| APPROPRIATION |
FY 2010 ACTUAL OBLIGATIONS |
FY 2011 ANNUALIZED CONTINUING RESOLUTION |
FY 2012 REQUEST |
CHANGE FROM 2011 TO 2012 |
| POS |
FTE |
FTE-R* |
AMOUNT |
POS |
FTE |
AMOUNT |
POS |
FTE |
AMOUNT |
POS |
FTE |
AMOUNT |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| GENERAL ADMINISTRATION |
561 |
515 |
97 |
$121,059 |
561 |
651 |
$118,488 |
628 |
664 |
$134,225 |
67 |
13 |
$15,737 |
| NATIONAL DRUG INTELLIGENCE CENTER |
239 |
220 |
0 |
43,635 |
239 |
239 |
44,023 |
238 |
238 |
25,000 |
(1) |
(1) |
(19,023) |
| JUSTICE INFORMATION SHARING TECHNOLOGY |
72 |
65 |
0 |
95,541 |
72 |
72 |
88,285 |
72 |
72 |
54,307 |
0 |
0 |
(33,978) |
| DETENTION TRUSTEE |
27 |
21 |
0 |
1,420,176 |
27 |
25 |
1,438,663 |
29 |
29 |
1,595,360 |
2 |
4 |
156,697 |
| LAW ENFORCEMENT WIRELESS COMMUNICATIONS |
35 |
17 |
0 |
145,633 |
35 |
35 |
206,143 |
35 |
35 |
102,751 |
0 |
0 |
(103,392) |
| ADMINISTRATIVE REVIEW & APPEALS |
1,573 |
1,345 |
0 |
300,205 |
1,573 |
1,525 |
300,685 |
1,722 |
1,698 |
332,583 |
149 |
173 |
31,898 |
| EXECUTIVE OFFICE FOR IMMIGRATION REVIEW |
1,558 |
1,334 |
0 |
297,800 |
1,558 |
1,510 |
297,955 |
1,707 |
1,683 |
329,813 |
149 |
173 |
31,858 |
| OFFICE OF THE PARDON ATTORNEY |
15 |
11 |
0 |
2,405 |
15 |
15 |
2,730 |
15 |
15 |
2,770 |
0 |
0 |
40 |
| OFFICE OF THE INSPECTOR GENERAL |
495 |
428 |
23 |
84,673 |
495 |
497 |
84,368 |
495 |
506 |
85,057 |
0 |
9 |
689 |
| WORKING CAPITAL FUND |
[723] |
581 |
0 |
1,345,535 |
[723] |
723 |
0 |
[723] |
723 |
(40,000) |
0 |
0 |
(40,000) |
| U.S. PAROLE COMMISSION |
85 |
70 |
0 |
12,535 |
85 |
87 |
12,859 |
85 |
87 |
13,213 |
0 |
0 |
354 |
| NATIONAL SECURITY DIVISION |
346 |
290 |
0 |
82,757 |
346 |
346 |
87,938 |
364 |
356 |
87,882 |
18 |
10 |
(56) |
| GENERAL LEGAL ACTIVITIES |
4,304 |
3,989 |
457 |
885,969 |
4,304 |
4,572 |
875,097 |
4,475 |
4,920 |
955,391 |
171 |
348 |
80,294 |
| VACCINE INJURY COMPENSATION TRUST FUND |
0 |
0 |
0 |
[7,833] |
0 |
[41] |
[7,833] |
0 |
[41] |
[7,833] |
0 |
0 |
0 |
| ANTITRUST |
[880] |
798 |
0 |
170,652 |
[880] |
851 |
163,170 |
[880] |
851 |
166,221 |
0 |
0 |
3,051 |
| Offset from Antitrust Pre-Merger Filing Fees |
0 |
0 |
0 |
(107,278) |
0 |
0 |
(102,000) |
0 |
0 |
(110,000) |
0 |
0 |
(8,000) |
| U.S. ATTORNEYS |
10,629 |
10,406 |
1,430 |
1,947,690 |
10,629 |
12,287 |
1,934,003 |
10,676 |
12,473 |
1,995,149 |
47 |
186 |
61,146 |
| U.S. TRUSTEES |
[1,323] |
1,263 |
0 |
277,887 |
[1,323] |
1,314 |
219,250 |
[1,331] |
1,327 |
234,115 |
8 |
13 |
14,865 |
| Offset from U.S. Trustee Fees |
0 |
0 |
0 |
(52,630) |
0 |
0 |
(215,000) |
0 |
0 |
(281,829) |
0 |
0 |
(66,829) |
| FOREIGN CLAIMS SETTLEMENT COMMISSION |
11 |
8 |
0 |
1,598 |
11 |
11 |
2,117 |
11 |
11 |
2,124 |
0 |
0 |
7 |
| U.S. MARSHALS SERVICE |
5,544 |
4,702 |
315 |
1,157,736 |
5,544 |
5,464 |
1,152,388 |
5,674 |
6,003 |
1,251,995 |
130 |
539 |
99,607 |
| SALARIES & EXPENSES |
5,544 |
4,702 |
315 |
1,131,149 |
5,544 |
5,464 |
1,125,763 |
5,674 |
6,003 |
1,243,570 |
130 |
539 |
117,807 |
| Rescission from Balances |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
(7,200) |
0 |
0 |
(7,200) |
| CONSTRUCTION |
0 |
0 |
0 |
26,587 |
0 |
0 |
26,625 |
0 |
0 |
15,625 |
0 |
0 |
(11,000) |
| COMMUNITY RELATIONS SERVICE |
56 |
47 |
0 |
11,215 |
56 |
56 |
11,479 |
64 |
60 |
12,967 |
8 |
4 |
1,488 |
| ASSETS FORFEITURE FUND CURRENT BUDGET AUTHORITY |
0 |
0 |
0 |
19,960 |
0 |
0 |
20,990 |
0 |
0 |
20,990 |
0 |
0 |
0 |
| INTERAGENCY CRIME & DRUG ENFORCEMENT |
[3,331] |
0 |
0 |
555,525 |
[3,331] |
[3,277] |
528,569 |
[3,387] |
[3,333] |
540,966 |
56 |
56 |
12,397 |
| FEDERAL BUREAU OF INVESTIGATION |
32,998 |
30,691 |
2,974 |
8,078,893 |
32,998 |
34,817 |
7,848,537 |
33,469 |
36,085 |
8,075,973 |
471 |
1,268 |
227,436 |
| SALARIES & EXPENSES |
32,998 |
30,691 |
2,974 |
7,767,970 |
32,998 |
34,817 |
7,658,622 |
33,469 |
36,085 |
7,994,991 |
471 |
1,268 |
336,369 |
| Rescission from Balances |
0 |
0 |
0 |
(50,000) |
0 |
0 |
(50,000) |
0 |
0 |
0 |
0 |
0 |
50,000 |
| OVERSEAS CONTINGENCY OPERATIONS |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| CONSTRUCTION |
0 |
0 |
0 |
360,923 |
0 |
0 |
239,915 |
0 |
0 |
80,982 |
0 |
0 |
(158,933) |
| One-time Reduction |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| DRUG ENFORCEMENT ADMINISTRATION |
8,399 |
7,249 |
1,287 |
2,228,143 |
8,399 |
9,552 |
2,019,682 |
8,312 |
9,534 |
2,012,114 |
(87) |
(18) |
(7,568) |
| SALARIES & EXPENSES |
8,399 |
7,249 |
1,287 |
2,228,115 |
8,399 |
9,552 |
2,019,682 |
8,312 |
9,534 |
2,032,114 |
(87) |
(18) |
12,432 |
| Rescission from Balances |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
(30,000) |
0 |
0 |
(30,000) |
| CONSTRUCTION |
0 |
0 |
0 |
28 |
0 |
0 |
0 |
0 |
0 |
10,000 |
0 |
0 |
10,000 |
| BUREAU OF ALCOHOL, TOBACCO, FIREARMS & EXPLOSIVES |
5,101 |
5,043 |
60 |
1,141,146 |
5,101 |
5,080 |
1,120,772 |
5,181 |
5,202 |
1,147,295 |
80 |
122 |
26,523 |
| SALARIES & EXPENSES |
5,101 |
5,043 |
60 |
1,135,940 |
5,101 |
5,080 |
1,114,772 |
5,181 |
5,202 |
1,147,295 |
80 |
122 |
32,523 |
| CONSTRUCTION |
0 |
0 |
0 |
5,206 |
0 |
0 |
6,000 |
0 |
0 |
0 |
0 |
0 |
(6,000) |
| ATF VCRP BALANCE RESCISSION |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| FEDERAL PRISON SYSTEM |
40,563 |
34,723 |
0 |
6,180,695 |
40,563 |
36,086 |
6,185,386 |
42,331 |
39,654 |
6,788,660 |
1,768 |
3,568 |
603,274 |
| SALARIES AND EXPENSES |
40,279 |
34,548 |
0 |
6,035,805 |
40,279 |
35,818 |
6,086,231 |
42,056 |
39,398 |
6,724,266 |
1,777 |
3,580 |
638,035 |
| BUILDINGS AND FACILITIES |
284 |
175 |
0 |
144,890 |
284 |
268 |
99,155 |
275 |
256 |
99,394 |
(9) |
(12) |
239 |
| Rescission from Balances |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
0 |
(35,000) |
0 |
0 |
(35,000) |
| COMMISSARY FUND |
[714] |
654 |
0 |
0 |
[714] |
712 |
0 |
[733] |
730 |
0 |
19 |
18 |
0 |
| FEDERAL PRISON INDUSTRIES (limitation on admin expenses) |
[2,075] |
1,517 |
0 |
841,868 |
[2,075] |
1,931 |
2,700 |
[1,950] |
1,806 |
2,700 |
(125) |
(125) |
0 |
| SUBTOTAL, DISCRETIONARY w/o State and Local |
111,038 |
104,642 |
6,643 |
26,990,818 |
111,038 |
116,933 |
24,148,592 |
113,861 |
123,064 |
25,205,209 |
2,823 |
6,149 |
1,056,617 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| DISCRETIONARY GRANT PROGRAMS |
955 |
868 |
0 |
3,598,264 |
960 |
914 |
3,551,959 |
1,042 |
977 |
2,963,583 |
82 |
63 |
(588,376) |
| OFFICE OF JUSTICE PROGRAMS |
702 |
683 |
0 |
2,603,614 |
702 |
680 |
2,328,681 |
730 |
716 |
1,814,055 |
28 |
36 |
(514,626) |
| JUSTICE ASSISTANCE |
0 |
0 |
0 |
232,470 |
0 |
0 |
235,000 |
0 |
0 |
178,500 |
0 |
0 |
(56,500) |
| Minus: Rescissions from Balances |
0 |
0 |
0 |
(3,543) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| JUVENILE JUSTICE PROGRAMS |
0 |
0 |
0 |
416,665 |
0 |
0 |
423,595 |
0 |
0 |
280,000 |
0 |
0 |
(143,595) |
| Minus: Rescissions from Balances |
0 |
0 |
0 |
(8,008) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| STATE AND LOCAL LAW ENFORCEMENT ASSISTANCE |
0 |
0 |
0 |
1,731,422 |
0 |
0 |
1,534,768 |
0 |
0 |
1,173,500 |
0 |
0 |
(361,268) |
| Minus: Rescissions from Balances |
0 |
0 |
0 |
(42,276) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| WEED AND SEED PROGRAM |
0 |
0 |
0 |
18,748 |
0 |
0 |
20,000 |
0 |
0 |
0 |
0 |
0 |
(20,000) |
| Minus: Rescissions from Balances |
0 |
0 |
0 |
(453) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| PUBLIC SAFETY OFFICERS' BENEFITS (Discretionary) |
0 |
0 |
0 |
7,876 |
0 |
0 |
9,100 |
0 |
0 |
16,300 |
0 |
0 |
7,200 |
| OJP-wide rescission |
0 |
0 |
0 |
0 |
0 |
0 |
(54,000) |
0 |
0 |
(42,600) |
0 |
0 |
11,400 |
| OJP Salaries and Expenses |
702 |
683 |
0 |
196,433 |
702 |
680 |
160,218 |
730 |
716 |
208,355 |
28 |
36 |
48,137 |
| COMMUNITY ORIENTED POLICING SERVICES |
188 |
126 |
0 |
582,179 |
188 |
164 |
789,070 |
210 |
175 |
699,630 |
22 |
11 |
(89,440) |
| COMMUNITY ORIENTED POLICING SERVICES |
0 |
0 |
0 |
584,989 |
0 |
0 |
791,608 |
0 |
0 |
669,500 |
0 |
0 |
(122,108) |
| Minus: Rescissions from Balances |
0 |
0 |
0 |
(40,000) |
0 |
0 |
(40,000) |
0 |
0 |
(10,200) |
0 |
0 |
29,800 |
| COPS Salaries and Expenses |
188 |
126 |
0 |
37,190 |
188 |
164 |
37,462 |
210 |
175 |
40,330 |
22 |
11 |
2,868 |
| OFFICE ON VIOLENCE AGAINST WOMEN |
65 |
59 |
0 |
412,471 |
70 |
70 |
434,208 |
102 |
86 |
449,898 |
32 |
16 |
15,690 |
| OFFICE ON VIOLENCE AGAINST WOMEN |
0 |
0 |
0 |
390,137 |
0 |
0 |
418,500 |
0 |
0 |
431,750 |
0 |
0 |
13,250 |
| Minus: Rescissions from Balances |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
(5,000) |
0 |
0 |
(5,000) |
| OVW Salaries and Expenses |
65 |
59 |
0 |
22,334 |
70 |
70 |
15,708 |
102 |
86 |
23,148 |
32 |
16 |
7,440 |
| TOTAL SALARIES AND EXPENSES |
[955] |
[868] |
[0] |
[255,957] |
[960] |
[914] |
[213,388] |
[1,042] |
[977] |
[271,833] |
[82] |
[63] |
[58,445] |
| SUBTOTAL, DISCRETIONARY AUTHORITY |
111,993 |
105,510 |
6,643 |
30,589,082 |
111,998 |
117,847 |
27,700,551 |
114,903 |
124,041 |
28,168,792 |
2,910 |
6,212 |
468,241 |
| SCOREKEEPING CREDITS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| CRIME VICTIMS FUND |
0 |
0 |
0 |
(3,311,000) |
0 |
0 |
(5,820,000) |
0 |
0 |
(6,641,000) |
0 |
0 |
(821,000) |
| ASSETS FORFEITURE FUND |
0 |
0 |
0 |
(387,200) |
0 |
0 |
(387,200) |
0 |
0 |
(620,000) |
0 |
0 |
(232,800) |
| SUBTOTAL, DISCRETIONARY CREDITS |
0 |
0 |
0 |
(3,698,200) |
0 |
0 |
(6,207,200) |
0 |
0 |
(7,261,000) |
0 |
0 |
(1,053,800) |
| SUBTOTAL, DISCR WITH SCOREKEEPING CREDITS |
111,993 |
105,510 |
6,643 |
26,890,882 |
111,998 |
117,847 |
21,493,351 |
114,903 |
124,041 |
20,907,792 |
2,910 |
6,212 |
(585,559) |
| MANDATORY AND OTHER ACCOUNTS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| FEES AND EXPENSES OF WITNESSES |
0 |
0 |
0 |
229,217 |
0 |
0 |
168,300 |
0 |
0 |
270,000 |
0 |
0 |
101,700 |
| INDEPENDENT COUNSEL |
0 |
0 |
0 |
3 |
0 |
0 |
500 |
0 |
0 |
500 |
0 |
0 |
0 |
| RADIATION EXPOSURE COMPENSATION TRUST FUND |
0 |
0 |
0 |
61,698 |
0 |
0 |
63,000 |
0 |
0 |
60,000 |
0 |
0 |
(3,000) |
| PUBLIC SAFETY OFFICERS DEATH BENEFITS (Mandatory) |
0 |
0 |
0 |
65,623 |
0 |
0 |
61,000 |
0 |
0 |
67,000 |
0 |
0 |
6,000 |
| ASSETS FORFEITURE FUND (Perm Budget Auth) |
0 |
0 |
0 |
1,417,329 |
0 |
0 |
1,146,210 |
0 |
0 |
1,331,200 |
0 |
0 |
184,990 |
| ANTITRUST PRE-MERGER FILING FEE COLLECTIONS |
0 |
0 |
0 |
107,278 |
0 |
0 |
102,000 |
0 |
0 |
110,000 |
0 |
0 |
8,000 |
| U.S. TRUSTEES FEE COLLECTIONS |
0 |
0 |
0 |
52,630 |
0 |
0 |
215,000 |
0 |
0 |
281,829 |
0 |
0 |
66,829 |
| DEA - DIVERSION CONTROL FEE |
[1,199] |
1,125 |
|
267,997 |
[1,373] |
1,282 |
290,304 |
[1,497] |
1,431 |
321,990 |
124 |
149 |
31,686 |
| 9/11 VICTIM COMPENSATION FUND |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
325,000 |
0 |
0 |
325,000 |
| MEDICAL MALPRACTICE GRANTS |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
250,000 |
0 |
0 |
250,000 |
| CRIME VICTIMS FUND |
0 |
0 |
0 |
711,470 |
0 |
0 |
705,000 |
0 |
0 |
850,000 |
0 |
0 |
145,000 |
| SUBTOTAL, MANDATORY AND OTHER ACCOUNTS |
[1,199] |
1,125 |
0 |
2,913,245 |
[1,373] |
1,282 |
2,751,314 |
0 |
1,431 |
3,867,519 |
[124] |
149 |
1,116,205 |
| TOTAL BA, DISCR & MANDATORY, DEPT. OF JUSTICE |
111,993 |
106,635 |
6,643 |
29,804,127 |
111,998 |
119,129 |
24,244,665 |
114,903 |
125,472 |
24,775,311 |
2,910 |
6,361 |
530,646 |
| HEALTH CARE FRAUD REIMBURSEMENTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
| USA/GLA-HEALTH CARE FRAUD - Mandatory |
0 |
0 |
0 |
58,986 |
[N/A] |
[N/A] |
61,821 |
[N/A] |
[N/A] |
60,381 |
0 |
0 |
(1,440) |
| FBI-HEALTH CARE FRAUD - Mandatory |
0 |
0 |
0 |
125,259 |
[897] |
[897] |
128,404 |
[897] |
[897] |
129,945 |
0 |
0 |
1,541 |
| HHS DISCRETIONARY REIMBURSEMENT |
0 |
0 |
0 |
11,354 |
0 |
0 |
29,790 |
0 |
0 |
93,085 |
0 |
0 |
63,295 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| SUBTOTAL, HEALTH FRAUD REIMBURSEMENTS |
0 |
0 |
0 |
195,599 |
0 |
0 |
220,015 |
|
0 |
283,411 |
0 |
0 |
63,396 |
| TOTAL, DEPARTMENT OF JUSTICE |
111,993 |
106,635 |
6,643 |
29,999,726 |
111,998 |
119,129 |
24,464,680 |
114,903 |
125,472 |
25,058,722 |
2,910 |
6,361 |
594,042 |