Keep Us Strong WikiLeaks logo

Currently released so far... 64621 / 251,287

Articles

Browse latest releases

Browse by creation date

Browse by origin

A B C D F G H I J K L M N O P Q R S T U V W Y Z

Browse by tag

A B C D E F G H I J K L M N O P Q R S T U V W X Y Z

Browse by classification

Community resources

courage is contagious

Viewing cable 10QUITO148, FY-2010 NAS ECUADOR PD&S REQUEST

If you are new to these pages, please read an introduction on the structure of a cable as well as how to discuss them with others. See also the FAQs

Understanding cables
Every cable message consists of three parts:
  • The top box shows each cables unique reference number, when and by whom it originally was sent, and what its initial classification was.
  • The middle box contains the header information that is associated with the cable. It includes information about the receiver(s) as well as a general subject.
  • The bottom box presents the body of the cable. The opening can contain a more specific subject, references to other cables (browse by origin to find them) or additional comment. This is followed by the main contents of the cable: a summary, a collection of specific topics and a comment section.
To understand the justification used for the classification of each cable, please use this WikiSource article as reference.

Discussing cables
If you find meaningful or important information in a cable, please link directly to its unique reference number. Linking to a specific paragraph in the body of a cable is also possible by copying the appropriate link (to be found at theparagraph symbol). Please mark messages for social networking services like Twitter with the hash tags #cablegate and a hash containing the reference ID e.g. #10QUITO148.
Reference ID Created Released Classification Origin
10QUITO148 2010-02-08 15:16 2011-05-02 00:00 UNCLASSIFIED Embassy Quito
VZCZCXYZ0002
RR RUEHWEB

DE RUEHQT #0148/01 0391518
ZNR UUUUU ZZH
R 081516Z FEB 10
FM AMEMBASSY QUITO
TO RUEHC/SECSTATE WASHDC 0933
INFO RUEHQT/AMEMBASSY QUITO
UNCLAS QUITO 000148 
 
SIPDIS 
DEPT FOR INL/RM GELMA BRUCE 
 
E.O. 12958: N/A 
TAGS: SNAR AFIN AMGT
SUBJECT: FY-2010 NAS ECUADOR PD&S REQUEST 
 
REF: STATE 7755 
 
1.  Following is NAS Ecuador's FY-2010 PD&S budget submission as 
requested by reftel: 
 
 
 
                        NON 
 
OBJECT   FY 2009        RECURRING     PROPOSED   FY 2010 
 
CLASS    OBLIGATIONS    ITEMS         INCREASES     PLAN 
 
 
 
1112    167,000              0         4,810    171,810 
 
1113     48,700              0         2,180     50,880 
 
1122     20,000             0             0     20,000 
 
1133     22,200              0         1,397     23,597 
 
1142     53,500              0         5,820     59,320 
 
1148        100              0           300        400 
 
1169     18,000              0           929     18,929 
 
1181        600              0             0        600 
 
1186          0              0                        0 
 
1187      1,400              0           600      2,000 
 
1199      8,000              0           993      8,993 
 
1201      8,000              0           588      8,588 
 
1206      3,400              0           100      3,500 
 
1211     48,500              0           990     49,490 
 
1212        200            0           300        500 
 
1219     14,000              0           495     14,495 
 
1221        282              0           336        618 
 
1222     10,000              0           962     10,962 
 
1224      8,100              0           348      8,448 
 
1228     13,000              0           726     13,726 
 
1229      3,000              0           772      3,772 
 
1230      5,000              0           595      5,595 
 
1231      2,000             0           706      2,706 
 
1232     15,000              0             0     15,000 
 
1233        700              0            19        719 
 
1234      2,400              0           225      2,625 
 
1246     28,000              0         1,459     29,459 
 
1305          0              0           434        434 
 
2111          0              0                        0 
 
2153      2,300              0         1,530      3,830 
 
2156      6,000              0         1,204      7,204 
2161          0              0         6,000      6,000 
 
2163      1,600             0          400      2,000 
 
2165          0             0         2,000      2,000 
 
2222          0              0           300        300 
 
2215          0              0             0          0 
 
2231      2,300              0           700      3,000 
 
2236          0              0             0          0 
 
2271          0              0             0          0 
 
2288          0              0             0          0 
 
2299      5,600        (3,600)             0      2,000 
 
2322      6,000              0         1,473      7,473 
 
2325          0              0           208        208 
 
2341          0              0             0          0 
 
2344        200             0             0        200 
 
2361          0              0             0          0 
 
2363          0              0             0          0 
 
2377          0              0             0          0 
 
2521        500              0         4,600      5,100 
 
2552        100              0             0        100 
 
2554          0              0             0          0 
 
2558          0              0         1,000      1,000 
 
2585      4,000              0             0      4,000 
 
2586      1,000              0         1,310      2,310 
 
2589      7,400              0         2,634     10,034 
 
2611      2,000              0             0      2,000 
 
2612          0              0         1,650      1,650 
 
2621          0              0           716        716 
 
2622      1,600              0         5,000      6,600 
 
2654          0              0             0          0 
 
2659          0              0             0          0 
 
2699     12,600        (9,415)         2,000      5,185 
 
3116     85,000       (85,000)             0          0 
 
3123      1,000              0             0      1,000 
 
3141     14,400       (13,400)         1,800      2,800 
 
3151      6,500        (5,000)           500      2,000 
 
3289          0              0             0          0 
 
4121          0              0             0          0 
 
4161      4,000              0         1,217      5,217 
 
 
 
PD&S 
 
TOTAL   665,182      (116,415)        62,326    611,093 
 
 
 
 
PD&S 
 
ICASS   475,818              0        63,089    538,907 
 
 
 
TOTAL 1,141,000              0         9,000  1,150,000 
 
 
 
 
 
2.   Explanation for non-recurring items and mandatory increases: 
 
 
 
After the move to the new Embassy compound, NAS needed to replace 
 
some computer and office equipment. 
 
 
 
NAS also replaced two NAS PD&S vehicles which had been purchased in 
2002. 
 
 
 
Non-recurring items:                           (116,415) 
 
 
 
2299 Miscellaneous Freight                     (3,600) 
 
 
 
2699 Miscellaneous Supplies                         (9,415) 
 
 
 
3116 Carryalls                                (85,000) 
 
 
 
3141 Miscellaneous Equipment                    (13,400) 
 
 
 
3151 Computers Equipment                            (5,000) 
 
 
 
Proposed Increases:                              62,326 
 
 
 
1112 Salary of Director and Deputy                   4,810 
 
 
 
1113 Within grade step increase, interim        2,180 
 
     retirement plan 
 
 
 
1133 Post Differential                            1,397 
 
 
 
1142 Salaries PAC/PSC                             5,820 
 
 
 
1148 Overtime                                       300 
 
 
 
1169 Anticipated incentives                         929 
 
 
 
1187 Cash awards                                    600 
 
 
 
1199 Anticipated incentives                         993 
 
 
 
1201 Post allowance                                588 
 
 
 
1206 Initial enrollment fee + tuition             100 
 
 
 
1211 Director plus D/Director                          990 
 
 
 
1212 D/Director departure and replacement         300 
 
 
 
1219 Prescribed by LES pay plan                     495 
 
1221 Indexed to 1112                                336 
 
 
 
1222 FEHBA                                         962 
 
 
 
1224 Foreign Service retirement plan                348 
 
 
 
1228 Estimated benefit allowance increase           726 
 
 
 
1229 Indexed to 1112                              772 
 
 
 
1230 Indexed to 1112                                595 
 
 
 
1231 see 1112                                       706 
 
 
 
1233 see 1112                                      19 
 
 
 
1234 see 1112                                       225 
 
 
 
1246 Estimated benefit allowance increase         1,459 
 
 
 
1305 Severance Pay - PSC FSN Employees              434 
 
 
 
2153 Travel regional conference                 1,530 
 
 
 
2156 Increases in travel agency fees            1,204 
 
 
 
2161 Rest and Recuperation Travel                 6,000 
 
 
 
2163 Other travel                                   400 
 
 
 
2165 Emergency Visitation Travel                  2,000 
 
 
 
2222 Unaccompanied Pouches                          300 
 
 
 
2231 HHE Packing and Crating                        700 
 
 
 
2322 Telephone Tolls Estimated 10% increase       1,473 
 
 
 
2325 U.S. Postal Services Estimated 10% increase       208 
 
 
 
2521 Motor vehicle repairs and maintenance        4,600 
 
 
 
2558 Director                                     1,000 
 
2586 Repair + Maint. Equipment                  1,310 
 
 
 
2589 Increase funds for training of PD&S staff    2,634 
 
 
 
2612 Parts and supplies                           1,650 
 
 
 
2621 Reference Materials                            716 
 
 
 
2622 Office supplies                              5,000 
 
 
 
2699 Supplies                                     2,000 
 
 
 
3141 Equipment                                    1,800 
 
 
 
3151 Other Equipment                                500 
 
 
 
4161 Value Added Taxes                          1,217 
 
 
 
3.  NAS Ecuador reminds INL that the late 2008 relocation to a New 
Embassy Compound resulted in ICASS cost increases.  The 2010 ICASS 
cost estimate is $538,907. 
 
 
 
4.  Spreadsheet will be sent to INL/RM by email. 
HODGES