($000)
| 2007 Request | 2007 PC&B By Program | 2007 # FTE Per Program | 2007 Contracts Expenses | 2007 Annual- ization of Pay Raise |
2008 Pay Raises | GSA Rent | WCF Increase/ Decrease | Inflation/ Deflation | FY 2007 Adjusted Base | Program Inc/ Dec | 2008 PC&B Program Increase | 2008 # FTE Per Program Increase | 2008 Contract Expense Program Increases |
FY 2008 Request | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| OPERATIONS | Note Non-Add | Note Non-Add | Note Non-Add | Note Non-Add | Note Non-Add | Note Non-Add | |||||||||
| PERSONNEL RESOURCES (FTE) | 33 | ||||||||||||||
| Direct FTE | 33 | 33 | 3 | 36 | |||||||||||
| FINANCIAL RESOURCES | |||||||||||||||
| Salaries and Benefits | 2,850 | 33 | 16 | 64 | 2,930 | 489 | 3,419 | ||||||||
| Travel | 128 | 3 | 131 | 131 | |||||||||||
| Training | 51 | 1 | 52 | 52 | |||||||||||
| GSA Rent | 445 | 10 | 455 | 95 | 550 | ||||||||||
| Other Services: | |||||||||||||||
| - WCF | 903 | 20 | 923 | 923 | |||||||||||
| - Common Services | 760 | 17 | 777 | 777 | |||||||||||
| Equipment | 69 | 2 | 71 | 71 | |||||||||||
| Supplies | 41 | 41 | 41 | ||||||||||||
| Admin Subtotal | 5,247 | 16 | 64 | 0 | 0 | 53 | 5,380 | 584 | 5,964 | ||||||
| PROGRAMS | |||||||||||||||
| Research and Development Program | |||||||||||||||
| Hydrogen Fuels Safety R&D | 495 | 495 | 5 | 0 | 500 | ||||||||||
| Transportation Futures and Applied Technology Program |
2,228 | 2,228 | −2,228 | 0 | |||||||||||
| RD&T Coordination | 247 | 247 | 289 | 536 | |||||||||||
| NDGPS | 0 | 0 | 5,000 | 0 | 5,000 | ||||||||||
| Programs Subtotal | 2,970 | 0 | 0 | 0 | 0 | 0 | 2,970 | 3,066 | 0 | 0 | 6,036 | ||||
| GRAND TOTAL | 8,217 | 16 | 64 | 0 | 0 | 53 | 8,350 | 3,650 | 0 | 12,000 |