Office of General Services

Analysis as of February 7, 2000:

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

 

Office of General Services

Program Details-State Operations

 

Enacted

Proposed

Change in

Percent

Program

1999-00 Budget

2000-01 Budget

Appropriation

Change

All Funds

$351,900,300

$358,543,100

$6,642,800

1.9%

General Fund

$113,687,300

$118,950,100

$5,262,800

4.6%

Special Revenue-Federal

$6,050,000

$6,050,000

$0

0.0%

Special Revenue-Other

$16,648,000

$17,408,000

$760,000

4.6%

Internal Service

$213,658,000

$214,196,000

$538,000

0.3%

Fiduciary Funds

$704,000

$722,000

$18,000

2.6%

Enterprise Funds

$1,153,000

$1,217,000

$64,000

5.6%

 

 

 

$0

 

Dsgn&Constr (Dsgn Constr&Land Util)

$43,261,000

$43,577,000

$316,000

0.7%

Internal Service

$43,261,000

$43,577,000

$316,000

0.7%

General Fund

$1,700,000

$0

($1,700,000)

-100.0%

         

Executive Direction

$53,555,200

$54,826,300

$1,271,100

2.4%

Personal Service

$6,026,900

$5,538,500

($488,400)

-8.1%

Nonpersonal Service

$2,407,300

$2,177,800

($229,500)

-9.5%

Internal Service

$40,186,000

$42,157,000

$1,971,000

4.9%

Fiduciary Funds

$704,000

$722,000

$18,000

2.6%

Enterprise Funds

$56,000

$56,000

$0

0.0%

Maintenance Undistributed

$4,175,000

$4,175,000

$0

0.0%

 

 

 

$0

 

Info Tech & Procrmnt (Stnds & Prch)

$137,344,700

$135,437,000

($1,907,700)

-1.4%

Personal Service

$6,086,700

$7,430,200

$1,343,500

22.1%

Nonpersonal Service

$513,000

$1,189,800

$676,800

131.9%

Special Revenue-Federal

$6,050,000

$6,050,000

$0

0.0%

Internal Service

$121,427,000

$117,477,000

($3,950,000)

-3.3%

Special Revenue-Other

$3,268,000

$3,290,000

$22,000

0.7%

 

 

 

 

 

Real Prop Mgt & Dev (Bldg Admn)

$116,039,400

$124,702,800

$8,663,400

7.5%

Personal Service

$33,069,300

$33,802,000

$732,700

2.2%

Nonpersonal Service

$59,709,100

$64,636,800

$4,927,700

8.3%

Special Revenue-Other

$13,380,000

$14,118,000

$738,000

5.5%

Internal Service

$8,784,000

$10,985,000

$2,201,000

25.1%

Enterprise Funds

$1,097,000

$1,161,000

$64,000

5.8%


Last Updated on 02/03/00