2012 Budget and Performance Summary
| TOTAL | |||
|---|---|---|---|
| Pos. | FTE | Amount | |
| 2010 Enacted | 561 | 554 | 118,488 |
| 2011 Continuing Resolution | 561 | 554 | 118,488 |
| 2012 Request | 628 | 624 | 134,225 |
| Change 2012 from 2011 Continuing Resolution | 67 | 13 | 15,737 |
| Technical Adjustments | |||
| Subtotal Technical Adjustments | 0 | 0 | 0 |
| Total Technical Adjustments | 0 | 0 | 0 |
| Adjustments to Base | |||
| Increases: | |||
| ATB Transfers | 71 | 71 | 13,134 |
| Pay & Benefits | 0 | 9 | 3,395 |
| Domestic Rent & Facilities | 0 | 0 | 738 |
| Other Adjustments | 2 | 0 | 0 |
| Subtotal Increases: | 73 | 80 | 17,267 |
| Decreases: | |||
| Subtotal Decreases: | 0 | 0 | 0 |
| Total Adjustments to Base | 73 | 80 | 17,267 |
| Total Adjustments to Base and Technical Adjustments | 73 | 80 | 17,267 |
| 2012 Current Services | 634 | 634 | 135,755 |
| Program Changes | |||
| Increases: | |||
| Office of Information Policy | 5 | 2 | 467 |
| Office of Legal Policy | 2 | 1 | 201 |
| Office of Privacy and Civil Liberties | 1 | 1 | 180 |
| Subtotal, Program Increase | 8 | 4 | 848 |
| Decreases: | |||
| Administrative Efficiencies | 0 | 0 | -126 |
| Extend Tech Refresh | 0 | 0 | -66 |
| JMD Administrative Efficiencies | 1 | 1 | -391 |
| Realign Intergovernmental Liaison Function | -3 | -3 | -495 |
| Realign JMD Management & Planning Function | -12 | -12 | -1,300 |
| Subtotal, Program Decrease | -14 | -14 | -2,378 |
| Total Program Changes | -6 | -10 | -1,530 |
| 2012 Request | 628 | 624 | 134,225 |
| Change 2012 from 2011 Continuing Resolution | 67 | 70 | 15,737 |
| 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 |
| Department Leadership | 65 | 57 | 18,693 | 66 | 66 | 22,917 | 1 | 1 | 180 | 67 | 67 | 23,097 |
| Intergovernmental Relations and External Affairs Affairs | 52 | 52 | 8,101 | 56 | 56 | 9,890 | -3 | -3 | -495 | 61 | 58 | 9,395 |
| Executive Support and Professional Responsibility | 56 | 56 | 12,715 | 123 | 123 | 25,318 | 7 | 3 | 668 | 122 | 121 | 25,986 |
| Justice Management Division | 388 | 389 | 78,979 | 389 | 389 | 77,630 | -11 | -11 | -1,883 | 378 | 378 | 75,747 |
| Total | 561 | 554 | 118,488 | 634 | 634 | 135,755 | -6 | -10 | -1,530 | 628 | 624 | 134,225 |
| Reimbursable FTE | 0 | 97 | 0 | 0 | 40 | 0 | 0 | 0 | 0 | 0 | 40 | 0 |
| Grand Total | 561 | 651 | 118,488 | 634 | 674 | 135,755 | -6 | -10 | -1,530 | 628 | 664 | 134,225 |