Department of Civil Service

 

 

The Executive Budget recommends (analysis as of January 26, 2008):

 

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%