BOARD OF REGENTS
GOVERNOR'S RECOMMENDED FY 2008 BUDGET
1520 University of South Dakota

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 2005
ACTUAL
FY 2006
BUDGETED
FY 2007
REQUESTED
FY 2008
GOVERNOR'S RECOMMENDED
FY 2008
RECOMMENDED 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:  

generated 12/05/06 10:56:21 AM