EXECUTIVE MANAGEMENT
GOVERNOR'S RECOMMENDED FY 2012 BUDGET
0121 Administrative Services

MISSION:
To provide the administrative, personnel, financial, and legal services to the Bureau of Administration; to provide government with the services necessary to maintain a safe, productive, clean, efficient, and aesthetically pleasing environment; and, to minimize the adverse effects of accidental losses on state government at the lowest possible cost.

  ACTUAL
FY 2009
ACTUAL
FY 2010
BUDGETED
FY 2011
REQUESTED
FY 2012
GOVERNOR'S RECOMMENDED
FY 2012
RECOMMENDED INC/(DEC)
FY 2012
FUNDING SOURCE:
   General Funds $648,616 $655,817 $648,080 $648,400 $648,400 $320
   Federal Funds 0 0 0 0 0 0
   Other Funds 401,530 395,802 473,580 439,555 439,555 (34,025)
      Total $1,050,146 $1,051,618 $1,121,660 $1,087,955 $1,087,955 ($33,705)
 
EXPENDITURE DETAIL:
   Personal Services $344,051 $339,105 $371,203 $337,178 $337,178 ($34,025)
   Operating Expenses 706,096 712,513 750,457 750,777 750,777 320
      Total $1,050,146 $1,051,618 $1,121,660 $1,087,955 $1,087,955 ($33,705)
 
Staffing Level FTE: 4.0 3.6 4.0 3.5 3.5 ( 0.5)

  ACTUAL
FY 2009

ACTUAL
FY 2010

ESTIMATED
FY 2011

ESTIMATED
FY 2012

REVENUES:  
    $0 $0 $0 $0
      
Total

$0

$0

$0

$0
PERFORMANCE INDICATORS:  

generated 11/18/10 03:36:56 PM