H. 4657
General Appropriations Bill for fiscal year 2010-2011
As Reported by the Senate Finance Committee
Hint: To avoid truncation when printing, be sure your software is set to print in Landscape Orientation. Adjust font size as needed.
SEC. 81-0001 SECTION 81 PAGE 0306 DEPARTMENT OF REVENUE ---- 2009-2010 ---- ------------------------------ 2010-2011 ----------------------------- APPROPRIATED WAYS & MEANS BILL HOUSE BILL SENATE FINANCE TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS (1) (2) (3) (4) (5) (6) (7) (8) 1 I. ADMINISTRATIVE & PROGRAM 2 SUPPORT 3 PERSONAL SERVICE 4 DIRECTOR 130,063 130,063 130,063 130,063 130,063 130,063 130,063 130,063 5 (1.00) (1.00) (1.00) (1.00) (1.00) (1.00) (1.00) (1.00) 6 CLASSIFIED POSITIONS 335,688 335,688 335,688 335,688 335,688 335,688 374,150 374,150 7 (10.00) (10.00) (10.00) (10.00) (10.00) (10.00) (10.00) (10.00) 8 UNCLASSIFIED POSITIONS 123,375 123,375 123,375 123,375 123,375 123,375 123,375 123,375 9 (1.00) (1.00) (1.00) (1.00) (1.00) (1.00) (1.00) (1.00) 10 NEW POSITION: 11 AUDITOR II 38,462 38,462 12 (1.00) (1.00) 13 OTHER PERSONAL SERVICES 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 ________________________________________________________________________________________________ 14 TOTAL PERSONAL SERVICE 599,126 599,126 599,126 599,126 599,126 599,126 676,050 676,050 15 (12.00) (12.00) (12.00) (12.00) (12.00) (12.00) (13.00) (13.00) 16 OTHER OPERATING EXPENSES 52,500 52,500 52,500 52,500 52,500 52,500 52,500 52,500 17 ================================================================================================ 18 TOTAL ADMINISTRATIVE AND 19 PROGRAM SUPPORT 651,626 651,626 651,626 651,626 651,626 651,626 728,550 728,550 20 (12.00) (12.00) (12.00) (12.00) (12.00) (12.00) (13.00) (13.00) 21 ================================================================================================ 22 II. PROGRAMS AND SERVICES 23 A. SUPPORT SERVICES 24 PERSONAL SERVICE 25 CLASSIFIED POSITIONS 5,826,848 5,630,984 5,911,674 5,630,984 5,911,674 5,630,984 5,911,674 5,630,984 26 (118.00) (114.00) (118.00) (114.00) (118.00) (114.00) (118.00) (114.00) 27 NEW POSITIONS: 28 INSTRUCTOR/TRAINING COORD 29 30 II 60,548 60,548 31 (2.00) (2.00) 32 APPLICATION ANALYST II 210,967 210,967 33 (4.00) (4.00) 34 ACCOUNTANT/FISCAL ANALYST I 74,643 74,643 35 (3.00) (3.00) 36 OTHER PERSONAL SERVICES 100,000 50,000 100,000 50,000 100,000 50,000 100,000 50,000 ________________________________________________________________________________________________ 37 TOTAL PERSONAL SERVICE 5,926,848 5,680,984 6,011,674 5,680,984 6,011,674 5,680,984 6,357,832 6,027,142 38 (118.00) (114.00) (118.00) (114.00) (118.00) (114.00) (127.00) (123.00) 39 OTHER OPERATING EXPENSES 14,881,907 633,000 20,103,021 633,000 20,103,021 633,000 20,526,953 1,056,932This web page was last updated on Wednesday, April 21, 2010 at 11:04 AM
SEC. 81-0002 SECTION 81 PAGE 0307 DEPARTMENT OF REVENUE ---- 2009-2010 ---- ------------------------------ 2010-2011 ----------------------------- APPROPRIATED WAYS & MEANS BILL HOUSE BILL SENATE FINANCE TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS (1) (2) (3) (4) (5) (6) (7) (8) ________________________________________________________________________________________________ 1 TOTAL SUPPORT SERVICES 20,808,755 6,313,984 26,114,695 6,313,984 26,114,695 6,313,984 26,884,785 7,084,074 2 (118.00) (114.00) (118.00) (114.00) (118.00) (114.00) (127.00) (123.00) 3 ================================================================================================ 4 B. REVENUE & REGULATORY 5 PERSONAL SERVICE 6 CLASSIFIED POSITIONS 21,101,416 20,759,440 21,425,669 21,056,315 21,425,669 21,056,315 20,418,126 20,048,772 7 (559.50) (545.50) (559.50) (545.50) (559.50) (545.50) (559.50) (545.50) 8 NEW POSITIONS: 9 AUDITOR II 1,923,000 1,923,000 10 (50.00) (50.00) 11 OTHER PERSONAL SERVICES 1,000,000 550,000 1,000,000 550,000 1,000,000 550,000 1,000,000 550,000 ________________________________________________________________________________________________ 12 TOTAL PERSONAL SERVICE 22,101,416 21,309,440 22,425,669 21,606,315 22,425,669 21,606,315 23,341,126 22,521,772 13 (559.50) (545.50) (559.50) (545.50) (559.50) (545.50) (609.50) (595.50) 14 OTHER OPERATING EXPENSES 1,940,125 1,181,517 2,440,125 1,681,517 2,440,125 1,681,517 2,440,125 1,681,517 ________________________________________________________________________________________________ 15 TOTAL REVENUE & REGULATORY 24,041,541 22,490,957 24,865,794 23,287,832 24,865,794 23,287,832 25,781,251 24,203,289 16 (559.50) (545.50) (559.50) (545.50) (559.50) (545.50) (609.50) (595.50) 17 ================================================================================================ 18 C. LEGAL, POLICY & LEGISLATIVE 19 PERSONAL SERVICE 20 CLASSIFIED POSITIONS 505,992 505,992 505,992 505,992 505,992 505,992 505,992 505,992 21 (12.00) (12.00) (12.00) (12.00) (12.00) (12.00) (12.00) (12.00) ________________________________________________________________________________________________ 22 TOTAL PERSONAL SERVICE 505,992 505,992 505,992 505,992 505,992 505,992 505,992 505,992 23 (12.00) (12.00) (12.00) (12.00) (12.00) (12.00) (12.00) (12.00) 24 OTHER OPERATING EXPENSES 74,325 74,325 74,325 74,325 74,325 74,325 74,325 74,325 ________________________________________________________________________________________________ 25 TOTAL LEGAL, POLICY & 26 LEGISLATIVE 580,317 580,317 580,317 580,317 580,317 580,317 580,317 580,317 27 (12.00) (12.00) (12.00) (12.00) (12.00) (12.00) (12.00) (12.00) 28 ================================================================================================ 29 TOTAL PROGRAMS AND SERVICES 45,430,613 29,385,258 51,560,806 30,182,133 51,560,806 30,182,133 53,246,353 31,867,680 30 (689.50) (671.50) (689.50) (671.50) (689.50) (671.50) (748.50) (730.50) 31 ================================================================================================ 32 III. EMPLOYEE BENEFITS 33 C. STATE EMPLOYER CONTRIBUTIONS 34 EMPLOYER CONTRIBUTIONS 6,130,705 5,896,967 8,400,512 7,900,092 8,400,512 7,900,092 8,838,041 8,337,621 ________________________________________________________________________________________________ 35 TOTAL FRINGE BENEFITS 6,130,705 5,896,967 8,400,512 7,900,092 8,400,512 7,900,092 8,838,041 8,337,621 36 ================================================================================================ 37 TOTAL EMPLOYEE BENEFITS 6,130,705 5,896,967 8,400,512 7,900,092 8,400,512 7,900,092 8,838,041 8,337,621 38 ================================================================================================ 39 DEPARTMENT OF REVENUE
SEC. 81-0003 SECTION 81 PAGE 0308 DEPARTMENT OF REVENUE ---- 2009-2010 ---- ------------------------------ 2010-2011 ----------------------------- APPROPRIATED WAYS & MEANS BILL HOUSE BILL SENATE FINANCE TOTAL STATE TOTAL STATE TOTAL STATE TOTAL STATE FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS (1) (2) (3) (4) (5) (6) (7) (8) 1 2 TOTAL FUNDS AVAILABLE 52,212,944 35,933,851 60,612,944 38,733,851 60,612,944 38,733,851 62,812,944 40,933,851 3 TOTAL AUTHORIZED FTE POSITIONS (701.50) (683.50) (701.50) (683.50) (701.50) (683.50) (761.50) (743.50) 4 ================================================================================================