GOVERNOR'S RECOMMENDED FY 2006 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 2003ACTUAL
FY 2004BUDGETED
FY 2005REQUESTED
FY 2006GOVERNOR'S RECOMMENDED
FY 2006RECOMMENDED INC/(DEC)
FY 2006
FUNDING SOURCE:
General Funds
$4,286,167
$4,251,368
$4,556,338
$4,469,875
$4,469,875
($86,463)
Federal Funds
0
0
0
0
0
0
Other Funds
16,911
10,084
35,000
35,000
35,000
0
Total
$4,303,078
$4,261,452
$4,591,338
$4,504,875
$4,504,875
($86,463)
EXPENDITURE DETAIL:
Personal Services
$2,233,402
$2,342,441
$2,675,978
$2,645,885
$2,645,885
($30,093)
Operating Expenses
2,069,676
1,919,011
1,915,360
1,858,990
1,858,990
(56,370)
Total
$4,303,078
$4,261,452
$4,591,338
$4,504,875
$4,504,875
($86,463)
Staffing Level FTE:
26.3
25.4
36.2
36.2
36.2
0.0
ACTUAL FY 2003 |
ACTUAL FY 2004 |
ESTIMATED FY 2005 |
ESTIMATED FY 2006 |
|
REVENUES: | ||||
Document Room Receipts and Copies | $12,104 | $10,028 | $10,028 | $10,028 |
Room and Computer Charges | 7,400 | 6,550 | 6,550 | 6,550 |
Subscriptions to South Dakota Register | 880 | 760 | 760 | 760 |
Total |
$20,384 |
$17,338 |
$17,338 |
$17,338 |
PERFORMANCE INDICATORS: |