GOVERNOR'S RECOMMENDED FY 2006 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 2003ACTUAL
FY 2004BUDGETED
FY 2005REQUESTED
FY 2006GOVERNOR'S RECOMMENDED
FY 2006RECOMMENDED 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 |