UNIVERSITY COLLEGE & EXTENSION SERVICES
Budget Summary by Department
FY 2008-2009
printable version
Fund 44101
| Dept Name |
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 |
00006 |
$ 46,667 |
$ 39,824 |
|
|
|
|
$ 46,621 |
$ 1,120 |
$ 2,735 |
$ 133,966 |
| Information Systems |
00007 |
|
$ 244,383 |
|
|
|
|
$ 99,687 |
$ 2,846 |
$ 80,732 |
$ 427,649 |
| Technology & Developmemt |
00008 |
$ 98,551 |
$ 48,622 |
|
|
|
|
$ 65,957 |
$ 1,860 |
$ 3,383 |
$ 218,372 |
| Organization Training |
00016 |
|
|
|
|
|
|
|
|
$ 27,000 |
$ 27,000 |
| Disabled Student Services |
00131 |
|
$ 7,500 |
|
|
|
$ 1,000 |
|
|
$ 1,500 |
$ 10,000 |
| American Language Institute |
00160 |
$ 87,435 |
$ 219,948 |
$ 82,815 |
$ 526,620 |
$ 1,975 |
$ 42,097 |
$ 376,799 |
$ 6,360 |
$ 1,018,582 |
$ 2,362,630 |
| Advanced Media Production |
00270 |
$ 79,186 |
$ 262,998 |
|
|
|
|
$ 141,360 |
$ 8,928 |
$ 438,737 |
$ 931,209 |
| Programs in Development |
00695 |
|
|
|
|
|
|
|
|
|
$ - |
| Studebaker Facility |
00703 |
|
|
|
|
|
|
|
|
|
$ - |
| IDEAS |
00718 |
|
$ 233,342 |
|
|
|
|
$ 82,954 |
$2,640 |
$ 25,110 |
$ 334,046 |
| Facilities |
00721 |
|
$ 41,746 |
|
|
|
|
$ 21,475 |
$ 8,064 |
$ 367,328 |
$ 438,613 |
| Administration |
00722 |
$ 94,798 |
$ 409,809 |
|
|
|
$ 37,176 |
$ 295,086 |
$ 18,126 |
$ (4,582,754) |
$ (3,727,758) |
| Associate Dean |
00723 |
$ 109,699 |
|
|
|
|
|
$37,776 |
$ 1,847 |
$ 18,739 |
$ 168,061 |
| Dean |
00724 |
$ 212,464 |
$ 42,931 |
|
|
|
|
$ 74,073 |
$ 1,488 |
$ 20,617 |
$ 351,573 |
| UCES Programs |
00727 |
$ 38,214 |
$ 869,583 |
$ 99,400 |
|
$ 3,727,224 |
$ 77,302 |
$ 511,936 |
$ 14,415 |
$ 9,595,764 |
$ 14,933,838 |
| Corporate Ed. Contracts |
00728 |
|
$ 89,291 |
|
|
|
|
$ 46,776 |
$ 3,480 |
$ 408,587 |
$ 548,134 |
| Marketing & Communications |
00779 |
$ 83,429 |
$ 394,817 |
|
|
|
$ 20,338 |
$ 199,676 |
$ 1,870 |
$ 356,449 |
$ 1,056,579 |
| Total UCES Budget |
|
$ 850,442 |
$ 2,894,795 |
$ 182,215 |
$ 526,620 |
$ 3,729,199 |
$ 177,913 |
$ 1,997,176 |
$ 73,043 |
$ 7,782,510 |
$ 18,213,912 |
| Total FTES |
|
9.00 |
57.00 |
|
|
|
|
|
|
|
66.00 |