| 
       GOVERNOR'S RECOMMENDED FY 2005 BUDGET  | 
MISSION:
To improve, replace, and construct new facilities necessary to the efficient accomplishment of the objectives of the Division of Wildlife.
   
       
     
      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 
      354,285 
      2,069,492 
      125,250 
      255,000 
      255,000 
      129,750
       
   
       
      Other Funds 
      3,030,800 
      2,399,752 
      370,750 
      550,000 
      550,000 
      179,250
       
   
       
         Total 
      $3,385,085 
      $4,469,244 
      $496,000 
      $805,000 
      $805,000 
      $309,000
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $0 
      $0 
      $0 
      $0 
      $0 
      $0
       
   
       
      Operating Expenses 
      3,385,085 
      4,469,244 
      496,000 
      805,000 
      805,000 
      309,000
       
   
       
         Total 
      $3,385,085 
      $4,469,244 
      $496,000 
      $805,000 
      $805,000 
      $309,000
       
   
       
     
   
       
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: | ||||
| $0 | $0 | $0 | $0 | |
|        Total  | 
      $0  | 
      $0  | 
      $0  | 
      $0  | 
      
   
| PERFORMANCE INDICATORS: | ||||