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 |