| 
       GOVERNOR'S RECOMMENDED FY 2012 BUDGET  | 
MISSION:
To provide the highest level of service as we work to protect the environment and public health through implementation of the state's environmental regulatory programs for the benefit of all South Dakota citizens.
   
       
     
      ACTUAL 
      
FY 2009ACTUAL 
      
FY 2010BUDGETED 
      
FY 2011REQUESTED 
      
FY 2012GOVERNOR'S RECOMMENDED 
      
FY 2012RECOMMENDED INC/(DEC) 
   
FY 2012
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $4,142,845 
      $3,608,180 
      $3,620,492 
      $3,462,955 
      $3,462,955 
      ($157,537)
       
   
       
      Federal Funds 
      4,435,186 
      6,097,034 
      8,129,716 
      5,688,961 
      5,688,961 
      (2,440,755)
       
   
       
      Other Funds 
      1,926,971 
      2,182,587 
      2,523,375 
      2,603,260 
      2,603,260 
      79,885
       
   
       
         Total 
      $10,505,002 
      $11,887,801 
      $14,273,583 
      $11,755,176 
      $11,755,176 
      ($2,518,407)
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $7,281,874 
      $7,503,549 
      $7,796,689 
      $7,668,282 
      $7,668,282 
      ($128,407)
       
   
       
      Operating Expenses 
      3,223,128 
      4,384,252 
      6,476,894 
      4,086,894 
      4,086,894 
      (2,390,000)
       
   
       
         Total 
      $10,505,002 
      $11,887,801 
      $14,273,583 
      $11,755,176 
      $11,755,176 
      ($2,518,407)
       
   
       
     
   
       
Staffing Level FTE: 
           115.3 
           119.1 
           118.2 
           118.0 
           118.0 
      (       0.2)
       
   
| ACTUAL FY 2009  | 
      ACTUAL FY 2010  | 
      ESTIMATED FY 2011  | 
      ESTIMATED FY 2012  | 
   |
| REVENUES: | ||||
| Mining/Oil and Gas Permit Fees | $51,400 | $159,414 | $160,000 | $160,000 | 
| Licensing and Renewal of Asbestos Handlers | 22,150 | 20,300 | 20,000 | 20,000 | 
| Water and Wastewater Operator Certification | 18,356 | 16,236 | 17,000 | 17,500 | 
| Certification Exams and Renewals | 0 | 0 | 0 | 0 | 
| SARA Title III Fees | 168,166 | 178,024 | 178,000 | 178,000 | 
| Title III Fees | 0 | 0 | 0 | 0 | 
| Air Quality Permit Fees | 357,247 | 442,371 | 510,000 | 510,000 | 
| Solid Waste Permit Fees | 7,350 | 10,540 | 13,000 | 8,000 | 
| Solid Waste Administration Fee | 0 | 130,861 | 137,500 | 137,500 | 
| Surface Water Discharge Permit Fees | 594,675 | 603,940 | 610,650 | 615,000 | 
| Feedlot Fees | 84,271 | 89,869 | 95,493 | 101,588 | 
| Drinking Water System Fees | 250,481 | 272,055 | 273,000 | 273,000 | 
| Oil and Gas Conservation Tax | 297,711 | 247,291 | 250,000 | 250,000 | 
| Water Right Fees | 41,892 | 132,586 | 168,000 | 168,000 | 
|        Total  | 
      $1,893,699  | 
      $2,303,487  | 
      $2,432,643  | 
      $2,438,588  | 
      
   
| PERFORMANCE INDICATORS: | ||||
| Permitted Air Emission Sources | 641 | 703 | 715 | 730 | 
| Ethanol Prod. Capacity from Plants with Air Qual. | 1,380 | 1,210 | 1,260 | 1,310 | 
| Permits (millions of gallons) | ||||
| Air Quality Monitoring Sites | 18 | 17 | 17 | 17 | 
| Operating Air Quality Samplers | 72 | 67 | 66 | 66 | 
| Total Continuous Air Quality Samples Collected | 9,315 | 12,411 | 13,000 | 13,000 | 
| Stream Sites Sampled for Ambient Water | 147 | 150 | 150 | 150 | 
| Quality Monitoring | ||||
| Regulated Public Drinking Water Systems | 658 | 654 | 655 | 655 | 
| Total Population Served by Public Water Systems | 718,173 | 743,972 | 755,000 | 760,000 | 
| Hazardous Waste Generators | 1,917 | 2,011 | 2,150 | 2,250 | 
| Permitted Solid Waste Disposal Sites | 244 | 245 | 245 | 245 | 
| Total Sources Authorized Under General Industrial | 1,094 | 1,097 | 1,100 | 1,100 | 
| Storm Water Permits | ||||
| Total Sources Authorized Under General | 2,128 | 1,239 | 1,500 | 1,600 | 
| Storm Water Construction Permit | ||||
| Storm Water Inspections | 218 | 291 | 260 | 270 | 
| Cumulative Spill Sites | 9,080 | 9,334 | 9,534 | 9,734 | 
| Contaminated Sites Cleaned Up and | 8,558/94% | 8,913/95% | 9,057/95% | 9,247/95% | 
| Closed Out/Percentage of Cumulative Spill Sites | ||||
| Closed Out | ||||
| Total Water Right Permits | 7,961 | 8,020 | 8,060 | 8,100 | 
| Cumulative Tanks Removed/Sites through the | 4,110/2,963 | 4,172/3,020 | 4,222/3,070 | 4,272/3,120 |