GOVERNOR'S RECOMMENDED FY 2005 BUDGET |
MISSION:
To construct park facilities within the State Park System to meet the recreational demands of the public; to renovate and replace existing park facilities in need of major repair through scheduled preventative maintenance; to administer South Dakota's annual federal Land and Water Conservation Fund apportionment for park development to state and local projects; to administer all other federal aid programs for the division, including Federal Aid in Sport Fish Restoration (Dingell-Johnson), Bureau of Reclamation Cost Sharing, and Coast Guard Cost Sharing; to coordinate all division land transfers; and, to manage and preserve the resources and facilities in Custer State Park and to offer a high quality visitor experience for the people of and visitors to South Dakota.
ACTUAL
FY 2002ACTUAL
FY 2003BUDGETED
FY 2004REQUESTED
FY 2005GOVERNOR'S RECOMMENDED
FY 2005RECOMMENDED INC/(DEC)
FY 2005
FUNDING SOURCE:
General Funds
$112,175
$202,175
$202,175
$569,029
$202,175
$0
Federal Funds
1,596,652
2,848,869
2,911,102
3,686,355
3,686,355
775,253
Other Funds
1,962,225
1,802,509
1,552,505
1,567,852
1,934,706
382,201
Total
$3,671,052
$4,853,554
$4,665,782
$5,823,236
$5,823,236
$1,157,454
EXPENDITURE DETAIL:
Personal Services
$46,978
$47,946
$66,772
$66,772
$66,772
$0
Operating Expenses
3,624,074
4,805,608
4,599,010
5,756,464
5,756,464
1,157,454
Total
$3,671,052
$4,853,554
$4,665,782
$5,823,236
$5,823,236
$1,157,454
Staffing Level FTE:
1.0
1.0
1.3
1.3
1.3
0.0
ACTUAL FY 2002 |
ACTUAL FY 2003 |
ESTIMATED FY 2004 |
ESTIMATED FY 2005 |
|
REVENUES: | ||||
$0 | $0 | $0 | $0 | |
Total |
$0 |
$0 |
$0 |
$0 |
PERFORMANCE INDICATORS: |