turn reduce low-income families' reliance on SSI and result in savings to the program.

Finally, the Budget proposes the elimination of dedicated accounts, which are now required when past-due benefits greater than six times the maximum monthly benefit will be paid.

Special Benefits for Certain World War II Veterans

Program and Financing (in millions of dollars)


Identification code 028–0401–0–1–701 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Special Benefits for Certain World War II Veterans (Direct) 3 4 3
0801 State supplement payments 1 1 1



0900 Total new obligations 4 5 4

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 1 1
Appropriations, mandatory:
1200 Appropriation 3 3 2
Spending authority from offsetting collections, mandatory:
1800 Collected 1 1 1
1900 Budget authority (total) 4 5 4
1930 Total budgetary resources available 4 5 4

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 4 5 4
3020 Outlays (gross) –4 –5 –4

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1 1
Outlays, gross:
4010 Outlays from new discretionary authority 1 1
Mandatory:
4090 Budget authority, gross 4 4 3
Outlays, gross:
4100 Outlays from new mandatory authority 4 4 3
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –1 –1 –1
4180 Budget authority, net (total) 3 4 3
4190 Outlays, net (total) 3 4 3

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

Object Classification (in millions of dollars)


Identification code 028–0401–0–1–701 2015 actual 2016 est. 2017 est.

42.0 Direct obligations: Insurance claims and indemnities 3 4 3
99.0 Reimbursable obligations 1 1 1



99.9 Total new obligations 4 5 4

Office of inspector general

(including transfer of funds)

For expenses necessary for the Office of Inspector General in carrying out the provisions of the Inspector General Act of 1978, [$29,787,000] $31,000,000, together with not to exceed [$75,713,000] $81,000,000, to be transferred and expended as authorized by section 201(g)(1) of the Social Security Act from the Federal Old-Age and Survivors Insurance Trust Fund and the Federal Disability Insurance Trust Fund.

In addition, an amount not to exceed 3 percent of the total provided in this appropriation may be transferred from the "Limitation on Administrative Expenses", Social Security Administration, to be merged with this account, to be available for the time and purposes for which this account is available: Provided, That notice of such transfers shall be transmitted promptly to the Committees on Appropriations of the House of Representatives and the Senate at least 15 days in advance of any transfer. (Departments of Labor, Health and Human Services, and Education, and Related Agencies Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 028–0400–0–1–600 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Office of Inspector General (Direct) 103 106 112

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 29 30 31
Spending authority from offsetting collections, discretionary:
1700 Collected 66 76 81
1701 Change in uncollected payments, Federal sources 9



1750 Spending auth from offsetting collections, disc (total) 75 76 81
1900 Budget authority (total) 104 106 112
1930 Total budgetary resources available 104 106 112
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 12 11 11
3010 Obligations incurred, unexpired accounts 103 106 112
3011 Obligations incurred, expired accounts 1
3020 Outlays (gross) –104 –106 –112
3041 Recoveries of prior year unpaid obligations, expired –1



3050 Unpaid obligations, end of year 11 11 11
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –20 –21 –21
3070 Change in uncollected pymts, Fed sources, unexpired –9
3071 Change in uncollected pymts, Fed sources, expired 8



3090 Uncollected pymts, Fed sources, end of year –21 –21 –21
Memorandum (non-add) entries:
3100 Obligated balance, start of year –8 –10 –10
3200 Obligated balance, end of year –10 –10 –10

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 104 106 112
Outlays, gross:
4010 Outlays from new discretionary authority 96 95 101
4011 Outlays from discretionary balances 8 11 11



4020 Outlays, gross (total) 104 106 112
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –73 –76 –81
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –9
4052 Offsetting collections credited to expired accounts 7



4060 Additional offsets against budget authority only (total) –2



4070 Budget authority, net (discretionary) 29 30 31
4080 Outlays, net (discretionary) 31 30 31
4180 Budget authority, net (total) 29 30 31
4190 Outlays, net (total) 31 30 31

The Office of the Inspector General conducts independent audits, evaluations, and investigations to identify and prevent fraud, waste, abuse, and mismanagement of Social Security Administration programs and operations.

Object Classification (in millions of dollars)


Identification code 028–0400–0–1–600 2015 actual 2016 est. 2017 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 64 67 70
12.1 Civilian personnel benefits 26 25 26
21.0 Travel and transportation of persons 3 2 3
23.1 Rental payments to GSA 5 5 4
25.2 Other services from non-Federal sources 4 5
25.3 Other goods and services from Federal sources 2 1 2
25.4 Operation and maintenance of facilities 1 1 1
31.0 Equipment 2 1 1



99.9 Total new obligations 103 106 112

Employment Summary


Identification code 028–0400–0–1–600 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 528 540 560

Administrative Expenses, Recovery Act

Program and Financing (in millions of dollars)


Identification code 028–0417–0–1–651 2015 actual 2016 est. 2017 est.

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 163 94 47
3020 Outlays (gross) –63 –47 –44
3041 Recoveries of prior year unpaid obligations, expired –6



3050 Unpaid obligations, end of year 94 47 3
Memorandum (non-add) entries:
3100 Obligated balance, start of year 163 94 47
3200 Obligated balance, end of year 94 47 3

Budget authority and outlays, net:
Discretionary:
Outlays, gross:
4011 Outlays from discretionary balances 63 47 44
4180 Budget authority, net (total)
4190 Outlays, net (total) 63 47 44

Public Law 111–5 provided funding to process disability and retirement work, to replace the National Computer Center, and to administer $250 economic recovery payments to eligible Social Security and Supplemental Security Income beneficiaries. The funds for administering the $250 economic recovery payments were obligated by the end of the first quarter of 2011, as payments ended on December 31, 2010. All obligations since 2012 are for the replacement of the National Computer Center. SSA received a Presidential Waiver on December 28, 2012, allowing the agency to retain and continue to obligate funds appropriated for expenses of the replacement of the National Computer Center.

State Supplemental Fees

Special and Trust Fund Receipts (in millions of dollars)


Identification code 028–5419–0–2–609 2015 actual 2016 est. 2017 est.

0100 Balance, start of year 4 3
Receipts:
Current law:
1130 State Supplemental Fees, SSI 122 133 126



2000 Total: Balances and receipts 126 136 126
Appropriations:
Current law:
2101 State Supplemental Fees –124 –136 –126
5098 Rounding adjustment 1



5099 Balance, end of year 3

Program and Financing (in millions of dollars)


Identification code 028–5419–0–2–609 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 State Supplemental Fees (Direct) 124 136 126



0900 Total new obligations (object class 25.3) 124 136 126

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1101 Appropriation (special or trust fund) 124 136 126
1930 Total budgetary resources available 124 136 126

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 124 136 126
3020 Outlays (gross) –124 –136 –126

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 124 136 126
Outlays, gross:
4010 Outlays from new discretionary authority 124 136 126
4180 Budget authority, net (total) 124 136 126
4190 Outlays, net (total) 124 136 126

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

Trust Funds

Federal Old-age and Survivors Insurance Trust Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 028–8006–0–7–651 2015 actual 2016 est. 2017 est.

0100 Balance, start of year 2,645,146 2,696,110 2,702,986
0198 Receipt reconciliation adjustment –3



0199 Balance, start of year 2,645,143 2,696,110 2,702,986
Receipts:
Current law:
1110 FOASI, Transfers from General Fund (FICA Taxes) 621,504 622,112 634,463
1110 FOASI, Transfers from General Fund (SECA Taxes) 39,452 35,748 37,048
1110 FOASI, Refunds –2,413 –2,717 –2,763
1130 FOASI, Non-Attorney Fees 1 1
1130 FOASI, Attorney Fees 1 1 1
1130 FOASI, Tax Refund Offset 10 10 10
1140 FOASI, Federal Employer Contributions (FICA Taxes) 13,684 13,846 14,030
1140 FOASI, General Fund Payments for Payroll Tax Holiday (PL 111–312) 204 100
1140 FOASI, Interest Received by Trust Funds 93,235 89,129 86,762
1140 FOASI, Federal Payments to the FOASI Trust Fund 29,639 31,403 37,167



1199 Total current law receipts 795,316 789,633 806,719
Proposed:
1210 FOASI, Transfers from General Fund (FICA Taxes) 2 86



1999 Total receipts 795,316 789,635 806,805



2000 Total: Balances and receipts 3,440,459 3,485,745 3,509,791
Appropriations:
Current law:
2101 Federal Old-age and Survivors Insurance Trust Fund –2,601 –2,714 –2,782
2101 Federal Old-age and Survivors Insurance Trust Fund –792,727 –786,643 –803,933
2103 Federal Old-age and Survivors Insurance Trust Fund –16,869
2134 Federal Old-age and Survivors Insurance Trust Fund 50,973 6,598



2199 Total current law appropriations –744,355 –782,759 –823,584
Proposed:
2201 Federal Old-age and Survivors Insurance Trust Fund 9



2999 Total appropriations –744,355 –782,759 –823,575
Special and trust fund receipts returned:
3010 Federal Old-age and Survivors Insurance Trust Fund 7
3098 Adjustment for change in allocation 270
3098 Receipt reconciliation adjustment –271



5099 Balance, end of year 2,696,110 2,702,986 2,686,216

Program and Financing (in millions of dollars)


Identification code 028–8006–0–7–651 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Federal Old-age and Survivors Insurance Trust Fund (Direct) 744,798 782,759 823,584

Budgetary resources:
Unobligated balance:
1021 Recoveries of prior year unpaid obligations 160
1026 Adjustment for change in allocation of trust fund limitation or foreign exchange valuation 271
1030 Other balances withdrawn to special or trust funds –7



1050 Unobligated balance (total) 424
Budget authority:
Appropriations, discretionary:
1101 Appropriation (special or trust fund) 2,601 2,714 2,782
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 792,727 786,643 803,933
1203 Appropriation (previously unavailable) 16,869
1234 Appropriations precluded from obligation –50,973 –6,598



1260 Appropriations, mandatory (total) 741,754 780,045 820,802
Spending authority from offsetting collections, mandatory:
1800 Collected 19
1900 Budget authority (total) 744,374 782,759 823,584
1930 Total budgetary resources available 744,798 782,759 823,584
Memorandum (non-add) entries:
Special and non-revolving trust funds:
1950 Other balances withdrawn and returned to unappropriated receipts 7

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 67,556 70,714 73,997
3010 Obligations incurred, unexpired accounts 744,798 782,759 823,584
3020 Outlays (gross) –741,480 –779,476 –820,022
3040 Recoveries of prior year unpaid obligations, unexpired –160



3050 Unpaid obligations, end of year 70,714 73,997 77,559
Memorandum (non-add) entries:
3100 Obligated balance, start of year 67,556 70,714 73,997
3200 Obligated balance, end of year 70,714 73,997 77,559

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 2,601 2,714 2,782
Outlays, gross:
4010 Outlays from new discretionary authority 2,552 2,315 2,360
4011 Outlays from discretionary balances 452 442 457



4020 Outlays, gross (total) 3,004 2,757 2,817
Mandatory:
4090 Budget authority, gross 741,773 780,045 820,802
Outlays, gross:
4100 Outlays from new mandatory authority 671,374 776,719 817,205
4101 Outlays from mandatory balances 67,102



4110 Outlays, gross (total) 738,476 776,719 817,205
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –19
4180 Budget authority, net (total) 744,355 782,759 823,584
4190 Outlays, net (total) 741,461 779,476 820,022

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 2,712,805 2,766,649 2,732,659
5001 Total investments, EOY: Federal securities: Par value 2,766,649 2,732,659 2,654,972

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


2015 actual 2016 est. 2017 est.

Enacted/requested:
Budget Authority 744,355 782,759 823,584
Outlays 741,461 779,476 820,022
Legislative proposal, not subject to PAYGO:
Budget Authority –9
Outlays –9
Total:
Budget Authority 744,355 782,759 823,575
Outlays 741,461 779,476 820,013

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

OASI Cash Outgo Detail (in millions of dollars)


2015 2016 2017

Benefit Payments 733,713 771,988 812,596
Payments to the Railroad Board 4,258 4,241 4,120
Administrative Expenses 3,004 2,757 2,817
Treasury Administrative Expenses 502 487 486
Beneficiary Services 3 3 3
Offsetting Collections (19) 0 0
Increase Minimum Overpayment Withholding 0 0 (5)
Exclude Debts from Bankruptcy 0 0 (4)



Total Outgo 741,461 779,476 820,013




Status of Funds (in millions of dollars)


Identification code 028–8006–0–7–651 2015 actual 2016 est. 2017 est.

Unexpended balance, start of year:
0100 Balance, start of year 2,712,699 2,766,554 2,776,713



0999 Total balance, start of year 2,712,699 2,766,554 2,776,713
Cash income during the year:
Current law:
Receipts:
1110 FOASI, Transfers from General Fund (FICA Taxes) 621,504 622,112 634,463
1110 FOASI, Transfers from General Fund (SECA Taxes) 39,452 35,748 37,048
1110 FOASI, Refunds –2,413 –2,717 –2,763
1130 FOASI, Non-Attorney Fees 1 1
1130 FOASI, Attorney Fees 1 1 1
1130 FOASI, Tax Refund Offset 10 10 10
1150 FOASI, Interest Received by Trust Funds 93,235 89,129 86,762
1160 Federal Old-age and Survivors Insurance Trust Fund 19
1160 FOASI, Federal Employer Contributions (FICA Taxes) 13,684 13,846 14,030
1160 FOASI, General Fund Payments for Payroll Tax Holiday (PL 111–312) 204 100
1160 FOASI, Federal Payments to the FOASI Trust Fund 29,639 31,403 37,167



1199 Income under present law 795,335 789,633 806,719
Proposed:
1210 FOASI, Transfers from General Fund (FICA Taxes)
1210 FOASI, Transfers from General Fund (FICA Taxes) 2 86



1299 Income proposed 2 86



1999 Total cash income 795,335 789,635 806,805
Cash outgo during year:
Current law:
2100 Federal Old-age and Survivors Insurance Trust Fund [016–00–8006–0] –741,480 –779,476 –820,022



2199 Outgo under current law –741,480 –779,476 –820,022
Proposed:
2200 Federal Old-age and Survivors Insurance Trust Fund 9



2299 Outgo under proposed legislation 9



2999 Total cash outgo (-) –741,480 –779,476 –820,013
Surplus or deficit::
3110 Excluding interest –39,380 –78,970 –99,970
3120 Interest 93,235 89,129 86,762



3199 Subtotal, surplus or deficit 53,855 10,159 –13,208
Unexpended balance, end of year::
4100 Uninvested balance (net), end of year –95 44,054 108,533
4200 Federal Old-age and Survivors Insurance Trust Fund 2,766,649 2,732,659 2,654,972



4999 Total balance, end of year 2,766,554 2,776,713 2,763,505

Object Classification (in millions of dollars)


Identification code 028–8006–0–7–651 2015 actual 2016 est. 2017 est.

Direct obligations:
25.2 Other services from non-Federal sources [Beneficiary Services] 3 3 3
25.3 Other goods and services from Federal sources [Treasury Payments] 502 487 486
25.3 Other goods and services from Federal sources [RRB] 4,258 4,241 4,120
42.0 Insurance claims and indemnities 737,010 775,314 816,193
94.0 Financial transfers [OIG] 39 40 42
94.0 Financial transfers [LAE + Line 1050] 2,986 2,674 2,740



99.9 Total new obligations 744,798 782,759 823,584

Federal Old-age and Survivors Insurance Trust Fund

(Legislative proposal, not subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 028–8006–2–7–651 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Direct program activity –9



0900 Total new obligations (object class 42.0) –9

Budgetary resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) –9
1930 Total budgetary resources available –9

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts –9
3020 Outlays (gross) 9

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross –9
Outlays, gross:
4100 Outlays from new mandatory authority –9
4180 Budget authority, net (total) –9
4190 Outlays, net (total) –9

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

The Budget will also re-propose using the Death Master File to prevent improper payments to deceased individuals by providing the full list to the Do Not Pay system at the Department of Treasury.

The Budget will re-propose to restructure the Federal Wage Reporting process by moving from annual to quarterly wage reporting. This proposal will enhance tax administration and improve OASI program integrity.

The Budget will also repropose using Customs and Border Patrol Entry/Exit data to prevent improper payments.

The Budget will propose the usage of all collection tools to recover funds in certain scenarios, such as when someone improperly cashes a beneficiary's check.

The Budget will provide for the exclusion of SSA debts from discharge in bankruptcy proceedings.

The Budget will also propose increasing the minimum monthly overpayment collection from $10 a month to 10% of the overpayment amount.

The Budget also reproposes to hold fraud facilitators liable for overpayments by allowing SSA to recover the overpayment from a third party if the third party was responsible for making fraudulent statements or providing false evidence that allowed the beneficiary to receive payments that should not have been paid.

Finally, the Budget includes a revised proposal to develop mechanisms for timely and accurate collection of Windfall Elimination Provision/Government Pension Offset (WEP/GPO) data from States and localities for use in payment calculations. In addition, it proposes to transition to an alternative approach which would adjust Social Security benefits based on the extent to which workers have non-covered earnings. SSA now collects data on non-covered employment and could calculate the offset without any disclosure from the individual.

Federal Disability Insurance Trust Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 028–8007–0–7–651 2015 actual 2016 est. 2017 est.

0100 Balance, start of year 42,715 13,041 11,194
Receipts:
Current law:
1110 FDI, Transfers from General Fund (FICA Taxes) 105,541 135,999 149,918
1110 FDI, Transfers from General Fund (SECA Taxes) 6,698 6,974 8,754
1110 FDI, Refunds –410 –461 –653
1130 Attorney Fees, Federal Disability Insurance Trust Fund 26 24 25
1130 FDI, Tax Refund Offset 45 45 45
1140 FDI, Federal Employer Contributions (FICA Taxes) 2,324 3,059 3,315
1140 FDI, General Fund Payments for Payroll Tax Holiday (PL 111–312) 38 18
1140 FDI, Interest Received by Trust Funds 2,733 1,525 1,567
1140 FDI, Federal Payments to the FDI Trust Fund 1,041 1,208 2,080



1199 Total current law receipts 118,036 148,391 165,051
Proposed:
1210 FDI, Transfers from General Fund (FICA Taxes) 15



1999 Total receipts 118,036 148,391 165,066



2000 Total: Balances and receipts 160,751 161,432 176,260
Appropriations:
Current law:
2101 Federal Disability Insurance Trust Fund –2,821 –2,960 –3,004
2101 Federal Disability Insurance Trust Fund –115,218 –145,431 –162,126
2101 Federal Disability Insurance Trust Fund 71
2103 Federal Disability Insurance Trust Fund –29,677 –1,847
2134 Federal Disability Insurance Trust Fund 12,293



2199 Total current law appropriations –147,716 –150,238 –152,766
Proposed:
2201 Federal Disability Insurance Trust Fund 8



2999 Total appropriations –147,716 –150,238 –152,758
Special and trust fund receipts returned:
3010 Federal Disability Insurance Trust Fund 7
3098 Adjustment for change in allocation –104
3098 Receipt reconcilation (allocation related) adjustment 104
5098 Rounding adjustment –1



5099 Balance, end of year 13,041 11,194 23,502

Program and Financing (in millions of dollars)


Identification code 028–8007–0–7–651 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Federal Disability Insurance Trust Fund (Direct) 147,722 150,238 152,766

Budgetary resources:
Unobligated balance:
1021 Recoveries of prior year unpaid obligations 114
1026 Adjustment for change in allocation of trust fund limitation or foreign exchange valuation –104
1030 Other balances withdrawn to special or trust funds –7



1050 Unobligated balance (total) 3
Budget authority:
Appropriations, discretionary:
1101 Appropriation (special or trust fund) 2,821 2,960 3,004
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 115,218 145,431 162,126
1203 Appropriation (previously unavailable) 29,677 1,847
1234 Appropriations precluded from obligation –12,293



1260 Appropriations, mandatory (total) 144,895 147,278 149,833
Spending authority from offsetting collections, mandatory:
1800 Collected 3
1900 Budget authority (total) 147,719 150,238 152,837
1930 Total budgetary resources available 147,722 150,238 152,837
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 71
Special and non-revolving trust funds:
1950 Other balances withdrawn and returned to unappropriated receipts 7

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 27,210 28,509 28,737
3010 Obligations incurred, unexpired accounts 147,722 150,238 152,766
3020 Outlays (gross) –146,309 –150,010 –152,749
3040 Recoveries of prior year unpaid obligations, unexpired –114



3050 Unpaid obligations, end of year 28,509 28,737 28,754
Memorandum (non-add) entries:
3100 Obligated balance, start of year 27,210 28,509 28,737
3200 Obligated balance, end of year 28,509 28,737 28,754

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 2,821 2,960 3,004
Outlays, gross:
4010 Outlays from new discretionary authority 2,017 2,597 2,620
4011 Outlays from discretionary balances 776 402 415



4020 Outlays, gross (total) 2,793 2,999 3,035
Mandatory:
4090 Budget authority, gross 144,898 147,278 149,833
Outlays, gross:
4100 Outlays from new mandatory authority 117,082 147,011 149,714
4101 Outlays from mandatory balances 26,434



4110 Outlays, gross (total) 143,516 147,011 149,714
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –3
4180 Budget authority, net (total) 147,716 150,238 152,837
4190 Outlays, net (total) 146,306 150,010 152,749

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 70,113 41,638 40,045
5001 Total investments, EOY: Federal securities: Par value 41,638 40,045 96,218

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


2015 actual 2016 est. 2017 est.

Enacted/requested:
Budget Authority 147,716 150,238 152,837
Outlays 146,306 150,010 152,749
Amounts included in the adjusted baseline:
Budget Authority –71
Outlays –71
Legislative proposal, not subject to PAYGO:
Budget Authority –8
Outlays –8
Total:
Budget Authority 147,716 150,238 152,758
Outlays 146,306 150,010 152,670

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

Disability Insurance Cash Outgo Detail (in millions of dollars)


2015 2016 2017

Benefit Payments 142,846 146,448 149,215
Payments to Railroad Board 419 314 178
Administrative Expenses (Subject to Limitation) 2,793 2,999 3,035
Administrative Expenses (Treasury) 88 90 89
Beneficiary Services 148 150 149
Demonstration Projects 15 9 12
Offsetting Collections (3) 0 0
Increase Minimum Overpayment Withholding 0 0 (3)
Exclude Debts from Bankruptcy 0 0 (5)



Total Outgo 146,306 150,010 152,670




Status of Funds (in millions of dollars)


Identification code 028–8007–0–7–651 2015 actual 2016 est. 2017 est.

Unexpended balance, start of year:
0100 Balance, start of year 69,926 41,656 40,037
0298 Rounding adjustment –1



0999 Total balance, start of year 69,925 41,656 40,037
Cash income during the year:
Current law:
Receipts:
1110 FDI, Transfers from General Fund (FICA Taxes) 105,541 135,999 149,918
1110 FDI, Transfers from General Fund (SECA Taxes) 6,698 6,974 8,754
1110 FDI, Refunds –410 –461 –653
1130 Attorney Fees, Federal Disability Insurance Trust Fund 26 24 25
1130 FDI, Tax Refund Offset 45 45 45
1150 FDI, Interest Received by Trust Funds 2,733 1,525 1,567
1160 Federal Disability Insurance Trust Fund 3
1160 FDI, Federal Employer Contributions (FICA Taxes) 2,324 3,059 3,315
1160 FDI, General Fund Payments for Payroll Tax Holiday (PL 111–312) 38 18
1160 FDI, Federal Payments to the FDI Trust Fund 1,041 1,208 2,080



1199 Income under present law 118,039 148,391 165,051
Proposed:
1210 FDI, Transfers from General Fund (FICA Taxes)
1210 FDI, Transfers from General Fund (FICA Taxes) 15



1299 Income proposed 15



1999 Total cash income 118,039 148,391 165,066
Cash outgo during year:
Current law:
2100 Federal Disability Insurance Trust Fund [016–00–8007–0] –146,309 –150,010 –152,749
2100 Federal Disability Insurance Trust Fund [016–00–8007–7] 71



2199 Outgo under current law –146,309 –150,010 –152,678
Proposed:
2200 Federal Disability Insurance Trust Fund 8



2299 Outgo under proposed legislation 8



2999 Total cash outgo (-) –146,309 –150,010 –152,670
Surplus or deficit::
3110 Excluding interest –31,003 –3,144 10,829
3120 Interest 2,733 1,525 1,567



3199 Subtotal, surplus or deficit –28,270 –1,619 12,396
3298 Rounding adjustment 1



3299 Total adjustments 1
Unexpended balance, end of year::
4100 Uninvested balance (net), end of year 18 –8 –43,785
4200 Federal Disability Insurance Trust Fund 41,638 40,045 96,218



4999 Total balance, end of year 41,656 40,037 52,433

Object Classification (in millions of dollars)


Identification code 028–8007–0–7–651 2015 actual 2016 est. 2017 est.

Direct obligations:
25.2 Beneficiary Services (VR & Tickets) 147 150 149
25.3 Other purchases of goods and services from Government accounts (Treasury Admin) 88 90 89
25.3 Other purchases of goods and services from Government accounts (RRB) 419 314 178
25.5 Research and development contracts 12 9 12
42.0 Disability insurance benefits 144,232 146,715 149,334
94.0 Financial transfers (OIG) 35 36 39
94.0 Financial transfers (LAE) 2,789 2,924 2,965



99.9 Total new obligations 147,722 150,238 152,766

Federal Disability Insurance Trust Fund

(Amounts included in the adjusted baseline)

Program and Financing (in millions of dollars)


Identification code 028–8007–7–7–651 2015 actual 2016 est. 2017 est.

Budgetary resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) –71
1900 Budget authority (total) –71
1930 Total budgetary resources available –71
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year –71

Change in obligated balance:
Unpaid obligations:
3020 Outlays (gross) 71



3050 Unpaid obligations, end of year 71
Memorandum (non-add) entries:
3200 Obligated balance, end of year 71

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross –71
Outlays, gross:
4100 Outlays from new mandatory authority –71
4180 Budget authority, net (total) –71
4190 Outlays, net (total) –71

Federal Disability Insurance Trust Fund

(Legislative proposal, not subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 028–8007–2–7–651 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Direct program activity –8



0900 Total new obligations (object class 42.0) –8

Budgetary resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) –8
1930 Total budgetary resources available –8

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts –8
3020 Outlays (gross) 8

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross –8
Outlays, gross:
4100 Outlays from new mandatory authority –8
4180 Budget authority, net (total) –8
4190 Outlays, net (total) –8

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

The Budget will also propose increasing the minimum monthly overpayment collection from $10 a month to 10% of the overpayment amount.

The Budget will re-propose the development of a process to collect workers' compensation (WC) information in a timely manner from states and private insurers in order to correctly offset DI benefits and reduce SSI payments.

The Budget also proposes to hold fraud facilitators liable for overpayments by allowing SSA to recover the overpayment from a third party if the third party was responsible for making fraudulent statements or providing false evidence that allowed the beneficiary to receive payments that should not have been paid.

The Budget will re-propose to restructure the Federal Wage Reporting process by moving from annual to quarterly wage reporting. This proposal will enhance tax administration and improve DI improper payments.

The Budget will also re-propose using Customs and Border Patrol Entry/Exit data to prevent improper payments.

The Budget will propose the usage of all collection tools to recover funds in certain scenarios, such as when someone improperly cashes a beneficiary's check.

The Budget will also propose conducting a continuing disability review when we believe that fraud or similar fault was involved in a prior continuing disability review.

The Budget will provide for the exclusion of SSA debts from discharge in bankruptcy proceedings.

Finally, the Budget includes a revised proposal to develop mechanisms for timely and accurate collection of Windfall Elimination Provision/Government Pension Offset (WEP/GPO) data from States and localities for use in payment calculations. In addition, it proposes to transition to an alternative approach which would adjust Social Security benefits based on the extent to which workers have non-covered earnings. SSA now collects data on non-covered employment and could calculate the offset without any disclosure from the individual.

Limitation on administrative expenses

For necessary expenses, including the hire of two passenger motor vehicles, and not to exceed $20,000 for official reception and representation expenses, not more than [$10,598,945,000] $11,121,000,000 may be expended, as authorized by section 201(g)(1) of the Social Security Act, and including the cost of carrying out the Social Security Administration's obligations as required under section 1411 of Public Law 111–148, from any one or all of the trust funds referred to in such section: Provided, That not less than [$2,300,000] $2,500,000 shall be for the Social Security Advisory Board: Provided further, That, [$116,000,000 may] not less than $59,000,000 shall be used for the costs associated with conducting continuing disability reviews under titles II and XVI of the Social Security Act and conducting redeterminations of eligibility under title XVI of the Social Security Act: Provided further, That, upon a determination that part of the funds specified in the preceding proviso is not necessary for such reviews and redeterminations, such amounts may be used for other purposes provided herein: [Provided further, That the Commissioner may allocate additional funds under this paragraph above the level specified in the previous proviso for such activities but only to reconcile estimated and actual unit costs for conducting such activities and after notifying the Committees on Appropriations of the House of Representatives and the Senate at least 15 days in advance of any such reallocation: Provided further, That the acquisition of services to conduct and manage representative payee reviews shall be made using full and open competition procedures: Provided further, That, $150,000,000, to remain available until expended, shall be for necessary expenses for the renovation and modernization of the Arthur J. Altmeyer Building:] Provided further, That unobligated balances of funds provided under this paragraph at the end of fiscal year [2016] 2017 not needed for fiscal year [2016] 2017 shall remain available until expended to invest in the Social Security Administration information technology and telecommunications hardware and software infrastructure, including related equipment and non-payroll administrative expenses associated solely with this information technology and telecommunications infrastructure: Provided further, That the Commissioner of Social Security shall notify the Committees on Appropriations of the House of Representatives and the Senate prior to making unobligated balances available under the authority in the previous proviso: Provided further, That reimbursement to the trust funds under this heading for expenditures for official time for employees of the Social Security Administration pursuant to 5 U.S.C. 7131, and for facilities or support services for labor organizations pursuant to policies, regulations, or procedures referred to in section 7135(b) of such title shall be made by the Secretary of the Treasury, with interest, from amounts in the general fund not otherwise appropriated, as soon as possible after such expenditures are made.

In addition, for the costs associated with continuing disability reviews under titles II and XVI of the Social Security Act [and], including work-related continuing disability reviews to determine whether earnings derived from services demonstrate an individual's ability to engage in substantial gainful activity, for the cost associated with conducting redeterminations of eligibility under title XVI of the Social Security Act, for the cost of co-operative disability investigation units, and for the cost associated with the prosecution of fraud in the programs and operations of the Social Security Administration by Special Assistant United States Attorneys, [$1,426,000,000] $1,819,000,000 may be expended, as authorized by section 201(g)(1) of the Social Security Act, from any one or all of the trust funds referred to therein: Provided, That, of such amount, $273,000,000 is provided to meet the terms of section 251(b)(2)(B)(ii)(III) of the Balanced Budget and Emergency Deficit Control Act of 1985, as amended, and [$1,153,000,000] $1,546,000,000 is additional new budget authority specified for purposes of section 251(b)(2)(B) of such Act: Provided further, That the Commissioner shall provide to the Congress (at the conclusion of the fiscal year) a report on the obligation and expenditure of these funds, similar to the reports that were required by section 103(d)(2) of Public Law 104–121 for fiscal years 1996 through 2002.

In addition, [$136,000,000] $126,000,000 to be derived from administration fees in excess of $5.00 per supplementary payment collected pursuant to section 1616(d) of the Social Security Act or section 212(b)(3) of Public Law 93–66, which shall remain available until expended. To the extent that the amounts collected pursuant to such sections in fiscal year [2016] 2017 exceed [$136,000,000] $126,000,000, the amounts shall be available in fiscal year [2017] 2018 only to the extent provided in advance in appropriations Acts.

In addition, up to $1,000,000 to be derived from fees collected pursuant to section 303(c) of the Social Security Protection Act, which shall remain available until expended. (Departments of Labor, Health and Human Services, and Education, and Related Agencies Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 028–8704–0–7–651 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 LAE Program Direct 10,771 10,766 11,373
0003 National Support Center 43 53
0005 Program Integrity Base 273 273 273
0006 Program Integrity Cap Adjustment 1,123 1,153 1,546
0007 MACRA 5 5
0008 Altmeyer 13 137



0799 Total direct obligations 12,210 12,263 13,334
0801 Reimbursable activity, general 65 66 67
0802 Low Income Subsidy 6 6



0809 Reimbursable program activities, subtotal 65 72 73



0899 Total reimbursable obligations 65 72 73



0900 Total new obligations 12,275 12,335 13,407

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 372 148 212
1001 Discretionary unobligated balance brought fwd, Oct 1 372 53
1012 Unobligated balance transfers between expired and unexpired accounts [ITS Transfers] 186 149 125
1021 Recoveries of prior year unpaid obligations [X Year] 59



1050 Unobligated balance (total) 617 297 337
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected - LAE Direct 9,316 10,766 11,373
1700 Collected - Program Integrity Base 273 273 273
1700 Collected - Program Integrity Cap Adjustment 1,123 1,153 1,546
1700 Collected - Altmeyer 13 137
1700 Collected - Reimbursables 66 67
1700 Collected - NSC 53
1701 Change in uncollected payments, Federal sources 1,158 –96 –262



1750 Spending auth from offsetting collections, disc (total) 11,870 12,228 13,134
Spending authority from offsetting collections, mandatory:
1800 Collected 11 11
1801 Change in uncollected payments, Federal sources 27 11 11



1850 Spending auth from offsetting collections, mand (total) 27 22 22
1900 Budget authority (total) 11,897 12,250 13,156
1930 Total budgetary resources available 12,514 12,547 13,493
Memorandum (non-add) entries:
1940 Unobligated balance expiring –91
1941 Unexpired unobligated balance, end of year 148 212 86
Special and non-revolving trust funds:
1951 Unobligated balance expiring 91
1952 Expired unobligated balance, start of year 265 282 133
1953 Expired unobligated balance, end of year 191 133 8

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 2,482 2,430 2,441
3010 Obligations incurred, unexpired accounts 12,275 12,335 13,407
3011 Obligations incurred, expired accounts 79
3020 Outlays (gross) –12,157 –12,324 –13,312
3040 Recoveries of prior year unpaid obligations, unexpired –59
3041 Recoveries of prior year unpaid obligations, expired –190



3050 Unpaid obligations, end of year 2,430 2,441 2,536
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –3,142 –2,883 –2,798
3070 Change in uncollected pymts, Fed sources, unexpired –1,185 85 251
3071 Change in uncollected pymts, Fed sources, expired 1,444



3090 Uncollected pymts, Fed sources, end of year –2,883 –2,798 –2,547
Memorandum (non-add) entries:
3100 Obligated balance, start of year –660 –453 –357
3200 Obligated balance, end of year –453 –357 –11

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 11,870 12,228 13,134
Outlays, gross:
4010 Outlays from new discretionary authority 10,362 10,529 11,435
4011 Outlays from discretionary balances 1,795 1,784 1,866



4020 Outlays, gross (total) 12,157 12,313 13,301
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources - LAE Direct –10,569 –10,586 –11,248
4030 Federal sources - NCC Replacement –63 –53
4030 Federal sources - Program Integrity Base –273 –273 –273
4030 Federal sources - Reimbursable –65 –66 –67
4030 Federal sources - Program Integrity Cap –1,123 –1,153 –1,546
4030 Federal sources - Altmeyer Renovations –13 –137
4030 Federal sources –180 –125
4033 Non-Federal sources –64



4040 Offsets against gross budget authority and outlays (total) –12,157 –12,324 –13,396
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –1,158 96 262
4052 Offsetting collections credited to expired accounts 1,445



4060 Additional offsets against budget authority only (total) 287 96 262
4080 Outlays, net (discretionary) –11 –95
Mandatory:
4090 Budget authority, gross 27 22 22
Outlays, gross:
4100 Outlays from new mandatory authority 1 1
4101 Outlays from mandatory balances 10 10



4110 Outlays, gross (total) 11 11
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –11 –11
Additional offsets against gross budget authority only:
4140 Change in uncollected pymts, Fed sources, unexpired –27 –11 –11
4180 Budget authority, net (total)
4190 Outlays, net (total) –11 –95

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


2015 actual 2016 est. 2017 est.

Enacted/requested:
Outlays –11 –95
Legislative proposal, not subject to PAYGO:
Outlays –177
Total:
Outlays –11 –272

The Limitation on Administrative Expenses account provides resources for Social Security to administer the Old-Age and Survivors Insurance (OASI) and Disability Insurance (DI) programs, the Supplemental Security Income (SSI) program, the Special Benefits for Certain World War II Veterans program, and certain health insurance functions for the aged and disabled. Public Law 114–10 prohibits displaying, coding, or embedding Social Security numbers on a beneficiary's Medicare card. In order to fund implementation costs to comply with this provision, SSA will receive $98 million funded incrementally from FY 2015 to FY 2018.

The request in 2017 for program integrity activities builds on SSA's success in reducing program costs by ensuring that only individuals still eligible for benefits continue to receive them. The agency uses continuing disability reviews (CDRs) to determine whether an individual continues to qualify for DI and/or the SSI program. SSA estimates that CDRs conducted in 2017 will yield a return on investment (ROI) of about $8 on average in net Federal program savings over 10 years per $1 budgeted for dedicated program integrity funding, including OASDI, SSI, Medicare and Medicaid program effects. Similarly, SSA estimates indicate that non-medical redeterminations conducted in 2017 will yield a ROI of about $3 on average of net Federal program savings over 10 years per $1 budgeted for dedicated program integrity funding, including SSI and Medicaid program effects.

The Balanced Budget and Emergency Deficit Control Act (BBEDCA) of 1985, as amended by the Bipartisan Budget Act of 2015 (BBA), enacted adjustments to the discretionary spending limits in the Act for 2017 through 2021 for administrative program integrity activities at the Social Security Administration. For the Social Security Administration, BBEDCA authorizes a $1,546 million cap adjustment for 2017. To ensure full funding of the cost increases, this cap adjustment is permissible only if the base level for CDRs and SSI redeterminations is funded at $273 million. The BBA also expanded the uses of cap adjustment funds to include cooperative disability investigation units, and special attorneys for fraud prosecutions. SSA will conduct 1,100,000 full medical CDRs and approximately 2.8 million SSI redeterminations of eligibility in 2017. With enactment of the new cap adjustment amounts in the BBA of 2015, full funding of the cap amounts is estimated to eliminate SSA's backlog of CDRs by the end of 2019 and prevent a new backlog from developing during the budget window. See additional discussion in the Budget Process chapter in the Analytical Perspectives volume.

Object Classification (in millions of dollars)


Identification code 028–8704–0–7–651 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 4,568 4,933 5,160
11.3 Other than full-time permanent 128 139 145
11.5 Other personnel compensation 289 105 204
11.8 Special personal services payments 3 5 6



11.9 Total personnel compensation 4,988 5,182 5,515
12.1 Civilian personnel benefits 1,572 1,714 1,860
13.0 Benefits for former personnel 2 5 1
21.0 Travel and transportation of persons 36 24 24
22.0 Transportation of things 9 6 6
23.1 Rental payments to GSA 706 717 715
23.3 Communications, utilities, and miscellaneous charges 491 447 517
24.0 Printing and reproduction 34 22 23
25.1 Advisory and assistance services 76 52 57
25.2 Other services from non-Federal sources 2,550 2,743 2,912
25.3 Other goods and services from Federal sources 107 71 74
25.4 Operation and maintenance of facilities 350 265 285
25.7 Operation and maintenance of equipment 821 672 810
26.0 Supplies and materials 45 28 29
31.0 Equipment 266 199 252
32.0 Land and structures 91 73 211
41.0 Grants, subsidies, and contributions 26 17 17
42.0 Insurance claims and indemnities 40 26 26



99.0 Direct obligations 12,210 12,263 13,334
99.0 Reimbursable obligations 65 72 73



99.9 Total new obligations 12,275 12,335 13,407

Employment Summary


Identification code 028–8704–0–7–651 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 63,170 64,491 65,771
2001 Reimbursable civilian full-time equivalent employment 224 359 359

Limitation on Administrative Expenses

(Legislative proposal, not subject to PAYGO)

Program and Financing (in millions of dollars)


Identification code 028–8704–2–7–651 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Quarterly Wage Reporting 20
0002 Worker's Comp Admin Fund 5
0003 WEP/GPO Admin Funds 18



0900 Total new obligations 43

Budgetary resources:
Budget authority:
Spending authority from offsetting collections, mandatory:
1800 Offsetting Collections (Reimbursables) 220
1930 Total budgetary resources available 220
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 177

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 43
3020 Outlays (gross) –43

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 220
Outlays, gross:
4100 Outlays from new mandatory authority 43
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –220
4180 Budget authority, net (total)
4190 Outlays, net (total) –177

The Budget includes eight proposals that will strengthen the integrity and administration of Social Security programs: 1. The Administration is including a request to restructure the Federal Wage Reporting process by moving from annual to quarterly wage reporting. This proposal will enhance tax administration and improve program integrity for a range of programs. 2. In addition, the Budget includes a re-proposal to develop a mechanism for timely and accurate collection of workers' compensation data for use in payment calculations. This mechanism will improve payment accuracy. 3. The Budget also includes a re-proposal to amend the Internal Revenue Code to lower the employer electronic wage reporting threshold from 250 to 5 employees over three years. 4. The Budget will also re-propose using Customs and Border Patrol Entry/Exit data to prevent improper payments. 5. The Budget also proposes to hold fraud facilitators liable for overpayments by allowing SSA to recover the overpayment from a third party if the third party was responsible for making fraudulent statements or providing false evidence that allowed the beneficiary to receive payments that should not have been paid. 6. The Budget includes a proposal to provide a dedicated source of mandatory funding for SSA to modernize its information technology beginning in FY 2018. 7. The Budget includes a proposal to create and fully fund an Interagency Workforce Council. 8. Finally, the Budget includes a revised proposal to develop mechanisms for timely and accurate collection of Windfall Elimination Provision/Government Pension Offset (WEP/GPO) data from States and localities for use in payment calculations. In addition, it proposes to transition to an alternative approach which would adjust Social Security benefits based on the extent to which workers have non-covered earnings. SSA now collects data on non-covered employment and could calculate the offset without any disclosure from the individual.

Object Classification (in millions of dollars)


Identification code 028–8704–2–7–651 2015 actual 2016 est. 2017 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 21
12.1 Civilian personnel benefits 22



99.0 Direct obligations 43



99.9 Total new obligations 43

Employment Summary


Identification code 028–8704–2–7–651 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 220

General and Administrative Provisions

GENERAL FUND RECEIPT ACCOUNTS

(in millions of dollars)


2015 actual 2016 est. 2017 est.

Offsetting receipts from the public:
028–241700 SSI, Attorney Fees: Enacted/requested 8 8 8
028–241800 Receipts from SSI Administrative Fee: Enacted/requested 93 102 94
028–309600 Recovery of Beneficiary Overpayments from SSI Program: Enacted/requested 2,465 2,495 2,526



General Fund Offsetting receipts from the public 2,566 2,605 2,628

Commissioner's Budget

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

The Commissioner's budget includes $13,859 million for total administrative discretionary resources in 2017. This represents $13,610 million for SSA administrative expenses, $128 million for research, and $121 million for the Office of the Inspector General.