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 |