EXECUTIVE MANAGEMENT
GOVERNOR'S RECOMMENDED FY 2005 BUDGET
0123 Central Services

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 2002
ACTUAL
FY 2003
BUDGETED
FY 2004
REQUESTED
FY 2005
GOVERNOR'S RECOMMENDED
FY 2005
RECOMMENDED 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

generated 12/01/03 10:03:13 AM