Operating Budgets

Fiscal Year 1996


Gen. Funds/S&P Lands

Tuition &Fees*

Federal Funds

Other Funds

Total Funds

BHSU

5,803,056

3,030,034

4,293,093

11,784,150

24,910,333

FTE

138.8

71.6

14.7

137.7

362.8

DSU

4,969,397

1,354,555

1,395,379

4,959,550

12,678,881

FTE

115.3

29.3

2.0

61.6

208.2

NSU

7,473,442

2,958,471

3,921,377

6,593,763

20,947,053

FTE

178.8

65.0

10.6

71.1

325.5

SDSM&T

8,681,809

2,650,227

4,768,640

9,344,855

25,445,531

FTE

202.7

43.8

35.0

113.6

395.1

SDSU

27,573,741

10,562,944

11,771,255

35,628,243

85,536,183

FTE

750.4

196.2

84.8

378.5

1,409.9

      		Agricultural Experiment Station
6,519,543 0 5,700,263 7,119,602 19,339,408

     		FTE
176.1 0.0 121.7 75.2 373.0

     		Cooperative Exension Service
5,048,559 0 5,039,245 498,691 10,586,495

     		FTE
124.4 0.0 116.0 6.0 246.4

     		Animal Disease Research & Diagnostic Lab
1,021,184 0 0 950,041 1,971,225

     		FTE
27.9 0.0 0.0 14.0 41.9

USD

23,360,431

9,760,764

10,633,820

25,694,326

69,449,341

FTE

582.4

190.0

61.1

354.2

1,187.7

     		Medical School
7,785,358 1,536,198 3,638,311 4,208,333 17,168,200

     		FTE
135.2 23.0 31.4 53.0 242.6

Universities Subtotal*

77,861,876

30,316,995

36,783,564

94,004,887

238,967,322

FTE

1,968.4

595.9

208.2

1,116.7

3,889.2

SDSD

2,273,446

0

120,671

159,802

2,553,919

FTE

56.4

0.0

1.5

0.0

57.9

SDSVH

1,624,532

0

56,109

32,763

1,713,404

FTE

49.2

0.0

1.0

0.0

50.2

Executive Director

1,017,135

0

0

78,212

1,095,347

FTE

16.0

0.0

0.0

0.0

16.0

Regents Information Systems

755,866

0

0

1,885,099

2,640,965

FTE

20.0

0.0

0.0

2.2

22.2

System Line Items

4,470,495

7,652,345

767,480

1,159,032

14,049,352

FTE

0.0

0.0

0.0

0.0

0.0

South Dakota Library Network

0

0

0

677,206

677,206

FTE

0.0

0.0

0.0

4.0

4.0

Total

108,377,994

39,505,538

52,105,643

110,773,668

310,762,843

FTE

2,573.6

618.9

479.8

1,271.1

4,943.4
SOURCE: FY96 Operating Budgets
*NOTE: Higher Education Facilities Fund is included with Tuition and Fees ($7,996,212). Universities Subtotal does not include Agricultural Experiment Station, Cooperative Extension Service, Animal Disease Research & Diagnostic Lab (ADRDL) or Medical School.