| 
       GOVERNOR'S RECOMMENDED FY 2012 BUDGET  | 
MISSION:
To provide liability tort claims coverage for state employees and to provide loss control services as a part of the coverage program.
   
       
     
      ACTUAL 
      
FY 2009ACTUAL 
      
FY 2010BUDGETED 
      
FY 2011REQUESTED 
      
FY 2012GOVERNOR'S RECOMMENDED 
      
FY 2012RECOMMENDED INC/(DEC) 
   
FY 2012
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $0 
      $0 
      $0 
      $0 
      $0 
      $0
       
   
       
      Federal Funds 
      0 
      0 
      0 
      0 
      0 
      0
       
   
       
      Other Funds 
      2,139,475 
      4,165,639 
      2,171,987 
      2,171,987 
      2,171,987 
      0
       
   
       
         Total 
      $2,139,475 
      $4,165,639 
      $2,171,987 
      $2,171,987 
      $2,171,987 
      $0
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $323,233 
      $322,143 
      $343,893 
      $343,893 
      $343,893 
      $0
       
   
       
      Operating Expenses 
      1,816,242 
      3,843,497 
      1,828,094 
      1,828,094 
      1,828,094 
      0
       
   
       
         Total 
      $2,139,475 
      $4,165,639 
      $2,171,987 
      $2,171,987 
      $2,171,987 
      $0
       
   
       
     
   
       
Staffing Level FTE: 
             5.0 
             5.0 
             5.0 
             5.0 
             5.0 
             0.0
       
   
| ACTUAL FY 2009  | 
      ACTUAL FY 2010  | 
      ESTIMATED FY 2011  | 
      ESTIMATED FY 2012  | 
   |
| REVENUES: | ||||
| $0 | $0 | $0 | $0 | |
|        Total  | 
      $0  | 
      $0  | 
      $0  | 
      $0  | 
      
   
| PERFORMANCE INDICATORS: | ||||