| 
       GOVERNOR'S RECOMMENDED FY 2008 BUDGET  | 
MISSION:
To promote and increase the level of tourism business and related employment by working together with businesses, other areas of government, and regional groups to market and promote the state’s natural resources, culture, attractions, history and its people as an integrated part of economic development.
   
       
     
      ACTUAL 
      
FY 2005ACTUAL 
      
FY 2006BUDGETED 
      
FY 2007REQUESTED 
      
FY 2008GOVERNOR'S RECOMMENDED 
      
FY 2008RECOMMENDED INC/(DEC) 
   
FY 2008
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $0 
      $0 
      $0 
      $0 
      $0 
      $0
       
   
       
      Federal Funds 
      0 
      0 
      0 
      0 
      0 
      0
       
   
       
      Other Funds 
      7,380,048 
      7,997,760 
      8,719,489 
      9,281,277 
      9,321,770 
      602,281
       
   
       
         Total 
      $7,380,048 
      $7,997,760 
      $8,719,489 
      $9,281,277 
      $9,321,770 
      $602,281
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $1,068,404 
      $1,044,030 
      $1,243,873 
      $1,243,873 
      $1,284,366 
      $40,493
       
   
       
      Operating Expenses 
      6,311,644 
      6,953,729 
      7,475,616 
      8,037,404 
      8,037,404 
      561,788
       
   
       
         Total 
      $7,380,048 
      $7,997,760 
      $8,719,489 
      $9,281,277 
      $9,321,770 
      $602,281
       
   
       
     
   
       
Staffing Level FTE: 
            22.3 
            21.4 
            23.8 
            23.8 
            23.8 
             0.0
       
   
| ACTUAL FY 2005  | 
      ACTUAL FY 2006  | 
      ESTIMATED FY 2007  | 
      ESTIMATED FY 2008  | 
   |
| REVENUES: | ||||
| Promotion Tax | $4,584,035 | $4,941,820 | $5,298,513 | $5,652,887 | 
| Gaming | 2,493,134 | 2,663,858 | 2,832,354 | 3,146,390 | 
| Co-op Revolving | 416,481 | 369,224 | 450,000 | 450,000 | 
| Investment Council Interest | 55,006 | 32,179 | 31,139 | 32,000 | 
|        Total  | 
      $7,548,656  | 
      $8,007,081  | 
      $8,612,006  | 
      $9,281,277  | 
      
   
| PERFORMANCE INDICATORS: | ||||
| Tourism's Impact on South Dakota: | Calendar Year 2004 | Calendar Year 2005 | Calendar Year 2006 | Calendar Year 2007 | 
| Impact on Economy (Billions) | $2.02 | $2.18 | $2.36 | $2.54 | 
| Visitor Spending (Millions) | $809.4 | $874.2 | $944.1 | $1,019.6 | 
| Visitor Industry Employment | 33,590 | 34,262 | 34,947 | 35,646 | 
| Tourism Programs: | Fiscal Year 2005 | Fiscal Year 2006 | Fiscal Year 2007 | Fiscal Year 2008 | 
| Spring Giant Step/Great Getaway | 35/38 | 36/38 | 40/40 | 40/40 | 
| Group Tour/Group Tour Planner Directory | 20/202 | 20/0 | 20/154 | 20/0 | 
| Fall Giant Step/Great Getaways | 35/33 | 36/33 | 40/40 | 40/40 | 
| Web and Online Package Promotions | 147 | 189 | 200 | 220 | 
| Winter Promotion/Annual Conference | 1/51 | 2/94 | 3/100 | 3/100 | 
| Great Events Campaigns | 9 | 4 | 4 | 4 | 
| Publicity Campaigns/International Press | $4.4M/$1.6M | $6.3M/$3.6M | $5.0M/$2.5M | $5.0M/$2.5M | 
| (Value of Free Domestic Media Obtained | ||||
| via Press Releases, Familiarization | ||||
| Tours, Satellite Feeds, and Hostings) | ||||
| AAA Travel/Information Center Counselors | 18/40 | 100/40 | 20/40 | 20/40 | 
| Adventure Travel Guide | 159 | 255 | 275 | 275 | 
| Indian Art and Reservation Guide | 368 | 99 | 85 | 85 | 
| Web Visitor Services Directory | 4,931 | 4,990 | 5,000 | 5,000 | 
| Visitors Served: | ||||
| Vacation Guide Distribution | 280,000 | 260,000 | 240,000 | 240,000 | 
| Lewis and Clark Brochure Distribution | 22,050 | 30,850 | 25,000 | 25,000 |