Office of General Services

 

  

The enacted budget makes the following changes to the Executive Budget (analysis as of March 29, 2006:

 

The Senate and Assembly made the following changes to the Executive Budget (analysis as of March 15, 2006):

Senate:

 

Assembly:

 

 

The Executive Budget recommends (analysis as of January 25, 2006):

 

 

Office of General Services

Program Details-State Operations

 

Enacted

Proposed

Enacted

Change in

Percent

Program

2005-06 Budget

2006-07 Budget

2006-07 Budget

Appropriation

Change

All Funds

$382,767,000

$451,748,000

$374,748,000

($8,019,000)

-2.1%

General Fund

$129,123,000

$158,127,000

$158,127,000

$29,004,000

22.5%

Special Revenue-Federal

$7,700,000

$7,730,000

$7,730,000

$30,000

0.4%

Special Revenue-Other

$18,910,000

$16,246,000

$16,246,000

($2,664,000)

-14.1%

Enterprise Funds

$1,371,000

$2,121,000

$2,121,000

$750,000

54.7%

Internal Service

$225,413,000

$267,274,000

$190,274,000

($35,139,000)

-15.6%

Fiduciary Funds

$250,000

$250,000

$250,000

$0

0.0%

 

 

 

 

 

 

Design & Construction

$47,027,000

$54,027,000

$54,027,000

$7,000,000

14.9%

Internal Service Fund

$47,027,000

$54,027,000

$54,027,000

$7,000,000

14.9%

 

 

 

 

 

 

Design & Construction (ISF)

$47,027,000

$54,027,000

$54,027,000

$7,000,000

14.9%

Personal Service

$24,117,000

$24,117,000

$24,117,000

$0

0.0%

Nonpersonal Service

$10,950,000

$17,950,000

$17,950,000

$7,000,000

63.9%

Fringe Benefits

$11,142,000

$11,142,000

$11,142,000

$0

0.0%

Indirect Costs

$818,000

$818,000

$818,000

$0

0.0%

 

 

 

 

 

 

Executive Direction

$92,572,000

$186,463,000

$109,463,000

$16,891,000

18.2%

Personal Service

$5,654,000

$6,758,000

$6,758,000

$1,104,000

19.5%

Nonpersonal Service

$2,168,000

$2,186,000

$2,186,000

$18,000

0.8%

Maintenance Undistributed

$4,175,000

$4,175,000

$4,175,000

$0

0.0%

Special Revenue-Other (SRO)

$1,248,000

$1,017,000

$1,017,000

($231,000)

-18.5%

Internal Service Fund (ISF)

$79,293,000

$172,293,000

$95,293,000

$16,000,000

20.2%

Enterprise Funds (EF)

$34,000

$34,000

$34,000

$0

0.0%

 

 

 

 

 

 

Plaza Special Events Acct (SRO)

$1,048,000

$817,000

$817,000

($231,000)

-22.0%

Personal Service

$192,000

$50,000

$50,000

($142,000)

-74.0%

Nonpersonal Service

$760,000

$760,000

$760,000

$0

0.0%

Fringe Benefits

$89,000

$5,000

$5,000

($84,000)

-94.4%

Indirect Costs

$7,000

$2,000

$2,000

($5,000)

-71.4%

 

 

 

 

 

 

Cuba Lake Mgmt Acct (SRO)

$200,000

$200,000

$200,000

$0

0.0%

Maintenance Undistributed

$200,000

$200,000

$200,000

$0

0.0%

 

 

 

 

 

 

Asset Preservation (EF)

$34,000

$34,000

$34,000

$0

0.0%

Nonpersonal Service

$34,000

$34,000

$34,000

$0

0.0%

 

 

 

 

 

 

Executive Direction (ISF)

$79,293,000

$172,293,000

$95,293,000

$16,000,000

20.2%

Personal Service

$1,763,000

$1,763,000

$1,763,000

$0

0.0%

Nonpersonal Service

$76,655,000

$169,655,000

$92,655,000

$16,000,000

20.9%

Fringe Benefits

$815,000

$815,000

$815,000

$0

0.0%

Indirect Costs

$60,000

$60,000

$60,000

$0

0.0%

 

 

 

 

 

 

Procurement Pgm

$56,077,000