ATB'S 2008 PRESIDENT'S BUDGET |
GENERAL ADMINISTRATION | JIST | OFFICE OF DETENTION TRUSTEE |
NARROW BAND (TWLEC) |
ADMIN REVIEW & APPEALS | OIG | USPC | NSD | GENERAL LEGAL ACTIVITIES | USA | UST | FCSC | U.S. MARSHALS SERVICE | CRS | ICDE | FEDERAL BUREAU OF INVESTIGATION | DEA S&E |
ATF S&E |
FEDERAL PRISON SYSTEM | ATR | Subtotal DISC w/o S&L |
OJP | STATE & LOCAL |
OVW | COPS | RECTAE | PSOB | CVF | TOTAL DISCR Final |
NDIC | IC | FEW | RECATF | Sept 11th | PSOB | Diversion Control |
CVF | TOTAL APPROP |
FBI SRF Transfer |
DEA SRF Transfer |
ATF SRF Transfer |
NON-ADD WCF |
AFF | ATR PMMF Collect |
GA HCF |
USMS NON ADD JPATS |
FBI HCF |
TOT DOJ | ||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
GA/JMD | OTHER | NDIC | GA TOTAL |
EOIR | OPA | TOTAL | SOLICITOR GENERAL |
TAX | CRM | CIVIL | ENRD | OLC | CIVIL RIGHTS |
USNCB INTERPOL |
OFFICEOF DISPUTERES |
TOT GLA | USMS S&E |
USMS CONST |
TOTAL | S&E | TCCF | CONST | TOTAL | S&E | B&F | FPI | CMSY | TOTAL | ||||||||||||||||||||||||||||||||||||||||||||
RESOURCES TRANSFERS | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Transfer to NDIC | 0 | 0 | 16,000 | 16,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,000 | |
Transfer from DHS to EOIR | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,000 | 0 | 4,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,000 | |
Transfer from JIST for R-Dex N-Dex Base | 0 | 0 | 0 | 0 | -13,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13,000 | |
Transfer to FBI for R-Dex N-Dex Base | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,000 | 0 | 0 | 13,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,000 | |
Transfer from DHS for Legal Orientation Program | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000 | 0 | 2,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000 | |
Total Transfers | 0 | 0 | 16,000 | 16,000 | -13,000 | 0 | 0 | 6,000 | 0 | 6,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,000 | 0 | 0 | 13,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,000 | |
DIRECT - INCREASES | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2008 Pay Raise (3.0 Percent) | 1,390 | 0 | 0 | 1,390 | 210 | 65 | 57 | 3,057 | 33 | 3,090 | 1,033 | 194 | 748 | 153 | 1,350 | 2,010 | 2,888 | 1,467 | 89 | 1,737 | 121 | 7 | 9,822 | 25,523 | 3,388 | 223 | 10,823 | 0 | 10,823 | 135 | 8,538 | 62,879 | 0 | 0 | 62,879 | 19,803 | 12,862 | 59,087 | 522 | [4,385] | 0 | 59,609 | 2,017 | 222,409 | 2,554 | 0 | 92 | 350 | 0 | 0 | 0 | 225,405 | 0 | 0 | 0 | 0 | 0 | 0 | 2,341 | 0 | 227,746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | [106] | 0 | 227,746 | |
Annualization of 2007 Pay Raise (2.2 Percent) | 478 | 0 | 0 | 478 | 52 | 52 | 24 | 927 | 10 | 937 | 360 | 71 | 187 | 268 | 546 | 695 | 1,058 | 414 | 25 | 578 | 42 | 2 | 3,628 | 11,009 | 1,086 | 12 | 4,014 | 0 | 4,014 | 41 | 2,998 | 21,632 | 0 | 0 | 21,632 | 6,351 | 3,996 | 21,814 | 173 | [1,121] | 0 | 21,987 | 651 | 79,566 | 853 | 0 | 36 | 136 | 0 | 0 | 0 | 80,591 | 0 | 0 | 0 | 0 | 0 | 0 | 730 | 0 | 81,321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81,321 | |
Annualization of 2007 Positions | 0 | 0 | 0 | 0 | 1,589 | 0 | 44 | 2,879 | 0 | 2,879 | 0 | 0 | 2,836 | 0 | 1,747 | 144 | 8,102 | 0 | 0 | 0 | 51 | 0 | 10,044 | 9,376 | 0 | 0 | 3,694 | 0 | 3,694 | 0 | 0 | 5,201 | 0 | 0 | 5,201 | 1,020 | 9,594 | 0 | 0 | 0 | 0 | 0 | 0 | 46,277 | 0 | 0 | 140 | 0 | 0 | 0 | 0 | 46,417 | 0 | 0 | 0 | 0 | 0 | 0 | 769 | 0 | 47,186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47,186 | |
Annualization of 2006 Positions | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 272 | 0 | 0 | 0 | 0 | 0 | 272 | 0 | 0 | 0 | 2,520 | 0 | 2,520 | 0 | 0 | 38,403 | 0 | 0 | 38,403 | 760 | 2,024 | 0 | 0 | 0 | 0 | 0 | 0 | 43,993 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43,993 | 0 | 0 | 0 | 0 | 0 | 0 | 2,887 | 0 | 46,880 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46,880 | |
Changes in Compensable Days | 438 | 0 | 0 | 438 | 67 | 22 | 20 | 1,016 | 12 | 1,028 | 380 | 68 | 263 | 51 | 449 | 672 | 983 | 492 | 31 | 569 | 42 | 2 | 3,291 | 8,638 | 0 | 9 | 3,766 | 0 | 3,766 | 46 | 2,242 | 24,536 | 0 | 0 | 24,536 | 6,751 | 4,549 | 22,016 | 182 | 0 | 0 | 22,198 | 681 | 78,993 | 481 | 0 | 30 | 118 | 0 | 0 | 0 | 79,622 | 0 | 0 | 0 | 0 | 0 | 0 | 748 | 0 | 80,370 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80,370 | |
Retirement | 146 | 0 | 0 | 146 | 46 | 4 | 12 | 270 | 3 | 273 | 110 | 23 | 36 | 10 | 132 | 200 | 238 | 146 | 7 | 150 | 13 | 2 | 898 | 2,216 | 276 | 5 | 1,264 | 0 | 1,264 | 10 | 948 | 7,612 | 0 | 0 | 7,612 | 2,072 | 1,205 | 13,233 | 55 | 0 | 0 | 13,288 | 171 | 30,615 | 464 | 0 | 16 | 97 | 0 | 0 | 0 | 31,192 | 0 | 0 | 0 | 0 | 0 | 0 | 308 | 0 | 31,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,500 | |
Health Insurance | 444 | 0 | 0 | 444 | 90 | 11 | 2 | 374 | 5 | 379 | 136 | 6 | 67 | 20 | 129 | 290 | 244 | 210 | 11 | 204 | 13 | 0 | 1,121 | 3,378 | 0 | 2 | 1,330 | 0 | 1,330 | 10 | 848 | 10,203 | 0 | 0 | 10,203 | 3,167 | 1,902 | 10,178 | 0 | 0 | 0 | 10,178 | 175 | 33,449 | 348 | 0 | 6 | 39 | 0 | 0 | 0 | 33,842 | 0 | 0 | 0 | 0 | 0 | 0 | 298 | 0 | 34,140 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34,140 | |
Employees Compensation Fund | -122 | 0 | 0 | -122 | 0 | 0 | 0 | -200 | 0 | -200 | 56 | 0 | 0 | 1 | -22 | -8 | 3 | 5 | 0 | -13 | 0 | 0 | -34 | 113 | 0 | 0 | 607 | 0 | 607 | -262 | 0 | 2,602 | 0 | 0 | 2,602 | 396 | 345 | 2,107 | 0 | 0 | 0 | 2,107 | 2 | 5,610 | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 5,652 | 0 | 0 | 0 | 0 | 0 | 0 | 34 | 0 | 5,686 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,686 | |
Administratively Determined Pay Plan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,565 | 0 | 0 | 0 | 0 | 0 | 0 | 1,540 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,105 | |
Sub-total: Pay & Benefits | 2,774 | 0 | 0 | 2,774 | 2,054 | 154 | 173 | 8,323 | 63 | 8,386 | 2,075 | 362 | 4,137 | 503 | 4,331 | 4,003 | 13,788 | 2,734 | 163 | 3,225 | 282 | 13 | 29,042 | 68,818 | 4,750 | 251 | 28,018 | 0 | 28,018 | -20 | 17,114 | 173,068 | 0 | 0 | 173,068 | 40,320 | 36,477 | 128,435 | 932 | [5,506] | 0 | 129,367 | 3,697 | 551,017 | 4,742 | 0 | 320 | 740 | 0 | 0 | 0 | 556,819 | 0 | 0 | 0 | 0 | 0 | 0 | 8,115 | 0 | 564,934 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | [106] | 0 | 564,934 | |
GSA Rent | 946 | 0 | 0 | 946 | 52 | 18 | 0 | 865 | 11 | 876 | 137 | 268 | 2,097 | 443 | 2,038 | 1,390 | 1,771 | 752 | 76 | 502 | 47 | 6 | 7,025 | 11,995 | 712 | 40 | 23,020 | 0 | 23,020 | 192 | 0 | 50,272 | 0 | 0 | 50,272 | 20,465 | 8,704 | 970 | 0 | 0 | 0 | 970 | 2,375 | 130,164 | 1,205 | 0 | 0 | 80 | 0 | 0 | 0 | 131,449 | 0 | 0 | 0 | 0 | 0 | 0 | 2,504 | 0 | 133,953 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 133,953 | |
Moves (Lease Expirations) | 1,350 | 0 | 0 | 1,350 | 18 | 0 | 0 | 1,012 | 0 | 1,012 | 558 | 0 | 0 | 0 | 0 | 8,950 | 2,644 | 0 | 0 | 0 | 2,000 | 0 | 13,594 | 2 | 0 | 0 | -183 | 0 | -183 | 0 | 0 | 3,770 | 0 | 0 | 3,770 | 64 | -722 | 0 | 0 | 0 | 0 | 0 | 3,600 | 23,063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,063 | |
DHS Security Charge | 33 | 0 | 0 | 33 | 0 | 0 | 0 | 340 | 0 | 340 | 48 | 134 | 6 | 1 | 4 | 4 | 9 | 1 | 2 | 19 | 2 | 0 | 42 | 3,175 | 0 | 1 | 329 | 0 | 329 | 6 | 990 | 366 | 0 | 0 | 366 | 121 | 75 | 17 | 0 | 0 | 0 | 17 | 40 | 5,723 | 19 | 0 | 3 | 4 | 0 | 0 | 0 | 5,749 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 0 | 5,762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,762 | |
Guard Service Adjustment Leased Space | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 900 | |
Direct Leases (USPC) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | |
Sub-total: Domestic Rent & Facilities | 2,329 | 0 | 0 | 2,329 | 70 | 18 | 0 | 2,217 | 11 | 2,228 | 743 | 445 | 2,103 | 444 | 2,042 | 10,344 | 4,424 | 753 | 78 | 521 | 2,049 | 6 | 20,661 | 16,072 | 712 | 41 | 23,166 | 0 | 23,166 | 198 | 990 | 54,408 | 0 | 0 | 54,408 | 20,650 | 8,057 | 987 | 0 | 0 | 0 | 987 | 6,015 | 159,893 | 1,224 | 0 | 3 | 84 | 0 | 0 | 0 | 161,204 | 0 | 0 | 0 | 0 | 0 | 0 | 2,517 | 0 | 163,721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 163,721 | |
Postage | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73 | 0 | 73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73 | |
Security Investigations | 21 | 0 | 0 | 21 | 1 | 0 | 0 | 8 | 0 | 8 | 78 | 2 | 0 | 4 | 19 | 24 | 62 | 45 | 0 | 20 | 1 | 0 | 175 | 1,166 | 0 | 0 | 9 | 0 | 9 | 3 | 0 | 0 | 0 | 0 | 0 | 351 | 0 | 7 | 0 | 0 | 0 | 7 | 24 | 1,845 | 0 | 0 | 2 | 1 | 0 | 0 | 0 | 1,848 | 0 | 0 | 0 | 0 | 0 | 0 | 41 | 0 | 1,889 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,889 | |
Government Printing Office (GPO) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | |
Electronic Case Filing (PACER) (USA and USTP) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000 | |
Sub-total: Other Adjustments | 21 | 0 | 0 | 21 | 1 | 0 | 0 | 8 | 0 | 8 | 78 | 2 | 0 | 4 | 19 | 24 | 62 | 45 | 0 | 20 | 1 | 0 | 175 | 3,166 | 0 | 0 | 9 | 0 | 9 | 3 | 0 | 0 | 0 | 0 | 0 | 351 | 0 | 7 | 0 | 0 | 0 | 7 | 24 | 3,845 | 0 | 0 | 2 | 1 | 0 | 0 | 0 | 3,848 | 0 | 0 | 0 | 0 | 0 | 0 | 129 | 0 | 3,977 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,977 | |
ICASS | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67 | 0 | 67 | 0 | 0 | 1,200 | 0 | 0 | 1,200 | 0 | 31 | 0 | 0 | 0 | 0 | 0 | 0 | 1,298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,298 | |
Capital Security Cost Sharing (CSCS) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,693 | 71 | 0 | 0 | 0 | 0 | 0 | 1,764 | 48 | 0 | 0 | 259 | 0 | 259 | 0 | 0 | 4,039 | 0 | 0 | 4,039 | 4,077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,187 | |
Government Leased Quarters (GLQ) Requirement | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 109 | 0 | 0 | 0 | 0 | 0 | 0 | 109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 147 | |
Living Quarter Allowance | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66 | 0 | 66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66 | |
Post Allowance - Cost of Living Allowance (COLA) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57 | 0 | 0 | 0 | 0 | 0 | 0 | 57 | 0 | 0 | 0 | -28 | 0 | -28 | 0 | 0 | 0 | 0 | 0 | 0 | 797 | 124 | 0 | 0 | 0 | 0 | 0 | 0 | 950 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 950 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 950 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 950 | |
Education Allowance | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66 | 0 | 66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66 | |
Residential Guard Service (RGS) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39 | 0 | -39 | 0 | 0 | 0 | 0 | 0 | 0 | 337 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 301 | |
Sub-total: Foreign Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,859 | 71 | 0 | 0 | 0 | 0 | 0 | 1,930 | 48 | 0 | 0 | 391 | 0 | 391 | 0 | 0 | 5,239 | 0 | 0 | 5,239 | 5,249 | 158 | 0 | 0 | 0 | 0 | 0 | 0 | 13,015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,015 | |
Contract Bed Wage Increase (BOP) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,999 | 0 | 0 | 0 | 11,999 | 0 | 11,999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,999 | |
Contract Bed Price Increase (BOP) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,280 | 0 | 0 | 0 | 14,280 | 0 | 14,280 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,280 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,280 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,280 | |
Annualization of Contract Beds (BOP) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,995 | 0 | 0 | 0 | 26,995 | 0 | 26,995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26,995 | |
Medical Hospital Service Cost (OFDT) | 0 | 0 | 0 | 0 | 0 | 5,013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,013 | |
Sub-total: Prison and Detention | 0 | 0 | 0 | 0 | 0 | 5,013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53,274 | 0 | 0 | 0 | 53,274 | 0 | 58,287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58,287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58,287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58,287 | |
Total Direct Increases | 5,124 | 0 | 0 | 5,124 | 2,125 | 5,185 | 173 | 10,548 | 74 | 10,622 | 2,896 | 809 | 6,240 | 951 | 6,392 | 16,230 | 18,345 | 3,532 | 241 | 3,766 | 2,332 | 19 | 51,808 | 88,104 | 5,462 | 292 | 51,584 | 0 | 51,584 | 181 | 18,104 | 232,715 | 0 | 0 | 232,715 | 66,570 | 44,692 | 182,703 | 932 | [5,506] | 0 | 183,635 | 9,736 | 786,057 | 5,966 | 0 | 325 | 825 | 0 | 0 | 0 | 793,173 | 0 | 0 | 0 | 0 | 0 | 0 | 10,761 | 0 | 803,934 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | [106] | 0 | 803,934 | |
DIRECT - DECREASES | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Non-recurral of FY 2007 Personnel Increases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5,664 | 0 | 0 | -5,664 | 0 | -6,094 | 0 | 0 | 0 | 0 | 0 | 0 | -11,758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11,758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11,758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11,758 | |
Non-recurral of FY 2007 Non-personnel Increases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10,000 | 0 | -10,000 | 0 | 0 | -53,432 | 0 | -18,201 | -71,633 | -2,946 | -1,463 | 0 | 0 | 0 | 0 | 0 | 0 | -86,042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -86,042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -86,042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -86,042 | |
BOP Construction Non Recurrals | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -96,000 | 0 | 0 | -96,000 | 0 | -96,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -96,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -96,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -96,000 | |
Total Direct Decreases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10,000 | 0 | -10,000 | 0 | 0 | -59,096 | 0 | -18,201 | -77,297 | -2,946 | -7,557 | 0 | -96,000 | 0 | 0 | -96,000 | 0 | -193,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -193,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -193,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -193,800 | |
TOTAL RESOURCES | 5,124 | 0 | 16,000 | 21,124 | -10,875 | 5,185 | 173 | 16,548 | 74 | 16,622 | 2,896 | 809 | 6,240 | 951 | 6,392 | 16,230 | 18,345 | 3,532 | 241 | 3,766 | 2,332 | 19 | 51,808 | 88,104 | 5,462 | 292 | 41,584 | 0 | 41,584 | 181 | 18,104 | 186,619 | 0 | -18,201 | 168,418 | 63,624 | 37,135 | 182,703 | -95,068 | [5,506] | 0 | 87,635 | 9,736 | 614,257 | 5,966 | 0 | 325 | 825 | 0 | 0 | 0 | 621,373 | 0 | 0 | 0 | 0 | 0 | 0 | 10,761 | 0 | 632,134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | [106] | 0 | 632,134 | |
FTE ADJUSTMENTS | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
TRANSFERS | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Transfer to NDIC | 0 | 0 | -119 | -119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -119 | |
DIRECT - INCREASES | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Annualization of 2007 FTE | 0 | 0 | 0 | 0 | 7 | 0 | 0 | 60 | 0 | 60 | 0 | 0 | 22 | 0 | 16 | 1 | 57 | 0 | 0 | 0 | 0 | 0 | 74 | 74 | 0 | 0 | 27 | 0 | 27 | 0 | 0 | 38 | 0 | 0 | 38 | 33 | 43 | 12 | 0 | 0 | 0 | 12 | 0 | 390 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 392 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 0 | 408 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 408 | |
Increase in Reimbursable FTE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46 | |
DIRECT - DECREASES | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Unfunded FTE Reduction | -20 | 0 | 0 | -20 | 0 | 0 | 0 | 0 | 0 | 0 | -15 | 0 | 0 | 0 | 0 | 0 | -32 | 0 | 0 | -20 | 0 | 0 | -52 | 0 | 0 | 0 | -358 | 0 | -358 | 0 | 0 | -2,700 | 0 | 0 | -2,700 | -466 | -164 | -2,136 | 0 | 0 | 0 | -2,136 | 0 | -5,911 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5,911 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5,911 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5,911 | |
TOTAL FTE ADJUSTMENTS | -20 | 0 | -119 | -139 | 7 | 0 | 0 | 60 | 0 | 60 | -14 | 0 | 22 | 0 | 16 | 6 | 25 | 0 | 0 | -20 | 0 | 0 | 27 | 114 | 0 | 0 | -331 | 0 | -331 | 0 | 0 | -2,662 | 0 | 0 | -2,662 | -433 | -121 | -2,124 | 0 | 0 | 0 | -2,124 | 0 | -5,594 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | -5,592 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 0 | -5,576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5,576 | |
POSITION ADJUSTMENTS: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
DIRECT - DECREASES | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Unfunded Position Reduction | -14 | 0 | 0 | -14 | 0 | 0 | 0 | 0 | 0 | 0 | -15 | 0 | 0 | 0 | 0 | 0 | -32 | 0 | 0 | -20 | 0 | 0 | -52 | 0 | 0 | 0 | -358 | 0 | -358 | 0 | 0 | -2,700 | 0 | 0 | -2,700 | -466 | -164 | -900 | 0 | 0 | 0 | -900 | 0 | -4,669 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,669 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,669 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,669 | |
TOTAL POSITION ADJUSTMENTS | -14 | 0 | 0 | -14 | 0 | 0 | 0 | 0 | 0 | 0 | -15 | 0 | 0 | 0 | 0 | 0 | -32 | 0 | 0 | -20 | 0 | 0 | -52 | 0 | 0 | 0 | -358 | 0 | -358 | 0 | 0 | -2,700 | 0 | 0 | -2,700 | -466 | -164 | -900 | 0 | 0 | 0 | -900 | 0 | -4,669 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,669 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,669 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,669 |
ATBs must be recalculated following final FY 2007 action.