GOVERNOR'S RECOMMENDED FY 2011 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 2008ACTUAL
FY 2009BUDGETED
FY 2010REQUESTED
FY 2011GOVERNOR'S RECOMMENDED
FY 2011RECOMMENDED INC/(DEC)
FY 2011
FUNDING SOURCE:
General Funds
$3,612,237
$3,687,282
$3,746,436
$3,746,436
$3,762,761
$16,325
Federal Funds
13,440
50,558
138,546
138,546
138,546
0
Other Funds
248,042
181,896
425,339
425,339
425,339
0
Total
$3,873,720
$3,919,735
$4,310,321
$4,310,321
$4,326,646
$16,325
EXPENDITURE DETAIL:
Personal Services
$2,298,431
$2,400,131
$2,776,002
$2,776,002
$2,792,327
$16,325
Operating Expenses
1,575,288
1,519,604
1,534,319
1,534,319
1,534,319
0
Total
$3,873,720
$3,919,735
$4,310,321
$4,310,321
$4,326,646
$16,325
Staffing Level FTE:
41.0
41.6
58.9
36.9
36.9
( 22.0)
ACTUAL FY 2008 |
ACTUAL FY 2009 |
ESTIMATED FY 2010 |
ESTIMATED FY 2011 |
|
REVENUES: | ||||
State Appropriations | $3,480,074 | $3,687,281 | $3,746,437 | $3,746,437 |
Federal Grants and Contracts | 72,000 | 37,128 | 133,546 | 133,546 |
School and Public Lands | 75,000 | 97,959 | 97,959 | 97,959 |
Sales and Services of Auxiliary Enterprises | 1,700 | 0 | 0 | 0 |
Other Sales and Services | 40,000 | 0 | 0 | 0 |
Total |
$3,668,774 |
$3,822,368 |
$3,977,942 |
$3,977,942 |
PERFORMANCE INDICATORS: |