GOVERNOR'S RECOMMENDED FY 2011 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 2008ACTUAL
FY 2009BUDGETED
FY 2010REQUESTED
FY 2011GOVERNOR'S RECOMMENDED
FY 2011RECOMMENDED INC/(DEC)
FY 2011
FUNDING SOURCE:
General Funds
$0
$0
$0
$0
$0
$0
Federal Funds
0
0
0
0
0
0
Other Funds
828,875
894,353
1,251,680
1,251,680
1,251,680
0
Total
$828,875
$894,353
$1,251,680
$1,251,680
$1,251,680
$0
EXPENDITURE DETAIL:
Personal Services
$0
$0
$0
$0
$0
$0
Operating Expenses
828,875
894,353
1,251,680
1,251,680
1,251,680
0
Total
$828,875
$894,353
$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 2008 |
ACTUAL FY 2009 |
ESTIMATED FY 2010 |
ESTIMATED FY 2011 |
|
REVENUES: | ||||
Deposits to Other Funds: | $0 | $0 | $0 | $0 |
Telecommunication Relay Services | 1,392,208 | 1,428,786 | 1,518,317 | 1,574,478 |
Telecommunication Adaptive Devices (TAD) | 161,276 | 156,851 | 168,702 | 174,942 |
TRS-Equipment - Self-Pay | 0 | 0 | 0 | 0 |
Total |
$1,553,484 |
$1,585,637 |
$1,687,019 |
$1,749,420 |
PERFORMANCE INDICATORS: | ||||
Minutes of TRS Provided | 319,073 | 238,798 | 203,002 | 172,572 |
TRS Devices-Individuals Who are Deaf | 1,322 | 1,353 | 1,420 | 1,500 |
TRS Devices-Other Disabilities | 1,017 | 1,078 | 1,133 | 1,193 |
Minutes of CapTel Provided | 0 | 127,541 | 294,930 | 422,060 |