EXECUTIVE MANAGEMENT
GOVERNOR'S RECOMMENDED FY 2008 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 2005
ACTUAL
FY 2006
BUDGETED
FY 2007
REQUESTED
FY 2008
GOVERNOR'S RECOMMENDED
FY 2008
RECOMMENDED INC/(DEC)
FY 2008
FUNDING SOURCE:
   General Funds $286,059 $382,029 $389,204 $389,204 $395,970 $6,766
   Federal Funds 0 0 0 0 0 0
   Other Funds 22,028,738 21,594,371 22,976,273 23,126,273 23,334,063 357,790
      Total $22,314,798 $21,976,400 $23,365,477 $23,515,477 $23,730,033 $364,556
 
EXPENDITURE DETAIL:
   Personal Services $5,067,372 $5,061,001 $5,817,396 $5,817,396 $6,031,952 $214,556
   Operating Expenses 17,247,426 16,915,399 17,548,081 17,698,081 17,698,081 150,000
      Total $22,314,798 $21,976,400 $23,365,477 $23,515,477 $23,730,033 $364,556
 
Staffing Level FTE: 139.1 137.3 151.5 151.5 151.5 0.0

  ACTUAL
FY 2005

ACTUAL
FY 2006

ESTIMATED
FY 2007

ESTIMATED
FY 2008

REVENUES:  
   Surplus Property Sales $2,629,624 $2,305,717 $3,000,000 $3,000,000
   Legislative Publications 6,538 8,992 7,000 7,000
   Postage 3,684,230 3,717,564 3,700,000 3,800,000
   Sales of Supplies 1,627,014 1,655,044 1,750,000 1,750,000
   Federal Surplus Sales Off-Budget 4,408,837 4,036,052 4,500,000 4,500,000
   Vehicle Sales (Property Management) Fleet 571,768 928,359 800,000 800,000
      
Total

$12,928,011

$12,651,728

$13,757,000

$13,857,000
PERFORMANCE INDICATORS:  
   Purchase Orders Issued 8,690 8,123 8,500 8,500
   Annual Contracts 289 331 300 300
   Public Auctions Held 7 6 7 7
   Pieces of Mail Handled/Year 10,286,652 9,977,094 10,500,000 10,500,000
   Federal Surplus Clients 725 610 650 650
   Fleet Vehicles 3,200 3,342 3,300 3,300
   Total Miles Driven 39,017,332 39,406,852 39,000,000 39,000,000
   Leases/Total Sq. Ft. 168/748,000 174/775,400 178/784,000 180/792,000
   Maintenance Work Orders 13,168 11,086 12,000 12,000
   Boxes of Records Stored 11,408 11,774 12,140 12,500
   Retrieval/Refile 4,647 4,329 4,500 4,500
   Rolls of Film Stored 77,929 79,047 80,170 81,293
   Printing Impressions 45,375,871 40,478,866 42,000,000 42,000,000
   Copies Made 14,051,838 11,893,286 13,000,000 13,000,000

generated 12/05/06 10:41:31 AM