BOARD OF REGENTS
GOVERNOR'S RECOMMENDED FY 2010 BUDGET
1590 SD School for the Blind and Visually Imp

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 2007
ACTUAL
FY 2008
BUDGETED
FY 2009
REQUESTED
FY 2010
GOVERNOR'S RECOMMENDED
FY 2010
RECOMMENDED INC/(DEC)
FY 2010
FUNDING SOURCE:
   General Funds $2,482,696 $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:  

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