Department of Insurance

Analysis as of February 8, 2000:

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

Department of Insurance

Program Details-State Operations

 

Enacted

Proposed

Change in

Percent

Program

1999-00 Budget

2000-01 Budget

Appropriation

Change

All Funds

$98,521,000

$101,069,500

$2,548,500

2.6%

Special Revenue-Other

$98,521,000

$101,069,500

$2,548,500

2.6%

 

 

 

   

Administration

$10,080,800

$10,228,300

$147,500

1.5%

Personal Services

$7,010,100

$7,086,500

$76,400

1.1%

Non-Personal Services

$676,600

$703,200

$26,600

3.9%

Fringe benefits

$2,069,100

$2,140,100

$71,000

3.4%

Indirect Costs

$325,000

$298,500

($26,500)

-8.2%

 

 

 

   

Consumer Services

$6,601,800

$6,905,700

$303,900

4.6%

Personal Service

$4,638,900

$4,871,100

$232,200

5.0%

Nonpersonal Service

$424,000

$445,400

$21,400

5.0%

Fringe Benefits

$1,326,400

$1,392,200

$65,800

5.0%

Indirect Costs

$212,500

$197,000

($15,500)

-7.3%

 

 

 

 

 

Regulation

$81,838,400

$83,935,500

$2,097,100

2.6%

Personal Service

$38,181,400

$39,159,200

$977,800

2.6%

Nonpersonal Service

$16,226,300

$16,717,900

$491,600

3.0%

Fringe Benefits

$11,222,100

$11,757,400

$535,300

4.8%

Maintenance Undist.

$14,445,900

$14,337,500

($108,400)

-0.8%

Indirect Costs

$1,762,700

$1,662,700

($100,000)

-5.7%

Special Revenue-Other

$0

$300,800

$300,800

100.0%


Last Updated on 02/03/00