2012 Budget and Performance Summary
Pos. | FTE | Amount | |
---|---|---|---|
2010 Enacted | 639 | 582 | 105,877 |
2011 Continuing Resolution | 639 | 582 | 105,877 |
2012 Request | 639 | 582 | 113,035 |
Change 2012 from 2011 Continuing Resolution | 0 | 0 | 7,158 |
Technical Adjustments | |||
Subtotal Technical Adjustments | 0 | 0 | 0 |
Total Technical Adjustments | 0 | 0 | 0 |
Adjustments to Base | |||
Increases: | |||
ATB Transfers | 0 | 0 | -181 |
Pay & Benefits | 0 | 0 | 1,845 |
Domestic Rent & Facilities | 0 | 0 | 5,620 |
Subtotal Increases: | 0 | 0 | 7,284 |
Decreases: | |||
Subtotal Decreases: | 0 | 0 | 0 |
Total Adjustments to Base | 0 | 0 | 7,284 |
Total Adjustments to Base and Technical Adjustments | 0 | 0 | 7,284 |
2012 Current Services | 639 | 582 | 113,161 |
Program Changes | |||
Decreases: | |||
Program Offset - Administrative Efficiencies | 0 | 0 | -92 |
Program Offset - Extend Tech Refresh | 0 | 0 | -34 |
Subtotal, Program Decrease | 0 | 0 | -126 |
Total Program Changes | 0 | 0 | -126 |
2012 Request | 639 | 582 | 113,035 |
Change 2012 from 2011 Continuing Resolution | 0 | 0 | 7,158 |
2011 Continuing Resolution | 2012 Current Services | 2012 Tota 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 |
General Tax Matters | 639 | 582 | 105,877 | 639 | 582 | 113,161 | 0 | 0 | -126 | 639 | 582 | 113,035 |
Total | 639 | 582 | 105,877 | 639 | 582 | 113,161 | 0 | 0 | -126 | 639 | 582 | 113,035 |
Reimbursable FTE | 0 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Grand Total | 639 | 587 | 105,877 | 639 | 582 | 113,161 | 0 | 0 | -126 | 639 | 582 | 113,035 |