| GOVERNOR'S RECOMMENDED FY 2011 BUDGET | 
MISSION:
To provide for the cleanup of regulated substances during emergencies or when necessary to protect the public health, safety, welfare, or the environment of the state.
   
       
     
      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 
      83,529 
      21,930 
      1,750,000 
      1,750,000 
      1,750,000 
      0
       
   
       
         Total 
      $83,529 
      $21,930 
      $1,750,000 
      $1,750,000 
      $1,750,000 
      $0
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $0 
      $0 
      $0 
      $0 
      $0 
      $0
       
   
       
      Operating Expenses 
      83,529 
      21,930 
      1,750,000 
      1,750,000 
      1,750,000 
      0
       
   
       
         Total 
      $83,529 
      $21,930 
      $1,750,000 
      $1,750,000 
      $1,750,000 
      $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: | ||||
| Penalties and Reimbursements | $331,842 | $98,797 | $95,000 | $97,000 | 
| Investment Council Interest | 92,523 | 127,906 | 129,000 | 129,000 | 
| Total | $424,365 | $226,703 | $224,000 | $226,000 | 
| PERFORMANCE INDICATORS: | ||||
| Belle Fourche Shop Cleanup | $2,596 | $4,219 | $0 | $0 | 
| Madison VOC Investigation | $19,685 | $12,154 | $0 | $0 | 
| I-29 Fertilizer Spill | $40,291 | $1,866 | $0 | $0 | 
| Park Ridge Mall | $19,933 | $1,147 | $0 | $0 | 
| Hermosa Flood | $895 | $0 | $0 | $0 | 
| Buhls Dry Cleaner | $0 | $2,447 | $0 | $0 | 
| Kidder Fuel | $0 | $4,219 | $0 | $0 | 
| Budgeted Capacity to Match EPA Superfund Expenditu | $0 | $0 | $1,750,000 | $1,750,000 | 
| at Brohm and Respond to Other Cleanups | ||||
| Needed to Protect Health and the | ||||
| Environment | ||||