2012 Budget and Performance Summary
SALARIES AND EXPENSES | CONSTRUCTION | TOTAL | |||||||
---|---|---|---|---|---|---|---|---|---|
Pos. | FTE | Amount | Pos. | FTE | Amount | Pos. | FTE | Amount | |
2010 Appropriation | 32,998 | 31,578 | 7,658,622 | 0 | 0 | 239,915 | 32,998 | 31,665 | 7,898,537 |
2010 Supplemental | 78 | 78 | 24,000 | 0 | 0 | 0 | 78 | 78 | 24,000 |
Rescission - Balance | 0 | 0 | -50,000 | 0 | 0 | 0 | 0 | 0 | -50,000 |
2010 Enacted with Supplemental & Rescission | 33,076 | 31,656 | 7,632,622 | 0 | 0 | 239,915 | 33,076 | 31,743 | 7,872,537 |
2011 Continuing Resolution | 32,998 | 31,578 | 7,658,622 | 0 | 0 | 239,915 | 32,998 | 31,578 | 7,898,537 |
Rescission - Balance | 0 | 0 | -50,000 | 0 | 0 | 0 | 0 | 0 | -50,000 |
2011 Continuing Resolution & Rescissions | 32,998 | 31,578 | 7,608,622 | 0 | 0 | 239,915 | 32,998 | 31,578 | 7,848,537 |
2012 Request | 33,469 | 32,777 | 7,994,991 | 0 | 0 | 80,982 | 33,469 | 32,777 | 8,075,973 |
Change 2012 from 2011 Continuing Resolution | 471 | 1199 | 386,369 | 0 | 0 | -158,933 | 471 | 1199 | 227,436 |
Technical Adjustments | |||||||||
Technical Adjustment – Restoration of Rescissions | 0 | 0 | 50,000 | 0 | 0 | 0 | 0 | 0 | 50,000 |
Subtotal Technical Adjustments | 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: | |||||||||
ATB Transfers | 7 | 7 | 6,692 | 0 | 0 | 0 | 7 | 7 | 6,692 |
Pay & Benefits | 289 | 1,109 | 301,620 | 0 | 0 | 0 | 289 | 1,109 | 301,620 |
Domestic Rent & Facilities | 0 | 0 | 26,389 | 0 | 0 | 0 | 0 | 0 | 26,389 |
Foreign Expenses | 0 | 0 | 2,743 | 0 | 0 | 0 | 0 | 0 | 2,743 |
Subtotal Increases: | 296 | 1,116 | 337,444 | 0 | 0 | 0 | 296 | 1,116 | 337,444 |
Decreases: | |||||||||
ATB Decreases | 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 | 296 | 1,116 | 248,430 | 0 | 0 | -132,605 | 296 | 1,116 | 115,825 |
2012 Current Services | 33,294 | 32,694 | 7,907,052 | 0 | 0 | 107,310 | 33,294 | 32,694 | 8,014,362 |
Program Changes | |||||||||
Increases: | |||||||||
Computer Intrusions | 42 | 20 | 18,628 | 0 | 0 | 0 | 42 | 20 | 18,628 |
National Security Investigations | 73 | 37 | 48,870 | 0 | 0 | 0 | 73 | 37 | 48,870 |
Electronic Surveillance Capabilities | 13 | 6 | 12,466 | 0 | 0 | 0 | 13 | 6 | 12,466 |
WMD/Render Safe Program | 13 | 6 | 40,000 | 0 | 0 | 0 | 13 | 6 | 40,000 |
Operational Enablers | 0 | 0 | 2,486 | 0 | 0 | 0 | 0 | 0 | 2,486 |
Violent Crime in Indian Country | 40 | 20 | 9,000 | 0 | 0 | 0 | 40 | 20 | 9,000 |
Subtotal, Program Increase | 181 | 89 | 131,450 | 0 | 0 | 0 | 181 | 89 | 131,450 |
Decreases: | |||||||||
Program Offset - Administrative Efficiencies | 0 | 0 | -5,910 | 0 | 0 | 0 | 0 | 0 | -5,910 |
Program Offset - Extend Tech Refresh | 0 | 0 | -5,651 | 0 | 0 | 0 | 0 | 0 | -5,651 |
Program Offset - HQ/Field Cost Module Reduction | 0 | 0 | -762 | 0 | 0 | 0 | 0 | 0 | -762 |
Program Offset - Lookout Program Efficiencies | 0 | 0 | -2,600 | 0 | 0 | 0 | 0 | 0 | -2,600 |
Program Offset - Network and Intrusion Analysis | -6 | -6 | -5,766 | 0 | 0 | 0 | -6 | -6 | -5,766 |
Program Offset - Reduce Physical Footprint | 0 | 0 | -674 | 0 | 0 | 0 | 0 | 0 | -674 |
Program Offset - Relocation Program | 0 | 0 | -6,250 | 0 | 0 | 0 | 0 | 0 | -6,250 |
Program Offset - Sentinel | 0 | 0 | -15,000 | 0 | 0 | 0 | 0 | 0 | -15,000 |
Program Offset - Task Force Consolidation | 0 | 0 | -898 | 0 | 0 | 0 | 0 | 0 | -898 |
Program Offset - FBI Secure Work Environment | 0 | 0 | 0 | 0 | 0 | -26,328 | 0 | 0 | -26,328 |
Subtotal, Program Decrease | -6 | -6 | -43,511 | 0 | 0 | -26,328 | -6 | -6 | -69,839 |
Total Program Changes | 175 | 83 | 87,939 | 0 | 0 | -26,328 | 175 | 83 | 61,611 |
2012 Request | 33,469 | 32,777 | 7,994,991 | 0 | 0 | 80,982 | 33,469 | 32,777 | 8,075,973 |
Change 2012 from 2011 Continuing Resolution | 471 | 1,199 | 386,369 | 0 | 0 | -158,933 | 471 | 1199 | 227,436 |
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 |
Intelligence | 6,787 | 6,394 | 1,526,146 | 6,842 | 6,687 | 1,574,838 | 17 | 9 | 18,551 | 6,859 | 6,696 | 1,593,389 |
Counterterrorism/Counterintelligence | 12,682 | 12,163 | 3,175,894 | 12,686 | 12,483 | 3,249,445 | 91 | 41 | 54,080 | 12,777 | 12,524 | 3,303,525 |
Criminal Enterprises/Federal Crimes | 11,438 | 10,979 | 2,473,306 | 11,675 | 11,475 | 2,591,039 | 66 | 33 | 15,855 | 11,741 | 11,508 | 2,606,894 |
Criminal Justice Services | 2,091 | 2,042 | 483,276 | 2,091 | 2,049 | 491,730 | 1 | 0 | -547 | 2,092 | 2,049 | 491,183 |
Total | 32,998 | 31,578 | 7,658,622 | 33,294 | 32,694 | 7,907,052 | 175 | 83 | 87,939 | 33,469 | 32,777 | 7,994,991 |
Rescission - Base | 0 | 0 | -50,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Reimbursable FTE | 0 | 3,239 | 0 | 0 | 3,308 | 0 | 0 | 0 | 0 | 0 | 3,308 | 0 |
Grand Total | 32,998 | 34,817 | 7,608,622 | 33,294 | 36,002 | 7,907,052 | 175 | 83 | 87,939 | 33,469 | 36,085 | 7,994,991 |
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 |
FBI Construction | 0 | 0 | 239,915 | 0 | 0 | 107,310 | 0 | 0 | -26,328 | 0 | 0 | 80,982 |
Total | 0 | 0 | 239,915 | 0 | 0 | 107,310 | 0 | 0 | -26,328 | 0 | 0 | 80,982 |
Reimbursable FTE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Grand Total | 0 | 0 | 239,915 | 0 | 0 | 107,310 | 0 | 0 | -26,328 | 0 | 0 | 80,982 |