| Date Requested:February 08, 2005 Time Requested:06:19 PM |
| |||||||||||||||
| FUND(S) 1612 - Services and Collections Account | |||
|---|---|---|---|
Sources of Revenue | |||
| Special Fund | |||
Legislation creates:
A New Program | |||
Effect this measure will have on costs and revenues of state government.
| Costs: Increase - $29,500 First Year - $54,500 Thereafter
1) Personnel - $25,000 Implement policies and procedures for Public Campaign Financing Act 2) Equipment - $2,500 Computer plus software 3) Supplies/Materials - $2,000 4) Estimated Revenue - $0 |
| Over-all effect |
| Effect of Proposal | Fiscal Year | ||
|---|---|---|---|
| 2005 Increase/Decrease (use"-") |
2006 Increase/Decrease (use"-") |
Fiscal Year (Upon Full Implementation) | |
| 1. Estmated Total Cost | 0 | 29,500 | 54,500 |
| Personal Services | 0 | 25,000 | 50,000 |
| Current Expenses | 0 | 2,000 | 2,000 |
| Repairs and Alterations | 0 | 0 | 0 |
| Assets | 0 | 2,500 | 2,500 |
| Other | 0 | 0 | 0 |
| 2. Estimated Total Revenues | 0 | 0 | 0 |
|
3. Explanation of above estimates (including long-range effect):
Estimated Total Cost - First Year
1 Staff Member - $25,000 (salary plus benefits); 1 Computer plus Software $2,500; Supplies and Materials $2,000 - Total $29,500 Estimated Cost Thereafter 2 Staff Members - $25,000 each (salary plus benefits); 1 Additional Computer plus Software $2,500; Supplies and Materials $2,000 - Total $54,500 Estimated Total Revenue - $0 |
| Personnel need could vary depending on candidate participation. |