| GOVERNOR'S RECOMMENDED FY 2012 BUDGET | 
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 2009ACTUAL 
      
FY 2010BUDGETED 
      
FY 2011REQUESTED 
      
FY 2012GOVERNOR'S RECOMMENDED 
      
FY 2012RECOMMENDED INC/(DEC) 
   
FY 2012
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $155,639 
      $130,641 
      $125,808 
      $95,227 
      $95,227 
      ($30,581)
       
   
       
      Federal Funds 
      112,922 
      95,384 
      123,044 
      123,044 
      123,044 
      0
       
   
       
      Other Funds 
      369,980 
      394,319 
      628,461 
      628,461 
      628,461 
      0
       
   
       
         Total 
      $638,541 
      $620,343 
      $877,313 
      $846,732 
      $846,732 
      ($30,581)
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $571,633 
      $563,548 
      $738,125 
      $707,544 
      $707,544 
      ($30,581)
       
   
       
      Operating Expenses 
      66,908 
      56,795 
      139,188 
      139,188 
      139,188 
      0
       
   
       
         Total 
      $638,541 
      $620,343 
      $877,313 
      $846,732 
      $846,732 
      ($30,581)
       
   
       
     
   
       
Staffing Level FTE: 
             8.4 
             8.7 
             8.5 
             8.5 
             8.5 
             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: | ||||