| 
       GOVERNOR'S RECOMMENDED FY 2011 BUDGET  | 
MISSION:
To provide timely and equitable administration of justice.
LEGAL CITATION:  Article V, State Constitution, SDCL 1967 16-1 to 16-8.
   
       
     
      ACTUAL 
      
FY 2008ACTUAL 
      
FY 2009BUDGETED 
      
FY 2010REQUESTED 
      
FY 2011GOVERNOR'S RECOMMENDED 
      
FY 2011RECOMMENDED INC/(DEC) 
   
FY 2011
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $32,000,769 
      $34,523,037 
      $35,318,709 
      $38,756,482 
      $35,681,213 
      $362,504
       
   
       
      Federal Funds 
      260,538 
      220,532 
      392,769 
      392,769 
      393,539 
      770
       
   
       
      Other Funds 
      5,447,865 
      4,341,214 
      7,164,080 
      6,927,048 
      9,328,633 
      2,164,553
       
   
       
         Total 
      $37,709,172 
      $39,084,783 
      $42,875,558 
      $46,076,299 
      $45,403,385 
      $2,527,827
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $28,895,474 
      $30,389,102 
      $31,740,641 
      $32,289,677 
      $31,932,849 
      $192,208
       
   
       
      Operating Expenses 
      8,813,698 
      8,695,681 
      11,134,917 
      13,786,622 
      13,470,536 
      2,335,619
       
   
       
         Total 
      $37,709,172 
      $39,084,783 
      $42,875,558 
      $46,076,299 
      $45,403,385 
      $2,527,827
       
   
       
     
   
       
Staffing Level FTE: 
           503.7 
           510.9 
           527.4 
           539.3 
           527.4 
             0.0
       
   
generated 11/25/09 03:29:30 PM