Department of Civil Service
The Executive Budget recommends (an
A FY 2008-09 workforce of 584, an
increase of 11 FTEs from the adjusted FTE level for FY 2007-08.
The adjusted SFY 2007-08 FTEs reflect the restoration of 30 FTEs by the
Legislature for the testing, human resources, and information technology
programs.
Even with these restorations and
additional proposed positions the workforce of the Department of Civil Service
is reduced by 160 FTEs since SFY 1994-95 (22%).
Their ability to enforce the merit system has been severely constrained by this
overall reduction in their workforce. The following chart identifies
adjustments in current fiscal years FTEs along with the recommended differences
in FY 2007-08 FTEs by program (if the FTE’s are the same the program is not
listed):
|
Program |
FY 2006-07 Adjustment |
FY 2007-08 Difference |
|
Administration and Information Management |
+5 |
+3 |
|
Personnel Benefit Services |
+1 |
8 |
|
Personnel Management Services |
+24 |
0 |
| Department of Civil Service | ||||
| Program Details-State Operations | ||||
| Enacted | Proposed | Change in | Percent | |
| Program | 2007-08 Budget | 2008-09 Budget | Appropriation | Change |
| All Funds | $64,551,000 | $68,002,000 | $3,451,000 | 5.3% |
| General Fund | $22,791,000 | $23,025,000 | $234,000 | 1.0% |
| Special Rev Other | $2,300,000 | $2,322,000 | $22,000 | 1.0% |
| Internal Service Fund | $39,460,000 | $42,655,000 | $3,195,000 | 8.1% |
| Personal Service | $36,589,000 | $38,443,000 | $1,854,000 | 5.1% |
| Contractual Services | $10,489,000 | $10,514,000 | $25,000 | 0.2% |
| Admin & Info Mgmt Pg | $9,670,000 | $10,362,000 | $692,000 | 7.2% |
| Personal Service | $5,705,000 | $5,641,000 | ($64,000) | -1.1% |
| Regular | $5,212,000 | $5,639,000 | $427,000 | 8.2% |
| Additional PS Regular | $490,000 | $0 | ($490,000) | -100.0% |
| Holiday/overtime compensation | $3,000 | $2,000 | ($1,000) | -33.3% |
| Nonpersonal Service | $696,000 | $770,000 | $74,000 | 10.6% |
| Supplies and materials | $45,000 | $48,000 | $3,000 | 6.7% |
| Travel | $32,000 | $76,000 | $44,000 | 137.5% |
| Contractual Services | $539,000 | $564,000 | $25,000 | 4.6% |
| Equipment | $80,000 | $82,000 | $2,000 | 2.5% |
| Internal Service Fund | $3,269,000 | $3,951,000 | $682,000 | 20.9% |
| CS Emp Ben Div Admin (ISF) | $3,269,000 | $3,951,000 | $682,000 | 20.9% |
| Personal Service | $1,567,000 | $1,968,000 | $401,000 | 25.6% |
| Regular | $1,564,000 | $1,965,000 | $401,000 | 25.6% |
| Holiday/overtime compensation | $3,000 | $3,000 | $0 | 0.0% |
| Nonpersonal Service | $1,702,000 | $1,983,000 | $281,000 | 16.5% |
| Supplies and materials | $22,000 | $22,000 | $0 | 0.0% |
| Travel | $3,000 | $3,000 | $0 | 0.0% |
| Contractual Services | $534,000 | $534,000 | $0 | 0.0% |
| Equipment | $381,000 | $381,000 | $0 | 0.0% |
| Fringe benefits | $682,000 | $976,000 | $294,000 | 43.1% |
| Indirect costs | $80,000 | $67,000 | ($13,000) | -16.3% |
| Local Civil Service | $1,046,000 | $965,000 | ($81,000) | -7.7% |
| Personal Service | $1,014,000 | $933,000 | ($81,000) | -8.0% |
| Regular | $1,013,000 | $932,000 | ($81,000) | -8.0% |
| Holiday/overtime compensation | $1,000 | $1,000 | $0 | 0.0% |
| Nonpersonal Service | $32,000 | $32,000 | $0 | 0.0% |
| Supplies and materials | $6,000 | $6,000 | $0 | 0.0% |
| Travel | $11,000 | $11,000 | $0 | 0.0% |
| Contractual Services | $15,000 | $15,000 | $0 | 0.0% |
| Personnel Benefit Svcs Pgm | $30,854,000 | $33,166,000 | $2,312,000 | 7.5% |
| Personal Service | $1,902,000 | $1,816,000 | ($86,000) | -4.5% |
| Regular | $1,872,000 | $1,771,000 | ($101,000) | -5.4% |
| Temporary service | $28,000 | $28,000 | $0 | 0.0% |
| Holiday/overtime compensation | $2,000 | $17,000 | $15,000 | 750.0% |
| Nonpersonal Service | $230,000 | $230,000 | $0 | 0.0% |
| Supplies and materials | $37,000 | $37,000 | $0 | 0.0% |
| Travel | $20,000 | $20,000 | $0 | 0.0% |
| Contractual Services | $143,000 | $143,000 | $0 | 0.0% |
| Equipment | $30,000 | $30,000 | $0 | 0.0% |
| Special Revenue-Other | $300,000 | $300,000 | $0 | 0.0% |
| Internal Service Fund | $28,422,000 | $30,820,000 | $2,398,000 | 8.4% |
| Grants Acct - (SRO) | $300,000 | $300,000 | $0 | 0.0% |
| Nonpersonal Service | $300,000 | $300,000 | $0 | 0.0% |
| Supplies and materials | $150,000 | $150,000 | $0 | 0.0% |
| Contractual Services | $150,000 | $150,000 | $0 | 0.0% |
| CS EHS Occ Hlth Pg (ISF) | $1,351,000 | $1,638,000 | $287,000 | 21.2% |
| Personal Service | $574,000 | $744,000 | $170,000 | 29.6% |
| Regular | $383,000 | $553,000 | $170,000 | 44.4% |
| Temporary Service | $191,000 | $191,000 | $0 | 0.0% |
| Nonpersonal Service | $777,000 | $894,000 | $117,000 | 15.1% |
| Supplies and materials | $117,000 | $117,000 | $0 | 0.0% |
| Travel | $107,000 | $107,000 | $0 | 0.0% |
| Contractual Services | $261,000 | $261,000 | $0 | 0.0% |
| Equipment | $3,000 | $3,000 | $0 | 0.0% |
| Fringe benefits | $269,000 | $370,000 | $101,000 | 37.5% |
| Indirect costs | $20,000 | $36,000 | $16,000 | 80.0% |
| Health Insurance (ISF) | $20,571,000 | $22,682,000 | $2,111,000 | 10.3% |
| Personal Service | $9,243,000 | $10,330,000 | $1,087,000 | 11.8% |
| Regular | $9,114,000 | $10,201,000 | $1,087,000 | 11.9% |
| Temporary Service | $129,000 | $129,000 | $0 | 0.0% |
| Nonpersonal Service | $10,350,000 | $11,366,000 | $1,016,000 | 9.8% |
| Supplies and materials | $373,000 | $373,000 | $0 | 0.0% |
| Travel | $145,000 | $145,000 | $0 | 0.0% |
| Contractual Services | $5,212,000 | $5,212,000 | $0 | 0.0% |
| Equipment | $164,000 | $164,000 | $0 | 0.0% |
| Fringe benefits | $4,141,000 | $5,121,000 | $980,000 | 23.7% |
| Indirect costs | $315,000 | $351,000 | $36,000 | 11.4% |
| Maintenance Undistributed | $978,000 | $986,000 | $8,000 | 0.8% |
| MU - Health Insurance Program | $642,000 | $642,000 | $0 | 0.0% |
| Personal Service | $325,000 | $325,000 | $0 | 0.0% |
| Regular | $325,000 | $325,000 | $0 | 0.0% |
| Nonpersonal Service | $317,000 | $317,000 | $0 | 0.0% |
| Supplies and materials | $20,000 | $20,000 | $0 | 0.0% |
| Travel | $106,000 | $106,000 | $0 | 0.0% |
| Contractual Services | $24,000 | $24,000 | $0 | 0.0% |
| Fringe benefits | $156,000 | $156,000 | $0 | 0.0% |
| Indirect costs | $11,000 | $11,000 | $0 | 0.0% |
| MU - Payroll Transactions | $336,000 | $344,000 | $8,000 | 2.4% |
| Personal Service | $150,000 | $153,000 | $3,000 | 2.0% |
| Regular | $150,000 | $153,000 | $3,000 | 2.0% |
| Nonpersonal Service | $186,000 | $191,000 | $5,000 | 2.7% |
| Supplies and materials | $17,000 | $18,000 | $1,000 | 5.9% |
| Travel | $80,000 | $82,000 | $2,000 | 2.5% |
| Contractual Services | $12,000 | $12,000 | $0 | 0.0% |
| Fringe benefits | $72,000 | $74,000 | $2,000 | 2.8% |
| Indirect costs | $5,000 | $5,000 | $0 | 0.0% |
| Conversion & Operation (P.227)(ISF) | $6,500,000 | $6,500,000 | $0 | 0.0% |
| Personnel Mgmt Svcs Pgm | $22,981,000 | $23,509,000 | $528,000 | 2.3% |
| Personal Service | $10,912,000 | $11,303,000 | $391,000 | 3.6% |
| Regular | $9,139,000 | $10,507,000 | $1,368,000 | 15.0% |
| Additional PS Regular | $870,000 | $0 | ($870,000) | -100.0% |
| Temporary service | $887,000 | $777,000 | ($110,000) | -12.4% |
| Holiday/overtime compensation | $16,000 | $19,000 | $3,000 | 18.8% |
| Nonpersonal Service | $2,300,000 | $2,300,000 | $0 | 0.0% |
| Supplies and materials | $168,000 | $168,000 | $0 | 0.0% |
| Travel | $171,000 | $171,000 | $0 | 0.0% |
| Contractual Services | $1,938,000 | $1,938,000 | $0 | 0.0% |
| Equipment | $23,000 | $23,000 | $0 | 0.0% |
| Special Revenue-Other | $2,000,000 | $2,022,000 | $22,000 | 1.1% |
| Internal Service | $7,769,000 | $7,884,000 | $115,000 | 1.5% |
| Exam and Misc Revenue Acct - (SRO) | $2,000,000 | $2,022,000 | $22,000 | 1.1% |
| Personal Service | $724,000 | $734,000 | $10,000 | 1.4% |
| Regular | $714,000 | $724,000 | $10,000 | 1.4% |
| Temporary Service | $10,000 | $10,000 | $0 | 0.0% |
| Nonpersonal Service | $1,276,000 | $1,288,000 | $12,000 | 0.9% |
| Supplies and materials | $24,000 | $24,000 | $0 | 0.0% |
| Contractual Services | $856,000 | $856,000 | $0 | 0.0% |
| Equipment | $31,000 | $31,000 | $0 | 0.0% |
| Fringe benefits | $340,000 | $352,000 | $12,000 | 3.5% |
| Indirect costs | $25,000 | $25,000 | $0 | 0.0% |
| DCS Administration Acct - (ISF) | $7,769,000 | $7,884,000 | $115,000 | 1.5% |
| Personal Service | $4,473,000 | $4,496,000 | $23,000 | 0.5% |
| Regular | $4,073,000 | $4,096,000 | $23,000 | 0.6% |
| Holiday/overtime compensation | $400,000 | $400,000 | $0 | 0.0% |
| Nonpersonal Service | $3,296,000 | $3,388,000 | $92,000 | 2.8% |
| Supplies and materials | $21,000 | $21,000 | $0 | 0.0% |
| Travel | $7,000 | $7,000 | $0 | 0.0% |
| Contractual Services | $805,000 | $805,000 | $0 | 0.0% |
| Equipment | $210,000 | $210,000 | $0 | 0.0% |
| Fringe benefits | $2,101,000 | $2,195,000 | $94,000 | 4.5% |
| Indirect costs | $152,000 | $150,000 | ($2,000) | -1.3% |