| 
       GOVERNOR'S RECOMMENDED FY 2005 BUDGET  | 
MISSION:
To confront the problem of insurance fraud in the state of South Dakota by prevention, investigation, and prosecution of fraudulent insurance acts.
   
       
     
      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 
      240,387 
      239,576 
      290,567 
      283,528 
      283,528 
      (7,039)
       
   
       
         Total 
      $240,387 
      $239,576 
      $290,567 
      $283,528 
      $283,528 
      ($7,039)
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $171,893 
      $188,075 
      $196,756 
      $196,756 
      $196,756 
      $0
       
   
       
      Operating Expenses 
      68,494 
      51,501 
      93,811 
      86,772 
      86,772 
      (7,039)
       
   
       
         Total 
      $240,387 
      $239,576 
      $290,567 
      $283,528 
      $283,528 
      ($7,039)
       
   
       
     
   
       
Staffing Level FTE: 
             4.1 
             4.2 
             4.0 
             4.0 
             4.0 
             0.0
       
   
| ACTUAL FY 2002  | 
      ACTUAL FY 2003  | 
      ESTIMATED FY 2004  | 
      ESTIMATED FY 2005  | 
   |
| REVENUES: | ||||
| Company Assessments | $7,750 | $344,250 | $345,000 | $6,000 | 
| Civil Penalties | 496 | 2,443 | 2,400 | 2,400 | 
| Investment Council Interest | 13,534 | 14,687 | 14,000 | 14,000 | 
|        Total  | 
      $21,780  | 
      $361,380  | 
      $361,400  | 
      $22,400  | 
      
   
| PERFORMANCE INDICATORS: | ||||
| Educational Programs | 14 | 8 | 12 | 12 | 
| New Fraud Cases | 111 | 130 | 130 | 130 | 
| Cases Closed--Unfounded | 80 | 67 | 70 | 70 | 
| Criminal Convictions | 9 | 7 | 5 | 5 | 
| Civil Convictions | 2 | 2 | 2 | 2 |