| GOVERNOR'S RECOMMENDED FY 2007 BUDGET | 
MISSION:
To provide for the safety and well-being of consumers and the general public by assuring that qualified medical health professionals are licensed to practice in the state of South Dakota.
   
       
     
      ACTUAL 
      
FY 2004ACTUAL 
      
FY 2005BUDGETED 
      
FY 2006REQUESTED 
      
FY 2007GOVERNOR'S RECOMMENDED 
      
FY 2007RECOMMENDED INC/(DEC) 
   
FY 2007
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $7,907,764 
      $8,709,242 
      $8,115,154 
      $8,115,154 
      $8,251,167 
      $136,013
       
   
       
      Federal Funds 
      24,475,839 
      28,596,926 
      30,067,451 
      31,902,451 
      33,305,598 
      3,238,147
       
   
       
      Other Funds 
      15,603,390 
      17,951,955 
      20,010,630 
      20,870,129 
      21,129,673 
      1,119,043
       
   
       
         Total 
      $47,986,993 
      $55,258,122 
      $58,193,235 
      $60,887,734 
      $62,686,438 
      $4,493,203
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $18,223,315 
      $18,926,112 
      $20,246,593 
      $19,988,120 
      $20,773,418 
      $526,825
       
   
       
      Operating Expenses 
      29,763,678 
      36,332,010 
      37,946,642 
      40,899,614 
      41,913,020 
      3,966,378
       
   
       
         Total 
      $47,986,993 
      $55,258,122 
      $58,193,235 
      $60,887,734 
      $62,686,438 
      $4,493,203
       
   
       
     
   
       
Staffing Level FTE: 
           364.4 
           371.2 
           382.0 
           377.0 
           377.0 
      (       5.0)
       
   
generated 11/29/05 12:42:42 PM