PUBLIC SAFETY
GOVERNOR'S RECOMMENDED FY 2006 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 2003
ACTUAL
FY 2004
BUDGETED
FY 2005
REQUESTED
FY 2006
GOVERNOR'S RECOMMENDED
FY 2006
RECOMMENDED INC/(DEC)
FY 2006
FUNDING SOURCE:
   General Funds $23,328 $34,493 $39,194 $39,194 $39,194 $0
   Federal Funds 0 0 0 0 0 0
   Other Funds 430,075 349,297 520,846 520,846 520,846 0
      Total $453,404 $383,790 $560,040 $560,040 $560,040 $0
 
EXPENDITURE DETAIL:
   Personal Services $336,711 $274,099 $422,385 $422,385 $422,385 $0
   Operating Expenses 116,692 109,691 137,655 137,655 137,655 0
      Total $453,404 $383,790 $560,040 $560,040 $560,040 $0
 
Staffing Level FTE: 7.2 4.6 6.0 6.0 6.0 0.0

  ACTUAL
FY 2003

ACTUAL
FY 2004

ESTIMATED
FY 2005

ESTIMATED
FY 2006

REVENUES:  
    $0 $0 $0 $0
      
Total

$0

$0

$0

$0
PERFORMANCE INDICATORS:  

generated 12/06/04 03:56:15 PM