2009 Budget and Performance Summary
| SALARIES AND EXPENSES | |||
|---|---|---|---|
| Pos. | FTE | Amount | |
| 2007 Enacted | 1,468 | 1,460 | 223,152 |
| 2008 Enacted | 1,374 | 1,344 | 209,763 |
| 2009 Request | 1,374 | 1,344 | 217,416 |
| Change 2009 from 2008 Enacted | 0 | 0 | 7,653 |
| Adjustments to Base | |||
| Increases: | |||
| 2009 pay raise (2.9%) | 0 | 0 | 3,326 |
| 2008 pay raise annualization (3.5%) | 0 | 0 | 1,317 |
| Retirement (1.3 Percent) | 0 | 0 | 132 |
| Health Insurance | 0 | 0 | 685 |
| Employees Compensation Fund | 0 | 0 | 6 |
| GSA Rent | 0 | 0 | 2,685 |
| DHS Security Charge | 0 | 0 | -16 |
| Postage | 0 | 0 | 28 |
| Government Printing Office (GPO) | 0 | 0 | 22 |
| Electronic Case Filing (PACER) | 0 | 0 | 58 |
| Subtotal Increases | 0 | 0 | 8,243 |
| Decreases: | |||
| Changes in Compensable Days | 0 | 0 | -590 |
| Subtotal Decreases | 0 | 0 | -590 |
| Total Adjustments to Base | 0 | 0 | 7,653 |
| 2009 Current Services | 1,374 | 1,344 | 217,416 |
| 2009 Request | 1,374 | 1,344 | 217,416 |
| Change 2009 from 2008 Enacted | 0 | 0 | 7,653 |
| 2008 Enacted | 2009 Current Services | 2009 Request | Total Program Changes | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Comparison by activity and program | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount | Perm Pos. |
FTE | Amount |
| 1. Administration of cases | 1,374 | 1,344 | $209,763 | 1,374 | 1,344 | $217,416 | 1,374 | 1,344 | $217,416 | o | o | $0 |
| Grand Total | 1,374 | 1,344 | 209,763 | 1,374 | 1,344 | 217,416 | 1,374 | 1,344 | 217,416 | 0 | 0 | 0 |