LEGAL AUTHORITY
Act No. 1 of January 20, 1966,
as amended, known as the University of Puerto Rico Act, reorganizes the University into a system of university campuses and one administration of regional colleges, under the direction of a President. Through
Act No. 2 of January 20, 1966,
as amended, funds are provided to the University of Puerto Rico.
MISSION
Provide a higher education of excelence in different disciplines and prepare professionals to integrate them productively into society.
VISION
The student is what drives us, unity in diversity is our strength, and academic excellence is our compromise.
ORGANIZATIONAL STRUCTURE
The University of Puerto Rico is composed of the following organizational units:
- Board of Trustees
- Legal Affairs Office
- Assistants' Office
- Physical and Infrastructure Development Office
- Development and Ex-alumni Office
- Finance Office
- Budget Office
- Human Resources Office
- Administrative Services Office
- Vice-President of Academic Affairs Office
- Vice-President of Research and Technology Office
- Office of the President
GEOGRAPHIC LOCATION
The University of Puerto Rico (Central Administration), is located on Flamboyan Street, No. 1187 at the Botanical Garden South, in Rio Piedras. Also it counts with University Campuses of Medical Sciences in Mayagez and Ro Piedras, and college campuses in: Aguadilla, Arecibo, Bayamn, Carolina, Cayey, Humacao, Ponce and Utuado.
PROGRAMMATIC STRUCTURE
POSITIONS FILLED
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Sept./08 |
Sept./09 |
Sept./10 |
Feb./11 |
Proj. |
  |
Total amount of positions |
14,177 |
14,177 |
13,868 |
13,056 |
13,056 |
PROGRAMS
Assignments to transfer to the University System
Program Description
Collects funds destined to cover institutional commitments as per regulation orders, and develop new programs and projects. The funds will be transferred to each unit, after evaluating the needs and determining the required amounts.
Customers
Colleges and University Campuses of University of Puerto Rico
Aguadilla College
Program Description
Offer studies leading to associate and bachelor degrees. Also, offers transfer programs and a variety of professional and continuing education programs. The details of the academic offerings are found at the Admissions Office and through the electronic address of the UPR,
http://www.upr.edu.
Customers
3,076 students
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Managerial,Technical, Administrative, and Office Staff |
201 |
201 |
195 |
196 |
Teaching Staff |
174 |
174 |
179 |
158 |
Total, Positions |
375 |
375 |
374 |
354 |
Arecibo College
Program Description
Offer studies leading to associate and bachelor degrees. Also, offers transfer programs and a variety of professional and continuing education programs. The details of the academic offerings are found at the Admissions Office and through the electronic address of the UPR,
http://www.upr.edu.
Customers
4,352 students
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Managerial,Technical, Administrative, and Office Staff |
299 |
299 |
294 |
294 |
Teaching Staff |
248 |
248 |
273 |
271 |
Total, Positions |
547 |
547 |
567 |
565 |
Bayamon College
Program Description
Offer studies leading to associate and bachelor degrees. Also, offers transfer programs and a variety of professional and continuing education programs. The details of the academic offerings are found at the Admissions Office and through the electronic address of the UPR,
http://www.upr.edu.
Customers
4,739 students
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Managerial,Technical, Administrative, and Office Staff |
345 |
345 |
417 |
314 |
Teaching Staff |
328 |
328 |
261 |
233 |
Total, Positions |
673 |
673 |
678 |
547 |
Carolina College
Program Description
Offer studies leading to associate and bachelor degrees. Also, offers transfer programs and a variety of professional and continuing education programs. The details of the academic offerings are found at the Admissions Office and through the electronic address of the UPR,
http://www.upr.edu.
Customers
4,321 students
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Managerial,Technical, Administrative, and Office Staff |
285 |
285 |
274 |
257 |
Teaching Staff |
254 |
254 |
237 |
229 |
Total, Positions |
539 |
539 |
511 |
486 |
Cayey College
Program Description
Offer studies leading to associate and bachelor degrees. Also, offers transfer programs and a variety of professional and continuing education programs. The details of the academic offerings are found at the Admissions Office and through the electronic address of the UPR,
http://www.upr.edu.
Customers
3,830 students
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Managerial,Technical, Administrative, and Office Staff |
421 |
421 |
405 |
369 |
Teaching Staff |
234 |
234 |
221 |
194 |
Total, Positions |
655 |
655 |
626 |
563 |
Humacao College
Program Description
Offer studies leading to associate and bachelor degrees. Also, offers transfer programs and a variety of professional and continuing education programs. The details of the academic offerings are found at the Admissions Office and through the electronic address of the UPR,
http://www.upr.edu.
Customers
4,676 students
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Managerial,Technical, Administrative, and Office Staff |
444 |
444 |
429 |
396 |
Teaching Staff |
343 |
343 |
335 |
313 |
Total, Positions |
787 |
787 |
764 |
709 |
Utuado - Mountain Regional College
Program Description
Offer studies leading to associate and bachelor degrees. Also, offers transfer programs and a variety of professional and continuing education programs. The details of the academic offerings are found at the Admissions Office and through the electronic address of the UPR,
http://www.upr.edu.
Customers
1,622 students
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Managerial,Technical, Administrative, and Office Staff |
193 |
193 |
191 |
171 |
Teaching Staff |
121 |
121 |
129 |
121 |
Total, Positions |
314 |
314 |
320 |
292 |
Ponce College
Program Description
Offer studies leading to associate and bachelor degrees. Also, offers transfer programs and a variety of professional and continuing education programs. The details of the academic offerings are found at the Admissions Office and through the electronic address of the UPR,
http://www.upr.edu.
Customers
3,438 students
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Managerial,Technical, Administrative, and Office Staff |
244 |
244 |
247 |
234 |
Teaching Staff |
179 |
179 |
176 |
171 |
Total, Positions |
423 |
423 |
423 |
405 |
General Management and Administration
Program Description
Administers the University Colleges of Aguadilla, Arecibo, Bayamn, Carolina, Cayey, Humacao, Ponce, Utuado and the University Precincts of Medical Sciences in Mayaguez and Rio Piedras.
Customers
All the community, Colleges, and University Campuses of the University of Puerto Rico
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Managerial,Technical, Administrative, and Office Staff |
339 |
339 |
309 |
302 |
Total, Positions |
339 |
339 |
309 |
302 |
Board of Trustees
Program Description
Governs and administers the University of Puerto Rico. Establishes institutional policies and draws up laws and regulations that serve as a base for a healthy administration of the units of the University of Puerto Rico,
http://www.upr.edu.
Customers
Colleges and University Campuses of the University of Puerto Rico
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Managerial,Technical, Administrative, and Office Staff |
41 |
41 |
35 |
37 |
Total, Positions |
41 |
41 |
35 |
37 |
Medical Sciences Precinct
Program Description
Offer studies leading to associate, bachelor degrees, and certificates for post-bachelor degrees, doctorates, and post-doctorate. Also, offers joint programs between campuses and transfers, as well as a variety of professional and continuing education programs. The details of the academic offerings are found at the Admissions Office and through the electronic address of the UPR,
http://www.upr.edu.
Customers
2,375 students
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Managerial,Technical, Administrative, and Office Staff |
1,610 |
1,610 |
1,569 |
1,488 |
Teaching Staff |
848 |
848 |
838 |
789 |
Total, Positions |
2,458 |
2,458 |
2,407 |
2,277 |
Mayaguez University
Program Description
Offers studies leading to associate degrees, transfer programs, bachelor, masters and doctorate degrees. Also, offers programs for community service in all municipalities and a varied offering of professional and continuing education program. The details of the academic offerings are found at the Admissions Office and through the electronic address of the UPR,
http://www.upr.edu.
Customers
13,828 students
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Managerial,Technical, Administrative, and Office Staff |
2,002 |
2,002 |
1,958 |
1,842 |
Teaching Staff |
1,065 |
1,065 |
1,064 |
982 |
Total, Positions |
3,067 |
3,067 |
3,022 |
2,824 |
University Precinct of Rio Piedras
Program Description
Offers studies leading to bachelor, masters and doctorate degrees, post-bachelors, post masters certificates and studies leading to a entry level professional law degree. Also, offers joint and exchange programs with other campuses and other foreign universities, as well as a varied offering of professional and continuing education programs. The details of the academic offerings are found at the Admissions Office and through the electronic address of the UPR,
http://www.upr.edu.
Customers
18,966 students
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Managerial,Technical, Administrative, and Office Staff |
2,406 |
2,406 |
2,260 |
2,188 |
Teaching Staff |
1,374 |
1,374 |
1,389 |
1,344 |
Total, Positions |
3,780 |
3,780 |
3,649 |
3,532 |
University System Services and Activities
Program Description
Groups the Botanical Garden, La Torre Magazine, Dilogo Newspaper, Information System, Technology Development, Insurance and Responsibilities and Judgment payment.
Customers
University colleges and university campuses of the University of Puerto Rico and citizens in general
Human Resources
Authorized and Proposed Positions |
2009 |
2010 |
2011 |
2012 |
|
Managerial,Technical, Administrative, and Office Staff |
179 |
179 |
183 |
163 |
Total, Positions |
179 |
179 |
183 |
163 |
FISCAL YEAR 2011-2012 ADOPTED BUDGET
The approved consolidated budget for fiscal year 2011-2012 ascends to $1,407,195,000. The resources include: $758,005,000 from the Special Appropiations fund, $305,255,000 in Federal Grants, $145,891,000 from Revenues from Internal Resources, $64,356,000 from State Special Funds, $100,184,000 from Other Income, $25,978,000 from Loans and Bond Issuance and $7,526,000 from the American Recovery and Reinvestment Act of 2009 (ARRA).
Operational Expenses reflect a net increase of $25,235,000 compared to the funds assigned for fiscal year 2010-2011. This change is the result of the approval of Law No. 46 of April 1, 2011, which assigns $30,000,000 to the Special Fund for Scholarships for the University of Puerto Rico.
The funds from Special Assignments will provide income to pay for the operational expenses of the University of Puerto Rico. In addition, they include additional resources to take care of unavoidable commitments, such as legislative scholarships, payment of medically indigent at the Medical Science Precinct, and payment of interns' and residents' salaries at that Campus. Also, contributions are provided for the Center of Diabetes Studies, studies related to Alzheimer disease and for the Ponce's Center for Autism, and funds for medical, odontology and veterinarian students. Finally, funds are included for the functioning of: the Center for Advanced Studies for Medical Emergency Personnel, the Comprehensive Cancer Center, and the operational expenses of the Seismic Network and the Strong Earth Movement Network.
State Special Funds are generated from income collected from training, development and courses offered by government agencies, such as the Health and Education Departments and some municipalities. They are part of the funds included inl the General Fund of the University of Puerto Rio and they will be used to pay for services.
Contributing federal programs are: the Federal Pell Grant Program, Federal Work Study Program, Public Health Traineeship, and Biomedical Research and Research Training.
Revenues from Internal Resources originate from the collection of registration and construction fees. These funds are used to cover operating expenses.
Other Income is generated from recovering indirect costs from federal funds, and income produced by gambling games. The latter are transferred from the Tourism Company, responsible for determining the required annual amount. These funds are used for general expenses.
The University of Puerto Rico, in its exercise of its administrative and fiscal faculties, obtains funds for financing of capital improvements through the emission of bonds. These funds are used for remodeling and reconditioning structures as well as development of new infrastructure projects.
For fiscal year 2011-2012, contributions provided by ARRA funds, in the amount of $7,526,000 are estimated to reinforce the general and education services and for investigation projects primarily in the areas of science and medicine.
ANNUAL REVENUES/ANNUITIES ENTERED INTO THE GENERAL FUND
FOR THE PURPOSE OF DETERMINING THE CONTRIBUTION
FISCAL YEAR 2011-2012
The following presents the computation of the contribution by formula for the University of Puerto Rico, Law No. 2 of January 20, 1966, as amended.
Expense Category |
2009-2010 |
2010-2011 |
|
Revised |
Preliminary |
General Fund Net Revenues |
7,690,699,820 |
8,133,500,000 |
Less: |
|
|
- Additional revenue from Act No. 7 of March 9, 2009 |
(425,300,000) |
(420,000,000) |
- Revenues from external sourcess: |
|
|
- Federal excise taxes on off-shore shipments |
(352,301,000) |
(341,000,000) |
- Customs |
0 |
0 |
Total, Revenue from internal sources to determine UPR contribution |
6,913,098,820 |
7,372,500,000 |
Total, Revenue from internal sources two years to consider |
|
14,285,598,820 |
Average of total Revenue from internal sources |
|
7,142,799,410 |
Computation of 9.6%
|
|
685,708,743 |
Adjustment to the contribution as a result of previous year final closing |
|
18,598,441 |
Amount Assigned in the Budget |
|
704,307,184 |
SUMMARY OF AVAILABLE RESOURCES
Consolidated Budget  (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Program |
  |
Operational Expenses |
Actual |
Actual |
Budget |
Adopted |
Aguadilla College |
38,444 |
38,714 |
33,107 |
30,745 |
Appropriations to transfer to the University System |
7,107 |
45,762 |
57,611 |
87,611 |
Arecibo College |
55,363 |
57,476 |
44,206 |
44,206 |
Bayamon College |
59,756 |
60,272 |
43,569 |
43,569 |
Board of Trustees |
3,269 |
3,958 |
7,189 |
7,179 |
Carolina College |
44,584 |
40,215 |
48,025 |
45,086 |
Cayey College |
60,953 |
59,056 |
52,448 |
48,371 |
General Management and Administration |
25,780 |
24,086 |
33,089 |
33,307 |
Humacao College |
80,649 |
76,936 |
66,267 |
62,379 |
Mayaguez University |
291,277 |
280,988 |
222,279 |
224,935 |
Medical Sciences University |
324,664 |
330,510 |
334,111 |
338,631 |
Ponce College |
43,590 |
44,638 |
31,658 |
31,657 |
Rio Piedras University |
349,075 |
338,966 |
262,699 |
265,425 |
University System Services and Activities |
51,629 |
40,987 |
65,411 |
65,411 |
Utuado - Mountain Regional College |
24,223 |
23,472 |
31,109 |
29,501 |
Subtotal, Operational Expenses |
1,460,363 |
1,466,036 |
1,332,778 |
1,358,013 |
  |
Subsidies, Incentives and Donations |
Appropriations to transfer to the University System |
0 |
0 |
15,087 |
15,087 |
Medical Sciences University |
0 |
0 |
500 |
500 |
Rio Piedras University |
0 |
200 |
0 |
0 |
University System Services and Activities |
0 |
650 |
0 |
0 |
Subtotal, Subsidies, Incentives and Donations |
0 |
850 |
15,587 |
15,587 |
  |
Capital Improvements |
Aguadilla College |
11,604 |
486 |
337 |
0 |
Arecibo College |
3,931 |
1,094 |
3,043 |
727 |
Bayamon College |
25,930 |
146 |
2,034 |
6,000 |
Carolina College |
1,969 |
653 |
3 |
0 |
Cayey College |
4,756 |
332 |
12 |
0 |
General Management and Administration |
84,651 |
14,265 |
17,795 |
12,377 |
Humacao College |
10,249 |
1,016 |
1,754 |
909 |
Mayaguez University |
45,531 |
4,789 |
6,352 |
144 |
Medical Sciences University |
46,856 |
19,942 |
17,423 |
3,938 |
Ponce College |
847 |
30 |
9 |
0 |
Rio Piedras University |
64,290 |
13,702 |
10,020 |
9,500 |
Utuado - Mountain Regional College |
8,491 |
44 |
21 |
0 |
Subtotal, Capital Improvements |
309,105 |
56,499 |
58,803 |
33,595 |
Total, Program |
1,769,468 |
1,523,385 |
1,407,168 |
1,407,195 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Special Appropriations - General Fund |
865,443 |
779,856 |
727,879 |
742,418 |
Federal Grants |
264,236 |
306,145 |
306,145 |
305,255 |
Other Income |
137,852 |
89,669 |
96,184 |
96,184 |
Revenues from Internal Sources |
153,747 |
146,266 |
145,901 |
145,891 |
State Special Funds |
39,085 |
34,355 |
34,355 |
64,356 |
Federal Economic Stimulus - ARRA |
0 |
109,745 |
22,314 |
3,909 |
Subtotal, Operational Expenses |
1,460,363 |
1,466,036 |
1,332,778 |
1,358,013 |
  |
Subsidies, Incentives and Donations |
  |
Special Appropriations - General Fund |
0 |
850 |
15,587 |
15,587 |
Subtotal, Subsidies, Incentives and Donations |
0 |
850 |
15,587 |
15,587 |
  |
Capital Improvements |
  |
Federal Grants |
4,100 |
44 |
498 |
0 |
Loans & Bond Issuance |
267,223 |
56,092 |
54,642 |
25,978 |
Other Income |
4,460 |
0 |
1,700 |
4,000 |
Revenues from Internal Sources |
33,322 |
180 |
41 |
0 |
Federal Economic Stimulus - ARRA |
0 |
183 |
1,922 |
3,617 |
Subtotal, Capital Improvements |
309,105 |
56,499 |
58,803 |
33,595 |
Total, Funding Sources |
1,769,468 |
1,523,385 |
1,407,168 |
1,407,195 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
935,762 |
878,351 |
793,552 |
793,881 |
Rent and Utilities |
46,228 |
43,768 |
38,295 |
38,925 |
Purchased Services |
45,245 |
35,347 |
35,339 |
37,249 |
Donations, Subsidies, and Distributions |
6,712 |
8,099 |
5,713 |
4,845 |
Transportation Expenses |
10,198 |
9,100 |
7,297 |
7,405 |
Professional Services |
0 |
10,835 |
7,500 |
7,500 |
Other Expenses |
308,976 |
377,621 |
338,889 |
368,321 |
Non Distributed Allocations |
1,100 |
1,782 |
28,592 |
21,496 |
Equipment Purchases |
26,566 |
29,977 |
16,043 |
16,054 |
Office Supplies and other Materials |
78,614 |
70,314 |
60,866 |
61,604 |
Advertising and Media Expenses |
962 |
842 |
692 |
733 |
Subtotal, Operational Expenses |
1,460,363 |
1,466,036 |
1,332,778 |
1,358,013 |
  |
Subsidies, Incentives and Donations |
  |
Contributions to Non Governmental Entities |
0 |
850 |
87 |
87 |
Incentives and Subsidies for Services to Citizens |
0 |
0 |
15,500 |
15,500 |
Subtotal, Subsidies, Incentives and Donations |
0 |
850 |
15,587 |
15,587 |
  |
Capital Improvements |
  |
Capital Improvements Program |
309,105 |
56,499 |
58,803 |
33,595 |
Subtotal, Capital Improvements |
309,105 |
56,499 |
58,803 |
33,595 |
Total, Expense Category |
1,769,468 |
1,523,385 |
1,407,168 |
1,407,195 |
SUMMARY OF RESOURCES BY PROGRAM
Appropriations to transfer to the University System
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Other Income |
7,018 |
6,116 |
10,011 |
10,011 |
Revenues from Internal Sources |
0 |
24,440 |
24,440 |
24,440 |
Special Appropriations - General Fund |
89 |
15,206 |
23,160 |
23,160 |
State Special Funds |
0 |
0 |
0 |
30,000 |
Subtotal, Operational Expenses |
7,107 |
45,762 |
57,611 |
87,611 |
  |
Subsidies, Incentives and Donations |
  |
Special Appropriations - General Fund |
0 |
0 |
15,087 |
15,087 |
Subtotal, Subsidies, Incentives and Donations |
0 |
0 |
15,087 |
15,087 |
Total, Funding Sources |
7,107 |
45,762 |
72,698 |
102,698 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
0 |
0 |
14,884 |
14,884 |
Purchased Services |
0 |
0 |
5,137 |
5,137 |
Donations, Subsidies, and Distributions |
890 |
1,229 |
39 |
39 |
Transportation Expenses |
0 |
0 |
14 |
14 |
Other Expenses |
6,217 |
44,192 |
30,346 |
60,346 |
Equipment Purchases |
0 |
0 |
310 |
310 |
Office Supplies and other Materials |
0 |
341 |
6,881 |
6,881 |
Subtotal, Operational Expenses |
7,107 |
45,762 |
57,611 |
87,611 |
  |
Subsidies, Incentives and Donations |
  |
Contributions to Non Governmental Entities |
0 |
0 |
87 |
87 |
Incentives and Subsidies for Services to Citizens |
0 |
0 |
15,000 |
15,000 |
Subtotal, Subsidies, Incentives and Donations |
0 |
0 |
15,087 |
15,087 |
Total, Expense Category |
7,107 |
45,762 |
72,698 |
102,698 |
  |
Aguadilla College
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Federal Economic Stimulus - ARRA |
0 |
2,362 |
2,362 |
0 |
Federal Grants |
11,525 |
14,199 |
14,199 |
14,199 |
Other Income |
847 |
7,863 |
2,864 |
2,864 |
Revenues from Internal Sources |
1,098 |
358 |
358 |
358 |
Special Appropriations - General Fund |
24,959 |
13,565 |
12,957 |
12,957 |
State Special Funds |
15 |
367 |
367 |
367 |
Subtotal, Operational Expenses |
38,444 |
38,714 |
33,107 |
30,745 |
  |
Capital Improvements |
  |
Loans & Bond Issuance |
11,604 |
486 |
337 |
0 |
Subtotal, Capital Improvements |
11,604 |
486 |
337 |
0 |
Total, Funding Sources |
50,048 |
39,200 |
33,444 |
30,745 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
21,732 |
20,587 |
14,695 |
14,695 |
Rent and Utilities |
610 |
610 |
657 |
657 |
Purchased Services |
747 |
576 |
562 |
562 |
Donations, Subsidies, and Distributions |
131 |
131 |
35 |
35 |
Transportation Expenses |
69 |
57 |
27 |
27 |
Other Expenses |
12,841 |
14,618 |
13,646 |
13,646 |
Non Distributed Allocations |
0 |
0 |
2,362 |
0 |
Equipment Purchases |
747 |
733 |
566 |
566 |
Office Supplies and other Materials |
1,566 |
1,401 |
557 |
557 |
Advertising and Media Expenses |
1 |
1 |
0 |
0 |
Subtotal, Operational Expenses |
38,444 |
38,714 |
33,107 |
30,745 |
  |
Capital Improvements |
  |
Capital Improvements Program |
11,604 |
486 |
337 |
0 |
Subtotal, Capital Improvements |
11,604 |
486 |
337 |
0 |
Total, Expense Category |
50,048 |
39,200 |
33,444 |
30,745 |
  |
Arecibo College
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Federal Economic Stimulus - ARRA |
0 |
3,440 |
0 |
0 |
Federal Grants |
16,420 |
20,441 |
20,441 |
20,441 |
Other Income |
1,303 |
185 |
185 |
185 |
Revenues from Internal Sources |
1,196 |
1,613 |
1,411 |
1,411 |
Special Appropriations - General Fund |
36,431 |
31,791 |
22,163 |
22,163 |
State Special Funds |
13 |
6 |
6 |
6 |
Subtotal, Operational Expenses |
55,363 |
57,476 |
44,206 |
44,206 |
  |
Capital Improvements |
  |
Federal Grants |
0 |
9 |
282 |
0 |
Loans & Bond Issuance |
3,795 |
1,085 |
2,761 |
727 |
Revenues from Internal Sources |
136 |
0 |
0 |
0 |
Subtotal, Capital Improvements |
3,931 |
1,094 |
3,043 |
727 |
Total, Funding Sources |
59,294 |
58,570 |
47,249 |
44,933 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
33,070 |
31,984 |
21,014 |
21,014 |
Rent and Utilities |
1,447 |
1,447 |
1,210 |
1,210 |
Purchased Services |
683 |
630 |
262 |
262 |
Donations, Subsidies, and Distributions |
70 |
71 |
112 |
112 |
Transportation Expenses |
198 |
146 |
59 |
59 |
Other Expenses |
17,542 |
20,565 |
19,624 |
19,624 |
Equipment Purchases |
364 |
716 |
550 |
550 |
Office Supplies and other Materials |
1,985 |
1,913 |
1,374 |
1,374 |
Advertising and Media Expenses |
4 |
4 |
1 |
1 |
Subtotal, Operational Expenses |
55,363 |
57,476 |
44,206 |
44,206 |
  |
Capital Improvements |
  |
Capital Improvements Program |
3,931 |
1,094 |
3,043 |
727 |
Subtotal, Capital Improvements |
3,931 |
1,094 |
3,043 |
727 |
Total, Expense Category |
59,294 |
58,570 |
47,249 |
44,933 |
  |
Bayamon College
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Federal Economic Stimulus - ARRA |
0 |
4,055 |
0 |
0 |
Federal Grants |
13,651 |
17,374 |
17,374 |
17,374 |
Other Income |
1,247 |
142 |
142 |
142 |
Revenues from Internal Sources |
17,119 |
1,532 |
1,532 |
1,532 |
Special Appropriations - General Fund |
27,739 |
37,169 |
24,521 |
24,521 |
Subtotal, Operational Expenses |
59,756 |
60,272 |
43,569 |
43,569 |
  |
Capital Improvements |
  |
Loans & Bond Issuance |
25,930 |
121 |
2,014 |
6,000 |
Revenues from Internal Sources |
0 |
25 |
20 |
0 |
Subtotal, Capital Improvements |
25,930 |
146 |
2,034 |
6,000 |
Total, Funding Sources |
85,686 |
60,418 |
45,603 |
49,569 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
38,546 |
37,358 |
23,147 |
23,147 |
Rent and Utilities |
1,830 |
1,830 |
1,254 |
1,254 |
Purchased Services |
463 |
415 |
467 |
467 |
Donations, Subsidies, and Distributions |
24 |
24 |
85 |
85 |
Transportation Expenses |
169 |
168 |
116 |
116 |
Other Expenses |
16,142 |
17,926 |
16,825 |
16,825 |
Equipment Purchases |
459 |
446 |
309 |
309 |
Office Supplies and other Materials |
2,069 |
2,051 |
1,315 |
1,315 |
Advertising and Media Expenses |
54 |
54 |
51 |
51 |
Subtotal, Operational Expenses |
59,756 |
60,272 |
43,569 |
43,569 |
  |
Capital Improvements |
  |
Capital Improvements Program |
25,930 |
146 |
2,034 |
6,000 |
Subtotal, Capital Improvements |
25,930 |
146 |
2,034 |
6,000 |
Total, Expense Category |
85,686 |
60,418 |
45,603 |
49,569 |
  |
Carolina College
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Federal Economic Stimulus - ARRA |
0 |
2,930 |
2,945 |
6 |
Federal Grants |
11,182 |
12,481 |
12,481 |
12,481 |
Other Income |
31,635 |
21,423 |
13,344 |
13,344 |
Revenues from Internal Sources |
793 |
2,582 |
2,582 |
2,582 |
Special Appropriations - General Fund |
806 |
766 |
16,640 |
16,640 |
State Special Funds |
168 |
33 |
33 |
33 |
Subtotal, Operational Expenses |
44,584 |
40,215 |
48,025 |
45,086 |
  |
Capital Improvements |
  |
Loans & Bond Issuance |
1,969 |
570 |
3 |
0 |
Revenues from Internal Sources |
0 |
83 |
0 |
0 |
Subtotal, Capital Improvements |
1,969 |
653 |
3 |
0 |
Total, Funding Sources |
46,553 |
40,868 |
48,028 |
45,086 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
27,677 |
16,221 |
21,978 |
19,033 |
Rent and Utilities |
1,418 |
3 |
1,180 |
1,180 |
Purchased Services |
578 |
33 |
175 |
175 |
Donations, Subsidies, and Distributions |
62 |
9 |
38 |
38 |
Transportation Expenses |
92 |
110 |
128 |
128 |
Other Expenses |
11,814 |
22,868 |
22,591 |
22,591 |
Non Distributed Allocations |
0 |
0 |
0 |
6 |
Equipment Purchases |
602 |
314 |
434 |
434 |
Office Supplies and other Materials |
2,319 |
642 |
1,486 |
1,486 |
Advertising and Media Expenses |
22 |
15 |
15 |
15 |
Subtotal, Operational Expenses |
44,584 |
40,215 |
48,025 |
45,086 |
  |
Capital Improvements |
  |
Capital Improvements Program |
1,969 |
653 |
3 |
0 |
Subtotal, Capital Improvements |
1,969 |
653 |
3 |
0 |
Total, Expense Category |
46,553 |
40,868 |
48,028 |
45,086 |
  |
Cayey College
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Federal Economic Stimulus - ARRA |
0 |
4,077 |
4,077 |
0 |
Federal Grants |
15,233 |
16,628 |
16,628 |
16,628 |
Other Income |
1,459 |
533 |
191 |
191 |
Revenues from Internal Sources |
1,296 |
1,154 |
1,155 |
1,155 |
Special Appropriations - General Fund |
42,701 |
36,584 |
30,317 |
30,317 |
State Special Funds |
264 |
80 |
80 |
80 |
Subtotal, Operational Expenses |
60,953 |
59,056 |
52,448 |
48,371 |
  |
Capital Improvements |
  |
Loans & Bond Issuance |
3,132 |
332 |
12 |
0 |
Revenues from Internal Sources |
1,624 |
0 |
0 |
0 |
Subtotal, Capital Improvements |
4,756 |
332 |
12 |
0 |
Total, Funding Sources |
65,709 |
59,388 |
52,460 |
48,371 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
39,968 |
41,345 |
34,686 |
30,609 |
Rent and Utilities |
1,523 |
1,523 |
1,171 |
1,171 |
Purchased Services |
1,534 |
1,098 |
1,044 |
1,044 |
Donations, Subsidies, and Distributions |
38 |
10 |
87 |
87 |
Transportation Expenses |
227 |
149 |
188 |
188 |
Other Expenses |
15,799 |
13,930 |
12,533 |
12,533 |
Equipment Purchases |
410 |
226 |
1,076 |
1,076 |
Office Supplies and other Materials |
1,370 |
763 |
1,656 |
1,656 |
Advertising and Media Expenses |
84 |
12 |
7 |
7 |
Subtotal, Operational Expenses |
60,953 |
59,056 |
52,448 |
48,371 |
  |
Capital Improvements |
  |
Capital Improvements Program |
4,756 |
332 |
12 |
0 |
Subtotal, Capital Improvements |
4,756 |
332 |
12 |
0 |
Total, Expense Category |
65,709 |
59,388 |
52,460 |
48,371 |
  |
Humacao College
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Federal Economic Stimulus - ARRA |
0 |
5,461 |
4,584 |
696 |
Federal Grants |
21,095 |
23,740 |
23,740 |
23,740 |
Other Income |
2,218 |
883 |
883 |
883 |
Revenues from Internal Sources |
1,134 |
1,025 |
1,025 |
1,025 |
Special Appropriations - General Fund |
56,117 |
45,768 |
35,976 |
35,976 |
State Special Funds |
85 |
59 |
59 |
59 |
Subtotal, Operational Expenses |
80,649 |
76,936 |
66,267 |
62,379 |
  |
Capital Improvements |
  |
Federal Economic Stimulus - ARRA |
0 |
0 |
105 |
0 |
Loans & Bond Issuance |
3,564 |
1,016 |
1,649 |
909 |
Revenues from Internal Sources |
6,685 |
0 |
0 |
0 |
Subtotal, Capital Improvements |
10,249 |
1,016 |
1,754 |
909 |
Total, Funding Sources |
90,898 |
77,952 |
68,021 |
63,288 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
52,200 |
47,158 |
34,858 |
34,858 |
Rent and Utilities |
2,883 |
2,390 |
2,281 |
2,281 |
Purchased Services |
1,129 |
1,148 |
934 |
934 |
Donations, Subsidies, and Distributions |
67 |
44 |
51 |
51 |
Transportation Expenses |
471 |
243 |
338 |
338 |
Other Expenses |
20,095 |
21,743 |
20,801 |
20,801 |
Non Distributed Allocations |
0 |
375 |
4,584 |
696 |
Equipment Purchases |
703 |
610 |
702 |
702 |
Office Supplies and other Materials |
3,090 |
3,223 |
1,710 |
1,710 |
Advertising and Media Expenses |
11 |
2 |
8 |
8 |
Subtotal, Operational Expenses |
80,649 |
76,936 |
66,267 |
62,379 |
  |
Capital Improvements |
  |
Capital Improvements Program |
10,249 |
1,016 |
1,754 |
909 |
Subtotal, Capital Improvements |
10,249 |
1,016 |
1,754 |
909 |
Total, Expense Category |
90,898 |
77,952 |
68,021 |
63,288 |
  |
Utuado - Mountain Regional College
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Federal Economic Stimulus - ARRA |
0 |
1,609 |
1,609 |
0 |
Federal Grants |
6,082 |
6,379 |
6,379 |
6,379 |
Other Income |
17,274 |
14,676 |
12,676 |
12,676 |
Revenues from Internal Sources |
418 |
391 |
391 |
391 |
Special Appropriations - General Fund |
449 |
413 |
10,050 |
10,050 |
State Special Funds |
0 |
4 |
4 |
5 |
Subtotal, Operational Expenses |
24,223 |
23,472 |
31,109 |
29,501 |
  |
Capital Improvements |
  |
Loans & Bond Issuance |
8,491 |
44 |
21 |
0 |
Subtotal, Capital Improvements |
8,491 |
44 |
21 |
0 |
Total, Funding Sources |
32,714 |
23,516 |
31,130 |
29,501 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
15,974 |
16,829 |
22,184 |
22,184 |
Rent and Utilities |
571 |
0 |
384 |
384 |
Purchased Services |
132 |
29 |
73 |
73 |
Donations, Subsidies, and Distributions |
18 |
0 |
2 |
2 |
Transportation Expenses |
36 |
1 |
16 |
16 |
Other Expenses |
6,745 |
6,521 |
6,181 |
6,182 |
Non Distributed Allocations |
0 |
0 |
1,609 |
0 |
Equipment Purchases |
142 |
2 |
308 |
308 |
Office Supplies and other Materials |
602 |
90 |
352 |
352 |
Advertising and Media Expenses |
3 |
0 |
0 |
0 |
Subtotal, Operational Expenses |
24,223 |
23,472 |
31,109 |
29,501 |
  |
Capital Improvements |
  |
Capital Improvements Program |
8,491 |
44 |
21 |
0 |
Subtotal, Capital Improvements |
8,491 |
44 |
21 |
0 |
Total, Expense Category |
32,714 |
23,516 |
31,130 |
29,501 |
  |
Ponce College
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Federal Economic Stimulus - ARRA |
0 |
2,780 |
0 |
0 |
Federal Grants |
12,016 |
14,886 |
14,886 |
14,885 |
Other Income |
1,344 |
476 |
476 |
476 |
Revenues from Internal Sources |
460 |
676 |
676 |
676 |
Special Appropriations - General Fund |
29,770 |
25,820 |
15,620 |
15,620 |
Subtotal, Operational Expenses |
43,590 |
44,638 |
31,658 |
31,657 |
  |
Capital Improvements |
  |
Loans & Bond Issuance |
830 |
30 |
2 |
0 |
Revenues from Internal Sources |
17 |
0 |
7 |
0 |
Subtotal, Capital Improvements |
847 |
30 |
9 |
0 |
Total, Funding Sources |
44,437 |
44,668 |
31,667 |
31,657 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
26,218 |
25,669 |
14,527 |
14,527 |
Rent and Utilities |
1,535 |
1,535 |
1,100 |
1,100 |
Purchased Services |
230 |
249 |
133 |
133 |
Donations, Subsidies, and Distributions |
26 |
26 |
191 |
191 |
Transportation Expenses |
62 |
67 |
51 |
51 |
Other Expenses |
13,795 |
15,412 |
14,305 |
14,305 |
Equipment Purchases |
559 |
590 |
606 |
606 |
Office Supplies and other Materials |
1,150 |
1,075 |
733 |
732 |
Advertising and Media Expenses |
15 |
15 |
12 |
12 |
Subtotal, Operational Expenses |
43,590 |
44,638 |
31,658 |
31,657 |
  |
Capital Improvements |
  |
Capital Improvements Program |
847 |
30 |
9 |
0 |
Subtotal, Capital Improvements |
847 |
30 |
9 |
0 |
Total, Expense Category |
44,437 |
44,668 |
31,667 |
31,657 |
  |
General Management and Administration
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Federal Economic Stimulus - ARRA |
0 |
9,366 |
0 |
0 |
Federal Grants |
7,026 |
8,373 |
8,373 |
8,372 |
Other Income |
0 |
488 |
8,329 |
8,329 |
Revenues from Internal Sources |
18,754 |
5,859 |
5,859 |
5,859 |
Special Appropriations - General Fund |
0 |
0 |
10,528 |
10,747 |
Subtotal, Operational Expenses |
25,780 |
24,086 |
33,089 |
33,307 |
  |
Capital Improvements |
  |
Federal Grants |
2,000 |
0 |
0 |
0 |
Loans & Bond Issuance |
78,371 |
14,265 |
16,095 |
8,377 |
Other Income |
4,280 |
0 |
1,700 |
4,000 |
Subtotal, Capital Improvements |
84,651 |
14,265 |
17,795 |
12,377 |
Total, Funding Sources |
110,431 |
38,351 |
50,884 |
45,684 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
16,449 |
14,076 |
23,684 |
19,509 |
Rent and Utilities |
633 |
674 |
1,266 |
1,896 |
Purchased Services |
2,077 |
3,426 |
2,748 |
4,641 |
Donations, Subsidies, and Distributions |
925 |
368 |
120 |
374 |
Transportation Expenses |
635 |
495 |
439 |
569 |
Other Expenses |
2,699 |
2,151 |
2,103 |
2,184 |
Equipment Purchases |
521 |
667 |
521 |
741 |
Office Supplies and other Materials |
1,800 |
2,188 |
2,208 |
3,352 |
Advertising and Media Expenses |
41 |
41 |
0 |
41 |
Subtotal, Operational Expenses |
25,780 |
24,086 |
33,089 |
33,307 |
  |
Capital Improvements |
  |
Capital Improvements Program |
84,651 |
14,265 |
17,795 |
12,377 |
Subtotal, Capital Improvements |
84,651 |
14,265 |
17,795 |
12,377 |
Total, Expense Category |
110,431 |
38,351 |
50,884 |
45,684 |
  |
Board of Trustees
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Federal Economic Stimulus - ARRA |
0 |
2,047 |
0 |
0 |
Other Income |
0 |
0 |
1,598 |
1,598 |
Revenues from Internal Sources |
3,269 |
1,911 |
1,911 |
1,901 |
Special Appropriations - General Fund |
0 |
0 |
3,680 |
3,680 |
Subtotal, Operational Expenses |
3,269 |
3,958 |
7,189 |
7,179 |
Total, Funding Sources |
3,269 |
3,958 |
7,189 |
7,179 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
2,944 |
3,229 |
5,888 |
5,888 |
Rent and Utilities |
26 |
28 |
108 |
108 |
Purchased Services |
94 |
158 |
174 |
174 |
Donations, Subsidies, and Distributions |
7 |
17 |
7 |
7 |
Transportation Expenses |
103 |
169 |
376 |
376 |
Other Expenses |
11 |
30 |
44 |
44 |
Equipment Purchases |
10 |
20 |
130 |
130 |
Office Supplies and other Materials |
71 |
304 |
462 |
452 |
Advertising and Media Expenses |
3 |
3 |
0 |
0 |
Subtotal, Operational Expenses |
3,269 |
3,958 |
7,189 |
7,179 |
Total, Expense Category |
3,269 |
3,958 |
7,189 |
7,179 |
  |
Medical Sciences University
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Federal Economic Stimulus - ARRA |
0 |
15,250 |
3,179 |
1,951 |
Federal Grants |
36,328 |
37,413 |
37,413 |
37,413 |
Other Income |
6,516 |
8,308 |
0 |
0 |
Revenues from Internal Sources |
96,261 |
93,280 |
93,280 |
93,279 |
Special Appropriations - General Fund |
152,244 |
143,359 |
167,339 |
173,088 |
State Special Funds |
33,315 |
32,900 |
32,900 |
32,900 |
Subtotal, Operational Expenses |
324,664 |
330,510 |
334,111 |
338,631 |
  |
Subsidies, Incentives and Donations |
  |
Special Appropriations - General Fund |
0 |
0 |
500 |
500 |
Subtotal, Subsidies, Incentives and Donations |
0 |
0 |
500 |
500 |
  |
Capital Improvements |
  |
Federal Economic Stimulus - ARRA |
0 |
183 |
1,817 |
2,767 |
Federal Grants |
1,784 |
1 |
0 |
0 |
Loans & Bond Issuance |
23,181 |
19,758 |
15,606 |
1,171 |
Revenues from Internal Sources |
21,891 |
0 |
0 |
0 |
Subtotal, Capital Improvements |
46,856 |
19,942 |
17,423 |
3,938 |
Total, Funding Sources |
371,520 |
350,452 |
352,034 |
343,069 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
212,443 |
206,074 |
206,396 |
210,606 |
Rent and Utilities |
7,029 |
7,080 |
8,399 |
8,399 |
Purchased Services |
8,939 |
6,732 |
7,711 |
7,711 |
Donations, Subsidies, and Distributions |
1,581 |
3,686 |
2,971 |
2,921 |
Transportation Expenses |
3,001 |
3,003 |
2,283 |
2,278 |
Professional Services |
0 |
10,800 |
7,500 |
7,500 |
Other Expenses |
68,448 |
67,871 |
67,689 |
67,060 |
Non Distributed Allocations |
0 |
0 |
15,050 |
16,550 |
Equipment Purchases |
8,228 |
8,771 |
3,974 |
3,846 |
Office Supplies and other Materials |
14,526 |
16,024 |
11,653 |
11,275 |
Advertising and Media Expenses |
469 |
469 |
485 |
485 |
Subtotal, Operational Expenses |
324,664 |
330,510 |
334,111 |
338,631 |
  |
Subsidies, Incentives and Donations |
  |
Incentives and Subsidies for Services to Citizens |
0 |
0 |
500 |
500 |
Subtotal, Subsidies, Incentives and Donations |
0 |
0 |
500 |
500 |
  |
Capital Improvements |
  |
Capital Improvements Program |
46,856 |
19,942 |
17,423 |
3,938 |
Subtotal, Capital Improvements |
46,856 |
19,942 |
17,423 |
3,938 |
Total, Expense Category |
371,520 |
350,452 |
352,034 |
343,069 |
  |
Mayaguez University
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Federal Economic Stimulus - ARRA |
0 |
20,527 |
913 |
426 |
Federal Grants |
62,221 |
72,452 |
72,452 |
71,565 |
Other Income |
14,860 |
3,265 |
3,856 |
3,856 |
Revenues from Internal Sources |
3,829 |
3,970 |
3,970 |
3,971 |
Special Appropriations - General Fund |
205,579 |
179,916 |
140,230 |
144,259 |
State Special Funds |
4,788 |
858 |
858 |
858 |
Subtotal, Operational Expenses |
291,277 |
280,988 |
222,279 |
224,935 |
  |
Capital Improvements |
  |
Loans & Bond Issuance |
43,158 |
4,717 |
6,350 |
144 |
Revenues from Internal Sources |
2,373 |
72 |
2 |
0 |
Subtotal, Capital Improvements |
45,531 |
4,789 |
6,352 |
144 |
Total, Funding Sources |
336,808 |
285,777 |
228,631 |
225,079 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
188,405 |
173,492 |
144,640 |
147,414 |
Rent and Utilities |
10,359 |
10,359 |
6,770 |
6,770 |
Purchased Services |
5,774 |
4,095 |
2,306 |
2,323 |
Donations, Subsidies, and Distributions |
1,886 |
720 |
1,257 |
185 |
Transportation Expenses |
2,628 |
1,876 |
1,772 |
1,755 |
Other Expenses |
57,886 |
71,536 |
51,894 |
51,873 |
Non Distributed Allocations |
1,100 |
1,072 |
1,392 |
2,464 |
Equipment Purchases |
6,894 |
5,982 |
3,759 |
3,678 |
Office Supplies and other Materials |
16,267 |
11,805 |
8,469 |
8,453 |
Advertising and Media Expenses |
78 |
51 |
20 |
20 |
Subtotal, Operational Expenses |
291,277 |
280,988 |
222,279 |
224,935 |
  |
Capital Improvements |
  |
Capital Improvements Program |
45,531 |
4,789 |
6,352 |
144 |
Subtotal, Capital Improvements |
45,531 |
4,789 |
6,352 |
144 |
Total, Expense Category |
336,808 |
285,777 |
228,631 |
225,079 |
  |
Rio Piedras University
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Federal Economic Stimulus - ARRA |
0 |
28,824 |
2,645 |
830 |
Federal Grants |
51,457 |
61,779 |
61,779 |
61,778 |
Other Income |
10,942 |
0 |
29 |
29 |
Revenues from Internal Sources |
8,120 |
5,376 |
5,212 |
5,212 |
Special Appropriations - General Fund |
278,119 |
242,939 |
192,986 |
197,528 |
State Special Funds |
437 |
48 |
48 |
48 |
Subtotal, Operational Expenses |
349,075 |
338,966 |
262,699 |
265,425 |
  |
Subsidies, Incentives and Donations |
  |
Special Appropriations - General Fund |
0 |
200 |
0 |
0 |
Subtotal, Subsidies, Incentives and Donations |
0 |
200 |
0 |
0 |
  |
Capital Improvements |
  |
Federal Economic Stimulus - ARRA |
0 |
0 |
0 |
850 |
Federal Grants |
316 |
34 |
216 |
0 |
Loans & Bond Issuance |
63,198 |
13,668 |
9,792 |
8,650 |
Other Income |
180 |
0 |
0 |
0 |
Revenues from Internal Sources |
596 |
0 |
12 |
0 |
Subtotal, Capital Improvements |
64,290 |
13,702 |
10,020 |
9,500 |
Total, Funding Sources |
413,365 |
352,868 |
272,719 |
274,925 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
243,428 |
229,530 |
182,474 |
187,016 |
Rent and Utilities |
15,712 |
15,704 |
9,673 |
9,673 |
Purchased Services |
9,475 |
8,029 |
4,124 |
4,124 |
Donations, Subsidies, and Distributions |
933 |
1,722 |
703 |
703 |
Transportation Expenses |
2,375 |
2,496 |
1,485 |
1,485 |
Professional Services |
0 |
35 |
0 |
0 |
Other Expenses |
54,176 |
57,896 |
50,912 |
50,912 |
Non Distributed Allocations |
0 |
35 |
2,645 |
830 |
Equipment Purchases |
5,571 |
10,048 |
2,798 |
2,798 |
Office Supplies and other Materials |
17,242 |
13,310 |
7,792 |
7,791 |
Advertising and Media Expenses |
163 |
161 |
93 |
93 |
Subtotal, Operational Expenses |
349,075 |
338,966 |
262,699 |
265,425 |
  |
Subsidies, Incentives and Donations |
  |
Contributions to Non Governmental Entities |
0 |
200 |
0 |
0 |
Subtotal, Subsidies, Incentives and Donations |
0 |
200 |
0 |
0 |
  |
Capital Improvements |
  |
Capital Improvements Program |
64,290 |
13,702 |
10,020 |
9,500 |
Subtotal, Capital Improvements |
64,290 |
13,702 |
10,020 |
9,500 |
Total, Expense Category |
413,365 |
352,868 |
272,719 |
274,925 |
  |
University System Services and Activities
Budget (thousands $) |
2009 |
2010 |
2011 |
2012 |
  |
Funding Sources |
  |
Operational Expenses |
  |
Federal Economic Stimulus - ARRA |
0 |
7,017 |
0 |
0 |
Other Income |
41,189 |
25,311 |
41,600 |
41,600 |
Revenues from Internal Sources |
0 |
2,099 |
2,099 |
2,099 |
Special Appropriations - General Fund |
10,440 |
6,560 |
21,712 |
21,712 |
Subtotal, Operational Expenses |
51,629 |
40,987 |
65,411 |
65,411 |
  |
Subsidies, Incentives and Donations |
  |
Special Appropriations - General Fund |
0 |
650 |
0 |
0 |
Subtotal, Subsidies, Incentives and Donations |
0 |
650 |
0 |
0 |
Total, Funding Sources |
51,629 |
41,637 |
65,411 |
65,411 |
  |
Expense Category |
  |
Operational Expenses |
  |
Payroll and Related Expenses |
16,708 |
14,799 |
28,497 |
28,497 |
Rent and Utilities |
652 |
585 |
2,842 |
2,842 |
Purchased Services |
13,390 |
8,729 |
9,489 |
9,489 |
Donations, Subsidies, and Distributions |
54 |
42 |
15 |
15 |
Transportation Expenses |
132 |
120 |
5 |
5 |
Other Expenses |
4,766 |
362 |
9,395 |
9,395 |
Non Distributed Allocations |
0 |
300 |
950 |
950 |
Equipment Purchases |
1,356 |
852 |
0 |
0 |
Office Supplies and other Materials |
14,557 |
15,184 |
14,218 |
14,218 |
Advertising and Media Expenses |
14 |
14 |
0 |
0 |
Subtotal, Operational Expenses |
51,629 |
40,987 |
65,411 |
65,411 |
  |
Subsidies, Incentives and Donations |
  |
Contributions to Non Governmental Entities |
0 |
650 |
0 |
0 |
Subtotal, Subsidies, Incentives and Donations |
0 |
650 |
0 |
0 |
Total, Expense Category |
51,629 |
41,637 |
65,411 |
65,411 |
  |
|