2011 Budget and Performance Summary
OVW - GRANTS | SALARIES AND EXPENSES | TOTAL | |||||||
---|---|---|---|---|---|---|---|---|---|
Pos. | FTE | Amount | Pos. | FTE | Amount | Pos. | FTE | Amount | |
2009 Appropriation | 0 | 0 | $415,000 | 65 | 65 | $14,000 | 65 | 65 | $429,000 |
2009 Supplemental | 0 | 0 | 225,000 | 0 | 0 | 564 | 0 | 0 | 225,564 |
Transfer to OJP | 0 | 0 | -27,880 | 0 | 0 | 0 | 0 | 0 | -27,880 |
2009 Enacted | 0 | 0 | $612,120 | 65 | 65 | $14,564 | 65 | 65 | $626,684 |
2010 Appropriation | 0 | 0 | 418,500 | 65 | 65 | 15,708 | 65 | 65 | 434,208 |
Transfer of Appropriations to OJP | 0 | 0 | -3,000 | 0 | 0 | 0 | 0 | 0 | -3,000 |
2010 Enacted | 0 | 0 | 415,500 | 65 | 65 | 15,708 | 65 | 65 | 431,208 |
2011 Request | 0 | 0 | 438,000 | 105 | 90 | 22,735 | 105 | 90 | 460,735 |
Change 2011 from 2010 Enacted | 0 | 0 | 22,500 | 40 | 25 | 7,027 | 40 | 25 | 29,527 |
Technical Adjustments | |||||||||
Restoration of 2010 Transfer to OJP | 0 | 0 | 3,000 | 0 | 0 | 0 | 0 | 0 | 3,000 |
Total Technical Adjustments | 0 | 0 | 3,000 | 0 | 0 | 0 | 0 | 0 | 3,000 |
Adjustments to Base | |||||||||
Transfers: | |||||||||
Transfer of Appropriations from OJP | 0 | 0 | 1,000 | 0 | 0 | 0 | 0 | 0 | 1,000 |
Subtotal Transfers | 0 | 0 | 1,000 | 0 | 0 | 0 | 0 | 0 | 1,000 |
Increases: | |||||||||
Pay and Benefits | 0 | 0 | 0 | 0 | 0 | 243 | 0 | 0 | 243 |
Domestic Rent and Facilities | 0 | 0 | 0 | 0 | 0 | -789 | 0 | 0 | -789 |
Other Adjustments | 0 | 0 | 0 | 0 | 0 | 28 | 0 | 0 | 28 |
Subtotal Increases | 0 | 0 | 0 | 0 | 0 | -518 | 0 | 0 | -518 |
Total Adjustments to Base | 0 | 0 | 1,000 | 0 | 0 | -518 | 0 | 0 | 482 |
Total Adjustments to Base and Technical Adjustments | 0 | 0 | 4,000 | 0 | 0 | -518 | 0 | 0 | 3,482 |
2011 Current Services | 0 | 0 | 419,500 | 65 | 65 | 15,190 | 65 | 65 | 434,690 |
Program Changes | |||||||||
Increases: | |||||||||
NIJ Research and Evaluation | 0 | 0 | 3,000 | 0 | 0 | 0 | 0 | 0 | 3,000 |
Transitional Housing | 0 | 0 | 25,000 | 0 | 0 | 0 | 0 | 0 | 25,000 |
Legal Assistance Program | 0 | 0 | 9,000 | 0 | 0 | 0 | 0 | 0 | 9,000 |
Sexual Assault Services | 0 | 0 | 15,000 | 0 | 0 | 0 | 0 | 0 | 15,000 |
Court Training Program | 0 | 0 | 1,000 | 0 | 0 | 0 | 0 | 0 | 1,000 |
Indian Country - Sexual Assault Clearinghouse | 0 | 0 | 500 | 0 | 0 | 0 | 0 | 0 | 500 |
Indian Country - Regional Summits | 0 | 0 | 500 | 0 | 0 | 0 | 0 | 0 | 500 |
Research on Violence Against Indian Women | 0 | 0 | 2,000 | 0 | 0 | 0 | 0 | 0 | 2,000 |
Management and Administration | 0 | 0 | 0 | 40 | 25 | 7,545 | 40 | 25 | 7,545 |
Subtotal Increases | 0 | 0 | 56,000 | 40 | 25 | 7,545 | 40 | 25 | 63,545 |
Decreases: | |||||||||
Grants to Combat Violence Against Women (STOP Program) | 0 | 0 | -22,500 | 0 | 0 | 0 | 0 | 0 | -22,500 |
Grants to Encourage Arrest Program | 0 | 0 | -12,500 | 0 | 0 | 0 | 0 | 0 | -12,500 |
Supporting Teens Through Education Program | 0 | 0 | -2,500 | 0 | 0 | 0 | 0 | 0 | -2,500 |
Subtotal Decreases | 0 | 0 | -37,500 | 0 | 0 | 0 | 0 | 0 | -37,500 |
Total Program Changes | 0 | 0 | 18,500 | 40 | 25 | 7,545 | 40 | 25 | 26,045 |
2011 Request | 0 | 0 | 438,000 | 105 | 90 | 22,735 | 105 | 90 | 460,735 |
Change 2011 from 2010 Enacted | 0 | 0 | 22,500 | 40 | 25 | 7,027 | 40 | 25 | 29,527 |
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 |
Grants to Combat Violence Against Women (STOP Program) | 0 | 0 | $210,000 | 0 | 0 | $210,000 | 0 | 0 | -$22,500 | 0 | 0 | $187,500 |
Research and Evaluation of Violence Against Women (NIJ) | 0 | 0 | [3,000] | 0 | 0 | 0 | 0 | 0 | 3,000 | 0 | 0 | 3,000 |
Transitional Housing | 0 | 0 | [18,000] | 0 | 0 | 0 | 0 | 0 | 25,000 | 0 | 0 | 25,000 |
Engaging Men and Youth in Prevention | 0 | 0 | 3,000 | 0 | 0 | 3,000 | 0 | 0 | 0 | 0 | 0 | 3,000 |
Grants to Assist Children and Youth Exposed to Violence | 0 | 0 | 3,000 | 0 | 0 | 3,000 | 0 | 0 | 0 | 0 | 0 | 3,000 |
National Resource Center on Workplace Responses | 0 | 0 | 1,000 | 0 | 0 | 1,000 | 0 | 0 | 0 | 0 | 0 | 1,000 |
Services to Advocate and Respond to Youth | 0 | 0 | 3,500 | 0 | 0 | 3,500 | 0 | 0 | 0 | 0 | 0 | 3,500 |
Grants to Encourage Arrest Policies | 0 | 0 | 60,000 | 0 | 0 | 60,000 | 0 | 0 | -12,500 | 0 | 0 | 47,500 |
Rural Domestic Violence and Child Abuse Enforcement | 0 | 0 | 41,000 | 0 | 0 | 41,000 | 0 | 0 | 0 | 0 | 0 | 41,000 |
Legal Assistance Program | 0 | 0 | 41,000 | 0 | 0 | 41,000 | 0 | 0 | 9,000 | 0 | 0 | 50,000 |
Safe Haven Program | 0 | 0 | 14,000 | 0 | 0 | 14,000 | 0 | 0 | 0 | 0 | 0 | 14,000 |
Campus Violence | 0 | 0 | 9,500 | 0 | 0 | 9,500 | 0 | 0 | 0 | 0 | 0 | 9,500 |
Disabilities Program | 0 | 0 | 6,750 | 0 | 0 | 6,750 | 0 | 0 | 0 | 0 | 0 | 6,750 |
Elder Program | 0 | 0 | 4,250 | 0 | 0 | 4,250 | 0 | 0 | 0 | 0 | 0 | 4,250 |
Sexual Assault Services | 0 | 0 | 15,000 | 0 | 0 | 15,000 | 0 | 0 | 15,000 | 0 | 0 | 30,000 |
National Tribal Sex Offender Registry | 0 | 0 | 1,000 | 0 | 0 | 1,000 | 0 | 0 | 0 | 0 | 0 | 1,000 |
Court Training Program | 0 | 0 | 3,000 | 0 | 0 | 3,000 | 0 | 0 | 1,000 | 0 | 0 | 4,000 |
Supporting Teens Through Education Program | 0 | 0 | 2,500 | 0 | 0 | 2,500 | 0 | 0 | -2,500 | 0 | 0 | 0 |
Indian Country - Sexual Assault Clearinghouse | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500 | 0 | 0 | 500 |
Indian Country - Regional Summits | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500 | 0 | 0 | 500 |
VAWA Tribal Governments Grants Program | 0 | 0 | [38,970] | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | [38,400] |
VAWA Tribal Coalitions | 0 | 0 | [3,930] | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | [3,675] |
OVW Administered Programs | 0 | 0 | 418,500 | 0 | 0 | 418,500 | 0 | 0 | 16,500 | 0 | 0 | 435,000 |
Programs Administered by OJP: | ||||||||||||
Research on Violence Against Indian Women | 0 | 0 | 0 | 0 | 0 | 1,000 | 0 | 0 | 2,000 | 0 | 0 | 3,000 |
Transfer of Appropriations from OJP | ||||||||||||
Sub-Total OJP Programs | 0 | 0 | 0 | 0 | 0 | 1,000 | 0 | 0 | 2,000 | 0 | 0 | 3,000 |
Total | 0 | 0 | 418,500 | 0 | 0 | 419,500 | 0 | 0 | 18,500 | 0 | 0 | 438,000 |
Reimbursable FTE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Grand Total | 0 | 0 | 418,500 | 0 | 0 | 419,500 | 0 | 0 | 18,500 | 0 | 0 | 438,000 |
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 |
Management and Administration | 65 | 65 | $15,708 | 65 | 65 | $15,190 | 40 | 25 | $7,545 | 105 | 90 | $22,735 |
Total | 65 | 65 | 15,708 | 65 | 65 | 15,190 | 40 | 25 | 7,545 | 105 | 90 | 22,735 |