| 
       GOVERNOR'S RECOMMENDED FY 2005 BUDGET  | 
MISSION:
To add to the value or extend the useful life of the Capitol Complex buildings and grounds, state agencies, institutions under the supervision of the Departments of Corrections and Human Services, and the State Veterans' Home; and, to make necessary alterations and repairs.
   
       
     
      ACTUAL 
      
FY 2002ACTUAL 
      
FY 2003BUDGETED 
      
FY 2004REQUESTED 
      
FY 2005GOVERNOR'S RECOMMENDED 
      
FY 2005RECOMMENDED INC/(DEC) 
   
FY 2005
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $3,000,000 
      $3,194,524 
      $2,000,000 
      $3,000,000 
      $3,000,000 
      $1,000,000
       
   
       
      Federal Funds 
      1,000,000 
      500,000 
      500,000 
      500,000 
      500,000 
      0
       
   
       
      Other Funds 
      2,450,000 
      2,450,000 
      2,450,000 
      2,450,000 
      2,450,000 
      0
       
   
       
         Total 
      $6,450,000 
      $6,144,524 
      $4,950,000 
      $5,950,000 
      $5,950,000 
      $1,000,000
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $0 
      $0 
      $0 
      $0 
      $0 
      $0
       
   
       
      Operating Expenses 
      6,450,000 
      6,144,524 
      4,950,000 
      5,950,000 
      5,950,000 
      1,000,000
       
   
       
         Total 
      $6,450,000 
      $6,144,524 
      $4,950,000 
      $5,950,000 
      $5,950,000 
      $1,000,000
       
   
       
     
   
       
Staffing Level FTE: 
             0.0 
             0.0 
             0.0 
             0.0 
             0.0 
             0.0
       
   
| ACTUAL FY 2002  | 
      ACTUAL FY 2003  | 
      ESTIMATED FY 2004  | 
      ESTIMATED FY 2005  | 
   |
| REVENUES: | ||||
| Fund 3113 | $657,946 | $644,438 | $650,000 | $655,000 | 
|        Total  | 
      $657,946  | 
      $644,438  | 
      $650,000  | 
      $655,000  | 
      
   
| PERFORMANCE INDICATORS: | ||||