GOVERNOR'S RECOMMENDED FY 2011 BUDGET |
MISSION:
To continuously monitor and review the programs and services of the department; to ensure efficient and effective delivery of services within each division; and, to coordinate the administrative and financial services for the department through policy and budgetary management.
ACTUAL
FY 2008ACTUAL
FY 2009BUDGETED
FY 2010REQUESTED
FY 2011GOVERNOR'S RECOMMENDED
FY 2011RECOMMENDED INC/(DEC)
FY 2011
FUNDING SOURCE:
General Funds
$1,007,095
$1,032,457
$1,026,676
$1,030,014
$1,030,711
$4,035
Federal Funds
769,087
747,162
822,549
822,549
826,567
4,018
Other Funds
0
0
1,421
1,421
1,421
0
Total
$1,776,182
$1,779,619
$1,850,646
$1,853,984
$1,858,699
$8,053
EXPENDITURE DETAIL:
Personal Services
$1,279,820
$1,364,440
$1,376,841
$1,376,841
$1,384,894
$8,053
Operating Expenses
496,363
415,179
473,805
477,143
473,805
0
Total
$1,776,182
$1,779,619
$1,850,646
$1,853,984
$1,858,699
$8,053
Staffing Level FTE:
22.7
23.8
24.0
24.0
24.0
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: |