GOVERNOR'S RECOMMENDED FY 2012 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 2009ACTUAL
FY 2010BUDGETED
FY 2011REQUESTED
FY 2012GOVERNOR'S RECOMMENDED
FY 2012RECOMMENDED INC/(DEC)
FY 2012
FUNDING SOURCE:
General Funds
$403,634
$403,635
$405,311
$386,212
$386,212
($19,099)
Federal Funds
0
0
0
0
0
0
Other Funds
18,801,153
19,873,442
23,576,197
19,828,166
19,828,166
(3,748,031)
Total
$19,204,787
$20,277,077
$23,981,508
$20,214,378
$20,214,378
($3,767,130)
EXPENDITURE DETAIL:
Personal Services
$5,751,618
$5,446,269
$6,135,345
$5,965,673
$5,965,673
($169,672)
Operating Expenses
13,453,169
14,830,808
17,846,163
14,248,705
14,248,705
(3,597,458)
Total
$19,204,787
$20,277,077
$23,981,508
$20,214,378
$20,214,378
($3,767,130)
Staffing Level FTE:
143.3
135.9
147.5
142.5
142.5
( 5.0)
ACTUAL FY 2009 |
ACTUAL FY 2010 |
ESTIMATED FY 2011 |
ESTIMATED FY 2012 |
|
REVENUES: | ||||
Surplus Property Sales | $2,274,866 | $1,269,415 | $1,500,000 | $1,500,000 |
Legislative Publications | 3,505 | 2,000 | 2,500 | 2,500 |
Postage | 4,058,774 | 4,098,390 | 4,200,000 | 4,200,000 |
Sales of Supplies | 1,745,818 | 1,686,675 | 1,700,000 | 1,700,000 |
Federal Surplus Sales Off-Budget | 3,025,140 | 3,670,183 | 4,000,000 | 4,000,000 |
Vehicle Sales (Property Management) Fleet | 812,240 | 596,682 | 500,000 | 500,000 |
Total |
$11,920,343 |
$11,323,345 |
$11,902,500 |
$11,902,500 |
PERFORMANCE INDICATORS: | ||||
Purchase Orders Issued | 3,997 | 4,768 | 5,000 | 5,000 |
Annual Contracts | 479 | 450 | 450 | 450 |
Public Auctions Held | 6 | 6 | 6 | 6 |
Pieces of Mail Handled/Year | 9,687,084 | 9,274,640 | 9,500,000 | 9,500,000 |
Federal Surplus Clients | 650 | 639 | 650 | 675 |
Fleet Vehicles | 3,413 | 3,446 | 3,400 | 3,400 |
Total Miles Driven | 37,136,509 | 37,506,764 | 37,500,000 | 37,500,000 |
Leases/Total Sq. Ft. | 164/734,000 | 166/722,073 | 166/722,073 | 164/712,073 |
Boxes of Records Stored | 12,550 | 12,090 | 12,100 | 12,200 |
Retrieval/Refile | 3,151 | 2,632 | 2,800 | 2,800 |
Rolls of Film Stored | 81,455 | 82,259 | 83,000 | 83,000 |
Printing Impressions | 31,260,184 | 34,170,833 | 34,000,000 | 34,000,000 |
Copies Made | 12,448,202 | 11,078,923 | 12,000,000 | 12,000,000 |