GOVERNOR'S RECOMMENDED FY 2010 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 2007ACTUAL
FY 2008BUDGETED
FY 2009REQUESTED
FY 2010GOVERNOR'S RECOMMENDED
FY 2010RECOMMENDED 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 |