2010 Budget and Performance Summary
TOTAL | |||
---|---|---|---|
Pos. | FTE | Amount | |
2008 Enacted | 19 | 19 | 74,260 |
2009 Enacted | 19 | 19 | 185,000 |
2010 Request | 35 | 35 | 205,143 |
Change 2010 from 2009 Enacted | 16 | 16 | 20,143 |
Adjustments to Base | |||
Increases: | |||
Pay and Benefits | 0 | 0 | 106 |
Domestice Rent and Facilities | 0 | 0 | 2 |
Other Adjustments | 0 | 0 | 35 |
Subtotal Increases | 0 | 0 | 143 |
Total Adjustments to Base | 0 | 0 | 143 |
Total Adjustments to Base and Technical Adjustments | 0 | 0 | 143 |
2010 Current Services | 19 | 19 | 185,143 |
Program Changes | |||
Increases: | |||
Integrated Wireless Network | 16 | 16 | 20,000 |
Total Program Changes | 16 | 16 | 20,000 |
2010 Request | 35 | 35 | 205,143 |
Change 2010 from 2009 Enacted | 16 | 16 | 20,143 |
2009 Enacted | 2010 Current Services | Total Program Changes | 2010 Request | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Comparison by activity and program | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount |
1. Integrated Wireless Network | 19 | 19 | $ 74,260 | 19 | 19 | $ 185,143 | 16 | 19 | $ 20,000 | 35 | 35 | $ 205,143 |
Total | 19 | 19 | 74,260 | 19 | 19 | 185,143 | 16 | 19 | 20,000 | 35 | 35 | 205,143 |