DIVISION OF UNIVERSITY RELATIONS & DEVELOPMENT
General Fund Budget Summary by Department
FY 2009-2010
Internal Budget 2009-2010
printable version
| Dept ID |
Department Name |
MPP Salaries |
Staff Salaries |
Student Assts, Temp Staff & Other Staff Costs |
Communications, Postage & Freight |
Operating Expenditures & Equipment |
Total Budget |
| 00022 |
University Relations & Development |
$ 621,540 |
$ 569,502 |
|
$ 51,095 |
$ 437,830 |
$ 1,679,967 |
| 00023 |
URD College Development |
$ 1,017,086 |
$ 225,396 |
|
|
|
$ 1,242,482 |
| 00742 |
Alumni Relations |
$ 322,488 |
$ 378,744 |
|
$ 24,668 |
|
$ 725,900 |
| 00743 |
Earl Burns Miller Japanese Gardens |
|
$ 80,127 |
|
|
|
$ 80,127 |
| 00765 |
Public Affairs |
$ 201,684 |
$ 381,024 |
$ 65,232 |
$ 6,200 |
$ 7,250 |
$ 661,390 |
| 00766 |
Publications |
|
$ 551,568 |
|
$ 103,683 |
$ 130,800 |
$ 786,051 |
| 00777 |
Alumni Records |
|
$ 340,404 |
|
$ 29,170 |
$ 3,720 |
$ 373,294 |
| Total Original Budget |
$ 2,162,798 |
$ 2,526,765 |
$ 65,232 |
$ 214,816 |
$ 579,600 |
$ 5,549,211 |
| Division Carryover Savings |
|
|
$ 100,932 |
|
$ 88,071 |
$ 189,003 |
| Total Available Resources as of 07/01/09 |
$ 2,162,798 |
$ 2,526,765 |
$ 166,164 |
$ 214,816 |
$ 667,671 |
$ 5,738,214 |
|
MPP |
STAFF |
TOTAL FTE |
| Regular Position - FTE |
21.77 |
47.50 |
69.27 |
| TOTAL |
21.77 |
47.50 |
69.27 |