Division of Human Rights

 

The Executive budget recommends (analysis as of January 28, 2008):

 

A FY 2007-08 workforce of 208.  This is an increase of 2 FTEs from the adjusted FTE level for FY 2006-07.  The following chart identifies adjustments in current fiscal year’s FTEs along with the recommended differences in FY 2007-08 FTEs by program (if the FTE’s are the same the program is not listed):

 

Program

FY 2007-08 Adjustment

FY 2008-09

Difference

Administration

 

2

 

 

 

 

 

 

 

Division of Human Rights
Program Details-State Operations 
  Enacted Proposed Change in Percent
Program 2007-08 Budget 2008-09 Budget Appropriation Change
All Funds $19,430,000 $21,601,000 $2,171,000 11.2%
General Fund $14,476,000 $14,697,000 $221,000 1.5%
Special Revenue-Federal $4,904,000 $6,904,000 $2,000,000 40.8%
Special Revenue-Other $50,000 $0 ($50,000) -100.0%
         
Personal Services $11,680,000 $11,801,000 $121,000 1.0%
         
Administration $19,430,000 $21,601,000 $2,171,000 11.2%
Personal Service $11,680,000 $11,801,000 $121,000 1.0%
Regular $11,661,000 $11,457,000 ($204,000) -1.7%
Temporary service $0 $325,000 $325,000 100.0%
Holiday/overtime compensation $19,000 $19,000 $0 0.0%
Nonpersonal Service $3,446,000 $2,896,000 ($550,000) -16.0%
Supplies and materials $151,000 $151,000 $0 0.0%
Travel $192,000 $192,000 $0 0.0%
Contractual Services $2,903,000 $2,353,000 ($550,000) -18.9%
Equipment $200,000 $200,000 $0 0.0%
Maintenance Undistributed ($650,000) $0 $650,000 -100.0%
Special Revenue-Federal (SRF) $4,904,000 $6,904,000 $2,000,000 40.8%
Special Revenue-Other (SRO) $50,000 $0 ($50,000) -100.0%
         
Fed Equal Emp Opp Acct - (SRF) $2,702,000 $3,702,000 $1,000,000 37.0%
FHAP Type 1 - (SRF) $2,202,000 $3,202,000 $1,000,000 45.4%
         
Broker Training Acct - (SRO) $50,000 $0 ($50,000) -100.0%
Nonpersonal Service $50,000 $0 ($50,000) -100.0%
Travel $5,000 $0 ($5,000) -100.0%
Contractual Services $45,000 $0 ($45,000) -100.0%