H. 3560
General Appropriations Bill for fiscal year 2009-2010
Ryberg Davis Senate Amendment
Hint: To avoid truncation when printing, be sure your software is set to print in Landscape Orientation. Adjust font size as needed.
SEC. 72-0003 SECTION 72B PAGE 0266
GOVERNOR'S OFF-EXECUTIVE POLICY & PROGRAMS
---- 2008-2009 ---- ------------------- 2009-2010 ------------------
APPROPRIATED HOUSE BILL SENATE BILL
TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6)
1 II. CHILDREN'S SERVICES
2 A. CHILDREN'S SERVICES
3 1. GUARDIAN AD LITEM
4 PERSONAL SERVICE:
5 CLASSIFIED POSITIONS 810,009 396,447 858,346 362,072 858,346 362,072
6 (23.00) (11.50) (23.00) (11.50) (23.00) (11.50)
7 UNCLASSIFIED POSITIONS 59,723 29,029 52,029 29,029 52,029 29,029
8 (1.00) (.50) (1.00) (.50) (1.00) (.50)
9 OTHER PERSONAL SERVICES 1,821,703 547,815 1,979,901 547,815 1,937,371 505,285
________________________________________________________________________________________________
10 TOTAL PERSONAL SERVICE 2,691,435 973,291 2,890,276 938,916 2,847,746 896,386
11 (24.00) (12.00) (24.00) (12.00) (24.00) (12.00)
12 OTHER OPERATING EXPENSES 952,467 166,487 1,090,865 121,077 1,069,665 99,877
________________________________________________________________________________________________
13 TOTAL GUARDIAN AD LITEM 3,643,902 1,139,778 3,981,141 1,059,993 3,917,411 996,263
14 (24.00) (12.00) (24.00) (12.00) (24.00) (12.00)
15 ================================================================================================
16 2. CHILDREN'S AFFAIRS
17 PERSONAL SERVICE:
18 UNCLASSIFIED POSITIONS 37,564 37,564 37,564 37,564 37,564 37,564
19 (1.00) (1.00) (1.00) (1.00) (1.00) (1.00)
________________________________________________________________________________________________
20 TOTAL PERSONAL SERVICE 37,564 37,564 37,564 37,564 37,564 37,564
21 (1.00) (1.00) (1.00) (1.00) (1.00) (1.00)
22 OTHER OPERATING EXPENSES 3,090 3,090 590 590 590 590
23 SPECIAL ITEMS:
24 CHILDREN'S CASE RESOLUTION 33,873 33,873 28,656 28,656 16,854 16,854
________________________________________________________________________________________________
25 TOTAL SPECIAL ITEMS 33,873 33,873 28,656 28,656 16,854 16,854
________________________________________________________________________________________________
26 TOTAL CHILDREN'S AFFAIRS 74,527 74,527 66,810 66,810 55,008 55,008
27 (1.00) (1.00) (1.00) (1.00) (1.00) (1.00)
28 ================================================================================================
29 3. FOSTER CARE
30 PERSONAL SERVICE:
31 CLASSIFIED POSITIONS 741,831 360,387 776,062 334,212 769,378 327,528
32 (18.00) (9.00) (18.00) (9.00) (18.00) (9.00)
33 UNCLASSIFIED POSITIONS 73,378 36,695 70,469 34,139 70,333 34,003
34 (1.00) (.50) (1.00) (.50) (1.00) (.50)
35 OTHER PERSONAL SERVICES 69,654 11,435 71,907 9,942 70,414 8,449
________________________________________________________________________________________________
36 TOTAL PERSONAL SERVICE 884,863 408,517 918,438 378,293 910,125 369,980
37 (19.00) (9.50) (19.00) (9.50) (19.00) (9.50)
38 OTHER OPERATING EXPENSES 307,654 169,251 295,444 127,602 292,448 124,606
________________________________________________________________________________________________
39 TOTAL FOSTER CARE 1,192,517 577,768 1,213,882 505,895 1,202,573 494,586
40 (19.00) (9.50) (19.00) (9.50) (19.00) (9.50)
41 ================================================================================================
SEC. 72-0004 SECTION 72B PAGE 0267
GOVERNOR'S OFF-EXECUTIVE POLICY & PROGRAMS
---- 2008-2009 ---- ------------------- 2009-2010 ------------------
APPROPRIATED HOUSE BILL SENATE BILL
TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6)
1 4. CONTINUUM OF CARE
2 PERSONAL SERVICE
3 CLASSIFIED POSITIONS 2,871,182 1,571,182 2,608,581 1,308,581 2,608,581 1,308,581
4 (72.51) (44.06) (72.51) (44.06) (72.51) (44.06)
5 UNCLASSIFIED POSITIONS 75,959 75,959 70,119 70,119 70,119 70,119
6 (1.00) (1.00) (1.00) (1.00) (1.00) (1.00)
7 TEMPORARY GRANTS EMPLOYEE 400,000 400,000 400,000
8 OTHER PERSONAL SERVICES 80,000 80,000 80,000
________________________________________________________________________________________________
9 TOTAL PERSONAL SERVICE 3,427,141 1,647,141 3,158,700 1,378,700 3,158,700 1,378,700
10 (73.51) (45.06) (73.51) (45.06) (73.51) (45.06)
11 OTHER OPERATING EXPENSES 1,062,706 312,706 1,038,160 288,160 973,853 223,853
12 CASE SERVICES:
13 CASE SERVICES 3,448,488 1,548,488 3,948,488 1,548,488 3,819,477 1,419,477
________________________________________________________________________________________________
14 TOTAL CASE SRVC/PUB ASST 3,448,488 1,548,488 3,948,488 1,548,488 3,819,477 1,419,477
________________________________________________________________________________________________
15 TOTAL CONTINUUM OF CARE 7,938,335 3,508,335 8,145,348 3,215,348 7,952,030 3,022,030
16 (73.51) (45.06) (73.51) (45.06) (73.51) (45.06)
17 ================================================================================================
18 TOTAL CHILDREN'S SERVICES 12,849,281 5,300,408 13,407,181 4,848,046 13,127,022 4,567,887
19 (117.51) (67.56) (117.51) (67.56) (117.51) (67.56)
20 ================================================================================================
21 TOTAL CHILDREN'S SERVICES 12,849,281 5,300,408 13,407,181 4,848,046 13,127,022 4,567,887
22 (117.51) (67.56) (117.51) (67.56) (117.51) (67.56)
23 ================================================================================================
24 III. CONSTITUENT SERVICES
25 A. CONSTITUENT SERVICES
26 1. VICTIMS' ASSISTANCE
27 PERSONAL SERVICE:
28 CLASSIFIED POSITIONS 974,827 1,022,700 1,022,700
29 (28.68) (28.68) (28.68)
30 UNCLASSIFIED POSITIONS 37,492 39,655 39,655
31 (1.00) (1.00) (1.00)
32 TEMPORARY GRANTS EMPLOYEE 255,143 258,698 258,698
33 OTHER PERSONAL SERVICES 226,795 251,845 251,845
________________________________________________________________________________________________
34 TOTAL PERSONAL SERVICE 1,494,257 1,572,898 1,572,898
35 (29.68) (29.68) (29.68)
36 OTHER OPERATING EXPENSES 12,313,025 38,043 13,456,552 22,919 13,456,094 22,461
37 SPECIAL ITEMS:
38 VICTIMS RIGHTS 88,269 88,269 83,160 83,160 70,578 70,578
39 VICTIMS WITNESS 162,727 162,727 162,727 162,727 162,727 162,727
SEC. 72-0005 SECTION 72B PAGE 0268
GOVERNOR'S OFF-EXECUTIVE POLICY & PROGRAMS
---- 2008-2009 ---- ------------------- 2009-2010 ------------------
APPROPRIATED HOUSE BILL SENATE BILL
TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6)
________________________________________________________________________________________________
1 TOTAL SPECIAL ITEMS 250,996 250,996 245,887 245,887 233,305 233,305
2 DISTRIBUTION TO SUBDIVISIONS:
3 ALLOC CNTY-RESTRICTED 650,000 650,000 650,000
4 ALLOC OTHER STATE AGENCIES 170,500 226,500 226,500
5 ALLOC OTHER ENTITIES 1,500 56,500 56,500
________________________________________________________________________________________________
6 TOTAL DIST SUBDIVISIONS 822,000 933,000 933,000
________________________________________________________________________________________________
7 TOTAL VICTIMS' ASSISTANCE 14,880,278 289,039 16,208,337 268,806 16,195,297 255,766
8 (29.68) (29.68) (29.68)
9 ================================================================================================
10 2. VETERANS' AFFAIRS
11 A. VETERANS' AFFAIRS
12 PERSONAL SERVICE:
13 CLASSIFIED POSITIONS 422,105 422,105 422,105 422,105 406,924 406,924
14 (16.00) (16.00) (16.00) (16.00) (16.00) (16.00)
15 UNCLASSIFIED POSITIONS 167,637 167,637 86,536 86,536 76,920 76,920
16 (4.00) (4.00) (4.00) (4.00) (4.00) (4.00)
17 OTHER PERSONAL SERVICES 20,806 20,806 4,092 4,092 2,895 2,895
________________________________________________________________________________________________
18 TOTAL PERSONAL SERVICE 610,548 610,548 512,733 512,733 486,739 486,739
19 (20.00) (20.00) (20.00) (20.00) (20.00) (20.00)
20 OTHER OPERATING EXPENSES 37,636 37,636 37,636 37,636 36,883 36,883
21 SPECIAL ITEMS:
22 POW COMMISSION 3,711 3,711 2,211 2,211 2,167 2,167
23 VETERANS COUNSELING 70,748 70,748 69,415 69,415 58,887 58,887
________________________________________________________________________________________________
24 TOTAL SPECIAL ITEMS 74,459 74,459 71,626 71,626 61,054 61,054
25 CASE SERVICES:
26 CASE SERVICES 425,000 550,000 550,000
________________________________________________________________________________________________
27 TOTAL CASE SRVC/PUB ASST 425,000 550,000 550,000
________________________________________________________________________________________________
28 TOTAL VETERANS' AFFAIRS 1,147,643 722,643 1,171,995 621,995 1,134,676 584,676
29 (20.00) (20.00) (20.00) (20.00) (20.00) (20.00)
30 B. VETERANS' CEMETERY
31 PERSONAL SERVICE:
32 CLASSIFIED POSITIONS 207,916 207,916 207,916 207,916 201,408 201,408
33 (8.63) (8.63) (8.63) (8.63) (8.63) (8.63)
________________________________________________________________________________________________
34 TOTAL PERSONAL SERVICE 207,916 207,916 207,916 207,916 201,408 201,408
35 (8.63) (8.63) (8.63) (8.63) (8.63) (8.63)
36 OTHER OPERATING EXPENSES 21,172 21,172 21,172 21,172 14,980 14,980
________________________________________________________________________________________________
37 TOTAL VETERANS' CEMETERY 229,088 229,088 229,088 229,088 216,388 216,388
38 (8.63) (8.63) (8.63) (8.63) (8.63) (8.63)
________________________________________________________________________________________________
39 TOTAL VETERANS' AFFAIRS 1,376,731 951,731 1,401,083 851,083 1,351,064 801,064
40 (28.63) (28.63) (28.63) (28.63) (28.63) (28.63)
41 ================================================================================================
SEC. 72-0006 SECTION 72B PAGE 0269
GOVERNOR'S OFF-EXECUTIVE POLICY & PROGRAMS
---- 2008-2009 ---- ------------------- 2009-2010 ------------------
APPROPRIATED HOUSE BILL SENATE BILL
TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6)
1 4. OMBUDSMAN
2 PERSONAL SERVICE:
3 CLASSIFIED POSITIONS 204,582 68,259 207,882 68,259 206,517 66,894
4 (6.50) (3.00) (6.50) (3.00) (6.50) (3.00)
5 UNCLASSIFIED POSITIONS 150,936 83,342 140,351 72,757 138,896 71,302
6 (3.00) (2.00) (3.00) (2.00) (3.00) (2.00)
7 OTHER PERSONAL SERVICES 18,720 18,720
________________________________________________________________________________________________
8 TOTAL PERSONAL SERVICE 355,518 151,601 366,953 141,016 364,133 138,196
9 (9.50) (5.00) (9.50) (5.00) (9.50) (5.00)
10 OTHER OPERATING EXPENSES 76,196 8,245 80,599 7,668 80,446 7,515
________________________________________________________________________________________________
11 TOTAL OMBUDSMAN 431,714 159,846 447,552 148,684 444,579 145,711
12 (9.50) (5.00) (9.50) (5.00) (9.50) (5.00)
13 ================================================================================================
14 5. DEVELOPMENTAL DISABILITIES
15 PERSONAL SERVICE:
16 CLASSIFIED POSITIONS 223,607 35,658 223,607 35,658 222,607 34,658
17 (5.75) (1.26) (5.75) (1.26) (5.75) (1.26)
18 UNCLASSIFIED POSITIONS 67,053 67,053 67,053
19 (1.00) (1.00) (1.00)
20 OTHER PERSONAL SERVICES 4,500 4,500 4,500
________________________________________________________________________________________________
21 TOTAL PERSONAL SERVICE 295,160 35,658 295,160 35,658 294,160 34,658
22 (6.75) (1.26) (6.75) (1.26) (6.75) (1.26)
23 OTHER OPERATING EXPENSES 90,984 13,984 91,342 14,342 89,336 12,336
24 DISTRIBUTION TO SUBDIVISIONS:
25 ALLOC MUN-RESTRICTED 60,000 60,000 60,000
26 ALLOC SCHOOL DIST 300,000 300,000 300,000
27 ALLOC OTHER STATE AGENCIES 400,000 400,000 400,000
28 ALLOC OTHER ENTITIES 890,000 890,000 890,000
________________________________________________________________________________________________
29 TOTAL DIST SUBDIVISIONS 1,650,000 1,650,000 1,650,000
________________________________________________________________________________________________
30 TOTAL DEVELOPMENTAL
31 DISABILITIES 2,036,144 49,642 2,036,502 50,000 2,033,496 46,994
32 (6.75) (1.26) (6.75) (1.26) (6.75) (1.26)
33 ================================================================================================
34 6. SMALL AND MINORITY BUSINESS
35 PERSONAL SERVICE:
36 CLASSIFIED POSITIONS 56,745 56,745 56,745 56,745 56,745 56,745
37 (2.00) (2.00) (2.00) (2.00) (2.00) (2.00)
38 UNCLASSIFIED POSITIONS 47,492 47,492 50,258 50,258 50,258 50,258
39 (1.00) (1.00) (1.00) (1.00) (1.00) (1.00)
SEC. 72-0007 SECTION 72B PAGE 0270
GOVERNOR'S OFF-EXECUTIVE POLICY & PROGRAMS
---- 2008-2009 ---- ------------------- 2009-2010 ------------------
APPROPRIATED HOUSE BILL SENATE BILL
TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6)
________________________________________________________________________________________________
1 TOTAL PERSONAL SERVICE 104,237 104,237 107,003 107,003 107,003 107,003
2 (3.00) (3.00) (3.00) (3.00) (3.00) (3.00)
3 OTHER OPERATING EXPENSES 23,644 23,644 23,644 23,644 16,435 16,435
________________________________________________________________________________________________
4 TOTAL SMALL AND MINORITY
5 BUSINESS 127,881 127,881 130,647 130,647 123,438 123,438
6 (3.00) (3.00) (3.00) (3.00) (3.00) (3.00)
7 ================================================================================================
8 7. ECONOMIC OPPORTUNITY
9 PERSONAL SERVICE:
10 CLASSIFIED POSITIONS 730,498 601,376 601,376
11 (17.30) (17.30) (17.30)
12 UNCLASSIFIED POSITIONS 40,711 36,770 36,770
13 (2.00) (2.00) (2.00)
14 OTHER PERSONAL SERVICES 29,600 32,523 32,523
________________________________________________________________________________________________
15 TOTAL PERSONAL SERVICE 800,809 670,669 670,669
16 (19.30) (19.30) (19.30)
17 OTHER OPERATING EXPENSES 353,500 379,315 379,315
18 DISTRIBUTION TO SUBDIVISIONS:
19 ALLOC OTHER ENTITIES 31,464,412 32,057,250 32,057,250
________________________________________________________________________________________________
20 TOTAL DIST SUBDIVISIONS 31,464,412 32,057,250 32,057,250
________________________________________________________________________________________________
21 TOTAL ECONOMIC OPPORTUNITY 32,618,721 33,107,234 33,107,234
22 (19.30) (19.30) (19.30)
23 ================================================================================================
24 TOTAL CONSTITUENT SERVICES 51,471,469 1,578,139 53,331,355 1,449,220 53,255,108 1,372,973
25 (96.86) (37.89) (96.86) (37.89) (96.86) (37.89)
26 ================================================================================================
27 TOTAL CONSTITUENT SERVICES 51,471,469 1,578,139 53,331,355 1,449,220 53,255,108 1,372,973
28 (96.86) (37.89) (96.86) (37.89) (96.86) (37.89)
29 ================================================================================================
30 IV. EMPLOYEE BENEFITS
31 C. STATE EMPLOYER CONTRIBUTIONS
32 EMPLOYER CONTRIBUTIONS 3,598,886 1,384,028 3,559,452 1,285,280 3,538,102 1,263,930
________________________________________________________________________________________________
33 TOTAL FRINGE BENEFITS 3,598,886 1,384,028 3,559,452 1,285,280 3,538,102 1,263,930
34 ================================================================================================
35 TOTAL EMPLOYEE BENEFITS 3,598,886 1,384,028 3,559,452 1,285,280 3,538,102 1,263,930
36 ================================================================================================
37 V. NON-RECURRING APPROPRIATIONS
38 CHILDREN'S TRUST FUND
39 (PROVISO 90.12) 100,000
SEC. 72-0008 SECTION 72B PAGE 0271
GOVERNOR'S OFF-EXECUTIVE POLICY & PROGRAMS
---- 2008-2009 ---- ------------------- 2009-2010 ------------------
APPROPRIATED HOUSE BILL SENATE BILL
TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6)
________________________________________________________________________________________________
1 TOTAL NON-RECURRING APPRO. 100,000
2 ================================================================================================
3 TOTAL NON-RECURRING 100,000
4 ================================================================================================
5 GOVERNOR'S OFF-EXECUTIVE
6 POLICY & PROGRAMS
7 TOTAL RECURRING BASE 70,007,599 9,302,184 72,384,604 8,620,164 71,941,969 8,177,529
8
9 TOTAL FUNDS AVAILABLE 70,107,599 9,302,184 72,384,604 8,620,164 71,941,969 8,177,529
10 TOTAL AUTHORIZED FTE POSITIONS (243.13) (134.21) (243.13) (134.21) (243.13) (134.21)
11 ================================================================================================
SEC. 72-0002 SECTION 72B PAGE 0265
GOVERNOR'S OFF-EXECUTIVE POLICY & PROGRAMS
---- 2008-2009 ---- ------------------- 2009-2010 ------------------
APPROPRIATED HOUSE BILL SENATE BILL
TOTAL STATE TOTAL STATE TOTAL STATE
FUNDS FUNDS FUNDS FUNDS FUNDS FUNDS
(1) (2) (3) (4) (5) (6)
1 I. ADMINISTRATIVE SERVICES
2 A. DIVISION DIRECTOR
3 PERSONAL SERVICE:
4 CLASSIFIED POSITIONS 26,527 26,527 24,670 24,670 17,109 17,109
5 (1.00) (1.00) (1.00) (1.00) (1.00) (1.00)
6 UNCLASSIFIED POSITIONS 71,129 71,129 68,223 68,223 55,637 55,637
7 (1.00) (1.00) (1.00) (1.00) (1.00) (1.00)
________________________________________________________________________________________________
8 TOTAL PERSONAL SERVICE 97,656 97,656 92,893 92,893 72,746 72,746
9 (2.00) (2.00) (2.00) (2.00) (2.00) (2.00)
10 OTHER OPERATING EXPENSES 10,530 10,530 9,793 9,793 9,597 9,597
________________________________________________________________________________________________
11 TOTAL DIVISION DIRECTOR 108,186 108,186 102,686 102,686 82,343 82,343
12 (2.00) (2.00) (2.00) (2.00) (2.00) (2.00)
13 ================================================================================================
14 1. SUPPORT SERVICES
15 PERSONAL SERVICE:
16 CLASSIFIED POSITIONS 662,628 662,628 731,612 731,612 697,055 697,055
17 (23.76) (23.76) (23.76) (23.76) (23.76) (23.76)
18 UNCLASSIFIED POSITIONS 82,315 82,315 85,310 85,310 75,833 75,833
19 (3.00) (3.00) (3.00) (3.00) (3.00) (3.00)
20 OTHER PERSONAL SERVICES 9,750 9,750 12,250 12,250 11,748 11,748
________________________________________________________________________________________________
21 TOTAL PERSONAL SERVICE 754,693 754,693 829,172 829,172 784,636 784,636
22 (26.76) (26.76) (26.76) (26.76) (26.76) (26.76)
23 OTHER OPERATING EXPENSES 119,617 119,617 48,647 48,647 48,647 48,647
24 SPECIAL ITEMS:
25 NATIONAL GOVERNORS'
26 ASSOCIATION 50,003 50,003 50,003 50,003 50,003 50,003
27 SOUTHERN GOVERNORS'
28 ASSOCIATION 7,110 7,110 7,110 7,110 7,110 7,110
________________________________________________________________________________________________
29 TOTAL SPECIAL ITEMS 57,113 57,113 57,113 57,113 57,113 57,113
30 DISTRIBUTION TO SUBDIVISIONS:
31 ALLOC OTHER STATE AGENCIES 1,048,354 1,048,998 1,048,998
________________________________________________________________________________________________
32 TOTAL DIST SUBDIVISIONS 1,048,354 1,048,998 1,048,998
________________________________________________________________________________________________
33 TOTAL SUPPORT SERVICES 1,979,777 931,423 1,983,930 934,932 1,939,394 890,396
34 (26.76) (26.76) (26.76) (26.76) (26.76) (26.76)
35 ================================================================================================
36 TOTAL DIVISION DIRECTOR 1,979,777 931,423 1,983,930 934,932 1,939,394 890,396
37 (26.76) (26.76) (26.76) (26.76) (26.76) (26.76)
38 ================================================================================================
39 TOTAL ADMINISTRATIVE SERVICES 2,087,963 1,039,609 2,086,616 1,037,618 2,021,737 972,739
40 (28.76) (28.76) (28.76) (28.76) (28.76) (28.76)
41 ================================================================================================
This web page was last updated on Monday, April 27, 2009 at 4:36 PM