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 |