#

###

###

###

###

###

###

###

###

###

###

###

###

###

###

###

###

###

###

###

###

###

###

###

##

##

###

    [Appendix]
    [Detailed Budget Estimates by Agency]
    [Social Security Administration]
    [From the U.S. Government Publishing Office, www.gpo.gov]

             <h1>SOCIAL SECURITY ADMINISTRATION

             </h1>

          SOCIAL SECURITY ADMINISTRATION

          Federal Funds
             Payments to Social Security Trust Funds

             Payments to social security trust fundsFor payment to the Federal Old-Age and Survivors Insurance Trust Fund and the Federal Disability Insurance Trust Fund, as
                provided under sections 201(m) and 1131(b)(2) of the Social Security Act, $11,400,000.
          Note.—A full-year 2017 appropriation for this account was not enacted at the time the budget was prepared; therefore, the
             budget assumes this account is operating under the Further Continuing Appropriations Act, 2017 (P.L. 114–254). The amounts
             included for 2017 reflect the annualized level provided by the continuing resolution.

          Program and Financing (in millions of dollars)

                      Identification code 028–0404–0–1–651
                      2016 actual
                      2017 est.
                      2018 est.

                      Obligations by program activity:

                      0001
                      Taxation of benefits
                      32,302
                      37,531
                      41,033

                      0002
                      Other
                      20
                      29
                      22

                      0003
                      Payroll Tax holiday
                      139

                      0900
                      Total new obligations, unexpired accounts
                      32,461
                      37,560
                      41,055

                      Budgetary resources:

                      Unobligated balance:

                      1000
                      Unobligated balance brought forward, Oct 1
                      13
                      13
                      13

                      Budget authority:

                      Appropriations, mandatory:

                      1200
                      Appropriation
                      32,469
                      37,560
                      41,055

                      1930
                      Total budgetary resources available
                      32,482
                      37,573
                      41,068

                      Memorandum (non-add) entries:

                      1940
                      Unobligated balance expiring
                      –8

                      1941
                      Unexpired unobligated balance, end of year
                      13
                      13
                      13

                      Change in obligated balance:

                      Unpaid obligations:

                      3000
                      Unpaid obligations, brought forward, Oct 1
                      3
                      1
                      1

                      3010
                      New obligations, unexpired accounts
                      32,461
                      37,560
                      41,055

                      3011
                      Obligations ("upward adjustments"), expired accounts
                      1

                      3020
                      Outlays (gross)
                      –32,463
                      –37,560
                      –41,055

                      3041
                      Recoveries of prior year unpaid obligations, expired
                      –1

                      3050
                      Unpaid obligations, end of year
                      1
                      1
                      1

                      Memorandum (non-add) entries:

                      3100
                      Obligated balance, start of year
                      3
                      1
                      1

                      3200
                      Obligated balance, end of year
                      1
                      1
                      1

                      Budget authority and outlays, net:

                      Mandatory:

                      4090
                      Budget authority, gross
                      32,469
                      37,560
                      41,055

                      Outlays, gross:

                      4100
                      Outlays from new mandatory authority
                      32,460
                      37,560
                      41,055

                      4101
                      Outlays from mandatory balances
                      3

                      4110
                      Outlays, gross (total)
                      32,463
                      37,560
                      41,055

                      4180
                      Budget authority, net (total)
                      32,469
                      37,560
                      41,055

                      4190
                      Outlays, net (total)
                      32,463
                      37,560
                      41,055

             This general fund appropriation reimburses the Social Security trust funds annually for 1) pension reform and 2) interest
                on unnegotiated checks. Amounts appropriated to this account as permanent indefinite authority include receipts from Federal
                income taxation of Social Security benefits.

          Object Classification (in millions of dollars)

                      Identification code 028–0404–0–1–651
                      2016 actual
                      2017 est.
                      2018 est.

                      Direct obligations:

                      25.2
                      Other services from non-Federal sources
                      20
                      29
                      22

                      94.0
                      Financial transfers
                      32,302
                      37,531
                      41,033

                      94.0
                      Financial transfers
                      139

                      99.9
                      Total new obligations, unexpired accounts
                      32,461
                      37,560
                      41,055

             Administrative Costs, The Medicare Improvements for Patients and Providers Act

             Program and Financing (in millions of dollars)

                      Identification code 028–0415–0–1–571
                      2016 actual
                      2017 est.
                      2018 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 the Social Security Administration 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.  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
                      2016 actual
                      2017 est.
                      2018 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
                      New obligations, 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
                      2016 actual
                      2017 est.
                      2018 est.

                      1001
                      Direct civilian full-time equivalent employment

                      10
                      10

             Supplemental security income programFor 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, $38,557,000,000, to remain available until expended: Provided, That any portion of the funds provided to a State in the current fiscal year and not obligated by the State during that
                year shall be returned to the Treasury: Provided further, That not more than $101,000,000 shall be available for research and demonstrations under sections 1110, 1115, and 1144 of
                the Social Security Act, and remain available through September 30, 2023.
          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 2019, $19,500,000,000, to remain available until expended.
          Note.—A full-year 2017 appropriation for this account was not enacted at the time the budget was prepared; therefore, the
             budget assumes this account is operating under the Further Continuing Appropriations Act, 2017 (P.L. 114–254). The amounts
             included for 2017 reflect the annualized level provided by the continuing resolution.

          Program and Financing (in millions of dollars)

                      Identification code 028–0406–0–1–609
                      2016 actual
                      2017 est.
                      2018 est.

                      Obligations by program activity:

                      0001
                      Supplemental Security Income Program (Direct)
                      63,913
                      59,481
                      56,925

                      0799
                      Total direct obligations
                      63,913
                      59,481
                      56,925

                      0801
                      State supplementation payments
                      2,838
                      2,645
                      2,505

                      0809
                      Reimbursable program activities, subtotal
                      2,838
                      2,645
                      2,505

                      0900
                      Total new obligations, unexpired accounts
                      66,751
                      62,126
                      59,430

                      Budgetary resources:

                      Unobligated balance:

                      1000
                      Unobligated balance brought forward, Oct 1
                      3,845
                      5,793
                      4,290

                      1001
                      Discretionary unobligated balance brought fwd, Oct 1
                      366
                      922

                      1021
                      Recoveries of prior year unpaid obligations
                      576

                      1050
                      Unobligated balance (total)
                      4,421
                      5,793
                      4,290

                      Budget authority:

                      Appropriations, discretionary:

                      1100
                      Appropriation
                      4,743
                      4,877
                      5,155

                      Appropriations, mandatory:

                      1200
                      Appropriation
                      41,563
                      38,593
                      33,402

                      Advance appropriations, mandatory:

                      1270
                      Advance appropriation
                      19,200
                      14,500
                      15,000

                      Spending authority from offsetting collections, mandatory:

                      1800
                      Collected
                      2,617
                      2,653
                      2,730

                      1900
                      Budget authority (total)
                      68,123
                      60,623
                      56,287

                      1930
                      Total budgetary resources available
                      72,544
                      66,416
                      60,577

                      Memorandum (non-add) entries:

                      1941
                      Unexpired unobligated balance, end of year
                      5,793
                      4,290
                      1,147

                      Change in obligated balance:

                      Unpaid obligations:

                      3000
                      Unpaid obligations, brought forward, Oct 1
                      3,090
                      3,296
                      3,251

                      3010
                      New obligations, unexpired accounts
                      66,751
                      62,126
                      59,430

                      3020
                      Outlays (gross)
                      –65,968
                      –62,171
                      –59,445

                      3040
                      Recoveries of prior year unpaid obligations, unexpired
                      –576

                      3041
                      Recoveries of prior year unpaid obligations, expired
                      –1

                      3050
                      Unpaid obligations, end of year
                      3,296
                      3,251
                      3,236

                      Memorandum (non-add) entries:

                      3100
                      Obligated balance, start of year
                      3,090
                      3,296
                      3,251

                      3200
                      Obligated balance, end of year
                      3,296
                      3,251
                      3,236

                      Budget authority and outlays, net:

                      Discretionary:

                      4000
                      Budget authority, gross
                      4,743
                      4,877
                      5,155

                      Outlays, gross:

                      4010
                      Outlays from new discretionary authority
                      3,660
                      4,297
                      4,556

                      4011
                      Outlays from discretionary balances
                      465
                      615
                      637

                      4020
                      Outlays, gross (total)
                      4,125
                      4,912
                      5,193

                      Mandatory:

                      4090
                      Budget authority, gross
                      63,380
                      55,746
                      51,132

                      Outlays, gross:

                      4100
                      Outlays from new mandatory authority
                      58,357
                      52,392
                      50,898

                      4101
                      Outlays from mandatory balances
                      3,486
                      4,867
                      3,354

                      4110
                      Outlays, gross (total)
                      61,843
                      57,259
                      54,252

                      Offsets against gross budget authority and outlays:

                      Offsetting collections (collected) from:

                      4123
                      Non-Federal sources
                      –2,617
                      –2,653
                      –2,730

                      4180
                      Budget authority, net (total)
                      65,506
                      57,970
                      53,557

                      4190
                      Outlays, net (total)
                      63,351
                      59,518
                      56,715

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

                      2016 actual
                      2017 est.
                      2018 est.

                      Enacted/requested:

                      Budget Authority
                      65,506
                      57,970
                      53,557

                      Outlays
                      63,351
                      59,518
                      56,715

                      Legislative proposal, subject to PAYGO:

                      Budget Authority

                      –755

                      Outlays

                      –755

                      Total:

                      Budget Authority
                      65,506
                      57,970
                      52,802

                      Outlays
                      63,351
                      59,518
                      55,960

             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
                      2016 actual
                      2017 est.
                      2018 est.

                      Direct obligations:

                      25.3
                      Administrative Expenses
                      3,719
                      3,679
                      3,665

                      25.3
                      Beneficiary Services
                      99
                      144
                      159

                      25.3
                      Program Integrity (Base)
                      245
                      222
                      229

                      25.3
                      Program Integrity (Cap)
                      685
                      904
                      1,167

                      41.0
                      Federal benefits
                      59,044
                      54,463
                      51,581

                      41.0
                      Research
                      121
                      69
                      124

                      99.0
                      Direct obligations
                      63,913
                      59,481
                      56,925

                      99.0
                      Reimbursable obligations
                      2,838
                      2,645
                      2,505

                      99.9
                      Total new obligations, unexpired accounts
                      66,751
                      62,126
                      59,430

             Supplemental Security Income Program

             (Legislative proposal, subject to PAYGO)Program and Financing (in millions of dollars)

                      Identification code 028–0406–4–1–609
                      2016 actual
                      2017 est.
                      2018 est.

                      Obligations by program activity:

                      0001
                      Direct program activity

                      –755

                      0900
                      Total new obligations (object class 41.0)

                      –755

                      Budgetary resources:

                      Budget authority:

                      Appropriations, mandatory:

                      1200
                      Appropriation

                      –755

                      1930
                      Total budgetary resources available

                      –755

                      Change in obligated balance:

                      Unpaid obligations:

                      3010
                      New obligations, unexpired accounts

                      –755

                      3020
                      Outlays (gross)

                      755

                      Budget authority and outlays, net:

                      Mandatory:

                      4090
                      Budget authority, gross

                      –755

                      Outlays, gross:

                      4100
                      Outlays from new mandatory authority

                      –755

                      4180
                      Budget authority, net (total)

                      –755

                      4190
                      Outlays, net (total)

                      –755

             The Budget proposes allowing 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 Supplemental Security Income (SSI) purposes.
                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 proposes the usage of all collection tools to recover funds in certain scenarios, such as when someone improperly
                cashes a beneficiary's check.

             The Budget 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 proposes allowing the use of Customs and Border Patrol Entry/Exit data to prevent improper payments.
             The Budget proposes 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 proposes reinstating reconsideration in 10 prototype states. This reform requires a second review by the state
                Disability Determination Services before an appeal goes to the Administrative Law Judge (ALJ). Most other states already require
                disability applicants to have their claim reconsidered before they can appeal to an ALJ.

             The Budget proposes to create a sliding scale for SSI disability benefits that considers the number of additional family recipients.
                It would keep the maximum benefit for one recipient the same as in current law but reduce benefits for additional recipients
                in the same family.

              The Budget proposes to create a probationary period for ALJs. This option would create a one-year probationary period, similar
                to the Senior Executive Service, to ensure an ALJ is performing at a satisfactory level. Following the one-year probation,
                the ALJ would convert to a lifetime appointment.

             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.

             Special Benefits for Certain World War II Veterans

             Special and Trust Fund Receipts (in millions of dollars)

                      Identification code 028–0401–0–1–701
                      2016 actual
                      2017 est.
                      2018 est.

                      0100
                      Balance, start of year

                      2
                      2

                      0198
                      Unavailable balance adjustment
                      2

                      0199
                      Balance, start of year
                      2
                      2
                      2

                      2000
                      Total: Balances and receipts
                      2
                      2
                      2

                      5099
                      Balance, end of year
                      2
                      2
                      2

          Program and Financing (in millions of dollars)

                      Identification code 028–0401–0–1–701
                      2016 actual
                      2017 est.
                      2018 est.

                      Obligations by program activity:

                      0001
                      Special Benefits for Certain World War II Veterans (Direct)
                      3
                      3
                      3

                      0801
                      State supplement payments
                      1
                      1
                      1

                      0900
                      Total new obligations, unexpired accounts
                      4
                      4
                      4

                      Budgetary resources:

                      Budget authority:

                      Appropriations, discretionary:

                      1100
                      Appropriation

                      1
                      1

                      Appropriations, mandatory:

                      1200
                      Appropriation
                      3
                      2
                      2

                      Spending authority from offsetting collections, mandatory:

                      1800
                      Collected
                      1
                      1
                      1

                      1900
                      Budget authority (total)
                      4
                      4
                      4

                      1930
                      Total budgetary resources available
                      4
                      4
                      4

                      Change in obligated balance:

                      Unpaid obligations:

                      3010
                      New obligations, unexpired accounts
                      4
                      4
                      4

                      3020
                      Outlays (gross)
                      –4
                      –4
                      –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
                      3
                      3

                      Outlays, gross:

                      4100
                      Outlays from new mandatory authority
                      4
                      3
                      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
                      3
                      3

                      4190
                      Outlays, net (total)
                      3
                      3
                      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
                      2016 actual
                      2017 est.
                      2018 est.

                      42.0
                      Direct obligations: Insurance claims and indemnities
                      3
                      3
                      3

                      99.0
                      Reimbursable obligations
                      1
                      1
                      1

                      99.9
                      Total new obligations, unexpired accounts
                      4
                      4
                      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, $30,000,000, together with not to exceed $75,500,000, 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.
          Note.—A full-year 2017 appropriation for this account was not enacted at the time the budget was prepared; therefore, the
             budget assumes this account is operating under the Further Continuing Appropriations Act, 2017 (P.L. 114–254). The amounts
             included for 2017 reflect the annualized level provided by the continuing resolution.

          Program and Financing (in millions of dollars)

                      Identification code 028–0400–0–1–600
                      2016 actual
                      2017 est.
                      2018 est.

                      Obligations by program activity:

                      0001
                      Office of Inspector General (Direct)
                      105
                      106
                      106

                      Budgetary resources:

                      Budget authority:

                      Appropriations, discretionary:

                      1100
                      Appropriation
                      30
                      30
                      30

                      Spending authority from offsetting collections, discretionary:

                      1700
                      Collected
                      71
                      76
                      76

                      1701
                      Change in uncollected payments, Federal sources
                      5

                      1750
                      Spending auth from offsetting collections, disc (total)
                      76
                      76
                      76

                      1900
                      Budget authority (total)
                      106
                      106
                      106

                      1930
                      Total budgetary resources available
                      106
                      106
                      106

                      Memorandum (non-add) entries:

                      1940
                      Unobligated balance expiring
                      –1

                      Change in obligated balance:

                      Unpaid obligations:

                      3000
                      Unpaid obligations, brought forward, Oct 1
                      10
                      8
                      9

                      3010
                      New obligations, unexpired accounts
                      105
                      106
                      106

                      3020
                      Outlays (gross)
                      –106
                      –105
                      –106

                      3041
                      Recoveries of prior year unpaid obligations, expired
                      –1

                      3050
                      Unpaid obligations, end of year
                      8
                      9
                      9

                      Uncollected payments:

                      3060
                      Uncollected pymts, Fed sources, brought forward, Oct 1
                      –21
                      –10
                      –10

                      3070
                      Change in uncollected pymts, Fed sources, unexpired
                      –5

                      3071
                      Change in uncollected pymts, Fed sources, expired
                      16

                      3090
                      Uncollected pymts, Fed sources, end of year
                      –10
                      –10
                      –10

                      Memorandum (non-add) entries:

                      3100
                      Obligated balance, start of year
                      –11
                      –2
                      –1

                      3200
                      Obligated balance, end of year
                      –2
                      –1
                      –1

                      Budget authority and outlays, net:

                      Discretionary:

                      4000
                      Budget authority, gross
                      106
                      106
                      106

                      Outlays, gross:

                      4010
                      Outlays from new discretionary authority
                      98
                      95
                      95

                      4011
                      Outlays from discretionary balances
                      8
                      10
                      11

                      4020
                      Outlays, gross (total)
                      106
                      105
                      106

                      Offsets against gross budget authority and outlays:

                      Offsetting collections (collected) from:

                      4030
                      Federal sources
                      –87
                      –76
                      –76

                      Additional offsets against gross budget authority only:

                      4050
                      Change in uncollected pymts, Fed sources, unexpired
                      –5

                      4052
                      Offsetting collections credited to expired accounts
                      16

                      4060
                      Additional offsets against budget authority only (total)
                      11

                      4070
                      Budget authority, net (discretionary)
                      30
                      30
                      30

                      4080
                      Outlays, net (discretionary)
                      19
                      29
                      30

                      4180
                      Budget authority, net (total)
                      30
                      30
                      30

                      4190
                      Outlays, net (total)
                      19
                      29
                      30

             The Office of 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
                      2016 actual
                      2017 est.
                      2018 est.

                      Direct obligations:

                      11.1
                      Personnel compensation: Full-time permanent
                      64
                      65
                      66

                      12.1
                      Civilian personnel benefits
                      27
                      26
                      26

                      21.0
                      Travel and transportation of persons
                      3
                      2
                      2

                      23.1
                      Rental payments to GSA
                      5
                      5
                      5

                      25.2
                      Other services from non-Federal sources
                      3
                      1
                      2

                      25.3
                      Other goods and services from Federal sources
                      1
                      1
                      1

                      25.4
                      Operation and maintenance of facilities
                      1
                      5
                      3

                      31.0
                      Equipment
                      1
                      1
                      1

                      99.9
                      Total new obligations, unexpired accounts
                      105
                      106
                      106

          Employment Summary

                      Identification code 028–0400–0–1–600
                      2016 actual
                      2017 est.
                      2018 est.

                      1001
                      Direct civilian full-time equivalent employment
                      522
                      517
                      517

             Administrative Expenses, Recovery Act

             Program and Financing (in millions of dollars)

                      Identification code 028–0417–0–1–651
                      2016 actual
                      2017 est.
                      2018 est.

                      Change in obligated balance:

                      Unpaid obligations:

                      3000
                      Unpaid obligations, brought forward, Oct 1
                      94
                      22
                      1

                      3020
                      Outlays (gross)
                      –70
                      –21

                      3041
                      Recoveries of prior year unpaid obligations, expired
                      –2

                      3050
                      Unpaid obligations, end of year
                      22
                      1
                      1

                      Memorandum (non-add) entries:

                      3100
                      Obligated balance, start of year
                      94
                      22
                      1

                      3200
                      Obligated balance, end of year
                      22
                      1
                      1

                      Budget authority and outlays, net:

                      Discretionary:

                      Outlays, gross:

                      4011
                      Outlays from discretionary balances
                      70
                      21

                      4180
                      Budget authority, net (total)

                      4190
                      Outlays, net (total)
                      70
                      21

             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
                      2016 actual
                      2017 est.
                      2018 est.

                      0100
                      Balance, start of year
                      3

                      Receipts:

                      Current law:

                      1130
                      State Supplemental Fees, SSI
                      132
                      124
                      119

                      2000
                      Total: Balances and receipts
                      135
                      124
                      119

                      Appropriations:

                      Current law:

                      2101
                      State Supplemental Fees
                      –135
                      –124
                      –118

                      5099
                      Balance, end of year

                      1

          Program and Financing (in millions of dollars)

                      Identification code 028–5419–0–2–609
                      2016 actual
                      2017 est.
                      2018 est.

                      Obligations by program activity:

                      0001
                      State Supplemental Fees (Direct)
                      135
                      124
                      118

                      0900
                      Total new obligations (object class 25.3)
                      135
                      124
                      118

                      Budgetary resources:

                      Budget authority:

                      Appropriations, discretionary:

                      1101
                      Appropriation (special or trust fund)
                      135
                      124
                      118

                      1930
                      Total budgetary resources available
                      135
                      124
                      118

                      Change in obligated balance:

                      Unpaid obligations:

                      3010
                      New obligations, unexpired accounts
                      135
                      124
                      118

                      3020
                      Outlays (gross)
                      –135
                      –124
                      –118

                      Budget authority and outlays, net:

                      Discretionary:

                      4000
                      Budget authority, gross
                      135
                      124
                      118

                      Outlays, gross:

                      4010
                      Outlays from new discretionary authority
                      135
                      124
                      118

                      4180
                      Budget authority, net (total)
                      135
                      124
                      118

                      4190
                      Outlays, net (total)
                      135
                      124
                      118

             The Social Security Administration (SSA) collects a fee from States for costs related to administering Supplemental Security
                Income 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
                      2016 actual
                      2017 est.
                      2018 est.

                      0100
                      Balance, start of year
                      2,696,110
                      2,722,708
                      2,742,891

                      0198
                      Unavailable unobligated balance adjustment
                      –271

                      0199
                      Balance, start of year
                      2,695,839
                      2,722,708
                      2,742,891

                      Receipts:

                      Current law:

                      1110
                      FOASI, Transfers from General Fund (FICA Taxes)
                      632,759
                      660,423
                      684,600

                      1110
                      FOASI, Transfers from General Fund (SECA Taxes)
                      35,613
                      35,809
                      39,823

                      1110
                      FOASI, Refunds
                      –2,700
                      –2,702
                      –2,786

                      1130
                      FOASI, Non-Attorney Fees

                      1
                      1

                      1130
                      FOASI, Attorney Fees
                      1
                      1
                      1

                      1130
                      FOASI, Tax Refund Offset
                      5
                      5
                      5

                      1140
                      FOASI, Federal Employer Contributions (FICA Taxes)
                      13,871
                      14,155
                      14,649

                      1140
                      FOASI, General Fund Payments for Payroll Tax Holiday (PL 111–312)
                      118

                      1140
                      FOASI, Interest Received by Trust Funds
                      89,069
                      84,881
                      82,423

                      1140
                      FOASI, Federal Payments to the FOASI Trust Fund
                      31,131
                      35,595
                      38,933

                      1199
                      Total current law receipts
                      799,867
                      828,168
                      857,649

                      1999
                      Total receipts
                      799,867
                      828,168
                      857,649

                      2000
                      Total: Balances and receipts
                      3,495,706
                      3,550,876
                      3,600,540

                      Appropriations:

                      Current law:

                      2101
                      Federal Old-age and Survivors Insurance Trust Fund
                      –2,714
                      –2,659
                      –2,664

                      2101
                      Federal Old-age and Survivors Insurance Trust Fund
                      –797,160
                      –825,494
                      –854,949

                      2103
                      Federal Old-age and Survivors Insurance Trust Fund

                      –6,042

                      2134
                      Federal Old-age and Survivors Insurance Trust Fund
                      27,242
                      20,168

                      2199
                      Total current law appropriations
                      –772,632
                      –807,985
                      –863,655

                      Proposed:

                      2201
                      Federal Old-age and Survivors Insurance Trust Fund

                      12

                      2999
                      Total appropriations
                      –772,632
                      –807,985
                      –863,643

                      Special and trust fund receipts returned:

                      3010
                      Federal Old-age and Survivors Insurance Trust Fund
                      4

                      3098
                      Federal Old-age and Survivors Insurance Trust Fund
                      –370

                      5099
                      Balance, end of year
                      2,722,708
                      2,742,891
                      2,736,897

          Program and Financing (in millions of dollars)

                      Identification code 028–8006–0–7–651
                      2016 actual
                      2017 est.
                      2018 est.

                      Obligations by program activity:

                      0001
                      Federal Old-age and Survivors Insurance Trust Fund (Direct)
                      773,039
                      808,000
                      863,690

                      Budgetary resources:

                      Unobligated balance:

                      1012
                      Unobligated balance transfers between expired and unexpired accounts

                      15
                      35

                      1021
                      Recoveries of prior year unpaid obligations
                      4

                      1026
                      Adjustment for change in allocation of trust fund limitation or foreign exchange valuation
                      370

                      1030
                      Other balances withdrawn to special or trust funds
                      –4

                      1033
                      Recoveries of prior year paid obligations
                      37

                      1050
                      Unobligated balance (total)
                      407
                      15
                      35

                      Budget authority:

                      Appropriations, discretionary:

                      1101
                      Appropriation (special or trust fund)
                      2,714
                      2,659
                      2,664

                      Appropriations, mandatory:

                      1201
                      Appropriation (special or trust fund)
                      797,160
                      825,494
                      854,949

                      1203
                      Appropriation (previously unavailable)

                      6,042

                      1234
                      Appropriations precluded from obligation
                      –27,242
                      –20,168

                      1260
                      Appropriations, mandatory (total)
                      769,918
                      805,326
                      860,991

                      1900
                      Budget authority (total)
                      772,632
                      807,985
                      863,655

                      1930
                      Total budgetary resources available
                      773,039
                      808,000
                      863,690

                      Memorandum (non-add) entries:

                      Special and non-revolving trust funds:

                      1950
                      Other balances withdrawn and returned to unappropriated receipts
                      4

                      Change in obligated balance:

                      Unpaid obligations:

                      3000
                      Unpaid obligations, brought forward, Oct 1
                      70,715
                      73,912
                      77,215

                      3010
                      New obligations, unexpired accounts
                      773,039
                      808,000
                      863,690

                      3020
                      Outlays (gross)
                      –769,838
                      –804,697
                      –858,650

                      3040
                      Recoveries of prior year unpaid obligations, unexpired
                      –4

                      3050
                      Unpaid obligations, end of year
                      73,912
                      77,215
                      82,255

                      Memorandum (non-add) entries:

                      3100
                      Obligated balance, start of year
                      70,715
                      73,912
                      77,215

                      3200
                      Obligated balance, end of year
                      73,912
                      77,215
                      82,255

                      Budget authority and outlays, net:

                      Discretionary:

                      4000
                      Budget authority, gross
                      2,714
                      2,659
                      2,664

                      Outlays, gross:

                      4010
                      Outlays from new discretionary authority
                      2,347
                      2,298
                      2,275

                      4011
                      Outlays from discretionary balances
                      683
                      412
                      411

                      4020
                      Outlays, gross (total)
                      3,030
                      2,710
                      2,686

                      Mandatory:

                      4090
                      Budget authority, gross
                      769,918
                      805,326
                      860,991

                      Outlays, gross:

                      4100
                      Outlays from new mandatory authority
                      699,065
                      732,181
                      855,964

                      4101
                      Outlays from mandatory balances
                      67,743
                      69,806

                      4110
                      Outlays, gross (total)
                      766,808
                      801,987
                      855,964

                      Offsets against gross budget authority and outlays:

                      Offsetting collections (collected) from:

                      4120
                      Federal sources
                      –37

                      Additional offsets against gross budget authority only:

                      4143
                      Recoveries of prior year paid obligations, unexpired accounts
                      37

                      4160
                      Budget authority, net (mandatory)
                      769,918
                      805,326
                      860,991

                      4170
                      Outlays, net (mandatory)
                      766,771
                      801,987
                      855,964

                      4180
                      Budget authority, net (total)
                      772,632
                      807,985
                      863,655

                      4190
                      Outlays, net (total)
                      769,801
                      804,697
                      858,650

                      Memorandum (non-add) entries:

                      5000
                      Total investments, SOY: Federal securities: Par value
                      2,766,649
                      2,796,712
                      2,820,060

                      5001
                      Total investments, EOY: Federal securities: Par value
                      2,796,712
                      2,820,060
                      2,818,885

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

                      2016 actual
                      2017 est.
                      2018 est.

                      Enacted/requested:

                      Budget Authority
                      772,632
                      807,985
                      863,655

                      Outlays
                      769,801
                      804,697
                      858,650

                      Legislative proposal, not subject to PAYGO:

                      Budget Authority

                      –12

                      Outlays

                      –12

                      Total:

                      Budget Authority
                      772,632
                      807,985
                      863,643

                      Outlays
                      769,801
                      804,697
                      858,638

             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)

                         2016 actual
                         2017 est.
                         2018 est.

                         Benefit Payments
                         762,121
                         797,062
                         850,760

                         Payments to the Railroad Board
                         4,287
                         4,384
                         4,706

                         Administrative Expenses
                         3,030
                         2,710
                         2,686

                         Treasury Administrative Expenses
                         395
                         531
                         487

                         Beneficiary Services
                         5
                         10
                         11

                         Offsetting Collections
                         –37
                         0
                         0

                         Increase Minimum Overpayment Withholding
                         0
                         0
                         –5

                         Exclude Debts from Bankruptcy
                         0
                         0
                         –4

                         Reduce 12 Month Retroactive Benefits to 6 months
                         0
                         0
                         –3

                         Total Outgo
                         769,801
                         804,697
                         858,638

          Status of Funds (in millions of dollars)

                      Identification code 028–8006–0–7–651
                      2016 actual
                      2017 est.
                      2018 est.

                      Unexpended balance, start of year:

                      0100
                      Balance, start of year
                      2,766,554
                      2,796,620
                      2,820,106

                      0999
                      Total balance, start of year
                      2,766,554
                      2,796,620
                      2,820,106

                      Cash income during the year:

                      Current law:

                      Receipts:

                      1110
                      FOASI, Transfers from General Fund (FICA Taxes)
                      632,759
                      660,423
                      684,600

                      1110
                      FOASI, Transfers from General Fund (SECA Taxes)
                      35,613
                      35,809
                      39,823

                      1110
                      FOASI, Refunds
                      –2,700
                      –2,702
                      –2,786

                      1130
                      FOASI, Non-Attorney Fees

                      1
                      1

                      1130
                      FOASI, Attorney Fees
                      1
                      1
                      1

                      1130
                      FOASI, Tax Refund Offset
                      5
                      5
                      5

                      1150
                      FOASI, Interest Received by Trust Funds
                      89,069
                      84,881
                      82,423

                      1160
                      Federal Old-age and Survivors Insurance Trust Fund
                      37

                      1160
                      FOASI, Federal Employer Contributions (FICA Taxes)
                      13,871
                      14,155
                      14,649

                      1160
                      FOASI, General Fund Payments for Payroll Tax Holiday (PL 111–312)
                      118

                      1160
                      FOASI, Federal Payments to the FOASI Trust Fund
                      31,131
                      35,595
                      38,933

                      1199
                      Income under present law
                      799,904
                      828,168
                      857,649

                      1999
                      Total cash income
                      799,904
                      828,168
                      857,649

                      Cash outgo during year:

                      Current law:

                      2100
                      Federal Old-age and Survivors Insurance Trust Fund [016–00–8006–0]
                      –769,838
                      –804,697
                      –858,650

                      2199
                      Outgo under current law
                      –769,838
                      –804,697
                      –858,650

                      Proposed:

                      2200
                      Federal Old-age and Survivors Insurance Trust Fund

                      12

                      2299
                      Outgo under proposed legislation

                      12

                      2999
                      Total cash outgo (-)
                      –769,838
                      –804,697
                      –858,638

                      Surplus or deficit::

                      3110
                      Excluding interest
                      –59,003
                      –61,410
                      –83,412

                      3120
                      Interest
                      89,069
                      84,881
                      82,423

                      3199
                      Subtotal, surplus or deficit
                      30,066
                      23,471
                      –989

                      3230
                      Federal Old-age and Survivors Insurance Trust Fund

                      15
                      35

                      3299
                      Total adjustments

                      15
                      35

                      3999
                      Total change in fund balance
                      30,066
                      23,486
                      –954

                      Unexpended balance, end of year::

                      4100
                      Uninvested balance (net), end of year
                      –92
                      46
                      267

                      4200
                      Federal Old-age and Survivors Insurance Trust Fund
                      2,796,712
                      2,820,060
                      2,818,885

                      4999
                      Total balance, end of year
                      2,796,620
                      2,820,106
                      2,819,152

          Object Classification (in millions of dollars)

                      Identification code 028–8006–0–7–651
                      2016 actual
                      2017 est.
                      2018 est.

                      Direct obligations:

                      25.2
                      Other services from non-Federal sources [Beneficiary Services]
                      5
                      10
                      11

                      25.3
                      Other goods and services from Federal sources [Treasury Payments]
                      395
                      531
                      487

                      25.3
                      Other goods and services from Federal sources [RRB]
                      4,287
                      4,384
                      4,706

                      42.0
                      Insurance claims and indemnities
                      765,231
                      800,401
                      855,787

                      94.0
                      Financial transfers [OIG]
                      39
                      40
                      40

                      94.0
                      Financial transfers [LAE + Line 1050]
                      3,082
                      2,634
                      2,659

                      99.9
                      Total new obligations, unexpired accounts
                      773,039
                      808,000
                      863,690

             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
                      2016 actual
                      2017 est.
                      2018 est.

                      Obligations by program activity:

                      0001
                      Direct program activity

                      –12

                      0900
                      Total new obligations (object class 42.0)

                      –12

                      Budgetary resources:

                      Budget authority:

                      Appropriations, mandatory:

                      1201
                      Appropriation (special or trust fund)

                      –12

                      1930
                      Total budgetary resources available

                      –12

                      Change in obligated balance:

                      Unpaid obligations:

                      3010
                      New obligations, unexpired accounts

                      –12

                      3020
                      Outlays (gross)

                      12

                      Budget authority and outlays, net:

                      Mandatory:

                      4090
                      Budget authority, gross

                      –12

                      Outlays, gross:

                      4100
                      Outlays from new mandatory authority

                      –12

                      4180
                      Budget authority, net (total)

                      –12

                      4190
                      Outlays, net (total)

                      –12

             The Budget proposes allowing the use of Customs and Border Patrol Entry/Exit data to prevent improper payments.
             The Budget proposes 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 proposes the usage of all collection tools to recover funds in certain scenarios, such as when someone improperly
                cashes a beneficiary's check.

             The Budget proposes increasing the minimum monthly overpayment collection from $10 a month to 10% of the overpayment amount.
             The Budget provides for the exclusion of SSA debts from discharge in bankruptcy proceedings.
             The Budget proposes to reduce the maximum period of retroactive benefits from 12 months to 6 months for new beneficiaries.

             Federal Disability Insurance Trust Fund

             Special and Trust Fund Receipts (in millions of dollars)

                      Identification code 028–8007–0–7–651
                      2016 actual
                      2017 est.
                      2018 est.

                      0100
                      Balance, start of year
                      13,041
                      16,118
                      39,683

                      0198
                      Unavailable unobligated balance adjustment
                      104

                      0199
                      Balance, start of year
                      13,145
                      16,118
                      39,683

                      Receipts:

                      Current law:

                      1110
                      FDI, Transfers from General Fund (FICA Taxes)
                      137,964
                      155,920
                      161,765

                      1110
                      FDI, Transfers from General Fund (SECA Taxes)
                      7,003
                      8,601
                      9,410

                      1110
                      FDI, Refunds
                      –459
                      –638
                      –658

                      1130
                      Attorney Fees, Federal Disability Insurance Trust Fund
                      25
                      24
                      26

                      1130
                      FDI, Tax Refund Offset
                      41
                      41
                      41

                      1140
                      FDI, Federal Employer Contributions (FICA Taxes)
                      3,065
                      3,344
                      3,461

                      1140
                      FDI, General Fund Payments for Payroll Tax Holiday (PL 111–312)
                      20

                      1140
                      FDI, Interest Received by Trust Funds
                      1,506
                      1,625
                      2,337

                      1140
                      FDI, Federal Payments to the FDI Trust Fund
                      1,191
                      1,962
                      2,119

                      1199
                      Total current law receipts
                      150,356
                      170,879
                      178,501

                      1999
                      Total receipts
                      150,356
                      170,879
                      178,501

                      2000
                      Total: Balances and receipts
                      163,501
                      186,997
                      218,184

                      Appropriations:

                      Current law:

                      2101
                      Federal Disability Insurance Trust Fund
                      –2,960
                      –2,625
                      –2,677

                      2101
                      Federal Disability Insurance Trust Fund
                      –147,402
                      –168,241
                      –175,792

                      2134
                      Federal Disability Insurance Trust Fund
                      2,852
                      23,552
                      26,019

                      2199
                      Total current law appropriations
                      –147,510
                      –147,314
                      –152,450

                      Proposed:

                      2201
                      Federal Disability Insurance Trust Fund

                      118

                      2999
                      Total appropriations
                      –147,510
                      –147,314
                      –152,332

                      Special and trust fund receipts returned:

                      3010
                      Federal Disability Insurance Trust Fund
                      4

                      3098
                      Federal Disability Insurance Trust Fund
                      124

                      5098
                      Rounding adjustment
                      –1

                      5099
                      Balance, end of year
                      16,118
                      39,683
                      65,852

          Program and Financing (in millions of dollars)

                      Identification code 028–8007–0–7–651
                      2016 actual
                      2017 est.
                      2018 est.

                      Obligations by program activity:

                      0001
                      Federal Disability Insurance Trust Fund (Direct)
                      147,517
                      147,327
                      152,482

                      Budgetary resources:

                      Unobligated balance:

                      1021
                      Recoveries of prior year unpaid obligations
                      128
                      13
                      32

                      1026
                      Adjustment for change in allocation of trust fund limitation or foreign exchange valuation
                      –124

                      1030
                      Other balances withdrawn to special or trust funds
                      –4

                      1033
                      Recoveries of prior year paid obligations
                      7

                      1050
                      Unobligated balance (total)
                      7
                      13
                      32

                      Budget authority:

                      Appropriations, discretionary:

                      1101
                      Appropriation (special or trust fund)
                      2,960
                      2,625
                      2,677

                      Appropriations, mandatory:

                      1201
                      Appropriation (special or trust fund)
                      147,402
                      168,241
                      175,792

                      1234
                      Appropriations precluded from obligation
                      –2,852
                      –23,552
                      –26,019

                      1260
                      Appropriations, mandatory (total)
                      144,550
                      144,689
                      149,773

                      1900
                      Budget authority (total)
                      147,510
                      147,314
                      152,450

                      1930
                      Total budgetary resources available
                      147,517
                      147,327
                      152,482

                      Memorandum (non-add) entries:

                      Special and non-revolving trust funds:

                      1950
                      Other balances withdrawn and returned to unappropriated receipts
                      4

                      Change in obligated balance:

                      Unpaid obligations:

                      3000
                      Unpaid obligations, brought forward, Oct 1
                      28,511
                      29,621
                      29,744

                      3010
                      New obligations, unexpired accounts
                      147,517
                      147,327
                      152,482

                      3020
                      Outlays (gross)
                      –146,279
                      –147,191
                      –151,955

                      3040
                      Recoveries of prior year unpaid obligations, unexpired
                      –128
                      –13
                      –32

                      3050
                      Unpaid obligations, end of year
                      29,621
                      29,744
                      30,239

                      Memorandum (non-add) entries:

                      3100
                      Obligated balance, start of year
                      28,511
                      29,621
                      29,744

                      3200
                      Obligated balance, end of year
                      29,621
                      29,744
                      30,239

                      Budget authority and outlays, net:

                      Discretionary:

                      4000
                      Budget authority, gross
                      2,960
                      2,625
                      2,677

                      Outlays, gross:

                      4010
                      Outlays from new discretionary authority
                      1,999
                      2,301
                      2,336

                      4011
                      Outlays from discretionary balances
                      693
                      360
                      360

                      4020
                      Outlays, gross (total)
                      2,692
                      2,661
                      2,696

                      Mandatory:

                      4090
                      Budget authority, gross
                      144,550
                      144,689
                      149,773

                      Outlays, gross:

                      4100
                      Outlays from new mandatory authority
                      129,860
                      144,530
                      149,259

                      4101
                      Outlays from mandatory balances
                      13,727

                      4110
                      Outlays, gross (total)
                      143,587
                      144,530
                      149,259

                      Offsets against gross budget authority and outlays:

                      Offsetting collections (collected) from:

                      4120
                      Federal sources
                      –7

                      Additional offsets against gross budget authority only:

                      4143
                      Recoveries of prior year paid obligations, unexpired accounts
                      7

                      4160
                      Budget authority, net (mandatory)
                      144,550
                      144,689
                      149,773

                      4170
                      Outlays, net (mandatory)
                      143,580
                      144,530
                      149,259

                      4180
                      Budget authority, net (total)
                      147,510
                      147,314
                      152,450

                      4190
                      Outlays, net (total)
                      146,272
                      147,191
                      151,955

                      Memorandum (non-add) entries:

                      5000
                      Total investments, SOY: Federal securities: Par value
                      41,638
                      45,880
                      69,367

                      5001
                      Total investments, EOY: Federal securities: Par value
                      45,880
                      69,367
                      95,928

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

                      2016 actual
                      2017 est.
                      2018 est.

                      Enacted/requested:

                      Budget Authority
                      147,510
                      147,314
                      152,450

                      Outlays
                      146,272
                      147,191
                      151,955

                      Legislative proposal, not subject to PAYGO:

                      Budget Authority

                      –118

                      Outlays

                      –118

                      Total:

                      Budget Authority
                      147,510
                      147,314
                      152,332

                      Outlays
                      146,272
                      147,191
                      151,837

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

             DI Cash Outgo Detail (in millions of dollars)

                         2016 actual
                         2017 est.
                         2018 est.

                         Benefit Payments
                         142,963
                         143,946
                         148,750

                         Payments to Railroad Board
                         376
                         240
                         149

                         Administrative Expenses (Subject to Limitation)
                         2,692
                         2,661
                         2,696

                         Administrative Expenses (Treasury)
                         81
                         101
                         91

                         Beneficiary Services
                         157
                         228
                         251

                         Demonstration Projects
                         10
                         15
                         18

                         Offsetting Collections
                         –7
                         0
                         0

                         Increase Minimum Overpayment Withholding
                         0
                         0
                         –3

                         Exclude Debts from Bankruptcy
                         0
                         0
                         –5

                         Reduce 12 Month Retroactive Benefits to 6 Months
                         0
                         0
                         –110

                         Total Outgo
                         146,272
                         147,191
                         151,837

          Status of Funds (in millions of dollars)

                      Identification code 028–8007–0–7–651
                      2016 actual
                      2017 est.
                      2018 est.

                      Unexpended balance, start of year:

                      0100
                      Balance, start of year
                      41,656
                      45,740
                      69,428

                      0999
                      Total balance, start of year
                      41,656
                      45,740
                      69,428

                      Cash income during the year:

                      Current law:

                      Receipts:

                      1110
                      FDI, Transfers from General Fund (FICA Taxes)
                      137,964
                      155,920
                      161,765

                      1110
                      FDI, Transfers from General Fund (SECA Taxes)
                      7,003
                      8,601
                      9,410

                      1110
                      FDI, Refunds
                      –459
                      –638
                      –658

                      1130
                      Attorney Fees, Federal Disability Insurance Trust Fund
                      25
                      24
                      26

                      1130
                      FDI, Tax Refund Offset
                      41
                      41
                      41

                      1150
                      FDI, Interest Received by Trust Funds
                      1,506
                      1,625
                      2,337

                      1160
                      Federal Disability Insurance Trust Fund
                      7

                      1160
                      FDI, Federal Employer Contributions (FICA Taxes)
                      3,065
                      3,344
                      3,461

                      1160
                      FDI, General Fund Payments for Payroll Tax Holiday (PL 111–312)
                      20

                      1160
                      FDI, Federal Payments to the FDI Trust Fund
                      1,191
                      1,962
                      2,119

                      1199
                      Income under present law
                      150,363
                      170,879
                      178,501

                      1999
                      Total cash income
                      150,363
                      170,879
                      178,501

                      Cash outgo during year:

                      Current law:

                      2100
                      Federal Disability Insurance Trust Fund [016–00–8007–0]
                      –146,279
                      –147,191
                      –151,955

                      2199
                      Outgo under current law
                      –146,279
                      –147,191
                      –151,955

                      Proposed:

                      2200
                      Federal Disability Insurance Trust Fund

                      118

                      2299
                      Outgo under proposed legislation

                      118

                      2999
                      Total cash outgo (-)
                      –146,279
                      –147,191
                      –151,837

                      Surplus or deficit::

                      3110
                      Excluding interest
                      2,578
                      22,063
                      24,327

                      3120
                      Interest
                      1,506
                      1,625
                      2,337

                      3199
                      Subtotal, surplus or deficit
                      4,084
                      23,688
                      26,664

                      3999
                      Total change in fund balance
                      4,084
                      23,688
                      26,664

                      Unexpended balance, end of year::

                      4100
                      Uninvested balance (net), end of year
                      –140
                      61
                      164

                      4200
                      Federal Disability Insurance Trust Fund
                      45,880
                      69,367
                      95,928

                      4999
                      Total balance, end of year
                      45,740
                      69,428
                      96,092

          Object Classification (in millions of dollars)

                      Identification code 028–8007–0–7–651
                      2016 actual
                      2017 est.
                      2018 est.

                      Direct obligations:

                      25.2
                      Beneficiary Services (VR & Tickets)
                      161
                      228
                      251

                      25.3
                      Other purchases of goods and services from Government accounts (Treasury Admin)
                      81
                      101
                      91

                      25.3
                      Other purchases of goods and services from Government accounts (RRB)
                      376
                      240
                      149

                      25.5
                      Research and development contracts
                      9
                      15
                      18

                      42.0
                      Disability insurance benefits
                      143,923
                      144,105
                      149,264

                      94.0
                      Financial transfers (OIG)
                      36
                      35
                      36

                      94.0
                      Financial transfers (LAE)
                      2,931
                      2,603
                      2,673

                      99.9
                      Total new obligations, unexpired accounts
                      147,517
                      147,327
                      152,482

             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
                      2016 actual
                      2017 est.
                      2018 est.

                      Obligations by program activity:

                      0001
                      Direct program activity

                      –118

                      0900
                      Total new obligations (object class 42.0)

                      –118

                      Budgetary resources:

                      Budget authority:

                      Appropriations, mandatory:

                      1201
                      Appropriation (special or trust fund)

                      –118

                      1930
                      Total budgetary resources available

                      –118

                      Change in obligated balance:

                      Unpaid obligations:

                      3010
                      New obligations, unexpired accounts

                      –118

                      3020
                      Outlays (gross)

                      118

                      Budget authority and outlays, net:

                      Mandatory:

                      4090
                      Budget authority, gross

                      –118

                      Outlays, gross:

                      4100
                      Outlays from new mandatory authority

                      –118

                      4180
                      Budget authority, net (total)

                      –118

                      4190
                      Outlays, net (total)

                      –118

             The Budget includes a proposal to reduce an individual's entitlement to a Disability Insurance (DI) benefit in any month in
                which the individual also receives an unemployment compensation benefit.

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

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

             The Budget provides for the exclusion of SSA debts from discharge in bankruptcy proceedings.
             The Budget proposes to eliminate reverse offsets in fifteen states where Workers' Compensation benefits are offset instead
                of DI benefits.

             The Budget proposes reinstating reconsideration in 10 prototype states. This reform requires a second review by the state
                Disability Determination Services before an appeal goes to the Administrative Law Judge (ALJ). Most other states already require
                disability applicants to have their claim reconsidered before they can appeal to an ALJ.

             The Budget proposes to reduce the maximum period of retroactive benefits from 12 months to 6 months for new beneficiaries.

             The Budget proposes to create a probationary period for ALJs. This option would create a one-year probationary period, similar
                to the Senior Executive Service, to ensure an ALJ is performing at a satisfactory level. Following the one-year probation,
                the ALJ would convert to a lifetime appointment.

             Limitation on administrative expensesFor 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 $10,603,000,000 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 shall be for the Social Security Advisory Board, of which not more than $5,000 may be expended for official reception and representation expenses: Provided further, That unobligated balances of funds provided under this paragraph  at the end of fiscal year 2018 not needed for fiscal year 2018 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, 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, $1,735,000,000 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 $1,462,000,000 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, $118,000,000 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 2018 exceed $118,000,000, the amounts shall be available in fiscal year 2019 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.
          Note.—A full-year 2017 appropriation for this account was not enacted at the time the budget was prepared; therefore, the
             budget assumes this account is operating under the Further Continuing Appropriations Act, 2017 (P.L. 114–254). The amounts
             included for 2017 reflect the annualized level provided by the continuing resolution.

          Program and Financing (in millions of dollars)

                      Identification code 028–8704–0–7–651
                      2016 actual
                      2017 est.
                      2018 est.

                      Obligations by program activity:

                      0001
                      LAE Program Direct
                      10,852
                      10,674
                      10,764

                      0003
                      National Support Center
                      50
                      12

                      0005
                      Program Integrity Base
                      273
                      273
                      281

                      0006
                      Program Integrity Cap Adjustment
                      1,153
                      1,153
                      1,462

                      0007
                      MACRA

                      4
                      34

                      0008
                      Altmeyer

                      2
                      18

                      0009
                      ODAR Hearings Backlog

                      73
                      77

                      0799
                      Total direct obligations
                      12,328
                      12,191
                      12,636

                      0801
                      Reimbursable activity, general
                      63
                      63
                      61

                      0802
                      Low Income Subsidy

                      6
                      6

                      0809
                      Reimbursable program activities, subtotal
                      63
                      69
                      67

                      0899
                      Total reimbursable obligations
                      63
                      69
                      67

                      0900
                      Total new obligations, unexpired accounts
                      12,391
                      12,260
                      12,703

                      Budgetary resources:

                      Unobligated balance:

                      1000
                      Unobligated balance brought forward, Oct 1
                      149
                      175
                      197

                      1001
                      Discretionary unobligated balance brought fwd, Oct 1
                      149
                      12

                      1012
                      Unobligated balance transfers between expired and unexpired accounts [ITS Transfers]
                      203
                      73
                      50

                      1021
                      Recoveries of prior year unpaid obligations [X Year]
                      18

                      1050
                      Unobligated balance (total)
                      370
                      248
                      247

                      Budget authority:

                      Spending authority from offsetting collections, discretionary:

                      1700
                      Collected - LAE Direct
                      9,469
                      10,548
                      10,714

                      1700
                      Collected - Program Integrity Base
                      273
                      273
                      281

                      1700
                      Collected - Program Integrity Cap Adjustment
                      1,153
                      1,153
                      1,462

                      1700
                      Collected - Altmeyer

                      2
                      18

                      1700
                      Collected - Reimbursables

                      63
                      61

                      1700
                      Collected - NSC

                      12

                      1700
                      Collected - AIF/ITS

                      126
                      50

                      1700
                      Collected - ODAR Hearings Backlog

                      73
                      77

                      1701
                      Change in uncollected payments, Federal sources
                      1,327
                      –63
                      –145

                      1750
                      Spending auth from offsetting collections, disc (total)
                      12,222
                      12,187
                      12,518

                      Spending authority from offsetting collections, mandatory:

                      1800
                      Collected

                      10
                      40

                      1801
                      Change in uncollected payments, Federal sources
                      22
                      12
                      –13

                      1850
                      Spending auth from offsetting collections, mand (total)
                      22
                      22
                      27

                      1900
                      Budget authority (total)
                      12,244
                      12,209
                      12,545

                      1930
                      Total budgetary resources available
                      12,614
                      12,457
                      12,792

                      Memorandum (non-add) entries:

                      1940
                      Unobligated balance expiring
                      –48

                      1941
                      Unexpired unobligated balance, end of year
                      175
                      197
                      89

                      Special and non-revolving trust funds:

                      1951
                      Unobligated balance expiring
                      48

                      1952
                      Expired unobligated balance, start of year
                      283
                      219
                      219

                      1953
                      Expired unobligated balance, end of year
                      171
                      219
                      219

                      Change in obligated balance:

                      Unpaid obligations:

                      3000
                      Unpaid obligations, brought forward, Oct 1
                      2,430
                      2,512
                      2,497

                      3010
                      New obligations, unexpired accounts
                      12,391
                      12,260
                      12,703

                      3011
                      Obligations ("upward adjustments"), expired accounts
                      142

                      3020
                      Outlays (gross)
                      –12,243
                      –12,275
                      –12,687

                      3040
                      Recoveries of prior year unpaid obligations, unexpired
                      –18

                      3041
                      Recoveries of prior year unpaid obligations, expired
                      –190

                      3050
                      Unpaid obligations, end of year
                      2,512
                      2,497
                      2,513

                      Uncollected payments:

                      3060
                      Uncollected pymts, Fed sources, brought forward, Oct 1
                      –2,883
                      –2,932
                      –2,881

                      3070
                      Change in uncollected pymts, Fed sources, unexpired
                      –1,349
                      51
                      158

                      3071
                      Change in uncollected pymts, Fed sources, expired
                      1,300

                      3090
                      Uncollected pymts, Fed sources, end of year
                      –2,932
                      –2,881
                      –2,723

                      Memorandum (non-add) entries:

                      3100
                      Obligated balance, start of year
                      –453
                      –420
                      –384

                      3200
                      Obligated balance, end of year
                      –420
                      –384
                      –210

                      Budget authority and outlays, net:

                      Discretionary:

                      4000
                      Budget authority, gross
                      12,222
                      12,187
                      12,518

                      Outlays, gross:

                      4010
                      Outlays from new discretionary authority
                      10,368
                      10,594
                      10,961

                      4011
                      Outlays from discretionary balances
                      1,875
                      1,670
                      1,664

                      4020
                      Outlays, gross (total)
                      12,243
                      12,264
                      12,625

                      Offsets against gross budget authority and outlays:

                      Offsetting collections (collected) from:

                      4030
                      Federal sources - LAE Direct
                      –10,598
                      –10,548
                      –10,714

                      4030
                      Federal sources - NCC Replacement
                      –70
                      –12

                      4030
                      Federal sources - Program Integrity Base
                      –273
                      –273
                      –281

                      4030
                      Federal sources - Reimbursable
                      –63
                      –63
                      –61

                      4030
                      Federal sources - Program Integrity Cap
                      –1,153
                      –1,153
                      –1,462

                      4030
                      Federal sources - Altmeyer Renovations

                      –2
                      –18

                      4030
                      Federal sources - ODAR Hearings Backlog

                      –73
                      –77

                      4030
                      Federal sources - AIF/ITS

                      –126
                      –50

                      4033
                      Non-Federal sources
                      –82

                      4040
                      Offsets against gross budget authority  and outlays (total)
                      –12,239
                      –12,250
                      –12,663

                      Additional offsets against gross budget authority only:

                      4050
                      Change in uncollected pymts, Fed sources, unexpired
                      –1,327
                      63
                      145

                      4052
                      Offsetting collections credited to expired accounts
                      1,344

                      4060
                      Additional offsets against budget authority only (total)
                      17
                      63
                      145

                      4080
                      Outlays, net (discretionary)
                      4
                      14
                      –38

                      Mandatory:

                      4090
                      Budget authority, gross
                      22
                      22
                      27

                      Outlays, gross:

                      4100
                      Outlays from new mandatory authority

                      1
                      1

                      4101
                      Outlays from mandatory balances

                      10
                      61

                      4110
                      Outlays, gross (total)

                      11
                      62

                      Offsets against gross budget authority and outlays:

                      Offsetting collections (collected) from:

                      4120
                      Federal sources

                      –10
                      –40

                      Additional offsets against gross budget authority only:

                      4140
                      Change in uncollected pymts, Fed sources, unexpired
                      –22
                      –12
                      13

                      4170
                      Outlays, net (mandatory)

                      1
                      22

                      4180
                      Budget authority, net (total)

                      4190
                      Outlays, net (total)
                      4
                      15
                      –16

             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 2018 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 2018
                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 2018 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, authorizes adjustments to the discretionary
                spending limits for 2018 through 2021 for administrative program integrity activities at the Social Security Administration.
                For the Social Security Administration, the Budget includes the authorized $1,462 million cap adjustment for 2018. 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 cap adjustment may also fund cooperative disability investigation units, and special attorneys
                for fraud prosecutions. SSA will conduct 890,000 full medical CDRs and approximately 2.8 million SSI redeterminations of eligibility
                in 2018. With access to program integrity cap adjustments, SSA is on track to eliminate the backlog of CDRs by the end of
                2018 and remain current with program integrity workloads throughout 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
                      2016 actual
                      2017 est.
                      2018 est.

                      Direct obligations:

                      Personnel compensation:

                      11.1
                      Full-time permanent
                      4,689
                      4,765
                      5,025

                      11.3
                      Other than full-time permanent
                      101
                      101
                      107

                      11.5
                      Other personnel compensation
                      213
                      120
                      153

                      11.8
                      Special personal services payments
                      3
                      77
                      79

                      11.9
                      Total personnel compensation
                      5,006
                      5,063
                      5,364

                      12.1
                      Civilian personnel benefits
                      1,659
                      1,655
                      1,784

                      13.0
                      Benefits for former personnel
                      2
                      5
                      3

                      21.0
                      Travel and transportation of persons
                      30
                      21
                      21

                      22.0
                      Transportation of things
                      7
                      5
                      5

                      23.1
                      Rental payments to GSA
                      700
                      718
                      727

                      23.3
                      Communications, utilities, and miscellaneous charges
                      496
                      512
                      534

                      24.0
                      Printing and reproduction
                      33
                      22
                      23

                      25.1
                      Advisory and assistance services
                      58
                      47
                      47

                      25.2
                      Other services from non-Federal sources
                      2,601
                      2,708
                      2,679

                      25.3
                      Other goods and services from Federal sources
                      118
                      83
                      83

                      25.4
                      Operation and maintenance of facilities
                      347
                      267
                      278

                      25.7
                      Operation and maintenance of equipment
                      759
                      797
                      783

                      26.0
                      Supplies and materials
                      42
                      27
                      27

                      31.0
                      Equipment
                      152
                      130
                      131

                      32.0
                      Land and structures
                      251
                      85
                      102

                      41.0
                      Grants, subsidies, and contributions
                      27
                      18
                      18

                      42.0
                      Insurance claims and indemnities
                      40
                      28
                      27

                      99.0
                      Direct obligations
                      12,328
                      12,191
                      12,636

                      99.0
                      Reimbursable obligations
                      63
                      69
                      67

                      99.9
                      Total new obligations, unexpired accounts
                      12,391
                      12,260
                      12,703

          Employment Summary

                      Identification code 028–8704–0–7–651
                      2016 actual
                      2017 est.
                      2018 est.

                      1001
                      Direct civilian full-time equivalent employment
                      62,948
                      60,767
                      61,082

                      2001
                      Reimbursable civilian full-time equivalent employment
                      210
                      358
                      358

             Limitation on Administrative Expenses

             (Legislative proposal, not subject to PAYGO)
             The Budget includes a proposal to reduce an individual's entitlement to a Disability Insurance (DI) benefit in any month in
                which the individual also receives an unemployment compensation benefit.

             The Budget proposes allowing 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 Supplemental Security Income purposes.
                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 proposes allowing the use of Customs and Border Patrol Entry/Exit data to prevent improper payments.
             The Budget proposes 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 proposes the usage of all collection tools to recover funds in certain scenarios, such as when someone improperly
                cashes a beneficiary's check.

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

             The Budget provides for the exclusion of SSA debts from discharge in bankruptcy proceedings.
             The Budget proposes to eliminate reverse offsets in fifteen states where Workers' Compensation benefits are offset instead
                of DI benefits.

             General and Administrative Provisions

             GENERAL FUND RECEIPT ACCOUNTS

             (in millions of dollars)

                      2016 actual
                      2017 est.
                      2018 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
                      100
                      93
                      85

                      028–309600
                      Recovery of Beneficiary Overpayments from SSI Program: Enacted/requested
                      2,561
                      2,452
                      2,507

                      General Fund Offsetting receipts from the public
                      2,669
                      2,553
                      2,600

             Commissioner's Budget