2012 Budget and Performance Summary
TOTAL | |||
---|---|---|---|
Pos. | FTE | Amount | |
2010 Enacted | 35 | 35 | 206,143 |
2011 Continuing Resolution | 35 | 35 | 206,143 |
2012 Request | 35 | 35 | 102,751 |
Change 2012 from 2011 Continuing Resolution | 0 | 0 | -103,392 |
Technical Adjustments | |||
Subtotal Technical Adjustments | 0 | 0 | 0 |
Total Technical Adjustments | 0 | 0 | 0 |
Adjustments to Base | |||
Increases: | |||
Pay & Benefits | 0 | 0 | 1,608 |
Domestic Rent & Facilities | 0 | 0 | 17 |
Subtotal Increases: | 0 | 0 | 1,625 |
Decreases: | 0 | 0 | 0 |
Total Adjustments to Base | 0 | 0 | 1,625 |
Total Adjustments to Base and Technical Adjustments | 0 | 0 | 1,625 |
2012 Current Services | 35 | 35 | 207,768 |
Program Changes | |||
Decreases: | |||
Program Offset - Administrative Efficiencies | 0 | 0 | -6 |
Program Offset - Extend Tech Refresh | 0 | 0 | -11 |
Program Offset - Development and Operations | 0 | 0 | -105,000 |
Subtotal, Program Decrease | 0 | 0 | -105,017 |
Total Program Changes | 0 | 0 | -105,017 |
2012 Request | 35 | 35 | 102,751 |
Change 2012 from 2011 Continuing Resolution | 0 | 0 | -103,392 |
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 |
Law Enforcement Wireless Communications | 35 | 35 | 206,143 | 35 | 35 | 207,768 | 0 | 0 | -105,017 | 35 | 35 | 102,751 |
Total | 35 | 35 | 206,143 | 35 | 35 | 207,768 | 0 | 0 | -105,017 | 35 | 35 | 102,751 |
Reimbursable FTE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Grand Total | 35 | 35 | 206,143 | 35 | 35 | 207,768 | 0 | 0 | -105,017 | 35 | 35 | 102,751 |