DIVISION OF STUDENT SERVICES
General Fund Budget Summary by Department
FY 2009-2010
Internal Budget 2009-2010
printable version
| Dept ID |
Department Name |
MPP Salaries |
Staff Salaries |
Temp Lecturer |
Student Assts, Temp Staff & Other Staff Costs |
Communications, Postage & Freight |
Operating Expenditures & Equipment |
Total Budget |
| 00120 |
Student Services Division Support |
$ 470,928 |
$ 841,860 |
|
$ 107,096 |
$ 21,925 |
$ 262,208 |
$ 1,704,017 |
| 00121 |
Student Services Development |
$ 80,004 |
$ 28,593 |
|
|
|
$ 3,252 |
$ 111,849 |
| 00122 |
Student Health Services |
$ 407,716 |
$ 2,361,783 |
|
$ 9,970 |
$ 40,099 |
$ 552,554 |
$ 3,372,122 |
| 00124 |
Student Relations |
$ 212,424 |
$ 284,314 |
|
$ 6,846 |
$ 8,280 |
$ 41,238 |
$ 553,102 |
| 00125 |
Student Life and Development |
$ 85,284 |
$ 318,451 |
|
$ 7,114 |
$ 9,500 |
$ 12,825 |
$ 433,174 |
| 00126 |
STARS/SOARS |
$ 80,004 |
$ 186,312 |
|
$ 6,400 |
$ 1,400 |
$ 570 |
$ 274,686 |
| 00127 |
Child Development Center |
|
$ 143,136 |
|
|
$ 7,500 |
|
$ 150,636 |
| 00128 |
Judicial Affairs |
$ 85,008 |
|
|
|
|
$ 2,400 |
$ 87,408 |
| 00129 |
Women's Resource Center |
$ 5,833 |
$ 84,297 |
|
|
$ 2,500 |
$ 4,845 |
$ 97,475 |
| 00130 |
Student Support Admin |
$ 133,500 |
|
|
|
|
$ 10,545 |
$ 144,045 |
| 00131 |
Disabled Student Services |
$ 100,908 |
$ 690,794 |
|
$ 55,000 |
$ 13,265 |
$ 50,100 |
$ 910,067 |
| 00132 |
University Outreach and School Relations |
$ 104,700 |
$ 526,281 |
|
$ 29,980 |
$ 34,984 |
$ 91,200 |
$ 787,145 |
| 00133 |
Testing and Evaluation Services |
$ 94,356 |
$ 156,660 |
|
|
$ 7,444 |
|
$ 258,460 |
| 00134 |
Educational Opportunities Program |
$ 169,740 |
$ 649,092 |
|
$ 131,518 |
$ 36,210 |
$ 262,302 |
$ 1,248,862 |
| 00135 |
Counseling and Psychological Services |
$ 115,008 |
$ 950,436 |
|
|
$ 14,050 |
$ 134,885 |
$ 1,214,379 |
| 00136 |
Career Development Center |
$ 186,840 |
$ 805,032 |
|
|
$ 11,800 |
$ 18,109 |
$ 1,021,781 |
| 00137 |
EOP 100 Instruction |
|
|
$ 46,653 |
|
|
|
$ 46,653 |
| Total Original Budget |
$ 2,332,253 |
$ 8,027,041 |
$ 46,653 |
$ 353,924 |
$ 208,957 |
$ 1,447,033 |
$ 12,415,861 |
| Division Carryover Savings |
|
$ 176,881 |
|
|
|
$ 147,061 |
$ 323,942 |
| Total Available Resources as of 07/01/09 |
$ 2,332,253 |
$ 8,203,922 |
$ 46,653 |
$ 353,924 |
$ 208,957 |
$ 1,594,094 |
$ 12,739,803 |
|
MPP |
STAFF |
Part Time Lecturer |
TOTAL FTE |
| Regular Position - FTE |
21.00 |
100.73 |
|
121.73 |
| TOTAL |
21.00 |
100.73 |
- |
121.73 |