Consumer
Protection Board
The Executive Budget recommends (an
A
The following chart identifies adjustments in the current fiscal year’s FTEs along with the recommended differences in FY 2008-09 FTEs by program (if the FTE’s are the same the program is not listed):
|
Program |
FY 2007-08 Adjustment |
FY 2008-09 Difference |
|
Consumer Protection |
|
+7 |
The Consumer Protection Board employed 1 employee under consultant contracts
in
| Consumer Protection Board | ||||
| Program Details-State Operations | ||||
| Enacted | Proposed | Change in | Percent | |
| Program | 2007-08 Budget | 2008-09 Budget | Appropriation | Change |
| All Funds | $4,438,000 | $5,098,000 | $660,000 | 14.9% |
| General Fund | $0 | $320,000 | $320,000 | 100.0% |
| Special Revenue-Other | $4,438,000 | $4,778,000 | $340,000 | 7.7% |
| Personal Services | $2,184,000 | $2,679,000 | $495,000 | 22.7% |
| Contractual Services | $738,000 | $747,000 | $9,000 | 1.2% |
| Consumer Protection Program | $4,438,000 | $5,098,000 | $660,000 | 14.9% |
| Personal Service | $0 | $300,000 | $300,000 | 100.0% |
| Regular | $0 | $300,000 | $300,000 | 100.0% |
| Nonpersonal Service | $0 | $20,000 | $20,000 | 100.0% |
| Supplies and materials | $0 | $10,000 | $10,000 | 100.0% |
| Equipment | $0 | $10,000 | $10,000 | 100.0% |
| Special Revenue-Other | $4,438,000 | $4,778,000 | $340,000 | 7.7% |
| Telemarketing Registry/Motor Fuel (SRO) | $425,000 | $530,000 | $105,000 | 24.7% |
| Personal Service | $0 | $105,000 | $105,000 | 100.0% |
| Regular | $0 | $105,000 | $105,000 | 100.0% |
| Nonpersonal Service | $425,000 | $425,000 | $0 | 0.0% |
| Supplies and materials | $115,000 | $115,000 | $0 | 0.0% |
| Travel | $10,000 | $10,000 | $0 | 0.0% |
| Contractual Services | $300,000 | $245,000 | ($55,000) | -18.3% |
| Fringe benefits | $0 | $50,000 | $50,000 | 100.0% |
| Indirect costs | $0 | $5,000 | $5,000 | 100.0% |
| Public Service (SRO) | $4,013,000 | $4,248,000 | $235,000 | 5.9% |
| Personal Service | $2,184,000 | $2,274,000 | $90,000 | 4.1% |
| Regular | $2,179,000 | $2,269,000 | $90,000 | 4.1% |
| Holiday/overtime compensation | $5,000 | $5,000 | $0 | 0.0% |
| Nonpersonal Service | $1,818,000 | $1,963,000 | $145,000 | 8.0% |
| Supplies and materials | $98,000 | $100,000 | $2,000 | 2.0% |
| Travel | $92,000 | $94,000 | $2,000 | 2.2% |
| Contractual Services | $435,000 | $499,000 | $64,000 | 14.7% |
| Equipment | $72,000 | $74,000 | $2,000 | 2.8% |
| Fringe benefits | $1,047,000 | $1,108,000 | $61,000 | 5.8% |
| Indirect costs | $74,000 | $88,000 | $14,000 | 18.9% |
| Maintenance Undistributed | $11,000 | $11,000 | $0 | 0.0% |
| Nonpersonal Service | $11,000 | $11,000 | $0 | 0.0% |
| Supplies and materials | $5,000 | $5,000 | $0 | 0.0% |
| Travel | $3,000 | $3,000 | $0 | 0.0% |
| Contractual Services | $3,000 | $3,000 | $0 | 0.0% |