| 
       GOVERNOR'S RECOMMENDED FY 2005 BUDGET  | 
MISSION:
To make lease payments pursuant to Exhibit D of the lease entered into between the Board of Charities and Corrections and the South Dakota Building Authority dated December 1, 1986.
   
       
     
      ACTUAL 
      
FY 2002ACTUAL 
      
FY 2003BUDGETED 
      
FY 2004REQUESTED 
      
FY 2005GOVERNOR'S RECOMMENDED 
      
FY 2005RECOMMENDED INC/(DEC) 
   
FY 2005
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $12,761,480 
      $12,203,030 
      $11,623,633 
      $11,025,925 
      $11,025,925 
      ($597,708)
       
   
       
      Federal Funds 
      0 
      0 
      0 
      0 
      0 
      0
       
   
       
      Other Funds 
      0 
      0 
      0 
      0 
      0 
      0
       
   
       
         Total 
      $12,761,480 
      $12,203,030 
      $11,623,633 
      $11,025,925 
      $11,025,925 
      ($597,708)
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $0 
      $0 
      $0 
      $0 
      $0 
      $0
       
   
       
      Operating Expenses 
      12,761,480 
      12,203,030 
      11,623,633 
      11,025,925 
      11,025,925 
      (597,708)
       
   
       
         Total 
      $12,761,480 
      $12,203,030 
      $11,623,633 
      $11,025,925 
      $11,025,925 
      ($597,708)
       
   
       
     
   
       
Staffing Level FTE: 
             0.0 
             0.0 
             0.0 
             0.0 
             0.0 
             0.0
       
   
generated 12/01/03 10:02:15 AM