[Appendix]
[Detailed Budget Estimates by Agency]
[Corps of Engineers-Civil Works]
[From the U.S. Government Publishing Office, www.gpo.gov]



   
      
      
         <h1>CORPS OF ENGINEERS—CIVIL WORKS                                                                                           
            
         </h1>
      
      
   
   
      

CORPS OF ENGINEERS—CIVIL WORKS

The following appropriations shall be expended under the direction of the Secretary of the Army and the supervision of the Chief of Engineers for authorized civil functions of the Department of the Army pertaining to commercial navigation, flood and storm damage reduction, aquatic ecosystem restoration, and related efforts.

Federal Funds

Office of the assistant secretary of the army for civil works

For the Office of the Assistant Secretary of the Army for Civil Works, $5,000,000, to remain available until September 30, 2020.

Note.—A full-year 2018 appropriation for this account was not enacted at the time the budget was prepared; therefore, the budget assumes this account is operating under the Continuing Appropriations Act, 2018 (Division D of P.L. 115–56, as amended). The amounts included for 2018 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 096–3132–0–1–301 2017 actual 2018 est. 2019 est.

Obligations by program activity:
0001 Office of Assistant Secretary of the Army (Civil Works) 4 5 5



0900 Total new obligations (object class 25.3) 4 5 5

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 1
Budget authority:
Appropriations, discretionary:
1100 Appropriation 5 5 5
1930 Total budgetary resources available 5 6 6
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1 1 1

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 7 5 4
3010 New obligations, unexpired accounts 4 5 5
3020 Outlays (gross) –6 –6 –6



3050 Unpaid obligations, end of year 5 4 3
Memorandum (non-add) entries:
3100 Obligated balance, start of year 7 5 4
3200 Obligated balance, end of year 5 4 3

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 5 5 5
Outlays, gross:
4010 Outlays from new discretionary authority 2 5 5
4011 Outlays from discretionary balances 4 1 1



4020 Outlays, gross (total) 6 6 6
4180 Budget authority, net (total) 5 5 5
4190 Outlays, net (total) 6 6 6

This appropriation funds strategic planning for and overall supervision of the Army's civil works program.

Construction

For expenses necessary for the construction of commercial navigation, flood and storm damage reduction, and aquatic ecosystem restoration projects, and related efforts; for studies, design work, and plans and specifications of such projects, and related efforts, $871,733,000, to remain available until expended.

Note.—A full-year 2018 appropriation for this account was not enacted at the time the budget was prepared; therefore, the budget assumes this account is operating under the Continuing Appropriations Act, 2018 (Division D of P.L. 115–56, as amended). The amounts included for 2018 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 096–3122–0–1–301 2017 actual 2018 est. 2019 est.

Obligations by program activity:
0001 Commercial Navigation 606 475 426
0002 Flood Risk Management 1,031 808 744
0003 Aquatic Ecosystem Restoration 420 329 281
0004 Hydropower 4 3 3
0005 Multipurpose and Other Programs 74 59 53



0100 Direct program subtotal 2,135 1,674 1,507



0799 Total direct obligations 2,135 1,674 1,507
0801 Department of Homeland Security 97 97 97
0802 Department of Veteran Affairs 60 60 60
0803 Environmental Protection Agency 114 114 114
0804 National Aeronautics and Space Administration 12 12 12
0805 Department of Energy 32 32 32
0806 Other Federal Agencies 221 221 221
0807 Non-Federal Agencies 42 42 42
0808 Intra-Corps 128 128 128



0899 Total reimbursable obligations 706 706 706



0900 Total new obligations, unexpired accounts 2,841 2,380 2,213

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 4,830 5,223 5,689
1021 Recoveries of prior year unpaid obligations 98



1050 Unobligated balance (total) 4,928 5,223 5,689
Budget authority:
Appropriations, discretionary:
1100 Appropriation 1,759 1,641 872
Spending authority from offsetting collections, discretionary:
1700 Collected (Inland Waterways Trust Fund) 108 108
1700 Collected (Harbor Maintenance Trust Fund) 63 114
1700 Collected (Other Source) 925 983 983
1701 Change in uncollected payments, Federal sources 281



1750 Spending auth from offsetting collections, disc (total) 1,377 1,205 983
1900 Budget authority (total) 3,136 2,846 1,855
1930 Total budgetary resources available 8,064 8,069 7,544
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 5,223 5,689 5,331

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 3,566 3,447 2,802
3010 New obligations, unexpired accounts 2,841 2,380 2,213
3020 Outlays (gross) –2,862 –3,025 –2,762
3040 Recoveries of prior year unpaid obligations, unexpired –98



3050 Unpaid obligations, end of year 3,447 2,802 2,253
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –1,387 –1,668 –1,668
3070 Change in uncollected pymts, Fed sources, unexpired –281



3090 Uncollected pymts, Fed sources, end of year –1,668 –1,668 –1,668
Memorandum (non-add) entries:
3100 Obligated balance, start of year 2,179 1,779 1,134
3200 Obligated balance, end of year 1,779 1,134 585

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 3,136 2,846 1,855
Outlays, gross:
4010 Outlays from new discretionary authority 1,823 1,211
4011 Outlays from discretionary balances 2,862 1,202 1,551



4020 Outlays, gross (total) 2,862 3,025 2,762
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1,039 –1,205 –983
4033 Non-Federal sources –57



4040 Offsets against gross budget authority and outlays (total) –1,096 –1,205 –983
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –281



4060 Additional offsets against budget authority only (total) –281



4070 Budget authority, net (discretionary) 1,759 1,641 872
4080 Outlays, net (discretionary) 1,766 1,820 1,779
4180 Budget authority, net (total) 1,759 1,641 872
4190 Outlays, net (total) 1,766 1,820 1,779

This appropriation funds the construction, replacement, rehabilitation, and expansion of water resources projects whose principal purpose is to provide commercial navigation, flood and storm damage reduction, or aquatic ecosystem restoration benefits to the Nation, and related efforts.

This account allocates funds on a performance basis to high-performing projects. The Budget funds those investments within the three main mission areas of the Corps civil works program — commercial navigation, flood and storm damage reduction, and aquatic ecosystem restoration — as well as related efforts (such as hydropower at multi-purpose dams) that provide the best economic, environmental, and public safety returns to the Nation.

This account includes $66.9 million for work under the Comprehensive Everglades Restoration Plan (CERP), which represents approximately 7.7 percent of the total amount in this account and approximately 1.4 percent of the total amount in the civil works program. Funding CERP at this level would not have a significant impact on the overall civil works program in 2019. Construction account funding for CERP in future years will depend on the availability of funds, so the impact of such future funding on the overall civil works program cannot be determined at this time. Funding for the Department of the Interior (DOI) includes an additional $7.4 million for work under CERP. This account also includes approximately $0.6 million for other ecosystem restoration work by the Corps in South Florida, including the Everglades ecosystem. Funding for DOI includes $43 million for such non-CERP work. The Budget for the two agencies includes a total of $118 million for ecosystem restoration work in South Florida, of which $74.3 million is for CERP and $44 million is for non-CERP work. (P.L. 106–541 Sec. 601)

This appropriation also funds the Corps continuing authorities programs, which involve the planning, design, and construction of smaller projects that do not require specific authorizing legislation.

Object Classification (in millions of dollars)


Identification code 096–3122–0–1–301 2017 actual 2018 est. 2019 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 239 241 244
11.3 Other than full-time permanent 5 5 5
11.5 Other personnel compensation 8 8 8
11.8 Special personal services payments 13 22 22



11.9 Total personnel compensation 265 276 279
12.1 Civilian personnel benefits 41 41 41
21.0 Travel and transportation of persons 4 3 3
23.3 Communications, utilities, and miscellaneous charges 2 1 1
25.1 Advisory and assistance services 14 10 9
25.2 Other services from non-Federal sources 51 38 34
25.3 Purchase of goods and services from Government accounts 109 81 73
25.4 Operation and maintenance of facilities 9 7 6
26.0 Supplies and materials 1 1 1
31.0 Equipment 1 1 1
32.0 Land and structures 1,638 1,215 1,059



99.0 Direct obligations 2,135 1,674 1,507
99.0 Reimbursable obligations 706 706 706



99.9 Total new obligations, unexpired accounts 2,841 2,380 2,213

Employment Summary


Identification code 096–3122–0–1–301 2017 actual 2018 est. 2019 est.

1001 Direct civilian full-time equivalent employment 2,381 2,500 2,500
2001 Reimbursable civilian full-time equivalent employment 620 619 619

Operation and maintenance

For expenses necessary for the operation, maintenance, and care of existing commercial navigation, flood and storm damage reduction, and aquatic ecosystem restoration projects, and related efforts; providing security for infrastructure owned or operated by the Corps, including administrative buildings and laboratories; maintaining harbor channels provided by a State, municipality, or other public agency that serve essential navigation needs of general commerce, where authorized by law; surveying and charting northern and northwestern lakes and connecting waters; clearing and straightening channels; and removing obstructions to navigation, $2,076,733,000, to remain available until expended; of which such sums as become available from the special account for the Army Corps of Engineers established by the Land and Water Conservation Fund Act of 1965 shall be derived from that account for resource protection, research, interpretation, and maintenance activities related to resource protection in the areas managed by the Army Corps of Engineers at which outdoor recreation is available; and of which such sums as become available from fees collected under section 217 of Public Law 104–303 shall be used to cover the cost of operation and maintenance of the dredged material disposal facilities for which such fees have been collected.

Note.—A full-year 2018 appropriation for this account was not enacted at the time the budget was prepared; therefore, the budget assumes this account is operating under the Continuing Appropriations Act, 2018 (Division D of P.L. 115–56, as amended). The amounts included for 2018 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 096–3123–0–1–301 2017 actual 2018 est. 2019 est.

Obligations by program activity:
0001 Commercial Navigation 1,441 1,347 881
0002 Flood Risk Management 271 253 166
0003 Aquatic Ecosystem Restoration 8 7 5
0004 Hydropower 9 8 6
0005 Multipurpose and Other Programs 1,583 1,480 968
0006 Emergency Management 5 5 4



0799 Total direct obligations 3,317 3,100 2,030
0801 Department of Homeland Security 5 5 5
0805 Department of Energy 6 6 6
0806 Other Federal Agencies 31 31 31
0807 Non-Federal Agencies 36 36 36
0808 Intra-Corps 190 190 190



0899 Total reimbursable obligations 268 268 268



0900 Total new obligations, unexpired accounts 3,585 3,368 2,298

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 731 1,011 1,066
1021 Recoveries of prior year unpaid obligations 75



1050 Unobligated balance (total) 806 1,011 1,066
Budget authority:
Appropriations, discretionary:
1100 Appropriation 2,309 1,858 2,032
1121 Appropriations transferred from other acct [096–5383] 56 45 45



1160 Appropriation, discretionary (total): 2,365 1,903 2,077
Spending authority from offsetting collections, discretionary:
1700 Collected (Harbor Maintenance Trust Fund) 1,303 1,225
1700 Collected (Other) 295 295
1701 Change in uncollected payments, Federal sources 7
1711 Spending authority from offsetting collections transferred from other accounts [089–4045] 115



1750 Spending auth from offsetting collections, disc (total): 1,425 1,520 295
1900 Budget authority (total) 3,790 3,423 2,372
1930 Total budgetary resources available 4,596 4,434 3,438
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1,011 1,066 1,140

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 1,498 1,476 1,103
3010 New obligations, unexpired accounts 3,585 3,368 2,298
3020 Outlays (gross) –3,532 –3,741 –2,867
3040 Recoveries of prior year unpaid obligations, unexpired –75



3050 Unpaid obligations, end of year 1,476 1,103 534
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –130 –137 –137
3070 Change in uncollected pymts, Fed sources, unexpired –7



3090 Uncollected pymts, Fed sources, end of year –137 –137 –137
Memorandum (non-add) entries:
3100 Obligated balance, start of year 1,368 1,339 966
3200 Obligated balance, end of year 1,339 966 397

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 3,790 3,423 2,372
Outlays, gross:
4010 Outlays from new discretionary authority 1,356 1,809 1,633
4011 Outlays from discretionary balances 2,176 1,932 1,234



4020 Outlays, gross (total) 3,532 3,741 2,867
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources: –1,247 –1,520 –295
4033 Non-Federal sources: –56



4040 Offsets against gross budget authority and outlays (total) –1,303 –1,520 –295
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –7



4060 Additional offsets against budget authority only (total) –7



4070 Budget authority, net (discretionary) 2,480 1,903 2,077
4080 Outlays, net (discretionary) 2,229 2,221 2,572
4180 Budget authority, net (total) 2,480 1,903 2,077
4190 Outlays, net (total) 2,229 2,221 2,572

This appropriation funds inspection, operation, maintenance, and related activities for water resources projects operated and maintained by the Corps. These projects include navigation channels, navigation locks and dams, structures to reduce the risk of flood and storm damage (e.g., levees), and multi-purpose projects, as authorized in River and Harbor, Flood Control, and Water Resources Development Acts and other laws. Key infrastructure that is of central importance to the Nation and the continued safety of the public is given the highest priority for funding in this account.

This appropriation funds all of the costs associated with protecting Corps facilities from potential security threats. It also funds the national emergency preparedness program under Executive Order 11490.

Object Classification (in millions of dollars)


Identification code 096–3123–0–1–301 2017 actual 2018 est. 2019 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 939 949 958
11.3 Other than full-time permanent 8 9 9
11.5 Other personnel compensation 48 49 49
11.8 Special personal services payments 9 9 9



11.9 Total personnel compensation 1,004 1,016 1,025
12.1 Civilian personnel benefits 184 185 187
21.0 Travel and transportation of persons 28 25 11
22.0 Transportation of things 5 4 2
23.2 Rental payments to others 1 1 1
23.3 Communications, utilities, and miscellaneous charges 30 27 12
25.1 Advisory and assistance services 27 24 10
25.2 Other services from non-Federal sources 288 257 111
25.3 Other goods and services from Federal sources 595 531 228
25.4 Operation and maintenance of facilities 215 192 83
25.7 Operation and maintenance of equipment 5 4 2
26.0 Supplies and materials 56 50 22
31.0 Equipment 18 16 7
32.0 Land and structures 861 768 329



99.0 Direct obligations 3,317 3,100 2,030
99.0 Reimbursable obligations 268 268 268



99.9 Total new obligations, unexpired accounts 3,585 3,368 2,298

Employment Summary


Identification code 096–3123–0–1–301 2017 actual 2018 est. 2019 est.

1001 Direct civilian full-time equivalent employment 12,764 12,390 9,215
2001 Reimbursable civilian full-time equivalent employment 282 282 282

Special Recreation User Fee

Special and Trust Fund Receipts (in millions of dollars)


Identification code 096–5383–0–2–301 2017 actual 2018 est. 2019 est.

0100 Balance, start of year 56 54 63
Receipts:
Current law:
1130 Special Recreation Use Fees, Corps of Engineers 53 53 53
1130 User Fees, Fund for Non-Federal Use of Disposal Facilities 1 1 1



1199 Total current law receipts 54 54 54



1999 Total receipts 54 54 54



2000 Total: Balances and receipts 110 108 117
Appropriations:
Current law:
2101 Special Recreation User Fee –56 –45 –45



5099 Balance, end of year 54 63 72

Program and Financing (in millions of dollars)


Identification code 096–5383–0–2–301 2017 actual 2018 est. 2019 est.

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1101 Appropriation (special or trust fund) 56 45 45
1120 Appropriations transferred to other accts [096–3123] –56 –45 –45
4180 Budget authority, net (total)
4190 Outlays, net (total)

Mississippi river and tributaries

For expenses necessary for flood damage reduction projects and related efforts in the Mississippi River alluvial valley below Cape Girardeau, Missouri, $244,735,000, to remain available until expended.

Note.—A full-year 2018 appropriation for this account was not enacted at the time the budget was prepared; therefore, the budget assumes this account is operating under the Continuing Appropriations Act, 2018 (Division D of P.L. 115–56, as amended). The amounts included for 2018 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 096–3112–0–1–301 2017 actual 2018 est. 2019 est.

Obligations by program activity:
0001 Commercial Navigation 83 82 52
0002 Flood Risk Management 305 301 192
0005 Multipurpose and Other Programs 47 46 30



0799 Total direct obligations 435 429 274
0808 Intra-Corps 81 81 81



0900 Total new obligations, unexpired accounts 516 510 355

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 61 276 178
1021 Recoveries of prior year unpaid obligations 6



1050 Unobligated balance (total) 67 276 178
Budget authority:
Appropriations, discretionary:
1100 Appropriation 649 356 245
Spending authority from offsetting collections, discretionary:
1700 Collected (Harbor Maintenance Trust Fund) 4 4
1700 Collected (Other) 55 52 52
1701 Change in uncollected payments, Federal sources 17



1750 Spending auth from offsetting collections, disc (total) 76 56 52
1900 Budget authority (total) 725 412 297
1930 Total budgetary resources available 792 688 475
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 276 178 120

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 216 258 326
3010 New obligations, unexpired accounts 516 510 355
3020 Outlays (gross) –468 –442 –365
3040 Recoveries of prior year unpaid obligations, unexpired –6



3050 Unpaid obligations, end of year 258 326 316
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –40 –57 –57
3070 Change in uncollected pymts, Fed sources, unexpired –17



3090 Uncollected pymts, Fed sources, end of year –57 –57 –57
Memorandum (non-add) entries:
3100 Obligated balance, start of year 176 201 269
3200 Obligated balance, end of year 201 269 259

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 725 412 297
Outlays, gross:
4010 Outlays from new discretionary authority 191 220 161
4011 Outlays from discretionary balances 277 222 204



4020 Outlays, gross (total) 468 442 365
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –58 –56 –52
4033 Non-Federal sources –1



4040 Offsets against gross budget authority and outlays (total) –59 –56 –52
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –17



4060 Additional offsets against budget authority only (total) –17



4070 Budget authority, net (discretionary) 649 356 245
4080 Outlays, net (discretionary) 409 386 313
4180 Budget authority, net (total) 649 356 245
4190 Outlays, net (total) 409 386 313

This appropriation funds planning, design, construction, and operation and maintenance activities associated with projects to reduce the risk of flood damage in the lower Mississippi River alluvial valley below Cape Girardeau, Missouri.

Object Classification (in millions of dollars)


Identification code 096–3112–0–1–301 2017 actual 2018 est. 2019 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 68 68 69
11.3 Other than full-time permanent 1 1 1
11.5 Other personnel compensation 4 4 4
11.8 Special personal services payments 1 1 1



11.9 Total personnel compensation 74 74 75
12.1 Civilian personnel benefits 14 14 14
21.0 Travel and transportation of persons 2 2 1
23.3 Communications, utilities, and miscellaneous 2 2 1
25.2 Other services from non-Federal sources 25 25 13
25.3 Purchase goods & svcs. fm Government 205 201 109
25.4 Operation and maintenance of facilities 16 16 9
26.0 Supplies and materials 6 6 3
31.0 Equipment 1 1 1
32.0 Land and structures 90 88 48



99.0 Direct obligations 435 429 274
99.0 Reimbursable obligations 81 81 81



99.9 Total new obligations, unexpired accounts 516 510 355

Employment Summary


Identification code 096–3112–0–1–301 2017 actual 2018 est. 2019 est.

1001 Direct civilian full-time equivalent employment 1,048 1,100 1,100
2001 Reimbursable civilian full-time equivalent employment 11 11 11

Flood control and coastal emergencies

For expenses necessary to prepare for flood, hurricane, and other natural disasters and support emergency operations, repairs, and other activities in response to such disasters, $27,000,000, to remain available until expended.

Note.—A full-year 2018 appropriation for this account was not enacted at the time the budget was prepared; therefore, the budget assumes this account is operating under the Continuing Appropriations Act, 2018 (Division D of P.L. 115–56, as amended). The amounts included for 2018 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 096–3125–0–1–301 2017 actual 2018 est. 2019 est.

Obligations by program activity:
0006 Emergency Management 485 424 519
0801 Department of Homeland Security 150 150 150
0808 Intra-Corps 55 55 55



0899 Total reimbursable obligations 205 205 205



0900 Total new obligations, unexpired accounts 690 629 724

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2,179 2,706 2,150
1021 Recoveries of prior year unpaid obligations 8



1050 Unobligated balance (total) 2,187 2,706 2,150
Budget authority:
Appropriations, discretionary:
1100 Appropriation 452 32 27
Spending authority from offsetting collections, discretionary:
1700 Collected 112 41 41
1701 Change in uncollected payments, Federal sources 645



1750 Spending auth from offsetting collections, disc (total) 757 41 41
1900 Budget authority (total) 1,209 73 68
1930 Total budgetary resources available 3,396 2,779 2,218
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 2,706 2,150 1,494

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 326 481 623
3010 New obligations, unexpired accounts 690 629 724
3020 Outlays (gross) –527 –487 –508
3040 Recoveries of prior year unpaid obligations, unexpired –8



3050 Unpaid obligations, end of year 481 623 839
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –32 –677 –677
3070 Change in uncollected pymts, Fed sources, unexpired –645



3090 Uncollected pymts, Fed sources, end of year –677 –677 –677
Memorandum (non-add) entries:
3100 Obligated balance, start of year 294 –196 –54
3200 Obligated balance, end of year –196 –54 162

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1,209 73 68
Outlays, gross:
4010 Outlays from new discretionary authority 73 57 55
4011 Outlays from discretionary balances 454 430 453



4020 Outlays, gross (total) 527 487 508
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –106 –41 –41
4033 Non-Federal sources –6



4040 Offsets against gross budget authority and outlays (total) –112 –41 –41
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –645



4060 Additional offsets against budget authority only (total) –645



4070 Budget authority, net (discretionary) 452 32 27
4080 Outlays, net (discretionary) 415 446 467
4180 Budget authority, net (total) 452 32 27
4190 Outlays, net (total) 415 446 467

This appropriation funds the planning, training, exercises, and other preparedness measures that help the Corps respond to floods, hurricanes, and other natural disasters, and support emergency operations in response to such natural disasters, including advance measures, flood fighting, providing potable water, and the repair of certain damaged flood and storm damage reduction projects. The funding in the Budget is for preparedness and training activities.

Object Classification (in millions of dollars)


Identification code 096–3125–0–1–301 2017 actual 2018 est. 2019 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 66 67 68
11.3 Other than full-time permanent 1 1 1
11.5 Other personnel compensation 5 5 5



11.9 Total personnel compensation 72 73 74
12.1 Civilian personnel benefits 13 13 13
21.0 Travel and transportation of persons 2 2 2
25.1 Advisory and assistance services 1 1 1
25.2 Other services from non-Federal sources 115 97 124
25.3 Other goods and services from Federal sources 16 14 17
25.4 Operation and maintenance of facilities 1 1 1
26.0 Supplies and materials 1 1 1
32.0 Land and structures 264 222 286



99.0 Direct obligations 485 424 519
99.0 Reimbursable obligations 205 205 205



99.9 Total new obligations, unexpired accounts 690 629 724

Employment Summary


Identification code 096–3125–0–1–301 2017 actual 2018 est. 2019 est.

1001 Direct civilian full-time equivalent employment 524 520 520
2001 Reimbursable civilian full-time equivalent employment 143 143 143

Investigations

For expenses necessary for the collection and study of basic information pertaining to the development, management, restoration, and protection of water resources; for studies, design work, and plans and specifications of proposed commercial navigation, flood and storm damage reduction, and aquatic ecosystem restoration projects, and related efforts prior to construction; for restudy of authorized projects and related efforts; and for miscellaneous investigations, $82,000,000, to remain available until expended.

Note.—A full-year 2018 appropriation for this account was not enacted at the time the budget was prepared; therefore, the budget assumes this account is operating under the Continuing Appropriations Act, 2018 (Division D of P.L. 115–56, as amended). The amounts included for 2018 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 096–3121–0–1–301 2017 actual 2018 est. 2019 est.

Obligations by program activity:
0001 Commercial Navigation 32 24 17
0002 Flood Risk Management 49 65 60
0003 Aquatic Ecosystem Restoration 16 21 12
0005 Multipurpose and Other Programs 19



0799 Total direct obligations 116 110 89
0801 Department of Homeland Security 1 1 1
0804 National Aeronautics and Space Administration 1 1 1
0806 Other Federal Agencies 10 10 10
0807 Non-Federal Agencies 6 6 6
0808 Intra-Corps 19 16 16



0899 Total reimbursable obligations 37 34 34



0900 Total new obligations, unexpired accounts 153 144 123

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 113 121 130
1021 Recoveries of prior year unpaid obligations 9



1050 Unobligated balance (total) 122 121 130
Budget authority:
Appropriations, discretionary:
1100 Appropriation 121 120 82
Spending authority from offsetting collections, discretionary:
1700 Collected 42 33 33
1701 Change in uncollected payments, Federal sources –11



1750 Spending auth from offsetting collections, disc (total) 31 33 33
1900 Budget authority (total) 152 153 115
1930 Total budgetary resources available 274 274 245
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 121 130 122

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 61 41 29
3010 New obligations, unexpired accounts 153 144 123
3020 Outlays (gross) –164 –156 –152
3040 Recoveries of prior year unpaid obligations, unexpired –9



3050 Unpaid obligations, end of year 41 29
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –34 –23 –23
3070 Change in uncollected pymts, Fed sources, unexpired 11



3090 Uncollected pymts, Fed sources, end of year –23 –23 –23
Memorandum (non-add) entries:
3100 Obligated balance, start of year 27 18 6
3200 Obligated balance, end of year 18 6 –23

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 152 153 115
Outlays, gross:
4010 Outlays from new discretionary authority 92 69
4011 Outlays from discretionary balances 164 64 83



4020 Outlays, gross (total) 164 156 152
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –32 –33 –33
4033 Non-Federal sources –10



4040 Offsets against gross budget authority and outlays (total) –42 –33 –33
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired 11



4060 Additional offsets against budget authority only (total) 11



4070 Budget authority, net (discretionary) 121 120 82
4080 Outlays, net (discretionary) 122 123 119
4180 Budget authority, net (total) 121 120 82
4190 Outlays, net (total) 122 123 119

This appropriation funds studies to determine the engineering feasibility, economic and environmental return to the Nation, and public safety impacts of potential solutions to water and related land resources problems; preconstruction engineering and design; and related data collection, interagency coordination, and research.

Object Classification (in millions of dollars)


Identification code 096–3121–0–1–301 2017 actual 2018 est. 2019 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 65 66 66
11.3 Other than full-time permanent 2 2 2
11.5 Other personnel compensation 1 1 1
11.8 Special personal services payments 3 3 3



11.9 Total personnel compensation 71 72 72
12.1 Civilian personnel benefits 11 11 11
21.0 Travel and transportation of persons 2 1 1
25.1 Advisory and assistance services 4 3 1
25.2 Other services from non-Federal sources 3 2 1
25.3 Purchase of goods and services from Government accounts 19 14 1
25.4 Operation and maintenance of facilities 3 2 1
32.0 Land and structures 6 5 1



99.0 Direct obligations 119 110 89
99.0 Reimbursable obligations 34 34 34



99.9 Total new obligations, unexpired accounts 153 144 123

Employment Summary


Identification code 096–3121–0–1–301 2017 actual 2018 est. 2019 est.

1001 Direct civilian full-time equivalent employment 637 675 675
2001 Reimbursable civilian full-time equivalent employment 93 93 93

Regulatory program

For expenses necessary for administration of laws pertaining to regulation of navigable waters and wetlands, $200,000,000, to remain available until September 30, 2020.

Note.—A full-year 2018 appropriation for this account was not enacted at the time the budget was prepared; therefore, the budget assumes this account is operating under the Continuing Appropriations Act, 2018 (Division D of P.L. 115–56, as amended). The amounts included for 2018 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 096–3126–0–1–301 2017 actual 2018 est. 2019 est.

Obligations by program activity:
0008 Regulatory 205 199 196



0192 Total direct obligations 205 199 196
0806 Other Federal Agencies 1 1 1
0807 Non-Federal Agencies 9 9 9
0808 Intra-Corps 2 2 2



0899 Total reimbursable obligations 12 12 12



0900 Total new obligations, unexpired accounts 217 211 208

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 21 18 7
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 22 18 7
Budget authority:
Appropriations, discretionary:
1100 Appropriation 200 199 200
Spending authority from offsetting collections, discretionary:
1700 Collected 16 1 1
1900 Budget authority (total) 216 200 201
1930 Total budgetary resources available 238 218 208
Memorandum (non-add) entries:
1940 Unobligated balance expiring –3
1941 Unexpired unobligated balance, end of year 18 7

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 9 6 15
3010 New obligations, unexpired accounts 217 211 208
3011 Obligations ("upward adjustments"), expired accounts 1
3020 Outlays (gross) –220 –202 –203
3040 Recoveries of prior year unpaid obligations, unexpired –1



3050 Unpaid obligations, end of year 6 15 20
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –2 –2 –2



3090 Uncollected pymts, Fed sources, end of year –2 –2 –2
Memorandum (non-add) entries:
3100 Obligated balance, start of year 7 4 13
3200 Obligated balance, end of year 4 13 18

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 216 200 201
Outlays, gross:
4010 Outlays from new discretionary authority 193 190 191
4011 Outlays from discretionary balances 27 12 12



4020 Outlays, gross (total) 220 202 203
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –2 –1 –1
4033 Non-Federal sources –14



4040 Offsets against gross budget authority and outlays (total) –16 –1 –1



4070 Budget authority, net (discretionary) 200 199 200
4080 Outlays, net (discretionary) 204 201 202
4180 Budget authority, net (total) 200 199 200
4190 Outlays, net (total) 204 201 202

This appropriation provides funds to administer the laws and regulations pertaining to activities affecting U.S. waters, including wetlands, in accordance with the Rivers and Harbors Appropriation Act of 1899, the Clean Water Act of 1972, and the Marine Protection, Research and Sanctuaries Act of 1972.

The requested funds are needed to review and process permit applications, ensure compliance on permitted sites, and protect important aquatic resources.

Object Classification (in millions of dollars)


Identification code 096–3126–0–1–301 2017 actual 2018 est. 2019 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 159 161 161
11.3 Other than full-time permanent 2 2 2
11.5 Other personnel compensation 1 1 1



11.9 Total personnel compensation 162 164 164
12.1 Civilian personnel benefits 30 31 30
21.0 Travel and transportation of persons 3 1 1
22.0 Transportation of things 1 1
25.1 Advisory and assistance services 1
25.2 Other services from non-Federal sources 2
25.3 Purchase goods & svcs. fm Government accts. 6 2 1



99.0 Direct obligations 205 199 196
99.0 Reimbursable obligations 12 12 12



99.9 Total new obligations, unexpired accounts 217 211 208

Employment Summary


Identification code 096–3126–0–1–301 2017 actual 2018 est. 2019 est.

1001 Direct civilian full-time equivalent employment 1,399 1,475 1,475
2001 Reimbursable civilian full-time equivalent employment 46 46 46

Formerly utilized sites remedial action program

For expenses necessary to clean up contamination from sites in the United States resulting from work performed as part of the Nation's early atomic energy program, $120,000,000, to remain available until expended.

Note.—A full-year 2018 appropriation for this account was not enacted at the time the budget was prepared; therefore, the budget assumes this account is operating under the Continuing Appropriations Act, 2018 (Division D of P.L. 115–56, as amended). The amounts included for 2018 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 096–3130–0–1–053 2017 actual 2018 est. 2019 est.

Obligations by program activity:
0007 Formerly Utilized Site Remedial Action Program 113 110 112
0808 Intra-Corps 9 9 9



0900 Total new obligations, unexpired accounts 122 119 121

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 5 3 1
Budget authority:
Appropriations, discretionary:
1100 Appropriation 112 111 120
Spending authority from offsetting collections, discretionary:
1700 Collected 6 6 6
1701 Change in uncollected payments, Federal sources 2



1750 Spending auth from offsetting collections, disc (total) 8 6 6
1900 Budget authority (total) 120 117 126
1930 Total budgetary resources available 125 120 127
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 3 1 6

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 75 97 97
3010 New obligations, unexpired accounts 122 119 121
3020 Outlays (gross) –100 –119 –123



3050 Unpaid obligations, end of year 97 97 95
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –5 –7 –7
3070 Change in uncollected pymts, Fed sources, unexpired –2



3090 Uncollected pymts, Fed sources, end of year –7 –7 –7
Memorandum (non-add) entries:
3100 Obligated balance, start of year 70 90 90
3200 Obligated balance, end of year 90 90 88

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 120 117 126
Outlays, gross:
4010 Outlays from new discretionary authority 23 73 78
4011 Outlays from discretionary balances 77 46 45



4020 Outlays, gross (total) 100 119 123
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –6 –6 –6



4040 Offsets against gross budget authority and outlays (total) –6 –6 –6
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –2



4070 Budget authority, net (discretionary) 112 111 120
4080 Outlays, net (discretionary) 94 113 117
4180 Budget authority, net (total) 112 111 120
4190 Outlays, net (total) 94 113 117

This appropriation funds the clean-up of certain low-level radioactive materials and mixed wastes, located mostly at sites contaminated as a result of the Nation's early efforts to develop atomic weapons.

Object Classification (in millions of dollars)


Identification code 096–3130–0–1–053 2017 actual 2018 est. 2019 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 13 13 13
12.1 Civilian personnel benefits 2 2 2
25.2 Other services from non-Federal sources 48 47 47
25.3 Other goods and services from Federal sources 17 16 17
32.0 Land and structures 33 32 33



99.0 Direct obligations 113 110 112
99.0 Reimbursable obligations 9 9 9



99.9 Total new obligations, unexpired accounts 122 119 121

Employment Summary


Identification code 096–3130–0–1–053 2017 actual 2018 est. 2019 est.

1001 Direct civilian full-time equivalent employment 94 100 100

Expenses

For expenses necessary for the supervision and general administration of the civil works program in the Army Corps of Engineers headquarters and division offices; and for costs allocable to the civil works program of management and operation of the Humphreys Engineer Center, the Institute for Water Resources, the United States Army Engineer Research and Development Center, and the United States Army Corps of Engineers Finance Center, $187,000,000, to remain available until September 30, 2020, of which not to exceed $5,000 may be used for official reception and representation purposes and only during the current fiscal year: Provided, That no part of any other appropriation provided in this title shall be available to fund such activities in the Army Corps of Engineers headquarters and division offices: Provided further, That any Flood Control and Coastal Emergencies appropriation may be used to fund the supervision and general administration of emergency operations, repairs, and other activities in response to any flood, hurricane, or other natural disaster.

Note.—A full-year 2018 appropriation for this account was not enacted at the time the budget was prepared; therefore, the budget assumes this account is operating under the Continuing Appropriations Act, 2018 (Division D of P.L. 115–56, as amended). The amounts included for 2018 reflect the annualized level provided by the continuing resolution.

Program and Financing (in millions of dollars)


Identification code 096–3124–0–1–301 2017 actual 2018 est. 2019 est.

Obligations by program activity:
0009 Executive Direction and Management 160 160 165
0010 Support Activities 23 23 23



0799 Total direct obligations 183 183 188
0808 Intra-Corps 4 4 4



0899 Total reimbursable obligations 4 4 4



0900 Total new obligations, unexpired accounts 187 187 192

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 7 8 6
1021 Recoveries of prior year unpaid obligations 2



1050 Unobligated balance (total) 9 8 6
Budget authority:
Appropriations, discretionary:
1100 Appropriation 181 180 187
Spending authority from offsetting collections, discretionary:
1700 Collected 5 5 5
1900 Budget authority (total) 186 185 192
1930 Total budgetary resources available 195 193 198
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 8 6 6

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 14 14 11
3010 New obligations, unexpired accounts 187 187 192
3020 Outlays (gross) –184 –190 –193
3040 Recoveries of prior year unpaid obligations, unexpired –2
3041 Recoveries of prior year unpaid obligations, expired –1



3050 Unpaid obligations, end of year 14 11 10
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –3 –3 –3



3090 Uncollected pymts, Fed sources, end of year –3 –3 –3
Memorandum (non-add) entries:
3100 Obligated balance, start of year 11 11 8
3200 Obligated balance, end of year 11 8 7

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 186 185 192
Outlays, gross:
4010 Outlays from new discretionary authority 169 170 176
4011 Outlays from discretionary balances 15 20 17



4020 Outlays, gross (total) 184 190 193
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –5 –5 –5
4180 Budget authority, net (total) 181 180 187
4190 Outlays, net (total) 179 185 188

This appropriation funds the command and control, policy and guidance, program management, national and regional coordination, and quality assurance for the civil works program. These activities are carried out by Corps headquarters and eight division offices:

Corps Headquarters.—This office provides executive direction and management for the civil works program.

Division Offices.—Eight of the nine Corps division offices provide quality assurance for and supervise work of the 38 district offices that have civil works responsibilities. This appropriation also funds certain costs allocable to the civil works program of these Corps-wide support facilities:

Institute for Water Resources.—This institute performs studies and analyses on a wide range of water resources issues and develops project planning techniques.

Engineer Research and Development Center.—This center operates seven labs and conducts research and development for the Corps and other agencies.

Finance Center.—This center supports all Corps finance and accounting activities.

Humphreys Engineer Center.—This field operating activity of the Corps provides day-to-day operational support services to the Corps.

Object Classification (in millions of dollars)


Identification code 096–3124–0–1–301 2017 actual 2018 est. 2019 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 103 105 106
11.3 Other than full-time permanent 1 1 1
11.5 Other personnel compensation 1 1 1
11.8 Special personal services payments 6 6 6



11.9 Total personnel compensation 111 113 114
12.1 Civilian personnel benefits 31 31 31
21.0 Travel and transportation of persons 5 4 6
22.0 Transportation of things 1 1 1
23.1 Rental payments to GSA 3 3 3
23.2 Rental payments to others 1 1 1
25.1 Advisory and assistance services 1 1 1
25.2 Other services from non-Federal sources 1 1 1
25.3 Other goods and services from Federal sources 29 28 30



99.0 Direct obligations 183 183 188
99.0 Reimbursable obligations 4 4 4



99.9 Total new obligations, unexpired accounts 187 187 192

Employment Summary


Identification code 096–3124–0–1–301 2017 actual 2018 est. 2019 est.

1001 Direct civilian full-time equivalent employment 860 895 895
2001 Reimbursable civilian full-time equivalent employment 2 2 2

Washington Aqueduct

Program and Financing (in millions of dollars)


Identification code 096–3128–0–1–301 2017 actual 2018 est. 2019 est.

Budgetary resources:
Budget authority:
Spending authority from offsetting collections, mandatory:
1800 Collected 1 1
1825 Spending authority from offsetting collections applied to repay debt –1 –1

Budget authority and outlays, net:
Mandatory:
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4123 Non-Federal sources –1 –1
4180 Budget authority, net (total) –1 –1
4190 Outlays, net (total) –1 –1

The Washington Aqueduct supplies drinking water to customers in four jurisdictions: the District of Columbia; Arlington County, Virginia; the City of Falls Church, Virginia; and part of Fairfax County, Virginia. Although the Aqueduct is owned and operated by the Corps, the customers finance the operation, maintenance, and certain capital improvements of Aqueduct facilities. The Aqueduct's customers also pay in advance the full cost of those capital improvements.

Washington Aqueduct

(Legislative proposal, subject to PAYGO)

This proposal would authorize the Federal government to sell the Washington Aqueduct, which is the wholesale water supply system for the District of Columbia; Arlington County, Virginia; the City of Falls Church, Virginia; and part of Fairfax County, Virginia.

Permanent Appropriations

Special and Trust Fund Receipts (in millions of dollars)


Identification code 096–9921–0–2–999 2017 actual 2018 est. 2019 est.

0100 Balance, start of year 28 29 29
Receipts:
Current law:
1110 Licenses under Federal Power Act, Improvements of Navigable Waters, Maintenance and Operation of Dams, Etc. 8 8 8
1130 Receipts from Leases of Lands Acquired for Flood Control, Navigation, and Allied Purposes 14 13 13



1199 Total current law receipts 22 21 21



1999 Total receipts 22 21 21



2000 Total: Balances and receipts 50 50 50
Appropriations:
Current law:
2101 Permanent Appropriations –21 –20 –20
2103 Permanent Appropriations –1 –1 –1
2132 Permanent Appropriations 1



2199 Total current law appropriations –21 –21 –21



2999 Total appropriations –21 –21 –21



5099 Balance, end of year 29 29 29

Program and Financing (in millions of dollars)


Identification code 096–9921–0–2–999 2017 actual 2018 est. 2019 est.

Obligations by program activity:
0002 Maintenance and operation of dams and other improvements of navigable waters 19 20 20

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 30 32 33
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 21 20 20
1203 Appropriation (previously unavailable) 1 1 1
1232 Appropriations and/or unobligated balance of appropriations temporarily reduced –1



1260 Appropriations, mandatory (total) 21 21 21
1930 Total budgetary resources available 51 53 54
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 32 33 34

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 1 2
3010 New obligations, unexpired accounts 19 20 20
3020 Outlays (gross) –18 –19 –22



3050 Unpaid obligations, end of year 1 2
Memorandum (non-add) entries:
3100 Obligated balance, start of year 1 2
3200 Obligated balance, end of year 1 2

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 21 21 21
Outlays, gross:
4100 Outlays from new mandatory authority 12 16 16
4101 Outlays from mandatory balances 6 3 6



4110 Outlays, gross (total) 18 19 22
4180 Budget authority, net (total) 21 21 21
4190 Outlays, net (total) 18 19 22

This account covers three permanent appropriations:

Hydraulic mining debris reservoir.—The Corps uses fees collected from Pacific Gas and Electric Company to help maintain the Englebright Dam, Yuba River, California, mine debris restraining works and associated hydropower generation facilities. (33 U.S.C. 683)

Maintenance and operation of dams and other improvements of navigable waters.—The Corps uses its share of certain fees levied by the Federal Energy Regulatory Commission (on the private use of Federal property, including facilities and land; private construction and operation of water management and appurtenant facilities; and private benefit from headwater improvement by others) for construction, operation, and maintenance of Federal water management facilities. (16 U.S.C. 810(a))

Payments to States.—In lieu of taxes, the Corps pays to States three-fourths of the rent received from the leasing of lands acquired for flood control, navigation, and allied purposes, including the development of hydroelectric power. (33 U.S.C. 701c-3)

Object Classification (in millions of dollars)


Identification code 096–9921–0–2–999 2017 actual 2018 est. 2019 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 2 3 3
12.1 Civilian personnel benefits 1 1 1
25.3 Other goods and services from Federal sources 16 16 16



99.9 Total new obligations, unexpired accounts 19 20 20

Employment Summary


Identification code 096–9921–0–2–999 2017 actual 2018 est. 2019 est.

1001 Direct civilian full-time equivalent employment 29 25 25

Revolving Fund

Program and Financing (in millions of dollars)


Identification code 096–4902–0–4–301 2017 actual 2018 est. 2019 est.

Obligations by program activity:
0803 Intra-Corps 8,161 7,947 8,012



0809 Reimbursable program activities, subtotal 8,161 7,947 8,012

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 825 922 919
1021 Recoveries of prior year unpaid obligations 80
1033 Recoveries of prior year paid obligations 6



1050 Unobligated balance (total) 911 922 919
Budget authority:
Spending authority from offsetting collections, mandatory:
1800 Collected 8,213 7,946 8,018
1801 Change in uncollected payments, Federal sources –39
1823 New and/or unobligated balance of spending authority from offsetting collections temporarily reduced –2 –2



1850 Spending auth from offsetting collections, mand (total) 8,172 7,944 8,018
1900 Budget authority (total) 8,172 7,944 8,018
1930 Total budgetary resources available 9,083 8,866 8,937
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 922 919 925

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 1,034 963 973
3010 New obligations, unexpired accounts 8,161 7,947 8,012
3020 Outlays (gross) –8,152 –7,937 –8,038
3040 Recoveries of prior year unpaid obligations, unexpired –80



3050 Unpaid obligations, end of year 963 973 947
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –133 –94 –94
3070 Change in uncollected pymts, Fed sources, unexpired 39



3090 Uncollected pymts, Fed sources, end of year –94 –94 –94
Memorandum (non-add) entries:
3100 Obligated balance, start of year 901 869 879
3200 Obligated balance, end of year 869 879 853

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 8,172 7,944 8,018
Outlays, gross:
4100 Outlays from new mandatory authority 6,293 6,355 6,414
4101 Outlays from mandatory balances 1,859 1,582 1,624



4110 Outlays, gross (total) 8,152 7,937 8,038
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –8,192 –7,921 –7,993
4123 Non-Federal sources –27 –25 –25



4130 Offsets against gross budget authority and outlays (total) –8,219 –7,946 –8,018
Additional offsets against gross budget authority only:
4140 Change in uncollected pymts, Fed sources, unexpired 39
4143 Recoveries of prior year paid obligations, unexpired accounts 6



4150 Additional offsets against budget authority only (total) 45



4160 Budget authority, net (mandatory) –2 –2
4170 Outlays, net (mandatory) –67 –9 20
4180 Budget authority, net (total) –2 –2
4190 Outlays, net (total) –67 –9 20

Memorandum (non-add) entries:
5090 Unexpired unavailable balance, SOY: Offsetting collections 7 9 11
5092 Unexpired unavailable balance, EOY: Offsetting collections 9 11 11

This revolving fund provides for the acquisition, operation, and maintenance of plant and equipment used by the civil works program and for temporary financing of services chargeable to the civil works program. The fund also initially finances Corps district office operating expenses, which the districts later reimburse with project-specific funds. In addition, payments are made into the fund when other agencies or entities use plant and equipment acquired by the fund.

Object Classification (in millions of dollars)


Identification code 096–4902–0–4–301 2017 actual 2018 est. 2019 est.

Reimbursable obligations:
21.0 Travel and transportation of persons 93 81 84
22.0 Transportation of things 19 21 19
23.1 Rental payments to GSA 352 342 344
23.2 Rental payments to others 15 19 21
23.3 Communications, utilities, and miscellaneous charges 73 72 70
24.0 Printing and reproduction 1 1 1
25.1 Advisory and assistance services 27 21 24
25.2 Other services from non-Federal sources 378 410 406
25.3 Other goods and services from Federal sources 6,878 6,661 6,726
25.4 Operation and maintenance of facilities 69 63 65
25.7 Operation and maintenance of equipment 49 45 49
26.0 Supplies and materials 70 64 64
31.0 Equipment 60 59 57
32.0 Land and structures 76 86 79
42.0 Insurance claims and indemnities 1 2 3



99.9 Total new obligations, unexpired accounts 8,161 7,947 8,012

Interagency America the Beautiful Pass Revenues

Special and Trust Fund Receipts (in millions of dollars)


Identification code 096–5570–0–2–303 2017 actual 2018 est. 2019 est.

0100 Balance, start of year
Receipts:
Current law:
1130 Fees, Interagency America the Beautiful Pass Revenues 1 1 1



2000 Total: Balances and receipts 1 1 1
Appropriations:
Current law:
2101 Interagency America the Beautiful Pass Revenues –1 –1 –1



5099 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 096–5570–0–2–303 2017 actual 2018 est. 2019 est.

Obligations by program activity:
0001 Interagency America the Beautiful Pass Revenues 1 1



0900 Total new obligations (object class 25.4) 1 1

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 1
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 1 1 1
1930 Total budgetary resources available 1 2 2
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1 1 1

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

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 1 1 1
Outlays, gross:
4100 Outlays from new mandatory authority 1 1
4180 Budget authority, net (total) 1 1 1
4190 Outlays, net (total) 1 1

Funds in this account are collected from the sale of interagency America the Beautiful National Parks and Federal Recreational Lands Passes as authorized in the Water Resources Reform and Development Act of 2014 (P.L. 113–121, section 1048). The Corps sells and distributes the passes to the public at over 200 Corps locations and deposits the funds into this account. The funds are expended as allowed by the Federal Lands Recreation Enhancement Act at the locations where they are collected.

Special Use Permit Fees

Special and Trust Fund Receipts (in millions of dollars)


Identification code 096–5607–0–2–303 2017 actual 2018 est. 2019 est.

0100 Balance, start of year
Receipts:
Current law:
1130 Fees, Special Use Permit Fees 1 1



2000 Total: Balances and receipts 1 1
Appropriations:
Current law:
2101 Special Use Permit Fees –1 –1



5099 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 096–5607–0–2–303 2017 actual 2018 est. 2019 est.

Obligations by program activity:
0001 Recreational Resources 1 1



0900 Total new obligations (object class 25.4) 1 1

Budgetary resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 1 1
1930 Total budgetary resources available 1 1

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

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 1 1
Outlays, gross:
4100 Outlays from new mandatory authority 1 1
4180 Budget authority, net (total) 1 1
4190 Outlays, net (total) 1 1

Funds in this account are collected from the issuance of special use permits for activities, events, facility use, and other specialized recreation uses, as authorized in the Water Resources Reform and Development Act of 2014 (P.L. 113–121, section 1047(a)). These funds are expended on labor, vehicle costs, materials, supplies, utilities, and other costs associated with administering the special permits and carrying out related operation and maintenance activities at the site where the fees are collected.

Trust Funds

Harbor Maintenance Trust Fund

For expenses necessary to perform work authorized by law to be financed from the Harbor Maintenance Trust Fund, and to be derived from such fund, $965,132,000, to remain available until expended: of which $32,600,000 shall be used to cover the Federal share of construction costs for dredged material disposal facilities; of which $927,267,000 shall be used to cover the Federal share of eligible operation and maintenance costs for coastal harbors and channels and for inland harbors; and of which $5,265,000 shall be used to cover the Federal share of eligible operation and maintenance costs for inland harbors on the lower Mississippi River.

Special and Trust Fund Receipts (in millions of dollars)


Identification code 096–8863–0–7–301 2017 actual 2018 est. 2019 est.

0100 Balance, start of year 8,781 9,108 9,416
Receipts:
Current law:
1110 User Fees, Harbor Maintenance Trust Fund 1,388 1,595 1,735
1140 Earnings on Investments, Harbor Maintenance Trust Fund 86 92 113



1199 Total current law receipts 1,474 1,687 1,848
Proposed:
1210 User Fees, Harbor Maintenance Trust Fund –347



1999 Total receipts 1,474 1,687 1,501



2000 Total: Balances and receipts 10,255 10,795 10,917
Appropriations:
Current law:
2101 Operations and Maintenance –36 –36 –29
2101 Harbor Maintenance Trust Fund –1,044 –1,225 –927
2101 Harbor Maintenance Trust Fund –63 –114 –33
2101 Harbor Maintenance Trust Fund –4 –4 –5



2199 Total current law appropriations –1,147 –1,379 –994



2999 Total appropriations –1,147 –1,379 –994



5099 Balance, end of year 9,108 9,416 9,923

Program and Financing (in millions of dollars)


Identification code 096–8863–0–7–301 2017 actual 2018 est. 2019 est.

Obligations by program activity:
0001 Commercial navigation 1,111 1,343 959
0002 Flood risk management 5
0003 Aquatic ecosystem restoration 1



0900 Total new obligations, unexpired accounts 1,111 1,343 965

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1101 Appropriation (Operation and Maintenance) 1,044 1,225 927
1101 Appropriation (Construction) 63 114 33
1101 Appropriation (MR&T) 4 4 5



1160 Appropriation, discretionary (total): 1,111 1,343 965
1930 Total budgetary resources available 1,111 1,343 965

Change in obligated balance:
Unpaid obligations:
3010 New obligations, unexpired accounts 1,111 1,343 965
3020 Outlays (gross) –1,111 –1,343 –965

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1,111 1,343 965
Outlays, gross:
4010 Outlays from new discretionary authority 1,111 1,343 965
4180 Budget authority, net (total) 1,111 1,343 965
4190 Outlays, net (total) 1,111 1,343 965

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 8,686 9,031 9,404
5001 Total investments, EOY: Federal securities: Par value 9,031 9,404 9,923

The Harbor Maintenance Trust Fund is authorized under the Harbor Maintenance Revenue Act of 1986 (P.L. 99–662, Title XIV), as amended. Under current law, revenue is derived from a 0.125 percent ad valorem tax imposed upon commercial users of specified U.S. ports, Saint Lawrence Seaway tolls, and investment interest. The Budget proposes to execute these appropriations within the Harbor Maintenance Trust Fund rather than to transfer and execute them in the Construction, Operation and Maintenance, and Mississippi River and Tributaries accounts.

The Harbor Maintenance Revenue Act authorizes expenditures from this fund to finance up to 100 percent of eligible Corps harbor operation and maintenance costs, including the operation and maintenance of Great Lakes navigation projects. The fund fully finances eligible operation and maintenance costs of the Saint Lawrence Seaway Development Corporation. The Water Resources Development Act of 1996 (P.L. 104–303, section 201) authorizes the fund to pay the Federal share of the costs for the construction of dredged material disposal facilities that are necessary for the operation and maintenance of coastal or inland harbors, the dredging and disposal of contaminated sediments that are in or affect the operation and maintenance of Federal navigation channels, the mitigation of impacts resulting from Federal navigation operation and maintenance activities, and the operation and maintenance of dredged material disposal facilities.

The North American Free Trade Agreement Implementation Act (26 U.S.C. 9505(c)(3)) authorizes the fund to pay all expenses of administration incurred by the Department of the Treasury, the Corps, and the Department of Commerce related to the administration of the harbor maintenance tax (under 26 U.S.C. 4461 et seq.), but not in excess of $5 million for any fiscal year.

In 1998, the U.S. Supreme Court excluded all U.S. exports from the harbor maintenance tax. The Court found that the tax violated Article I, section 9, clause 5 of the constitution because the value of the cargo, which is the basis for calculating this tax, does not fairly match the use of port services and facilities by exporters.

The proposed appropriations language for eligible operation and maintenance costs for inland harbors on the lower Mississippi River is intended to only apply to: Helena Harbor, Phillips County, AR, Mississippi River, Baton Rouge to the Gulf of Mexico, barge channel through Devils Swamp, LA, Greenville Harbor, MS, Vicksburg Harbor, MS, and Memphis Harbor, McKellar Lake, Memphis, TN.

Object Classification (in millions of dollars)


Identification code 096–8863–0–7–301 2017 actual 2018 est. 2019 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 444
11.3 Other than full-time permanent 4
11.5 Other personnel compensation 22
11.8 Special personal services payments 4



11.9 Total personnel compensation 474
12.1 Civilian personnel benefits 87
21.0 Travel and transportation of persons 5
22.0 Transportation of things 1
23.3 Communications, utilities, and miscellaneous charges 5
25.1 Advisory and assistance services 5
25.2 Other services from non-Federal sources 52
25.3 Other goods and services from Federal sources 108
25.4 Operation and maintenance of facilities 38
25.7 Operation and maintenance of equipment 1
26.0 Supplies and materials 10
31.0 Equipment 3
32.0 Land and structures 176
94.0 Financial transfers (Operation and Maintenance) 1,044 1,225
94.0 Financial transfers (Construction) 63 114
94.0 Financial transfers (MR&T) 4 4



99.9 Total new obligations, unexpired accounts 1,111 1,343 965

Employment Summary


Identification code 096–8863–0–7–301 2017 actual 2018 est. 2019 est.

1001 Direct civilian full-time equivalent employment 3,175

Harbor Maintenance Trust Fund

(Legislative proposal, subject to PAYGO)

This proposal would reduce the Harbor Maintenance Tax rate to better align estimated annual receipts from this tax with recent appropriation levels for eligible expenditures from the Harbor Maintenance Trust Fund. Reducing this tax would provide greater flexibility for individual ports to establish appropriate fee structures for services they provide, in order to help finance their capital and operating expenses on their own.

Inland Waterways Trust Fund

For expenses necessary to cover one-half of the costs of construction, replacement, rehabilitation, and expansion of inland waterways projects, except as otherwise specifically provided for in law, to be derived from the Inland Waterways Trust Fund, $5,250,000, to remain available until expended.

Special and Trust Fund Receipts (in millions of dollars)


Identification code 096–8861–0–7–301 2017 actual 2018 est. 2019 est.

0100 Balance, start of year 57 64 62
Receipts:
Current law:
1110 Transfer from General Fund, Inland Waterways Revenue Act Taxes 114 105 104
1140 Interest and Profits on Investments in Public Debt Securities, Inland Waterways Trust Fund 1 1 1



1199 Total current law receipts 115 106 105
Proposed:
1210 Users Fees, Inland Waterways Trust Fund 178



1999 Total receipts 115 106 283



2000 Total: Balances and receipts 172 170 345
Appropriations:
Current law:
2101 Inland Waterways Trust Fund –108 –108 –5



5099 Balance, end of year 64 62 340

Program and Financing (in millions of dollars)


Identification code 096–8861–0–7–301 2017 actual 2018 est. 2019 est.

Obligations by program activity:
0001 Inland Waterways Trust Fund 108 108 5

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1101 Appropriation (Construction) 108 108 5
1930 Total budgetary resources available 108 108 5

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 43
3010 New obligations, unexpired accounts 108 108 5
3020 Outlays (gross) –108 –65 –46



3050 Unpaid obligations, end of year 43 2
Memorandum (non-add) entries:
3100 Obligated balance, start of year 43
3200 Obligated balance, end of year 43 2

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 108 108 5
Outlays, gross:
4010 Outlays from new discretionary authority 108 65 3
4011 Outlays from discretionary balances 43



4020 Outlays, gross (total) 108 65 46
4180 Budget authority, net (total) 108 108 5
4190 Outlays, net (total) 108 65 46

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 52 49 60
5001 Total investments, EOY: Federal securities: Par value 49 60 57

The Inland Waterways Trust Fund is authorized under the Inland Waterways Revenue Act of 1978 (P.L. 95–502), as amended by the Water Resources Development Act of 1986 (P.L. 99–662). The fund is used to pay one-half of the costs associated with the construction, replacement, rehabilitation, and expansion of Federal inland waterways projects, except as otherwise specifically provided for in law. Under current law, revenue is derived from an excise tax imposed on diesel fuel for commercial vessels on most of the inland waterways, plus investment interest. The Budget proposes to execute these appropriations within the Inland Waterways Trust Fund rather than to transfer and execute them in the Construction account.

Object Classification (in millions of dollars)


Identification code 096–8861–0–7–301 2017 actual 2018 est. 2019 est.

Direct obligations:
32.0 Land and structures 5
94.0 Financial transfers (Construction) 108 108



99.9 Total new obligations, unexpired accounts 108 108 5

Employment Summary


Identification code 096–8861–0–7–301 2017 actual 2018 est. 2019 est.

1001 Direct civilian full-time equivalent employment 2

Inland Waterways Trust Fund

(Legislative proposal, subject to PAYGO)

The proposal would establish a new user fee to supplement existing revenue from the $0.29 per gallon diesel fuel tax to help finance the users' share of anticipated capital investment projects as well as ten percent of the cost of operation and maintenance activities on the inland waterways. This proposal would raise just over $1.7 billion over the 10-year window.

Rivers and Harbors Contributed Funds

Special and Trust Fund Receipts (in millions of dollars)


Identification code 096–8862–0–7–301 2017 actual 2018 est. 2019 est.

0100 Balance, start of year 9 10 14
Receipts:
Current law:
1130 Contributions, Rivers and Harbors, Other Than Port and Harbor User Fees 460 481 460



2000 Total: Balances and receipts 469 491 474
Appropriations:
Current law:
2101 Rivers and Harbors Contributed Funds –460 –481 –460
2103 Rivers and Harbors Contributed Funds –9 –10 –14
2132 Rivers and Harbors Contributed Funds 10 14



2199 Total current law appropriations –459 –477 –474



2999 Total appropriations –459 –477 –474



5099 Balance, end of year 10 14

Program and Financing (in millions of dollars)


Identification code 096–8862–0–7–301 2017 actual 2018 est. 2019 est.

Obligations by program activity:
0005 Multipurpose and Other Programs 433 470 470

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 789 857 864
1021 Recoveries of prior year unpaid obligations 42



1050 Unobligated balance (total) 831 857 864
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 460 481 460
1203 Appropriation (previously unavailable) 9 10 14
1232 Appropriations and/or unobligated balance of appropriations temporarily reduced –10 –14



1260 Appropriations, mandatory (total) 459 477 474
1900 Budget authority (total) 459 477 474
1930 Total budgetary resources available 1,290 1,334 1,338
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 857 864 868

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 466 411 412
3010 New obligations, unexpired accounts 433 470 470
3020 Outlays (gross) –446 –469 –478
3040 Recoveries of prior year unpaid obligations, unexpired –42



3050 Unpaid obligations, end of year 411 412 404
Memorandum (non-add) entries:
3100 Obligated balance, start of year 466 411 412
3200 Obligated balance, end of year 411 412 404

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 459 477 474
Outlays, gross:
4100 Outlays from new mandatory authority 143 142
4101 Outlays from mandatory balances 446 326 336



4110 Outlays, gross (total) 446 469 478
4180 Budget authority, net (total) 459 477 474
4190 Outlays, net (total) 446 469 478

The funds in this account are provided by non-Federal interests to cover some or all of the costs for the study, design, construction, and operation and maintenance of water resources projects. These funds include amounts for the authorized non-Federal share of the costs, amounts in excess of the authorized non-Federal share that are provided voluntarily as contributed or advanced funds, and amounts for certain work carried out in connection with a project with 100 percent non-Federal funding.

Object Classification (in millions of dollars)


Identification code 096–8862–0–7–301 2017 actual 2018 est. 2019 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 92 93 94
11.3 Other than full-time permanent 2 2 2
11.5 Other personnel compensation 3 3 3



11.9 Total personnel compensation 97 98 99
12.1 Civilian personnel benefits 15 15 16
21.0 Travel and transportation of persons 1 1 1
25.2 Other services from non-Federal sources 34 38 38
25.3 Other goods and services from Federal sources 37 41 41
25.4 Operation and maintenance of facilities 6 7 7
31.0 Equipment 1 1 1
32.0 Land and structures 242 269 267



99.9 Total new obligations, unexpired accounts 433 470 470

Employment Summary


Identification code 096–8862–0–7–301 2017 actual 2018 est. 2019 est.

1001 Direct civilian full-time equivalent employment 738 700 700

Coastal Wetlands Restoration Trust Fund

Program and Financing (in millions of dollars)


Identification code 096–8333–0–7–301 2017 actual 2018 est. 2019 est.

Obligations by program activity:
0001 Coastal Wetlands Restoration Trust Fund 54 61 63

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 301 333 352
1021 Recoveries of prior year unpaid obligations 7



1050 Unobligated balance (total) 308 333 352
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 5
1203 Appropriation (previously unavailable) 5 5 5
1221 Appropriations transferred from other acct [014–8151] 74 80 80
1232 Appropriations and/or unobligated balance of appropriations temporarily reduced –5 –5



1260 Appropriations, mandatory (total) 79 80 85
1930 Total budgetary resources available 387 413 437
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 333 352 374

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 192 177 169
3010 New obligations, unexpired accounts 54 61 63
3020 Outlays (gross) –62 –69 –76
3040 Recoveries of prior year unpaid obligations, unexpired –7



3050 Unpaid obligations, end of year 177 169 156
Memorandum (non-add) entries:
3100 Obligated balance, start of year 192 177 169
3200 Obligated balance, end of year 177 169 156

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 79 80 85
Outlays, gross:
4100 Outlays from new mandatory authority 23 21
4101 Outlays from mandatory balances 62 46 55



4110 Outlays, gross (total) 62 69 76
4180 Budget authority, net (total) 79 80 85
4190 Outlays, net (total) 62 69 76

The Coastal Wetlands Planning, Protection and Restoration Act (P.L. 101–646, Title III), as amended, directs the Secretary of the Interior to distribute to the Coastal Wetlands Restoration Trust Fund a portion of the amounts appropriated each fiscal year from the Sport Fish Restoration Account. The Louisiana Coastal Wetlands Conservation and Restoration Task Force, which is an interagency task force consisting of the Corps, Environmental Protection Agency, Fish and Wildlife Service, Natural Resources Conservation Service, National Marine Fisheries Service, and the State of Louisiana, uses these funds to plan, set priorities, and carry out projects for the creation, protection, and restoration of coastal wetlands in the State of Louisiana.

Object Classification (in millions of dollars)


Identification code 096–8333–0–7–301 2017 actual 2018 est. 2019 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 1 1 1
25.2 Other services from non-Federal sources 14 14 14
25.3 Other goods and services from Federal sources 39 46 48



99.9 Total new obligations, unexpired accounts 54 61 63

Employment Summary


Identification code 096–8333–0–7–301 2017 actual 2018 est. 2019 est.

1001 Direct civilian full-time equivalent employment 4 8 8

South Dakota Terrestrial Wildlife Habitat Restoration Trust Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 096–8217–0–7–306 2017 actual 2018 est. 2019 est.

0100 Balance, start of year 110 110 110
Receipts:
Current law:
1140 Earnings on Investments, South Dakota Terrestrial Wildlife Habitat Restoration Trust Fund 2 2 3



2000 Total: Balances and receipts 112 112 113
Appropriations:
Current law:
2101 South Dakota Terrestrial Wildlife Habitat Restoration Trust Fund –2 –2 –3



5099 Balance, end of year 110 110 110

Program and Financing (in millions of dollars)


Identification code 096–8217–0–7–306 2017 actual 2018 est. 2019 est.

Obligations by program activity:
0001 Wildlife Habitat Restoration 3 3



0900 Total new obligations (object class 25.2) 3 3

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 3 2
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 2 2 3
1930 Total budgetary resources available 3 5 5
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 3 2 2

Change in obligated balance:
Unpaid obligations:
3010 New obligations, unexpired accounts 3 3
3020 Outlays (gross) –3 –3

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 2 2 3
Outlays, gross:
4100 Outlays from new mandatory authority 2 2
4101 Outlays from mandatory balances 1 1



4110 Outlays, gross (total) 3 3
4180 Budget authority, net (total) 2 2 3
4190 Outlays, net (total) 3 3

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 112 114 114
5001 Total investments, EOY: Federal securities: Par value 114 114 115

This fund, authorized in the Omnibus Appropriations Act of 1999 (P.L. 105–277), as amended by the Water Resources Development Act of 1999 (P.L. 106–53), supports wildlife habitat restoration efforts undertaken by the State of South Dakota. The establishment of this fund satisfies the Federal obligation under the Fish and Wildlife Coordination Act (16 U.S.C. 1661 et seq.) to mitigate for the loss of habitat due to flooding from the Oahe and Big Bend projects, which the Corps constructed under the Pick-Sloan Missouri River Basin program.

General and Administrative Provisions

GENERAL FUND RECEIPT ACCOUNTS

(in millions of dollars)


2017 actual 2018 est. 2019 est.

Offsetting receipts from the public:
096–143500 General Fund Proprietary Interest Receipts, not Otherwise Classified 22 20 20
096–322000 All Other General Fund Proprietary Receipts Including Budget Clearing Accounts 98 94 94
General Fund Offsetting receipts from the public 120 114 114

Intragovernmental payments:
096–388500 Undistributed Intragovernmental Payments and Receivables from Cancelled Accounts –1 –1



General Fund Intragovernmental payments –1 –1

GENERAL PROVISIONS CORPS OF ENGINEERS—CIVIL

'

(including transfer of funds)

SEC. 101. (a) None of the funds provided in title I of this Act shall be available for obligation or expenditure through a reprogramming of funds that:

(1) creates or initiates a new program, project, or activity;

(2) eliminates a program, project, or activity;

(3) increases funds or personnel for any program, project, or activity for which funds have been denied or restricted by this Act, unless notice has been transmitted to the House and Senate Committees on Appropriations;

(4) proposes to use funds directed for a specific activity for a different purpose, unless notice has been transmitted to the House and Senate Committees on Appropriations;

(5) augments or reduces existing programs, projects, or activities in excess of the amounts contained in paragraphs (6) through (10), unless notice has been transmitted to the House and Senate Committees on Appropriations;

(6) Investigations.—For a base level over $100,000, reprogramming of 25 percent of the base amount up to a limit of $150,000 per project, study or activity is allowed: Provided, That for a base level less than $100,000, the reprogramming limit is $25,000: Provided further, That up to $25,000 may be reprogrammed into any continuing study or activity that did not receive an appropriation for existing obligations and concomitant administrative expenses;

(7) Construction.—For a base level over $2,000,000, reprogramming of 15 percent of the base amount up to a limit of $3,000,000 per project, study or activity is allowed: Provided, That for a base level less than $2,000,000, the reprogramming limit is $300,000: Provided further, That up to $3,000,000 may be reprogrammed for settled contractor claims, changed conditions, or real estate deficiency judgments: Provided further, That up to $300,000 may be reprogrammed into any continuing study or activity that did not receive an appropriation for existing obligations and concomitant administrative expenses;

(8) Operation and maintenance.—Unlimited reprogramming authority is granted for the Corps to be able to respond to emergencies: Provided, That the Chief of Engineers shall notify the House and Senate Committees on Appropriations of these emergency actions as soon thereafter as practicable: Provided further, That for a base level over $1,000,000, reprogramming of 15 percent of the base amount up to a limit of $5,000,000 per project, study, or activity is allowed: Provided further, That for a base level less than $1,000,000, the reprogramming limit is $150,000: Provided further, That $150,000 may be reprogrammed into any continuing study or activity that did not receive an appropriation;

(9) Mississippi river and tributaries.—The reprogramming guidelines in paragraphs (6), (7), and (8) shall apply to the Investigations, Construction, and Operation and Maintenance portions of the Mississippi River and Tributaries Account, respectively; and

(10) Formerly utilized sites remedial action program.—Reprogramming of up to 15 percent of the base of the receiving project is permitted.

(b) De Minimis Reprogrammings.—In no case should a reprogramming for less than $50,000 be submitted to the House and Senate Committees on Appropriations.

(c) Continuing Authorities Program.—Subsection (a)(1) shall not apply to any project or activity funded under the continuing authorities program.

(d) Not later than 60 days after the date of enactment of this Act, the Secretary shall submit a report to the House and Senate Committees on Appropriations to establish the baseline for application of reprogramming and transfer authorities for the current fiscal year which shall include:

(1) A table for each appropriation with a separate column to display the President's budget request, adjustments made by Congress, adjustments due to enacted rescissions, if applicable, and the fiscal year enacted level; and

(2) A delineation in the table for each appropriation both by object class and program, project and activity as detailed in the budget appendix for the respective appropriations.

SEC. 102. None of the funds made available in this title may be used to award or modify any contract that commits funds beyond the amounts appropriated for that program, project, or activity that remain unobligated, except that such amounts may include any funds that have been made available through reprogramming pursuant to section 101.SEC. 103. The Secretary of the Army may transfer to the Fish and Wildlife Service, and the Fish and Wildlife Service may accept and expend, such funds as the Secretary of the Army and the Director of the Fish and Wildlife Service determine, through consultation, are appropriate, from the funds provided in this title under the heading "Operation and Maintenance" to mitigate for fisheries lost due to Army Corps of Engineers civil works projects.