GOVERNOR'S RECOMMENDED FY 2010 BUDGET |
MISSION:
To continuously monitor and review the programs and services of the department; to ensure efficient and effective delivery of services within each division; and, to coordinate the administrative and financial services for the department through policy and budgetary management.
ACTUAL
FY 2007ACTUAL
FY 2008BUDGETED
FY 2009REQUESTED
FY 2010GOVERNOR'S RECOMMENDED
FY 2010RECOMMENDED INC/(DEC)
FY 2010
FUNDING SOURCE:
General Funds
$922,054
$1,007,095
$1,044,093
$1,046,741
$1,062,378
$18,285
Federal Funds
662,183
769,087
805,132
807,035
823,213
18,081
Other Funds
0
0
1,421
1,421
1,421
0
Total
$1,584,237
$1,776,182
$1,850,646
$1,855,197
$1,887,012
$36,366
EXPENDITURE DETAIL:
Personal Services
$1,167,027
$1,279,820
$1,376,841
$1,376,841
$1,410,931
$34,090
Operating Expenses
417,210
496,363
473,805
478,356
476,081
2,276
Total
$1,584,237
$1,776,182
$1,850,646
$1,855,197
$1,887,012
$36,366
Staffing Level FTE:
22.3
22.7
24.0
24.0
24.0
0.0
ACTUAL FY 2007 |
ACTUAL FY 2008 |
ESTIMATED FY 2009 |
ESTIMATED FY 2010 |
|
REVENUES: | ||||
$0 | $0 | $0 | $0 | |
Total |
$0 |
$0 |
$0 |
$0 |
PERFORMANCE INDICATORS: |