2011 Budget and Performance Summary
SALARIES AND EXPENSES | CONSTRUCTION | TOTAL | |||||||
---|---|---|---|---|---|---|---|---|---|
Pos. | FTE | Amount | Pos. | FTE | Amount | Pos. | FTE | Amount | |
2009 Appropriation | 31,494 | 30,543 | $7,065,100 | 0 | 0 | $153,491 | 31,494 | 30,543 | $7,218,591 |
2009 Supplemental | 0 | 0 | 117,600 | 0 | 0 | 0 | 0 | 0 | 117,600 |
2009 Enacted | 31,494 | 30,543 | 7,182,700 | 0 | 0 | 153,491 | 31,494 | 30,543 | 7,336,191 |
2010 Appropriation | 32,998 | 31,578 | 7,658,622 | 0 | 0 | 239,915 | 32,998 | 31,578 | 7,898,537 |
2010 Rescission | 0 | 0 | -50,000 | 0 | 0 | 0 | 0 | 0 | -50,000 |
2010 Enacted with Rescissions | 32,998 | 31,578 | 7,608,622 | 0 | 0 | 239,915 | 32,998 | 31,578 | 7,848,537 |
2010 Enacted | 32,998 | 31,578 | 7,608,622 | 0 | 0 | 239,915 | 32,998 | 31,578 | 7,848,537 |
2011 Request | 33,810 | 32,908 | 8,083,475 | 0 | 0 | 82,316 | 33,810 | 32,908 | 8,165,791 |
Change 2011 from 2010 | 812 | 1,330 | 474,853 | 0 | 0 | -157,599 | 812 | 1,330 | 317,254 |
Technical Adjustments | |||||||||
Restoration of 2010 Rescission | 0 | 0 | 50,000 | 0 | 0 | 0 | 0 | 0 | 50,000 |
Total Technical Adjustments | 0 | 0 | 50,000 | 0 | 0 | 0 | 0 | 0 | 50,000 |
Adjustments to Base | |||||||||
Increases: | |||||||||
Pay and Benefits | 0 | 820 | 211,125 | 0 | 0 | 0 | 0 | 820 | 211,125 |
Domestic Rent and Facilities | 0 | 0 | 84,106 | 0 | 0 | 0 | 0 | 0 | 84,106 |
Other Adjustments | 0 | 0 | 1,303 | 0 | 0 | 0 | 0 | 0 | 1,303 |
Foreign Expenses | 0 | 0 | 1,853 | 0 | 0 | 0 | 0 | 0 | 1,853 |
Subtotal Increases | 0 | 820 | 298,387 | 0 | 0 | 0 | 0 | 820 | 298,387 |
Decreases: | |||||||||
Non-Recurral of Prior Year Enhancements | 0 | 0 | -89,014 | 0 | 0 | -132,605 | 0 | 0 | -221,619 |
Subtotal Decreases | 0 | 0 | -89,014 | 0 | 0 | -132,605 | 0 | 0 | -221,619 |
Total Adjustments to Base | 0 | 820 | 209,373 | 0 | 0 | -132,605 | 0 | 820 | 76,768 |
Total Adjustments to Base and Technical Adjustments | 0 | 820 | 259,373 | 0 | 0 | -132,605 | 0 | 820 | 126,768 |
2011 Current Services | 32,998 | 32,398 | 7,867,995 | 0 | 0 | 107,310 | 32,998 | 32,398 | 7,975,305 |
Program Changes | |||||||||
Increases: | |||||||||
Computer Intrusions/CNCI | 163 | 81 | 45,926 | 0 | 0 | 0 | 163 | 81 | 45,926 |
White Collar Crime | 367 | 289 | 75,265 | 0 | 0 | 0 | 367 | 289 | 75,265 |
Operational Enablers | 118 | 59 | 25,121 | 0 | 0 | 0 | 118 | 59 | 25,121 |
Weapons of Mass Destruction | 35 | 18 | 9,141 | 0 | 0 | 0 | 35 | 18 | 9,141 |
WMD/Render Safe | 13 | 6 | 40,000 | 0 | 0 | 0 | 13 | 6 | 40,000 |
National Security | 90 | 44 | 25,179 | 0 | 0 | 0 | 90 | 44 | 25,179 |
Violent Crime/Gangs and Indian Country | 2 | 1 | 328 | 0 | 0 | 0 | 2 | 1 | 328 |
International Organized Crime | 4 | 2 | 952 | 0 | 0 | 0 | 4 | 2 | 952 |
Child Exploitation | 20 | 10 | 10,838 | 0 | 0 | 0 | 20 | 10 | 10,838 |
FBI Academy | 0 | 0 | 0 | 0 | 0 | 73,892 | 0 | 0 | 73,892 |
Subtotal Increases | 812 | 510 | 232,750 | 0 | 0 | 73,892 | 812 | 510 | 306,642 |
Decreases: | |||||||||
Travel and Management Efficiencies | 0 | 0 | -10,282 | 0 | 0 | 0 | 0 | 0 | -10,282 |
Cyber Education and Development Unit | 0 | 0 | -3,200 | 0 | 0 | 0 | 0 | 0 | -3,200 |
Limit on Acquisition of New Vehicles | 0 | 0 | -3,788 | 0 | 0 | 0 | 0 | 0 | -3,788 |
Rescission of Prior Year Construction Balances | 0 | 0 | 0 | 0 | 0 | -98,886 | 0 | 0 | -98,886 |
Subtotal Decreases | 0 | 0 | -17,270 | 0 | 0 | -98,886 | 0 | 0 | -116,156 |
Total Program Changes | 812 | 510 | 215,480 | 0 | 0 | -24,994 | 812 | 510 | 190,486 |
2011 Request | 33,810 | 32,908 | 8,083,475 | 0 | 0 | 82,316 | 33,810 | 32,908 | 8,165,791 |
Change 2011 from 2010 Enacted | 812 | 1,330 | 474,853 | 0 | 0 | -157,599 | 812 | 1,330 | 317,254 |
2010 Enacted With Rescission* | 2011 Current Services | Total Program Changes | 2011 Request | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Comparison by activity and program | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount |
1. Intelligence Decision Unit | 6,878 | 6,455 | $1,606,025 | 6,916 | 6,732 | $1,692,729 | 266 | 134 | $52,717 | 7,182 | 6,866 | 1,745,446 |
2. Counterterrorism/Counterintelligence Decision Unit | 12,646 | 12,092 | 3,156,342 | 12,607 | 12,368 | 3,190,087 | 139 | 69 | 79,383 | 12,746 | 12,437 | 3,269,470 |
3. Criminal Enterprise Federal Crimes Decision Unit | 11,484 | 11,090 | 2,471,964 | 11,494 | 11,360 | 2,561,217 | 406 | 307 | 80,691 | 11,900 | 11,667 | 2,641,908 |
4. Criminal Justice Services Decision Unit | 1,990 | 1,941 | 424,291 | 1,981 | 1,938 | 423,962 | 1 | 0 | 2,689 | 1,982 | 1,938 | 426,651 |
FY 2010 Recission of Unobligated Balances | 0 | 0 | -50,000 | 0 | 0 | 0 | ||||||
Total | 32,998 | 31,578 | 7,608,622 | 32,998 | 32,398 | 7,867,995 | 812 | 510 | 215,480 | 33,810 | 32,908 | 8,083,475 |
Reimbursable FTE | 0 | 3,239 | 0 | 0 | 3,303 | 0 | 0 | 96 | 0 | 0 | 3,399 | 0 |
Grand Total | 32,998 | 34,817 | 7,608,622 | 32,998 | 35,701 | 7,867,995 | 812 | 606 | 215,480 | 33,810 | 36,307 | 8,083,475 |
2010 Enacted | 2011 Current Services | Total Program Changes | 2011 Request | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Comparison by activity and program | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount |
1. Construction | 0 | 0 | $239,915 | 0 | 0 | $107,310 | 0 | 0 | -$24,994 | 0 | 0 | $82,316 |
Total | 0 | 0 | 239,915 | 0 | 0 | 107,310 | 0 | 0 | -24,994 | 0 | 0 | 82,316 |