| 
       GOVERNOR'S RECOMMENDED FY 2005 BUDGET  | 
MISSION:
To provide health care coverage to state residents who have involuntarily lost their prior creditable coverage through no fault of their own and who cannot obtain other coverage.
   
       
     
      ACTUAL 
      
FY 2002ACTUAL 
      
FY 2003BUDGETED 
      
FY 2004REQUESTED 
      
FY 2005GOVERNOR'S RECOMMENDED 
      
FY 2005RECOMMENDED INC/(DEC) 
   
FY 2005
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $0 
      $0 
      $500,000 
      $500,000 
      $500,000 
      $0
       
   
       
      Federal Funds 
      0 
      0 
      500,000 
      500,000 
      500,000 
      0
       
   
       
      Other Funds 
      0 
      0 
      4,016,355 
      4,016,355 
      4,016,355 
      0
       
   
       
         Total 
      $0 
      $0 
      $5,016,355 
      $5,016,355 
      $5,016,355 
      $0
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $0 
      $0 
      $42,000 
      $42,000 
      $42,000 
      $0
       
   
       
      Operating Expenses 
      0 
      0 
      4,974,355 
      4,974,355 
      4,974,355 
      0
       
   
       
         Total 
      $0 
      $0 
      $5,016,355 
      $5,016,355 
      $5,016,355 
      $0
       
   
       
     
   
       
Staffing Level FTE: 
             0.0 
             0.0 
             1.0 
             0.0 
             0.0 
      (       1.0)
       
   
| ACTUAL FY 2002  | 
      ACTUAL FY 2003  | 
      ESTIMATED FY 2004  | 
      ESTIMATED FY 2005  | 
   |
| REVENUES: | ||||
|        Total  | 
      $0  | 
      $0  | 
      $0  | 
      $0  | 
      
   
| PERFORMANCE INDICATORS: | ||||
| Average Monthly Membership | N/A | N/A | 1,055 | 750 | 
| Risk Pool Claims Payments | N/A | N/A | $4,767,356 | $4,767,356 |