Division of Human Rights

 

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

 

The Executive Budget recommends (analysis as of December 23, 2008):

 

A FY 2009-10 workforce of 208.  This is the same as the adjusted FTE level for FY 2008-09. 

 

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 2008-09 Adjustment

FY 2009-10

Difference

Administration – General Fund

 

(-14)

Administration – SRF – Federal

 

+14

 

 

Division of Human Rights
Program Details-State Operations 
  Enacted Proposed Enacted Change in Percent
Program 2008-09 Budget 2009-10 Budget 2009-10 Budget Appropriation Change
All Funds $21,601,000 $23,029,000 $23,029,000 $1,428,000 6.6%
General Fund $14,697,000 $14,788,000 $14,788,000 $91,000 0.6%
Special Revenue-Federal $6,904,000 $8,241,000 $8,241,000 $1,337,000 19.4%
           
Personal Services $11,801,000 $11,892,000 $11,892,000 $91,000 0.8%
           
Administration $21,601,000 $23,029,000 $23,029,000 $1,428,000 6.6%
Personal Service $11,801,000 $11,892,000 $11,892,000 $91,000 0.8%
Regular $11,457,000 $11,548,000 $11,548,000 $91,000 0.8%
Temporary service $325,000 $325,000 $325,000 $0 0.0%
Holiday/overtime compensation $19,000 $19,000 $19,000 $0 0.0%
Nonpersonal Service $2,896,000 $2,896,000 $2,896,000 $0 0.0%
Supplies and materials $151,000 $151,000 $151,000 $0 0.0%
Travel $192,000 $192,000 $192,000 $0 0.0%
Contractual Services $2,353,000 $2,353,000 $2,353,000 $0 0.0%
Equipment $200,000 $200,000 $200,000 $0 0.0%
Special Revenue-Federal (SRF) $6,904,000 $8,241,000 $8,241,000 $1,337,000 19.4%
           
Fed Equal Emp Opp Acct - (SRF) $3,702,000 $4,371,000 $4,371,000 $669,000 18.1%
FHAP Type 1 - (SRF) $3,202,000 $3,870,000 $3,870,000 $668,000 20.9%