UNIVERSITY COLLEGE & EXTENSION SERVICES
Budget Summary by Department
FY 2007-2008
printable version
Fund 44101
| |
Org Unit |
Dept ID |
MPP Salaries |
Staff Salaries |
Extension Faculty Salaries |
Full Time Lecturers |
Temp Faculty & Misc Acad Salaries |
Student Assts, Temp Staff & Other Staff Costs |
Benefits |
Communications, Postage & Freight |
Operating Expenditures & Equipment |
Total Base Budget |
| Director of Programs |
AA-UCES |
00006 |
$ 89,784 |
$ 38,088 |
$ - |
$ - |
$ - |
$ - |
$ 55,872 |
$ 1,244 |
$ 3,800 |
$ 188,788 |
| Information Systems |
AA-UCES |
00007 |
$ - |
$ 226,176 |
$ - |
$ - |
$ - |
$ - |
$ 92,364 |
$ 4,005 |
$ 96,527 |
$ 419,072 |
| Technology & Developmemt |
AA-UCES |
00008 |
$ 92,340 |
$ 38,952 |
$ - |
$ - |
$ - |
$ - |
$ 60,324 |
$ 1,976 |
$ 4,550 |
$ 198,142 |
| Organization Training |
AA-UCES |
00016 |
$ - |
$ - |
$ - |
$ - |
$ - |
$ - |
$ - |
$ - |
$ 40,000 |
$ 40,000 |
| Disabled Student Services |
AA-UCES |
00131 |
$ - |
$ 8,000 |
$ - |
$ - |
$ - |
$ 800 |
$ 1,200 |
$ - |
$ - |
$ 10,000 |
| American Language Institute |
AA-UCES |
00160 |
$ 82,956 |
$ 241,879 |
$ 90,000 |
$ 564,600 |
$ 10,000 |
$ 65,016 |
$ 490,509 |
$ 26,040 |
$ 1,155,181 |
$ 2,726,181 |
| Advanced Media Production |
AA-UCES |
00270 |
$ 74,028 |
$ 211,332 |
$ - |
$ - |
$ - |
$ 5,760 |
$ 128,412 |
$ 9,672 |
$ 230,054 |
$ 659,258 |
| Programs in Development |
AA-UCES |
00695 |
$ - |
$ - |
$ - |
$ - |
$ 100,000 |
$ - |
$ - |
$ - |
$ 425,000 |
$ 525,000 |
| Studebaker Facility |
AA-UCES |
00703 |
$ - |
$ - |
$ - |
$ - |
$ - |
$ - |
$ - |
$ - |
$ - |
$ - |
| IDEAS |
AA-UCES |
00718 |
$ - |
$ 244,908 |
$ - |
$ - |
$ - |
$ - |
$ 91,620 |
$ - |
$ 22,420 |
$ 358,948 |
| Facilities |
AA-UCES |
00721 |
$ - |
$ 19,775 |
$ - |
$ - |
$ - |
$ - |
$ 10,428 |
$ 7,200 |
$ 298,924 |
$ 336,327 |
| Administration |
AA-UCES |
00722 |
$ 89,664 |
$ 435,738 |
$ - |
$ - |
$ - |
$ 50,260 |
$ 289,504 |
$ 20,850 |
$ (4,707,342) |
$ (3,821,326) |
| Associate Dean |
AA-UCES |
00723 |
$ 103,752 |
$ 38,088 |
$ - |
$ - |
$ - |
$ - |
$ 46,716 |
$ 2,676 |
$ 20,971 |
$ 212,203 |
| Dean |
AA-UCES |
00724 |
$ 146,328 |
$ 43,080 |
$ - |
$ - |
$ - |
$ - |
$ 59,520 |
$ 1,711 |
$ 10,308 |
$ 260,947 |
| UCES Programs |
AA-UCES |
00727 |
$ 61,862 |
$ 760,788 |
$ 58,374 |
$ 1,015 |
$ 3,770,504 |
$ 81,136 |
$ 378,710 |
$ 34,171 |
$ 9,599,786 |
$ 14,746,346 |
| Corporate Ed. Contracts |
AA-UCES |
00728 |
$ - |
$ 85,404 |
$ - |
$ - |
$ - |
$ - |
$ 29,400 |
$ 2,715 |
$ 496,503 |
$ 614,022 |
| Marketing & Communications |
AA-UCES |
00779 |
$ 78,900 |
$ 323,592 |
$ - |
$ - |
$ - |
$ 20,568 |
$ 172,752 |
$ 70,399 |
$ 346,856 |
$ 1,013,067 |
| Total UCES Budget |
|
|
$ 819,614 |
$ 2,715,800 |
$ 148,374 |
$ 565,615 |
$ 3,880,504 |
$ 223,540 |
$ 1,907,331 |
$ 182,659 |
$ 8,043,538 |
$ 18,486,975 |
| Total FTES |
|
|
9.16 |
54.98 |
|
|
|
|
|
|
|
64.14 |