Summary of University General Fund Allocations
FY 2009-2010
Internal Budget 2009-2010
printable version
BASE GENERAL FUND BUDGET
| Division Name |
MPP Salaries |
Staff Salaries |
Dept Chair |
Tenure / Tenure-Track |
Full Time Lecturer |
Temp Lecturer |
Student Assts, Temp Staff & Other Staff Costs |
Benefits |
Communications, Postage & Freight |
Financial Aid |
Operating Expenditures & Equipment |
Total Budget |
| Academic Affairs |
$ 6,420,584 |
$ 22,465,725 |
$ 5,153,944 |
$ 65,512,339 |
$ 7,273,517 |
$ 27,086,918 |
$ 2,116,759 |
|
$ 2,390,697 |
|
$ 3,121,411 |
$ 141,541,894 |
| Administration & Finance |
$ 8,347,818 |
$ 22,548,665 |
|
|
|
|
$ 1,361,563 |
|
$ 337,060 |
|
$ 6,066,438 |
$ 38,661,544 |
| Athletics |
$ 1,028,668 |
$ 2,525,235 |
|
|
|
|
$ 71,076 |
|
|
|
$ 6,500 |
$ 3,631,479 |
| President, Office of the |
$ 988,405 |
$ 317,640 |
|
|
|
|
$ 24,875 |
|
$ 30,260 |
|
$ 342,193 |
$ 1,703,373 |
| Student Services |
$ 2,332,253 |
$ 8,027,041 |
|
|
|
$ 46,653 |
$ 353,924 |
|
$ 208,957 |
|
$ 1,447,033 |
$ 12,415,861 |
| University Relations & Development |
$ 2,162,798 |
$ 2,526,765 |
|
|
|
|
$ 65,232 |
|
$ 214,816 |
|
$ 579,600 |
$ 5,549,211 |
| University Wide Programs |
|
$ 30,000 |
|
|
|
|
$ 3,318,507 |
$ 69,344,500 |
|
$ 39,579,452 |
$ 19,916,457 |
$ 132,188,916 |
| Total Original Budget |
$ 21,280,526 |
$ 58,441,071 |
$ 5,153,944 |
$ 65,512,339 |
$ 7,273,517 |
$ 27,133,571 |
$ 7,311,936 |
$ 69,344,500 |
$ 3,181,790 |
$ 39,579,452 |
$ 31,479,632 |
$ 335,692,278 |
| One-Time Furlough Savings |
|
|
|
|
|
|
|
|
|
|
|
$ (20,106,543) |
| Total Original Budget-Adjusted |
$ 21,280,526 |
$ 58,441,071 |
$ 5,153,944 |
$ 65,512,339 |
$ 7,273,517 |
$ 27,133,571 |
$ 7,311,936 |
$ 69,344,500 |
$ 3,181,790 |
$ 39,579,452 |
$ 31,479,632 |
$ 315,585,735 |
| Division Carryover Savings |
$ 52,440 |
$ 276,701 |
|
|
$ 1,683,790 |
$ 2,009,728 |
$ 156,286 |
|
$ 1,526 |
|
$ 3,806,103 |
$ 7,986,574 |
| Total Available Resources as of 07/01/09 |
$ 21,332,966 |
$ 58,717,772 |
$ 5,153,944 |
$ 65,512,339 |
$ 8,957,307 |
$ 29,143,299 |
$ 7,468,222 |
$ 69,344,500 |
$ 3,183,316 |
$ 39,579,452 |
$ 35,285,735 |
$ 323,572,309 |
|
MPP |
STAFF |
DEPT CHAIR |
FACULTY |
Full Time LECTURER |
Part Time LECTURER |
TOTAL FTE |
| Academic Affairs |
53.20 |
452.74 |
41.40 |
797.17 |
116.00 |
556.10 |
2,016.61 |
| Administration & Finance |
84.60 |
484.38 |
|
|
|
|
568.98 |
| Athletics |
10.23 |
50.63 |
|
|
|
|
60.86 |
| President, Office of the |
7.00 |
7.00 |
|
|
|
|
14.00 |
| Student Services |
21.00 |
100.73 |
|
|
|
|
121.73 |
| University Relations & Development |
21.77 |
47.50 |
|
|
|
|
69.27 |
| TOTAL |
197.80 |
1,142.98 |
41.40 |
797.17 |
116.00 |
556.10 |
2,851.45 |