GOVERNOR'S RECOMMENDED FY 2005 BUDGET |
MISSION:
To provide liability tort claims coverage for state employees; and, to provide loss control services as a part of the coverage program.
ACTUAL
FY 2002ACTUAL
FY 2003BUDGETED
FY 2004REQUESTED
FY 2005GOVERNOR'S RECOMMENDED
FY 2005RECOMMENDED INC/(DEC)
FY 2005
FUNDING SOURCE:
General Funds
$0
$0
$0
$0
$0
$0
Federal Funds
0
0
0
0
0
0
Other Funds
1,335,905
1,401,837
1,356,702
1,356,702
1,356,702
0
Total
$1,335,905
$1,401,837
$1,356,702
$1,356,702
$1,356,702
$0
EXPENDITURE DETAIL:
Personal Services
$177,042
$186,739
$143,608
$143,608
$143,608
$0
Operating Expenses
1,158,863
1,215,098
1,213,094
1,213,094
1,213,094
0
Total
$1,335,905
$1,401,837
$1,356,702
$1,356,702
$1,356,702
$0
Staffing Level FTE:
3.0
3.7
3.0
3.0
3.0
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: |