DIVISION OF UNIVERSITY RELATIONS & DEVELOPMENT
General Fund Budget Summary by Department
FY 2008-2009
printable version
Base General Fund Budget
| |
Department Name |
Dept ID |
MPP Salaries |
Staff Salaries |
Student Assts, Temp Staff & Other Staff Costs |
Communications, Postage & Freight |
Operating Expenditures & Equipment |
Total Budget |
| |
University Relations & Development |
00022 |
$ 528,540 |
$ 462,587 |
$ 25,932 |
$ 17,792 |
$ 91,359 |
$ 1,126,210 |
| |
URD College Development |
00023 |
$ 820,548 |
$ 16,908 |
|
|
$ 7,000 |
$ 844,456 |
| |
Alumni Relations |
00742 |
$ 322,488 |
$ 142,320 |
|
$ 5,768 |
$ 26,000 |
$ 496,576 |
| |
Earl Burns Miller Japanese Gardens |
00743 |
|
$ 80,127 |
|
|
$ 6,000 |
$ 86,127 |
| |
Public Affairs |
00765 |
$ 201,684 |
$ 265,044 |
$ 42,032 |
$ 3,000 |
$ 8,250 |
$ 520,010 |
| |
Publications |
00766 |
|
$ 491,568 |
|
$ 5,000 |
$ 55,925 |
$ 552,493 |
| |
Alumni Records |
00777 |
|
$ 170,772 |
$ 67,000 |
$ 26,370 |
$ 1,000 |
$ 265,142 |
| Total |
|
|
$ 1,873,260 |
$ 1,629,326 |
$ 134,964 |
$ 57,930 |
$ 195,534 |
$ 3,891,014 |
| Non-Base / Temporary General Fund Budget |
|
|
|
|
|
|
$ 40,120 |
$ 40,120 |
| Total Original Budget |
|
|
$ 1,873,260 |
$ 1,629,326 |
$ 134,964 |
$ 57,930 |
$ 235,654 |
$ 3,931,134 |
| Division Carryover Savings |
|
|
|
|
$ 46,792 |
|
$ 51,284 |
$ 98,076 |
| Total Available Resources as of 07/01/08 |
|
|
$ 1,873,260 |
$ 1,629,326 |
$ 181,756 |
$ 57,930 |
$ 286,938 |
$ 4,029,210 |
Regular Position - FTE
| |
MPP |
STAFF |
TOTAL FTE |
| Regular Position - FTE |
19.75 |
27.85 |
47.60 |
| TOTAL |
19.75 |
27.85 |
47.60 |