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



   
      
      
         SOCIAL SECURITY ADMINISTRATION
      
      
   
   
      SOCIAL SECURITY ADMINISTRATION
      Federal Funds
         Payment to Limitation on Administrative ExpensesProgram and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â0419â0â1â651
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  Direct program activity
                  38
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0900
                  Total new obligations, unexpired accounts (object class 25.3)
                  38
                  
                  
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, discretionary:
               
               
                  1100
                  Appropriation
                  38
                  
                  
               
               
                  1930
                  Total budgetary resources available
                  38
                  
                  
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3000
                  Unpaid obligations, brought forward, Oct 1
                  42
                  26
                  
               
               
                  3010
                  New obligations, unexpired accounts
                  38
                  
                  
               
               
                  3020
                  Outlays (gross)
                  â54
                  â26
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3050
                  Unpaid obligations, end of year
                  26
                  
                  
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  3100
                  Obligated balance, start of year
                  42
                  26
                  
               
               
                  3200
                  Obligated balance, end of year
                  26
                  
                  
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  38
                  
                  
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  18
                  
                  
               
               
                  4011
                  Outlays from discretionary balances
                  36
                  26
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4020
                  Outlays, gross (total)
                  54
                  26
                  
               
               
                  4180
                  Budget authority, net (total)
                  38
                  
                  
               
               
                  4190
                  Outlays, net (total)
                  54
                  26
                  
               
               
                  
                     
                  
               
            
         
      
         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, $11,000,000.
      Note.âA full-year 2022 appropriation for this account was not enacted at the time the Budget was prepared; therefore, the
         Budget assumes this account is operating under the Continuing Appropriations Act, 2022 (Division A of Public Law 117â43, as
         amended). The amounts included for 2022 reflect the annualized level provided by the continuing resolution.  
      
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â0404â0â1â651
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  Taxation of benefits
                  34,806
                  48,518
                  50,950
               
               
                  0002
                  Other
                  4
                  11
                  11
               
               
                  0003
                  Payroll Tax holiday
                  2
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0900
                  Total new obligations, unexpired accounts
                  34,812
                  48,529
                  50,961
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Unobligated balance:
               
               
                  1000
                  Unobligated balance brought forward, Oct 1
                  13
                  13
                  13
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, mandatory:
               
               
                  1200
                  Appropriation
                  34,819
                  48,529
                  50,961
               
               
                  1930
                  Total budgetary resources available
                  34,832
                  48,542
                  50,974
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  1940
                  Unobligated balance expiring
                  â7
                  
                  
               
               
                  1941
                  Unexpired unobligated balance, end of year
                  13
                  13
                  13
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3000
                  Unpaid obligations, brought forward, Oct 1
                  1
                  1
                  
               
               
                  3010
                  New obligations, unexpired accounts
                  34,812
                  48,529
                  50,961
               
               
                  3020
                  Outlays (gross)
                  â34,812
                  â48,529
                  â50,961
               
               
                  3041
                  Recoveries of prior year unpaid obligations, expired
                  
                  â1
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3050
                  Unpaid obligations, end of year
                  1
                  
                  
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  3100
                  Obligated balance, start of year
                  1
                  1
                  
               
               
                  3200
                  Obligated balance, end of year
                  1
                  
                  
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Mandatory:
               
               
                  4090
                  Budget authority, gross
                  34,819
                  48,529
                  50,961
               
               
                  
                  Outlays, gross:
               
               
                  4100
                  Outlays from new mandatory authority
                  34,811
                  48,529
                  50,961
               
               
                  4101
                  Outlays from mandatory balances
                  1
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4110
                  Outlays, gross (total)
                  34,812
                  48,529
                  50,961
               
               
                  4180
                  Budget authority, net (total)
                  34,819
                  48,529
                  50,961
               
               
                  4190
                  Outlays, net (total)
                  34,812
                  48,529
                  50,961
               
               
                  
                     
                  
               
            
         
      
      
         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 028â0404â0â1â651
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  
                  Direct obligations:
               
               
                  25.2
                  Other services from non-Federal sources
                  4
                  11
                  11
               
               
                  94.0
                  Financial transfers
                  34,806
                  48,518
                  50,950
               
               
                  94.0
                  Financial transfers
                  2
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.9
                  Total new obligations, unexpired accounts
                  34,812
                  48,529
                  50,961
               
               
                  
                     
                  
               
            
         
      
         Administrative Costs, The Medicare Improvements for Patients and Providers ActProgram and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â0415â0â1â571
                  2021 actual
                  2022 est.
                  2023 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)
                  
                  â6
                  â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 110â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 ProgramProgram and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â0416â0â1â551
                  2021 actual
                  2022 est.
                  2023 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, unexpired accounts (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)
                  
                  â1
                  â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 111â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 028â0416â0â1â551
                  2021 actual
                  2022 est.
                  2023 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 92â603, section 212 of Public Law
            93â66, as amended, and section 405 of Public Law 95â216, including payment to the Social Security trust funds for administrative
            expenses incurred pursuant to section 201(g)(1) of the Social Security Act, $48,828,722,000, 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 $86,000,000 shall be available for research and demonstrations under sections 1110, 1115, and 1144 of
            the Social Security Act, and remain available through September 30, 2025. 
      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 2024, $15,800,000,000,
            to remain available until expended. 
      Note.âA full-year 2022 appropriation for this account was not enacted at the time the Budget was prepared; therefore, the
         Budget assumes this account is operating under the Continuing Appropriations Act, 2022 (Division A of Public Law 117â43, as
         amended). The amounts included for 2022 reflect the annualized level provided by the continuing resolution.  
      
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â0406â0â1â609
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  Supplemental Security Income Program (Direct)
                  58,956
                  64,791
                  62,977
               
               
                  0002
                  Program Integrity
                  1,289
                  1,110
                  1,504
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0799
                  Total direct obligations
                  60,245
                  65,901
                  64,481
               
               
                  0801
                  State supplementation payments
                  2,441
                  3,155
                  3,145
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0809
                  Reimbursable program activities, subtotal
                  2,441
                  3,155
                  3,145
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0900
                  Total new obligations, unexpired accounts
                  62,686
                  69,056
                  67,626
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Unobligated balance:
               
               
                  1000
                  Unobligated balance brought forward, Oct 1
                  5,037
                  4,851
                  2,390
               
               
                  1001
                  Discretionary unobligated balance brought fwd, Oct 1
                  2,279
                  
                  
               
               
                  1021
                  Recoveries of prior year unpaid obligations
                  11
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  1070
                  Unobligated balance (total)
                  5,048
                  4,851
                  2,390
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, discretionary:
               
               
                  1100
                  Appropriation
                  4,373
                  4,470
                  5,073
               
               
                  
                  Appropriations, mandatory:
               
               
                  1200
                  Appropriation
                  35,786
                  39,328
                  43,774
               
               
                  
                  Advance appropriations, mandatory:
               
               
                  1270
                  Advance appropriation
                  19,900
                  19,600
                  15,600
               
               
                  
                  Spending authority from offsetting collections, mandatory:
               
               
                  1800
                  Collected
                  2,430
                  3,197
                  3,144
               
               
                  1900
                  Budget authority (total)
                  62,489
                  66,595
                  67,591
               
               
                  1930
                  Total budgetary resources available
                  67,537
                  71,446
                  69,981
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  1941
                  Unexpired unobligated balance, end of year
                  4,851
                  2,390
                  2,355
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3000
                  Unpaid obligations, brought forward, Oct 1
                  2,984
                  3,072
                  2,992
               
               
                  3010
                  New obligations, unexpired accounts
                  62,686
                  69,056
                  67,626
               
               
                  3020
                  Outlays (gross)
                  â62,584
                  â69,136
                  â67,529
               
               
                  3040
                  Recoveries of prior year unpaid obligations, unexpired
                  â11
                  
                  
               
               
                  3041
                  Recoveries of prior year unpaid obligations, expired
                  â3
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3050
                  Unpaid obligations, end of year
                  3,072
                  2,992
                  3,089
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  3100
                  Obligated balance, start of year
                  2,984
                  3,072
                  2,992
               
               
                  3200
                  Obligated balance, end of year
                  3,072
                  2,992
                  3,089
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  4,373
                  4,470
                  5,073
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  1,473
                  3,556
                  4,026
               
               
                  4011
                  Outlays from discretionary balances
                  3,025
                  1,094
                  984
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4020
                  Outlays, gross (total)
                  4,498
                  4,650
                  5,010
               
               
                  
                  Mandatory:
               
               
                  4090
                  Budget authority, gross
                  58,116
                  62,125
                  62,518
               
               
                  
                  Outlays, gross:
               
               
                  4100
                  Outlays from new mandatory authority
                  55,320
                  61,863
                  62,275
               
               
                  4101
                  Outlays from mandatory balances
                  2,766
                  2,623
                  244
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4110
                  Outlays, gross (total)
                  58,086
                  64,486
                  62,519
               
               
                  
                  Offsets against gross budget authority and outlays:
               
               
                  
                  Offsetting collections (collected) from:
               
               
                  4123
                  Non-Federal sources
                  â2,430
                  â3,197
                  â3,144
               
               
                  4180
                  Budget authority, net (total)
                  60,059
                  63,398
                  64,447
               
               
                  4190
                  Outlays, net (total)
                  60,154
                  65,939
                  64,385
               
               
                  
                     
                  
               
            
         
      
      Summary of Budget Authority and Outlays (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  Enacted/requested:
               
               
                  
                  Budget Authority
                  60,059
                  63,398
                  64,447
               
               
                  
                  Outlays
                  60,154
                  65,939
                  64,385
               
               
                  Legislative proposal, not subject to PAYGO:
               
               
                  
                  Budget Authority
                  
                  
                  â19
               
               
                  
                  Outlays
                  
                  
                  â19
               
               
                  Legislative proposal, subject to PAYGO:
               
               
                  
                  Budget Authority
                  
                  
                  16
               
               
                  
                  Outlays
                  
                  
                  16
               
               
                  Total:
               
               
                  
                  Budget Authority
                  60,059
                  63,398
                  64,444
               
               
                  
                  Outlays
                  60,154
                  65,939
                  64,382
               
               
                  
                     
                  
               
            
         
      
      
         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 research and demonstration projects.
         
      
      Object Classification (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â0406â0â1â609
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  
                  Direct obligations:
               
               
                  25.3
                  Administrative Expenses
                  3,033
                  3,369
                  3,542
               
               
                  25.3
                  Beneficiary Services
                  103
                  118
                  124
               
               
                  25.3
                  Program Integrity (Base)
                  225
                  198
                  239
               
               
                  25.3
                  Program Integrity (Cap)
                  1,064
                  912
                  1,265
               
               
                  41.0
                  Federal benefits
                  55,717
                  61,206
                  59,225
               
               
                  41.0
                  Research
                  103
                  98
                  86
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.0
                  Direct obligations
                  60,245
                  65,901
                  64,481
               
               
                  99.0
                  Reimbursable obligations
                  2,441
                  3,155
                  3,145
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.9
                  Total new obligations, unexpired accounts
                  62,686
                  69,056
                  67,626
               
               
                  
                     
                  
               
            
         
      
         Supplemental Security Income Program
         (Legislative proposal, not subject to PAYGO)Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â0406â2â1â609
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  Supplemental Security Income Program (Direct)
                  
                  
                  â19
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0799
                  Total direct obligations
                  
                  
                  â19
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0900
                  Total new obligations, unexpired accounts (object class 41.0)
                  
                  
                  â19
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, mandatory:
               
               
                  1200
                  Appropriation
                  
                  
                  â19
               
               
                  1900
                  Budget authority (total)
                  
                  
                  â19
               
               
                  1930
                  Total budgetary resources available
                  
                  
                  â19
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3010
                  New obligations, unexpired accounts
                  
                  
                  â19
               
               
                  3020
                  Outlays (gross)
                  
                  
                  19
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Mandatory:
               
               
                  4090
                  Budget authority, gross
                  
                  
                  â19
               
               
                  
                  Outlays, gross:
               
               
                  4100
                  Outlays from new mandatory authority
                  
                  
                  â19
               
               
                  4180
                  Budget authority, net (total)
                  
                  
                  â19
               
               
                  4190
                  Outlays, net (total)
                  
                  
                  â19
               
               
                  
                     
                  
               
            
         
      
      
          This schedule reflects the non-PAYGO impacts resulting from the proposed allocation adjustment. Please refer to the narrative
            in the Limitation on Administrative Expenses account for more information.
         
      
         Supplemental Security Income Program
         (Legislative proposal, subject to PAYGO)Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â0406â4â1â609
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  Direct program activity
                  
                  
                  16
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0900
                  Total new obligations, unexpired accounts (object class 41.0)
                  
                  
                  16
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, mandatory:
               
               
                  1200
                  Appropriation
                  
                  
                  16
               
               
                  1930
                  Total budgetary resources available
                  
                  
                  16
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3010
                  New obligations, unexpired accounts
                  
                  
                  16
               
               
                  3020
                  Outlays (gross)
                  
                  
                  â16
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Mandatory:
               
               
                  4090
                  Budget authority, gross
                  
                  
                  16
               
               
                  
                  Outlays, gross:
               
               
                  4100
                  Outlays from new mandatory authority
                  
                  
                  16
               
               
                  4180
                  Budget authority, net (total)
                  
                  
                  16
               
               
                  4190
                  Outlays, net (total)
                  
                  
                  16
               
               
                  
                     
                  
               
            
         
      
      
         
      
         Special Benefits for Certain World War II VeteransSpecial and Trust Fund Receipts (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â0401â0â1â701
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  0100
                  Balance, start of year
                  3
                  3
                  3
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  2000
                  Total: Balances and receipts
                  3
                  3
                  3
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  5099
                  Balance, end of year
                  3
                  3
                  3
               
               
                  
                     
                  
               
            
         
      
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â0401â0â1â701
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  Special Benefits for Certain World War II Veterans (Direct)
                  1
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0900
                  Total new obligations, unexpired accounts (object class 42.0)
                  1
                  
                  
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, mandatory:
               
               
                  1200
                  Appropriation
                  1
                  
                  
               
               
                  1900
                  Budget authority (total)
                  1
                  
                  
               
               
                  1930
                  Total budgetary resources available
                  1
                  
                  
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3010
                  New obligations, unexpired accounts
                  1
                  
                  
               
               
                  3020
                  Outlays (gross)
                  â1
                  
                  
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Mandatory:
               
               
                  4090
                  Budget authority, gross
                  1
                  
                  
               
               
                  
                  Outlays, gross:
               
               
                  4100
                  Outlays from new mandatory authority
                  1
                  
                  
               
               
                  4180
                  Budget authority, net (total)
                  1
                  
                  
               
               
                  4190
                  Outlays, net (total)
                  1
                  
                  
               
               
                  
                     
                  
               
            
         
      
      
         Public Law 106â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.
         
      
         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, $33,000,000, together with not to exceed $84,500,000, 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: Provided, That $2,000,000 shall remain available until expended for information technology modernization, including
            related hardware and software infrastructure and equipment, and for administrative expenses directly associated with information
            technology modernization. 
      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.âA full-year 2022 appropriation for this account was not enacted at the time the Budget was prepared; therefore, the
         Budget assumes this account is operating under the Continuing Appropriations Act, 2022 (Division A of Public Law 117â43, as
         amended). The amounts included for 2022 reflect the annualized level provided by the continuing resolution.  
      
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â0400â0â1â600
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  Office of Inspector General (Direct)
                  116
                  117
                  132
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Unobligated balance:
               
               
                  1000
                  Unobligated balance brought forward, Oct 1
                  1
                  1
                  1
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, discretionary:
               
               
                  1100
                  Appropriation
                  30
                  30
                  33
               
               
                  
                  Spending authority from offsetting collections, discretionary:
               
               
                  1700
                  Collected
                  77
                  76
                  85
               
               
                  1700
                  Collected
                  
                  11
                  15
               
               
                  1701
                  Change in uncollected payments, Federal sources
                  10
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  1750
                  Spending auth from offsetting collections, disc (total)
                  87
                  87
                  100
               
               
                  1900
                  Budget authority (total)
                  117
                  117
                  133
               
               
                  1930
                  Total budgetary resources available
                  118
                  118
                  134
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  1940
                  Unobligated balance expiring
                  â1
                  
                  
               
               
                  1941
                  Unexpired unobligated balance, end of year
                  1
                  1
                  2
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3000
                  Unpaid obligations, brought forward, Oct 1
                  16
                  15
                  14
               
               
                  3010
                  New obligations, unexpired accounts
                  116
                  117
                  132
               
               
                  3020
                  Outlays (gross)
                  â116
                  â118
                  â135
               
               
                  3041
                  Recoveries of prior year unpaid obligations, expired
                  â1
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3050
                  Unpaid obligations, end of year
                  15
                  14
                  11
               
               
                  
                  Uncollected payments:
               
               
                  3060
                  Uncollected pymts, Fed sources, brought forward, Oct 1
                  â15
                  â18
                  â18
               
               
                  3070
                  Change in uncollected pymts, Fed sources, unexpired
                  â10
                  
                  
               
               
                  3071
                  Change in uncollected pymts, Fed sources, expired
                  7
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3090
                  Uncollected pymts, Fed sources, end of year
                  â18
                  â18
                  â18
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  3100
                  Obligated balance, start of year
                  1
                  â3
                  â4
               
               
                  3200
                  Obligated balance, end of year
                  â3
                  â4
                  â7
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  117
                  117
                  133
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  103
                  106
                  121
               
               
                  4011
                  Outlays from discretionary balances
                  13
                  12
                  14
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4020
                  Outlays, gross (total)
                  116
                  118
                  135
               
               
                  
                  Offsets against gross budget authority and outlays:
               
               
                  
                  Offsetting collections (collected) from:
               
               
                  4030
                  Federal sources
                  â83
                  â87
                  â100
               
               
                  
                  Additional offsets against gross budget authority only:
               
               
                  4050
                  Change in uncollected pymts, Fed sources, unexpired
                  â10
                  
                  
               
               
                  4052
                  Offsetting collections credited to expired accounts
                  6
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4060
                  Additional offsets against budget authority only (total)
                  â4
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4070
                  Budget authority, net (discretionary)
                  30
                  30
                  33
               
               
                  4080
                  Outlays, net (discretionary)
                  33
                  31
                  35
               
               
                  4180
                  Budget authority, net (total)
                  30
                  30
                  33
               
               
                  4190
                  Outlays, net (total)
                  33
                  31
                  35
               
               
                  
                     
                  
               
            
         
      
      
         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 028â0400â0â1â600
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  
                  Direct obligations:
               
               
                  11.1
                  Personnel compensation: Full-time permanent
                  70
                  72
                  80
               
               
                  12.1
                  Civilian personnel benefits
                  32
                  32
                  36
               
               
                  21.0
                  Travel and transportation of persons
                  1
                  2
                  3
               
               
                  23.1
                  Rental payments to GSA
                  4
                  4
                  4
               
               
                  23.3
                  Communications, utilities, and miscellaneous charges
                  1
                  1
                  1
               
               
                  25.1
                  Guard Services
                  
                  1
                  
               
               
                  25.2
                  Other services from non-Federal sources
                  1
                  1
                  1
               
               
                  25.3
                  Other goods and services from Federal sources
                  1
                  1
                  1
               
               
                  25.4
                  Operation and maintenance of facilities
                  
                  
                  2
               
               
                  25.6
                  Training
                  
                  
                  1
               
               
                  25.7
                  Operation and maintenance of equipment
                  
                  1
                  
               
               
                  31.0
                  Equipment
                  6
                  2
                  3
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.0
                  Direct obligations
                  116
                  117
                  132
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.9
                  Total new obligations, unexpired accounts
                  116
                  117
                  132
               
               
                  
                     
                  
               
            
         
      
      Employment Summary
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â0400â0â1â600
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  1001
                  Direct civilian full-time equivalent employment
                  508
                  487
                  532
               
               
                  
                     
                  
               
            
         
      
         Administrative Expenses, Recovery ActProgram and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â0417â0â1â651
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3000
                  Unpaid obligations, brought forward, Oct 1
                  3
                  
                  
               
               
                  3020
                  Outlays (gross)
                  â3
                  
                  
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  3100
                  Obligated balance, start of year
                  3
                  
                  
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  
                  Outlays, gross:
               
               
                  4011
                  Outlays from discretionary balances
                  3
                  
                  
               
               
                  4180
                  Budget authority, net (total)
                  
                  
                  
               
               
                  4190
                  Outlays, net (total)
                  3
                  
                  
               
               
                  
                     
                  
               
            
         
      
      
         Public Law 111â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 FeesSpecial and Trust Fund Receipts (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â5419â0â2â609
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  0100
                  Balance, start of year
                  
                  
                  
               
               
                  
                  Receipts:
               
               
                  
                  Current law:
               
               
                  1130
                  State Supplemental Fees, SSI
                  126
                  135
                  140
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  2000
                  Total: Balances and receipts
                  126
                  135
                  140
               
               
                  
                  Appropriations:
               
               
                  
                  Current law:
               
               
                  2101
                  State Supplemental Fees
                  â126
                  â135
                  â140
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  5099
                  Balance, end of year
                  
                  
                  
               
               
                  
                     
                  
               
            
         
      
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â5419â0â2â609
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  State Supplemental Fees (Direct)
                  126
                  135
                  140
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0900
                  Total new obligations, unexpired accounts (object class 25.3)
                  126
                  135
                  140
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, discretionary:
               
               
                  1101
                  Appropriation (special or trust)
                  126
                  135
                  140
               
               
                  1930
                  Total budgetary resources available
                  126
                  135
                  140
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3010
                  New obligations, unexpired accounts
                  126
                  135
                  140
               
               
                  3020
                  Outlays (gross)
                  â126
                  â135
                  â140
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  126
                  135
                  140
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  126
                  135
                  140
               
               
                  4180
                  Budget authority, net (total)
                  126
                  135
                  140
               
               
                  4190
                  Outlays, net (total)
                  126
                  135
                  140
               
               
                  
                     
                  
               
            
         
      
      
         The Social Security Administration 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 FundSpecial and Trust Fund Receipts (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â8006â0â7â651
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  0100
                  Balance, start of year
                  2,721,068
                  2,662,160
                  2,602,093
               
               
                  
                  Receipts:
               
               
                  
                  Current law:
               
               
                  1110
                  FOASI, Transfers from General Fund (FICA Taxes)
                  770,275
                  851,457
                  896,727
               
               
                  1110
                  FOASI, Transfers from General Fund (SECA Taxes)
                  43,759
                  47,675
                  48,616
               
               
                  1110
                  FOASI, Refunds
                  
                  â3,957
                  â4,474
               
               
                  1130
                  FOASI, Non-Attorney Fees
                  
                  1
                  1
               
               
                  1130
                  FOASI, Attorney Fees
                  1
                  1
                  1
               
               
                  1130
                  FOASI, Tax Refund Offset
                  7
                  7
                  7
               
               
                  1140
                  FOASI, Federal Employer Contributions (FICA Taxes)
                  17,002
                  17,731
                  18,364
               
               
                  1140
                  FOASI, General Fund Payments for Payroll Tax Holiday (PL 111â312)
                  2
                  
                  
               
               
                  1140
                  FOASI, Interest Received by Trust Funds
                  70,535
                  64,745
                  59,358
               
               
                  1140
                  FOASI, Federal Payments to the FOASI Trust Fund
                  34,328
                  46,988
                  49,373
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  1199
                  Total current law receipts
                  935,909
                  1,024,648
                  1,067,973
               
               
                  
                  Proposed:
               
               
                  1210
                  FOASI, Transfers from General Fund (FICA Taxes)
                  
                  
                  3
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  1999
                  Total receipts
                  935,909
                  1,024,648
                  1,067,976
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  2000
                  Total: Balances and receipts
                  3,656,977
                  3,686,808
                  3,670,069
               
               
                  
                  Appropriations:
               
               
                  
                  Current law:
               
               
                  2101
                  Federal Old-age and Survivors Insurance Trust Fund
                  â3,339
                  â3,178
                  â3,592
               
               
                  2101
                  Federal Old-age and Survivors Insurance Trust Fund
                  â932,576
                  â1,021,409
                  â1,064,345
               
               
                  2103
                  Federal Old-age and Survivors Insurance Trust Fund
                  â58,972
                  â60,128
                  â108,259
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  2199
                  Total current law appropriations
                  â994,887
                  â1,084,715
                  â1,176,196
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  2999
                  Total appropriations
                  â994,887
                  â1,084,715
                  â1,176,196
               
               
                  
                  Special and trust fund receipts returned:
               
               
                  3010
                  Federal Old-age and Survivors Insurance Trust Fund
                  7
                  
                  
               
               
                  3098
                  Federal Old-age and Survivors Insurance Trust Fund
                  61
                  
                  
               
               
                  5098
                  Reconciliation adjustment
                  2
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  5099
                  Balance, end of year
                  2,662,160
                  2,602,093
                  2,493,873
               
               
                  
                     
                  
               
            
         
      
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â8006â0â7â651
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  Federal Old-age and Survivors Insurance Trust Fund (Direct)
                  994,976
                  1,084,776
                  1,176,232
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Unobligated balance:
               
               
                  1012
                  Unobligated balance transfers between expired and unexpired accounts
                  
                  61
                  36
               
               
                  1021
                  Recoveries of prior year unpaid obligations
                  69
                  
                  
               
               
                  1026
                  Adjustment for change in allocation of trust fund limitation or foreign exchange valuation
                  â61
                  
                  
               
               
                  1030
                  Other balances withdrawn to special or trust funds
                  â7
                  
                  
               
               
                  1033
                  Recoveries of prior year paid obligations
                  88
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  1070
                  Unobligated balance (total)
                  89
                  61
                  36
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, discretionary:
               
               
                  1101
                  Appropriation (special or trust)
                  3,339
                  3,178
                  3,592
               
               
                  
                  Appropriations, mandatory:
               
               
                  1201
                  Appropriation (special or trust fund)
                  932,576
                  1,021,409
                  1,064,345
               
               
                  1203
                  Appropriation (previously unavailable)(special or trust)
                  58,972
                  60,128
                  108,259
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  1260
                  Appropriations, mandatory (total)
                  991,548
                  1,081,537
                  1,172,604
               
               
                  1900
                  Budget authority (total)
                  994,887
                  1,084,715
                  1,176,196
               
               
                  1930
                  Total budgetary resources available
                  994,976
                  1,084,776
                  1,176,232
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  
                  Special and non-revolving trust funds:
               
               
                  1950
                  Other balances withdrawn and returned to unappropriated receipts
                  7
                  
                  
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3000
                  Unpaid obligations, brought forward, Oct 1
                  90,043
                  93,571
                  101,694
               
               
                  3010
                  New obligations, unexpired accounts
                  994,976
                  1,084,776
                  1,176,232
               
               
                  3020
                  Outlays (gross)
                  â991,379
                  â1,076,653
                  â1,168,526
               
               
                  3040
                  Recoveries of prior year unpaid obligations, unexpired
                  â69
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3050
                  Unpaid obligations, end of year
                  93,571
                  101,694
                  109,400
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  3100
                  Obligated balance, start of year
                  90,043
                  93,571
                  101,694
               
               
                  3200
                  Obligated balance, end of year
                  93,571
                  101,694
                  109,400
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  3,339
                  3,178
                  3,592
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  2,881
                  2,588
                  2,910
               
               
                  4011
                  Outlays from discretionary balances
                  508
                  705
                  632
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4020
                  Outlays, gross (total)
                  3,389
                  3,293
                  3,542
               
               
                  
                  Mandatory:
               
               
                  4090
                  Budget authority, gross
                  991,548
                  1,081,537
                  1,172,604
               
               
                  
                  Outlays, gross:
               
               
                  4100
                  Outlays from new mandatory authority
                  902,272
                  980,494
                  1,164,984
               
               
                  4101
                  Outlays from mandatory balances
                  85,718
                  92,866
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4110
                  Outlays, gross (total)
                  987,990
                  1,073,360
                  1,164,984
               
               
                  
                  Offsets against gross budget authority and outlays:
               
               
                  
                  Offsetting collections (collected) from:
               
               
                  4123
                  Non-Federal sources
                  â88
                  
                  
               
               
                  
                  Additional offsets against gross budget authority only:
               
               
                  4143
                  Recoveries of prior year paid obligations, unexpired accounts
                  88
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4160
                  Budget authority, net (mandatory)
                  991,548
                  1,081,537
                  1,172,604
               
               
                  4170
                  Outlays, net (mandatory)
                  987,902
                  1,073,360
                  1,164,984
               
               
                  4180
                  Budget authority, net (total)
                  994,887
                  1,084,715
                  1,176,196
               
               
                  4190
                  Outlays, net (total)
                  991,291
                  1,076,653
                  1,168,526
               
               
                  
                     
                  
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  5000
                  Total investments, SOY: Federal securities: Par value
                  2,811,213
                  2,755,785
                  2,703,733
               
               
                  5001
                  Total investments, EOY: Federal securities: Par value
                  2,755,785
                  2,703,733
                  2,603,263
               
               
                  
                     
                  
               
            
         
      
      
         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)
         
            
               
                  
                     
                        
                     
                  
                  
                      
                     2021 actual
                     2022 est.
                     2023 est.
                  
                  
                     
                        
                     
                  
                  
                     Benefit Payments
                     982,657
                     1,067,494
                     1,158,897
                  
                  
                     Payments to the Railroad Board
                      4,792
                     5,263
                     5,473
                  
                  
                     Administrative Expenses
                     3,913
                     3,880
                      4,145
                  
                  
                     
                     
                  
                  
                     Beneficiary Services
                     16
                     16
                     11
                  
                  
                     Prior Year Employment Tax Receipts Refund
                     â88
                     0
                     0
                  
                  
                     
                  
                  
                     
                  
                  
                     Total Outgo
                     991,291
                      1,076,653
                      1,168,526
                  
                  
                     
                     
                        
                     
                     
                        
                     
                     
                        
                     
                  
                  
                     
                        
                     
                  
               
            
         
      
      Status of Funds (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â8006â0â7â651
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  
                  Unexpended balance, start of year:
               
               
                  0100
                  Balance, start of year
                  2,811,111
                  2,755,799
                  2,703,855
               
               
                  0298
                  Reconciliation adjustment
                  70
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0999
                  Total balance, start of year
                  2,811,181
                  2,755,799
                  2,703,855
               
               
                  
                  Cash income during the year:
               
               
                  
                  Current law:
               
               
                  
                  Receipts:
               
               
                  1110
                  FOASI, Transfers from General Fund (FICA Taxes)
                  770,275
                  851,457
                  896,727
               
               
                  1110
                  FOASI, Transfers from General Fund (SECA Taxes)
                  43,759
                  47,675
                  48,616
               
               
                  1110
                  FOASI, Refunds
                  
                  â3,957
                  â4,474
               
               
                  1130
                  Federal Old-age and Survivors Insurance Trust Fund
                  88
                  
                  
               
               
                  1130
                  FOASI, Non-Attorney Fees
                  
                  1
                  1
               
               
                  1130
                  FOASI, Attorney Fees
                  1
                  1
                  1
               
               
                  1130
                  FOASI, Tax Refund Offset
                  7
                  7
                  7
               
               
                  1150
                  FOASI, Interest Received by Trust Funds
                  70,535
                  64,745
                  59,358
               
               
                  1160
                  FOASI, Federal Employer Contributions (FICA Taxes)
                  17,002
                  17,731
                  18,364
               
               
                  1160
                  FOASI, General Fund Payments for Payroll Tax Holiday (PL 111â312)
                  2
                  
                  
               
               
                  1160
                  FOASI, Federal Payments to the FOASI Trust Fund
                  34,328
                  46,988
                  49,373
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  1199
                  Income under present law
                  935,997
                  1,024,648
                  1,067,973
               
               
                  
                  Proposed:
               
               
                  1210
                  FOASI, Transfers from General Fund (FICA Taxes)
                  
                  
                  3
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  1299
                  Income proposed
                  
                  
                  3
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  1999
                  Total cash income
                  935,997
                  1,024,648
                  1,067,976
               
               
                  
                  Cash outgo during year:
               
               
                  
                  Current law:
               
               
                  2100
                  Federal Old-age and Survivors Insurance Trust Fund [Budget Acct]
                  â991,379
                  â1,076,653
                  â1,168,526
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  2199
                  Outgo under current law
                  â991,379
                  â1,076,653
                  â1,168,526
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  2999
                  Total cash outgo (-)
                  â991,379
                  â1,076,653
                  â1,168,526
               
               
                  
                  Surplus or deficit:
               
               
                  3110
                  Excluding interest
                  â125,917
                  â116,750
                  â159,908
               
               
                  3120
                  Interest
                  70,535
                  64,745
                  59,358
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3199
                  Subtotal, surplus or deficit
                  â55,382
                  â52,005
                  â100,550
               
               
                  3230
                  Federal Old-age and Survivors Insurance Trust Fund
                  
                  61
                  36
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3299
                  Total adjustments
                  
                  61
                  36
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3999
                  Total change in fund balance
                  â55,382
                  â51,944
                  â100,514
               
               
                  
                  Unexpended balance, end of year:
               
               
                  4100
                  Uninvested balance (net), end of year
                  14
                  122
                  78
               
               
                  4200
                  Federal Old-age and Survivors Insurance Trust Fund
                  2,755,785
                  2,703,733
                  2,603,263
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4999
                  Total balance, end of year
                  2,755,799
                  2,703,855
                  2,603,341
               
               
                  
                     
                  
               
            
         
      
      Object Classification (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â8006â0â7â651
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  
                  Direct obligations:
               
               
                  25.2
                  Other services from non-Federal sources [Beneficiary Services]
                  16
                  16
                  11
               
               
                  25.3
                  Other goods and services from Federal sources [Treasury Payments]
                  524
                  587
                  603
               
               
                  25.3
                  Other goods and services from Federal sources [RRB]
                  4,792
                  5,263
                  5,473
               
               
                  42.0
                  Insurance claims and indemnities
                  986,216
                  1,075,671
                  1,166,517
               
               
                  94.0
                  Financial transfers [OIG]
                  42
                  42
                  47
               
               
                  94.0
                  Financial transfers [LAE + Line 1050]
                  3,386
                  3,197
                  3,581
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.9
                  Total new obligations, unexpired accounts
                  994,976
                  1,084,776
                  1,176,232
               
               
                  
                     
                  
               
            
         
      
         Federal Disability Insurance Trust FundSpecial and Trust Fund Receipts (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â8007â0â7â651
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  0100
                  Balance, start of year
                  74,547
                  76,508
                  92,348
               
               
                  
                  Receipts:
               
               
                  
                  Current law:
               
               
                  1110
                  FDI, Transfers from General Fund (FICA Taxes)
                  130,844
                  144,581
                  152,274
               
               
                  1110
                  FDI, Transfers from General Fund (SECA Taxes)
                  7,445
                  8,123
                  8,255
               
               
                  1110
                  FDI, Refunds
                  
                  â672
                  â760
               
               
                  1130
                  Attorney Fees, Federal Disability Insurance Trust Fund
                  20
                  20
                  22
               
               
                  1140
                  FDI, Federal Employer Contributions (FICA Taxes)
                  2,888
                  3,010
                  3,118
               
               
                  1140
                  FDI, Interest Received by Trust Funds
                  2,718
                  2,643
                  2,714
               
               
                  1140
                  FDI, Federal Payments to the FDI Trust Fund
                  481
                  1,539
                  1,585
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  1199
                  Total current law receipts
                  144,396
                  159,244
                  167,208
               
               
                  
                  Proposed:
               
               
                  1210
                  FDI, Transfers from General Fund (FICA Taxes)
                  
                  
                  1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  1999
                  Total receipts
                  144,396
                  159,244
                  167,209
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  2000
                  Total: Balances and receipts
                  218,943
                  235,752
                  259,557
               
               
                  
                  Appropriations:
               
               
                  
                  Current law:
               
               
                  2101
                  Federal Disability Insurance Trust Fund
                  â2,522
                  â2,555
                  â2,919
               
               
                  2101
                  Federal Disability Insurance Trust Fund
                  â141,879
                  â156,618
                  â167,333
               
               
                  2135
                  Federal Disability Insurance Trust Fund
                  1,967
                  15,769
                  18,800
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  2199
                  Total current law appropriations
                  â142,434
                  â143,404
                  â151,452
               
               
                  
                  Proposed:
               
               
                  2201
                  Federal Disability Insurance Trust Fund
                  
                  
                  53
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  2999
                  Total appropriations
                  â142,434
                  â143,404
                  â151,399
               
               
                  
                  Special and trust fund receipts returned:
               
               
                  3010
                  Federal Disability Insurance Trust Fund
                  6
                  
                  
               
               
                  3098
                  Federal Disability Insurance Trust Fund
                  195
                  
                  
               
               
                  5098
                  Reconciliation adjustment
                  â202
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  5099
                  Balance, end of year
                  76,508
                  92,348
                  108,158
               
               
                  
                     
                  
               
            
         
      
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â8007â0â7â651
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  Federal Disability Insurance Trust Fund (Direct)
                  142,452
                  143,475
                  151,481
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Unobligated balance:
               
               
                  1012
                  Unobligated balance transfers between expired and unexpired accounts
                  
                  71
                  29
               
               
                  1021
                  Recoveries of prior year unpaid obligations
                  201
                  
                  
               
               
                  1026
                  Adjustment for change in allocation of trust fund limitation or foreign exchange valuation
                  â195
                  
                  
               
               
                  1030
                  Other balances withdrawn to special or trust funds
                  â6
                  
                  
               
               
                  1033
                  Recoveries of prior year paid obligations
                  18
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  1070
                  Unobligated balance (total)
                  18
                  71
                  29
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, discretionary:
               
               
                  1101
                  Appropriation (special or trust)
                  2,522
                  2,555
                  2,919
               
               
                  
                  Appropriations, mandatory:
               
               
                  1201
                  Appropriation (special or trust fund)
                  141,879
                  156,618
                  167,333
               
               
                  1235
                  Appropriations precluded from obligation (special or trust)
                  â1,967
                  â15,769
                  â18,800
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  1260
                  Appropriations, mandatory (total)
                  139,912
                  140,849
                  148,533
               
               
                  1900
                  Budget authority (total)
                  142,434
                  143,404
                  151,452
               
               
                  1930
                  Total budgetary resources available
                  142,452
                  143,475
                  151,481
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  
                  Special and non-revolving trust funds:
               
               
                  1950
                  Other balances withdrawn and returned to unappropriated receipts
                  6
                  
                  
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3000
                  Unpaid obligations, brought forward, Oct 1
                  22,516
                  21,353
                  21,780
               
               
                  3010
                  New obligations, unexpired accounts
                  142,452
                  143,475
                  151,481
               
               
                  3020
                  Outlays (gross)
                  â143,414
                  â143,048
                  â150,666
               
               
                  3040
                  Recoveries of prior year unpaid obligations, unexpired
                  â201
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3050
                  Unpaid obligations, end of year
                  21,353
                  21,780
                  22,595
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  3100
                  Obligated balance, start of year
                  22,516
                  21,353
                  21,780
               
               
                  3200
                  Obligated balance, end of year
                  21,353
                  21,780
                  22,595
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  2,522
                  2,555
                  2,919
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  2,173
                  2,080
                  2,365
               
               
                  4011
                  Outlays from discretionary balances
                  266
                  567
                  515
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4020
                  Outlays, gross (total)
                  2,439
                  2,647
                  2,880
               
               
                  
                  Mandatory:
               
               
                  4090
                  Budget authority, gross
                  139,912
                  140,849
                  148,533
               
               
                  
                  Outlays, gross:
               
               
                  4100
                  Outlays from new mandatory authority
                  128,223
                  119,555
                  147,786
               
               
                  4101
                  Outlays from mandatory balances
                  12,752
                  20,846
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4110
                  Outlays, gross (total)
                  140,975
                  140,401
                  147,786
               
               
                  
                  Offsets against gross budget authority and outlays:
               
               
                  
                  Offsetting collections (collected) from:
               
               
                  4123
                  Non-Federal sources
                  â18
                  
                  
               
               
                  
                  Additional offsets against gross budget authority only:
               
               
                  4143
                  Recoveries of prior year paid obligations, unexpired accounts
                  18
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4160
                  Budget authority, net (mandatory)
                  139,912
                  140,849
                  148,533
               
               
                  4170
                  Outlays, net (mandatory)
                  140,957
                  140,401
                  147,786
               
               
                  4180
                  Budget authority, net (total)
                  142,434
                  143,404
                  151,452
               
               
                  4190
                  Outlays, net (total)
                  143,396
                  143,048
                  150,666
               
               
                  
                     
                  
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  5000
                  Total investments, SOY: Federal securities: Par value
                  97,209
                  98,032
                  114,330
               
               
                  5001
                  Total investments, EOY: Federal securities: Par value
                  98,032
                  114,330
                  130,954
               
               
                  
                     
                  
               
            
         
      
      Summary of Budget Authority and Outlays (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  Enacted/requested:
               
               
                  
                  Budget Authority
                  142,434
                  143,404
                  151,452
               
               
                  
                  Outlays
                  143,396
                  143,048
                  150,666
               
               
                  Legislative proposal, not subject to PAYGO:
               
               
                  
                  Budget Authority
                  
                  
                  â53
               
               
                  
                  Outlays
                  
                  
                  â53
               
               
                  Total:
               
               
                  
                  Budget Authority
                  142,434
                  143,404
                  151,399
               
               
                  
                  Outlays
                  143,396
                  143,048
                  150,613
               
               
                  
                     
                  
               
            
         
      
      
         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)
         
            
               
                  
                     
                        
                     
                  
                  
                      
                     2021 actual
                     2022 est.
                     2023 est.
                  
                  
                     
                        
                     
                  
                  
                     Benefit Payments
                     140,591
                     140,034
                     147.330
                  
                  
                     Payments to the Railroad Board
                     107
                     94
                     91
                  
                  
                     Administrative Expenses 
                     2,532
                     2,750
                     2,985
                  
                  
                     Beneficiary Services 
                     172
                     163
                     207
                  
                  
                     Demonstration Projects
                     12
                     7
                     0
                  
                  
                     Prior Year Employment Tax Receipts Refund
                     â18
                     0
                     0
                  
                  
                     
                  
                  
                     
                  
                  
                     Total Outgo
                     143,396
                     143,048
                      150,613
                  
                  
                     
                     
                        
                     
                     
                        
                     
                     
                        
                     
                  
                  
                     
                        
                     
                  
               
            
         
      
      Status of Funds (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â8007â0â7â651
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  
                  Unexpended balance, start of year:
               
               
                  0100
                  Balance, start of year
                  97,063
                  98,063
                  114,330
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0999
                  Total balance, start of year
                  97,063
                  98,063
                  114,330
               
               
                  
                  Cash income during the year:
               
               
                  
                  Current law:
               
               
                  
                  Receipts:
               
               
                  1110
                  FDI, Transfers from General Fund (FICA Taxes)
                  130,844
                  144,581
                  152,274
               
               
                  1110
                  FDI, Transfers from General Fund (SECA Taxes)
                  7,445
                  8,123
                  8,255
               
               
                  1110
                  FDI, Refunds
                  
                  â672
                  â760
               
               
                  1130
                  Federal Disability Insurance Trust Fund
                  18
                  
                  
               
               
                  1130
                  Attorney Fees, Federal Disability Insurance Trust Fund
                  20
                  20
                  22
               
               
                  1150
                  FDI, Interest Received by Trust Funds
                  2,718
                  2,643
                  2,714
               
               
                  1160
                  FDI, Federal Employer Contributions (FICA Taxes)
                  2,888
                  3,010
                  3,118
               
               
                  1160
                  FDI, Federal Payments to the FDI Trust Fund
                  481
                  1,539
                  1,585
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  1199
                  Income under present law
                  144,414
                  159,244
                  167,208
               
               
                  
                  Proposed:
               
               
                  1210
                  FDI, Transfers from General Fund (FICA Taxes)
                  
                  
                  1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  1299
                  Income proposed
                  
                  
                  1
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  1999
                  Total cash income
                  144,414
                  159,244
                  167,209
               
               
                  
                  Cash outgo during year:
               
               
                  
                  Current law:
               
               
                  2100
                  Federal Disability Insurance Trust Fund [Budget Acct]
                  â143,414
                  â143,048
                  â150,666
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  2199
                  Outgo under current law
                  â143,414
                  â143,048
                  â150,666
               
               
                  
                  Proposed:
               
               
                  2200
                  Federal Disability Insurance Trust Fund
                  
                  
                  53
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  2299
                  Outgo under proposed legislation
                  
                  
                  53
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  2999
                  Total cash outgo (-)
                  â143,414
                  â143,048
                  â150,613
               
               
                  
                  Surplus or deficit:
               
               
                  3110
                  Excluding interest
                  â1,718
                  13,553
                  13,882
               
               
                  3120
                  Interest
                  2,718
                  2,643
                  2,714
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3199
                  Subtotal, surplus or deficit
                  1,000
                  16,196
                  16,596
               
               
                  3230
                  Federal Disability Insurance Trust Fund
                  
                  71
                  29
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3299
                  Total adjustments
                  
                  71
                  29
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3999
                  Total change in fund balance
                  1,000
                  16,267
                  16,625
               
               
                  
                  Unexpended balance, end of year:
               
               
                  4100
                  Uninvested balance (net), end of year
                  31
                  
                  1
               
               
                  4200
                  Federal Disability Insurance Trust Fund
                  98,032
                  114,330
                  130,954
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4999
                  Total balance, end of year
                  98,063
                  114,330
                  130,955
               
               
                  
                     
                  
               
            
         
      
      Object Classification (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â8007â0â7â651
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  
                  Direct obligations:
               
               
                  25.2
                  Beneficiary Services (VR & Tickets)
                  172
                  163
                  207
               
               
                  25.3
                  Other purchases of goods and services from Government accounts (Treasury Admin)
                  93
                  103
                  105
               
               
                  25.3
                  Other purchases of goods and services from Government accounts (RRB)
                  107
                  94
                  91
               
               
                  25.5
                  Research and development contracts
                  4
                  2
                  
               
               
                  42.0
                  Disability insurance benefits
                  139,536
                  140,487
                  148,130
               
               
                  94.0
                  Financial transfers (OIG)
                  32
                  34
                  38
               
               
                  94.0
                  Financial transfers (LAE)
                  2,508
                  2,592
                  2,910
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.9
                  Total new obligations, unexpired accounts
                  142,452
                  143,475
                  151,481
               
               
                  
                     
                  
               
            
         
      
         Federal Disability Insurance Trust Fund
         (Legislative proposal, not subject to PAYGO)Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â8007â2â7â651
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  Federal Disability Insurance Trust Fund (Direct)
                  
                  
                  â53
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0900
                  Total new obligations, unexpired accounts (object class 42.0)
                  
                  
                  â53
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Budget authority:
               
               
                  
                  Appropriations, mandatory:
               
               
                  1201
                  Appropriation (special or trust fund)
                  
                  
                  â53
               
               
                  1900
                  Budget authority (total)
                  
                  
                  â53
               
               
                  1930
                  Total budgetary resources available
                  
                  
                  â53
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3010
                  New obligations, unexpired accounts
                  
                  
                  â53
               
               
                  3020
                  Outlays (gross)
                  
                  
                  53
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Mandatory:
               
               
                  4090
                  Budget authority, gross
                  
                  
                  â53
               
               
                  
                  Outlays, gross:
               
               
                  4100
                  Outlays from new mandatory authority
                  
                  
                  â53
               
               
                  4180
                  Budget authority, net (total)
                  
                  
                  â53
               
               
                  4190
                  Outlays, net (total)
                  
                  
                  â53
               
               
                  
                     
                  
               
            
         
      
      
          This schedule reflects the non-PAYGO impacts resulting from the proposed allocation adjustment. Please refer to the narrative
            in the Limitation on Administrative Expenses account for more information.
         
      
         LIMITATION ON ADMINISTRATIVE EXPENSESFor necessary expenses, including the hire and purchase of passenger motor vehicles and charging or fueling infrastructure
            for zero emission passenger motor vehicles, and not to exceed $20,000 for official reception and representation expenses,
            not more than $14,632,300,000 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 in such section: Provided, That not less than $2,750,000 shall be for the Social Security Advisory Board: Provided further, That unobligated balances of funds provided under this paragraph at the end of fiscal year 2023 not needed for fiscal year
            2023 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. 
       From funds provided under the first paragraph, $1,799,000,000, to remain available through March 31, 2024, is 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: Provided, That, of such amount, $288,000,000 is provided to meet the terms of a concurrent resolution on the budget, and $1,511,000,000
            is additional new budget authority specified for purposes of a concurrent resolution on the budget: Provided further, That, of the additional new budget authority described in the preceding proviso, up to $15,100,000 may be transferred to
            the "Office of Inspector General", Social Security Administration, for the cost of jointly operated co-operative disability
            investigation units: Provided further, That such transfer authority is in addition to any other transfer authority provided by law: 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 104â121 for fiscal
            years 1996 through 2002: Provided further, That none of the funds described in this paragraph shall be available for transfer
            or reprogramming except as specified in this paragraph. 
      In addition, $140,000,000 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 93â66, which shall remain available until
            expended: Provided, That to the extent that the amounts collected pursuant to such sections in fiscal year 2023 exceed $140,000,000, the amounts
            shall be available in fiscal year 2024 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.âA full-year 2022 appropriation for this account was not enacted at the time the Budget was prepared; therefore, the
         Budget assumes this account is operating under the Continuing Appropriations Act, 2022 (Division A of Public Law 117â43, as
         amended). The amounts included for 2022 reflect the annualized level provided by the continuing resolution.  
      
      Program and Financing (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â8704â0â7â651
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  
                  Obligations by program activity:
               
               
                  0001
                  LAE Program Direct
                  11,361
                  11,261
                  12,974
               
               
                  0003
                  National Support Center
                  3
                  
                  
               
               
                  0004
                  IT Modernization
                  121
                  45
                  
               
               
                  0005
                  Altmeyer
                  3
                  1
                  
               
               
                  0007
                  AIF/ITS
                  
                  226
                  150
               
               
                  0009
                  PI Base
                  273
                  273
                  288
               
               
                  0010
                  PI Adjustment 21/22
                  1,105
                  125
                  
               
               
                  0012
                  OHO 20/21
                  87
                  
                  
               
               
                  0013
                  Rebate 20/21
                  1
                  
                  
               
               
                  0014
                  COVID Response 20/21
                  28
                  
                  
               
               
                  0015
                  PI Additional 20/21
                  241
                  
                  
               
               
                  0016
                  OHO 21/22
                  26
                  24
                  
               
               
                  0017
                  OIG Transfer 21/22
                  11
                  1
                  
               
               
                  0018
                  OHO Hearings Backlog (22/23)
                  
                  50
                  
               
               
                  0020
                  PI Adjustment - 22/23
                  
                  1,191
                  100
               
               
                  0021
                  OIG Transfer from PI CAP - 22/23
                  
                  11
                  
               
               
                  0022
                  OIG Transfer from PI CAP (23/24)
                  
                  
                  15
               
               
                  0027
                  PI Additional 23/24
                  
                  
                  1,396
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0799
                  Total direct obligations
                  13,260
                  13,208
                  14,923
               
               
                  0801
                  Reimbursable activity, general
                  80
                  70
                  69
               
               
                  0802
                  Low Income Subsidy
                  
                  6
                  6
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0809
                  Reimbursable program activities, subtotal
                  80
                  76
                  75
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0899
                  Total reimbursable obligations
                  80
                  76
                  75
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  0900
                  Total new obligations, unexpired accounts
                  13,340
                  13,284
                  14,998
               
               
                  
                     
                  
               
               
                  
                  Budgetary resources:
               
               
                  
                  Unobligated balance:
               
               
                  1000
                  Unobligated balance brought forward, Oct 1
                  557
                  402
                  232
               
               
                  1001
                  Discretionary unobligated balance brought fwd, Oct 1
                  520
                  365
                  
               
               
                  1012
                  Unobligated balance transfers between expired and unexpired accounts [ITS Transfers]
                  220
                  113
                  150
               
               
                  1021
                  Recoveries of prior year unpaid obligations [X Year]
                  17
                  
                  
               
               
                  1033
                  Recoveries of prior year paid obligations
                  4
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  1070
                  Unobligated balance (total)
                  798
                  515
                  382
               
               
                  
                  Budget authority:
               
               
                  
                  Spending authority from offsetting collections, discretionary:
               
               
                  1700
                  Collected - LAE Direct
                  9,234
                  11,261
                  12,974
               
               
                  1700
                  Collected - PI Additional 20/21
                  241
                  
                  
               
               
                  1700
                  Collected - PI Base
                  273
                  273
                  288
               
               
                  1700
                  Collected - PI Adjustment 21/22
                  1,105
                  
                  
               
               
                  1700
                  Collected - OIG Transfer 20/21
                  1
                  
                  
               
               
                  1700
                  Collected - OHO 20/21
                  93
                  
                  
               
               
                  1700
                  Collected - Rebate 20/21
                  6
                  
                  
               
               
                  1700
                  Collected - COVID Response 20/21
                  30
                  
                  
               
               
                  1700
                  Collected - IT Modernization
                  151
                  45
                  
               
               
                  1700
                  Collected - Altmeyer
                  47
                  
                  
               
               
                  1700
                  Collected - AIF/ITS
                  42
                  
                  
               
               
                  1700
                  Collected - Reimbursables
                  80
                  70
                  69
               
               
                  1700
                  Collected - OIG Transfer 21/22
                  9
                  
                  
               
               
                  1700
                  Collected - NSC
                  20
                  
                  
               
               
                  1700
                  Collected - OIG Transfer 22/23
                  3
                  11
                  
               
               
                  1700
                  Collected - PI Adjustment (22/23)
                  
                  1,291
                  
               
               
                  1700
                  Collected - OHO Hearings Backlog (22/23)
                  
                  50
                  
               
               
                  1700
                  Collected - PI Adjustment 23/24
                  
                  
                  1,496
               
               
                  1700
                  Collected - OIG PI Transfer (23/24)
                  
                  
                  15
               
               
                  1701
                  Change in uncollected payments, Federal sources
                  1,713
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  1750
                  Spending auth from offsetting collections, disc (total)
                  13,048
                  13,001
                  14,842
               
               
                  
                  Spending authority from offsetting collections, mandatory:
               
               
                  1800
                  Collected
                  
                  6
                  6
               
               
                  1801
                  Change in uncollected payments, Federal sources
                  
                  â6
                  â6
               
               
                  1900
                  Budget authority (total)
                  13,048
                  13,001
                  14,842
               
               
                  1930
                  Total budgetary resources available
                  13,846
                  13,516
                  15,224
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  1940
                  Unobligated balance expiring
                  â104
                  
                  
               
               
                  1941
                  Unexpired unobligated balance, end of year
                  402
                  232
                  226
               
               
                  
                  Special and non-revolving trust funds:
               
               
                  1951
                  Unobligated balance expiring
                  104
                  
                  
               
               
                  1952
                  Expired unobligated balance, start of year
                  397
                  501
                  501
               
               
                  1953
                  Expired unobligated balance, end of year
                  397
                  501
                  501
               
               
                  
                     
                  
               
               
                  
                  Change in obligated balance:
               
               
                  
                  Unpaid obligations:
               
               
                  3000
                  Unpaid obligations, brought forward, Oct 1
                  3,423
                  3,267
                  3,724
               
               
                  3010
                  New obligations, unexpired accounts
                  13,340
                  13,284
                  14,998
               
               
                  3011
                  Obligations ("upward adjustments"), expired accounts
                  104
                  
                  
               
               
                  3020
                  Outlays (gross)
                  â13,346
                  â12,827
                  â14,481
               
               
                  3040
                  Recoveries of prior year unpaid obligations, unexpired
                  â17
                  
                  
               
               
                  3041
                  Recoveries of prior year unpaid obligations, expired
                  â237
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3050
                  Unpaid obligations, end of year
                  3,267
                  3,724
                  4,241
               
               
                  
                  Uncollected payments:
               
               
                  3060
                  Uncollected pymts, Fed sources, brought forward, Oct 1
                  â4,412
                  â4,081
                  â4,075
               
               
                  3070
                  Change in uncollected pymts, Fed sources, unexpired
                  â1,713
                  6
                  6
               
               
                  3071
                  Change in uncollected pymts, Fed sources, expired
                  2,044
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  3090
                  Uncollected pymts, Fed sources, end of year
                  â4,081
                  â4,075
                  â4,069
               
               
                  
                  Memorandum (non-add) entries:
               
               
                  3100
                  Obligated balance, start of year
                  â989
                  â814
                  â351
               
               
                  3200
                  Obligated balance, end of year
                  â814
                  â351
                  172
               
               
                  
                     
                  
               
               
                  
                  Budget authority and outlays, net:
               
               
                  
                  Discretionary:
               
               
                  4000
                  Budget authority, gross
                  13,048
                  13,001
                  14,842
               
               
                  
                  Outlays, gross:
               
               
                  4010
                  Outlays from new discretionary authority
                  10,518
                  10,433
                  11,928
               
               
                  4011
                  Outlays from discretionary balances
                  2,828
                  2,388
                  2,553
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4020
                  Outlays, gross (total)
                  13,346
                  12,821
                  14,481
               
               
                  
                  Offsets against gross budget authority and outlays:
               
               
                  
                  Offsetting collections (collected) from:
               
               
                  4030
                  Federal sources - LAE Direct
                  â11,257
                  â11,261
                  â12,974
               
               
                  4030
                  Federal sources - NCC Replacement
                  â3
                  
                  
               
               
                  4030
                  Federal sources - Program Integrity Base
                  â273
                  â273
                  â288
               
               
                  4030
                  Federal sources - Reimbursable
                  â80
                  â70
                  â69
               
               
                  4030
                  Federal sources - Program Integrity Allocation Adjustment 21/22
                  â1,105
                  
                  
               
               
                  4030
                  Federal sources - Altmeyer Renovations
                  â47
                  
                  
               
               
                  4030
                  Federal sources - PI Additional 20/21
                  â241
                  
                  
               
               
                  4030
                  Federal sources - OIG Transfer 20/21
                  â1
                  
                  
               
               
                  4030
                  Federal sources - OHO 20/21
                  â93
                  
                  
               
               
                  4030
                  Federal sources - IT Modernization
                  â151
                  â45
                  
               
               
                  4030
                  Federal sources - Rebate 20/21
                  â6
                  
                  
               
               
                  4030
                  Federal sources - COVID Response 20/21
                  â30
                  
                  
               
               
                  4030
                  Federal sources - OHO 21/22
                  â20
                  
                  
               
               
                  4030
                  Federal sources - OIG Transfer 21/22
                  â9
                  
                  
               
               
                  4030
                  Federal sources - OIG Transfer 22/23
                  
                  â11
                  
               
               
                  4030
                  Federal sources - OHO 17/18
                  â19
                  
                  
               
               
                  4030
                  Federal sources - OHO 18/19
                  â2
                  
                  
               
               
                  4030
                  Federal sources - OHO Hearings Backlog 22/23
                  
                  â50
                  
               
               
                  4030
                  Federal sources - PI Additional 22/23
                  
                  â1,291
                  
               
               
                  4030
                  Federal sources - PI Additional 23/24
                  
                  
                  â1,496
               
               
                  4030
                  Federal sources - OIG PI Transfer 23/24
                  
                  
                  â15
               
               
                  4033
                  Non-Federal sources
                  â128
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4040
                  Offsets against gross budget authority  and outlays (total)
                  â13,465
                  â13,001
                  â14,842
               
               
                  
                  Additional offsets against gross budget authority only:
               
               
                  4050
                  Change in uncollected pymts, Fed sources, unexpired
                  â1,713
                  
                  
               
               
                  4052
                  Offsetting collections credited to expired accounts
                  2,126
                  
                  
               
               
                  4053
                  Recoveries of prior year paid obligations, unexpired accounts
                  4
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4060
                  Additional offsets against budget authority only (total)
                  417
                  
                  
               
               
                  4080
                  Outlays, net (discretionary)
                  â119
                  â180
                  â361
               
               
                  
                  Mandatory:
               
               
                  
                  Outlays, gross:
               
               
                  4101
                  Outlays from mandatory balances
                  
                  6
                  
               
               
                  
                  Offsets against gross budget authority and outlays:
               
               
                  
                  Offsetting collections (collected) from:
               
               
                  4120
                  Federal sources
                  â5
                  â6
                  â6
               
               
                  
                  Additional offsets against gross budget authority only:
               
               
                  4140
                  Change in uncollected pymts, Fed sources, unexpired
                  
                  6
                  6
               
               
                  4142
                  Offsetting collections credited to expired accounts
                  5
                  
                  
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  4150
                  Additional offsets against budget authority only (total)
                  5
                  6
                  6
               
               
                  4170
                  Outlays, net (mandatory)
                  â5
                  
                  â6
               
               
                  4180
                  Budget authority, net (total)
                  
                  
                  
               
               
                  4190
                  Outlays, net (total)
                  â124
                  â180
                  â367
               
               
                  
                     
                  
               
            
         
      
      
         The Limitation on Administrative Expenses (LAE) account provides resources for Social Security to administer the Old-Age and
            Survivors Insurance (OASI) and Disability Insurance (SSDI) 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 114â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 received $98 million funded incrementally from FY 2015 to FY
            2018. The account also includes funding to improve service delivery and advance equity in SSA programs.
         
          The proposed $1.8 billion in discretionary funding in 2023 for dedicated program integrity activities, including a $1.5 billion
            allocation adjustment, allows SSA to conduct continuing disability reviews and SSI redeterminations to confirm that participants
            remain eligible to receive benefits, and it supports anti-fraud cooperative disability investigation (CDI) units and Special
            Assistant U.S. Fraud Attorneys.  To continue to support these important anti-fraud activities, the appropriations language
            provides for SSA to transfer up to $15.1 million to the SSA Office of the Inspector General to fund CDI unit costs.
         
      
      Object Classification (in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â8704â0â7â651
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  
                  Direct obligations:
               
               
                  
                  Personnel compensation:
               
               
                  11.1
                  Full-time permanent
                  4,969
                  5,103
                  5,554
               
               
                  11.3
                  Other than full-time permanent
                  91
                  74
                  83
               
               
                  11.5
                  Other personnel compensation
                  210
                  93
                  368
               
               
                  11.8
                  Special personal services payments
                  2
                  2
                  2
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  11.9
                  Total personnel compensation
                  5,272
                  5,272
                  6,007
               
               
                  12.1
                  Civilian personnel benefits
                  1,981
                  2,111
                  2,310
               
               
                  13.0
                  Benefits for former personnel
                  3
                  3
                  3
               
               
                  21.0
                  Travel and transportation of persons
                  5
                  3
                  3
               
               
                  22.0
                  Transportation of things
                  10
                  6
                  7
               
               
                  23.1
                  Rental payments to GSA
                  713
                  748
                  751
               
               
                  23.2
                  Rental payments to others
                  
                  1
                  
               
               
                  23.3
                  Communications, utilities, and miscellaneous charges
                  417
                  427
                  450
               
               
                  24.0
                  Printing and reproduction
                  35
                  21
                  21
               
               
                  25.1
                  Advisory and assistance services
                  119
                  98
                  120
               
               
                  25.2
                  Other services from non-Federal sources
                  2,704
                  2,790
                  3,065
               
               
                  25.3
                  Other goods and services from Federal sources
                  456
                  314
                  341
               
               
                  25.4
                  Operation and maintenance of facilities
                  69
                  44
                  44
               
               
                  25.7
                  Operation and maintenance of equipment
                  998
                  989
                  1,329
               
               
                  26.0
                  Supplies and materials
                  30
                  18
                  18
               
               
                  31.0
                  Equipment
                  229
                  231
                  313
               
               
                  32.0
                  Land and structures
                  108
                  69
                  70
               
               
                  41.0
                  Grants, subsidies, and contributions
                  54
                  34
                  35
               
               
                  42.0
                  Insurance claims and indemnities
                  46
                  29
                  29
               
               
                  94.0
                  Financial transfers
                  11
                  
                  7
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.0
                  Direct obligations
                  13,260
                  13,208
                  14,923
               
               
                  99.0
                  Reimbursable obligations
                  80
                  76
                  75
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  99.9
                  Total new obligations, unexpired accounts
                  13,340
                  13,284
                  14,998
               
               
                  
                     
                  
               
            
         
      
      Employment Summary
      
         
            
               
                  
                     
                  
               
               
                  Identification code 028â8704â0â7â651
                  2021 actual
                  2022 est.
                  2023 est.
               
               
                  
                     
                  
               
               
                  1001
                  Direct civilian full-time equivalent employment
                  59,190
                  58,040
                  59,058
               
               
                  2001
                  Reimbursable civilian full-time equivalent employment
                  212
                  358
                  358
               
               
                  
                     
                  
               
            
         
      
         General and Administrative Provisions
         GENERAL FUND RECEIPT ACCOUNTS(in millions of dollars)
      
         
            
               
                  
                     
                  
               
               
                  
                  2021 actual   
                  2022 est.   
                  2023 est.   
               
               
                  
                     
                  
               
               
                  Offsetting receipts from the public:
               
               
                  028â241700
                  SSI, Attorney Fees
                  7   
                  8   
                  8   
               
               
                  028â309600
                  Recovery of Beneficiary Overpayments from SSI Program
                  2,236   
                  2,778   
                  2,881   
               
               
                  075â241800
                  Receipts from SSI Administrative Fee
                  84   
                  89   
                  81   
               
               
                  
                  
                  
                     
                  
                  
                     
                  
                  
                     
                  
               
               
                  General Fund Offsetting receipts from the public
                  2,327   
                  2,875   
                  2,970   
               
               
                  
                     
                  
               
            
         
      
      
          
      
         Commissioner's Budget
         As directed by Section 104 of Public Law 103â296, the Social Security Independence and Program Improvements Act of 1994, the
            Commissioner of Social Security shall prepare an annual budget for SSA, which shall be submitted by the President to the Congress
            without revision, together with the President's request for SSA. The Commissioner's budget includes $15,550 million for total
            administrative discretionary resources in 2023. This represents $15,353 million for SSA administrative expenses including
            State supplemental fees, $79 million in research, and $118 million for the Office of the Inspector General.