| 
       GOVERNOR'S RECOMMENDED FY 2012 BUDGET  | 
MISSION:
The South Dakota Ellsworth Development Authority was created to protect and promote the economic impact of Ellsworth Air Force Base and associated industry.
   
       
     
      ACTUAL 
      
FY 2009ACTUAL 
      
FY 2010BUDGETED 
      
FY 2011REQUESTED 
      
FY 2012GOVERNOR'S RECOMMENDED 
      
FY 2012RECOMMENDED INC/(DEC) 
   
FY 2012
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $0 
      $0 
      $0 
      $0 
      $0 
      $0
       
   
       
      Federal Funds 
      0 
      264,002 
      175,000 
      175,000 
      175,000 
      0
       
   
       
      Other Funds 
      0 
      0 
      200,000 
      200,000 
      200,000 
      0
       
   
       
         Total 
      $0 
      $264,002 
      $375,000 
      $375,000 
      $375,000 
      $0
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $0 
      $0 
      $175,000 
      $175,000 
      $175,000 
      $0
       
   
       
      Operating Expenses 
      0 
      264,002 
      200,000 
      200,000 
      200,000 
      0
       
   
       
         Total 
      $0 
      $264,002 
      $375,000 
      $375,000 
      $375,000 
      $0
       
   
       
     
   
       
Staffing Level FTE: 
             0.0 
             0.0 
             2.5 
             2.5 
             2.5 
             0.0
       
   
| ACTUAL FY 2009  | 
      ACTUAL FY 2010  | 
      ESTIMATED FY 2011  | 
      ESTIMATED FY 2012  | 
   |
| REVENUES: | ||||
| $0 | $0 | $0 | $0 | |
|        Total  | 
      $0  | 
      $0  | 
      $0  | 
      $0  | 
      
   
| PERFORMANCE INDICATORS: | ||||