2011 Budget and Performance Summary
| SALARIES AND EXPENSES | |||
|---|---|---|---|
| Pos. | FTE | Amount | |
| 2009 Appropriation | 10,340 | 10,389 | $1,836,336 |
| 2009 Supplemental | 55 | 55 | 15,000 |
| 2009 Enacted With Supplementals | 10,395 | 10,444 | 1,851,336 |
| 2010 Enacted | 10,629 | 10,648 | 1,934,003 |
| 2011 Request | 10,731 | 10,796 | 2,041,269 |
| Change 2011 from 2010 | 102 | 148 | 107,266 |
| Adjustments to Base | |||
| Transfers: | |||
| ATB Transfers to/from - Office of Tribal Justice | -2 | -2 | -489 |
| Subtotal Transfers | -2 | -2 | -489 |
| Increases: | |||
| Pay and Benefits | 0 | 92 | 51,530 |
| Domestic Rent and Facilities | 0 | 0 | 28,013 |
| Other Adjustments | 0 | 0 | 6,981 |
| Foreign Expenses | 0 | 0 | -48 |
| Subtotal Increases | 0 | 92 | 86,476 |
| Decreases: | |||
| Non Recur of 2009 Supplemental Positions | -55 | -55 | 0 |
| Non-Recur FY 2010 Enhancement | 0 | 0 | -1,088 |
| Subtotal Decreases | -55 | -55 | -1,088 |
| Total Adjustments to Base | -57 | 35 | 84,899 |
| 2011 Current Services | 10,572 | 10,683 | 2,018,902 |
| Program Changes | |||
| Increases: | |||
| Combating Financial and Mortgage Fraud | 109 | 82 | 17,224 |
| International Organized Crime | 8 | 4 | 881 |
| Preserving Justice Initiative | 30 | 15 | 3,428 |
| E-Discovery | 12 | 12 | 2,000 |
| Subtotal Increases | 159 | 113 | 23,533 |
| Decreases: | |||
| Travel Management Efficiencies | 0 | 0 | -1,166 |
| Subtotal Decreases | 0 | 0 | -1,166 |
| Total Program Changes | 159 | 113 | 22,367 |
| 2011 Request | 10,731 | 10,796 | 2,041,269 |
| Change 2011 from 2010 Enacted | 102 | 148 | 107,266 |
| 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. Criminal Litigation | 8,426 | 8,369 | $1,508,626 | 8,369 | 8,397 | $1,576,813 | 129 | 98 | $19,196 | 8,498 | 8,495 | $1,596,009 |
| 2. Civil Litigation | 2,155 | 2,231 | 399,338 | 2,155 | 2,238 | 415,328 | 30 | 15 | 3,183 | 2,185 | 2,253 | 418,511 |
| 3. Legal Education | 48 | 48 | 26,039 | 48 | 48 | 26,761 | 0 | 0 | -12 | 48 | 48 | 26,749 |
| Total | 10,629 | 10,648 | 1,934,003 | 10,572 | 10,683 | 2,018,902 | 159 | 113 | 22,367 | 10,731 | 10,796 | 2,041,269 |
| Reimbursable FTE | 0 | 1,639 | 0 | 0 | 1,639 | 0 | 0 | 50 | 0 | 0 | 1,689 | 0 |
| Grand Total * | 10,629 | 12,287 | 1,934,003 | 10,572 | 12,322 | 2,018,902 | 159 | 163 | 22,367 | 10,731 | 12,485 | 2,041,269 |
| * This number includes 177 reimbursable FTE for the Health Care Fraud Program. | ||||||||||||