| 
       GOVERNOR'S RECOMMENDED FY 2005 BUDGET  | 
MISSION:
To examine securities products, franchise offering circulars, and business opportunities plans; to register, renew, exempt, or amend securities and franchise documents; to license investment advisers, investment adviser agents, broker dealers and securities agents; to investigate and resolve all complaints; to investigate all alleged fraudulent schemes and take appropriate administrative action or recommend civil or criminal action, or both; to cooperate and coordinate with other state, local, or federal agencies; and, to inform and educate the investing public about franchise and securities purchases.
   
       
     
      ACTUAL 
      
FY 2002ACTUAL 
      
FY 2003BUDGETED 
      
FY 2004REQUESTED 
      
FY 2005GOVERNOR'S RECOMMENDED 
      
FY 2005RECOMMENDED INC/(DEC) 
   
FY 2005
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $0 
      $0 
      $0 
      $0 
      $0 
      $0
       
   
       
      Federal Funds 
      0 
      0 
      0 
      0 
      0 
      0
       
   
       
      Other Funds 
      282,027 
      259,163 
      372,807 
      361,853 
      361,853 
      (10,954)
       
   
       
         Total 
      $282,027 
      $259,163 
      $372,807 
      $361,853 
      $361,853 
      ($10,954)
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $213,987 
      $208,741 
      $292,204 
      $292,250 
      $292,250 
      $46
       
   
       
      Operating Expenses 
      68,040 
      50,422 
      80,603 
      69,603 
      69,603 
      (11,000)
       
   
       
         Total 
      $282,027 
      $259,163 
      $372,807 
      $361,853 
      $361,853 
      ($10,954)
       
   
       
     
   
       
Staffing Level FTE: 
             5.2 
             4.5 
             6.0 
             6.0 
             6.0 
             0.0
       
   
| ACTUAL FY 2002  | 
      ACTUAL FY 2003  | 
      ESTIMATED FY 2004  | 
      ESTIMATED FY 2005  | 
   |
| REVENUES: | ||||
| Deposited to Securities Operating Fund: | $0 | $0 | $0 | $0 | 
| Securities Registration Fees | 57,756 | 191,622 | 64,000 | 185,000 | 
| Franchise Registration Fees | 101,050 | 115,530 | 100,000 | 100,000 | 
| Franchise Exemption Fees | 9,250 | 11,250 | 9,500 | 10,000 | 
| Business Opportunities Registration Fees | 1,350 | 1,600 | 1,350 | 1,350 | 
| Securities Opinion Fees | 8,250 | 1,800 | 3,000 | 1,500 | 
| Investment Company Notification Fees | 13,564,550 | 13,760,200 | 13,650,000 | 13,600,000 | 
| Agent Licensing Fees | 7,470,925 | 6,907,425 | 7,500,000 | 6,900,000 | 
| Broker-Dealer Licensing Fees | 221,100 | 205,350 | 220,000 | 205,000 | 
| Investment Adviser Fees | 2,400 | 3,000 | 2,600 | 2,500 | 
| Investment Adviser Agent Fees | 32,050 | 37,450 | 32,000 | 35,000 | 
| I/A Notice Filings | 103,100 | 109,450 | 104,000 | 104,000 | 
| Miscellaneous | 671 | 2,471 | 1,000 | 1,000 | 
| Investment Council Interest | 300,055 | 232,955 | 300,000 | 230,000 | 
| Private Placement/Reg. D506/Other | 32,650 | 34,550 | 33,000 | 33,000 | 
|        Total  | 
      $21,905,157  | 
      $21,614,653  | 
      $22,020,450  | 
      $21,408,350  | 
      
   
| PERFORMANCE INDICATORS: | ||||
| New Securities Applications | 46 | 104 | 55 | 100 | 
| Extensions and Amendments | 46 | 33 | 50 | 35 | 
| Private Placement/Other Exemptions | 13/155 | 8/157 | 15/160 | 8/157 | 
| Invest. Comp. Notice Filings--New/Total | 2,101/15,107 | 2,182/15,424 | 2,100/15,200 | 2,100/15,200 | 
| New Franchise Applications/Registrations | 162/520 | 185/545 | 170/525 | 170/525 | 
| Franchise Extensions/Exemptions | 327/29 | 372/38 | 330/35 | 330/35 | 
| Business Opportunities--New/Total | 11/15 | 14/17 | 15/15 | 15/15 | 
| Brokers-Dealers/B-D Agents Licensed | 1,411/47,833 | 1,300/44,449 | 1,411/47,833 | 1,300/43,000 | 
| Investment Advisers/IA Agents Licensed | 29/577 | 20/488 | 35/600 | 20/480 | 
| Transfers to General Fund (SDCL 4-4-4.4) | $21,614,937 | $21,614,473 | $21,720,450 | $21,408,350 |