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 |