2012 Budget and Performance Summary
| SALARIES AND EXPENSES | |||
|---|---|---|---|
| Pos. | FTE | Amount | |
| 2010 Enacted | 85 | 87 | 12,859 |
| 2011 Continuing Resolution | 85 | 87 | 12,859 |
| 2012 Request | 85 | 87 | 13,213 |
| Change 2012 from 2011 Continuing Resolution | 0 | 0 | 354 |
| Technical Adjustments | |||
| Subtotal Technical Adjustments | 0 | 0 | 0 |
| Total Technical Adjustments | 0 | 0 | 0 |
| Adjustments to Base | |||
| Increases: | |||
| Pay & Benefits | 0 | 0 | 37 |
| Domestic Rent & Facilities | 0 | 0 | 332 |
| Subtotal Increases: | 0 | 0 | 369 |
| Decreases: | |||
| Subtotal Decreases: | 0 | 0 | 0 |
| Total Adjustments to Base | 0 | 0 | 369 |
| Total Adjustments to Base and Technical Adjustments | 0 | 0 | 369 |
| 2012 Current Services | 85 | 87 | 13,228 |
| Program Changes | |||
| Increases: | 0 | 0 | 0 |
| Decreases: | |||
| Program Offset - Administrative Efficiencies | 0 | 0 | -15 |
| Subtotal, Program Decrease | 0 | 0 | -15 |
| Total Program Changes | 0 | 0 | -15 |
| 2012 Request | 85 | 87 | 13,213 |
| Change 2012 from 2011 Continuing Resolution | 0 | 0 | 354 |
| 2011 Continuing Resolution | 2012 Current Services | 2012 Tota Program Changes | 2012 Request | |||||||||
| Comparison by activity and program | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount |
| United States Parole Commission | 85 | 87 | 12,859 | 85 | 87 | 13,228 | 0 | 0 | -15 | 85 | 87 | 13,213 |
| Total | 85 | 87 | 12,859 | 85 | 87 | 13,228 | 0 | 0 | -15 | 85 | 87 | 13,213 |
| Reimbursable FTE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Grand Total | 85 | 87 | 12,859 | 85 | 87 | 13,228 | 0 | 0 | -15 | 85 | 87 | 13,213 |