| 
       GOVERNOR'S RECOMMENDED FY 2011 BUDGET  | 
MISSION:
To provide for the safety and well-being of consumers and the general public by assuring that qualified medical health professionals are licensed to practice in the state of South Dakota.
   
       
     
      ACTUAL 
      
FY 2008ACTUAL 
      
FY 2009BUDGETED 
      
FY 2010REQUESTED 
      
FY 2011GOVERNOR'S RECOMMENDED 
      
FY 2011RECOMMENDED INC/(DEC) 
   
FY 2011
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $7,679,904 
      $7,816,726 
      $7,762,876 
      $8,513,286 
      $7,782,285 
      $19,409
       
   
       
      Federal Funds 
      27,912,252 
      30,062,866 
      39,939,225 
      43,339,225 
      45,272,377 
      5,333,152
       
   
       
      Other Funds 
      25,353,639 
      25,781,147 
      28,568,389 
      29,517,653 
      28,728,673 
      160,284
       
   
       
         Total 
      $60,945,795 
      $63,660,739 
      $76,270,490 
      $81,370,164 
      $81,783,335 
      $5,512,845
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $20,911,999 
      $21,925,064 
      $23,414,931 
      $23,414,931 
      $23,391,449 
      ($23,482)
       
   
       
      Operating Expenses 
      40,033,796 
      41,735,675 
      52,855,559 
      57,955,233 
      58,391,886 
      5,536,327
       
   
       
         Total 
      $60,945,795 
      $63,660,739 
      $76,270,490 
      $81,370,164 
      $81,783,335 
      $5,512,845
       
   
       
     
   
       
Staffing Level FTE: 
           370.4 
           376.1 
           383.0 
           383.0 
           379.0 
      (       4.0)
       
   
generated 11/25/09 03:17:49 PM