2011 Budget and Performance Summary
Pos. | FTE | Amount | |
---|---|---|---|
2009 Enacted | 239 | 239 | $44,000 |
2010 Enacted | 239 | 239 | 44,023 |
2011 Request | 274 | 274 | 44,580 |
Change 2011 from 2010 Enacted | 35 | 35 | 557 |
Adjustments to Base | |||
Increases: | |||
Pay and Benefits | 35 | 35 | 583 |
Domestic Rent and Facilities | 0 | 0 | 17 |
Subtotal Increases | 35 | 35 | 600 |
Total Adjustments to Base | 35 | 35 | 600 |
2011 Current Services | 274 | 274 | 44,623 |
Program Changes | |||
Decreases: | |||
Travel and Management Efficiencies | 0 | 0 | -43 |
Subtotal Decreases | 0 | 0 | -43 |
Total Program Changes | 0 | 0 | -43 |
2011 Request | 274 | 274 | 44,580 |
Change 2011 from 2010 Enacted | 35 | 35 | 557 |
2010 Enacted with Rescission | 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. NDIC | 239 | 239 | $44,023 | 274 | 274 | $44,580 | 0 | 0 | $0 | 274 | 274 | $44,580 |
Total | 239 | 239 | 44,023 | 274 | 274 | 44,580 | 0 | 0 | 0 | 274 | 274 | 44,580 |
Reimbursable FTE | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | -1 | 0 |
Grand Total | 239 | 240 | 44,023 | 274 | 275 | 44,580 | 0 | 0 | 0 | 274 | 273 | 44,580 |