ITEM 110-1004-R0301�� ATTACHMENT 2����������������������������������������������������������� �����������������������
March 22-23, 2001
FISCAL IMPACT AND BUDGET INFORMATION
|
|
FY 2002 FIRST YEAR HEADCOUNT |
FY 2003 SECOND YEAR HEADCOUNT |
FY 2004 THIRD YEAR HEADCOUNT |
|||
|
I.�� PLANNED STUDENT ENROLLMENT |
|
|
|
|||
|
|
|
|
|
|||
|
A.� New enrollment |
|
|
|
|||
|
|
|
|
|
|||
|
B.� Shifting enrollment |
|
|
|
|||
|
|
|
|
|
|||
|
GRAND
TOTAL PLANNED STUDENT ENROLLMENT |
15 |
25 |
35 |
|||
|
|
|
|
|
|||
|
|
FIRST YEAR |
SECOND YEAR |
THIRD YEAR |
|||
|
|
FTE |
COST |
FTE |
COST |
FTE |
COST |
|
II.��
EXPENDITURES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A.� Personnel Cost |
|
|
|
|
|
|
|
1.
Faculty |
.22 |
9,600 |
.22 |
10,000 |
.22 |
10,400 |
|
2.
Administrators |
0 |
|
|
|
|
|
|
3.
Adjunct Faculty |
0 |
|
|
|
|
|
|
4.
Graduate Assist |
.30 |
4,850 |
.30 |
5,000 |
.30 |
5,150 |
|
5.
Research Pers. |
0 |
|
|
|
|
|
|
6.
Support Pers. |
0 |
|
|
|
|
|
|
7.
Fringe Benefits |
|
1,632 |
|
1,700 |
|
1,700 |
|
8.
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Personnel Cost |
|
16,082 |
|
16,700 |
|
17,320 |
|
|
|
|
|
|
|
|
|
B.� Operating
Expenditures |
|
|
|
|
|
|
|
1.
Travel |
0 |
|
|
|
|
|
|
2.
Professional Services |
0 |
|
|
|
|
|
|
3.
Other Services |
0 |
|
|
|
|
|
|
4.
Communications |
0 |
|
|
|
|
|
|
5.
Utilities |
0 |
|
|
|
|
|
|
6.
Materials & Supplies |
|
400 |
|
400 |
|
400 |
|
7.
Rentals |
0 |
|
|
|
|
|
|
8.
Repairs & Maintenance |
0 |
|
|
|
|
|
|
9.
Materials & Goods |
0 |
|
|
|
|
|
|
10.
Miscellaneous |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Operating Expenditures |
|
400 |
|
400 |
|
400 |
|
|
|
|
|
|
|
|
|
C.� Capital Outlay |
|
|
|
|
|
|
|
1.
Library Resources |
0 |
|
|
|
|
|
|
2.
Equipment |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital Outlay |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
D.� Physical
Facilities Construction |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
E.� Indirect Costs
(Overhead) |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GRAND TOTAL EXPENDITURES |
|
16,482 |
|
17,100 |
|
17,720 |
|
|
FIRST YEAR COST |
SECOND YEAR COST |
THIRD YEAR COST |
|
III.� REVENUES |
|
|
|
|
|
|
|
|
|
A.� Source of Funds |
|
|
|
|
1.
Appropriated
Funds-reallocation |
11,582 |
12,050 |
12,520 |
|
2.
Appropriated
Funds-new |
|
|
|
|
3.
Federal
Funds |
|
|
|
|
4.
Other Grants |
|
|
|
|
5.
Fees |
|
|
|
|
6.
Other (UM
Foundation) |
4,900 |
5,050 |
5,200 |
|
|
|
|
|
|
Total
Source of Funds |
16,482 |
17,100 |
17,720 |
|
|
|
|
|
|
B.� Nature of Funds |
|
|
|
|
1.
Recurring |
16,482 |
17,100 |
17,720 |
|
2.
Non-recurring |
|
|
|
|
|
|
|
|
|
GRAND
TOTAL REVENUES |
16,482 |
17,100 |
17,720 |
