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