SALARIES AND EXPENSES | ||||||||
---|---|---|---|---|---|---|---|---|
Pos. | FTE | Amount | ||||||
2005 Obligations | 10,212 | 9,962 | $1,543,674 | |||||
2006 Appropriation | 10,223 | 10,333 | 1,600,000 | |||||
2006 Rescission -- Reduction applied to DOJ (0.28%) | -29 | -29 | -4,480 | |||||
2006 Rescission -- Government-wide reduction (1.0%) | -97 | -97 | -15,955 | |||||
2006 Hurricane Supplemental | 0 | 0 | 9,000 | |||||
2006 Enacted (with Rescissions and Supplemental) | 10,097 | 10,207 | 1,588,565 | |||||
2007 Total New Budget Authority Request | 10,262 | 10,298 | 1,664,400 | |||||
2007 Proposed Rescission of Prior Year Unobligated Project SeaHawk Balances | 0 | 0 | -27,000 | |||||
Net 2007 Request | 10,262 | 10,298 | 1,637,400 | |||||
Change 2007 from 2006 | 165 | 91 | 75,835 | |||||
Technical Adjustments | ||||||||
Restoration of 2006 Governmentwide reduction (1.0%) | 97 | 97 | 15,955 | |||||
2007 Impact of 2006 Rescission (1.0%) | -97 | -97 | -15,241 | |||||
Total Technical Adjustments | 0 | 0 | 714 | |||||
Adjustments to Base | ||||||||
Transfers: | ||||||||
Transfer of positions from Litigating Divisions | 16 | 16 | 2,305 | |||||
Subtotal Transfers | 16 | 16 | 2,305 | |||||
Increases: | ||||||||
2007 Pay Raise (2.2 %) | 0 | 0 | 26,911 | |||||
Annualization of 2006 Pay Raise (3.1 %) | 0 | 0 | 10,451 | |||||
DHS Security Charges | 0 | 0 | 874 | |||||
Contract Guards | 0 | 0 | 1,700 | |||||
Administrative Salary Increase | 0 | 0 | 8,397 | |||||
GSA Rent | 0 | 0 | 10,278 | |||||
Subtotal Increases | 0 | 0 | 58,611 | |||||
Decreases: | ||||||||
Non-recurral of Hurricane Supplemental | 0 | 0 | -9,000 | |||||
Subtotal Decreases | 0 | 0 | -9,000 | |||||
Total Adjustments to Base | 16 | 16 | 51,916 | |||||
Total Adjustments to Base and Technical Adjustments | 16 | 16 | 52,630 | |||||
2007 Current Services | 10,113 | 10,223 | 1,641,195 | |||||
Program Changes by Strategic Goal: | ||||||||
Strategic Goal One: Prevent Terrorism and Promote the Nation’s Security | 4 | 2 | 7,737 | |||||
Strategic Goal Two: Enforce Federal Laws and Represent the Rights and Interests of the American People | 145 | 73 | 15,468 | |||||
Program Changes | 149 | 75 | 23,205 | |||||
Total Program Changes | 149 | 75 | 23,205 | |||||
2007 Total New Budget Authority Request | 10,262 | 10,298 | 1,664,400 | |||||
Change New Budget Authority 2007 from 2006 | 165 | 91 | 75,835 |
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. Criminal Litigation | 7,923 | 7,949 | $1,234,784 | 7,933 | 7,959 | $1,273,347 | 8,079 | 8,033 | $1,295,304 | 146 | 74 | $21,957 | |||||||||||||||||
2. Civil Litigation | 2,136 | 2,219 | 335,956 | 2,142 | 2,225 | 349,821 | 2,142 | 2,225 | 349,821 | 0 | 0 | 0 | |||||||||||||||||
3. Legal Education | 38 | 39 | 17,825 | 38 | 39 | 18,027 | 41 | 40 | 19,275 | 3 | 1 | 1,248 | |||||||||||||||||
Total | 10,097 | 10,207 | 1,588,565 | 10,113 | 10,223 | 1,641,195 | 10,262 | 10,298 | 1,664,400 | 149 | 75 | 23,205 | |||||||||||||||||
Reimbursable FTE | 0 | 1,424 | 0 | 0 | 1,424 | 0 | 0 | 1,424 | 0 | 0 | 0 | 0 | |||||||||||||||||
Grand Total | 10,097 | 11,631 | 1,588,565 | 10,113 | 11,647 | 1,641,195 | 10,262 | 11,722 | 1,664,400 | 149 | 75 | 23,205 | |||||||||||||||||
Proposed Rescission from Unobligated Project SeaHawk Balances | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27,000 | 0 | 0 | -27,000 | |||||||||||||||||
Grand Total, Adjusted | 10,097 | 11,631 | 1,588,565 | 10,113 | 11,647 | 1,641,195 | 10,262 | 11,722 | 1,637,400 | 149 | 75 | -3,795 | |||||||||||||||||
Consistent with the Government Performance and Results Act, the 2007 budget includes a 3 program activity decision unit strutcture to align the USA's budget with the mission and strategic objectives contained in the DOJ Strategic Plan (FY 2003-2008). In addition, the budget continues the realignment to reflect the USA'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. These revisions assure that 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. |
|||||||||||||||||||||||||||||
The Project SeaHawk unobligated balance rescission is proposed as a one-time reduction for FY 2007. | |||||||||||||||||||||||||||||
Program Increases by Strategic Goal | |||||||||||||||||||||||||||||
Strategic Goal One: Prevent Terrorism and Promote the Nation’s Security | 4 | 2 | $7,737 | ||||||||||||||||||||||||||
1. National Security and Criminal Prosecutions |
|||||||||||||||||||||||||||||
Strategic Goal Two: Enforce Federal Laws and Represent the Rights and Interests of the American People | 145 | 73 | 15,468 | ||||||||||||||||||||||||||
2. Physical Security 3. Gang Prosecutions 4. Child Exploitation and Obscenity Prosecutions 5. Identity Theft Prosecutions 6. Criminal Debt Collection |
|||||||||||||||||||||||||||||
Total Program Changes, United States Attorneys | 149 | 75 | $23,205 | ||||||||||||||||||||||||||
Rescission from Project SeaHawk Balances | 0 | 0 | $-27,000 | ||||||||||||||||||||||||||
In FY 2003, Congress created the Intermodal Transportation and Port Security Pilot Project, known as Project SeaHawk, at the Port of Charleston, South Carolina. At that time, the Department of Homeland Security did not exist, and USAs were directed in appropriation language to coordinate the project. For FY 2007, the President's Budget proposes rescinding the remaining unobligated balance of $27,000,000. The Department of Homeland Security, State and local governments, and the private sector have invested billions to strengthen port security since September 11, 2001. In addition, the U.S. Coast Guard is responsible for implementing the Maritime Transportation Security Act regulations - legislation that enhances security at ports, facilities and vessels nationwide by ensuring uniform standards of security exists throughout our U.S. port environment. Under the leadership of the Department of Homeland Security, initiatives such as Project SeaHawk will continue to be evaluated on their merits, and America's ports made safer. | |||||||||||||||||||||||||||||
Note: The Project SeaHawk unobligated balance rescission is proposed as a one-time reduction for FY 2007. |
New Decision Unit Structure | |||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2006 Enacted (w/ Rescission and Supplemental) | Criminal Litigation | Civil Litigation | Legal Education | ||||||||||||||||||||||||||
Perm | Perm | Perm | Perm | ||||||||||||||||||||||||||
Comparison by activity and program | Pos. | FTE | Amount | Pos. | FTE | Amount | Pos. | FTE1 | Amount | Pos. | FTE | Amount | |||||||||||||||||
1. Criminal Litigation | 7,754 | 7,757 | $1,205,726 | 7,923 | 7,949 | $1,234,784 | 0 | 0 | $0 | 0 | 0 | $0 | |||||||||||||||||
2. Civil Litigation | 2,091 | 2,166 | 328,050 | 0 | 0 | 0 | 2,136 | 2,219 | 335,956 | 0 | 0 | 0 | |||||||||||||||||
3. Legal Education | 38 | 39 | 17,825 | 0 | 0 | 0 | 0 | 0 | 0 | 38 | 39 | 17,825 | |||||||||||||||||
4. Management & Administration | 214 | 245 | 36,964 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
Total | 10,097 | 10,207 | 1,588,565 | 7,923 | 7,949 | 1,234,784 | 2,136 | 2,219 | 335,956 | 38 | 39 | 17,825 | |||||||||||||||||
Reimbursable FTE | 0 | 1,424 | 0 | 0 | 1,273 | 0 | 0 | 151 | 0 | 0 | 0 | 0 | |||||||||||||||||
Grand Total | 10,097 | 11,631 | 1,588,565 | 7,923 | 9,222 | 1,234,784 | 2,136 | 2,370 | 335,956 | 38 | 39 | 17,825 |