Racing and Wagering Board
The Executive Budget recommends (an
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 | ||