TOURISM AND STATE DEVELOPMENT
GOVERNOR'S RECOMMENDED FY 2010 BUDGET
0442 History

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 2007
ACTUAL
FY 2008
BUDGETED
FY 2009
REQUESTED
FY 2010
GOVERNOR'S RECOMMENDED
FY 2010
RECOMMENDED INC/(DEC)
FY 2010
FUNDING SOURCE:
   General Funds $2,728,638 $2,818,527 $2,341,705 $3,014,560 $2,380,904 $39,199
   Federal Funds 599,111 697,759 865,805 865,805 871,295 5,490
   Other Funds 1,464,284 1,859,911 2,040,338 2,040,338 2,051,521 11,183
      Total $4,792,034 $5,376,198 $5,247,848 $5,920,703 $5,303,720 $55,872
 
EXPENDITURE DETAIL:
   Personal Services $1,773,652 $1,941,731 $2,232,024 $2,276,594 $2,270,031 $38,007
   Operating Expenses 3,018,381 3,434,466 3,015,824 3,644,109 3,033,689 17,865
      Total $4,792,034 $5,376,198 $5,247,848 $5,920,703 $5,303,720 $55,872
 
Staffing Level FTE: 40.2 42.3 45.0 46.0 45.0 0.0

  ACTUAL
FY 2007

ACTUAL
FY 2008

ESTIMATED
FY 2009

ESTIMATED
FY 2010

REVENUES:  
   Dues and Fees $129,251 $122,468 $130,000 $130,000
   ARC Assessments 1,587,948 1,845,985 1,800,000 1,800,000
      
Total

$1,717,199

$1,968,453

$1,930,000

$1,930,000
PERFORMANCE INDICATORS:  
   Deadwood Fund Grants Issued 14 12 12 12
   Visitor Attendance:
   Archives/Museum 2,456/19,291 2,509/17,251 2,500/18,000 2,500/18,500
   Adult/School Tours 850/4,430 465/4,150 900/4,791 925/4,800
   Traveling Exhibits 53,819 17,277 35,500 40,000
   Archaeology Exhibits (The Journey) 27,863 23,704 25,000 25,000
   Educational Outreach (Per Person Contacts):
   Teacher Training/Kits 158/5,103 111/5,582 120/5,600 120/5,600
   Gallery Education/Archival & Outreach Programs 665/151 670/1,687 670/1,500 670/1,500
   Reference Services (Archives):
   Government/South Dakota Citizens 1,366/5,722 1,525/5,729 1,000/6,000 1,000/6,000
   Out-of-State/Web Site Visits 3,734/421,256 3,550/670,965 3,500/600,000 3,500/600,000
   Publications:
   Manuscripts Solicited/Researched 35/27 37/25 35/25 35/25
   Books Published/Journal Issues 6/4 6/4 7/4 6/4
   Newsletter Issues/Classroom Projects 3/2 3/2 3/2 3/2
   Museum Artifacts Received 485 393 429 440
   Preservation/Restoration:
   Compliance Projects Reviewed 1,701 1,766 1,800 1,800
   New National Register Listings:
   Individual Properties 15 23 16 16
   District/MPL 2 2 3 3
   Total Listings 1,238 1,263 1,282 1,301
   Property Tax Moratorium Projects 23 25 25 26
   Federal Tax Credit Projects 14 14 17 17
   CLG Grants Issued 8 9 8 9
   Burial Calls 13 21 15 15

generated 11/24/08 10:42:11 AM