2011 Budget and Performance Summary
Pos. | FTE | Amount | |
---|---|---|---|
2009 Enacted | 621 | 573 | 101,016 |
2010 Enacted | 639 | 582 | 105,877 |
2011 Request | 639 | 582 | 115,972 |
Change 2011 from 2010 Enacted | 0 | 0 | 10,095 |
Adjustments to Base | |||
Increases: | |||
Pay and Benefits | 0 | 0 | 3,165 |
Domestic Rent and Facilities | 0 | 0 | 4,044 |
Other Adjustments | 0 | 0 | 46 |
Subtotal Increases | 0 | 0 | 7,255 |
Total Adjustments to Base | 0 | 0 | 7,255 |
2011 Current Services | 639 | 582 | 113,132 |
Program Changes | |||
Increases: | |||
Fraud Enforcement | 0 | 0 | 2,965 |
Subtotal Increases | 0 | 0 | 2,965 |
Decreases: | |||
Travel and Management Efficiencies | 0 | 0 | -125 |
Subtotal Decreases | 0 | 0 | -125 |
Total Program Changes | 0 | 0 | 2,840 |
2011 Request | 639 | 582 | 115,972 |
Change 2011 from 2010 Enacted | 0 | 0 | 10,095 |
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. General Tax Matters | 639 | 582 | $105,877 | 639 | 587 | $113,132 | 0 | 0 | $2,840 | 639 | 587 | $115,972 |
Total | 639 | 582 | 105,877 | 639 | 587 | 113,132 | 0 | 0 | 2,840 | 639 | 587 | 115,972 |
Reimbursable FTE | 0 | 5 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 0 | -5 | 0 |
Grand Total | 639 | 587 | 105,877 | 639 | 582 | 113,132 | 0 | 0 | 2,840 | 639 | 582 | 115,972 |