| 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: | ||||