PUBLIC SAFETY
GOVERNOR'S RECOMMENDED FY 2005 BUDGET
1410 Administration

MISSION:
To provide leadership and direction to the department's agencies; to develop and implement policies; to prepare an annual budget; to oversee legislative activities; and, to provide administrative and fiscal support.

  ACTUAL
FY 2002
ACTUAL
FY 2003
BUDGETED
FY 2004
REQUESTED
FY 2005
GOVERNOR'S RECOMMENDED
FY 2005
RECOMMENDED INC/(DEC)
FY 2005
FUNDING SOURCE:
   General Funds $30,359 $23,328 $38,266 $38,266 $38,266 $0
   Federal Funds 0 0 0 0 0 0
   Other Funds 442,574 430,075 507,297 507,297 507,297 0
      Total $472,933 $453,403 $545,563 $545,563 $545,563 $0
 
EXPENDITURE DETAIL:
   Personal Services $345,770 $336,711 $407,908 $407,908 $407,908 $0
   Operating Expenses 127,163 116,692 137,655 137,655 137,655 0
      Total $472,933 $453,403 $545,563 $545,563 $545,563 $0
 
Staffing Level FTE: 6.2 7.2 7.0 7.0 7.0 0.0

  ACTUAL
FY 2002

ACTUAL
FY 2003

ESTIMATED
FY 2004

ESTIMATED
FY 2005

REVENUES:  
    $0 $0 $0 $0
      
Total

$0

$0

$0

$0
PERFORMANCE INDICATORS:  

generated 12/01/03 10:30:08 AM