GOVERNOR'S RECOMMENDED FY 2008 BUDGET |
MISSION:
To provide undergraduate and graduate programs, as the comprehensive university within the South Dakota system of higher education, in the liberal arts, sciences, business, education, fine arts, law, and medicine; to promote excellence in teaching and learning; to support research, scholarly and creative activities; and, to provide service to the state of South Dakota and the region.
ACTUAL
FY 2005ACTUAL
FY 2006BUDGETED
FY 2007REQUESTED
FY 2008GOVERNOR'S RECOMMENDED
FY 2008RECOMMENDED INC/(DEC)
FY 2008
FUNDING SOURCE:
General Funds
$28,473,360
$29,451,468
$30,801,277
$31,571,205
$32,413,877
$1,612,600
Federal Funds
11,592,277
11,384,825
16,034,772
16,034,772
16,185,335
150,563
Other Funds
46,028,525
49,321,529
51,248,282
55,051,597
56,053,634
4,805,352
Total
$86,094,161
$90,157,822
$98,084,331
$102,657,574
$104,652,846
$6,568,515
EXPENDITURE DETAIL:
Personal Services
$56,248,027
$58,604,765
$63,297,908
$64,050,842
$66,180,236
$2,882,328
Operating Expenses
29,846,134
31,553,057
34,786,423
38,606,732
38,472,610
3,686,187
Total
$86,094,161
$90,157,822
$98,084,331
$102,657,574
$104,652,846
$6,568,515
Staffing Level FTE:
1105.7
1118.2
1152.2
1166.9
1166.9
14.7
ACTUAL FY 2005 |
ACTUAL FY 2006 |
ESTIMATED FY 2007 |
ESTIMATED FY 2008 |
|
REVENUES: | ||||
State Appropriations | $28,391,182 | $29,238,147 | $30,834,475 | $31,534,924 |
State Grants and Contracts | 662,577 | 1,692,240 | 1,743,007 | 1,795,297 |
Federal Grants and Contracts | 6,730,620 | 5,736,403 | 8,060,357 | 8,302,167 |
Federal Financial Aid | 5,594,359 | 5,479,431 | 7,974,415 | 8,213,647 |
State Support Tuition Allocation | 10,930,377 | 10,802,962 | 11,751,458 | 12,104,002 |
Self-Support Tuition | 4,735,877 | 5,519,884 | 4,922,697 | 5,070,378 |
Student Fees | 12,349,915 | 15,761,764 | 17,965,600 | 18,504,568 |
Room and Board | 6,657,749 | 7,320,017 | 6,607,639 | 6,805,868 |
HEFF - Physical Plant O&M | 87,983 | 87,983 | 87,983 | 87,983 |
School and Public Lands | 135,039 | 169,550 | 166,000 | 166,000 |
Other Grants and Contracts | 1,983,884 | 2,019,632 | 2,080,221 | 2,142,628 |
Indirect Cost Recovery | 2,589,204 | 2,579,114 | 2,837,025 | 3,120,728 |
Other Financial Aid | 3,094,211 | 4,944,060 | 4,887,508 | 4,811,011 |
Sales and Services of Auxiliary Enterprises | 810,733 | 1,512,975 | 1,558,364 | 1,605,115 |
Other Sales and Services | 4,392,209 | 4,522,862 | 4,658,548 | 4,798,304 |
Transfers of Current Funds to Plant and | -2,558,725 | -3,204,098 | -1,799,026 | -1,041,509 |
Loan Funds | 0 | 0 | 0 | 0 |
Plant Funds | 4,828,129 | 17,632,377 | 6,372,315 | 6,347,573 |
Loan Funds | 3,748,523 | 4,125,269 | 4,249,027 | 4,376,498 |
Total |
$95,163,846 |
$115,940,572 |
$114,957,613 |
$118,745,182 |
PERFORMANCE INDICATORS: |