FY 2011 Budget in Brief
All Purpose Table
United States Department of Labor
FY 2011 President's Budget
(dollars in thousands)
Office, Account, Program and Activity |
Category Code |
FY 2009 Comparable |
American Recovery and Reinvestment |
FY 2010 Comparable |
FY 2011 President's Request Current Law |
FY 2011 Proposed Legislation |
FY 2011 President's Request Current Law versus FY 2010 Comparable |
|
Amount |
Percent |
|||||||
EMPLOYMENT AND TRAINING ADMINISTRATION |
|
|
|
|
|
|
|
|
Training and Employment Services: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. Grants to States / Innovation Funds |
|
|
|
|
|
|
|
|
(a) Adult Employment and Training |
|
|
|
|
|
|
|
|
Annual appropriation |
D |
149,540 |
495,000 |
149,540 |
149,540 |
- |
- |
0% |
Advance for succeeding fiscal year |
D |
712,000 |
- |
712,000 |
712,000 |
- |
- |
0% |
WIA Innovation Fund Reserve |
D |
- |
- |
- |
45,344 |
- |
45,344 |
100% |
Subtotal |
|
861,540 |
495,000 |
861,540 |
906,884 |
- |
45,344 |
5% |
(b) Dislocated Worker Employment |
|
|
|
|
|
|
|
|
Annual appropriation |
D |
335,840 |
1,237,500 |
323,840 |
323,840 |
- |
- |
0% |
Advance for succeeding fiscal year |
D |
848,000 |
- |
860,000 |
860,000 |
- |
- |
0% |
WIA Innovation Fund Reserve |
D |
- |
- |
- |
62,307 |
- |
62,307 |
100% |
Subtotal |
|
1,183,840 |
1,237,500 |
1,183,840 |
1,246,147 |
- |
62,307 |
5% |
|
|
|
|
|
|
|
|
|
(c) Youth Activities |
|
|
|
|
|
|
|
|
Annual appropriation |
D |
924,069 |
1,188,000 |
924,069 |
871,250 |
- |
-52,819 |
-6% |
Youth Innovation Fund Reserve |
D |
- |
- |
- |
153,750 |
- |
153,750 |
100% |
Subtotal |
|
924,069 |
1,188,000 |
924,069 |
1,025,000 |
- |
100,931 |
11% |
|
|
|
|
|
|
|
|
|
Subtotal, Grants to States / Innovation Funds |
|
2,969,449 |
2,920,500 |
2,969,449 |
3,178,031 |
- |
208,582 |
7% |
Annual appropriation |
|
1,409,449 |
2,920,500 |
1,397,449 |
1,606,031 |
- |
208,582 |
15% |
Advance for succeeding fiscal year |
|
1,560,000 |
- |
1,572,000 |
1,572,000 |
- |
- |
0% |
|
|
|
|
|
|
|
|
|
2. Federally Administered Programs: |
|
|
|
|
|
|
|
|
(a) Dislocated Worker Assistance National Reserve: |
|
|
|
|
|
|
|
|
Annual appropriation |
D |
71,051 |
198,000 |
29,160 |
29,160 |
- |
- |
0% |
Advance for succeeding fiscal year (FY 2009 includes $125 million for CBJTG) |
D |
212,000 |
- |
200,000 |
200,000 |
- |
- |
0% |
Subtotal |
|
283,051 |
198,000 |
229,160 |
229,160 |
- |
- |
0% |
Recovery Act Health Insurance Assistance |
M |
- |
150,000 |
- |
- |
- |
- |
100% |
Subtotal, Dislocated Worker Assistance National Reserve |
|
283,051 |
348,000 |
229,160 |
229,160 |
- |
- |
0% |
(b) Native Americans |
D |
52,758 |
- |
52,758 |
55,000 |
- |
2,242 |
4% |
(c) Migrant and Seasonal Farmworkers |
D |
82,620 |
- |
84,620 |
87,378 |
- |
2,758 |
3% |
(d) Women in apprenticeship |
D |
1,000 |
- |
1,000 |
1,000 |
- |
- |
0% |
(e) YouthBuild |
D |
70,000 |
49,500 |
102,500 |
120,000 |
- |
17,500 |
17% |
(f) High Growth / Emerging Industries |
D |
- |
247,500 |
- |
- |
- |
- |
100% |
|
|
|
|
|
|
|
|
|
Subtotal, Federally Administered Programs |
|
489,429 |
645,000 |
470,038 |
492,538 |
- |
22,500 |
5% |
Mandatory |
|
- |
150,000 |
- |
- |
- |
- |
100% |
Discretionary |
|
489,429 |
495,000 |
470,038 |
492,538 |
- |
22,500 |
5% |
Annual appropriation |
|
277,429 |
495,000 |
270,038 |
292,538 |
- |
22,500 |
8% |
Advance for succeeding fiscal year |
|
212,000 |
- |
200,000 |
200,000 |
- |
- |
0% |
|
|
|
|
|
|
|
|
|
3. National Programs: |
|
|
|
|
|
|
|
|
(a) Pilots, Demonstrations and Research (includes Transitional Jobs) |
D |
48,781 |
- |
93,450 |
46,556 |
- |
-46,894 |
-50% |
(b) Reintegration of Ex-Offenders |
D |
108,493 |
- |
108,493 |
98,000 |
- |
-10,493 |
-10% |
(c) Evaluation |
D |
6,918 |
- |
9,600 |
11,600 |
- |
2,000 |
21% |
(d) Green Jobs Innovation Fund |
D |
- |
495,000 |
40,000 |
85,000 |
- |
45,000 |
113% |
(e) Career Pathways Innovation Fund (formerly Community Based Job Training Grants) |
D |
- |
- |
125,000 |
- |
- |
-125,000 |
-100% |
(f) Denali Commission |
D |
3,378 |
- |
- |
- |
- |
- |
100% |
(g) Workforce Data Quality Initiative |
D |
- |
- |
12,500 |
13,750 |
- |
1,250 |
10% |
|
|
|
|
|
|
|
|
|
Subtotal, National Programs |
|
167,570 |
495,000 |
389,043 |
254,906 |
- |
-134,137 |
-34% |
Mandatory |
|
- |
- |
- |
- |
- |
- |
100% |
Discretionary |
|
167,570 |
495,000 |
389,043 |
254,906 |
- |
-134,137 |
-34% |
|
|
|
|
|
|
|
|
|
4. Skills Training Grants (H-1B Fees) |
M |
125,000 |
- |
120,000 |
125,000 |
- |
5,000 |
4% |
Total Appropriation, Training and Employment Services |
|
3,751,448 |
4,060,500 |
3,948,530 |
4,050,475 |
- |
101,945 |
3% |
Mandatory |
|
125,000 |
150,000 |
120,000 |
125,000 |
- |
5,000 |
4% |
Discretionary |
|
3,626,448 |
3,910,500 |
3,828,530 |
3,925,475 |
- |
96,945 |
3% |
Annual appropriation |
|
1,854,448 |
3,910,500 |
2,056,530 |
2,153,475 |
- |
96,945 |
5% |
Advance for succeeding fiscal year |
|
1,772,000 |
- |
1,772,000 |
1,772,000 |
- |
- |
0% |
|
|
|
|
|
|
|
|
|
Outlays |
|
|
|
|
|
|
|
|
Mandatory |
|
125,000 |
3,000 |
84,000 |
82,000 |
|
-2,000 |
-2% |
Discretionary |
|
3,689,399 |
3,533,806 |
3,502,474 |
3,605,595 |
|
- |
0% |
|
|
|
|
|
|
|
|
|
Office of Job Corps: |
|
|
|
|
|
|
|
|
(a) Operations |
|
|
|
|
|
|
|
|
Annual appropriation |
D |
949,276 |
35,854 |
983,015 |
981,253 |
- |
-1,762 |
0% |
Advance for succeeding year |
D |
591,000 |
- |
591,000 |
591,000 |
- |
- |
0% |
(b) Construction and Renovation |
|
|
|
|
|
|
|
|
Annual appropriation |
D |
15,000 |
211,646 |
5,000 |
5,000 |
- |
- |
0% |
Advance for succeeding year |
D |
100,000 |
- |
100,000 |
100,000 |
- |
- |
0% |
(c) Administration |
D |
28,662 |
2,500 |
29,190 |
30,110 |
- |
920 |
3% |
|
|
|
|
|
|
|
|
|
Total Appropriation, Job Corps |
|
1,683,938 |
250,000 |
1,708,205 |
1,707,363 |
- |
-842 |
0% |
Annual appropriation |
|
992,938 |
250,000 |
1,017,205 |
1,016,363 |
- |
-842 |
0% |
Advance for succeeding fiscal year |
|
691,000 |
- |
691,000 |
691,000 |
- |
- |
0% |
|
|
|
|
|
|
|
|
|
Outlays |
|
1,622,493 |
202,198 |
1,720,152 |
1,737,337 |
- |
17,185 |
1% |
|
|
|
|
|
|
|
|
|
Workers Compensation: |
|
|
|
|
|
|
|
|
1. Workers Compensation |
D |
- |
- |
- |
- |
- |
- |
100% |
|
|
|
|
|
|
|
|
|
Total Appropriation, Workers Compensation |
|
- |
- |
- |
- |
- |
- |
100% |
|
|
|
|
|
|
|
|
|
Outlays |
|
2,000 |
- |
2,000 |
- |
- |
-2,000 |
-100% |
|
|
|
|
|
|
|
|
|
Community Service Employment for Older Americans: |
|
|
|
|
|
|
|
|
1. Annual Appropriation |
D |
571,925 |
118,800 |
600,425 |
600,425 |
- |
- |
|
2. Special Funding |
D |
- |
- |
225,000 |
- |
- |
-225,000 |
-100% |
|
|
|
|
|
|
|
|
|
Total Appropriation, Community Service Employment for Older Americans |
|
571,925 |
118,800 |
825,425 |
600,425 |
- |
-225,000 |
-27% |
|
|
|
|
|
|
|
|
|
Outlays |
|
531,000 |
113,289 |
622,000 |
781,000 |
- |
159,000 |
26% |
|
|
|
|
|
|
|
|
|
Federal Unemployment Benefits and Allowances |
|
|
|
|
|
|
|
|
1. Annual Appropriation |
M |
703,000 |
256,000 |
1,253,000 |
1,938,200 |
431,300 |
685,200 |
55% |
|
|
|
|
|
|
|
|
|
Total Appropriation, Federal Unemployment Benefits and Allowances |
|
703,000 |
256,000 |
1,253,000 |
1,938,200 |
431,300 |
685,200 |
55% |
|
|
|
|
|
|
|
|
|
Outlays |
|
489,000 |
77,000 |
1,022,000 |
2,258,200 |
145,300 |
1,236,200 |
121% |
|
|
|
|
|
|
|
|
|
State Unemployment Insurance and Employment Service Operations: |
|
|
|
|
|
|
|
|
1. Unemployment Trust Fund (UTF): |
|
|
|
|
|
|
|
|
(a) UTF Base |
M |
103,855,031 |
8,716,000 |
151,285,086 |
88,167,342 |
17,912,000 |
-63,117,744 |
-42% |
(b) UTF Transfer |
M |
-4,602,523 |
-400,000 |
-5,105,086 |
-4,691,342 |
- |
413,744 |
-8% |
Subtotal, UTF Residual |
|
99,252,508 |
8,316,000 |
146,180,000 |
83,476,000 |
17,912,000 |
-62,704,000 |
-43% |
2. Unemployment Compensation (UI): |
|
|
|
|
|
|
|
|
(a) State Operations (Trust funds) |
D |
2,808,690 |
- |
3,195,645 |
3,515,079 |
- |
319,434 |
10% |
(b) UI Integrity (Trust funds) |
D |
50,000 |
- |
50,000 |
55,000 |
- |
5,000 |
10% |
(c) AWIU (Trust funds) |
D |
628,000 |
- |
733,000 |
- |
- |
-733,000 |
-100% |
(d) National Activities (Trust funds) |
D |
11,310 |
- |
11,310 |
11,310 |
- |
- |
0% |
(e) Federal Additional Unemployment Compensation |
M |
5,067,000 |
9,570,000 |
- |
- |
- |
- |
100% |
Subtotal, Unemployment Compensation |
|
8,565,000 |
9,570,000 |
3,989,955 |
3,581,389 |
- |
-408,566 |
-10% |
|
|
|
|
|
|
|
|
|
3. Employment Service: |
|
|
|
|
|
|
|
|
(a) Allotments to States |
|
|
|
|
|
|
|
|
Federal Funds |
D |
22,683 |
- |
22,683 |
22,683 |
- |
- |
0% |
Trust Funds |
D |
680,893 |
396,000 |
680,893 |
680,893 |
- |
- |
0% |
Subtotal, Allotments to States |
|
703,576 |
396,000 |
703,576 |
703,576 |
- |
- |
0% |
(b) ES National Activities (Trust funds) |
D |
20,869 |
- |
20,994 |
20,994 |
- |
- |
0% |
Subtotal, Employment Service |
|
724,445 |
396,000 |
724,570 |
724,570 |
- |
- |
0% |
4. Foreign Labor Certification: |
|
|
|
|
|
|
|
|
(a) State Grants (Trust funds) |
D |
15,129 |
- |
15,129 |
15,129 |
- |
- |
0% |
(b) Federal Administration (Trust funds) |
D |
52,821 |
- |
53,307 |
50,519 |
- |
-2,788 |
-5% |
(c) Federal Administration (H-1B Fees) |
M |
13,000 |
- |
13,000 |
13,000 |
111,000 |
-2,788 |
-21% |
Subtotal, Foreign Labor Certification |
|
80,950 |
- |
81,436 |
78,648 |
111,000 |
-5,576 |
-7% |
5. American Job Centers / Labor Market Information |
D |
51,720 |
- |
63,720 |
63,720 |
- |
- |
0% |
6. Work Incentives Grants |
D |
17,295 |
- |
- |
- |
- |
- |
100% |
|
|
|
|
|
|
|
|
|
Total Appropriation, State Unemployment Insurance and Employment Service Operations |
|
108,691,918 |
18,282,000 |
151,039,681 |
87,924,327 |
18,023,000 |
-63,118,142 |
-42% |
Mandatory |
|
104,332,508 |
17,886,000 |
146,193,000 |
83,489,000 |
18,023,000 |
-62,706,788 |
-43% |
Discretionary |
|
4,359,410 |
396,000 |
4,846,681 |
4,435,327 |
- |
-411,354 |
-8% |
Federal Funds |
|
91,698 |
- |
86,403 |
86,403 |
- |
- |
0% |
Trust Funds |
|
4,267,712 |
396,000 |
4,760,278 |
4,348,924 |
- |
-411,354 |
-9% |
|
|
|
|
|
|
|
|
|
Outlays |
|
108,467,684 |
18,281,177 |
151,350,961 |
88,110,607 |
18,023,000 |
-63,240,354 |
-42% |
Mandatory |
|
104,332,007 |
17,886,000 |
146,203,000 |
83,494,000 |
18,023,000 |
-62,709,000 |
-43% |
Discretionary |
|
4,135,677 |
395,177 |
5,147,961 |
4,616,607 |
- |
-531,354 |
-10% |
Federal Funds |
|
73,220 |
- |
94,683 |
157,683 |
- |
63,000 |
67% |
Trust Funds |
|
4,062,457 |
395,177 |
5,053,278 |
4,458,924 |
- |
-594,354 |
-12% |
|
|
|
|
|
|
|
|
|
State Paid Leave Program: |
|
|
|
|
|
|
|
|
1. Grants |
D |
- |
- |
- |
50,000 |
- |
50,000 |
100% |
|
|
|
|
|
|
|
|
|
Total Appropriation, State Paid Leave Program |
|
- |
- |
- |
50,000 |
- |
50,000 |
100% |
|
|
|
|
|
|
|
|
|
Outlays |
|
- |
- |
- |
12,000 |
- |
50,000 |
100% |
|
|
|
|
|
|
|
|
|
Advances to the UI and Other Trust Funds: |
|
|
|
|
|
|
|
|
1. Advances to the Unemployment Trust Fund |
M |
- |
- |
150,000 |
200,000 |
- |
50,000 |
33% |
|
|
|
|
|
|
|
|
|
Total Appropriation, Advances to the UI and Other Trust Funds |
|
- |
- |
150,000 |
200,000 |
- |
50,000 |
33% |
|
|
|
|
|
|
|
|
|
Outlays |
|
- |
- |
150,000 |
200,000 |
- |
50,000 |
33% |
|
|
|
|
|
|
|
|
|
Payments to the UI Trust Fund: |
|
|
|
|
|
|
|
|
1. Payments to the Unemployment Trust Fund |
M |
1,479,000 |
11,229,000 |
75,255,000 |
31,000 |
18,000,000 |
-75,224,000 |
-100% |
|
|
|
|
|
|
|
|
|
Total Appropriation, Payments to the UI Trust Fund |
|
1,479,000 |
11,229,000 |
75,255,000 |
31,000 |
18,000,000 |
-75,224,000 |
-100% |
|
|
|
|
|
|
|
|
|
Outlays |
|
1,479,000 |
11,229,000 |
75,255,000 |
31,000 |
18,000,000 |
-75,224,000 |
-100% |
|
|
|
|
|
|
|
|
|
Program Administration: |
|
|
|
|
|
|
|
|
1. Adult Services |
D |
43,250 |
40,315 |
46,859 |
50,564 |
- |
3,705 |
8% |
Trust Funds |
D |
7,811 |
- |
8,553 |
11,225 |
- |
2,672 |
31% |
2. Youth Services |
D |
10,932 |
6,099 |
12,308 |
14,803 |
- |
2,495 |
20% |
3. Workforce Security |
D |
3,669 |
9,253 |
3,490 |
3,450 |
- |
-40 |
-1% |
Trust Funds (beginning in FY 2009, no longer includes Foreign Labor Certification) |
D |
35,276 |
4,000 |
39,496 |
43,801 |
- |
4,305 |
11% |
4. Apprenticeship Training, Employer and Labor Services |
D |
21,447 |
- |
27,784 |
28,965 |
- |
1,181 |
4% |
5. Executive Direction |
D |
6,025 |
- |
7,075 |
7,122 |
- |
47 |
1% |
Trust Funds |
D |
2,053 |
- |
2,091 |
2,112 |
- |
21 |
1% |
|
|
|
|
|
|
|
|
|
Total Appropriation, Program Administration |
|
130,463 |
59,667 |
147,656 |
162,042 |
- |
14,386 |
10% |
Mandatory |
|
- |
- |
- |
- |
- |
- |
100% |
Discretionary |
|
130,463 |
59,667 |
147,656 |
162,042 |
- |
14,386 |
10% |
Federal Funds |
|
85,323 |
55,667 |
97,516 |
104,904 |
- |
7,388 |
8% |
Trust Funds |
|
45,140 |
4,000 |
50,140 |
57,138 |
- |
6,998 |
14% |
|
|
|
|
|
|
|
|
|
Outlays |
|
126,194 |
49,568 |
137,903 |
162,355 |
- |
24,452 |
18% |
Mandatory |
|
- |
- |
- |
- |
- |
- |
100% |
Discretionary |
|
126,194 |
49,568 |
137,903 |
162,355 |
- |
24,452 |
18% |
|
|
|
|
|
|
|
|
|
Total Appropriation, Employment and Training Administration |
|
117,011,692 |
34,255,967 |
234,327,497 |
96,663,832 |
36,454,300 |
-137,666,453 |
-59% |
Mandatory |
|
106,639,508 |
29,521,000 |
222,971,000 |
85,783,200 |
36,454,300 |
-137,190,588 |
-62% |
Discretionary |
|
10,372,184 |
4,734,967 |
11,356,497 |
10,880,632 |
- |
-475,865 |
-4% |
Federal Funds |
|
6,059,332 |
4,334,967 |
6,546,079 |
6,474,570 |
- |
-71,509 |
-1% |
Annual appropriation |
|
3,596,332 |
4,334,967 |
4,083,079 |
4,011,570 |
- |
-71,509 |
-2% |
Advance for succeeding fiscal year |
|
2,463,000 |
- |
2,463,000 |
2,463,000 |
- |
- |
0% |
Trust Funds |
|
4,312,852 |
400,000 |
4,810,418 |
4,406,062 |
- |
-404,356 |
-8% |
|
|
|
|
|
|
|
|
|
Total Outlays |
|
116,531,770 |
33,489,038 |
233,846,490 |
96,980,094 |
36,168,300 |
-136,931,517 |
-59% |
Mandatory (includes Advances to the UI and Other Trust Funds) |
|
106,425,007 |
29,195,000 |
222,714,000 |
86,065,200 |
36,168,300 |
-136,648,800 |
-61% |
Discretionary |
|
10,106,763 |
4,294,038 |
11,132,490 |
10,914,894 |
- |
-282,717 |
-3% |
|
|
|
|
|
|
|
|
|
EMPLOYEE BENEFITS SECURITY ADMINISTRATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. Enforcement and Participant Assistance 1/ |
D |
119,691 |
9,705 |
129,199 |
133,241 |
- |
4,042 |
3% |
2. Policy and Compliance Assistance |
D |
18,198 |
- |
18,994 |
22,232 |
- |
3,238 |
17% |
3. Executive Leadership, Program Oversight and Administration |
D |
5,530 |
- |
6,668 |
6,522 |
- |
-146 |
-2% |
|
|
|
|
|
|
|
|
|
Total Appropriation, Employee Benefits Security Administration |
|
143,419 |
9,705 |
154,861 |
161,995 |
- |
7,134 |
5% |
|
|
|
|
|
|
|
|
|
Total Outlays |
|
155,000 |
6,133 |
156,500 |
161,375 |
- |
4,875 |
3% |
|
|
|
|
|
|
|
|
|
PENSION BENEFIT GUARANTY CORPORATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. Pension insurance activities [non-add] |
M |
70,590 |
- |
86,412 |
71,896 |
- |
-14,516 |
-17% |
2. Pension plan termination [non-add] |
M |
232,337 |
- |
234,005 |
249,408 |
- |
15,403 |
7% |
3. Operational support [non-add] |
M |
141,795 |
- |
143,650 |
144,997 |
- |
1,347 |
1% |
|
|
|
|
|
|
|
|
|
Total Appropriation, Pension Benefit Guaranty Corporation (Admin Operations) [non-add] |
|
444,722 |
- |
464,067 |
466,301 |
- |
2,234 |
0% |
|
|
|
|
|
|
|
|
|
Total Outlays (Program) |
|
-229,000 |
- |
-86,000 |
-1,073,000 |
- |
-987,000 |
1148% |
|
|
|
|
|
|
|
|
|
WAGE AND HOUR DIVISION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. Salaries and Expenses |
D |
196,016 |
21,987 |
227,606 |
244,240 |
- |
16,634 |
7% |
2. H-1B |
M |
-18,000 |
- |
16,000 |
51,000 |
- |
35,000 |
219% |
3. H-2B |
M |
- |
- |
- |
- |
|
- |
100% |
|
|
|
|
|
|
|
|
|
Subtotal Wage and Hour Division |
|
-18,000 |
- |
16,000 |
51,000 |
- |
35,000 |
219% |
|
|
|
|
|
|
|
|
|
Total Appropriation, Wage and Hour Division |
|
178,016 |
21,987 |
243,606 |
295,240 |
- |
51,634 |
21% |
Mandatory |
|
-18,000 |
- |
16,000 |
51,000 |
- |
35,000 |
219% |
Discretionary |
|
196,016 |
21,987 |
227,606 |
244,240 |
- |
16,634 |
7% |
|
|
|
|
|
|
|
|
|
Total Outlays |
|
206,688 |
12,865 |
276,483 |
285,921 |
- |
9,438 |
3% |
Mandatory |
|
11,000 |
- |
66,000 |
57,000 |
- |
-9,000 |
-14% |
Discretionary |
|
195,688 |
12,865 |
210,483 |
228,921 |
- |
18,438 |
9% |
|
|
|
|
|
|
|
|
|
OFFICE OF FEDERAL CONTRACT COMPLIANCE PROGRAMS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. Salaries and Expenses |
D |
84,172 |
7,200 |
105,386 |
113,433 |
- |
8,047 |
8% |
|
|
|
|
|
|
|
|
|
Total Outlays |
|
83,295 |
6,478 |
101,969 |
102,453 |
- |
484 |
0% |
|
|
|
|
|
|
|
|
|
OFFICE OF LABOR-MANAGEMENT STANDARDS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1. Salaries and Expenses |
D |
45,726 |
581 |
41,367 |
45,181 |
- |
3,814 |
9% |
|
|
|
|
|
|
|
|
|
Total Outlays |
|
44,879 |
404 |
40,070 |
41,327 |
- |
1,257 |
3% |
|
|
|
|
|
|
|
|
|
OFFICE OF WORKERS' COMPENSATION PROGRAMS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and Expenses: |
|
|
|
|
|
|
|
|
1. Salaries and Expenses |
D |
111,400 |
- |
116,171 |
125,165 |
- |
8,994 |
8% |
Trust Funds |
D |
2,101 |
- |
2,124 |
2,181 |
- |
57 |
3% |
|
|
|
|
|
|
|
|
|
Subtotal, Salaries and Expenses |
|
113,501 |
- |
118,295 |
127,346 |
- |
9,051 |
8% |
|
|
|
|
|
|
|
|
|
Outlays |
|
107,432 |
- |
103,451 |
115,470 |
- |
12,019 |
12% |
|
|
|
|
|
|
|
|
|
Special Benefits: |
|
|
|
|
|
|
|
|
1. Federal employees' compensation benefits |
M |
160,000 |
- |
184,000 |
180,000 |
-10,000 |
-4,000 |
-2% |
2. Longshore and harbor workers' benefits |
M |
3,000 |
- |
3,000 |
3,000 |
- |
- |
0% |
|
|
|
|
|
|
|
|
|
Subtotal, Special Benefits |
|
163,000 |
- |
187,000 |
183,000 |
-10,000 |
-4,000 |
-2% |
|
|
|
|
|
|
|
|
|
Outlays |
|
163,000 |
- |
187,000 |
183,000 |
-10,000 |
-4,000 |
-2% |
|
|
|
|
|
|
|
|
|
Energy Employees Occupational Illness Compensation Fund: |
|
|
|
|
|
|
|
|
1. Part B, Program Benefits [non-add] |
M |
464,120 |
- |
497,000 |
433,000 |
- |
-64,000 |
-13% |
2. Part B, Administrative Expenses |
M |
57,189 |
- |
51,900 |
53,778 |
- |
1,878 |
4% |
3. Part E, Program Benefits [non-add] |
M |
533,325 |
- |
459,000 |
400,000 |
- |
-59,000 |
-13% |
4. Part E, Administrative Expenses [non-add] |
M |
58,524 |
- |
72,045 |
72,789 |
- |
744 |
1% |
|
|
|
|
|
|
|
|
|
Subtotal, Energy Employees Occupational Illness Compensation Fund |
|
1,113,158 |
- |
1,079,945 |
959,567 |
- |
-120,378 |
-11% |
|
|
|
|
|
|
|
|
|
Outlays |
|
1,113,601 |
- |
1,079,945 |
959,567 |
- |
-120,378 |
-11% |
EEOIC Benefits |
|
997,445 |
- |
956,000 |
833,000 |
- |
-123,000 |
-13% |
EEOIC Administrative Expenses |
|
116,156 |
- |
123,945 |
126,567 |
- |
2,622 |
2% |
|
|
|
|
|
|
|
|
|
Special Benefits for Disabled Coal Miners: |
|
|
|
|
|
|
|
|
1. Benefit payments |
M |
245,000 |
- |
231,000 |
198,000 |
- |
-33,000 |
-14% |
2. Administration |
M |
5,130 |
- |
5,000 |
5,000 |
- |
- |
0% |
3. Less funds advanced in prior year |
M |
-62,000 |
- |
-56,000 |
-45,000 |
- |
11,000 |
-20% |
Subtotal |
|
188,130 |
- |
180,000 |
158,000 |
- |
-22,000 |
-12% |
4. New advances, 1st quarter next fiscal year |
M |
56,000 |
- |
45,000 |
45,000 |
- |
- |
0% |
|
|
|
|
|
|
|
|
|
Subtotal, Special Benefits for Disabled Coal Miners |
|
244,130 |
- |
225,000 |
203,000 |
- |
-22,000 |
-10% |
|
|
|
|
|
|
|
|
|
Outlays |
|
244,130 |
- |
225,000 |
203,000 |
- |
-22,000 |
-10% |
|
|
|
|
|
|
|
|
|
Black Lung Disability Trust Fund: |
|
|
|
|
|
|
|
|
1. Benefit payments and interest on advances |
M |
2,765,000 |
- |
251,000 |
251,000 |
- |
- |
0% |
2. Office of Workers' Compensation, Salaries and expenses |
M |
32,308 |
- |
32,720 |
33,075 |
- |
355 |
1% |
3. Departmental Management, Salaries and expenses |
M |
24,694 |
- |
24,694 |
24,694 |
- |
- |
0% |
4. Departmental Management, Inspector General |
M |
325 |
- |
327 |
327 |
- |
- |
0% |
5. BLTF Refinancing |
M |
6,498,000 |
- |
- |
- |
- |
- |
100% |
Subtotal |
|
9,320,327 |
- |
308,741 |
309,096 |
- |
355 |
0% |
6. Treasury Department, Administrative Costs |
M |
356 |
- |
356 |
356 |
|
- |
0% |
|
|
|
|
|
|
|
|
|
Subtotal Appropriation, Black Lung Disability Trust Fund |
|
9,320,683 |
- |
309,097 |
309,452 |
- |
355 |
0% |
|
|
|
|
|
|
|
|
|
Outlays |
|
9,320,683 |
- |
298,097 |
287,452 |
- |
-10,645 |
-4% |
OFFICE OF WORKERS' COMPENSATION PROGRAMS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Panama Canal Commission: |
M |
6,000 |
- |
6,000 |
6,000 |
- |
- |
0% |
|
|
|
|
|
|
|
|
|
Outlays |
|
6,000 |
- |
6,000 |
6,000 |
- |
- |
0% |
|
|
|
|
|
|
|
|
|
Special Workers' Compensation: |
M |
136,899 |
- |
143,000 |
143,000 |
- |
- |
0% |
|
|
|
|
|
|
|
|
|
Outlays |
|
138,899 |
|
139,000 |
143,000 |
- |
4,000 |
3% |
|
|
|
|
|
|
|
|
|
Total Appropriation, Office of Workers' Compensation |
|
11,097,371 |
- |
2,068,337 |
1,931,365 |
-10,000 |
-136,972 |
-7% |
Mandatory |
|
10,983,870 |
- |
1,950,042 |
1,804,019 |
-10,000 |
-146,023 |
-7% |
Discretionary |
|
113,501 |
- |
118,295 |
127,346 |
- |
9,051 |
8% |
Federal Funds |
|
111,400 |
- |
116,171 |
125,165 |
- |
8,994 |
8% |
Trust Funds |
|
2,101 |
- |
2,124 |
2,181 |
- |
57 |
3% |
|
|
|
|
|
|
|
|
|
Total Outlays |
|
11,093,745 |
- |
2,038,493 |
1,897,489 |
-10,000 |
-141,004 |
-7% |
Mandatory |
|
10,986,313 |
- |
1,935,042 |
1,782,019 |
-10,000 |
-153,023 |
-8% |
Discretionary |
|
107,432 |
- |
103,451 |
115,470 |
- |
12,019 |
12% |
|
|
|
|
|
|
|
|
|
OCCUPATIONAL SAFETY AND HEALTH ADMINISTRATION |
|
|
|
|
|
|
|
|
1. Safety and Health Standards |
D |
17,204 |
- |
19,569 |
23,756 |
- |
4,187 |
21% |
2. Federal Enforcement |
D |
197,946 |
9,221 |
223,399 |
233,445 |
- |
10,046 |
4% |
3. State Programs |
D |
92,593 |
3,750 |
104,393 |
105,893 |
- |
1,500 |
1% |
4. Technical Support |
D |
22,632 |
- |
25,920 |
26,186 |
- |
266 |
1% |
5. Compliance Assistance: |
|
|
|
|
|
- |
|
|
(a) Federal Assistance |
D |
72,659 |
- |
73,380 |
70,255 |
- |
-3,125 |
-4% |
(b) State Consultation Grants |
D |
54,531 |
- |
54,798 |
55,798 |
- |
1,000 |
2% |
(c) Training Grants |
D |
10,000 |
- |
10,750 |
11,000 |
- |
250 |
2% |
Subtotal, Compliance Assistance |
|
137,190 |
- |
138,928 |
137,053 |
- |
-1,875 |
-1% |
|
|
|
|
|
|
|
|
|
6. Safety and Health Statistics |
D |
34,128 |
600 |
34,875 |
34,981 |
|
106 |
0% |
7. Executive Direction and Administration |
D |
11,349 |
- |
11,536 |
11,782 |
|
246 |
2% |
|
|
|
|
|
|
|
|
|
Total Appropriation, Occupational Safety and Health Administration |
|
513,042 |
13,571 |
558,620 |
573,096 |
- |
14,476 |
3% |
|
|
|
|
|
|
|
|
|
Total Outlays |
|
509,545 |
6,942 |
552,568 |
570,438 |
- |
17,870 |
3% |
|
|
|
|
|
|
|
|
|
MINE SAFETY AND HEALTH ADMINISTRATION |
|
|
|
|
|
|
|
|
1. Coal Enforcement |
D |
154,491 |
- |
158,662 |
159,059 |
- |
397 |
0% |
2. Metal / Non-Metal Enforcement |
D |
82,427 |
- |
85,422 |
88,966 |
- |
3,544 |
4% |
3. Standards Development |
D |
3,031 |
- |
3,481 |
4,322 |
- |
841 |
24% |
4. Assessments |
D |
6,134 |
- |
6,233 |
6,327 |
- |
94 |
2% |
5. Educational Policy and Development |
D |
38,605 |
- |
38,605 |
36,646 |
- |
-1,959 |
-5% |
6. Technical Support |
D |
30,117 |
- |
30,642 |
31,637 |
- |
995 |
3% |
7. Program evaluation and information resources |
D |
16,514 |
- |
16,857 |
19,447 |
- |
2,590 |
15% |
8. Program Administration |
D |
15,684 |
- |
17,391 |
14,376 |
- |
-3,015 |
-17% |
|
|
|
|
|
|
|
|
|
Total Appropriation, Mine Safety and Health Administration |
|
347,003 |
- |
357,293 |
360,780 |
- |
3,487 |
1% |
|
|
|
|
|
|
|
|
|
Total Outlays |
|
342,410 |
- |
352,499 |
357,489 |
- |
4,990 |
1% |
|
|
|
|
|
|
|
|
|
BUREAU OF LABOR STATISTICS |
|
|
|
|
|
|
|
|
1. Employment and Unemployment Statistics |
D |
188,206 |
- |
197,852 |
217,234 |
- |
19,382 |
10% |
2. Labor Market Information (Trust funds) |
D |
78,264 |
- |
78,264 |
67,438 |
- |
-10,826 |
-14% |
3. Prices and Cost of Living |
D |
198,464 |
- |
201,081 |
234,521 |
- |
33,440 |
17% |
4. Compensation and Working Conditions |
D |
87,281 |
- |
88,553 |
81,202 |
- |
-7,351 |
-8% |
5. Productivity and Technology |
D |
11,706 |
- |
11,904 |
10,242 |
- |
-1,662 |
-14% |
6. Executive Direction and Staff Services |
D |
33,261 |
- |
33,793 |
34,714 |
- |
921 |
3% |
|
|
|
|
|
|
|
|
|
Total Appropriation, Bureau of Labor Statistics |
|
597,182 |
- |
611,447 |
645,351 |
- |
33,904 |
6% |
Federal Funds |
|
518,918 |
- |
533,183 |
577,913 |
- |
44,730 |
8% |
Trust Funds |
|
78,264 |
- |
78,264 |
67,438 |
- |
-10,826 |
-14% |
|
|
|
|
|
|
|
|
|
Total Outlays |
|
593,264 |
- |
607,264 |
639,438 |
- |
32,174 |
5% |
|
|
|
|
|
|
|
|
|
DEPARTMENTAL MANAGEMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and Expenses: |
|
|
|
|
|
|
|
|
1. Program Direction and Support |
D |
25,806 |
42,384 |
33,350 |
34,225 |
- |
875 |
3% |
2. Departmental IT Crosscut |
D |
21,286 |
- |
19,892 |
20,642 |
- |
750 |
4% |
3. Legal Services |
D |
97,382 |
3,630 |
117,121 |
122,234 |
- |
5,113 |
4% |
Trust Funds |
D |
327 |
- |
327 |
327 |
- |
- |
0% |
4. International Labor Affairs |
D |
86,074 |
- |
92,669 |
115,000 |
- |
22,331 |
24% |
5. Administration and Management |
D |
29,475 |
5,451 |
30,676 |
30,501 |
- |
-175 |
-1% |
6. Adjudication |
D |
28,560 |
- |
29,286 |
30,367 |
- |
1,081 |
4% |
7. Women's Bureau |
D |
10,419 |
- |
11,604 |
12,255 |
- |
651 |
6% |
8. Civil Rights Activities |
D |
6,943 |
- |
7,220 |
7,335 |
- |
115 |
2% |
9. Departmental Program Evaluation |
D |
3,500 |
- |
8,500 |
50,300 |
|
41,800 |
492% |
10. Chief Financial Officer |
D |
5,278 |
1,000 |
5,361 |
5,438 |
- |
77 |
1% |
|
|
|
|
|
|
|
|
|
Total Appropriation, Salaries and Expenses |
|
315,050 |
52,465 |
356,006 |
428,624 |
- |
72,618 |
20% |
Federal Funds |
|
314,723 |
52,465 |
355,679 |
428,297 |
- |
72,618 |
20% |
Trust Funds |
|
327 |
- |
327 |
327 |
- |
- |
0% |
|
|
|
|
|
|
|
|
|
Outlays |
|
331,303 |
49,925 |
346,391 |
398,877 |
- |
52,486 |
15% |
|
|
|
|
|
|
|
|
|
Office of Disability Employment Policy: |
|
|
|
|
|
|
|
|
1. Salaries and expenses |
D |
26,679 |
- |
39,031 |
39,138 |
- |
107 |
0% |
|
|
|
|
|
|
|
|
|
Total Appropriation, Office of Disability Employment Policy |
|
26,679 |
- |
39,031 |
39,138 |
- |
107 |
0% |
|
|
|
|
|
|
|
|
|
Outlays |
|
26,500 |
- |
21,021 |
35,123 |
- |
14,102 |
67% |
|
|
|
|
|
|
|
|
|
Veterans Employment and Training: |
|
|
|
|
|
|
|
|
1. State Administration, Grants (TF) |
D |
161,894 |
- |
165,394 |
165,394 |
- |
- |
0% |
2. Transition Assistance Program (TF) |
D |
7,000 |
|
7,000 |
8,000 |
|
1,000 |
14% |
3. Federal Administration (TF) |
D |
34,625 |
- |
35,313 |
35,680 |
- |
367 |
1% |
4. National Veterans Training Institute (TF) |
D |
1,949 |
- |
2,449 |
2,449 |
- |
- |
0% |
5. Homeless Veterans Program |
D |
26,330 |
- |
36,330 |
41,330 |
- |
5,000 |
14% |
6. Veterans Workforce Investment Programs |
D |
7,641 |
- |
9,641 |
9,641 |
- |
- |
0% |
|
|
|
|
|
|
|
|
|
Total Appropriation, Veterans Employment and Training |
|
239,439 |
- |
256,127 |
262,494 |
- |
6,367 |
2% |
Federal Funds |
|
33,971 |
- |
45,971 |
50,971 |
- |
5,000 |
11% |
Trust Funds |
|
205,468 |
- |
210,156 |
211,523 |
- |
1,367 |
1% |
|
|
|
|
|
|
|
|
|
Outlays |
|
224,468 |
- |
236,156 |
254,523 |
- |
18,367 |
8% |
|
|
|
|
|
|
|
|
|
Office of the Inspector General: |
|
|
|
|
|
|
|
|
1. Program Activities |
D |
76,326 |
6,000 |
78,093 |
79,090 |
- |
997 |
1% |
Trust Funds |
D |
5,815 |
- |
5,921 |
5,992 |
- |
71 |
1% |
|
|
|
|
|
|
|
|
|
Total Appropriation, Office of the Inspector General |
|
82,141 |
6,000 |
84,014 |
85,082 |
- |
1,068 |
1% |
Federal Funds |
|
76,326 |
6,000 |
78,093 |
79,090 |
- |
997 |
1% |
Trust Funds |
|
5,815 |
- |
5,921 |
5,992 |
- |
71 |
1% |
|
|
|
|
|
|
|
|
|
Outlays |
|
78,672 |
4,925 |
83,039 |
84,567 |
- |
1,528 |
2% |
|
|
|
|
|
|
|
|
|
Working Capital Fund: |
|
|
|
|
|
|
|
|
1. Working Capital Fund |
D |
- |
- |
- |
637 |
- |
637 |
100% |
Mandatory Funds |
M |
- |
- |
- |
- |
- |
- |
100% |
|
|
|
|
|
|
|
|
|
Total Appropriation, Working Capital Fund |
|
- |
- |
- |
637 |
- |
637 |
100% |
Mandatory |
|
- |
- |
- |
- |
- |
- |
100% |
Discretionary |
|
- |
- |
- |
637 |
- |
637 |
100% |
|
|
|
|
|
|
|
|
|
Outlays |
|
-13,000 |
- |
-16,000 |
1,000 |
- |
17,000 |
-106% |
Mandatory |
|
- |
- |
- |
- |
- |
- |
100% |
Discretionary |
|
-13,000 |
- |
-16,000 |
1,000 |
- |
17,000 |
-106% |
|
|
|
|
|
|
|
|
|
DEPARTMENTAL MANAGEMENT |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Appropriation, Departmental Management |
|
663,309 |
58,465 |
735,178 |
815,975 |
- |
80,797 |
11% |
Mandatory |
|
- |
- |
- |
- |
- |
- |
100% |
Federal Funds |
|
451,699 |
58,465 |
518,774 |
598,133 |
- |
79,359 |
15% |
Trust Funds |
|
211,610 |
- |
216,404 |
217,842 |
- |
1,438 |
1% |
|
|
|
|
|
|
|
|
|
Total Outlays |
|
647,943 |
54,850 |
670,607 |
774,090 |
- |
103,483 |
15% |
Mandatory |
|
- |
- |
- |
- |
- |
- |
100% |
Discretionary |
|
647,943 |
54,850 |
670,607 |
774,090 |
- |
103,483 |
15% |
|
|
|
|
|
|
|
|
|
RECEIPTS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proprietary Receipts, UTF |
M |
-3,000 |
- |
-1,000 |
-1,000 |
- |
- |
0% |
Offsetting Collections, PCC |
M |
-6,000 |
- |
-6,000 |
-6,000 |
- |
- |
0% |
CMIA Receipts, UTF |
M |
-3,000 |
- |
-2,000 |
-2,000 |
- |
- |
0% |
Interest on UI Loans to States |
M |
-15,000 |
- |
- |
-1,900,000 |
- |
-1,900,000 |
100% |
Misc Receipts, BLDTF |
M |
- |
- |
-2,000 |
-2,000 |
- |
- |
0% |
Undistributed Offsetting Receipts |
M |
-2,260,000 |
- |
-517,000 |
-252,000 |
- |
265,000 |
-51% |
Interfund Transactions |
M |
-20,256,000 |
- |
-76,673,000 |
-19,461,000 |
- |
57,212,000 |
-75% |
|
|
|
|
|
|
|
|
|
Total, Receipts / Interfund Transactions |
|
-22,543,000 |
- |
-77,201,000 |
-21,624,000 |
- |
55,577,000 |
-72% |
|
|
|
|
|
|
|
|
|
Total Outlays |
|
-22,543,000 |
- |
-77,201,000 |
-21,624,000 |
- |
55,577,000 |
-72% |
|
|
|
|
|
|
|
|
|
TOTAL APPROPRIATION, DEPARTMENT OF LABOR |
|
108,137,932 |
34,367,476 |
162,002,592 |
79,982,248 |
36,444,300 |
-82,023,132 |
-51% |
Mandatory |
|
95,062,378 |
29,521,000 |
147,736,042 |
66,014,219 |
36,444,300 |
-81,724,611 |
-55% |
Discretionary |
|
13,075,554 |
4,846,476 |
14,266,550 |
13,968,029 |
- |
-298,521 |
-2% |
Federal Funds |
|
8,470,727 |
4,446,476 |
9,159,340 |
9,274,506 |
- |
115,166 |
1% |
Annual appropriation |
|
6,007,727 |
4,446,476 |
6,696,340 |
6,811,506 |
- |
115,166 |
2% |
Advance for succeeding fiscal year |
|
2,463,000 |
- |
2,463,000 |
2,463,000 |
- |
- |
0% |
Trust Funds |
|
4,604,827 |
400,000 |
5,107,210 |
4,693,523 |
- |
-413,687 |
-8% |
|
|
|
|
|
|
|
|
|
TOTAL OUTLAYS, DEPARTMENT OF LABOR |
|
107,436,539 |
33,576,710 |
161,355,943 |
79,113,114 |
36,158,300 |
-82,307,950 |
-51% |
Mandatory (includes Advances to UTF and Pension Benefit Guaranty Corp) |
|
94,650,320 |
29,195,000 |
147,428,042 |
65,207,219 |
36,158,300 |
-82,220,823 |
-56% |
Discretionary |
|
12,786,219 |
4,381,710 |
13,927,901 |
13,905,895 |
- |
-87,127 |
-1% |
Prepared February 1, 2010