SALARIES AND EXPENSES | ||||||||
---|---|---|---|---|---|---|---|---|
Pos. | FTE | Amount | ||||||
2005 Obligations | 100 | 84 | $10,435 | |||||
2006 Appropriation | 93 | 96 | 11,000 | |||||
2006 Rescission -- Reduction applied to DOJ (0.28%) | 0 | 0 | -31 | |||||
2006 Rescission -- Government-wide reduction (1.0%) | -1 | -1 | -110 | |||||
2006 Enacted (with Rescissions) | 92 | 95 | 10,859 | |||||
2007 Request | 96 | 98 | 11,951 | |||||
Change 2007 from 2006 | 4 | 3 | 1,092 | |||||
Technical Adjustments | ||||||||
Restoration of 2006 Governmentwide reduction (1.0%) | 1 | 1 | 110 | |||||
2007 Impact of 2006 Rescission (1.0%) | -1 | -1 | -111 | |||||
Total Technical Adjustments | 0 | 0 | -1 | |||||
Adjustments to Base | ||||||||
Increases: | ||||||||
2007 Pay Raise (2.2 %) | 0 | 0 | 152 | |||||
Annualization of 2006 Pay Raise (3.1 %) | 0 | 0 | 59 | |||||
Annualization of 2006 Positions | 0 | 1 | 120 | |||||
GSA Rent (NCR Surcharge) | 0 | 0 | 268 | |||||
Commercial Rent Adjustment | 0 | 0 | 43 | |||||
Subtotal Increases | 0 | 1 | 642 | |||||
Total Adjustments to Base | 0 | 1 | 642 | |||||
Total Adjustments to Base and Technical Adjustments | 0 | 1 | 641 | |||||
2007 Current Services | 92 | 96 | 11,500 | |||||
Program Changes | ||||||||
Increases by Strategic Goals: | ||||||||
Strategic Goal Four: Ensure the Fair and Efficient Operation of the Federal Justice System | ||||||||
Program Increases | 4 | 2 | 451 | |||||
Total Program Changes | 4 | 2 | 451 | |||||
2007 Request | 96 | 98 | 11,951 | |||||
Change 2007 from 2006 | 4 | 3 | 1,092 |
2006 Enacted w/ Rescission | 2007 Current Services | 2007 Request | Program Changes | ||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Perm | Perm | Perm | Perm | ||||||||||||||||||||||||||
Comparison by activity and program | Pos. | FTE | Amount | Pos. | FTE | Amount | Pos. | FTE | Amount | Pos. | FTE | Amount | |||||||||||||||||
1. United States Parole Commission | 92 | 95 | $10,859 | 92 | 96 | $11,500 | 96 | 98 | $11,951 | 4 | 2 | $451 | |||||||||||||||||
Total | 92 | 95 | 10,859 | 92 | 96 | 11,500 | 96 | 98 | 11,951 | 4 | 2 | 451 | |||||||||||||||||
Program Increases by Strategic Goal | |||||||||||||||||||||||||||||
Strategic Goal Four: Ensure the Fair and Efficient Operation of the Federal Justice System | 4 | 2 | $451 | ||||||||||||||||||||||||||
1. Crime Victims Support and Resolution Program |
|||||||||||||||||||||||||||||
Total Program Changes, United States Parole Commission | 4 | 2 | $451 |