GOVERNOR'S RECOMMENDED FY 2005 BUDGET |
MISSION:
To provide purchasing, lease negotiations and management, supplies, printing, mail, travel, state and federal surplus property, records management, and duplicating services to other governmental agencies, and to local units of government in an efficient and cost-effective manner.
ACTUAL
FY 2002ACTUAL
FY 2003BUDGETED
FY 2004REQUESTED
FY 2005GOVERNOR'S RECOMMENDED
FY 2005RECOMMENDED INC/(DEC)
FY 2005
FUNDING SOURCE:
General Funds
$492,402
$311,258
$327,385
$327,385
$327,385
$0
Federal Funds
0
0
0
0
0
0
Other Funds
21,568,920
22,598,753
22,124,974
22,124,974
22,124,974
0
Total
$22,061,322
$22,910,011
$22,452,359
$22,452,359
$22,452,359
$0
EXPENDITURE DETAIL:
Personal Services
$4,692,877
$4,860,129
$5,339,809
$5,339,809
$5,339,809
$0
Operating Expenses
17,368,445
18,049,882
17,112,550
17,112,550
17,112,550
0
Total
$22,061,322
$22,910,011
$22,452,359
$22,452,359
$22,452,359
$0
Staffing Level FTE:
142.2
141.6
152.5
152.5
152.5
0.0
ACTUAL FY 2002 |
ACTUAL FY 2003 |
ESTIMATED FY 2004 |
ESTIMATED FY 2005 |
|
REVENUES: | ||||
Surplus Property Sales | $1,868,740 | $1,468,784 | $1,950,000 | $1,950,000 |
Legislative Publications | 10,457 | 7,796 | 8,000 | 8,000 |
Postage | 3,117,717 | 2,805,803 | 3,500,000 | 3,500,000 |
Sales of Supplies | 1,636,607 | 1,619,239 | 1,750,000 | 1,750,000 |
Federal Surplus Sales Off-Budget | 4,624,948 | 4,800,301 | 5,000,000 | 5,000,000 |
Vehicle Sales (Property Management) Fleet | 789,768 | 639,912 | 800,000 | 800,000 |
Total |
$12,048,237 |
$11,341,835 |
$13,008,000 |
$13,008,000 |
PERFORMANCE INDICATORS: | ||||
Purchase Orders Issued | 9,094 | 8,565 | 9,500 | 9,500 |
Annual Contracts | 374 | 337 | 375 | 375 |
Public Auctions Held | 6 | 6 | 7 | 6 |
Pieces of Mail Handled/Year | 10,494,749 | 10,053,075 | 11,000,000 | 11,000,000 |
Federal Surplus Clients | 780 | 698 | 800 | 800 |
Fleet Vehicles | 3,173 | 3,211 | 3,200 | 3,200 |
Total Miles Driven | 37,053,900 | 37,197,089 | 37,500,000 | 37,500,000 |
Leases/Total Sq. Ft. | 163/676,795 | 160/707,228 | 160/707,228 | 160/707,228 |
Maintenance Work Orders | 11,758 | 11,352 | 12,000 | 12,000 |
Boxes of Records Stored | 10,639 | 10,959 | 11,065 | 11,065 |
Retrieval/Refile | 5,036 | 6,402 | 5,719 | 5,719 |
Rolls of Film Stored | 74,165 | 75,745 | 75,260 | 75,260 |
Printing Impressions | 53,528,959 | 52,158,496 | 53,201,666 | 54,268,699 |
Copies Made | 13,013,164 | 13,796,760 | 14,072,695 | 14,354,149 |