2012 Budget and Performance Summary
| Pos. | FTE | Amount | |
|---|---|---|---|
| 2010 Appropriation | 1,475 | 1,350 | 287,758 |
| 2010 Supplemental | 13 | 12 | 5,312 |
| 2010 Enacted w/ Supplementals | 1,488 | 1,362 | 293,070 |
| 2011 Continuing Resolution | 1,475 | 1,350 | 287,758 |
| 2012 Request | 1,488 | 1,463 | 310,112 |
| Change 2012 from 2011 Continuing Resolution | 13 | 113 | 22,354 |
| Technical Adjustments | |||
| Subtotal Technical Adjustments | 0 | 0 | 0 |
| Total Technical Adjustments | 0 | 0 | 0 |
| Adjustments to Base | |||
| Increases: | |||
| ATB Transfers | 0 | 0 | -406 |
| Pay & Benefits | 13 | 113 | 18,875 |
| Domestic Rent & Facilities | 0 | 0 | 1,196 |
| Other Adjustments | 0 | 0 | 3,051 |
| Foreign Expenses | 0 | 0 | 22 |
| Subtotal Increases: | 13 | 113 | 22,738 |
| Decreases: | |||
| Subtotal Decreases: | 0 | 0 | 0 |
| Total Adjustments to Base | 13 | 113 | 22,738 |
| Total Adjustments to Base and Technical Adjustments | 13 | 113 | 22,738 |
| 2012 Current Services | 1,488 | 1,463 | 310,496 |
| Program Changes | |||
| Decreases: | |||
| Program Offset - Administrative Efficiencies | 0 | 0 | -264 |
| Program Offset -Extend Tech Refresh | 0 | 0 | -120 |
| Subtotal, Program Decrease | 0 | 0 | -384 |
| Total Program Changes | 0 | 0 | -384 |
| 2012 Request | 1,488 | 1,463 | 310,112 |
| Change 2012 from 2011 Continuing Resolution | 13 | 113 | 22,354 |
| 2011 Continuing Resolution | 2012 Current Services | 2012 Total 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 |
| Legal Representation | 1,475 | 1,350 | 287,758 | 1,488 | 1,463 | 310,496 | 0 | 0 | -384 | 1,488 | 1,463 | 310,112 |
| Total | 1,475 | 1,350 | 287,758 | 1,488 | 1,463 | 310,496 | 0 | 0 | -384 | 1,488 | 1,463 | 310,112 |
| Reimbursable FTE | 0 | 41 | 0 | 0 | 162 | 0 | 0 | 0 | 0 | 0 | 162 | 0 |
| Grand Total | 1,475 | 1,391 | 287,758 | 1,488 | 1,625 | 310,496 | 0 | 0 | -384 | 1,488 | 1,625 | 310,112 |