GOVERNOR'S RECOMMENDED FY 2010 BUDGET |
MISSION:
To promote the purchase of dairy products through advertising, merchandising, research, public relations, and nutrition education; and, to comply with the intent of SDCL 40-31.
ACTUAL
FY 2007ACTUAL
FY 2008BUDGETED
FY 2009REQUESTED
FY 2010GOVERNOR'S RECOMMENDED
FY 2010RECOMMENDED INC/(DEC)
FY 2010
FUNDING SOURCE:
General Funds
$0
$0
$0
$0
$0
$0
Federal Funds
0
0
0
0
0
0
Other Funds
1,497,982
1,930,162
1,763,270
1,788,270
1,788,270
25,000
Total
$1,497,982
$1,930,162
$1,763,270
$1,788,270
$1,788,270
$25,000
EXPENDITURE DETAIL:
Personal Services
$260
$0
$0
$0
$0
$0
Operating Expenses
1,497,723
1,930,162
1,763,270
1,788,270
1,788,270
25,000
Total
$1,497,982
$1,930,162
$1,763,270
$1,788,270
$1,788,270
$25,000
Staffing Level FTE:
0.0
0.0
0.0
0.0
0.0
0.0
ACTUAL FY 2007 |
ACTUAL FY 2008 |
ESTIMATED FY 2009 |
ESTIMATED FY 2010 |
|
REVENUES: | ||||
Miscellaneous | $25 | $25 | $25 | $25 |
Dairy Assessment | 1,552,564 | 1,665,806 | 1,710,000 | 1,780,000 |
Investment Council Interest | 20,726 | 22,787 | 8,000 | 8,000 |
Total |
$1,573,315 |
$1,688,618 |
$1,718,025 |
$1,788,025 |
PERFORMANCE INDICATORS: | ||||
TRP's (Total Rating Points) | 2,000 | 0 | 0 | 0 |