DIVISION OF ADMINISTRATION AND FINANCE
General Fund Budget Summary
FY 2008-2009
printable version
Base General Fund Budget
| Dept Name |
MPP Salaries |
Staff Salaries |
Student Assts, Temp Staff & Other Staff Costs |
Communications, Postage & Freight |
Operating Expenditures & Equipment |
Total Budget |
| Enrollment Services |
$ 1,308,000 |
$ 5,520,000 |
$ 221,000 |
$ 105,000 |
$ 466,331 |
$ 7,620,331 |
| Financial Management |
$ 1,147,704 |
$ 3,724,908 |
$ 375,519 |
$ 67,612 |
$ 186,845 |
$ 5,502,588 |
| Human Resources Management |
$ 1,038,976 |
$ 1,365,156 |
$ 5,000 |
$ 27,000 |
$ 116,739 |
$ 2,552,871 |
| Information Technology Services |
$ 698,448 |
$ 3,133,695 |
$ 41,500 |
$ 31,164 |
$ 53,443 |
$ 3,958,250 |
| Physical Planning & Facilities Management |
$ 2,570,551 |
$ 7,052,507 |
$ 130,312 |
$ 39,500 |
$ 4,678,574 |
$ 14,471,444 |
| University Police |
$ 321,924 |
$ 1,781,028 |
$ 363,229 |
|
$ 40,126 |
$ 2,506,307 |
| Vice President for Administration & Finance |
$ 1,129,372 |
$ 686,121 |
|
$ 27,600 |
$ 161,934 |
$ 2,005,027 |
| Subtotal |
$ 8,214,975 |
$ 23,263,415 |
$ 1,136,560 |
$ 297,876 |
$ 5,703,992 |
$ 38,616,818 |
| Non-Base / Temporary General Fund Budget |
$ 36,019 |
$ 74,275 |
$ 48,000 |
|
$ 234,795 |
$ 393,089 |
| Total Original Budget |
$ 8,250,994 |
$ 23,337,690 |
$ 1,184,560 |
$ 297,876 |
$ 5,938,787 |
$ 39,009,907 |
| Division Carryover Savings |
$ 86,186 |
$ 93,133 |
$ 18,444 |
$ 1,000 |
$ 826,365 |
$ 1,025,128 |
| Total Available Resources as of 07/01/08 |
$ 8,337,180 |
$ 23,430,823 |
$ 1,203,004 |
$ 298,876 |
$ 6,765,152 |
$ 40,035,035 |
| Dept Name |
MPP |
STAFF |
TOTAL FTE |
| Enrollment Services |
14.00 |
155.93 |
169.93 |
| Financial Management |
12.00 |
70.00 |
82.00 |
| Human Resources Management |
11.00 |
25.00 |
36.00 |
| Information Technology Services |
6.00 |
46.30 |
52.30 |
| Physical Planning & Facilities Management |
27.00 |
143.65 |
170.65 |
| University Police |
9.23 |
54.59 |
63.82 |
| Vice President for Administration & Finance |
10.00 |
13.00 |
23.00 |
| TOTAL FTE |
89.23 |
508.47 |
597.70 |