State Commission of Correction

 

The enacted budget makes no changes to the Executive Budget; the Commission’s SFY 2010-11 All Funds appropriation is reduced by  $36,000 from the SFY 2009-10 enacted budget All Funds appropriation (June 22, 2010):

 

The Executive Budget recommends (analysis as of January 26, 2010):

 

A SFY 2010-11 workforce of 32.  This maintains the level of FTEs from the adjusted FTE level for FY 2009-109.  The following chart identifies adjustments in the current fiscal year’s FTEs along with the recommended differences in FY 2010-11 FTEs by program):

 

Program

FY 2009-10 Adjustment

FY 2010-11

FTEs

3/31/11

FY 2010-11

Difference

Improvement of Correctional Facilities

-2

32

0

 

 

 

 

 

State Commission of Correction 
Program Details-State Operations 
  Enacted Proposed Enacted Change in Percent
Program 2009-10 Budget 2010-11 Budget 2010-11 Budget Appropriation Change
All Funds $3,011,000 $2,975,000 $2,975,000 ($36,000) -1.2%
General Fund $3,011,000 $2,975,000 $2,975,000 ($36,000) -1.2%
           
Personal Services $2,447,000 $2,453,000 $2,453,000 $6,000 0.2%
Contractual Services $345,000 $323,000 $323,000 ($22,000) -6.4%
           
Improvement of Facilities $3,011,000 $2,975,000 $2,975,000 ($36,000) -1.2%
Personal Service $2,447,000 $2,453,000 $2,453,000 $6,000 0.2%
Regular $2,427,000 $2,433,000 $2,433,000 $6,000 0.2%
Holiday/overtime compensation $20,000 $20,000 $20,000 $0 0.0%
Nonpersonal Service $564,000 $522,000 $522,000 ($42,000) -7.4%
Supplies and materials $16,000 $15,000 $15,000 ($1,000) -6.3%
Travel $195,000 $176,000 $176,000 ($19,000) -9.7%
Contractual Services $345,000 $323,000 $323,000 ($22,000) -6.4%
Equipment $8,000 $8,000 $8,000 $0 0.0%