| GOVERNOR'S RECOMMENDED FY 2007 BUDGET | 
MISSION:
To establish and maintain a Telecommunication Service Program that affords equal access to telephone service to individuals in South Dakota who are deaf, hearing impaired, speech impaired, or have physical or mental impairments that affect a person's ability to utilize a phone.
   
       
     
      ACTUAL 
      
FY 2004ACTUAL 
      
FY 2005BUDGETED 
      
FY 2006REQUESTED 
      
FY 2007GOVERNOR'S RECOMMENDED 
      
FY 2007RECOMMENDED INC/(DEC) 
   
FY 2007
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $0 
      $0 
      $0 
      $0 
      $0 
      $0
       
   
       
      Federal Funds 
      0 
      0 
      0 
      0 
      0 
      0
       
   
       
      Other Funds 
      999,859 
      984,919 
      1,251,680 
      1,251,680 
      1,251,680 
      0
       
   
       
         Total 
      $999,859 
      $984,919 
      $1,251,680 
      $1,251,680 
      $1,251,680 
      $0
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $0 
      $0 
      $0 
      $0 
      $0 
      $0
       
   
       
      Operating Expenses 
      999,859 
      984,919 
      1,251,680 
      1,251,680 
      1,251,680 
      0
       
   
       
         Total 
      $999,859 
      $984,919 
      $1,251,680 
      $1,251,680 
      $1,251,680 
      $0
       
   
       
     
   
       
Staffing Level FTE: 
             0.0 
             0.0 
             0.0 
             0.0 
             0.0 
             0.0
       
   
| ACTUAL FY 2004 | ACTUAL FY 2005 | ESTIMATED FY 2006 | ESTIMATED FY 2007 | |
| REVENUES: | ||||
| Deposits to Other Funds: | $0 | $0 | $0 | $0 | 
| Telecommunication Relay Services | 1,172,553 | 1,223,530 | 1,303,472 | 1,355,149 | 
| Telecommunication Adaptive Devices (TAD) | 130,284 | 135,948 | 144,830 | 150,572 | 
| TRS--Equipment -- Self-Pay | 595 | 155 | 500 | 500 | 
| Total | $1,303,432 | $1,359,633 | $1,448,802 | $1,506,221 | 
| PERFORMANCE INDICATORS: | ||||
| Minutes of TRS Provided | 543,621 | 490,924 | 436,873 | 388,774 | 
| TRS Devices--Individuals Who are Deaf | 1,188 | 1,332 | 1,400 | 1,480 | 
| TRS Devices--Individuals with Other | 688 | 724 | 750 | 750 | 
| Disabilities | ||||