Racing and Wagering Board

The Executive Budget recommends (analysis as of January 31, 2007):

A FY 2008-09 workforce of 136.  There is no change from the adjusted FTE level for FY 2007-08.  

 

 

Racing and Wagering Board
Program Details-State Operations 
  Enacted Proposed Change in Percent
Program 2007-08 Budget 2008-09 Budget Appropriation Change
All Funds $24,768,000 $25,018,000 $250,000 1.0%
Special Revenue-Other $24,768,000 $25,018,000 $250,000 1.0%
         
Personal Services $12,346,000 $12,346,000 $0 0.0%
Contractual Services $5,022,000 $5,452,000 $430,000 8.6%
         
Regulation of Racing $14,052,000 $14,302,000 $250,000 1.8%
Special Revenue-Other $14,052,000 $14,302,000 $250,000 1.8%
         
Regulation of Racing Acct - (SRO) $14,052,000 $14,302,000 $250,000 1.8%
Personal Service $6,473,000 $6,473,000 $0 0.0%
Regular $3,223,000 $2,623,000 ($600,000) -18.6%
Temporary service $3,200,000 $3,800,000 $600,000 18.8%
Holiday/overtime compensation $50,000 $50,000 $0 0.0%
Nonpersonal Service $7,579,000 $7,829,000 $250,000 3.3%
Supplies and materials $508,000 $418,000 ($90,000) -17.7%
Travel $110,000 $140,000 $30,000 27.3%
Contractual Services $3,740,000 $4,050,000 $310,000 8.3%
Equipment $40,000 $40,000 $0 0.0%
Fringe benefits $2,966,000 $2,966,000 $0 0.0%
Indirect costs $215,000 $215,000 $0 0.0%
         
Regulation of Wagering (SRO) $10,716,000 $10,716,000 $0 0.0%
Special Revenue-Other $10,716,000 $10,716,000 $0 0.0%
         
Bell Jar Collection Acct - (SRO) $2,446,000 $2,446,000 $0 0.0%
Personal Service $1,256,000 $1,256,000 $0 0.0%
Regular $1,256,000 $1,253,500 ($2,500) -0.2%
Holiday/overtime compensation $0 $2,500 $2,500 100.0%
Nonpersonal Service $1,190,000 $1,190,000 $0 0.0%
Supplies and materials $101,000 $101,000 $0 0.0%
Travel $201,000 $201,000 $0 0.0%
Contractual Services $82,000 $112,000 $30,000 36.6%
Equipment $197,000 $167,000 ($30,000) -15.2%
Fringe benefits $568,000 $568,000 $0 0.0%
Indirect costs $41,000 $41,000 $0 0.0%
         
Regulation of Indian Gaming - (SRO) $8,270,000 $8,270,000 $0 0.0%
Personal Service $4,617,000 $4,617,000 $0 0.0%
Regular $4,517,000 $4,487,000 ($30,000) -0.7%
Holiday/overtime compensation $100,000 $130,000 $30,000 30.0%
Nonpersonal Service $3,653,000 $3,653,000 $0 0.0%
Supplies and materials $400,000 $400,000 $0 0.0%
Travel $220,000 $220,000 $0 0.0%
Contractual Services $200,000 $290,000 $90,000 45.0%
Equipment $501,000 $411,000 ($90,000) -18.0%
Fringe benefits $2,184,000 $2,184,000 $0 0.0%
Indirect costs $148,000 $148,000 $0 0.0%
         
Racing Reform Program (p.548) $1,000,000 $1,000,000 $0 0.0%
Nonpersonal services $1,000,000 $1,000,000 $0 0.0%
Contractual Services $1,000,000 $1,000,000 $0 0.0%
Maintenance Undistributed $0 $0