BOARD OF REGENTS
GOVERNOR'S RECOMMENDED FY 2010 BUDGET
1580 SD School for the Deaf

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

generated 11/24/08 10:51:18 AM