(HB 1088)
The General Appropriations Act for FY 2006.
Section
1.
There is hereby appropriated out of any money in the state treasury not otherwise
appropriated the following sums of money or expenditure authority, or so much thereof as may be
necessary, for the ordinary expenses of the legislative, judicial, and executive departments of the
state, certain officers, boards, and commissions, and support and maintenance of the educational,
charitable, and penal institutions of the state for the fiscal year ending June 30, 2006.
GENERAL
|
FEDERAL | OTHER | TOTAL | |||
---|---|---|---|---|---|---|
FUNDS
|
FUNDS | FUNDS | FUNDS | |||
SECTION 2. DEPARTMENT OF EXECUTIVE MANAGEMENT
|
||||||
Office of the Governor
|
||||||
Personal Services
|
$1,588,086 | $191,752 | $0 | $1,779,838 | ||
Operating Expenses
|
$1,092,918 | $47,906 | $5,000 | $1,145,824 | ||
Total
|
$2,681,004 | $239,658 | $5,000 | $2,925,662 | ||
F.T.E.
|
22.5 | |||||
Governor's Contingency Fund
|
||||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$100,000 | $0 | $0 | $100,000 | ||
Total
|
$100,000 | $0 | $0 | $100,000 | ||
F.T.E.
|
0.0 | |||||
Lieutenant Governor
|
||||||
Personal Services
|
$16,537 | $0 | $0 | $16,537 | ||
Operating Expenses
|
$14,350 | $0 | $0 | $14,350 | ||
Total
|
$30,887 | $0 | $0 | $30,887 | ||
F.T.E.
|
0.5 | |||||
Bureau of Finance and Management (BFM)
|
||||||
Personal Services
|
$627,236 | $0 | $899,560 | $1,526,796 | ||
Operating Expenses
|
$158,858 | $0 | $2,470,933 | $2,629,791 | ||
Total
|
$786,094 | $0 | $3,370,493 | $4,156,587 | ||
F.T.E.
|
25.0 | |||||
Sale Leaseback, BFM
|
||||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$10,406,647 | $0 | $0 | $10,406,647 | ||
Total
|
$10,406,647 | $0 | $0 | $10,406,647 | ||
F.T.E.
|
0.0 | |||||
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 | |||||
Administrative Services, Bureau of Administration (BOA)
|
||||||
Personal Services
|
$0 | $0 | $374,495 | $374,495 | ||
Operating Expenses
|
$630,745 | $0 | $121,377 | $752,122 | ||
Total
|
$630,745 | $0 | $495,872 | $1,126,617 | ||
F.T.E.
|
6.0 | |||||
Sale Leaseback, BOA
|
||||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$761,139 | $0 | $0 | $761,139 | ||
Total
|
$761,139 | $0 | $0 | $761,139 | ||
F.T.E.
|
0.0 | |||||
Central Services
|
||||||
Personal Services
|
$173,453 | $0 | $5,165,581 | $5,339,034 | ||
Operating Expenses
|
$189,616 | $0 | $17,103,515 | $17,293,131 | ||
Total
|
$363,069 | $0 | $22,269,096 | $22,632,165 | ||
F.T.E.
|
147.0 | |||||
State Engineer
|
||||||
Personal Services
|
$0 | $0 | $734,734 | $734,734 | ||
Operating Expenses
|
$4,950 | $0 | $218,097 | $223,047 | ||
Total
|
$4,950 | $0 | $952,831 | $957,781 | ||
F.T.E.
|
13.0 | |||||
Statewide Maintenance and Repair
|
||||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$3,000,000 | $500,000 | $2,450,000 | $5,950,000 | ||
Total
|
$3,000,000 | $500,000 | $2,450,000 | $5,950,000 | ||
F.T.E.
|
0.0 | |||||
Office of Hearing Examiners
|
||||||
Personal Services
|
$280,089 | $0 | $0 | $280,089 | ||
Operating Expenses
|
$86,287 | $0 | $0 | $86,287 | ||
Total
|
$366,376 | $0 | $0 | $366,376 | ||
F.T.E.
|
4.0 | |||||
PEPL Fund Administration--Informational
|
||||||
Personal Services
|
$0 | $0 | $148,243 | $148,243 | ||
Operating Expenses
|
$0 | $0 | $1,213,094 | $1,213,094 | ||
Total
|
$0 | $0 | $1,361,337 | $1,361,337 | ||
F.T.E.
|
3.0 | |||||
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 | |||||
Data Centers, Bureau of Information and Telecommunication (BIT)
|
||||||
Personal Services
|
$0 | $0 | $3,174,148 | $3,174,148 | ||
Operating Expenses
|
$0 | $0 | $3,577,928 | $3,577,928 | ||
Total
|
$0 | $0 | $6,752,076 | $6,752,076 | ||
F.T.E.
|
56.0 | |||||
Development, BIT
|
||||||
Personal Services
|
$0 | $0 | $7,319,996 | $7,319,996 | ||
Operating Expenses
|
$0 | $0 | $2,014,227 | $2,014,227 | ||
Total
|
$0 | $0 | $9,334,223 | $9,334,223 | ||
F.T.E.
|
123.0 | |||||
Telecommunications Services, BIT
|
||||||
Personal Services
|
$0 | $0 | $4,423,311 | $4,423,311 | ||
Operating Expenses
|
$0 | $0 | $10,690,757 | $10,690,757 | ||
Total
|
$0 | $0 | $15,114,068 | $15,114,068 | ||
F.T.E.
|
85.5 | |||||
South Dakota Public Broadcasting
|
||||||
Personal Services
|
$2,283,296 | $0 | $633,279 | $2,916,575 | ||
Operating Expenses
|
$1,483,141 | $2,247,527 | $1,629,870 | $5,360,538 | ||
Total
|
$3,766,437 | $2,247,527 | $2,263,149 | $8,277,113 | ||
F.T.E.
|
67.8 | |||||
BIT Administration
|
||||||
Personal Services
|
$0 | $0 | $1,194,391 | $1,194,391 | ||
Operating Expenses
|
$0 | $0 | $430,864 | $430,864 | ||
Total
|
$0 | $0 | $1,625,255 | $1,625,255 | ||
F.T.E.
|
22.0 | |||||
State Radio Engineering
|
||||||
Personal Services
|
$491,350 | $0 | $0 | $491,350 | ||
Operating Expenses
|
$847,992 | $0 | $996,838 | $1,844,830 | ||
Total
|
$1,339,342 | $0 | $996,838 | $2,336,180 | ||
F.T.E.
|
10.0 | |||||
Personnel Management and Employee Benefits
|
||||||
Personal Services
|
$318,373 | $0 | $2,963,545 | $3,281,918 | ||
Operating Expenses
|
$78,322 | $0 | $2,134,616 | $2,212,938 | ||
Total
|
$396,695 | $0 | $5,098,161 | $5,494,856 | ||
F.T.E.
|
69.5 | |||||
Employee Compensation and Health Insurance
|
||||||
Personal Services
|
$3,329,889 | $2,960,756 | $3,940,360 | $10,231,005 | ||
Operating Expenses
|
$0 | $0 | $0 | $0 | ||
Total
|
$3,329,889 | $2,960,756 | $3,940,360 | $10,231,005 | ||
F.T.E.
|
0.0 | |||||
South Dakota Risk Pool
|
||||||
Personal Services
|
$43,494 | $0 | $0 | $43,494 | ||
Operating Expenses
|
$458,000 | $500,000 | $4,016,355 | $4,974,355 | ||
Total
|
$501,494 | $500,000 | $4,016,355 | $5,017,849 | ||
F.T.E.
|
0.0 | |||||
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 | |||||
DEPARTMENT TOTAL, EXECUTIVE MANAGEMENT | ||||||
Personal Services
|
$9,151,803 | $3,152,508 | $30,971,643 | $43,275,954 | ||
Operating Expenses
|
$19,312,965 | $3,295,433 | $53,590,835 | $76,199,233 | ||
Total
|
$28,464,768 | $6,447,941 | $84,562,478 | $119,475,187 | ||
F.T.E.
|
654.8 | |||||
SECTION 3. DEPARTMENT OF REVENUE AND REGULATION
|
||||||
Secretariat
|
||||||
Personal Services
|
$99,873 | $0 | $1,587,004 | $1,686,877 | ||
Operating Expenses
|
$53,128 | $0 | $1,434,758 | $1,487,886 | ||
Total
|
$153,001 | $0 | $3,021,762 | $3,174,763 | ||
F.T.E.
|
34.0 | |||||
Business Tax
|
||||||
Personal Services
|
$0 | $0 | $2,340,183 | $2,340,183 | ||
Operating Expenses
|
$0 | $0 | $1,041,370 | $1,041,370 | ||
Total
|
$0 | $0 | $3,381,553 | $3,381,553 | ||
F.T.E.
|
55.0 | |||||
Motor Vehicles
|
||||||
Personal Services
|
$0 | $0 | $1,626,550 | $1,626,550 | ||
Operating Expenses
|
$0 | $11,998 | $7,064,688 | $7,076,686 | ||
Total
|
$0 | $11,998 | $8,691,238 | $8,703,236 | ||
F.T.E.
|
47.1 | |||||
Property and Special Taxes
|
||||||
Personal Services
|
$553,855 | $0 | $0 | $553,855 | ||
Operating Expenses
|
$177,104 | $0 | $0 | $177,104 | ||
Total
|
$730,959 | $0 | $0 | $730,959 | ||
F.T.E.
|
11.0 | |||||
Audits
|
||||||
Personal Services
|
$0 | $0 | $2,461,991 | $2,461,991 | ||
Operating Expenses
|
$0 | $0 | $529,227 | $529,227 | ||
Total
|
$0 | $0 | $2,991,218 | $2,991,218 | ||
F.T.E.
|
52.0 | |||||
Banking
|
||||||
Personal Services
|
$0 | $0 | $866,786 | $866,786 | ||
Operating Expenses
|
$0 | $0 | $301,838 | $301,838 | ||
Total
|
$0 | $0 | $1,168,624 | $1,168,624 | ||
F.T.E.
|
15.5 | |||||
Securities
|
||||||
Personal Services | $0 | $0 | $278,326 | $278,326 | ||
Operating Expenses
|
$0 | $0 | $69,603 | $69,603 | ||
Total
|
$0 | $0 | $347,929 | $347,929 | ||
F.T.E.
|
5.0 | |||||
Insurance
|
||||||
Personal Services | $0 | $0 | $1,278,743 | $1,278,743 | ||
Operating Expenses
|
$0 | $0 | $400,165 | $400,165 | ||
Total
|
$0 | $0 | $1,678,908 | $1,678,908 | ||
F.T.E.
|
28.5 | |||||
Insurance Fraud Unit--Informational
|
||||||
Personal Services | $0 | $0 | $203,798 | $203,798 | ||
Operating Expenses
|
$0 | $0 | $86,772 | $86,772 | ||
Total
|
$0 | $0 | $290,570 | $290,570 | ||
F.T.E.
|
4.0 | |||||
Petroleum Release Compensation
|
||||||
Personal Services | $0 | $0 | $403,534 | $403,534 | ||
Operating Expenses
|
$0 | $0 | $123,053 | $123,053 | ||
Total
|
$0 | $0 | $526,587 | $526,587 | ||
F.T.E.
|
7.0 | |||||
Petroleum Release Compensation--Informational
|
||||||
Personal Services | $0 | $0 | $0 | $0 | ||
Operating Expenses
|
$0 | $0 | $3,600,000 | $3,600,000 | ||
Total
|
$0 | $0 | $3,600,000 | $3,600,000 | ||
F.T.E.
|
0.0 | |||||
Instant and On-line Operation--Informational
|
||||||
Personal Services | $0 | $0 | $1,064,362 | $1,064,362 | ||
Operating Expenses
|
$0 | $0 | $25,205,152 | $25,205,152 | ||
Total
|
$0 | $0 | $26,269,514 | $26,269,514 | ||
F.T.E.
|
21.5 | |||||
Video Lottery
|
||||||
Personal Services | $0 | $0 | $503,718 | $503,718 | ||
Operating Expenses
|
$0 | $0 | $1,574,303 | $1,574,303 | ||
Total
|
$0 | $0 | $2,078,021 | $2,078,021 | ||
F.T.E.
|
11.5 | |||||
Real Estate Commission--Informational
|
||||||
Personal Services | $0 | $0 | $230,339 | $230,339 | ||
Operating Expenses
|
$0 | $0 | $154,365 | $154,365 | ||
Total
|
$0 | $0 | $384,704 | $384,704 | ||
F.T.E.
|
0.0 | |||||
Abstractors Board of Examiners--Informational
|
||||||
Personal Services | $0 | $0 | $12,390 | $12,390 | ||
Operating Expenses
|
$0 | $0 | $5,200 | $5,200 | ||
Total
|
$0 | $0 | $17,590 | $17,590 | ||
F.T.E.
|
0.0 | |||||
Commission on Gaming--Informational
|
||||||
Personal Services | $0 | $0 | $754,397 | $754,397 | ||
Operating Expenses
|
$0 | $0 | $473,300 | $473,300 | ||
Total
|
$0 | $0 | $1,227,697 | $1,227,697 | ||
F.T.E.
|
16.0 | |||||
DEPARTMENT TOTAL, REVENUE AND REGULATION | ||||||
Personal Services | $653,728 | $0 | $13,612,121 | $14,265,849 | ||
Operating Expenses
|
$230,232 | $11,998 | $42,063,794 | $42,306,024 | ||
Total
|
$883,960 | $11,998 | $55,675,915 | $56,571,873 | ||
F.T.E.
|
308.1 | |||||
SECTION 4. DEPARTMENT OF AGRICULTURE
|
||||||
Administration, Secretary of Agriculture
|
||||||
Personal Services
|
$405,024 | $31,698 | $7,763 | $444,485 | ||
Operating Expenses
|
$179,254 | $15,836 | $25,896 | $220,986 | ||
Total
|
$584,278 | $47,534 | $33,659 | $665,471 | ||
F.T.E.
|
7.5 | |||||
Agricultural Services
|
||||||
Personal Services
|
$671,551 | $327,288 | $666,867 | $1,665,706 | ||
Operating Expenses
|
$419,285 | $422,715 | $1,349,470 | $2,191,470 | ||
Total
|
$1,090,836 | $750,003 | $2,016,337 | $3,857,176 | ||
F.T.E.
|
34.0 | |||||
Agricultural Development | ||||||
Personal Services
|
$115,373 | $13,484 | $353,233 | $482,090 | ||
Operating Expenses
|
$23,000 | $281,725 | $528,328 | $833,053 | ||
Total
|
$138,373 | $295,209 | $881,561 | $1,315,143 | ||
F.T.E.
|
9.0 | |||||
Resource Conservation and Forestry
|
||||||
Personal Services | $623,693 | $376,049 | $31,345 | $1,031,087 | ||
Operating Expenses
|
$345,902 | $1,585,345 | $15,409 | $1,946,656 | ||
Total
|
$969,595 | $1,961,394 | $46,754 | $2,977,743 | ||
F.T.E.
|
20.0 | |||||
Fire Suppression
|
||||||
Personal Services
|
$487,859 | $734,614 | $73,177 | $1,295,650 | ||
Operating Expenses
|
$553,401 | $626,221 | $450,523 | $1,630,145 | ||
Total
|
$1,041,260 | $1,360,835 | $523,700 | $2,925,795 | ||
F.T.E.
|
50.9 | |||||
State Fair
|
||||||
Personal Services
|
$0 | $0 | $599,772 | $599,772 | ||
Operating Expenses | $260,000 | $0 | $1,216,000 | $1,476,000 | ||
Total
|
$260,000 | $0 | $1,815,772 | $2,075,772 | ||
F.T.E.
|
19.5 | |||||
American Dairy Association--Informational
|
||||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses | $0 | $0 | $1,256,288 | $1,256,288 | ||
Total
|
$0 | $0 | $1,256,288 | $1,256,288 | ||
F.T.E.
|
0.0 | |||||
Wheat Commission--Informational
|
||||||
Personal Services
|
$0 | $0 | $179,493 | $179,493 | ||
Operating Expenses | $0 | $0 | $887,403 | $887,403 | ||
Total
|
$0 | $0 | $1,066,896 | $1,066,896 | ||
F.T.E.
|
3.0 | |||||
Oilseeds Council--Informational
|
||||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses | $0 | $0 | $181,300 | $181,300 | ||
Total
|
$0 | $0 | $181,300 | $181,300 | ||
F.T.E.
|
0.0 | |||||
Soybean Research and Promotion--Informational
|
||||||
Personal Services
|
$0 | $0 | $172,000 | $172,000 | ||
Operating Expenses | $0 | $0 | $1,983,000 | $1,983,000 | ||
Total
|
$0 | $0 | $2,155,000 | $2,155,000 | ||
F.T.E.
|
2.7 | |||||
Brand Board--Informational
|
||||||
Personal Services
|
$0 | $0 | $265,382 | $265,382 | ||
Operating Expenses | $0 | $0 | $198,700 | $198,700 | ||
Total
|
$0 | $0 | $464,082 | $464,082 | ||
F.T.E.
|
6.0 | |||||
Corn Utilization Council--Informational
|
||||||
Personal Services
|
$0 | $0 | $128,760 | $128,760 | ||
Operating Expenses | $0 | $0 | $3,130,000 | $3,130,000 | ||
Total
|
$0 | $0 | $3,258,760 | $3,258,760 | ||
F.T.E.
|
1.0 | |||||
Board of Veterinary Medicine Examiners--Informational
|
||||||
Personal Services
|
$0 | $0 | $2,066 | $2,066 | ||
Operating Expenses | $0 | $0 | $47,000 | $47,000 | ||
Total
|
$0 | $0 | $49,066 | $49,066 | ||
F.T.E.
|
0.0 | |||||
Animal Industry Board
|
||||||
Personal Services
|
$1,323,254 | $765,038 | $0 | $2,088,292 | ||
Operating Expenses | $292,292 | $1,015,438 | $126,640 | $1,434,370 | ||
Total
|
$1,615,546 | $1,780,476 | $126,640 | $3,522,662 | ||
F.T.E.
|
42.9 | |||||
DEPARTMENT TOTAL, AGRICULTURE | ||||||
Personal Services
|
$3,626,754 | $2,248,171 | $2,479,858 | $8,354,783 | ||
Operating Expenses
|
$2,073,134 | $3,947,280 | $11,395,957 | $17,416,371 | ||
TOTAL
|
$5,699,888 | $6,195,451 | $13,875,815 | $25,771,154 | ||
F.T.E.
|
196.5 | |||||
SECTION 5. DEPARTMENT OF TOURISM AND STATE DEVELOPMENT
|
||||||
Governor's Office of Economic Development
|
||||||
Personal Services
|
$1,446,360 | $425,787 | $389,628 | $2,261,775 | ||
Operating Expenses | $1,881,094 | $9,954,778 | $12,643,712 | $24,479,584 | ||
Total
|
$3,327,454 | $10,380,565 | $13,033,340 | $26,741,359 | ||
F.T.E.
|
40.8 | |||||
Tourism
|
||||||
Personal Services
|
$0 | $0 | $1,175,653 | $1,175,653 | ||
Operating Expenses | $0 | $0 | $7,003,587 | $7,003,587 | ||
Total
|
$0 | $0 | $8,179,240 | $8,179,240 | ||
F.T.E.
|
24.8 | |||||
Division of Research Commerce
|
||||||
Personal Services
|
$138,175 | $0 | $0 | $138,175 | ||
Operating Expenses
|
$3,385,742 | $0 | $0 | $3,385,742 | ||
Total
|
$3,523,917 | $0 | $0 | $3,523,917 | ||
F.T.E.
|
2.0 | |||||
Tribal Government Relations
|
||||||
Personal Services
|
$164,391 | $0 | $0 | $164,391 | ||
Operating Expenses
|
$35,767 | $0 | $0 | $35,767 | ||
Total
|
$200,158 | $0 | $0 | $200,158 | ||
F.T.E.
|
3.0 | |||||
Arts
|
||||||
Personal Services
|
$184,555 | $0 | $0 | $184,555 | ||
Operating Expenses
|
$404,188 | $746,863 | $113,000 | $1,264,051 | ||
Total
|
$588,743 | $746,863 | $113,000 | $1,448,606 | ||
F.T.E.
|
3.0 | |||||
History
|
||||||
Personal Services
|
$1,085,960 | $271,410 | $573,523 | $1,930,893 | ||
Operating Expenses
|
$1,549,220 | $455,411 | $865,657 | $2,870,288 | ||
Total
|
$2,635,180 | $726,821 | $1,439,180 | $4,801,181 | ||
F.T.E.
|
44.0 | |||||
South Dakota Housing Development Authority--Informational
|
||||||
Personal Services
|
$0 | $946,030 | $2,586,411 | $3,532,441 | ||
Operating Expenses
|
$0 | $734,973 | $5,730,616 | $6,465,589 | ||
Total
|
$0 | $1,681,003 | $8,317,027 | $9,998,030 | ||
F.T.E.
|
64.0 | |||||
DEPARTMENT TOTAL, TOURISM AND STATE DEVELOPMENT | ||||||
Personal Services | $3,019,441 | $1,643,227 | $4,725,215 | $9,387,883 | ||
Operating Expenses
|
$7,256,011 | $11,892,025 | $26,356,572 | $45,504,608 | ||
TOTAL
|
$10,275,452 | $13,535,252 | $31,081,787 | $54,892,491 | ||
F.T.E.
|
181.6 | |||||
SECTION 6. DEPARTMENT OF GAME, FISH AND PARKS
|
||||||
Conservation Reserve Enhancement Program
|
||||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses | $1,179,058 | $0 | $0 | $1,179,058 | ||
Total
|
$1,179,058 | $0 | $0 | $1,179,058 | ||
F.T.E.
|
0.0 | |||||
Administration, Secretary of Game, Fish, and Parks
|
||||||
Personal Services
|
$72,262 | $0 | $1,465,472 | $1,537,734 | ||
Operating Expenses | $279,819 | $0 | $1,433,080 | $1,712,899 | ||
Total
|
$352,081 | $0 | $2,898,552 | $3,250,633 | ||
F.T.E.
|
27.1 | |||||
Wildlife--Informational
|
||||||
Personal Services
|
$0 | $3,039,367 | $9,898,706 | $12,938,073 | ||
Operating Expenses | $0 | $5,366,682 | $12,573,053 | $17,939,735 | ||
Total
|
$0 | $8,406,049 | $22,471,759 | $30,877,808 | ||
F.T.E.
|
281.0 | |||||
Development and Improvement, Wildlife
|
||||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses | $0 | $90,000 | $660,500 | $750,500 | ||
Total
|
$0 | $90,000 | $660,500 | $750,500 | ||
F.T.E.
|
0.0 | |||||
Parks and Recreation
|
||||||
Personal Services
|
$2,608,183 | $567,859 | $4,617,449 | $7,793,491 | ||
Operating Expenses
|
$443,331 | $1,111,604 | $4,937,350 | $6,492,285 | ||
Total
|
$3,051,514 | $1,679,463 | $9,554,799 | $14,285,776 | ||
F.T.E.
|
241.9 | |||||
Development and Improvement, Parks and Recreation
|
||||||
Personal Services
|
$0 | $69,333 | $0 | $69,333 | ||
Operating Expenses
|
$202,175 | $4,016,660 | $2,248,700 | $6,467,535 | ||
Total
|
$202,175 | $4,085,993 | $2,248,700 | $6,536,868 | ||
F.T.E.
|
1.3 | |||||
Snowmobile Trails--Informational
|
||||||
Personal Services
|
$0 | $0 | $288,657 | $288,657 | ||
Operating Expenses
|
$0 | $130,800 | $551,900 | $682,700 | ||
Total
|
$0 | $130,800 | $840,557 | $971,357 | ||
F.T.E.
|
9.1 | |||||
DEPARTMENT TOTAL, GAME, FISH AND PARKS | ||||||
Personal Services
|
$2,680,445 | $3,676,559 | $16,270,284 | $22,627,288 | ||
Operating Expenses
|
$2,104,383 | $10,715,746 | $22,404,583 | $35,224,712 | ||
TOTAL
|
$4,784,828 | $14,392,305 | $38,674,867 | $57,852,000 | ||
F.T.E.
|
560.4 | |||||
SECTION 7. DEPARTMENT OF SOCIAL SERVICES
|
||||||
Administration, Secretary of Social Services
|
||||||
Personal Services
|
$1,306,849 | $1,577,741 | $0 | $2,884,590 | ||
Operating Expenses | $3,033,313 | $5,945,267 | $24,497 | $9,003,077 | ||
Total
|
$4,340,162 | $7,523,008 | $24,497 | $11,887,667 | ||
F.T.E.
|
60.5 | |||||
Program Management
|
||||||
Personal Services
|
$1,390,476 | $1,987,325 | $0 | $3,377,801 | ||
Operating Expenses | $412,584 | $825,684 | $218,667 | $1,456,935 | ||
Total
|
$1,803,060 | $2,813,009 | $218,667 | $4,834,736 | ||
F.T.E.
|
105.7 | |||||
Energy Assistance and Weatherization
|
||||||
Personal Services
|
$0 | $465,919 | $0 | $465,919 | ||
Operating Expenses
|
$0 | $18,410,419 | $0 | $18,410,419 | ||
Total
|
$0 | $18,876,338 | $0 | $18,876,338 | ||
F.T.E.
|
11.0 | |||||
Economic Assistance
|
||||||
Personal Services
|
$5,509,529 | $7,165,572 | $0 | $12,675,101 | ||
Operating Expenses
|
$13,624,934 | $15,179,290 | $0 | $28,804,224 | ||
Total
|
$19,134,463 | $22,344,862 | $0 | $41,479,325 | ||
F.T.E.
|
303.5 | |||||
Medical Services
|
||||||
Personal Services
|
$512,863 | $898,148 | $0 | $1,411,011 | ||
Operating Expenses
|
$118,500,736 | $280,984,573 | $1,087,500 | $400,572,809 | ||
Total
|
$119,013,599 | $281,882,721 | $1,087,500 | $401,983,820 | ||
F.T.E.
|
35.0 | |||||
Child Support Enforcement
|
||||||
Personal Services
|
$312,223 | $2,571,615 | $1,065,209 | $3,949,047 | ||
Operating Expenses
|
$233,755 | $2,019,560 | $855,481 | $3,108,796 | ||
Total
|
$545,978 | $4,591,175 | $1,920,690 | $7,057,843 | ||
F.T.E.
|
100.0 | |||||
Adult Services and Aging
|
||||||
Personal Services
|
$1,686,038 | $2,944,504 | $118,772 | $4,749,314 | ||
Operating Expenses
|
$56,965,384 | $106,416,831 | $2,009,443 | $165,391,658 | ||
Total
|
$58,651,422 | $109,361,335 | $2,128,215 | $170,140,972 | ||
F.T.E.
|
100.5 | |||||
Child Protection Services
|
||||||
Personal Services
|
$4,145,078 | $6,799,230 | $203,279 | $11,147,587 | ||
Operating Expenses
|
$11,268,570 | $25,067,134 | $1,137,114 | $37,472,818 | ||
Total
|
$15,413,648 | $31,866,364 | $1,340,393 | $48,620,405 | ||
F.T.E.
|
249.3 | |||||
Child Care Services
|
||||||
Personal Services
|
$385,361 | $725,510 | $0 | $1,110,871 | ||
Operating Expenses
|
$1,498,791 | $17,421,316 | $879,806 | $19,799,913 | ||
Total
|
$1,884,152 | $18,146,826 | $879,806 | $20,910,784 | ||
F.T.E.
|
25.0 | |||||
DEPARTMENT TOTAL, SOCIAL SERVICES | ||||||
Personal Services
|
$15,248,417 | $25,135,564 | $1,387,260 | $41,771,241 | ||
Operating Expenses
|
$205,538,067 | $472,270,074 | $6,212,508 | $684,020,649 | ||
TOTAL
|
$220,786,484 | $497,405,638 | $7,599,768 | $725,791,890 | ||
F.T.E.
|
990.5 | |||||
SECTION 8. DEPARTMENT OF HEALTH
|
||||||
Administration, Secretary of Health
|
||||||
Personal Services
|
$702,819 | $673,463 | $231,049 | $1,607,331 | ||
Operating Expenses
|
$660,601 | $300,237 | $629,145 | $1,589,983 | ||
Total
|
$1,363,420 | $973,700 | $860,194 | $3,197,314 | ||
F.T.E.
|
32.5 | |||||
Family Practice Residency Program
|
||||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$895,000 | $0 | $0 | $895,000 | ||
Total
|
$895,000 | $0 | $0 | $895,000 | ||
F.T.E.
|
0.0 | |||||
Health Systems Development and Regulation
|
||||||
Personal Services
|
$1,288,701 | $2,376,850 | $0 | $3,665,551 | ||
Operating Expenses
|
$719,574 | $7,314,403 | $45,555 | $8,079,532 | ||
Total
|
$2,008,275 | $9,691,253 | $45,555 | $11,745,083 | ||
F.T.E.
|
63.5 | |||||
Health and Medical Services
|
||||||
Personal Services
|
$1,400,364 | $6,421,090 | $846,547 | $8,668,001 | ||
Operating Expenses
|
$1,653,010 | $9,605,289 | $1,569,110 | $12,827,409 | ||
Total
|
$3,053,374 | $16,026,379 | $2,415,657 | $21,495,410 | ||
F.T.E.
|
179.0 | |||||
Laboratory Services
|
||||||
Personal Services
|
$0 | $391,177 | $1,133,426 | $1,524,603 | ||
Operating Expenses
|
$0 | $1,579,799 | $1,940,613 | $3,520,412 | ||
Total | $0 | $1,970,976 | $3,074,039 | $5,045,015 | ||
F.T.E.
|
29.0 | |||||
Correctional Health
|
||||||
Personal Services
|
$0 | $0 | $4,218,658 | $4,218,658 | ||
Operating Expenses
|
$0 | $0 | $9,285,897 | $9,285,897 | ||
Total | $0 | $0 | $13,504,555 | $13,504,555 | ||
F.T.E.
|
76.0 | |||||
Tobacco Prevention
|
||||||
Personal Services
|
$31,960 | $95,882 | $0 | $127,842 | ||
Operating Expenses
|
$675,040 | $990,140 | $0 | $1,665,180 | ||
Total | $707,000 | $1,086,022 | $0 | $1,793,022 | ||
F.T.E.
|
2.0 | |||||
Board of Chiropractic Examiners--Informational
|
||||||
Personal Services
|
$0 | $0 | $29,838 | $29,838 | ||
Operating Expenses
|
$0 | $0 | $56,447 | $56,447 | ||
Total | $0 | $0 | $86,285 | $86,285 | ||
F.T.E.
|
0.0 | |||||
Board of Dentistry--Informational
|
||||||
Personal Services
|
$0 | $0 | $10,560 | $10,560 | ||
Operating Expenses
|
$0 | $0 | $69,400 | $69,400 | ||
Total | $0 | $0 | $79,960 | $79,960 | ||
F.T.E.
|
0.0 | |||||
Board of Hearing Aid Dispensers--Informational
|
||||||
Personal Services
|
$0 | $0 | $925 | $925 | ||
Operating Expenses
|
$0 | $0 | $18,185 | $18,185 | ||
Total | $0 | $0 | $19,110 | $19,110 | ||
F.T.E.
|
0.0 | |||||
Board of Funeral Service--Informational
|
||||||
Personal Services
|
$0 | $0 | $4,667 | $4,667 | ||
Operating Expenses
|
$0 | $0 | $50,562 | $50,562 | ||
Total | $0 | $0 | $55,229 | $55,229 | ||
F.T.E.
|
0.0 | |||||
Board of Medical and Osteopathic Examiners--Informational
|
||||||
Personal Services
|
$0 | $0 | $2,683 | $2,683 | ||
Operating Expenses
|
$0 | $0 | $587,500 | $587,500 | ||
Total | $0 | $0 | $590,183 | $590,183 | ||
F.T.E.
|
0.0 | |||||
Board of Nursing--Informational
|
||||||
Personal Services
|
$0 | $0 | $377,898 | $377,898 | ||
Operating Expenses
|
$0 | $0 | $514,500 | $514,500 | ||
Total
|
$0 | $0 | $892,398 | $892,398 | ||
F.T.E.
|
0.0 | |||||
Board of Nursing Home Administrators--Informational
|
||||||
Personal Services
|
$0 | $0 | $1,511 | $1,511 | ||
Operating Expenses
|
$0 | $0 | $37,017 | $37,017 | ||
Total | $0 | $0 | $38,528 | $38,528 | ||
F.T.E.
|
0.0 | |||||
Board of Examiners in Optometry--Informational
|
||||||
Personal Services
|
$0 | $0 | $1,313 | $1,313 | ||
Operating Expenses
|
$0 | $0 | $30,700 | $30,700 | ||
Total | $0 | $0 | $32,013 | $32,013 | ||
F.T.E.
|
0.0 | |||||
Board of Pharmacy--Informational
|
||||||
Personal Services
|
$0 | $0 | $258,894 | $258,894 | ||
Operating Expenses
|
$0 | $0 | $67,631 | $67,631 | ||
Total | $0 | $0 | $326,525 | $326,525 | ||
F.T.E.
|
0.0 | |||||
Board of Podiatry Examiners--Informational
|
||||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$0 | $0 | $20,292 | $20,292 | ||
Total
|
$0 | $0 | $20,292 | $20,292 | ||
F.T.E.
|
0.0 | |||||
DEPARTMENT TOTAL, HEALTH | ||||||
Personal Services
|
$3,423,844 | $9,958,462 | $7,117,969 | $20,500,275 | ||
Operating Expenses
|
$4,603,225 | $19,789,868 | $14,922,554 | $39,315,647 | ||
TOTAL
|
$8,027,069 | $29,748,330 | $22,040,523 | $59,815,922 | ||
F.T.E. | 382.0 | |||||
SECTION 9. DEPARTMENT OF LABOR
|
||||||
Administration, Secretary of Labor
|
||||||
Personal Services
|
$0 | $1,755,563 | $0 | $1,755,563 | ||
Operating Expenses
|
$200,000 | $14,799,388 | $0 | $14,999,388 | ||
Total | $200,000 | $16,554,951 | $0 | $16,754,951 | ||
F.T.E.
|
35.5 | |||||
Administrative Services
|
||||||
Personal Services
|
$0 | $681,446 | $0 | $681,446 | ||
Operating Expenses
|
$0 | $3,643,185 | $0 | $3,643,185 | ||
Total | $0 | $4,324,631 | $0 | $4,324,631 | ||
F.T.E.
|
18.0 | |||||
Unemployment Insurance Services
|
||||||
Personal Services
|
$0 | $3,733,714 | $0 | $3,733,714 | ||
Operating Expenses
|
$0 | $675,724 | $0 | $675,724 | ||
Total | $0 | $4,409,438 | $0 | $4,409,438 | ||
F.T.E.
|
94.0 | |||||
Field Operations
|
||||||
Personal Services
|
$0 | $8,173,112 | $0 | $8,173,112 | ||
Operating Expenses
|
$0 | $1,416,007 | $0 | $1,416,007 | ||
Total | $0 | $9,589,119 | $0 | $9,589,119 | ||
F.T.E.
|
196.5 | |||||
State Labor Law Administration
|
||||||
Personal Services
|
$503,454 | $282,145 | $172,771 | $958,370 | ||
Operating Expenses
|
$87,320 | $47,135 | $231,271 | $365,726 | ||
Total | $590,774 | $329,280 | $404,042 | $1,324,096 | ||
F.T.E.
|
21.5 | |||||
Board of Accountancy--Informational
|
||||||
Personal Services
|
$0 | $0 | $105,323 | $105,323 | ||
Operating Expenses | $0 | $0 | $119,586 | $119,586 | ||
Total
|
$0 | $0 | $224,909 | $224,909 | ||
F.T.E.
|
0.0 | |||||
Board of Barber Examiners--Informational
|
||||||
Personal Services
|
$0 | $0 | $2,196 | $2,196 | ||
Operating Expenses | $0 | $0 | $23,667 | $23,667 | ||
Total
|
$0 | $0 | $25,863 | $25,863 | ||
F.T.E.
|
0.0 | |||||
Board of Cosmetology--Informational
|
||||||
Personal Services
|
$0 | $0 | $109,395 | $109,395 | ||
Operating Expenses
|
$0 | $0 | $87,133 | $87,133 | ||
Total
|
$0 | $0 | $196,528 | $196,528 | ||
F.T.E.
|
0.0 | |||||
Plumbing Commission--Informational
|
||||||
Personal Services
|
$0 | $0 | $278,379 | $278,379 | ||
Operating Expenses
|
$0 | $0 | $200,100 | $200,100 | ||
Total
|
$0 | $0 | $478,479 | $478,479 | ||
F.T.E.
|
0.0 | |||||
Board of Technical Professions--Informational
|
||||||
Personal Services
|
$0 | $0 | $129,937 | $129,937 | ||
Operating Expenses | $0 | $0 | $177,191 | $177,191 | ||
Total
|
$0 | $0 | $307,128 | $307,128 | ||
F.T.E.
|
0.0 | |||||
Electrical Commission--Informational
|
||||||
Personal Services
|
$0 | $0 | $850,775 | $850,775 | ||
Operating Expenses | $0 | $0 | $455,334 | $455,334 | ||
Total
|
$0 | $0 | $1,306,109 | $1,306,109 | ||
F.T.E.
|
0.0 | |||||
South Dakota Retirement System
|
||||||
Personal Services
|
$0 | $0 | $1,560,504 | $1,560,504 | ||
Operating Expenses | $0 | $0 | $1,406,184 | $1,406,184 | ||
Total
|
$0 | $0 | $2,966,688 | $2,966,688 | ||
F.T.E.
|
31.0 | |||||
Deferred Compensation Plan
|
||||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses | $0 | $0 | $56,750 | $56,750 | ||
Total
|
$0 | $0 | $56,750 | $56,750 | ||
F.T.E.
|
0.0 | |||||
Special Pay Plan
|
||||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$0 | $0 | $2,000 | $2,000 | ||
Total
|
$0 | $0 | $2,000 | $2,000 | ||
F.T.E.
|
0.0 | |||||
Public Utilities Commission
|
||||||
Personal Services
|
$470,860 | $57,276 | $1,443,079 | $1,971,215 | ||
Operating Expenses | $82,866 | $286,931 | $1,440,930 | $1,810,727 | ||
Total
|
$553,726 | $344,207 | $2,884,009 | $3,781,942 | ||
F.T.E.
|
30.7 | |||||
DEPARTMENT TOTAL, LABOR | ||||||
Personal Services
|
$974,314 | $14,683,256 | $4,652,359 | $20,309,929 | ||
Operating Expenses | $370,186 | $20,868,370 | $4,200,146 | $25,438,702 | ||
TOTAL
|
$1,344,500 | $35,551,626 | $8,852,505 | $45,748,631 | ||
F.T.E.
|
427.2 | |||||
SECTION 10. DEPARTMENT OF TRANSPORTATION
|
||||||
General Operations
|
||||||
Personal Services | $247,475 | $8,168,682 | $44,639,012 | $53,055,169 | ||
Operating Expenses
|
$240,471 | $12,341,380 | $71,853,158 | $84,435,009 | ||
Total
|
$487,946 | $20,510,062 | $116,492,170 | $137,490,178 | ||
F.T.E.
|
1,075.3 | |||||
Contract Construction--Informational
|
||||||
Personal Services | $0 | $0 | $0 | $0 | ||
Operating Expenses
|
$0 | $248,303,218 | $62,178,158 | $310,481,376 | ||
Total
|
$0 | $248,303,218 | $62,178,158 | $310,481,376 | ||
F.T.E.
|
0.0 | |||||
DEPARTMENT TOTAL, TRANSPORTATION | ||||||
Personal Services | $247,475 | $8,168,682 | $44,639,012 | $53,055,169 | ||
Operating Expenses
|
$240,471 | $260,644,598 | $134,031,316 | $394,916,385 | ||
Total
|
$487,946 | $268,813,280 | $178,670,328 | $447,971,554 | ||
F.T.E.
|
1,075.3 | |||||
SECTION 11. DEPARTMENT OF EDUCATION
|
||||||
Administration, Secretary of Education
|
||||||
Personal Services
|
$1,016,431 | $689,467 | $0 | $1,705,898 | ||
Operating Expenses
|
$335,910 | $6,749,682 | $13,674 | $7,099,266 | ||
Total
|
$1,352,341 | $7,439,149 | $13,674 | $8,805,164 | ||
F.T.E.
|
33.0 | |||||
State Aid to General Education
|
||||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$282,838,960 | $0 | $0 | $282,838,960 | ||
Total
|
$282,838,960 | $0 | $0 | $282,838,960 | ||
F.T.E.
|
0.0 | |||||
State Aid to Special Education
|
||||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$43,106,875 | $0 | $0 | $43,106,875 | ||
Total
|
$43,106,875 | $0 | $0 | $43,106,875 | ||
F.T.E.
|
0.0 | |||||
Alternative Education Program
|
||||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$450,000 | $0 | $0 | $450,000 | ||
Total
|
$450,000 | $0 | $0 | $450,000 | ||
F.T.E.
|
0.0 | |||||
National Board Certified Teachers
|
||||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$90,000 | $0 | $0 | $90,000 | ||
Total
|
$90,000 | $0 | $0 | $90,000 | ||
F.T.E.
|
0.0 | |||||
Technology in Schools
|
||||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$6,191,325 | $0 | $2,560,000 | $8,751,325 | ||
Total
|
$6,191,325 | $0 | $2,560,000 | $8,751,325 | ||
F.T.E.
|
0.0 | |||||
Career and Technical Education
|
||||||
Personal Services
|
$323,557 | $239,628 | $0 | $563,185 | ||
Operating Expenses
|
$98,871 | $4,318,900 | $154,275 | $4,572,046 | ||
Total
|
$422,428 | $4,558,528 | $154,275 | $5,135,231 | ||
F.T.E.
|
11.5 | |||||
Postsecondary Vocational Education
|
||||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$16,960,433 | $0 | $0 | $16,960,433 | ||
Total
|
$16,960,433 | $0 | $0 | $16,960,433 | ||
F.T.E.
|
0.0 | |||||
Education Resources
|
||||||
Personal Services
|
$1,043,465 | $2,027,166 | $85,216 | $3,155,847 | ||
Operating Expenses
|
$3,800,365 | $131,244,779 | $481,081 | $135,526,225 | ||
Total
|
$4,843,830 | $133,271,945 | $566,297 | $138,682,072 | ||
F.T.E.
|
64.0 | |||||
Education Service Agencies
|
||||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$500,000 | $1,372,849 | $0 | $1,872,849 | ||
Total
|
$500,000 | $1,372,849 | $0 | $1,872,849 | ||
F.T.E.
|
0.0 | |||||
State Library
|
||||||
Personal Services
|
$1,085,357 | $266,301 | $0 | $1,351,658 | ||
Operating Expenses
|
$1,150,959 | $776,173 | $86,083 | $2,013,215 | ||
Total
|
$2,236,316 | $1,042,474 | $86,083 | $3,364,873 | ||
F.T.E.
|
36.5 | |||||
DEPARTMENT TOTAL, EDUCATION | ||||||
Personal Services
|
$3,468,810 | $3,222,562 | $85,216 | $6,776,588 | ||
Operating Expenses
|
$355,523,698 | $144,462,383 | $3,295,113 | $503,281,194 | ||
Total
|
$358,992,508 | $147,684,945 | $3,380,329 | $510,057,782 | ||
F.T.E.
|
145.0 | |||||
SECTION 12. DEPARTMENT OF PUBLIC SAFETY | ||||||
Administration, Secretary of Public Safety
|
||||||
Personal Services
|
$27,236 | $0 | $395,149 | $422,385 | ||
Operating Expenses
|
$11,958 | $0 | $125,697 | $137,655 | ||
Total
|
$39,194 | $0 | $520,846 | $560,040 | ||
F.T.E.
|
6.0 | |||||
Enforcement
|
||||||
Personal Services
|
$1,500,976 | $583,471 | $12,453,936 | $14,538,383 | ||
Operating Expenses
|
$173,268 | $2,701,444 | $4,418,950 | $7,293,662 | ||
Total
|
$1,674,244 | $3,284,915 | $16,872,886 | $21,832,045 | ||
F.T.E.
|
281.0 | |||||
Emergency Services
|
||||||
Personal Services
|
$979,013 | $522,079 | $58,867 | $1,559,959 | ||
Operating Expenses
|
$392,751 | $2,413,994 | $167,653 | $2,974,398 | ||
Total
|
$1,371,764 | $2,936,073 | $226,520 | $4,534,357 | ||
F.T.E.
|
29.5 | |||||
Inspection and Licensing
|
||||||
Personal Services
|
$44,460 | $0 | $2,982,393 | $3,026,853 | ||
Operating Expenses
|
$436,064 | $300,000 | $1,675,882 | $2,411,946 | ||
Total
|
$480,524 | $300,000 | $4,658,275 | $5,438,799 | ||
F.T.E.
|
88.0 | |||||
Homeland Security
|
||||||
Personal Services
|
$0 | $261,825 | $0 | $261,825 | ||
Operating Expenses
|
$0 | $22,428,201 | $0 | $22,428,201 | ||
Total
|
$0 | $22,690,026 | $0 | $22,690,026 | ||
F.T.E.
|
3.0 | |||||
DEPARTMENT TOTAL, PUBLIC SAFETY | ||||||
Personal Services
|
$2,551,685 | $1,367,375 | $15,890,345 | $19,809,405 | ||
Operating Expenses
|
$1,014,041 | $27,843,639 | $6,388,182 | $35,245,862 | ||
Total
|
$3,565,726 | $29,211,014 | $22,278,527 | $55,055,267 | ||
F.T.E.
|
407.5 | |||||
SECTION 13. BOARD OF REGENTS | ||||||
Regents System Office
|
||||||
Personal Services
|
$4,717,817 | $155,012 | $3,032,942 | $7,905,771 | ||
Operating Expenses
|
$4,279,368 | $871,269 | $18,099,187 | $23,249,824 | ||
Total
|
$8,997,185 | $1,026,281 | $21,132,129 | $31,155,595 | ||
F.T.E.
|
105.5 | |||||
Regents Employee Compensation and Health Insurance
|
||||||
Personal Services
|
$3,142,398 | $819,645 | $2,471,885 | $6,433,928 | ||
Operating Expenses
|
$0 | $0 | $0 | $0 | ||
Total
|
$3,142,398 | $819,645 | $2,471,885 | $6,433,928 | ||
F.T.E.
|
0.0 | |||||
South Dakota Opportunity Scholarships
|
||||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$113,875 | $0 | $0 | $113,875 | ||
Total
|
$113,875 | $0 | $0 | $113,875 | ||
F.T.E.
|
0.0 | |||||
University of South Dakota Proper
|
||||||
Personal Services
|
$27,227,845 | $5,549,441 | $26,089,865 | $58,867,151 | ||
Operating Expenses
|
$1,308,721 | $11,214,414 | $20,509,401 | $33,032,536 | ||
Total
|
$28,536,566 | $16,763,855 | $46,599,266 | $91,899,687 | ||
F.T.E.
|
1,137.6 | |||||
University of South Dakota School of Medicine
|
||||||
Personal Services
|
$14,301,888 | $10,032,263 | $6,635,911 | $30,970,062 | ||
Operating Expenses
|
$757,494 | $7,417,467 | $3,067,626 | $11,242,587 | ||
Total
|
$15,059,382 | $17,449,730 | $9,703,537 | $42,212,649 | ||
F.T.E.
|
360.1 | |||||
South Dakota State University Proper
|
||||||
Personal Services
|
$36,207,799 | $3,639,831 | $38,848,568 | $78,696,198 | ||
Operating Expenses
|
$3,371,950 | $12,061,290 | $41,788,147 | $57,221,387 | ||
Total
|
$39,579,749 | $15,701,121 | $80,636,715 | $135,917,585 | ||
F.T.E.
|
1,559.0 | |||||
Cooperative Extension Service
|
||||||
Personal Services
|
$6,932,710 | $4,747,669 | $325,839 | $12,006,218 | ||
Operating Expenses
|
$471,928 | $1,126,908 | $1,011,053 | $2,609,889 | ||
Total
|
$7,404,638 | $5,874,577 | $1,336,892 | $14,616,107 | ||
F.T.E.
|
224.3 | |||||
Agricultural Experiment Station
|
||||||
Personal Services
|
$8,839,555 | $4,569,520 | $3,090,245 | $16,499,320 | ||
Operating Expenses
|
$521,346 | $4,460,134 | $5,251,541 | $10,233,021 | ||
Total
|
$9,360,901 | $9,029,654 | $8,341,786 | $26,732,341 | ||
F.T.E.
|
364.4 | |||||
South Dakota School of Mines and Technology
|
||||||
Personal Services
|
$10,627,255 | $5,129,585 | $7,935,125 | $23,691,965 | ||
Operating Expenses
|
$1,173,133 | $7,779,738 | $10,077,467 | $19,030,338 | ||
Total
|
$11,800,388 | $12,909,323 | $18,012,592 | $42,722,303 | ||
F.T.E.
|
408.6 | |||||
Northern State University
|
||||||
Personal Services
|
$9,515,945 | $1,306,974 | $7,725,256 | $18,548,175 | ||
Operating Expenses
|
$1,029,012 | $2,948,804 | $6,646,845 | $10,624,661 | ||
Total
|
$10,544,957 | $4,255,778 | $14,372,101 | $29,172,836 | ||
F.T.E.
|
339.5 | |||||
Black Hills State University
|
||||||
Personal Services
|
$6,774,158 | $4,174,878 | $12,323,928 | $23,272,964 | ||
Operating Expenses
|
$684,767 | $7,790,210 | $9,934,468 | $18,409,445 | ||
Total
|
$7,458,925 | $11,965,088 | $22,258,396 | $41,682,409 | ||
F.T.E.
|
413.4 | |||||
Dakota State University
|
||||||
Personal Services
|
$6,004,592 | $417,624 | $7,089,266 | $13,511,482 | ||
Operating Expenses
|
$591,255 | $1,711,124 | $7,225,718 | $9,528,097 | ||
Total
|
$6,595,847 | $2,128,748 | $14,314,984 | $23,039,579 | ||
F.T.E.
|
258.5 | |||||
South Dakota School for the Deaf
|
||||||
Personal Services
|
$2,795,193 | $48,791 | $46,314 | $2,890,298 | ||
Operating Expenses
|
$449,307 | $86,755 | $375,662 | $911,724 | ||
Total
|
$3,244,500 | $135,546 | $421,976 | $3,802,022 | ||
F.T.E.
|
58.9 | |||||
South Dakota School for the Blind and Visually Impaired
|
||||||
Personal Services
|
$2,179,814 | $239,618 | $0 | $2,419,432 | ||
Operating Expenses
|
$141,388 | $45,683 | $237,124 | $424,195 | ||
Total
|
$2,321,202 | $285,301 | $237,124 | $2,843,627 | ||
F.T.E.
|
52.6 | |||||
DEPARTMENT TOTAL, BOARD OF REGENTS | ||||||
Personal Services
|
$139,266,969 | $40,830,851 | $115,615,144 | $295,712,964 | ||
Operating Expenses
|
$14,893,544 | $57,513,796 | $124,224,239 | $196,631,579 | ||
Total
|
$154,160,513 | $98,344,647 | $239,839,383 | $492,344,543 | ||
F.T.E.
|
5,282.4 | |||||
SECTION 14. DEPARTMENT OF MILITARY AND VETERANS AFFAIRS | ||||||
Adjutant General
|
||||||
Personal Services
|
$276,408 | $0 | $13,707 | $290,115 | ||
Operating Expenses
|
$350,708 | $11,300 | $10,031 | $372,039 | ||
Total
|
$627,116 | $11,300 | $23,738 | $662,154 | ||
F.T.E.
|
4.3 | |||||
Army Guard
|
||||||
Personal Services
|
$743,347 | $1,110,915 | $182 | $1,854,444 | ||
Operating Expenses
|
$944,162 | $10,322,306 | $50,000 | $11,316,468 | ||
Total
|
$1,687,509 | $11,433,221 | $50,182 | $13,170,912 | ||
F.T.E.
|
48.6 | |||||
Air Guard
|
||||||
Personal Services
|
$147,726 | $1,626,543 | $0 | $1,774,269 | ||
Operating Expenses
|
$156,388 | $1,769,795 | $0 | $1,926,183 | ||
Total
|
$304,114 | $3,396,338 | $0 | $3,700,452 | ||
F.T.E.
|
41.0 | |||||
Veterans' Benefits and Services
|
||||||
Personal Services
|
$697,542 | $177,166 | $0 | $874,708 | ||
Operating Expenses
|
$313,867 | $38,029 | $0 | $351,896 | ||
Total
|
$1,011,409 | $215,195 | $0 | $1,226,604 | ||
F.T.E.
|
18.0 | |||||
State Veterans' Home
|
||||||
Personal Services
|
$1,222,186 | $0 | $1,799,724 | $3,021,910 | ||
Operating Expenses
|
$521,229 | $487,500 | $2,249,794 | $3,258,523 | ||
Total
|
$1,743,415 | $487,500 | $4,049,518 | $6,280,433 | ||
F.T.E.
|
81.7 | |||||
DEPARTMENT TOTAL, MILITARY AND VETERANS AFFAIRS | ||||||
Personal Services
|
$3,087,209 | $2,914,624 | $1,813,613 | $7,815,446 | ||
Operating Expenses
|
$2,286,354 | $12,628,930 | $2,309,825 | $17,225,109 | ||
Total
|
$5,373,563 | $15,543,554 | $4,123,438 | $25,040,555 | ||
F.T.E.
|
193.6 | |||||
SECTION 15. DEPARTMENT OF CORRECTIONS | ||||||
Administration, Central Office
|
||||||
Personal Services
|
$1,544,768 | $11,044 | $0 | $1,555,812 | ||
Operating Expenses
|
$13,905,352 | $1,820,000 | $130,000 | $15,855,352 | ||
Total
|
$15,450,120 | $1,831,044 | $130,000 | $17,411,164 | ||
F.T.E.
|
28.5 | |||||
Contingency Fund
|
||||||
Personal Services
|
$0 | $0 | $0 | $0 | ||
Operating Expenses
|
$238,500 | $0 | $0 | $238,500 | ||
Total
|
$238,500 | $0 | $0 | $238,500 | ||
F.T.E.
|
0.0 | |||||
Mike Durfee State Prison
|
||||||
Personal Services
|
$7,602,058 | $8,876 | $96,149 | $7,707,083 | ||
Operating Expenses
|
$3,397,952 | $82,000 | $209,933 | $3,689,885 | ||
Total
|
$11,000,010 | $90,876 | $306,082 | $11,396,968 | ||
F.T.E.
|
182.5 | |||||
State Penitentiary
|
||||||
Personal Services
|
$11,364,491 | $65,198 | $73,083 | $11,502,772 | ||
Operating Expenses
|
$3,953,164 | $374,750 | $335,294 | $4,663,208 | ||
Total
|
$15,317,655 | $439,948 | $408,377 | $16,165,980 | ||
F.T.E.
|
268.3 | |||||
Women's Prison
|
||||||
Personal Services
|
$1,970,545 | $0 | $0 | $1,970,545 | ||
Operating Expenses
|
$728,380 | $374,818 | $76,814 | $1,180,012 | ||
Total
|
$2,698,925 | $374,818 | $76,814 | $3,150,557 | ||
F.T.E.
|
50.0 | |||||
Pheasantland Industries
|
||||||
Personal Services
|
$0 | $0 | $585,754 | $585,754 | ||
Operating Expenses
|
$0 | $0 | $2,272,548 | $2,272,548 | ||
Total
|
$0 | $0 | $2,858,302 | $2,858,302 | ||
F.T.E.
|
13.0 | |||||
Community Service
|
||||||
Personal Services
|
$2,309,633 | $19,761 | $1,470,746 | $3,800,140 | ||
Operating Expenses
|
$1,195,049 | $9,000 | $1,359,688 | $2,563,737 | ||
Total
|
$3,504,682 | $28,761 | $2,830,434 | $6,363,877 | ||
F.T.E.
|
82.5 | |||||
Parole Services
|
||||||
Personal Services
|
$2,249,244 | $0 | $0 | $2,249,244 | ||
Operating Expenses
|
$732,944 | $27,000 | $37,586 | $797,530 | ||
Total
|
$2,982,188 | $27,000 | $37,586 | $3,046,774 | ||
F.T.E.
|
51.0 | |||||
Juvenile Community Corrections
|
||||||
Personal Services
|
$2,067,290 | $86,196 | $0 | $2,153,486 | ||
Operating Expenses
|
$7,960,219 | $8,421,681 | $507,130 | $16,889,030 | ||
Total
|
$10,027,509 | $8,507,877 | $507,130 | $19,042,516 | ||
F.T.E.
|
48.5 | |||||
Youth Challenge Center/Living Center
|
||||||
Personal Services
|
$1,449,906 | $222,173 | $0 | $1,672,079 | ||
Operating Expenses
|
$188,565 | $0 | $14,942 | $203,507 | ||
Total
|
$1,638,471 | $222,173 | $14,942 | $1,875,586 | ||
F.T.E.
|
41.0 | |||||
Patrick Henry Brady Academy
|
||||||
Personal Services
|
$1,654,098 | $0 | $0 | $1,654,098 | ||
Operating Expenses
|
$143,377 | $0 | $14,280 | $157,657 | ||
Total
|
$1,797,475 | $0 | $14,280 | $1,811,755 | ||
F.T.E.
|
36.0 | |||||
State Treatment and Rehabilitation Academy
|
||||||
Personal Services
|
$1,784,491 | $0 | $0 | $1,784,491 | ||
Operating Expenses
|
$2,128,624 | $551,670 | $148,000 | $2,828,294 | ||
Total
|
$3,913,115 | $551,670 | $148,000 | $4,612,785 | ||
F.T.E.
|
42.5 | |||||
QUEST and ExCEL
|
||||||
Personal Services
|
$146,080 | $1,007,743 | $0 | $1,153,823 | ||
Operating Expenses
|
$134,874 | $30,897 | $12,650 | $178,421 | ||
Total
|
$280,954 | $1,038,640 | $12,650 | $1,332,244 | ||
F.T.E.
|
27.0 | |||||
DEPARTMENT TOTAL, CORRECTIONS | ||||||
Personal Services
|
$34,142,604 | $1,420,991 | $2,225,732 | $37,789,327 | ||
Operating Expenses
|
$34,707,000 | $11,691,816 | $5,118,865 | $51,517,681 | ||
Total
|
$68,849,604 | $13,112,807 | $7,344,597 | $89,307,008 | ||
F.T.E.
|
870.8 | |||||
SECTION 16. DEPARTMENT OF HUMAN SERVICES | ||||||
Administration, Secretary of Human Services
|
||||||
Personal Services
|
$633,525 | $636,333 | $0 | $1,269,858 | ||
Operating Expenses
|
$298,568 | $162,844 | $1,334 | $462,746 | ||
Total
|
$932,093 | $799,177 | $1,334 | $1,732,604 | ||
F.T.E.
|
26.0 | |||||
Developmental Disabilities
|
||||||
Personal Services
|
$440,921 | $382,359 | $0 | $823,280 | ||
Operating Expenses
|
$28,336,462 | $51,899,923 | $0 | $80,236,385 | ||
Total
|
$28,777,383 | $52,282,282 | $0 | $81,059,665 | ||
F.T.E.
|
16.0 | |||||
South Dakota Developmental Center--Redfield
|
||||||
Personal Services
|
$5,887,646 | $10,276,995 | $0 | $16,164,641 | ||
Operating Expenses
|
$2,072,467 | $3,015,877 | $127,902 | $5,216,246 | ||
Total
|
$7,960,113 | $13,292,872 | $127,902 | $21,380,887 | ||
F.T.E.
|
418.1 | |||||
Alcohol and Drug Abuse
|
||||||
Personal Services
|
$1,346,988 | $653,715 | $103,270 | $2,103,973 | ||
Operating Expenses
|
$2,798,109 | $7,893,737 | $535,344 | $11,227,190 | ||
Total
|
$4,145,097 | $8,547,452 | $638,614 | $13,331,163 | ||
F.T.E.
|
49.0 | |||||
Rehabilitation Services
|
||||||
Personal Services
|
$659,780 | $3,570,253 | $0 | $4,230,033 | ||
Operating Expenses
|
$2,932,854 | $10,595,574 | $593,683 | $14,122,111 | ||
Total
|
$3,592,634 | $14,165,827 | $593,683 | $18,352,144 | ||
F.T.E.
|
101.1 | |||||
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 | |||||
Board of Counselor Examiners--Informational
|
||||||
Personal Services
|
$0 | $0 | $2,418 | $2,418 | ||
Operating Expenses
|
$0 | $0 | $63,787 | $63,787 | ||
Total
|
$0 | $0 | $66,205 | $66,205 | ||
F.T.E.
|
0.0 | |||||
Board of Psychologist Examiners--Informational
|
||||||
Personal Services
|
$0 | $0 | $2,736 | $2,736 | ||
Operating Expenses
|
$0 | $0 | $65,105 | $65,105 | ||
Total
|
$0 | $0 | $67,841 | $67,841 | ||
F.T.E.
|
0.0 | |||||
Board of Social Work Examiners--Informational
|
||||||
Personal Services
|
$0 | $0 | $2,010 | $2,010 | ||
Operating Expenses
|
$0 | $0 | $85,753 | $85,753 | ||
Total
|
$0 | $0 | $87,763 | $87,763 | ||
F.T.E.
|
0.0 | |||||
Certification Board for Alcohol and Drug Professionals
|
||||||
Personal Services
|
$0 | $0 | $52,281 | $52,281 | ||
Operating Expenses
|
$0 | $0 | $38,730 | $38,730 | ||
Total
|
$0 | $0 | $91,011 | $91,011 | ||
F.T.E.
|
1.3 | |||||
Services to the Blind and Visually Impaired
|
||||||
Personal Services
|
$410,192 | $929,210 | $99,114 | $1,438,516 | ||
Operating Expenses
|
$418,860 | $1,020,719 | $120,602 | $1,560,181 | ||
Total
|
$829,052 | $1,949,929 | $219,716 | $2,998,697 | ||
F.T.E.
|
30.2 | |||||
Human Services Center
|
||||||
Personal Services
|
$18,002,736 | $7,105,635 | $71,025 | $25,179,396 | ||
Operating Expenses
|
$8,884,769 | $1,428,504 | $138,348 | $10,451,621 | ||
Total
|
$26,887,505 | $8,534,139 | $209,373 | $35,631,017 | ||
F.T.E.
|
558.0 | |||||
Community Mental Health
|
||||||
Personal Services
|
$831,370 | $275,102 | $660,776 | $1,767,248 | ||
Operating Expenses
|
$11,758,459 | $9,972,612 | $124,305 | $21,855,376 | ||
Total
|
$12,589,829 | $10,247,714 | $785,081 | $23,622,624 | ||
F.T.E.
|
33.0 | |||||
DEPARTMENT TOTAL, HUMAN SERVICES | ||||||
Personal Services
|
$28,213,158 | $23,829,602 | $993,630 | $53,036,390 | ||
Operating Expenses
|
$57,500,548 | $85,989,790 | $3,146,573 | $146,636,911 | ||
Total
|
$85,713,706 | $109,819,392 | $4,140,203 | $199,673,301 | ||
F.T.E.
|
1,232.7 | |||||
SECTION 17. DEPARTMENT OF ENVIRONMENT AND NATURAL RESOURCES | ||||||
Financial and Technical Assistance
|
||||||
Personal Services
|
$1,647,401 | $962,699 | $560,948 | $3,171,048 | ||
Operating Expenses
|
$424,762 | $571,036 | $207,013 | $1,202,811 | ||
Total
|
$2,072,163 | $1,533,735 | $767,961 | $4,373,859 | ||
F.T.E.
|
58.0 | |||||
Environmental Services
|
||||||
Personal Services
|
$2,972,767 | $2,211,402 | $1,268,086 | $6,452,255 | ||
Operating Expenses
|
$754,613 | $1,574,940 | $540,075 | $2,869,628 | ||
Total
|
$3,727,380 | $3,786,342 | $1,808,161 | $9,321,883 | ||
F.T.E.
|
115.5 | |||||
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 | |||||
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 | |||||
DEPARTMENT TOTAL, ENVIRONMENT AND NATURAL RESOURCES | ||||||
Personal Services
|
$4,620,168 | $3,174,101 | $1,829,034 | $9,623,303 | ||
Operating Expenses
|
$1,179,375 | $2,145,976 | $3,262,088 | $6,587,439 | ||
Total
|
$5,799,543 | $5,320,077 | $5,091,122 | $16,210,742 | ||
F.T.E.
|
173.5 | |||||
SECTION 18. UNIFIED JUDICIAL SYSTEM
|
||||||
State Bar of South Dakota--Informational
|
||||||
Personal Services
|
$0 | $0 | $173,419 | $173,419 | ||
Operating Expenses
|
$0 | $0 | $334,689 | $334,689 | ||
Total
|
$0 | $0 | $508,108 | $508,108 | ||
F.T.E.
|
3.0 | |||||
Unified Judicial System
|
||||||
Personal Services
|
$24,570,709 | $127,066 | $888,490 | $25,586,265 | ||
Operating Expenses
|
$3,338,375 | $415,203 | $3,828,618 | $7,582,196 | ||
Total | $27,909,084 | $542,269 | $4,717,108 | $33,168,461 | ||
F.T.E.
|
489.3 | |||||
Judicial Employee Compensation and Health Insurance
|
||||||
Personal Services | $676,935 | $3,474 | $29,114 | $709,523 | ||
Operating Expenses
|
$0 | $0 | $0 | $0 | ||
Total
|
$676,935 | $3,474 | $29,114 | $709,523 | ||
F.T.E.
|
0.0 | |||||
DEPARTMENT TOTAL, UNIFIED JUDICIAL SYSTEM | ||||||
Personal Services | $25,247,644 | $130,540 | $1,091,023 | $26,469,207 | ||
Operating Expenses
|
$3,338,375 | $415,203 | $4,163,307 | $7,916,885 | ||
Total
|
$28,586,019 | $545,743 | $5,254,330 | $34,386,092 | ||
F.T.E.
|
492.3 | |||||
SECTION 19. LEGISLATIVE DEPARTMENT
|
||||||
Legislative Operations | ||||||
Appropriation
|
$4,434,875 | $0 | $35,000 | $4,469,875 | ||
F.T.E.
|
33.3 | |||||
Legislative Employee Compensation and Health Insurance
|
||||||
Personal Services
|
$88,658 | $0 | $0 | $88,658 | ||
Operating Expenses
|
$0 | $0 | $0 | $0 | ||
Total
|
$88,658 | $0 | $0 | $88,658 | ||
F.T.E. | 0.0 | |||||
Legislative Audit
|
||||||
Personal Services
|
$2,238,829 | $0 | $0 | $2,238,829 | ||
Operating Expenses
|
$353,724 | $0 | $0 | $353,724 | ||
Total
|
$2,592,553 | $0 | $0 | $2,592,553 | ||
F.T.E. | 36.0 | |||||
DEPARTMENT TOTAL, LEGISLATIVE DEPARTMENT | ||||||
Personal Services
|
$2,327,487 | $0 | $0 | $2,327,487 | ||
Operating Expenses
|
$353,724 | $0 | $0 | $353,724 | ||
Legislative Operations Appropriation
|
$4,434,875 | $0 | $35,000 | $4,469,875 | ||
TOTAL | $7,116,086 | $0 | $35,000 | $7,151,086 | ||
F.T.E.
|
69.3 | |||||
SECTION 20. ATTORNEY GENERAL
|
||||||
Legal Services
|
||||||
Personal Services
|
$3,059,494 | $1,299,420 | $358,126 | $4,717,040 | ||
Operating Expenses
|
$425,677 | $1,824,176 | $271,673 | $2,521,526 | ||
Total
|
$3,485,171 | $3,123,596 | $629,799 | $7,238,566 | ||
F.T.E.
|
73.0 | |||||
Criminal Investigation
|
||||||
Personal Services
|
$2,130,111 | $621,300 | $943,392 | $3,694,803 | ||
Operating Expenses
|
$1,313,724 | $1,651,363 | $562,244 | $3,527,331 | ||
Total
|
$3,443,835 | $2,272,663 | $1,505,636 | $7,222,134 | ||
F.T.E.
|
61.0 | |||||
Law Enforcement Training
|
||||||
Personal Services
|
$0 | $0 | $470,314 | $470,314 | ||
Operating Expenses
|
$0 | $0 | $700,637 | $700,637 | ||
Total | $0 | $0 | $1,170,951 | $1,170,951 | ||
F.T.E.
|
8.0 | |||||
911 Training
|
||||||
Personal Services
|
$0 | $0 | $92,729 | $92,729 | ||
Operating Expenses
|
$0 | $0 | $93,616 | $93,616 | ||
Total
|
$0 | $0 | $186,345 | $186,345 | ||
F.T.E.
|
2.0 | |||||
DEPARTMENT TOTAL, ATTORNEY GENERAL | ||||||
Personal Services
|
$5,189,605 | $1,920,720 | $1,864,561 | $8,974,886 | ||
Operating Expenses
|
$1,739,401 | $3,475,539 | $1,628,170 | $6,843,110 | ||
Total
|
$6,929,006 | $5,396,259 | $3,492,731 | $15,817,996 | ||
F.T.E. | 144.0 | |||||
SECTION 21. SCHOOL AND PUBLIC LANDS
|
||||||
Administration of School and Public Lands
|
||||||
Personal Services
|
$387,585 | $0 | $0 | $387,585 | ||
Operating Expenses
|
$115,934 | $0 | $225,000 | $340,934 | ||
Total
|
$503,519 | $0 | $225,000 | $728,519 | ||
F.T.E.
|
7.0 | |||||
DEPARTMENT TOTAL, SCHOOL AND PUBLIC LANDS | ||||||
Personal Services
|
$387,585 | $0 | $0 | $387,585 | ||
Operating Expenses
|
$115,934 | $0 | $225,000 | $340,934 | ||
Total
|
$503,519 | $0 | $225,000 | $728,519 | ||
F.T.E. | 7.0 | |||||
SECTION 22. SECRETARY OF STATE
|
||||||
Secretary of State
|
||||||
Personal Services
|
$599,874 | $48,232 | $114,112 | $762,218 | ||
Operating Expenses
|
$302,305 | $5,172,324 | $158,388 | $5,633,017 | ||
Total | $902,179 | $5,220,556 | $272,500 | $6,395,235 | ||
F.T.E.
|
15.3 | |||||
DEPARTMENT TOTAL, SECRETARY OF STATE | ||||||
Personal Services
|
$599,874 | $48,232 | $114,112 | $762,218 | ||
Operating Expenses
|
$302,305 | $5,172,324 | $158,388 | $5,633,017 | ||
Total | $902,179 | $5,220,556 | $272,500 | $6,395,235 | ||
F.T.E.
|
15.3 | |||||
SECTION 23. STATE TREASURER
|
||||||
Treasury Management
|
||||||
Personal Services
|
$275,524 | $0 | $0 | $275,524 | ||
Operating Expenses
|
$197,448 | $0 | $0 | $197,448 | ||
Total
|
$472,972 | $0 | $0 | $472,972 | ||
F.T.E.
|
5.5 | |||||
Unclaimed Property--Informational
|
||||||
Personal Services
|
$0 | $0 | $148,350 | $148,350 | ||
Operating Expenses
|
$0 | $0 | $2,212,285 | $2,212,285 | ||
Total | $0 | $0 | $2,360,635 | $2,360,635 | ||
F.T.E.
|
3.0 | |||||
Investment of State Funds
|
||||||
Personal Services
|
$0 | $0 | $4,548,293 | $4,548,293 | ||
Operating Expenses
|
$0 | $0 | $1,426,576 | $1,426,576 | ||
Total
|
$0 | $0 | $5,974,869 | $5,974,869 | ||
F.T.E.
|
26.0 | |||||
DEPARTMENT TOTAL, STATE TREASURER | ||||||
Personal Services
|
$275,524 | $0 | $4,696,643 | $4,972,167 | ||
Operating Expenses
|
$197,448 | $0 | $3,638,861 | $3,836,309 | ||
Total | $472,972 | $0 | $8,335,504 | $8,808,476 | ||
F.T.E.
|
34.5 | |||||
SECTION 24. STATE AUDITOR
|
||||||
State Auditor
|
||||||
Personal Services
|
$867,045 | $0 | $0 | $867,045 | ||
Operating Expenses
|
$184,847 | $0 | $0 | $184,847 | ||
Total | $1,051,892 | $0 | $0 | $1,051,892 | ||
F.T.E.
|
17.3 | |||||
DEPARTMENT TOTAL, STATE AUDITOR | ||||||
Personal Services
|
$867,045 | $0 | $0 | $867,045 | ||
Operating Expenses
|
$184,847 | $0 | $0 | $184,847 | ||
Total
|
$1,051,892 | $0 | $0 | $1,051,892 | ||
F.T.E.
|
17.3 | |||||
STATE TOTAL | ||||||
Personal Services
|
$289,271,588 | $147,526,027 | $272,074,774 | $708,872,389 | ||
Operating Expenses
|
$715,065,268 | $1,154,774,788 | $472,736,876 | $2,342,576,932 | ||
Single Line Item Appropriation
|
$4,434,875 | $0 | $35,000 | $4,469,875 | ||
TOTAL
|
$1,008,771,731 | $1,302,300,815 | $744,846,650 | $3,055,919,196 | ||
F.T.E.
|
13,861.6 |
From the highway fund: | |
Radio Communications Operations | $2,072,139 |
Governor's Office Operations | $86,109 |
From the game, fish and parks fund: | |
Radio Communications Operations | $239,962 |
From the game, fish and parks administrative revolving fund: | |
Governor's Office Operations | $14,498 |
From the motor vehicle fund: | |
Radio Communications Operations | $335,946 |
Section 27. The state treasurer shall transfer to the state general fund twelve million dollars
($12,000,000) from the dakota cement trust fund.
Section 28. The state treasurer shall transfer to the state general fund money from the health
care trust fund, the amount identified by notice of the state investment officer pursuant to
§
4-5-
29.1, for the Department of Social Services - medical services.
Department of Education | |
State Aid to General Education | $10,141,998 |
State Aid to Special Education | $1,309,880 |
Technology in Schools | $3,553,385 |
Total | $15,005,263 |
Board of Regents | |
South Dakota Opportunity Scholarships | $113,875 |