Consumer Protection Board

 

 

The Enacted Budget makes no changes to the Executive Budget’s State Operations appropriations (analysis as of March 31, 2009)

 

According to the Assembly Yellow Book, (analysis as of December 31, 2008):

 

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

 

The Executive Budget recommends (analysis as of December 16, 2008):

A SFY 2009-10 workforce of 33.  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

Consumer Protection

-6

0

 

Consumer Protection Program ($358,000 or 100%).  The SRO contractual service appropriation may have been shifted to the general fund.  The purpose of this contract and the change in funding should be discussed at statewide labor management.

Consumer Protection Program:

 

Consumer Protection Board
Program Details-State Operations 
  Enacted Proposed Enacted Change in Percent
Program 2008-09 Budget 2009-10 Budget 2009-10 Budget Appropriation Change
All Funds $5,098,000 $3,494,000 $3,494,000 ($1,604,000) -31.5%
General Fund $320,000 $3,094,000 $3,094,000 $2,774,000 866.9%
Special Revenue-Other $4,778,000 $400,000 $400,000 ($4,378,000) -91.6%
           
Personal Services $2,679,000 $2,610,000 $2,610,000 ($69,000) -2.6%
Contractual Services $747,000 $118,000 $118,000 ($629,000) -84.2%
           
Consumer Protection Program $5,098,000 $3,494,000 $3,494,000 ($1,604,000) -31.5%
Personal Service $300,000 $2,503,000 $2,503,000 $2,203,000 734.3%
Regular $300,000 $2,503,000 $2,503,000 $2,203,000 734.3%
Nonpersonal Service $20,000 $591,000 $591,000 $571,000 2855.0%
Supplies and materials $10,000 $103,000 $103,000 $93,000 930.0%
Travel $0 $54,000 $54,000 $54,000 100.0%
Contractual Services $0 $358,000 $358,000 $358,000 100.0%
Equipment $10,000 $76,000 $76,000 $66,000 660.0%
Special Revenue-Other $4,778,000 $400,000 $400,000 ($4,378,000) -91.6%
           
Telemarketing Registry/Motor Fuel (SRO) $530,000 $400,000 $400,000 ($130,000) -24.5%
Personal Service $105,000 $107,000 $107,000 $2,000 1.9%
Regular $105,000 $107,000 $107,000 $2,000 1.9%
Nonpersonal Service $425,000 $293,000 $293,000 ($132,000) -31.1%
Supplies and materials $115,000 $115,000 $115,000 $0 0.0%
Travel $10,000 $10,000 $10,000 $0 0.0%
Contractual Services $245,000 $118,000 $118,000 ($127,000) -51.8%
Fringe benefits $50,000 $45,000 $45,000 ($5,000) -10.0%
Indirect costs $5,000 $5,000 $5,000 $0 0.0%
           
Public Service (SRO) $4,248,000 $0 $0 ($4,248,000) -100.0%
Personal Service $2,274,000 $0 $0 ($2,274,000) -100.0%
Regular $2,269,000 $0 $0 ($2,269,000) -100.0%
Holiday/overtime compensation $5,000 $0 $0 ($5,000) -100.0%
Nonpersonal Service $1,963,000 $0 $0 ($1,963,000) -100.0%
Supplies and materials $100,000 $0 $0 ($100,000) -100.0%
Travel $94,000 $0 $0 ($94,000) -100.0%
Contractual Services $499,000 $0 $0 ($499,000) -100.0%
Equipment $74,000 $0 $0 ($74,000) -100.0%
Fringe benefits $1,108,000 $0 $0 ($1,108,000) -100.0%
Indirect costs $88,000 $0 $0 ($88,000) -100.0%
Maintenance Undistributed $11,000 $0 $0 ($11,000) -100.0%
Nonpersonal Service $11,000 $0 $0 ($11,000) -100.0%
Supplies and materials $5,000 $0 $0 ($5,000) -100.0%
Travel $3,000 $0 $0 ($3,000) -100.0%
Contractual Services $3,000 $0 $0 ($3,000) -100.0%