| 
       GOVERNOR'S RECOMMENDED FY 2011 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 2008ACTUAL 
      
FY 2009BUDGETED 
      
FY 2010REQUESTED 
      
FY 2011GOVERNOR'S RECOMMENDED 
      
FY 2011RECOMMENDED INC/(DEC) 
   
FY 2011
       
   FUNDING SOURCE: 
   
       
      General Funds 
      $2,818,527 
      $2,341,705 
      $2,050,788 
      $2,058,677 
      $2,023,657 
      ($27,131)
       
   
       
      Federal Funds 
      697,759 
      722,470 
      865,805 
      865,805 
      867,589 
      1,784
       
   
       
      Other Funds 
      1,859,911 
      1,704,740 
      2,349,120 
      2,349,120 
      2,357,302 
      8,182
       
   
       
         Total 
      $5,376,198 
      $4,768,915 
      $5,265,713 
      $5,273,602 
      $5,248,548 
      ($17,165)
       
   
       
     
   
       
   EXPENDITURE DETAIL: 
   
       
      Personal Services 
      $1,941,731 
      $2,058,296 
      $2,232,024 
      $2,232,351 
      $2,216,687 
      ($15,337)
       
   
       
      Operating Expenses 
      3,434,466 
      2,710,619 
      3,033,689 
      3,041,251 
      3,031,861 
      (1,828)
       
   
       
         Total 
      $5,376,198 
      $4,768,915 
      $5,265,713 
      $5,273,602 
      $5,248,548 
      ($17,165)
       
   
       
     
   
       
Staffing Level FTE: 
            42.3 
            42.8 
            45.0 
            45.0 
            44.0 
      (       1.0)
       
   
| ACTUAL FY 2008  | 
      ACTUAL FY 2009  | 
      ESTIMATED FY 2010  | 
      ESTIMATED FY 2011  | 
   |
| REVENUES: | ||||
| Dues and Fees | $122,468 | $119,092 | $120,000 | $120,000 | 
| ARC Assessments | 1,845,985 | 1,858,151 | 1,900,000 | 1,955,000 | 
| Promotion Tax | 0 | 0 | 308,782 | 308,782 | 
|        Total  | 
      $1,968,453  | 
      $1,977,243  | 
      $2,328,782  | 
      $2,383,782  | 
      
   
| PERFORMANCE INDICATORS: | ||||
| Deadwood Fund Grants Issued | 12 | 12 | 12 | 12 | 
| Visitor Attendance: | ||||
| Archives/Museum | 2,509/17,251 | 2,331/17,636 | 2,500/18,000 | 2,500/18,125 | 
| Adult/School Tours | 465/4,150 | 587/4,317 | 600/4,400 | 610/4,425 | 
| Traveling Exhibits | 17,277 | 144,862 | 50,000 | 65,000 | 
| Archaeology Exhibits (The Journey) | 23,704 | 26,427 | 27,000 | 27,000 | 
| Educational Outreach (Per Person Contacts): | ||||
| Teacher Training/Kits | 111/5,582 | 115/5,263 | 120/5,300 | 125/5,325 | 
| Gallery Education/Archival & Outreach Programs | 670/1,687 | 610/2,025 | 825/1,700 | 850/1,700 | 
| Reference Services (Archives): | ||||
| Government/South Dakota Citizens | 1,525/5,729 | 1,912/5,740 | 1,000/5,800 | 1,000/5,800 | 
| Out-of-State/Web Site Visits | 3,550/670,965 | 4,050/1,214,910 | 3,500/800,000 | 3,500/800,000 | 
| Publications: | ||||
| Manuscripts Solicited/Researched | 37/25 | 49/27 | 40/25 | 40/25 | 
| Books Published/Journal Issues | 6/4 | 8/4 | 6/4 | 6/4 | 
| Newsletter Issues/Classroom Projects | 3/2 | 3/2 | 3/2 | 3/2 | 
| Archives: | ||||
| Archival Records Appraisal (Cubic Feet) | 6,047 | 4,500 | 5,000 | 6,000 | 
| Records Accessioned (Cubic Feet) | 408 | 368 | 400 | 400 | 
| Accessions Documented | 580 | 314 | 500 | 500 | 
| Records Deaccessioned (Cubic Feet) | 116 | 60 | 200 | 200 | 
| Library Titles Acquired | 73 | 109 | 100 | 100 | 
| Titles Catalogued | 158 | 156 | 150 | 150 | 
| Microfilm Images Filmed | 583,892 | 614,574 | 700,000 | 700,000 | 
| Rolls Inspected | 615 | 779 | 700 | 700 | 
| Collections (Archaeology): | ||||
| Reports Completed on Collections | 51 | 100 | 75 | 75 | 
| Surveys Conducted at Field Sites | 56 | 65 | 60 | 60 | 
| Excavations Conducted | 19 | 19 | 15 | 15 | 
| Gravel Permits Reviewed | 113 | 107 | 120 | 120 | 
| Exploration Permits Reviewed | 7 | 0 | 5 | 5 | 
| NAGPRA Human Remains Inventoried | 0 | 1 | 5 | 5 | 
| NAGPRA Funerary Objects Inventoried | 0 | 0 | 20 | 20 | 
| NAGPRA Tribal Consultations | 1 | 1 | 2 | 2 | 
| Small-Scale Mining Permits Reviewed | 8 | 13 | 7 | 7 | 
| Large-Scale Mining and Landfill | ||||
| Permits Reviewed | 6 | 9 | 5 | 5 | 
| Oil and Gas Permits Reviewed | 41 | 107 | 75 | 75 | 
| Reports Received on Archaeological Sites | 644 | 587 | 625 | 625 | 
| Sites Recorded/Revisited | 1,079 | 649 | 675 | 675 | 
| Record Searches on Archaeological Sites | 208 | 414 | 300 | 300 | 
| Collections Accessioned/Received | 109/108 | 108/205 | 125/150 | 125/150 | 
| Museum Artifacts Received | 393 | 575 | 500 | 500 | 
| Preservation/Restoration: | ||||
| Compliance Projects Reviewed | 1,766 | 1,484 | 1,500 | 1,500 | 
| New National Register Listings: | ||||
| Individual Properties | 23 | 8 | 14 | 14 | 
| District/MPL | 2 | 2 | 2 | 2 | 
| Total Listings | 1,263 | 1,272 | 1,288 | 1,304 | 
| Property Tax Moratorium Projects | 25 | 31 | 26 | 26 | 
| Federal Tax Credit Projects | 14 | 16 | 17 | 17 | 
| CLG Grants Issued | 9 | 8 | 9 | 9 | 
| Burial Calls | 21 | 15 | 15 | 15 |