BOARD OF REGENTS
GOVERNOR'S RECOMMENDED FY 2011 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 2008
ACTUAL
FY 2009
BUDGETED
FY 2010
REQUESTED
FY 2011
GOVERNOR'S RECOMMENDED
FY 2011
RECOMMENDED 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:  

generated 11/25/09 03:24:20 PM