GOVERNOR'S RECOMMENDED FY 2010 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 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
1,571,957
828,875
1,251,680
1,251,680
1,251,680
0
Total
$1,571,957
$828,875
$1,251,680
$1,251,680
$1,251,680
$0
EXPENDITURE DETAIL:
Personal Services
$0
$0
$0
$0
$0
$0
Operating Expenses
1,571,957
828,875
1,251,680
1,251,680
1,251,680
0
Total
$1,571,957
$828,875
$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 2007 |
ACTUAL FY 2008 |
ESTIMATED FY 2009 |
ESTIMATED FY 2010 |
|
REVENUES: | ||||
Deposits to Other Funds: | $0 | $0 | $0 | $0 |
Telecommunication Relay Services | 1,340,300 | 1,489,175 | 1,497,926 | 1,566,063 |
Telecommunication Adaptive Devices (TAD) | 148,922 | 161,276 | 166,436 | 174,007 |
TRS-Equipment - Self-Pay | 215 | 0 | 0 | 0 |
Total |
$1,489,437 |
$1,650,451 |
$1,664,362 |
$1,740,070 |
PERFORMANCE INDICATORS: | ||||
Minutes of TRS Provided | 379,227 | 321,239 | 298,364 | 0 |
TRS Devices-Individuals Who are Deaf | 1,576 | 1,322 | 1,500 | 1,550 |
TRS Devices-Individuals with Other | 1,194 | 1,017 | 1,150 | 1,200 |
Disabilities |