GOVERNOR'S RECOMMENDED FY 2010 BUDGET |
MISSION:
To provide statewide services to the visually impaired children and youth of the state of South Dakota and 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
$2,482,696
$2,588,958
$2,683,922
$2,873,274
$2,723,583
$39,661
Federal Funds
277,748
275,412
312,581
312,581
317,079
4,498
Other Funds
162,359
298,024
237,124
237,124
237,124
0
Total
$2,922,803
$3,162,394
$3,233,627
$3,422,979
$3,277,786
$44,159
EXPENDITURE DETAIL:
Personal Services
$2,497,925
$2,598,109
$2,728,114
$2,848,812
$2,772,273
$44,159
Operating Expenses
424,877
564,285
505,513
574,167
505,513
0
Total
$2,922,803
$3,162,394
$3,233,627
$3,422,979
$3,277,786
$44,159
Staffing Level FTE:
49.9
48.3
52.6
54.6
52.6
0.0
ACTUAL FY 2007 |
ACTUAL FY 2008 |
ESTIMATED FY 2009 |
ESTIMATED FY 2010 |
|
REVENUES: | ||||
State Appropriations | $2,482,696 | $2,588,958 | $2,683,922 | $2,683,922 |
Federal Grants and Contracts | 282,688 | 269,549 | 312,581 | 312,581 |
School and Public Lands | 94,712 | 94,712 | 94,712 | 94,712 |
Other Sales and Services | 182,460 | 70,470 | 142,412 | 142,412 |
Total |
$3,042,556 |
$3,023,689 |
$3,233,627 |
$3,233,627 |
PERFORMANCE INDICATORS: |