Perm. | ||||||||
---|---|---|---|---|---|---|---|---|
Pos. | FTE | Amount | ||||||
2005 Obligations | 0 | 0 | $1,025,717 | |||||
2006 Appropriation | 0 | 0 | 1,142,707 | |||||
2006 Hurricane Supplemental | 0 | 0 | 125,000 | |||||
2006 Rescission Against Balances | 0 | 0 | -60,719 | |||||
2006 Rescission -- Reduction applied to DOJ (0.28%) | 0 | 0 | -3,200 | |||||
2006 Rescission -- Government-wide reduction (1.0%) | 0 | 0 | -11,395 | |||||
2006 Enacted (with Rescissions) | 0 | 0 | 1,192,393 | |||||
Transfer of Administrative Funds to Justice Assistance Appropriation | 0 | 0 | -53,331 | |||||
2006 Enacted (with Rescissions and Transfers) | 0 | 0 | 1,139,062 | |||||
2007 Request | 0 | 0 | 0 | |||||
Change 2007 from 2006 | 0 | 0 | -1,139,062 | |||||
Technical Adjustments | ||||||||
Restoration of Rescission of Prior Year Unobligated Balances | 0 | 0 | 60,719 | |||||
Adjustments to Base | ||||||||
Transfer to the Justice Assistance Appropriation | 0 | 0 | -1,199,781 | |||||
2007 Current Services | 0 | 0 | -1,139,062 | |||||
Program Increases (see details below) | 0 | 0 | 0 | |||||
Program Offsets (see details below) | 0 | 0 | 0 | |||||
Subtotal Program Changes | 0 | 0 | 0 | |||||
2007 Request | 0 | 0 | -1,139,062 |
2006 Enacted (w/ Rescission and Transfer) |
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. Byrne Justice Assistance Grants | 0 | 0 | $327,245 | 0 | 0 | $0 | 0 | 0 | $0 | 0 | 0 | $0 | |||||||||||||||||
2. Boys and Girls Clubs | 83,914 | ||||||||||||||||||||||||||||
3. State Criminal Alien Assistance Program | 0 | 0 | 399,828 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
4. Southwest Border Prosecutor Program | 0 | 0 | 29,617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
5. Indian Assistance Grants | 0 | 0 | 21,719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
6. Residential Substance Abuse Treatment | 0 | 0 | 9,872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
7. Edward Byrne Discretionary Grants | 0 | 0 | 314,256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
8. Victims of Trafficking | 0 | 0 | 9,872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
9. Drug Courts | 0 | 0 | 9,872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
10. Prescription Drug Monitoring Program | 0 | 0 | 7,404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
11. Prison Rape Prevention Program | 0 | 0 | 17,943 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
12. Improving State and Local Law Enforc. Intelligence Capabilities | 0 | 0 | 9,872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
13. Cannabis Eradication Program | 0 | 0 | 4,936 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
14. Missing Alzheimers' Patients | 0 | 0 | 839 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
15. Capital Litigation Improvement Prog | 0 | 0 | 987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
16. Mentally Ill Offender Act Program | 0 | 0 | 4,936 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
Total | 0 | 0 | 1,253,112 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
Rescission of Prior Year Unobligated Balances | 0 | 0 | -60,719 | ||||||||||||||||||||||||||
Total | 0 | 0 | 1,192,393 | ||||||||||||||||||||||||||
Consistent with the Government Performance and Results Act, the 2007 budget proposes to streamline the decision unit structure of DOJ components to align more closely with the mission and strategic objectives contained in the DOJ Strategic Plan (2003-2008). In addition, the budget has been realigned to reflect each component's 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. Over time, agencies will be expected to identify effective outcome measures, monitor their progress, and accurately present the associated costs. |
As part of its effort to realign resources to the DOJ Strategic Plan, the 2005 budget proposes to move funding for programs funded under the State and Local Law Enforcement Assistance appropriation to the Office of Justice Programs' Justice Assistance appropriation. In 2005, OJP has realigned its management and administration funding to reflect the full cost, both administrative and programmatic, of each OJP program. In order to achieve this, OJP's management and administration resources were redistributed among all OJP programs so that the budgeted administrative costs for each program were more closely aligned with actual administrative costs. As in the past, amounts shown for OJP's State and Local Law Enforcement Assistance include management and administration costs. The table below shows the funding level requested for State and Local Law Enforcement Assistance Programs under the Justice Assistance (JA) appropriation. | |||
2006 Appropriation |
2007 Request |
||
---|---|---|---|
Byrne Justice Assistance Grants | $327,245 | $0 | The program is not funded in the 2007 Budget |
Boys and Girls Clubs | $83,914 | $59,512 | |
State Criminal Alien Assistance Program | 399,28 | 0 | Under JA's Improving the Criminal Justice System Decision Unit. |
Southwest Border Prosecutor Program | 29,617 | 29,757 | Under JA's Improving the Criminal Justice System Decision Unit. |
Indian Assistance Grants | 21,719 | 31,065 | Funding is requested under COPS for a COPS/OJP Indian Country Program. |
Residential Substance Abuse Treatment | 9,872 | 0 | Under JA's Substance Abuse: Demand Reduction Decision Unit |
Edward Byrne Discretionary Grants | 314,256 | 0 | Under JA's Improving the Criminal Justice System Decision Unit. |
Victims of Trafficking | 9,872 | 1,488 | Under JA's Services for Victims of Crime Decision Unit. |
Drug Courts | 9,872 | 69,186 | Under JA's Substance Abuse: Demand Reduction Decision Unit |
Prescription Drug Monitoring Program | 7,404 | 9,919 | Under JA's Improving the Criminal Justice System Decision Unit. |
Prison Rape Prevention Program | 17,943 | 1,984 | Under JA's Improving the Criminal Justice System Decision Unit. |
Improving State and Local Law Enforc. Intelligence Capabilities | 9,872 | 0 | Under JA's Improving the Criminal Justice System Decision Unit. |
Cannabis Eradication Program | 4,936 | 10,713 | Under JA's Improving the Criminal Justice System Decision Unit. |
Missing Alzheimers' Patients | 839 | 0 | Under JA's Services for Victims of Crime Decision Unit. |
Capital Litigation Improvement Prog | 987 | 0 | Under JA's Services for Victims of Crime Decision Unit. |
Mentally Ill Offender Act Program | 4,936 | 0 | Under JA's Improving the Criminal Justice System Decision Unit. |
Total | 1,253,112 | 213,624 |