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 |