GOVERNOR'S RECOMMENDED FY 2010 BUDGET |
MISSION:
To provide statewide services to the sensory impaired children and youth of the state of South Dakota; to serve in a dual leadership and resource model in the statewide efforts to meet the educational needs of sensory impaired children from birth through age twenty-one; and, to carry out this mission through cooperative efforts with all appropriate state agencies, educational cooperatives, local education agencies, colleges, and universities.
ACTUAL
FY 2007ACTUAL
FY 2008BUDGETED
FY 2009REQUESTED
FY 2010GOVERNOR'S RECOMMENDED
FY 2010RECOMMENDED INC/(DEC)
FY 2010
FUNDING SOURCE:
General Funds
$3,476,589
$3,612,237
$3,725,790
$3,829,419
$3,770,065
$44,275
Federal Funds
66,011
13,440
138,546
138,546
139,944
1,398
Other Funds
15,229
248,042
425,339
425,339
425,339
0
Total
$3,557,829
$3,873,720
$4,289,675
$4,393,304
$4,335,348
$45,673
EXPENDITURE DETAIL:
Personal Services
$2,521,981
$2,298,431
$2,781,300
$2,811,725
$2,826,973
$45,673
Operating Expenses
1,035,849
1,575,288
1,508,375
1,581,579
1,508,375
0
Total
$3,557,829
$3,873,720
$4,289,675
$4,393,304
$4,335,348
$45,673
Staffing Level FTE:
48.5
41.0
58.9
58.9
58.9
0.0
ACTUAL FY 2007 |
ACTUAL FY 2008 |
ESTIMATED FY 2009 |
ESTIMATED FY 2010 |
|
REVENUES: | ||||
State Appropriations | $3,476,605 | $3,595,667 | $3,703,538 | $3,814,645 |
Federal Grants and Contracts | 67,282 | 32,989 | 33,000 | 33,000 |
School and Public Lands | 97,959 | 97,959 | 97,959 | 97,959 |
Sales and Services of Auxiliary Enterprises | 1,417 | 3,223 | 3,223 | 3,223 |
Other Sales and Services | 59,105 | 40,331 | 41,000 | 41,000 |
Total |
$3,702,368 |
$3,770,169 |
$3,878,720 |
$3,989,827 |
PERFORMANCE INDICATORS: |