| GOVERNOR'S RECOMMENDED FY 2007 BUDGET | 
MISSION:
Recognizing the importance of creativity in the lives of South Dakotans, the SD Arts Council makes quality arts accessible throughout the state by providing encouragement, grants, services, and information to artists, arts organizations, schools, and the public.
   
       
     
      ACTUAL 
      
FY 2004ACTUAL 
      
FY 2005BUDGETED 
      
FY 2006REQUESTED 
      
FY 2007GOVERNOR'S RECOMMENDED 
      
FY 2007RECOMMENDED INC/(DEC) 
   
FY 2007
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $532,171 
      $586,842 
      $602,895 
      $603,228 
      $609,572 
      $6,677
       
   
       
      Federal Funds 
      633,427 
      638,818 
      746,863 
      746,863 
      746,863 
      0
       
   
       
      Other Funds 
      5,473 
      0 
      113,000 
      113,000 
      113,000 
      0
       
   
       
         Total 
      $1,171,071 
      $1,225,660 
      $1,462,758 
      $1,463,091 
      $1,469,435 
      $6,677
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $177,991 
      $182,654 
      $188,707 
      $189,040 
      $195,384 
      $6,677
       
   
       
      Operating Expenses 
      993,080 
      1,043,006 
      1,274,051 
      1,274,051 
      1,274,051 
      0
       
   
       
         Total 
      $1,171,071 
      $1,225,660 
      $1,462,758 
      $1,463,091 
      $1,469,435 
      $6,677
       
   
       
     
   
       
Staffing Level FTE: 
             3.0 
             3.0 
             3.0 
             3.0 
             3.0 
             0.0
       
   
| ACTUAL FY 2004 | ACTUAL FY 2005 | ESTIMATED FY 2006 | ESTIMATED FY 2007 | |
| REVENUES: | ||||
| Total | $0 | $0 | $0 | $0 | 
| PERFORMANCE INDICATORS: | ||||
| Co-Sponsored Events | 7,811 | 7,900 | 7,950 | 8,000 | 
| Attendance at Co-Sponsored Events | 2,009,594 | 2,100,000 | 2,200,000 | 2,300,000 | 
| Total Grants/Projects | 513 | 530 | 535 | 555 | 
| Total Requests | 600 | 620 | 630 | 650 | 
| Artists Served | 13,026 | 13,200 | 13,300 | 13,500 | 
| Artists in Schools Residency - Weeks | 221 | 234 | 245 | 260 | 
| Students Served | 32,438 | 33,200 | 34,000 | 35,000 | 
| Touring Arts Bookings | 248 | 260 | 270 | 280 | 
| Touring Arts Attendance | 102,515 | 109,000 | 115,000 | 120,000 | 
| Funds Granted | $880,900 | $949,700 | $943,800 | $953,000 | 
| Funds Requested | $2,000,000 | $2,200,000 | $2,300,000 | $2,400,000 | 
| Local Matching Funds | $11,285,391 | $11,500,000 | $11,750,000 | $12,000,000 |