2012 Budget and Performance Summary
| SALARIES AND EXPENSES | |||
|---|---|---|---|
| Pos. | FTE | Amount | |
| 2010 Enacted | 56 | 56 | 11,479 |
| 2011 Continuing Resolution | 56 | 56 | 11,479 |
| 2012 Request | 64 | 60 | 12,967 |
| Change 2012 from 2011 Continuing Resolution | 8 | 4 | 1,488 |
| Technical Adjustments | |||
| Subtotal Technical Adjustments | 0 | 0 | 0 |
| Total Technical Adjustments | 0 | 0 | 0 |
| Adjustments to Base | |||
| Increases: | |||
| Pay & Benefits | 0 | 0 | 45 |
| Domestic Rent & Facilities | 0 | 0 | 1 |
| Subtotal Increases: | 0 | 0 | 46 |
| Decreases: | |||
| Subtotal Decreases: | 0 | 0 | 0 |
| Total Adjustments to Base | 0 | 0 | 46 |
| Total Adjustments to Base and Technical Adjustments | 0 | 0 | 46 |
| 2012 Current Services | 56 | 56 | 11,525 |
| Program Changes | |||
| Increases: | |||
| Hate Crime Prevention | 8 | 4 | 1,454 |
| Subtotal, Program Increase | 8 | 4 | 1,454 |
| Decreases: | |||
| Program Offset - Administrative Efficiencies | 0 | 0 | -10 |
| Program Offset -Extend Tech Refresh | 0 | 0 | -2 |
| Subtotal, Program Decrease | 0 | 0 | -12 |
| Total Program Changes | 8 | 4 | 1,442 |
| 2012 Request | 64 | 60 | 12,967 |
| Change 2012 from 2011 Continuing Resolution | 8 | 4 | 1,488 |
| 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 |
| Conflict Resolution and Violence Prevention - Program Operations | 56 | 56 | 11,479 | 56 | 56 | 11,525 | 8 | 4 | 1,442 | 64 | 60 | 12,967 |
| Total | 56 | 56 | 11,479 | 56 | 56 | 11,525 | 8 | 4 | 1,442 | 64 | 60 | 12,967 |
| Reimbursable FTE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Grand Total | 56 | 56 | 11,479 | 56 | 56 | 11,525 | 8 | 4 | 1,442 | 64 | 60 | 12,967 |