GOVERNOR'S RECOMMENDED FY 2011 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 2008ACTUAL
FY 2009BUDGETED
FY 2010REQUESTED
FY 2011GOVERNOR'S RECOMMENDED
FY 2011RECOMMENDED INC/(DEC)
FY 2011
FUNDING SOURCE:
General Funds
$2,588,958
$2,716,847
$2,691,566
$2,691,566
$2,704,333
$12,767
Federal Funds
275,412
273,268
312,581
312,581
313,361
780
Other Funds
298,024
213,729
237,124
237,124
237,124
0
Total
$3,162,394
$3,203,843
$3,241,271
$3,241,271
$3,254,818
$13,547
EXPENDITURE DETAIL:
Personal Services
$2,598,109
$2,704,726
$2,728,114
$2,728,114
$2,741,661
$13,547
Operating Expenses
564,285
499,118
513,157
513,157
513,157
0
Total
$3,162,394
$3,203,843
$3,241,271
$3,241,271
$3,254,818
$13,547
Staffing Level FTE:
48.3
50.9
52.6
52.6
52.6
0.0
ACTUAL FY 2008 |
ACTUAL FY 2009 |
ESTIMATED FY 2010 |
ESTIMATED FY 2011 |
|
REVENUES: | ||||
State Appropriations | $2,588,958 | $2,716,847 | $2,691,566 | $2,691,566 |
Federal Grants and Contracts | 269,549 | 291,859 | 312,581 | 312,581 |
School and Public Lands | 94,712 | 107,908 | 94,712 | 94,712 |
Other Sales and Services | 70,470 | 50,731 | 142,412 | 142,412 |
Total |
$3,023,689 |
$3,167,345 |
$3,241,271 |
$3,241,271 |
PERFORMANCE INDICATORS: |