2009 Budget and Performance Summary
PRESIDENT'S BUDGET | OFFICE OF JUSTICE PROGRAMS DIRECT APPROPRIATIONS | COMMUNITY ORIENTED POLICING SERVICES |
OFFICE ON VIOLENCE AGAINST WOMEN |
PUBLIC SAFETY OFFICERS BENEFITS PROGRAM |
CRIME VICTIMS FUND | GRAND TOTAL ALL FUNDS |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
JUSTICE ASSISTANCE |
STATE AND LOCAL LAW ENFORCEMENT ASSISTANCE |
WEED AND SEED | JUVENILE JUSTICE PROGRAMS |
TOTAL FUNDING | |||||||||||
Pos. | Amount | Amount | Amount | Amount | Pos. | Amount | Pos. | Amount | Pos. | Amount | Amount | Amount | Pos. | Amount | |
2007 Enacted (with Rescissions) | 672 | 238,340 | 1,286,805 | 49,361 | 338,362 | 672 | 1,912,868 | 202 | 541,838 | 48 | 382,571 | 72,834 | 625,000 | 922 | 3,535,111 |
Rescission Against Balances | 0 | -6,000 | -64,230 | -1,500 | -5,200 | 0 | -76,930 | 0 | -31,000 | 0 | 0 | -1,070 | 0 | 0 | -109,000 |
Transfers Between Accounts | 0 | 66,077 | -35,422 | 0 | -12,164 | 0 | 18,491 | 0 | -18,491 | 0 | 0 | 0 | 0 | 0 | 0 |
2007 Enacted (with Rescission and Transfer) | 672 | 298,417 | 1,187,153 | 47,861 | 320,998 | 672 | 1,854,429 | 202 | 492,347 | 48 | 382,571 | 71,764 | 625,000 | 922 | 3,426,111 |
2008 Enacted | 697 | 196,184 | 1,008,136 | 32,100 | 383,513 | 697 | 1,619,933 | 166 | 587,233 | 65 | 400,000 | 74,834 | 590,000 | 928 | 3,272,000 |
Transfers Between Accounts | 0 | 66,684 | 185,565 | 0 | -15,057 | 0 | 236,192 | 0 | -238,072 | 0 | 0 | 0 | 0 | 0 | -1,880 |
Rescissions Against Balances | 0 | 0 | -77,500 | -10,000 | -87,500 | 0 | -97,778 | 0 | -14,700 | 0 | 0 | -199,978 | |||
2008 Enacted with Tranfers | 697 | 262,868 | 1,115,201 | 32,100 | 358,456 | 697 | 1,768,625 | 166 | 251,383 | 65 | 385,300 | 74,834 | 590,000 | 928 | 3,270,120 |
2009 Request | 863 | 203,872 | 358,576 | 0 | 164,199 | 863 | 726,647 | 0 | 0 | 65 | 280,000 | 55,834 | 590,000 | 928 | 1,652,481 |
Estimated Rescission of Prior Year Unobligated Balances | -80,000 | 0 | -20,000 | 0 | -100,000 | -100,000 | 0 | 0 | 0 | -200,000 | |||||
Change 2009 from 2008 Enacted | 166 | -58,996 | -756,625 | -32,100 | -194,257 | 166 | -1,041,978 | -166 | -251,383 | 0 | -105,300 | -19,000 | 0 | 0 | -1,617,639 |
Technical Adjustments | |||||||||||||||
Adjustments of 2008 one-time Transfers Between Accounts | 0 | -66,684 | -184,565 | 0 | 15,057 | 0 | -236,192 | 0 | 238,072 | 0 | 0 | 0 | 0 | 1,880 | |
Adjustment of FY 2008 Rescission of Balances | 0 | 0 | 77,500 | 0 | 10,000 | 0 | 87,500 | 0 | 97,778 | 0 | 14,700 | 0 | 0 | 0 | 199,978 |
Adjustments to Base | |||||||||||||||
FY 2009 Transfer between accounts | 166 | 69,225 | -41,664 | 0 | -20,801 | 166 | 6,760 | -166 | -3,760 | 0 | 0 | -3,000 | 0 | 0 | 0 |
Increases: | |||||||||||||||
2009 Pay raises (2.9%) | 0 | 2,049 | 0 | 0 | 0 | 0 | 2,049 | 0 | 0 | 0 | 119 | 0 | 0 | 0 | 2,168 |
Annualization of 2008 Pay Raise (3.5%) | 0 | 1,423 | 0 | 0 | 0 | 0 | 1,423 | 0 | 0 | 0 | 36 | 0 | 0 | 0 | 1,459 |
Full-Year Cost of Positions Financed for Part-Year in FY 2007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change in Compensable Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Annualization of Positions | 576 | 0 | 0 | 0 | 0 | 576 | 0 | 0 | 0 | 264 | 0 | 0 | 0 | 840 | |
Thrift Savings Plan | 0 | 78 | 0 | 0 | 0 | 0 | 78 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 82 |
Health Insurance Premiums | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Employee Compensation Fund | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Department of Homeland Security Chanrges | 0 | 75 | 0 | 0 | 0 | 0 | 75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75 |
GSA Rent | 0 | 859 | 0 | 0 | 0 | 0 | 859 | 0 | 0 | 0 | 475 | 0 | 0 | 0 | 1,334 |
Postage | 0 | 13 | 0 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 |
Security Investigations | 0 | 5 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 8 | 0 | 0 | 0 | 13 |
General Printing Office | 0 | 37 | 0 | 0 | 0 | 0 | 37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37 |
JUTNET | 0 | 556 | 0 | 0 | 0 | 0 | 556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 556 |
Total Increases | 0 | 5,671 | 0 | 0 | 0 | 0 | 5,671 | 0 | 0 | 0 | 906 | 0 | 0 | 0 | 6,577 |
Decreases: | |||||||||||||||
Health Insurance | 0 | -127 | 0 | -127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -127 | |||
Employee Compensation Fund | 0 | -47 | 0 | -47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -47 | |||
Department of Homeland Security Charges | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -63 | |||||||
Change in Compensable Days | 0 | -357 | 0 | -357 | 0 | 0 | 0 | -21 | 0 | 0 | 0 | -378 | |||
Total Decreases | 0 | -531 | 0 | 0 | 0 | 0 | -531 | 0 | 0 | 0 | -84 | 0 | 0 | 0 | -615 |
Total Adjustments to Base | 0 | 5,140 | 0 | 0 | 0 | 0 | 5,140 | 0 | 0 | 0 | 822 | 0 | 0 | 0 | 5,962 |
2009 Current Services | 863 | 270,549 | 966,472 | 32,100 | 362,712 | 863 | 1,631,833 | 0 | 583,473 | 65 | 400,822 | 71,834 | 590,000 | 928 | 3,277,962 |
Program Changes | |||||||||||||||
Program Increases | 0 | 30,967 | 400,240 | 0 | 185,000 | 0 | 616,207 | 0 | 0 | 0 | 280,000 | 266 | 0 | 0 | 896,473 |
Offset | 0 | -97,644 | -1,008,136 | -32,100 | -383,513 | 0 | -1,521,393 | 0 | -583,473 | 0 | -400,822 | -16,266 | 0 | 0 | -2,521,954 |
Total Program Changes | 0 | -66,677 | -607,896 | -32,100 | -198,513 | 0 | -905,186 | 0 | -583,473 | 0 | -120,822 | -16,000 | 0 | 0 | -1,652,481 |
2009 Request | 863 | 203,872 | 358,576 | 0 | 164,199 | 863 | 726,647 | 0 | 0 | 65 | 280,000 | 55,834 | 590,000 | 928 | 1,652,481 |
Change 2009 from 2008 Enacted | 0 | -58,996 | -756,625 | -32,100 | -194,257 | 0 | -1,041,978 | 0 | -251,383 | 0 | -120,000 | -19,000 | 0 | 0 | -1,413,361 |
Discretionary/Mandatory Split | |||||||||||||||
Discretionary | 203,872 | 358,576 | 0 | 164,199 | 0 | 726,647 | 0 | 65 | 280,000 | 6,100 | 0 | 65 | 1,012,747 | ||
Rescission from Balances | 0 | 0 | -80,000 | 0 | -20,000 | 0 | -100,000 | 0 | -100,000 | 0 | 0 | 0 | -2,024,000 | 0 | -2,224,000 |
Net Discretionary | 863 | 203,872 | 278,576 | 0 | 144,199 | 863 | 626,647 | 166 | -100,000 | 65 | 280,000 | 6,100 | 0 | 1,094 | 812,747 |
Mandatory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49,734 | 49,734 | 0 | 639,734 |