EXECUTIVE MANAGEMENT
GOVERNOR'S RECOMMENDED FY 2011 BUDGET
0124 State Engineer

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

  ACTUAL
FY 2008
ACTUAL
FY 2009
BUDGETED
FY 2010
REQUESTED
FY 2011
GOVERNOR'S RECOMMENDED
FY 2011
RECOMMENDED INC/(DEC)
FY 2011
FUNDING SOURCE:
   General Funds $0 $0 $0 $0 $0 $0
   Federal Funds 0 0 0 0 0 0
   Other Funds 817,902 891,788 1,121,715 1,121,715 1,126,874 5,159
      Total $817,902 $891,788 $1,121,715 $1,121,715 $1,126,874 $5,159
 
EXPENDITURE DETAIL:
   Personal Services $644,505 $704,766 $903,618 $903,618 $908,777 $5,159
   Operating Expenses 173,397 187,022 218,097 218,097 218,097 0
      Total $817,902 $891,788 $1,121,715 $1,121,715 $1,126,874 $5,159
 
Staffing Level FTE: 10.7 11.1 14.0 14.0 14.0 0.0

  ACTUAL
FY 2008

ACTUAL
FY 2009

ESTIMATED
FY 2010

ESTIMATED
FY 2011

REVENUES:  
   Billings $756,477 $893,193 $800,000 $800,000
      
Total

$756,477

$893,193

$800,000

$800,000
PERFORMANCE INDICATORS:  
   Billed Hours 9,596 11,392 11,000 11,000
   New Projects 201 174 200 200

generated 11/25/09 03:09:04 PM