State Commission of Correction

 

The Enacted Budget makes the following changes to the Executive Budget’s State Operations appropriations (analysis as of March 31, 2009):

 

According to the Senate White Book, (analysis as of December 31, 2008):

 

The Executive Budget recommends (analysis as of December 29, 2009):

A SFY 2009-10 workforce of 34.  This maintains the level of FTEs from the adjusted FTE level for FY 2008-09.  The following chart identifies adjustments in the current fiscal year’s FTEs along with the recommended differences in FY 2009-10 FTEs by program (if the FTE’s are the same the program is not listed):

 

Program

FY 2008-09 Adjustment

FY 2009-10

Difference

Improvement of Correctional Facilities

-1

 

 

State Commission of Correction 
Program Details-State Operations 
  Enacted Proposed Enacted Change in Percent
Program 2008-09 Budget 2009-10 Budget 2009-10 Budget Appropriation Change
All Funds $2,807,000 $3,011,000 $3,011,000 $204,000 7.3%
General Fund $2,807,000 $3,011,000 $3,011,000 $204,000 7.3%
           
Personal Services $2,267,000 $2,447,000 $2,447,000 $180,000 7.9%
Contractual Services $345,000 $345,000 $345,000 $0 0.0%
           
Improvement of Facilities $2,807,000 $3,011,000 $3,011,000 $204,000 7.3%
Personal Service $2,267,000 $2,447,000 $2,447,000 $180,000 7.9%
Regular $2,247,000 $2,427,000 $2,427,000 $180,000 8.0%
Holiday/overtime compensation $20,000 $20,000 $20,000 $0 0.0%
Nonpersonal Service $540,000 $564,000 $564,000 $24,000 4.4%
Supplies and materials $16,000 $16,000 $16,000 $0 0.0%
Travel $171,000 $195,000 $195,000 $24,000 14.0%
Contractual Services $345,000 $345,000 $345,000 $0 0.0%
Equipment $8,000 $8,000 $8,000 $0 0.0%