SALARIES AND EXPENSES | CONSTRUCTION | TOTAL | JUSTICE PRISONER AND ALIEN TRANSPORTATION SYSTEM/1 | ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Pos. | FTE | Amount | Amount | Pos. | FTE | Amount | Pos. | FTE | Amount | ||||||
2005 Obligations | 4,543 | 4,136 | $745,715 | $331 | 4,543 | 4,136 | $746,046 | 149 | 116 | 0 | |||||
2006 Appropriation | 4,625 | 4,499 | 793,031 | 8,883 | 4,625 | 4,499 | 801,914 | 149 | 0 | 0 | |||||
2006 Rescission -- Reduction applied to DOJ (0.28%) | 0 | 0 | -2,220 | -25 | 0 | 0 | -2,245 | 0 | 0 | 0 | |||||
2006 Rescission -- Government-wide reduction (1.0%) | 0 | 0 | -7,908 | -89 | 0 | 0 | -7,997 | 0 | 0 | 0 | |||||
2006 Hurricane Supplemental | 0 | 0 | 9,000 | 0 | 0 | 0 | 9,000 | 0 | 0 | 0 | |||||
2006 Enacted (with Rescissions and Supplemental) | 4,625 | 4,499 | 791,903 | 8,769 | 4,625 | 4,499 | 800,672 | 149 | 0 | 0 | |||||
2007 Request | 4,704 | 4,586 | 825,924 | ... | 4,704 | 4,586 | 825,924 | 149 | 0 | 0 | |||||
Change 2007 from 2006 | 79 | 87 | 34,021 | -8,769 | 79 | 87 | 25,252 | 0 | 0 | 0 | |||||
Technical Adjustments | |||||||||||||||
Restoration of 2006 Governmentwide reduction (1.0%) | 0 | 0 | 7,997 | 0 | 0 | 0 | 7,997 | 0 | 0 | 0 | |||||
2007 Impact of 2006 Rescission (1.0%) | 0 | 0 | -7,688 | 0 | 0 | 0 | -7,688 | 0 | 0 | 0 | |||||
Total Technical Adjustments | 0 | 0 | 309 | 0 | 0 | 0 | 309 | 0 | 0 | 0 | |||||
Adjustments to Base | |||||||||||||||
Transfers: | |||||||||||||||
Transfer of Resources from USMS to OFDT/2 | 0 | 0 | -27,935 | 0 | 0 | 0 | -27,935 | 0 | 0 | 0 | |||||
Merger of Construction Funds to S&E | 0 | 0 | 8,769 | -8,769 | 0 | 0 | 0 | ||||||||
Subtotal Transfers | 0 | 0 | -19,166 | -8,769 | 0 | 0 | -27,935 | 0 | 0 | 0 | |||||
Increases: | |||||||||||||||
2007 Pay Raise (2.2 %) | 0 | 0 | 9,811 | 0 | 0 | 0 | 9,811 | 0 | 0 | 0 | |||||
Annualization of 2006 Pay Raise (3.1 %) | 0 | 0 | 3,932 | 0 | 0 | 0 | 3,932 | 0 | 0 | 0 | |||||
Position and FTE Adjustment (Tsunami Supp) | 13 | 13 | 3,187 | 0 | 13 | 13 | 3,187 | 0 | 0 | 0 | |||||
Annualization of 2006 positions (FTE) | 0 | 41 | 0 | 0 | 0 | 41 | 0 | 0 | 0 | 0 | |||||
Annualization of 2006 positions (Dollars) | 0 | 0 | 3,621 | 0 | 0 | 0 | 3,621 | 0 | 0 | 0 | |||||
Annualization 2005 positions (Dollars) | 0 | 0 | 6,325 | 0 | 0 | 0 | 6,325 | 0 | 0 | 0 | |||||
Increase in Reimbursable FTE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||
GSA Rent | 0 | 0 | 29,996 | 0 | 0 | 0 | 29,996 | 0 | 0 | 0 | |||||
DHS Security Charges | 0 | 0 | 579 | 0 | 0 | 0 | 579 | 0 | 0 | 0 | |||||
ICASS | 0 | 0 | 92 | 0 | 0 | 0 | 92 | 0 | 0 | 0 | |||||
Overseas Capital Security-Cost Sharing | 0 | 0 | 130 | 0 | 0 | 0 | 130 | 0 | 0 | 0 | |||||
Subtotal Increases | 13 | 54 | 57,673 | 0 | 13 | 54 | 57,673 | 0 | 0 | 0 | |||||
Decreases: | |||||||||||||||
Non-recurral of Hurricane Supplemental | 0 | 0 | -9,000 | 0 | 0 | 0 | -9,000 | 0 | 0 | 0 | |||||
Subtotal Decreases | 0 | 0 | -9,000 | 0 | 0 | 0 | -9,000 | 0 | 0 | 0 | |||||
Total Adjustments to Base | 13 | 54 | 29,507 | -8,769 | 13 | 54 | 20,738 | 0 | 0 | 0 | |||||
Total Adjustments to Base and Technical Adjustments | 13 | 54 | 29,816 | -8,769 | 13 | 54 | 21,047 | 0 | 0 | 0 | |||||
2007 Current Services | 4,638 | 4,553 | 821,719 | 0 | 4,638 | 4,553 | 821,719 | 149 | 0 | 0 | |||||
Program Changes: | |||||||||||||||
Program Increases by Strategic Goal: | |||||||||||||||
Strategic Goal Four: Ensure the Fair and Efficient Operation of the Federal Justice System | |||||||||||||||
Program Improvements | 66 | 33 | 13,619 | 0 | 66 | 33 | 13,619 | 0 | 0 | 0 | |||||
Offsets | 0 | 0 | -9,414 | 0 | 0 | 0 | -9,414 | 0 | 0 | 0 | |||||
Total Program Changes | 66 | 33 | 4,205 | 0 | 66 | 33 | 4,205 | 0 | 0 | 0 | |||||
2007 Request | 4,704 | 4,586 | 825,924 | 0 | 4,704 | 4,586 | 825,924 | 149 | 0 | 0 | |||||
Change 2007 from 2006 | 79 | 87 | 34,021 | -8,769 | 79 | 87 | 25,252 | 0 | 0 | 0 | |||||
1/JPATS permanent positions reflected here are for illustrative purposes only; they are funded from program revenues and are not included in the USMS total positions. 2/Reflects the transfer of $27,935,000 for prisoner movements to the Office of the Federal Detention Trustee (OFDT). This funding consists of $22,685,000 for anticipated costs for JPATS air transportation, and $5,250,000 anticipated costs for non-JPATS transportation. |
2006 Enacted ( w/ Rescission) |
2007 Current Services | 2007 Request | Total Program Changes | ||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Perm | Perm | Perm | Perm | ||||||||||||||||||||||||||
Comparison by activity and program | Pos. | FTE | Amount | Pos. | FTE | Amount | Pos. | FTE | Amount | Pos. | FTE | Amount | |||||||||||||||||
1. Judicial & Courthouse Security | 1,828 | 1,790 | $324,434 | 1,841 | 1,816 | $343,108 | 1,890 | 1,841 | $343,183 | 49 | 25 | $75 | |||||||||||||||||
2. Fugitive Apprehension | 1,414 | 1,365 | 241,900 | 1,414 | 1,393 | 258,576 | 1,423 | 1,397 | 260,183 | 9 | 4 | 1,607 | |||||||||||||||||
3. Prisoner Security & Transportation | 958 | 926 | 180,633 | 958 | 926 | 162,081 | 964 | 929 | 163,973 | 6 | 3 | 1,892 | |||||||||||||||||
4. Protection of Witnesses | 213 | 213 | 25,195 | 213 | 213 | 27,484 | 213 | 213 | 27,753 | 0 | 0 | 269 | |||||||||||||||||
5. Operations Support | 212 | 205 | 28,510 | 212 | 205 | 30,470 | 214 | 206 | 30,832 | 2 | 1 | 362 | |||||||||||||||||
Total | 4,625 | 4,499 | 800,672 | 4,638 | 4,553 | 821,719 | 4,704 | 4,586 | 825,924 | 66 | 33 | 4,205 | |||||||||||||||||
Reimbursable FTE | 274 | 279 | 279 | 0 | |||||||||||||||||||||||||
Grand Total | 4,625 | 4,773 | 800,672 | 4,638 | 4,832 | 821,719 | 4,704 | 4,865 | 825,924 | 66 | 33 | 4,205 | |||||||||||||||||
Consistent with the Government Performance and Results Act, the 2007 budget proposes to merge Construction Appropriation funds into the Salaries and Expenses Appropriation and streamline the USMS decision unit structure from 9 decision units to 5 decision units. This alignment more closely reflects the mission and strategic objectives contained in the DOJ Strategic Plan (FY 2003-2008). In addition, the budget has been realigned to reflect USMS outputs and full costs by major program activity, including the costs of management and administration, so that a more accurate picture of total activity costs is reflected in the budget. In this way, budget and performance are more closely linked, and provide a better basis on which to make budget decisions. |
|||||||||||||||||||||||||||||
Program Increases by Strategic Goal | |||||||||||||||||||||||||||||
Strategic Goal Four: Ensure the Fair and Efficient Operation of the Federal Judicial System | 66 | 33 | $13,619 | ||||||||||||||||||||||||||
1. Judicial Security 2. Information Technology (IT) 3. Audited Financial Statements |
|||||||||||||||||||||||||||||
Total Program Increases | 66 | 33 | $13,619 | ||||||||||||||||||||||||||
Program Offsets | 0 | 0 | -9,414 | ||||||||||||||||||||||||||
1. Offsets of FY 2006 Program Enhancements Not Requested in the President's Budget | 145 | 73 | 15,468 | ||||||||||||||||||||||||||
The FY 2006 Enacted level included $9,414,000 above the FY 2006 President's Budget request. The following non-personnel items are offered as program offsets: ($7,564,000) for construction related to the Gulf Coast Regional Fugitive Task Force and courthouse renovation; ($812,000) for other Regional Fugitive Task Forces; ($575,000) for courthouse security equipment; and ($463,000) for the Technical Operations Group. | |||||||||||||||||||||||||||||
Total Program Offsets | 0 | 0 | -9,414 | ||||||||||||||||||||||||||
Total Program Changes, U.S. Marshals Service | 66 | 33 | $4,205 |
New Decision Unit Structure | ||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2006 Enacted (w/ Resc and Supp) | Judicial & Courthouse Security | Fugitive Apprehension | Prisoner Security & Transportation | Protection of Witnesses | Operations Support | |||||||||||||||||||||||
Current Decision Unit Structure | Perm | Perm | Perm | Perm | Perm | Perm | ||||||||||||||||||||||
Comparison by activity and program | Pos. | FTE | Amount | Pos. | FTE | Amount | Pos. | FTE | Amount | Pos. | FTE | Amount | Pos. | FTE | Amount | Pos. | FTE | Amount | ||||||||||
1. | Protection of the Judicial Process | 2,716 | 2,647 | $429,544 | 1,598 | 1,565 | $267,090 | 0 | 0 | $0 | 738 | 709 | $117,135 | 195 | 195 | $21,205 | 185 | 178 | $24,114 | |||||||||
Hurricane Supplemental | 0 | 0 | 9,000 | 0 | 0 | 9,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||
Construction Appropriation | 0 | 0 | 8,769 | 0 | 0 | 8,769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||
2. | Prisoner Transportation | 89 | 87 | 39,522 | 0 | 0 | 0 | 0 | 0 | 0 | 89 | 87 | 39,522 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
3. | Fugitive Apprehension | 1,037 | 993 | 180,201 | 0 | 0 | 0 | 1,037 | 993 | 180,201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
4. | Seized Assets Management | 50 | 50 | 5,661 | 0 | 0 | 0 | 50 | 50 | 5,661 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
5. | D.C. Superior Court | 211 | 208 | 23,554 | 79 | 77 | 8,738 | 76 | 75 | 8,503 | 47 | 47 | 5,300 | 0 | 0 | 0 | 9 | 9 | 1,013 | |||||||||
6. | Service of Legal Process | 125 | 123 | 17,677 | 0 | 0 | 0 | 125 | 123 | 17,677 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||
7. | Training Academy | 31 | 31 | 3,514 | 12 | 12 | 1,248 | 10 | 10 | 1,210 | 7 | 7 | 757 | 1 | 1 | 162 | 1 | 1 | 137 | |||||||||
8. | ADP and Telecommunications | 100 | 98 | 33,550 | 37 | 36 | 11,928 | 32 | 31 | 11,548 | 21 | 21 | 7,223 | 5 | 5 | 1,543 | 5 | 5 | 1,308 | |||||||||
9. | Management and Administration | 266 | 262 | 49,680 | 102 | 100 | 17,661 | 84 | 83 | 17,100 | 56 | 55 | 10,696 | 12 | 12 | 2,285 | 12 | 12 | 1,938 | |||||||||
Subtotal | 4,625 | 4,499 | $800,672 | 1,828 | 1,790 | $324,434 | 1,414 | 1,365 | $241,900 | 958 | 926 | $180,633 | 213 | 213 | $25,195 | 212 | 205 | $28,510 | ||||||||||
Reimbursable FTE | 274 | 54 | 180 | 0 | 0 | 40 | ||||||||||||||||||||||
Grand Total | 4,625 | 4,773 | $800,672 | 1,828 | 1,844 | $324,434 | 1,414 | 1,545 | $241,900 | 958 | 926 | $180,633 | 213 | 213 | $25,195 | 212 | 245 | $28,510 |