PUBLIC SAFETY
GOVERNOR'S RECOMMENDED FY 2012 BUDGET
1410 Administration

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 2009
ACTUAL
FY 2010
BUDGETED
FY 2011
REQUESTED
FY 2012
GOVERNOR'S RECOMMENDED
FY 2012
RECOMMENDED 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:  

generated 11/18/10 03:55:06 PM