The Bureau of Land Management (BLM) is charged with the multiple use management of natural resources on more than 245 million acres of surface estate of public land, about one-eighth of the land in the United States. BLM also administers approximately 700 million acres of onshore Federal mineral estate underlying BLM and other surface ownerships. In addition, BLM has trust responsibilities on 56 million acres of Indian trust lands for mineral operations and cadastral (land) surveys. The lands managed by BLM provide important natural resources, recreational and scenic values to the American people, as well as resource commodities and revenue to the Federal Government, States, and counties. It is the mission of BLM to sustain the health, diversity, and productivity of the public lands for the use and enjoyment of present and future generations.
For necessary expenses for protection, use, improvement, development, disposal, cadastral surveying, classification, acquisition of easements and other interests in lands, and performance of other functions, including maintenance of facilities, as authorized by law, in the management of lands and their resources under the jurisdiction of the Bureau of Land Management, including the general administration of the Bureau, and assessment of mineral potential of public lands pursuant to Public Law 96–487 (16 U.S.C. 3150(a)), [$961,900,000] $952,017,000, to remain available until expended; of which $3,000,000 shall be available in fiscal year [2012] 2013 subject to a match by at least an equal amount by the National Fish and Wildlife Foundation for cost-shared projects supporting conservation of Bureau lands; and such funds shall be advanced to the Foundation as a lump-sum grant without regard to when expenses are incurred.
In addition, $32,500,000 is for the processing of applications for permit to drill and related use authorizations, to remain available until expended, to be reduced by amounts collected by the Bureau and credited to this appropriation that shall be derived from $6,500 per new application for permit to drill that the Bureau shall collect upon submission of each new application, and in addition, $47,950,000 is for conducting oil and gas inspection activities, to remain available until expended, to be reduced by amounts collected by the Bureau and credited to this appropriation that shall be derived from onshore oil and gas inspection fees that the Bureau shall collect, as provided for in this Act, and in addition, $6,500,000 is for the processing of grazing permits and leases, to remain available until expended, to be reduced by amounts collected by the Bureau and credited to this appropriation, which shall be derived by a $1.00 per animal unit month administrative fee, as provided for in this Act, and in addition, $39,696,000 is for Mining Law Administration program operations, including the cost of administering the mining claim fee program[;], to remain available until expended, to be reduced by amounts collected by the Bureau and credited to this appropriation from mining claim maintenance fees and location fees that are hereby authorized for fiscal year [2012] 2013 so as to result in a final appropriation estimated at not more than [$961,900,000] $952,017,000, and $2,000,000, to remain available until expended, from communication site rental fees established by the Bureau for the cost of administering communication site activities. (Department of the Interior, Environment, and Related Agencies Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–1109–0–1–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0011 | Land resources | 274 | 274 | 268 |
| 0012 | Wildlife and fisheries | 53 | 53 | 52 |
| 0013 | Threatened and endangered species | 23 | 23 | 23 |
| 0014 | Recreation management | 71 | 71 | 70 |
| 0015 | Energy and minerals | 99 | 105 | 104 |
| 0016 | Realty and ownership management | 99 | 102 | 102 |
| 0017 | Resource protection | 91 | 92 | 92 |
| 0018 | Transportation and facilities maintenance | 73 | 73 | 73 |
| 0019 | Land and resource information systems | 18 | 18 | 18 |
| 0020 | Workforce and organizational support | 149 | 150 | 150 |
| 0026 | Challenge Cost Share | 2 | 2 | 2 |
| 0030 | National Monuments & NCA | 32 | 32 | 32 |
|
|
|
|
||
| 0799 | Total direct obligations | 984 | 995 | 986 |
| 0801 | Reimbursable program | 24 | 36 | 25 |
| 0802 | Communication site rental fees | 2 | 2 | 2 |
| 0803 | Mining law administration | 39 | 39 | 39 |
| 0804 | APD fees | 46 | 33 | 33 |
| 0805 | Cadastral reimbursable program | 15 | 15 | 15 |
| 0806 | Inspection fees | 48 | ||
| 0807 | Grazing fees | 7 | ||
|
|
|
|
||
| 0899 | Total reimbursable obligations | 126 | 125 | 169 |
|
|
|
|
||
| 0900 | Total new obligations | 1,110 | 1,120 | 1,155 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 165 | 165 | 151 |
| 1021 | Recoveries of prior year unpaid obligations | 36 | 28 | 28 |
|
|
|
|
||
| 1050 | Unobligated balance (total) | 201 | 193 | 179 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 978 | 962 | 952 |
| 1130 | Appropriations permanently reduced | –2 | ||
| 1141 | Approp permanently reduced (Sec 436, HR 2055) | –2 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 976 | 960 | 952 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Offsetting collections (Mining law and Comm Sites) | 39 | 42 | 42 |
| 1700 | Offsetting collections (Economy Act) | 30 | 43 | 43 |
| 1700 | Offsetting collections (APD fees) | 45 | 33 | 33 |
| 1700 | Offsetting collections (Inspection fees) | 48 | ||
| 1700 | Offsetting Collections (Grazing fees) | 7 | ||
| 1701 | Change in uncollected payments, Federal sources | –16 | ||
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 98 | 118 | 173 |
| 1900 | Budget authority (total) | 1,074 | 1,078 | 1,125 |
| 1930 | Total budgetary resources available | 1,275 | 1,271 | 1,304 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 165 | 151 | 149 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 424 | 417 | 425 |
| 3010 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –120 | –104 | –104 |
|
|
|
|
||
| 3020 | Obligated balance, start of year (net) | 304 | 313 | 321 |
| 3030 | Obligations incurred, unexpired accounts | 1,110 | 1,120 | 1,155 |
| 3031 | Obligations incurred, expired accounts | 2 | ||
| 3040 | Outlays (gross) | –1,081 | –1,084 | –1,164 |
| 3050 | Change in uncollected pymts, Fed sources, unexpired | 16 | ||
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –36 | –28 | –28 |
| 3081 | Recoveries of prior year unpaid obligations, expired | –2 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 417 | 425 | 388 |
| 3091 | Uncollected pymts, Fed sources, end of year | –104 | –104 | –104 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 313 | 321 | 284 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 1,074 | 1,078 | 1,125 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 887 | 841 | 891 |
| 4011 | Outlays from discretionary balances | 194 | 243 | 273 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 1,081 | 1,084 | 1,164 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –43 | –43 | –43 |
| 4033 | Non-Federal sources | –71 | –75 | –130 |
|
|
|
|
||
| 4040 | Offsets against gross budget authority and outlays (total) | –114 | –118 | –173 |
| Additional offsets against gross budget authority only: | ||||
| 4050 | Change in uncollected pymts, Fed sources, unexpired | 16 | ||
|
|
|
|
||
| 4070 | Budget authority, net (discretionary) | 976 | 960 | 952 |
| 4080 | Outlays, net (discretionary) | 967 | 966 | 991 |
| 4180 | Budget authority, net (total) | 976 | 960 | 952 |
| 4190 | Outlays, net (total) | 967 | 966 | 991 |
|
|
||||
Land resources._Provides for management of rangeland and forest resources; riparian areas; soil, water, and air activities; wild horses and burros; and cultural resources. The Budget funds rangeland management activities through a combination of direct appropriations and offsetting collections generated from a proposed 3-year pilot program to assess a new administrative processing fee on grazing permits. The new fee would allow BLM to recover some of the costs of issuing grazing permits/leases on BLM lands and use the funds to address pending applications for grazing permit renewals. BLM would charge a fee of $1 per Animal Unit Month, which would be collected along with current grazing fees. BLM would promulgate regulations for the continuation of the grazing administrative fee as a cost recovery fee after the pilot expires.
Wildlife and fisheries management._Provides for maintenance, improvement, or enhancement of fish and wildlife habitats as part of the management of public lands and ecosystems.
Threatened and endangered species management._Provides for protection, conservation, consultation, recovery, and evaluation of populations and habitats of threatened, endangered and special status animal and plant species.
Recreation management._Provides for management and protection of recreational resource values, designated and potential wilderness areas, and collection and expenditure of recreation user fees.
Energy and minerals management._Provides for management of onshore oil and gas, coal, geothermal resources and other leasable minerals; mineral materials activities; and the administration of encumbrances on the mineral estate on Federal and Indian lands. The Budget continues to fund oil and gas management activities through a combination of direct appropriations and offsetting collections generated from assessing fees for inspection activities and processing applications for permits to drill. In 2013, BLM also will manage other renewable energy resources, such as wind and solar, from this activity. The 2013 Budget proposes to institute new inspection fees within the Oil and Gas Management program. These fees are expected to generate $48 million in 2013 that will be used to offset the costs of administering BLM's oil and gas program.
Realty and ownership management._Provides for management and non-reimbursable processing of authorizations and compliance for realty actions and rights-of-way (including Alaska), administration of land title records and completion of cadastral surveys on public lands. Provides for the processing of communication site use authorization requests.
Resource protection._Provides for management of the land use planning and National Environmental Policy Act processes, including monitoring activities. Also ensures the health and safety of users of the public lands through remediation of abandoned mine lands and protection from criminal and other unlawful activities; the effects of hazardous material and/or waste; and physical safety hazards.
Transportation and facilities management._Provides for construction and maintenance of administrative and recreation sites, roads, trails, bridges and dams, including compliance with building codes and standards and environmental protection requirements. These funds allow for the systematic management of facilities with critical health and safety concerns, and ensure the protection of natural and cultural resources and the environment. In 2013, the BLM will fund all construction and deferred maintenance projects from this activity, including those on the Oregon and California grant lands.
Challenge Cost Share (CCS)._This program leverages non-Federal funding, in-kind services, and materials with Federal funding to conduct on-the-ground projects that improve conditions of the public lands. These conservation, restoration, and enhancement projects benefit forestry, range, riparian, fish, wildlife, threatened and endangered species, recreation, and cultural resources.
National Landscape Conservation System (NLCS)._Provides for the management of National Monuments, National Conservation Areas, and other Congressional conservation designations,
key units in the NLCS. The program provides for the recurring operational (base) budgets of these NLCS units.
Workforce and organizational support._Provides for the management of specified bureau business practices, such as human resources, Equal Employment Opportunity,
financial resources, procurement, property, information technology, and fixed costs.
Mining law administration._Provides for exploration and development of minerals on public lands pursuant to the General Mining Law of 1872, including
validity examinations, patent application reviews, enforcement of environmental and bonding requirements, and recordation
of mining claims. Program costs are expected to be fully offset by claim maintenance and other fees in 2013.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 14–1109–0–1–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| Personnel compensation: | ||||
| 11.1 | Full-time permanent | 360 | 365 | 359 |
| 11.3 | Other than full-time permanent | 23 | 23 | 23 |
| 11.5 | Other personnel compensation | 19 | 19 | 19 |
|
|
|
|
||
| 11.9 | Total personnel compensation | 402 | 407 | 401 |
| 12.1 | Civilian personnel benefits | 125 | 128 | 123 |
| 13.0 | Benefits for former personnel | 1 | ||
| 21.0 | Travel and transportation of persons | 17 | 15 | 14 |
| 22.0 | Transportation of things | 9 | 9 | 8 |
| 23.1 | Rental payments to GSA | 19 | 22 | 24 |
| 23.2 | Rental payments to others | 31 | 32 | 34 |
| 23.3 | Communications, utilities, and miscellaneous charges | 22 | 23 | 25 |
| 24.0 | Printing and reproduction | 2 | 2 | 2 |
| 25.1 | Advisory and assistance services | 16 | 16 | 15 |
| 25.2 | Other services from non-Federal sources | 159 | 159 | 156 |
| 25.3 | Other goods and services from Federal sources | 43 | 43 | 41 |
| 25.4 | Operation and maintenance of facilities | 1 | 1 | 1 |
| 25.5 | Research and development contracts | 4 | 4 | 4 |
| 25.7 | Operation and maintenance of equipment | 14 | 14 | 15 |
| 26.0 | Supplies and materials | 26 | 25 | 24 |
| 31.0 | Equipment | 16 | 16 | 18 |
| 32.0 | Land and structures | 8 | 8 | 9 |
| 41.0 | Grants, subsidies, and contributions | 69 | 70 | 71 |
| 42.0 | Insurance claims and indemnities | 1 | 1 | |
|
|
|
|
||
| 99.0 | Direct obligations | 984 | 995 | 986 |
| 99.0 | Reimbursable obligations | 126 | 125 | 169 |
|
|
|
|
||
| 99.9 | Total new obligations | 1,110 | 1,120 | 1,155 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 14–1109–0–1–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 5,503 | 5,619 | 5,400 |
| 2001 | Reimbursable civilian full-time equivalent employment | 990 | 795 | 1,061 |
| 3001 | Allocation account civilian full-time equivalent employment | 2,355 | 2,285 | 2,180 |
|
|
||||
[For construction of buildings, recreation facilities, roads, trails, and appurtenant facilities, $3,576,000, to remain available until expended.] (Department of the Interior, Environment, and Related Agencies Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–1110–0–1–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Direct program activity | 4 | 6 | 4 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 11 | 12 | 10 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 5 | 4 | |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 5 | 4 | |
| 1930 | Total budgetary resources available | 16 | 16 | 10 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 12 | 10 | 6 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 78 | 19 | 7 |
| 3030 | Obligations incurred, unexpired accounts | 4 | 6 | 4 |
| 3031 | Obligations incurred, expired accounts | 2 | ||
| 3040 | Outlays (gross) | –63 | –18 | –5 |
| 3081 | Recoveries of prior year unpaid obligations, expired | –2 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 19 | 7 | 6 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 19 | 7 | 6 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 5 | 4 | |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 2 | 1 | |
| 4011 | Outlays from discretionary balances | 61 | 17 | 5 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 63 | 18 | 5 |
| 4180 | Budget authority, net (total) | 5 | 4 | |
| 4190 | Outlays, net (total) | 63 | 18 | 5 |
|
|
||||
Construction._Provides for the construction of buildings, recreation facilities, bridges, roads, and trails necessary for effective multiple use management of the public lands and resources. In 2013, the Budget proposes to eliminate this account and fund projects through the Management of Lands and Resources appropriation.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 14–1110–0–1–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 1 | 1 | |
| 25.2 | Other services from non-Federal sources | 1 | 1 | 1 |
| 25.3 | Other goods and services from Federal sources | 1 | 2 | 2 |
| 32.0 | Land and structures | 1 | 2 | 1 |
|
|
|
|
||
| 99.9 | Total new obligations | 4 | 6 | 4 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 14–1110–0–1–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 14 | 8 | |
|
|
||||
For expenses necessary for management, protection, and development of resources and for construction, operation, and maintenance of access roads, reforestation, and other improvements on the revested Oregon and California Railroad grant lands, on other Federal lands in the Oregon and California land-grant counties of Oregon, and on adjacent rights-of-way; and acquisition of lands or interests therein, including existing connecting roads on or adjacent to such grant lands; $112,043,000, to remain available until expended: Provided, That 25 percent of the aggregate of all receipts during the current fiscal year from the revested Oregon and California Railroad grant lands is hereby made a charge against the Oregon and California land-grant fund and shall be transferred to the General Fund in the Treasury in accordance with the second paragraph of subsection (b) of title II of the Act of August 28, 1937 (50 Stat. 876). (Department of the Interior, Environment, and Related Agencies Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–1116–0–1–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0002 | Western Oregon Maintenance | 11 | 11 | 10 |
| 0004 | Western Oregon Resource Management | 98 | 98 | 99 |
| 0005 | Western Oregon Data Systems Operation & Management | 2 | 2 | 2 |
| 0006 | Western Oregon National Monuments & NCA | 1 | 2 | 2 |
|
|
|
|
||
| 0900 | Total new obligations | 112 | 113 | 113 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 7 | 9 | 8 |
| 1021 | Recoveries of prior year unpaid obligations | 2 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 9 | 9 | 8 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 112 | 112 | 112 |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 112 | 112 | 112 |
| 1930 | Total budgetary resources available | 121 | 121 | 120 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 9 | 8 | 7 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 34 | 38 | 36 |
| 3030 | Obligations incurred, unexpired accounts | 112 | 113 | 113 |
| 3040 | Outlays (gross) | –106 | –115 | –112 |
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –2 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 38 | 36 | 37 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 38 | 36 | 37 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 112 | 112 | 112 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 99 | 83 | 83 |
| 4011 | Outlays from discretionary balances | 7 | 32 | 29 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 106 | 115 | 112 |
| 4180 | Budget authority, net (total) | 112 | 112 | 112 |
| 4190 | Outlays, net (total) | 106 | 115 | 112 |
|
|
||||
Western Oregon resources management._Provides for the management of 2.2 million acres of lands that are primarily forested ecosystems in western Oregon. These lands support a number of resource management activities including timber management, grazing management, and recreation management. In support of these management activities, the BLM is involved in improving critical watersheds, restoring wildlife and fish habitat, providing safe recreation opportunities, and preserving cultural resources.
Western Oregon information and resource data systems._Provides for the acquisition, operation, and maintenance of the automated data support systems required for the management of the Oregon and California programs.
Western Oregon transportation and facilities maintenance._Provides for the maintenance of office buildings, warehouse and storage structures, shops, greenhouses, recreation sites, and the transportation system that are necessary to assure public safety and effective management of the lands in western Oregon. In 2013, the Budget proposes to fund deferred maintenance projects on Oregon and California Grant Lands from the Management of Lands and Resources appropriation.
Western Oregon Acquisition._Provides for the acquisition of road easements and road use agreements for timber site access and for other resource management activities, including recreation use. This activity also provides for transportation planning, survey, and design of access and other resource management roads.
Western Oregon National Landscape Conservation System (NLCS)._Provides for the management of National Monuments, National Conservation Areas, and other Congressional conservation designations, key units in the NLCS. The program provides for the recurring operational (base) budgets of these NLCS units.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 14–1116–0–1–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| Personnel compensation: | ||||
| 11.1 | Full-time permanent | 49 | 51 | 51 |
| 11.3 | Other than full-time permanent | 5 | 5 | 5 |
| 11.5 | Other personnel compensation | 1 | 2 | 2 |
|
|
|
|
||
| 11.9 | Total personnel compensation | 55 | 58 | 58 |
| 12.1 | Civilian personnel benefits | 17 | 17 | 17 |
| 21.0 | Travel and transportation of persons | 2 | 1 | 1 |
| 22.0 | Transportation of things | 2 | 1 | 1 |
| 23.3 | Communications, utilities, and miscellaneous charges | 2 | 3 | 3 |
| 25.1 | Advisory and assistance services | 1 | 1 | 1 |
| 25.2 | Other services from non-Federal sources | 13 | 12 | 12 |
| 25.3 | Other goods and services from Federal sources | 4 | 3 | 3 |
| 25.4 | Operation and maintenance of facilities | 2 | 2 | |
| 25.7 | Operation and maintenance of equipment | 5 | 2 | 2 |
| 26.0 | Supplies and materials | 3 | 3 | 3 |
| 31.0 | Equipment | 3 | 5 | 5 |
| 41.0 | Grants, subsidies, and contributions | 5 | 5 | 5 |
|
|
|
|
||
| 99.9 | Total new obligations | 112 | 113 | 113 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 14–1116–0–1–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 823 | 832 | 826 |
|
|
||||
For expenses necessary to carry out sections 205, 206, and 318(d) of Public Law 94–579, including administrative expenses and acquisition of lands or waters, or interests therein, [$22,380,000] $33,575,000, to be derived from the Land and Water Conservation Fund and to remain available until expended. (Department of the Interior, Environment, and Related Agencies Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–5033–0–2–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Land acquisition | 21 | 21 | 22 |
| 0002 | Acquisition management | 2 | 2 | 3 |
|
|
|
|
||
| 0900 | Total new obligations | 23 | 23 | 25 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 20 | 19 | 18 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1101 | Appropriation (special or trust fund) | 22 | 22 | 34 |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 22 | 22 | 34 |
| 1930 | Total budgetary resources available | 42 | 41 | 52 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 19 | 18 | 27 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 2 | 3 | 6 |
| 3030 | Obligations incurred, unexpired accounts | 23 | 23 | 25 |
| 3040 | Outlays (gross) | –22 | –20 | –28 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 3 | 6 | 3 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 3 | 6 | 3 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 22 | 22 | 34 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 6 | 9 | |
| 4011 | Outlays from discretionary balances | 22 | 14 | 19 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 22 | 20 | 28 |
| 4180 | Budget authority, net (total) | 22 | 22 | 34 |
| 4190 | Outlays, net (total) | 22 | 20 | 28 |
|
|
||||
This appropriation provides for the acquisition of lands or interests in lands, by purchase or exchange, when necessary for public access and recreation use, preservation of open space, resource protection, and/or other purposes related to the management of public lands. The 2013 Federal Land Acquisition program builds on efforts started in 2011 and 2012 to strategically invest in interagency landscape-scale conservation projects while continuing to meet agency-specific programmatic needs. The Department of the Interior and the U.S. Forest Service collaborated extensively to develop a process to more effectively coordinate land acquisitions with government and local community partners to achieve the highest priority shared conservation goals.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 14–5033–0–2–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 1 | 1 | 1 |
| 32.0 | Land and structures | 22 | 22 | 24 |
|
|
|
|
||
| 99.9 | Total new obligations | 23 | 23 | 25 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 14–5033–0–2–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 11 | 11 | 11 |
|
|
||||
For rehabilitation, protection, and acquisition of lands and interests therein, and improvement of Federal rangelands pursuant to section 401 of the Federal Land Policy and Management Act of 1976 (43 U.S.C. 1701), notwithstanding any other Act, sums equal to 50 percent of all moneys received during the prior fiscal year under sections 3 and 15 of the Taylor Grazing Act (43 U.S.C. 315 et seq.) and the amount designated for range improvements from grazing fees and mineral leasing receipts from Bankhead-Jones lands transferred to the Department of the Interior pursuant to law, but not less than $10,000,000, to remain available until expended: Provided, That not to exceed $600,000 shall be available for administrative expenses. (Department of the Interior, Environment, and Related Agencies Appropriations Act, 2012.)
Special and Trust Fund Receipts (in millions of dollars)
|
|
||||
| Identification code 14–5132–0–2–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 0100 | Balance, start of year | |||
| Receipts: | ||||
| 0220 | Grazing Fees for Range Improvements, Taylor Grazing Act, As Amended | 7 | 8 | 8 |
|
|
|
|
||
| 0400 | Total: Balances and collections | 7 | 8 | 8 |
| Appropriations: | ||||
| 0500 | Range Improvements | –7 | –8 | –8 |
|
|
|
|
||
| 0799 | Balance, end of year | |||
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–5132–0–2–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Improvements to public lands | 12 | 8 | 7 |
| 0002 | Farm Tenant Act lands | 3 | 3 | |
|
|
|
|
||
| 0900 | Total new obligations | 12 | 11 | 10 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 3 | 1 | |
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1200 | Appropriation (General Fund) | 3 | 2 | 2 |
| 1201 | Appropriation (special or trust fund) | 7 | 8 | 8 |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 10 | 10 | 10 |
| 1930 | Total budgetary resources available | 13 | 11 | 10 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 1 | ||
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 5 | 7 | 10 |
| 3030 | Obligations incurred, unexpired accounts | 12 | 11 | 10 |
| 3040 | Outlays (gross) | –10 | –8 | –8 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 7 | 10 | 12 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 7 | 10 | 12 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 10 | 10 | 10 |
| Outlays, gross: | ||||
| 4101 | Outlays from mandatory balances | 10 | 8 | 8 |
| 4180 | Budget authority, net (total) | 10 | 10 | 10 |
| 4190 | Outlays, net (total) | 10 | 8 | 8 |
|
|
||||
This appropriation is derived from a percentage of receipts from grazing of livestock on the public lands and from grazing and mineral leasing receipts on Bankhead-Jones Farm Tenant Act lands transferred from the Department of Agriculture by various Executive Orders. These funds are used for the planning, construction, development, and monitoring of range improvements.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 14–5132–0–2–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 2 | 2 | 2 |
| 12.1 | Civilian personnel benefits | 1 | 1 | 1 |
| 25.2 | Other services from non-Federal sources | 3 | ||
| 25.3 | Other goods and services from Federal sources | 1 | 2 | 2 |
| 26.0 | Supplies and materials | 1 | 2 | 2 |
| 32.0 | Land and structures | 3 | 3 | 2 |
| 41.0 | Grants, subsidies, and contributions | 1 | 1 | 1 |
|
|
|
|
||
| 99.9 | Total new obligations | 12 | 11 | 10 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 14–5132–0–2–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 47 | 47 | 47 |
|
|
||||
For administrative expenses and other costs related to processing application documents and other authorizations for use and disposal of public lands and resources, for costs of providing copies of official public land documents, for monitoring construction, operation, and termination of facilities in conjunction with use authorizations, and for rehabilitation of damaged property, such amounts as may be collected under Public Law 94–579, as amended, and Public Law 93–153, to remain available until expended: Provided, That, notwithstanding any provision to the contrary of section 305(a) of Public Law 94–579 (43 U.S.C. 1735(a)), any moneys that have been or will be received pursuant to that section, whether as a result of forfeiture, compromise, or settlement, if not appropriate for refund pursuant to section 305(c) of that Act (43 U.S.C. 1735(c)), shall be available and may be expended under the authority of this Act by the Secretary to improve, protect, or rehabilitate any public lands administered through the Bureau of Land Management which have been damaged by the action of a resource developer, purchaser, permittee, or any unauthorized person, without regard to whether all moneys collected from each such action are used on the exact lands damaged which led to the action: Provided further, That any such moneys that are in excess of amounts needed to repair damage to the exact land for which funds were collected may be used to repair other damaged public lands. (Department of the Interior, Environment, and Related Agencies Appropriations Act, 2012.)
Special and Trust Fund Receipts (in millions of dollars)
|
|
||||
| Identification code 14–5017–0–2–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 0100 | Balance, start of year | |||
| Receipts: | ||||
| 0220 | Service Charges, Deposits, and Forfeitures, BLM | 31 | 31 | 31 |
|
|
|
|
||
| 0400 | Total: Balances and collections | 31 | 31 | 31 |
| Appropriations: | ||||
| 0500 | Service Charges, Deposits, and Forfeitures | –31 | –31 | –31 |
|
|
|
|
||
| 0799 | Balance, end of year | |||
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–5017–0–2–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Right-of-way processing | 17 | 18 | 18 |
| 0004 | Energy and minerals cost recovery | 2 | 3 | 3 |
| 0006 | Repair of damaged lands | 2 | 3 | 3 |
| 0007 | Cost recoverable realty | 1 | 1 | 1 |
| 0008 | Recreation cost recovery | 1 | 1 | 1 |
| 0009 | Copy fees | 1 | 1 | 1 |
| 0010 | Trans Alaska Pipeline Authority | 5 | 5 | 5 |
|
|
|
|
||
| 0900 | Total new obligations | 29 | 32 | 32 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 45 | 47 | 46 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1101 | Appropriation (special or trust fund) | 31 | 31 | 31 |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 31 | 31 | 31 |
| 1930 | Total budgetary resources available | 76 | 78 | 77 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 47 | 46 | 45 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 6 | 6 | 8 |
| 3030 | Obligations incurred, unexpired accounts | 29 | 32 | 32 |
| 3040 | Outlays (gross) | –29 | –30 | –34 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 6 | 8 | 6 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 6 | 8 | 6 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 31 | 31 | 31 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 16 | 16 | |
| 4011 | Outlays from discretionary balances | 29 | 14 | 18 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 29 | 30 | 34 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4180 | Budget authority, net (total) | 31 | 31 | 31 |
| 4190 | Outlays, net (total) | 29 | 30 | 34 |
|
|
||||
This appropriation is derived from: 1) revenues received to offset administrative and other costs incurred to process applications for rights-of-way, and the monitoring of construction, operation, and termination of rights-of-ways; 2) recovery of costs associated with the adopt-a-horse program; 3) revenues received for rehabilitation of damages to lands, resources, and facilities; 4) fees for processing specified categories of realty actions under the Federal Land Policy Management Act; 5) deposits received from contractors in lieu of completing contract requirements such as slash burning and timber extension expenses; 6) fees for costs of reproduction and administrative services involved in providing requested copies of materials; 7) fixed fees for energy and minerals lease applications, assignments, and transfers; 8) costs of processing applications and administering permits, including environmental analysis and monitoring of special recreation permits; and 9) rents received for permits to do commercial filming and photography on public lands. The Budget assumes that BLM will begin assessing fees to recover costs for coal and other mineral resource inspections beginning in 2014.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 14–5017–0–2–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| Personnel compensation: | ||||
| 11.1 | Full-time permanent | 14 | 14 | 14 |
| 11.3 | Other than full-time permanent | 1 | 1 | 1 |
| 11.5 | Other personnel compensation | 1 | 1 | 1 |
|
|
|
|
||
| 11.9 | Total personnel compensation | 16 | 16 | 16 |
| 12.1 | Civilian personnel benefits | 4 | 4 | 4 |
| 21.0 | Travel and transportation of persons | 1 | 1 | 1 |
| 25.1 | Advisory and assistance services | 1 | 2 | 2 |
| 25.2 | Other services from non-Federal sources | 2 | 4 | 4 |
| 25.3 | Other goods and services from Federal sources | 4 | 4 | 4 |
| 41.0 | Grants, subsidies, and contributions | 1 | 1 | 1 |
|
|
|
|
||
| 99.9 | Total new obligations | 29 | 32 | 32 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 14–5017–0–2–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 208 | 208 | 208 |
|
|
||||
Special and Trust Fund Receipts (in millions of dollars)
|
|
||||
| Identification code 14–9926–0–2–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 0100 | Balance, start of year | 127 | 80 | 83 |
| Adjustments: | ||||
| 0190 | Adjustment - 2010 balance withdrawn shown in wrong Schedule N (see 14–5005) | –50 | ||
|
|
|
|
||
| 0199 | Balance, start of year | 77 | 80 | 83 |
| Receipts: | ||||
| 0220 | Deposits for Road Maintenance and Reconstruction | 2 | 2 | 2 |
| 0221 | Rents and Charges for Quarters, Bureau of Land Management, Interior | 1 | 1 | 1 |
| 0222 | Forest Ecosystem Health and Recovery, Disposal of Salvage Timber | 4 | 5 | 3 |
| 0223 | Forest Ecosystem Health and Recovery, Disposal of Salvage Timber | 2 | ||
| 0224 | Land Sales, Southern Nevada Public Land Management | 6 | 47 | 100 |
| 0225 | Timber Sale Pipeline Restoration Fund | 4 | 4 | 1 |
| 0226 | Timber Sale Pipeline Restoration Fund | 1 | ||
| 0227 | Surplus Land Sales, Federal Land Disposal Account | 4 | ||
| 0228 | Surplus Land Sales, Federal Land Disposal Account | 5 | ||
| 0229 | Recreation Enhancement Fee, BLM | 17 | 18 | 18 |
| 0230 | Lincoln County Land Act Land Sales | 1 | ||
| 0231 | Washington County, Utah Land Acquisition Account | 1 | 2 | |
| 0232 | Rent from Mineral Leases, Permit Processing Improvement Fund | 19 | 20 | 19 |
| 0240 | Earnings on Investments, Southern Nevada Public Land Management | 2 | 1 | |
|
|
|
|
||
| 0299 | Total receipts and collections | 60 | 98 | 155 |
|
|
|
|
||
| 0400 | Total: Balances and collections | 137 | 178 | 238 |
| Appropriations: | ||||
| 0500 | Permanent Operating Funds | –17 | –18 | –18 |
| 0501 | Permanent Operating Funds | –4 | –5 | –3 |
| 0502 | Permanent Operating Funds | –4 | –4 | –2 |
| 0503 | Permanent Operating Funds | –2 | –2 | –2 |
| 0504 | Permanent Operating Funds | –6 | –47 | –99 |
| 0505 | Permanent Operating Funds | –3 | –1 | |
| 0506 | Permanent Operating Funds | –19 | –18 | –19 |
| 0507 | Permanent Operating Funds | –1 | –1 | |
| 0508 | Permanent Operating Funds | –1 | ||
| 0509 | Permanent Operating Funds | –3 | –2 | |
| 0510 | Permanent Operating Funds | –8 | ||
|
|
|
|
||
| 0599 | Total appropriations | –59 | –95 | –155 |
| 0610 | Permanent Operating Funds | 2 | ||
|
|
|
|
||
| 0799 | Balance, end of year | 80 | 83 | 83 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–9926–0–2–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Forest ecosystems health and recovery | 5 | 5 | 5 |
| 0002 | Recreation fee demonstration | 18 | 18 | 18 |
| 0003 | Expenses, road maintenance deposits | 1 | 1 | 1 |
| 0004 | Timber sale pipeline restoration fund | 4 | 4 | 4 |
| 0005 | Southern Nevada public land sales (85) | 99 | 65 | 21 |
| 0008 | Lincoln County Lands Act | 4 | 3 | 1 |
| 0011 | Federal Land Disposal Account | 1 | ||
| 0013 | Operation and maintenance of quarters | 1 | 1 | 1 |
| 0014 | Permit Processing Improvement Fund | 18 | 18 | 18 |
| 0015 | Geothermal Steam Act Fund | 5 | 3 | 1 |
| 0017 | Owyhee Land Acquisition Fund | 2 | 1 | |
|
|
|
|
||
| 0900 | Total new obligations | 158 | 118 | 71 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 736 | 657 | 634 |
| 1021 | Recoveries of prior year unpaid obligations | 22 | ||
| 1029 | Other balances withdrawn | –2 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 756 | 657 | 634 |
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1201 | Recreation fee demonstration program | 17 | 18 | 18 |
| 1201 | Forest ecosystem health and recovery fund | 4 | 5 | 3 |
| 1201 | Timber sales pipeline restoration fund | 4 | 4 | 2 |
| 1201 | Expenses, road maintenance deposits | 2 | 2 | 2 |
| 1201 | S. Nevada public land management | 6 | 47 | 99 |
| 1201 | S. Nevada public land management-interest earned | 3 | 1 | |
| 1201 | Permit processing improvement fund | 19 | 18 | 19 |
| 1201 | Operation and maintenance of quarters | 1 | 1 | |
| 1201 | Federal Land Disposal Account | 1 | ||
| 1201 | Owyhee Land Acquisition | 3 | 2 | |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 59 | 95 | 147 |
| 1930 | Total budgetary resources available | 815 | 752 | 781 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 657 | 634 | 710 |
| Special and non-revolving trust funds: | ||||
| 1950 | Other balances withdrawn | 2 | ||
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 935 | 753 | 689 |
| 3030 | Obligations incurred, unexpired accounts | 158 | 118 | 71 |
| 3040 | Outlays (gross) | –318 | –182 | –217 |
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –22 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 753 | 689 | 543 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 753 | 689 | 543 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 59 | 95 | 147 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 16 | 47 | 65 |
| 4101 | Outlays from mandatory balances | 302 | 135 | 152 |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 318 | 182 | 217 |
| 4180 | Budget authority, net (total) | 59 | 95 | 147 |
| 4190 | Outlays, net (total) | 318 | 182 | 217 |
|
|
||||
| Memorandum (non-add) entries: | ||||
| 5000 | Total investments, SOY: Federal securities: Par value | 1,421 | 1,166 | 957 |
| 5001 | Total investments, EOY: Federal securities: Par value | 1,166 | 957 | 785 |
|
|
||||
Summary of Budget Authority and Outlays (in millions of dollars)
|
|
||||
| 2011 actual | 2012 est. | 2013 est. | ||
|
|
||||
| Enacted/requested: | ||||
| Budget Authority | 59 | 95 | 147 | |
| Outlays | 318 | 182 | 217 | |
| Legislative proposal, subject to PAYGO: | ||||
| Budget Authority | 8 | |||
| Outlays | 2 | |||
| Total: | ||||
| Budget Authority | 59 | 95 | 155 | |
| Outlays | 318 | 182 | 219 | |
|
|
||||
Permanent operating funds accounts include:
Operations and maintenance of quarters._Funds in this account are used to maintain and repair BLM employee-occupied quarters from which rental charges are collected. Agencies are required to collect quarters rentals from employees who occupy Government-owned housing and quarters. This housing is provided only in isolated areas or where an employee is required to live on-site at a Federally owned facility or reservation.
Forest ecosystems health and recovery._Funds in this account are derived from revenue generated from the Federal share of receipts from the sale of salvage timber from the Oregon and California grant lands, public domain lands, and Coos Bay Wagon Road lands. Pursuant to Public Law 102–381, as amended, this account was established to allow BLM to more efficiently and effectively address forest health issues. Funds can be used for other forest health purposes, including release from competing vegetation and density control treatments.
Timber sale pipeline restoration fund._This fund provides for the deposit and use of fees collected by BLM for sales of timber authorized by section 2001(k) of Public Law 104–19. Of the total deposited into this account, 75 percent is to be used for the preparation of timber sales to fill the timber pipeline on lands administered by the BLM, and 25 percent is to be used to address recreation projects on the BLM lands.
Expenses, road maintenance deposits._Users of certain roads under the BLM's jurisdiction make deposits for maintenance purposes. Moneys collected are appropriated for necessary road maintenance. Moneys collected on Oregon and California grant lands are available only for those lands (43 U.S.C. 1762(c), 43 U.S.C. 1735(b)).
Federal Lands Recreation Enhancement Act, BLM._The Federal Lands Recreation Enhancement Act (FLREA) was enacted on December 8, 2004 as part of the Consolidated Appropriations Act for 2005. FLREA replaced the Recreation Fee Demonstration Program, and most current BLM sites have transitioned to the new program. All receipts collected under this authority are deposited to this account. The BLM returns 100 percent of these receipts back to the site where the fees were generated. FLREA authorizes this program through 2014.
Acquisitions in Deschutes, Oregon from land sale receipts._Pursuant to Public Law 105–221, the Oregon Public Lands Transfer Act, the Secretary of the Interior is authorized to use the proceeds from sales in Deschutes County to purchase environmentally sensitive lands.
Operations and acquisitions in Nevada from land sale receipts._Pursuant to Public Law 105–263, 85 percent of receipts from sales of public domain lands in southern Nevada are used to acquire environmentally sensitive lands in Nevada; make capital improvements to areas administered by the National Park Service, the U.S. Fish and Wildlife Service and the BLM in Clark County, Nevada; develop a multi-species habitat plan in Clark County, Nevada; develop parks, trails and natural areas and implement other conservation initiatives in Clark County, Nevada; and reimburse the BLM for costs incurred arranging sales and exchanges under the Act.
Lincoln County Land Sales Act._Public Law 106–298 authorizes the Secretary to dispose of certain lands in Lincoln County, Nevada, and distribute the proceeds as follows: five percent to the State of Nevada; 10 percent to the County; and 85 percent to an interest bearing account that is available for expenditure without further appropriation to be used by the Secretary of the Interior to acquire environmentally sensitive lands in the State of Nevada, for identification and management of unique archaeological resources, for development of a multi-species habitat conservation plan in the county, and for other specified administrative purposes.
White Pine County Land Sales Act._Public Law 109–432 authorizes the Secretary to dispose of certain lands in White Pine County, Nevada, and to distribute the proceeds as follows: five percent to the State of Nevada; 10 percent to the County; and 85 percent to an account that is available for expenditure without further appropriation for the management of archaeological resources, wilderness protection, recreation activities, preparation of a management plan, reimbursement for sale costs, and other purposes.
Leases from Naval Petroleum Reserve No. 2._The 2005 Energy Policy Act established this fund for environmental investigation and restoration on that site located in Kern County, California. A portion of revenue from new leases on the site is authorized to be deposited to this account.
BLM Permit Processing Improvement Fund._The 2005 Energy Policy Act established this pilot program. Fifty-percent of the rents from non-geothermal onshore mineral leases are authorized to be deposited in this fund through 2015 and used to increase BLM oil and gas permit processing.
Geothermal Lease Revenue Fund._The 2005 Energy Policy Act established this fund. Twenty-five percent of geothermal bonuses, rents, and royalties were authorized to be deposited to this account through 2010 and used to expedite geothermal leasing activities. Unobligated balances are being spent to continue that work.
Federal land disposal._The Federal Land Transaction Facilitation Act, P.L. 106–248 (114 Stat. 613), provided authority for the BLM to sell public lands that were classified as suitable for disposal under resource management plans in effect at the time of enactment. This law provided that receipts from such sales could be used to acquire non-Federal lands with significant resource values that fall within the boundaries of areas now managed by DOI. This authority expired on July 25, 2010, and was later was reauthorized through July 25, 2011. All funds not obligated by both expiration dates were transferred to the Land and Water Conservation Fund .
Owyhee Land Acquisition Account._The 2009 Omnibus Public Land Management Act, P.L. 111–11 (123 STAT. 1039), provides that the Secretary may sell public land located within the Boise District of the Bureau of Land Management that, as of July 25, 2000, was identified for disposal in appropriate resource management plans. Amounts in the account shall be available to the Secretary, without further appropriation, to purchase land or interests in land in, or adjacent to, certain wilderness areas.
Washington County, Utah Land Acquisition Account._The 2009 Omnibus Public Land Management Act, P.L. 111–11 (123 STAT. 1091), authorizes the sale of public land located within Washington County, Utah, that, as of July 25, 2000, has been identified for disposal in appropriate resource management plans. Amounts in the account shall be available to the Secretary, without further appropriation, to purchase land or interests in land in, or adjacent to, certain wilderness areas.
Silver Saddle Endowment Account._The 2009 Omnibus Public Land Management Act, P.L. 111–11 (123 STAT. 1114), requires Carson City to deposit twenty-five percent of the difference between what the Secretary of the Interior and the City paid for the 62 acre Bernhard parcel before the Secretary conveys the land to the City. Amounts deposited in the account established by paragraph (1) shall be available to the Secretary, without further appropriation, for the oversight and enforcement of a certain conservation easement.
Carson City Special Account._The 2009 Omnibus Public Land Management Act, P.L. 111–11 (123 STAT. 1113), authorizes the sale of 158 acres of public land described in the statute. Five percent of the proceeds are paid to the State of Nevada for use for public education. The remainder is deposited to this account and used to acquire environmentally sensitive land or an interest in environmentally sensitive land in Carson City; to cover the cost of surveys and appraisals; and to reimburse the Bureau of Land Management for administrative expenses.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 14–9926–0–2–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| Personnel compensation: | ||||
| 11.1 | Full-time permanent | 21 | 21 | 21 |
| 11.3 | Other than full-time permanent | 3 | 3 | 3 |
| 11.5 | Other personnel compensation | 2 | 2 | 2 |
|
|
|
|
||
| 11.9 | Total personnel compensation | 26 | 26 | 26 |
| 12.1 | Civilian personnel benefits | 8 | 8 | 8 |
| 21.0 | Travel and transportation of persons | 2 | 2 | 2 |
| 22.0 | Transportation of things | 1 | 1 | 1 |
| 23.2 | Rental payments to others | 1 | 1 | 1 |
| 23.3 | Communications, utilities, and miscellaneous charges | 1 | 1 | 1 |
| 25.2 | Other services from non-Federal sources | 12 | 9 | 3 |
| 25.3 | Other goods and services from Federal sources | 5 | 5 | |
| 25.4 | Operation and maintenance of facilities | 1 | 1 | 1 |
| 25.7 | Operation and maintenance of equipment | 1 | 1 | 1 |
| 26.0 | Supplies and materials | 4 | 5 | 5 |
| 31.0 | Equipment | 1 | 1 | 1 |
| 32.0 | Land and structures | 11 | 9 | 4 |
| 41.0 | Grants, subsidies, and contributions | 4 | 4 | 4 |
|
|
|
|
||
| 99.0 | Direct obligations | 78 | 74 | 58 |
| Allocation Account - direct: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 1 | 1 | 1 |
| 25.2 | Other services from non-Federal sources | 3 | 2 | 3 |
| 25.3 | Other goods and services from Federal sources | 10 | 8 | 4 |
| 32.0 | Land and structures | 2 | 2 | 2 |
| 41.0 | Grants, subsidies, and contributions | 64 | 31 | 3 |
|
|
|
|
||
| 99.0 | Allocation account - direct | 80 | 44 | 13 |
|
|
|
|
||
| 99.9 | Total new obligations | 158 | 118 | 71 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 14–9926–0–2–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 485 | 485 | 448 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–9926–4–2–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1201 | Federal Land Disposal Account | 8 | ||
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 8 | ||
| 1930 | Total budgetary resources available | 8 | ||
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 8 | ||
|
|
||||
| Change in obligated balance: | ||||
| 3040 | Outlays (gross) | –2 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | –2 | ||
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | –2 | ||
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 8 | ||
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 2 | ||
| 4180 | Budget authority, net (total) | 8 | ||
| 4190 | Outlays, net (total) | 2 | ||
|
|
||||
Reauthorize the Federal Lands Transaction Facilitation Act (FLTFA)._The Administration's proposal includes eliminating the Act's sunset date and allowing lands identified as suitable for disposal in recent land use plans to be sold using the FLTFA authority. FLTFA sales revenues would continue to be used to fund the acquisition of environmentally sensitive lands and the administrative costs associated with conducting sales.
Terminate the BLM Permit Processing Improvement Fund._The 2005 Energy Policy Act (EPAct) established a pilot program to improve oil and gas permit processing. To fund the pilot program, 50 percent of the rents from non-geothermal onshore mineral leases are authorized to be deposited into this account through 2015. The mandatory nature of this funding reduces the agency's administrative flexibility to reallocate funding between programs and field offices. The Administration will submit legislation to eliminate this fund starting in 2014. In the meantime, the Budget assumes the mandatory fund will continue, resulting in a reduced need for discretionary appropriations. In 2013, BLM will also continue to rely on the oil and gas permit processing fees imposed by appropriations language and credited as offsetting collections to the Management of Lands and Resources account.
Special and Trust Fund Receipts (in millions of dollars)
|
|
||||
| Identification code 14–9921–0–2–999 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 0100 | Balance, start of year | 40 | 41 | 41 |
| Adjustments: | ||||
| 0190 | Adjustment - receipts rounding | –2 | ||
|
|
|
|
||
| 0199 | Balance, start of year | 38 | 41 | 41 |
| Receipts: | ||||
| 0220 | Receipts from Grazing, Etc., Public Lands outside Grazing Districts | 2 | 2 | 2 |
| 0221 | Receipts from Grazing, Etc., Public Lands within Grazing Districts | 2 | 1 | 1 |
| 0222 | Payments to States and Counties from Land Sales | 1 | 9 | 18 |
| 0223 | Sale of Public Lands and Materials | –1 | ||
| 0224 | Oregon and California Land-grant Fund | 3 | ||
| 0225 | Deposits, Oregon and California Grant Lands | 10 | 12 | 8 |
| 0226 | Deposits, Oregon and California Grant Lands | –8 | ||
| 0227 | Coos Bay Wagon Road Grant Fund | –1 | ||
| 0228 | Funds Reserved, Coos Bay Wagon Road Grant Lands | 1 | 1 | |
| 0229 | Funds Reserved, Coos Bay Wagon Road Grant Lands | –1 | ||
|
|
|
|
||
| 0299 | Total receipts and collections | 17 | 24 | 21 |
|
|
|
|
||
| 0400 | Total: Balances and collections | 55 | 65 | 62 |
| Appropriations: | ||||
| 0500 | Miscellaneous Permanent Payment Accounts | –10 | –12 | |
| 0501 | Miscellaneous Permanent Payment Accounts | –1 | –1 | –1 |
| 0502 | Miscellaneous Permanent Payment Accounts | –1 | –1 | –1 |
| 0503 | Miscellaneous Permanent Payment Accounts | –1 | –1 | –1 |
| 0504 | Miscellaneous Permanent Payment Accounts | –1 | –1 | |
| 0505 | Miscellaneous Permanent Payment Accounts | –1 | ||
| 0506 | Miscellaneous Permanent Payment Accounts | –8 | –18 | |
| 0507 | Miscellaneous Permanent Payment Accounts | –8 | ||
| 0508 | Miscellaneous Permanent Payment Accounts | –1 | ||
| 0509 | Miscellaneous Permanent Payment Accounts | 9 | ||
|
|
|
|
||
| 0599 | Total appropriations | –14 | –24 | –22 |
|
|
|
|
||
| 0799 | Balance, end of year | 41 | 41 | 40 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–9921–0–2–999 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Payments to O&C Counties, Title I/III 5884 | 76 | 37 | |
| 0002 | Payments to Coos Bay Wagon Road Counties, Title I/III 5898 | 1 | ||
| 0003 | Payment to O&C and CBWR Counties, Title II 5485 | 10 | 3 | |
| 0004 | From grazing fees, etc., public lands outside grazing districts 5016 | 1 | 1 | 1 |
| 0005 | From grazing fees, etc., public lands within grazing districts 5032 | 1 | 1 | 1 |
| 0009 | Proceeds from sales 5133 | 1 | 1 | 1 |
| 0010 | Payments to counties from national grasslands 5896 | 1 | 1 | 1 |
| 0013 | Payments to State and Counties from Nevada Land Sales | 8 | 18 | |
| 0014 | Payments to O&C counties under 1937 statute | 8 | ||
| 0015 | Payments to CBWR counties under 1939 statute | 1 | ||
|
|
|
|
||
| 0900 | Total new obligations | 91 | 52 | 31 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 8 | 6 | 6 |
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1200 | SRS O&C Payments from GF- Title I/III | 68 | 25 | |
| 1200 | SRS Payments from GF-Title II | 7 | 3 | |
| 1201 | SRS O&C Title I/III Payments from receipts | 10 | 12 | |
| 1201 | Proceeds of sales-payments to states | 1 | 1 | 1 |
| 1201 | Payments from grazing fees outside grazing districts | 1 | 1 | 1 |
| 1201 | Payments from grazing fees within grazing districts | 1 | 1 | 1 |
| 1201 | Payments to Counties, National Grasslands, BLM | 1 | 1 | |
| 1201 | SRS CBWR Payments from receipts | 1 | ||
| 1201 | Payments from Nevada Land Sales | 8 | 18 | |
| 1201 | Payments to O&C Grants lands counties under 1937 statute | 8 | ||
| 1201 | Payments to CBWR counties under 1939 statute | 1 | ||
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 89 | 52 | 31 |
| 1930 | Total budgetary resources available | 97 | 58 | 37 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 6 | 6 | 6 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 7 | 8 | 4 |
| 3030 | Obligations incurred, unexpired accounts | 91 | 52 | 31 |
| 3040 | Outlays (gross) | –90 | –56 | –32 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 8 | 4 | 3 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 8 | 4 | 3 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 89 | 52 | 31 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 78 | 49 | 29 |
| 4101 | Outlays from mandatory balances | 12 | 7 | 3 |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 90 | 56 | 32 |
| 4180 | Budget authority, net (total) | 89 | 52 | 31 |
| 4190 | Outlays, net (total) | 90 | 56 | 32 |
|
|
||||
Summary of Budget Authority and Outlays (in millions of dollars)
|
|
||||
| 2011 actual | 2012 est. | 2013 est. | ||
|
|
||||
| Enacted/requested: | ||||
| Budget Authority | 89 | 52 | 31 | |
| Outlays | 90 | 56 | 32 | |
| Legislative proposal, subject to PAYGO: | ||||
| Budget Authority | –9 | |||
| Outlays | –9 | |||
| Total: | ||||
| Budget Authority | 89 | 52 | 22 | |
| Outlays | 90 | 56 | 23 | |
|
|
||||
Miscellaneous permanent payments include:
Payments for Oregon and California and Coos Bay Wagon Road grant lands, receipts._The Secure Rural Schools and Community Self-Determination Act of 2000 (P.L. 106–393), as amended by P.L. 110–343, provides annual transition payments to the 18 O&C counties. These payments were derived from revenues from federal activities on O&C lands in the previous fiscal year that were not deposited to permanent operating funds, supplemented by amounts from the General Fund when necessary. The last payment authorized under P.L. 106–393 was for 2006. Section 601 of Division C of P.L. 110–343 amends and reauthorizes the Secure Rural Schools Act (P.L. 106–393). The amended Act, which was similar to P.L. 106–393 although it is structured to phase out payments, expires at the end of fiscal year 2011 with the last payment being issued in 2012. The Budget reflects a five-year reauthorization of the Secure Rural Schools Act with funding through mandatory appropriations. Counties not opting to receive a portion of the USDA Forest Service payments to communities will receive funds authorized under the 1937 and 1939 statutes. Payments to the Oregon counties under the 1937 statute will be 50 percent of revenues from O&C grant lands. Payments under the 1939 statute are for lost tax revenue in two Oregon counties and are estimated to be 75 percent of all revenues from Coos Bay Wagon Road grant lands.
Payments to States (proceeds of sales)._States are paid five percent of the net proceeds from the sale of public land and public land products (31 U.S.C. 1305).
Payments to States from grazing receipts, etc., public lands outside grazing districts._States are paid 50 percent of the grazing receipts from public lands outside of grazing districts (43 U.S.C. 315i, 315m).
Payments to States from grazing receipts, etc., public lands within districts._States are paid 12.5 percent of grazing receipts from public lands inside grazing districts (43 U.S.C. 315b, 315i).
Payments to States from grazing receipts, etc., public lands within grazing districts, miscellaneous._States are paid specifically determined amounts from grazing receipts derived from miscellaneous lands within grazing districts when payment is not feasible on a percentage basis (43 U.S.C. 315).
Payments to counties, National Grasslands._Of the revenues received from the use of Bankhead-Jones Act lands administered by the BLM, 25 percent is paid to the counties in which such lands are situated, for school and road purposes (7 U.S.C. 1012).
Payments to Nevada from receipts on land sales._(A) Public Law 96–586 authorizes and directs the Secretary to sell not more than 700 acres of public lands per calendar year in and around Las Vegas, Nevada, the proceeds of which are to be used to acquire environmentally sensitive lands in the Lake Tahoe Basin of California and Nevada. Annual revenues are distributed to the State of Nevada (five percent) and the county in which the land is located (10 percent). (B) Public Law 105–263, as amended by P.L. 107–282, authorizes the disposal through sale of approximately 49,000 acres in Clark County Nevada, the proceeds of which are to be distributed as follows: a) five percent for use in the general education program of the State of Nevada; b) 10 percent for use by the Southern Nevada Water Authority for water treatment and transmission facility infrastructure in Clark County, Nevada; and c) the remaining 85 percent to a special fund administered by the Secretary of the Interior to be used to acquire environmentally sensitive lands in Nevada; make capital improvements to areas administered by NPS, FWS and BLM in Clark County, Nevada; develop a multi-species habitat plan in Clark County, Nevada; develop parks, trails and natural areas and implement other conservation initiatives in Clark County, Nevada; and reimburse BLM for costs incurred arranging sales and exchanges under the Act. (C) Public Law 106–298 authorizes the sale of certain lands in Lincoln County, Nevada. The proceeds of these sales are to be distributed as follows: a) five percent to the State of Nevada for general education purposes; b) 10 percent to Lincoln County for general purposes with emphasis on supporting schools; and c) the remaining 85 percent to a special fund administered by the Secretary of the Interior to acquire environmentally sensitive lands in the State of Nevada, for identification and management of unique archaeological resources, for development of a multi-species habitat conservation plan in the county, and for other specified administrative purpose.
Cook Inlet Region Inc. property._This account received funding appropriated by section 9102 of the fiscal year 1990 Department of Defense Appropriations Act for the acquisition of Federal real properties, improvements on such lands or rights to their use or exploitation, and any personal property related to the land purchased by the Cook Inlet Region, Incorporated as authorized by the provisions of section 12(b) of Public Law 94–204 (43 U.S.C. 1611). Funds are made available to the BLM for administration and subsequent payment to accounts accepting Cook Inlet Region, Incorporated offers for Federal properties.
State 5 Percent Share, Carson City Land Sales._The 2009 Omnibus Public Land Management Act, Public Law 111–11 (123 STAT. 1113), requires that five percent of proceeds from the sale of 158 acres described in the statute shall be paid to the State of Nevada for general public education purposes.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 14–9921–0–2–999 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 1 | 1 | |
| 25.2 | Other services from non-Federal sources | 2 | 3 | |
| 41.0 | Grants, subsidies, and contributions | 88 | 48 | 31 |
|
|
|
|
||
| 99.9 | Total new obligations | 91 | 52 | 31 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 14–9921–0–2–999 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 15 | 15 | |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–9921–4–2–999 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1201 | Appropriation (payments under 1937 and 1939 laws) | –9 | ||
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | –9 | ||
| 1930 | Total budgetary resources available | –9 | ||
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | –9 | ||
|
|
||||
| Change in obligated balance: | ||||
| 3040 | Outlays (gross) | 9 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 9 | ||
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 9 | ||
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | –9 | ||
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | –9 | ||
| 4180 | Budget authority, net (total) | –9 | ||
| 4190 | Outlays, net (total) | –9 | ||
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–4053–0–3–306 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0801 | Production and sales | 193 | 127 | 127 |
| 0802 | Transmission and storage | 3 | 15 | 15 |
| 0803 | Administration and other expenses | 7 | 14 | 14 |
|
|
|
|
||
| 0900 | Total new obligations | 203 | 156 | 156 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 59 | 31 | 49 |
| 1021 | Recoveries of prior year unpaid obligations | 1 | ||
| 1023 | Unobligated balances applied to repay debt | –27 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 33 | 31 | 49 |
| Budget authority: | ||||
| Spending authority from offsetting collections, mandatory: | ||||
| 1800 | Collected | 201 | 174 | 175 |
|
|
|
|
||
| 1850 | Spending auth from offsetting collections, mand (total) | 201 | 174 | 175 |
| 1930 | Total budgetary resources available | 234 | 205 | 224 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 31 | 49 | 68 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 9 | 11 | 55 |
| 3030 | Obligations incurred, unexpired accounts | 203 | 156 | 156 |
| 3040 | Outlays (gross) | –200 | –112 | –174 |
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –1 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 11 | 55 | 37 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 11 | 55 | 37 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 201 | 174 | 175 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 142 | 70 | 70 |
| 4101 | Outlays from mandatory balances | 58 | 42 | 104 |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 200 | 112 | 174 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4123 | Non-Federal sources | –201 | –174 | –175 |
| 4190 | Outlays, net (total) | –1 | –62 | –1 |
|
|
||||
The Helium Act Amendments of 1960, Public Law 86–777 (50 U.S.C. 167), authorized activities necessary to provide sufficient helium to meet the current and foreseeable future needs of essential government activities. The Helium Privatization Act of 1996, Public Law 104–273, provides for the eventual privatization of the program and its functions. In 2013, the Helium program will consist of: (a) continued storage and transmission of crude helium; (b) complete disposal of helium refining facilities and other excess property not needed for storage and transmission of crude helium; (c) oversight of the production of helium on Federal lands; and (d) administration of in-kind and open market crude helium gas sale program. The estimates assume that the helium program will continue full implementation of the Helium Privatization Act.
Balance Sheet (in millions of dollars)
|
|
|||
| Identification code 14–4053–0–3–306 | 2010 actual | 2011 actual | |
|
|
|||
| ASSETS: | |||
| 1101 | Federal assets: Fund balances with Treasury | 73 | 73 |
| Other Federal assets: | |||
| 1802 | Inventories and related properties | 201 | 201 |
| 1803 | Property, plant and equipment, net | 3 | 3 |
|
|
|
||
| 1999 | Total assets | 277 | 277 |
| LIABILITIES: | |||
| Federal liabilities: | |||
| 2102 | Interest payable | 184 | 184 |
| 2103 | Debt | 252 | 252 |
|
|
|
||
| 2999 | Total liabilities | 436 | 436 |
| NET POSITION: | |||
| 3300 | Cumulative results of operations | –159 | –159 |
|
|
|
||
| 4999 | Total liabilities and net position | 277 | 277 |
|
|
|||
Object Classification (in millions of dollars)
|
|
||||
| Identification code 14–4053–0–3–306 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Reimbursable obligations: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 3 | 3 | 3 |
| 12.1 | Civilian personnel benefits | 1 | 1 | 1 |
| 23.3 | Communications, utilities, and miscellaneous charges | 2 | 4 | 4 |
| 25.2 | Other services from non-Federal sources | 5 | 6 | 6 |
| 26.0 | Supplies and materials | 1 | 2 | 2 |
| 41.0 | Grants, subsidies, and contributions | 7 | 7 | 7 |
| 43.0 | Interest and dividends | 184 | 133 | 133 |
|
|
|
|
||
| 99.9 | Total new obligations | 203 | 156 | 156 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 14–4053–0–3–306 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 2001 | Reimbursable civilian full-time equivalent employment | 51 | 51 | 51 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–4525–0–4–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0801 | Operating expenses | 25 | 25 | 25 |
| 0802 | Capital investment | 25 | 16 | 16 |
|
|
|
|
||
| 0900 | Total new obligations | 50 | 41 | 41 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 53 | 61 | 69 |
| 1021 | Recoveries of prior year unpaid obligations | 1 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 54 | 61 | 69 |
| Budget authority: | ||||
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 57 | 49 | 50 |
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 57 | 49 | 50 |
| 1930 | Total budgetary resources available | 111 | 110 | 119 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 61 | 69 | 78 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 24 | 18 | 10 |
| 3030 | Obligations incurred, unexpired accounts | 50 | 41 | 41 |
| 3040 | Outlays (gross) | –55 | –49 | –50 |
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –1 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 18 | 10 | 1 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 18 | 10 | 1 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 57 | 49 | 50 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 27 | 15 | 15 |
| 4011 | Outlays from discretionary balances | 28 | 34 | 35 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 55 | 49 | 50 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –48 | –40 | –41 |
| 4033 | Non-Federal sources | –9 | –9 | –9 |
|
|
|
|
||
| 4040 | Offsets against gross budget authority and outlays (total) | –57 | –49 | –50 |
| 4080 | Outlays, net (discretionary) | –2 | ||
| 4190 | Outlays, net (total) | –2 | ||
|
|
||||
Section 306 of the Federal Land Policy and Management Act of 1976 authorizes a BLM working capital fund. The fund is managed as a self-sustaining revolving fund for purchase and maintenance of vehicles and equipment, purchase of materials for resource conservation projects, purchase of uniforms, and other business-type functions.
Balance Sheet (in millions of dollars)
|
|
|||
| Identification code 14–4525–0–4–302 | 2010 actual | 2011 actual | |
|
|
|||
| ASSETS: | |||
| 1101 | Federal assets: Fund balances with Treasury | 77 | 77 |
| Other Federal assets: | |||
| 1801 | Cash and other monetary assets | 2 | 3 |
| 1802 | Inventories and related properties | 3 | 2 |
| 1803 | Property, plant and equipment, net | 130 | 134 |
|
|
|
||
| 1999 | Total assets | 212 | 216 |
| LIABILITIES: | |||
| 2105 | Federal liabilities: Other | 9 | 9 |
| 2207 | Non-Federal liabilities: Other | 1 | |
|
|
|
||
| 2999 | Total liabilities | 10 | 9 |
| NET POSITION: | |||
| 3300 | Cumulative results of operations | 202 | 207 |
|
|
|
||
| 4999 | Total liabilities and net position | 212 | 216 |
|
|
|||
Object Classification (in millions of dollars)
|
|
||||
| Identification code 14–4525–0–4–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Reimbursable obligations: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 1 | 1 | 1 |
| 12.1 | Civilian personnel benefits | 1 | 1 | |
| 25.7 | Operation and maintenance of equipment | 5 | 6 | 6 |
| 26.0 | Supplies and materials | 17 | 17 | 18 |
| 31.0 | Equipment | 26 | 16 | 16 |
|
|
|
|
||
| 99.9 | Total new obligations | 50 | 41 | 41 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 14–4525–0–4–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 2001 | Reimbursable civilian full-time equivalent employment | 25 | 25 | 25 |
|
|
||||
The Department of Agriculture: Forest Service: "Forest Pest Management."
The Department of Transportation: Federal Highway Administration: "Federal-Aid Highways."
The Department of the Interior: Department-wide Programs: "Natural Resource Damage Assessment Fund."
The Department of the Interior: Department-wide Programs: "Central Hazardous Materials Fund."
The Department of the Interior: Department-wide Programs: "Wildland Fire Management."
In addition to amounts authorized to be expended under existing laws, there is hereby appropriated such amounts as may be contributed under section 307 of the Act of October 21, 1976 (43 U.S.C. 1701), and such amounts as may be advanced for administrative costs, surveys, appraisals, and costs of making conveyances of omitted lands under section 211(b) of that Act, to remain available until expended.
Special and Trust Fund Receipts (in millions of dollars)
|
|
||||
| Identification code 14–9971–0–7–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 0100 | Balance, start of year | |||
| Receipts: | ||||
| 0220 | Contributions and Deposits, BLM | 27 | 22 | 22 |
|
|
|
|
||
| 0400 | Total: Balances and collections | 27 | 22 | 22 |
| Appropriations: | ||||
| 0500 | Miscellaneous Trust Funds | –27 | –22 | –22 |
|
|
|
|
||
| 0799 | Balance, end of year | |||
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–9971–0–7–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Resource development FLPMA | 15 | 16 | 16 |
| 0002 | Resource development CA OHV | 6 | 7 | 7 |
| 0003 | Resource development Taylor Grazing | 1 | 1 | 1 |
| 0004 | Public survey | 1 | 1 | 1 |
| 0005 | Sikes Act | 1 | ||
|
|
|
|
||
| 0900 | Total new obligations | 23 | 25 | 26 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 46 | 50 | 47 |
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1201 | Appropriation (special or trust fund) | 27 | 22 | 22 |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 27 | 22 | 22 |
| 1930 | Total budgetary resources available | 73 | 72 | 69 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 50 | 47 | 43 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 5 | 8 | 12 |
| 3030 | Obligations incurred, unexpired accounts | 23 | 25 | 26 |
| 3040 | Outlays (gross) | –20 | –21 | –27 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 8 | 12 | 11 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 8 | 12 | 11 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 27 | 22 | 22 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 11 | 11 | |
| 4101 | Outlays from mandatory balances | 20 | 10 | 16 |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 20 | 21 | 27 |
| 4180 | Budget authority, net (total) | 27 | 22 | 22 |
| 4190 | Outlays, net (total) | 20 | 21 | 27 |
|
|
||||
Current Trust Fund includes:
Land and Resource Management Trust Fund._Provides for the acceptance of contributed money or services for: 1) resource development, protection, and management; 2)
conveyance or acquisition of public lands (including omitted lands or islands) to States, their political subdivisions, or
individuals; and 3) conducting cadastral surveys, provided that estimated costs are paid prior to project initiation. (The
Federal Land Policy and Management Act of 1976 (43 U.S.C. 1721, 1737).) The Sikes Act of 1974, as amended, provides for acceptance
of contributions for conservation, restoration, and management of species and their habitats in cooperation with State wildlife
agencies (16 U.S.C. 670 et seq.).
Permanent Trust Funds include:
Range improvements._Acceptance of contributions for rangeland improvements is authorized by the Taylor Grazing Act (43 U.S.C. 315h and 315i). These funds are permanently appropriated as trust funds to the Secretary for such uses as specified by those Acts.
Public surveys._Acceptance of contributions for public surveys is authorized by 43 U.S.C. 759, 761, and 31 U.S.C. 1321(a). These contributions are permanently appropriated as trust funds to the Secretary for such uses as specified by those Acts.
Trustee funds, Alaska townsites._Amounts received from the sale of Alaska town lots are available for expenses incident to the maintenance and sale of townsites (31 U.S.C. 1321; Comp. Gen. Dec. of Nov. 18, 1935).
Object Classification (in millions of dollars)
|
|
||||
| Identification code 14–9971–0–7–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| Personnel compensation: | ||||
| 11.1 | Full-time permanent | 5 | 5 | 5 |
| 11.3 | Other than full-time permanent | 2 | 2 | 2 |
|
|
|
|
||
| 11.9 | Total personnel compensation | 7 | 7 | 7 |
| 12.1 | Civilian personnel benefits | 2 | 2 | 2 |
| 25.1 | Advisory and assistance services | 1 | 1 | 1 |
| 25.2 | Other services from non-Federal sources | 5 | 6 | 6 |
| 25.3 | Other goods and services from Federal sources | 3 | 4 | 4 |
| 26.0 | Supplies and materials | 1 | 1 | 1 |
| 31.0 | Equipment | 1 | ||
| 32.0 | Land and structures | 1 | 1 | 1 |
| 41.0 | Grants, subsidies, and contributions | 3 | 3 | 3 |
|
|
|
|
||
| 99.9 | Total new obligations | 23 | 25 | 26 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 14–9971–0–7–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 108 | 108 | 108 |
|
|
||||
The Bureau of Land Management may carry out the operations funded under this Act by direct expenditure, contracts, grants, cooperative agreements and reimbursable agreements with public and private entities, including with States. Appropriations for the Bureau shall be available for purchase, erection, and dismantlement of temporary structures, and alteration and maintenance of necessary buildings and appurtenant facilities to which the United States has title; up to $100,000 for payments, at the discretion of the Secretary, for information or evidence concerning violations of laws administered by the Bureau; miscellaneous and emergency expenses of enforcement activities authorized or approved by the Secretary and to be accounted for solely on the Secretary's certificate, not to exceed $10,000: Provided, That notwithstanding [Public Law 90–620 (]44 U.S.C. 501[)], the Bureau may, under cooperative cost-sharing and partnership arrangements authorized by law, procure printing services from cooperators in connection with jointly produced publications for which the cooperators share the cost of printing either in cash or in services, and the Bureau determines the cooperator is capable of meeting accepted quality standards: Provided further, That projects to be funded pursuant to a written commitment by a State government to provide an identified amount of money in support of the project may be carried out by the Bureau on a reimbursable basis. Appropriations herein made shall not be available for the destruction of healthy, unadopted, wild horses and burros in the care of the Bureau or its contractors or for the sale of wild horses and burros that results in their destruction for processing into commercial products. (Department of the Interior, Environment, and Related Agencies Appropriations Act, 2012.)
For expenses necessary for granting leases, easements, rights-of-way and agreements for use for oil and gas, other minerals, energy, and marine-related purposes on the Outer Continental Shelf and approving operations related thereto, as authorized by law; for environmental studies, as authorized by law; for implementing other laws to the extent provided by Presidential or Secretarial delegation; and for matching grants or cooperative agreements, [$59,792,000] $62,701,000, to remain available until September 30, [2013] 2014; and an amount not to exceed [$101,082,000] $101,404,000, to be credited to this appropriation and to remain available until expended, from additions to receipts resulting from increases to rates in effect on August 5, 1993, that are collected and disbursed by the Secretary, and from cost recovery fees from activities conducted by the Bureau of Ocean Energy Management pursuant to the Outer Continental Shelf Lands Act, including studies, assessments, analysis, and miscellaneous administrative activities: Provided, That notwithstanding 31 U.S.C. 3302, in fiscal year [2012] 2013, such amounts as are assessed under 31 U.S.C. 9701 shall be collected and credited to this account and shall be available until expended for necessary expenses: Provided further, That to the extent [$101,082,000] $101,404,000 in addition to receipts are not realized from the sources of receipts stated above, the amount needed to reach [$101,082,000] $101,404,000 shall be credited to this appropriation from receipts resulting from rental rates for Outer Continental Shelf leases in effect before August 5, 1993: [Provided further, That for fiscal year 2012 and each fiscal year thereafter, the term "qualified Outer Continental Shelf revenues'', as defined in section 102(9)(A) of the Gulf of Mexico Energy Security Act, division C of Public Law 109–432, shall include only the portion or rental revenues that would have been collected by the Secretary at the rental rates in effect before August 5, 1993:] Provided further, That not to exceed $3,000 shall be available for reasonable expenses related to promoting volunteer beach and marine cleanup activities. (Department of the Interior, Environment, and Related Agencies Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–1917–0–1–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Bureau of Ocean Energy Management, Regulation and Enforcement, BOEMRE1 | 167 | ||
| 0002 | Office of Natural Resources Revenue | 62 | ||
| 0003 | Bureau of Ocean Energy Management, BOEM | 60 | 63 | |
|
|
|
|
||
| 0192 | Total direct program | 229 | 60 | 63 |
|
|
|
|
||
| 0799 | Total direct obligations | 229 | 60 | 63 |
| 0801 | Offsetting Collections & Reimbursable Receipts | 173 | 108 | 101 |
| 0802 | Reimbursable program activity | 3 | 3 | |
|
|
|
|
||
| 0899 | Total reimbursable obligations | 173 | 111 | 104 |
|
|
|
|
||
| 0900 | Total new obligations | 402 | 171 | 167 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 74 | 108 | 8 |
| 1010 | Unobligated balance transfer to other accts [14–1700] | –39 | ||
| 1010 | Unobligated balance transfer to other accts [14–0102] | –54 | ||
| 1011 | Unobligated balance transfer from other accts [14–0102] | 17 | ||
| 1021 | Recoveries of prior year unpaid obligations | 14 | 3 | 3 |
|
|
|
|
||
| 1050 | Unobligated balance (total) | 105 | 18 | 11 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 239 | 60 | 63 |
| 1120 | Appropriations transferred to other accts [14–0102] | –3 | ||
| 1131 | Unobligated balance of appropriations permanently reduced | –25 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 211 | 60 | 63 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 185 | 101 | 101 |
| 1700 | Offsetting collections (User fee: inspections fees) | 10 | ||
| 1701 | Change in uncollected payments, Federal sources | –1 | ||
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 194 | 101 | 101 |
| 1900 | Budget authority (total) | 405 | 161 | 164 |
| 1930 | Total budgetary resources available | 510 | 179 | 175 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 108 | 8 | 8 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 150 | 162 | 98 |
| 3010 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –5 | –4 | –4 |
|
|
|
|
||
| 3020 | Obligated balance, start of year (net) | 145 | 158 | 94 |
| 3030 | Obligations incurred, unexpired accounts | 402 | 171 | 167 |
| 3040 | Outlays (gross) | –376 | –232 | –178 |
| 3050 | Change in uncollected pymts, Fed sources, unexpired | 1 | ||
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –14 | –3 | –3 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 162 | 98 | 84 |
| 3091 | Uncollected pymts, Fed sources, end of year | –4 | –4 | –4 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 158 | 94 | 80 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 405 | 161 | 164 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 288 | 107 | 110 |
| 4011 | Outlays from discretionary balances | 88 | 125 | 68 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 376 | 232 | 178 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –7 | ||
| 4033 | Non-Federal sources | –188 | –101 | –101 |
|
|
|
|
||
| 4040 | Offsets against gross budget authority and outlays (total) | –195 | –101 | –101 |
| Additional offsets against gross budget authority only: | ||||
| 4050 | Change in uncollected pymts, Fed sources, unexpired | 1 | ||
|
|
|
|
||
| 4070 | Budget authority, net (discretionary) | 211 | 60 | 63 |
| 4080 | Outlays, net (discretionary) | 181 | 131 | 77 |
| 4180 | Budget authority, net (total) | 211 | 60 | 63 |
| 4190 | Outlays, net (total) | 181 | 131 | 77 |
|
|
||||
The FY 2013 Budget reflects the final phase of the reorganization of the former Minerals Management Service (MMS), directed by the Department of the Interior (DOI) through Secretarial Order No. 3299 on May 19, 2010. As part of the transition to a new organizational structure, DOI established the temporary Bureau of Ocean Energy Management, Regulation and Enforcement and moved the revenue management responsibilities of MMS (previously the Minerals Revenue Management program), to a new entity, the Office of Natural Resources Revenue (ONRR), within the Office of the Secretary. Effective October 1, 2011, the BOEMRE organization was split into two new independent bureaus: the Bureau of Safety and Environmental Enforcement (BSEE) and the Bureau of Ocean Energy Management (BOEM). A general provision has been included in the proposed DOI appropriations language to provide administrative flexibility for the transfer of funds between DOI accounts to continue an orderly reorganization process.
The Ocean Energy Management account now serves as BOEM's general operating account. The mission of BOEM is to manage the development of the Nation's offshore resources in an environmentally and economically responsible way. BOEM is responsible for resource evaluation, planning, and leasing of the Nation's offshore energy and mineral resources in a way that appropriately balances economic development, energy production, and environmental protection.
The BOEM Ocean Energy Management account includes the following activities: Renewable Energy, Conventional Energy, Environmental Assessment, General Support Services, and Executive Direction. More specifically, the Renewable Energy Activity includes leasing program development and implementation; environmental analysis, assessment, and compliance work; review of site assessment, construction, and operation plans; consultation with state and local governments, Federal agencies, and other stakeholders; and development of the multipurpose marine cadastre. The Conventional Energy Activity includes OCS oil and gas leasing, including planning the 5-Year Oil and Gas Program; surveying OCS boundaries; implementing lease sales; administering leases; reviewing exploration and development plans; technical and economic resource evaluation; and coastal and marine spatial planning activities involving minerals other than oil and gas. Environmental Assessment funds the environmental impact statements and environmental assessments needed to assess potential environmental impacts of proposed actions in accordance with the National Environmental Protection Act and related regulations; and specific studies that address information needs before after OCS activity. General Support Services provides shared support services for the bureau, such as space, workers and unemployment compensation, voice and data communications, and other central services. Executive Direction funds bureau-wide leadership, management, coordination, communications strategies, and outreach. It includes budget management, Congressional and public affairs, and program policy and analysis.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 14–1917–0–1–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 131 | 44 | 44 |
| 12.1 | Civilian personnel benefits | 35 | 12 | 12 |
| 21.0 | Travel and transportation of persons | 3 | 2 | 2 |
| 25.2 | Other services from non-Federal sources | 60 | 2 | 5 |
|
|
|
|
||
| 99.0 | Direct obligations | 229 | 60 | 63 |
| 99.0 | Reimbursable obligations | 173 | 111 | 104 |
|
|
|
|
||
| 99.9 | Total new obligations | 402 | 171 | 167 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 14–1917–0–1–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 1,688 | 498 | 498 |
| 2001 | Reimbursable civilian full-time equivalent employment | 35 | 74 | 74 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–5572–0–2–306 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Direct program activity | 164 | ||
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 747 | 584 | |
| 1010 | Unobligated balance transfer to other accts [14–5579] | –584 | ||
| 1021 | Recoveries of prior year unpaid obligations | 1 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 748 | ||
| 1930 | Total budgetary resources available | 748 | ||
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 584 | ||
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 96 | 189 | |
| 3030 | Obligations incurred, unexpired accounts | 164 | ||
| 3040 | Outlays (gross) | –70 | –9 | |
| 3060 | Obligated balance transferred to other accts [14–5579] | –180 | ||
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –1 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 189 | ||
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 189 | ||
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| Outlays, gross: | ||||
| 4101 | Outlays from mandatory balances | 70 | 9 | |
| 4190 | Outlays, net (total) | 70 | 9 | |
|
|
||||
The Energy Policy Act of 2005 (P.L. 109–58) amends section 31 of the Outer Continental Shelf (OCS) Lands Act (43 U.S.C. 1356 et seq.) to require that for each of the fiscal years 2007 through 2010, $250,000,000 in OCS revenues be distributed annually to coastal States that have submitted approved coastal impact assistance plans. The formula for distribution is based on the amount of qualified OCS revenues generated off the coastline of each producing State. In addition, 35 percent of each State's allocable share is to be distributed to coastal political subdivisions based on population, coastline, and distance to applicable OCS leases. In fiscal year 2011, this program was transferred from the Bureau of Ocean Energy Management, Regulation and Enforcement to the U.S. Fish and Wildlife Service.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 14–5572–0–2–306 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 2 | ||
| 25.2 | Other services from non-Federal sources | 1 | ||
| 41.0 | Grants, subsidies, and contributions | 161 | ||
|
|
|
|
||
| 99.9 | Total new obligations | 164 | ||
|
|
||||
Employment Summary
|
|
||||
| Identification code 14–5572–0–2–306 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 18 | ||
|
|
||||
For necessary expenses to carry out the provisions of the Surface Mining Control and Reclamation Act of 1977, Public Law 95–87, as amended, [$122,950,000] $113,053,000, to remain available until September 30, [2013] 2014: Provided, That appropriations for the Office of Surface Mining Reclamation and Enforcement may provide for the travel and per diem expenses of State and tribal personnel attending Office of Surface Mining Reclamation and Enforcement sponsored training[: Provided further, That, in fiscal year 2012, up to $40,000 collected by the Office of Surface Mining from permit fees pursuant to section 507 of Public Law 95–87 (30 U.S.C. 1257) shall be credited to this account as discretionary offsetting collections, to remain available until expended: Provided further, That the sum herein appropriated shall be reduced as collections are received during the fiscal year so as to result in a final fiscal year 2012 appropriation estimated at not more than $122,910,000: Provided further, That, in subsequent fiscal years, all amounts collected by the Office of Surface Mining from permit fees pursuant to section 507 of Public Law 95–87 (30 U.S.C. 1257) shall be credited to this account as discretionary offsetting collections, to remain available until expended].
In addition, for costs to review, administer, and enforce permits issued by the Bureau pursuant to section 507 of Public Law 95–87 (30 U.S.C. 1257), $3,400,000, to remain available until expended: Provided, That fees assessed and collected by the Bureau pursuant to such section 507 shall be credited to this account as discretionary offsetting collections, to remain available until expended: Provided further, That the sum herein appropriated from the general fund shall be reduced as collections are received during the fiscal year, so as to result in a fiscal year 2013 appropriation estimated at not more than $113,053,000. (Department of the Interior, Environment, and Related Agencies Appropriations Act, 2012.)
For necessary expenses to carry out title IV of the Surface Mining Control and Reclamation Act of 1977, Public Law 95–87, as amended, [$27,443,000] $27,548,000, to be derived from receipts of the Abandoned Mine Reclamation Fund and to remain available until expended: Provided, That pursuant to Public Law 97–365, the Department of the Interior is authorized to use up to 20 percent from the recovery of the delinquent debt owed to the United States Government to pay for contracts to collect these debts: Provided further, That funds made available under title IV of Public Law 95–87 may be used for any required non-Federal share of the cost of projects funded by the Federal Government for the purpose of environmental restoration related to treatment or abatement of acid mine drainage from abandoned mines: Provided further, That such projects must be consistent with the purposes and priorities of the Surface Mining Control and Reclamation Act: Provided further, That amounts provided under this heading may be used for the travel and per diem expenses of State and tribal personnel attending Office of Surface Mining Reclamation and Enforcement sponsored training. (Department of the Interior, Environment, and Related Agencies Appropriations Act, 2012.)
Special and Trust Fund Receipts (in millions of dollars)
|
|
||||
| Identification code 14–1801–0–1–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 0100 | Balance, start of year | |||
| Receipts: | ||||
| 0200 | Civil Penalties, Office of Surface Mining Reclamation and Enforcement | 1 | ||
|
|
|
|
||
| 0400 | Total: Balances and collections | 1 | ||
| Appropriations: | ||||
| 0500 | Regulation and Technology | –1 | ||
|
|
|
|
||
| 0799 | Balance, end of year | |||
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–1801–0–1–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0002 | Environmental protection | 95 | 92 | 82 |
| 0003 | Technology development & transfer | 15 | 14 | 14 |
| 0004 | Financial management | 1 | 1 | |
| 0005 | Executive direction & administration | 15 | 16 | 16 |
|
|
|
|
||
| 0900 | Total new obligations | 125 | 123 | 113 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 10 | 19 | 19 |
| 1021 | Recoveries of prior year unpaid obligations | 7 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 17 | 19 | 19 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 127 | 123 | 113 |
| 1101 | Appropriation (special or trust fund) | 1 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 128 | 123 | 113 |
| 1930 | Total budgetary resources available | 145 | 142 | 132 |
| Memorandum (non-add) entries: | ||||
| 1940 | Unobligated balance expiring | –1 | ||
| 1941 | Unexpired unobligated balance, end of year | 19 | 19 | 19 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 55 | 54 | 53 |
| 3030 | Obligations incurred, unexpired accounts | 125 | 123 | 113 |
| 3040 | Outlays (gross) | –119 | –124 | –127 |
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –7 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 54 | 53 | 39 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 54 | 53 | 39 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 128 | 123 | 113 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 70 | 83 | 77 |
| 4011 | Outlays from discretionary balances | 49 | 41 | 50 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 119 | 124 | 127 |
| 4180 | Budget authority, net (total) | 128 | 123 | 113 |
| 4190 | Outlays, net (total) | 119 | 124 | 127 |
|
|
||||
Environmental protection._This activity funds those functions that directly contribute to ensuring that the environment is protected during surface
coal mining operations. It also addresses those activities that ensure that coal operators adequately reclaim the land after
mining is completed.
Under this activity, OSM provides grants and support to States to operate enforcement programs on State and private lands
under the terms of the Surface Mining Control and Reclamation Act of 1977 (SMCRA). This activity also provides for the operation
of enforcement programs on Federal and Indian lands, as well as Federal oversight of these regulatory programs.
Technology development and transfer._This activity provides funding to enhance the technical skills that States and Indian Tribes need to operate their regulatory programs. It provides technical tools, such as the Applicant Violator System, to States and Indian Tribes to solve problems related to the environmental effects of coal mining and technical assistance to address specific coal mining issues.
Financial management._This activity provides resources for managing, accounting, and processing collections and for pursuing delinquent civil penalties. This includes developing and maintaining information management systems that support these functions and enhance the agency's ability to deny new mining permits to applicants with unabated State or Federal violations.
Executive direction and administration._This activity provides funding for executive direction, general administrative support, and the acquisition of certain agency-wide common services, such as rent, telephones, and postage.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 14–1801–0–1–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 31 | 33 | 33 |
| 12.1 | Civilian personnel benefits | 8 | 7 | 7 |
| 21.0 | Travel and transportation of persons | 2 | 2 | 2 |
| 23.1 | Rental payments to GSA | 3 | 4 | 4 |
| 23.2 | Rental payments to others | 2 | 1 | 1 |
| 25.2 | Other services from non-Federal sources | 8 | 6 | 6 |
| 26.0 | Supplies and materials | 1 | 2 | 2 |
| 31.0 | Equipment | 1 | 1 | 1 |
| 41.0 | Grants, subsidies, and contributions | 69 | 67 | 57 |
|
|
|
|
||
| 99.9 | Total new obligations | 125 | 123 | 113 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 14–1801–0–1–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 337 | 344 | 369 |
|
|
||||
Special and Trust Fund Receipts (in millions of dollars)
|
|
||||
| Identification code 14–5015–0–2–999 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 0100 | Balance, start of year | 2,388 | 2,459 | 2,478 |
| Adjustments: | ||||
| 0190 | Adjustment - rounding | –1 | ||
|
|
|
|
||
| 0199 | Balance, start of year | 2,387 | 2,459 | 2,478 |
| Receipts: | ||||
| 0200 | Abandoned Mine Reclamation Fund, Reclamation Fees | 260 | 260 | 230 |
| 0240 | Earnings on Investments, Abandoned Mine Reclamation Fund | 55 | 54 | 56 |
|
|
|
|
||
| 0299 | Total receipts and collections | 315 | 314 | 286 |
|
|
|
|
||
| 0400 | Total: Balances and collections | 2,702 | 2,773 | 2,764 |
| Appropriations: | ||||
| 0500 | Abandoned Mine Reclamation Fund | –36 | –27 | –28 |
| 0501 | Abandoned Mine Reclamation Fund | –207 | –48 | –56 |
| 0502 | Abandoned Mine Reclamation Fund | –220 | –221 | |
|
|
|
|
||
| 0599 | Total appropriations | –243 | –295 | –305 |
|
|
|
|
||
| 0799 | Balance, end of year | 2,459 | 2,478 | 2,459 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–5015–0–2–999 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Environmental Restoration | 34 | 9 | 9 |
| 0002 | Technology development and transfer | 5 | 4 | 4 |
| 0003 | Financial management | 7 | 6 | 7 |
| 0004 | Executive direction and administration | 7 | 8 | 8 |
| 0005 | AML funded Grants to States | 156 | 220 | 221 |
| 0006 | UMWA and other benefits | 57 | 48 | 56 |
|
|
|
|
||
| 0900 | Total new obligations | 266 | 295 | 305 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 28 | 26 | 31 |
| 1021 | Recoveries of prior year unpaid obligations | 20 | 5 | 5 |
|
|
|
|
||
| 1050 | Unobligated balance (total) | 48 | 31 | 36 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1101 | Appropriation (special or trust fund) | 36 | 27 | 28 |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 36 | 27 | 28 |
| Appropriations, mandatory: | ||||
| 1201 | Appropriation (AML & RAMP transfers to UMWA) | 207 | 48 | 56 |
| 1201 | Appropriation (AML grants to states) | 220 | 221 | |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 207 | 268 | 277 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 1 | ||
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 1 | ||
| 1900 | Budget authority (total) | 244 | 295 | 305 |
| 1930 | Total budgetary resources available | 292 | 326 | 341 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 26 | 31 | 36 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 217 | 230 | 303 |
| 3030 | Obligations incurred, unexpired accounts | 266 | 295 | 305 |
| 3040 | Outlays (gross) | –233 | –217 | –264 |
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –20 | –5 | –5 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 230 | 303 | 339 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 230 | 303 | 339 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 37 | 27 | 28 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 30 | 23 | 24 |
| 4011 | Outlays from discretionary balances | 24 | 5 | 4 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 54 | 28 | 28 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4033 | Non-Federal sources | –1 | ||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 207 | 268 | 277 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 91 | 109 | 117 |
| 4101 | Outlays from mandatory balances | 88 | 80 | 119 |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 179 | 189 | 236 |
| 4180 | Budget authority, net (total) | 243 | 295 | 305 |
| 4190 | Outlays, net (total) | 232 | 217 | 264 |
|
|
||||
| Memorandum (non-add) entries: | ||||
| 5000 | Total investments, SOY: Federal securities: Par value | 2,623 | 2,708 | 2,737 |
| 5001 | Total investments, EOY: Federal securities: Par value | 2,708 | 2,737 | 2,694 |
|
|
||||
Environmental restoration._This activity funds those functions that contribute to reclaiming lands affected by past coal mining practices.
This activity provides discretionary funding for the Federal reclamation program for watershed restoration projects, and for
the evaluation of State and tribal reclamation programs that now receive mandatory funding for reclamation activities.
Technology development and transfer._This activity provides funding to enhance the technical skills that the States and Indian tribes need to operate their reclamation programs. OSM provides technical assistance on mining and reclamation-related problems.
Financial management._This activity provides funds to identify, notify, collect, and audit fees from coal operators for the Abandoned Mine Reclamation Fund. OSM seeks to maximize voluntary compliance with the SMCRA's reclamation fee provisions.
Executive direction and administration._This activity provides funding for executive direction, general administrative support, and the acquisition of certain agency-wide common services such as rent, telephones, and postage.
Status of Funds (in millions of dollars)
|
|
||||
| Identification code 14–5015–0–2–999 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Unexpended balance, start of year: | ||||
| 0100 | Balance, start of year | 2,632 | 2,715 | 2,812 |
|
|
|
|
||
| 0199 | Total balance, start of year | 2,632 | 2,715 | 2,812 |
| Cash income during the year: | ||||
| Current law: | ||||
| Receipts: | ||||
| 1200 | Abandoned Mine Reclamation Fund, Reclamation Fees | 260 | 260 | 230 |
| Offsetting receipts (intragovernmental): | ||||
| 1240 | Earnings on Investments, Abandoned Mine Reclamation Fund | 55 | 54 | 56 |
| Offsetting collections: | ||||
| 1280 | Abandoned Mine Reclamation Fund | 1 | ||
| 1299 | Income under present law | 316 | 314 | 286 |
|
|
|
|
||
| 3299 | Total cash income | 316 | 314 | 286 |
| Cash outgo during year: | ||||
| Current law: | ||||
| 4500 | Abandoned Mine Reclamation Fund | –233 | –217 | –264 |
| 4599 | Outgo under current law (-) | –233 | –217 | –264 |
|
|
|
|
||
| 6599 | Total cash outgo (-) | –233 | –217 | –264 |
| Unexpended balance, end of year: | ||||
| 8700 | Uninvested balance (net), end of year | 7 | 75 | 140 |
| 8701 | Abandoned Mine Reclamation Fund | 2,708 | 2,737 | 2,694 |
|
|
|
|
||
| 8799 | Total balance, end of year | 2,715 | 2,812 | 2,834 |
|
|
||||
Object Classification (in millions of dollars)
|
|
||||
| Identification code 14–5015–0–2–999 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 16 | 17 | 17 |
| 12.1 | Civilian personnel benefits | 4 | 3 | 3 |
| 21.0 | Travel and transportation of persons | 1 | 1 | 1 |
| 23.1 | Rental payments to GSA | 1 | 2 | 2 |
| 23.2 | Rental payments to others | 1 | ||
| 23.3 | Communications, utilities, and miscellaneous charges | 1 | 1 | |
| 25.2 | Other services from non-Federal sources | 7 | 6 | 6 |
| 31.0 | Equipment | 1 | 1 | 1 |
| 41.0 | Grants, subsidies, and contributions | 234 | 264 | 274 |
|
|
|
|
||
| 99.0 | Direct obligations | 265 | 295 | 305 |
| 99.0 | Reimbursable obligations | 1 | ||
|
|
|
|
||
| 99.9 | Total new obligations | 266 | 295 | 305 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 14–5015–0–2–999 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 167 | 159 | 159 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–1803–0–1–999 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Prior Balance Payments to Non-Certified States | 260 | 85 | 85 |
| 0002 | Prior Balance Payments to Certified States and Tribes | 102 | 102 | |
| 0003 | In Lieu Payments to Certified States and Tribes | 78 | 80 | |
|
|
|
|
||
| 0900 | Total new obligations (object class 41.0) | 260 | 265 | 267 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 8 | 1 | 1 |
| 1021 | Recoveries of prior year unpaid obligations | 8 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 16 | 1 | 1 |
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1200 | Appropriation | 245 | 265 | 267 |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 245 | 265 | 267 |
| 1900 | Budget authority (total) | 245 | 265 | 267 |
| 1930 | Total budgetary resources available | 261 | 266 | 268 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 1 | 1 | 1 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 407 | 541 | 504 |
| 3030 | Obligations incurred, unexpired accounts | 260 | 265 | 267 |
| 3040 | Outlays (gross) | –118 | –302 | –375 |
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –8 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 541 | 504 | 396 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 541 | 504 | 396 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 245 | 265 | 267 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 6 | 156 | 158 |
| 4101 | Outlays from mandatory balances | 112 | 146 | 217 |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 118 | 302 | 375 |
| 4180 | Budget authority, net (total) | 245 | 265 | 267 |
| 4190 | Outlays, net (total) | 118 | 302 | 375 |
|
|
||||
Summary of Budget Authority and Outlays (in millions of dollars)
|
|
||||
| 2011 actual | 2012 est. | 2013 est. | ||
|
|
||||
| Enacted/requested: | ||||
| Budget Authority | 245 | 265 | 267 | |
| Outlays | 118 | 302 | 375 | |
| Legislative proposal, subject to PAYGO: | ||||
| Budget Authority | –182 | |||
| Outlays | –173 | |||
| Total: | ||||
| Budget Authority | 245 | 265 | 85 | |
| Outlays | 118 | 302 | 202 | |
|
|
||||
Public Law 109–432 authorizes mandatory Treasury payments to all States and Tribes equivalent to their share of the accumulated balance of the Abandoned Mine Reclamation Fund. The payments also return half of annual coal fee collections to States and Tribes that have certified completion of their abandoned coal mine reclamation programs.
The Budget proposes to eliminate mandatory payments from the Treasury to States and Tribes that have been certified as completing reclamation of their abandoned coal mines, so that abandoned mine lands fees are only used to clean up the most hazardous abandoned coal mines.
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–1803–4–1–999 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0002 | Prior Balance Payments to Certified States and Tribes | –102 | ||
| 0003 | In Lieu Payments to Certified States and Tribes | –80 | ||
|
|
|
|
||
| 0900 | Total new obligations (object class 41.0) | –182 | ||
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1200 | Appropriation | –182 | ||
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | –182 | ||
| 1900 | Budget authority (total) | –182 | ||
| 1930 | Total budgetary resources available | –182 | ||
|
|
||||
| Change in obligated balance: | ||||
| 3030 | Obligations incurred, unexpired accounts | –182 | ||
| 3040 | Outlays (gross) | 173 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | –9 | ||
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | –9 | ||
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | –182 | ||
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | –137 | ||
| 4101 | Outlays from mandatory balances | –36 | ||
|
|
|
|
||
| 4110 | Outlays, gross (total) | –173 | ||
| 4180 | Budget authority, net (total) | –182 | ||
| 4190 | Outlays, net (total) | –173 | ||
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–1804–0–1–551 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Direct program activity | 216 | 206 | 175 |
|
|
|
|
||
| 0900 | Total new obligations (object class 25.2) | 216 | 206 | 175 |
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1200 | Appropriation | 216 | 206 | 175 |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 216 | 206 | 175 |
| 1930 | Total budgetary resources available | 216 | 206 | 175 |
|
|
||||
| Change in obligated balance: | ||||
| 3030 | Obligations incurred, unexpired accounts | 216 | 206 | 175 |
| 3040 | Outlays (gross) | –216 | –206 | –175 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 216 | 206 | 175 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 216 | 206 | 175 |
| 4180 | Budget authority, net (total) | 216 | 206 | 175 |
| 4190 | Outlays, net (total) | 216 | 206 | 175 |
|
|
||||
Public Law 109–432 authorizes mandatory Treasury payments to three United Mine Workers of America (UMWA) retiree health benefit plans (the Combined Benefit Fund, the 1992 Plan, and the 1993 Plan), to the extent that other Federal funding sources do not meet the plans' expenditure needs, subject to certain limitations. Interest earned on Abandoned Mine Land trust fund balances is available for transfer to cover funding shortfalls in the plans; unobligated balances in the fund are used to generate interest for this purpose.
With funds available for the Technical Innovation and Professional Services program in this Act, the Secretary may transfer title for computer hardware, software and other technical equipment to State and tribal regulatory and reclamation programs. (Department of the Interior, Environment, and Related Agencies Appropriations Act, 2012.)
Appropriations to the Bureau are made from the General Fund and special funds. The source of funds are a) the General Fund, which funds other projects or programs. Among the projects funded from the General Fund are the Colorado River Basin Project and the Colorado River Storage Project; b) the Reclamation Fund, derived from repayments and other revenues from water and power users, receipts from the sale, lease, and rental of Federal lands, and certain oil and mineral revenues. Program activities that can be financed from the Reclamation Fund are those that directly benefit the 17 Western States and are for the purposes authorized under "Reclamation Law"; c) the Central Valley Project Restoration Fund, consisting of revenues from project beneficiaries; and d) other sources such as the Colorado River Dam Fund, which generates revenue from the sale of Boulder Canyon power, and the recreation, entrance, and use fee account, consisting of fees collected pursuant to the Land and Water Conservation Fund Act of 1965, as amended. Non-Federal entities also advance funds for operation and maintenance and provide funds under the Contributed Funds Act. The 2013 estimates are summarized by source as follows (in millions of dollars):
|
|
|||||
| Total | Reclam- | CVP | |||
|
|
|||||
|
|
|||||
| appropr- | General | ation | Restoration | ||
|
|
|||||
|
|
|||||
| iations | Fund | Fund | Fund | Other | |
|
|
|||||
| Appropriated Funds: | |||||
| Water and Related Resources (net) | 812 | 100 | 712 | ||
| Transferred from Water and Related Resources to Lower and Upper Colorado Basin Funds | 7 | 7 | |||
| California Bay-Delta Restoration | 36 | 36 | |||
| Central Utah Project Completion Account | 21 | 21 | 0 | ||
| Policy and Administration | 60 | 60 | |||
| Working Capital Fund | 0 | ||||
| Loan Program | 0 | ||||
| Central Valley Project Restoration Fund | 40 | 40 | |||
| San Joaquin Restoration Fund | 12 | 12 | 0 | ||
|
|
|||||
| Indian Water Rights Settlements | 47 | 47 | 0 | ||
|
|
|
|
|
|
|
| Gross Current Authority | 1035 | 223 | 772 | 40 | 0 |
|
|
|||||
| Central Valley Project Restoration Fund, current offset | -40 | -40 | |||
|
|
|
|
|
|
|
|
|
|||||
| Net Current Authority | 995 | 223 | 772 | 0 | 0 |
|
|
|
|
|
|
|
| Loan Liquidating Account | –1 | –1 | |||
| Colorado River Dam Fund | 111 | 111 | |||
| Reclamation Trust Fund | 3 | 3 | |||
| San Joaquin Restoration Fund | 0 | 0 | |||
| Reclamation Water Settlements Fund | 60 | 60 | |||
|
|
|||||
| Federal Lands Recreation Enhancement Act | 1 | 1 | |||
|
|
|
|
|
|
|
|
|
|||||
| Total Permanent Appropriations | 174 | 0 | 0 | 0 | 114 |
|
|
|
|
|
|
|
|
|
|||||
| Grand Total | 1169 | 283 | 772 | 0 | 114 |
|
|
|
|
|
|
|
|
|
|||||
The following appropriations shall be expended to execute authorized functions of the Bureau of Reclamation:
For management, development, and restoration of water and related natural resources and for related activities, including the operation, maintenance, and rehabilitation of reclamation and other facilities, participation in fulfilling related Federal responsibilities to Native Americans, and related grants to, and cooperative and other agreements with, State and local governments, federally recognized Indian tribes, and others, [$895,000,000] $818,635,000, to remain available until expended, of which [$10,698,000] $29,000 shall be available for transfer to the Upper Colorado River Basin Fund and [$6,136,000] $6,985,000 shall be available for transfer to the Lower Colorado River Basin Development Fund; of which such amounts as may be necessary may be advanced to the Colorado River Dam Fund: Provided, That such transfers may be increased or decreased within the overall appropriation under this heading: Provided further, That of the total appropriated, the amount for program activities that can be financed by the Reclamation Fund or the Bureau of Reclamation special fee account established by 16 U.S.C. [460l-6a(i)] 6806 shall be derived from that Fund or account: Provided further, That funds contributed under 43 U.S.C. 395 are available until expended for the purposes for which contributed: Provided further, That funds advanced under 43 U.S.C. 397a shall be credited to this account and are available until expended for the same purposes as the sums appropriated under this heading: Provided further, That of the amounts provided herein, funds may be used for high priority projects which shall be carried out by the Youth Conservation Corps, as authorized by 16 U.S.C. 1706. (Energy and Water Development and Related Agencies Appropriations Act, 2012.)
Special and Trust Fund Receipts (in millions of dollars)
|
|
||||
| Identification code 14–0680–0–1–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 0100 | Balance, start of year | 4 | ||
| Receipts: | ||||
| 0220 | Recreation Enhancement Fee Program | 1 | 5 | 5 |
|
|
|
|
||
| 0400 | Total: Balances and collections | 1 | 5 | 9 |
| Appropriations: | ||||
| 0500 | Water and Related Resources | –1 | –1 | –1 |
|
|
|
|
||
| 0799 | Balance, end of year | 4 | 8 | |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–0680–0–1–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Facility operations | 197 | 238 | 243 |
| 0002 | Facility maintenance and rehabilitation | 183 | 179 | 173 |
| 0003 | Water and energy management and development | 484 | 273 | 302 |
| 0004 | Fish and wildlife management and development | 139 | 145 | 108 |
| 0005 | Land management and development | 34 | 36 | 35 |
| 0006 | Recovery Act activities | 45 | 18 | |
|
|
|
|
||
| 0100 | Total direct program | 1,082 | 889 | 861 |
|
|
|
|
||
| 0799 | Total direct obligations | 1,082 | 889 | 861 |
| 0801 | Reimbursable program | 389 | 317 | 302 |
|
|
|
|
||
| 0900 | Total new obligations | 1,471 | 1,206 | 1,163 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 454 | 529 | 519 |
| 1012 | Unobligated balance transfers between expired and unexpired accounts | 13 | ||
| 1021 | Recoveries of prior year unpaid obligations | 18 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 485 | 529 | 519 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 119 | 168 | 107 |
| 1101 | Appropriation (special or trust fund) | 794 | 727 | 712 |
| 1120 | Transferred to other accounts [14–4081] | –16 | –11 | |
| 1120 | Transferred to other accounts [14–4079] | –9 | –6 | –7 |
| 1132 | Appropriations temporarily reduced | –2 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 886 | 878 | 812 |
| Appropriations, mandatory: | ||||
| 1200 | Appropriation | 277 | ||
| 1201 | Appropriation (special or trust fund) | 1 | 1 | 1 |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 278 | 1 | 1 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 356 | 317 | 302 |
| 1701 | Change in uncollected payments, Federal sources | –5 | ||
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 351 | 317 | 302 |
| 1900 | Budget authority (total) | 1,515 | 1,196 | 1,115 |
| 1930 | Total budgetary resources available | 2,000 | 1,725 | 1,634 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 529 | 519 | 471 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 1,367 | 1,235 | 810 |
| 3010 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –153 | –148 | –148 |
|
|
|
|
||
| 3020 | Obligated balance, start of year (net) | 1,214 | 1,087 | 662 |
| 3030 | Obligations incurred, unexpired accounts | 1,471 | 1,206 | 1,163 |
| 3031 | Obligations incurred, expired accounts | 1 | ||
| 3040 | Outlays (gross) | –1,571 | –1,631 | –1,266 |
| 3050 | Change in uncollected pymts, Fed sources, unexpired | 5 | ||
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –18 | ||
| 3081 | Recoveries of prior year unpaid obligations, expired | –15 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 1,235 | 810 | 707 |
| 3091 | Uncollected pymts, Fed sources, end of year | –148 | –148 | –148 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 1,087 | 662 | 559 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 1,237 | 1,195 | 1,114 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 962 | 717 | 668 |
| 4011 | Outlays from discretionary balances | 608 | 884 | 555 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 1,570 | 1,601 | 1,223 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –197 | –93 | –90 |
| 4033 | Non-Federal sources | –159 | –224 | –212 |
|
|
|
|
||
| 4040 | Offsets against gross budget authority and outlays (total) | –356 | –317 | –302 |
| Additional offsets against gross budget authority only: | ||||
| 4050 | Change in uncollected pymts, Fed sources, unexpired | 5 | ||
|
|
|
|
||
| 4070 | Budget authority, net (discretionary) | 886 | 878 | 812 |
| 4080 | Outlays, net (discretionary) | 1,214 | 1,284 | 921 |
| Mandatory: | ||||
| 4090 | Budget authority, gross | 278 | 1 | 1 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 1 | 1 | 1 |
| 4101 | Outlays from mandatory balances | 29 | 42 | |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 1 | 30 | 43 |
| 4180 | Budget authority, net (total) | 1,164 | 879 | 813 |
| 4190 | Outlays, net (total) | 1,215 | 1,314 | 964 |
|
|
||||
The Water and Related Resources account supports the development, management, and restoration of water and related natural resources in the 17 Western States. The account includes funds for operating and maintaining existing facilities to obtain the greatest overall level of benefits, to protect public safety, and to conduct studies on ways to improve the use of water and related natural resources. Work will be done in partnership and cooperation with non-Federal entities and other Federal agencies to reduce conflict, facilitate solutions to complex water issues and stretch limited water supplies. The American West is the fastest growing region of the country and faces serious water challenges. Adequate and safe water supplies are fundamental to the health, economy, security, and ecology of the country. With increased demands for water from growth and energy needs, amplified recognition of environmental water requirements, and the potential for decreased supplies due to drought and climate change, a water balance cannot be achieved without water conservation and water reuse. Federal leadership is critical to widespread acceptance and implementation of effective conservation and recycling techniques. In 2013, Reclamation will help address these issues through a water conservation program, which includes cost-shared grants for conservation and water and energy management improvement projects; basin-wide planning studies that will address the impacts of climate change; cooperative watershed management; and funding of water reuse and recycling projects through the Title XVI Water Reclamation and Reuse Program. Reclamation will also partner with States, tribes and local entities under the program to develop incentives and best practices for implementing water and energy conservation and water recycling projects.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 14–0680–0–1–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| Personnel compensation: | ||||
| 11.1 | Full-time permanent | 162 | 166 | 169 |
| 11.3 | Other than full-time permanent | 5 | 5 | 5 |
| 11.5 | Other personnel compensation | 12 | 12 | 12 |
|
|
|
|
||
| 11.9 | Total personnel compensation | 179 | 183 | 186 |
| 12.1 | Civilian personnel benefits | 44 | 46 | 47 |
| 21.0 | Travel and transportation of persons | 12 | 11 | 11 |
| 22.0 | Transportation of things | 3 | 3 | 2 |
| 23.1 | Rental payments to GSA | 1 | 1 | 1 |
| 23.3 | Communications, utilities, and miscellaneous charges | 9 | 9 | 9 |
| 25.2 | Other services from non-Federal sources | 276 | 109 | 95 |
| 25.2 | Other services - Recovery Act | 29 | 18 | |
| 26.0 | Supplies and materials | 25 | 22 | 21 |
| 31.0 | Equipment | 21 | 21 | 23 |
| 32.0 | Land and structures | 156 | 156 | 156 |
| 32.0 | Land and structures - Recovery Act | 16 | ||
| 41.0 | Grants, subsidies, and contributions | 309 | 309 | 309 |
|
|
|
|
||
| 99.0 | Direct obligations | 1,080 | 888 | 860 |
| 99.0 | Reimbursable obligations | 389 | 317 | 302 |
| 99.5 | Below reporting threshold | 2 | 1 | 1 |
|
|
|
|
||
| 99.9 | Total new obligations | 1,471 | 1,206 | 1,163 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 14–0680–0–1–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 2,063 | 2,112 | 2,121 |
| 2001 | Reimbursable civilian full-time equivalent employment | 602 | 622 | 622 |
| 3001 | Allocation account civilian full-time equivalent employment | 8 | 8 | 8 |
| 3001 | Allocation account civilian full-time equivalent employment | 3 | 3 | 3 |
|
|
||||
For carrying out activities authorized by the Water Supply, Reliability, and Environmental Improvement Act, consistent with plans to be approved by the Secretary of the Interior, [$39,651,000] $36,000,000, to remain available until expended, of which such amounts as may be necessary to carry out such activities may be transferred to appropriate accounts of other participating Federal agencies to carry out authorized purposes: Provided, That funds appropriated herein may be used for the Federal share of the costs of CALFED Program management: Provided further, That the use of any funds provided to the California Bay-Delta Authority for program-wide management and oversight activities shall be subject to the approval of the Secretary of the Interior: Provided further, That CALFED implementation shall be carried out in a balanced manner with clear performance measures demonstrating concurrent progress in achieving the goals and objectives of the Program. (Energy and Water Development and Related Agencies Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–0687–0–1–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Direct program activity | 48 | 42 | 36 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 9 | 2 | |
| 1021 | Recoveries of prior year unpaid obligations | 1 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 10 | 2 | |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 40 | 40 | 36 |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 40 | 40 | 36 |
| 1930 | Total budgetary resources available | 50 | 42 | 36 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 2 | ||
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 75 | 79 | 61 |
| 3030 | Obligations incurred, unexpired accounts | 48 | 42 | 36 |
| 3040 | Outlays (gross) | –43 | –60 | –39 |
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –1 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 79 | 61 | 58 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 79 | 61 | 58 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 40 | 40 | 36 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 40 | 14 | 13 |
| 4011 | Outlays from discretionary balances | 3 | 46 | 26 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 43 | 60 | 39 |
| 4180 | Budget authority, net (total) | 40 | 40 | 36 |
| 4190 | Outlays, net (total) | 43 | 60 | 39 |
|
|
||||
This account funds activities that are consistent with the CALFED Bay-Delta Program, a collaborative effort involving State and Federal agencies and representatives of California's urban, agricultural, and environmental communities. The goals of the program are to improve fish and wildlife habitat, water supply reliability, water quality, and levee integrity in the San Francisco Bay-San Joaquin River Delta, the principal hub of California's water distribution system.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 14–0687–0–1–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 4 | 4 | 4 |
| 12.1 | Civilian personnel benefits | 1 | 1 | 1 |
| 23.3 | Communications, utilities, and miscellaneous charges | 2 | 2 | 2 |
| 25.2 | Other services from non-Federal sources | 18 | 12 | 6 |
| 41.0 | Grants, subsidies, and contributions | 22 | 22 | 22 |
|
|
|
|
||
| 99.0 | Direct obligations | 47 | 41 | 35 |
| 99.5 | Below reporting threshold | 1 | 1 | 1 |
|
|
|
|
||
| 99.9 | Total new obligations | 48 | 42 | 36 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 14–0687–0–1–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 31 | 31 | 31 |
|
|
||||
For carrying out activities authorized for Indian Water Rights Settlements by the Claims Resolution Act of 2010 (Public Law 111–291), Title X of the Omnibus Public Land Management Act of 2009 (Public Law 111–11), and the White Mountain Apache Tribe Rural Water System Loan Authorization Act (Public Law 110–390), $46,500,000, to remain available until expended: Provided, That, of the amount appropriated, the amount for program activities that can be financed by the Reclamation Fund shall be derived from that fund: Provided further, That the unobligated and unexpended balances in "Water and Related Resources," "Reclamation Water Settlements Fund", and "Taos Settlement Fund" authorized by Public Law 111–291, Public Law 110–390, and Title X of Public Law 111–11 may be transferred to this account.
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–2636–0–1–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | White Mountain Apacahe | 3 | ||
| 0002 | Crow Tribe | 10 | ||
| 0003 | Taos Pueblo | 4 | ||
| 0004 | Aamodt | 5 | ||
| 0005 | Navajo-Gallup | 25 | ||
|
|
|
|
||
| 0900 | Total new obligations (object class 25.2) | 47 | ||
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 47 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 47 | ||
| 1930 | Total budgetary resources available | 47 | ||
|
|
||||
| Change in obligated balance: | ||||
| 3030 | Obligations incurred, unexpired accounts | 47 | ||
| 3040 | Outlays (gross) | –28 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 19 | ||
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 19 | ||
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 47 | ||
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 28 | ||
| 4180 | Budget authority, net (total) | 47 | ||
| 4190 | Outlays, net (total) | 28 | ||
|
|
||||
This account covers expenses associated with the four Indian water rights settlements contained in the Claims Resolution Act of 2010 (Public Law 111–291), the Omnibus Public Land Management Act of 2009 (Public Law 111–11), and the White Mountain Apache Tribe Rural Water System Loan Authorization Act (Public Law 110–390). These settlements will provide permanent water supplies and offer economic security for the Taos and Aamodt Pueblos, including the Pojoaque, Tesuque, San Ildefonso, and Nambe Pueblos in New Mexico; as well as the Crow Tribe of Montana, the White Mountain Tribe in Arizona, and the Navajo Nation in New Mexico. The agreements will build and improve reservation water systems, rehabilitate irrigation projects, construct a regional multi-pueblo water system, and codify water-sharing arrangements with neighboring communities.
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–2638–0–1–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Direct program activity | 4 | 4 | |
|
|
|
|
||
| 0900 | Total new obligations (object class 25.2) | 4 | 4 | |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 16 | 12 | |
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1200 | Appropriation | 16 | ||
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 16 | ||
| 1930 | Total budgetary resources available | 16 | 16 | 12 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 16 | 12 | 8 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 2 | ||
| 3030 | Obligations incurred, unexpired accounts | 4 | 4 | |
| 3040 | Outlays (gross) | –2 | –4 | |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 2 | 2 | |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 2 | 2 | |
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 16 | ||
| Outlays, gross: | ||||
| 4101 | Outlays from mandatory balances | 2 | 4 | |
| 4180 | Budget authority, net (total) | 16 | ||
| 4190 | Outlays, net (total) | 2 | 4 | |
|
|
||||
This account covers certain expenses associated with Mutual- Benefit Projects funding authorized by the Taos Pueblo Indian Water Rights Settlement Act contained in Title V of the Claims Resolution Act of 2010 (Public Law 111–291).
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–5593–0–2–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Direct program activity | 60 | 60 | |
|
|
|
|
||
| 0900 | Total new obligations (object class 25.2) | 60 | 60 | |
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1200 | Appropriation | 60 | 60 | |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 60 | 60 | |
| 1930 | Total budgetary resources available | 60 | 60 | |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 24 | ||
| 3030 | Obligations incurred, unexpired accounts | 60 | 60 | |
| 3040 | Outlays (gross) | –36 | –60 | |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 24 | 24 | |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 24 | 24 | |
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 60 | 60 | |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 36 | 36 | |
| 4101 | Outlays from mandatory balances | 24 | ||
|
|
|
|
||
| 4110 | Outlays, gross (total) | 36 | 60 | |
| 4180 | Budget authority, net (total) | 60 | 60 | |
| 4190 | Outlays, net (total) | 36 | 60 | |
|
|
||||
This account covers expenses associated with the Navajo-Gallup Water Supply Project or other projects as authorized by Public Law 111–11 and Public Law 111–291. The Secretary may expend money from the Fund to implement a settlement agreement approved by Congress that resolves, in whole or in part, litigation involving the United States, if the settlement agreement or implementing legislation requires the Bureau of Reclamation to provide financial assistance for, or plan, design, and construct: (A) water supply infrastructure; or (B) a project: (i) to rehabilitate a water delivery system to conserve water; or (ii) to restore fish and wildlife habitat or otherwise improve environmental conditions associated with or affected by, or located within the same river basin as, a Federal reclamation project that is in existence on the date of enactment of this Act.
Special and Trust Fund Receipts (in millions of dollars)
|
|
||||
| Identification code 14–5000–0–2–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 0100 | Balance, start of year | 8,524 | 9,622 | 10,737 |
| Receipts: | ||||
| 0220 | Reclamation Fund, All Other, Sale of Electric Energy, Bonneville Power Administration | 23 | 33 | 90 |
| 0221 | Reclamation Fund, All Other, Sale of Power and Other Utilities (WAPA) | 310 | 131 | 189 |
| 0222 | Reclamation Fund, Miscellaneous Interest | 45 | 14 | 13 |
| 0223 | Reclamation Fund, Royalties on Natural Resources | 1,506 | 1,675 | 1,729 |
| 0224 | Reclamation Fund, Royalties on Natural Resources | 3 | ||
| 0225 | Reclamation Fund, Sale of Timber and Other Products | 9 | ||
| 0226 | Reclamation Fund, Other Proprietary Receipts from the Public | 157 | 129 | 128 |
| 0227 | Reclamation Fund, Sale of Public Domain | 1 | 10 | 10 |
|
|
|
|
||
| 0299 | Total receipts and collections | 2,051 | 1,992 | 2,162 |
|
|
|
|
||
| 0400 | Total: Balances and collections | 10,575 | 11,614 | 12,899 |
| Appropriations: | ||||
| 0500 | Construction, Rehabilitation, Operation and Maintenance, Western Area Power Administration | –98 | –89 | –86 |
| 0501 | Emergency Fund, Western Area Power Administration | –1 | –1 | |
| 0502 | Water and Related Resources | –794 | –727 | –712 |
| 0503 | Policy and Administration | –61 | –60 | –60 |
|
|
|
|
||
| 0599 | Total appropriations | –953 | –877 | –859 |
|
|
|
|
||
| 0799 | Balance, end of year | 9,622 | 10,737 | 12,040 |
|
|
||||
This fund is derived from repayments and other revenues from water and power users, together with certain receipts from the sale, lease, and rental of Federal lands in the 17 Western States and certain oil and mineral revenues, and is available for expenditure pursuant to appropriation acts.
For necessary expenses of policy, administration, and related functions in the Office of the Commissioner, the Denver office, and offices in the five regions of the Bureau of Reclamation, to remain available until [September 30, 2013] expended, $60,000,000, to be derived from the Reclamation Fund and be nonreimbursable as provided in 43 U.S.C. 377: Provided, That no part of any other appropriation in this Act shall be available for activities or functions budgeted as policy and administration expenses. (Energy and Water Development and Related Agencies Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–5065–0–2–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Direct program activity | 61 | 65 | 60 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 4 | 5 | |
| 1021 | Recoveries of prior year unpaid obligations | 1 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 5 | 5 | |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1101 | Appropriation (special or trust fund) | 61 | 60 | 60 |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 61 | 60 | 60 |
| 1930 | Total budgetary resources available | 66 | 65 | 60 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 5 | ||
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Change in obligated balances | 8 | 9 | 9 |
| 3030 | Obligations incurred, unexpired accounts | 61 | 65 | 60 |
| 3040 | Outlays (gross) | –59 | –65 | –60 |
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –1 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 9 | 9 | 9 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 9 | 9 | 9 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 61 | 60 | 60 |
| Outlays, gross: | ||||
| 4010 | Outlays (gross), detail | 57 | 51 | 51 |
| 4011 | Outlays from discretionary balances | 2 | 14 | 9 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 59 | 65 | 60 |
| 4180 | Budget authority, net (total) | 61 | 60 | 60 |
| 4190 | Outlays, net (total) | 59 | 65 | 60 |
|
|
||||
The policy and administration account supports the direction and management of all Reclamation activities as performed by the Commissioner's office and the five regional offices. Charges attributable to individual projects or specific beneficiaries, including the costs of related administrative and technical services, are covered under other BOR accounts.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 14–5065–0–2–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| Personnel compensation: | ||||
| 11.1 | Full-time permanent | 26 | 31 | 31 |
| 11.3 | Other than full-time permanent | 1 | 1 | 1 |
| 11.5 | Other personnel compensation | 1 | 1 | 1 |
|
|
|
|
||
| 11.9 | Total personnel compensation | 28 | 33 | 33 |
| 12.1 | Civilian personnel benefits | 6 | 7 | 7 |
| 21.0 | Travel and transportation of persons | 3 | 3 | 3 |
| 23.1 | Rental payments to GSA | 3 | 3 | 3 |
| 25.2 | Other services from non-Federal sources | 20 | 17 | 12 |
| 26.0 | Supplies and materials | 1 | 1 | |
|
|
|
|
||
| 99.0 | Direct obligations | 60 | 64 | 59 |
| 99.5 | Below reporting threshold | 1 | 1 | 1 |
|
|
|
|
||
| 99.9 | Total new obligations | 61 | 65 | 60 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 14–5065–0–2–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 254 | 296 | 296 |
|
|
||||
For carrying out the programs, projects, plans, habitat restoration, improvement, and acquisition provisions of the Central Valley Project Improvement Act, [$53,068,000] $39,883,000, to be derived from such sums as may be collected in the Central Valley Project Restoration Fund pursuant to sections 3407(d), 3404(c)(3), and 3405(f) of Public Law 102–575, to remain available until expended: Provided, That the Bureau of Reclamation is directed to assess and collect the full amount of the additional mitigation and restoration payments authorized by section 3407(d) of Public Law 102–575: Provided further, That none of the funds made available under this heading may be used for the acquisition or leasing of water for in-stream purposes if the water is already committed to in-stream purposes by a court adopted decree or order. (Energy and Water Development and Related Agencies Appropriations Act, 2012.)
Special and Trust Fund Receipts (in millions of dollars)
|
|
||||
| Identification code 14–5173–0–2–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 0100 | Balance, start of year | 13 | 14 | 14 |
| Adjustments: | ||||
| 0190 | Adjustment - rounding | –1 | ||
|
|
|
|
||
| 0199 | Balance, start of year | 12 | 14 | 14 |
| Receipts: | ||||
| 0220 | Central Valley Project Restoration Fund, Revenue | 2 | ||
| 0221 | Central Valley Project Restoration Fund, Revenue | 50 | 53 | 40 |
|
|
|
|
||
| 0299 | Total receipts and collections | 52 | 53 | 40 |
|
|
|
|
||
| 0400 | Total: Balances and collections | 64 | 67 | 54 |
| Appropriations: | ||||
| 0500 | Central Valley Project Restoration Fund | –50 | –53 | –40 |
|
|
|
|
||
| 0799 | Balance, end of year | 14 | 14 | 14 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–5173–0–2–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Direct program activity | 51 | 55 | 40 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 1 | 2 | |
| 1021 | Recoveries of prior year unpaid obligations | 2 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 3 | 2 | |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1101 | Appropriation (special fund, restoration fund, 3407(d)) | 50 | 53 | 40 |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 50 | 53 | 40 |
| 1930 | Total budgetary resources available | 53 | 55 | 40 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 2 | ||
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 65 | 64 | 64 |
| 3030 | Obligations incurred, unexpired accounts | 51 | 55 | 40 |
| 3040 | Outlays (gross) | –50 | –55 | –48 |
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –2 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 64 | 64 | 56 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 64 | 64 | 56 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 50 | 53 | 40 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 48 | 19 | 14 |
| 4011 | Outlays from discretionary balances | 2 | 36 | 34 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 50 | 55 | 48 |
| 4180 | Budget authority, net (total) | 50 | 53 | 40 |
| 4190 | Outlays, net (total) | 50 | 55 | 48 |
|
|
||||
This fund was established to carry out the provisions of the Central Valley Project Improvement Act—to provide funding from project beneficiaries for habitat restoration, improvement and acquisition, and other fish and wildlife restoration activities in the Central Valley Project (CVP) area of California. Resources are derived from donations, revenues from voluntary water transfers and tiered water pricing. The account is also financed through additional mitigation and restoration payments collected on an annual basis from project beneficiaries.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 14–5173–0–2–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 2 | 2 | 2 |
| 23.3 | Communications, utilities, and miscellaneous charges | 18 | 18 | 18 |
| 25.2 | Other services from non-Federal sources | 15 | 19 | 4 |
| 32.0 | Land and structures | 1 | 1 | 1 |
| 41.0 | Grants, subsidies, and contributions | 14 | 14 | 14 |
|
|
|
|
||
| 99.0 | Direct obligations | 50 | 54 | 39 |
| 99.5 | Below reporting threshold | 1 | 1 | 1 |
|
|
|
|
||
| 99.9 | Total new obligations | 51 | 55 | 40 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 14–5173–0–2–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 13 | 13 | 13 |
|
|
||||
Special and Trust Fund Receipts (in millions of dollars)
|
|
||||
| Identification code 14–5656–0–2–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 0100 | Balance, start of year | |||
| Receipts: | ||||
| 0220 | Revenues, Colorado River Dam Fund, Boulder Canyon Project | 89 | 113 | 111 |
|
|
|
|
||
| 0400 | Total: Balances and collections | 89 | 113 | 111 |
| Appropriations: | ||||
| 0500 | Colorado River Dam Fund, Boulder Canyon Project | –89 | –113 | –111 |
|
|
|
|
||
| 0799 | Balance, end of year | |||
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–5656–0–2–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Facility operations | 42 | 80 | 61 |
| 0002 | Facility maintenance and rehabilitation | 14 | 17 | 16 |
| 0003 | Payment of interest | 11 | 11 | 11 |
| 0004 | Payments to Arizona and Nevada | 1 | 1 | 1 |
| 0005 | Western Area Power Administration | 4 | 4 | 4 |
| 0006 | Payment to Lower Colorado River Basin Development Fund | 11 | 11 | 11 |
|
|
|
|
||
| 0900 | Total new obligations | 83 | 124 | 104 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 29 | 33 | 20 |
| 1022 | Capital transfer of unobligated balances to general fund | –2 | –2 | –2 |
|
|
|
|
||
| 1050 | Unobligated balance (total) | 27 | 31 | 18 |
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1201 | Appropriation (special or trust fund) | 89 | 113 | 111 |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 89 | 113 | 111 |
| 1930 | Total budgetary resources available | 116 | 144 | 129 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 33 | 20 | 25 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 10 | 16 | 48 |
| 3030 | Obligations incurred, unexpired accounts | 83 | 124 | 104 |
| 3040 | Outlays (gross) | –77 | –92 | –104 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 16 | 48 | 48 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 16 | 48 | 48 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 89 | 113 | 111 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 61 | 64 | 63 |
| 4101 | Outlays from mandatory balances | 16 | 28 | 41 |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 77 | 92 | 104 |
| 4180 | Budget authority, net (total) | 89 | 113 | 111 |
| 4190 | Outlays, net (total) | 77 | 92 | 104 |
|
|
||||
Revenues from the sale of Boulder Canyon power are placed in this fund and are available without further appropriation to pay the operation and maintenance costs of the project including those of the Western Area Power Administration for power marketing, transmission, operation, maintenance, and rehabilitation; to pay interest on amounts advanced from the Treasury; to pay annually not more than $300,000 each to Arizona and Nevada; and to repay advances from the Treasury for construction and other purposes. The rates charged for Boulder Canyon power also include certain amounts for transfer to the Lower Colorado River Basin Development Fund.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 14–5656–0–2–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| Personnel compensation: | ||||
| 11.1 | Full-time permanent | 17 | 17 | 17 |
| 11.5 | Other personnel compensation | 2 | 2 | 2 |
|
|
|
|
||
| 11.9 | Total personnel compensation | 19 | 19 | 19 |
| 12.1 | Civilian personnel benefits | 5 | 5 | 5 |
| 25.2 | Other services from non-Federal sources | 42 | 83 | 63 |
| 26.0 | Supplies and materials | 2 | 2 | 2 |
| 31.0 | Equipment | 2 | 2 | 2 |
| 43.0 | Interest and dividends | 11 | 11 | 11 |
|
|
|
|
||
| 99.0 | Direct obligations | 81 | 122 | 102 |
| 99.5 | Below reporting threshold | 2 | 2 | 2 |
|
|
|
|
||
| 99.9 | Total new obligations | 83 | 124 | 104 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 14–5656–0–2–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 218 | 218 | 218 |
|
|
||||
The amounts in this fund will be used to design, construct, operate and maintain water quality projects to remediate contamination of groundwater in the San Gabriel and Central Basins of Southern California, contingent on receipt of local cost share. Administration of the fund was transferred from the Secretary of the Army to the Secretary of the Interior by Public Law 107–66. No funds are requested for FY 2013.
For carrying out activities authorized by the San Joaquin River Restoration Settlement Act (Public Law 111–11), $12,000,000, to remain available until expended.
Special and Trust Fund Receipts (in millions of dollars)
|
|
||||
| Identification code 14–5537–0–2–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 0100 | Balance, start of year | 150 | 150 | |
| Receipts: | ||||
| 0220 | San Joaquin River Restoration Fund Receipts | 52 | ||
| 0221 | San Joaquin River Restoration Fund Receipts | 150 | 24 | 42 |
|
|
|
|
||
| 0299 | Total receipts and collections | 202 | 24 | 42 |
|
|
|
|
||
| 0400 | Total: Balances and collections | 202 | 174 | 192 |
| Appropriations: | ||||
| 0500 | San Joaquin Restoration Fund | –52 | –18 | |
| 0501 | San Joaquin Restoration Fund | –6 | ||
|
|
|
|
||
| 0599 | Total appropriations | –52 | –24 | |
|
|
|
|
||
| 0799 | Balance, end of year | 150 | 150 | 192 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–5537–0–2–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Direct program activity | 17 | 24 | 46 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 8 | 43 | 43 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 12 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 12 | ||
| Appropriations, mandatory: | ||||
| 1201 | Appropriation (special or trust fund) | 52 | 18 | |
| 1201 | Appropriation (special or trust fund) | 6 | ||
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 52 | 24 | |
| 1900 | Budget authority (total) | 52 | 24 | 12 |
| 1930 | Total budgetary resources available | 60 | 67 | 55 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 43 | 43 | 9 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 2 | 11 | 16 |
| 3030 | Obligations incurred, unexpired accounts | 17 | 24 | 46 |
| 3040 | Outlays (gross) | –8 | –19 | –57 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 11 | 16 | 5 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 11 | 16 | 5 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 12 | ||
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 7 | ||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 52 | 24 | |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 8 | 9 | |
| 4101 | Outlays from mandatory balances | 10 | 50 | |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 8 | 19 | 50 |
| 4180 | Budget authority, net (total) | 52 | 24 | 12 |
| 4190 | Outlays, net (total) | 8 | 19 | 57 |
|
|
||||
This fund receives funding (user fees and repayment receipts) from the Friant Division long- term water contractors and other Federal and non-Federal sources to implement the provisions described in the Settlement (Settlement) for the National Resources Defense Council (NRDC) et al. v. Rodgers lawsuit. The Settlement's two primary goals are: 1) To restore and maintain fish populations in "good condition" in the main stem of the San Joaquin River below Friant Dam to the confluence of the Merced River, including naturally reproducing and self-sustaining populations of salmon and other fish; and 2) To reduce or avoid adverse water supply impacts to all of the Friant Division long-term contractors that may result from the Interim Flows and Restoration Flows provided for in the Settlement.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 14–5537–0–2–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 2 | 2 | 2 |
| 25.2 | Other services from non-Federal sources | 12 | 19 | 41 |
| 41.0 | Grants, subsidies, and contributions | 2 | 2 | 2 |
|
|
|
|
||
| 99.0 | Direct obligations | 16 | 23 | 45 |
| 99.5 | Below reporting threshold | 1 | 1 | 1 |
|
|
|
|
||
| 99.9 | Total new obligations | 17 | 24 | 46 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 14–5537–0–2–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 18 | 18 | 18 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–4079–0–3–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0801 | Facility operation | 168 | 150 | 138 |
| 0802 | Water & energy management & development | 94 | 96 | 116 |
| 0803 | Land management and development | 1 | ||
| 0804 | White Mountain Apache | 16 | 26 | |
|
|
|
|
||
| 0900 | Total new obligations | 263 | 262 | 280 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 445 | 546 | 505 |
| 1021 | Recoveries of prior year unpaid obligations | 4 | ||
| 1022 | Capital transfer of unobligated balances to general fund | –1 | –1 | |
|
|
|
|
||
| 1050 | Unobligated balance (total) | 449 | 545 | 504 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1121 | Transferred from other accounts [14–0680] | 9 | 6 | 7 |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 9 | 6 | 7 |
| Appropriations, mandatory: | ||||
| 1200 | Appropriation | 153 | ||
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 153 | ||
| Spending authority from offsetting collections, mandatory: | ||||
| 1800 | Collected | 198 | 216 | 253 |
| 1801 | Change in uncollected payments, Federal sources | 1 | ||
| 1820 | Capital transfer of spending authority from offsetting collections to general fund | –1 | ||
|
|
|
|
||
| 1850 | Spending auth from offsetting collections, mand (total) | 198 | 216 | 253 |
| 1900 | Budget authority (total) | 360 | 222 | 260 |
| 1930 | Total budgetary resources available | 809 | 767 | 764 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 546 | 505 | 484 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 29 | 32 | 168 |
| 3010 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –12 | –13 | –13 |
|
|
|
|
||
| 3020 | Obligated balance, start of year (net) | 17 | 19 | 155 |
| 3030 | Obligations incurred, unexpired accounts | 263 | 262 | 280 |
| 3040 | Outlays (gross) | –256 | –126 | –251 |
| 3050 | Change in uncollected pymts, Fed sources, unexpired | –1 | ||
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –4 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 32 | 168 | 197 |
| 3091 | Uncollected pymts, Fed sources, end of year | –13 | –13 | –13 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 19 | 155 | 184 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 9 | 6 | 7 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 8 | 4 | 4 |
| 4011 | Outlays from discretionary balances | 7 | 2 | |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 8 | 11 | 6 |
| Mandatory: | ||||
| 4090 | Budget authority, gross | 351 | 216 | 253 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 12 | 76 | 87 |
| 4101 | Outlays from mandatory balances | 236 | 39 | 158 |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 248 | 115 | 245 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4121 | Interest on Federal securities | –1 | –1 | |
| 4123 | Non-Federal sources | –198 | –215 | –252 |
|
|
|
|
||
| 4130 | Offsets against gross budget authority and outlays (total) | –198 | –216 | –253 |
| Additional offsets against gross budget authority only: | ||||
| 4140 | Change in uncollected pymts, Fed sources, unexpired | –1 | ||
|
|
|
|
||
| 4160 | Budget authority, net (mandatory) | 152 | ||
| 4170 | Outlays, net (mandatory) | 50 | –101 | –8 |
| 4180 | Budget authority, net (total) | 161 | 6 | 7 |
| 4190 | Outlays, net (total) | 58 | –90 | –2 |
|
|
||||
| Memorandum (non-add) entries: | ||||
| 5000 | Total investments, SOY: Federal securities: Par value | 460 | 60 | |
| 5001 | Total investments, EOY: Federal securities: Par value | 60 | 120 | |
|
|
||||
Ongoing construction costs of the Central Arizona project are financed through appropriations transferred to this fund. Revenues from the operation and repayment, including interest, of project facilities are available without further appropriation. A portion of the revenues from the Boulder Canyon power and Parker-Davis projects are also transferred to this fund. Use of the revenues are authorized for operation and maintenance expenses, for a share of Colorado River salinity control projects, and for other purposes defined in the Colorado River Basin Project Act as amended by the Arizona Water Settlements Act, P.L. 108–451.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 14–4079–0–3–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Reimbursable obligations: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 3 | 3 | 3 |
| 12.1 | Civilian personnel benefits | 1 | 1 | 1 |
| 25.2 | Other services from non-Federal sources | 226 | 225 | 243 |
| 32.0 | Land and structures | 10 | 10 | 10 |
| 41.0 | Grants, subsidies, and contributions | 22 | 22 | 22 |
| 99.0 | Reimbursable obligations | 262 | 261 | 279 |
| 99.5 | Below reporting threshold | 1 | 1 | 1 |
|
|
|
|
||
| 99.9 | Total new obligations | 263 | 262 | 280 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 14–4079–0–3–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 2001 | Reimbursable civilian full-time equivalent employment | 29 | 29 | 29 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–4081–0–3–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0801 | Facility operation | 36 | 58 | 48 |
| 0802 | Facility maintenance & rehabilitation | 21 | 30 | 41 |
| 0803 | Water & energy management & development | 23 | 19 | 3 |
| 0804 | Fish & wildlife management & development | 21 | 23 | 20 |
| 0805 | Land management & development | 1 | 3 | 1 |
| 0806 | Payment to Ute Indian Tribe | 2 | 2 | 2 |
| 0807 | Interest on investment | 3 | 10 | 10 |
|
|
|
|
||
| 0900 | Total new obligations | 107 | 145 | 125 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 43 | 46 | 20 |
| 1021 | Recoveries of prior year unpaid obligations | 2 | ||
| 1022 | Capital transfer of unobligated balances to general fund | –7 | –7 | |
|
|
|
|
||
| 1050 | Unobligated balance (total) | 45 | 39 | 13 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1121 | Transferred from other accounts [14–0680] | 16 | 11 | |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 16 | 11 | |
| Spending authority from offsetting collections, mandatory: | ||||
| 1800 | Collected | 98 | 115 | 132 |
| 1820 | Capital transfer of spending authority from offsetting collections to general fund | –6 | ||
|
|
|
|
||
| 1850 | Spending auth from offsetting collections, mand (total) | 92 | 115 | 132 |
| 1900 | Budget authority (total) | 108 | 126 | 132 |
| 1930 | Total budgetary resources available | 153 | 165 | 145 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 46 | 20 | 20 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 125 | 129 | 135 |
| 3030 | Obligations incurred, unexpired accounts | 107 | 145 | 125 |
| 3040 | Outlays (gross) | –101 | –139 | –119 |
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –2 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 129 | 135 | 141 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 129 | 135 | 141 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 16 | 11 | |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 16 | 7 | |
| 4011 | Outlays from discretionary balances | 12 | 10 | 4 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 28 | 17 | 4 |
| Mandatory: | ||||
| 4090 | Budget authority, gross | 92 | 115 | 132 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 48 | 34 | 40 |
| 4101 | Outlays from mandatory balances | 25 | 88 | 75 |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 73 | 122 | 115 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4120 | Federal sources | –7 | ||
| 4123 | Non-Federal sources | –91 | –115 | –132 |
|
|
|
|
||
| 4130 | Offsets against gross budget authority and outlays (total) | –98 | –115 | –132 |
|
|
|
|
||
| 4160 | Budget authority, net (mandatory) | –6 | ||
| 4170 | Outlays, net (mandatory) | –25 | 7 | –17 |
| 4180 | Budget authority, net (total) | 10 | 11 | |
| 4190 | Outlays, net (total) | 3 | 24 | –13 |
|
|
||||
Ongoing construction costs of the Colorado River Storage project are financed through appropriations transferred to this account. Revenues from the operation of project facilities are available without further appropriation for operation and maintenance expenses and for capital repayment to the general fund.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 14–4081–0–3–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Reimbursable obligations: | ||||
| Personnel compensation: | ||||
| 11.1 | Full-time permanent | 15 | 15 | 15 |
| 11.5 | Other personnel compensation | 1 | 1 | 1 |
|
|
|
|
||
| 11.9 | Total personnel compensation | 16 | 16 | 16 |
| 12.1 | Civilian personnel benefits | 5 | 5 | 5 |
| 21.0 | Travel and transportation of persons | 1 | 1 | 1 |
| 23.3 | Communications, utilities, and miscellaneous charges | 1 | 1 | 1 |
| 25.2 | Other services from non-Federal sources | 44 | 75 | 55 |
| 26.0 | Supplies and materials | 2 | 2 | 2 |
| 31.0 | Equipment | 1 | 1 | 1 |
| 32.0 | Land and structures | 14 | 14 | 14 |
| 41.0 | Grants, subsidies, and contributions | 19 | 19 | 19 |
| 43.0 | Interest and dividends | 3 | 10 | 10 |
| 99.0 | Reimbursable obligations | 106 | 144 | 124 |
| 99.5 | Below reporting threshold | 1 | 1 | 1 |
|
|
|
|
||
| 99.9 | Total new obligations | 107 | 145 | 125 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 14–4081–0–3–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 2001 | Reimbursable civilian full-time equivalent employment | 130 | 133 | 135 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–4524–0–4–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0801 | Information resources management | 7 | 7 | 7 |
| 0803 | Administrative expenses | 293 | 330 | 330 |
| 0804 | Technical expenses | 115 | 129 | 126 |
|
|
|
|
||
| 0900 | Total new obligations | 415 | 466 | 463 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 97 | 110 | 99 |
| 1021 | Recoveries of prior year unpaid obligations | 3 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 100 | 110 | 99 |
| Budget authority: | ||||
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 423 | 455 | 463 |
| 1701 | Change in uncollected payments, Federal sources | 2 | ||
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 425 | 455 | 463 |
| 1930 | Total budgetary resources available | 525 | 565 | 562 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 110 | 99 | 99 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 39 | 49 | 58 |
| 3010 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –13 | –15 | –15 |
|
|
|
|
||
| 3020 | Obligated balance, start of year (net) | 26 | 34 | 43 |
| 3030 | Obligations incurred, unexpired accounts | 415 | 466 | 463 |
| 3040 | Outlays (gross) | –402 | –457 | –463 |
| 3050 | Change in uncollected pymts, Fed sources, unexpired | –2 | ||
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –3 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 49 | 58 | 58 |
| 3091 | Uncollected pymts, Fed sources, end of year | –15 | –15 | –15 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 34 | 43 | 43 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 425 | 455 | 463 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 318 | 410 | 417 |
| 4011 | Outlays from discretionary balances | 84 | 47 | 46 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 402 | 457 | 463 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –410 | –442 | –450 |
| 4033 | Non-Federal sources | –13 | –13 | –13 |
|
|
|
|
||
| 4040 | Offsets against gross budget authority and outlays (total) | –423 | –455 | –463 |
| Additional offsets against gross budget authority only: | ||||
| 4050 | Change in uncollected pymts, Fed sources, unexpired | –2 | ||
| 4080 | Outlays, net (discretionary) | –21 | 2 | |
| 4190 | Outlays, net (total) | –21 | 2 | |
|
|
||||
This revolving fund enables Reclamation to recover the costs of administrative and technical services, and of facilities used by its programs and by others, and accumulates funds to finance capital equipment purchases.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 14–4524–0–4–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Reimbursable obligations: | ||||
| Personnel compensation: | ||||
| 11.1 | Full-time permanent | 173 | 176 | 177 |
| 11.3 | Other than full-time permanent | 5 | 5 | 5 |
| 11.5 | Other personnel compensation | 7 | 7 | 7 |
|
|
|
|
||
| 11.9 | Total personnel compensation | 185 | 188 | 189 |
| 12.1 | Civilian personnel benefits | 48 | 49 | 50 |
| 21.0 | Travel and transportation of persons | 4 | 4 | 4 |
| 22.0 | Transportation of things | 2 | 2 | 2 |
| 23.1 | Rental payments to GSA | 16 | 16 | 16 |
| 23.2 | Rental payments to others | 2 | 2 | 2 |
| 23.3 | Communications, utilities, and miscellaneous charges | 5 | 5 | 5 |
| 25.2 | Other services from non-Federal sources | 121 | 168 | 163 |
| 26.0 | Supplies and materials | 7 | 7 | 7 |
| 31.0 | Equipment | 14 | 14 | 14 |
| 32.0 | Land and structures | 10 | 10 | 10 |
| 99.0 | Reimbursable obligations | 414 | 465 | 462 |
| 99.5 | Below reporting threshold | 1 | 1 | 1 |
|
|
|
|
||
| 99.9 | Total new obligations | 415 | 466 | 463 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 14–4524–0–4–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 2001 | Reimbursable civilian full-time equivalent employment | 1,870 | 1,897 | 1,889 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–0685–0–1–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 1 | 1 | 1 |
| 1930 | Total budgetary resources available | 1 | 1 | 1 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 1 | 1 | 1 |
|
|
||||
Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)
|
|
||||
| Identification code 14–0685–0–1–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct loan downward reestimates: | ||||
| 137001 | Reclamation Loans | –19 | –20 | |
|
|
|
|
||
| 137999 | Total downward reestimate budget authority | –19 | –20 | |
|
|
||||
Under the Small Reclamation Projects Act, loans and grants can be made to non-Federal organizations for construction of small water resource projects.
As required by the Federal Credit Reform Act of 1990, the loan program account records the subsidy costs associated with the direct loans obligated in 1992 and beyond, as well as administrative expenses of this program. The subsidy amounts are estimated on a present value basis; the administrative expenses are estimated on a cash basis.
No funds are requested for the Reclamation Loan Program for direct loans or Loan Program Administration for 2013.
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 14–4547–0–3–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| Credit program obligations: | ||||
| 0713 | Payment of interest to Treasury | 4 | ||
| 0742 | Downward reestimate paid to receipt account | 9 | 9 | |
| 0743 | Interest on downward reestimates | 10 | 11 | |
|
|
|
|
||
| 0900 | Total new obligations | 23 | 20 | |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 10 | 19 | 19 |
| Financing authority: | ||||
| Borrowing authority, mandatory: | ||||
| 1400 | Borrowing authority | 19 | 20 | |
|
|
|
|
||
| 1440 | Borrowing authority, mandatory (total) | 19 | 20 | |
| Spending authority from offsetting collections, mandatory: | ||||
| 1800 | Collected | 34 | 3 | 3 |
| 1825 | Spending authority from offsetting collections applied to repay debt | –21 | –3 | –3 |
|
|
|
|
||
| 1850 | Spending auth from offsetting collections, mand (total) | 13 | ||
| 1900 | Financing authority(total) | 32 | 20 | |
| 1930 | Total budgetary resources available | 42 | 39 | 19 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 19 | 19 | 19 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 20 | ||
| 3030 | Obligations incurred, unexpired accounts | 23 | 20 | |
| 3040 | Financing disbursements (gross) | –23 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 20 | 20 | |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 20 | 20 | |
|
|
||||
| Financing authority and disbursements, net: | ||||
| Mandatory: | ||||
| 4090 | Financing authority, gross | 32 | 20 | |
| Financing disbursements: | ||||
| 4110 | Financing disbursements, gross | 23 | ||
| Offsets against gross financing authority and disbursements: | ||||
| Offsetting collections (collected) from: | ||||
| 4122 | Interest on uninvested funds | –2 | ||
| 4123 | Repayments of principal | –32 | –2 | –2 |
| 4123 | Interest received on loans | –1 | –1 | |
|
|
|
|
||
| 4130 | Offsets against gross financing auth and disbursements (total) | –34 | –3 | –3 |
|
|
|
|
||
| 4160 | Financing authority, net (mandatory) | –2 | 17 | –3 |
| 4170 | Financing disbursements, net (mandatory) | –11 | –3 | –3 |
| 4180 | Financing authority, net (total) | –2 | 17 | –3 |
| 4190 | Financing disbursements, net (total) | –11 | –3 | –3 |
|
|
||||
Status of Direct Loans (in millions of dollars)
|
|
||||
| Identification code 14–4547–0–3–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Cumulative balance of direct loans outstanding: | ||||
| 1210 | ||||