2012 Budget and Performance Summary
SALARIES AND EXPENSES | CONSTRUCTION | TOTAL | |||||||
---|---|---|---|---|---|---|---|---|---|
Pos. | FTE | Amount | Pos. | FTE | Amount | Pos. | FTE | Amount | |
2010 Appropriation | 5,544 | 5,109 | 1,125,763 | 0 | 0 | 26,625 | 5,544 | 5,109 | 1,152,388 |
2010 Supplemental | 122 | 122 | 29,651 | 0 | 0 | 8,000 | 122 | 122 | 37,651 |
2010 Enacted with Supplemental | 5,666 | 5,231 | 1,155,414 | 0 | 0 | 34,625 | 5,666 | 5,231 | 1,190,039 |
2011 Continuing Resolution | 5,544 | 5,109 | 1,125,763 | 0 | 0 | 26,625 | 5,544 | 5,109 | 1,152,388 |
2012 Request | 5,674 | 5,585 | 1,243,570 | 0 | 0 | 15,625 | 5,674 | 5,585 | 1,259,195 |
Change 2012 from 2011 Continuing Resolution | 130 | 476 | 117,807 | 0 | 0 | -11,000 | 130 | 476 | 106,807 |
Technical Adjustments | |||||||||
Subtotal Technical Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Technical Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Adjustments to Base | |||||||||
Increases: | |||||||||
ATB Transfers | 0 | 0 | 2,698 | 0 | 0 | 0 | 0 | 0 | 2,698 |
Pay & Benefits | 122 | 472 | 108,767 | 0 | 0 | 0 | 122 | 472 | 108,767 |
Domestic Rent & Facilities | 0 | 0 | 11,100 | 0 | 0 | 0 | 0 | 0 | 11,100 |
Foreign Expenses | 0 | 0 | 1,055 | 0 | 0 | 0 | 0 | 0 | 1,055 |
Subtotal Increases: | 122 | 472 | 123,620 | 0 | 0 | 0 | 122 | 472 | 123,620 |
Decreases: | |||||||||
Subtotal Decreases: | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Adjustments to Base | 122 | 472 | 123,620 | 0 | 0 | 0 | 122 | 472 | 123,620 |
Total Adjustments to Base and Technical Adjustments | 122 | 472 | 123,620 | 0 | 0 | 0 | 122 | 472 | 123,620 |
2012 Current Services | 5,666 | 5,581 | 1,249,383 | 0 | 0 | 26,625 | 5,666 | 5,581 | 1,276,008 |
Program Changes | |||||||||
Increases: | |||||||||
Electronic Surveillance Capabilities | 8 | 4 | 1,519 | 0 | 0 | 0 | 8 | 4 | 1,519 |
Subtotal, Program Increase | 8 | 4 | 1,519 | 0 | 0 | 0 | 8 | 4 | 1,519 |
Decreases: | |||||||||
Program Offset - Administrative Efficiencies | 0 | 0 | -954 | 0 | 0 | 0 | 0 | 0 | -954 |
Program Offset - Extend Tech Refresh | 0 | 0 | -758 | 0 | 0 | 0 | 0 | 0 | -758 |
Program Offset - Reduce Physical Footprint | 0 | 0 | -381 | 0 | 0 | 0 | 0 | 0 | -381 |
Program Offset - Security Cost Adjustments | 0 | 0 | -5,000 | 0 | 0 | 0 | 0 | 0 | -5,000 |
Program Offset - Task Forces Consolidation | 0 | 0 | -239 | 0 | 0 | 0 | 0 | 0 | -239 |
Program Offset - Non-Recur Construction | 0 | 0 | 0 | 0 | 0 | -11,000 | 0 | 0 | -11,000 |
Subtotal, Program Decrease | 0 | 0 | -7,332 | 0 | 0 | -11,000 | 0 | 0 | -18,332 |
Total Program Changes | 8 | 4 | -5,813 | 0 | 0 | -11,000 | 8 | 4 | -16,813 |
2012 Request | 5,674 | 5,585 | 1,243,570 | 0 | 0 | 15,625 | 5,674 | 5,585 | 1,259,195 |
Rescission - USMS | 0 | 0 | -7,200 | 0 | 0 | 0 | 0 | 0 | -7,200 |
2012 Request with Rescission | 5,674 | 5,585 | 1,236,370 | 0 | 0 | 15,625 | 5,674 | 5,585 | 1,251,995 |
Change 2012 from 2011 Continuing Resolution | 130 | 476 | 117,807 | 0 | 0 | -11,000 | 130 | 476 | 106,807 |
2011 Continuing Resolution | 2012 Current Services | 2012 Total Program Changes | 2012 Request | |||||||||
Comparison by activity and program | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount |
Protection of Witnesses | 207 | 200 | 34,167 | 207 | 203 | 35,371 | 0 | 0 | -77 | 207 | 203 | 35,294 |
Judicial and Courthouse Security | 2,222 | 2,010 | 437,749 | 2,271 | 2,238 | 487,387 | 0 | 0 | -5,837 | 2,271 | 2,238 | 481,550 |
Prisoner Security and Transportation | 1,194 | 1,085 | 235,434 | 1,242 | 1,226 | 270,950 | 0 | 0 | -450 | 1,242 | 1,226 | 270,500 |
Tactical Operations | 177 | 170 | 37,262 | 177 | 172 | 38,169 | 0 | 4 | -72 | 177 | 176 | 38,097 |
Fugitive Apprehension | 1,744 | 1,644 | 381,151 | 1,769 | 1,742 | 417,506 | 8 | 0 | 623 | 1,777 | 1,742 | 418,129 |
Total | 5,544 | 5,109 | 1,125,763 | 5,666 | 5,581 | 1,249,383 | 8 | 4 | -5,813 | 5,674 | 5,585 | 1,243,570 |
Reimbursable FTE | 0 | 355 | 0 | 0 | 351 | 0 | 0 | 67 | 0 | 0 | 418 | 0 |
Rescission - Prior Year Balances | 0 | 0 | -7,200 | 0 | 0 | -7,200 | ||||||
Grand Total | 5,544 | 5,464 | 1,125,763 | 5,666 | 5,932 | 1,249,383 | 8 | 71 | -13,013 | 5,674 | 6,003 | 1,236,370 |
2011 Continuing Resolution | 2012 Current Services | 2012 Total Program Changes | 2012 Request | |||||||||
Comparison by activity and program | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount |
Prisoner Security and Transportation | 0 | 0 | 26,625 | 0 | 0 | 26,625 | 0 | 0 | -11,000 | 0 | 0 | 15,625 |
Total | 0 | 0 | 26,625 | 0 | 0 | 26,625 | 0 | 0 | -11,000 | 0 | 0 | 15,625 |
Reimbursable FTE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Grand Total | 0 | 0 | 26,625 | 0 | 0 | 26,625 | 0 | 0 | -11,000 | 0 | 0 | 15,625 |