General Fund Support
State Univ. Fee Revenue -Regular Enrollment
State Univ. Fee Revenue -YRO
|
$
|
342.567
16.178
5.796 |
$
|
|
|
|
Governor's Partnership w/Higher
Education
|
|
|
|
|
Enrollment Growth-Academic
Year
|
$ |
62.310 |
$
|
62.310 |
|
$ |
8.382 |
| YRO
Enrollment (4 campuses) |
16.013 |
16.013 |
8.168 |
0.768 |
| Compensation
(4% all employees plus full year service |
81.520 |
83.007 |
6.032 |
|
| Operation
Costs for New Space |
5.100 |
5.100 |
|
|
| K-12
Academic Preparation |
8.000 |
8.00 |
|
|
| High-Cost Programs:
Nursing, Engineering, Computer Science, Biotech |
10.000 |
10.000 |
0.760 |
|
| --Technology/Infrastructure |
15.000 |
15.000 |
|
|
Special Initiatives-Above
the Partnership
|
|
|
|
|
| 2%
Salary Supplement-All Employee Groups |
$ |
40.760 |
$ |
0.000 |
|
|
| Student Services Implementation-CMS |
12.000 |
0.000 |
|
|
| Faculty/Staff Housing Assistance
Program |
5.000 |
0.000 |
|
|
| K-12 Academic Preparation |
40.118 |
36.000 |
|
|
| Joint Use Higher Education/Intersegmental
Programs |
3.000 |
0.000 |
|
|
| Applied Research & Other Special
Initiatives |
16.000 |
5.178 |
|
|
| Total, Above the Partnership |
$
|
139.083 |
$ |
20.000 |
0.000 |
0.000 |
| (a)
Resources will not be included in campus' base allocation |