For necessary expenses of the Department of State and the Foreign Service not otherwise provided for, [$6,550,947,000] $7,068,618,850, of which [up to $1,355,000,000] $1,428,468,000 is for Worldwide Security Protection (to remain available until expended): Provided, That funds made available under this heading shall be allocated as follows:
(1) Human resources.—For necessary expenses for training, human resources management, and salaries, including employment without regard to civil service and classification laws of persons on a temporary basis (not to exceed $700,000), as authorized by section 801 of the United States Information and Educational Exchange Act of 1948, [$2,277,862,000] $2,469,095,000, to remain available until September 30, [2013] 2014, of which not less than [$121,814,000] $130,874,000 shall be available only for public diplomacy American salaries, and up to [$203,800,000] $218,110,000 is for Worldwide Security Protection and shall remain available until expended.
(2) Overseas programs.—For necessary expenses for the regional bureaus of the Department of State and overseas activities as authorized by law, [$2,109,293,000] $2,270,168,000, to remain available until September 30, [2013] 2014, of which not less than [$347,572,000] $376,551,000 shall be available only for public diplomacy international information programs.
(3) Diplomatic policy and support.—For necessary expenses for the functional bureaus of the Department of State including representation to certain international organizations in which the United States participates pursuant to treaties ratified pursuant to the advice and consent of the Senate or specific Acts of Congress, general administration, and arms control, nonproliferation and disarmament activities as authorized, [$822,513,000] $864,610,850, to remain available until September 30, [2013] 2014.
(4) Security programs.—For necessary expenses for security activities, [$1,341,279,000] $1,464,745,000, to remain available until September 30, [2013] 2014, of which [up to $1,151,200,000] $1,210,358,000 is for Worldwide Security Protection and shall remain available until expended.
(5) Fees and payments collected.—In addition to amounts otherwise made available under this heading—
[(A) not to exceed $1,753,991 shall be derived from fees collected from other executive agencies for lease or use of facilities located at the International Center in accordance with section 4 of the International Center Act, and, in addition, as authorized by section 5 of such Act, $520,150, to be derived from the reserve authorized by that section, to be used for the purposes set out in that section;]
([B] A) as authorized by section 810 of the United States Information and Educational Exchange Act, not to exceed $5,000,000, to remain available until expended, may be credited to this appropriation from fees or other payments received from English teaching, library, motion pictures, and publication programs and from fees from educational advising and counseling and exchange visitor programs; and
([C] B) not to exceed $15,000, which shall be derived from reimbursements, surcharges and fees for use of Blair House facilities.
(6) Transfer, reprogramming, and other matters.—
(A) Notwithstanding any provision of this Act, funds may be reprogrammed within and between subsections under this heading subject to section [7015] 7012 of this Act;
(B) Of the amount made available under this heading, not to exceed $10,000,000 may be transferred to, and merged with, funds made available by this Act under the heading "Emergencies in the Diplomatic and Consular Service'', to be available only for emergency evacuations and rewards, as authorized; and
(C) Funds appropriated under this heading are available for acquisition by exchange or purchase of passenger motor vehicles as authorized by law and, pursuant to 31 U.S.C. 1108(g), for the field examination of programs and activities in the United States funded from any account contained in this title.
[(D) Of the amount made available under this heading, up to $6,000,000 may be transferred to, and merged with, funds made available by this Act under the heading "Department of State, Administration of Foreign Affairs, Capital Investment Fund'': Provided, That the transfer authority of this subparagraph is in addition to any other transfer authority available to the Secretary of State.]
[(E)]([i) The headings "Civilian Stabilization Initiative'' in titles I and II of prior acts making appropriations for the Department of State, foreign operations, and related programs shall be renamed "Conflict Stabilization Operations''.]
[(ii) Of the funds appropriated under this heading, up to $35,000,000, to remain available until expended, may be transferred to, and merged with, funds previously made available under the heading "Conflict Stabilization Operations'' in title I of prior acts making appropriations for the Department of State, foreign operations and related programs, as amended by subparagraph (i).]
[(F) None of the funds appropriated under this heading may be used for the preservation of religious sites unless the Secretary of State determines and reports to the Committees on Appropriations that such sites are historically, artistically, or culturally significant, that the purpose of the project is neither to advance nor to inhibit the free exercise of religion, and that the project is in the national interest of the United States.]
(D) Of the amount made available under this heading, not to exceed $1,000,000 may be transferred to, and merged with, funds made available by this Act under the heading Representation Allowances, to be available for official representation activities, as authorized. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–0113–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Executive direction and policy formulation | 836 | 1,250 | 1,375 |
| 0002 | Conduct of diplomatic relations | 1,641 | 2,678 | 2,131 |
| 0003 | Conduct of public diplomacy | 524 | 575 | 633 |
| 0005 | Conduct of consular relations | 125 | 175 | 193 |
| 0006 | Professional development and training | 290 | 350 | 385 |
| 0007 | Information management | 1,302 | 1,823 | 1,380 |
| 0008 | Security | 1,550 | 2,170 | 1,487 |
| 0009 | Medical | 59 | 83 | 90 |
| 0010 | Administration and staff activities | 1,572 | 2,248 | 1,273 |
| 0011 | Iraq Operations | 1,523 | 865 | 406 |
|
|
|
|
||
| 0799 | Total direct obligations | 9,422 | 12,217 | 9,353 |
| 0801 | Reimbursable program | 4,354 | 4,601 | 3,550 |
|
|
|
|
||
| 0900 | Total new obligations | 13,776 | 16,818 | 12,903 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 3,130 | 2,575 | 1,451 |
| 1010 | Unobligated balance transfer to other accts [70–0100] | –13 | ||
| 1010 | Unobligated balance transfer to other accts [70–0530] | –2 | ||
| 1010 | Unobligated balance transfer to other accts [70–0540] | –3 | ||
| 1010 | Unobligated balance transfer to other accts [12–2900] | –7 | ||
| 1010 | Unobligated balance transfer to other accts [15–0128] | –5 | ||
| 1010 | Unobligated balance transfer to other accts [15–1100] | –33 | ||
| 1010 | Unobligated balance transfer to other accts [15–0200] | –14 | ||
| 1010 | Unobligated balance transfer to other accts [15–0324] | –4 | ||
| 1010 | Unobligated balance transfer to other accts [69–1301] | –3 | ||
| 1010 | Unobligated balance transfer to other accts [19–0535] | –45 | ||
| 1010 | Unobligated balance transfer to other accts [11–1045] | –4 | ||
| 1011 | Unobligated balance transfer from other accts [72–0305] | 1 | ||
| 1011 | Unobligated balance transfer from other accts [19–0524] | 18 | ||
| 1011 | Unobligated balance transfer from other accts [15–0200] | 6 | ||
| 1021 | Recoveries of prior year unpaid obligations | 414 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 3,436 | 2,575 | 1,451 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 8,790 | 6,551 | 7,069 |
| 1100 | Appropriation - OCO | 4,389 | ||
| 1120 | Transferred to other accounts [13–1250] | –1 | ||
| 1120 | Transferred to other accounts [12–2900] | –17 | ||
| 1120 | Transferred to other accounts [11–1045] | –3 | ||
| 1120 | Transferred to other accounts [70–0530] | –3 | ||
| 1120 | Transferred to other accounts [70–0540] | –4 | ||
| 1120 | Transferred to other accounts [15–0128] | –3 | ||
| 1120 | Transferred to other accounts [15–1100] | –15 | ||
| 1120 | Transferred to other accounts [15–0200] | –4 | ||
| 1120 | Transferred to other accounts [15–0324] | –3 | ||
| 1120 | Transferred to other accounts [69–1301] | –2 | ||
| 1120 | Appropriations transferred to other accts [19–0113] | –19 | ||
| 1120 | Appropriations transferred to other accts [70–0100] | –2 | ||
| 1120 | Transferred to other accounts [20–0101] | –1 | ||
| 1120 | Appropriations transferred to other accts [19–0535] | –14 | ||
| 1120 | Appropriations transferred to other accts [19–0522] | –10 | ||
| 1120 | Appropriations transferred to other accts [19–0523] | –1 | ||
| 1120 | Appropriations transferred to other accts [19–0209] | –1 | ||
| 1120 | Appropriations transferred to other accts [19–0121] | –22 | ||
| 1121 | Transferred from other accounts [19–0113] | 19 | ||
| 1130 | Appropriations permanently reduced | –73 | ||
| 1131 | Unobligated balance of appropriations permanently reduced | –140 | –14 | |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 8,493 | 10,904 | 7,069 |
| Appropriations, mandatory: | ||||
| 1201 | Appropriation (special or trust fund) | 57 | 35 | 35 |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 57 | 35 | 35 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 4,354 | 4,755 | 4,981 |
| 1701 | Change in uncollected payments, Federal sources | 44 | ||
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 4,398 | 4,755 | 4,981 |
| 1900 | Budget authority (total) | 12,948 | 15,694 | 12,085 |
| 1930 | Total budgetary resources available | 16,384 | 18,269 | 13,536 |
| Memorandum (non-add) entries: | ||||
| 1940 | Unobligated balance expiring | –33 | ||
| 1941 | Unexpired unobligated balance, end of year | 2,575 | 1,451 | 633 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 4,395 | 5,439 | 6,018 |
| 3010 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –141 | –173 | –173 |
|
|
|
|
||
| 3020 | Obligated balance, start of year (net) | 4,254 | 5,266 | 5,845 |
| 3030 | Obligations incurred, unexpired accounts | 13,776 | 16,818 | 12,903 |
| 3031 | Obligations incurred, expired accounts | 100 | ||
| 3040 | Outlays (gross) | –12,266 | –16,239 | –13,249 |
| 3050 | Change in uncollected pymts, Fed sources, unexpired | –44 | ||
| 3051 | Change in uncollected pymts, Fed sources, expired | 12 | ||
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –414 | ||
| 3081 | Recoveries of prior year unpaid obligations, expired | –152 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 5,439 | 6,018 | 5,672 |
| 3091 | Uncollected pymts, Fed sources, end of year | –173 | –173 | –173 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 5,266 | 5,845 | 5,499 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 12,891 | 15,659 | 12,050 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 5,618 | 12,033 | 9,061 |
| 4011 | Outlays from discretionary balances | 6,615 | 4,202 | 4,180 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 12,233 | 16,235 | 13,241 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –2,042 | –2,450 | –2,674 |
| 4033 | Non-Federal sources | –2,302 | –2,305 | –2,307 |
|
|
|
|
||
| 4040 | Offsets against gross budget authority and outlays (total) | –4,344 | –4,755 | –4,981 |
| Additional offsets against gross budget authority only: | ||||
| 4050 | Change in uncollected pymts, Fed sources, unexpired | –44 | ||
| 4052 | Offsetting collections credited to expired accounts | –10 | ||
|
|
|
|
||
| 4060 | Additional offsets against budget authority only (total) | –54 | ||
|
|
|
|
||
| 4070 | Budget authority, net (discretionary) | 8,493 | 10,904 | 7,069 |
| 4080 | Outlays, net (discretionary) | 7,889 | 11,480 | 8,260 |
| Mandatory: | ||||
| 4090 | Budget authority, gross | 57 | 35 | 35 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 4 | 4 | |
| 4101 | Outlays from mandatory balances | 33 | 4 | |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 33 | 4 | 8 |
| 4180 | Budget authority, net (total) | 8,550 | 10,939 | 7,104 |
| 4190 | Outlays, net (total) | 7,922 | 11,484 | 8,268 |
|
|
||||
Summary of Budget Authority and Outlays (in millions of dollars)
|
|
||||
| 2011 actual | 2012 est. | 2013 est. | ||
|
|
||||
| Enacted/requested: | ||||
| Budget Authority | 8,550 | 10,939 | 7,104 | |
| Outlays | 7,922 | 11,484 | 8,268 | |
| Overseas contingency operations: | ||||
| Budget Authority | 4,312 | |||
| Outlays | 2,592 | |||
| Total: | ||||
| Budget Authority | 8,550 | 10,939 | 11,416 | |
| Outlays | 7,922 | 11,484 | 10,860 | |
|
|
||||
Diplomatic and Consular Programs are financed by this appropriation, fees for services, and reimbursements from other agencies (including for administrative and other services provided by the Department of State). As in previous years, two-year funding is requested for this account, except for funds requested for Worldwide Security Protection (WSP), which is to remain available until expended. This account is the Department of State's primary operating account and funds a broad range of activities from policy setting, planning and design, to implementation and operations and maintenance. The 2013 request includes base funding for the State Department operations in Iraq, Afghanistan, and Pakistan that are supported by the Diplomatic and Consular Programs (D&CP) account. The balance of the funding requested for operations in Iraq, Afghanistan, and Pakistan is included in the Overseas Contingency Operations (OCO) account request for the D&CP account.
Funds are requested in the following categories:
Human Resources._This activity supports American salaries at overseas and domestic United States diplomatic missions, including Department of State employees carrying out security protection activities. The professional development and training activity is a continuous process by which the Department ensures that its professionals have the skills, experience and judgment to fulfill its functions at all levels. Training programs are designed to provide employees with the specific functional area and language skills needed for the conduct of foreign relations in the Department and abroad. This activity also supports the management, recruitment, and performance evaluation of Foreign and Civil Service employees (including efforts to attract a diverse applicant pool) and locally employed staff.
Overseas Programs._This activity provides funding for the operational programs of all the regional bureaus of the Department of State, which are responsible for managing United States foreign policy through bilateral and multilateral relationships. Funds made available for 2013 will support 274 United States embassies, consulates, and other diplomatic posts worldwide. Resources for this activity are used to provide for: the political and economic reporting and analysis of interests to the United States; the representation of U.S. diplomatic and national interests to countries abroad; and the bilateral and multilateral negotiation of U.S. foreign policy objectives, including the hosting of and participation in various international conferences, meetings and other multilateral activities in the United States and abroad. Resources in this appropriation support the conduct of international informational programs of the United States. The resources in this activity are used to define, explain and advocate U.S. policies abroad and to seek to increase knowledge and understanding among foreign audiences of U.S. society and its values. This activity also encompasses medical programs for the Department of State, the Foreign Service and other U.S. Government departments and agencies overseas. Centralized funding for travel and transportation of effects associated with the assignment, transfer, home leave and separation of the Department's personnel and dependents is also included in this activity.
Diplomatic Policy and Support._This activity supports the operational programs of the functional bureaus of the Department of State, which includes providing
overall policy direction, coordination, and program management among United States missions abroad in pursuit of regional
and global foreign policy objectives, including the hosting of various international conferences and meetings in the United
States and abroad. Resources also fund the management of U.S. participation in arms control, nonproliferation, and disarmament
negotiations and other verification and compliance activities, in addition to funds otherwise available for such purposes.
This activity, supported by fees for consular services, also encompasses overseas American citizen services; the issuance
of passports to U.S. citizens both here and abroad; visa adjudication and prevention and detection of visa fraud; and implementation
of a coordinated strategy to improve consular systems and processes in support of U.S. border security, including sharing
data with the Department of Homeland Security, the Department of Justice, the Intelligence Community, the Treasury Department,
and the law enforcement community. The information management activity in D&CP includes resources that are used for the effective
and efficient creation, collection, processing, transmission, dissemination, use, storage, and disposition of information
required for the formulation and execution of foreign policy and for the conduct of daily business. Its requirements are driven
by the informational needs of the President, the Secretary of State, the Department and its 274 missions, and other Government
agencies overseas. Components of the information management activity include: telecommunications; classified information handling;
unclassified data and word processing; pouch, mail, and publishing services; administration of an electronic and archival
records management program; document classification and declassification; information security; information technology capital
planning; and provision of information management services. Administration and staff activities are also included in this
area. These activities include domestic and overseas administrative services directly related to Department programs, such
as:
—The direction and control of administration and management operations, and reviewing and setting resource levels and priorities
for various programs and bureaus financed by this appropriation.
—The budgeting, financial planning, and fiscal operations for bureaus and offices financed by this appropriation.
—The contracting and procurement of services and supplies, maintenance and repair of equipment and property (including the
operation and routine maintenance of property directly leased or owned by the Department), vehicle operation, and shipping
and customs services.
—Rental payments to the General Services Administration for domestic space occupied by the Department.
Security Programs._This activity provides for the operation of security programs, including for Worldwide Security Protection (WSP) and the Bureau of Diplomatic Security, to protect diplomatic personnel, overseas diplomatic missions, residences, domestic facilities and information. The salaries paid to Department employees who carry out the security protection function worldwide are included in the Human Resources program activity. This activity identifies resources that are used in meeting security and counterterrorism responsibilities, both foreign and domestic. Covered in this activity are: security operations; engineering services, which are related to the technical defense of U.S. Government personnel and establishments abroad against electronic and physical attack; homeland security related activities; protection of Department personnel and foreign dignitaries; and physical security operations.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 19–0113–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| Personnel compensation: | ||||
| 11.1 | Full-time permanent | 2,238 | 2,581 | 2,097 |
| 11.3 | Other than full-time permanent | 145 | 151 | 155 |
| 11.5 | Other personnel compensation | 188 | 202 | 240 |
| 11.8 | Special personal services payments | 4 | 5 | 5 |
|
|
|
|
||
| 11.9 | Total personnel compensation | 2,575 | 2,939 | 2,497 |
| 12.1 | Civilian personnel benefits | 950 | 1,385 | 1,024 |
| 13.0 | Benefits for former personnel | 8 | 10 | 11 |
| 21.0 | Travel and transportation of persons | 381 | 343 | 193 |
| 22.0 | Transportation of things | 253 | 228 | 190 |
| 23.1 | Rental payments to GSA | 190 | 192 | 194 |
| 23.3 | Communications, utilities, and miscellaneous charges | 404 | 525 | 353 |
| 24.0 | Printing and reproduction | 33 | 30 | 21 |
| 25.1 | Advisory and assistance services | 48 | 62 | 69 |
| 25.2 | Other services from non-Federal sources | 2,327 | 3,025 | 1,490 |
| 25.3 | Other goods and services from Federal sources | 142 | 185 | 203 |
| 25.3 | Purchases of goods and services from Government accounts (ICASS) | 1,002 | 1,773 | 1,748 |
| 25.4 | Operation and maintenance of facilities | 76 | 99 | 109 |
| 25.6 | Medical care | 6 | 8 | 9 |
| 25.7 | Operation and maintenance of equipment | 9 | 12 | 13 |
| 26.0 | Supplies and materials | 307 | 277 | 247 |
| 31.0 | Equipment | 607 | 989 | 834 |
| 41.0 | Grants, subsidies, and contributions | 102 | 133 | 146 |
| 42.0 | Insurance claims and indemnities | 2 | 2 | 2 |
|
|
|
|
||
| 99.0 | Direct obligations | 9,422 | 12,217 | 9,353 |
| 99.0 | Reimbursable obligations | 4,354 | 4,601 | 3,550 |
|
|
|
|
||
| 99.9 | Total new obligations | 13,776 | 16,818 | 12,903 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 19–0113–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 18,712 | 18,744 | 18,708 |
| 2001 | Reimbursable civilian full-time equivalent employment | 4,002 | 4,002 | 4,002 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–0201–0–1–154 | 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 |
|
|
||||
The appropriation for overseas information and cultural programs previously provided to the U.S. Information Agency and designed to inform and influence foreign audiences has been administered by the Department of State and funded from the Diplomatic and Consular programs and other accounts within the Department of State since 2000, except those activities as are associated with international broadcasting functions which are funded from the Broadcasting Board of Governors account. This schedule reflects the spend-out of prior year funds.
For necessary expenses to support, maintain, mobilize, and deploy a civilian response corps and for related reconstruction and stabilization assistance to prevent or respond to conflict or civil strife in foreign countries or regions, or to enable transition from such strife, $56,500,000, to remain available until expended: Provided, That funds made available under this heading may be made available to provide administrative expenses for the coordination of reconstruction and stabilization activities: Provided further, That the Secretary of State may transfer and merge funds made available under any other heading in Titles I, II, III and IV of this Act with funds made available under this heading to maintain and deploy a Civilian Response Corps and to provide reconstruction and stabilization assistance: Provided further, That the Secretary may appoint, compensate and remove Civilian Response Corps personnel without regard to Civil Service or classification laws.
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–0121–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Direct program activity | 69 | 59 | 57 |
|
|
|
|
||
| 0100 | Direct program activities, subtotal | 69 | 59 | 57 |
| 0801 | Reimbursable program activity | 1 | 1 | |
|
|
|
|
||
| 0809 | Reimbursable program activities, subtotal | 1 | 1 | |
|
|
|
|
||
| 0900 | Total new obligations | 69 | 60 | 58 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 38 | 29 | |
| 1021 | Recoveries of prior year unpaid obligations | 24 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 62 | 29 | |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 35 | 57 | |
| 1100 | Appropriation - OCO | 8 | ||
| 1121 | Appropriations transferred from other accts [19–0113] | 22 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 35 | 30 | 57 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 1 | 1 | 1 |
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 1 | 1 | 1 |
| 1900 | Budget authority (total) | 36 | 31 | 58 |
| 1930 | Total budgetary resources available | 98 | 60 | 58 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 29 | ||
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 50 | 33 | 25 |
| 3030 | Obligations incurred, unexpired accounts | 69 | 60 | 58 |
| 3040 | Outlays (gross) | –62 | –68 | –72 |
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –24 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 33 | 25 | 11 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 33 | 25 | 11 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 36 | 31 | 58 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 25 | 47 | |
| 4011 | Outlays from discretionary balances | 62 | 43 | 25 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 62 | 68 | 72 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –1 | –1 | –1 |
| 4180 | Budget authority, net (total) | 35 | 30 | 57 |
| 4190 | Outlays, net (total) | 61 | 67 | 71 |
|
|
||||
The appropriation provides authorization and appropriations for recruiting, training, supporting, equipping, and deploying an interagency Civilian Response Corps as well as for related reconstruction and stabilization activities. As authorized by P.L. 110–417, the Civilian Response Corps supports U.S. Government reconstruction and stabilization assistance operations abroad and is comprised of Active and Standby components, to include mission-ready interagency experts in fields such as policing and rule of law, transitional governance, and economic stabilization and development. This appropriation also provides funding for personnel and other operating expenses related to the coordination of reconstruction and stabilization activities.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 19–0121–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 30 | 29 | 30 |
| 12.1 | Civilian personnel benefits | 17 | 5 | 7 |
| 21.0 | Travel and transportation of persons | 3 | 3 | 3 |
| 23.3 | Communications, utilities, and miscellaneous charges | 4 | 4 | 4 |
| 25.2 | Other services from non-Federal sources | 14 | 17 | 12 |
| 31.0 | Equipment | 1 | 1 | 1 |
|
|
|
|
||
| 99.0 | Direct obligations | 69 | 59 | 57 |
| 99.0 | Reimbursable obligations | 1 | 1 | |
|
|
|
|
||
| 99.9 | Total new obligations | 69 | 60 | 58 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 19–0121–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 115 | 115 | 115 |
|
|
||||
For necessary expenses of the Capital Investment Fund, [$59,380,000] $83,300,000, to remain available until expended, as authorized: Provided, That section 135(e) of Public Law 103–236 shall not apply to funds available under this heading. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–0120–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Direct Obligations | 70 | 65 | 83 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 14 | 6 | |
| 1021 | Recoveries of prior year unpaid obligations | 3 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 17 | 6 | |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 59 | 59 | 83 |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 59 | 59 | 83 |
| 1930 | Total budgetary resources available | 76 | 65 | 83 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 6 | ||
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 227 | 84 | 50 |
| 3030 | Obligations incurred, unexpired accounts | 70 | 65 | 83 |
| 3040 | Outlays (gross) | –210 | –99 | –82 |
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –3 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 84 | 50 | 51 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 84 | 50 | 51 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 59 | 59 | 83 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 30 | 42 | |
| 4011 | Outlays from discretionary balances | 210 | 69 | 40 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 210 | 99 | 82 |
| 4180 | Budget authority, net (total) | 59 | 59 | 83 |
| 4190 | Outlays, net (total) | 210 | 99 | 82 |
|
|
||||
The Capital Investment Fund provides for the procurement of information technology and other related capital investments for the Department of State and is designed to ensure the efficient management, coordination, operation, and utilization of such resources. The fund is used to acquire and maintain information technology and other related capital investments necessary to improve operational performance in a continually evolving technological environment.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 19–0120–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 25.2 | Other services from non-Federal sources | 47 | 44 | 52 |
| 31.0 | Equipment | 23 | 21 | 31 |
|
|
|
|
||
| 99.9 | Total new obligations | 70 | 65 | 83 |
|
|
||||
For necessary expenses of the Office of Inspector General, [$61,904,000] $65,622,000, notwithstanding section 209(a)(1) of the Foreign Service Act of 1980 (Public Law 96–465), as it relates to post inspections. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–0529–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0002 | Inspections and audits | 42 | 43 | 47 |
| 0003 | Administration and staff activities | 14 | 16 | 16 |
| 0004 | Policy Formulation | 2 | 3 | 3 |
| 0005 | Special Inspector General for Afghanistan Reconstruction (SIGAR) | 31 | 38 | |
| 0006 | Special Inspector General for Iraq Reconstruction (SIGIR) | 22 | 38 | |
|
|
|
|
||
| 0799 | Total direct obligations | 111 | 138 | 66 |
| 0801 | Reimbursable program activity | 2 | 2 | |
|
|
|
|
||
| 0900 | Total new obligations | 111 | 140 | 68 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 13 | 9 | |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 100 | 129 | 66 |
| 1121 | Transferred from other accounts [72–1037] | 5 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 105 | 129 | 66 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 2 | 2 | 2 |
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 2 | 2 | 2 |
| 1900 | Budget authority (total) | 107 | 131 | 68 |
| 1930 | Total budgetary resources available | 120 | 140 | 68 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 9 | ||
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 40 | 49 | 39 |
| 3030 | Obligations incurred, unexpired accounts | 111 | 140 | 68 |
| 3031 | Obligations incurred, expired accounts | 1 | ||
| 3040 | Outlays (gross) | –97 | –150 | –92 |
| 3081 | Recoveries of prior year unpaid obligations, expired | –6 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 49 | 39 | 15 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 49 | 39 | 15 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 107 | 131 | 68 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 63 | 103 | 52 |
| 4011 | Outlays from discretionary balances | 34 | 47 | 40 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 97 | 150 | 92 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –2 | –2 | –2 |
| 4180 | Budget authority, net (total) | 105 | 129 | 66 |
| 4190 | Outlays, net (total) | 95 | 148 | 90 |
|
|
||||
Summary of Budget Authority and Outlays (in millions of dollars)
|
|
||||
| 2011 actual | 2012 est. | 2013 est. | ||
|
|
||||
| Enacted/requested: | ||||
| Budget Authority | 105 | 129 | 66 | |
| Outlays | 95 | 148 | 90 | |
| Overseas contingency operations: | ||||
| Budget Authority | 50 | |||
| Outlays | 40 | |||
| Total: | ||||
| Budget Authority | 105 | 129 | 116 | |
| Outlays | 95 | 148 | 130 | |
|
|
||||
This appropriation provides for the conduct or supervision of all audits, investigations, and inspections of the Department's programs and operations as mandated by the Inspector General Act of 1978, as amended, and the Foreign Service Act of 1980, as amended. The objectives of the Office of the Inspector General are to: improve the economy, efficiency, and effectiveness of the Department's operations; detect and prevent fraud, waste, abuse, and mismanagement; and evaluate independently the formulation, applicability, and implementation of security standards at all U.S. diplomatic and consular posts. The Office also assesses the implementation of U.S. foreign policy, primarily through its inspection of all overseas posts and domestic offices on a cyclical basis. The State Department's Inspector General also serves as Inspector General of the Broadcasting Board of Governors, as mandated by law.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 19–0529–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| Personnel compensation: | ||||
| 11.1 | Full-time permanent | 62 | 85 | 37 |
| 11.5 | Other personnel compensation | 6 | 6 | 2 |
|
|
|
|
||
| 11.9 | Total personnel compensation | 68 | 91 | 39 |
| 12.1 | Civilian personnel benefits | 19 | 13 | 11 |
| 21.0 | Travel and transportation of persons | 10 | 12 | 8 |
| 23.3 | Communications, utilities, and miscellaneous charges | 3 | 10 | 4 |
| 25.2 | Other services from non-Federal sources | 9 | 12 | 4 |
|
|
|
|
||
| 99.0 | Direct obligations | 109 | 138 | 66 |
| 99.0 | Reimbursable obligations | 2 | 2 | 2 |
|
|
|
|
||
| 99.9 | Total new obligations | 111 | 140 | 68 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 19–0529–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 293 | 293 | 153 |
|
|
||||
For expenses of educational and cultural exchange programs, as authorized, [$583,200,000] $586,957,000, to remain available until expended: Provided, That not to exceed $5,000,000, to remain available until expended, may be credited to this appropriation from fees or other payments received from or in connection with English teaching, educational advising and counseling programs, and exchange visitor programs as authorized. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–0209–0–1–154 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Academic Programs | 342 | 340 | 310 |
| 0002 | Professional/Cultural Exchanges | 206 | 208 | 207 |
| 0003 | Exchanges Support | 61 | 64 | 64 |
| 0004 | Program and Performance | 7 | 6 | 6 |
| 0006 | ESF Exchanges | 27 | ||
|
|
|
|
||
| 0100 | Subtotal, Direct Obligations | 643 | 618 | 587 |
|
|
|
|
||
| 0799 | Total direct obligations | 643 | 618 | 587 |
| 0880 | Reimbursable Program | 3 | 3 | 3 |
|
|
|
|
||
| 0900 | Total new obligations | 646 | 621 | 590 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 20 | 24 | 6 |
| 1011 | Unobligated balance transfer from other accts [72–1037] | 2 | ||
| 1011 | Unobligated balance transfer from other accts [72–0306] | 2 | ||
| 1021 | Recoveries of prior year unpaid obligations | 10 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 34 | 24 | 6 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 600 | 583 | 587 |
| 1100 | Appropriation - OCO | 16 | ||
| 1121 | Appropriations transferred from other accts [72–1037] | 29 | ||
| 1121 | Appropriations transferred from other accts [72–0306] | 2 | ||
| 1121 | Appropriations transferred from other accts [19–0113] | 1 | ||
| 1130 | Appropriations permanently reduced | –1 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 631 | 599 | 587 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 5 | 4 | 4 |
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 5 | 4 | 4 |
| 1900 | Budget authority (total) | 636 | 603 | 591 |
| 1930 | Total budgetary resources available | 670 | 627 | 597 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 24 | 6 | 7 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 586 | 572 | 415 |
| 3030 | Obligations incurred, unexpired accounts | 646 | 621 | 590 |
| 3040 | Outlays (gross) | –652 | –778 | –656 |
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –10 | ||
| 3081 | Recoveries of prior year unpaid obligations, expired | 2 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 572 | 415 | 349 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 572 | 415 | 349 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 636 | 603 | 591 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 1 | 304 | 298 |
| 4011 | Outlays from discretionary balances | 651 | 474 | 358 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 652 | 778 | 656 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –5 | –4 | –4 |
| 4180 | Budget authority, net (total) | 631 | 599 | 587 |
| 4190 | Outlays, net (total) | 647 | 774 | 652 |
|
|
||||
This appropriation provides funding for international exchange programs authorized by the Mutual Educational and Cultural Exchange Act of 1961, as amended, to support U.S. foreign, economic, and security policy objectives and to assist in the development of friendly, sympathetic, and peaceful relations between the United States and other countries. These goals are addressed by building increased mutual understanding through international exchange and professional development activities. Programs under this appropriation include:
Academic Exchanges._Includes exchanges for foreign participants and U.S. citizens: the J. William Fulbright Educational Exchange Program for the exchange of students, teachers, and scholars; the Hubert H. Humphrey Fellowships for the exchange of mid-career professionals from developing nations; exchanges involving specially targeted undergraduates, teachers, graduate students, young professionals, and postdoctoral scholars as well as strategic critical foreign language education programs; the Benjamin Gilman program for American undergraduates with financial need to study abroad and similar programs to bring participants to the United States; English language programming abroad; promoting U.S. higher education overseas through educational advising centers and marketing activities; and U.S. studies programs designed to promote better foreign understanding of the United States.
Professional/Cultural Exchanges._Includes exchanges for foreign participants and U.S. citizens: the International Visitor Leadership Program supports professional exchanges to the U.S. by current and emerging foreign leaders as well as key influencers to obtain firsthand knowledge about the U.S., its people, government, culture and values; and the Citizen Exchanges Program partners with the U.S. private sector to conduct professional, cultural, sports, and youth programs that establish linkages between the U.S. and other countries around the world.
Program and Performance._Includes special crosscutting programs directed at establishing and maintaining alumni networks, and determining the effectiveness of programs through a comprehensive schema of evaluations. This includes the performance measurement of programs in accordance with the Government Performance and Results Act of 1993.
Exchanges Support._Includes all domestic staff and Regional English Language Officers overseas and support costs related to exchanges managed by the Bureau of Educational and Cultural Affairs; government-wide exchanges coordination; and the Convention on Cultural Property Implementation Act.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 19–0209–0–1–154 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 40 | 40 | 40 |
| 12.1 | Civilian personnel benefits | 10 | 10 | 10 |
| 21.0 | Travel and transportation of persons | 2 | 2 | 2 |
| 23.3 | Communications, utilities, and miscellaneous charges | 1 | 1 | 1 |
| 24.0 | Printing and reproduction | 2 | 2 | 2 |
| 25.2 | Other services from non-Federal sources | 21 | 21 | 21 |
| 41.0 | Grants, subsidies, and contributions | 567 | 541 | 511 |
|
|
|
|
||
| 99.0 | Direct obligations | 643 | 617 | 587 |
| 99.0 | Reimbursable obligations | 3 | 4 | 3 |
|
|
|
|
||
| 99.9 | Total new obligations | 646 | 621 | 590 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 19–0209–0–1–154 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 450 | 450 | 450 |
|
|
||||
For necessary expenses for carrying out the Foreign Service Buildings Act of 1926 (22 U.S.C. 292–303), preserving, maintaining, repairing, and planning for buildings that are owned or directly leased by the Department of State, renovating, in addition to funds otherwise available, the Harry S. Truman Building, and carrying out the Diplomatic Security Construction Program as authorized, [$762,000,000] $948,925,000, to remain available until expended as authorized, of which not to exceed $25,000 may be used for domestic and overseas representation as authorized: Provided, That none of the funds appropriated in this paragraph shall be available for acquisition of furniture, furnishings, or generators for other departments and agencies.
In addition, for the costs of worldwide security upgrades, acquisition, and construction as authorized, [$775,000,000] $688,799,000, to remain available until expended[: Provided, That not later than 45 days after enactment of this Act, the Secretary of State shall submit to the Committees on Appropriations the proposed allocation of funds made available under this heading and the actual and anticipated proceeds of sales for all projects in fiscal year 2012]. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–0535–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Capital Security Construction | 765 | 724 | 700 |
| 0002 | Compound Security | 89 | 85 | 85 |
| 0003 | Repair and Construction | 306 | 175 | 75 |
| 0004 | Operations | 780 | 780 | 850 |
| 0005 | Supplemental Appropriations | 330 | 150 | 200 |
|
|
|
|
||
| 0100 | Total direct program | 2,270 | 1,914 | 1,910 |
|
|
|
|
||
| 0799 | Total direct obligations | 2,270 | 1,914 | 1,910 |
| 0801 | Asset Management | 9 | 80 | 25 |
| 0802 | Other Reimbursable | 165 | 190 | 330 |
| 0803 | Capital Security Cost Sharing | 494 | 350 | 350 |
| 0804 | Supplemental Appropriations | 913 | 577 | 250 |
|
|
|
|
||
| 0809 | Reimbursable program activities, subtotal | 1,581 | 1,197 | 955 |
|
|
|
|
||
| 0899 | Total reimbursable obligations | 1,581 | 1,197 | 955 |
|
|
|
|
||
| 0900 | Total new obligations | 3,851 | 3,111 | 2,865 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 2,877 | 2,653 | 2,682 |
| 1011 | Unobligated balance transfer from other accts [19–0113] | 45 | ||
| 1021 | Recoveries of prior year unpaid obligations | 273 | 355 | 250 |
|
|
|
|
||
| 1050 | Unobligated balance (total) | 3,195 | 3,008 | 2,932 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 1,620 | 1,537 | 1,638 |
| 1100 | Appropriation - OCO | 33 | ||
| 1121 | Appropriations transferred from other accts [19–0113] | 14 | ||
| 1130 | Appropriations permanently reduced | –3 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 1,631 | 1,570 | 1,638 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Offsetting collections (cash) - Capital Security Cost Sharing | 442 | 409 | 380 |
| 1700 | Offsetting collections (cash) - Other Collections | 1,215 | 721 | 450 |
| 1700 | Offsetting collections (cash) - Asset Mgt | 16 | 85 | 25 |
| 1701 | Change in uncollected payments, Federal sources | 5 | ||
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 1,678 | 1,215 | 855 |
| 1900 | Budget authority (total) | 3,309 | 2,785 | 2,493 |
| 1930 | Total budgetary resources available | 6,504 | 5,793 | 5,425 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 2,653 | 2,682 | 2,560 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 3,393 | 4,502 | 4,851 |
| 3010 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –14 | –19 | –19 |
|
|
|
|
||
| 3020 | Obligated balance, start of year (net) | 3,379 | 4,483 | 4,832 |
| 3030 | Obligations incurred, unexpired accounts | 3,851 | 3,111 | 2,865 |
| 3040 | Outlays (gross) | –2,469 | –2,407 | –2,142 |
| 3050 | Change in uncollected pymts, Fed sources, unexpired | –5 | ||
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –273 | –355 | –250 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 4,502 | 4,851 | 5,324 |
| 3091 | Uncollected pymts, Fed sources, end of year | –19 | –19 | –19 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 4,483 | 4,832 | 5,305 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 3,309 | 2,785 | 2,493 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 1,187 | 1,061 | 1,197 |
| 4011 | Outlays from discretionary balances | 1,282 | 1,346 | 945 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 2,469 | 2,407 | 2,142 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –1,653 | –1,130 | –830 |
| 4033 | Non-Federal sources | –20 | –85 | –25 |
|
|
|
|
||
| 4040 | Offsets against gross budget authority and outlays (total) | –1,673 | –1,215 | –855 |
| Additional offsets against gross budget authority only: | ||||
| 4050 | Change in uncollected pymts, Fed sources, unexpired | –5 | ||
|
|
|
|
||
| 4070 | Budget authority, net (discretionary) | 1,631 | 1,570 | 1,638 |
| 4080 | Outlays, net (discretionary) | 796 | 1,192 | 1,287 |
| 4180 | Budget authority, net (total) | 1,631 | 1,570 | 1,638 |
| 4190 | Outlays, net (total) | 796 | 1,192 | 1,287 |
|
|
||||
Under the direction of the Secretary of State, the overall mission of the Bureau of Overseas Buildings Operations (OBO) is to provide U.S. diplomatic and consular missions abroad with safe, secure, and functional facilities that support the foreign policy objectives of the United States. Specific program functions include: providing guidance to posts, the regional bureaus and other foreign affairs agencies on the renovation, construction and operations of facilities; providing expert space and facilities planning; managing and overseeing the design, construction, and renovation of mission facilities; incorporating security features into overseas and domestic facilities; and ensuring the security of facilities during construction or renovation. In addition, OBO is responsible for establishing standards and policies for overseas housing, developing, in conjunction with posts, effective maintenance programs for post facilities, and monitoring and reporting the inventory of maintenance and backlog requirements. OBO also ensures the safety of the building occupants through the development of fire/life safety and accessibility compliance programs.
In 2013, the Department will collect charges for the ninth year of the Capital Security Cost Sharing (CSCS) Program. The CSCS program has two main goals: accelerating the construction of approximately 150 new safe, secure and functional embassy and consulate compounds. and providing an incentive for all United States Government agencies to right-size their presence overseas.
The 2013 request continues the Maintenance Cost Sharing (MCS) Program to provide critically needed renovation, construction and repair of overseas facilities, to provide adequate working conditions for multi-agency staffs, and protect the U.S. taxpayer investment. Under this proposal, a portion of the CSCS funds will be used to maintain overseas facilities in 2013.
The objective of the Asset Management Program is to obtain the best use of diplomatic and consular properties overseas through sale of surplus or underutilized properties and reinvestment of the proceeds in properties that provide a greater return to the U.S. Government and/or improve the safety of mission personnel. In lieu of appropriated resources, OBO uses asset sales proceeds for long-term capital investment to minimize the growth of U.S. Government leasehold requirements (through property acquisition) or to address a high-priority need for new construction or fit-out of leased space.
This appropriation also provides for capital expenditures necessary to preserve, maintain, repair, and plan for buildings owned or leased by the Department of State overseas or in the United States, including the renovation of the Harry S. Truman building where required.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 19–0535–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| Personnel compensation: | ||||
| 11.1 | Full-time permanent | 84 | 87 | 89 |
| 11.3 | Other than full-time permanent | 8 | 8 | 8 |
| 11.5 | Other personnel compensation | 4 | 4 | 4 |
|
|
|
|
||
| 11.9 | Total personnel compensation | 96 | 99 | 101 |
| 12.1 | Civilian personnel benefits | 55 | 54 | 52 |
| 21.0 | Travel and transportation of persons | 33 | 26 | 28 |
| 22.0 | Transportation of objects | 9 | 8 | 9 |
| 23.2 | Rental payments to other entities | 452 | 430 | 425 |
| 23.3 | Communications, utilities, and miscellaneous charges | 7 | 7 | 7 |
| 24.0 | Printing and reproduction | 1 | 1 | 1 |
| 25.2 | Other services from non-Federal sources | 429 | 415 | 400 |
| 26.0 | Supplies and materials | 48 | 41 | 43 |
| 31.0 | Equipment | 58 | 62 | 50 |
| 32.0 | Land and structures | 1,051 | 756 | 779 |
| 41.0 | Grants, subsidies, and contributions | 31 | 15 | 15 |
|
|
|
|
||
| 99.0 | Direct obligations | 2,270 | 1,914 | 1,910 |
| 99.0 | Reimbursable obligations | 1,581 | 1,197 | 955 |
|
|
|
|
||
| 99.9 | Total new obligations | 3,851 | 3,111 | 2,865 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 19–0535–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 782 | 782 | 782 |
| 2001 | Reimbursable civilian full-time equivalent employment | 1 | 1 | 1 |
|
|
||||
For representation allowances as authorized, [$7,300,000] $7,484,000. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–0545–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Direct program | 7 | 7 | 7 |
|
|
|
|
||
| 0900 | Total new obligations (object class 26.0) | 7 | 7 | 7 |
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 7 | 7 | 7 |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 7 | 7 | 7 |
| 1930 | Total budgetary resources available | 7 | 7 | 7 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 1 | 1 | |
| 3030 | Obligations incurred, unexpired accounts | 7 | 7 | 7 |
| 3040 | Outlays (gross) | –8 | –6 | –8 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 1 | ||
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 1 | ||
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 7 | 7 | 7 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 7 | 6 | 6 |
| 4011 | Outlays from discretionary balances | 1 | 2 | |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 8 | 6 | 8 |
| 4180 | Budget authority, net (total) | 7 | 7 | 7 |
| 4190 | Outlays, net (total) | 8 | 6 | 8 |
|
|
||||
Amounts in this fund are used for expenses incurred by, including to reimburse in part, State Department personnel for official representation activities abroad and at missions to international organizations in the United States.
For expenses, not otherwise provided, to enable the Secretary of State to provide for extraordinary protective services, as authorized, [$27,000,000] $28,200,000, to remain available until September 30, [2013] 2014. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–0520–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Missions and officials to United Nations | 3 | 42 | 23 |
| 0002 | Missions and officials in United States | 2 | 8 | 5 |
|
|
|
|
||
| 0900 | Total new obligations (object class 41.0) | 5 | 50 | 28 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 23 | ||
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 28 | 27 | 28 |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 28 | 27 | 28 |
| 1900 | Budget authority (total) | 28 | 27 | 28 |
| 1930 | Total budgetary resources available | 28 | 50 | 28 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 23 | ||
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 26 | 2 | 23 |
| 3030 | Obligations incurred, unexpired accounts | 5 | 50 | 28 |
| 3031 | Obligations incurred, expired accounts | 1 | ||
| 3040 | Outlays (gross) | –30 | –29 | –24 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 2 | 23 | 27 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 2 | 23 | 27 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 28 | 27 | 28 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 5 | 8 | 8 |
| 4011 | Outlays from discretionary balances | 25 | 21 | 16 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 30 | 29 | 24 |
| 4180 | Budget authority, net (total) | 28 | 27 | 28 |
| 4190 | Outlays, net (total) | 30 | 29 | 24 |
|
|
||||
This appropriation provides for extraordinary protection of: 1) foreign missions and officials, including those accredited to the United Nations and other international organizations, and visiting foreign dignitaries (under certain circumstances) in New York; and 2) international organizations, foreign missions and officials, and visiting foreign dignitaries (under certain circumstances) in other cities. Funds may be used to reimburse state or local authorities, contract for private security firm services, or reimburse Federal agencies for extraordinary protective services.
For necessary expenses to enable the Secretary of State to meet unforeseen emergencies arising in the Diplomatic and Consular Service, [$9,300,000] $9,500,000, to remain available until expended as authorized, of which not to exceed $1,000,000 may be transferred to, and merged with, funds appropriated by this Act under the heading "Repatriation Loans Program Account'', subject to the same terms and conditions. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–0522–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Rewards | 15 | 4 | |
| 0002 | Other activities | 19 | 23 | 10 |
|
|
|
|
||
| 0900 | Total new obligations | 34 | 27 | 10 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 22 | 18 | |
| 1012 | Unobligated balance transfers between expired and unexpired accounts | 8 | ||
| 1021 | Recoveries of prior year unpaid obligations | 3 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 33 | 18 | |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 9 | 9 | 10 |
| 1121 | Appropriations transferred from other accts [19–0113] | 10 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 19 | 9 | 10 |
| 1930 | Total budgetary resources available | 52 | 27 | 10 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 18 | ||
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 15 | 19 | 22 |
| 3030 | Obligations incurred, unexpired accounts | 34 | 27 | 10 |
| 3040 | Outlays (gross) | –27 | –24 | –10 |
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –3 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 19 | 22 | 22 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 19 | 22 | 22 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 19 | 9 | 10 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 6 | 7 | |
| 4011 | Outlays from discretionary balances | 27 | 18 | 3 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 27 | 24 | 10 |
| 4180 | Budget authority, net (total) | 19 | 9 | 10 |
| 4190 | Outlays, net (total) | 27 | 24 | 10 |
|
|
||||
These funds are used primarily for purposes authorized by section 4 of the State Department Basic Authorities Act of 1956, as amended (22 U.S.C. 2671), for rewards authorized by section 36 of that Act, as amended (22 U.S.C. 2708), and for purposes authorized by section 804(3) of the United States Information and Educational Exchange Act of 1948, as amended (22 U.S.C. 1474(3)).
Object Classification (in millions of dollars)
|
|
||||
| Identification code 19–0522–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 21.0 | Travel and transportation of persons | 9 | 3 | |
| 25.2 | Other services from non-Federal sources | 17 | 6 | |
| 91.0 | Unvouchered | 34 | 1 | 1 |
|
|
|
|
||
| 99.9 | Total new obligations | 34 | 27 | 10 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–0524–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 36 | 1 | 1 |
| 1010 | Unobligated balance transfer to other accts [19–0113] | –18 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 18 | 1 | 1 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1131 | Unobligated balance of appropriations permanently reduced | –17 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | –17 | ||
| 1930 | Total budgetary resources available | 1 | 1 | 1 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 1 | 1 | 1 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | –17 | ||
| 4180 | Budget authority, net (total) | –17 | ||
|
|
||||
This account is available to offset adverse exchange rate and overseas wage and price fluctuations unanticipated in the budget as authorized by section 24(b) of the State Department Basic Authorities Act of 1956 (22 U.S.C 2696(b)).
For necessary expenses to carry out the Taiwan Relations Act (Public Law 96–8), [$21,108,000] $37,200,000. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–0523–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Payment to the American Institute in Taiwan | 22 | 21 | 37 |
| 0801 | Reimbursable program | 3 | 4 | 4 |
|
|
|
|
||
| 0900 | Total new obligations | 25 | 25 | 41 |
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 21 | 21 | 37 |
| 1121 | Appropriations transferred from other accts [19–0113] | 1 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 22 | 21 | 37 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 2 | 4 | 4 |
| 1701 | Change in uncollected payments, Federal sources | 1 | ||
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 3 | 4 | 4 |
| 1900 | Budget authority (total) | 25 | 25 | 41 |
| 1930 | Total budgetary resources available | 25 | 25 | 41 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 1 | ||
| 3010 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –1 | –1 | |
|
|
|
|
||
| 3020 | Obligated balance, start of year (net) | 1 | –1 | –1 |
| 3030 | Obligations incurred, unexpired accounts | 25 | 25 | 41 |
| 3031 | Obligations incurred, expired accounts | 2 | ||
| 3040 | Outlays (gross) | –26 | –25 | –41 |
| 3050 | Change in uncollected pymts, Fed sources, unexpired | –1 | ||
| 3081 | Recoveries of prior year unpaid obligations, expired | –2 | ||
| Obligated balance, end of year (net): | ||||
| 3091 | Uncollected pymts, Fed sources, end of year | –1 | –1 | –1 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | –1 | –1 | –1 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 25 | 25 | 41 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 23 | 25 | 41 |
| 4011 | Outlays from discretionary balances | 3 | ||
|
|
|
|
||
| 4020 | Outlays, gross (total) | 26 | 25 | 41 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –2 | –4 | –4 |
| Additional offsets against gross budget authority only: | ||||
| 4050 | Change in uncollected pymts, Fed sources, unexpired | –1 | ||
|
|
|
|
||
| 4070 | Budget authority, net (discretionary) | 22 | 21 | 37 |
| 4080 | Outlays, net (discretionary) | 24 | 21 | 37 |
| 4180 | Budget authority, net (total) | 22 | 21 | 37 |
| 4190 | Outlays, net (total) | 24 | 21 | 37 |
|
|
||||
The Taiwan Relations Act (Public Law 96–8) requires programs with respect to Taiwan to be carried out by or through the American Institute in Taiwan (AIT). AIT supports U.S. interests by promoting U.S. exports, economic and commercial services, and cultural and information exchange; facilitating military sales; providing consular related services for Americans and the people on Taiwan; and on behalf of the Department of State and various U.S. Government agencies, carrying out liaison with Taiwan's counterpart organizations.
The Department contracts with AIT to conduct commercial, cultural, and other relations with the people of Taiwan. The 2013 request includes additional funding for the American Institute in Taiwan in light of Taiwan's proposed entry into the visa waiver program.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 19–0523–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 11.8 | Personnel compensation: Special personal services payments | 16 | 15 | 31 |
| 12.1 | Civilian personnel benefits | 4 | 4 | 4 |
| 23.2 | Rental payments to others | 1 | 2 | 2 |
|
|
|
|
||
| 99.0 | Direct obligations | 21 | 21 | 37 |
| 99.0 | Reimbursable obligations | 4 | 4 | 4 |
|
|
|
|
||
| 99.9 | Total new obligations | 25 | 25 | 41 |
|
|
||||
For payment to the Foreign Service Retirement and Disability Fund, as authorized, $158,900,000. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–0540–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Payment to Foreign Service Retirement and Disability Fund | 286 | 286 | 286 |
|
|
|
|
||
| 0900 | Total new obligations (object class 42.0) | 286 | 286 | 286 |
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1200 | Appropriation | 286 | 286 | 286 |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 286 | 286 | 286 |
| 1930 | Total budgetary resources available | 286 | 286 | 286 |
|
|
||||
| Change in obligated balance: | ||||
| 3030 | Obligations incurred, unexpired accounts | 286 | 286 | 286 |
| 3040 | Outlays (gross) | –286 | –286 | –286 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 286 | 286 | 286 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 286 | 286 | 286 |
| 4180 | Budget authority, net (total) | 286 | 286 | 286 |
| 4190 | Outlays, net (total) | 286 | 286 | 286 |
|
|
||||
The current appropriation finances any unfunded liability created by new or liberalized benefits, new groups of beneficiaries, and salary increases. In addition, the appropriation also finances the annual balance of the Foreign Service normal cost not met by employee and employer contributions.
The 2013 permanent appropriation provides a payment to the fund for disbursements attributable to the Foreign Service Pension System; and unfunded interest along with liability from military service for the Foreign Service Retirement and Disability System.
Special and Trust Fund Receipts (in millions of dollars)
|
|
||||
| Identification code 19–5497–0–2–602 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 0100 | Balance, start of year | 2 | ||
| Receipts: | ||||
| 0240 | Employing Agency Contributions, Foreign Service National Defined Contributions Retirement Fund | 1 | 1 | 1 |
| 0241 | Interest on Investments, Foreign Service National Defined Contributions Retirement Fund | 2 | 2 | |
|
|
|
|
||
| 0299 | Total receipts and collections | 1 | 3 | 3 |
|
|
|
|
||
| 0400 | Total: Balances and collections | 1 | 3 | 5 |
| Appropriations: | ||||
| 0500 | Foreign Service National Defined Contributions Retirement Fund | –1 | –1 | –1 |
|
|
|
|
||
| 0799 | Balance, end of year | 2 | 4 | |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–5497–0–2–602 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Retiree payments | 2 | 1 | |
|
|
|
|
||
| 0900 | Total new obligations (object class 42.0) | 2 | 1 | |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 1 | ||
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1201 | Appropriation (special or trust fund) | 1 | 1 | 1 |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 1 | 1 | 1 |
| 1900 | Budget authority (total) | 1 | 1 | 1 |
| 1930 | Total budgetary resources available | 1 | 2 | 1 |
| 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) | 1 | ||
| 3030 | Obligations incurred, unexpired accounts | 2 | 1 | |
| 3040 | Outlays (gross) | –1 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 1 | 2 | |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 1 | 2 | |
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 1 | 1 | 1 |
| Outlays, gross: | ||||
| 4101 | Outlays from mandatory balances | 1 | ||
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4180 | Budget authority, net (total) | 1 | 1 | 1 |
| 4190 | Outlays, net (total) | 1 | ||
|
|
||||
This is a retirement fund for Locally Employed Staff (LES) employed by the Department of State and other Foreign Affairs agencies. The purpose of the fund is to accumulate and distribute U.S. Government contributions for end-of-service benefits for LES at overseas U.S. missions where it has been determined that participation in the local social security system is not in the public interest. The State Department determines which countries are eligible to participate in the fund. Upon separation, payments will be made from the fund as a lump sum paid directly to the employee.
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–4519–0–4–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0801 | Publishing services | 32 | 30 | 29 |
| 0802 | Supply services | 108 | 125 | 117 |
| 0803 | Central support services | 359 | 419 | 404 |
| 0804 | Post Assignment Travel | 321 | 333 | 321 |
| 0805 | Medical Services | 24 | 27 | 25 |
| 0806 | International cooperative administrative support services (ICASS) | 2,058 | 2,900 | 3,045 |
| 0807 | Aviation central support services | 235 | 397 | |
|
|
|
|
||
| 0900 | Total new obligations | 2,902 | 4,069 | 4,338 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 100 | 204 | 100 |
| 1021 | Recoveries of prior year unpaid obligations | 165 | 153 | 175 |
|
|
|
|
||
| 1050 | Unobligated balance (total) | 265 | 357 | 275 |
| Budget authority: | ||||
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 2,783 | 3,812 | 4,158 |
| 1701 | Change in uncollected payments, Federal sources | 58 | ||
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 2,841 | 3,812 | 4,158 |
| 1930 | Total budgetary resources available | 3,106 | 4,169 | 4,433 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 204 | 100 | 95 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 999 | 1,083 | 1,818 |
| 3010 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –80 | –138 | –138 |
|
|
|
|
||
| 3020 | Obligated balance, start of year (net) | 919 | 945 | 1,680 |
| 3030 | Obligations incurred, unexpired accounts | 2,902 | 4,069 | 4,338 |
| 3040 | Outlays (gross) | –2,653 | –3,181 | –4,434 |
| 3050 | Change in uncollected pymts, Fed sources, unexpired | –58 | ||
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –165 | –153 | –175 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 1,083 | 1,818 | 1,547 |
| 3091 | Uncollected pymts, Fed sources, end of year | –138 | –138 | –138 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 945 | 1,680 | 1,409 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 2,841 | 3,812 | 4,158 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 55 | 2,916 | 3,181 |
| 4011 | Outlays from discretionary balances | 2,598 | 265 | 1,253 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 2,653 | 3,181 | 4,434 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –2,773 | –3,812 | –4,158 |
| 4033 | Non-Federal sources | –10 | ||
|
|
|
|
||
| 4040 | Offsets against gross budget authority and outlays (total) | –2,783 | –3,812 | –4,158 |
| Additional offsets against gross budget authority only: | ||||
| 4050 | Change in uncollected pymts, Fed sources, unexpired | –58 | ||
| 4080 | Outlays, net (discretionary) | –130 | –631 | 276 |
| 4190 | Outlays, net (total) | –130 | –631 | 276 |
|
|
||||
This fund, authorized by sections 13 and 23 of the State Department Basic Authorities Act of 1956 (22 U.S.C. 2684), finances on a reimbursable basis certain administrative services, such as printing and reproduction, editorial material, motor pool operations and dispatch agencies operations, inter-agency cooperative administrative support services, acquisition services, information technology desktop support, aviation services, and expenses of carrying out the Foreign Missions Act, including any acquisitions of property under section 204(f) of the State Department Basic Authorities Act of 1956 (22 U.S.C. 4304(f)).
Using the Working Capital Fund, the International Cooperative Administrative Support Services (ICASS) program was fully implemented in 1998. ICASS restructures overseas administrative support activities to allow more decision-making and managerial participation by all participating agencies, more equitable cost distribution, and incentives for efficient provision of services. Under ICASS, each agency represented at an overseas post chooses the services it wishes to receive and pays a proportional share of the cost of those services. Working through inter-agency councils at each overseas post, all agencies have a say in determining post administrative budgets and defining service standards, as well as reviewing costs and vendor performance.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 19–4519–0–4–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Reimbursable obligations: | ||||
| Personnel compensation: | ||||
| 11.1 | Full-time permanent | 372 | 377 | 382 |
| 11.3 | Other than full-time permanent | 361 | 366 | 371 |
| 11.5 | Other personnel compensation | 102 | 107 | 112 |
|
|
|
|
||
| 11.9 | Total personnel compensation | 835 | 850 | 865 |
| 12.1 | Civilian personnel benefits | 307 | 436 | 436 |
| 13.0 | Benefits for former personnel | 4 | 6 | 6 |
| 21.0 | Travel and transportation of persons | 105 | 149 | 138 |
| 22.0 | Transportation of things | 295 | 419 | 415 |
| 23.2 | Rental payments to others | 147 | 209 | 209 |
| 23.3 | Communications, utilities, and miscellaneous charges | 324 | 460 | 445 |
| 24.0 | Printing and reproduction | 6 | 9 | 8 |
| 25.2 | Other services from non-Federal sources | 559 | 1,076 | 1,368 |
| 26.0 | Supplies and materials | 157 | 223 | 220 |
| 31.0 | Equipment | 142 | 202 | 200 |
| 41.0 | Grants, subsidies, and contributions | 21 | 30 | 28 |
|
|
|
|
||
| 99.9 | Total new obligations | 2,902 | 4,069 | 4,338 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 19–4519–0–4–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 2001 | Reimbursable civilian full-time equivalent employment | 7,238 | 7,238 | 7,238 |
|
|
||||
For the cost of direct loans, [$1,447,000] $1,800,000, as authorized, of which [$710,000] $711,000 may be made available for administrative expenses necessary to carry out the direct loan program and may be paid to "Diplomatic and Consular Programs'': Provided, That such costs, including the cost of modifying such loans, shall be as defined in section 502 of the Congressional Budget Act of 1974. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–0601–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| Credit program obligations: | ||||
| 0701 | Direct loan subsidy | 1 | 1 | 1 |
| 0709 | Administrative expenses | 1 | 1 | |
|
|
|
|
||
| 0900 | Total new obligations (object class 41.0) | 2 | 1 | 2 |
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 2 | 1 | 2 |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 2 | 1 | 2 |
| 1930 | Total budgetary resources available | 2 | 1 | 2 |
|
|
||||
| Change in obligated balance: | ||||
| 3030 | Obligations incurred, unexpired accounts | 2 | 1 | 2 |
| 3040 | Outlays (gross) | –2 | –1 | –2 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 2 | 1 | 2 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 2 | 1 | 2 |
| 4180 | Budget authority, net (total) | 2 | 1 | 2 |
| 4190 | Outlays, net (total) | 2 | 1 | 2 |
|
|
||||
Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)
|
|
||||
| Identification code 19–0601–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct loan levels supportable by subsidy budget authority: | ||||
| 115001 | Repatriation Loans | 3 | 1 | 2 |
|
|
|
|
||
| 115999 | Total direct loan levels | 3 | 1 | 2 |
| Direct loan subsidy (in percent): | ||||
| 132001 | Repatriation Loans | 58.57 | 57.85 | 57.67 |
|
|
|
|
||
| 132999 | Weighted average subsidy rate | 58.57 | 57.85 | 57.67 |
| Direct loan subsidy budget authority: | ||||
| 133001 | Repatriation Loans | 1 | 1 | 1 |
|
|
|
|
||
| 133999 | Total subsidy budget authority | 1 | 1 | 1 |
| Direct loan subsidy outlays: | ||||
| 134001 | Repatriation Loans | 1 | 1 | 1 |
|
|
|
|
||
| 134999 | Total subsidy outlays | 1 | 1 | 1 |
| Direct loan downward reestimates: | ||||
|
|
||||
| Administrative expense data: | ||||
| 3510 | Budget authority | 1 | 1 | |
| 3590 | Outlays from new authority | 1 | 1 | |
|
|
||||
As required by the Federal Credit Reform Act of 1990, this account records the subsidy costs and administrative expenses associated with direct loans for this program. The subsidy amounts are estimated on a net present value basis; the administrative expenses are estimated on a cash basis.
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–4107–0–3–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| Credit program obligations: | ||||
| 0710 | Direct loan obligations | 3 | 1 | 1 |
|
|
|
|
||
| 0900 | Total new obligations | 3 | 1 | 1 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 10 | 10 | 12 |
| Financing authority: | ||||
| Borrowing authority, mandatory: | ||||
| 1400 | Borrowing authority | 1 | 1 | 1 |
|
|
|
|
||
| 1440 | Borrowing authority, mandatory (total) | 1 | 1 | 1 |
| Spending authority from offsetting collections, mandatory: | ||||
| 1800 | Collected | 2 | 2 | 3 |
|
|
|
|
||
| 1850 | Spending auth from offsetting collections, mand (total) | 2 | 2 | 3 |
| 1900 | Financing authority(total) | 3 | 3 | 4 |
| 1930 | Total budgetary resources available | 13 | 13 | 16 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 10 | 12 | 15 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 1 | 2 | 2 |
| 3030 | Obligations incurred, unexpired accounts | 3 | 1 | 1 |
| 3040 | Financing disbursements (gross) | –2 | –1 | –1 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 2 | 2 | 2 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 2 | 2 | 2 |
|
|
||||
| Financing authority and disbursements, net: | ||||
| Mandatory: | ||||
| 4090 | Financing authority, gross | 3 | 3 | 4 |
| Financing disbursements: | ||||
| 4110 | Financing disbursements, gross | 2 | 1 | 1 |
| Offsets against gross financing authority and disbursements: | ||||
| Offsetting collections (collected) from: | ||||
| 4120 | Payments from program account | –1 | –1 | –1 |
| 4123 | Non-Federal sources | –1 | –1 | –2 |
|
|
|
|
||
| 4130 | Offsets against gross financing auth and disbursements (total) | –2 | –2 | –3 |
|
|
|
|
||
| 4160 | Financing authority, net (mandatory) | 1 | 1 | 1 |
| 4170 | Financing disbursements, net (mandatory) | –1 | –2 | |
| 4180 | Financing authority, net (total) | 1 | 1 | 1 |
| 4190 | Financing disbursements, net (total) | –1 | –2 | |
|
|
||||
Status of Direct Loans (in millions of dollars)
|
|
||||
| Identification code 19–4107–0–3–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Position with respect to appropriations act limitation on obligations: | ||||
| 1131 | Direct loan obligations exempt from limitation | 3 | 1 | 1 |
|
|
|
|
||
| 1150 | Total direct loan obligations | 3 | 1 | 1 |
|
|
||||
| Cumulative balance of direct loans outstanding: | ||||
| 1210 | Outstanding, start of year | 6 | 6 | 6 |
| 1231 | Disbursements: Direct loan disbursements | 1 | 1 | 1 |
| 1251 | Repayments: Repayments and prepayments | –1 | –1 | –2 |
|
|
|
|
||
| 1290 | Outstanding, end of year | 6 | 6 | 5 |
|
|
||||
As required by the Federal Credit Reform Act of 1990, this non-budgetary account records all cash flows to and from the Government resulting from direct loans starting with obligations made in 1992 (including modifications of direct loans that resulted from obligations in any year). The amounts in this account are a means of financing and are not included in the budget totals.
Balance Sheet (in millions of dollars)
|
|
|||
| Identification code 19–4107–0–3–153 | 2010 actual | 2011 actual | |
|
|
|||
| ASSETS: | |||
| Net value of assets related to post-1991 direct loans receivable: | |||
| 1401 | Direct loans receivable, gross | 6 | 6 |
| 1405 | Allowance for subsidy cost (-) | –3 | –3 |
|
|
|
||
| 1499 | Net present value of assets related to direct loans | 3 | 3 |
|
|
|
||
| 1999 | Total assets | 3 | 3 |
| LIABILITIES: | |||
| 2104 | Federal liabilities: Resources payable to Treasury | 3 | 3 |
|
|
|
||
| 4999 | Total liabilities and net position | 3 | 3 |
|
|
|||
Special and Trust Fund Receipts (in millions of dollars)
|
|
||||
| Identification code 19–8186–0–7–602 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 0100 | Balance, start of year | 15,862 | 16,395 | 16,931 |
| Receipts: | ||||
| 0200 | Deductions from Employees Salaries, Foreign Service Retirement and Disability Fund | 27 | 27 | 27 |
| 0240 | Interest on Investments, Foreign Service Retirement and Disability Fund | 749 | 774 | 785 |
| 0241 | Employing Agency Contributions, Foreign Service Retirement and Disability Fund | 304 | 313 | 322 |
| 0242 | Receipts from Civil Service Retirement and Disability Fund, Foreign Service Retirement and Disability Fund | 1 | 1 | 1 |
| 0243 | Federal Contributions, Foreign Service Retirement and Disability Fund | 286 | 286 | 286 |
|
|
|
|
||
| 0299 | Total receipts and collections | 1,367 | 1,401 | 1,421 |
|
|
|
|
||
| 0400 | Total: Balances and collections | 17,229 | 17,796 | 18,352 |
| Appropriations: | ||||
| 0500 | Foreign Service Retirement and Disability Fund | –1,368 | –1,401 | –1,421 |
| 0501 | Foreign Service Retirement and Disability Fund | 534 | 536 | 528 |
|
|
|
|
||
| 0599 | Total appropriations | –834 | –865 | –893 |
|
|
|
|
||
| 0799 | Balance, end of year | 16,395 | 16,931 | 17,459 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–8186–0–7–602 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Payments to beneficiaries | 833 | 865 | 893 |
|
|
|
|
||
| 0900 | Total new obligations (object class 42.0) | 833 | 865 | 893 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 1 | 1 | |
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1201 | Appropriation (special or trust fund) | 1,368 | 1,401 | 1,421 |
| 1235 | Portion precluded from balances | –534 | –536 | –528 |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 834 | 865 | 893 |
| 1930 | Total budgetary resources available | 834 | 866 | 894 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 1 | 1 | 1 |
|
|
||||
| Change in obligated balance: | ||||
| 3030 | Obligations incurred, unexpired accounts | 833 | 865 | 893 |
| 3040 | Outlays (gross) | –833 | –865 | –893 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 834 | 865 | 893 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 865 | 893 | |
| 4101 | Outlays from mandatory balances | 833 | ||
|
|
|
|
||
| 4110 | Outlays, gross (total) | 833 | 865 | 893 |
| 4180 | Budget authority, net (total) | 834 | 865 | 893 |
| 4190 | Outlays, net (total) | 833 | 865 | 893 |
|
|
||||
| Memorandum (non-add) entries: | ||||
| 5000 | Total investments, SOY: Federal securities: Par value | 15,862 | 16,397 | 16,931 |
| 5001 | Total investments, EOY: Federal securities: Par value | 16,397 | 16,931 | 17,409 |
|
|
||||
This mandatory fund is maintained through: a) contributions by participants, consisting of all Foreign Service Officers, Foreign Service information officers, Foreign Service reserve officers with unlimited tenure, and all Foreign Service staff officers and employees with unlimited appointments; b) matching Government contributions; c) special Government contributions from the Payment to the Foreign Service Retirement and Disability Fund; d) interest on investments (22 U.S.C. 4042); and e) voluntary contributions.
Approximately 15,740 annuitants will be paid retirement benefits from this fund in 2013, compared with an estimated 15,615 to be paid in 2012 and 15,499 paid in 2011. Gratuities and refunds represent payments to eligible former participants leaving the retirement system.
Status of Funds (in millions of dollars)
|
|
||||
| Identification code 19–8186–0–7–602 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Unexpended balance, start of year: | ||||
| 0100 | Balance, start of year | 15,863 | 16,397 | 16,933 |
|
|
|
|
||
| 0199 | Total balance, start of year | 15,863 | 16,397 | 16,933 |
| Cash income during the year: | ||||
| Current law: | ||||
| Receipts: | ||||
| 1200 | Deductions from Employees Salaries, Foreign Service Retirement and Disability Fund | 27 | 27 | 27 |
| Offsetting receipts (intragovernmental): | ||||
| 1240 | Interest on Investments, Foreign Service Retirement and Disability Fund | 749 | 774 | 785 |
| 1241 | Employing Agency Contributions, Foreign Service Retirement and Disability Fund | 304 | 313 | 322 |
| 1242 | Receipts from Civil Service Retirement and Disability Fund, Foreign Service Retirement and Disability Fund | 1 | 1 | 1 |
| 1243 | Federal Contributions, Foreign Service Retirement and Disability Fund | 286 | 286 | 286 |
| 1299 | Income under present law | 1,367 | 1,401 | 1,421 |
|
|
|
|
||
| 3299 | Total cash income | 1,367 | 1,401 | 1,421 |
| Cash outgo during year: | ||||
| Current law: | ||||
| 4500 | Foreign Service Retirement and Disability Fund | –833 | –865 | –893 |
| 4599 | Outgo under current law (-) | –833 | –865 | –893 |
|
|
|
|
||
| 6599 | Total cash outgo (-) | –833 | –865 | –893 |
| Unexpended balance, end of year: | ||||
| 8700 | Uninvested balance (net), end of year | 2 | 52 | |
| 8701 | Foreign Service Retirement and Disability Fund | 16,397 | 16,931 | 17,409 |
|
|
|
|
||
| 8799 | Total balance, end of year | 16,397 | 16,933 | 17,461 |
|
|
||||
Special and Trust Fund Receipts (in millions of dollars)
|
|
||||
| Identification code 19–8340–0–7–602 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 0100 | Balance, start of year | |||
| Receipts: | ||||
| 0240 | Foreign Service National Separation Liability Trust Fund | 81 | 14 | 14 |
|
|
|
|
||
| 0400 | Total: Balances and collections | 81 | 14 | 14 |
| Appropriations: | ||||
| 0500 | Foreign Service National Separation Liability Trust Fund | –81 | –14 | –14 |
|
|
|
|
||
| 0799 | Balance, end of year | |||
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–8340–0–7–602 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Direct program activity | 68 | 23 | 23 |
|
|
|
|
||
| 0900 | Total new obligations (object class 42.0) | 68 | 23 | 23 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 129 | 142 | 133 |
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1201 | Appropriation (special or trust fund) | 81 | 14 | 14 |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 81 | 14 | 14 |
| 1900 | Budget authority (total) | 81 | 14 | 14 |
| 1930 | Total budgetary resources available | 210 | 156 | 147 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 142 | 133 | 124 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 72 | 121 | 116 |
| 3030 | Obligations incurred, unexpired accounts | 68 | 23 | 23 |
| 3040 | Outlays (gross) | –19 | –28 | –25 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 121 | 116 | 114 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 121 | 116 | 114 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 81 | 14 | 14 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 2 | 14 | 14 |
| 4101 | Outlays from mandatory balances | 17 | 14 | 11 |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 19 | 28 | 25 |
| 4180 | Budget authority, net (total) | 81 | 14 | 14 |
| 4190 | Outlays, net (total) | 19 | 28 | 25 |
|
|
||||
This fund is maintained to pay separation costs for Foreign Service National direct hire (FSN) employees, Personal Service Contractors (PSC), and Personal Service Agreements (PSA) of the Department of State in those countries in which such pay is legally authorized. The fund, as authorized by section 151 of Public Law 102–138 (22 U.S.C. 4012a), is maintained by annual government contributions from the Department's Diplomatic and Consular Programs (D&CP) account, the International Narcotics Control and Law Enforcement (INCLE) account and International Cooperative Administrative Support Services (ICASS). The separation costs of FSN employees of selected USAID missions participating in ICASS are also covered by this fund.
Special and Trust Fund Receipts (in millions of dollars)
|
|
||||
| Identification code 19–9971–0–7–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 0100 | Balance, start of year | 6 | 6 | 10 |
| Receipts: | ||||
| 0220 | Contributions, Educational and Cultural Exchange, USIA | 1 | 1 | |
| 0221 | Unconditional Gift Fund | 11 | 2 | 2 |
| 0222 | Deposits, Conditional Gift Fund | 4 | 2 | 2 |
| 0240 | Earnings on Investments, Unconditional Gift Fund | 1 | 1 | |
| 0241 | Interest, Miscellaneous Trust Funds, USIA | 1 | 1 | |
|
|
|
|
||
| 0299 | Total receipts and collections | 15 | 7 | 7 |
|
|
|
|
||
| 0400 | Total: Balances and collections | 21 | 13 | 17 |
| Appropriations: | ||||
| 0500 | Miscellaneous Trust Funds | –15 | –3 | –3 |
|
|
|
|
||
| 0799 | Balance, end of year | 6 | 10 | 14 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–9971–0–7–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Conditional gift fund | 3 | 3 | 3 |
| 0801 | Reimbursable program activity | 12 | ||
|
|
|
|
||
| 0900 | Total new obligations | 15 | 3 | 3 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 7 | 17 | 17 |
| 1021 | Recoveries of prior year unpaid obligations | 1 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 8 | 17 | 17 |
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1201 | Appropriation (special or trust fund) | 15 | 3 | 3 |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 15 | 3 | 3 |
| Spending authority from offsetting collections, mandatory: | ||||
| 1800 | Collected | 9 | ||
|
|
|
|
||
| 1850 | Spending auth from offsetting collections, mand (total) | 9 | ||
| 1900 | Budget authority (total) | 24 | 3 | 3 |
| 1930 | Total budgetary resources available | 32 | 20 | 20 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 17 | 17 | 17 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 11 | 10 | 8 |
| 3030 | Obligations incurred, unexpired accounts | 15 | 3 | 3 |
| 3040 | Outlays (gross) | –15 | –5 | –5 |
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –1 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 10 | 8 | 6 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 10 | 8 | 6 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 24 | 3 | 3 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 1 | 1 | |
| 4101 | Outlays from mandatory balances | 15 | 4 | 4 |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 15 | 5 | 5 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4123 | Non-Federal sources | –9 | ||
| 4180 | Budget authority, net (total) | 15 | 3 | 3 |
| 4190 | Outlays, net (total) | 6 | 5 | 5 |
|
|
||||
| Memorandum (non-add) entries: | ||||
| 5000 | Total investments, SOY: Federal securities: Par value | 7 | 8 | 11 |
| 5001 | Total investments, EOY: Federal securities: Par value | 8 | 11 | 11 |
|
|
||||
Gift funds._The Department has authority to accept gifts for use in carrying out the Department's functions, pursuant to statutes including section 25 of the State Department Basic Authorities Act (22 U.S.C. 2697). Among other purposes, funds are used to renovate, furnish, and maintain the Department's diplomatic reception rooms and embassy properties overseas.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 19–9971–0–7–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 33.0 | Direct obligations: Investments and loans | 3 | 3 | 3 |
| 99.0 | Reimbursable obligations | 12 | ||
|
|
|
|
||
| 99.9 | Total new obligations | 15 | 3 | 3 |
|
|
||||
For necessary expenses, not otherwise provided for, to meet annual obligations of membership in international multilateral organizations, pursuant to treaties ratified pursuant to the advice and consent of the Senate, conventions or specific Acts of Congress, [$1,449,700,000: Provided, That the Secretary of State shall, at the time of the submission of the President's budget to Congress under section 1105(a) of title 31, United States Code, transmit to the Committees on Appropriations the most recent biennial budget prepared by the United Nations for the operations of the United Nations: Provided further, That the Secretary of State shall notify the Committees on Appropriations at least 15 days in advance (or in an emergency, as far in advance as is practicable) of any United Nations action to increase funding for any United Nations program without identifying an offsetting decrease elsewhere in the United Nations budget: Provided further, That the Secretary of State shall report to the Committees on Appropriations not later than May 1, 2012, on any credits available to the United States from the United Nations Tax Equalization Fund (TEF) and provide updated fiscal year 2013 assessment costs including offsets from available TEF credits and updated foreign currency exchange rates: Provided further, That any such credits shall only be available for United States assessed contributions to the United Nations and shall be subject to the regular notification procedures of the Committees on Appropriations] $1,570,005,000: Provided [further], That any payment of arrearages under this heading shall be directed toward activities that are mutually agreed upon by the United States and the respective international organization: Provided further, That none of the funds appropriated under this heading shall be available for a United States contribution to an international organization for the United States share of interest costs made known to the United States Government by such organization for loans incurred on or after October 1, 1984, through external borrowings. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–1126–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Program Obligations | 1,579 | 1,551 | 1,570 |
|
|
|
|
||
| 0900 | Total new obligations (object class 41.0) | 1,579 | 1,551 | 1,570 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 6 | 6 | |
| 1020 | Adjustment of unobligated bal brought forward, Oct 1 | 6 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 6 | 6 | 6 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 1,582 | 1,450 | 1,570 |
| 1100 | Appropriation - OCO | 101 | ||
| 1130 | Appropriations permanently reduced | –3 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 1,579 | 1,551 | 1,570 |
| 1930 | Total budgetary resources available | 1,585 | 1,557 | 1,576 |
| 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) | 115 | 123 | 81 |
| 3001 | Adjustments to unpaid obligations, brought forward, Oct 1 | –6 | ||
|
|
|
|
||
| 3020 | Obligated balance, start of year (net) | 109 | 123 | 81 |
| 3030 | Obligations incurred, unexpired accounts | 1,579 | 1,551 | 1,570 |
| 3031 | Obligations incurred, expired accounts | 8 | ||
| 3040 | Outlays (gross) | –1,561 | –1,593 | –1,569 |
| 3081 | Recoveries of prior year unpaid obligations, expired | –12 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 123 | 81 | 82 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 123 | 81 | 82 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 1,579 | 1,551 | 1,570 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 1,496 | 1,476 | 1,494 |
| 4011 | Outlays from discretionary balances | 65 | 117 | 75 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 1,561 | 1,593 | 1,569 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4180 | Budget authority, net (total) | 1,579 | 1,551 | 1,570 |
| 4190 | Outlays, net (total) | 1,561 | 1,593 | 1,569 |
|
|
||||
As a member of the United Nations and other international organizations, the United States contributes an assessed share of the budgets of those organizations net of certain withholdings. The purpose of this appropriation is to ensure continued American leadership within those organizations that serve important U.S. interests.
For necessary expenses to pay assessed and other expenses of international peacekeeping activities directed to the maintenance or restoration of international peace and security, [$1,828,182,000, of which 15 percent shall] $2,098,500,000, to remain available until September 30, [2013] 2014: Provided, That [none of the funds made available by this Act shall be obligated or expended for any new or expanded United Nations peacekeeping mission unless,] at least 15 days in advance of voting for [the] a new or expanded mission in the United Nations Security Council (or in an emergency as far in advance as is practicable), the Committees on Appropriations [are] should be notified: (1) of the estimated cost and duration of the mission, the national interest that will be served, and the exit strategy; (2) that the United Nations has taken necessary measures to prevent United Nations employees, contractor personnel, and peacekeeping troops serving in the mission from trafficking in persons, exploiting victims of trafficking, or committing acts of illegal sexual exploitation or other violations of human rights, and to bring to justice individuals who engage in such acts while participating in the peacekeeping mission, including prosecution in their home countries of such individuals in connection with such acts[, and to make information about such cases publicly available in the country where an alleged crime occurs and on the United Nations' Web site]; and (3) pursuant to section [7015] 7012 of this Act, and the procedures therein followed, [setting forth] of the source of funds that will be used to pay the cost of the new or expanded mission[: Provided further, That funds shall be available for peacekeeping expenses unless the Secretary of State determines that American manufacturers and suppliers are not being given opportunities to provide equipment, services, and material for United Nations peacekeeping activities equal to those being given to foreign manufacturers and suppliers: Provided further, That the Secretary of State shall work with the United Nations and governments contributing peacekeeping troops to develop effective vetting procedures to ensure that such troops have not violated human rights: Provided further, That none of the funds appropriated or otherwise made available under this heading may be used for any United Nations peacekeeping mission that will involve United States Armed Forces under the command or operational control of a foreign national, unless the President's military advisors have submitted to the President a recommendation that such involvement is in the national interests of the United States and the President has submitted to the Congress such a recommendation: Provided further, That notwithstanding any other provision of law, funds appropriated or otherwise made available under this heading shall be available for United States assessed contributions up to the amount specified in Annex IV accompanying United Nations General Assembly Resolution 64/220: Provided further, That such funds may be made available above the amount authorized in section 404(b)(2)(B) of the Foreign Relations Authorization Act, fiscal years 1994 and 1995 (22 U.S.C. 287e note) only if the Secretary of State determines and reports to the Committees on Appropriations, the Committee on Foreign Affairs of the House of Representatives, and the Committee on Foreign Relations of the Senate that it is important to the national interest of the United States: Provided further, That the Secretary of State shall report to the Committees on Appropriations not later than May 1, 2012, of any credits available to the United States resulting from United Nations peacekeeping missions or the United Nations Tax Equalization Fund: Provided further, That any such credits shall only be available for United States assessed contributions to the United Nations and shall be subject to the regular notification procedures of the Committees on Appropriations]. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–1124–0–1–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0020 | Peacekeeping Activities | 1,781 | 1,828 | 2,098 |
|
|
|
|
||
| 0900 | Total new obligations (object class 41.0) | 1,781 | 1,828 | 2,098 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 160 | 263 | 263 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 1,888 | 1,828 | 2,098 |
| 1130 | Appropriations permanently reduced | –4 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 1,884 | 1,828 | 2,098 |
| 1900 | Budget authority (total) | 1,884 | 1,828 | 2,098 |
| 1930 | Total budgetary resources available | 2,044 | 2,091 | 2,361 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 263 | 263 | 263 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 16 | 198 | |
| 3030 | Obligations incurred, unexpired accounts | 1,781 | 1,828 | 2,098 |
| 3040 | Outlays (gross) | –1,765 | –1,646 | –2,050 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 16 | 198 | 246 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 16 | 198 | 246 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 1,884 | 1,828 | 2,098 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 1,605 | 1,499 | 1,721 |
| 4011 | Outlays from discretionary balances | 160 | 147 | 329 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 1,765 | 1,646 | 2,050 |
| 4180 | Budget authority, net (total) | 1,884 | 1,828 | 2,098 |
| 4190 | Outlays, net (total) | 1,765 | 1,646 | 2,050 |
|
|
||||
This appropriation provides funds for the United States' share of the expenses associated with United Nations (UN) peacekeeping operations for which costs are distributed among UN members based on a scale of assessments. The purpose of this appropriation is to ensure continued American leadership in support of UN peacekeeping activities that serve U.S. interests in promoting international security, stability, and democracy.
For necessary expenses, not otherwise provided for, to meet obligations of the United States arising under treaties, or specific Acts of Congress, as follows:
For necessary expenses for the United States Section of the International Boundary and Water Commission, United States and Mexico, and to comply with laws applicable to the United States Section, including not to exceed $6,000 for representation; as follows:
For salaries and expenses, not otherwise provided for, [$44,722,000] $46,700,000. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–1069–0–1–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Administration | 9 | 8 | 8 |
| 0002 | Engineering | 4 | 3 | 4 |
| 0003 | Operation and maintenance | 30 | 34 | 35 |
|
|
|
|
||
| 0799 | Total direct obligations | 43 | 45 | 47 |
| 0801 | Reimbursable program | 7 | 5 | 5 |
|
|
|
|
||
| 0900 | Total new obligations | 50 | 50 | 52 |
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 43 | 45 | 47 |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 43 | 45 | 47 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 6 | 5 | 5 |
| 1701 | Change in uncollected payments, Federal sources | 1 | ||
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 7 | 5 | 5 |
| 1900 | Budget authority (total) | 50 | 50 | 52 |
| 1930 | Total budgetary resources available | 50 | 50 | 52 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 7 | 15 | 9 |
| 3010 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –1 | –1 | –1 |
|
|
|
|
||
| 3020 | Obligated balance, start of year (net) | 6 | 14 | 8 |
| 3030 | Obligations incurred, unexpired accounts | 50 | 50 | 52 |
| 3040 | Outlays (gross) | –42 | –56 | –52 |
| 3050 | Change in uncollected pymts, Fed sources, unexpired | –1 | ||
| 3051 | Change in uncollected pymts, Fed sources, expired | 1 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 15 | 9 | 9 |
| 3091 | Uncollected pymts, Fed sources, end of year | –1 | –1 | –1 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 14 | 8 | 8 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 50 | 50 | 52 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 37 | 43 | 45 |
| 4011 | Outlays from discretionary balances | 5 | 13 | 7 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 42 | 56 | 52 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –7 | –5 | –5 |
| Additional offsets against gross budget authority only: | ||||
| 4050 | Change in uncollected pymts, Fed sources, unexpired | –1 | ||
| 4052 | Offsetting collections credited to expired accounts | 1 | ||
|
|
|
|
||
| 4070 | Budget authority, net (discretionary) | 43 | 45 | 47 |
| 4080 | Outlays, net (discretionary) | 35 | 51 | 47 |
| 4180 | Budget authority, net (total) | 43 | 45 | 47 |
| 4190 | Outlays, net (total) | 35 | 51 | 47 |
|
|
||||
Pursuant to treaties between the United States and Mexico and U.S. law, the U.S. Section of the International Boundary and Water Commission is charged with the identification and solution of boundary and water problems arising along the 1,952-mile common border, including the southern borders of Texas, New Mexico, Arizona, and California. Administration, Engineering, and Operations and Maintenance activities are also funded by the Salaries and Expenses appropriation.
Administration._Resources under this heading provide for: negotiations and supervision of joint projects with Mexico to solve international boundary, water, and environmental problems; overall control of the operation of the U.S. section of the Commission; formulation of operating policies and procedures; and financial management and administrative services to carry out international obligations of the United States, pursuant to treaty and congressional authorization.
Engineering._Resources under this heading provide for: a) technical engineering guidance and supervision of planning, construction, operation and maintenance, and environmental monitoring and compliance of international projects; b) studies relating to international problems of a continuing nature; and c) preliminary surveys and investigations to determine the need for and feasibility of projects for the solution of international problems arising along the boundary.
Operation and Maintenance (O&M)._This activity finances the measurement and determination of the national ownership of boundary waters and the distribution thereof, as well as the U.S. part of the operations and maintenance of sanitation facilities, river channel and levee projects, flood control dams and hydroelectric power, gauging stations, water quality control projects and boundary demarcation, monuments, and markers. Reimbursements are received from Mexico for O&M costs of the South Bay and Nogales International Wastewater Treatment Plants as well as from the City of Nogales for O&M at Nogales. Other reimbursements are received from the Western Area Power Administration, U.S. Department of Energy, for O&M and capital costs of hydroelectric generation at Falcon and Amistad International Dams.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 19–1069–0–1–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 14 | 15 | 15 |
| 12.1 | Civilian personnel benefits | 4 | 5 | 5 |
| 22.0 | Transportation of things | 1 | 1 | 1 |
| 23.3 | Communications, utilities, and miscellaneous charges | 3 | 4 | 4 |
| 25.2 | Other services from non-Federal sources | 11 | 17 | 19 |
| 26.0 | Supplies and materials | 7 | 3 | 3 |
| 41.0 | Grants, subsidies, and contributions | 3 | ||
|
|
|
|
||
| 99.0 | Direct obligations | 43 | 45 | 47 |
| 99.0 | Reimbursable obligations | 7 | 5 | 5 |
|
|
|
|
||
| 99.9 | Total new obligations | 50 | 50 | 52 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 19–1069–0–1–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 230 | 230 | 230 |
| 2001 | Reimbursable civilian full-time equivalent employment | 28 | 28 | 28 |
|
|
||||
For detailed plan preparation and construction of authorized projects, [$31,453,000] $30,400,000, to remain available until expended, as authorized. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–1078–0–1–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Tijuana Secondary Treatment Plant | 1 | ||
| 0003 | Flood Control & Rehabilitation (Including Rio Grande Canalization) | 50 | 31 | 30 |
| 0004 | Safety of Dams (Rehabilitation) | 2 | 15 | 15 |
| 0005 | Reconstruction of the American Canal | 2 | 3 | 3 |
| 0008 | Resource Management Program | 6 | 5 | 5 |
| 0009 | Nogales International Outfall Interceptor | 2 | 2 | 2 |
|
|
|
|
||
| 0100 | Total, Direct Program | 63 | 56 | 55 |
|
|
|
|
||
| 0600 | Heavy Equipment Replacement | 63 | 56 | 55 |
|
|
|
|
||
| 0799 | Total direct obligations | 63 | 56 | 55 |
| 0801 | Reimbursable program | 1 | 1 | 1 |
|
|
|
|
||
| 0900 | Total new obligations | 64 | 57 | 56 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 82 | 50 | 25 |
| 1021 | Recoveries of prior year unpaid obligations | 5 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 87 | 50 | 25 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 27 | 31 | 30 |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 27 | 31 | 30 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 1 | 1 | |
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 1 | 1 | |
| 1900 | Budget authority (total) | 27 | 32 | 31 |
| 1930 | Total budgetary resources available | 114 | 82 | 56 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 50 | 25 | |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 170 | 84 | 51 |
| 3010 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –2 | –2 | –2 |
|
|
|
|
||
| 3020 | Obligated balance, start of year (net) | 168 | 82 | 49 |
| 3030 | Obligations incurred, unexpired accounts | 64 | 57 | 56 |
| 3031 | Obligations incurred, expired accounts | 2 | ||
| 3040 | Outlays (gross) | –145 | –90 | –33 |
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –5 | ||
| 3081 | Recoveries of prior year unpaid obligations, expired | –2 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 84 | 51 | 74 |
| 3091 | Uncollected pymts, Fed sources, end of year | –2 | –2 | –2 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 82 | 49 | 72 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 27 | 32 | 31 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 23 | 7 | 7 |
| 4011 | Outlays from discretionary balances | 122 | 83 | 26 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 145 | 90 | 33 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –1 | –1 | |
| 4180 | Budget authority, net (total) | 27 | 31 | 30 |
| 4190 | Outlays, net (total) | 145 | 89 | 32 |
|
|
||||
Construction._This activity provides for the construction of projects to solve international problems of water supply, water quality, sewage treatment, and flood damage reduction. Projects are normally constructed jointly with Mexico. This account also receives reimbursement for such projects.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 19–1078–0–1–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 1 | 1 | 1 |
| 25.2 | Other services from non-Federal sources | 62 | 55 | 54 |
|
|
|
|
||
| 99.0 | Direct obligations | 63 | 56 | 55 |
| 99.0 | Reimbursable obligations | 1 | 1 | 1 |
|
|
|
|
||
| 99.9 | Total new obligations | 64 | 57 | 56 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 19–1078–0–1–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 10 | 10 | 10 |
|
|
||||
For necessary expenses, not otherwise provided, for the International Joint Commission and the International Boundary Commission, United States and Canada, as authorized by treaties between the United States and Canada or Great Britain, and the Border Environment Cooperation Commission as authorized by Public Law 103–182, [$11,687,000] $12,200,000: Provided, That of the amount provided under this heading for the International Joint Commission, $9,000 may be made available for representation expenses. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–1082–0–1–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | International Boundary Commission | 3 | 3 | 3 |
| 0002 | International Joint Commission | 8 | 7 | 7 |
| 0005 | Border Environment Cooperation Commission | 2 | 2 | 2 |
|
|
|
|
||
| 0900 | Total new obligations | 13 | 12 | 12 |
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 13 | 12 | 12 |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 13 | 12 | 12 |
| 1930 | Total budgetary resources available | 13 | 12 | 12 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 5 | 6 | 8 |
| 3030 | Obligations incurred, unexpired accounts | 13 | 12 | 12 |
| 3040 | Outlays (gross) | –12 | –10 | –14 |
| 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 | 13 | 12 | 12 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 8 | 8 | 8 |
| 4011 | Outlays from discretionary balances | 4 | 2 | 6 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 12 | 10 | 14 |
| 4180 | Budget authority, net (total) | 13 | 12 | 12 |
| 4190 | Outlays, net (total) | 12 | 10 | 14 |
|
|
||||
These funds are used for payment of the U.S. share of the expenses of:
International Boundary Commission._The Commission, in accordance with existing treaties, maintains the integrity of a well-delineated boundary between the United States and Canada by: surveying, inspecting, and clearing the boundary; repairing or replacing monuments; regulating construction crossing the boundary; and serving as the official U.S. Government source for boundary-specific positional/cartographic data.
International Joint Commission._Pursuant to the Boundary Waters Treaty of 1909 and related Treaties and agreements, the Commission approves, regulates, and monitors structures in boundary waters and transboundary streams, apportions waters between the United States and Canada in selected rivers, and investigates matters referred to it by the United States and Canada that principally include transboundary environmental issues.
Border Environment Cooperation Commission._This bilateral Commission works with States and local communities to provide technical and financial planning assistance and to review and certify project proposals for the purpose of developing effective solutions to environmental problems in the U.S.-Mexico border region.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 19–1082–0–1–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| Personnel compensation: | ||||
| 11.1 | Full-time permanent | 3 | 3 | 3 |
| 11.5 | Other personnel compensation | 1 | 1 | 1 |
|
|
|
|
||
| 11.9 | Total personnel compensation | 4 | 4 | 4 |
| 25.2 | Other services from non-Federal sources | 9 | 8 | 8 |
|
|
|
|
||
| 99.9 | Total new obligations | 13 | 12 | 12 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 19–1082–0–1–301 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 34 | 34 | 34 |
|
|
||||
For necessary expenses for international fisheries commissions, not otherwise provided for, as authorized by law, [$36,300,000] $32,800,000: Provided, That the United States share of such expenses may be advanced to the respective commissions pursuant to 31 U.S.C. 3324. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–1087–0–1–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0002 | Inter-American Tropical Tuna Commission | 2 | 2 | 2 |
| 0006 | Great Lakes Fishery Commission | 24 | 24 | 21 |
| 0008 | Inter-Pacific Halibut Commission | 3 | 4 | 4 |
| 0009 | Pacific Salmon Commission | 18 | 3 | 3 |
| 0010 | Other Commissions and Marine Science Organizations | 3 | 3 | 3 |
|
|
|
|
||
| 0900 | Total new obligations | 50 | 36 | 33 |
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 50 | 36 | 33 |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 50 | 36 | 33 |
| 1930 | Total budgetary resources available | 50 | 36 | 33 |
|
|
||||
| Change in obligated balance: | ||||
| 3030 | Obligations incurred, unexpired accounts | 50 | 36 | 33 |
| 3040 | Outlays (gross) | –50 | –36 | –33 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 50 | 36 | 33 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 50 | 36 | 33 |
| 4180 | Budget authority, net (total) | 50 | 36 | 33 |
| 4190 | Outlays, net (total) | 50 | 36 | 33 |
|
|
||||
This appropriation provides the U.S. share of operating expenses for ten treaty-based international fisheries commissions and organizations, two international marine science organizations, one whaling commission, the Arctic Council and the Antarctic Treaty Secretariat, as well as funding regional sea turtle and shark conservation, and travel expenses of non-government U.S. commissioners and their advisors. These commissions and organizations coordinate scientific studies of shared fish stocks and other living marine resources and their habitats and establish common management measures to be implemented by member governments based on their results. Many also oversee the allocation of fishing rights to their members. In addition, the Great Lakes Fishery Commission carries out a program to eradicate the invasive, parasitic sea lamprey. The marine science organizations coordinate international research on valuable fisheries, oceanography, and marine ecosystems and the results are publicly disseminated and used to advise member governments on fisheries and marine science policy.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 19–1087–0–1–302 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 25.2 | Other services from non-Federal sources | 4 | 4 | 4 |
| 41.0 | Grants, subsidies, and contributions | 46 | 32 | 29 |
|
|
|
|
||
| 99.9 | Total new obligations | 50 | 36 | 33 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–1030–0–1–151 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Global HIV/AIDs Initiative | 124 | 133 | 141 |
|
|
|
|
||
| 0900 | Total new obligations (object class 41.0) | 124 | 133 | 141 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 44 | 38 | 35 |
| 1021 | Recoveries of prior year unpaid obligations | 118 | 130 | 150 |
|
|
|
|
||
| 1050 | Unobligated balance (total) | 162 | 168 | 185 |
| 1930 | Total budgetary resources available | 162 | 168 | 185 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 38 | 35 | 44 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 170 | 84 | 44 |
| 3030 | Obligations incurred, unexpired accounts | 124 | 133 | 141 |
| 3040 | Outlays (gross) | –92 | –43 | –22 |
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –118 | –130 | –150 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 84 | 44 | 13 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 84 | 44 | 13 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| Outlays, gross: | ||||
| 4011 | Outlays from discretionary balances | 92 | 43 | 22 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4190 | Outlays, net (total) | 92 | 43 | 22 |
|
|
||||
The first phase of the President's Emergency Plan for AIDS Relief (PEPFAR), from 2004 to 2008, was the largest ever global public health initiative by a single country to fight the HIV/AIDS epidemic. Funding was appropriated in the Global HIV/AIDS Initiative account for this purpose through 2007. Beginning in 2008, funds were appropriated in the Global Health and Child Survival (now Global Health Programs) account, and will continue to be requested in that account.
For necessary expenses to enable the President to carry out the provisions of the Foreign Assistance Act of 1961, and for other purposes, as follows:
For necessary expenses to carry out the provisions of chapters 1 and 10 of part I of the Foreign Assistance Act of 1961, for global health activities, in addition to funds otherwise available for such purposes, [$2,625,000,000] $2,504,000,000, to remain available until September 30, [2013] 2014, and which shall be apportioned directly to the United States Agency for International Development (USAID): Provided, That this amount shall be made available for training, equipment, and technical assistance to build the capacity of public health institutions and organizations in developing countries, and for such activities as: (1) child survival and maternal health programs; (2) immunization and oral rehydration programs; (3) other health, nutrition, water and sanitation programs which directly address the needs of mothers and children, and related education programs; (4) assistance for children displaced or orphaned by causes other than AIDS; (5) programs for the prevention, treatment, control of, and research on HIV/AIDS, tuberculosis, polio, malaria, and other infectious diseases including neglected tropical diseases, and for assistance to communities severely affected by HIV/AIDS, including children infected or affected by AIDS; and (6) family planning/reproductive health: Provided further, That funds appropriated under this paragraph may be made available for a United States contribution to the GAVI Alliance: Provided further, That none of the funds made available in this Act nor any unobligated balances from prior appropriations Acts may be made available to any organization or program which, as determined by the President of the United States, supports or participates in the management of a program of coercive abortion or involuntary sterilization: [Provided further, That any determination made under the previous proviso must be made no later than 6 months after the date of enactment of this Act, and must be accompanied by the evidence and criteria utilized to make the determination:] Provided further, That none of the funds made available under this Act may be used to pay for the performance of abortion as a method of family planning or to motivate or coerce any person to practice abortions: Provided further, That nothing in this paragraph shall be construed to alter any existing statutory prohibitions against abortion under section 104 of the Foreign Assistance Act of 1961: Provided further, That none of the funds made available under this Act may be used to lobby for or against abortion: Provided further, That in order to reduce reliance on abortion in developing nations, funds shall be available only to voluntary family planning projects which offer, either directly or through referral to, or information about access to, a broad range of family planning methods and services, and that any such voluntary family planning project shall meet the following requirements: (1) service providers or referral agents in the project shall not implement or be subject to quotas, or other numerical targets, of total number of births, number of family planning acceptors, or acceptors of a particular method of family planning (this provision shall not be construed to include the use of quantitative estimates or indicators for budgeting and planning purposes); (2) the project shall not include payment of incentives, bribes, gratuities, or financial reward to: (A) an individual in exchange for becoming a family planning acceptor; or (B) program personnel for achieving a numerical target or quota of total number of births, number of family planning acceptors, or acceptors of a particular method of family planning; (3) the project shall not deny any right or benefit, including the right of access to participate in any program of general welfare or the right of access to health care, as a consequence of any individual's decision not to accept family planning services; (4) the project shall provide family planning acceptors comprehensible information on the health benefits and risks of the method chosen, including those conditions that might render the use of the method inadvisable and those adverse side effects known to be consequent to the use of the method; and (5) the project shall ensure that experimental contraceptive drugs and devices and medical procedures are provided only in the context of a scientific study in which participants are advised of potential risks and benefits; and, not less than 60 days after the date on which the USAID Administrator determines that there has been a violation of the requirements contained in paragraph (1), (2), (3), or (5) of this proviso, or a pattern or practice of violations of the requirements contained in paragraph (4) of this proviso, the Administrator shall submit to the Committees on Appropriations a report containing a description of such violation and the corrective action taken by the Agency: Provided further, That in awarding grants for natural family planning under section 104 of the Foreign Assistance Act of 1961 no applicant shall be discriminated against because of such applicant's religious or conscientious commitment to offer only natural family planning; and, additionally, all such applicants shall comply with the requirements of the previous proviso: Provided further, That for purposes of this or any other Act authorizing or appropriating funds for the Department of State, foreign operations, and related programs, the term "motivate'', as it relates to family planning assistance, shall not be construed to prohibit the provision, consistent with local law, of information or counseling about all pregnancy options: Provided further, That information provided about the use of condoms as part of projects or activities that are funded from amounts appropriated by this Act shall be medically accurate and shall include the public health benefits and failure rates of such use.
In addition, for necessary expenses to carry out the provisions of the Foreign Assistance Act of 1961 for the prevention, treatment, and control of, and research on, HIV/AIDS, [$5,542,860,000] $5,350,000,000, to remain available until [September 30, 2016] expended, which shall be apportioned directly to the Department of State: Provided, That funds appropriated under this paragraph may be made available, notwithstanding any other provision of law, except for the United States Leadership Against HIV/AIDS, Tuberculosis and Malaria Act of 2003 (Public Law 108–25), as amended, for a United States contribution to the Global Fund to Fight AIDS, Tuberculosis and Malaria (Global Fund), and shall be expended at the minimum rate necessary to make timely payment for projects and activities: [Provided further, That the amount of such contribution should be $1,050,000,000:] Provided further, That up to 5 percent of the aggregate amount of funds made available to the Global Fund in fiscal year [2012] 2013 may be made available to USAID for technical assistance related to the activities of the Global Fund: Provided further, That of the funds appropriated under this paragraph, up to $14,250,000 may be made available, in addition to amounts otherwise available for such purposes, for administrative expenses of the Office of the United States Global AIDS Coordinator. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–1031–0–1–151 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Direct program activity | 6,258 | 7,261 | 7,261 |
| 0002 | Administrative Expenses | 14 | 14 | 14 |
|
|
|
|
||
| 0799 | Total direct obligations | 6,272 | 7,275 | 7,275 |
| 0801 | Reimbursable program activity - WCF | 440 | 440 | 440 |
|
|
|
|
||
| 0900 | Total new obligations | 6,712 | 7,715 | 7,715 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 2,725 | 3,880 | 4,379 |
| 1021 | Recoveries of prior year unpaid obligations | 31 | 41 | 55 |
|
|
|
|
||
| 1050 | Unobligated balance (total) | 2,756 | 3,921 | 4,434 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 7,845 | 8,168 | 7,854 |
| 1120 | Appropriations transferred to other accts [72–1264] | –2 | ||
| 1121 | Appropriations transferred from other accts [72–1005] | 3 | ||
| 1130 | Appropriations permanently reduced | –16 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 7,830 | 8,168 | 7,854 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 5 | 5 | 5 |
| 1701 | Change in uncollected payments, Federal sources | 1 | ||
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 6 | 5 | 5 |
| 1900 | Budget authority (total) | 7,836 | 8,173 | 7,859 |
| 1930 | Total budgetary resources available | 10,592 | 12,094 | 12,293 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 3,880 | 4,379 | 4,578 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 8,903 | 9,238 | 9,193 |
| 3010 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –1 | –1 | |
|
|
|
|
||
| 3020 | Obligated balance, start of year (net) | 8,903 | 9,237 | 9,192 |
| 3030 | Obligations incurred, unexpired accounts | 6,712 | 7,715 | 7,715 |
| 3040 | Outlays (gross) | –6,346 | –7,719 | –8,698 |
| 3050 | Change in uncollected pymts, Fed sources, unexpired | –1 | ||
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –31 | –41 | –55 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 9,238 | 9,193 | 8,155 |
| 3091 | Uncollected pymts, Fed sources, end of year | –1 | –1 | –1 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 9,237 | 9,192 | 8,154 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 7,836 | 8,173 | 7,859 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 60 | 2,123 | 2,624 |
| 4011 | Outlays from discretionary balances | 6,286 | 5,596 | 6,074 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 6,346 | 7,719 | 8,698 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –5 | –5 | –5 |
| Additional offsets against gross budget authority only: | ||||
| 4050 | Change in uncollected pymts, Fed sources, unexpired | –1 | ||
|
|
|
|
||
| 4070 | Budget authority, net (discretionary) | 7,830 | 8,168 | 7,854 |
| 4080 | Outlays, net (discretionary) | 6,341 | 7,714 | 8,693 |
| 4180 | Budget authority, net (total) | 7,830 | 8,168 | 7,854 |
| 4190 | Outlays, net (total) | 6,341 | 7,714 | 8,693 |
|
|
||||
The Global Health Programs account funds health-related foreign assistance for the Department of State and the U.S. Agency for International Development (USAID), representing the majority of funds provided for the President's Global Health Initiative (GHI). The GHI seeks to improve health outcomes by adopting a women, girls, and gender-equity approach to health; increasing impact through strategic integration and coordination; strengthening and leveraging multilateral institutions; encouraging country ownership and investing country-led plans; building sustainability through health systems strengthening; improving metrics, monitoring and evaluation; and promoting research, development and innovation.
Global Health Programs-State. Within the GHI, the Global Health Programs (GHP-State) account supports the fight against global HIV/AIDS through the President's Emergency Plan for AIDS Relief (PEPFAR). The 2013 Budget requests $5.4 billion in the GHP—State account, which forms the bulk of PEPFAR funding ($6.4 billion in total). PEPFAR is led by the Office of Global AIDS Coordinator in the State Department, which partners with agencies such as the U.S. Agency for International Development (USAID), the Department of Health and Human Services, the Department of Defense, and the Peace Corps for program implementation. Programs work through expanded partnerships to build capacity for effective, innovative, country-led, and sustainable services, and to create a supportive and enabling policy environment for combating HIV/AIDS, including as part of the broader USG and country-level health and development approach. In addition, PEPFAR supports implementation of strong monitoring and evaluation systems to identify best practices, determine progress toward goals, and ensure compliance with PEPFAR policies and strategies. PEPFAR programs support scaling up HIV/AIDS prevention, care, and treatment services within the context of strengthened health systems, particularly in terms of human resources in nations with severe health worker shortages and lack of service delivery capacity. As part of the GHI, PEPFAR links its efforts to important programs in other areas of global health as well as other areas of development, including the areas of education, gender equity, and economic development. A contribution to the Global Fund to Fight AIDS, Tuberculosis and Malaria (the Global Fund) is included in the GHP-State request.
Global Heath Programs-USAID. The 2013 Budget requests $2.5 billion in the GHP-USAID account for a comprehensive and integrated approach to global health programs as outlined in the GHI. USAID, working in partnership with foreign governments, local private sector and non-governmental organizations, and public-private partnerships, will build capacity, strengthen health systems, and promote sustainable integrated health care for more people. Funding includes activities that promote voluntary family planning/reproductive health, child survival and maternal health, polio, nutrition activities in coordination with the Feed the Future Initiative on food security to address such issues as micronutrients and iodine deficiency, as well as activities directed at vulnerable children, and reducing HIV transmission and the impact of the HIV/AIDS pandemic in developing countries. Funding is also requested to address the threat of other infectious diseases such as tuberculosis, malaria, influenza and other pandemic diseases, and neglected tropical diseases in developing countries.
Health programs formerly funded through the Assistance for Europe, Eurasia and Central Asia account are now being requested in the GHP account.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 19–1031–0–1–151 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 3 | 6 | 6 |
| 21.0 | Travel and transportation of persons | 1 | 1 | 1 |
| 23.1 | Rental payments to GSA | 1 | 1 | 1 |
| 25.2 | Other services from non-Federal sources | 7 | 6 | 6 |
|
|
|
|
||
| 99.0 | Direct obligations | 12 | 14 | 14 |
| 99.0 | Reimbursable obligations | 440 | 440 | 440 |
| Allocation Account - direct: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 4 | 8 | 8 |
| 12.1 | Civilian personnel benefits | 1 | 1 | 1 |
| 21.0 | Travel and transportation of persons | 1 | 10 | 10 |
| 25.2 | Other services from non-Federal sources | 135 | 135 | 135 |
| 25.3 | Other goods and services from Federal sources | 1 | 1 | 1 |
| 41.0 | Grants, subsidies, and contributions | 6,118 | 7,106 | 7,106 |
|
|
|
|
||
| 99.0 | Allocation account - direct | 6,260 | 7,261 | 7,261 |
|
|
|
|
||
| 99.9 | Total new obligations | 6,712 | 7,715 | 7,715 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 19–1031–0–1–151 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 66 | 66 | 66 |
|
|
||||
For necessary expenses for a Middle East and North Africa Incentive Fund to carry out the provisions of the Foreign Assistance Act of 1961, $770,000,000, to remain available until September 30, 2017, which shall be available, notwithstanding any other provision of law, for assistance and for contributions to promote regional peace and security and political and economic reform and stability in the Middle East and North Africa: Provided, That funds appropriated under this heading may be made available for the costs of direct and guaranteed loans for countries in the Middle East and North Africa: Provided further, That such costs, including the cost of modifying such loans and loan guarantees, shall be as defined in section 502 of the Congressional Budget Act of 1974, and may include the costs of selling, reducing, or cancelling any amounts owed to the United States or any agency of the United States by any country in the Middle East and North Africa: Provided further, That amounts that are made available under the previous two provisos for the costs of direct loans, loan guarantees, and modifications shall not be considered assistance for the purposes of provisions of law limiting assistance to a country: Provided further, That funds appropriated under this heading may be transferred to and merged with funds appropriated under the heading "Contributions to International Peacekeeping" for peacekeeping operations in the Middle East and North Africa: Provided further, That funds appropriated under this heading may be transferred to any institution, fund, or program for which funds were made available under the heading "Multilateral Assistance, Funds Appropriated to the President, International Financial Institutions" for the purposes of this heading: Provided further, That up to 5 percent of funds appropriated under this heading may be made available for administrative expenses of agencies implementing and managing programs funded under this heading, in addition to funds otherwise available for such purposes, and such funds may be transferred to and merged with funds under the headings "Diplomatic and Consular Programs" and "United States Agency for International Development Operating Expenses".
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–1156–0–1–151 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Direct program activity | 470 | ||
|
|
|
|
||
| 0900 | Total new obligations (object class 41.0) | 470 | ||
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 770 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 770 | ||
| 1930 | Total budgetary resources available | 770 | ||
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 300 | ||
|
|
||||
| Change in obligated balance: | ||||
| 3030 | Obligations incurred, unexpired accounts | 470 | ||
| 3040 | Outlays (gross) | –193 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 277 | ||
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 277 | ||
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 770 | ||
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 193 | ||
| 4180 | Budget authority, net (total) | 770 | ||
| 4190 | Outlays, net (total) | 193 | ||
|
|
||||
The Middle East and North Africa Incentive Fund will be established to provide assistance to countries undergoing transitions in the Middle East and North Africa (MENA) region. The Fund will provide incentives for long-term political and economic reform, and may supplement contingency funds as needed to respond to emerging opportunities and crises in the region. The MENA Incentive Fund may provide assistance bilaterally, regionally, or through contributions to multilateral initiatives with other donors, to promote effective, democratic governance, vibrant civil societies, and inclusive, market-based economic growth in transitioning MENA countries.
For necessary expenses not otherwise provided for, to enable the Secretary of State to carry out the provisions of section 2(a) and (b) of the Migration and Refugee Assistance Act of 1962, and other activities to meet refugee and migration needs; salaries and expenses of personnel and dependents as authorized by the Foreign Service Act of 1980; allowances as authorized by sections 5921 through 5925 of title 5, United States Code; purchase and hire of passenger motor vehicles; and services as authorized by section 3109 of title 5, United States Code, [$1,639,100,000] $1,625,400,000, to remain available until expended, of which [$20,000,000] $15,000,000 shall be made available for refugees resettling in Israel[, and not less than $35,000,000 shall be made available to respond to small-scale emergency humanitarian requirements]. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–1143–0–1–151 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Overseas assistance | 1,425 | 1,450 | 1,355 |
| 0002 | U.S. refugee admissions program | 302 | 417 | 310 |
| 0003 | Refugees to Israel | 25 | 20 | 15 |
| 0005 | Administrative expenses | 31 | 36 | 35 |
|
|
|
|
||
| 0799 | Total direct obligations | 1,783 | 1,923 | 1,715 |
| 0801 | Reimbursable program | 1 | 1 | 1 |
|
|
|
|
||
| 0900 | Total new obligations | 1,784 | 1,924 | 1,716 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 217 | 138 | 90 |
| 1021 | Recoveries of prior year unpaid obligations | 9 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 226 | 138 | 90 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 1,690 | 1,639 | 1,625 |
| 1100 | Appropriation-OCO | 229 | ||
| 1121 | Transferred from other accounts [72–1037] | 8 | 7 | |
| 1130 | Appropriations permanently reduced | –3 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 1,695 | 1,875 | 1,625 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 1 | 1 | 1 |
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 1 | 1 | 1 |
| 1900 | Budget authority (total) | 1,696 | 1,876 | 1,626 |
| 1930 | Total budgetary resources available | 1,922 | 2,014 | 1,716 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 138 | 90 | |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 608 | 610 | 461 |
| 3030 | Obligations incurred, unexpired accounts | 1,784 | 1,924 | 1,716 |
| 3040 | Outlays (gross) | –1,773 | –2,073 | –1,607 |
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –9 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 610 | 461 | 570 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 610 | 461 | 570 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 1,696 | 1,876 | 1,626 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 1 | 1,501 | 1,301 |
| 4011 | Outlays from discretionary balances | 1,772 | 572 | 306 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 1,773 | 2,073 | 1,607 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –1 | –1 | –1 |
| 4180 | Budget authority, net (total) | 1,695 | 1,875 | 1,625 |
| 4190 | Outlays, net (total) | 1,772 | 2,072 | 1,606 |
|
|
||||
Overseas Assistance._The majority of the Migration and Refugee Assistance (MRA) account addresses the protection and assistance needs of refugees, conflict victims, stateless persons, and vulnerable migrants worldwide. Funds primarily support the programs of international organizations, including the United Nations High Commissioner for Refugees (UNHCR), the International Committee of the Red Cross (ICRC), the United Nations Relief and Works Agency for Palestine Refugees in the Near East (UNRWA), and the International Organization for Migration (IOM), as well as non-governmental organizations (NGOs).
Humanitarian Migrants to Israel._These funds assist humanitarian migrants resettling in Israel.
U.S. Refugee Admissions._MRA funds overseas processing, transportation, and initial placement for refugees and certain other categories of special immigrants resettling in the United States. These activities are carried out primarily by NGO partners and IOM.
Administrative Expenses._These funds finance the salaries and operating expenses in Washington, D.C. and overseas for the Bureau of Population, Refugees, and Migration. (Note: Funds for the salaries and support costs of the positions dedicated to international population policy and coordination are requested under the Department of State's Diplomatic and Consular Programs appropriation.)
Object Classification (in millions of dollars)
|
|
||||
| Identification code 19–1143–0–1–151 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| 11.1 | Personnel compensation: Full-time permanent | 17 | 18 | 19 |
| 12.1 | Civilian personnel benefits | 5 | 6 | 7 |
| 21.0 | Travel and transportation of persons | 2 | 2 | 2 |
| 23.3 | Communications, utilities, and miscellaneous charges | 1 | 1 | 1 |
| 25.2 | Other services from non-Federal sources | 24 | 25 | 27 |
| 41.0 | Grants, subsidies, and contributions | 1,734 | 1,871 | 1,659 |
|
|
|
|
||
| 99.0 | Direct obligations | 1,783 | 1,923 | 1,715 |
| 99.0 | Reimbursable obligations | 1 | 1 | 1 |
|
|
|
|
||
| 99.9 | Total new obligations | 1,784 | 1,924 | 1,716 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 19–1143–0–1–151 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 127 | 127 | 127 |
|
|
||||
For necessary expenses to carry out the provisions of section 2(c) of the Migration and Refugee Assistance Act of 1962, as amended (22 U.S.C. 2601(c)), [$27,200,000] $50,000,000, to remain available until expended. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 11–0040–0–1–151 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Direct program activity | 53 | 40 | 40 |
|
|
|
|
||
| 0900 | Total new obligations (object class 41.0) | 53 | 40 | 40 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 29 | 26 | 13 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 50 | 27 | 50 |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 50 | 27 | 50 |
| 1930 | Total budgetary resources available | 79 | 53 | 63 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 26 | 13 | 23 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 69 | 13 | 38 |
| 3030 | Obligations incurred, unexpired accounts | 53 | 40 | 40 |
| 3040 | Outlays (gross) | –109 | –15 | –62 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 13 | 38 | 16 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 13 | 38 | 16 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 50 | 27 | 50 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 5 | 40 | |
| 4011 | Outlays from discretionary balances | 109 | 10 | 22 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 109 | 15 | 62 |
| 4180 | Budget authority, net (total) | 50 | 27 | 50 |
| 4190 | Outlays, net (total) | 109 | 15 | 62 |
|
|
||||
The Emergency Refugee and Migration Assistance Fund enables the President to provide humanitarian assistance for unexpected and urgent refugee and migration needs worldwide.
For necessary expenses to carry out the provisions of the Foreign Assistance Act of 1961 [to enable the Administrator of the United States Agency for International Development (USAID), in consultation with the Secretary of State,] to support programs and activities to prevent or respond to emerging or unforeseen complex crises overseas, [$10,000,000] $50,000,000, to remain available until expended: Provided, That funds appropriated under this heading may be made available [on such terms and conditions as the USAID Administrator may determine, in consultation with the Committees on Appropriations,] for the purposes of preventing or responding to such crises, except that no funds shall be made available to respond to natural disasters: Provided further, That funds appropriated under this heading may be made available notwithstanding any other provision of law[, except sections 7007, 7008, and 7018 of this Act and section 620M of the Foreign Assistance Act of 1961, as amended by this Act]: Provided further, That [funds appropriated under this heading shall be subject to the regular notification procedures of] a report shall be submitted to the Committees on Appropriations[, except that such notifications shall be transmitted] at least 5 days in advance of the obligation of funds: Provided further, That up to $10,000,000 of the funds appropriated under this heading may be transferred to, and merged with, funds appropriated under the heading "Conflict Stabilization Operations". (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 72–1015–0–1–151 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Direct program activity | 17 | 21 | 27 |
|
|
|
|
||
| 0900 | Total new obligations (object class 41.0) | 17 | 21 | 27 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 18 | 41 | 60 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 40 | 10 | 50 |
| 1100 | Appropriation-OCO | 30 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 40 | 40 | 50 |
| 1930 | Total budgetary resources available | 58 | 81 | 110 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 41 | 60 | 83 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 31 | 27 | 24 |
| 3030 | Obligations incurred, unexpired accounts | 17 | 21 | 27 |
| 3040 | Outlays (gross) | –21 | –24 | –36 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 27 | 24 | 15 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 27 | 24 | 15 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 40 | 40 | 50 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 11 | 13 | |
| 4011 | Outlays from discretionary balances | 21 | 13 | 23 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 21 | 24 | 36 |
| 4180 | Budget authority, net (total) | 40 | 40 | 50 |
| 4190 | Outlays, net (total) | 21 | 24 | 36 |
|
|
||||
The Complex Crises Fund provides funding to support the State Department and U.S. Agency for International Development's rapid response capabilities for assistance activities to prevent or respond to emerging or unforeseen complex crises overseas. Managed by USAID, the funds will target countries or regions that demonstrate a high or escalating risk of conflict, instability, or an unanticipated opportunity for progress in a newly-emerging or fragile democracy. Projects aim to address and prevent root causes of conflict and instability through a whole-of-government approach, and include host government participation, as well as other partners, where possible and appropriate. The request includes authority to transfer funds to the Civilian Stabilization Operations account to provide program funding for the Civilian Response Corps.
For necessary expenses to carry out section 481 of the Foreign Assistance Act of 1961, [$1,061,100,000] $1,456,502,000 to remain available until September 30, [2013] 2014: Provided, That during fiscal year [2012] 2013, the Department of State may also use the authority of section 608 of the Foreign Assistance Act of 1961, without regard to its restrictions, to receive excess property from an agency of the United States Government for the purpose of providing it to a foreign country or international organization under chapter 8 of part I of that Act [subject to the regular notification procedures of the Committees on Appropriations: Provided further, That the Secretary of State shall provide to the Committees on Appropriations not later than 45 days after the date of enactment of this Act and prior to the initial obligation of funds appropriated under this heading, a report on the proposed uses of all funds under this heading on a country-by-country basis for each proposed program, project, or activity]: Provided further, That section 482(b) of the Foreign Assistance Act of 1961 shall not apply to funds appropriated under this heading: [Provided further, That assistance provided with funds appropriated under this heading that is made available notwithstanding section 482(b) of the Foreign Assistance Act of 1961 shall be made available subject to the regular notification procedures of the Committees on Appropriations: Provided further, That none of the funds appropriated under this heading shall be made available for assistance for the Bolivian military and police unless the Secretary of State determines and reports to the Committees on Appropriations that such funds are in the national security interest of the United States: Provided further, That, notwithstanding any other provision of law, of the funds appropriated under this heading, $5,000,000 should be made available to combat piracy of United States copyrighted materials, consistent with the requirements of section 688(a) and (b) of the Department of State, Foreign Operations, and Related Programs Appropriations Act, 2008 (division J of Public Law 110–161): Provided further, That the reporting requirements contained in section 1404 of Public Law 110–252 shall apply to funds made available by this Act, including a description of modifications, if any, to the security strategy of the Palestinian Authority:] Provided further, That the provision of assistance which is comparable to assistance made available under this heading but which is provided under any other provision of law, shall be provided in accordance with the provisions of sections 481(b) and 622(c) of the Foreign Assistance Act of 1961:Provided further, That notwithstanding any provision of this or any prior Act, funds appropriated in prior years under the headings "Andean Counterdrug Initiative" and "Andean Counterdrug Program" shall be available for use in any country for which funds may be made available under this heading without regard to the geographic or purpose limitations under which such funds were originally appropriated. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–1022–0–1–151 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Total: Counterdrug and Anti-Crime Programs | 2,091 | 2,447 | 1,833 |
| 0801 | Reimbursable program | 566 | 284 | 284 |
|
|
|
|
||
| 0900 | Total new obligations | 2,657 | 2,731 | 2,117 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 2,031 | 1,618 | 1,216 |
| 1010 | Unobligated balance transfer to other accts [72–1037] | –21 | ||
| 1010 | Unobligated balance transfer to other accts [15–1100] | –1 | ||
| 1011 | Unobligated balance transfer from other accts [72–0306] | 4 | ||
| 1012 | Unobligated balance transfers between expired and unexpired accounts | 20 | ||
| 1021 | Recoveries of prior year unpaid obligations | 2 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 2,035 | 1,618 | 1,216 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation (regular) | 1,598 | 1,061 | 1,457 |
| 1100 | Appropriation - OCO | 984 | ||
| 1121 | Transferred from other accounts [72–0306] | 64 | ||
| 1130 | Appropriations permanently reduced | –10 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 1,652 | 2,045 | 1,457 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 581 | 284 | 284 |
| 1701 | Change in uncollected payments, Federal sources | 18 | ||
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 599 | 284 | 284 |
| 1900 | Budget authority (total) | 2,251 | 2,329 | 1,741 |
| 1930 | Total budgetary resources available | 4,286 | 3,947 | 2,957 |
| Memorandum (non-add) entries: | ||||
| 1940 | Unobligated balance expiring | –11 | ||
| 1941 | Unexpired unobligated balance, end of year | 1,618 | 1,216 | 840 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 3,160 | 3,517 | 3,910 |
| 3010 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –29 | –29 | |
|
|
|
|
||
| 3020 | Obligated balance, start of year (net) | 3,160 | 3,488 | 3,881 |
| 3030 | Obligations incurred, unexpired accounts | 2,657 | 2,731 | 2,117 |
| 3031 | Obligations incurred, expired accounts | 54 | ||
| 3040 | Outlays (gross) | –2,215 | –2,338 | –3,015 |
| 3050 | Change in uncollected pymts, Fed sources, unexpired | –18 | ||
| 3051 | Change in uncollected pymts, Fed sources, expired | –11 | ||
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –2 | ||
| 3081 | Recoveries of prior year unpaid obligations, expired | –137 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 3,517 | 3,910 | 3,012 |
| 3091 | Uncollected pymts, Fed sources, end of year | –29 | –29 | –29 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 3,488 | 3,881 | 2,983 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 2,251 | 2,329 | 1,741 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 119 | 232 | 174 |
| 4011 | Outlays from discretionary balances | 2,096 | 2,106 | 2,841 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 2,215 | 2,338 | 3,015 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –547 | –284 | –284 |
| Additional offsets against gross budget authority only: | ||||
| 4050 | Change in uncollected pymts, Fed sources, unexpired | –18 | ||
| 4052 | Offsetting collections credited to expired accounts | –34 | ||
|
|
|
|
||
| 4060 | Additional offsets against budget authority only (total) | –52 | ||
|
|
|
|
||
| 4070 | Budget authority, net (discretionary) | 1,652 | 2,045 | 1,457 |
| 4080 | Outlays, net (discretionary) | 1,668 | 2,054 | 2,731 |
| 4180 | Budget authority, net (total) | 1,652 | 2,045 | 1,457 |
| 4190 | Outlays, net (total) | 1,668 | 2,054 | 2,731 |
|
|
||||
Summary of Budget Authority and Outlays (in millions of dollars)
|
|
||||
| 2011 actual | 2012 est. | 2013 est. | ||
|
|
||||
| Enacted/requested: | ||||
| Budget Authority | 1,652 | 2,045 | 1,457 | |
| Outlays | 1,668 | 2,054 | 2,731 | |
| Overseas contingency operations: | ||||
| Budget Authority | 1,050 | |||
| Outlays | 105 | |||
| Total: | ||||
| Budget Authority | 1,652 | 2,045 | 2,507 | |
| Outlays | 1,668 | 2,054 | 2,836 | |
|
|
||||
This appropriation provides assistance to foreign countries and international organizations to assist them in developing and implementing policies and programs that strengthen institutional law enforcement and judicial capabilities, including countering drug flows and combating transnational crime, and establish and maintain the rule of law . This appropriation also provides assistance for regional security initiatives such as the Central Asia Counternarcotics Initiative, the Central America Regional Security Initiative, the Caribbean Basin Security Initiative, and provides capacity building to nations enduring transnational crime and stabilization problems, including Mexico and Afghanistan. The FY 2013 budget normalizes foreign assistance resources for the countries of Europe, Eurasia, and Central Asia. Appropriations for the programs formerly funded through the Assistance for Europe, Eurasia and Central Asia account are now being requested in the Economic Support Fund, the International Narcotics Control and Law Enforcement, and Global Health Programs accounts.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 19–1022–0–1–151 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Direct obligations: | ||||
| Personnel compensation: | ||||
| 11.1 | Full-time permanent | 55 | 57 | 59 |
| 11.3 | Other than full-time permanent | 18 | 18 | 18 |
|
|
|
|
||
| 11.9 | Total personnel compensation | 73 | 75 | 77 |
| 12.1 | Civilian personnel benefits | 16 | 17 | 17 |
| 21.0 | Travel and transportation of persons | 23 | 23 | 23 |
| 23.2 | Rental payments to others | 8 | 8 | 8 |
| 25.2 | Other services from non-Federal sources | 1,738 | 2,091 | 1,475 |
| 26.0 | Supplies and materials | 15 | 15 | 15 |
| 31.0 | Equipment | 27 | 27 | 27 |
| 41.0 | Grants, subsidies, and contributions | 191 | 191 | 191 |
|
|
|
|
||
| 99.0 | Direct obligations | 2,091 | 2,447 | 1,833 |
| 99.0 | Reimbursable obligations | 566 | 284 | 284 |
|
|
|
|
||
| 99.9 | Total new obligations | 2,657 | 2,731 | 2,117 |
|
|
||||
Employment Summary
|
|
||||
| Identification code 19–1022–0–1–151 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 1001 | Direct civilian full-time equivalent employment | 253 | 253 | 253 |
| 2001 | Reimbursable civilian full-time equivalent employment | 23 | 23 | 23 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–1154–0–1–151 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Total: Program Activity | 3 | 3 | |
|
|
|
|
||
| 0900 | Total new obligations (object class 25.2) | 3 | 3 | |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 7 | 7 | 4 |
| 1930 | Total budgetary resources available | 7 | 7 | 4 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 7 | 4 | 1 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 458 | 260 | 115 |
| 3030 | Obligations incurred, unexpired accounts | 3 | 3 | |
| 3031 | Obligations incurred, expired accounts | 1 | ||
| 3040 | Outlays (gross) | –199 | –148 | –81 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 260 | 115 | 37 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 260 | 115 | 37 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| Outlays, gross: | ||||
| 4011 | Outlays from discretionary balances | 199 | 148 | 81 |
| 4190 | Outlays, net (total) | 199 | 148 | 81 |
|
|
||||
This account has funded U.S. assistance to Plan Colombia and follow-on activities since 2000. These funds supported the Colombian Army's push into southern Colombia in support of the Colombian National Police, enhanced drug interdiction in Colombia and the region, increased support to the Colombian National Police, provided for economic development in Colombia and the Andean region, and boosted Colombia's local and national government capacity. Beginning in 2010, funds for these programs are requested and appropriated in the International Narcotics Control and Law Enforcement account.
[For necessary expenses to carry out the provisions of the Foreign Assistance Act of 1961 for the promotion of democracy globally, $114,770,000, to remain available until September 30, 2013, of which $68,000,000 shall be made available for the Human Rights and Democracy Fund of the Bureau of Democracy, Human Rights and Labor, Department of State, and $46,770,000 shall be made available for the Office of Democracy and Governance of the Bureau for Democracy, Conflict, and Humanitarian Assistance, United States Agency for International Development.] (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–1121–0–1–151 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Direct program activity | 133 | 111 | 85 |
|
|
|
|
||
| 0900 | Total new obligations (object class 41.0) | 133 | 111 | 85 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 131 | 113 | 117 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 115 | 115 | |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 115 | 115 | |
| 1930 | Total budgetary resources available | 246 | 228 | 117 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 113 | 117 | 32 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 194 | 189 | 96 |
| 3030 | Obligations incurred, unexpired accounts | 133 | 111 | 85 |
| 3040 | Outlays (gross) | –136 | –204 | –149 |
| 3081 | Recoveries of prior year unpaid obligations, expired | –2 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 189 | 96 | 32 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 189 | 96 | 32 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 115 | 115 | |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 38 | ||
| 4011 | Outlays from discretionary balances | 136 | 166 | 149 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 136 | 204 | 149 |
| 4180 | Budget authority, net (total) | 115 | 115 | |
| 4190 | Outlays, net (total) | 136 | 204 | 149 |
|
|
||||
This appropriation funds some democracy promotion activities of the Department of State and the U.S. Agency for International Development. 2013 funding for these activities is requested in the Economic Support Fund and Development Assistance accounts.
For a grant to The Asia Foundation, as authorized by The Asia Foundation Act (22 U.S.C. 4402), [$17,000,000] $15,400,000, to remain available until expended, as authorized. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–0525–0–1–154 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Program activities and operations | 18 | 17 | 15 |
|
|
|
|
||
| 0900 | Total new obligations (object class 41.0) | 18 | 17 | 15 |
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 18 | 17 | 15 |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 18 | 17 | 15 |
| 1930 | Total budgetary resources available | 18 | 17 | 15 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 6 | 7 | |
| 3030 | Obligations incurred, unexpired accounts | 18 | 17 | 15 |
| 3040 | Outlays (gross) | –17 | –24 | –15 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 7 | ||
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 7 | ||
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 18 | 17 | 15 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 17 | 15 | |
| 4011 | Outlays from discretionary balances | 17 | 7 | |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 17 | 24 | 15 |
| 4180 | Budget authority, net (total) | 18 | 17 | 15 |
| 4190 | Outlays, net (total) | 17 | 24 | 15 |
|
|
||||
The Asia Foundation is a private, nonprofit organization incorporated and headquartered in California. The Foundation operates programs through 17 offices in Asia to support democratic initiatives, governance and economic reform, rule of law, women's empowerment programs, and closer U.S.-Asian relations by providing grants to institutions in Asia.
For grants made by the Department of State to the National Endowment for Democracy, as authorized by the National Endowment for Democracy Act, [$117,764,000] $104,000,000, to remain available until expended[, of which $100,000,000 shall be allocated in the traditional and customary manner, including for the core institutes, and $17,764,000 shall be for democracy, human rights, and rule of law programs]: Provided, That the President of the National Endowment for Democracy shall submit to the Committees on Appropriations not later than 45 days after the date of enactment of this Act a report on the proposed uses of funds under this heading on a regional and country basis. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–0210–0–1–154 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Base program activities | 118 | 118 | 104 |
|
|
|
|
||
| 0900 | Total new obligations (object class 41.0) | 118 | 118 | 104 |
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 118 | 118 | 104 |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 118 | 118 | 104 |
| 1930 | Total budgetary resources available | 118 | 118 | 104 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 89 | 84 | 63 |
| 3030 | Obligations incurred, unexpired accounts | 118 | 118 | 104 |
| 3040 | Outlays (gross) | –123 | –139 | –135 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 84 | 63 | 32 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 84 | 63 | 32 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 118 | 118 | 104 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 81 | 72 | |
| 4011 | Outlays from discretionary balances | 123 | 58 | 63 |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 123 | 139 | 135 |
| 4180 | Budget authority, net (total) | 118 | 118 | 104 |
| 4190 | Outlays, net (total) | 123 | 139 | 135 |
|
|
||||
The National Endowment for Democracy (NED) is a private, nonprofit corporation established in Washington, D.C. to encourage and strengthen the development of democratic institutions and processes internationally. NED supports democratic initiatives in six regions of the world: Africa, Asia, Central and Eastern Europe, Latin America, the Middle East, and Eurasia. Working with civil society organizations, NED will continue efforts to strengthen democracy and tolerance in the Middle East through the Broader Middle East and North Africa Initiative.
The National Endowment for Democracy Act (Public Law 98–164), as amended, provides for an annual grant to the Endowment to fulfill the purposes of the Act. The Endowment does not carry out programs directly but its Board approves annual grants to the American Center for International Labor Solidarity, the Center for International Private Enterprise, the International Republican Institute, the National Democratic Institute for International Affairs, and indigenous organizations working to promote civic education, human rights, independent media, and other democratic processes and values.
To enable the Secretary of State to provide for carrying out the provisions of the Center for Cultural and Technical Interchange Between East and West Act of 1960, by grant to the Center for Cultural and Technical Interchange Between East and West in the State of Hawaii, [$16,700,000] $10,800,000: Provided, That none of the funds appropriated herein shall be used to pay any salary, or enter into any contract providing for the payment thereof, in excess of the rate authorized by 5 U.S.C. 5376. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–0202–0–1–154 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Program activities and operations | 21 | 17 | 11 |
|
|
|
|
||
| 0900 | Total new obligations (object class 41.0) | 21 | 17 | 11 |
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1100 | Appropriation | 21 | 17 | 11 |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 21 | 17 | 11 |
| 1930 | Total budgetary resources available | 21 | 17 | 11 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 3 | 3 | |
| 3030 | Obligations incurred, unexpired accounts | 21 | 17 | 11 |
| 3040 | Outlays (gross) | –21 | –20 | –11 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 3 | ||
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 3 | ||
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 21 | 17 | 11 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 20 | 17 | 11 |
| 4011 | Outlays from discretionary balances | 1 | 3 | |
|
|
|
|
||
| 4020 | Outlays, gross (total) | 21 | 20 | 11 |
| 4180 | Budget authority, net (total) | 21 | 17 | 11 |
| 4190 | Outlays, net (total) | 21 | 20 | 11 |
|
|
||||
The Center for Cultural and Technical Interchange Between East and West (East-West Center) is a national educational institution administered by a public, nonprofit educational corporation. The East-West Center contributes to a peaceful, prosperous, and just Asia Pacific community by serving as a vigorous hub for cooperative research, education, and dialogue on critical issues of common concern to the Asia Pacific region and the United States.
Special and Trust Fund Receipts (in millions of dollars)
|
|
||||
| Identification code 19–5177–0–2–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 0100 | Balance, start of year | |||
| Receipts: | ||||
| 0240 | International Litigation Fund | 6 | 1 | 1 |
|
|
|
|
||
| 0400 | Total: Balances and collections | 6 | 1 | 1 |
| Appropriations: | ||||
| 0500 | International Litigation Fund | –6 | –1 | –1 |
|
|
|
|
||
| 0799 | Balance, end of year | |||
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–5177–0–2–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0801 | Reimbursable program | 4 | 5 | 5 |
|
|
|
|
||
| 0900 | Total new obligations (object class 25.2) | 4 | 5 | 5 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 18 | 22 | 22 |
| 1021 | Recoveries of prior year unpaid obligations | 1 | ||
|
|
|
|
||
| 1050 | Unobligated balance (total) | 19 | 22 | 22 |
| Budget authority: | ||||
| Appropriations, mandatory: | ||||
| 1201 | Appropriation (special or trust fund) | 6 | 1 | 1 |
|
|
|
|
||
| 1260 | Appropriations, mandatory (total) | 6 | 1 | 1 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 1 | 1 | |
| 1701 | Change in uncollected payments, Federal sources | 1 | ||
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 1 | 1 | 1 |
| Spending authority from offsetting collections, mandatory: | ||||
| 1800 | Collected | 3 | 3 | |
|
|
|
|
||
| 1850 | Spending auth from offsetting collections, mand (total) | 3 | 3 | |
| 1900 | Budget authority (total) | 7 | 5 | 5 |
| 1930 | Total budgetary resources available | 26 | 27 | 27 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 22 | 22 | 22 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 6 | 5 | 3 |
| 3010 | Uncollected pymts, Fed sources, brought forward, Oct 1 | –1 | –1 | |
|
|
|
|
||
| 3020 | Obligated balance, start of year (net) | 6 | 4 | 2 |
| 3030 | Obligations incurred, unexpired accounts | 4 | 5 | 5 |
| 3040 | Outlays (gross) | –4 | –7 | –7 |
| 3050 | Change in uncollected pymts, Fed sources, unexpired | –1 | ||
| 3080 | Recoveries of prior year unpaid obligations, unexpired | –1 | ||
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 5 | 3 | 1 |
| 3091 | Uncollected pymts, Fed sources, end of year | –1 | –1 | –1 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 4 | 2 | |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 1 | 1 | 1 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 1 | 1 | 1 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –1 | –1 | |
| Additional offsets against gross budget authority only: | ||||
| 4050 | Change in uncollected pymts, Fed sources, unexpired | –1 | ||
| 4080 | Outlays, net (discretionary) | 1 | ||
| Mandatory: | ||||
| 4090 | Budget authority, gross | 6 | 4 | 4 |
| Outlays, gross: | ||||
| 4100 | Outlays from new mandatory authority | 4 | 4 | |
| 4101 | Outlays from mandatory balances | 3 | 2 | 2 |
|
|
|
|
||
| 4110 | Outlays, gross (total) | 3 | 6 | 6 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4120 | Federal sources | –3 | –3 | |
| 4180 | Budget authority, net (total) | 6 | 1 | 1 |
| 4190 | Outlays, net (total) | 4 | 3 | 3 |
|
|
||||
The International Litigation Fund (ILF) is authorized by section 38(d) of the State Department Basic Authorities Act of 1956 (22 U.S.C. 2710(d)) to pay for expenses incurred by the Department of State relative to preparing or prosecuting a proceeding before an international tribunal or a claim by or against a foreign government or other foreign entity. Monies otherwise available for such purposes are authorized to be deposited in ILF. Funds received by the Department from other U.S. Government agencies or from private parties for these purposes are also deposited in ILF.
In addition, section 38(e) authorizes the Secretary to retain 1.5 percent of any amount between $100,000 and $5,000,000, and one percent of any amount over $5,000,000, received per claim under chapter 34 of the Act of February 1896 (22 U.S.C. 2668a; 29 Stat. 32).
Object Classification (in millions of dollars)
|
|
||||
| Identification code 19–5177–0–2–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 99.0 | Reimbursable obligations | 4 | 5 | 5 |
|
|
||||
Not to exceed $1,806,600 shall be derived from fees collected from other executive agencies for lease or use of facilities at the International Center in accordance with section 4 of the International Center Act, and, in addition, as authorized by section 5 of such Act, $5,970,150, to be derived from the reserve authorized by that section, to be used for the purposes set out in that section and for development, maintenance and security of additional properties for use as an International Center by foreign governments or international organizations.
Special and Trust Fund Receipts (in millions of dollars)
|
|
||||
| Identification code 19–5151–0–2–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 0100 | Balance, start of year | |||
| Receipts: | ||||
| 0220 | International Center, Washington, D.C., Sale and Rent of Real Property | 1 | 1 | 6 |
|
|
|
|
||
| 0400 | Total: Balances and collections | 1 | 1 | 6 |
| Appropriations: | ||||
| 0500 | International Center, Washington, D.C. | –1 | –1 | –6 |
|
|
|
|
||
| 0799 | Balance, end of year | |||
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–5151–0–2–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Direct program activity | 1 | 6 | |
| 0801 | Reimbursable program | 2 | 2 | 2 |
|
|
|
|
||
| 0900 | Total new obligations | 2 | 3 | 8 |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 2 | 3 | 3 |
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1101 | Appropriation (special or trust fund) | 1 | 1 | 6 |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 1 | 1 | 6 |
| Spending authority from offsetting collections, discretionary: | ||||
| 1700 | Collected | 2 | 2 | 2 |
|
|
|
|
||
| 1750 | Spending auth from offsetting collections, disc (total) | 2 | 2 | 2 |
| 1900 | Budget authority (total) | 3 | 3 | 8 |
| 1930 | Total budgetary resources available | 5 | 6 | 11 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 3 | 3 | 3 |
|
|
||||
| Change in obligated balance: | ||||
| Obligated balance, start of year (net): | ||||
| 3000 | Unpaid obligations, brought forward, Oct 1 (gross) | 2 | 2 | 2 |
| 3030 | Obligations incurred, unexpired accounts | 2 | 3 | 8 |
| 3040 | Outlays (gross) | –2 | –3 | –8 |
| Obligated balance, end of year (net): | ||||
| 3090 | Unpaid obligations, end of year (gross) | 2 | 2 | 2 |
|
|
|
|
||
| 3100 | Obligated balance, end of year (net) | 2 | 2 | 2 |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 3 | 3 | 8 |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 1 | 3 | 8 |
| 4011 | Outlays from discretionary balances | 1 | ||
|
|
|
|
||
| 4020 | Outlays, gross (total) | 2 | 3 | 8 |
| Offsets against gross budget authority and outlays: | ||||
| Offsetting collections (collected) from: | ||||
| 4030 | Federal sources | –2 | –2 | –2 |
| 4180 | Budget authority, net (total) | 1 | 1 | 6 |
| 4190 | Outlays, net (total) | 1 | 6 | |
|
|
||||
These funds provide for the development, lease, or exchange of property owned by the United States at the International Center located in Washington, D.C. to foreign governments or international organizations. Funds also provide for operation of the Federal facility located at the International Center, for maintenance and security of those public improvements that have not been conveyed to a government or international organization, and for surveys and plans related to development of additional areas within the Nation's Capital for chancery and diplomatic purposes. This language was previously included under the heading for Diplomatic and Consular Programs.
Object Classification (in millions of dollars)
|
|
||||
| Identification code 19–5151–0–2–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 32.0 | Direct obligations: Land and structures | 1 | 6 | |
| 99.0 | Reimbursable obligations | 2 | 2 | 2 |
|
|
|
|
||
| 99.9 | Total new obligations | 2 | 3 | 8 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–5116–0–2–376 | 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 |
|
|
||||
The Fishermen's Protective Fund provides for reimbursement to owners of vessels for amounts of fines, fees, and other direct charges that were paid by owners to a foreign country to secure the release of their vessels and crews and for other specified charges. No new budget authority is requested in 2013.
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–5121–0–2–376 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 3 | 3 | 3 |
| 1930 | Total budgetary resources available | 3 | 3 | 3 |
| Memorandum (non-add) entries: | ||||
| 1941 | Unexpired unobligated balance, end of year | 3 | 3 | 3 |
|
|
||||
This fund provides for payment to vessel owners to compensate for certain financial losses sustained as a result of foreign seizures of American fishing vessels on the basis of claims to jurisdiction not recognized by the United States. No new budget authority is requested for 2013.
For necessary expenses of Eisenhower Exchange Fellowships, Incorporated, as authorized by sections 4 and 5 of the Eisenhower Exchange Fellowship Act of 1990 (20 U.S.C. 5204–5205), all interest and earnings accruing to the Eisenhower Exchange Fellowship Program Trust Fund on or before September 30, [2012] 2013, to remain available until expended: Provided, That none of the funds appropriated herein shall be used to pay any salary or other compensation, or to enter into any contract providing for the payment thereof, in excess of the rate authorized by 5 U.S.C. 5376; or for purposes which are not in accordance with OMB Circulars A-110 (Uniform Administrative Requirements) and A-122 (Cost Principles for Non-profit Organizations), including the restrictions on compensation for personal services.
For necessary expenses of the Israeli Arab Scholarship Program, as authorized by section 214 of the Foreign Relations Authorization Act, Fiscal Years 1992 and 1993 (22 U.S.C. 2452), all interest and earnings accruing to the Israeli Arab Scholarship Fund on or before September 30, [2012] 2013, to remain available until expended. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Special and Trust Fund Receipts (in millions of dollars)
|
|
||||
| Identification code 95–8276–0–7–154 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 0100 | Balance, start of year | 4 | 12 | 11 |
| Adjustments: | ||||
| 0190 | Adjustment - improved accounting to reflect amount that is available for investment only | 8 | ||
|
|
|
|
||
| 0199 | Balance, start of year | 12 | 12 | 11 |
| Appropriations: | ||||
| 0500 | Israeli Arab and Eisenhower Exchange Fellowship Programs | –1 | –1 | |
|
|
|
|
||
| 0799 | Balance, end of year | 12 | 11 | 10 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 95–8276–0–7–154 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Obligations by program activity: | ||||
| 0001 | Direct program activity | 1 | 1 | |
|
|
|
|
||
| 0900 | Total new obligations (object class 41.0) | 1 | 1 | |
|
|
||||
| Budgetary Resources: | ||||
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1101 | Appropriation (special or trust fund) | 1 | 1 | |
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 1 | 1 | |
| 1930 | Total budgetary resources available | 1 | 1 | |
|
|
||||
| Change in obligated balance: | ||||
| 3030 | Obligations incurred, unexpired accounts | 1 | 1 | |
| 3040 | Outlays (gross) | –1 | –1 | |
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 1 | 1 | |
| Outlays, gross: | ||||
| 4010 | Outlays from new discretionary authority | 1 | 1 | |
| 4180 | Budget authority, net (total) | 1 | 1 | |
| 4190 | Outlays, net (total) | 1 | 1 | |
|
|
||||
| Memorandum (non-add) entries: | ||||
| 5000 | Total investments, SOY: Federal securities: Par value | 12 | 12 | 12 |
| 5001 | Total investments, EOY: Federal securities: Par value | 12 | 12 | 12 |
|
|
||||
This presentation includes interest and earnings from the Eisenhower Exchange Fellowship Trust Fund and the Israeli Arab Scholarship Trust Fund.
The Eisenhower Exchange Fellowship Trust fund was created in 1992 with an appropriation of $5,000,000. In 1995, an additional payment of $2,500,000 was made to the fund. This exchange program honors the late president and increases educational opportunities for young leaders in preparation for and enhancement of their professional careers and advancement of peace through international understanding.
The Israeli Arab Scholarship Trust Fund was created in 1992 with an appropriation of $4,978,500 to provide scholarships for Israeli Arabs to attend institutions of higher learning in the United States.
For necessary expenses of the Center for Middle Eastern-Western Dialogue Trust Fund, as authorized by section 633 of the Departments of Commerce, Justice, and State, the Judiciary, and Related Agencies Appropriations Act, 2004 (22 U.S.C. 2078), the total amount of the interest and earnings accruing to such Fund on or before September 30, [2012] 2013, to remain available until expended. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2012.)
Special and Trust Fund Receipts (in millions of dollars)
|
|
||||
| Identification code 19–8813–0–7–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| 0100 | Balance, start of year | 17 | 15 | 15 |
| Appropriations: | ||||
| 0500 | Center for Middle Eastern-Western Dialogue Trust Fund | –2 | ||
|
|
|
|
||
| 0799 | Balance, end of year | 15 | 15 | 15 |
|
|
||||
Program and Financing (in millions of dollars)
|
|
||||
| Identification code 19–8813–0–7–153 | 2011 actual | 2012 est. | 2013 est. | |
|
|
||||
| Budgetary Resources: | ||||
| Unobligated balance: | ||||
| 1000 | Unobligated balance brought forward, Oct 1 | 2 | ||
| 1020 | Adjustment of unobligated bal brought forward, Oct 1 | –2 | ||
| Budget authority: | ||||
| Appropriations, discretionary: | ||||
| 1101 | Appropriation (special or trust fund) | 2 | ||
|
|
|
|
||
| 1160 | Appropriation, discretionary (total) | 2 | ||
| 1930 | Total budgetary resources available | 2 | ||
| 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) | 1 | ||
| 3040 | Outlays (gross) | –1 | ||
|
|
||||
| Budget authority and outlays, net: | ||||
| Discretionary: | ||||
| 4000 | Budget authority, gross | 2 | ||
| Outlays, gross: | ||||
| 4011 | Outlays from discretionary balances | 1 | ||
| 4180 | Budget authority, net (total) | 2 | ||
| 4190 | Outlays, net (total) | 1 | ||
|
|
||||
| Memorandum (non-add) entries: | ||||
| 5000 | <||||