GAME, FISH, AND PARKS
GOVERNOR'S RECOMMENDED FY 2007 BUDGET
0621 State Parks and Recreation - Dev/Imp

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; and, to coordinate all division land transfers.

  ACTUAL
FY 2004
ACTUAL
FY 2005
BUDGETED
FY 2006
REQUESTED
FY 2007
GOVERNOR'S RECOMMENDED
FY 2007
RECOMMENDED INC/(DEC)
FY 2007
FUNDING SOURCE:
   General Funds $202,175 $202,175 $202,175 $202,175 $202,175 $0
   Federal Funds 2,756,561 2,810,223 4,088,093 3,400,743 3,403,677 (684,416)
   Other Funds 1,552,505 1,934,706 2,248,700 2,893,725 2,893,725 645,025
      Total $4,511,241 $4,947,105 $6,538,968 $6,496,643 $6,499,577 ($39,391)
 
EXPENDITURE DETAIL:
   Personal Services $65,016 $0 $71,433 $71,433 $74,367 $2,934
   Operating Expenses 4,446,224 4,947,105 6,467,535 6,425,210 6,425,210 (42,325)
      Total $4,511,241 $4,947,105 $6,538,968 $6,496,643 $6,499,577 ($39,391)
 
Staffing Level FTE: 1.3 1.3 1.3 1.3 1.3 0.0

  ACTUAL
FY 2004

ACTUAL
FY 2005

ESTIMATED
FY 2006

ESTIMATED
FY 2007

REVENUES:  
    $0 $0 $0 $0
      
Total

$0

$0

$0

$0
PERFORMANCE INDICATORS:  

generated 11/29/05 12:41:57 PM