EXECUTIVE MANAGEMENT
GOVERNOR'S RECOMMENDED FY 2012 BUDGET
0132 Development

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

  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 $0 $0 $0 $0 $0 $0
   Federal Funds 0 0 0 0 0 0
   Other Funds 9,898,995 9,955,356 10,517,718 9,763,992 9,763,992 (753,726)
      Total $9,898,995 $9,955,356 $10,517,718 $9,763,992 $9,763,992 ($753,726)
 
EXPENDITURE DETAIL:
   Personal Services $8,428,230 $8,468,412 $8,744,678 $8,330,678 $8,330,678 ($414,000)
   Operating Expenses 1,470,766 1,486,944 1,773,040 1,433,314 1,433,314 (339,726)
      Total $9,898,995 $9,955,356 $10,517,718 $9,763,992 $9,763,992 ($753,726)
 
Staffing Level FTE: 127.4 129.7 132.0 126.0 126.0 ( 6.0)

  ACTUAL
FY 2009

ACTUAL
FY 2010

ESTIMATED
FY 2011

ESTIMATED
FY 2012

REVENUES:  
   Development Hourly $9,824,990 $9,710,718 $9,822,720 $9,822,720
      
Total

$9,824,990

$9,710,718

$9,822,720

$9,822,720
PERFORMANCE INDICATORS:  
   Development Billed Hours 205,846 208,005 204,640 204,640
   Total Information Systems Supported 835 836 840 840
   Completed/Submitted Development Requests 2,540/2,661 2,396/2,625 2,200/2,500 2,200/2,500

generated 11/18/10 03:38:27 PM