EXECUTIVE MANAGEMENT
GOVERNOR'S RECOMMENDED FY 2011 BUDGET
0132 Development

MISSION:
To develop and support effective information systems by aligning technologies to meet the client's business needs.

  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 8,833,471 9,898,995 10,803,660 10,928,438 10,517,718 (285,942)
      Total $8,833,471 $9,898,995 $10,803,660 $10,928,438 $10,517,718 ($285,942)
 
EXPENDITURE DETAIL:
   Personal Services $7,661,613 $8,428,230 $8,780,620 $8,905,398 $8,744,678 ($35,942)
   Operating Expenses 1,171,858 1,470,766 2,023,040 2,023,040 1,773,040 (250,000)
      Total $8,833,471 $9,898,995 $10,803,660 $10,928,438 $10,517,718 ($285,942)
 
Staffing Level FTE: 120.3 127.4 134.0 136.0 132.0 ( 2.0)

  ACTUAL
FY 2008

ACTUAL
FY 2009

ESTIMATED
FY 2010

ESTIMATED
FY 2011

REVENUES:  
   Development Hourly $8,689,811 $9,824,990 $9,972,480 $10,388,000
      
Total

$8,689,811

$9,824,990

$9,972,480

$10,388,000
PERFORMANCE INDICATORS:  
   Development Billed Hours 192,700 205,846 207,760 207,760
   Total Information Systems Supported 831 835 840 840
   Completed/Submitted Development Requests 2,223/2,672 2,540/2,661 2,400/2,500 2,400/2,500

generated 11/25/09 03:09:53 PM