EXECUTIVE MANAGEMENT
GOVERNOR'S RECOMMENDED FY 2006 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 2003
ACTUAL
FY 2004
BUDGETED
FY 2005
REQUESTED
FY 2006
GOVERNOR'S RECOMMENDED
FY 2006
RECOMMENDED INC/(DEC)
FY 2006
FUNDING SOURCE:
   General Funds $311,259 $283,464 $333,069 $461,569 $363,069 $30,000
   Federal Funds 0 0 0 0 0 0
   Other Funds 22,598,753 21,064,500 22,253,675 22,496,230 22,269,096 15,421
      Total $22,910,012 $21,347,964 $22,586,744 $22,957,799 $22,632,165 $45,421
 
EXPENDITURE DETAIL:
   Personal Services $4,860,129 $4,947,330 $5,474,194 $5,601,749 $5,339,034 ($135,160)
   Operating Expenses 18,049,883 16,400,635 17,112,550 17,356,050 17,293,131 180,581
      Total $22,910,012 $21,347,964 $22,586,744 $22,957,799 $22,632,165 $45,421
 
Staffing Level FTE: 141.6 139.9 150.0 153.0 147.0 ( 3.0)

  ACTUAL
FY 2003

ACTUAL
FY 2004

ESTIMATED
FY 2005

ESTIMATED
FY 2006

REVENUES:  
   Surplus Property Sales $1,468,784 $2,041,786 $2,100,000 $2,100,000
   Legislative Publications 7,796 5,086 6,000 6,000
   Postage 2,805,803 2,980,378 3,000,000 3,000,000
   Sales of Supplies 1,619,239 1,633,116 1,670,000 1,700,000
   Federal Surplus Sales Off-Budget 4,800,301 4,054,113 4,500,000 4,750,000
   Vehicle Sales (Property Management) Fleet 639,912 729,854 800,000 800,000
      
Total

$11,341,835

$11,444,333

$12,076,000

$12,356,000
PERFORMANCE INDICATORS:  
   Purchase Orders Issued 8,565 9,324 9,500 9,500
   Annual Contracts 337 310 350 350
   Public Auctions Held 6 7 7 7
   Pieces of Mail Handled/Year 10,053,075 10,381,413 10,500,000 10,500,000
   Federal Surplus Clients 698 710 725 750
   Fleet Vehicles 3,211 3,166 3,200 3,175
   Total Miles Driven 37,197,089 37,488,578 37,500,000 37,500,000
   Leases/Total Sq. Ft. 160/707,228 170/745,000 170/745,000 170/745,000
   Maintenance Work Orders 11,352 12,295 12,000 12,000
   Boxes of Records Stored 10,959 11,005 11,065 11,097
   Retrieval/Refile 6,402 6,354 5,929 6,289
   Rolls of Film Stored 75,745 77,144 78,457 79,757
   Printing Impressions 52,158,496 49,912812 50,411,940 50,916,059
   Copies Made 13,796,760 13,742,849 13,880,277 14,019,080

generated 12/06/04 03:36:24 PM