LABOR
GOVERNOR'S RECOMMENDED FY 2005 BUDGET
1003 Administrative Services

MISSION:
To provide efficient, quality, centralized departmental support services to include purchasing, physical inventory, budgeting, accounting, word processing, supply distribution, mail distribution, central copying, and leased office space.

  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 $0 $0 $0 $0 $0 $0
   Federal Funds 3,992,312 4,003,081 4,418,647 4,499,055 4,362,511 (56,136)
   Other Funds 0 0 0 0 0 0
      Total $3,992,312 $4,003,081 $4,418,647 $4,499,055 $4,362,511 ($56,136)
 
EXPENDITURE DETAIL:
   Personal Services $692,471 $675,491 $829,318 $829,318 $719,326 ($109,992)
   Operating Expenses 3,299,841 3,327,590 3,589,329 3,669,737 3,643,185 53,856
      Total $3,992,312 $4,003,081 $4,418,647 $4,499,055 $4,362,511 ($56,136)
 
Staffing Level FTE: 21.6 19.9 24.0 24.0 20.0 ( 4.0)

  ACTUAL
FY 2002

ACTUAL
FY 2003

ESTIMATED
FY 2004

ESTIMATED
FY 2005

REVENUES:  
      
Total

$0

$0

$0

$0
PERFORMANCE INDICATORS:  
   Office Leases Processed 25 25 25 25
   Purchase Orders and Requisitions Issued 652 643 650 650
   Vouchers and Checks Processed 11,783 11,623 13,500 13,500
   Mail Pieces Processed 1,720,721 1,794,512 1,800,000 1,800,000
   Lines Typed -- Word Processing 2,218,563 2,,287,435 2,200,000 2,200,000

generated 12/01/03 10:24:49 AM