| 
       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 |