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% |