GOVERNOR'S RECOMMENDED FY 2011 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 2008ACTUAL
FY 2009BUDGETED
FY 2010REQUESTED
FY 2011GOVERNOR'S RECOMMENDED
FY 2011RECOMMENDED INC/(DEC)
FY 2011
FUNDING SOURCE:
General Funds
$0
$0
$0
$0
$0
$0
Federal Funds
0
0
0
0
0
0
Other Funds
2,278,245
2,139,475
2,221,255
2,221,255
2,171,987
(49,268)
Total
$2,278,245
$2,139,475
$2,221,255
$2,221,255
$2,171,987
($49,268)
EXPENDITURE DETAIL:
Personal Services
$349,420
$323,233
$393,161
$393,161
$343,893
($49,268)
Operating Expenses
1,928,825
1,816,242
1,828,094
1,828,094
1,828,094
0
Total
$2,278,245
$2,139,475
$2,221,255
$2,221,255
$2,171,987
($49,268)
Staffing Level FTE:
5.6
5.0
6.0
6.0
5.0
( 1.0)
ACTUAL FY 2008 |
ACTUAL FY 2009 |
ESTIMATED FY 2010 |
ESTIMATED FY 2011 |
|
REVENUES: | ||||
$0 | $0 | $0 | $0 | |
Total |
$0 |
$0 |
$0 |
$0 |
PERFORMANCE INDICATORS: |