CHAPTER 30

(HB 1088)

The General Appropriations Act for FY 2006.


         ENTITLED, An Act to  appropriate money for the ordinary expenses of the legislative, judicial, and executive departments of the state, the expenses of state institutions, interest on the public debt, and for common schools.

BE IT ENACTED BY THE LEGISLATURE OF THE STATE OF SOUTH DAKOTA:

     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  

     Section 25. The state treasurer shall transfer to the state general fund money from the following funds for the purposes herein indicated:

    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 26. The state treasurer shall transfer to the state general fund one hundred forty thousand dollars ($140,000) from the coordinated soil and water conservation fund.

     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.


     Section 29. The state treasurer shall transfer to the state general fund money from the education enhancement trust fund, the amount identified by notice of the state investment officer pursuant to §  4-5-29.2, for the purposes herein indicated:

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  

     Section 30. The state treasurer shall transfer to the state general fund money from the dakota cement trust fund, the amount identified by notice of the state investment officer pursuant to S.D. Const., Art. XIII, §  21, for the purposes herein indicated:
Board of Regents    
    South Dakota Opportunity Scholarships   $113,875  

     Section 31. The state treasurer shall transfer to the state general fund one hundred sixty-seven thousand nine hundred seventy-three dollars ($167,973) from the telecommunications relay service fund.

     Certified March 23, 2005

     CODE COUNSEL NOTE: This bill was certified in accordance with section 4 of Article 4 of the Constitution of the State of South Dakota.

_______________