DIVISION OF STUDENT SERVICES
General Fund Budget Summary by Department
FY 2007-2008
printable version
Base General Fund Budget
| |
Department Name |
Dept ID |
MPP Salaries |
Staff Salaries |
Benefits |
Student Assts, Temp Staff & Other Staff Costs |
Communications, Postage & Freight |
Operating Expenditures & Equipment |
Total Budget |
| |
Student Services Division Support |
00120 |
$ 407,760 |
$ 1,498,515 |
$ 67,069 |
|
$ 45 |
$ 30,456 |
$ 2,003,845 |
| |
Student Services Development |
00121 |
$ 80,004 |
$ 28,593 |
|
|
|
$ 4,649 |
$ 113,246 |
| |
Student Health Center |
00122 |
$ 414,991 |
$ 1,784,786 |
$ 45,000 |
|
$ 60,680 |
$ 1,081,206 |
$ 3,386,663 |
| |
Student Relations |
00124 |
$ 212,424 |
$ 233,602 |
$ 6,846 |
|
$ 10,250 |
$ 54,806 |
$ 517,928 |
| |
Student Life and Development |
00125 |
$ 85,284 |
$ 318,451 |
$ 20,496 |
|
$ 11,200 |
$ 10,625 |
$ 446,056 |
| |
STARS/SOARS |
00126 |
$ 80,004 |
$ 186,312 |
$ 7,262 |
|
$ 1,300 |
$ 571 |
$ 275,449 |
| |
Child Development Center |
00127 |
|
$ 134,892 |
|
|
$ 5,000 |
|
$ 139,892 |
| |
Judicial Affairs |
00128 |
$ 77,580 |
|
|
|
|
$ 2,500 |
$ 80,080 |
| |
Women's Resource Center |
00129 |
$ 79,337 |
$ 47,667 |
$ 2,000 |
|
$ 2,500 |
$ 7,000 |
$ 138,504 |
| |
Student Support |
00130 |
$ 133,500 |
|
|
|
|
$ 15,000 |
$ 148,500 |
| |
Disabled Student Services |
00131 |
$ 100,908 |
$ 736,672 |
$ 70,000 |
|
$ 13,125 |
$ 58,050 |
$ 978,755 |
| |
University Outreach and School Relations |
00132 |
$ 104,700 |
$ 595,211 |
$ 38,186 |
|
$ 36,984 |
$ 97,166 |
$ 872,247 |
| |
Testing and Evaluation Services |
00133 |
$ 94,356 |
$ 153,708 |
|
|
$ 4,000 |
$ 3,614 |
$ 255,678 |
| |
Educational Opportunity Program |
00134 |
$ 169,740 |
$ 756,591 |
$ 166,926 |
|
$ 47,765 |
$ 194,560 |
$ 1,335,582 |
| |
Counseling and Psychological Services |
00135 |
$ 108,372 |
$ 966,993 |
|
|
$ 5,302 |
|
$ 1,080,667 |
| |
Career Development Center |
00136 |
$ 248,700 |
$ 787,800 |
$ 40,980 |
|
$ 13,900 |
$ 8,011 |
$ 1,099,391 |
| Subtotal |
|
|
$ 2,397,660 |
$ 8,229,793 |
$ 464,765 |
$ - |
$ 212,051 |
$ 1,568,214 |
$ 12,872,483 |
| Non-Base / Temporary General Fund Budget |
|
|
|
$ 138,060 |
|
|
|
$ (56) |
$ 138,004 |
| Total Original Budget |
|
|
$ 2,397,660 |
$ 8,367,853 |
$ 464,765 |
$ - |
$ 212,051 |
$ 1,568,158 |
$ 13,010,487 |
| Division Carryover Savings |
|
|
|
|
|
|
|
$ 103,942 |
$ 103,942 |
| Total Available Resources as of 07/01/08 |
|
|
$ 2,397,660 |
$ 8,367,853 |
$ 464,765 |
$ - |
$ 212,051 |
$ 1,672,100 |
$ 13,114,429 |
Regular Position - FTE
| |
MPP |
STAFF |
TOTAL FTE |
| Regular Position - FTE |
20.00 |
103.51 |
123.51 |
| TOTAL |
20.00 |
103.51 |
123.51 |