DIVISION OF ACADEMIC AFFAIRS
General Fund Budget Summary
FY 2007-2008
printable version
Base General Fund Budget
| |
MPP Salaries |
Staff Salaries |
Dept Chair |
Tenure / Tenure-Track |
Full Time Lecturer |
Temp Lecturer |
Student Assts, Temp Staff & Other Staff Costs |
Communications, Postage & Freight |
Operating Expenditures & Equipment |
Total Budget |
| Academic Affairs, Division |
$ 792,786 |
$ 799,636 |
|
|
|
$ 12,614,942 |
$ 276,375 |
$ 16,141 |
$ 1,149,379 |
$ 15,649,259 |
| Academic Personnel |
$ 244,008 |
$ 377,950 |
$ 100,956 |
|
|
$ 119,880 |
$ 102,048 |
$ 2,000 |
$ 151,204 |
$ 1,098,046 |
| Carpenter Performing Arts Center |
$ 169,620 |
$ 248,256 |
|
|
|
|
$ 39,068 |
$ 31,394 |
$ 18,576 |
$ 506,914 |
| College of the Arts |
$ 523,056 |
$ 2,350,411 |
$ 462,187 |
$ 6,860,926 |
$ 273,228 |
$ 2,571,350 |
$ 210,821 |
$ 111,708 |
$ 110,089 |
$ 13,473,776 |
| College of Business Administration |
$ 306,321 |
$ 1,207,776 |
$ 370,743 |
$ 5,703,503 |
$ 788,436 |
$ 1,977,833 |
$ - |
$ 79,223 |
$ 136,789 |
$ 10,570,624 |
| College of Education |
$ 436,368 |
$ 1,378,972 |
$ 386,359 |
$ 4,060,929 |
$ 691,794 |
$ 1,963,700 |
$ 39,515 |
$ 61,971 |
$ 427,105 |
$ 9,446,713 |
| College of Engineering |
$ 568,139 |
$ 1,776,098 |
$ 273,511 |
$ 6,311,853 |
$ 660,744 |
$ 1,223,505 |
|
|
$ 23,594 |
$ 10,837,444 |
| College of Health & Human Services |
$ 354,492 |
$ 1,604,788 |
$ 758,372 |
$ 9,044,555 |
$ 1,859,484 |
$ 3,135,346 |
|
$ 157,468 |
$ 261,993 |
$ 17,176,498 |
| College of Liberal Arts |
$ 422,772 |
$ 2,110,507 |
$ 1,454,547 |
$ 19,789,452 |
$ 1,367,238 |
$ 5,880,516 |
$ 215,402 |
$ 188,262 |
$ 310,535 |
$ 31,739,231 |
| College of Natural Sciences & Mathematics |
$ 354,388 |
$ 2,242,332 |
$ 560,542 |
$ 8,919,569 |
$ 412,296 |
$ 3,298,850 |
$ 64,953 |
$ 92,375 |
$ 186,196 |
$ 16,131,501 |
| Graduate & Undergraduate Studies |
$ 166,515 |
$ 1,236,699 |
$ 341,485 |
$ 84,516 |
|
$ 450,962 |
$ 93,677 |
$ 33,778 |
$ 68,360 |
$ 2,475,992 |
| Student Advising, Retention & Graduation |
$ 170,124 |
$ 1,165,928 |
|
|
|
$ 60,000 |
$ 6,053 |
$ 19,350 |
$ 11,046 |
$ 1,432,501 |
| Ocean Studies Institute |
$ 109,236 |
$ 305,640 |
|
|
|
|
$ 20,975 |
|
$ 11,034 |
$ 446,885 |
| Research |
$ 144,200 |
$ 426,627 |
$ 105,816 |
|
|
$ 561,650 |
|
$ 6,895 |
$ 28,797 |
$ 1,273,985 |
| Library and Academic Technology Services |
$ 601,848 |
$ 4,666,939 |
|
|
|
|
$ 649,413 |
$ 79,252 |
$ 2,583,452 |
$ 8,580,904 |
| Total |
$ 5,363,873 |
$ 21,898,559 |
$ 4,814,518 |
$ 60,775,303 |
$ 6,053,220 |
$ 33,858,534 |
$ 1,718,300 |
$ 879,817 |
$ 5,478,149 |
$ 140,840,273 |
Non-Base / Tempory General Funds Budget
| |
MPP Salaries |
Staff Salaries |
Dept Chair |
Tenure / Tenure-Track |
Full Time Lecturer |
Temp Lecturer |
Student Assts, Temp Staff & Other Staff Costs |
Communications, Postage & Freight |
Operating Expenditures & Equipment |
Total Budget |
| University Wide Recovery Allocation |
|
|
|
|
|
|
$ 554,994 |
|
$ 561,856 |
$ 1,116,850 |
| Division Carryover Savings |
|
|
|
|
|
$ 1,010,657 |
|
|
$ 2,525,192 |
$ 3,535,849 |
| Total Budget Resources |
$5,363,873 |
$21,898,559 |
|
|
|
$34,869,191 |
$2,273,294 |
$879,817 |
$8,565,197 |
$145,492,972 |
FTE
| |
MPP |
STAFF |
DEPT CHAIR |
FACULTY |
Full Time LECTURER |
Part Time LECTURER |
TOTAL FTE |
| Academic Affairs, Division |
7.75 |
15.70 |
|
|
|
251.63 |
275.08 |
| Academic Personnel |
2.00 |
8.00 |
1.00 |
|
|
2.39 |
13.39 |
| Carpenter Performing Arts Center |
2.00 |
5.00 |
|
|
|
- |
7.00 |
| College of the Arts |
5.00 |
51.00 |
4.00 |
94.60 |
5.00 |
51.29 |
210.89 |
| College of Business Administration |
2.75 |
26.50 |
3.00 |
63.50 |
11.00 |
42.19 |
148.94 |
| College of Education |
3.80 |
33.55 |
3.80 |
58.70 |
11.50 |
40.37 |
151.72 |
| College of Engineering |
4.20 |
37.00 |
2.20 |
70.35 |
11.00 |
28.62 |
153.37 |
| College of Health & Human Services |
3.00 |
40.65 |
6.80 |
121.47 |
30.00 |
71.75 |
273.67 |
| College of Liberal Arts |
4.00 |
49.15 |
13.10 |
273.80 |
22.50 |
117.83 |
480.38 |
| College of Natural Sciences & Mathematics |
3.00 |
46.00 |
5.00 |
116.00 |
7.00 |
66.29 |
243.29 |
| Graduate & Undergraduate Studies |
2.25 |
30.25 |
3.55 |
1.00 |
|
9.00 |
46.05 |
| Student Advising, Retention & Graduation |
2.00 |
27.30 |
|
|
|
1.20 |
30.50 |
| Ocean Studies Institute |
1.00 |
6.00 |
|
|
|
- |
7.00 |
| Research |
1.00 |
9.00 |
|
|
|
12.97 |
22.97 |
| Library and Academic Technology Services |
6.00 |
81.22 |
|
|
|
- |
87.22 |
| TOTAL FTE |
49.75 |
466.32 |
42.45 |
799.42 |
98.00 |
695.53 |
2,151.47 |