| GOVERNOR'S RECOMMENDED FY 2007 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; and, to coordinate all division land transfers.
   
       
     
      ACTUAL 
      
FY 2004ACTUAL 
      
FY 2005BUDGETED 
      
FY 2006REQUESTED 
      
FY 2007GOVERNOR'S RECOMMENDED 
      
FY 2007RECOMMENDED 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: | ||||