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