DEPARTMENT OF JUSTICE |
||||||||||||||
Consolidating Statement of Financing | ||||||||||||||
For the Fiscal Year Ended September 30, 2003 | ||||||||||||||
Dollars in Thousands | AFF/SADF | WCF | OBD | USMS | OJP | DEA | FBI | ATF | INS | BOP | FPI | Consolidated | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Resources Used to Finance Activities: | ||||||||||||||
Budgetary Resources Obligated | ||||||||||||||
Obligations Incurred | $ 481,615 | $1,022,740 | $ 7,080,596 | $1,918,371 | $ 4,015,769 | $ 2,116,924 | $ 5,335,297 | $ 611,496 | $ 2,165,536 | $ 4,793,472 | $725,941 | $ 30,267,757 | ||
Less: Spending Authority from Offsetting Collections and Recoveries | 35,523 | 946,318 | 822,763 | 982,586 | 589,861 | 470,181 | 731,477 | 68,444 | 227,929 | 281,652 | 726,222 | 5,882,956 | ||
Obligations Net of Offsetting
Collections and Recoveries |
446,092 | 76,422 | 6,257,833 | 935,785 | 3,425,908 | 1,646,743 | 4,603,820 | 543,052 | 1,937,607 | 4,511,820 | (281) | 24,384,801 | ||
Less: Offsetting Receipts | 12,691 | - | 332,760 | - | 362,792 | 67,449 | - | - | 668,650 | - | - | 1,444,342 | ||
Net Obligations | 433,401 | 76,422 | 5,925,073 | 935,785 | 3,063,116 | 1,579,294 | 4,603,820 | 543,052 | 1,268,957 | 4,511,820 | (281) | 22,940,459 | ||
Other Resources | ||||||||||||||
Donations and Forfeitures of Property | 72,184 | - | - | - | - | - | - | 140 | - | 623 | - | 72,947 | ||
Transfers-In/Out Without Reimbursement | (20,102) | (85,165) | (142,382) | 1,285 | 178,274 | (12,868) | 30,258 | 74,121 | (43,852) | 2,227 | - | (18,204) | ||
Imputed Financing from Costs Absorbed by Others | - | 4,414 | 115,987 | 27,003 | 3,841 | 53,831 | 182,661 | 20,493 | 58,615 | 156,284 | 9,554 | 632,683 | ||
Net Other Resources Used to Finance Activities | 52,082 | (80,751) | (26,395) | 28,288 | 182,115 | 40,963 | 212,919 | 94,754 | 14,763 | 159,134 | 9,554 | 687,426 | ||
Total Resources Used to Finance Activities | 485,483 | (4,329) | 5,898,678 | 964,073 | 3,245,231 | 1,620,257 | 4,816,739 | 637,806 | 1,283,720 | 4,670,954 | 9,273 | 23,627,885 | ||
Resources Used to Finance Items not Part of the Net Cost of Operations: | ||||||||||||||
Change in Budgetary Resources Obligated for Goods, Services, and Benefits Ordered but not Yet Provided | 2,715 | (437) | 66,060 | (7,055) | 100,227 | (31,052) | (503,978) | 36,602 | 239,521 | 139,512 | - | 42,115 | ||
Resources That Fund Expenses Recognized in Prior Periods | - | - | (2,085) | (3,662) | (1,554) | (40,322) | 9,679 | - | (5) | - | (58) | (38,007) | ||
Budgetary Offsetting Collections and Receipts That do not Affect Net Cost of Operations | (59,493) | - | - | - | 362,792 | - | - | (7,591) | 121,664 | - | - | 417,372 | ||
Resources That Finance the Acquisition of Assets | (1,567) | (10,962) | (23,831) | (54,802) | 4,035 | (46,964) | (155,285) | (285,226) | (106,597) | (601,978) | (7,556) | (1,290,733) | ||
Other Resources or Adjustments to Net Obligated Resources That do not Affect Net Cost of Operations | 8,402 | - | - | - | 21,734 | 1,650 | (9,618) | (409) | 128,664 | - | - | 150,423 | ||
Total Resources Used to Finance Items not Part of the Net Cost of Operations | (49,943) | (11,399) | 40,144 | (65,519) | 487,234 | (116,688) | (659,202) | (256,624) | 383,247 | (462,466) | (7,614) | (718,830) | ||
Total Resources Used to Finance the Net Cost of Operations | 435,540 | (15,728) | 5,938,822 | 898,554 | 3,732,465 | 1,503,569 | 4,157,537 | 381,182 | 1,666,967 | 4,208,488 | 1,659 | 22,909,055 | ||
Components of Net Cost of Operations That Will not Require or Generate Resources in the Current Period: | ||||||||||||||
Components Requiring or Generating Resources in Future Periods: | ||||||||||||||
Increase in Annual Leave Liability | $ - | $ 159 | $ 10,752 | $ 2,285 | $ - | $ 6,745 | $ 10,692 | $ 31,056 | $ 91 | $ 21,798 | $ 264 | $ 83,842 | ||
Increase in Environmental and Disposal Liability | - | - | - | - | - | - | - | - | - | - | - | - | ||
Increase in Exchange Revenue Receivable From the Public | - | - | (1,350) | - | - | 1,440 | 4,034 | - | (45,341) | - | (769) | (41,986) | ||
Other | - | (886) | 10,636 | 457 | (304) | - | 9,361 | 132,410 | (44,159) | (6,709) | 199 | 101,005 | ||
Total Components of Net Cost of Operations Requiring or Generating Resources in Future Periods | - | (727) | 20,038 | 2,742 | (304) | 8,185 | 24,087 | 163,466 | (89,409) | 15,089 | (306) | 142,861 | ||
Components not Requiring or Generating Resources: | ||||||||||||||
Depreciation and Amortization | - | 5,212 | 8,442 | 19,361 | 2,349 | 38,791 | 67,024 | 32,908 | 26,815 | 235,720 | 11,773 | 448,395 | ||
Revaluation of Assets or Liabilities | - | - | - | - | 735 | (5,016) | - | - | (15,737) | 3,280 | (7,274) | (24,012) | ||
Other | - | - | 11,277 | - | - | 1,935 | 1,743 | 7,024 | 6,507 | - | 1,747 | 30,233 | ||
Total Components of Net Cost of Operations
not Requiring or Generating Resources |
- | 5,212 | 19,719 | 19,361 | 3,084 | 35,710 | 68,767 | 39,932 | 17,585 | 239,000 | 6,246 | 454,616 | ||
Total Components of Net Cost of Operations That Will not Require or Generate Resources in the Current Period | - | 4,485 | 39,757 | 22,103 | 2,780 | 43,895 | 92,854 | 203,398 | (71,824) | 254,089 | 5,940 | 597,477 | ||
Net Cost of Operations | $ 435,540 | $ (11,243) | $ 5,978,579 | $ 920,657 | $ 3,735,245 | $ 1,547,464 | $ 4,250,391 | $ 584,580 | $ 1,595,143 | $ 4,462,577 | $ 7,599 | $ 23,506,532 |
DEPARTMENT OF JUSTICE |
||||||||||||||
Consolidating Statement of Financing | ||||||||||||||
For the Fiscal Year Ended September 30, 2002 | ||||||||||||||
Dollars in Thousands | AFF/SADF | WCF | OBD | USMS | OJP | DEA | FBI | INS | BOP | FPI | Consolidated | |||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Resources Used to Finance Activities: | ||||||||||||||
Budgetary Resources Obligated | ||||||||||||||
Obligations Incurred | $ 486,417 | $ 956,583 | $ 5,464,612 | $ 1,802,034 | $ 5,535,041 | $ 1,910,324 | $ 4,563,601 | $ 7,991,441 | $ 4,736,601 | $ 702,221 | $ 34,148,875 | |||
Less: Spending Authority from Offsetting Collections and Recoveries | 75,963 | 827,296 | 859,395 | 186,443 | 795,357 | 397,852 | 717,156 | 2,276,125 | 271,616 | 715,124 | 7,122,327 | |||
Obligations Net of Offsetting Collections and Recoveries | 410,454 | 129,287 | 4,605,217 | 1,615,591 | 4,739,684 | 1,512,472 | 3,846,445 | 5,715,316 | 4,464,985 | (12,903) | 27,026,548 | |||
Less: Offsetting Receipts | 20,520 | - | 351,634 | - | 599,310 | 64,903 | - | 1,694,400 | - | - | 2,730,767 | |||
Net Obligations | 389,934 | 129,287 | 4,253,583 | 1,615,591 | 4,140,374 | 1,447,569 | 3,846,445 | 4,020,916 | 4,464,985 | (12,903) | 24,295,781 | |||
Other Resources | ||||||||||||||
Donations and Forfeitures of Property | 68,013 | - | - | - | - | - | - | - | 320 | - | 68,333 | |||
Transfers-In/Out Without Reimbursement | (25,071) | (146,315) | (75,347) | 3,915 | 161,140 | (11,955) | 50,147 | 2,648 | 4,675 | - | (36,163) | |||
Imputed Financing from Costs Absorbed by Others | - | 3,745 | 91,377 | 23,545 | 3,423 | 46,937 | 134,861 | 145,654 | 127,162 | 8,167 | 584,871 | |||
Other | - | - | - | - | - | - | - | - | - | - | - | |||
Net Other Resources Used to Finance Activities | 42,942 | (142,570) | 16,030 | 27,460 | 164,563 | 34,982 | 185,008 | 148,302 | 132,157 | 8,167 | 617,041 | |||
Total Resources Used to Finance Activities | 432,876 | (13,283) | 4,269,613 | 1,643,051 | 4,304,937 | 1,482,551 | 4,031,453 | 4,169,218 | 4,597,142 | (4,736) | 24,912,822 | |||
Resources Used to Finance Items not Part of the Net Cost of Operations: | ||||||||||||||
Change in Budgetary Resources Obligated for Goods, Services,and Benefits Ordered but not Yet Provided | 69,006 | 35,016 | 113,094 | (82,887) | (14,868) | 75,871 | (86,459) | (433,183) | 258,358 | - | (66,052) | |||
Resources That Fund Expenses Recognized in Prior Periods | - | - | (1,121) | - | (45) | - | 4,971 | (14,670) | - | (6,171) | (17,036) | |||
Budgetary Offsetting Collections and Receipts That do not Affect Net Cost of Operations | (47,493) | - | - | - | 531,210 | - | - | 145,243 | - | - | 628,960 | |||
Resources That Finance the Acquisition of Assets | (842) | (4,972) | (28,449) | (51,836) | 5,528 | (88,499) | (131,497) | (175,134) | (882,014) | (8,870) | (1,366,585) | |||
Other Resources or Adjustments to Net Obligated Resources That do not Affect Net Cost of Operations | 6,134 | 1 | - | - | 1,873 | (346) | - | (34,767) | (559) | - | (27,664) | |||
Total Resources Used to Finance Items not Part of the Net Cost of Operations | 26,805 | 30,045 | 83,524 | (134,723) | 523,698 | (12,974) | (212,985) | (512,511) | (624,215) | (15,041) | (848,377) | |||
Total Resources Used to Finance the Net Cost of Operations | 459,681 | 16,762 | 4,353,137 | 1,508,328 | 4,828,635 | 1,469,577 | 3,818,468 | 3,656,707 | 3,972,927 | (19,777) | 24,064,445 | |||
Components of Net Cost of Operations That Will not Requireor Generate Resources in the Current Period: | ||||||||||||||
Components Requiring or Generating Resources in Future Periods: | ||||||||||||||
Increase (Decrease) in Annual Leave Liability | $ - | $ 243 | $ 8,075 | $ 983 | $ 60 | $ 1,851 | $ 7,673 | $ 12,336 | $ 6,738 | $ 528 | $ 38,487 | |||
Increase (Decrease) in Environmental and Disposal Liability | - | - | - | - | - | - | - | - | - | - | - | |||
Increase (Decrease) in Exchange Revenue Receivable From the Public | - | - | (22,974) | - | - | 1,157 | (1,899) | (27,747) | - | 3,438 | (48,025) | |||
Other | - | 412 | 1,498 | (4,071) | 304 | 49,364 | 19,226 | 27,950 | 11,351 | 889 | 106,923 | |||
Total Components of Net Cost of Operations Requiring or Generating Resources in Future Periods | - | 655 | (13,401) | (3,088) | 364 | 52,372 | 25,000 | 12,539 | 18,089 | 4,855 | 97,385 | |||
Components not Requiring or Generating Resources: | ||||||||||||||
Depreciation and Amortization | - | 3,929 | 12,357 | 16,792 | 1,372 | 28,864 | 46,747 | 61,756 | 219,398 | 12,404 | 403,619 | |||
Revaluation of Assets or Liabilities | - | - | - | - | 28 | (1,906) | - | 2,862 | 151 | (190) | 945 | |||
Other | - | - | 8,779 | - | - | 2,007 | 11,232 | 29,538 | 2,980 | 1,785 | 56,321 | |||
Total Components of Net Cost of Operations not Requiring orGenerating Resources | - | 3,929 | 21,136 | 16,792 | 1,400 | 28,965 | 57,979 | 94,156 | 222,529 | 13,999 | 460,885 | |||
Total Components of Net Cost of Operations That Will not Require or Generate Resources in the Current Period | - | 4,584 | 7,735 | 13,704 | 1,764 | 81,337 | 82,979 | 106,695 | 240,618 | 18,854 | 558,270 | |||
Net Cost of Operations | $ 459,681 | $ 21,346 | $ 4,360,872 | $ 1,522,032 | $ 4,830,399 | $ 1,550,914 | $ 3,901,447 | $ 3,763,402 | $ 4,213,545 | $ (923) | $ 24,622,715 |