|
|
GENERAL
|
FEDERAL
|
OTHER
|
TOTAL
|
|
|
FUNDS
|
FUNDS
|
FUNDS
|
FUNDS
|
SECTION 2. OFFICE OF THE GOVERNOR
|
(1) Office of the Governor
|
|
Personal Services
|
$1,938,848
|
$0
|
$0
|
$1,938,848
|
|
Operating Expenses
|
$455,609
|
$0
|
$0
|
$455,609
|
|
|
|
|
|
|
|
Total
|
$2,394,457
|
$0
|
$0
|
$2,394,457
|
|
F.T.E.
|
|
|
|
21.5
|
|
|
|
|
|
|
(2) Governor's Contingency Fund
|
|
Operating Expenses
|
$75,000
|
$0
|
$0
|
$75,000
|
|
|
|
|
|
|
|
Total
|
$75,000
|
$0
|
$0
|
$75,000
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(3) Governor's Office of Economic Development
|
|
Personal Services
|
$2,447,071
|
$561,046
|
$779,194
|
$3,787,311
|
|
Operating Expenses
|
$4,923,059
|
$8,925,524
|
$39,402,154
|
$53,250,737
|
|
|
|
|
|
|
|
Total
|
$7,370,130
|
$9,486,570
|
$40,181,348
|
$57,038,048
|
|
F.T.E.
|
|
|
|
48.6
|
|
|
|
|
|
|
(4) SD Housing Development Authority - Informational
|
|
Personal Services
|
$0
|
$1,314,424
|
$3,670,216
|
$4,984,640
|
|
Operating Expenses
|
$0
|
$711,419
|
$6,847,411
|
$7,558,830
|
|
|
|
|
|
|
|
Total
|
$0
|
$2,025,843
|
$10,517,627
|
$12,543,470
|
|
F.T.E.
|
|
|
|
65.0
|
|
|
|
|
|
|
(5) SD Science and Tech Authority - Informational
|
|
Personal Services
|
$0
|
$0
|
$4,857
|
$4,857
|
|
Operating Expenses
|
$0
|
$0
|
$2,487,442
|
$2,487,442
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$2,492,299
|
$2,492,299
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(6) Ellsworth Authority - Informational
|
|
Personal Services
|
$0
|
$0
|
$0
|
$0
|
|
Operating Expenses
|
$0
|
$0
|
$709,881
|
$709,881
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$709,881
|
$709,881
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(7) REDI Grants
|
|
Operating Expenses
|
$0
|
$0
|
$1,751,608
|
$1,751,608
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$1,751,608
|
$1,751,608
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(8) Local Infrastructure Improvement
|
|
Operating Expenses
|
$1,470,000
|
$0
|
$1,470,000
|
$2,940,000
|
|
|
|
|
|
|
|
Total
|
$1,470,000
|
$0
|
$1,470,000
|
$2,940,000
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(9) Economic Development Partnership
|
|
Operating Expenses
|
$0
|
$0
|
$375,000
|
$375,000
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$375,000
|
$375,000
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(10) SD Housing Opportunity
|
|
Operating Expenses
|
$1,040,000
|
$0
|
$3,040,000
|
$4,080,000
|
|
|
|
|
|
|
|
Total
|
$1,040,000
|
$0
|
$3,040,000
|
$4,080,000
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(11) Workforce Education
|
|
Operating Expenses
|
$490,000
|
$0
|
$0
|
$490,000
|
|
|
|
|
|
|
|
Total
|
$490,000
|
$0
|
$0
|
$490,000
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(12) Lt. Governor
|
|
Personal Services
|
$22,245
|
$0
|
$0
|
$22,245
|
|
Operating Expenses
|
$13,563
|
$0
|
$0
|
$13,563
|
|
|
|
|
|
|
|
Total
|
$35,808
|
$0
|
$0
|
$35,808
|
|
F.T.E.
|
|
|
|
0.5
|
|
|
|
|
|
|
(13) DEPARTMENT TOTAL, OFFICE OF THE GOVERNOR
|
|
Personal Services
|
$4,408,164
|
$1,875,470
|
$4,454,267
|
$10,737,901
|
|
Operating Expenses
|
$8,467,231
|
$9,636,943
|
$56,083,496
|
$74,187,670
|
|
|
|
|
|
|
|
Total
|
$12,875,395
|
$11,512,413
|
$60,537,763
|
$84,925,571
|
|
F.T.E.
|
|
|
|
135.6
|
|
|
|
|
|
|
SECTION 3. BUREAU OF FINANCE AND MANAGEMENT (BFM)
|
(1) Bureau of Finance and Management
|
|
Personal Services
|
$724,882
|
$0
|
$2,503,446
|
$3,228,328
|
|
Operating Expenses
|
$245,819
|
$0
|
$2,890,462
|
$3,136,281
|
|
|
|
|
|
|
|
Total
|
$970,701
|
$0
|
$5,393,908
|
$6,364,609
|
|
F.T.E.
|
|
|
|
36.0
|
|
|
|
|
|
|
(2) Computer Services and Development
|
|
Operating Expenses
|
$0
|
$0
|
$2,000,000
|
$2,000,000
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$2,000,000
|
$2,000,000
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(3) Building Authority - Informational
|
|
Personal Services
|
$0
|
$0
|
$2,530
|
$2,530
|
|
Operating Expenses
|
$0
|
$0
|
$562,047
|
$562,047
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$564,577
|
$564,577
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(4) Health and Education Facilities Authority - Informational
|
|
Personal Services
|
$0
|
$0
|
$475,425
|
$475,425
|
|
Operating Expenses
|
$0
|
$0
|
$219,750
|
$219,750
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$695,175
|
$695,175
|
|
F.T.E.
|
|
|
|
6.0
|
|
|
|
|
|
|
(5) Employee Compensation and Billing Pools
|
|
Personal Services
|
$17,191,573
|
$8,226,015
|
$20,191,098
|
$45,608,686
|
|
Operating Expenses
|
$1,913,712
|
$1,375,155
|
$4,009,694
|
$7,298,561
|
|
|
|
|
|
|
|
Total
|
$19,105,285
|
$9,601,170
|
$24,200,792
|
$52,907,247
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(6) Educational Enhancement Funding Corporation - Informational
|
|
Personal Services
|
$0
|
$0
|
$0
|
$0
|
|
Operating Expenses
|
$0
|
$0
|
$139,605
|
$139,605
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$139,605
|
$139,605
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(7) DEPARTMENT TOTAL, BUREAU OF FINANCE AND MANAGEMENT (BFM)
|
|
Personal Services
|
$17,916,455
|
$8,226,015
|
$23,172,499
|
$49,314,969
|
|
Operating Expenses
|
$2,159,531
|
$1,375,155
|
$9,821,558
|
$13,356,244
|
|
|
|
|
|
|
|
Total
|
$20,075,986
|
$9,601,170
|
$32,994,057
|
$62,671,213
|
|
F.T.E.
|
|
|
|
42.0
|
|
|
|
|
|
|
SECTION 4. BUREAU OF ADMINISTRATION (BOA)
|
(1) Administrative Services
|
|
Personal Services
|
$0
|
$0
|
$400,743
|
$400,743
|
|
Operating Expenses
|
$683
|
$0
|
$113,411
|
$114,094
|
|
|
|
|
|
|
|
Total
|
$683
|
$0
|
$514,154
|
$514,837
|
|
F.T.E.
|
|
|
|
3.5
|
|
|
|
|
|
|
(2) Central Services
|
|
Personal Services
|
$194,919
|
$0
|
$7,183,439
|
$7,378,358
|
|
Operating Expenses
|
$210,487
|
$0
|
$19,225,121
|
$19,435,608
|
|
|
|
|
|
|
|
Total
|
$405,406
|
$0
|
$26,408,560
|
$26,813,966
|
|
F.T.E.
|
|
|
|
135.5
|
|
|
|
|
|
|
(3) State Engineer
|
|
Personal Services
|
$0
|
$0
|
$1,173,951
|
$1,173,951
|
|
Operating Expenses
|
$0
|
$0
|
$243,121
|
$243,121
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$1,417,072
|
$1,417,072
|
|
F.T.E.
|
|
|
|
15.0
|
|
|
|
|
|
|
(4) Statewide Maintenance and Repair
|
|
Operating Expenses
|
$15,699,272
|
$500,000
|
$4,089,246
|
$20,288,518
|
|
|
|
|
|
|
|
Total
|
$15,699,272
|
$500,000
|
$4,089,246
|
$20,288,518
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(5) Office of Hearing Examiners
|
|
Personal Services
|
$274,490
|
$0
|
$0
|
$274,490
|
|
Operating Expenses
|
$75,040
|
$0
|
$0
|
$75,040
|
|
|
|
|
|
|
|
Total
|
$349,530
|
$0
|
$0
|
$349,530
|
|
F.T.E.
|
|
|
|
3.0
|
|
|
|
|
|
|
(6) Obligation Recovery Center
|
|
Operating Expenses
|
$720,000
|
$0
|
$0
|
$720,000
|
|
|
|
|
|
|
|
Total
|
$720,000
|
$0
|
$0
|
$720,000
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(7) Risk Management Administration - Informational
|
|
Personal Services
|
$0
|
$0
|
$637,504
|
$637,504
|
|
Operating Expenses
|
$0
|
$0
|
$3,453,567
|
$3,453,567
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$4,091,071
|
$4,091,071
|
|
F.T.E.
|
|
|
|
8.0
|
|
|
|
|
|
|
(8) Risk Management Claims - Informational
|
|
Operating Expenses
|
$0
|
$0
|
$2,222,898
|
$2,222,898
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$2,222,898
|
$2,222,898
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(9) Captive Insurance Pool
|
|
Operating Expenses
|
$0
|
$0
|
$1,836,000
|
$1,836,000
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$1,836,000
|
$1,836,000
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(10) DEPARTMENT TOTAL, BUREAU OF ADMINISTRATION (BOA)
|
|
Personal Services
|
$469,409
|
$0
|
$9,395,637
|
$9,865,046
|
|
Operating Expenses
|
$16,705,482
|
$500,000
|
$31,183,364
|
$48,388,846
|
|
|
|
|
|
|
|
Total
|
$17,174,891
|
$500,000
|
$40,579,001
|
$58,253,892
|
|
F.T.E.
|
|
|
|
165.0
|
|
|
|
|
|
|
SECTION 5. BUREAU OF INFORMATION AND TELECOMMUNICATIONS (BIT)
|
(1) Data Centers
|
|
Personal Services
|
$0
|
$0
|
$5,404,813
|
$5,404,813
|
|
Operating Expenses
|
$0
|
$0
|
$4,238,243
|
$4,238,243
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$9,643,056
|
$9,643,056
|
|
F.T.E.
|
|
|
|
64.0
|
|
|
|
|
|
|
(2) Development
|
|
Personal Services
|
$0
|
$0
|
$12,683,059
|
$12,683,059
|
|
Operating Expenses
|
$0
|
$0
|
$2,121,284
|
$2,121,284
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$14,804,343
|
$14,804,343
|
|
F.T.E.
|
|
|
|
153.0
|
|
|
|
|
|
|
(3) Telecommunications Services
|
|
Personal Services
|
$0
|
$0
|
$7,131,723
|
$7,131,723
|
|
Operating Expenses
|
$0
|
$0
|
$11,921,444
|
$11,921,444
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$19,053,167
|
$19,053,167
|
|
F.T.E.
|
|
|
|
89.0
|
|
|
|
|
|
|
(4) South Dakota Public Broadcasting
|
|
Personal Services
|
$2,941,297
|
$0
|
$1,177,026
|
$4,118,323
|
|
Operating Expenses
|
$1,265,284
|
$422,484
|
$2,846,154
|
$4,533,922
|
|
|
|
|
|
|
|
Total
|
$4,206,581
|
$422,484
|
$4,023,180
|
$8,652,245
|
|
F.T.E.
|
|
|
|
63.5
|
|
|
|
|
|
|
(5) BIT Administration
|
|
Personal Services
|
$0
|
$0
|
$1,438,876
|
$1,438,876
|
|
Operating Expenses
|
$0
|
$0
|
$328,774
|
$328,774
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$1,767,650
|
$1,767,650
|
|
F.T.E.
|
|
|
|
15.0
|
|
|
|
|
|
|
(6) State Radio Engineering
|
|
Personal Services
|
$773,154
|
$122,531
|
$12,123
|
$907,808
|
|
Operating Expenses
|
$2,305,943
|
$91,689
|
$143,931
|
$2,541,563
|
|
|
|
|
|
|
|
Total
|
$3,079,097
|
$214,220
|
$156,054
|
$3,449,371
|
|
F.T.E.
|
|
|
|
11.0
|
|
|
|
|
|
|
(7) DEPARTMENT TOTAL, BUREAU OF INFORMATION AND TELECOMMUNICATIONS (BIT)
|
|
Personal Services
|
$3,714,451
|
$122,531
|
$27,847,620
|
$31,684,602
|
|
Operating Expenses
|
$3,571,227
|
$514,173
|
$21,599,830
|
$25,685,230
|
|
|
|
|
|
|
|
Total
|
$7,285,678
|
$636,704
|
$49,447,450
|
$57,369,832
|
|
F.T.E.
|
|
|
|
395.5
|
|
|
|
|
|
|
SECTION 6. BUREAU OF HUMAN RESOURCES (BHR)
|
(1) Personnel Management/Employee Benefits
|
|
Personal Services
|
$220,889
|
$0
|
$4,793,774
|
$5,014,663
|
|
Operating Expenses
|
$63,810
|
$0
|
$2,061,607
|
$2,125,417
|
|
|
|
|
|
|
|
Total
|
$284,699
|
$0
|
$6,855,381
|
$7,140,080
|
|
F.T.E.
|
|
|
|
73.5
|
|
|
|
|
|
|
(2) DEPARTMENT TOTAL, BUREAU OF HUMAN RESOURCES (BHR)
|
|
Personal Services
|
$220,889
|
$0
|
$4,793,774
|
$5,014,663
|
|
Operating Expenses
|
$63,810
|
$0
|
$2,061,607
|
$2,125,417
|
|
|
|
|
|
|
|
Total
|
$284,699
|
$0
|
$6,855,381
|
$7,140,080
|
|
F.T.E.
|
|
|
|
73.5
|
|
|
|
|
|
|
SECTION 7. DEPARTMENT OF REVENUE
|
(1) Administration, Secretary of Revenue
|
|
Personal Services
|
$0
|
$0
|
$2,258,049
|
$2,258,049
|
|
Operating Expenses
|
$0
|
$0
|
$1,654,949
|
$1,654,949
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$3,912,998
|
$3,912,998
|
|
F.T.E.
|
|
|
|
29.0
|
|
|
|
|
|
|
(2) Business Tax
|
|
Personal Services
|
$0
|
$0
|
$3,659,519
|
$3,659,519
|
|
Operating Expenses
|
$0
|
$0
|
$898,716
|
$898,716
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$4,558,235
|
$4,558,235
|
|
F.T.E.
|
|
|
|
59.5
|
|
|
|
|
|
|
(3) Motor Vehicles
|
|
Personal Services
|
$0
|
$0
|
$2,583,767
|
$2,583,767
|
|
Operating Expenses
|
$0
|
$300,000
|
$6,451,564
|
$6,751,564
|
|
|
|
|
|
|
|
Total
|
$0
|
$300,000
|
$9,035,331
|
$9,335,331
|
|
F.T.E.
|
|
|
|
47.0
|
|
|
|
|
|
|
(4) Property and Special Taxes
|
|
Personal Services
|
$1,051,364
|
$0
|
$0
|
$1,051,364
|
|
Operating Expenses
|
$264,368
|
$0
|
$0
|
$264,368
|
|
|
|
|
|
|
|
Total
|
$1,315,732
|
$0
|
$0
|
$1,315,732
|
|
F.T.E.
|
|
|
|
15.0
|
|
|
|
|
|
|
(5) Audits
|
|
Personal Services
|
$0
|
$0
|
$3,952,996
|
$3,952,996
|
|
Operating Expenses
|
$0
|
$0
|
$643,733
|
$643,733
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$4,596,729
|
$4,596,729
|
|
F.T.E.
|
|
|
|
57.0
|
|
|
|
|
|
|
(6) Instant and On-line Operations - Informational
|
|
Personal Services
|
$0
|
$0
|
$1,482,602
|
$1,482,602
|
|
Operating Expenses
|
$0
|
$0
|
$36,941,063
|
$36,941,063
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$38,423,665
|
$38,423,665
|
|
F.T.E.
|
|
|
|
21.0
|
|
|
|
|
|
|
(7) Video Lottery
|
|
Personal Services
|
$0
|
$0
|
$739,272
|
$739,272
|
|
Operating Expenses
|
$0
|
$0
|
$1,943,079
|
$1,943,079
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$2,682,351
|
$2,682,351
|
|
F.T.E.
|
|
|
|
10.0
|
|
|
|
|
|
|
(8) Commission on Gaming - Informational
|
|
Personal Services
|
$0
|
$0
|
$1,082,644
|
$1,082,644
|
|
Operating Expenses
|
$0
|
$0
|
$9,611,286
|
$9,611,286
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$10,693,930
|
$10,693,930
|
|
F.T.E.
|
|
|
|
16.0
|
|
|
|
|
|
|
(9) DEPARTMENT TOTAL, DEPARTMENT OF REVENUE
|
|
Personal Services
|
$1,051,364
|
$0
|
$15,758,849
|
$16,810,213
|
|
Operating Expenses
|
$264,368
|
$300,000
|
$58,144,390
|
$58,708,758
|
|
|
|
|
|
|
|
Total
|
$1,315,732
|
$300,000
|
$73,903,239
|
$75,518,971
|
|
F.T.E.
|
|
|
|
254.5
|
|
|
|
|
|
|
SECTION 8. DEPARTMENT OF AGRICULTURE...............
|
(1) Administration, Secretary of Agriculture
|
|
Personal Services
|
$789,977
|
$43,993
|
$79,053
|
$913,023
|
|
Operating Expenses
|
$416,073
|
$18,665
|
$93,841
|
$528,579
|
|
|
|
|
|
|
|
Total
|
$1,206,050
|
$62,658
|
$172,894
|
$1,441,602
|
|
F.T.E.
|
|
|
|
10.5
|
|
|
|
|
|
|
(2) Agricultural Services and Assistance
|
|
Personal Services
|
$1,725,377
|
$1,724,856
|
$1,250,151
|
$4,700,384
|
|
Operating Expenses
|
$653,091
|
$2,342,952
|
$1,931,457
|
$4,927,500
|
|
|
|
|
|
|
|
Total
|
$2,378,468
|
$4,067,808
|
$3,181,608
|
$9,627,884
|
|
F.T.E.
|
|
|
|
79.9
|
|
|
|
|
|
|
(3) Agricultural Development and Promotion
|
|
Personal Services
|
$869,922
|
$478,777
|
$42,084
|
$1,390,783
|
|
Operating Expenses
|
$372,564
|
$1,051,710
|
$279,261
|
$1,703,535
|
|
|
|
|
|
|
|
Total
|
$1,242,486
|
$1,530,487
|
$321,345
|
$3,094,318
|
|
F.T.E.
|
|
|
|
23.0
|
|
|
|
|
|
|
(4) Animal Industry Board
|
|
Personal Services
|
$1,807,725
|
$1,129,317
|
$138,759
|
$3,075,801
|
|
Operating Expenses
|
$345,423
|
$624,010
|
$3,489,683
|
$4,459,116
|
|
|
|
|
|
|
|
Total
|
$2,153,148
|
$1,753,327
|
$3,628,442
|
$7,534,917
|
|
F.T.E.
|
|
|
|
41.0
|
|
|
|
|
|
|
(5) American Dairy Association - Informational
|
|
Operating Expenses
|
$0
|
$0
|
$2,750,200
|
$2,750,200
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$2,750,200
|
$2,750,200
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(6) Wheat Commission - Informational
|
|
Personal Services
|
$0
|
$0
|
$245,885
|
$245,885
|
|
Operating Expenses
|
$0
|
$0
|
$1,560,000
|
$1,560,000
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$1,805,885
|
$1,805,885
|
|
F.T.E.
|
|
|
|
3.0
|
|
|
|
|
|
|
(7) Oilseeds Council - Informational
|
|
Personal Services
|
$0
|
$0
|
$1,700
|
$1,700
|
|
Operating Expenses
|
$0
|
$0
|
$364,000
|
$364,000
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$365,700
|
$365,700
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(8) Soybean Research and Promotion Council - Informational
|
|
Personal Services
|
$0
|
$0
|
$530,778
|
$530,778
|
|
Operating Expenses
|
$0
|
$0
|
$9,563,958
|
$9,563,958
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$10,094,736
|
$10,094,736
|
|
F.T.E.
|
|
|
|
8.0
|
|
|
|
|
|
|
(9) Brand Board - Informational
|
|
Personal Services
|
$0
|
$0
|
$1,808,436
|
$1,808,436
|
|
Operating Expenses
|
$0
|
$0
|
$515,186
|
$515,186
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$2,323,622
|
$2,323,622
|
|
F.T.E.
|
|
|
|
33.0
|
|
|
|
|
|
|
(10) Corn Utilization Council - Informational
|
|
Personal Services
|
$0
|
$0
|
$120,000
|
$120,000
|
|
Operating Expenses
|
$0
|
$0
|
$8,345,000
|
$8,345,000
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$8,465,000
|
$8,465,000
|
|
F.T.E.
|
|
|
|
1.0
|
|
|
|
|
|
|
(11) Board of Veterinary Medical Examiners - Informational
|
|
Personal Services
|
$0
|
$0
|
$2,688
|
$2,688
|
|
Operating Expenses
|
$0
|
$0
|
$56,631
|
$56,631
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$59,319
|
$59,319
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(12) Pulse Crops Council - Informational
|
|
Personal Services
|
$0
|
$0
|
$1,214
|
$1,214
|
|
Operating Expenses
|
$0
|
$0
|
$27,209
|
$27,209
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$28,423
|
$28,423
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(13) State Fair
|
|
Personal Services
|
$0
|
$0
|
$948,342
|
$948,342
|
|
Operating Expenses
|
$323,563
|
$0
|
$2,290,685
|
$2,614,248
|
|
|
|
|
|
|
|
Total
|
$323,563
|
$0
|
$3,239,027
|
$3,562,590
|
|
F.T.E.
|
|
|
|
19.5
|
|
|
|
|
|
|
(14) DEPARTMENT TOTAL, DEPARTMENT OF AGRICULTURE...............
|
|
Personal Services
|
$5,193,001
|
$3,376,943
|
$5,169,090
|
$13,739,034
|
|
Operating Expenses
|
$2,110,714
|
$4,037,337
|
$31,267,111
|
$37,415,162
|
|
|
|
|
|
|
|
Total
|
$7,303,715
|
$7,414,280
|
$36,436,201
|
$51,154,196
|
|
F.T.E.
|
|
|
|
218.9
|
|
|
|
|
|
|
SECTION 9. DEPARTMENT OF TOURISM
|
(1) Tourism
|
|
Personal Services
|
$0
|
$0
|
$2,015,447
|
$2,015,447
|
|
Operating Expenses
|
$0
|
$0
|
$14,096,051
|
$14,096,051
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$16,111,498
|
$16,111,498
|
|
F.T.E.
|
|
|
|
33.7
|
|
|
|
|
|
|
(2) Arts
|
|
Personal Services
|
$0
|
$58,890
|
$271,760
|
$330,650
|
|
Operating Expenses
|
$0
|
$819,110
|
$725,037
|
$1,544,147
|
|
|
|
|
|
|
|
Total
|
$0
|
$878,000
|
$996,797
|
$1,874,797
|
|
F.T.E.
|
|
|
|
4.0
|
|
|
|
|
|
|
(3) DEPARTMENT TOTAL, DEPARTMENT OF TOURISM
|
|
Personal Services
|
$0
|
$58,890
|
$2,287,207
|
$2,346,097
|
|
Operating Expenses
|
$0
|
$819,110
|
$14,821,088
|
$15,640,198
|
|
|
|
|
|
|
|
Total
|
$0
|
$878,000
|
$17,108,295
|
$17,986,295
|
|
F.T.E.
|
|
|
|
37.7
|
|
|
|
|
|
|
SECTION 10. DEPARTMENT OF GAME, FISH AND PARKS
|
(1) Administration, Secretary of Game, Fish and Parks
|
|
Personal Services
|
$139,792
|
$0
|
$2,149,826
|
$2,289,618
|
|
Operating Expenses
|
$825,120
|
$0
|
$1,168,161
|
$1,993,281
|
|
|
|
|
|
|
|
Total
|
$964,912
|
$0
|
$3,317,987
|
$4,282,899
|
|
F.T.E.
|
|
|
|
27.6
|
|
|
|
|
|
|
(2) Wildlife - Informational
|
|
Personal Services
|
$0
|
$4,587,155
|
$15,053,604
|
$19,640,759
|
|
Operating Expenses
|
$0
|
$13,734,745
|
$15,885,323
|
$29,620,068
|
|
|
|
|
|
|
|
Total
|
$0
|
$18,321,900
|
$30,938,927
|
$49,260,827
|
|
F.T.E.
|
|
|
|
294.0
|
|
|
|
|
|
|
(3) Wildlife, Development, and Improvement - Informational
|
|
Operating Expenses
|
$0
|
$1,427,250
|
$600,750
|
$2,028,000
|
|
|
|
|
|
|
|
Total
|
$0
|
$1,427,250
|
$600,750
|
$2,028,000
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(4) State Parks and Recreation
|
|
Personal Services
|
$2,772,205
|
$990,311
|
$7,656,878
|
$11,419,394
|
|
Operating Expenses
|
$2,471,451
|
$2,985,372
|
$9,511,514
|
$14,968,337
|
|
|
|
|
|
|
|
Total
|
$5,243,656
|
$3,975,683
|
$17,168,392
|
$26,387,731
|
|
F.T.E.
|
|
|
|
250.2
|
|
|
|
|
|
|
(5) State Parks and Recreation - Development and Improvement
|
|
Personal Services
|
$0
|
$0
|
$0
|
$0
|
|
Operating Expenses
|
$0
|
$3,747,250
|
$6,840,625
|
$10,587,875
|
|
|
|
|
|
|
|
Total
|
$0
|
$3,747,250
|
$6,840,625
|
$10,587,875
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(6) Snowmobile Trails - Informational
|
|
Personal Services
|
$0
|
$0
|
$402,274
|
$402,274
|
|
Operating Expenses
|
$0
|
$0
|
$923,824
|
$923,824
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$1,326,098
|
$1,326,098
|
|
F.T.E.
|
|
|
|
9.1
|
|
|
|
|
|
|
(7) DEPARTMENT TOTAL, DEPARTMENT OF GAME, FISH AND PARKS
|
|
Personal Services
|
$2,911,997
|
$5,577,466
|
$25,262,582
|
$33,752,045
|
|
Operating Expenses
|
$3,296,571
|
$21,894,617
|
$34,930,197
|
$60,121,385
|
|
|
|
|
|
|
|
Total
|
$6,208,568
|
$27,472,083
|
$60,192,779
|
$93,873,430
|
|
F.T.E.
|
|
|
|
580.9
|
|
|
|
|
|
|
SECTION 11. DEPARTMENT OF TRIBAL RELATIONS
|
(1) Office of Tribal Relations
|
|
Personal Services
|
$526,822
|
$0
|
$0
|
$526,822
|
|
Operating Expenses
|
$149,632
|
$0
|
$46,000
|
$195,632
|
|
|
|
|
|
|
|
Total
|
$676,454
|
$0
|
$46,000
|
$722,454
|
|
F.T.E.
|
|
|
|
7.0
|
|
|
|
|
|
|
(2) DEPARTMENT TOTAL, DEPARTMENT OF TRIBAL RELATIONS
|
|
Personal Services
|
$526,822
|
$0
|
$0
|
$526,822
|
|
Operating Expenses
|
$149,632
|
$0
|
$46,000
|
$195,632
|
|
|
|
|
|
|
|
Total
|
$676,454
|
$0
|
$46,000
|
$722,454
|
|
F.T.E.
|
|
|
|
7.0
|
|
|
|
|
|
|
SECTION 12. DEPARTMENT OF SOCIAL SERVICES
|
(1) Administration, Secretary of Social Services
|
|
Personal Services
|
$4,394,515
|
$5,700,647
|
$10,578
|
$10,105,740
|
|
Operating Expenses
|
$4,789,074
|
$11,158,839
|
$9,650
|
$15,957,563
|
|
|
|
|
|
|
|
Total
|
$9,183,589
|
$16,859,486
|
$20,228
|
$26,063,303
|
|
F.T.E.
|
|
|
|
176.7
|
|
|
|
|
|
|
(2) Economic Assistance
|
|
Personal Services
|
$8,399,375
|
$11,991,218
|
$24,534
|
$20,415,127
|
|
Operating Expenses
|
$17,940,109
|
$65,462,755
|
$317,023
|
$83,719,887
|
|
|
|
|
|
|
|
Total
|
$26,339,484
|
$77,453,973
|
$341,557
|
$104,135,014
|
|
F.T.E.
|
|
|
|
320.5
|
|
|
|
|
|
|
(3) Medical Services
|
|
Personal Services
|
$884,829
|
$2,592,752
|
$0
|
$3,477,581
|
|
Operating Expenses
|
$226,699,293
|
$425,719,070
|
$280,701
|
$652,699,064
|
|
|
|
|
|
|
|
Total
|
$227,584,122
|
$428,311,822
|
$280,701
|
$656,176,645
|
|
F.T.E.
|
|
|
|
52.0
|
|
|
|
|
|
|
(4) Children's Services
|
|
Personal Services
|
$13,336,696
|
$10,244,278
|
$1,766,185
|
$25,347,159
|
|
Operating Expenses
|
$37,042,841
|
$44,243,920
|
$3,071,012
|
$84,357,773
|
|
|
|
|
|
|
|
Total
|
$50,379,537
|
$54,488,198
|
$4,837,197
|
$109,704,932
|
|
F.T.E.
|
|
|
|
374.8
|
|
|
|
|
|
|
(5) Behavioral Health
|
|
Personal Services
|
$33,544,107
|
$8,317,535
|
$2,068,929
|
$43,930,571
|
|
Operating Expenses
|
$59,889,875
|
$33,721,971
|
$1,419,833
|
$95,031,679
|
|
|
|
|
|
|
|
Total
|
$93,433,982
|
$42,039,506
|
$3,488,762
|
$138,962,250
|
|
F.T.E.
|
|
|
|
636.0
|
|
|
|
|
|
|
(6) Board of Counselor Examiners - Informational
|
|
Personal Services
|
$0
|
$0
|
$3,300
|
$3,300
|
|
Operating Expenses
|
$0
|
$0
|
$91,631
|
$91,631
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$94,931
|
$94,931
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(7) Board of Psychology Examiners - Informational
|
|
Personal Services
|
$0
|
$0
|
$3,860
|
$3,860
|
|
Operating Expenses
|
$0
|
$0
|
$73,321
|
$73,321
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$77,181
|
$77,181
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(8) Board of Social Work Examiners - Informational
|
|
Personal Services
|
$0
|
$0
|
$3,171
|
$3,171
|
|
Operating Expenses
|
$0
|
$0
|
$106,342
|
$106,342
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$109,513
|
$109,513
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(9) Board of Addiction and Prevention Professionals - Informational
|
|
Personal Services
|
$0
|
$0
|
$113,343
|
$113,343
|
|
Operating Expenses
|
$0
|
$0
|
$58,260
|
$58,260
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$171,603
|
$171,603
|
|
F.T.E.
|
|
|
|
1.3
|
|
|
|
|
|
|
(10) DEPARTMENT TOTAL, DEPARTMENT OF SOCIAL SERVICES
|
|
Personal Services
|
$60,559,522
|
$38,846,430
|
$3,993,900
|
$103,399,852
|
|
Operating Expenses
|
$346,361,192
|
$580,306,555
|
$5,427,773
|
$932,095,520
|
|
|
|
|
|
|
|
Total
|
$406,920,714
|
$619,152,985
|
$9,421,673
|
$1,035,495,372
|
|
F.T.E.
|
|
|
|
1,561.3
|
|
|
|
|
|
|
SECTION 13. DEPARTMENT OF HEALTH
|
(1) Administration, Secretary of Health
|
|
Personal Services
|
$772,333
|
$1,086,120
|
$653,743
|
$2,512,196
|
|
Operating Expenses
|
$223,339
|
$1,416,131
|
$880,654
|
$2,520,124
|
|
|
|
|
|
|
|
Total
|
$995,672
|
$2,502,251
|
$1,534,397
|
$5,032,320
|
|
F.T.E.
|
|
|
|
33.0
|
|
|
|
|
|
|
(2) Health Systems Development and Regulation
|
|
Personal Services
|
$2,176,322
|
$3,615,707
|
$66,679
|
$5,858,708
|
|
Operating Expenses
|
$1,665,663
|
$7,284,070
|
$1,156,540
|
$10,106,273
|
|
|
|
|
|
|
|
Total
|
$3,841,985
|
$10,899,777
|
$1,223,219
|
$15,964,981
|
|
F.T.E.
|
|
|
|
70.0
|
|
|
|
|
|
|
(3) Family and Community Health
|
|
Personal Services
|
$2,287,737
|
$10,600,921
|
$1,274,834
|
$14,163,492
|
|
Operating Expenses
|
$2,036,929
|
$16,717,088
|
$5,326,644
|
$24,080,661
|
|
|
|
|
|
|
|
Total
|
$4,324,666
|
$27,318,009
|
$6,601,478
|
$38,244,153
|
|
F.T.E.
|
|
|
|
192.5
|
|
|
|
|
|
|
(4) Laboratory Services
|
|
Personal Services
|
$0
|
$695,856
|
$1,583,940
|
$2,279,796
|
|
Operating Expenses
|
$0
|
$3,395,176
|
$1,932,735
|
$5,327,911
|
|
|
|
|
|
|
|
Total
|
$0
|
$4,091,032
|
$3,516,675
|
$7,607,707
|
|
F.T.E.
|
|
|
|
29.0
|
|
|
|
|
|
|
(5) Correctional Health
|
|
Personal Services
|
$0
|
$0
|
$7,871,573
|
$7,871,573
|
|
Operating Expenses
|
$0
|
$0
|
$17,610,221
|
$17,610,221
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$25,481,794
|
$25,481,794
|
|
F.T.E.
|
|
|
|
96.9
|
|
|
|
|
|
|
(6) Tobacco Prevention
|
|
Personal Services
|
$0
|
$250,600
|
$0
|
$250,600
|
|
Operating Expenses
|
$0
|
$1,315,588
|
$4,500,217
|
$5,815,805
|
|
|
|
|
|
|
|
Total
|
$0
|
$1,566,188
|
$4,500,217
|
$6,066,405
|
|
F.T.E.
|
|
|
|
3.0
|
|
|
|
|
|
|
(7) Board of Chiropractic Examiners - Informational
|
|
Personal Services
|
$0
|
$0
|
$65,184
|
$65,184
|
|
Operating Expenses
|
$0
|
$0
|
$48,529
|
$48,529
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$113,713
|
$113,713
|
|
F.T.E.
|
|
|
|
1.0
|
|
|
|
|
|
|
(8) Board of Dentistry - Informational
|
|
Personal Services
|
$0
|
$0
|
$7,354
|
$7,354
|
|
Operating Expenses
|
$0
|
$0
|
$431,118
|
$431,118
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$438,472
|
$438,472
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(9) Board of Hearing Aid Dispensers and Audiologists - Informational
|
|
Personal Services
|
$0
|
$0
|
$1,229
|
$1,229
|
|
Operating Expenses
|
$0
|
$0
|
$27,241
|
$27,241
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$28,470
|
$28,470
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(10) Board of Funeral Service - Informational
|
|
Personal Services
|
$0
|
$0
|
$9,536
|
$9,536
|
|
Operating Expenses
|
$0
|
$0
|
$74,605
|
$74,605
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$84,141
|
$84,141
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(11) Board of Medical and Osteopathic Examiners - Informational
|
|
Personal Services
|
$0
|
$0
|
$430,923
|
$430,923
|
|
Operating Expenses
|
$0
|
$0
|
$618,316
|
$618,316
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$1,049,239
|
$1,049,239
|
|
F.T.E.
|
|
|
|
8.0
|
|
|
|
|
|
|
(12) Board of Nursing - Informational
|
|
Personal Services
|
$0
|
$0
|
$679,013
|
$679,013
|
|
Operating Expenses
|
$0
|
$0
|
$837,486
|
$837,486
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$1,516,499
|
$1,516,499
|
|
F.T.E.
|
|
|
|
9.0
|
|
|
|
|
|
|
(13) Board of Nursing Home Administrators - Informational
|
|
Personal Services
|
$0
|
$0
|
$2,385
|
$2,385
|
|
Operating Expenses
|
$0
|
$0
|
$66,285
|
$66,285
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$68,670
|
$68,670
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(14) Board of Optometry - Informational
|
|
Personal Services
|
$0
|
$0
|
$1,138
|
$1,138
|
|
Operating Expenses
|
$0
|
$0
|
$70,892
|
$70,892
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$72,030
|
$72,030
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(15) Board of Pharmacy - Informational
|
|
Personal Services
|
$0
|
$75,000
|
$569,960
|
$644,960
|
|
Operating Expenses
|
$0
|
$400,000
|
$653,333
|
$1,053,333
|
|
|
|
|
|
|
|
Total
|
$0
|
$475,000
|
$1,223,293
|
$1,698,293
|
|
F.T.E.
|
|
|
|
6.4
|
|
|
|
|
|
|
(16) Board of Podiatry Examiners - Informational
|
|
Personal Services
|
$0
|
$0
|
$291
|
$291
|
|
Operating Expenses
|
$0
|
$0
|
$21,230
|
$21,230
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$21,521
|
$21,521
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(17) Board of Massage Therapy - Informational
|
|
Personal Services
|
$0
|
$0
|
$1,600
|
$1,600
|
|
Operating Expenses
|
$0
|
$0
|
$83,650
|
$83,650
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$85,250
|
$85,250
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(18) Board of Speech Language Pathology - Informational
|
|
Personal Services
|
$0
|
$0
|
$1,140
|
$1,140
|
|
Operating Expenses
|
$0
|
$0
|
$45,132
|
$45,132
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$46,272
|
$46,272
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(19) Board of Certified Professional Midwives - Informational
|
|
Operating Expenses
|
$0
|
$0
|
$20,008
|
$20,008
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$20,008
|
$20,008
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(20) DEPARTMENT TOTAL, DEPARTMENT OF HEALTH
|
|
Personal Services
|
$5,236,392
|
$16,324,204
|
$13,220,522
|
$34,781,118
|
|
Operating Expenses
|
$3,925,931
|
$30,528,053
|
$34,404,836
|
$68,858,820
|
|
|
|
|
|
|
|
Total
|
$9,162,323
|
$46,852,257
|
$47,625,358
|
$103,639,938
|
|
F.T.E.
|
|
|
|
448.8
|
|
|
|
|
|
|
SECTION 14. DEPARTMENT OF LABOR AND REGULATION
|
(1) Administration, Secretary of Labor
|
|
Personal Services
|
$55,888
|
$3,342,602
|
$180,569
|
$3,579,059
|
|
Operating Expenses
|
$718,155
|
$7,786,536
|
$137,202
|
$8,641,893
|
|
|
|
|
|
|
|
Total
|
$774,043
|
$11,129,138
|
$317,771
|
$12,220,952
|
|
F.T.E.
|
|
|
|
52.6
|
|
|
|
|
|
|
(2) Unemployment Insurance Service
|
|
Personal Services
|
$0
|
$4,149,185
|
$0
|
$4,149,185
|
|
Operating Expenses
|
$0
|
$2,637,079
|
$0
|
$2,637,079
|
|
|
|
|
|
|
|
Total
|
$0
|
$6,786,264
|
$0
|
$6,786,264
|
|
F.T.E.
|
|
|
|
72.0
|
|
|
|
|
|
|
(3) Field Operations
|
|
Personal Services
|
$550,539
|
$9,658,816
|
$0
|
$10,209,355
|
|
Operating Expenses
|
$115,716
|
$2,574,542
|
$0
|
$2,690,258
|
|
|
|
|
|
|
|
Total
|
$666,255
|
$12,233,358
|
$0
|
$12,899,613
|
|
F.T.E.
|
|
|
|
166.0
|
|
|
|
|
|
|
(4) State Labor Law Administration
|
|
Personal Services
|
$632,235
|
$239,375
|
$262,867
|
$1,134,477
|
|
Operating Expenses
|
$105,829
|
$61,068
|
$247,335
|
$414,232
|
|
|
|
|
|
|
|
Total
|
$738,064
|
$300,443
|
$510,202
|
$1,548,709
|
|
F.T.E.
|
|
|
|
15.3
|
|
|
|
|
|
|
(5) Board of Accountancy - Informational
|
|
Personal Services
|
$0
|
$0
|
$155,902
|
$155,902
|
|
Operating Expenses
|
$0
|
$0
|
$176,179
|
$176,179
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$332,081
|
$332,081
|
|
F.T.E.
|
|
|
|
2.6
|
|
|
|
|
|
|
(6) Board of Barber Examiners - Informational
|
|
Personal Services
|
$0
|
$0
|
$14,896
|
$14,896
|
|
Operating Expenses
|
$0
|
$0
|
$9,316
|
$9,316
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$24,212
|
$24,212
|
|
F.T.E.
|
|
|
|
0.2
|
|
|
|
|
|
|
(7) Cosmetology Commission - Informational
|
|
Personal Services
|
$0
|
$0
|
$230,069
|
$230,069
|
|
Operating Expenses
|
$0
|
$0
|
$124,435
|
$124,435
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$354,504
|
$354,504
|
|
F.T.E.
|
|
|
|
4.3
|
|
|
|
|
|
|
(8) Plumbing Commission - Informational
|
|
Personal Services
|
$0
|
$0
|
$433,351
|
$433,351
|
|
Operating Expenses
|
$0
|
$0
|
$202,103
|
$202,103
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$635,454
|
$635,454
|
|
F.T.E.
|
|
|
|
7.1
|
|
|
|
|
|
|
(9) Board of Technical Professions - Informational
|
|
Personal Services
|
$0
|
$0
|
$236,379
|
$236,379
|
|
Operating Expenses
|
$0
|
$0
|
$183,880
|
$183,880
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$420,259
|
$420,259
|
|
F.T.E.
|
|
|
|
4.1
|
|
|
|
|
|
|
(10) Electrical Commission - Informational
|
|
Personal Services
|
$0
|
$0
|
$1,451,805
|
$1,451,805
|
|
Operating Expenses
|
$0
|
$0
|
$499,505
|
$499,505
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$1,951,310
|
$1,951,310
|
|
F.T.E.
|
|
|
|
23.1
|
|
|
|
|
|
|
(11) Real Estate Commission - Informational
|
|
Personal Services
|
$0
|
$0
|
$364,648
|
$364,648
|
|
Operating Expenses
|
$0
|
$0
|
$231,436
|
$231,436
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$596,084
|
$596,084
|
|
F.T.E.
|
|
|
|
5.1
|
|
|
|
|
|
|
(12) Abstracters Board of Examiners - Informational
|
|
Personal Services
|
$0
|
$0
|
$7,296
|
$7,296
|
|
Operating Expenses
|
$0
|
$0
|
$38,625
|
$38,625
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$45,921
|
$45,921
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(13) South Dakota Athletic Commission - Informational
|
|
Personal Services
|
$0
|
$0
|
$10,679
|
$10,679
|
|
Operating Expenses
|
$0
|
$0
|
$47,386
|
$47,386
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$58,065
|
$58,065
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(14) Banking
|
|
Personal Services
|
$0
|
$0
|
$3,090,025
|
$3,090,025
|
|
Operating Expenses
|
$0
|
$0
|
$978,611
|
$978,611
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$4,068,636
|
$4,068,636
|
|
F.T.E.
|
|
|
|
35.5
|
|
|
|
|
|
|
(15) Trust Captive Insurance Company - Informational
|
|
Personal Services
|
$0
|
$0
|
$18,699
|
$18,699
|
|
Operating Expenses
|
$0
|
$0
|
$164,579
|
$164,579
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$183,278
|
$183,278
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(16) Insurance
|
|
Personal Services
|
$0
|
$20,910
|
$2,556,637
|
$2,577,547
|
|
Operating Expenses
|
$0
|
$20,000
|
$829,055
|
$849,055
|
|
|
|
|
|
|
|
Total
|
$0
|
$40,910
|
$3,385,692
|
$3,426,602
|
|
F.T.E.
|
|
|
|
37.7
|
|
|
|
|
|
|
(17) DEPARTMENT TOTAL, DEPARTMENT OF LABOR AND REGULATION
|
|
Personal Services
|
$1,238,662
|
$17,410,888
|
$9,013,822
|
$27,663,372
|
|
Operating Expenses
|
$939,700
|
$13,079,225
|
$3,869,647
|
$17,888,572
|
|
|
|
|
|
|
|
Total
|
$2,178,362
|
$30,490,113
|
$12,883,469
|
$45,551,944
|
|
F.T.E.
|
|
|
|
425.6
|
|
|
|
|
|
|
SECTION 15. DEPARTMENT OF TRANSPORTATION
|
(1) General Operations
|
|
Personal Services
|
$529,169
|
$11,490,594
|
$60,714,943
|
$72,734,706
|
|
Operating Expenses
|
$25,502
|
$30,121,451
|
$98,810,965
|
$128,957,918
|
|
|
|
|
|
|
|
Total
|
$554,671
|
$41,612,045
|
$159,525,908
|
$201,692,624
|
|
F.T.E.
|
|
|
|
1,014.3
|
|
|
|
|
|
|
(2) Construction Contracts - Informational
|
|
Operating Expenses
|
$0
|
$347,068,873
|
$144,544,285
|
$491,613,158
|
|
|
|
|
|
|
|
Total
|
$0
|
$347,068,873
|
$144,544,285
|
$491,613,158
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(3) DEPARTMENT TOTAL, DEPARTMENT OF TRANSPORTATION
|
|
Personal Services
|
$529,169
|
$11,490,594
|
$60,714,943
|
$72,734,706
|
|
Operating Expenses
|
$25,502
|
$377,190,324
|
$243,355,250
|
$620,571,076
|
|
|
|
|
|
|
|
Total
|
$554,671
|
$388,680,918
|
$304,070,193
|
$693,305,782
|
|
F.T.E.
|
|
|
|
1,014.3
|
|
|
|
|
|
|
SECTION 16. DEPARTMENT OF EDUCATION
|
(1) Administration, Secretary of Education
|
|
Personal Services
|
$1,528,065
|
$1,049,034
|
$77,845
|
$2,654,944
|
|
Operating Expenses
|
$1,106,359
|
$5,372,684
|
$110,137
|
$6,589,180
|
|
|
|
|
|
|
|
Total
|
$2,634,424
|
$6,421,718
|
$187,982
|
$9,244,124
|
|
F.T.E.
|
|
|
|
35.0
|
|
|
|
|
|
|
(2) Workforce Education Fund
|
|
Operating Expenses
|
$0
|
$0
|
$1,125,000
|
$1,125,000
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$1,125,000
|
$1,125,000
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(3) State Aid to General Education
|
|
Operating Expenses
|
$477,303,537
|
$0
|
$0
|
$477,303,537
|
|
|
|
|
|
|
|
Total
|
$477,303,537
|
$0
|
$0
|
$477,303,537
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(4) State Aid to Special Education
|
|
Operating Expenses
|
$68,548,042
|
$0
|
$0
|
$68,548,042
|
|
|
|
|
|
|
|
Total
|
$68,548,042
|
$0
|
$0
|
$68,548,042
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(5) Sparsity Payments
|
|
Operating Expenses
|
$2,038,269
|
$0
|
$0
|
$2,038,269
|
|
|
|
|
|
|
|
Total
|
$2,038,269
|
$0
|
$0
|
$2,038,269
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(6) National Board Certified Teachers and Counselors
|
|
Operating Expenses
|
$150,000
|
$0
|
$0
|
$150,000
|
|
|
|
|
|
|
|
Total
|
$150,000
|
$0
|
$0
|
$150,000
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(7) Technology and Innovation in Schools
|
|
Operating Expenses
|
$12,567,337
|
$0
|
$1,875,633
|
$14,442,970
|
|
|
|
|
|
|
|
Total
|
$12,567,337
|
$0
|
$1,875,633
|
$14,442,970
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(8) Postsecondary Vocational Education
|
|
Personal Services
|
$236,953
|
$0
|
$44,077
|
$281,030
|
|
Operating Expenses
|
$24,533,774
|
$0
|
$138,472
|
$24,672,246
|
|
|
|
|
|
|
|
Total
|
$24,770,727
|
$0
|
$182,549
|
$24,953,276
|
|
F.T.E.
|
|
|
|
2.0
|
|
|
|
|
|
|
(9) Postsecondary Voc Ed Tuition Assistance
|
|
Operating Expenses
|
$1,831,820
|
$0
|
$0
|
$1,831,820
|
|
|
|
|
|
|
|
Total
|
$1,831,820
|
$0
|
$0
|
$1,831,820
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(10) Postsecondary Instructor Salary Enhancement
|
|
Operating Expenses
|
$3,105,750
|
$0
|
$0
|
$3,105,750
|
|
|
|
|
|
|
|
Total
|
$3,105,750
|
$0
|
$0
|
$3,105,750
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(11) Education Resources
|
|
Personal Services
|
$2,097,539
|
$3,678,062
|
$381,208
|
$6,156,809
|
|
Operating Expenses
|
$8,716,179
|
$175,481,630
|
$604,572
|
$184,802,381
|
|
|
|
|
|
|
|
Total
|
$10,813,718
|
$179,159,692
|
$985,780
|
$190,959,190
|
|
F.T.E.
|
|
|
|
83.5
|
|
|
|
|
|
|
(12) History
|
|
Personal Services
|
$1,002,238
|
$422,433
|
$1,362,336
|
$2,787,007
|
|
Operating Expenses
|
$1,236,396
|
$806,019
|
$998,812
|
$3,041,227
|
|
|
|
|
|
|
|
Total
|
$2,238,634
|
$1,228,452
|
$2,361,148
|
$5,828,234
|
|
F.T.E.
|
|
|
|
44.0
|
|
|
|
|
|
|
(13) Library Services
|
|
Personal Services
|
$1,068,611
|
$363,222
|
$0
|
$1,431,833
|
|
Operating Expenses
|
$864,632
|
$892,592
|
$27,900
|
$1,785,124
|
|
|
|
|
|
|
|
Total
|
$1,933,243
|
$1,255,814
|
$27,900
|
$3,216,957
|
|
F.T.E.
|
|
|
|
22.5
|
|
|
|
|
|
|
(14) DEPARTMENT TOTAL, DEPARTMENT OF EDUCATION
|
|
Personal Services
|
$5,933,406
|
$5,512,751
|
$1,865,466
|
$13,311,623
|
|
Operating Expenses
|
$602,002,095
|
$182,552,925
|
$4,880,526
|
$789,435,546
|
|
|
|
|
|
|
|
Total
|
$607,935,501
|
$188,065,676
|
$6,745,992
|
$802,747,169
|
|
F.T.E.
|
|
|
|
187.0
|
|
|
|
|
|
|
SECTION 17. DEPARTMENT OF PUBLIC SAFETY
|
(1) Administration, Secretary of Public Safety
|
|
Personal Services
|
$133,088
|
$164,060
|
$701,420
|
$998,568
|
|
Operating Expenses
|
$14,736
|
$4,273
|
$161,553
|
$180,562
|
|
|
|
|
|
|
|
Total
|
$147,824
|
$168,333
|
$862,973
|
$1,179,130
|
|
F.T.E.
|
|
|
|
10.5
|
|
|
|
|
|
|
(2) Highway Patrol
|
|
Personal Services
|
$606,692
|
$2,089,940
|
$17,869,310
|
$20,565,942
|
|
Operating Expenses
|
$892,064
|
$5,676,528
|
$7,591,070
|
$14,159,662
|
|
|
|
|
|
|
|
Total
|
$1,498,756
|
$7,766,468
|
$25,460,380
|
$34,725,604
|
|
F.T.E.
|
|
|
|
279.0
|
|
|
|
|
|
|
(3) Emergency Services & Homeland Security
|
|
Personal Services
|
$1,012,130
|
$1,469,042
|
$208,717
|
$2,689,889
|
|
Operating Expenses
|
$378,272
|
$7,986,665
|
$101,239
|
$8,466,176
|
|
|
|
|
|
|
|
Total
|
$1,390,402
|
$9,455,707
|
$309,956
|
$11,156,065
|
|
F.T.E.
|
|
|
|
32.5
|
|
|
|
|
|
|
(4) Legal and Regulatory Services
|
|
Personal Services
|
$183,866
|
$160,152
|
$5,042,640
|
$5,386,658
|
|
Operating Expenses
|
$1,324,764
|
$8,465,804
|
$3,540,542
|
$13,331,110
|
|
|
|
|
|
|
|
Total
|
$1,508,630
|
$8,625,956
|
$8,583,182
|
$18,717,768
|
|
F.T.E.
|
|
|
|
101.5
|
|
|
|
|
|
|
(5) 911 Coordination Board - Informational
|
|
Personal Services
|
$0
|
$0
|
$114,209
|
$114,209
|
|
Operating Expenses
|
$0
|
$0
|
$3,795,828
|
$3,795,828
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$3,910,037
|
$3,910,037
|
|
F.T.E.
|
|
|
|
1.0
|
|
|
|
|
|
|
(6) DEPARTMENT TOTAL, DEPARTMENT OF PUBLIC SAFETY
|
|
Personal Services
|
$1,935,776
|
$3,883,194
|
$23,936,296
|
$29,755,266
|
|
Operating Expenses
|
$2,609,836
|
$22,133,270
|
$15,190,232
|
$39,933,338
|
|
|
|
|
|
|
|
Total
|
$4,545,612
|
$26,016,464
|
$39,126,528
|
$69,688,604
|
|
F.T.E.
|
|
|
|
424.5
|
|
|
|
|
|
|
SECTION 18. BOARD OF REGENTS
|
(1) Board of Regents Central Office
|
|
Personal Services
|
$4,550,027
|
$0
|
$1,928,614
|
$6,478,641
|
|
Operating Expenses
|
$18,823,000
|
$574,447
|
$47,556,672
|
$66,954,119
|
|
|
|
|
|
|
|
Total
|
$23,373,027
|
$574,447
|
$49,485,286
|
$73,432,760
|
|
F.T.E.
|
|
|
|
65.3
|
|
|
|
|
|
|
(2) Research Pool
|
|
Operating Expenses
|
$1,000,000
|
$0
|
$0
|
$1,000,000
|
|
|
|
|
|
|
|
Total
|
$1,000,000
|
$0
|
$0
|
$1,000,000
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(3) South Dakota Scholarships
|
|
Operating Expenses
|
$6,727,630
|
$0
|
$0
|
$6,727,630
|
|
|
|
|
|
|
|
Total
|
$6,727,630
|
$0
|
$0
|
$6,727,630
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(4) University of South Dakota
|
|
Personal Services
|
$32,170,188
|
$6,483,291
|
$52,757,138
|
$91,410,617
|
|
Operating Expenses
|
$3,257,298
|
$3,078,465
|
$45,055,088
|
$51,390,851
|
|
|
|
|
|
|
|
Total
|
$35,427,486
|
$9,561,756
|
$97,812,226
|
$142,801,468
|
|
F.T.E.
|
|
|
|
1,081.9
|
|
|
|
|
|
|
(5) University of South Dakota Law School
|
|
Personal Services
|
$1,586,745
|
$70,863
|
$2,387,680
|
$4,045,288
|
|
Operating Expenses
|
$205,240
|
$2,483
|
$820,971
|
$1,028,694
|
|
|
|
|
|
|
|
Total
|
$1,791,985
|
$73,346
|
$3,208,651
|
$5,073,982
|
|
F.T.E.
|
|
|
|
33.3
|
|
|
|
|
|
|
(6) University of South Dakota School of Medicine
|
|
Personal Services
|
$19,665,266
|
$5,501,583
|
$13,765,693
|
$38,932,542
|
|
Operating Expenses
|
$3,421,010
|
$7,081,558
|
$10,277,699
|
$20,780,267
|
|
|
|
|
|
|
|
Total
|
$23,086,276
|
$12,583,141
|
$24,043,392
|
$59,712,809
|
|
F.T.E.
|
|
|
|
341.5
|
|
|
|
|
|
|
(7) South Dakota State University
|
|
Personal Services
|
$42,068,970
|
$9,511,838
|
$94,274,625
|
$145,855,433
|
|
Operating Expenses
|
$5,322,188
|
$14,600,000
|
$80,881,293
|
$100,803,481
|
|
|
|
|
|
|
|
Total
|
$47,391,158
|
$24,111,838
|
$175,155,918
|
$246,658,914
|
|
F.T.E.
|
|
|
|
1,647.7
|
|
|
|
|
|
|
(8) SDSU Extension
|
|
Personal Services
|
$8,177,232
|
$3,308,602
|
$1,073,664
|
$12,559,498
|
|
Operating Expenses
|
$304,152
|
$3,627,811
|
$1,361,053
|
$5,293,016
|
|
|
|
|
|
|
|
Total
|
$8,481,384
|
$6,936,413
|
$2,434,717
|
$17,852,514
|
|
F.T.E.
|
|
|
|
190.4
|
|
|
|
|
|
|
(9) Agricultural Experiment Station
|
|
Personal Services
|
$11,796,167
|
$5,058,124
|
$5,337,826
|
$22,192,117
|
|
Operating Expenses
|
$627,155
|
$6,260,000
|
$10,051,545
|
$16,938,700
|
|
|
|
|
|
|
|
Total
|
$12,423,322
|
$11,318,124
|
$15,389,371
|
$39,130,817
|
|
F.T.E.
|
|
|
|
241.3
|
|
|
|
|
|
|
(10) SD School of Mines and Technology
|
|
Personal Services
|
$16,004,084
|
$6,773,973
|
$22,333,286
|
$45,111,343
|
|
Operating Expenses
|
$948,441
|
$8,528,272
|
$18,897,739
|
$28,374,452
|
|
|
|
|
|
|
|
Total
|
$16,952,525
|
$15,302,245
|
$41,231,025
|
$73,485,795
|
|
F.T.E.
|
|
|
|
433.4
|
|
|
|
|
|
|
(11) Northern State University
|
|
Personal Services
|
$13,928,684
|
$1,414,312
|
$13,510,962
|
$28,853,958
|
|
Operating Expenses
|
$897,046
|
$581,001
|
$11,298,536
|
$12,776,583
|
|
|
|
|
|
|
|
Total
|
$14,825,730
|
$1,995,313
|
$24,809,498
|
$41,630,541
|
|
F.T.E.
|
|
|
|
365.0
|
|
|
|
|
|
|
(12) Black Hills State University
|
|
Personal Services
|
$9,030,111
|
$2,652,568
|
$20,443,925
|
$32,126,604
|
|
Operating Expenses
|
$632,804
|
$1,643,371
|
$13,814,906
|
$16,091,081
|
|
|
|
|
|
|
|
Total
|
$9,662,915
|
$4,295,939
|
$34,258,831
|
$48,217,685
|
|
F.T.E.
|
|
|
|
410.0
|
|
|
|
|
|
|
(13) Dakota State University
|
|
Personal Services
|
$9,263,099
|
$1,192,159
|
$20,302,213
|
$30,757,471
|
|
Operating Expenses
|
$651,459
|
$1,807,953
|
$16,912,056
|
$19,371,468
|
|
|
|
|
|
|
|
Total
|
$9,914,558
|
$3,000,112
|
$37,214,269
|
$50,128,939
|
|
F.T.E.
|
|
|
|
326.8
|
|
|
|
|
|
|
(14) SD School for the Deaf
|
|
Personal Services
|
$1,879,244
|
$0
|
$0
|
$1,879,244
|
|
Operating Expenses
|
$1,010,545
|
$0
|
$667,256
|
$1,677,801
|
|
|
|
|
|
|
|
Total
|
$2,889,789
|
$0
|
$667,256
|
$3,557,045
|
|
F.T.E.
|
|
|
|
26.0
|
|
|
|
|
|
|
(15) SD School for the Blind and Visually Impaired
|
|
Personal Services
|
$2,765,673
|
$11,952
|
$195,000
|
$2,972,625
|
|
Operating Expenses
|
$302,011
|
$26,361
|
$299,815
|
$628,187
|
|
|
|
|
|
|
|
Total
|
$3,067,684
|
$38,313
|
$494,815
|
$3,600,812
|
|
F.T.E.
|
|
|
|
48.6
|
|
|
|
|
|
|
(16) DEPARTMENT TOTAL, BOARD OF REGENTS
|
|
Personal Services
|
$172,885,490
|
$41,979,265
|
$248,310,626
|
$463,175,381
|
|
Operating Expenses
|
$44,129,979
|
$47,811,722
|
$257,894,629
|
$349,836,330
|
|
|
|
|
|
|
|
Total
|
$217,015,469
|
$89,790,987
|
$506,205,255
|
$813,011,711
|
|
F.T.E.
|
|
|
|
5,211.2
|
|
|
|
|
|
|
SECTION 19. DEPARTMENT OF THE MILITARY
|
(1) Adjutant General
|
|
Personal Services
|
$438,007
|
$0
|
$0
|
$438,007
|
|
Operating Expenses
|
$133,744
|
$10,306
|
$29,254
|
$173,304
|
|
|
|
|
|
|
|
Total
|
$571,751
|
$10,306
|
$29,254
|
$611,311
|
|
F.T.E.
|
|
|
|
5.3
|
|
|
|
|
|
|
(2) Army Guard
|
|
Personal Services
|
$420,722
|
$3,149,402
|
$0
|
$3,570,124
|
|
Operating Expenses
|
$2,729,682
|
$12,650,725
|
$0
|
$15,380,407
|
|
|
|
|
|
|
|
Total
|
$3,150,404
|
$15,800,127
|
$0
|
$18,950,531
|
|
F.T.E.
|
|
|
|
63.1
|
|
|
|
|
|
|
(3) Air Guard
|
|
Personal Services
|
$204,892
|
$2,891,995
|
$0
|
$3,096,887
|
|
Operating Expenses
|
$254,066
|
$2,712,093
|
$0
|
$2,966,159
|
|
|
|
|
|
|
|
Total
|
$458,958
|
$5,604,088
|
$0
|
$6,063,046
|
|
F.T.E.
|
|
|
|
48.0
|
|
|
|
|
|
|
(4) DEPARTMENT TOTAL, DEPARTMENT OF THE MILITARY
|
|
Personal Services
|
$1,063,621
|
$6,041,397
|
$0
|
$7,105,018
|
|
Operating Expenses
|
$3,117,492
|
$15,373,124
|
$29,254
|
$18,519,870
|
|
|
|
|
|
|
|
Total
|
$4,181,113
|
$21,414,521
|
$29,254
|
$25,624,888
|
|
F.T.E.
|
|
|
|
116.4
|
|
|
|
|
|
|
SECTION 20. DEPARTMENT OF VETERANS' AFFAIRS
|
(1) Veterans' Benefits and Services
|
|
Personal Services
|
$1,261,149
|
$158,930
|
$0
|
$1,420,079
|
|
Operating Expenses
|
$483,815
|
$49,117
|
$61,000
|
$593,932
|
|
|
|
|
|
|
|
Total
|
$1,744,964
|
$208,047
|
$61,000
|
$2,014,011
|
|
F.T.E.
|
|
|
|
22.0
|
|
|
|
|
|
|
(2) State Veterans' Home
|
|
Personal Services
|
$2,528,195
|
$3,405,142
|
$1,048,359
|
$6,981,696
|
|
Operating Expenses
|
$0
|
$0
|
$3,329,930
|
$3,329,930
|
|
|
|
|
|
|
|
Total
|
$2,528,195
|
$3,405,142
|
$4,378,289
|
$10,311,626
|
|
F.T.E.
|
|
|
|
118.2
|
|
|
|
|
|
|
(3) State Veterans' Cemetery
|
|
Operating Expenses
|
$150,000
|
$0
|
$0
|
$150,000
|
|
|
|
|
|
|
|
Total
|
$150,000
|
$0
|
$0
|
$150,000
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(4) DEPARTMENT TOTAL, DEPARTMENT OF VETERANS' AFFAIRS
|
|
Personal Services
|
$3,789,344
|
$3,564,072
|
$1,048,359
|
$8,401,775
|
|
Operating Expenses
|
$633,815
|
$49,117
|
$3,390,930
|
$4,073,862
|
|
|
|
|
|
|
|
Total
|
$4,423,159
|
$3,613,189
|
$4,439,289
|
$12,475,637
|
|
F.T.E.
|
|
|
|
140.2
|
|
|
|
|
|
|
SECTION 21. DEPARTMENT OF CORRECTIONS
|
(1) Administration, Corrections Central Office
|
|
Personal Services
|
$1,722,404
|
$103,852
|
$0
|
$1,826,256
|
|
Operating Expenses
|
$1,179,549
|
$866,665
|
$0
|
$2,046,214
|
|
|
|
|
|
|
|
Total
|
$2,901,953
|
$970,517
|
$0
|
$3,872,470
|
|
F.T.E.
|
|
|
|
22.0
|
|
|
|
|
|
|
(2) Mike Durfee State Prison
|
|
Personal Services
|
$12,185,574
|
$52,238
|
$0
|
$12,237,812
|
|
Operating Expenses
|
$6,791,778
|
$51,213
|
$0
|
$6,842,991
|
|
|
|
|
|
|
|
Total
|
$18,977,352
|
$103,451
|
$0
|
$19,080,803
|
|
F.T.E.
|
|
|
|
209.0
|
|
|
|
|
|
|
(3) State Penitentiary
|
|
Personal Services
|
$18,912,610
|
$57,541
|
$0
|
$18,970,151
|
|
Operating Expenses
|
$6,762,584
|
$60,495
|
$0
|
$6,823,079
|
|
|
|
|
|
|
|
Total
|
$25,675,194
|
$118,036
|
$0
|
$25,793,230
|
|
F.T.E.
|
|
|
|
321.0
|
|
|
|
|
|
|
(4) Women's Prison
|
|
Personal Services
|
$4,024,724
|
$60,132
|
$0
|
$4,084,856
|
|
Operating Expenses
|
$1,932,665
|
$23,659
|
$0
|
$1,956,324
|
|
|
|
|
|
|
|
Total
|
$5,957,389
|
$83,791
|
$0
|
$6,041,180
|
|
F.T.E.
|
|
|
|
69.0
|
|
|
|
|
|
|
(5) Pheasantland Industries
|
|
Personal Services
|
$0
|
$0
|
$1,048,459
|
$1,048,459
|
|
Operating Expenses
|
$0
|
$0
|
$2,432,087
|
$2,432,087
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$3,480,546
|
$3,480,546
|
|
F.T.E.
|
|
|
|
16.0
|
|
|
|
|
|
|
(6) Inmate Services
|
|
Personal Services
|
$2,997,859
|
$81,665
|
$0
|
$3,079,524
|
|
Operating Expenses
|
$30,697,053
|
$995,534
|
$0
|
$31,692,587
|
|
|
|
|
|
|
|
Total
|
$33,694,912
|
$1,077,199
|
$0
|
$34,772,111
|
|
F.T.E.
|
|
|
|
48.5
|
|
|
|
|
|
|
(7) Parole Services
|
|
Personal Services
|
$3,950,873
|
$0
|
$0
|
$3,950,873
|
|
Operating Expenses
|
$2,271,622
|
$0
|
$0
|
$2,271,622
|
|
|
|
|
|
|
|
Total
|
$6,222,495
|
$0
|
$0
|
$6,222,495
|
|
F.T.E.
|
|
|
|
62.0
|
|
|
|
|
|
|
(8) Juvenile Community Corrections
|
|
Personal Services
|
$2,040,747
|
$0
|
$0
|
$2,040,747
|
|
Operating Expenses
|
$10,228,307
|
$3,356,457
|
$0
|
$13,584,764
|
|
|
|
|
|
|
|
Total
|
$12,269,054
|
$3,356,457
|
$0
|
$15,625,511
|
|
F.T.E.
|
|
|
|
30.0
|
|
|
|
|
|
|
(9) DEPARTMENT TOTAL, DEPARTMENT OF CORRECTIONS
|
|
Personal Services
|
$45,834,791
|
$355,428
|
$1,048,459
|
$47,238,678
|
|
Operating Expenses
|
$59,863,558
|
$5,354,023
|
$2,432,087
|
$67,649,668
|
|
|
|
|
|
|
|
Total
|
$105,698,349
|
$5,709,451
|
$3,480,546
|
$114,888,346
|
|
F.T.E.
|
|
|
|
777.5
|
|
|
|
|
|
|
SECTION 22. DEPARTMENT OF HUMAN SERVICES
|
(1) Administration, Secretary of Human Services
|
|
Personal Services
|
$815,505
|
$833,235
|
$0
|
$1,648,740
|
|
Operating Expenses
|
$331,698
|
$166,932
|
$2,292
|
$500,922
|
|
|
|
|
|
|
|
Total
|
$1,147,203
|
$1,000,167
|
$2,292
|
$2,149,662
|
|
F.T.E.
|
|
|
|
23.0
|
|
|
|
|
|
|
(2) Developmental Disabilities
|
|
Personal Services
|
$729,272
|
$754,617
|
$0
|
$1,483,889
|
|
Operating Expenses
|
$63,311,136
|
$92,214,209
|
$5,597,382
|
$161,122,727
|
|
|
|
|
|
|
|
Total
|
$64,040,408
|
$92,968,826
|
$5,597,382
|
$162,606,616
|
|
F.T.E.
|
|
|
|
20.5
|
|
|
|
|
|
|
(3) South Dakota Developmental Center - Redfield
|
|
Personal Services
|
$8,434,038
|
$11,404,984
|
$0
|
$19,839,022
|
|
Operating Expenses
|
$2,291,015
|
$2,903,362
|
$857,224
|
$6,051,601
|
|
|
|
|
|
|
|
Total
|
$10,725,053
|
$14,308,346
|
$857,224
|
$25,890,623
|
|
F.T.E.
|
|
|
|
346.6
|
|
|
|
|
|
|
(4) Long Term Services and Supports
|
|
Personal Services
|
$2,480,683
|
$4,423,677
|
$24,629
|
$6,928,989
|
|
Operating Expenses
|
$93,667,385
|
$127,243,759
|
$815,734
|
$221,726,878
|
|
|
|
|
|
|
|
Total
|
$96,148,068
|
$131,667,436
|
$840,363
|
$228,655,867
|
|
F.T.E.
|
|
|
|
99.0
|
|
|
|
|
|
|
(5) Rehabilitation Services
|
|
Personal Services
|
$904,816
|
$5,800,444
|
$0
|
$6,705,260
|
|
Operating Expenses
|
$4,078,764
|
$13,343,669
|
$2,351,071
|
$19,773,504
|
|
|
|
|
|
|
|
Total
|
$4,983,580
|
$19,144,113
|
$2,351,071
|
$26,478,764
|
|
F.T.E.
|
|
|
|
102.1
|
|
|
|
|
|
|
(6) Telecommunication Devices for the Deaf
|
|
Operating Expenses
|
$0
|
$0
|
$1,301,680
|
$1,301,680
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$1,301,680
|
$1,301,680
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(7) Service to the Blind and Visually Impaired
|
|
Personal Services
|
$513,687
|
$1,278,859
|
$186,814
|
$1,979,360
|
|
Operating Expenses
|
$464,402
|
$1,412,150
|
$304,283
|
$2,180,835
|
|
|
|
|
|
|
|
Total
|
$978,089
|
$2,691,009
|
$491,097
|
$4,160,195
|
|
F.T.E.
|
|
|
|
29.2
|
|
|
|
|
|
|
(8) DEPARTMENT TOTAL, DEPARTMENT OF HUMAN SERVICES
|
|
Personal Services
|
$13,878,001
|
$24,495,816
|
$211,443
|
$38,585,260
|
|
Operating Expenses
|
$164,144,400
|
$237,284,081
|
$11,229,666
|
$412,658,147
|
|
|
|
|
|
|
|
Total
|
$178,022,401
|
$261,779,897
|
$11,441,109
|
$451,243,407
|
|
F.T.E.
|
|
|
|
620.4
|
|
|
|
|
|
|
SECTION 23. DEPARTMENT OF ENVIRONMENT AND NATURAL RESOURCES
|
(1) Financial and Technical Assistance
|
|
Personal Services
|
$2,227,401
|
$1,713,278
|
$753,148
|
$4,693,827
|
|
Operating Expenses
|
$361,854
|
$629,564
|
$289,727
|
$1,281,145
|
|
|
|
|
|
|
|
Total
|
$2,589,255
|
$2,342,842
|
$1,042,875
|
$5,974,972
|
|
F.T.E.
|
|
|
|
56.5
|
|
|
|
|
|
|
(2) Environmental Services
|
|
Personal Services
|
$3,516,586
|
$3,941,231
|
$2,637,209
|
$10,095,026
|
|
Operating Expenses
|
$608,509
|
$2,136,905
|
$887,610
|
$3,633,024
|
|
|
|
|
|
|
|
Total
|
$4,125,095
|
$6,078,136
|
$3,524,819
|
$13,728,050
|
|
F.T.E.
|
|
|
|
119.0
|
|
|
|
|
|
|
(3) Regulated Response Fund - Informational
|
|
Operating Expenses
|
$0
|
$0
|
$1,750,001
|
$1,750,001
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$1,750,001
|
$1,750,001
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(4) Livestock Cleanup Fund - Informational
|
|
Operating Expenses
|
$0
|
$0
|
$765,000
|
$765,000
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$765,000
|
$765,000
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(5) Petroleum Release Compensation
|
|
Personal Services
|
$0
|
$0
|
$418,374
|
$418,374
|
|
Operating Expenses
|
$0
|
$0
|
$71,106
|
$71,106
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$489,480
|
$489,480
|
|
F.T.E.
|
|
|
|
5.0
|
|
|
|
|
|
|
(6) Petroleum Release Compensation - Informational
|
|
Operating Expenses
|
$0
|
$0
|
$2,100,000
|
$2,100,000
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$2,100,000
|
$2,100,000
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(7) DEPARTMENT TOTAL, DEPARTMENT OF ENVIRONMENT AND NATURAL RESOURCES
|
|
Personal Services
|
$5,743,987
|
$5,654,509
|
$3,808,731
|
$15,207,227
|
|
Operating Expenses
|
$970,363
|
$2,766,469
|
$5,863,444
|
$9,600,276
|
|
|
|
|
|
|
|
Total
|
$6,714,350
|
$8,420,978
|
$9,672,175
|
$24,807,503
|
|
F.T.E.
|
|
|
|
180.5
|
|
|
|
|
|
|
SECTION 24. SOUTH DAKOTA RETIREMENT SYSTEM
|
(1) South Dakota Retirement System
|
|
Personal Services
|
$0
|
$0
|
$2,639,587
|
$2,639,587
|
|
Operating Expenses
|
$0
|
$0
|
$2,071,045
|
$2,071,045
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$4,710,632
|
$4,710,632
|
|
F.T.E.
|
|
|
|
33.0
|
|
|
|
|
|
|
(2) DEPARTMENT TOTAL, SOUTH DAKOTA RETIREMENT SYSTEM
|
|
Personal Services
|
$0
|
$0
|
$2,639,587
|
$2,639,587
|
|
Operating Expenses
|
$0
|
$0
|
$2,071,045
|
$2,071,045
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$4,710,632
|
$4,710,632
|
|
F.T.E.
|
|
|
|
33.0
|
|
|
|
|
|
|
SECTION 25. PUBLIC UTILITIES COMMISSION
|
(1) Public Utilities Commission (PUC)
|
|
Personal Services
|
$529,912
|
$191,034
|
$2,336,971
|
$3,057,917
|
|
Operating Expenses
|
$53,729
|
$51,962
|
$1,655,756
|
$1,761,447
|
|
|
|
|
|
|
|
Total
|
$583,641
|
$242,996
|
$3,992,727
|
$4,819,364
|
|
F.T.E.
|
|
|
|
31.2
|
|
|
|
|
|
|
(2) DEPARTMENT TOTAL, PUBLIC UTILITIES COMMISSION
|
|
Personal Services
|
$529,912
|
$191,034
|
$2,336,971
|
$3,057,917
|
|
Operating Expenses
|
$53,729
|
$51,962
|
$1,655,756
|
$1,761,447
|
|
|
|
|
|
|
|
Total
|
$583,641
|
$242,996
|
$3,992,727
|
$4,819,364
|
|
F.T.E.
|
|
|
|
31.2
|
|
|
|
|
|
|
SECTION 26. UNIFIED JUDICIAL SYSTEM
|
(1) State Bar Association - Informational
|
|
Personal Services
|
$0
|
$0
|
$243,413
|
$243,413
|
|
Operating Expenses
|
$0
|
$0
|
$334,689
|
$334,689
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$578,102
|
$578,102
|
|
F.T.E.
|
|
|
|
3.0
|
|
|
|
|
|
|
(2) Unified Judicial System
|
|
Personal Services
|
$40,585,634
|
$35,267
|
$2,725,125
|
$43,346,026
|
|
Operating Expenses
|
$5,055,636
|
$283,222
|
$6,726,147
|
$12,065,005
|
|
|
|
|
|
|
|
Total
|
$45,641,270
|
$318,489
|
$9,451,272
|
$55,411,031
|
|
F.T.E.
|
|
|
|
583.2
|
|
|
|
|
|
|
(3) Equal Access to Our Courts
|
|
Operating Expenses
|
$50,000
|
$0
|
$200,000
|
$250,000
|
|
|
|
|
|
|
|
Total
|
$50,000
|
$0
|
$200,000
|
$250,000
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(4) DEPARTMENT TOTAL, UNIFIED JUDICIAL SYSTEM
|
|
Personal Services
|
$40,585,634
|
$35,267
|
$2,968,538
|
$43,589,439
|
|
Operating Expenses
|
$5,105,636
|
$283,222
|
$7,260,836
|
$12,649,694
|
|
|
|
|
|
|
|
Total
|
$45,691,270
|
$318,489
|
$10,229,374
|
$56,239,133
|
|
F.T.E.
|
|
|
|
586.2
|
|
|
|
|
|
|
SECTION 27. LEGISLATIVE BRANCH
|
(1) Legislative Operations
|
|
Single Line Item Appropriation
|
$6,860,127
|
$0
|
$0
|
$6,860,127
|
|
|
|
|
|
|
|
Total
|
$6,860,127
|
$0
|
$0
|
$6,860,127
|
|
F.T.E.
|
|
|
|
31.6
|
|
|
|
|
|
|
(2) Legislative Priority Pilot Program Contingency Fund
|
|
Single Line Item Appropriation
|
$0
|
$0
|
$755,040
|
$755,040
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$755,040
|
$755,040
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(3) Auditor General
|
|
Personal Services
|
$3,382,837
|
$0
|
$0
|
$3,382,837
|
|
Operating Expenses
|
$392,927
|
$0
|
$0
|
$392,927
|
|
|
|
|
|
|
|
Total
|
$3,775,764
|
$0
|
$0
|
$3,775,764
|
|
F.T.E.
|
|
|
|
40.0
|
|
|
|
|
|
|
(4) DEPARTMENT TOTAL, LEGISLATIVE BRANCH
|
|
Personal Services
|
$3,382,837
|
$0
|
$0
|
$3,382,837
|
|
Operating Expenses
|
$392,927
|
$0
|
$0
|
$392,927
|
|
Single Line Item Appropriation
|
$6,860,127
|
$0
|
$755,040
|
$7,615,167
|
|
|
|
|
|
|
|
Total
|
$10,635,891
|
$0
|
$755,040
|
$11,390,931
|
|
F.T.E.
|
|
|
|
71.6
|
|
|
|
|
|
|
SECTION 28. OFFICE OF THE ATTORNEY GENERAL
|
(1) Legal Services Program
|
|
Personal Services
|
$4,514,673
|
$344,360
|
$1,675,678
|
$6,534,711
|
|
Operating Expenses
|
$701,162
|
$477,837
|
$1,086,407
|
$2,265,406
|
|
|
|
|
|
|
|
Total
|
$5,215,835
|
$822,197
|
$2,762,085
|
$8,800,117
|
|
F.T.E.
|
|
|
|
70.0
|
|
|
|
|
|
|
(2) Criminal Investigation
|
|
Personal Services
|
$4,730,660
|
$986,815
|
$2,893,302
|
$8,610,777
|
|
Operating Expenses
|
$1,488,630
|
$2,046,676
|
$3,093,610
|
$6,628,916
|
|
|
|
|
|
|
|
Total
|
$6,219,290
|
$3,033,491
|
$5,986,912
|
$15,239,693
|
|
F.T.E.
|
|
|
|
102.5
|
|
|
|
|
|
|
(3) Law Enforcement Training
|
|
Personal Services
|
$0
|
$0
|
$869,573
|
$869,573
|
|
Operating Expenses
|
$499,507
|
$0
|
$1,098,691
|
$1,598,198
|
|
|
|
|
|
|
|
Total
|
$499,507
|
$0
|
$1,968,264
|
$2,467,771
|
|
F.T.E.
|
|
|
|
13.5
|
|
|
|
|
|
|
(4) 911 Training
|
|
Personal Services
|
$0
|
$0
|
$130,167
|
$130,167
|
|
Operating Expenses
|
$0
|
$0
|
$100,060
|
$100,060
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$230,227
|
$230,227
|
|
F.T.E.
|
|
|
|
2.0
|
|
|
|
|
|
|
(5) Insurance Fraud Unit - Informational
|
|
Personal Services
|
$0
|
$0
|
$195,624
|
$195,624
|
|
Operating Expenses
|
$0
|
$0
|
$72,237
|
$72,237
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$267,861
|
$267,861
|
|
F.T.E.
|
|
|
|
3.0
|
|
|
|
|
|
|
(6) DEPARTMENT TOTAL, OFFICE OF THE ATTORNEY GENERAL
|
|
Personal Services
|
$9,245,333
|
$1,331,175
|
$5,764,344
|
$16,340,852
|
|
Operating Expenses
|
$2,689,299
|
$2,524,513
|
$5,451,005
|
$10,664,817
|
|
|
|
|
|
|
|
Total
|
$11,934,632
|
$3,855,688
|
$11,215,349
|
$27,005,669
|
|
F.T.E.
|
|
|
|
191.0
|
|
|
|
|
|
|
SECTION 29. SCHOOL AND PUBLIC LANDS
|
(1) Administration of School and Public Lands
|
|
Personal Services
|
$420,635
|
$0
|
$28,668
|
$449,303
|
|
Operating Expenses
|
$142,575
|
$0
|
$296,627
|
$439,202
|
|
|
|
|
|
|
|
Total
|
$563,210
|
$0
|
$325,295
|
$888,505
|
|
F.T.E.
|
|
|
|
6.0
|
|
|
|
|
|
|
(2) DEPARTMENT TOTAL, SCHOOL AND PUBLIC LANDS
|
|
Personal Services
|
$420,635
|
$0
|
$28,668
|
$449,303
|
|
Operating Expenses
|
$142,575
|
$0
|
$296,627
|
$439,202
|
|
|
|
|
|
|
|
Total
|
$563,210
|
$0
|
$325,295
|
$888,505
|
|
F.T.E.
|
|
|
|
6.0
|
|
|
|
|
|
|
SECTION 30. SECRETARY OF STATE
|
(1) Secretary of State
|
|
Personal Services
|
$680,604
|
$89,019
|
$319,149
|
$1,088,772
|
|
Operating Expenses
|
$382,190
|
$1,212,127
|
$359,528
|
$1,953,845
|
|
|
|
|
|
|
|
Total
|
$1,062,794
|
$1,301,146
|
$678,677
|
$3,042,617
|
|
F.T.E.
|
|
|
|
15.6
|
|
|
|
|
|
|
(2) DEPARTMENT TOTAL, SECRETARY OF STATE
|
|
Personal Services
|
$680,604
|
$89,019
|
$319,149
|
$1,088,772
|
|
Operating Expenses
|
$382,190
|
$1,212,127
|
$359,528
|
$1,953,845
|
|
|
|
|
|
|
|
Total
|
$1,062,794
|
$1,301,146
|
$678,677
|
$3,042,617
|
|
F.T.E.
|
|
|
|
15.6
|
|
|
|
|
|
|
SECTION 31. STATE TREASURER
|
(1) Treasury Management
|
|
Personal Services
|
$399,386
|
$0
|
$0
|
$399,386
|
|
Operating Expenses
|
$148,063
|
$0
|
$0
|
$148,063
|
|
|
|
|
|
|
|
Total
|
$547,449
|
$0
|
$0
|
$547,449
|
|
F.T.E.
|
|
|
|
5.2
|
|
|
|
|
|
|
(2) Unclaimed Property - Informational
|
|
Personal Services
|
$0
|
$0
|
$300,026
|
$300,026
|
|
Operating Expenses
|
$0
|
$0
|
$28,624,536
|
$28,624,536
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$28,924,562
|
$28,924,562
|
|
F.T.E.
|
|
|
|
3.8
|
|
|
|
|
|
|
(3) Investment of State Funds
|
|
Personal Services
|
$0
|
$0
|
$7,094,281
|
$7,094,281
|
|
Operating Expenses
|
$0
|
$0
|
$2,249,779
|
$2,249,779
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$9,344,060
|
$9,344,060
|
|
F.T.E.
|
|
|
|
35.3
|
|
|
|
|
|
|
(4) Performance Based Compensation
|
|
Personal Services
|
$0
|
$0
|
$11,328,728
|
$11,328,728
|
|
|
|
|
|
|
|
Total
|
$0
|
$0
|
$11,328,728
|
$11,328,728
|
|
F.T.E.
|
|
|
|
0.0
|
|
|
|
|
|
|
(5) DEPARTMENT TOTAL, STATE TREASURER
|
|
Personal Services
|
$399,386
|
$0
|
$18,723,035
|
$19,122,421
|
|
Operating Expenses
|
$148,063
|
$0
|
$30,874,315
|
$31,022,378
|
|
|
|
|
|
|
|
Total
|
$547,449
|
$0
|
$49,597,350
|
$50,144,799
|
|
F.T.E.
|
|
|
|
44.3
|
|
|
|
|
|
|
SECTION 32. STATE AUDITOR
|
(1) State Auditor
|
|
Personal Services
|
$1,149,275
|
$0
|
$0
|
$1,149,275
|
|
Operating Expenses
|
$152,608
|
$0
|
$0
|
$152,608
|
|
|
|
|
|
|
|
Total
|
$1,301,883
|
$0
|
$0
|
$1,301,883
|
|
F.T.E.
|
|
|
|
16.0
|
|
|
|
|
|
|
(2) DEPARTMENT TOTAL, STATE AUDITOR
|
|
Personal Services
|
$1,149,275
|
$0
|
$0
|
$1,149,275
|
|
Operating Expenses
|
$152,608
|
$0
|
$0
|
$152,608
|
|
|
|
|
|
|
|
Total
|
$1,301,883
|
$0
|
$0
|
$1,301,883
|
|
F.T.E.
|
|
|
|
16.0
|
|
|
|
|
|
|
SECTION 33. STATE TOTAL
|
|
Personal Services
|
$411,434,329
|
$196,442,358
|
$518,094,384
|
$1,125,971,071
|
|
Operating Expenses
|
$1,274,579,456
|
$1,557,578,047
|
$895,896,027
|
$3,728,053,530
|
|
Single Line Item Appropriation
|
$6,860,127
|
$0
|
$755,040
|
$7,615,167
|
|
|
|
|
|
|
|
Total
|
$1,692,873,912
|
$1,754,020,405
|
$1,414,745,451
|
$4,861,639,768
|
|
F.T.E.
|
|
|
|
14,013.2
|
|
|
|
|
|
|
|
|
|
|
|
|