GOER and Employee Fringe Benefits

 

 

The Executive Budget recommends (analysis as of January 29, 2004):

 

 

 

 

 

 

 

 

 

 

Office of Employee Relations

Program Details-State Operations

 

Enacted

Proposed

Change in

Percent

Program

2003-04 Budget

2004-05 Budget

Appropriation

Change

All Funds

$5,628,000

$5,680,000

$52,000

0.9%

General Fund

$3,290,000

$3,321,000

$31,000

0.9%

Special Revenue-Other

$479,000

$479,000

$0

0.0%

Internal Service

$1,859,000

$1,880,000

$21,000

1.1%

 

 

 

$0

_

Contract Negotiation

$5,206,000

$5,255,000

$49,000

0.9%

Personal Service

$2,616,000

$2,636,000

$20,000

0.8%

Nonpersonal Service

$252,000

$260,000

$8,000

3.2%

Special Revenue-Other

$479,000

$479,000

$0

0.0%

Internal Service Fund

$1,859,000

$1,880,000

$21,000

1.1%

 

 

 

 

 

Joint L/M Admin (ISF)

$1,859,000

$1,880,000

$21,000

1.1%

Personal Service

$1,531,000

$1,542,000

$11,000

0.7%

Nonpersonal Service

$328,000

$338,000

$10,000

3.0%

 

 

 

 

 

M/C Affairs

$422,000

$425,000

$3,000

0.7%

Personal Service

$263,000

$265,000

$2,000

0.8%

Nonpersonal Service

$24,000

$25,000

$1,000

4.2%

Maintenance Undistrib.

$135,000

$135,000

$0

0.0%