GENERAL
|
FEDERAL | OTHER | TOTAL | |||
---|---|---|---|---|---|---|
FUNDS
|
FUNDS | FUNDS | FUNDS | |||
SECTION 2. DEPARTMENT OF EXECUTIVE MANAGEMENT
|
||||||
(1) | Office of the Governor | |||||
Personal Services
|
$1,698,260 | $236,604 | $0 | $1,934,864 | ||
Operating Expenses
|
$380,188 | $48,648 | $0 | $428,836 | ||
Total
|
$2,078,448 | $285,252 | $0 | $2,363,700 | ||
F.T.E.
|
21.5 | |||||
(2) | Governor's Contingency Fund | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$75,000 | $0 | $0 | $75,000 | ||
Total
|
$75,000 | $0 | $0 | $75,000 | ||
F.T.E.
|
0.0 | |||||
(3) | Governor's Office of Economic Development | |||||
Personal Services
|
$1,527,617 | $481,408 | $484,811 | $2,493,836 | ||
Operating Expenses
|
$833,271 | $11,159,355 | $15,970,056 | $27,962,682 | ||
Total
|
$2,360,888 | $11,640,763 | $16,454,867 | $30,456,518 | ||
F.T.E.
|
40.6 | |||||
(4) | Office of Research Commerce | |||||
Personal Services
|
$161,265 | $0 | $0 | $161,265 | ||
Operating Expenses
|
$3,689,668 | $0 | $0 | $3,689,668 | ||
Total
|
$3,850,933 | $0 | $0 | $3,850,933 | ||
F.T.E.
|
2.0 | |||||
(5) | SD Housing Development Authority--Informational | |||||
Personal Services
|
$0 | $1,464,806 | $2,708,815 | $4,173,621 | ||
Operating Expenses
|
$0 | $679,308 | $5,230,241 | $5,909,549 | ||
Total
|
$0 | $2,144,114 | $7,939,056 | $10,083,170 | ||
F.T.E.
|
65.0 | |||||
(6) | SD Science and Technology Authority--Informational | |||||
Personal Services
|
$0 | $0 | $695,946 | $695,946 | ||
Operating Expenses
|
$0 | $0 | $430,248 | $430,248 | ||
Total
|
$0 | $0 | $1,126,194 | $1,126,194 | ||
F.T.E.
|
7.0 | |||||
(7) | SD Energy Infrastructure Authority--Informational | |||||
Personal Services
|
$0 | $0 | $25,959 | $25,959 | ||
Operating Expenses
|
$0 | $0 | $31,606 | $31,606 | ||
Total
|
$0 | $0 | $57,565 | $57,565 | ||
F.T.E.
|
0.0 | |||||
(8) | SD Ellsworth Development Authority--Informational | |||||
Personal Services
|
$0 | $77,469 | $103,229 | $180,698 | ||
Operating Expenses
|
$0 | $100,000 | $100,000 | $200,000 | ||
Total
|
$0 | $177,469 | $203,229 | $380,698 | ||
F.T.E.
|
2.5 | |||||
(9) | Lieutenant Governor | |||||
Personal Services
|
$19,637 | $0 | $0 | $19,637 | ||
Operating Expenses
|
$13,268 | $0 | $0 | $13,268 | ||
Total
|
$32,905 | $0 | $0 | $32,905 | ||
F.T.E.
|
0.5 | |||||
(10) | Bureau of Finance and Management (BFM) | |||||
Personal Services
|
$565,850 | $0 | $1,719,059 | $2,284,909 | ||
Operating Expenses
|
$246,030 | $0 | $2,125,253 | $2,371,283 | ||
Total
|
$811,880 | $0 | $3,844,312 | $4,656,192 | ||
F.T.E.
|
30.0 | |||||
(11) | Sale Leaseback, BFM | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$6,022,565 | $0 | $0 | $6,022,565 | ||
Total
|
$6,022,565 | $0 | $0 | $6,022,565 | ||
F.T.E.
|
0.0 | |||||
(12) | Computer Services and Development | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$0 | $0 | $1,717,364 | $1,717,364 | ||
Total
|
$0 | $0 | $1,717,364 | $1,717,364 | ||
F.T.E.
|
0.0 | |||||
(13) | Conservation Reserve Enhancement Program--Informational | |||||
Personal Services
|
$0 | $0 | $987 | $987 | ||
Operating Expenses
|
$0 | $0 | $16,350 | $16,350 | ||
Total
|
$0 | $0 | $17,337 | $17,337 | ||
F.T.E.
|
0.0 | |||||
(14) | Building Authority--Informational | |||||
Personal Services
|
$0 | $0 | $147,640 | $147,640 | ||
Operating Expenses
|
$0 | $0 | $352,223 | $352,223 | ||
Total
|
$0 | $0 | $499,863 | $499,863 | ||
F.T.E.
|
1.4 | |||||
(15) | Health & Education Facilities Authority--Informational | |||||
Personal Services
|
$0 | $0 | $367,807 | $367,807 | ||
Operating Expenses
|
$0 | $0 | $223,763 | $223,763 | ||
Total
|
$0 | $0 | $591,570 | $591,570 | ||
F.T.E.
|
4.6 | |||||
(16) | State Government Energy Program | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$0 | $0 | $0 | $0 | ||
Total
|
$0 | $0 | $0 | $0 | ||
F.T.E.
|
0.0 | |||||
(17) | Educational Enhancement Funding Corporation--Informational | |||||
Personal Services
|
$0 | $0 | $33,074 | $33,074 | ||
Operating Expenses
|
$0 | $0 | $130,500 | $130,500 | ||
Total
|
$0 | $0 | $163,574 | $163,574 | ||
F.T.E.
|
0.0 | |||||
(18) | Administrative Services, Bureau of Administration (BOA) | |||||
Personal Services
|
$0 | $0 | $337,449 | $337,449 | ||
Operating Expenses
|
$651,394 | $0 | $104,355 | $755,749 | ||
Total
|
$651,394 | $0 | $441,804 | $1,093,198 | ||
F.T.E.
|
3.5 | |||||
(19) | Sale Leaseback, BOA | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$443,150 | $0 | $0 | $443,150 | ||
Total
|
$443,150 | $0 | $0 | $443,150 | ||
F.T.E.
|
0.0 | |||||
(20) | Central Services | |||||
Personal Services
|
$161,349 | $0 | $5,896,804 | $6,058,153 | ||
Operating Expenses
|
$208,079 | $0 | $15,480,680 | $15,688,759 | ||
Total
|
$369,428 | $0 | $21,377,484 | $21,746,912 | ||
F.T.E.
|
139.5 | |||||
(21) | State Engineer | |||||
Personal Services
|
$0 | $0 | $909,736 | $909,736 | ||
Operating Expenses
|
$0 | $0 | $212,676 | $212,676 | ||
Total
|
$0 | $0 | $1,122,412 | $1,122,412 | ||
F.T.E.
|
13.0 | |||||
(22) | Statewide Maintenance and Repair | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$2,351,009 | $500,000 | $3,211,041 | $6,062,050 | ||
Total
|
$2,351,009 | $500,000 | $3,211,041 | $6,062,050 | ||
F.T.E.
|
0.0 | |||||
(23) | Office of Hearing Examiners | |||||
Personal Services
|
$223,360 | $0 | $0 | $223,360 | ||
Operating Expenses
|
$66,438 | $0 | $0 | $66,438 | ||
Total
|
$289,798 | $0 | $0 | $289,798 | ||
F.T.E.
|
3.0 | |||||
(24) | PEPL Fund Administration--Informational | |||||
Personal Services
|
$0 | $0 | $356,191 | $356,191 | ||
Operating Expenses
|
$0 | $0 | $1,826,319 | $1,826,319 | ||
Total
|
$0 | $0 | $2,182,510 | $2,182,510 | ||
F.T.E.
|
4.0 | |||||
(25) | PEPL Fund Claims--Informational | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$0 | $0 | $1,300,000 | $1,300,000 | ||
Total
|
$0 | $0 | $1,300,000 | $1,300,000 | ||
F.T.E.
|
0.0 | |||||
(26) | Data Centers, Bureau of Information and Telecommunication (BIT) | |||||
Personal Services
|
$0 | $0 | $3,955,162 | $3,955,162 | ||
Operating Expenses
|
$0 | $0 | $4,147,643 | $4,147,643 | ||
Total
|
$0 | $0 | $8,102,805 | $8,102,805 | ||
F.T.E.
|
57.0 | |||||
(27) | Development | |||||
Personal Services
|
$0 | $0 | $9,014,337 | $9,014,337 | ||
Operating Expenses
|
$0 | $119,190 | $1,451,951 | $1,571,141 | ||
Total
|
$0 | $119,190 | $10,466,288 | $10,585,478 | ||
F.T.E.
|
127.5 | |||||
(28) | Telecommunications Services | |||||
Personal Services
|
$0 | $316,634 | $5,749,059 | $6,065,693 | ||
Operating Expenses
|
$0 | $1,701,329 | $9,292,699 | $10,994,028 | ||
Total
|
$0 | $2,017,963 | $15,041,758 | $17,059,721 | ||
F.T.E.
|
87.0 | |||||
(29) | South Dakota Public Broadcasting | |||||
Personal Services
|
$2,365,180 | $0 | $755,284 | $3,120,464 | ||
Operating Expenses
|
$1,216,994 | $2,048,807 | $1,785,412 | $5,051,213 | ||
Total
|
$3,582,174 | $2,048,807 | $2,540,696 | $8,171,677 | ||
F.T.E.
|
57.5 | |||||
(30) | BIT Administration | |||||
Personal Services
|
$0 | $2,820 | $738,469 | $741,289 | ||
Operating Expenses
|
$0 | $0 | $106,565 | $106,565 | ||
Total
|
$0 | $2,820 | $845,034 | $847,854 | ||
F.T.E.
|
9.5 | |||||
(31) | State Radio Engineering | |||||
Personal Services
|
$591,961 | $0 | $10,679 | $602,640 | ||
Operating Expenses
|
$2,128,987 | $113,289 | $692,740 | $2,935,016 | ||
Total
|
$2,720,948 | $113,289 | $703,419 | $3,537,656 | ||
F.T.E.
|
10.0 | |||||
(32) | Personnel Management and Employee Benefits (BOP) | |||||
Personal Services
|
$184,494 | $0 | $3,652,746 | $3,837,240 | ||
Operating Expenses
|
$55,394 | $0 | $1,735,894 | $1,791,288 | ||
Total
|
$239,888 | $0 | $5,388,640 | $5,628,528 | ||
F.T.E.
|
67.7 | |||||
(33) | South Dakota Risk Pool | |||||
Personal Services
|
$81,938 | $0 | $39,375 | $121,313 | ||
Operating Expenses
|
$560,898 | $500,671 | $8,115,981 | $9,177,550 | ||
Total
|
$642,836 | $500,671 | $8,155,356 | $9,298,863 | ||
F.T.E.
|
1.8 | |||||
(34) | South Dakota Risk Pool Reserve | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$0 | $0 | $1,500,000 | $1,500,000 | ||
Total
|
$0 | $0 | $1,500,000 | $1,500,000 | ||
F.T.E.
|
0.0 | |||||
(35) | DEPARTMENT TOTAL, EXECUTIVE MANAGEMENT | |||||
Personal Services
|
$7,580,911 | $2,579,741 | $37,702,618 | $47,863,270 | ||
Operating Expenses
|
$18,942,333 | $16,970,597 | $77,291,560 | $113,204,490 | ||
Total
|
$26,523,244 | $19,550,338 | $114,994,178 | $161,067,760 | ||
F.T.E.
|
756.1 | |||||
SECTION 3. DEPARTMENT OF REVENUE
|
||||||
(1) | Administration, Secretary of Revenue | |||||
Personal Services
|
$0 | $0 | $2,281,202 | $2,281,202 | ||
Operating Expenses
|
$0 | $0 | $1,364,968 | $1,364,968 | ||
Total
|
$0 | $0 | $3,646,170 | $3,646,170 | ||
F.T.E.
|
37.5 | |||||
(2) | Business Tax | |||||
Personal Services
|
$0 | $0 | $2,518,587 | $2,518,587 | ||
Operating Expenses
|
$0 | $0 | $879,856 | $879,856 | ||
Total
|
$0 | $0 | $3,398,443 | $3,398,443 | ||
F.T.E.
|
47.0 | |||||
(3) | Motor Vehicles | |||||
Personal Services
|
$0 | $0 | $2,010,150 | $2,010,150 | ||
Operating Expenses
|
$0 | $0 | $3,255,891 | $3,255,891 | ||
Total
|
$0 | $0 | $5,266,041 | $5,266,041 | ||
F.T.E.
|
46.0 | |||||
(4) | Property and Special Taxes | |||||
Personal Services
|
$812,702 | $0 | $0 | $812,702 | ||
Operating Expenses
|
$253,872 | $0 | $0 | $253,872 | ||
Total
|
$1,066,574 | $0 | $0 | $1,066,574 | ||
F.T.E.
|
14.0 | |||||
(5) | Audits | |||||
Personal Services
|
$0 | $0 | $3,309,694 | $3,309,694 | ||
Operating Expenses
|
$0 | $0 | $562,262 | $562,262 | ||
Total
|
$0 | $0 | $3,871,956 | $3,871,956 | ||
F.T.E.
|
55.0 | |||||
(6) | Instant and On-line Operation--Informational | |||||
Personal Services
|
$0 | $0 | $1,215,562 | $1,215,562 | ||
Operating Expenses
|
$0 | $0 | $29,208,582 | $29,208,582 | ||
Total
|
$0 | $0 | $30,424,144 | $30,424,144 | ||
F.T.E.
|
21.0 | |||||
(7) | Video Lottery | |||||
Personal Services
|
$0 | $0 | $513,090 | $513,090 | ||
Operating Expenses
|
$0 | $0 | $1,998,922 | $1,998,922 | ||
Total
|
$0 | $0 | $2,512,012 | $2,512,012 | ||
F.T.E.
|
9.0 | |||||
(8) | Commission on Gaming--Informational | |||||
Personal Services
|
$0 | $0 | $896,401 | $896,401 | ||
Operating Expenses
|
$0 | $0 | $9,604,640 | $9,604,640 | ||
Total
|
$0 | $0 | $10,501,041 | $10,501,041 | ||
F.T.E.
|
16.0 | |||||
(9) | DEPARTMENT TOTAL, REVENUE | |||||
Personal Services
|
$812,702 | $0 | $12,744,686 | $13,557,388 | ||
Operating Expenses
|
$253,872 | $0 | $46,875,121 | $47,128,993 | ||
Total
|
$1,066,574 | $0 | $59,619,807 | $60,686,381 | ||
F.T.E.
|
245.5 | |||||
SECTION 4. DEPARTMENT OF AGRICULTURE
|
||||||
(1) | Administration, Secretary of Agriculture | |||||
Personal Services
|
$592,654 | $38,149 | $68,493 | $699,296 | ||
Operating Expenses
|
$173,316 | $16,787 | $93,804 | $283,907 | ||
Total
|
$765,970 | $54,936 | $162,297 | $983,203 | ||
F.T.E.
|
9.5 | |||||
(2) | Agricultural Services and Assistance | |||||
Personal Services
|
$1,173,103 | $1,657,579 | $999,212 | $3,829,894 | ||
Operating Expenses
|
$522,085 | $2,385,227 | $1,959,778 | $4,867,090 | ||
Total
|
$1,695,188 | $4,042,806 | $2,958,990 | $8,696,984 | ||
F.T.E.
|
81.8 | |||||
(3) | Agricultural Development and Promotion | |||||
Personal Services
|
$778,613 | $410,540 | $444,837 | $1,633,990 | ||
Operating Expenses
|
$319,176 | $1,235,285 | $897,737 | $2,452,198 | ||
Total
|
$1,097,789 | $1,645,825 | $1,342,574 | $4,086,188 | ||
F.T.E.
|
27.8 | |||||
(4) | Animal Industry Board | |||||
Personal Services
|
$1,515,340 | $943,244 | $120,326 | $2,578,910 | ||
Operating Expenses
|
$297,699 | $820,158 | $141,640 | $1,259,497 | ||
Total
|
$1,813,039 | $1,763,402 | $261,966 | $3,838,407 | ||
F.T.E.
|
40.9 | |||||
(5) | American Dairy Association--Informational | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$0 | $0 | $1,877,346 | $1,877,346 | ||
Total
|
$0 | $0 | $1,877,346 | $1,877,346 | ||
F.T.E.
|
0.0 | |||||
(6) | Wheat Commission--Informational | |||||
Personal Services
|
$0 | $0 | $215,451 | $215,451 | ||
Operating Expenses
|
$0 | $0 | $1,727,782 | $1,727,782 | ||
Total
|
$0 | $0 | $1,943,233 | $1,943,233 | ||
F.T.E.
|
3.0 | |||||
(7) | Oilseeds Council--Informational | |||||
Personal Services
|
$0 | $0 | $2,264 | $2,264 | ||
Operating Expenses
|
$0 | $0 | $339,019 | $339,019 | ||
Total
|
$0 | $0 | $341,283 | $341,283 | ||
F.T.E.
|
0.0 | |||||
(8) | Soybean Research and Promotion Council--Informational | |||||
Personal Services
|
$0 | $0 | $328,011 | $328,011 | ||
Operating Expenses
|
$0 | $0 | $9,521,678 | $9,521,678 | ||
Total
|
$0 | $0 | $9,849,689 | $9,849,689 | ||
F.T.E.
|
6.0 | |||||
(9) | Brand Board--Informational | |||||
Personal Services
|
$0 | $0 | $1,305,542 | $1,305,542 | ||
Operating Expenses
|
$0 | $0 | $484,330 | $484,330 | ||
Total
|
$0 | $0 | $1,789,872 | $1,789,872 | ||
F.T.E.
|
33.0 | |||||
(10) | Corn Utilization Council--Informational | |||||
Personal Services
|
$0 | $0 | $132,177 | $132,177 | ||
Operating Expenses
|
$0 | $0 | $8,054,800 | $8,054,800 | ||
Total
|
$0 | $0 | $8,186,977 | $8,186,977 | ||
F.T.E.
|
1.0 | |||||
(11) | Board of Veterinary Medicine Examiners--Informational | |||||
Personal Services
|
$0 | $0 | $2,368 | $2,368 | ||
Operating Expenses
|
$0 | $0 | $56,465 | $56,465 | ||
Total
|
$0 | $0 | $58,833 | $58,833 | ||
F.T.E.
|
0.0 | |||||
(12) | Pulse Crops Council | |||||
Personal Services
|
$0 | $0 | $463 | $463 | ||
Operating Expenses
|
$0 | $0 | $28,700 | $28,700 | ||
Total
|
$0 | $0 | $29,163 | $29,163 | ||
F.T.E.
|
0.0 | |||||
(13) | State Fair | |||||
Personal Services
|
$0 | $0 | $750,307 | $750,307 | ||
Operating Expenses
|
$268,644 | $0 | $1,537,576 | $1,806,220 | ||
Total
|
$268,644 | $0 | $2,287,883 | $2,556,527 | ||
F.T.E.
|
19.5 | |||||
(14) | DEPARTMENT TOTAL, AGRICULTURE | |||||
Personal Services
|
$4,059,710 | $3,049,512 | $4,369,451 | $11,478,673 | ||
Operating Expenses
|
$1,580,920 | $4,457,457 | $26,720,655 | $32,759,032 | ||
TOTAL
|
$5,640,630 | $7,506,969 | $31,090,106 | $44,237,705 | ||
F.T.E.
|
222.5 | |||||
SECTION 5. DEPARTMENT OF TOURISM
|
||||||
(1) | Tourism | |||||
Personal Services
|
$0 | $0 | $1,458,351 | $1,458,351 | ||
Operating Expenses
|
$0 | $0 | $10,534,422 | $10,534,422 | ||
Total
|
$0 | $0 | $11,992,773 | $11,992,773 | ||
F.T.E.
|
25.0 | |||||
(2) | Arts | |||||
Personal Services
|
$0 | $0 | $219,306 | $219,306 | ||
Operating Expenses
|
$0 | $878,000 | $571,700 | $1,449,700 | ||
Total
|
$0 | $878,000 | $791,006 | $1,669,006 | ||
F.T.E.
|
3.0 | |||||
(3) | History | |||||
Personal Services
|
$819,361 | $343,381 | $1,124,888 | $2,287,630 | ||
Operating Expenses
|
$912,280 | $536,163 | $1,488,044 | $2,936,487 | ||
Total
|
$1,731,641 | $879,544 | $2,612,932 | $5,224,117 | ||
F.T.E.
|
44.0 | |||||
(4) | DEPARTMENT TOTAL, TOURISM | |||||
Personal Services | $819,361 | $343,381 | $2,802,545 | $3,965,287 | ||
Operating Expenses
|
$912,280 | $1,414,163 | $12,594,166 | $14,920,609 | ||
TOTAL
|
$1,731,641 | $1,757,544 | $15,396,711 | $18,885,896 | ||
F.T.E.
|
72.0 | |||||
SECTION 6. DEPARTMENT OF GAME, FISH AND PARKS
|
||||||
(1) | Administration, Secretary of Game, Fish, and Parks | |||||
Personal Services
|
$89,882 | $0 | $1,647,917 | $1,737,799 | ||
Operating Expenses
|
$825,964 | $0 | $1,521,650 | $2,347,614 | ||
Total
|
$915,846 | $0 | $3,169,567 | $4,085,413 | ||
F.T.E.
|
25.1 | |||||
(2) | Wildlife--Informational | |||||
Personal Services
|
$0 | $3,364,306 | $12,088,922 | $15,453,228 | ||
Operating Expenses
|
$0 | $11,708,406 | $14,356,264 | $26,064,670 | ||
Total
|
$0 | $15,072,712 | $26,445,186 | $41,517,898 | ||
F.T.E.
|
286.7 | |||||
(3) | Wildlife, Development and Improvement--Informational | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$0 | $2,483,850 | $1,797,950 | $4,281,800 | ||
Total
|
$0 | $2,483,850 | $1,797,950 | $4,281,800 | ||
F.T.E.
|
0.0 | |||||
(4) | State Parks and Recreation | |||||
Personal Services
|
$2,270,245 | $801,629 | $5,897,979 | $8,969,853 | ||
Operating Expenses
|
$1,153,224 | $2,219,196 | $6,651,409 | $10,023,829 | ||
Total
|
$3,423,469 | $3,020,825 | $12,549,388 | $18,993,682 | ||
F.T.E.
|
242.2 | |||||
(5) | State Parks and Recreation, Development and Improvement | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$0 | $3,444,875 | $5,199,325 | $8,644,200 | ||
Total
|
$0 | $3,444,875 | $5,199,325 | $8,644,200 | ||
F.T.E.
|
0.0 | |||||
(6) | Snowmobile Trails--Informational | |||||
Personal Services
|
$0 | $0 | $347,263 | $347,263 | ||
Operating Expenses
|
$0 | $75,000 | $1,032,527 | $1,107,527 | ||
Total
|
$0 | $75,000 | $1,379,790 | $1,454,790 | ||
F.T.E.
|
9.1 | |||||
(7) | DEPARTMENT TOTAL, GAME, FISH AND PARKS | |||||
Personal Services
|
$2,360,127 | $4,165,935 | $19,982,081 | $26,508,143 | ||
Operating Expenses
|
$1,979,188 | $19,931,327 | $30,559,125 | $52,469,640 | ||
TOTAL
|
$4,339,315 | $24,097,262 | $50,541,206 | $78,977,783 | ||
F.T.E.
|
563.1 | |||||
SECTION 7. DEPARTMENT OF TRIBAL RELATIONS
|
||||||
(1) | Office of Tribal Relations | |||||
Personal Services
|
$311,320 | $0 | $0 | $311,320 | ||
Operating Expenses
|
$51,555 | $100,000 | $100,000 | $251,555 | ||
Total
|
$362,875 | $100,000 | $100,000 | $562,875 | ||
F.T.E.
|
5.0 | |||||
(2) | DEPARTMENT TOTAL, TRIBAL RELATIONS | |||||
Personal Services
|
$311,320 | $0 | $0 | $311,320 | ||
Operating Expenses
|
$51,555 | $100,000 | $100,000 | $251,555 | ||
Total
|
$362,875 | $100,000 | $100,000 | $562,875 | ||
F.T.E.
|
5.0 | |||||
SECTION 8. DEPARTMENT OF SOCIAL SERVICES
|
||||||
(1) | Administration, Secretary of Social Services | |||||
Personal Services
|
$3,750,207 | $4,898,325 | $9,195 | $8,657,727 | ||
Operating Expenses
|
$3,927,727 | $14,844,310 | $9,268 | $18,781,305 | ||
Total
|
$7,677,934 | $19,742,635 | $18,463 | $27,439,032 | ||
F.T.E.
|
182.7 | |||||
(2) | Economic Assistance | |||||
Personal Services
|
$6,865,063 | $9,685,296 | $0 | $16,550,359 | ||
Operating Expenses
|
$14,312,745 | $49,596,743 | $317,021 | $64,226,509 | ||
Total
|
$21,177,808 | $59,282,039 | $317,021 | $80,776,868 | ||
F.T.E.
|
319.5 | |||||
(3) | Medical and Adult Services | |||||
Personal Services
|
$2,662,274 | $5,558,554 | $146,487 | $8,367,315 | ||
Operating Expenses
|
$261,850,546 | $472,415,595 | $1,623,351 | $735,889,492 | ||
Total
|
$264,512,820 | $477,974,149 | $1,769,838 | $744,256,807 | ||
F.T.E.
|
149.0 | |||||
(4) | Children's Services | |||||
Personal Services
|
$9,119,236 | $8,541,699 | $1,467,830 | $19,128,765 | ||
Operating Expenses
|
$25,787,564 | $41,590,499 | $2,979,438 | $70,357,501 | ||
Total
|
$34,906,800 | $50,132,198 | $4,447,268 | $89,486,266 | ||
F.T.E.
|
350.8 | |||||
(5) | Behavioral Health | |||||
Personal Services
|
$24,794,471 | $9,419,261 | $1,282,638 | $35,496,370 | ||
Operating Expenses
|
$34,254,744 | $27,738,841 | $1,359,720 | $63,353,305 | ||
Total
|
$59,049,215 | $37,158,102 | $2,642,358 | $98,849,675 | ||
F.T.E.
|
643.0 | |||||
(6) | Board of Counselor Examiners--Informational | |||||
Personal Services
|
$0 | $0 | $2,409 | $2,409 | ||
Operating Expenses
|
$0 | $0 | $81,808 | $81,808 | ||
Total
|
$0 | $0 | $84,217 | $84,217 | ||
F.T.E.
|
0.0 | |||||
(7) | Board of Psychology Examiners--Informaional | |||||
Personal Services
|
$0 | $0 | $3,238 | $3,238 | ||
Operating Expenses
|
$0 | $0 | $73,149 | $73,149 | ||
Total
|
$0 | $0 | $76,387 | $76,387 | ||
F.T.E.
|
0.0 | |||||
(8) | Board of Social Work Examiners--Informational | |||||
Personal Services
|
$0 | $0 | $2,716 | $2,716 | ||
Operating Expenses
|
$0 | $0 | $102,582 | $102,582 | ||
Total
|
$0 | $0 | $105,298 | $105,298 | ||
F.T.E.
|
0.0 | |||||
(9) | Certification Board for Alcohol and Drug Professionals--Informational | |||||
Personal Services
|
$0 | $0 | $88,008 | $88,008 | ||
Operating Expenses
|
$0 | $0 | $64,831 | $64,831 | ||
Total
|
$0 | $0 | $152,839 | $152,839 | ||
F.T.E.
|
1.3 | |||||
(10) | DEPARTMENT TOTAL, SOCIAL SERVICES | |||||
Personal Services
|
$47,191,251 | $38,103,135 | $3,002,521 | $88,296,907 | ||
Operating Expenses
|
$340,133,326 | $606,185,988 | $6,611,168 | $952,930,482 | ||
TOTAL
|
$387,324,577 | $644,289,123 | $9,613,689 | $1,041,227,389 | ||
F.T.E.
|
1,646.3 | |||||
SECTION 9. DEPARTMENT OF HEALTH
|
||||||
(1) | Administration, Secretary of Health | |||||
Personal Services
|
$623,320 | $893,926 | $515,657 | $2,032,903 | ||
Operating Expenses
|
$516,799 | $5,263,327 | $1,192,261 | $6,972,387 | ||
Total
|
$1,140,119 | $6,157,253 | $1,707,918 | $9,005,290 | ||
F.T.E.
|
31.0 | |||||
(2) | Health Systems Development and Regulation | |||||
Personal Services
|
$1,409,131 | $2,972,097 | $11,155 | $4,392,383 | ||
Operating Expenses
|
$863,836 | $8,175,573 | $1,185,345 | $10,224,754 | ||
Total
|
$2,272,967 | $11,147,670 | $1,196,500 | $14,617,137 | ||
F.T.E.
|
62.5 | |||||
(3) | Health and Medical Services | |||||
Personal Services
|
$1,666,049 | $8,577,457 | $1,146,908 | $11,390,414 | ||
Operating Expenses
|
$2,102,430 | $14,199,365 | $2,464,843 | $18,766,638 | ||
Total
|
$3,768,479 | $22,776,822 | $3,611,751 | $30,157,052 | ||
F.T.E.
|
185.5 | |||||
(4) | Laboratory Services | |||||
Personal Services
|
$0 | $408,634 | $1,376,403 | $1,785,037 | ||
Operating Expenses
|
$0 | $2,678,382 | $1,851,090 | $4,529,472 | ||
Total
|
$0 | $3,087,016 | $3,227,493 | $6,314,509 | ||
F.T.E.
|
28.0 | |||||
(5) | Correctional Health | |||||
Personal Services
|
$0 | $0 | $5,704,633 | $5,704,633 | ||
Operating Expenses
|
$0 | $0 | $9,675,969 | $9,675,969 | ||
Total
|
$0 | $0 | $15,380,602 | $15,380,602 | ||
F.T.E.
|
81.0 | |||||
(6) | Tobacco Prevention | |||||
Personal Services
|
$0 | $221,934 | $0 | $221,934 | ||
Operating Expenses
|
$0 | $1,350,377 | $3,999,830 | $5,350,207 | ||
Total
|
$0 | $1,572,311 | $3,999,830 | $5,572,141 | ||
F.T.E.
|
3.0 | |||||
(7) | Board of Chiropractic Examiners--Informational | |||||
Personal Services
|
$0 | $0 | $53,866 | $53,866 | ||
Operating Expenses
|
$0 | $0 | $48,426 | $48,426 | ||
Total
|
$0 | $0 | $102,292 | $102,292 | ||
F.T.E.
|
1.0 | |||||
(8) | Board of Dentistry--Informational | |||||
Personal Services
|
$0 | $0 | $11,200 | $11,200 | ||
Operating Expenses
|
$0 | $0 | $173,848 | $173,848 | ||
Total
|
$0 | $0 | $185,048 | $185,048 | ||
F.T.E.
|
0.0 | |||||
(9) | Board of Hearing Aid Dispensers--Informational | |||||
Personal Services
|
$0 | $0 | $1,069 | $1,069 | ||
Operating Expenses
|
$0 | $0 | $21,103 | $21,103 | ||
Total
|
$0 | $0 | $22,172 | $22,172 | ||
F.T.E.
|
0.0 | |||||
(10) | Board of Funeral Service--Informational | |||||
Personal Services
|
$0 | $0 | $7,771 | $7,771 | ||
Operating Expenses
|
$0 | $0 | $58,372 | $58,372 | ||
Total
|
$0 | $0 | $66,143 | $66,143 | ||
F.T.E.
|
0.0 | |||||
(11) | Board of Medical and Osteopathic Examiners--Informational | |||||
Personal Services
|
$0 | $0 | $353,369 | $353,369 | ||
Operating Expenses
|
$0 | $0 | $612,962 | $612,962 | ||
Total
|
$0 | $0 | $966,331 | $966,331 | ||
F.T.E.
|
7.0 | |||||
(12) | Board of Nursing--Informational | |||||
Personal Services
|
$0 | $0 | $502,279 | $502,279 | ||
Operating Expenses
|
$0 | $0 | $552,453 | $552,453 | ||
Total
|
$0 | $0 | $1,054,732 | $1,054,732 | ||
F.T.E.
|
8.0 | |||||
(13) | Board of Nursing Home Administrators--Informational | |||||
Personal Services
|
$0 | $0 | $1,750 | $1,750 | ||
Operating Expenses
|
$0 | $0 | $40,555 | $40,555 | ||
Total
|
$0 | $0 | $42,305 | $42,305 | ||
F.T.E.
|
0.0 | |||||
(14) | Board of Optometry--Informational | |||||
Personal Services
|
$0 | $0 | $1,351 | $1,351 | ||
Operating Expenses
|
$0 | $0 | $48,431 | $48,431 | ||
Total
|
$0 | $0 | $49,782 | $49,782 | ||
F.T.E.
|
0.0 | |||||
(15) | Board of Pharmacy--Informational | |||||
Personal Services
|
$0 | $62,052 | $377,011 | $439,063 | ||
Operating Expenses
|
$0 | $133,769 | $302,991 | $436,760 | ||
Total
|
$0 | $195,821 | $680,002 | $875,823 | ||
F.T.E.
|
4.2 | |||||
(16) | Board of Podiatry Examiners--Informational | |||||
Personal Services
|
$0 | $0 | $261 | $261 | ||
Operating Expenses
|
$0 | $0 | $21,180 | $21,180 | ||
Total
|
$0 | $0 | $21,441 | $21,441 | ||
F.T.E.
|
0.0 | |||||
(17) | Board of Massage Therapy--Informational | |||||
Personal Services
|
$0 | $0 | $1,902 | $1,902 | ||
Operating Expenses
|
$0 | $0 | $43,928 | $43,928 | ||
Total
|
$0 | $0 | $45,830 | $45,830 | ||
F.T.E.
|
0.0 | |||||
(18) | DEPARTMENT TOTAL, HEALTH | |||||
Personal Services
|
$3,698,500 | $13,136,100 | $10,066,585 | $26,901,185 | ||
Operating Expenses
|
$3,483,065 | $31,800,793 | $22,293,587 | $57,577,445 | ||
TOTAL
|
$7,181,565 | $44,936,893 | $32,360,172 | $84,478,630 | ||
F.T.E.
|
411.2 | |||||
SECTION 10. DEPARTMENT OF LABOR AND REGULATION
|
||||||
(1) | Administration, Secretary of Labor | |||||
Personal Services
|
$0 | $2,840,379 | $101,311 | $2,941,690 | ||
Operating Expenses
|
$280,000 | $15,988,435 | $35,465 | $16,303,900 | ||
Total
|
$280,000 | $18,828,814 | $136,776 | $19,245,590 | ||
F.T.E.
|
53.5 | |||||
(2) | Unemployment Insurance Services | |||||
Personal Services
|
$0 | $4,457,858 | $0 | $4,457,858 | ||
Operating Expenses
|
$0 | $675,724 | $0 | $675,724 | ||
Total
|
$0 | $5,133,582 | $0 | $5,133,582 | ||
F.T.E.
|
92.0 | |||||
(3) | Employment Services | |||||
Personal Services
|
$0 | $9,141,885 | $0 | $9,141,885 | ||
Operating Expenses
|
$0 | $1,543,674 | $0 | $1,543,674 | ||
Total
|
$0 | $10,685,559 | $0 | $10,685,559 | ||
F.T.E.
|
186.0 | |||||
(4) | State Labor Law Administration | |||||
Personal Services
|
$525,212 | $341,645 | $210,354 | $1,077,211 | ||
Operating Expenses
|
$88,054 | $71,162 | $231,579 | $390,795 | ||
Total
|
$613,266 | $412,807 | $441,933 | $1,468,006 | ||
F.T.E.
|
19.7 | |||||
(5) | Board of Accountancy--Informational | |||||
Personal Services
|
$0 | $0 | $122,463 | $122,463 | ||
Operating Expenses
|
$0 | $0 | $111,133 | $111,133 | ||
Total
|
$0 | $0 | $233,596 | $233,596 | ||
F.T.E.
|
2.5 | |||||
(6) | Board of Barber Examiners--Informational | |||||
Personal Services
|
$0 | $0 | $2,261 | $2,261 | ||
Operating Expenses
|
$0 | $0 | $26,423 | $26,423 | ||
Total
|
$0 | $0 | $28,684 | $28,684 | ||
F.T.E.
|
0.0 | |||||
(7) | Cosmetology Commission--Informational | |||||
Personal Services
|
$0 | $0 | $137,789 | $137,789 | ||
Operating Expenses
|
$0 | $0 | $95,626 | $95,626 | ||
Total
|
$0 | $0 | $233,415 | $233,415 | ||
F.T.E.
|
3.0 | |||||
(8) | Plumbing Commission--Informational | |||||
Personal Services
|
$0 | $0 | $338,375 | $338,375 | ||
Operating Expenses
|
$0 | $0 | $199,415 | $199,415 | ||
Total
|
$0 | $0 | $537,790 | $537,790 | ||
F.T.E.
|
7.0 | |||||
(9) | Board of Technical Professions--Informational | |||||
Personal Services
|
$0 | $0 | $157,129 | $157,129 | ||
Operating Expenses
|
$0 | $0 | $180,883 | $180,883 | ||
Total
|
$0 | $0 | $338,012 | $338,012 | ||
F.T.E.
|
3.5 | |||||
(10) | Electrical Commission--Informational | |||||
Personal Services
|
$0 | $0 | $1,035,772 | $1,035,772 | ||
Operating Expenses
|
$0 | $0 | $472,003 | $472,003 | ||
Total
|
$0 | $0 | $1,507,775 | $1,507,775 | ||
F.T.E.
|
22.0 | |||||
(11) | Real Estate Commission--Informational | |||||
Personal Services
|
$0 | $0 | $297,500 | $297,500 | ||
Operating Expenses
|
$0 | $0 | $228,719 | $228,719 | ||
Total
|
$0 | $0 | $526,219 | $526,219 | ||
F.T.E.
|
5.0 | |||||
(12) | Abstracters Board of Examiners--Informational | |||||
Personal Services
|
$0 | $0 | $15,962 | $15,962 | ||
Operating Expenses
|
$0 | $0 | $9,428 | $9,428 | ||
Total
|
$0 | $0 | $25,390 | $25,390 | ||
F.T.E.
|
0.0 | |||||
(13) | Banking | |||||
Personal Services
|
$0 | $0 | $1,491,560 | $1,491,560 | ||
Operating Expenses
|
$0 | $0 | $489,577 | $489,577 | ||
Total
|
$0 | $0 | $1,981,137 | $1,981,137 | ||
F.T.E.
|
22.5 | |||||
(14) | Securities | |||||
Personal Services
|
$0 | $0 | $354,912 | $354,912 | ||
Operating Expenses
|
$0 | $0 | $64,514 | $64,514 | ||
Total
|
$0 | $0 | $419,426 | $419,426 | ||
F.T.E.
|
5.0 | |||||
(15) | Insurance | |||||
Personal Services
|
$0 | $19,790 | $1,500,238 | $1,520,028 | ||
Operating Expenses
|
$0 | $585,198 | $275,267 | $860,465 | ||
Total
|
$0 | $604,988 | $1,775,505 | $2,380,493 | ||
F.T.E.
|
28.0 | |||||
(16) | South Dakota Retirement System | |||||
Personal Services
|
$0 | $0 | $1,986,141 | $1,986,141 | ||
Operating Expenses
|
$0 | $0 | $1,584,926 | $1,584,926 | ||
Total
|
$0 | $0 | $3,571,067 | $3,571,067 | ||
F.T.E.
|
33.0 | |||||
(17) | DEPARTMENT TOTAL, LABOR AND REGULATION | |||||
Personal Services
|
$525,212 | $16,801,557 | $7,751,767 | $25,078,536 | ||
Operating Expenses
|
$368,054 | $18,864,193 | $4,004,958 | $23,237,205 | ||
TOTAL
|
$893,266 | $35,665,750 | $11,756,725 | $48,315,741 | ||
F.T.E.
|
482.7 | |||||
SECTION 11. DEPARTMENT OF TRANSPORTATION
|
||||||
(1) | General Operations | |||||
Personal Services
|
$433,564 | $9,954,191 | $49,794,531 | $60,182,286 | ||
Operating Expenses
|
$50,502 | $20,901,529 | $81,363,502 | $102,315,533 | ||
Total
|
$484,066 | $30,855,720 | $131,158,033 | $162,497,819 | ||
F.T.E.
|
1,026.3 | |||||
(2) | Construction Contracts--Informational | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$0 | $347,068,873 | $76,094,285 | $423,163,158 | ||
Total
|
$0 | $347,068,873 | $76,094,285 | $423,163,158 | ||
F.T.E.
|
0.0 | |||||
(3) | DEPARTMENT TOTAL, TRANSPORTATION | |||||
Personal Services
|
$433,564 | $9,954,191 | $49,794,531 | $60,182,286 | ||
Operating Expenses
|
$50,502 | $367,970,402 | $157,457,787 | $525,478,691 | ||
Total
|
$484,066 | $377,924,593 | $207,252,318 | $585,660,977 | ||
F.T.E.
|
1,026.3 | |||||
SECTION 12. DEPARTMENT OF EDUCATION
|
||||||
(1) | Administration, Secretary of Education | |||||
Personal Services
|
$1,101,123 | $969,126 | $0 | $2,070,249 | ||
Operating Expenses
|
$433,565 | $4,369,674 | $88,674 | $4,891,913 | ||
Total
|
$1,534,688 | $5,338,800 | $88,674 | $6,962,162 | ||
F.T.E.
|
34.5 | |||||
(2) | State Aid to General Education | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$314,937,745 | $0 | $0 | $314,937,745 | ||
Total
|
$314,937,745 | $0 | $0 | $314,937,745 | ||
F.T.E.
|
0.0 | |||||
(3) | State Aid to Special Education | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$45,613,203 | $0 | $0 | $45,613,203 | ||
Total
|
$45,613,203 | $0 | $0 | $45,613,203 | ||
F.T.E.
|
0.0 | |||||
(4) | Sparsity Payments | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$1,819,627 | $0 | $0 | $1,819,627 | ||
Total
|
$1,819,627 | $0 | $0 | $1,819,627 | ||
F.T.E.
|
0.0 | |||||
(5) | Consolidation Incentives | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$134,400 | $0 | $0 | $134,400 | ||
Total
|
$134,400 | $0 | $0 | $134,400 | ||
F.T.E.
|
0.0 | |||||
(6) | National Board Certified Teachers | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$0 | $0 | $0 | $0 | ||
Total
|
$0 | $0 | $0 | $0 | ||
F.T.E.
|
0.0 | |||||
(7) | Teacher Compensation Assistance Program | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$0 | $0 | $0 | $0 | ||
Total
|
$0 | $0 | $0 | $0 | ||
F.T.E.
|
0.0 | |||||
(8) | Technology in Schools | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$6,199,615 | $0 | $1,800,000 | $7,999,615 | ||
Total
|
$6,199,615 | $0 | $1,800,000 | $7,999,615 | ||
F.T.E.
|
0.0 | |||||
(9) | Curriculum, Career and Technical Education | |||||
Personal Services
|
$681,760 | $192,224 | $0 | $873,984 | ||
Operating Expenses
|
$377,722 | $9,704,395 | $729,352 | $10,811,469 | ||
Total
|
$1,059,482 | $9,896,619 | $729,352 | $11,685,453 | ||
F.T.E.
|
15.0 | |||||
(10) | Postsecondary Vocational Education | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$21,396,857 | $0 | $0 | $21,396,857 | ||
Total
|
$21,396,857 | $0 | $0 | $21,396,857 | ||
F.T.E.
|
0.0 | |||||
(11) | Education Resources | |||||
Personal Services
|
$754,916 | $2,394,167 | $217,151 | $3,366,234 | ||
Operating Expenses
|
$4,787,583 | $161,605,431 | $698,191 | $167,091,205 | ||
Total
|
$5,542,499 | $163,999,598 | $915,342 | $170,457,439 | ||
F.T.E.
|
55.0 | |||||
(12) | Education Service Agencies | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$0 | $0 | $0 | $0 | ||
Total
|
$0 | $0 | $0 | $0 | ||
F.T.E.
|
0.0 | |||||
(13) | State Library | |||||
Personal Services
|
$1,103,341 | $323,803 | $0 | $1,427,144 | ||
Operating Expenses
|
$564,108 | $876,842 | $186,083 | $1,627,033 | ||
Total
|
$1,667,449 | $1,200,645 | $186,083 | $3,054,177 | ||
F.T.E.
|
28.5 | |||||
(14) | DEPARTMENT TOTAL, EDUCATION | |||||
Personal Services
|
$3,641,140 | $3,879,320 | $217,151 | $7,737,611 | ||
Operating Expenses
|
$396,264,425 | $176,556,342 | $3,502,300 | $576,323,067 | ||
Total
|
$399,905,565 | $180,435,662 | $3,719,451 | $584,060,678 | ||
F.T.E.
|
133.0 | |||||
SECTION 13. DEPARTMENT OF PUBLIC SAFETY
|
||||||
(1) | Administration, Secretary of Public Safety | |||||
Personal Services
|
$109,012 | $129,964 | $525,562 | $764,538 | ||
Operating Expenses
|
$13,280 | $0 | $126,325 | $139,605 | ||
Total
|
$122,292 | $129,964 | $651,887 | $904,143 | ||
F.T.E.
|
8.5 | |||||
(2) | Highway Patrol | |||||
Personal Services
|
$1,105,604 | $833,385 | $15,150,303 | $17,089,292 | ||
Operating Expenses
|
$109,699 | $4,638,864 | $4,962,254 | $9,710,817 | ||
Total
|
$1,215,303 | $5,472,249 | $20,112,557 | $26,800,109 | ||
F.T.E.
|
274.0 | |||||
(3) | Emergency Services & Homeland Security | |||||
Personal Services
|
$1,071,371 | $1,225,149 | $86,579 | $2,383,099 | ||
Operating Expenses
|
$408,264 | $14,398,628 | $213,509 | $15,020,401 | ||
Total
|
$1,479,635 | $15,623,777 | $300,088 | $17,403,500 | ||
F.T.E.
|
35.0 | |||||
(4) | Inspection and Licensing | |||||
Personal Services
|
$58,540 | $0 | $3,887,946 | $3,946,486 | ||
Operating Expenses
|
$507,180 | $91,332 | $2,885,135 | $3,483,647 | ||
Total
|
$565,720 | $91,332 | $6,773,081 | $7,430,133 | ||
F.T.E.
|
90.5 | |||||
(5) | 911 Coordination Board--Informational | |||||
Personal Services
|
$0 | $0 | $100,000 | $100,000 | ||
Operating Expenses
|
$0 | $0 | $4,794,535 | $4,794,535 | ||
Total
|
$0 | $0 | $4,894,535 | $4,894,535 | ||
F.T.E.
|
1.0 | |||||
(6) | DEPARTMENT TOTAL, PUBLIC SAFETY | |||||
Personal Services
|
$2,344,527 | $2,188,498 | $19,750,390 | $24,283,415 | ||
Operating Expenses
|
$1,038,423 | $19,128,824 | $12,981,758 | $33,149,005 | ||
Total
|
$3,382,950 | $21,317,322 | $32,732,148 | $57,432,420 | ||
F.T.E.
|
409.0 | |||||
SECTION 14. BOARD OF REGENTS
|
||||||
(1) | Regents Central Office | |||||
Personal Services
|
$3,624,219 | $0 | $1,865,139 | $5,489,358 | ||
Operating Expenses
|
$8,231,365 | $1,283,825 | $36,877,628 | $46,392,818 | ||
Total
|
$11,855,584 | $1,283,825 | $38,742,767 | $51,882,176 | ||
F.T.E.
|
72.3 | |||||
(2) | South Dakota Scholarships | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$4,276,999 | $0 | $0 | $4,276,999 | ||
Total
|
$4,276,999 | $0 | $0 | $4,276,999 | ||
F.T.E.
|
0.0 | |||||
(3) | Employee Compensation and Health Insurance | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$0 | $0 | $0 | $0 | ||
Total
|
$0 | $0 | $0 | $0 | ||
F.T.E.
|
0.0 | |||||
(4) | University of South Dakota Proper | |||||
Personal Services
|
$27,446,842 | $8,732,373 | $38,474,379 | $74,653,594 | ||
Operating Expenses
|
$2,916,750 | $10,391,148 | $34,039,750 | $47,347,648 | ||
Total
|
$30,363,592 | $19,123,521 | $72,514,129 | $122,001,242 | ||
F.T.E.
|
1,026.2 | |||||
(5) | University of South Dakota School of Medicine | |||||
Personal Services
|
$16,270,308 | $8,499,070 | $9,949,992 | $34,719,370 | ||
Operating Expenses
|
$2,436,210 | $10,418,182 | $9,215,076 | $22,069,468 | ||
Total
|
$18,706,518 | $18,917,252 | $19,165,068 | $56,788,838 | ||
F.T.E.
|
356.6 | |||||
(6) | South Dakota State University Proper | |||||
Personal Services
|
$34,759,862 | $15,720,299 | $72,415,889 | $122,896,050 | ||
Operating Expenses
|
$4,137,257 | $48,859,691 | $77,396,958 | $130,393,906 | ||
Total
|
$38,897,119 | $64,579,990 | $149,812,847 | $253,289,956 | ||
F.T.E.
|
1,617.7 | |||||
(7) | Cooperative Extension Service | |||||
Personal Services
|
$7,289,150 | $5,235,302 | $799,944 | $13,324,396 | ||
Operating Expenses
|
$329,154 | $1,426,908 | $886,053 | $2,642,115 | ||
Total
|
$7,618,304 | $6,662,210 | $1,685,997 | $15,966,511 | ||
F.T.E.
|
200.4 | |||||
(8) | Agricultural Experiment Station | |||||
Personal Services
|
$9,566,991 | $8,053,808 | $5,099,905 | $22,720,704 | ||
Operating Expenses
|
$314,155 | $8,360,134 | $7,601,541 | $16,275,830 | ||
Total
|
$9,881,146 | $16,413,942 | $12,701,446 | $38,996,534 | ||
F.T.E.
|
276.5 | |||||
(9) | South Dakota School of Mines and Technology | |||||
Personal Services
|
$12,856,404 | $20,508,231 | $16,057,032 | $49,421,667 | ||
Operating Expenses
|
$1,159,121 | $56,018,752 | $21,995,545 | $79,173,418 | ||
Total
|
$14,015,525 | $76,526,983 | $38,052,577 | $128,595,085 | ||
F.T.E.
|
383.8 | |||||
(10) | Northern State University | |||||
Personal Services
|
$10,464,840 | $1,243,739 | $11,956,352 | $23,664,931 | ||
Operating Expenses
|
$1,027,889 | $3,203,044 | $8,533,487 | $12,764,420 | ||
Total
|
$11,492,729 | $4,446,783 | $20,489,839 | $36,429,351 | ||
F.T.E.
|
336.5 | |||||
(11) | Black Hills State University | |||||
Personal Services
|
$6,656,695 | $3,901,197 | $19,670,093 | $30,227,985 | ||
Operating Expenses
|
$610,254 | $5,123,747 | $14,081,712 | $19,815,713 | ||
Total
|
$7,266,949 | $9,024,944 | $33,751,805 | $50,043,698 | ||
F.T.E.
|
410.5 | |||||
(12) | Dakota State University | |||||
Personal Services
|
$7,602,586 | $2,446,990 | $10,705,373 | $20,754,949 | ||
Operating Expenses
|
$697,789 | $3,840,965 | $8,633,110 | $13,171,864 | ||
Total
|
$8,300,375 | $6,287,955 | $19,338,483 | $33,926,813 | ||
F.T.E.
|
284.8 | |||||
(13) | South Dakota School for the Deaf | |||||
Personal Services
|
$1,399,214 | $32,196 | $0 | $1,431,410 | ||
Operating Expenses
|
$1,194,090 | $108,421 | $525,339 | $1,827,850 | ||
Total
|
$2,593,304 | $140,617 | $525,339 | $3,259,260 | ||
F.T.E.
|
21.5 | |||||
(14) | South Dakota School for the Blind and Visually Impaired | |||||
Personal Services
|
$2,362,926 | $276,069 | $0 | $2,638,995 | ||
Operating Expenses
|
$220,097 | $45,683 | $337,124 | $602,904 | ||
Total
|
$2,583,023 | $321,752 | $337,124 | $3,241,899 | ||
F.T.E.
|
52.6 | |||||
(15) | DEPARTMENT TOTAL, BOARD OF REGENTS | |||||
Personal Services
|
$140,300,037 | $74,649,274 | $186,994,098 | $401,943,409 | ||
Operating Expenses
|
$27,551,130 | $149,080,500 | $220,123,323 | $396,754,953 | ||
Total
|
$167,851,167 | $223,729,774 | $407,117,421 | $798,698,362 | ||
F.T.E.
|
5,039.4 | |||||
SECTION 15. DEPARTMENT OF THE MILITARY
|
||||||
(1) | Adjutant General | |||||
Personal Services
|
$425,389 | $0 | $16,772 | $442,161 | ||
Operating Expenses
|
$459,302 | $10,306 | $10,021 | $479,629 | ||
Total
|
$884,691 | $10,306 | $26,793 | $921,790 | ||
F.T.E.
|
6.3 | |||||
(2) | Army Guard | |||||
Personal Services
|
$273,789 | $1,821,728 | $0 | $2,095,517 | ||
Operating Expenses
|
$1,265,344 | $15,774,430 | $0 | $17,039,774 | ||
Total
|
$1,539,133 | $17,596,158 | $0 | $19,135,291 | ||
F.T.E.
|
50.1 | |||||
(3) | Air Guard | |||||
Personal Services
|
$165,972 | $2,331,331 | $0 | $2,497,303 | ||
Operating Expenses
|
$201,940 | $2,580,346 | $0 | $2,782,286 | ||
Total
|
$367,912 | $4,911,677 | $0 | $5,279,589 | ||
F.T.E.
|
47.0 | |||||
(4) | DEPARTMENT TOTAL, MILITARY | |||||
Personal Services
|
$865,150 | $4,153,059 | $16,772 | $5,034,981 | ||
Operating Expenses
|
$1,926,586 | $18,365,082 | $10,021 | $20,301,689 | ||
Total
|
$2,791,736 | $22,518,141 | $26,793 | $25,336,670 | ||
F.T.E.
|
103.4 | |||||
SECTION 16. DEPARTMENT OF VETERANS' AFFAIRS
|
||||||
(1) | Veterans' Benefits and Services | |||||
Personal Services
|
$832,613 | $199,649 | $0 | $1,032,262 | ||
Operating Expenses
|
$160,975 | $83,302 | $61,000 | $305,277 | ||
Total
|
$993,588 | $282,951 | $61,000 | $1,337,539 | ||
F.T.E.
|
18.5 | |||||
(2) | State Veterans' Home | |||||
Personal Services
|
$1,503,086 | $347,669 | $2,348,608 | $4,199,363 | ||
Operating Expenses
|
$678,497 | $22,653,641 | $2,243,378 | $25,575,516 | ||
Total
|
$2,181,583 | $23,001,310 | $4,591,986 | $29,774,879 | ||
F.T.E.
|
85.7 | |||||
(3) | DEPARTMENT TOTAL, VETERANS' AFFAIRS | |||||
Personal Services
|
$2,335,699 | $547,318 | $2,348,608 | $5,231,625 | ||
Operating Expenses
|
$839,472 | $22,736,943 | $2,304,378 | $25,880,793 | ||
Total
|
$3,175,171 | $23,284,261 | $4,652,986 | $31,112,418 | ||
F.T.E.
|
104.2 | |||||
SECTION 17. DEPARTMENT OF CORRECTIONS
|
||||||
(1) | Administration, Central Office | |||||
Personal Services
|
$2,193,004 | $265,077 | $172,537 | $2,630,618 | ||
Operating Expenses
|
$16,513,475 | $1,954,382 | $1,397,056 | $19,864,913 | ||
Total
|
$18,706,479 | $2,219,459 | $1,569,593 | $22,495,531 | ||
F.T.E.
|
42.5 | |||||
(2) | Mike Durfee State Prison | |||||
Personal Services
|
$7,896,387 | $30,990 | $315,634 | $8,243,011 | ||
Operating Expenses
|
$3,791,698 | $76,574 | $290,577 | $4,158,849 | ||
Total
|
$11,688,085 | $107,564 | $606,211 | $12,401,860 | ||
F.T.E.
|
170.0 | |||||
(3) | State Penitentiary | |||||
Personal Services
|
$13,073,820 | $73,258 | $157,523 | $13,304,601 | ||
Operating Expenses
|
$4,065,771 | $885,011 | $138,900 | $5,089,682 | ||
Total
|
$17,139,591 | $958,269 | $296,423 | $18,394,283 | ||
F.T.E.
|
281.5 | |||||
(4) | Women's Prison | |||||
Personal Services
|
$2,547,048 | $48,051 | $0 | $2,595,099 | ||
Operating Expenses
|
$786,823 | $33,410 | $186,539 | $1,006,772 | ||
Total
|
$3,333,871 | $81,461 | $186,539 | $3,601,871 | ||
F.T.E.
|
52.0 | |||||
(5) | Pheasantland Industries | |||||
Personal Services
|
$0 | $0 | $796,274 | $796,274 | ||
Operating Expenses
|
$0 | $0 | $1,740,285 | $1,740,285 | ||
Total
|
$0 | $0 | $2,536,559 | $2,536,559 | ||
F.T.E.
|
15.0 | |||||
(6) | Community Service | |||||
Personal Services
|
$2,787,254 | $76,775 | $880,902 | $3,744,931 | ||
Operating Expenses
|
$1,524,894 | $74,300 | $1,103,199 | $2,702,393 | ||
Total
|
$4,312,148 | $151,075 | $1,984,101 | $6,447,324 | ||
F.T.E.
|
76.5 | |||||
(7) | Parole Services | |||||
Personal Services
|
$2,378,375 | $0 | $213,769 | $2,592,144 | ||
Operating Expenses
|
$957,550 | $0 | $0 | $957,550 | ||
Total
|
$3,335,925 | $0 | $213,769 | $3,549,694 | ||
F.T.E.
|
50.0 | |||||
(8) | Juvenile Community Corrections | |||||
Personal Services
|
$2,346,110 | $0 | $0 | $2,346,110 | ||
Operating Expenses
|
$12,999,480 | $7,433,745 | $647,081 | $21,080,306 | ||
Total
|
$15,345,590 | $7,433,745 | $647,081 | $23,426,416 | ||
F.T.E.
|
44.5 | |||||
(9) | Youth Challenge Center | |||||
Personal Services
|
$1,285,733 | $0 | $0 | $1,285,733 | ||
Operating Expenses
|
$104,689 | $0 | $14,942 | $119,631 | ||
Total
|
$1,390,422 | $0 | $14,942 | $1,405,364 | ||
F.T.E.
|
26.0 | |||||
(10) | Patrick Henry Brady Academy | |||||
Personal Services
|
$1,329,901 | $0 | $0 | $1,329,901 | ||
Operating Expenses
|
$89,076 | $0 | $14,280 | $103,356 | ||
Total
|
$1,418,977 | $0 | $14,280 | $1,433,257 | ||
F.T.E.
|
26.0 | |||||
(11) | State Treatment and Rehabilitation Academy | |||||
Personal Services
|
$2,206,600 | $0 | $0 | $2,206,600 | ||
Operating Expenses
|
$2,092,561 | $673,643 | $142,600 | $2,908,804 | ||
Total
|
$4,299,161 | $673,643 | $142,600 | $5,115,404 | ||
F.T.E.
|
44.7 | |||||
(12) | QUEST and ExCEL | |||||
Personal Services
|
$1,437,950 | $0 | $1,024 | $1,438,974 | ||
Operating Expenses
|
$108,356 | $0 | $12,599 | $120,955 | ||
Total
|
$1,546,306 | $0 | $13,623 | $1,559,929 | ||
F.T.E.
|
28.0 | |||||
(13) | DEPARTMENT TOTAL, CORRECTIONS | |||||
Personal Services
|
$39,482,182 | $494,151 | $2,537,663 | $42,513,996 | ||
Operating Expenses
|
$43,034,373 | $11,131,065 | $5,688,058 | $59,853,496 | ||
Total
|
$82,516,555 | $11,625,216 | $8,225,721 | $102,367,492 | ||
F.T.E.
|
856.7 | |||||
SECTION 18. DEPARTMENT OF HUMAN SERVICES
|
||||||
(1) | Administration, Secretary of Human Services | |||||
Personal Services
|
$488,819 | $420,174 | $0 | $908,993 | ||
Operating Expenses
|
$271,299 | $130,059 | $1,421 | $402,779 | ||
Total
|
$760,118 | $550,233 | $1,421 | $1,311,772 | ||
F.T.E.
|
15.0 | |||||
(2) | Developmental Disabilities | |||||
Personal Services
|
$573,926 | $507,888 | $0 | $1,081,814 | ||
Operating Expenses
|
$44,244,966 | $67,600,732 | $0 | $111,845,698 | ||
Total
|
$44,818,892 | $68,108,620 | $0 | $112,927,512 | ||
F.T.E.
|
18.5 | |||||
(3) | South Dakota Developmental Center--Redfield | |||||
Personal Services
|
$7,997,016 | $10,568,551 | $0 | $18,565,567 | ||
Operating Expenses
|
$2,109,428 | $2,779,258 | $992,145 | $5,880,831 | ||
Total
|
$10,106,444 | $13,347,809 | $992,145 | $24,446,398 | ||
F.T.E.
|
395.6 | |||||
(4) | Rehabilitation Services | |||||
Personal Services
|
$708,037 | $3,936,601 | $0 | $4,644,638 | ||
Operating Expenses
|
$3,178,208 | $11,287,220 | $698,424 | $15,163,852 | ||
Total
|
$3,886,245 | $15,223,821 | $698,424 | $19,808,490 | ||
F.T.E.
|
99.1 | |||||
(5) | Telecommunications Services for the Deaf | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$0 | $0 | $1,251,680 | $1,251,680 | ||
Total
|
$0 | $0 | $1,251,680 | $1,251,680 | ||
F.T.E.
|
0.0 | |||||
(6) | Services to the Blind and Visually Impaired | |||||
Personal Services
|
$431,253 | $1,033,637 | $137,100 | $1,601,990 | ||
Operating Expenses
|
$382,063 | $1,106,726 | $120,078 | $1,608,867 | ||
Total
|
$813,316 | $2,140,363 | $257,178 | $3,210,857 | ||
F.T.E.
|
29.2 | |||||
(7) | DEPARTMENT TOTAL, HUMAN SERVICES | |||||
Personal Services
|
$10,199,051 | $16,466,851 | $137,100 | $26,803,002 | ||
Operating Expenses
|
$50,185,964 | $82,903,995 | $3,063,748 | $136,153,707 | ||
Total
|
$60,385,015 | $99,370,846 | $3,200,848 | $162,956,709 | ||
F.T.E.
|
557.4 | |||||
SECTION 19. DEPARTMENT OF ENVIRONMENT AND NATURAL RESOURCES
|
||||||
(1) | Financial and Technical Assistance | |||||
Personal Services
|
$1,790,171 | $1,281,727 | $720,931 | $3,792,829 | ||
Operating Expenses
|
$335,345 | $697,728 | $261,280 | $1,294,353 | ||
Total
|
$2,125,516 | $1,979,455 | $982,211 | $5,087,182 | ||
F.T.E.
|
56.5 | |||||
(2) | Environmental Services | |||||
Personal Services
|
$2,856,523 | $3,277,086 | $1,993,236 | $8,126,845 | ||
Operating Expenses
|
$544,154 | $2,052,157 | $837,047 | $3,433,358 | ||
Total
|
$3,400,677 | $5,329,243 | $2,830,283 | $11,560,203 | ||
F.T.E.
|
118.0 | |||||
(3) | Regulated Response Fund--Informational | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$0 | $0 | $1,750,000 | $1,750,000 | ||
Total
|
$0 | $0 | $1,750,000 | $1,750,000 | ||
F.T.E.
|
0.0 | |||||
(4) | Livestock Cleanup Fund--Informational | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$0 | $0 | $765,000 | $765,000 | ||
Total
|
$0 | $0 | $765,000 | $765,000 | ||
F.T.E.
|
0.0 | |||||
(5) | Petroleum Release Compensation | |||||
Personal Services
|
$0 | $0 | $341,972 | $341,972 | ||
Operating Expenses
|
$0 | $0 | $63,732 | $63,732 | ||
Total
|
$0 | $0 | $405,704 | $405,704 | ||
F.T.E.
|
6.0 | |||||
(6) | Petroleum Release Compensation--Informational | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$0 | $0 | $2,100,000 | $2,100,000 | ||
Total
|
$0 | $0 | $2,100,000 | $2,100,000 | ||
F.T.E.
|
0.0 | |||||
(7) | DEPARTMENT TOTAL, ENVIRONMENT AND NATURAL RESOURCES | |||||
Personal Services
|
$4,646,694 | $4,558,813 | $3,056,139 | $12,261,646 | ||
Operating Expenses
|
$879,499 | $2,749,885 | $5,777,059 | $9,406,443 | ||
Total
|
$5,526,193 | $7,308,698 | $8,833,198 | $21,668,089 | ||
F.T.E.
|
180.5 | |||||
SECTION 20. PUBLIC UTILITIES COMMISSION
|
||||||
(1) | Public Utilities Commission | |||||
Personal Services
|
$423,345 | $343,414 | $1,924,413 | $2,691,172 | ||
Operating Expenses
|
$52,199 | $73,142 | $1,390,438 | $1,515,779 | ||
Total
|
$475,544 | $416,556 | $3,314,851 | $4,206,951 | ||
F.T.E.
|
33.2 | |||||
(2) | DEPARTMENT TOTAL, PUBLIC UTILITIES COMMISSION | |||||
Personal Services
|
$423,345 | $343,414 | $1,924,413 | $2,691,172 | ||
Operating Expenses
|
$52,199 | $73,142 | $1,390,438 | $1,515,779 | ||
Total
|
$475,544 | $416,556 | $3,314,851 | $4,206,951 | ||
F.T.E.
|
33.2 | |||||
SECTION 21. UNIFIED JUDICIAL SYSTEM
|
||||||
(1) | State Bar of South Dakota--Informational | |||||
Personal Services
|
$0 | $0 | $208,273 | $208,273 | ||
Operating Expenses
|
$0 | $0 | $334,689 | $334,689 | ||
Total
|
$0 | $0 | $542,962 | $542,962 | ||
F.T.E.
|
3.0 | |||||
(2) | Unified Judicial System | |||||
Personal Services
|
$31,034,243 | $309,334 | $2,074,616 | $33,418,193 | ||
Operating Expenses
|
$2,666,871 | $371,222 | $9,076,296 | $12,114,389 | ||
Total
|
$33,701,114 | $680,556 | $11,150,912 | $45,532,582 | ||
F.T.E.
|
536.4 | |||||
(3) | DEPARTMENT TOTAL, UNIFIED JUDICIAL SYSTEM | |||||
Personal Services
|
$31,034,243 | $309,334 | $2,282,889 | $33,626,466 | ||
Operating Expenses
|
$2,666,871 | $371,222 | $9,410,985 | $12,449,078 | ||
Total
|
$33,701,114 | $680,556 | $11,693,874 | $46,075,544 | ||
F.T.E.
|
539.4 | |||||
SECTION 22. LEGISLATURE
|
||||||
(1) | Legislative Operations | |||||
Appropriation
|
$4,838,790 | $0 | $35,000 | $4,873,790 | ||
F.T.E.
|
31.3 | |||||
(2) | Legislative Employee Compensation and Health Insurance | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$0 | $0 | $0 | $0 | ||
Total
|
$0 | $0 | $0 | $0 | ||
F.T.E.
|
0.0 | |||||
(3) | Auditor General | |||||
Personal Services
|
$2,506,713 | $0 | $0 | $2,506,713 | ||
Operating Expenses
|
$311,335 | $0 | $0 | $311,335 | ||
Total
|
$2,818,048 | $0 | $0 | $2,818,048 | ||
F.T.E.
|
34.0 | |||||
(4) | DEPARTMENT TOTAL, LEGISLATURE | |||||
Personal Services
|
$2,506,713 | $0 | $0 | $2,506,713 | ||
Operating Expenses
|
$311,335 | $0 | $0 | $311,335 | ||
Legislative Operations Appropriation
|
$4,838,790 | $0 | $35,000 | $4,873,790 | ||
TOTAL
|
$7,656,838 | $0 | $35,000 | $7,691,838 | ||
F.T.E.
|
65.3 | |||||
SECTION 23. ATTORNEY GENERAL
|
||||||
(1) | Legal Services Program | |||||
Personal Services
|
$4,221,579 | $713,914 | $1,232,467 | $6,167,960 | ||
Operating Expenses
|
$617,232 | $672,464 | $742,716 | $2,032,412 | ||
Total
|
$4,838,811 | $1,386,378 | $1,975,183 | $8,200,372 | ||
F.T.E.
|
82.5 | |||||
(2) | Criminal Investigation | |||||
Personal Services
|
$2,545,930 | $1,066,209 | $1,737,163 | $5,349,302 | ||
Operating Expenses
|
$1,499,507 | $1,952,063 | $2,052,509 | $5,504,079 | ||
Total
|
$4,045,437 | $3,018,272 | $3,789,672 | $10,853,381 | ||
F.T.E.
|
76.5 | |||||
(3) | Law Enforcement Training | |||||
Personal Services
|
$0 | $0 | $713,234 | $713,234 | ||
Operating Expenses
|
$327,842 | $0 | $963,496 | $1,291,338 | ||
Total
|
$327,842 | $0 | $1,676,730 | $2,004,572 | ||
F.T.E.
|
10.5 | |||||
(4) | 911 Training | |||||
Personal Services
|
$0 | $0 | $110,977 | $110,977 | ||
Operating Expenses
|
$0 | $0 | $97,293 | $97,293 | ||
Total
|
$0 | $0 | $208,270 | $208,270 | ||
F.T.E.
|
2.0 | |||||
(5) | Insurance Fraud Unit--Informational | |||||
Personal Services
|
$0 | $0 | $161,759 | $161,759 | ||
Operating Expenses
|
$0 | $0 | $70,490 | $70,490 | ||
Total
|
$0 | $0 | $232,249 | $232,249 | ||
F.T.E.
|
3.0 | |||||
(6) | DEPARTMENT TOTAL, ATTORNEY GENERAL | |||||
Personal Services
|
$6,767,509 | $1,780,123 | $3,955,600 | $12,503,232 | ||
Operating Expenses
|
$2,444,581 | $2,624,527 | $3,926,504 | $8,995,612 | ||
Total
|
$9,212,090 | $4,404,650 | $7,882,104 | $21,498,844 | ||
F.T.E.
|
174.5 | |||||
SECTION 24. SCHOOL AND PUBLIC LANDS
|
||||||
(1) | Administration of School and Public Lands | |||||
Personal Services
|
$390,841 | $0 | $0 | $390,841 | ||
Operating Expenses
|
$606,158 | $0 | $225,000 | $831,158 | ||
Total
|
$996,999 | $0 | $225,000 | $1,221,999 | ||
F.T.E.
|
6.0 | |||||
(2) | Administration--Informational | |||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$0 | $0 | $0 | $0 | ||
Total
|
$0 | $0 | $0 | $0 | ||
F.T.E.
|
0.0 | |||||
(3) | DEPARTMENT TOTAL, SCHOOL AND PUBLIC LANDS | |||||
Personal Services
|
$390,841 | $0 | $0 | $390,841 | ||
Operating Expenses
|
$606,158 | $0 | $225,000 | $831,158 | ||
Total
|
$996,999 | $0 | $225,000 | $1,221,999 | ||
F.T.E.
|
6.0 | |||||
SECTION 25. SECRETARY OF STATE
|
||||||
(1) | Secretary of State | |||||
Personal Services
|
$634,224 | $73,970 | $147,891 | $856,085 | ||
Operating Expenses
|
$265,242 | $3,057,937 | $310,511 | $3,633,690 | ||
Total
|
$899,466 | $3,131,907 | $458,402 | $4,489,775 | ||
F.T.E.
|
15.6 | |||||
(2) | DEPARTMENT TOTAL, SECRETARY OF STATE | |||||
Personal Services
|
$634,224 | $73,970 | $147,891 | $856,085 | ||
Operating Expenses
|
$265,242 | $3,057,937 | $310,511 | $3,633,690 | ||
Total
|
$899,466 | $3,131,907 | $458,402 | $4,489,775 | ||
F.T.E.
|
15.6 | |||||
SECTION 26. STATE TREASURER
|
||||||
(1) | Treasury Management | |||||
Personal Services
|
$349,228 | $0 | $0 | $349,228 | ||
Operating Expenses
|
$119,398 | $0 | $0 | $119,398 | ||
Total
|
$468,626 | $0 | $0 | $468,626 | ||
F.T.E.
|
5.5 | |||||
(2) | Unclaimed Property--Informational | |||||
Personal Services
|
$0 | $0 | $246,775 | $246,775 | ||
Operating Expenses
|
$0 | $0 | $2,654,666 | $2,654,666 | ||
Total
|
$0 | $0 | $2,901,441 | $2,901,441 | ||
F.T.E.
|
3.5 | |||||
(3) | Investment of State Funds | |||||
Personal Services
|
$0 | $0 | $7,204,966 | $7,204,966 | ||
Operating Expenses
|
$0 | $0 | $1,580,352 | $1,580,352 | ||
Total
|
$0 | $0 | $8,785,318 | $8,785,318 | ||
F.T.E.
|
28.0 | |||||
(4) | DEPARTMENT TOTAL, STATE TREASURER | |||||
Personal Services
|
$349,228 | $0 | $7,451,741 | $7,800,969 | ||
Operating Expenses
|
$119,398 | $0 | $4,235,018 | $4,354,416 | ||
Total
|
$468,626 | $0 | $11,686,759 | $12,155,385 | ||
F.T.E.
|
37.0 | |||||
SECTION 27. STATE AUDITOR
|
||||||
(1) | State Auditor | |||||
Personal Services
|
$1,007,868 | $0 | $0 | $1,007,868 | ||
Operating Expenses
|
$128,128 | $0 | $100,000 | $228,128 | ||
Total
|
$1,135,996 | $0 | $100,000 | $1,235,996 | ||
F.T.E.
|
17.0 | |||||
(2) | DEPARTMENT TOTAL, STATE AUDITOR | |||||
Personal Services
|
$1,007,868 | $0 | $0 | $1,007,868 | ||
Operating Expenses
|
$128,128 | $0 | $100,000 | $228,128 | ||
Total
|
$1,135,996 | $0 | $100,000 | $1,235,996 | ||
F.T.E.
|
17.0 | |||||
SECTION 28. STATE TOTAL
|
||||||
(1) | Personal Services | $314,721,109 | $197,577,677 | $379,037,240 | $891,336,026 | |
Operating Expenses
|
$896,068,879 | $1,556,474,384 | $657,557,228 | $3,110,100,491 | ||
Single Line Item Appropriation
|
$4,838,790 | $0 | $35,000 | $4,873,790 | ||
TOTAL
|
$1,215,628,778 | $1,754,052,061 | $1,036,629,468 | $4,006,310,307 | ||
F.T.E.
|
13,702.3 |
From the state highway fund: | |
Radio Communications Operations | $2,735,312 |
Governor's Office Operations | $96,446 |
From the game, fish and parks fund: | |
Radio Communications Operations | $563,163 |
From the game, fish and parks administrative revolving fund: | |
Governor's Office Operations | $16,239 |
From the motor vehicle fund: | |
Radio Communications Operations | $516,813 |
PER DIEM PAYABLE | |
FISCAL YEARS 2013 & 2014 | |
BOARDS, COMMITTEES, COUNCILS, AND COMMISSIONS | |
EXECUTIVE MANAGEMENT | |
Boundary Waters Commission | $ 0 |
Building Authority of SD | $60 |
Capitol Complex Restoration and Beautification Commission | $ 0 |
Career Service Commission | $60 |
Council of Economic Advisors | $ 0 |
Economic Development, Board of | $60 |
Economic Development Finance Authority | $ 0 |
Educational Telecommunications, Board of Directors for | $60 |
Governor's Council on Physical Fitness | $ 0 |
Governor's Reentry Council | $ 0 |
Housing Development Authority | $75 |
Health and Education Facilities Authority | $ 0 |
Law Enforcement Civil Service Commission | $60 |
Personnel Management Advisory Board | $ 0 |
Records Destruction Board | $ 0 |
Research and Commercialization Council | $ 0 |
Risk Pool Advisory Board | $ 0 |
Risk Pool Governing Board | $75 |
Science and Technology Authority, Board of | $75 |
SD Energy Infrastructure Authority | $60 |
SD Ellsworth Authority | $ 0 |
SD State Cement Plant Commission | $75 |
SD State Radio | $ 0 |
AGRICULTURE | |
American Dairy Association of SD | $60 |
Animal Industry Board | $60 |
Brand Board | $60 |
Corn Utilization Council | $60 |
Oilseeds Council | $60 |
SD Pulse Crops Council | $60 |
Soybean Research and Promotion Council | $60 |
State Conservation Commission | $60 |
State Fair Commission | $75 |
Value Added Finance Authority | $60 |
Veterinary Medical Examiners, Board of | $60 |
Weed and Pest Control Commission | $60 |
Wheat Commission | $60 |
TOURISM | |
Arts Council | $60 |
Historical Society Trustees, Board of | $60 |
Tourism, Board of | $60 |
SD Geographic Names, Board | $ 0 |
GAME, FISH, AND PARKS | |
Game, Fish, and Parks Commission | $75 |
Governor's Commission on Ft. Sisseton | $ 0 |
SD Recreation Trail Advisory Board | $ 0 |
SD Snowmobile Advisory Council | $ 0 |
REVENUE | |
SD Boxing Commission | $ 0 |
Gaming, Commission on | $75 |
SD Lottery Commission | $75 |
SOCIAL SERVICES | |
Aging, Advisory Council on | $60 |
Certification Board for Alcohol and Drug Professionals | $60 |
Counselor Examiners, Board of | $60 |
Drug and Alcohol Abuse Advisory Council | $ 0 |
Human Services Center Advisory Board | $ 0 |
Mental Health Planning and Coordination Advisory Board | $ 0 |
Medical Advisory Committee | $ 0 |
Pharmaceutical and Therapeutics Commission | $60 |
Psychology Examiners, Board of | $60 |
Social Services, Board of | $60 |
Social Workers Examiners, Board of | $60 |
Victims' Compensation Board | $60 |
HEALTH | |
AIDS Program Review Panel | $ 0 |
Chiropractic Examiners, Board of | $60 |
Colorectal Cancer Screening Grant Medical Advisory Committee | $ 0 |
Community Transformation Leadership Team | $ 0 |
Comprehensive Cancer Control Steering Committee | $ 0 |
Dentistry, Board of | $60 |
Funeral Services, State Board of | $60 |
Healthcare-Associated Infection Advisory Group | $ 0 |
Hearing Aid Dispensers, Board of | $60 |
HIV Community Planning Workgroup | $ 0 |
Massage Therapy, Board of | $60 |
Medical and Osteopathic Examiners, State Board of | $60 |
Nursing, Board of | $60 |
Nursing Home Administrators, Board of | $60 |
Optometry, Board of Examiners | $60 |
Pharmacy, Board of | $60 |
PHHS Block Grant Advisory Committee | $ 0 |
Podiatry Examiners, Board of | $60 |
Rape Prevention and Education Grant Advisory Committee | $ 0 |
Ryan White Care Council | $ 0 |
Tobacco Prevention Advisory Committee | $ 0 |
PUBLIC SAFETY | |
SD Homeland Security Senior Advisory Committee | $ 0 |
SD 9-1-1 Coordination Board | $ 0 |
TRANSPORTATION | |
Aeronautics Commission | $60 |
Railroad Authority, SD | $60 |
Railroad Board, SD | $60 |
Transportation Commission, State | $75 |
EDUCATION | |
Advisory Council on Certification | $ 0 |
Advisory Panel for Children with Disabilities | $ 0 |
Education, State Board of | $75 |
Extraordinary Cost Oversight Board | $60 |
Headstart Advisory Group | $ 0 |
Native American Advisory Council | $ 0 |
Practitioners, Committee of | $ 0 |
Professional Administrators Practices and Standards Commission | $60 |
Professional Practices and Standards Commission | $60 |
Richard Hagen-Minerva Harvey Memorial Scholarship Board | $ 0 |
SD Interagency Coordinating Council | $ 0 |
State Library Board | $60 |
Superintendent Advisory Committee | $ 0 |
Teacher's Compensation Assistance Program Oversight Board | $ 0 |
Title III Coordinators Advisory Panel | $ 0 |
Virtual High School Advisory | $ 0 |
LABOR AND REGULATION | |
Abstractors Board of Examiners | $60 |
Accountancy, SD Board of | $60 |
Appraiser Certification Program Advisory Council | $ 0 |
Banking Commission, State | $60 |
Barber Examiners, Board of | $60 |
Cosmetology Commission | $60 |
Department of Labor Employees Retirement Board | $60 |
Electrical Commission, State | $60 |
Human Rights, Commission on | $60 |
Plumbing Commission | $60 |
Real Estate Commission | $60 |
SD Retirement System Board of Trustees | $75 |
SD Work Force Development Council | $60 |
State Workers' Compensation Advisory Council | $ 0 |
Technical Professions, Board of | $60 |
Unemployment Insurance Advisory Council | $60 |
REGENTS | |
Regents, Board of | $75 |
MILITARY | |
Military Affairs, Board of | $60 |
VETERANS AFFAIRS | |
Veterans' Commission | $60 |
CORRECTIONS | |
Corrections Commission | $ 0 |
Council of Juvenile Services | $ 0 |
Pardons and Paroles, Board of | $75 |
HUMAN SERVICES | |
Blind Vendors Committee | $ 0 |
Family Support Council | $60 |
Planning Council on Developmental Disabilities | $ 0 |
Services to the Blind and Visually Impaired, Board of | $60 |
Spinal Cord/Traumatic Brain Injury Council | $ 0 |
State Council for Independent Living | $ 0 |
Vocational Rehabilitation, Board of/Governor's Advisory | |
Committee on Employment of People with Disabilities | $60 |
ENVIRONMENT AND NATURAL RESOURCES | |
Emergency Response Commission | $ 0 |
Minerals and Environment, Board of | $75 |
Operator Certification Board | $ 0 |
Petroleum Release Compensation Board | $60 |
Small Business Clean Air Compliance Advisory Panel | $ 0 |
Water and Natural Resources, Board of | $60 |
Water Management Board | $60 |
UNIFIED JUDICIAL SYSTEM | |
Court Appointed Special Advocate Commission | $60 |
Judicial Qualifications Commission | $60 |
LEGISLATIVE | |
Appropriations | $110 |
Code Commission | $110 |
Government Operations and Audits | $110 |
Intergovernmental Cooperation Commission (Executive Board) | $110 |
Interim Rules Review | $110 |
Joint Bonding Review Committee (Executive Board) | $110 |
Legislative Research Council (Executive Board) | $110 |
Legislative Procedure | $110 |
Retirement Laws Committee | $110 |
State-Tribal Relations Committee | $110 |
Water Development Oversight Committee | $110 |
ATTORNEY GENERAL | |
Law Enforcement Officers Standards Commission | $60 |
Open Meeting Commission | $60 |
PUBLIC UTILITIES COMMISSION | |
One Call Notification Board | $ 0 |
STATE AUDITOR | |
Commission on Equal Access to Our Courts | $0 |
STATE TREASURER | |
Investment Council | $75 |
Public Deposit Protection Commission | $ 0 |
SECRETARY OF STATE | |
Elections, State Board of | $60 |
I certify that the attached Act originated in the
SENATE as Bill No. 197
____________________________
Secretary of the Senate ____________________________
President of the Senate
Attest:
____________________________
Secretary of the Senate
____________________________
Attest:
____________________________
Chief Clerk
Senate Bill No. 197 File No. ____ Chapter No. ______ |
Received at this Executive Office this _____ day of _____________ ,
20____ at ____________ M.
By _________________________
for the Governor
The attached Act is hereby
approved this ________ day of
______________ , A.D., 20___
____________________________
Governor STATE OF SOUTH DAKOTA, ss.
Office of the Secretary of State
Filed ____________ , 20___
____________________________ Secretary of State
By _________________________ |