| 
       GOVERNOR'S RECOMMENDED FY 2006 BUDGET  | 
MISSION:
To provide energy assistance to eligible South Dakotans to enable them to achieve and maintain a reasonable standard of living compatible with decency and health; and, to administer grant programs for poverty assistance in South Dakota in accordance with applicable federal and state laws.
   
       
     
      ACTUAL 
      
FY 2003ACTUAL 
      
FY 2004BUDGETED 
      
FY 2005REQUESTED 
      
FY 2006GOVERNOR'S RECOMMENDED 
      
FY 2006RECOMMENDED INC/(DEC) 
   
FY 2006
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $0 
      $0 
      $0 
      $0 
      $0 
      $0
       
   
       
      Federal Funds 
      13,866,075 
      16,096,121 
      17,206,523 
      18,876,338 
      18,876,338 
      1,669,815
       
   
       
      Other Funds 
      100 
      0 
      0 
      0 
      0 
      0
       
   
       
         Total 
      $13,866,175 
      $16,096,121 
      $17,206,523 
      $18,876,338 
      $18,876,338 
      $1,669,815
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $396,229 
      $401,304 
      $465,919 
      $465,919 
      $465,919 
      $0
       
   
       
      Operating Expenses 
      13,469,946 
      15,694,817 
      16,740,604 
      18,410,419 
      18,410,419 
      1,669,815
       
   
       
         Total 
      $13,866,175 
      $16,096,121 
      $17,206,523 
      $18,876,338 
      $18,876,338 
      $1,669,815
       
   
       
     
   
       
Staffing Level FTE: 
            10.7 
            11.0 
            11.0 
            11.0 
            11.0 
             0.0
       
   
| ACTUAL FY 2003  | 
      ACTUAL FY 2004  | 
      ESTIMATED FY 2005  | 
      ESTIMATED FY 2006  | 
   |
| REVENUES: | ||||
|        Total  | 
      $0  | 
      $0  | 
      $0  | 
      $0  | 
      
   
| PERFORMANCE INDICATORS: | ||||
| ENERGY ASSISTANCE | ||||
| Weatherization: | ||||
| Homes Weatherized/Average Cost | 1,112 / $2,332 | 1,231 / $2,615 | 1,297 / $2,672 | 1,315 / $2,730 | 
| Elderly Served | 652 | 810 | 889 | 968 | 
| Energy Assistance: | ||||
| Households Served/Elderly Served | 16,176 / 6,286 | 16,768 / 7,390 | 17,322 / 8,091 | 17,858 / 8,792 | 
| Average Payment per Household | $484 | $506 | $547 | $597 | 
| Grants to Individuals and Vendors | $7,836,365 | $8,487,109 | $9,482,000 | $10,659,720 | 
| Community Assistance: | ||||
| Economically Disadvantaged | 30,350 | 30,159 | 30,450 | 30,450 | 
| Individuals Served | ||||