EXECUTIVE MANAGEMENT
GOVERNOR'S RECOMMENDED FY 2005 BUDGET
0124 State Engineer

MISSION:
To provide services to state government related to facility needs in the areas of planning, design, construction, maintenance, operation, and use of state-owned buildings.

  ACTUAL
FY 2002
ACTUAL
FY 2003
BUDGETED
FY 2004
REQUESTED
FY 2005
GOVERNOR'S RECOMMENDED
FY 2005
RECOMMENDED INC/(DEC)
FY 2005
FUNDING SOURCE:
   General Funds $0 $0 $4,950 $4,950 $4,950 $0
   Federal Funds 0 0 0 0 0 0
   Other Funds 834,077 863,482 1,003,005 1,003,005 1,003,005 0
      Total $834,077 $863,482 $1,007,955 $1,007,955 $1,007,955 $0
 
EXPENDITURE DETAIL:
   Personal Services $652,141 $688,055 $784,908 $784,908 $784,908 $0
   Operating Expenses 181,936 175,427 223,047 223,047 223,047 0
      Total $834,077 $863,482 $1,007,955 $1,007,955 $1,007,955 $0
 
Staffing Level FTE: 12.8 12.8 15.0 15.0 15.0 0.0

  ACTUAL
FY 2002

ACTUAL
FY 2003

ESTIMATED
FY 2004

ESTIMATED
FY 2005

REVENUES:  
   Billings $683,060 $736,583 $750,000 $750,000
      
Total

$683,060

$736,583

$750,000

$750,000
PERFORMANCE INDICATORS:  
   Value of Construction Work Completed $20,721,758 $35,521,156 $20,000,000 $35,000,000
   Cost of Projects Awarded $20,201,182 $18,899,822 $35,000,000 $60,000,000

generated 12/01/03 10:03:24 AM