Workers' Compensation Board

 

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

 

 

 

The Executive Budget recommends (analysis as of January 27,2006):

 

 

 

 

 

 

    

 

Workers' Compensation Board

Program Details-State Operations

 

Enacted

Proposed

Enacted

Change in

Percent

Program

2005-06 Budget

2006-07 Budget

2006-07 Budget

Appropriation

Change

All Funds

$184,196,000

$190,046,000

$190,046,000

$5,850,000

3.2%

Special Revenue-Other (SRO)

$184,196,000

$190,046,000

$190,046,000

$5,850,000

3.2%

 

 

 

 

 

 

Disability Benefits (SRO)

$7,516,000

$7,457,000

$7,457,000

($59,000)

-0.8%

Personal Service

$3,856,000

$3,723,000

$3,723,000

($133,000)

-3.4%

Nonpersonal Service

$1,791,000

$1,854,000

$1,854,000

$63,000

3.5%

Finge Benefits

$1,740,000

$1,750,000

$1,750,000

$10,000

0.6%

Indirect Costs

$129,000

$130,000

$130,000

$1,000

0.8%

 

 

 

 

 

 

System Modernization (SRO)

$36,798,000

$38,136,000

$38,136,000

$1,338,000

3.6%

Personal Service

$4,646,000

$4,845,000

$4,845,000

$199,000

4.3%

Nonpersonal Service

$29,898,000

$30,844,000

$30,844,000

$946,000

3.2%

Fringe Benefits

$2,096,000

$2,277,000

$2,277,000

$181,000

8.6%

Indirect Costs

$158,000

$170,000

$170,000

$12,000

7.6%

 

 

 

 

 

 

Workers' Comp Prog. (SRO)

$139,882,000

$144,453,000

$144,453,000

$4,571,000

3.3%

Personal Service

$72,558,000

$73,657,000

$73,657,000

$1,099,000

1.5%

Nonpersonal Service

$31,317,000

$32,902,000

$32,902,000

$1,585,000

5.1%

Fringe Benefits.

$32,843,000

$34,619,000

$34,619,000

$1,776,000

5.4%

Indirect Costs

$2,461,000

$2,578,000

$2,578,000

$117,000

4.8%

Maint.Undistrib.

$703,000

$697,000

$697,000

($6,000)

100.0%