2011 Budget and Performance Summary
COPS - GRANTS | COPS - SALARIES AND EXPENSES | TOTAL, COPS | |||||||
---|---|---|---|---|---|---|---|---|---|
Pos. | FTE | Amount | Pos. | FTE | Amount | Pos. | FTE | Amount | |
2009 Appropriation | 0 | 0 | $550,500 | 166 | 142 | $30,000 | 166 | 142 | $580,500 |
2009 Rescission | 0 | 0 | -100,000 | 0 | 0 | 0 | 0 | 0 | -100,000 |
2009 Transfer to OJP | 0 | 0 | -270,500 | 0 | 0 | 0 | 0 | 0 | -270,500 |
2009 Transfer to NIST | 0 | 0 | -1,500 | 0 | 0 | 0 | 0 | 0 | -1,500 |
2009 Supplemental | 0 | 0 | 1,000,000 | 0 | 0 | 2,506 | 0 | 0 | 1,002,506 |
2009 Enacted | 0 | 0 | 1,178,500 | 166 | 142 | 30,000 | 166 | 142 | 1,211,006 |
2010 Appropriation | 0 | 0 | 791,608 | 188 | 164 | 37,462 | 188 | 164 | 829,070 |
Transfer of Appropriation to OJP | -203,000 | 0 | 0 | 0 | 0 | 0 | -203,000 | ||
Transfer of Appropriaition to DEA | -10,000 | 0 | 0 | 0 | 0 | 0 | -10,000 | ||
Transfer of Appropriation to NIST | -1,500 | 0 | 0 | 0 | 0 | 0 | -1,500 | ||
2010 Rescission | -40,000 | 0 | 0 | 0 | 0 | 0 | -40,000 | ||
2010 Enacted with Rescissions | 0 | 0 | 537,108 | 188 | 164 | 37,462 | 188 | 164 | 574,570 |
2011 Request | 0 | 0 | 690,000 | 210 | 175 | 40,312 | 210 | 175 | 730,312 |
Change 2011 from 2010 Enacted with Rescissions | 0 | 0 | 142,892 | 22 | 11 | 2,850 | 22 | 11 | 145,742 |
Technical Adjustments | |||||||||
Restoration of FY 2010 Transfers | 0 | 0 | 214,500 | 0 | 0 | 0 | 0 | 0 | 214,500 |
Restoration of FY 2010 Rescission | 0 | 0 | 40,000 | 0 | 0 | 0 | 0 | 0 | 40,000 |
Total Technical Adjustments | 0 | 0 | 254,500 | 0 | 0 | 0 | 0 | 0 | 254,500 |
Adjustments to Base | |||||||||
Transfers: | |||||||||
Transfer to the Office of Justice Programs | 0 | 0 | -203,000 | 0 | 0 | 0 | 0 | 0 | -203,000 |
Subtotal Transfers | 0 | 0 | -203,000 | 0 | 0 | 0 | 0 | 0 | -203,000 |
Increases: | |||||||||
Pay and Benefits | 0 | 0 | 0 | 0 | 0 | 309 | 0 | 0 | 309 |
Domestic Rent and Facilities | 0 | 0 | 0 | 0 | 0 | -32 | 0 | 0 | -32 |
Other Adjustments | 0 | 0 | 0 | 0 | 0 | 35 | 0 | 0 | 35 |
Subtotal Increases | 0 | 0 | 0 | 0 | 0 | 312 | 0 | 0 | 312 |
Total Adjustments to Base | 0 | 0 | -203,000 | 0 | 0 | 312 | 0 | 0 | -202,688 |
Total Adjustments to Base and Technical Adjustments | 0 | 0 | 51,500 | 0 | 0 | 312 | 0 | 0 | 51,812 |
2011 Current Services | 0 | 0 | 588,608 | 188 | 164 | 37,774 | 188 | 164 | 626,382 |
Program Changes | |||||||||
Increases: | |||||||||
Police Integrity Grants | 0 | 0 | 15,000 | 0 | 0 | 0 | 0 | 0 | 15,000 |
COPS Hiring Grants | 0 | 0 | 302,000 | 0 | 0 | 0 | 0 | 0 | 302,000 |
Community Policing Development | 0 | 0 | 6,000 | 0 | 0 | 0 | 0 | 0 | 6,000 |
Child Sexual Predator Prosecution Program | 0 | 0 | 6,000 | 0 | 0 | 0 | 0 | 0 | 6,000 |
Management and Administration of COPS | 0 | 0 | 0 | 22 | 11 | 2,538 | 22 | 11 | 2,538 |
Subtotal Increases | 0 | 0 | 329,000 | 22 | 11 | 2,538 | 22 | 11 | 331,538 |
Decreases: | |||||||||
COPS Technology Grants | 0 | 0 | -170,223 | 0 | 0 | 0 | 0 | 0 | -170,223 |
Tribal Law Enforcement | 0 | 0 | -15,000 | 0 | 0 | 0 | 0 | 0 | -15,000 |
Secure our Schools | 0 | 0 | -2,000 | 0 | 0 | 0 | 0 | 0 | -2,000 |
Methamphetamine Enforcement and Cleanup | 0 | 0 | -40,385 | 0 | 0 | 0 | 0 | 0 | -40,385 |
Subtotal Decreases | 0 | 0 | -227,608 | 0 | 0 | 0 | 0 | 0 | -227,608 |
Total Program Changes | 0 | 0 | 101,392 | 22 | 11 | 2,538 | 22 | 11 | 103,930 |
2011 Request | 0 | 0 | 690,000 | 210 | 175 | 40,312 | 210 | 175 | 730,312 |
Rescission | 0 | 0 | -10,200 | 0 | 0 | 0 | 0 | 0 | -10,200 |
2011 Request with Rescission | 0 | 0 | 679,800 | 210 | 175 | 40,312 | 210 | 175 | 720,112 |
Change 2011 from 2010 Enacted | 0 | 0 | 142,892 | 22 | 11 | 2,850 | 22 | 11 | 145,742 |
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. Tribal Law Enforcement | 0 | 0 | $40,000 | 0 | 0 | $40,000 | 0 | 0 | -$15,000 | 0 | 0 | $25,000 |
2. Police Integrity Grants | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,000 | 0 | 0 | 15,000 |
3. COPS Technology Grants | 0 | 0 | 170,223 | 0 | 0 | 170,223 | 0 | 0 | -170,223 | 0 | 0 | 0 |
4. Methamphetamine Enforcement and Cleanup | 0 | 0 | 40,385 | 0 | 0 | 40,385 | 0 | 0 | -40,385 | 0 | 0 | 0 |
DEA Meth Lab Cleanup | 0 | 0 | [10,000] | 0 | 0 | [10,000] | 0 | 0 | 0 | 0 | 0 | 0 |
5. Child Sexual Predator Prosecution Program | 0 | 0 | 24,000 | 0 | 0 | 12,000 | 0 | 0 | 6,000 | 0 | 0 | 18,000 |
Sex Offender Management Assistance | [11,000] | [0] | 0 | |||||||||
National Sex Offender Registry | [1,000] | [0] | 0 | |||||||||
6. COPS Hiring Program | 0 | 0 | 298,000 | 0 | 0 | 298,000 | 0 | 0 | 302,000 | 0 | 0 | 600,000 |
7. Community Policing Development | 0 | 0 | 12,000 | 0 | 0 | 12,000 | 0 | 0 | 6,000 | 0 | 0 | 18,000 |
8. Secure Our Schools | 0 | 0 | 16,000 | 0 | 0 | 16,000 | 0 | 0 | -2,000 | 0 | 0 | 14,000 |
2010 Rescission | ||||||||||||
9. Bulletproof Vest Partnership | 0 | 0 | 30,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
10. DNA Initiative | 0 | 0 | 161,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
11. Coverdell Program | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
12. National Criminal History Improvement Program | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
13. Second Chance | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
14. NICS Improvement Program | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
15. Rescission | 0 | 0 | -40,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10,200 |
Total | 0 | 0 | 751,608 | 0 | 0 | 588,608 | 0 | 0 | 101,392 | 0 | 0 | 679,800 |
Reimbursable FTE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Grand Total | 0 | 0 | 751,608 | 0 | 0 | 588,608 | 0 | 0 | 101,392 | 0 | 0 | 679,800 |
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. Management and Administration | 188 | 164 | $37,462 | 188 | 164 | $37,774 | 22 | 11 | $2,538 | 210 | 175 | $40,312 |
Total | 188 | 164 | $37,462 | 188 | 164 | $37,774 | 22 | 11 | $2,538 | 210 | 175 | $40,312 |