DEPARTMENT OF STATE AND OTHER INTERNATIONAL PROGRAMS

The Department of State, the U.S. Agency for International Development (USAID), and other international programs support strategic investments in instruments of national security, diplomatic power, and development priorities. The 2017 Budget supports the President's signature initiatives in global health, food security, and climate change; deepens our cooperation with Allies and regional partners; continues America's leadership in the United Nations and other multilateral organizations; supports democratic societies and advocates for human rights; and invests in and protects U.S. diplomatic personnel and facilities abroad. International programs also support economic development and job creation in the U.S. by increasing trade and expanding access for U.S. businesses to international markets. The 2017 Budget also advances our national security priorities by supporting efforts to destroy the Islamic State of Iraq and the Levant (ISIL) as well as by supporting regional partners and providing humanitarian assistance; continuing the transition in Afghanistan; countering Russia's aggressive actions; and advancing security, prosperity and economic growth in the Central America Region to address the root causes of immigration. At a time when the demand for U.S. leadership and engagement has never been greater, the 2017 Budget provides America's diplomats and development professionals with the tools they need to advance our nation's interests and build a safer and more prosperous world.

Administration of Foreign Affairs

Federal Funds

H&L Fraud Prevention and Detection Fee

Program and Financing (in millions of dollars)


Identification code 019–5515–0–2–153 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Direct program activity 44 44 44



0900 Total new obligations (object class 41.0) 44 44 44

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 107 115 115
1021 Recoveries of prior year unpaid obligations 1



1050 Unobligated balance (total) 108 115 115
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 51 44 44
1203 Appropriation (previously unavailable) 3 3 3
1232 Appropriations and/or unobligated balance of appropriations temporarily reduced –3 –3



1260 Appropriations, mandatory (total) 51 44 47
1900 Budget authority (total) 51 44 47
1930 Total budgetary resources available 159 159 162
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 115 115 118

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 21 19 19
3010 Obligations incurred, unexpired accounts 44 44 44
3020 Outlays (gross) –45 –44 –53
3040 Recoveries of prior year unpaid obligations, unexpired –1



3050 Unpaid obligations, end of year 19 19 10
Memorandum (non-add) entries:
3100 Obligated balance, start of year 21 19 19
3200 Obligated balance, end of year 19 19 10

Budget authority and outlays, net:
Discretionary:
Outlays, gross:
4011 Outlays from discretionary balances 4
Mandatory:
4090 Budget authority, gross 51 44 47
Outlays, gross:
4100 Outlays from new mandatory authority 40 22 25
4101 Outlays from mandatory balances 5 22 24



4110 Outlays, gross (total) 45 44 49
4180 Budget authority, net (total) 51 44 47
4190 Outlays, net (total) 45 44 53

Diplomatic and consular programs

For necessary expenses of the Department of State and the Foreign Service not otherwise provided for, [$5,622,170,000]$6,539,932,000, [of which up to $629,055,000 may] to remain available until September 30, [2017]2018, and of which up to [$1,428,468,000]$1,899,479,000 may remain available until expended for Worldwide Security Protection: Provided, That funds made available under this heading shall be allocated in accordance with paragraphs (1) through (4) 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, [$2,181,622,000]$2,570,907,000, of which up to [$358,833,000]$463,417,000 is for Worldwide Security Protection.

(2) Overseas programs.—For necessary expenses for the regional bureaus of the Department of State and overseas activities as authorized by law, [$1,561,840,000]$1,756,704,000.

(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, [$791,121,000]$754,014,000.

(4) Security programs.—For necessary expenses for security activities, [$1,087,587,000]$1,458,307,000 of which up to [$1,069,635,000]$1,436,062,000 is for Worldwide Security Protection.

(5) Fees and payments collected.—In addition to amounts otherwise made available under this heading—

[(A) not to exceed $1,840,900 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, $743,000, 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 other provision of this Act, funds may be reprogrammed within and between paragraphs (1) through (4) under this heading subject to section [7015] 7011 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.

(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 section 1108(g) of title 31, United States Code, for the field examination of programs and activities in the United States funded from any account contained in this title.

(D) Funds appropriated under this heading may be made available for Conflict Stabilization Operations 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: Provided, That the Secretary may appoint, on a time-limited basis, solely to carry out reconstruction and stabilization activities, employees without regard to the provisions of title 5 governing appointment in the competitive service and may fix the basic compensation of such employees without regard to chapter 51 and subchapter III of chapter 53 of title five.

[(E) Funds appropriated under this heading in this Act that are designated for Worldwide Security Protection shall continue to be made available for support of security-related training at sites in existence prior to the enactment of this Act: Provided, That in addition to such funds, up to $99,113,000 of the funds made available under this heading in this Act may be obligated for a Foreign Affairs Security Training Center (FASTC) only after the Secretary of State—]

[(i) submits to the appropriate congressional committees a comprehensive analysis of a minimum of three different locations for FASTC assessing the feasibility and comparing the costs and benefits of delivering training at each such location; and]

[(ii) notifies the appropriate congressional committees at least 15 days in advance of such obligation: Provided, That such notification shall also include a justification for any decision made by the Department of State to obligate funds for FASTC.]

[(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.]

(E) Of the amount made available under this heading, not to exceed $1,000,000 may be used to make grants to carry out the activities of the Cultural Antiquities Task Force. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 019–0113–0–1–153 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Human Resources 2,161 2,183 2,250
0002 Overseas Programs 1,278 1,291 1,354
0003 Overseas Programs - Public Diplomacy 351 354 389
0005 Diplomatic Policy and Support 879 888 976
0006 Security 18 18 18
0007 Security - Worldwide Security Protection 2,278 1,550 1,915
0008 Overseas Contingency Operations 1,601 2,359



0799 Total direct obligations 8,566 8,643 6,902
0801 Diplomatic and Consular Programs (Reimbursable) 5,859 6,639 3,744



0900 Total new obligations 14,425 15,282 10,646

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2,419 2,234 1,794
1001 Discretionary unobligated balance brought fwd, Oct 1 2,419
1011 Unobligated balance transfer from other acct [019–0524] 88
1012 Unobligated balance transfers between expired and unexpired accounts 393
1021 Recoveries of prior year unpaid obligations 280



1050 Unobligated balance (total) 3,180 2,234 1,794
Budget authority:
Appropriations, discretionary:
1100 Appropriation 6,461 5,622 6,540
1100 Appropriation - OCO 1,351 2,562
1100 Appropriation - Ebola 36
1120 Appropriations transferred to other accts [019–5177] –2
1120 Appropriations transferred to other accts [019–0209] –5
1120 Appropriations transferred to other accts [019–0121] –23
1120 Appropriations transferred to other acct [019–0535] –57
1120 Appropriations transferred to other acct [019–0113] –2,348
1121 Appropriations transferred from other acct [019–0113] 2,348



1160 Appropriation, discretionary (total) 7,761 8,184 6,540
Spending authority from offsetting collections, discretionary:
1700 Collected 5,798 6,658 3,744
1701 Change in uncollected payments, Federal sources 9



1750 Spending auth from offsetting collections, disc (total) 5,807 6,658 3,744
1900 Budget authority (total) 13,568 14,842 10,284
1930 Total budgetary resources available 16,748 17,076 12,078
Memorandum (non-add) entries:
1940 Unobligated balance expiring –89
1941 Unexpired unobligated balance, end of year 2,234 1,794 1,432

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 5,475 5,484 6,077
3010 Obligations incurred, unexpired accounts 14,425 15,282 10,646
3011 Obligations incurred, expired accounts 142
3020 Outlays (gross) –13,881 –14,689 –11,326
3040 Recoveries of prior year unpaid obligations, unexpired –280
3041 Recoveries of prior year unpaid obligations, expired –397



3050 Unpaid obligations, end of year 5,484 6,077 5,397
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –135 –54 –54
3070 Change in uncollected pymts, Fed sources, unexpired –9
3071 Change in uncollected pymts, Fed sources, expired 90



3090 Uncollected pymts, Fed sources, end of year –54 –54 –54
Memorandum (non-add) entries:
3100 Obligated balance, start of year 5,340 5,430 6,023
3200 Obligated balance, end of year 5,430 6,023 5,343

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 13,568 14,842 10,284
Outlays, gross:
4010 Outlays from new discretionary authority 9,841 8,160 6,237
4011 Outlays from discretionary balances 4,040 6,529 5,089



4020 Outlays, gross (total) 13,881 14,689 11,326
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –2,477 –2,524 –3,574
4033 Non-Federal sources –3,466 –4,134 –170



4040 Offsets against gross budget authority and outlays (total) –5,943 –6,658 –3,744
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –9
4052 Offsetting collections credited to expired accounts 145



4060 Additional offsets against budget authority only (total) 136



4070 Budget authority, net (discretionary) 7,761 8,184 6,540
4080 Outlays, net (discretionary) 7,938 8,031 7,582
4180 Budget authority, net (total) 7,761 8,184 6,540
4190 Outlays, net (total) 7,938 8,031 7,582

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


2015 actual 2016 est. 2017 est.

Enacted/requested:
Budget Authority 7,761 8,184 6,540
Outlays 7,938 8,031 7,582
Overseas contingency operations:
Budget Authority 2,132
Outlays 805
Total:
Budget Authority 7,761 8,184 8,672
Outlays 7,938 8,031 8,387

Diplomatic and Consular Programs (D&CP) 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) and Conflict Stabilization Operations (CSO), which are to remain available until expended. D&CP 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 2017 request includes base funding for the State Department operations in Iraq, Afghanistan, and Pakistan. 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 category supports American salaries at overseas and domestic United States diplomatic missions, including Department of State employees carrying out security protection activities. Professional development and training 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 category 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 2017 will support 275 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. These resources 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. This category also supports reconstruction and stabilization activities of the Conflict Stabilization Operations (CSO) Bureau.

Diplomatic Policy and Support.—This category 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. The information management activity in D&CP includes resources that are used for the creation, collection, processing, use, storage, and disposition of information required for the formulation and execution of foreign policy and for the conduct of daily business. Components of the information management activity include: telecommunications, information security, information system services, pouch, mail and publishing services for both unclassified and classified information. These activities include domestic and overseas execution of Department programs, such as budget and financial management, contracting and procurement, domestic facilities and vehicles, and rental payments to GSA. These funds also provide for the development, lease, or exchange to foreign governments or international organizations of property owned by the United States at the International Center located in Washington, D.C. 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.

Security Programs.—This category 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. Programs covered in this activity include but are not limited to: 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. Effective October 1, 2017 the Department intends to seek the establishment of a standalone Worldwide Security Protection (WSP) account. WSP has grown considerably since it was first created, and now represents a sizeable percentage of the total D&CP appropriation. The Department has taken steps over recent years as part of its Security Realignment Initiative to consolidate all DS funding under the WSP umbrella, and the transfer of all DS domestic staff from D&CP to WSP in the FY 2017 request represents the final step toward complete realignment.

Object Classification (in millions of dollars)


Identification code 019–0113–0–1–153 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 2,492 2,524 2,557
11.3 Other than full-time permanent 152 154 156
11.5 Other personnel compensation 217 220 223
11.8 Special personal services payments 5 5 5



11.9 Total personnel compensation 2,866 2,903 2,941
12.1 Civilian personnel benefits 1,001 1,014 1,020
13.0 Benefits for former personnel 5 5 5
21.0 Travel and transportation of persons 230 232 172
22.0 Transportation of things 57 57 42
23.1 Rental payments to GSA 172 174 129
23.3 Communications, utilities, and miscellaneous charges 383 385 204
24.0 Printing and reproduction 154 155 115
25.1 Advisory and assistance services 47 47 35
25.2 Other services from non-Federal sources 277 278 187
25.3 Other goods and services from Federal sources 116 117 87
25.3 Purchases of goods and services from Government accounts (ICASS) 2,422 2,433 1,356
25.4 Operation and maintenance of facilities 207 208 155
25.6 Medical care 12 12 9
25.7 Operation and maintenance of equipment 13 13 10
26.0 Supplies and materials 165 167 115
31.0 Equipment 270 272 193
41.0 Grants, subsidies, and contributions 159 161 120
42.0 Insurance claims and indemnities 10 10 7



99.0 Direct obligations 8,566 8,643 6,902
99.0 Reimbursable obligations 5,859 6,639 3,744



99.9 Total new obligations 14,425 15,282 10,646

Employment Summary


Identification code 019–0113–0–1–153 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 18,698 18,700 18,735
2001 Reimbursable civilian full-time equivalent employment 5,119 5,431 5,743

Consular and Border Security Programs

Special and Trust Fund Receipts (in millions of dollars)


Identification code 019–5713–0–2–153 2015 actual 2016 est. 2017 est.

0100 Balance, start of year
Receipts:
Current law:
1130 Consular and Border Security Programs, Machine Readable Visa Fee 2,536
1130 Consular and Border Security Programs, Machine Readable Visa Fee 2
1130 Consular and Border Security Programs, Expedited Passport Fees 276
1130 Consular and Border Security Programs, Passport Security Surcharge 1,153
1130 Consular and Border Security Programs, Western Hemisphere Travel Surcharge 461
1130 Consular and Border Security Programs, Immigrant Visa Security Surcharge 50
1130 Consular and Border Security Programs, Affidavit of Support Fee 32
1130 Consular and Border Security Programs, Diversity Visa Lottery Fee 17



1199 Total current law receipts 4,527



1999 Total receipts 4,527



2000 Total: Balances and receipts 4,527
Appropriations:
Current law:
2101 Consular and Border Security Programs –4,527



5099 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 019–5713–0–2–153 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Consular and Border Security Programs (Direct) 4,368



0900 Total new obligations (object class 25.2) 4,368

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1101 Appropriation (special or trust fund) 4,527
1930 Total budgetary resources available 4,527
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 159

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 4,368
3020 Outlays (gross) –3,623



3050 Unpaid obligations, end of year 745
Memorandum (non-add) entries:
3200 Obligated balance, end of year 745

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 4,527
Outlays, gross:
4010 Outlays from new discretionary authority 3,623
4180 Budget authority, net (total) 4,527
4190 Outlays, net (total) 3,623

The Consular and Border Security Programs account (CBSP) uses revenue from consular fees and surcharges to fund programs and activities, consistent with applicable statutory authorities. These fees and surcharges include Machine Readable Visa (MRV) fees, Western Hemisphere Travel Initiative (WHTI) surcharges, Passport Security surcharge, Immigrant Visa Security surcharge, the Diversity Visa Lottery fee, the Affidavit of Support fee, and the Expedited Passport fee. In FY 2016 and prior years, these fees were credited in the Diplomatic and Consular Programs account as spending authority from offsetting collections. The FY 2017 President's Budget proposes a new standalone account to display fee-funded consular programs independent of the larger Diplomatic and Consular Programs account beginning in Fiscal Year 2018. This change will enable the Department to make financial reporting and budget estimates for these fees and surcharges more easily available to users of budget information and other stakeholders. Section 7048 of the general provisions provides the legislative language to establish the new account and transfer authority to accounts under the heading Administration of Foreign Affairs.

These consular fees and surcharges support an array of activities that play a vital role in ensuring U.S border security remains strong, including routine and emergency services for American citizens overseas; the issuance of secure passports to American citizens at 29 passport facilities and a partner network of more than 8,000 passport acceptance facilities domestically; the adjudication of visa applications; the prevention and detection of fraud involving visas and passports; and the Department's information technology programs. Together with the Department of Homeland Security, the Department of Justice, the Intelligence Community, Department of the Treasury, and the law enforcement community, the Department has built a layered visa and border security screening system that rests on training, technological advances, biometric innovations and expanded data sharing.

International Information Programs

Program and Financing (in millions of dollars)


Identification code 019–0201–0–1–154 2015 actual 2016 est. 2017 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
4180 Budget authority, net (total)
4190 Outlays, net (total)

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.

Conflict Stabilization Operations

Program and Financing (in millions of dollars)


Identification code 019–0121–0–1–153 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Conflict Stabilization Operations 24 29
0002 Conflict Stabilization Operations - OCO 12



0100 Direct program activities, subtotal 36 29



0900 Total new obligations 36 29

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 19 29
1021 Recoveries of prior year unpaid obligations 7



1050 Unobligated balance (total) 26 29
Budget authority:
Appropriations, discretionary:
1100 Appropriation - OCO 15
1121 Appropriations transferred from other acct [019–0113] 23



1160 Appropriation, discretionary (total) 38
Spending authority from offsetting collections, discretionary:
1700 Collected 1
1900 Budget authority (total) 39
1930 Total budgetary resources available 65 29
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 29

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 16 14 21
3010 Obligations incurred, unexpired accounts 36 29
3020 Outlays (gross) –31 –22 –6
3040 Recoveries of prior year unpaid obligations, unexpired –7



3050 Unpaid obligations, end of year 14 21 15
Memorandum (non-add) entries:
3100 Obligated balance, start of year 16 14 21
3200 Obligated balance, end of year 14 21 15

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 39
Outlays, gross:
4010 Outlays from new discretionary authority 22
4011 Outlays from discretionary balances 9 22 6



4020 Outlays, gross (total) 31 22 6
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1
4180 Budget authority, net (total) 38
4190 Outlays, net (total) 30 22 6

For FY 2017, Conflict Stabilization Operations funding is requested under the Diplomatic and Consular Programs account.

Object Classification (in millions of dollars)


Identification code 019–0121–0–1–153 2015 actual 2016 est. 2017 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 12
12.1 Civilian personnel benefits 4
21.0 Travel and transportation of persons 2 3
23.3 Communications, utilities, and miscellaneous charges 1 2
25.2 Other services from non-Federal sources 13 17
31.0 Equipment 1 2
41.0 Grants, subsidies, and contributions 3 5



99.9 Total new obligations 36 29

Employment Summary


Identification code 019–0121–0–1–153 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 135

capital investment fund

For necessary expenses of the Capital Investment Fund, [$66,400,000] $12,600,000, to remain available until expended, as authorized. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 019–0120–0–1–153 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Capital Investment Fund 60 68 15

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 5 4 2
1021 Recoveries of prior year unpaid obligations 3



1050 Unobligated balance (total) 8 4 2
Budget authority:
Appropriations, discretionary:
1100 Appropriation 56 66 13
1930 Total budgetary resources available 64 70 15
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 4 2

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 61 43 38
3010 Obligations incurred, unexpired accounts 60 68 15
3020 Outlays (gross) –69 –73 –26
3040 Recoveries of prior year unpaid obligations, unexpired –3
3041 Recoveries of prior year unpaid obligations, expired –6



3050 Unpaid obligations, end of year 43 38 27
Memorandum (non-add) entries:
3100 Obligated balance, start of year 61 43 38
3200 Obligated balance, end of year 43 38 27

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 56 66 13
Outlays, gross:
4010 Outlays from new discretionary authority 25 33 6
4011 Outlays from discretionary balances 44 40 20



4020 Outlays, gross (total) 69 73 26
4180 Budget authority, net (total) 56 66 13
4190 Outlays, net (total) 69 73 26

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 019–0120–0–1–153 2015 actual 2016 est. 2017 est.

Direct obligations:
25.2 Other services from non-Federal sources 49 56 12
31.0 Equipment 11 12 3



99.9 Total new obligations 60 68 15

Office of inspector general

For necessary expenses of the Office of Inspector General, [$72,700,000] $87,069,000, to remain available until September 30, 2018, notwithstanding section 209(a)(1) of the Foreign Service Act of 1980 (Public Law 96–465), as it relates to post inspections[: Provided, That of the funds appropriated under this heading, $10,905,000 may remain available until September 30, 2017]. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 019–0529–0–1–153 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0002 Office of the Inspector General (Direct) 73 75 90
0005 Office of the Inspector General (SIGAR) - OCO 57 69



0799 Total direct obligations 130 144 90
0801 Office of the Inspector General (Reimbursable) 7 5 5



0900 Total new obligations 137 149 95

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 7 7 3
Budget authority:
Appropriations, discretionary:
1100 Appropriation 73 73 87
1100 Appropriation - OCO 57 67



1160 Appropriation, discretionary (total) 130 140 87
Spending authority from offsetting collections, discretionary:
1700 Collected 7 5 5
1900 Budget authority (total) 137 145 92
1930 Total budgetary resources available 144 152 95
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 7 3

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 71 133 140
3010 Obligations incurred, unexpired accounts 137 149 95
3020 Outlays (gross) –70 –142 –129
3041 Recoveries of prior year unpaid obligations, expired –5



3050 Unpaid obligations, end of year 133 140 106
Memorandum (non-add) entries:
3100 Obligated balance, start of year 71 133 140
3200 Obligated balance, end of year 133 140 106

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 137 145 92
Outlays, gross:
4010 Outlays from new discretionary authority 53 114 70
4011 Outlays from discretionary balances 17 28 59



4020 Outlays, gross (total) 70 142 129
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –7 –5 –5
4180 Budget authority, net (total) 130 140 87
4190 Outlays, net (total) 63 137 124

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


2015 actual 2016 est. 2017 est.

Enacted/requested:
Budget Authority 130 140 87
Outlays 63 137 124
Overseas contingency operations:
Budget Authority 55
Outlays 44
Total:
Budget Authority 130 140 142
Outlays 63 137 168

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 019–0529–0–1–153 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 39 42 43
11.5 Other personnel compensation 4 4 4



11.9 Total personnel compensation 43 46 47
12.1 Civilian personnel benefits 11 12 12
21.0 Travel and transportation of persons 3 3 4
23.3 Communications, utilities, and miscellaneous charges 2 3 2
25.2 Other services from non-Federal sources 19 22 23
26.0 Supplies and materials 1 1 1
31.0 Equipment 1 1 1
41.0 Grants, subsidies, and contributions 50 56



99.0 Direct obligations 130 144 90
99.0 Reimbursable obligations 7 5 5



99.9 Total new obligations 137 149 95

Employment Summary


Identification code 019–0529–0–1–153 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 318 318 318

Educational and cultural exchange programs

For expenses of educational and cultural exchange programs, as authorized, [$590,900,000]$628,973,000, to remain available until expended[, of which not less than $236,000,000 shall be for the Fulbright Program and not less than $102,000,000 shall be for Citizen Exchange Program, including $4,000,000 for the Congress-Bundestag Youth Exchange]: Provided, That fees or other payments received from, or in connection with, English teaching, educational advising and counseling programs, and exchange visitor programs as authorized may be credited to this account, to remain available until expended[: Provided further, That not later than 45 days after enactment of this Act, the Secretary of State shall submit a report to the Committees on Appropriations detailing modifications made to existing educational and cultural exchange programs since calendar year 2014, including for special academic and special professional and cultural exchanges: Provided further, That a portion of the Fulbright awards from the Eurasia and Central Asia regions shall be designated as Edmund S. Muskie Fellowships, following consultation with the Committees on Appropriations: Provided further, That Department of State-designated sponsors may not issue a Form DS-2019 (Certificate of Eligibility for Exchange Visitor (J-1) Status) to place student participants in seafood product preparation or packaging positions in the Summer Work Travel program in fiscal year 2016 unless prior to issuing such Form the sponsor provides to the Secretary of State a description of such program and verifies in writing to the Secretary that such program fully complies with part 62 of title 22 of the Code of Federal Regulations, notwithstanding subsection 62.32(h)(16) of such part, and with the requirements specified under this heading in the explanatory statement described in section 4 (in the matter preceding division A of this Consolidated Act): Provided further, That any substantive modifications from the prior fiscal year to programs funded by this Act under this heading shall be subject to prior consultation with, and the regular notification procedures of, the Committees on Appropriations].

In addition, $10,800,000 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. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 019–0209–0–1–154 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Educational and Cultural Exchange Programs (Direct) 664 643 683



0100 Subtotal, Direct Obligations 664 643 683
0880 Educational and Cultural Exchange Programs (Reimbursable) 2 4 4



0900 Total new obligations 666 647 687

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 37 49 22
1001 Discretionary unobligated balance brought fwd, Oct 1 37 44
1011 Unobligated balance transfer from other acct [072–1037] 55
1021 Recoveries of prior year unpaid obligations 21 20 20



1050 Unobligated balance (total) 113 69 42
Budget authority:
Appropriations, discretionary:
1100 Appropriation 590 591 640
1121 Appropriations transferred from other acct [019–0113] 5



1160 Appropriation, discretionary (total) 595 591 640
Appropriations, mandatory:
1221 Appropriations transferred from other acct [519–5365] 5 5 5
Spending authority from offsetting collections, discretionary:
1700 Collected 2 4 4
1900 Budget authority (total) 602 600 649
1930 Total budgetary resources available 715 669 691
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 49 22 4

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 606 618 491
3010 Obligations incurred, unexpired accounts 666 647 687
3020 Outlays (gross) –629 –754 –660
3040 Recoveries of prior year unpaid obligations, unexpired –21 –20 –20
3041 Recoveries of prior year unpaid obligations, expired –4



3050 Unpaid obligations, end of year 618 491 498
Memorandum (non-add) entries:
3100 Obligated balance, start of year 606 618 491
3200 Obligated balance, end of year 618 491 498

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 597 595 644
Outlays, gross:
4010 Outlays from new discretionary authority 265 300 324
4011 Outlays from discretionary balances 364 451 331



4020 Outlays, gross (total) 629 751 655
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1 –4 –4
4033 Non-Federal sources –1



4040 Offsets against gross budget authority and outlays (total) –2 –4 –4



4070 Budget authority, net (discretionary) 595 591 640
4080 Outlays, net (discretionary) 627 747 651
Mandatory:
4090 Budget authority, gross 5 5 5
Outlays, gross:
4101 Outlays from mandatory balances 3 5
4180 Budget authority, net (total) 600 596 645
4190 Outlays, net (total) 627 750 656

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 Programs.—Includes the J. William Fulbright Educational Exchange Program, which provides U.S. and foreign students , teachers, scholars, and administrators the opportunity to pursue degrees, teach, and conduct research in foreign and U.S. universities. Academic Programs also include English language programming and educational advising services. English language programs help train and develop foreign teachers of English, send Americans overseas to teach English and train instructors, teach English to disadvantaged students, and provide language learning materials and resources. Educational advising programming supports outreach to foreign students across the world to assist in the process of applying to U.S. universities and supports the President's 100,000 Strong educational exchange initiatives in the Americas and China. Additional academic programs such as the Benjamin A. Gilman International Scholarship Program provide opportunities for American participants with financial needs to study abroad.

Professional/Cultural Exchanges.—Includes exchanges linking U.S. and foreign participants in multiple fields directly tied to U.S. foreign policy goals. The International Visitor Leadership Program brings thousands of foreign leaders to the United States for intensive short-term professional exchanges to meet and confer with their American counterparts, gaining first-hand knowledge about U.S. society, culture and democratic values. Citizen Exchanges Program participants partner with an extensive network of organizations and experts from across the United States to conduct professional fellowships as well as arts, sports, and high school exchange programs focused on current and future leaders.

Youth Leadership Initiatives.—Includes three signiture presidential priorities targeting young private, public, and civil sector leaders, including the Mandela Washington Fellowship for Young African Leaders, the Young Southeast Asian Leaders Initiative, and a new Young Leaders in the Americas Initiative.

Program and Performance.—Provides resources and opportunities to ECA exchange program alumni to build on participant exchange experience, developing growing and active alumni association networks. Funds also support on-going program performance measurement and independent evaluations.

Exchanges Support.—Includes all domestic staff and support costs managed by ECA; as well as government-wide exchanges coordination.

East-West Center.—For FY 2017, the Administration's request of $10,800,000 for the East-West Center is proposed within the Educational and Cultural Exchange Programs heading.

Object Classification (in millions of dollars)


Identification code 019–0209–0–1–154 2015 actual 2016 est. 2017 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 41 41 41
12.1 Civilian personnel benefits 13 13 13
21.0 Travel and transportation of persons 25 25 25
23.3 Communications, utilities, and miscellaneous charges 2 2 3
24.0 Printing and reproduction 1 1 1
25.2 Other services from non-Federal sources 43 43 43
26.0 Supplies and materials 1 1 1
41.0 Grants, subsidies, and contributions 538 517 556



99.0 Direct obligations 664 643 683
99.0 Reimbursable obligations 2 4 4



99.9 Total new obligations 666 647 687

Employment Summary


Identification code 019–0209–0–1–154 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 541 541 541

Embassy security, construction, and maintenance

For necessary expenses for carrying out the Foreign Service Buildings Act of 1926 (22 U.S.C. 292 et seq.), 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, [$785,097,000]$759,161,000, to remain available until expended as authorized, of which not to exceed $25,000 may be used for domestic and overseas representation expenses 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, [$688,799,000]$358,698,000, 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 2016] the Department of State may improve or construct facilities overseas for other departments and agencies on an advance-of-funds or reimbursable basis: Provided further, That such advances or reimbursements shall be credited to this account to remain available until expended. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 019–0535–0–1–153 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Capital Security Construction 834 975 985
0002 Compound Security 111 120 20
0003 Repair and Construction 298 350 320
0004 Operations 720 750 775
0005 Supplemental Appropriations 53 75 50
0006 OCO 152 711 150



0100 Total direct program 2,168 2,981 2,300



0799 Total direct obligations 2,168 2,981 2,300
0801 Asset Management 74 120 50
0802 Other Reimbursable 302 372 370
0803 Capital Security Cost Sharing 449 550 455



0809 Reimbursable program activities, subtotal 825 1,042 875



0899 Total reimbursable obligations 825 1,042 875



0900 Total new obligations 2,993 4,023 3,175

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 5,391 6,376 6,599
1021 Recoveries of prior year unpaid obligations 200 210 250



1050 Unobligated balance (total) 5,591 6,586 6,849
Budget authority:
Appropriations, discretionary:
1100 Appropriation 2,324 2,222 1,118
1121 Appropriations transferred from other acct [019–0113] 57



1160 Appropriation, discretionary (total) 2,381 2,222 1,118
Spending authority from offsetting collections, discretionary:
1700 Offsetting collections (cash) - Capital Security Cost Sharing 1,379 1,399 1,399
1700 Offsetting collections (cash) - Other Collections 315 315
1700 Offsetting collections (cash) - Asset Mgt 100 50
1701 Change in uncollected payments, Federal sources 18



1750 Spending auth from offsetting collections, disc (total) 1,397 1,814 1,764
1900 Budget authority (total) 3,778 4,036 2,882
1930 Total budgetary resources available 9,369 10,622 9,731
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 6,376 6,599 6,556

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 5,155 5,090 5,563
3010 Obligations incurred, unexpired accounts 2,993 4,023 3,175
3020 Outlays (gross) –2,858 –3,340 –3,403
3040 Recoveries of prior year unpaid obligations, unexpired –200 –210 –250



3050 Unpaid obligations, end of year 5,090 5,563 5,085
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –107 –125 –125
3070 Change in uncollected pymts, Fed sources, unexpired –18



3090 Uncollected pymts, Fed sources, end of year –125 –125 –125
Memorandum (non-add) entries:
3100 Obligated balance, start of year 5,048 4,965 5,438
3200 Obligated balance, end of year 4,965 5,438 4,960

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 3,778 4,036 2,882
Outlays, gross:
4010 Outlays from new discretionary authority 1,445 1,408 1,223
4011 Outlays from discretionary balances 1,413 1,932 2,180



4020 Outlays, gross (total) 2,858 3,340 3,403
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1,313 –1,714 –1,714
4033 Non-Federal sources –66 –100 –50



4040 Offsets against gross budget authority and outlays (total) –1,379 –1,814 –1,764
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –18



4070 Budget authority, net (discretionary) 2,381 2,222 1,118
4080 Outlays, net (discretionary) 1,479 1,526 1,639
4180 Budget authority, net (total) 2,381 2,222 1,118
4190 Outlays, net (total) 1,479 1,526 1,639

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


2015 actual 2016 est. 2017 est.

Enacted/requested:
Budget Authority 2,381 2,222 1,118
Outlays 1,479 1,526 1,639
Overseas contingency operations:
Budget Authority 1,239
Outlays 186
Total:
Budget Authority 2,381 2,222 2,357
Outlays 1,479 1,526 1,825

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 2017, the Department will manage the thirteenth year of the Capital Security Cost Sharing (CSCS) Program. This program has two main goals: accelerating the construction of 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 through the use of cost-sharing. The $2.2 billion program is consistent with the Benghazi Accountability Review Board's recommended funding level for the construction of new secure facilities overseas. Funding sources include ESCM regular base and OCO appropriations, interagency contributions, and consular fee revenues.

The 2017 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. Including cost sharing from other sources, MCS will be funded at $400 million to maintain overseas facilities in 2017.

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 019–0535–0–1–153 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 105 107 109
11.3 Other than full-time permanent 2 3 3
11.5 Other personnel compensation 3 4 4



11.9 Total personnel compensation 110 114 116
12.1 Civilian personnel benefits 60 61 61
21.0 Travel and transportation of persons 17 19 19
22.0 Transportation of objects 4 8 8
23.2 Rental payments to other entities 260 276 276
23.3 Communications, utilities, and miscellaneous charges 30 31 31
25.2 Other services from non-Federal sources 515 585 585
25.4 Operation and maintenance of facilities 117 135 135
26.0 Supplies and materials 46 48 48
31.0 Equipment 45 47 47
32.0 Land and structures 904 1,596 913
41.0 Grants, subsidies, and contributions 60 61 61



99.0 Direct obligations 2,168 2,981 2,300
99.0 Reimbursable obligations 825 1,042 875



99.9 Total new obligations 2,993 4,023 3,175

Employment Summary


Identification code 019–0535–0–1–153 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 1,038 1,038 1,038

Representation expenses

For representation expenses as authorized, [$8,030,000]$8,263,000. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 019–0545–0–1–153 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Representation Expenses 8 8 8



0900 Total new obligations (object class 26.0) 8 8 8

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 8 8 8
1930 Total budgetary resources available 8 8 8

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 2 2 2
3010 Obligations incurred, unexpired accounts 8 8 8
3020 Outlays (gross) –8 –8 –8



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

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 8 8 8
Outlays, gross:
4010 Outlays from new discretionary authority 6 7 7
4011 Outlays from discretionary balances 2 1 1



4020 Outlays, gross (total) 8 8 8
4180 Budget authority, net (total) 8 8 8
4190 Outlays, net (total) 8 8 8

Amounts in this fund are used for expenses incurred by, including to reimburse in part, State Department personnel for official representation activities abroad.

Protection of foreign missions and officials

For expenses, not otherwise provided, to enable the Secretary of State to provide for extraordinary protective services, as authorized, [$30,036,000]$30,344,000, to remain available until September 30, [2017]2018. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 019–0520–0–1–153 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Missions and officials to United Nations 26 26 26
0002 Missions and officials in United States 5 4 4



0900 Total new obligations (object class 25.2) 31 30 30

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1
Budget authority:
Appropriations, discretionary:
1100 Appropriation 30 30 30
1930 Total budgetary resources available 31 30 30

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 21 28 25
3010 Obligations incurred, unexpired accounts 31 30 30
3020 Outlays (gross) –24 –33 –30



3050 Unpaid obligations, end of year 28 25 25
Memorandum (non-add) entries:
3100 Obligated balance, start of year 21 28 25
3200 Obligated balance, end of year 28 25 25

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 30 30 30
Outlays, gross:
4010 Outlays from new discretionary authority 3 9 9
4011 Outlays from discretionary balances 21 24 21



4020 Outlays, gross (total) 24 33 30
4180 Budget authority, net (total) 30 30 30
4190 Outlays, net (total) 24 33 30

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) throughout the United States. Funds may be used to reimburse state or local law enforcement authorities, contracts for private security firm services, or reimburse Federal agencies for extraordinary protective services. The Department is requesting continued authority to transfer expired balances from the Diplomatic and Consular Programs account to this account in order to reduce accumulated arrears to state or local law enforcement entities.

Emergencies in the diplomatic and consular service

For necessary expenses to enable the Secretary of State to meet unforeseen emergencies arising in the Diplomatic and Consular Service, $7,900,000, 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, 2016.)

Program and Financing (in millions of dollars)


Identification code 019–0522–0–1–153 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Emergencies in the Diplomatic and Consular Service 19 35 30



0700 Direct program activities, subtotal 19 35 30

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 44 54 27
1012 Unobligated balance transfers between expired and unexpired accounts 19
1021 Recoveries of prior year unpaid obligations 2



1050 Unobligated balance (total) 65 54 27
Budget authority:
Appropriations, discretionary:
1100 Appropriation 8 8 8
1900 Budget authority (total) 8 8 8
1930 Total budgetary resources available 73 62 35
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 54 27 5

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 27 20 31
3010 Obligations incurred, unexpired accounts 19 35 30
3020 Outlays (gross) –24 –24 –26
3040 Recoveries of prior year unpaid obligations, unexpired –2



3050 Unpaid obligations, end of year 20 31 35
Memorandum (non-add) entries:
3100 Obligated balance, start of year 27 20 31
3200 Obligated balance, end of year 20 31 35

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 8 8 8
Outlays, gross:
4010 Outlays from new discretionary authority 6 6 6
4011 Outlays from discretionary balances 18 18 20



4020 Outlays, gross (total) 24 24 26
4180 Budget authority, net (total) 8 8 8
4190 Outlays, net (total) 24 24 26

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 019–0522–0–1–153 2015 actual 2016 est. 2017 est.

Direct obligations:
21.0 Travel and transportation of persons 6 11 9
25.2 Other services from non-Federal sources 4 15 12
91.0 Unvouchered 9 9 9



99.9 Total new obligations 19 35 30

Buying Power Maintenance

Program and Financing (in millions of dollars)


Identification code 019–0524–0–1–153 2015 actual 2016 est. 2017 est.

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 1 1
1010 Unobligated balance transfer to other accts [019–0113] –88
1012 Unobligated balance transfers between expired and unexpired accounts 88



1050 Unobligated balance (total) 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
4180 Budget authority, net (total)
4190 Outlays, net (total)

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)).

payment to the american institute in taiwan

For necessary expenses to carry out the Taiwan Relations Act (Public Law 96–8), [$30,000,000]$31,963,000. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 019–0523–0–1–153 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Payment to the American Institute in Taiwan (Direct) 29 29 31
0801 Payment to the American Institute in Taiwan (Reimbursable) 4 4 4



0900 Total new obligations 33 33 35

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1
Budget authority:
Appropriations, discretionary:
1100 Appropriation 30 30 32
Spending authority from offsetting collections, discretionary:
1700 Collected 4 4 4
1900 Budget authority (total) 34 34 36
1930 Total budgetary resources available 34 34 37
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year 1 2

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 17 15 9
3010 Obligations incurred, unexpired accounts 33 33 35
3020 Outlays (gross) –35 –39 –35



3050 Unpaid obligations, end of year 15 9 9
Memorandum (non-add) entries:
3100 Obligated balance, start of year 17 15 9
3200 Obligated balance, end of year 15 9 9

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 34 34 36
Outlays, gross:
4010 Outlays from new discretionary authority 18 22 23
4011 Outlays from discretionary balances 17 17 12



4020 Outlays, gross (total) 35 39 35
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –4 –4 –4
4180 Budget authority, net (total) 30 30 32
4190 Outlays, net (total) 31 35 31

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 2017 request includes funding for the American Institute in Taiwan that sustains previous increases provided to offset revenue loss due to Taiwan's entry into the visa waiver program. Consular related expenses for AIT are funded with fee revenue from the Border Security Program.

Object Classification (in millions of dollars)


Identification code 019–0523–0–1–153 2015 actual 2016 est. 2017 est.

Direct obligations:
11.8 Personnel compensation: Special personal services payments 23 23 24
12.1 Civilian personnel benefits 3 3 4
23.2 Rental payments to others 3 3 3



99.0 Direct obligations 29 29 31
99.0 Reimbursable obligations 4 4 4



99.9 Total new obligations 33 33 35

Payment to the foreign service retirement and disability fund

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, 2016.)

Program and Financing (in millions of dollars)


Identification code 019–0540–0–1–153 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Payment to Foreign Service Retirement and Disability Fund 283 221 213



0900 Total new obligations (object class 42.0) 283 221 213

Budgetary resources:
Budget authority:
Appropriations, mandatory:
1200 Appropriation 283 221 213
1930 Total budgetary resources available 283 221 213

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 283 221 213
3020 Outlays (gross) –283 –221 –213

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 283 221 213
Outlays, gross:
4100 Outlays from new mandatory authority 283 221 213
4180 Budget authority, net (total) 283 221 213
4190 Outlays, net (total) 283 221 213

The current appropriation finances any unfunded liability created by new or liberalized benefits, new groups of beneficiaries, and salary increases. The 2017 permanent appropriation provides a supplemental 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. In addition, the appropriation also finances the annual balance of the Foreign Service normal cost not met by employee and employer contributions. The amount of the appropriation is determined by the annual evaluation of the Fund balance derived from current statistical actuarial data, which includes inflationary cost-of-living adjustments.

Foreign Service National Defined Contributions Retirement Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 019–5497–0–2–602 2015 actual 2016 est. 2017 est.

0100 Balance, start of year 2
Receipts:
Current law:
1140 Employing Agency Contributions, Foreign Service National Defined Contributions Retirement Fund 16 1 1
1140 Interest on Investments, Foreign Service National Defined Contributions Retirement Fund 2 2



1199 Total current law receipts 16 3 3



1999 Total receipts 16 3 3



2000 Total: Balances and receipts 16 3 5
Appropriations:
Current law:
2101 Foreign Service National Defined Contributions Retirement Fund –16 –1 –1



5099 Balance, end of year 2 4

Program and Financing (in millions of dollars)


Identification code 019–5497–0–2–602 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Retiree payments 15 1 1



0900 Total new obligations (object class 42.0) 15 1 1

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 1
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 16 1 1
1930 Total budgetary resources available 16 2 2
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 1 1 1

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 1
3010 Obligations incurred, unexpired accounts 15 1 1
3020 Outlays (gross) –15



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

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 16 1 1
Outlays, gross:
4100 Outlays from new mandatory authority 12
4101 Outlays from mandatory balances 3



4110 Outlays, gross (total) 15
4180 Budget authority, net (total) 16 1 1
4190 Outlays, net (total) 15

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 1 1
5001 Total investments, EOY: Federal securities: Par value 1 1 1

The Foreign Service National Defined Contributions Fund (FSN DCF) is an after-employment benefit plan for Locally Employed Staff (LE Staff) working for the Department of State and other Foreign Affairs agencies. The purpose of the fund is to accumulate and distribute U.S. Government (USG)-funded contributions for end-of-service benefits for LE Staff in countries where U.S. missions have determined that participation in the local social security system (LSSS) is not in the public interest of the USG. The Department determines which countries are eligible to participate in the fund. Upon separation, payments under this Plan shall be made consistent with the host country law, including any court order affecting payments to participants, unless decided otherwise by the Department.

Working Capital Fund

Program and Financing (in millions of dollars)


Identification code 019–4519–0–4–153 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0801 Working Capital Fund Programs 602 631 645
0804 Post Assignment Travel 340 361 369
0805 Medical Services 44 46 51
0806 International cooperative administrative support services (ICASS) 3,327 3,612 3,612
0807 Aviation Services 367 336 349
0811 IT Desktop 60 60 61
0812 Office of Foreign Missions 13 23 22



0900 Total new obligations 4,753 5,069 5,109

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 577 795 273
1021 Recoveries of prior year unpaid obligations 299 240 240



1050 Unobligated balance (total) 876 1,035 513
Budget authority:
Spending authority from offsetting collections, discretionary:
1700 Collected 4,497 4,307 5,096
1701 Change in uncollected payments, Federal sources 175



1750 Spending auth from offsetting collections, disc (total) 4,672 4,307 5,096
1930 Total budgetary resources available 5,548 5,342 5,609
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 795 273 500

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 1,903 2,052 2,244
3010 Obligations incurred, unexpired accounts 4,753 5,069 5,109
3020 Outlays (gross) –4,305 –4,637 –5,090
3040 Recoveries of prior year unpaid obligations, unexpired –299 –240 –240



3050 Unpaid obligations, end of year 2,052 2,244 2,023
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –81 –256 –256
3070 Change in uncollected pymts, Fed sources, unexpired –175



3090 Uncollected pymts, Fed sources, end of year –256 –256 –256
Memorandum (non-add) entries:
3100 Obligated balance, start of year 1,822 1,796 1,988
3200 Obligated balance, end of year 1,796 1,988 1,767

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 4,672 4,307 5,096
Outlays, gross:
4010 Outlays from new discretionary authority 771 3,295 3,898
4011 Outlays from discretionary balances 3,534 1,342 1,192



4020 Outlays, gross (total) 4,305 4,637 5,090
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –4,382 –4,307 –5,096
4033 Non-Federal sources –115



4040 Offsets against gross budget authority and outlays (total) –4,497 –4,307 –5,096
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –175
4080 Outlays, net (discretionary) –192 330 –6
4180 Budget authority, net (total)
4190 Outlays, net (total) –192 330 –6

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, medical services, aviation services, and expenses of carrying out the Foreign Missions Act, including any acquisitions of property under the authority of the Foreign Missions Act.

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 019–4519–0–4–153 2015 actual 2016 est. 2017 est.

Reimbursable obligations:
Personnel compensation:
11.1 Full-time permanent 465 496 500
11.3 Other than full-time permanent 398 424 428
11.5 Other personnel compensation 139 148 149



11.9 Total personnel compensation 1,002 1,068 1,077
12.1 Civilian personnel benefits 389 415 418
13.0 Benefits for former personnel 51 54 55
21.0 Travel and transportation of persons 121 129 130
22.0 Transportation of things 445 475 478
23.2 Rental payments to others 120 128 129
23.3 Communications, utilities, and miscellaneous charges 297 317 319
24.0 Printing and reproduction 15 16 16
25.2 Other services from non-Federal sources 1,754 1,871 1,886
26.0 Supplies and materials 268 286 288
31.0 Equipment 230 245 247
41.0 Grants, subsidies, and contributions 61 65 66



99.9 Total new obligations 4,753 5,069 5,109

Employment Summary


Identification code 019–4519–0–4–153 2015 actual 2016 est. 2017 est.

2001 Reimbursable civilian full-time equivalent employment 7,289 7,289 7,289

Repatriation loans program account

For the cost of direct loans, $1,300,000, as authorized: 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: Provided further, That such funds are available to subsidize gross obligations for the principal amount of direct loans not to exceed [$2,444,528]$2,433,545. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 019–0601–0–1–153 2015 actual 2016 est. 2017 est.

Obligations by program activity:
Credit program obligations:
0701 Direct loan subsidy 1 1 1



0900 Total new obligations (object class 41.0) 1 1 1

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 1 1 1
1930 Total budgetary resources available 1 1 1

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

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

Summary of Loan Levels, Subsidy Budget Authority and Outlays by Program (in millions of dollars)


Identification code 019–0601–0–1–153 2015 actual 2016 est. 2017 est.

Direct loan levels supportable by subsidy budget authority:
115001 Repatriation Loans 2 2 2
Direct loan subsidy (in percent):
132001 Repatriation Loans 52.65 53.18 53.42



132999 Weighted average subsidy rate 52.65 53.18 53.42
Direct loan subsidy budget authority:
133001 Repatriation Loans 1 1 1
Direct loan subsidy outlays:
134001 Repatriation Loans 1 1 1
Direct loan reestimates:
135001 Repatriation Loans –1 –2

As required by the Federal Credit Reform Act of 1990, this account records the subsidy costs associated with direct loans for this program. The subsidy amounts are estimated on a net present value basis. Administrative expenses for the program are funded with fee revenue from the Border Security Program.

Repatriation Loans Financing Account

Program and Financing (in millions of dollars)


Identification code 019–4107–0–3–153 2015 actual 2016 est. 2017 est.

Obligations by program activity:
Credit program obligations:
0710 Direct loan obligations 1 2 2
0742 Downward reestimate paid to receipt account 1 2



0900 Total new obligations 2 4 2

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 2
1023 Unobligated balances applied to repay debt –1



1050 Unobligated balance (total) 2
Financing authority:
Borrowing authority, mandatory:
1400 Borrowing authority 1 1 1
Spending authority from offsetting collections, mandatory:
1800 Collected 3 3 3
1820 Capital transfer of spending authority from offsetting collections to general fund –2 –2



1850 Spending auth from offsetting collections, mand (total) 3 1 1
1900 Budget authority (total) 4 2 2
1930 Total budgetary resources available 4 4 2
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 2

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 2 1 3
3010 Obligations incurred, unexpired accounts 2 4 2
3020 Outlays (gross) –3 –2 –2



3050 Unpaid obligations, end of year 1 3 3
Memorandum (non-add) entries:
3100 Obligated balance, start of year 2 1 3
3200 Obligated balance, end of year 1 3 3

Financing authority and disbursements, net:
Mandatory:
4090 Budget authority, gross 4 2 2
Financing disbursements:
4110 Outlays, gross (total) 3 2 2
Offsets against gross financing authority and disbursements:
Offsetting collections (collected) from:
4120 Payments from program account –1 –1 –1
4123 Non-Federal sources –2 –2 –2



4130 Offsets against gross budget authority and outlays (total) –3 –3 –3



4160 Budget authority, net (mandatory) 1 –1 –1
4170 Outlays, net (mandatory) –1 –1
4180 Budget authority, net (total) 1 –1 –1
4190 Outlays, net (total) –1 –1

Status of Direct Loans (in millions of dollars)


Identification code 019–4107–0–3–153 2015 actual 2016 est. 2017 est.

Position with respect to appropriations act limitation on obligations:
1111 Direct loan obligations from current-year authority 1 2 2



1150 Total direct loan obligations 1 2 2

Cumulative balance of direct loans outstanding:
1210 Outstanding, start of year 9 9 9
1231 Disbursements: Direct loan disbursements 2 2 2
1251 Repayments: Repayments and prepayments –2 –2 –2



1290 Outstanding, end of year 9 9 9

Balance Sheet (in millions of dollars)


Identification code 019–4107–0–3–153 2014 actual 2015 actual

ASSETS:
Net value of assets related to post-1991 direct loans receivable:
1401 Direct loans receivable, gross 9 9
1405 Allowance for subsidy cost (-) –6 –6


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

Trust Funds

Foreign Service Retirement and Disability Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 019–8186–0–7–602 2015 actual 2016 est. 2017 est.

0100 Balance, start of year 17,792 18,145 18,417
Receipts:
Current law:
1110 Deductions from Employees Salaries, Foreign Service Retirement and Disability Fund 29 37 41
1140 Interest on Investments, Foreign Service Retirement and Disability Fund 629 597 582
1140 Employing Agency Contributions, Foreign Service Retirement and Disability Fund 335 352 362
1140 Receipts from Civil Service Retirement and Disability Fund, Foreign Service Retirement and Disability Fund 1 1 1
1140 Federal Contributions, Foreign Service Retirement and Disability Fund 283 221 213



1199 Total current law receipts 1,277 1,208 1,199



1999 Total receipts 1,277 1,208 1,199



2000 Total: Balances and receipts 19,069 19,353 19,616
Appropriations:
Current law:
2101 Foreign Service Retirement and Disability Fund –1,276 –1,214 –1,204
2134 Foreign Service Retirement and Disability Fund 352 278 248



2199 Total current law appropriations –924 –936 –956



2999 Total appropriations –924 –936 –956



5099 Balance, end of year 18,145 18,417 18,660

Program and Financing (in millions of dollars)


Identification code 019–8186–0–7–602 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Payments to beneficiaries 924 936 956



0900 Total new obligations (object class 42.0) 924 936 956

Budgetary resources:
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 1,276 1,214 1,204
1234 Appropriations precluded from obligation –352 –278 –248



1260 Appropriations, mandatory (total) 924 936 956
1930 Total budgetary resources available 924 936 956

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 924 936 956
3020 Outlays (gross) –924 –936 –956

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 924 936 956
Outlays, gross:
4100 Outlays from new mandatory authority 924 936 956
4180 Budget authority, net (total) 924 936 956
4190 Outlays, net (total) 924 936 956

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 17,792 18,144 18,468
5001 Total investments, EOY: Federal securities: Par value 18,144 18,468 18,789

This appropriation provides mandatory funding for the Foreign Service Retirement and Disability Fund (FSRDF) as prescribed in the Foreign Service Act of 1980 as authorized in Section(s) 821 and 822. The FSRDF includes the operations of two separate retirement systems—the Foreign Service Retirement and Disability System (FSRDS) and the Foreign Service Pension System (FSPS). The FSRDF was established to provide pensions to all eligible annuitants; retired and disabled members of the Foreign Service who are enrolled in either of the two systems, and certain eligible former spouses and survivors.

Status of Funds (in millions of dollars)


Identification code 019–8186–0–7–602 2015 actual 2016 est. 2017 est.

Unexpended balance, start of year:
0100 Balance, start of year 17,792 18,145 18,417



0999 Total balance, start of year 17,792 18,145 18,417
Cash income during the year:
Current law:
Receipts:
1110 Deductions from Employees Salaries, Foreign Service Retirement and Disability Fund 29 37 41
1150 Interest on Investments, Foreign Service Retirement and Disability Fund 629 597 582
1160 Employing Agency Contributions, Foreign Service Retirement and Disability Fund 335 352 362
1160 Receipts from Civil Service Retirement and Disability Fund, Foreign Service Retirement and Disability Fund 1 1 1
1160 Federal Contributions, Foreign Service Retirement and Disability Fund 283 221 213



1199 Income under present law 1,277 1,208 1,199



1999 Total cash income 1,277 1,208 1,199
Cash outgo during year:
Current law:
2100 Foreign Service Retirement and Disability Fund [014–05–8186–0] –924 –936 –956



2199 Outgo under current law –924 –936 –956



2999 Total cash outgo (-) –924 –936 –956
Surplus or deficit::
3110 Excluding interest –276 –325 –339
3120 Interest 629 597 582



3199 Subtotal, surplus or deficit 353 272 243
Unexpended balance, end of year::
4100 Uninvested balance (net), end of year 1 –51 –129
4200 Foreign Service Retirement and Disability Fund 18,144 18,468 18,789



4999 Total balance, end of year 18,145 18,417 18,660

Foreign Service National Separation Liability Trust Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 019–8340–0–7–602 2015 actual 2016 est. 2017 est.

0100 Balance, start of year
Receipts:
Current law:
1140 Foreign Service National Separation Liability Trust Fund 22 15 16



2000 Total: Balances and receipts 22 15 16
Appropriations:
Current law:
2101 Foreign Service National Separation Liability Trust Fund –22 –15 –16



5099 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 019–8340–0–7–602 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Payments to Beneficiaries - Locally Engaged Staff 22 23 23



0900 Total new obligations (object class 42.0) 22 23 23

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 365 365 357



1050 Unobligated balance (total) 365 365 357
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 22 15 16
1930 Total budgetary resources available 387 380 373
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 365 357 350

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 4 5 8
3010 Obligations incurred, unexpired accounts 22 23 23
3020 Outlays (gross) –21 –20 –16



3050 Unpaid obligations, end of year 5 8 15
Memorandum (non-add) entries:
3100 Obligated balance, start of year 4 5 8
3200 Obligated balance, end of year 5 8 15

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 22 15 16
Outlays, gross:
4100 Outlays from new mandatory authority 18 15 16
4101 Outlays from mandatory balances 3 5



4110 Outlays, gross (total) 21 20 16
4180 Budget authority, net (total) 22 15 16
4190 Outlays, net (total) 21 20 16

This fund is maintained to pay accrued separation liability payments for eligible Foreign Service National (FSN), FSN Personal Service Contractors (PSC), and FSN Personal Service Agreements (PSA) employees 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 (including Program Direct, Public Diplomacy and Worldwide Security Protection resources), Consular Affairs (CA) Border Security Program (BSP) fees, the International Narcotics Control and Law Enforcement (INCLE) account, and International Cooperative Administrative Support Services (ICASS) working capital fund that includes both State's D&CP and other agencies shares. Eligible local staff include former United States Agency for International Development (USAID) ICASS employees who were consolidated into the Department. The Department of State funds and manages its own FSNSLTF separate and apart from any separation pay that may be provided by other agencies to non-State Locally Employed Staff (LE Staff).

Miscellaneous Trust Funds

Special and Trust Fund Receipts (in millions of dollars)


Identification code 019–9971–0–7–153 2015 actual 2016 est. 2017 est.

0100 Balance, start of year 7 7 4
Receipts:
Current law:
1130 Contributions, Educational and Cultural Exchange, USIA 1 1
1130 Unconditional Gift Fund 23 2 2
1130 Deposits, Conditional Gift Fund 2 2 2
1140 Earnings on Investments, Unconditional Gift Fund 1 1
1140 Interest, Miscellaneous Trust Funds, USIA 1 1



1199 Total current law receipts 25 7 7



1999 Total receipts 25 7 7



2000 Total: Balances and receipts 32 14 11
Appropriations:
Current law:
2101 Miscellaneous Trust Funds –25 –10 –3



5099 Balance, end of year 7 4 8

Program and Financing (in millions of dollars)


Identification code 019–9971–0–7–153 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Conditional gift fund 25 12 12
0801 Miscellaneous Trust Funds (Reimbursable) 1 1



0900 Total new obligations (object class 33.0) 25 13 13

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 21 24 21
1021 Recoveries of prior year unpaid obligations 3



1050 Unobligated balance (total) 24 24 21
Budget authority:
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 25 10 3
1900 Budget authority (total) 25 10 3
1930 Total budgetary resources available 49 34 24
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 24 21 11

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 32 34 30
3010 Obligations incurred, unexpired accounts 25 13 13
3020 Outlays (gross) –20 –17 –5
3040 Recoveries of prior year unpaid obligations, unexpired –3



3050 Unpaid obligations, end of year 34 30 38
Memorandum (non-add) entries:
3100 Obligated balance, start of year 32 34 30
3200 Obligated balance, end of year 34 30 38

Budget authority and outlays, net:
Mandatory:
4090 Budget authority, gross 25 10 3
Outlays, gross:
4100 Outlays from new mandatory authority 12 1 1
4101 Outlays from mandatory balances 8 16 4



4110 Outlays, gross (total) 20 17 5
4180 Budget authority, net (total) 25 10 3
4190 Outlays, net (total) 20 17 5

Memorandum (non-add) entries:
5000 Total investments, SOY: Federal securities: Par value 16 20 20
5001 Total investments, EOY: Federal securities: Par value 20 20 21

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.

International Organizations and Conferences

Federal Funds

Contributions to international organizations

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, [$1,344,458,000: 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 not later than May 1, 2016, and 30 days after the end of fiscal year 2016, the Secretary of State shall report to the Committees on Appropriations any credits available to the United States, including from the United Nations Tax Equalization Fund, and provide updated fiscal year 2016 and fiscal year 2017 assessment costs including offsets from available 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 the Committees on Appropriations shall be notified when such credits are applied to any assessed contribution, including any payment of arrearages: Provided further, That any notification regarding funds appropriated or otherwise made available under this heading in this Act or prior Acts making appropriations for the Department of State, foreign operations, and related programs submitted pursuant to section 7015 of this Act, section 34 of the State Department Basic Authorities Act of 1956 (22 U.S.C. 2706), or any operating plan submitted pursuant to section 7076 of this Act, shall include an estimate of all known credits currently available to the United States and provide updated assessment costs including offsets from available credits and updated foreign currency exchange rates: Provided further, That any payment of arrearages under this heading shall be directed to activities that are mutually agreed upon by the United States and the respective international organization and shall be subject to the regular notification procedures of the Committees on Appropriations: 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: Provided further, That the Secretary of State shall review the budgetary and personnel procedures of the United Nations and affiliated agencies funded under this heading and, not later than 180 days after enactment of this Act, submit a report to the Committees on Appropriations on steps taken at each agency to eliminate unnecessary administrative costs and duplicative activities and ensure that personnel practices are transparent and merit-based] $1,290,891,000. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 019–1126–0–1–153 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Contributions to International Organizations 1,423 1,347 1,294
0002 Contributions to International Organizations - OCO 74 102



0900 Total new obligations (object class 41.0) 1,497 1,449 1,294

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 6 6 3
Budget authority:
Appropriations, discretionary:
1100 Appropriation 1,474 1,344 1,291
1100 Appropriation - OCO 102
1121 Appropriations transferred from other acct [072–1035] 23



1160 Appropriation, discretionary (total) 1,497 1,446 1,291
1930 Total budgetary resources available 1,503 1,452 1,294
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 6 3

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 262 123 75
3010 Obligations incurred, unexpired accounts 1,497 1,449 1,294
3020 Outlays (gross) –1,626 –1,497 –1,298
3041 Recoveries of prior year unpaid obligations, expired –10



3050 Unpaid obligations, end of year 123 75 71
Memorandum (non-add) entries:
3100 Obligated balance, start of year 262 123 75
3200 Obligated balance, end of year 123 75 71

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1,497 1,446 1,291
Outlays, gross:
4010 Outlays from new discretionary authority 1,435 1,374 1,226
4011 Outlays from discretionary balances 191 123 72



4020 Outlays, gross (total) 1,626 1,497 1,298
4180 Budget authority, net (total) 1,497 1,446 1,291
4190 Outlays, net (total) 1,626 1,497 1,298

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


2015 actual 2016 est. 2017 est.

Enacted/requested:
Budget Authority 1,497 1,446 1,291
Outlays 1,626 1,497 1,298
Overseas contingency operations:
Budget Authority 96
Outlays 91
Total:
Budget Authority 1,497 1,446 1,387
Outlays 1,626 1,497 1,389

As a member of the United Nations and other international organizations, the United States contributes an assessed share to meet annual obligations to these 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.

Contributions for international peacekeeping activities

For necessary expenses to pay assessed and other expenses of international peacekeeping activities directed to the maintenance or restoration of international peace and security, [$666,574,000]$806,930,000, [of which 15 percent shall]to remain available until September 30, [2017]2018: 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 such mission in the United Nations Security Council (or in an emergency as far in advance as is practicable), the Committees on Appropriations are notified of: (1) the estimated cost and duration of the mission, the objectives of the mission, the national interest that will be served, and the exit strategy; and (2) the sources of funds, including any reprogrammings and transfers, that will be used to pay the cost of the new or expanded mission, and the estimated cost in future fiscal years: Provided further, That none of the funds appropriated under this heading may be made available for obligation unless the Secretary of State certifies and reports to the Committees on Appropriations on a peacekeeping mission-by-mission basis that the United Nations is implementing effective policies and procedures to prevent United Nations employees, contractor personnel, and peacekeeping troops serving in such 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 such mission, including prosecution in their home countries and making information about such prosecutions publicly available on the Web site of the United Nations: 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 foreign governments contributing peacekeeping troops to implement 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 interest of the United States and the President has submitted to Congress such a recommendation: Provided further, That not later than May 1, 2016, and 30 days after the end of fiscal year 2016, the Secretary of State shall report to the Committees on Appropriations any credits available to the United States, including those resulting from United Nations peacekeeping missions or the United Nations Tax Equalization Fund, and provide updated fiscal year 2016 and fiscal year 2017 assessment costs including offsets from available credits: Provided further, That any such credits shall only be available for United States assessed contributions to the United Nations, and the Committees on Appropriations shall be notified when such credits are applied to any assessed contribution, including any payment of arrearages: Provided further, That any notification regarding funds appropriated or otherwise made available under this heading in this Act or prior Acts making appropriations for the Department of State, foreign operations, and related programs submitted pursuant to section 7015 of this Act, section 34 of the State Department Basic Authorities Act of 1956 (22 U.S.C. 2706), or any operating plan submitted pursuant to section 7076 of this Act, shall include an estimate of all known credits currently available to the United States and provide updated assessment costs including offsets from available credits: Provided further, That any payment of arrearages with funds appropriated by this Act shall be subject to the regular notification procedures of the Committees on Appropriations: Provided further, That the Secretary of State shall work with the United Nations and members of the United Nations Security Council to evaluate and prioritize peacekeeping missions, and to consider a draw down when mission goals have been substantially achieved: 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 appropriate congressional committees that it is important to the national interest of the United States]. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 019–1124–0–1–153 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0020 Contributions for International Peacekeeping Activities (Direct) 1,975 2,620 887



0900 Total new obligations (object class 41.0) 1,975 2,620 887

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 174 318 159
Budget authority:
Appropriations, discretionary:
1100 Appropriation 2,119 667 807
1100 Appropriation [OCO] 1,794



1160 Appropriation, discretionary (total) 2,119 2,461 807
1930 Total budgetary resources available 2,293 2,779 966
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 318 159 79

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 233
3010 Obligations incurred, unexpired accounts 1,975 2,620 887
3020 Outlays (gross) –1,975 –2,387 –858



3050 Unpaid obligations, end of year 233 262
Memorandum (non-add) entries:
3100 Obligated balance, start of year 233
3200 Obligated balance, end of year 233 262

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 2,119 2,461 807
Outlays, gross:
4010 Outlays from new discretionary authority 1,801 2,289 686
4011 Outlays from discretionary balances 174 98 172



4020 Outlays, gross (total) 1,975 2,387 858
4180 Budget authority, net (total) 2,119 2,461 807
4190 Outlays, net (total) 1,975 2,387 858

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


2015 actual 2016 est. 2017 est.

Enacted/requested:
Budget Authority 2,119 2,461 807
Outlays 1,975 2,387 858
Overseas contingency operations:
Budget Authority 1,588
Outlays 1,509
Total:
Budget Authority 2,119 2,461 2,395
Outlays 1,975 2,387 2,367

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.

International Commissions

Federal Funds

International Commissions

For necessary expenses, not otherwise provided for, to meet obligations of the United States arising under treaties, or specific Acts of Congress, as follows:

International boundary and water commission, united states and mexico

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 expenses; as follows:

Salaries and expenses

For salaries and expenses, not otherwise provided for, [$45,307,000]$48,134,000. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 019–1069–0–1–301 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 International Booundary and Water Commission - Salaries and Expenses 45 45 48
0801 Salaries and Expenses, IBWC (Reimbursable) 7 7 7



0900 Total new obligations 52 52 55

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 45 45 48
Spending authority from offsetting collections, discretionary:
1700 Collected 6 7 7
1701 Change in uncollected payments, Federal sources 1



1750 Spending auth from offsetting collections, disc (total) 7 7 7
1900 Budget authority (total) 52 52 55
1930 Total budgetary resources available 52 52 55

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 19 12 9
3001 Adjustments to unpaid obligations, brought forward, Oct 1 –1
3010 Obligations incurred, unexpired accounts 52 52 55
3011 Obligations incurred, expired accounts 1
3020 Outlays (gross) –56 –55 –56
3041 Recoveries of prior year unpaid obligations, expired –3



3050 Unpaid obligations, end of year 12 9 8
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –3 –1
3061 Adjustments to uncollected pymts, Fed sources, brought forward, Oct 1 1
3070 Change in uncollected pymts, Fed sources, unexpired –1
3071 Change in uncollected pymts, Fed sources, expired 2 1



3090 Uncollected pymts, Fed sources, end of year –1
Memorandum (non-add) entries:
3100 Obligated balance, start of year 16 11 9
3200 Obligated balance, end of year 11 9 8

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 52 52 55
Outlays, gross:
4010 Outlays from new discretionary authority 42 45 48
4011 Outlays from discretionary balances 14 10 8



4020 Outlays, gross (total) 56 55 56
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –8 –7 –7
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –1
4052 Offsetting collections credited to expired accounts 2



4060 Additional offsets against budget authority only (total) 1



4070 Budget authority, net (discretionary) 45 45 48
4080 Outlays, net (discretionary) 48 48 49
4180 Budget authority, net (total) 45 45 48
4190 Outlays, net (total) 48 48 49

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 019–1069–0–1–301 2015 actual 2016 est. 2017 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 14 16 16
12.1 Civilian personnel benefits 5 5 5
22.0 Transportation of things 1 1 2
23.2 Rental payments to others 5 5 5
25.2 Other services from non-Federal sources 14 14 15
26.0 Supplies and materials 3 2 2
31.0 Equipment 2 1 1
41.0 Grants, subsidies, and contributions 1 1 2



99.0 Direct obligations 45 45 48
99.0 Reimbursable obligations 7 7 7



99.9 Total new obligations 52 52 55

Employment Summary


Identification code 019–1069–0–1–301 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 225 225 225
2001 Reimbursable civilian full-time equivalent employment 28 28 28

Construction

For detailed plan preparation and construction of authorized projects, $28,400,000, to remain available until expended, as authorized. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 019–1078–0–1–301 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0003 International Boundary and Water Commission - Construction 18 50 40



0100 Construction, IBWC (Direct) 18 50 40
0801 Construction, IBWC (Reimbursable) 1



0900 Total new obligations 19 50 40

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 64 86 66
1021 Recoveries of prior year unpaid obligations 12



1050 Unobligated balance (total) 76 86 66
Budget authority:
Appropriations, discretionary:
1100 Appropriation 29 29 28
Spending authority from offsetting collections, discretionary:
1700 Collected 1 1 1
1701 Change in uncollected payments, Federal sources –1



1750 Spending auth from offsetting collections, disc (total) 1 1
1900 Budget authority (total) 29 30 29
1930 Total budgetary resources available 105 116 95
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 86 66 55

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 67 45 62
3010 Obligations incurred, unexpired accounts 19 50 40
3011 Obligations incurred, expired accounts 2
3020 Outlays (gross) –30 –33 –33
3040 Recoveries of prior year unpaid obligations, unexpired –12
3041 Recoveries of prior year unpaid obligations, expired –1



3050 Unpaid obligations, end of year 45 62 69
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –1
3070 Change in uncollected pymts, Fed sources, unexpired 1
Memorandum (non-add) entries:
3100 Obligated balance, start of year 66 45 62
3200 Obligated balance, end of year 45 62 69

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 29 30 29
Outlays, gross:
4010 Outlays from new discretionary authority 3 7 7
4011 Outlays from discretionary balances 27 26 26



4020 Outlays, gross (total) 30 33 33
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1 –1 –1
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired 1



4070 Budget authority, net (discretionary) 29 29 28
4080 Outlays, net (discretionary) 29 32 32
4180 Budget authority, net (total) 29 29 28
4190 Outlays, net (total) 29 32 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 019–1078–0–1–301 2015 actual 2016 est. 2017 est.

Direct obligations:
25.2 Other services from non-Federal sources 7 7 7
31.0 Equipment 1 1
32.0 Land and structures 11 42 32



99.0 Direct obligations 18 50 40
99.0 Reimbursable obligations 1



99.9 Total new obligations 19 50 40

American sections, international commissions

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 the North American Free Trade Agreement Implementation Act (Public Law 103–182), [$12,330,000]$12,258,000: Provided, That of the amount provided under this heading for the International Joint Commission, up to $500,000 may remain available until September 30, [2017]2018, and $9,000 may be made available for representation expenses. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 019–1082–0–1–301 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 American Sections, International Commissions (Direct) 11 12 12

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1 1
Budget authority:
Appropriations, discretionary:
1100 Appropriation 13 12 12
1930 Total budgetary resources available 13 13 13
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year 1 1 1

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 5 5 6
3010 Obligations incurred, unexpired accounts 11 12 12
3020 Outlays (gross) –11 –11 –11



3050 Unpaid obligations, end of year 5 6 7
Memorandum (non-add) entries:
3100 Obligated balance, start of year 5 5 6
3200 Obligated balance, end of year 5 6 7

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 3 3 3



4020 Outlays, gross (total) 11 11 11
4180 Budget authority, net (total) 13 12 12
4190 Outlays, net (total) 11 11 11

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 019–1082–0–1–301 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 2 2 2
11.5 Other personnel compensation 1 1 1



11.9 Total personnel compensation 3 3 3
25.2 Other services from non-Federal sources 8 9 9



99.9 Total new obligations 11 12 12

Employment Summary


Identification code 019–1082–0–1–301 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 32 32 32

International fisheries commissions

For necessary expenses for international fisheries commissions, not otherwise provided for, as authorized by law, [$36,681,000]$32,502,000: Provided, That the United States share of such expenses may be advanced to the respective commissions pursuant to section 3324 of title 31, United States Code. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 019–1087–0–1–302 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0002 Inter-American Tropical Tuna Commission 2 2 2
0006 Great Lakes Fishery Commission 25 25 20
0008 Inter-Pacific Halibut Commission 4 4 4
0009 Pacific Salmon Commission 3 3 4
0010 Other Commissions and Marine Science Organizations 3 3 3



0900 Total new obligations (object class 41.0) 37 37 33

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 37 37 33
1930 Total budgetary resources available 37 37 33

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 1 1
3010 Obligations incurred, unexpired accounts 37 37 33
3020 Outlays (gross) –36 –37 –33



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

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 37 37 33
Outlays, gross:
4010 Outlays from new discretionary authority 36 37 33
4180 Budget authority, net (total) 37 37 33
4190 Outlays, net (total) 36 37 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.

Other

Federal Funds

Global HIV/AIDs Initiative

Program and Financing (in millions of dollars)


Identification code 019–1030–0–1–151 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Global HIV/AIDs Initiative 7 8 8



0900 Total new obligations (object class 41.0) 7 8 8

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 26 23 20
1021 Recoveries of prior year unpaid obligations 4 5 5



1050 Unobligated balance (total) 30 28 25
1930 Total budgetary resources available 30 28 25
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 23 20 17

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 28 18 6
3010 Obligations incurred, unexpired accounts 7 8 8
3020 Outlays (gross) –13 –15 –9
3040 Recoveries of prior year unpaid obligations, unexpired –4 –5 –5



3050 Unpaid obligations, end of year 18 6
Memorandum (non-add) entries:
3100 Obligated balance, start of year 28 18 6
3200 Obligated balance, end of year 18 6

Budget authority and outlays, net:
Discretionary:
Outlays, gross:
4011 Outlays from discretionary balances 13 15 9
4180 Budget authority, net (total)
4190 Outlays, net (total) 13 15 9

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.

Global health programs

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, [$2,833,450,000]$2,906,500,000, to remain available until September 30, [2017]2018, 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; (6) disaster preparedness training for health crises; and (7) 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]Gavi, the Vaccine 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]should be made not later than 6 months after the date of enactment of this Act, and [must]should 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, $5,670,000,000, to remain available until September 30, [2020]2021, 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 $1,350,000,000: Provided further, That section 202(d)(4)(A)(i) and (vi) of Public Law 108–25, as amended, shall be applied with respect to such funds made available for fiscal years 2015 [and 2016]through 2017 by substituting "2004" for "2009": Provided further, That up to 5 percent of the aggregate amount of funds made available to the Global Fund in fiscal year [2016]2017 may be made available to USAID for technical assistance related to the activities of the Global Fund, subject to the regular notification procedures of the Committees on Appropriations: Provided further, That [of the] funds appropriated under this paragraph[, up to $17,000,000] 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, 2016.)

Program and Financing (in millions of dollars)


Identification code 019–1031–0–1–151 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Direct Global Health program activity 6,755 9,100 8,199
0002 Administrative Expenses 18 17 17



0799 Total direct obligations 6,773 9,117 8,216
0801 Reimbursable program activity - WCF 900 900 900



0900 Total new obligations 7,673 10,017 9,116

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 7,398 8,578 7,159
1012 Unobligated balance transfers between expired and unexpired accounts 10
1020 Adjustment of unobligated bal brought forward, Oct 1 –2
1021 Recoveries of prior year unpaid obligations 72 90 90



1050 Unobligated balance (total) 7,478 8,668 7,249
Budget authority:
Appropriations, discretionary:
1100 Appropriation 8,454 8,503 8,577
1100 Ebola Response 312
1120 Appropriations transferred to other acct [072–1264] –1
1121 Appropriations transferred from other acct [019–1005] 4



1160 Appropriation, discretionary (total) 8,769 8,503 8,577
Spending authority from offsetting collections, discretionary:
1700 Collected 5 5 5
1900 Budget authority (total) 8,774 8,508 8,582
1930 Total budgetary resources available 16,252 17,176 15,831
Memorandum (non-add) entries:
1940 Unobligated balance expiring –1
1941 Unexpired unobligated balance, end of year 8,578 7,159 6,715

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 6,725 7,398 7,827
3001 Adjustments to unpaid obligations, brought forward, Oct 1 3
3010 Obligations incurred, unexpired accounts 7,673 10,017 9,116
3011 Obligations incurred, expired accounts 7
3020 Outlays (gross) –6,925 –9,498 –8,869
3040 Recoveries of prior year unpaid obligations, unexpired –72 –90 –90
3041 Recoveries of prior year unpaid obligations, expired –13



3050 Unpaid obligations, end of year 7,398 7,827 7,984
Memorandum (non-add) entries:
3100 Obligated balance, start of year 6,728 7,398 7,827
3200 Obligated balance, end of year 7,398 7,827 7,984

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 8,774 8,508 8,582
Outlays, gross:
4010 Outlays from new discretionary authority 75 2,077 2,088
4011 Outlays from discretionary balances 6,850 7,421 6,781



4020 Outlays, gross (total) 6,925 9,498 8,869
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1 –5 –5
4033 Non-Federal sources –4



4040 Offsets against gross budget authority and outlays (total) –5 –5 –5



4070 Budget authority, net (discretionary) 8,769 8,503 8,577
4080 Outlays, net (discretionary) 6,920 9,493 8,864
4180 Budget authority, net (total) 8,769 8,503 8,577
4190 Outlays, net (total) 6,920 9,493 8,864

The Global Health Programs account funds health-related foreign assistance for the Department of State (DOS) and the U.S. Agency for International Development (USAID), representing the majority of funds provided for the President's Global Health Initiative (GHI). 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 in 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 GHI, the Global Health Programs (GHP-State) account supports the goal of creating an AIDS-free generation through the President's Emergency Plan for AIDS Relief (PEPFAR). The 2017 Budget requests over $5.6 billion in the GHP-State account, representing the bulk of PEPFAR funding. PEPFAR is led by the Office of the Global AIDS Coordinator in DOS, which draws upon the expertise and experience of other USG partners 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 to bring the full force of our government's capacity to the fight against global AIDS. 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 set benchmarks for outcomes and programmatic efficiencies through regularly assessed planning and reporting processes to ensure goals are being met. PEPFAR programs support strategic, scientifically sound investments to rapidly scale up core HIV/AIDS prevention, care, and treatment interventions 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 GHI, PEPFAR integrates its efforts with 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 of $1.35 billion to the Global Fund to Fight AIDS, Tuberculosis and Malaria is included in the GHP-State request.

Global Heath Programs-USAID.—The 2017 Budget requests $2.9 billion in the GHP-USAID account for a comprehensive and integrated approach to improve global health outcomes as outlined in 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 vulnerable populations. Funding includes activities that support the goal of ending preventable child deaths, and—in synergy with the Feed the Future Initiative—support nutrition activities, addressing such issues as micronutrient deficiencies and community management of acute malnutrition. GHP-USAID funding will also promote voluntary family planning/reproductive health, pursue polio eradication, support activities directed at vulnerable children, reduce HIV transmission and the impact of the global HIV/AIDS epidemic in high-burden countries, and address the threat of other infectious diseases such as tuberculosis and multi-drug resistant tuberculosis, malaria, influenza and other pandemic diseases, and neglected tropical diseases in developing countries.

Object Classification (in millions of dollars)


Identification code 019–1031–0–1–151 2015 actual 2016 est. 2017 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 5 5 5
12.1 Civilian personnel benefits 26 26 26
21.0 Travel and transportation of persons 7 7 7
23.1 Rental payments to GSA 13 13 13
23.2 Rental payments to others 2 2 2
23.3 Communications, utilities, and miscellaneous charges 1 1 1
25.1 Advisory and assistance services 3 3 3
25.2 Other services from non-Federal sources 16 16 16
25.3 Other goods and services from Federal sources 11 11 11
25.7 Operation and maintenance of equipment 1 1 1
41.0 Grants, subsidies, and contributions 6,688 9,032 8,131



99.0 Direct obligations 6,773 9,117 8,216
99.0 Reimbursable obligations 900 900 900



99.9 Total new obligations 7,673 10,017 9,116

Employment Summary


Identification code 019–1031–0–1–151 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 34 34 34

Migration and refugee assistance

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, [$931,886,000]$922,597,000, to remain available until expended, of which [not less than $35,000,000 shall be made available to respond to small-scale emergency humanitarian requirements, and $10,000,000]$7,500,000 [shall]may be made available for refugees resettling in Israel. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 019–1143–0–1–151 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Overseas assistance 2,645 3,049 307
0002 U.S. refugee admissions program 407 507 568
0003 Refugees to Israel 10 10 8
0005 Administrative expenses 39 40 40



0799 Total direct obligations 3,101 3,606 923
0801 Migration and Refugee Assistance (Reimbursable) 1 1 1



0900 Total new obligations 3,102 3,607 924

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 527 510 1
1021 Recoveries of prior year unpaid obligations 26 31



1050 Unobligated balance (total) 553 541 1
Budget authority:
Appropriations, discretionary:
1100 Appropriation 932 932 923
1100 Appropriation-OCO 2,127 2,127
1121 Appropriations transferred from other acct [072–1037] 7



1160 Appropriation, discretionary (total) 3,059 3,066 923
Spending authority from offsetting collections, discretionary:
1700 Collected 1 1
1900 Budget authority (total) 3,059 3,067 924
1930 Total budgetary resources available 3,612 3,608 925
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 510 1 1

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 891 714 734
3010 Obligations incurred, unexpired accounts 3,102 3,607 924
3020 Outlays (gross) –3,253 –3,556 –1,253
3040 Recoveries of prior year unpaid obligations, unexpired –26 –31



3050 Unpaid obligations, end of year 714 734 405
Memorandum (non-add) entries:
3100 Obligated balance, start of year 891 714 734
3200 Obligated balance, end of year 714 734 405

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 3,059 3,067 924
Outlays, gross:
4010 Outlays from new discretionary authority 2,442 2,666 739
4011 Outlays from discretionary balances 811 890 514



4020 Outlays, gross (total) 3,253 3,556 1,253
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –1 –1
4180 Budget authority, net (total) 3,059 3,066 923
4190 Outlays, net (total) 3,253 3,555 1,252

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


2015 actual 2016 est. 2017 est.

Enacted/requested:
Budget Authority 3,059 3,066 923
Outlays 3,253 3,555 1,252
Overseas contingency operations:
Budget Authority 1,876
Outlays 1,501
Total:
Budget Authority 3,059 3,066 2,799
Outlays 3,253 3,555 2,753

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.

US 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 019–1143–0–1–151 2015 actual 2016 est. 2017 est.

Direct obligations:
11.1 Personnel compensation: Full-time permanent 17 18 18
12.1 Civilian personnel benefits 5 6 6
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 13 42 42
41.0 Grants, subsidies, and contributions 3,063 3,537 854



99.0 Direct obligations 3,101 3,606 923
99.0 Reimbursable obligations 1 1 1



99.9 Total new obligations 3,102 3,607 924

Employment Summary


Identification code 019–1143–0–1–151 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 192 197 203

united states emergency refugee and migration assistance fund

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)), [$50,000,000] $10,000,000, to remain available until expended. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 011–0040–0–1–151 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 United States Emergency Refugee and Migration Assistance Fund (Direct) 70 50



0900 Total new obligations (object class 41.0) 70 50

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 28 78 58
Budget authority:
Appropriations, discretionary:
1100 Appropriation 50 50 10
1930 Total budgetary resources available 78 128 68
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 78 58 18

Change in obligated balance:
Unpaid obligations:
3010 Obligations incurred, unexpired accounts 70 50
3020 Outlays (gross) –70 –50

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 50 50 10
Outlays, gross:
4010 Outlays from new discretionary authority 40 8
4011 Outlays from discretionary balances 30 42



4020 Outlays, gross (total) 70 50
4180 Budget authority, net (total) 50 50 10
4190 Outlays, net (total) 70 50

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


2015 actual 2016 est. 2017 est.

Enacted/requested:
Budget Authority 50 50 10
Outlays 70 50
Overseas contingency operations:
Budget Authority 40
Outlays 34
Total:
Budget Authority 50 50 50
Outlays 70 84

The Emergency Refugee and Migration Assistance Fund enables the President to provide humanitarian assistance for unexpected and urgent refugee and migration needs worldwide.

COMPLEX CRISES FUND

For necessary expenses to carry out the provisions of the Foreign Assistance Act of 1961 to support programs and activities to prevent or respond to emerging or unforeseen foreign challenges and complex crises overseas, $10,000,000, to remain available until expended: Provided, That funds appropriated under this heading may be made available on such terms and conditions as are appropriate and necessary for the purposes of preventing or responding to such challenges and crises, except that no funds shall be made available for lethal assistance or 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]: Provided further, That funds appropriated under this heading may be used for administrative expenses, in addition to funds otherwise made available for such purposes, except that such expenses may not exceed 5 percent of the funds appropriated under this heading: Provided further, [That funds appropriated under this heading shall be subject to the regular notification procedures of the Committees on Appropriations, except that such notifications shall be transmitted at least 5 days prior to the obligation of funds]That a report shall be submitted to the Committees on Appropriations at least 5 days in advance of the obligation of funds. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 072–1015–0–1–151 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Complex Crises Fund (Direct) 41 50 35



0900 Total new obligations (object class 41.0) 41 50 35

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 46 55 35
Budget authority:
Appropriations, discretionary:
1100 Appropriation 50 10 10
1100 Appropriation - OCO 20



1160 Appropriation, discretionary (total) 50 30 10
1930 Total budgetary resources available 96 85 45
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 55 35 10

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 80 73 74
3010 Obligations incurred, unexpired accounts 41 50 35
3020 Outlays (gross) –48 –49 –53



3050 Unpaid obligations, end of year 73 74 56
Memorandum (non-add) entries:
3100 Obligated balance, start of year 80 73 74
3200 Obligated balance, end of year 73 74 56

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 50 30 10
Outlays, gross:
4010 Outlays from new discretionary authority 1 6 2
4011 Outlays from discretionary balances 47 43 51



4020 Outlays, gross (total) 48 49 53
4180 Budget authority, net (total) 50 30 10
4190 Outlays, net (total) 48 49 53

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


2015 actual 2016 est. 2017 est.

Enacted/requested:
Budget Authority 50 30 10
Outlays 48 49 53
Overseas contingency operations:
Budget Authority 20
Outlays 5
Total:
Budget Authority 50 30 30
Outlays 48 49 58

The Complex Crises Fund provides funding to support rapid response capabilities for assistance activities to prevent or respond to emerging or unforeseen complex crises. The funds will target countries or regions that demonstrate a high or escalating risk of conflict or instability, or present 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 can include the participation of host governments and other partners.

Employment Summary


Identification code 072–1015–0–1–151 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 5

International narcotics control and law enforcement

For necessary expenses to carry out section 481 of the Foreign Assistance Act of 1961, [$894,821,000]$813,773,000, to remain available until September 30, [2017]2018: Provided, That the provision of assistance by any other United States Government department or agency which is comparable to assistance that may be made available under this heading, but which is provided under any other provision of law, [should]shall be provided [only with the concurrence of the Secretary of State] and administered in accordance with the provisions of sections 481(b) and 622(c) of the Foreign Assistance Act of 1961: Provided further, That the Department of State may 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 such property 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 section 482(b) of the Foreign Assistance Act of 1961 shall not apply to funds appropriated under this heading[, except that any funds made available notwithstanding such section shall be subject to the regular notification procedures of the Committees on Appropriations: Provided further, That funds appropriated under this heading shall be made available to support training and technical assistance for foreign law enforcement, corrections, and other judicial authorities, utilizing regional partners: Provided further, That not less than $54,975,000 of the funds appropriated under this heading shall be transferred to, and merged with, funds appropriated by this Act under the heading "Assistance for Europe, Eurasia and Central Asia", which shall be available for the same purposes as funds appropriated under this heading: Provided further, That funds made available under this heading that are transferred to another department, agency, or instrumentality of the United States Government pursuant to section 632(b) of the Foreign Assistance Act of 1961 valued in excess of $5,000,000, and any agreement made pursuant to section 632(a) of such Act, shall be subject to the regular notification procedures of the Committees on Appropriations]. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 019–1022–0–1–151 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Counterdrug and Anti-Crime Programs 1,731 1,765 1,116
0801 International Narcotics Control and Law Enforcement (Reimbursable) 26 25 25



0900 Total new obligations 1,757 1,790 1,141

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 1,216 855 302
1010 Unobligated balance transfer to other accts [072–1037] –167
1012 Unobligated balance transfers between expired and unexpired accounts 232
1021 Recoveries of prior year unpaid obligations 12



1050 Unobligated balance (total) 1,293 855 302
Budget authority:
Appropriations, discretionary:
1100 Appropriation (regular) 1,296 895 814
1100 Appropriation 372
1120 Appropriations transferred to other acct [072–0306] –55



1160 Appropriation, discretionary (total) 1,296 1,212 814
Spending authority from offsetting collections, discretionary:
1700 Collected 27 25 25
1701 Change in uncollected payments, Federal sources 1



1750 Spending auth from offsetting collections, disc (total) 28 25 25
1900 Budget authority (total) 1,324 1,237 839
1930 Total budgetary resources available 2,617 2,092 1,141
Memorandum (non-add) entries:
1940 Unobligated balance expiring –5
1941 Unexpired unobligated balance, end of year 855 302

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 3,819 3,999 4,360
3010 Obligations incurred, unexpired accounts 1,757 1,790 1,141
3011 Obligations incurred, expired accounts 1
3020 Outlays (gross) –1,367 –1,429 –1,583
3040 Recoveries of prior year unpaid obligations, unexpired –12
3041 Recoveries of prior year unpaid obligations, expired –199



3050 Unpaid obligations, end of year 3,999 4,360 3,918
Uncollected payments:
3060 Uncollected pymts, Fed sources, brought forward, Oct 1 –1 –1
3070 Change in uncollected pymts, Fed sources, unexpired –1



3090 Uncollected pymts, Fed sources, end of year –1 –1 –1
Memorandum (non-add) entries:
3100 Obligated balance, start of year 3,819 3,998 4,359
3200 Obligated balance, end of year 3,998 4,359 3,917

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 1,324 1,237 839
Outlays, gross:
4010 Outlays from new discretionary authority 59 127 87
4011 Outlays from discretionary balances 1,308 1,302 1,496



4020 Outlays, gross (total) 1,367 1,429 1,583
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –19 –25 –25
4033 Non-Federal sources –12



4040 Offsets against gross budget authority and outlays (total) –31 –25 –25
Additional offsets against gross budget authority only:
4050 Change in uncollected pymts, Fed sources, unexpired –1
4052 Offsetting collections credited to expired accounts 4



4060 Additional offsets against budget authority only (total) 3



4070 Budget authority, net (discretionary) 1,296 1,212 814
4080 Outlays, net (discretionary) 1,336 1,404 1,558
4180 Budget authority, net (total) 1,296 1,212 814
4190 Outlays, net (total) 1,336 1,404 1,558

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


2015 actual 2016 est. 2017 est.

Enacted/requested:
Budget Authority 1,296 1,212 814
Outlays 1,336 1,404 1,558
Overseas contingency operations:
Budget Authority 324
Outlays 32
Total:
Budget Authority 1,296 1,212 1,138
Outlays 1,336 1,404 1,590

International Narcotics Control and Law Enforcement (INCLE) provides assistance to foreign countries and international organizations to develop and implement policies and programs that strengthen institutional law enforcement and judicial capabilities, counter drug flows, combat transnational crime, establish and maintain the rule of law, and provide capacity building to nations encountering instability. The 2017 INCLE budget supports regional security initiatives such as the Central America Regional Security Initiative (CARSI), the Central Asia Counternarcotics Initiative, and the Caribbean Basin Security Initiative (CBSI). It continues to provide capacity building to nations enduring transnational crime and stabilization problems, such as Colombia and Ukraine. Additionally, funding will support Presidential policy priorities including, stemming the flow of unaccompanied children to the United States from Central America, combatting wildlife trafficking globally, the Security Governance Initiative in Africa, and engagement in South Asia maritime law enforcement.

Object Classification (in millions of dollars)


Identification code 019–1022–0–1–151 2015 actual 2016 est. 2017 est.

Direct obligations:
Personnel compensation:
11.1 Full-time permanent 47 48 49
11.3 Other than full-time permanent 2 2 2



11.9 Total personnel compensation 49 50 51
12.1 Civilian personnel benefits 33 34 34
13.0 Benefits for former personnel 1 1 1
21.0 Travel and transportation of persons 7 7 7
22.0 Transportation of things 1 1 1
23.2 Rental payments to others 8 8 8
25.2 Other services from non-Federal sources 481 491 416
26.0 Supplies and materials 9 9 9
31.0 Equipment 26 27 27
41.0 Grants, subsidies, and contributions 1,116 1,137 562



99.0 Direct obligations 1,731 1,765 1,116
99.0 Reimbursable obligations 26 25 25



99.9 Total new obligations 1,757 1,790 1,141

Employment Summary


Identification code 019–1022–0–1–151 2015 actual 2016 est. 2017 est.

1001 Direct civilian full-time equivalent employment 299 305 311
2001 Reimbursable civilian full-time equivalent employment 33 34 34

Andean Counterdrug Programs

Program and Financing (in millions of dollars)


Identification code 019–1154–0–1–151 2015 actual 2016 est. 2017 est.

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 2 2 2



1050 Unobligated balance (total) 2 2 2
1930 Total budgetary resources available 2 2 2
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 2 2 2

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 18 2
3020 Outlays (gross) –14 –2
3041 Recoveries of prior year unpaid obligations, expired –2



3050 Unpaid obligations, end of year 2
Memorandum (non-add) entries:
3100 Obligated balance, start of year 18 2
3200 Obligated balance, end of year 2

Budget authority and outlays, net:
Discretionary:
Outlays, gross:
4011 Outlays from discretionary balances 14 2
4180 Budget authority, net (total)
4190 Outlays, net (total) 14 2

This account funded U.S. assistance to Plan Colombia and follow-on activities from 2000 to 2010. 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.

Democracy fund

[For necessary expenses to carry out the provisions of the Foreign Assistance Act of 1961 for the promotion of democracy globally, $150,500,000, to remain available until September 30, 2017, of which $88,500,000 shall be made available for the Human Rights and Democracy Fund of the Bureau of Democracy, Human Rights and Labor, Department of State, and $62,000,000 shall be made available for the Bureau for Democracy, Conflict, and Humanitarian Assistance, United States Agency for International Development.] (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 019–1121–0–1–151 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Democracy Fund (Direct) 132 135 147



0900 Total new obligations (object class 41.0) 132 135 147

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 131 131 147
1012 Unobligated balance transfers between expired and unexpired accounts 1



1050 Unobligated balance (total) 132 131 147
Budget authority:
Appropriations, discretionary:
1100 Appropriation 131 151
1930 Total budgetary resources available 263 282 147
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 131 147

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 172 185 195
3010 Obligations incurred, unexpired accounts 132 135 147
3020 Outlays (gross) –116 –125 –126
3041 Recoveries of prior year unpaid obligations, expired –3



3050 Unpaid obligations, end of year 185 195 216
Memorandum (non-add) entries:
3100 Obligated balance, start of year 172 185 195
3200 Obligated balance, end of year 185 195 216

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 131 151
Outlays, gross:
4010 Outlays from new discretionary authority 50
4011 Outlays from discretionary balances 116 75 126



4020 Outlays, gross (total) 116 125 126
4180 Budget authority, net (total) 131 151
4190 Outlays, net (total) 116 125 126

This appropriation funds some democracy promotion activities of the Department of State and the U.S. Agency for International Development. 2017 funding for these activities is requested in the Economic Support Fund and Development Assistance accounts.

The asia foundation

For a grant to The Asia Foundation, as authorized by The Asia Foundation Act (22 U.S.C. 4402), [$17,000,000]$12,000,000, to remain available until expended. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 019–0525–0–1–154 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 Payment to the Asia Foundation (Direct) 17 17 12



0900 Total new obligations (object class 41.0) 17 17 12

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 17 17 12
1930 Total budgetary resources available 17 17 12

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 7 5 3
3010 Obligations incurred, unexpired accounts 17 17 12
3020 Outlays (gross) –19 –19 –14



3050 Unpaid obligations, end of year 5 3 1
Memorandum (non-add) entries:
3100 Obligated balance, start of year 7 5 3
3200 Obligated balance, end of year 5 3 1

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 17 17 12
Outlays, gross:
4010 Outlays from new discretionary authority 12 17 12
4011 Outlays from discretionary balances 7 2 2



4020 Outlays, gross (total) 19 19 14
4180 Budget authority, net (total) 17 17 12
4190 Outlays, net (total) 19 19 14

The Asia Foundation is a private, nonprofit organization incorporated and headquartered in California. The Asia Foundation operates programs through 18 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.

national endowment for democracy

For grants made by the Department of State to the National Endowment for Democracy, as authorized by the National Endowment for Democracy Act (22 U.S.C. 4412), [$170,000,000]$103,500,000, to remain available until expended[, of which $117,500,000 shall be allocated in the traditional and customary manner, including for the core institutes, and $52,500,000 shall be for democracy programs]. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 019–0210–0–1–154 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 National Endowment for Democracy (Direct) 135 170 104



0900 Total new obligations (object class 41.0) 135 170 104

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 135 170 104
1930 Total budgetary resources available 135 170 104

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 89 87 53
3010 Obligations incurred, unexpired accounts 135 170 104
3020 Outlays (gross) –137 –204 –125



3050 Unpaid obligations, end of year 87 53 32
Memorandum (non-add) entries:
3100 Obligated balance, start of year 89 87 53
3200 Obligated balance, end of year 87 53 32

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 135 170 104
Outlays, gross:
4010 Outlays from new discretionary authority 59 117 72
4011 Outlays from discretionary balances 78 87 53



4020 Outlays, gross (total) 137 204 125
4180 Budget authority, net (total) 135 170 104
4190 Outlays, net (total) 137 204 125

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. NED does not carry out programs directly but its Board approves annual grants to organizations such as 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.

East-West center

[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.] (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2016.)

Program and Financing (in millions of dollars)


Identification code 019–0202–0–1–154 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 East-West Center (Direct) 17 17



0900 Total new obligations (object class 41.0) 17 17

Budgetary resources:
Budget authority:
Appropriations, discretionary:
1100 Appropriation 17 17
1930 Total budgetary resources available 17 17

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 2 1 1
3010 Obligations incurred, unexpired accounts 17 17
3020 Outlays (gross) –18 –17 –1



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

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 17 17
Outlays, gross:
4010 Outlays from new discretionary authority 16 17
4011 Outlays from discretionary balances 2 1



4020 Outlays, gross (total) 18 17 1
4180 Budget authority, net (total) 17 17
4190 Outlays, net (total) 18 17 1

The Center for Cultural and Technical Interchange Between East and West (East-West Center) is an 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. For FY 2017, the Administration's request of $10,800,000 for the East-West Center is proposed within the Educational and Cultural Exchange Programs heading.

International Litigation Fund

Special and Trust Fund Receipts (in millions of dollars)


Identification code 019–5177–0–2–153 2015 actual 2016 est. 2017 est.

0100 Balance, start of year
Receipts:
Current law:
1140 International Litigation Fund 1 1



2000 Total: Balances and receipts 1 1
Appropriations:
Current law:
2101 International Litigation Fund –1 –1



5099 Balance, end of year

Program and Financing (in millions of dollars)


Identification code 019–5177–0–2–153 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 International Litigation Fund 4



0100 Direct program activities, subtotal 4
0801 International Litigation Fund 5 5



0809 Reimbursable program activities, subtotal 5 5



0900 Total new obligations (object class 25.2) 4 5 5

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 15 16 16
1001 Discretionary unobligated balance brought fwd, Oct 1 1



1050 Unobligated balance (total) 15 16 16
Budget authority:
Appropriations, discretionary:
1121 Appropriations transferred from other acct [019–0113] 2
Appropriations, mandatory:
1201 Appropriation (special or trust fund) 1 1
Spending authority from offsetting collections, discretionary:
1700 Collected 3 1 1
Spending authority from offsetting collections, mandatory:
1800 Collected 3 3
1900 Budget authority (total) 5 5 5
1930 Total budgetary resources available 20 21 21
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 16 16 16

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 9 8 6
3010 Obligations incurred, unexpired accounts 4 5 5
3020 Outlays (gross) –5 –7 –7



3050 Unpaid obligations, end of year 8 6 4
Memorandum (non-add) entries:
3100 Obligated balance, start of year 9 8 6
3200 Obligated balance, end of year 8 6 4

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 5 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 –3 –1 –1
Mandatory:
4090 Budget authority, gross 4 4
Outlays, gross:
4100 Outlays from new mandatory authority 4 4
4101 Outlays from mandatory balances 4 2 2



4110 Outlays, gross (total) 4 6 6
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4120 Federal sources –3 –3
4180 Budget authority, net (total) 2 1 1
4190 Outlays, net (total) 2 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).

International Center, Washington, D.C.

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, $1,320,000, to be derived from the reserve authorized by such 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 019–5151–0–2–153 2015 actual 2016 est. 2017 est.

0100 Balance, start of year 5
Receipts:
Current law:
1130 International Center, Washington, D.C., Sale and Rent of Real Property 1 6 7



2000 Total: Balances and receipts 1 6 12
Appropriations:
Current law:
2101 International Center, Washington, D.C. –1 –1 –1



5099 Balance, end of year 5 11

Program and Financing (in millions of dollars)


Identification code 019–5151–0–2–153 2015 actual 2016 est. 2017 est.

Obligations by program activity:
0001 International Center, Washington, D.C. (Direct) 1 1 1
0801 International Center, Washington, D.C. (Reimbursable) 2 2 2



0900 Total new obligations 3 3 3

Budgetary resources:
Unobligated balance:
1000 Unobligated balance brought forward, Oct 1 3 3 3
Budget authority:
Appropriations, discretionary:
1101 Appropriation (special or trust fund) 1 1 1
Spending authority from offsetting collections, discretionary:
1700 Collected 2 2 2
1900 Budget authority (total) 3 3 3
1930 Total budgetary resources available 6 6 6
Memorandum (non-add) entries:
1941 Unexpired unobligated balance, end of year 3 3 3

Change in obligated balance:
Unpaid obligations:
3000 Unpaid obligations, brought forward, Oct 1 2 3
3010 Obligations incurred, unexpired accounts 3 3 3
3020 Outlays (gross) –2 –6 –3



3050 Unpaid obligations, end of year 3
Memorandum (non-add) entries:
3100 Obligated balance, start of year 2 3
3200 Obligated balance, end of year 3

Budget authority and outlays, net:
Discretionary:
4000 Budget authority, gross 3 3 3
Outlays, gross:
4010 Outlays from new discretionary authority 1 3 3
4011 Outlays from discretionary balances 1 3



4020 Outlays, gross (total) 2 6 3
Offsets against gross budget authority and outlays:
Offsetting collections (collected) from:
4030 Federal sources –2 –2 –2
4180 Budget authority, net (total) 1 1 1
4190 Outlays, net (total) 4 1

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 019–5151–0–2–153 2015 actual 2016 est. 2017 est.

32.0 Direct obligations: Land and structures 1 1 1
99.0 Reimbursable obligations 2 2 2



99.9 Total new obligations 3 3 3

Fishermen's Protective Fund

Program and Financing (in millions of dollars)


Identification code 019–5116–0–2–376 2015 actual 2016 est. 2017 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
4180 Budget authority, net (total)
4190 Outlays, net (total)

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 2017.

Fishermen's Guaranty Fund

Program and Financing (in millions of dollars)


Identification code 019–5121–0–2–376 2015 actual 2016 est. 2017 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
4180 Budget authority, net (total)
4190 Outlays, net (total)

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 2017.

Trust Funds

Eisenhower exchange fellowship program

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, [2016]2017, 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 section 5376 of title 5, United States Code; or for purposes which are not in accordance with section 200 of title 2 of the Code of Federal Regulations, including the restrictions on compensation for personal services.

Israeli arab scholarship program

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, [2016]2017, to remain available until expended. (Department of State, Foreign Operations, and Related Programs Appropriations Act, 2016.)

Special and Trust Fund Receipts (in millions of dollars)


Identification code 570–8276–0–7–154 2015 actual 2016 est. 2017 est.

0100 Balance, start of year 12 12 12