EXECUTIVE MANAGEMENT
GOVERNOR'S RECOMMENDED FY 2011 BUDGET
0121 Administrative Services

MISSION:
To provide the administrative, personnel, financial, and legal services to the Bureau of Administration; to provide government with the services necessary to maintain a safe, productive, clean, efficient, and aesthetically pleasing environment; and, to minimize the adverse effects of accidental losses on state government at the lowest possible cost.

  ACTUAL
FY 2008
ACTUAL
FY 2009
BUDGETED
FY 2010
REQUESTED
FY 2011
GOVERNOR'S RECOMMENDED
FY 2011
RECOMMENDED INC/(DEC)
FY 2011
FUNDING SOURCE:
   General Funds $643,794 $648,616 $655,824 $648,080 $648,080 ($7,744)
   Federal Funds 0 0 0 0 0 0
   Other Funds 376,769 401,530 472,253 472,253 473,580 1,327
      Total $1,020,563 $1,050,146 $1,128,077 $1,120,333 $1,121,660 ($6,417)
 
EXPENDITURE DETAIL:
   Personal Services $325,582 $344,051 $369,876 $369,876 $371,203 $1,327
   Operating Expenses 694,981 706,096 758,201 750,457 750,457 (7,744)
      Total $1,020,563 $1,050,146 $1,128,077 $1,120,333 $1,121,660 ($6,417)
 
Staffing Level FTE: 4.1 4.0 4.0 4.0 4.0 0.0

  ACTUAL
FY 2008

ACTUAL
FY 2009

ESTIMATED
FY 2010

ESTIMATED
FY 2011

REVENUES:  
    $0 $0 $0 $0
      
Total

$0

$0

$0

$0
PERFORMANCE INDICATORS:  

generated 11/25/09 03:08:44 PM