Department of Civil Service

The Executive Budget recommends (analysis as of January 20, 2000):

Department of Civil Service

Program Details-State Operations

 

Enacted

Proposed

Change in

Percent

Program

1999-00 Budget

2000-01 Budget

Appropriation

Change

All Funds

$47,532,200

$62,399,500

$14,867,300

31.3%

General Fund

$28,404,200

$28,622,100

$217,900

0.8%

Internal Service Fund

$17,693,000

$31,977,400

$14,284,400

80.7%

Special Rev Other

$1,000,000

$1,500,000

$500,000

50.0%

Fiduciary Fund

$435,000

$300,000

($135,000)

-31.0%

 

 

 

   

Admin & Info Mgmt Pg

$12,793,900

$23,455,400

$10,661,500

83.3%

Personal Service

$4,659,300

$4,940,200

$280,900

6.0%

Nonpersonal Service

$4,437,300

$5,581,500

$1,144,200

25.8%

Maintenance Undistr.

$1,552,300

$1,552,300

$0

0.0%

Internal Service

$2,145,000

$11,381,400

$9,236,400

430.6%

 

 

 

   

Local Civil Service

$917,100

$926,500

$9,400

1.0%

Personal Service

$881,000

$890,400

$9,400

1.1%

Nonpersonal Service

$36,100

$36,100

$0

0.0%

 

 

 

   

Personnel Benefit Svcs Pgm

$15,969,400

$16,768,700

$799,300

5.0%

Personal Service

$1,881,200

$1,882,500

$1,300

0.1%

Nonpersonal Service

$90,200

$90,200

$0

0.0%

Fiduciary Fund

$435,000

$300,000

($135,000)

-31.0%

Special Revenue-Other

$500,000

$500,000

$0

0.0%

Internal Service

$13,063,000

$13,996,000

$933,000

7.1%

 

 

 

   

Personnel Mgmt Svcs Pgm

$17,851,800

$21,248,900

$3,397,100

19.0%

Personal Service

$12,907,500

$11,689,600

($1,217,900)

-9.4%

Nonpersonal Service

$1,959,300

$1,959,300

$0

0.0%

Special Revenue-Other

$500,000

$1,000,000

$500,000

100.0%

Internal Service

$2,485,000

$6,600,000

$4,115,000

165.6%


Last Updated on 01/24/00