| GOVERNOR'S RECOMMENDED FY 2005 BUDGET | 
MISSION:
To provide a fully adequate supply of sanitary, decent, and safe accommodations at rental or carrying charges that such persons can afford; to encourage the investment of private capital; to stimulate the construction and rehabilitation of residential housing; to sell bonds to provide low interest mortgages; and, to produce and sell 150 quality, affordable homes each year to provide an elderly housing alternative.
   
       
     
      ACTUAL 
      
FY 2002ACTUAL 
      
FY 2003BUDGETED 
      
FY 2004REQUESTED 
      
FY 2005GOVERNOR'S RECOMMENDED 
      
FY 2005RECOMMENDED INC/(DEC) 
   
FY 2005
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $0 
      $0 
      $0 
      $0 
      $0 
      $0
       
   
       
      Federal Funds 
      1,206,337 
      1,350,119 
      1,798,149 
      1,835,505 
      1,835,505 
      37,356
       
   
       
      Other Funds 
      6,380,690 
      6,553,955 
      7,563,481 
      7,758,805 
      7,758,805 
      195,324
       
   
       
         Total 
      $7,587,027 
      $7,904,074 
      $9,361,630 
      $9,594,310 
      $9,594,310 
      $232,680
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $2,752,794 
      $2,835,503 
      $3,257,357 
      $3,300,632 
      $3,300,632 
      $43,275
       
   
       
      Operating Expenses 
      4,834,233 
      5,068,571 
      6,104,273 
      6,293,678 
      6,293,678 
      189,405
       
   
       
         Total 
      $7,587,027 
      $7,904,074 
      $9,361,630 
      $9,594,310 
      $9,594,310 
      $232,680
       
   
       
     
   
       
Staffing Level FTE: 
            60.4 
            59.5 
            63.0 
            63.0 
            63.0 
             0.0
       
   
| ACTUAL FY 2002 | ACTUAL FY 2003 | ESTIMATED FY 2004 | ESTIMATED FY 2005 | |
| REVENUES: | ||||
| Total | $0 | $0 | $0 | $0 | 
| PERFORMANCE INDICATORS: | ||||
| Home Ownership Program Active Loans | 18,443 | 16,409 | 16,750 | 17,500 | 
| Mortgage Assistance Program Loans | 916 | 720 | 700 | 750 | 
| Home Improvement Loans | 271 | 149 | 275 | 250 | 
| Multifamily Housing Program: | ||||
| Units Completed | 2,316 | 2,226 | 2,226 | 2,226 | 
| Section 8 Asst. Pymts. (Federal Subsidy) | $9,998,156 | $9,967,015 | $9,995,000 | $10,075,000 | 
| HUD Contract Administration: | ||||
| Units Allocated by HUD | 2,645 | 2,645 | 2,561 | 2,561 | 
| Section 8 Asst. Pymts. (Federal Subsidy) | $6,854,165 | $8,500,414 | $8,800,000 | $8,800,000 | 
| Low Income Housing Tax Credits Alloc. | $1,079,639 | $1,771,511 | $3,337,185 | $2,091,000 | 
| Section 8 Moderate Rehabilitation Program: | ||||
| Units Allocated by HUD/Completed | 16/16 | 0/0 | 0/0 | 0/0 | 
| Section 8 Asst. Pymts. (Federal Subsidy) | $51,543 | $0 | $0 | $0 | 
| FmHA/NOFA Housing Program: | ||||
| Units Allocated by HUD/Leased | 773/773 | 770/770 | 770/770 | 770/770 | 
| Section 8 Asst. Pymts. (Federal Subsidy) | $2,514,329 | $2,557,162 | $2,800,000 | $2,800,000 | 
| SDHDA/FmHA Cooperative Rental Program: | ||||
| Units Allocated/(SDHDA Subsidy) | 73/$203,852 | 73/$222,932 | 73/$210,000 | 73/$210,000 | 
| HUD Risk Sharing - Units Completed | 60 | 0 | 200 | 200 | 
| Emergency Shelter Grant Program--Federal | $397,764 | $361,879 | $345,000 | $345,000 | 
| HOME Program: Units/Amount | 342/$4,242,894 | 180/$4,725,432 | 300/$4,000,000 | 300/$4,000,000 | 
| Services to Aging Residents(STAR)--Tenants Served | 1,022 | 972 | 972 | 972 | 
| FLEX/Rural Site Development: | ||||
| Rural Site Development Loans | $0 | $0 | $250,000 | $250,000 | 
| Day Cares | $166,500 | $399,500 | $250,000 | $250,000 | 
| HUD Reengineering Projects | 0 | 5 | 5 | 0 | 
| Governor's House Program | 190 | 178 | 200 | 200 | 
| HOME Program | 0 | 5 | 5 | 6 |