GOVERNOR'S RECOMMENDED FY 2005 BUDGET |
MISSION:
To provide services to state government related to facility needs in the areas of planning, design, construction, maintenance, operation, and use of state-owned buildings.
ACTUAL
FY 2002ACTUAL
FY 2003BUDGETED
FY 2004REQUESTED
FY 2005GOVERNOR'S RECOMMENDED
FY 2005RECOMMENDED INC/(DEC)
FY 2005
FUNDING SOURCE:
General Funds
$0
$0
$4,950
$4,950
$4,950
$0
Federal Funds
0
0
0
0
0
0
Other Funds
834,077
863,482
1,003,005
1,003,005
1,003,005
0
Total
$834,077
$863,482
$1,007,955
$1,007,955
$1,007,955
$0
EXPENDITURE DETAIL:
Personal Services
$652,141
$688,055
$784,908
$784,908
$784,908
$0
Operating Expenses
181,936
175,427
223,047
223,047
223,047
0
Total
$834,077
$863,482
$1,007,955
$1,007,955
$1,007,955
$0
Staffing Level FTE:
12.8
12.8
15.0
15.0
15.0
0.0
ACTUAL FY 2002 |
ACTUAL FY 2003 |
ESTIMATED FY 2004 |
ESTIMATED FY 2005 |
|
REVENUES: | ||||
Billings | $683,060 | $736,583 | $750,000 | $750,000 |
Total |
$683,060 |
$736,583 |
$750,000 |
$750,000 |
PERFORMANCE INDICATORS: | ||||
Value of Construction Work Completed | $20,721,758 | $35,521,156 | $20,000,000 | $35,000,000 |
Cost of Projects Awarded | $20,201,182 | $18,899,822 | $35,000,000 | $60,000,000 |