| GOVERNOR'S RECOMMENDED FY 2007 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 2004ACTUAL 
      
FY 2005BUDGETED 
      
FY 2006REQUESTED 
      
FY 2007GOVERNOR'S RECOMMENDED 
      
FY 2007RECOMMENDED INC/(DEC) 
   
FY 2007
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $0 
      $0 
      $0 
      $0 
      $0 
      $0
       
   
       
      Federal Funds 
      0 
      0 
      0 
      0 
      0 
      0
       
   
       
      Other Funds 
      2,339,778 
      2,040,317 
      1,365,351 
      1,365,351 
      1,370,741 
      5,390
       
   
       
         Total 
      $2,339,778 
      $2,040,317 
      $1,365,351 
      $1,365,351 
      $1,370,741 
      $5,390
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $201,367 
      $210,628 
      $152,257 
      $152,257 
      $157,647 
      $5,390
       
   
       
      Operating Expenses 
      2,138,411 
      1,829,689 
      1,213,094 
      1,213,094 
      1,213,094 
      0
       
   
       
         Total 
      $2,339,778 
      $2,040,317 
      $1,365,351 
      $1,365,351 
      $1,370,741 
      $5,390
       
   
       
     
   
       
Staffing Level FTE: 
             3.8 
             3.8 
             3.0 
             3.0 
             3.0 
             0.0
       
   
| ACTUAL FY 2004 | ACTUAL FY 2005 | ESTIMATED FY 2006 | ESTIMATED FY 2007 | |
| REVENUES: | ||||
| $0 | $0 | $0 | $0 | |
| Total | $0 | $0 | $0 | $0 | 
| PERFORMANCE INDICATORS: | ||||