FY09 Budget - Change by Line Item - All Funds
Juvenile Justice Program

FY08 Budgeted FY08 Adj. FY08 EOY FY09 Adj. FY09 Request
Staff (June 30th) 6.0 6.0 6.0
Appropriation Name FY08 Approp. FY08 Adj. FY08 Est. Exp. FY09 Adj. FY09 Request
Personal Services $184.7 $184.7 $6.2 $190.9
Retirement $30.7 $30.7 $0.9 $31.6
Social Security $14.2 $14.2 $0.4 $14.6
Group Insurance
Subtotal $229.6 $229.6 $7.5 $237.1
Contractual $51.1 $51.1 $51.1
Travel $6.5 $6.5 $6.5
Commodities
Printing
Equipment $0.1 $0.1 $0.1
Telecommunications $2.5 $2.5 $2.5
Detention Monitoring
Subtotal $60.2 $60.2 $60.2
Juvenile Justice
Juvenile Justice $13,432.1 $13,432.1 $13,432.1
Subtotal $13,432.1 $13,432.1 $13,432.1
Total Appropriation $13,721.9 $13,721.9 $7.5 $13,729.4

FY09 Adjustments

Adjustment Description Amount
Personal Services Personal Services Pricing Adjustment, including annualization of FY08 COLA and funding for FY09 Steps for bargaining unit employees. $6.2
Retirement Annualized cost at rate of 16.561% $0.9
Social Security Annualized cost at 7.65% $0.4

FY09 Budget - Change by Line Item - General Revenue Fund
Juvenile Justice Program

FY08 Budgeted FY08 Adj. FY08 EOY FY09 Adj. FY09 Request
Staff (June 30th) 3.0 3.0 3.0
Appropriation Name FY08 Approp. FY08 Adj. FY08 Est. Exp. FY09 Adj. FY09 Request
Personal Services $184.7 $184.7 $6.2 $190.9
Retirement $30.7 $30.7 $0.9 $31.6
Social Security $14.2 $14.2 $0.4 $14.6
Subtotal $229.6 $229.6 $7.5 $237.1
Contractual $51.1 $51.1 $51.1
Travel $6.5 $6.5 $6.5
Equipment $0.1 $0.1 $0.1
Telecommunications $2.5 $2.5 $2.5
Subtotal $60.2 $60.2 $60.2
Total Appropriation $289.8 $289.8 $7.5 $297.3

FY09 Adjustments

Adjustment Description Amount
Personal Services Personal Services Pricing Adjustment, including annualization of FY08 COLA and funding for FY09 Steps for bargaining unit employees. $6.2
Retirement Annualized cost at rate of 16.561% $0.9
Social Security Annualized cost at 7.65% $0.4