EXECUTIVE MANAGEMENT
GOVERNOR'S RECOMMENDED FY 2011 BUDGET
0128 PEPL Fund Administration - Info

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 2008
ACTUAL
FY 2009
BUDGETED
FY 2010
REQUESTED
FY 2011
GOVERNOR'S RECOMMENDED
FY 2011
RECOMMENDED 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:  

generated 11/25/09 03:09:26 PM