GOVERNOR'S RECOMMENDED FY 2005 BUDGET |
MISSION:
To adopt new laws or revise past legislation, as the policymaking branch of state government, that will promote the general welfare of the citizens of South Dakota by meeting in the regular legislative session as specified in the State Constitution.
ACTUAL
FY 2002ACTUAL
FY 2003BUDGETED
FY 2004REQUESTED
FY 2005GOVERNOR'S RECOMMENDED
FY 2005RECOMMENDED INC/(DEC)
FY 2005
FUNDING SOURCE:
General Funds
$4,041,872
$4,286,167
$4,396,665
$4,501,921
$4,501,921
$105,256
Federal Funds
0
0
0
0
0
0
Other Funds
21,281
16,910
35,000
35,000
35,000
0
Total
$4,063,153
$4,303,077
$4,431,665
$4,536,921
$4,536,921
$105,256
EXPENDITURE DETAIL:
Personal Services
$2,371,417
$2,233,402
$2,585,065
$2,621,561
$2,621,561
$36,496
Operating Expenses
1,691,736
2,069,675
1,846,600
1,915,360
1,915,360
68,760
Total
$4,063,153
$4,303,077
$4,431,665
$4,536,921
$4,536,921
$105,256
Staffing Level FTE:
26.9
26.3
36.2
36.2
36.2
0.0
ACTUAL FY 2002 |
ACTUAL FY 2003 |
ESTIMATED FY 2004 |
ESTIMATED FY 2005 |
|
REVENUES: | ||||
Document Room Receipts and Copies | $12,663 | $12,104 | $12,104 | $12,104 |
Room and Computer Charges | 8,000 | 7,400 | 7,400 | 7,400 |
Subscriptions to South Dakota Register | 740 | 880 | 880 | 880 |
Total |
$21,403 |
$20,384 |
$20,384 |
$20,384 |
PERFORMANCE INDICATORS: |