($000)
| 2007 Request Adjusted | Reimbursable Funding | 2007 Pres. Budget |
2007 PC&B By Program | 2007 # FTE Per Program | 2007 Contracts Expenses | 2007 Annualization 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 | 2007 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) | 103 | ||||||||||||||||
| Direct FTE | 122 | 103 | 103 | 103 | |||||||||||||
| FINANCIAL RESOURCES | |||||||||||||||||
| Salaries and Benefits | $13,447 | 13,447 | 6,789 | 52 | 74 | 303 | 13,824 | 13,824 | |||||||||
| Travel | $110 | 110 | 2 | 112 | 112 | ||||||||||||
| Training | $65 | 65 | 1 | 66 | 66 | ||||||||||||
| GSA Rent | $1,810 | 1,810 | 40 | 1,850 | 230 | 2,080 | |||||||||||
| Other Services: | 0 | ||||||||||||||||
| - WCF | $3,365 | 3,365 | 74 | 3,439 | 397 | 3,836 | |||||||||||
| - Common Services | $1,092 | 1,092 | 24 | 1,116 | 276 | 1,392 | |||||||||||
| Supplies | $367 | 367 | 8 | 375 | 375 | ||||||||||||
| Admin Subtotal | $20,256 | $0 | 20,256 | 6,789 | 52 | 74 | 303 | 0 | 0 | 149 | 20,782 | 903 | 21,685 | ||||
| PROGRAMS | |||||||||||||||||
| Travel Statistics | ($0) | $0 | 0 | 1,044 | 8 | 0 | 0 | ||||||||||
| Freight Statistics | $4,337 | $735 | 5,072 | 1,567 | 12 | 5,072 | −1,507 | 3,565 | |||||||||
| Transportation Economics | $128 | ($128) | 0 | 783 | 6 | 0 | 0 | ||||||||||
| Geospatial Information | $61 | $200 | 261 | 653 | 5 | 261 | −61 | 200 | |||||||||
| Compilations, Methods and Standards | $1,031 | $356 | 1,387 | 1,958 | 15 | 1,387 | −287 | 1,100 | |||||||||
| National Transportation Library | $504 | $0 | 504 | 653 | 5 | 504 | −54 | 450 | |||||||||
| Air Transportation Statistics | $0 | $0 | 0 | 0 | 0 | ||||||||||||
| Programs Subtotal | $6,061 | $1,163 | 7,224 | 6,658 | 51 | 7,224 | −1,909 | 5,315 | |||||||||
| GRAND TOTAL | $26,317 | $1,163 | 27,480 | 13,447 | 103 | 74 | 303 | 0 | 0 | 149 | 28,006 | −1,006 | 27,000 |