| GOVERNOR'S RECOMMENDED FY 2011 BUDGET | 
MISSION:
To run highly survivable and available computing platforms; to produce highly effective information systems by aligning appropriate technology to state agency missions; to provide network services and connectivity from the desktop to the world for data, voice, and video communications; and, to educate and enrich all potential listeners and viewers with programming not attainable through other media services.
   
       
     
      ACTUAL 
      
FY 2008ACTUAL 
      
FY 2009BUDGETED 
      
FY 2010REQUESTED 
      
FY 2011GOVERNOR'S RECOMMENDED 
      
FY 2011RECOMMENDED INC/(DEC) 
   
FY 2011
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $5,410,219 
      $5,932,098 
      $5,750,254 
      $6,037,417 
      $5,768,686 
      $18,432
       
   
       
      Federal Funds 
      360,928 
      80,068 
      5,160,816 
      5,160,816 
      5,160,816 
      0
       
   
       
      Other Funds 
      36,337,244 
      39,531,158 
      43,380,482 
      43,567,649 
      42,335,014 
      (1,045,468)
       
   
       
         Total 
      $42,108,391 
      $45,543,324 
      $54,291,552 
      $54,765,882 
      $53,264,516 
      ($1,027,036)
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $20,819,320 
      $22,228,099 
      $23,496,158 
      $23,745,714 
      $23,469,122 
      ($27,036)
       
   
       
      Operating Expenses 
      21,289,071 
      23,315,226 
      30,795,394 
      31,020,168 
      29,795,394 
      (1,000,000)
       
   
       
         Total 
      $42,108,391 
      $45,543,324 
      $54,291,552 
      $54,765,882 
      $53,264,516 
      ($1,027,036)
       
   
       
     
   
       
Staffing Level FTE: 
           356.4 
           366.2 
           380.3 
           384.3 
           376.3 
      (       4.0)
       
   
generated 11/25/09 03:09:39 PM