| 
       GOVERNOR'S RECOMMENDED FY 2008 BUDGET  | 
MISSION:
To support state agencies in accomplishing their mission and goals by administering an effective and efficient human resource management system for the state of South Dakota and its employees.
   
       
     
      ACTUAL 
      
FY 2005ACTUAL 
      
FY 2006BUDGETED 
      
FY 2007REQUESTED 
      
FY 2008GOVERNOR'S RECOMMENDED 
      
FY 2008RECOMMENDED INC/(DEC) 
   
FY 2008
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $897,697 
      $905,438 
      $848,563 
      $848,563 
      $858,583 
      $10,020
       
   
       
      Federal Funds 
      150,003 
      0 
      500,000 
      500,000 
      500,000 
      0
       
   
       
      Other Funds 
      7,155,977 
      8,463,184 
      10,988,320 
      11,033,655 
      11,171,578 
      183,258
       
   
       
         Total 
      $8,203,677 
      $9,368,622 
      $12,336,883 
      $12,382,218 
      $12,530,161 
      $193,278
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $3,260,697 
      $3,347,712 
      $3,564,590 
      $3,609,925 
      $3,742,653 
      $178,063
       
   
       
      Operating Expenses 
      4,942,980 
      6,020,910 
      8,772,293 
      8,772,293 
      8,787,508 
      15,215
       
   
       
         Total 
      $8,203,677 
      $9,368,622 
      $12,336,883 
      $12,382,218 
      $12,530,161 
      $193,278
       
   
       
     
   
       
Staffing Level FTE: 
            68.3 
            68.9 
            69.5 
            70.5 
            70.5 
             1.0
       
   
generated 12/05/06 10:42:55 AM