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 |