2011 Budget and Performance Summary
| SALARIES AND EXPENSES | |||
|---|---|---|---|
| Pos. | FTE | Amount | |
| 2009 Enacted | 3,430 | 3,376 | $515,000 |
| 2010 Enacted | 3,331 | 3,277 | 528,569 |
| 2011 Request | 3,489 | 3,358 | 579,319 |
| Change 2011 from 2010 Enacted | 158 | 81 | 50,750 |
| Adjustments to Base | |||
| Increases: | |||
| Pay and Benefits | 0 | 0 | 13,394 |
| Other Adjustments | 0 | 0 | 17 |
| Subtotal Increases | 0 | 0 | 13,411 |
| Total Adjustments to Base | 0 | 0 | 13,411 |
| Total Adjustments to Base and Technical Adjustments | 0 | 0 | 13,411 |
| 2011 Current Services | 3,331 | 3,277 | 541,980 |
| Program Changes | |||
| Increases: | |||
| Southwest Border Enforcement Initiative | 158 | 81 | 37,339 |
| Subtotal Increases | 158 | 81 | 37,339 |
| Total Program Changes | 158 | 81 | 37,339 |
| 2011 Request | 3,489 | 3,358 | 579,319 |
| Change 2011 from 2010 Enacted | 158 | 81 | 50,750 |
| 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 |
| 1. Investigations | 2,280 | 2,278 | $379,542 | 2,280 | 2,278 | $387,322 | 44 | 23 | $23,648 | 2,324 | 2,301 | $410,970 |
| 2. Prosecutions | 1,051 | 999 | 149,027 | 1,051 | 999 | 154,658 | 114 | 58 | 13,691 | 1,165 | 1,057 | 168,349 |
| Total | 3,331 | 3,277 | 528,569 | 3,331 | 3,277 | 541,980 | 158 | 81 | 37,339 | 3,489 | 3,358 | 579,319 |
| Reimbursable FTE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Grand Total | 3,331 | 3,277 | 528,569 | 3,331 | 3,277 | 541,980 | 158 | 81 | 37,339 | 3,489 | 3,358 | 579,319 |