GOVERNOR'S RECOMMENDED FY 2012 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 2009ACTUAL
FY 2010BUDGETED
FY 2011REQUESTED
FY 2012GOVERNOR'S RECOMMENDED
FY 2012RECOMMENDED INC/(DEC)
FY 2012
FUNDING SOURCE:
General Funds
$2,716,847
$2,672,581
$2,731,498
$2,731,498
$2,731,498
$0
Federal Funds
273,268
290,088
313,361
313,361
313,361
0
Other Funds
213,729
60,253
237,124
237,124
237,124
0
Total
$3,203,843
$3,022,922
$3,281,983
$3,281,983
$3,281,983
$0
EXPENDITURE DETAIL:
Personal Services
$2,704,726
$2,613,500
$2,701,015
$2,701,015
$2,701,015
$0
Operating Expenses
499,118
409,422
580,968
580,968
580,968
0
Total
$3,203,843
$3,022,922
$3,281,983
$3,281,983
$3,281,983
$0
Staffing Level FTE:
50.9
47.9
52.6
52.6
52.6
0.0
ACTUAL FY 2009 |
ACTUAL FY 2010 |
ESTIMATED FY 2011 |
ESTIMATED FY 2012 |
|
REVENUES: | ||||
State Appropriations | $2,588,958 | $2,672,581 | $2,731,498 | $2,731,498 |
Federal Grants and Contracts | 269,549 | 254,964 | 313,361 | 313,361 |
School and Public Lands | 94,712 | 94,712 | 94,712 | 94,712 |
Other Sales and Services | 70,470 | 61,089 | 142,412 | 142,412 |
Total |
$3,023,689 |
$3,083,346 |
$3,281,983 |
$3,281,983 |
PERFORMANCE INDICATORS: |