EXECUTIVE MANAGEMENT
GOVERNOR'S RECOMMENDED FY 2006 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 2003
ACTUAL
FY 2004
BUDGETED
FY 2005
REQUESTED
FY 2006
GOVERNOR'S RECOMMENDED
FY 2006
RECOMMENDED INC/(DEC)
FY 2006
FUNDING SOURCE:
   General Funds $0 $0 $4,950 $4,950 $4,950 $0
   Federal Funds 0 0 0 0 0 0
   Other Funds 863,483 740,762 952,831 952,831 952,831 0
      Total $863,483 $740,762 $957,781 $957,781 $957,781 $0
 
EXPENDITURE DETAIL:
   Personal Services $688,056 $586,416 $734,734 $734,734 $734,734 $0
   Operating Expenses 175,427 154,346 223,047 223,047 223,047 0
      Total $863,483 $740,762 $957,781 $957,781 $957,781 $0
 
Staffing Level FTE: 12.8 10.8 13.0 13.0 13.0 0.0

  ACTUAL
FY 2003

ACTUAL
FY 2004

ESTIMATED
FY 2005

ESTIMATED
FY 2006

REVENUES:  
   Billings $736,583 $721,087 $750,000 $750,000
      
Total

$736,583

$721,087

$750,000

$750,000
PERFORMANCE INDICATORS:  
   Value of Construction Work Completed $35,521,156 $22,636,789 $35,000,000 N/A
   Cost of Projects Awarded $18,899,822 $39,233,052 $60,000,000 N/A

generated 12/06/04 03:36:33 PM