2009 Budget and Performance Summary
SALARIES AND EXPENSES | |||
---|---|---|---|
Pos. | FTE | Amount | |
2008 Appropriation | 10,216 | 10,275 | $1,754,822 |
2008 Enacted With Supplementals | 0 | 0 | 5,000 |
2008 Enacted | 10,216 | 10,275 | 1,759,822 |
2009 Enacted | 10,340 | 10,389 | 1,836,336 |
2010 Request | 10,458 | 10,510 | 1,926,003 |
Change 2010 from 2009 | 118 | 121 | 89,667 |
Adjustments to Base | |||
Increases: | |||
Pay and Benefits | 0 | 62 | 53,170 |
Domestic Rent and Facilities | 0 | 0 | 13,171 |
Other Adjustments | 0 | 0 | 2,399 |
Total Adjustments to Base | 0 | 62 | 68,740 |
2010 Current Services | 10,340 | 10,451 | 1,905,076 |
Program Changes | |||
Increases: | |||
Border and Immigraton Initiative | 75 | 38 | 8,127 |
Federal Financial Rescue | 43 | 21 | 7,500 |
National Advocacy Center | 0 | 0 | 5,300 |
Total Program Changes | 118 | 59 | 20,927 |
2010 Request | 10,458 | 10,510 | 1,926,003 |
Change 2009 from 2008 Enacted | 118 | 121 | 89,667 |
2009 Enacted | 2010 Current Services | Total Program Changes | 2010 Request | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Comparison by activity and program | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount |
1. Criminal | 8,150 | 8,116 | $1,433,467 | 8,150 | 8,178 | $1,487,229 | 105 | 53 | $13,397 | 8,255 | 8,231 | $1,500,626 |
2. Civil | 2,142 | 2,225 | 382,817 | 2,142 | 2,225 | 397,108 | 13 | 6 | 2,230 | 2,155 | 2,231 | 399,338 |
3. Legal Education | 48 | 48 | 20,052 | 48 | 48 | 20,739 | 0 | 0 | 5,300 | 48 | 48 | 26,039 |
Total | 10,340 | 10,389 | 1,836,336 | 10,340 | 10,451 | 1,905,076 | 118 | 59 | 20,927 | 10,458 | 10,510 | 1,926,0063 |
Reimbursable FTE | 0 | 1,689 | 0 | 0 | 1,689 | 0 | 0 | 0 | 0 | 0 | 1,689 | 0 |
Grand Total * | 10,340 | 12,078 | 1,836,336 | 10,340 | 12,140 | 1,905,076 | 118 | 59 | 20,927 | 10,458 | 12,199 | $1,926,003 |
* This number includes 177 reimbursable FTE for the Health Care Fraud Program. |