SALARIES AND EXPENSES | ||||||||
---|---|---|---|---|---|---|---|---|
Pos. | FTE | Amount | ||||||
2005 Obligations | 1,198 | 1,137 | $174,961 | |||||
2006 Appropriation | 1,468 | 1,325 | 214,402 | |||||
2006 Rescission -- Reduction applied to DOJ (0.28%) | 0 | 0 | -600 | |||||
2006 Rescission -- Government-wide reduction (1.0%) | 0 | 0 | -2,138 | |||||
2006 Hurricane Supplemental | 0 | 0 | 0 | |||||
2006 Enacted (with Rescissions and Supplemental) | 1,468 | 1,325 | 211,664 | |||||
2007 Request | 1,519 | 1,486 | 236,116 | |||||
Change 2007 from 2006 | 51 | 161 | 24,452 | |||||
Technical Adjustments | ||||||||
Restoration of 2006 Governmentwide reduction (1.0%) | 0 | 0 | 2138 | |||||
2007 Impact of 2006 Rescission (1.0%) | 0 | 0 | -2198 | |||||
Restoration of 2006 Prior Year .28% rescission | 0 | 0 | 600 | |||||
Total Technical Adjustments | 0 | 0 | 540 | |||||
Adjustments to Base | ||||||||
Increases: | ||||||||
2007 Pay Raise (2.2 %) | 0 | 0 | 2,656 | |||||
Annualization of 2006 Pay Raise (3.1 %) | 0 | 0 | 812 | |||||
Annualization of 2006 positions (FTE) | 0 | 135 | 0 | |||||
Annualization of 2006 positions (Dollars) | 0 | 0 | 12,557 | |||||
GSA Rent | 0 | 0 | 1,267 | |||||
Moves (Lease Expirations) | 0 | 0 | 76 | |||||
Total Increases | 0 | 135 | 17,368 | |||||
Decreases: | ||||||||
Non-recurring Decreases | 0 | 0 | -6,125 | |||||
Total Decreases | 0 | 0 | -6,125 | |||||
Total Adjustments to Base | 0 | 135 | 11,243 | |||||
Total Adjustments to Base and Technical Adjustments | 135 | 11,783 | ||||||
2007 Current Services | 1,468 | 1,460 | 223,447 | |||||
Program Changes | ||||||||
Increases by Strategic Goals: | ||||||||
Strategic Goal Two: Enforce Federal Laws and Represent the Rights and Interests of the American People | 51 | 26 | 12,669 | |||||
Program Increases | 51 | 26 | 12,669 | |||||
Total Program Changes | 51 | 26 | 12,669 | |||||
2007 Request | 1,519 | 1,486 | 236,116 | |||||
Change 2007 from 2006 | 51 | 161 | 24,452 |
2006 Enacted ( w/ Rescission) |
2007 Current Services | 2007 Request | Total Program Changes | ||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Perm | Perm | Perm | Perm | ||||||||||||||||||||||||||
Comparison by activity and program | Pos. | FTE | Amount | Pos. | FTE | Amount | Pos. | FTE | Amount | Pos. | FTE | Amount | |||||||||||||||||
1. Administration of Cases | 1,468 | 1,325 | $211,664 | 1,468 | 1,460 | $223,447 | 1,519 | 1,486 | $236,116 | 51 | 26 | $12,669 | |||||||||||||||||
Total | 1,468 | 1,325 | 211,664 | 1,468 | 1,460 | 223,447 | 1,519 | 1,486 | 236,116 | 51 | 26 | 12,669 | |||||||||||||||||
Reimbursable FTE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
Grand Total | 1,468 | 1,325 | 211,664 | 1,468 | 1,460 | 223,447 | 1,519 | 1,486 | 236,116 | 51 | 26 | 12,669 | |||||||||||||||||
Consistent with the Government Performance and Results Act, the U.S. Trustee Program's FY 2007 budget proposed to streamline the decision unit structure from Management and Administration program activities to Administration of Cases to align the U.S. Trustee Program's budget more closely with the mission and strategic objectives contained in the DOJ Strategic Plan (FY 2003-2008). In addition, the budget has been realigned to reflect the U.S. Trustee Program's outputs and full costs by major program activity, including the costs of management and administration, so that a more accurate picture of total activity costs is reflected in the budget. In this way, budget and performance are more closely linked, and provide a better basis on which to make budget decisions. Over time, agencies will be expected to identify effective outcome measures, monitor their progress, and accurately present the associated costs. |
|||||||||||||||||||||||||||||
Program Increases by Strategic Goal | |||||||||||||||||||||||||||||
Strategic Goal Two: Enforce Federal Laws and Represent the Rights and Interests of the American People | 51 | 26 | $12,669 | ||||||||||||||||||||||||||
1. Debtor Audits 2. Means Testing 3. Credit Counseling 4. Information Technology 5. Mandated Reports 6. Facilities |
|||||||||||||||||||||||||||||
Total Program Increases | 51 | 26 | $12,669 | ||||||||||||||||||||||||||
Total Program Changes, U.S. Trustee Program | 51 | 26 | $12,669 |
2006 Enacted (w/ Rescissions) |
New Decision Unit Structure Administration of Cases |
||||||
---|---|---|---|---|---|---|---|
Current Decision Unit Structure | Perm. | Perm. | |||||
Comparison by activity or program | Pos. | FTE | Amount | Pos. | FTE | Amount | |
1. Administration of Cases | 1,388 | 1,257 | $175,202 | 1,468 | 1,325 | $211,664 | |
2. Management and Administration | 80 | 68 | 36,462 | 0 | 0 | 0 | |
Total | 1,468 | 1,325 | 211,664 | 1,468 | 1,325 | 211,664 | |
Grand Total | 1,468 | 1,325 | 211,664 | 1,468 | 1,325 | 211,664 |