PUBLIC SAFETY
GOVERNOR'S RECOMMENDED FY 2011 BUDGET
1410 Administration

MISSION:
To provide leadership and direction to the department's agencies; to develop and implement policies; to prepare an annual budget; to oversee legislative activities; and, to provide administrative and fiscal support.

  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 $101,928 $155,639 $105,641 $105,641 $105,808 $167
   Federal Funds 77,045 112,922 123,044 123,044 123,044 0
   Other Funds 348,268 369,980 626,087 626,087 628,461 2,374
      Total $527,241 $638,541 $854,772 $854,772 $857,313 $2,541
 
EXPENDITURE DETAIL:
   Personal Services $471,203 $571,633 $715,421 $715,421 $718,125 $2,704
   Operating Expenses 56,038 66,908 139,351 139,351 139,188 (163)
      Total $527,241 $638,541 $854,772 $854,772 $857,313 $2,541
 
Staffing Level FTE: 6.9 8.4 8.5 8.5 8.5 0.0

  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 03:22:37 PM