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. |