| GOVERNOR'S RECOMMENDED FY 2005 BUDGET | 
MISSION:
To monitor and evaluate vocational programs and adult education and related services in accordance with state and federal legislation and regulation; to collect and analyze data; to disseminate information; to assist schools in program planning, development and implementation; to prepare annual and long-range state plans; and, to initiate research and innovative practices.
   
       
     
      ACTUAL 
      
FY 2002ACTUAL 
      
FY 2003BUDGETED 
      
FY 2004REQUESTED 
      
FY 2005GOVERNOR'S RECOMMENDED 
      
FY 2005RECOMMENDED INC/(DEC) 
   
FY 2005
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $592,893 
      $404,972 
      $421,220 
      $436,307 
      $426,985 
      $5,765
       
   
       
      Federal Funds 
      4,520,749 
      4,772,656 
      4,588,120 
      4,603,897 
      4,591,769 
      3,649
       
   
       
      Other Funds 
      125,786 
      131,212 
      150,000 
      154,275 
      154,275 
      4,275
       
   
       
         Total 
      $5,239,428 
      $5,308,841 
      $5,159,340 
      $5,194,479 
      $5,173,029 
      $13,689
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $475,360 
      $502,100 
      $602,456 
      $602,456 
      $602,456 
      $0
       
   
       
      Operating Expenses 
      4,764,068 
      4,806,740 
      4,556,884 
      4,592,023 
      4,570,573 
      13,689
       
   
       
         Total 
      $5,239,428 
      $5,308,841 
      $5,159,340 
      $5,194,479 
      $5,173,029 
      $13,689
       
   
       
     
   
       
Staffing Level FTE: 
            11.5 
            11.7 
            11.5 
            11.5 
            11.5 
             0.0
       
   
| ACTUAL FY 2002 | ACTUAL FY 2003 | ESTIMATED FY 2004 | ESTIMATED FY 2005 | |
| REVENUES: | ||||
| Total | $0 | $0 | $0 | $0 | 
| PERFORMANCE INDICATORS: | ||||
| Secondary Schools and Postsecondary | ||||
| Institutions: | ||||
| School Districts with Programs | 140 | 134 | 132 | 129 | 
| Approved Secondary Programs | 335 | 330 | 325 | 322 | 
| Approved Postsecondary Programs | 98 | 102 | 104 | 106 | 
| Business/Industry Training | 9,500 | 9,700 | 9,700 | 10,000 | 
| Apprenticeship | 450 | 450 | 460 | 0 | 
| School Visitations | 120 | 125 | 135 | 0 | 
| Adult Education and Literacy: * | ||||
| Local Programs | 20 | |||
| Adults Served ** | 6,400 | |||
| Males/Females | 3,650/2,750 | |||
| Minority Participation: | ||||
| American Indian | 1,423 | 1,317 | 1,400 | 1,500 | 
| Black | 177 | 247 | 250 | 260 | 
| Oriental | 160 | 139 | 141 | 150 | 
| Spanish Surname | 188 | 165 | 170 | 175 | 
| Custer Youth Correctional Center | 62 | 80 | 85 | 87 |