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% |