| 
       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 |