GOVERNOR'S RECOMMENDED FY 2005 BUDGET |
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 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
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 |