2011 Budget and Performance Summary
TOTAL | |||
---|---|---|---|
Pos. | FTE | Amount | |
2009 Enacted | 71 | 71 | 80,000 |
2010 Enacted | 72 | 72 | 88,285 |
2011 Request | 83 | 78 | 179,785 |
Change 2011 from 2010 Enacted | 11 | 6 | 91,500 |
Adjustments to Base | |||
Increases: | |||
Pay and Benefits | 0 | 0 | 317 |
Domestic Rent and Facilities | 0 | 0 | 425 |
Other adjustments | 0 | 0 | 126 |
Subtotal Increases | 0 | 0 | 868 |
Total Adjustments to Base | 0 | 0 | 868 |
2011 Current Services | 72 | 72 | 89,153 |
Program Changes | |||
Increases: | |||
Unified Financial Management System | 11 | 6 | 42,132 |
Litigation Case Management System | 0 | 0 | 23,200 |
JCON | 0 | 0 | 15,000 |
JABS | 0 | 0 | 6,000 |
JCON S/TS | 0 | 0 | 4,300 |
Subtotal Increases | 11 | 6 | 90,632 |
Total Program Changes | 11 | 6 | 90,632 |
2011 Request | 83 | 78 | 179,785 |
Change 2011 from 2010 Enacted with Rescission | 11 | 6 | 91,500 |
2010 Enacted | 2011 Current Services | Total Program Changes | 2011 Request | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Comparison by activity and program | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount |
1. JIST | 72 | 72 | $88,285 | 72 | 72 | $89,153 | 11 | 6 | $90,632 | 83 | 78 | $179,785 |
Total | 72 | 72 | 88,285 | 72 | 72 | 89,153 | 11 | 6 | 90,632 | 83 | 78 | 179,785 |
Reimbursable FTE | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Grand Total | 72 | 72 | 88,285 | 72 | 72 | 89,153 | 11 | 6 | 90,632 | 83 | 78 | 179,785 |