|
GOVERNOR'S RECOMMENDED FY 2008 BUDGET |
MISSION:
To promote, nurture, and sustain the historical and cultural heritage of South Dakota by collecting, preserving, researching, and interpreting evidence of the state’s irreplaceable past and making it available for the life-long education and enrichment of present and future generations.
ACTUAL
FY 2005ACTUAL
FY 2006BUDGETED
FY 2007REQUESTED
FY 2008GOVERNOR'S RECOMMENDED
FY 2008RECOMMENDED INC/(DEC)
FY 2008
FUNDING SOURCE:
General Funds
$2,608,722
$2,573,091
$2,728,638
$2,730,378
$2,843,899
$115,261
Federal Funds
615,563
740,519
843,025
843,025
854,721
11,696
Other Funds
1,139,799
1,677,169
1,999,485
1,999,485
2,019,907
20,422
Total
$4,364,084
$4,990,779
$5,571,148
$5,572,888
$5,718,527
$147,379
EXPENDITURE DETAIL:
Personal Services
$1,721,209
$1,740,037
$2,087,097
$2,087,097
$2,155,298
$68,201
Operating Expenses
2,642,874
3,250,742
3,484,051
3,485,791
3,563,229
79,178
Total
$4,364,084
$4,990,779
$5,571,148
$5,572,888
$5,718,527
$147,379
Staffing Level FTE:
41.8
41.4
45.0
45.0
45.0
0.0
| ACTUAL FY 2005 |
ACTUAL FY 2006 |
ESTIMATED FY 2007 |
ESTIMATED FY 2008 |
|
| REVENUES: | ||||
| Dues and Fees | $131,913 | $137,552 | $126,000 | $127,200 |
| ARC Assessments | 1,113,878 | 1,493,681 | 1,200,000 | 1,300,000 |
| Total |
$1,245,791 |
$1,631,233 |
$1,326,000 |
$1,427,200 |
| PERFORMANCE INDICATORS: | ||||
| Deadwood Fund Grants Issued | 12 | 12 | 12 | 10 |
| Visitor Attendance: | ||||
| Archives/Museum | 2,705/21,944 | 2,855/19,131 | 2,750/19,000 | 2,800/19,500 |
| Adult/School Tours | 888/3,835 | 509/3,878 | 500/3,900 | 500/4,000 |
| Traveling Exhibits | 6,626 | 8,667 | 35,000 | 40,000 |
| Archaeology Exhibits (The Journey) | 28,235 | 32,041 | 30,000 | 30,000 |
| Educational Outreach (Per Person Contacts): | ||||
| Teacher Training/Kits | 21/8,518 | 15/8,430 | 250/8,000 | 100/8,200 |
| Gallery Education/Archival & Outreach Programs | 560/251 | 419/110 | 500/250 | 500/250 |
| Reference Services (Archives): | ||||
| Government/South Dakota Citizens | 1,262/6,010 | 1,109/6,789 | 1,000/6,500 | 1,000/6,500 |
| Out-of-State/Web Site Visits | 3,541/493,830 | 4,596/498,232 | 4,500/500,000 | 4,500/500,000 |
| Publications: | ||||
| Manuscripts Solicited/Researched | 27/22 | 38/26 | 35/25 | 35/25 |
| Books Published/Journal Issues | 5/4 | 6/4 | 7/4 | 7/4 |
| Newsletter Issues/Classroom Projects | 3/1 | 3/2 | 3/2 | 3/2 |
| Museum Artifacts Received | 311 | 207 | 350 | 350 |
| Preservation/Restoration: | ||||
| Compliance Projects Reviewed | 2,080 | 1,955 | 2,000 | 2,000 |
| New National Register Listings: | ||||
| Individual Properties | 19 | 20 | 30 | 30 |
| District/MPL | 10 | 2 | 7 | 8 |
| Total Listings | 1,235 | 1,257 | 1,294 | 1,332 |
| Property Tax Moratorium Projects | 28 | 17 | 25 | 25 |
| Federal Tax Credit Projects | 8 | 11 | 15 | 20 |
| CLG Grants Issued | 10 | 10 | 12 | 12 |
| Burial Calls | 18 | 17 | 15 | 15 |
| Review State Land Exchanges | 0 | 58 | 50 | 50 |