PUBLIC SAFETY
GOVERNOR'S RECOMMENDED FY 2007 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 2004
ACTUAL
FY 2005
BUDGETED
FY 2006
REQUESTED
FY 2007
GOVERNOR'S RECOMMENDED
FY 2007
RECOMMENDED INC/(DEC)
FY 2007
FUNDING SOURCE:
   General Funds $34,493 $39,194 $39,919 $39,919 $41,051 $1,132
   Federal Funds 0 0 0 0 0 0
   Other Funds 349,297 313,566 532,063 532,063 548,358 16,295
      Total $383,790 $352,760 $571,982 $571,982 $589,409 $17,427
 
EXPENDITURE DETAIL:
   Personal Services $274,099 $274,748 $434,327 $434,327 $451,754 $17,427
   Operating Expenses 109,691 78,012 137,655 137,655 137,655 0
      Total $383,790 $352,760 $571,982 $571,982 $589,409 $17,427
 
Staffing Level FTE: 4.6 4.3 6.0 6.0 6.0 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:  

generated 11/29/05 12:47:04 PM