2009 Budget and Performance Summary
SALARIES AND EXPENSES | |||
---|---|---|---|
Pos. | FTE | Amount | |
2007 Enacted | 21 | 21 | 1,225,816 |
2008 Appropriation | 21 | 21 | 1,225,920 |
2008 Rescission | 0 | 0 | -145,000 |
2008 Enacted (with Rescission) | 21 | 21 | 1,080,920 |
2009 Request | 21 | 21 | 1,295,319 |
Change 2009 from 2008 Enacted (with Rescission) | 0 | 0 | 214,399 |
Technical Adjustments | |||
Restoration of 2008 Recission | 0 | 0 | 145,000 |
Total Technical Adjustments | 0 | 0 | 145,00 |
Adjustments to Base | |||
Increases: | |||
Technical Adjustments | |||
Restoration of 2007 Rescission Against Balances | 0 | 0 | 2,475 |
Total Technical Adjustments | 0 | 0 | 2,475 |
Adjustments to Base | |||
Increases: | |||
2009 pay raise (2.9%) | 0 | 0 | 68 |
2008 pay raise annualization (3.5%) | 0 | 0 | 26 |
1% increase in FERS LE Contribution | 0 | 0 | 5 |
Retirement | 0 | 0 | 2 |
Health Insurance | 0 | 0 | 8 |
GSA Rent | 0 | 0 | 34 |
DHS Security Change | 0 | 0 | 1 |
Base Program Cost Adjustment | 0 | 0 | 60,000 |
Jail Day Increase | 0 | 0 | 22,323 |
JPATS Fuel increase | 0 | 0 | 3,108 |
Subtotal Increases | 0 | 0 | 85,575 |
Decreases: | |||
Change in Compensable Days | 0 | 0 | -12 |
Subtotal Decreases | 0 | 0 | -12 |
Total Adjustments to Base | 0 | 0 | 85,563 |
Total Adjustments to Base and Technical Adjustments | 0 | 0 | 230,563 |
2009 Current Services | 21 | 21 | 1,311,483 |
Program Changes | |||
Southwest Border Enforcement Initiative | 2 | 2 | 37,570 |
Program Offset | 0 | 0 | -53,734 |
Total Changes | 2 | 2 | -16,164 |
2009 Request | 23 | 23 | 1,295,319 |
Change 2009 from 2008 Enacted (with Rescission) | 2 | 2 | 214,399 |
2008 Enacted | 2009 Current Services | 2009 Request | Total Program Changes | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Comparison by activity and program | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount |
1. Detention Services and JPATS | 21 | 21 | $1,225,920 | 21 | 21 | $1,311,483 | 23 | 23 | $1,295,319 | 2 | 2 | -$16,164 |
Total | 21 | 21 | 1,225,920 | 21 | 21 | 1,311,483 | 23 | 23 | 1,295,319 | 2 | 2 | -16,164 |
Reimbursable FTE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Grand Total | 21 | 21 | 1,225,920 | 21 | 21 | 1,311,483 | 23 | 23 | 1,295,319 | 2 | 2 | -16,164 |
Program Offsets | Perm Pos. |
FTE | Amount |
---|---|---|---|
1. Southwest Border Enforcement Initiative | 0 | 0 | $37,570 |
The Office of the Federal Detention Trustee (OFDT) requests $37,570,000 in nonpersonnel funding to support the United States' efforts along the Southwest Border. This request will be used to accommodate an anticipated increase in the number of detainees placed in non-federal facilities along the Southwest Border. These resources will be utilized to fund the costs associated with providing housing, care and transportation of detainees. The program increase will support detention housing for an additional 7,000 immigration offenders apprehended by the Department of Homeland Security and processed by the U.S. Marshals Service. OFDT anticipates that it will house 203,000 total detainees in non-federal facilities in FY 2009. | |||
2. Deputy Chief Information Officer and Deputy Chief Contracting Officer | 2 | 2 | [236] |
The OFDT requests two additional positions that will be funded through existing resources. These positions, Deputy Chief Information Officer and a Deputy Chief Contracting Officer, are requested to improve operational administration. | |||
3. Program Offset | 0 | 0 | 53,734 |
The OFDT requests a decrease of $53,734,000 as a result of efficiency measures and cost savings implemented. | |||
Total Program Changes | 2 | 2 | -16,164 |