REVENUE AND REGULATION
GOVERNOR'S RECOMMENDED FY 2005 BUDGET
028 Lottery

MISSION:
To operate the state lottery established in SDCL 42-7A in a secure, efficient, and profitable manner; to plan and market instant and on-line lottery games; and, to regulate and control video lottery game activities so as to maximize revenues for the state. LEGAL CITATION: SDCL 42-7A.

  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 $0 $0 $0 $0
   Federal Funds 0 0 0 0 0 0
   Other Funds 22,181,134 23,664,160 29,390,355 28,330,637 28,330,637 (1,059,718)
      Total $22,181,134 $23,664,160 $29,390,355 $28,330,637 $28,330,637 ($1,059,718)
 
EXPENDITURE DETAIL:
   Personal Services $1,177,579 $1,264,235 $1,610,900 $1,551,182 $1,551,182 ($59,718)
   Operating Expenses 21,003,555 22,399,924 27,779,455 26,779,455 26,779,455 (1,000,000)
      Total $22,181,134 $23,664,160 $29,390,355 $28,330,637 $28,330,637 ($1,059,718)
 
Staffing Level FTE: 29.4 29.2 35.0 34.0 34.0 ( 1.0)

generated 12/01/03 10:09:38 AM