Professional Documents
Culture Documents
Pocatello, Idaho
► General Education
► College of Technology
► Idaho Dental Education Program (IDEP)
► Idaho Museum of Natural History (IMNH)
► Family Medicine
► Auxiliary Enterprises
IDAHO STATE UNIVERSITY
GENERAL EDUCATION
2009-2010
TABLE OF CONTENTS
Page
Schedule A - Source of Funds Detail ----------------------------------------------------- A-1
Table-1
IDAHO STATE UNIVERSITY
GENERAL EDUCATION
2009-2010
TABLE OF CONTENTS
Page
Table-2
IDAHO STATE UNIVERSITY
GENERAL EDUCATION
2009-2010
TABLE OF CONTENTS
Page
College of Business
College of Business ------------------------------------------------------------ 52
General Instruction ------------------------------------------------------- 53
Accounting ----------------------------------------------------------------------- 54
Marketing ------------------------------------------------------------------------- 55
Management --------------------------------------------------------------------- 56
Finance --------------------------------------------------------------------------- 57
Computer Information Systems --------------------------------------------- 58
College of Education
College of Education ---------------------------------------------------------- 59
Field Experience ---------------------------------------------------------- 60
General Instruction ------------------------------------------------------- 61
Educational Development & Learning ------------------------------------- 62
Education Foundations -------------------------------------------------------- 63
Office of Intermountain Center ----------------------------------------------- 65
Saturday School ---------------------------------------------------------------- 66
Reading Education -------------------------------------------------------------- 67
Educational Leadership ------------------------------------------------------- 68
Sport Science & Physical Education----------------------------------------- 69
College of Engineering
Engineering ---------------------------------------------------------------------- 71
General Instruction ------------------------------------------------------------- 73
Sabbatical ------------------------------------------------------------------------ 74
Computer Science -------------------------------------------------------------- 75
Civil/Environmental ------------------------------------------------------------- 76
Electrical --------------------------------------------------------------------------- 77
Mechanical ------------------------------------------------------------------------ 78
Nuclear ----------------------------------------------------------------------------- 79
Table-3
IDAHO STATE UNIVERSITY
GENERAL EDUCATION
2009-2010
TABLE OF CONTENTS
Page
Kasiska College of Health Professions
Health Professions
Academic Outreach/Instructional ------------------------------------- 80
Institute of Rural Health Studies -------------------------------------- 81
General Instruction ------------------------------------------------------- 82
Nursing ---------------------------------------------------------------------------- 83
Dental Hygiene ------------------------------------------------------------------ 86
Commun Sci Disorders/Education of Deaf ------------------------------- 88
Radiographic Science Program --------------------------------------------- 92
Physical Therapy --------------------------------------------------------------- 93
Occupational Therapy --------------------------------------------------------- 95
Health & Nutrition Sciences -------------------------------------------------- 97
Public Health --------------------------------------------------------------------- 99
Dietetics --------------------------------------------------------------------------- 100
Health Care Administration -------------------------------------------------- 101
Dept of Counseling ------------------------------------------------------------- 102
Dental Education ----------------------------------------------------------------- 105
Physician Assistant Program ------------------------------------------------ 106
College of Pharmacy
Pharmacy Practice & Admin Sciences ------------------------------------ 107
Pharmaceutical Sciences ---------------------------------------------------- 109
Student Affairs ------------------------------------------------------------------ 111
General Instruction ------------------------------------------------------------- 112
Table-4
IDAHO STATE UNIVERSITY
GENERAL EDUCATION
2009-2010
TABLE OF CONTENTS
Page
GENERAL INSTRUCTION
Animal Care Facilities -------------------------------------------------------------- 114
General Instruction ----------------------------------------------------------------- 115
Environmental Safety -------------------------------------------------------------- 116
Accreditation Costs ----------------------------------------------------------------- 117
Instructional Recruitment --------------------------------------------------------- 118
Instructional Distance Learning ------------------------------------------------- 119
Center for Teaching & Learning ------------------------------------------------- 120
Honors Program --------------------------------------------------------------------- 121
Cultural Affairs Coucil --------------------------------------------------------------- 122
Instructional Technology Center ------------------------------------------------ 123
Special Projects Reserve --------------------------------------------------------- 124
Student Retention ------------------------------------------------------------------- 125
Instructional Support ---------------------------------------------------------------- 126
Faculty Development --------------------------------------------------------------- 127
Early College -------------------------------------------------------------------------- 128
Public Awareness Campaign ----------------------------------------------------- 129
Outreach Centers ------------------------------------------------------------------- 130
Literacy Enhancement -------------------------------------------------------------- 131
Graduate School
Graduate School ---------------------------------------------------------------- 132
Bulletin ---------------------------------------------------------------------------- 133
General Instruction ------------------------------------------------------------- 134
Idaho Falls Education Program ------------------------------------------------- 135
SBOE Academic Programs/Idaho Falls --------------------------------------- 136
Twin Falls Education Program -------------------------------------------------- 137
Boise Education Program -------------------------------------------------------- 138
Summer Session
Arts & Science ------------------------------------------------------------------ 139
Business --------------------------------------------------------------------------- 140
Education ------------------------------------------------------------------------- 141
Engineering ----------------------------------------------------------------------- 142
Health Professions -------------------------------------------------------------- 143
Technology ----------------------------------------------------------------------- 144
Table-5
IDAHO STATE UNIVERSITY
GENERAL EDUCATION
2009-2010
TABLE OF CONTENTS
Page
Collaborative Centers
Magic Valley --------------------------------------------------------------------- 145
South East Idaho ---------------------------------------------------------------- 146
College of Technology
Sabbatical ------------------------------------------------------------------------- 147
Recruitment ----------------------------------------------------------------------- 148
Human Resource Training & Dev ------------------------------------------ 149
B.A.T. ------------------------------------------------------------------------------ 151
Geomatics Technology---------------------------------------------------------- 152
Nursing-Assoc of Science ----------------------------------------------------- 153
Respiratory Therapy ------------------------------------------------------------ 154
Fire Service Administration --------------------------------------------------- 155
Emergency Management ----------------------------------------------------- 156
General Instruction -------------------------------------------------------------- 157
RESEARCH SERVICES
Inst of Nuclear Sci & Engineering------------------------------------------------- 158
Informatics --------------------------------------------------------------------------- 159
Office of Sponsored Programs -------------------------------------------------- 160
Office of Research ------------------------------------------------------------------ 161
Human Subjects Committee ----------------------------------------------------- 162
GIS Center ---------------------------------------------------------------------------- 163
Research Support Initiative ------------------------------------------------------- 164
Faculty Research ------------------------------------------------------------------- 165
Faculty Research - Bioanalytical Fac ------------------------------------------- 167
Faculty Research -Integrated Environmental Analysis---------------------- 168
Faculty Research - Center for Ecological Research ------------------------ 169
Faculty Research - Molecular Research Core Facility -------------------- 170
Center for Advanced Energy Studies (CAES) ------------------------------- 171
Idaho Accelerator Center ----------------------------------------------------------- 173
Small Business Development Cnt/Pocatello --------------------------------- 174
Small Business Development Cnt/Idaho Falls ------------------------------ 175
LIBRARY
General Library ---------------------------------------------------------------------- 176
Record Management --------------------------------------------------------------- 178
Sabbatical ----------------------------------------------------------------------------- 179
Table-6
IDAHO STATE UNIVERSITY
GENERAL EDUCATION
2009-2010
TABLE OF CONTENTS
Page
STUDENT SERVICES
Student Services - Operations -------------------------------------------------- 180
ADA/Disability Resource Center ------------------------------------------------- 181
Recruiting ------------------------------------------------------------------------------ 183
Intercultural Educ Programming ------------------------------------------------- 184
Student Advising -------------------------------------------------------------------- 185
Institutional Research -------------------------------------------------------------- 186
Native American Enrollment Services ------------------------------------------ 187
Hispanic Enrollment Services ---------------------------------------------------- 188
Veterans Initiative ------------------------------------------------------------------- 189
American Indian Advisory Council ---------------------------------------------- 190
International Program Office ------------------------------------------------------ 191
Registration & Records ------------------------------------------------------------ 192
Student Counseling/Testing ------------------------------------------------------ 194
Student Financial Aids ------------------------------------------------------------ 195
Career Development --------------------------------------------------------------- 197
Enrollment Management Admin ------------------------------------------------ 198
Commencement --------------------------------------------------------------------- 199
PHYSICAL PLANT
Administration ------------------------------------------------------------------------ 200
Custodial ------------------------------------------------------------------------------ 201
Fire & Property Insurance -------------------------------------------------------- 203
Bldg Maintenance & Repair ------------------------------------------------------ 204
Shops Projects ---------------------------------------------------------------------- 206
Facilities Rental --------------------------------------------------------------------- 207
Bldg Maintenance/Idaho Falls --------------------------------------------------- 208
Bldg Maintenance/Tingey Admin Bldg ---------------------------------------- 210
Bldg Maintenance/Meridian Bldg ----------------------------------------------- 211
Campus Upkeep -------------------------------------------------------------------- 213
Central Heat Plant ------------------------------------------------------------------ 214
Energy Conservation Project ---------------------------------------------------- 215
HVAC Systems ----------------------------------------------------------------------- 216
Utilities --------------------------------------------------------------------------------- 217
Table-7
IDAHO STATE UNIVERSITY
GENERAL EDUCATION
2009-2010
TABLE OF CONTENTS
Page
INSTITUTIONAL SUPPORT
Student Services Administration ------------------------------------------------ 224
President's Office ------------------------------------------------------------------- 225
Business & Technology Center ------------------------------------------------- 226
Financial Services ------------------------------------------------------------------ 227
Purchasing Services --------------------------------------------------------------- 229
Human Resources ------------------------------------------------------------------ 230
Affirmative Action ------------------------------------------------------------------- 232
General Support --------------------------------------------------------------------- 233
Institutional Memberships ---------------------------------------------------- 234
Institutional Recruitment ------------------------------------------------------ 235
Institutional Moving Exp ------------------------------------------------------ 236
Ethnic Diversity Committee --------------------------------------------------- 237
Out Placement Services ------------------------------------------------------- 238
Employee Recognition --------------------------------------------------------- 239
Central Property --------------------------------------------------------------------- 240
Faculty & Staff Diversity Center -------------------------------------------------- 241
General Counsel -------------------------------------------------------------------- 242
University Risk & Compliance ---------------------------------------------------- 244
Security -------------------------------------------------------------------------------- 246
Safety Program ---------------------------------------------------------------------- 248
Central Receiving ------------------------------------------------------------------- 250
University Relations ---------------------------------------------------------------- 251
Web Communications -------------------------------------------------------------- 256
Liability & Fidelity Insurance ----------------------------------------------------- 257
Event Management ----------------------------------------------------------------- 258
Alumni Relations -------------------------------------------------------------------- 259
Development ------------------------------------------------------------------------- 260
Development Outreach ------------------------------------------------------- 262
Mail Center --------------------------------------------------------------------------- 263
Risk Management ------------------------------------------------------------------- 264
Academic Affairs -------------------------------------------------------------------- 265
Pre-Health Profession Advising -------------------------------------------------- 266
Table-8
IDAHO STATE UNIVERSITY
GENERAL EDUCATION
2009-2010
TABLE OF CONTENTS
Page
ACADEMIC SUPPORT
Col of Arts & Sci-Admin ----------------------------------------------------------- 267
Col of Business-Admin ------------------------------------------------------------ 268
Col of Education-Admin ----------------------------------------------------------- 269
Col of Engineering-Admin -------------------------------------------------------- 270
Kasiska Col of Health Prof-Admin ---------------------------------------------- 271
Col of Pharmacy-Admin ----------------------------------------------------------- 272
Graduate School-Admin ----------------------------------------------------------- 273
Continuing Ed Admin----------------------------------------------------------------- 274
General Catalog --------------------------------------------------------------------- 275
Computer Services ----------------------------------------------------------------- 276
Computer Services MLF ------------------------------------------------------ 278
ERP-Operations ----------------------------------------------------------------- 279
Div Instructional Media ------------------------------------------------------------ 280
Idaho Museum of Nat History ---------------------------------------------------- 281
Faculty Senate ----------------------------------------------------------------------- 282
NCAA Faculty Rep ----------------------------------------------------------------- 283
Faculty Ombudsman --------------------------------------------------------------- 284
Table-9
IDAHO STATE UNIVERSITY
GENERAL EDUCATION
2009-2010
TABLE OF CONTENTS
Page
AUXILIARY ENTERPRISES
Intercollegiate Athletics
Administration ------------------------------------------------------------------- 285
Student Support ----------------------------------------------------------------- 286
Sports Information -------------------------------------------------------------- 287
Training Room ------------------------------------------------------------------ 288
Equipment Room -------------------------------------------------------------- 289
Weight Training ----------------------------------------------------------------- 290
Women's Basketball ----------------------------------------------------------- 291
Softball ---------------------------------------------------------------------------- 292
Women's Tennis ---------------------------------------------------------------- 293
Women's Track & Field ------------------------------------------------------- 294
Volleyball ------------------------------------------------------------------------- 295
Women's Golf ------------------------------------------------------------------- 296
Women's Cross Country ------------------------------------------------------ 297
Soccer ----------------------------------------------------------------------------- 298
Men's Basketball --------------------------------------------------------------- 299
Football --------------------------------------------------------------------------- 300
Men's Tennis -------------------------------------------------------------------- 301
Men's Track & Field ------------------------------------------------------------ 302
Men's Cross Country ---------------------------------------------------------- 303
Table-10
SCHEDULE A
IDAHO STATE UNIVERSITY
GENERAL EDUCATION PROGRAMS
DETAIL OF ESTIMATED BUDGET RESOURCES
JULY 1, 2009 - JUNE 30, 2010
PAGE A-1
SCHEDULE A
IDAHO STATE UNIVERSITY
GENERAL EDUCATION PROGRAMS
DETAIL OF ESTIMATED BUDGET RESOURCES
JULY 1, 2009 - JUNE 30, 2010
IV.
Endowment Income (List below)
V. Carryforwards
Beginning of Year Estimated Carryforward Balance $0
End of Year Estimated Carryforward Balance 0
PAGE A-2
SCHEDULE B
BUDGET DISTRIBUTION BY ACTIVITY AND EXPENSE CLASS
July 1, 2009 - June 30, 2010
EXPENDITURES:
By Activity:
Instruction $59,415,551 55.56% $55,700,496 52.08% -$3,715,055 -6.25%
Research 3,015,928 2.82% 2,714,307 2.54% -301,621 -10.00%
Public Service 0 0.00% 0 0.00% 0 0.00%
Library 5,186,926 4.85% 4,805,151 4.49% -381,775 -7.36%
Student Services 6,618,099 6.19% 5,788,947 5.41% -829,152 -12.53%
Physical Plant 13,794,504 12.90% 16,017,455 14.98% 2,222,951 16.11%
Institutional Support 11,018,110 10.30% 10,827,757 10.12% -190,353 -1.73%
Academic Support 8,854,082 8.28% 8,184,349 7.65% -669,733 -7.56%
Athletics 3,089,100 2.89% 2,909,400 2.72% -179,700 -5.82%
Total Operating Budget $110,992,300 100.00% $106,947,862 100.00% -$4,044,438 -3.64%
By Expense Class:
Personnel Costs -
Salaries
Faculty $34,801,902 32.54% $32,317,751 30.22% -$2,484,151 -7.14%
Executive/Administrative 3,837,433 3.59% 3,935,051 3.68% 97,618 2.54%
Managerial/Professional 11,061,843 10.34% 11,134,001 10.41% 72,158 0.65%
Classified 12,359,159 11.56% 11,550,630 10.80% -808,529 -6.54%
Graduate Assistants 1,688,036 1.58% 1,455,318 1.36% -232,718 -13.79%
Irregular Help 2,640,536 2.47% 2,012,037 1.88% -628,499 -23.80%
Total Salaries $66,388,909 62.08% $62,404,788 58.35% -$3,984,121 -6.00%
Personnel Benefits 23,253,646 21.74% 21,727,515 20.32% -1,526,131 -6.56%
Total Personnel Costs $89,642,555 83.82% $84,132,303 78.67% -$5,510,252 -6.15%
Operating Expense -
Travel 1,079,965 1.01% 716,436 0.67% -$363,529 -33.66%
Utilities 3,817,519 3.57% 4,421,519 4.13% 604,000 15.82%
Insurance 681,389 0.64% 757,989 0.71% 76,600 11.24%
Other Oper. Expenses 12,632,120 11.81% 12,593,522 11.78% -38,598 -0.31%
Total Oper. Expenses $18,210,993 17.03% $18,489,466 17.29% $278,473 1.53%
Capital Outlay -
Departmental Equipment 710,988 0.66% 2,049,065 1.92% $1,338,077 188.20%
Library Acquisitions 2,427,764 2.27% 2,277,029 2.13% -150,735 -6.21%
Total Capital Outlay $3,138,752 2.93% $4,326,094 4.05% $1,187,342 37.83%
Total Operating Budget $110,992,300 103.78% $106,947,863 100.00% -$4,044,437 -3.64%
PAGE B-1
SCHEDULE C
GENERAL EDUCATION PROGRAMS
FY 2009-2010 BUDGET SUMMARY
Page C-1
SCHEDULE C
GENERAL EDUCATION PROGRAMS
FY 2009-2010 BUDGET SUMMARY
COLLEGE OF EDUCATION
101- 002 EDUCATION/STUDENT FEES $121,414 0.00 $0 $0 $0 $0 $0 $0 $121,414 $121,414 $0
101- 003 EDUC/FIELD EXPERIENCE 111,234 1.04 71,059 840 23,423 95,323 9,628 4,018 2,265 15,911 0
101- 801 GENERAL INSTRUCTION 187,653 0.00 165,581 4,205 700 170,486 3,567 5,100 8,500 17,167 0
102- 003 SCH OF PSYCHOLOGY, LITERACY & SPEC E 674,918 9.00 476,965 750 174,004 651,718 11,500 2,700 9,000 23,200 0
102- 004 EDUCATION FOUNDATIONS 1,130,060 14.81 802,338 770 290,152 1,093,260 17,300 4,500 15,000 36,800 0
102- 006 OFFICE OF PROFESSIONAL DEVELOPMENT 173,364 2.96 117,767 0 49,163 166,930 0 0 6,434 6,434 0
102- 008 SATURDAY SCHOOL 5,474 0.00 0 5,367 107 5,474 0 0 0 0 0
102- 009 READING EDUCATION 22,220 0.00 0 0 0 0 3,662 538 18,020 22,220 0
102- 503 EDUCATION LEADERSHIP 838,270 11.10 601,483 1,610 217,429 820,521 10,837 3,600 3,312 17,749 0
103- 001 SPORT SCIENCE & PHYSICAL ED 725,548 9.89 498,082 18,713 190,753 707,548 10,800 2,700 4,500 18,000 0
TOTAL EDUCATION $3,990,156 48.80 $2,733,275 $32,255 945,731 $3,711,261 $67,294 $23,156 $188,445 $278,895 $0
COLLEGE OF ENGINEERING
125- 001 ENGINEERING $369,891 5.00 $259,830 $7,715 $89,906 $357,451 $3,349 $9,091 $0 $12,440 $0
125- 002 ENGINEERING/STD FEES 35,710 0.00 0 0 0 0 0 0 35,710 35,710 0
126- 801 GENERAL INSTRUCTION 64,195 0.00 13,163 0 2,712 15,874 0 0 0 0 48,321
126- 803 SABBATICAL 14,004 0.00 11,612 0 2,392 14,004 0 0 0 0 0
128- 001 COMPUTER SCIENCE 456,441 5.00 333,528 0 110,913 444,441 2,000 0 10,000 12,000 0
129- 001 CIVIL/ENVIRONMENTAL 814,882 7.00 616,741 0 186,141 802,882 2,000 0 10,000 12,000 0
130- 001 ELECTRICAL 735,476 6.00 557,898 0 165,578 723,476 2,000 0 10,000 12,000 0
131- 001 MECHANICAL 474,152 5.00 348,213 0 113,939 462,152 2,000 0 10,000 12,000 0
132- 001 NUCLEAR 148,960 1.48 103,189 0 33,771 136,960 2,000 0 10,000 12,000 0
TOTAL ENGINEERING $3,113,711 29.48 $2,244,173 $7,715 705,353 $2,957,240 $13,349 $9,091 $85,710 $108,150 $48,321
Page C-2
SCHEDULE C
GENERAL EDUCATION PROGRAMS
FY 2009-2010 BUDGET SUMMARY
COLLEGE OF PHARMACY
209- 001 PHARM PRACTICE/ADMN SCI $1,799,687 15.72 $1,389,255 $573 $409,859 $1,799,687 $0 $0 $0 $0 $0
210- 001 PHARMACEUTICAL SCIENCES 1,128,100 10.48 861,497 652 265,951 1,128,100 0 0 0 0 0
211- 005 OFFICE OF STUDENT AFFAIRS 195,247 1.81 147,761 1,706 45,780 195,247 0 0 0 0 0
211- 801 GENERAL INSTRUCTION 47,437 1.00 32,365 0 15,072 47,437 0 0 0 0 0
TOTAL PHARMACY $3,170,472 29.01 $2,430,878 $2,931 736,662 $3,170,472 $0 $0 $0 $0 $0
GRADUATE STUDIES
276- 002 GRAD SCHOOL/STD FEES $42,852 0.00 $0 $0 $0 $0 $0 $0 $42,852 $42,852 $0
276- 003 GRAD SCHOOL/BULLETIN 4,000 0.00 0 0 0 0 0 0 4,000 4,000 0
276- 801 GENERAL INSTRUCTION 88,525 0.23 81,255 0 7,270 88,525 0 0 0 0 0
TOTAL GRADUATE SCHOOL $135,377 0.23 $81,255 $0 7,270 $88,525 $0 $0 $46,852 $46,852 $0
Page C-3
SCHEDULE C
GENERAL EDUCATION PROGRAMS
FY 2009-2010 BUDGET SUMMARY
SUMMER SESSION
287- 001 SUMMER SESSION - ARTS & SCIENCE $705,562 0.00 $573,542 $0 $118,161 $691,703 $0 $0 $13,859 $13,859 $0
287- 003 SUMMER SESSION - BUSINESS 53,619 0.00 40,362 0 8,315 48,677 0 0 4,942 4,942 0
287- 004 SUMMER SESSION - EDUCATION 152,390 0.00 120,340 0 24,792 145,132 5,347 0 1,911 7,258 0
287- 005 SUMMER SESSION - ENGINEERING 35,031 0.00 29,047 0 5,984 35,031 0 0 0 0 0
287- 008 SUMMER SESSION - HEALTH PROF 166,275 0.00 133,968 0 27,600 161,568 2,414 0 2,293 4,707 0
287- 102 SUMMER SESSION - TECHNOLOGY 22,123 0.00 18,344 0 3,779 22,123 0 0 0 0 0
TOTAL SUMMER SESSION $1,135,002 0.00 $915,603 $0 188,633 $1,104,236 $7,761 $0 $23,005 $30,766 $0
COLLABORATIVE CENTERS
290- 001 MAGIC VALLEY OVERSIGHT COUNCIL $22,500 0.00 $0 $0 $0 $0 $0 $0 $22,500 $22,500 $0
290- 003 S EAST IDAHO OVERSIGHT COUNCIL 38,414 0.00 0 0 0 0 0 0 38,414 38,414 0
TOTAL COLLABORATIVE CENTERS $60,914 0.00 $0 $0 0 $0 $0 $0 $60,914 $60,914 $0
Page C-4
SCHEDULE C
GENERAL EDUCATION PROGRAMS
FY 2009-2010 BUDGET SUMMARY
TOTAL INSTRUCTION $55,657,080 562.94 $37,301,941 $770,205 12,274,099 $50,346,245 $315,748 $364,717 $2,933,767 $3,614,231 $1,696,604
RESEARCH
676- 001 OFFICE OF SPONSORED PROGRAMS $268,996 3.43 $183,527 $1,461 $66,413 $251,401 $2,000 $6,229 $8,164 $16,393 $1,202
676- 003 OFFICE OF RESEARCH 457,658 6.05 304,742 7,736 113,917 426,394 6,040 4,313 19,709 30,062 1,202
676- 005 HUMAN SUBJECTS COMMITTEE 21,073 0.14 12,513 4,186 3,801 20,499 0 120 454 574 0
676- 006 GIS CENTER 79,498 0.81 60,232 0 19,266 79,498 0 0 0 0 0
676- 007 RESEARCH SUPPORT INITIATIVE 507 0.00 0 0 0 0 0 0 507 507 0
676- 033 IACUC 1,500 0.00 0 0 0 0 0 0 1,500 1,500 0
681- 004 UNIVERSITY RESEARCH COMMITTEE 102,684 0.00 0 0 0 0 0 0 102,684 102,684 0
681- 030 BIOANALYTICAL FAC/GOV INI II 65,166 0.90 47,709 0 17,457 65,166 0 0 0 0 0
681- 050 INTEGRATED ENVIRON ANALYSIS 287,203 2.54 219,050 0 66,556 285,606 0 0 1,597 1,597 0
681- 058 CNTR/ECOLOGICAL RESEARCH & ED 44,625 0.48 33,634 0 10,991 44,625 0 0 0 0 0
681- 059 MOLECULAR RESEARCH CORE FACILITY 95,712 2.00 65,541 0 30,171 95,712 0 0 0 0 0
682- 100 CENTER FOR ADVANCED ENERGY STUDIES 692,243 7.01 522,691 0 169,552 692,243 0 0 0 0 0
684 001 IDAHO ACCELERATOR CENTER 95,525 0.69 63,468 0 18,823 82,291 0 0 13,234 13,234 0
687- 003 SMALL BUSINESS DEV CNTR 48,970 0.55 36,783 0 12,186 48,970 0 0 0 0 0
687- 005 SBDC - IDAHO FALLS 52,983 0.67 39,269 0 13,713 52,983 0 0 0 0 0
127- 001 INST OF NUCLEAR SCI & ENGIN 24,734 0.00 15,480 0 3,189 18,670 0 0 6,064 6,064 0
277- 001 IRI INFORMATICS 375,230 1.00 241,456 28,450 52,465 322,371 12,000 265 40,594 52,859 0
TOTAL RESEARCH $2,714,307 26.27 $1,846,095 $41,833 598,501 $2,486,430 $20,040 $10,927 $194,506 $225,473 $2,404
LIBRARY
826- 001 GENERAL LIBRARY $4,791,602 36.80 $1,568,391 $135,032 $641,987 $2,345,410 $9,220 $36,800 $123,143 $169,163 $2,277,029
826- 004 LIBRARY RECORD MANAGEMENT 22,991 0.50 12,605 0 6,803 19,408 2,087 0 1,497 3,584 0
826- 803 LIBRARY SABBATICAL 7,925 0.00 6,571 0 1,354 7,925 0 0 0 0 0
TOTAL LIBRARY $4,822,518 37.30 $1,587,567 $135,032 650,144 $2,372,742 $11,307 $36,800 $124,640 $172,747 $2,277,029
Page C-5
SCHEDULE C
GENERAL EDUCATION PROGRAMS
FY 2009-2010 BUDGET SUMMARY
PHYSICAL PLANT
876- 001 PHYSICAL PLANT ADMIN $732,369 8.90 $518,024 $0 $181,729 $699,753 $10,000 $6,700 $14,311 $31,011 $1,605
877- 001 CUSTODIAL 2,473,513 63.00 1,284,087 174,632 843,759 2,302,478 0 5,000 146,065 151,065 19,970
879- 001 FIRE & PROP INSURANCE 726,776 0.00 0 0 0 0 0 0 726,776 726,776 0
881- 001 BLDG MAINTENANCE & REPAIR 1,536,166 17.00 536,578 36,383 271,101 844,062 3,000 54,915 610,486 668,401 23,703
881- 004 SHOPS/PROJECTS 510,634 11.00 328,234 0 170,227 498,462 0 0 0 0 12,172
881- 005 FACILITIES RENTAL 1,320,000 0.00 0 0 0 0 0 0 1,320,000 1,320,000 0
881- 007 IDAHO FALLS FACILITY MAINT 183,257 3.60 96,564 0 53,149 149,713 0 0 30,996 30,996 2,548
881- 010 TINGEY ADMIN BLDG 92,087 2.50 57,340 0 34,747 92,087 0 0 0 0 0
881- 011 MERIDIAN BLDG MAINT & CUSTODIAL 238,500 3.00 76,794 0 43,597 120,390 0 0 118,110 118,110 0
881- 011 BLDG MAINTENANCE RESERVE 2,000,000 0.00 0 0 0 0 0 0 2,000,000 2,000,000 0
882- 001 CAMPUS UPKEEP 808,064 12.00 359,549 66,846 183,918 610,313 0 5,016 168,925 173,941 23,810
883- 001 CENTRAL HEATING PLANT 579,126 6.00 183,279 1,530 94,317 279,126 0 0 100,000 100,000 200,000
883- 005 HVAC SYSTEMS 395,444 5.00 166,400 0 81,803 248,203 0 1,952 145,289 147,241 0
884- 001 UTILITIES/ELECTRICITY 1,656,989 0.00 0 0 0 0 0 0 1,656,989 1,656,989 0
884- 003 UTILITIES/WATER/SEWAGE 525,484 0.00 0 0 0 0 0 0 525,484 525,484 0
884- 004 UTILITIES/NATURAL GAS 1,268,417 0.00 0 0 0 0 0 0 1,268,417 1,268,417 0
884- 005 UTILITIES/COAL 308,185 0.00 0 0 0 0 0 0 308,185 308,185 0
884- 006 UTILITIES/LAND FILL 14,490 0.00 0 0 0 0 0 0 14,490 14,490 0
884- 007 MUNICIPAL SERVICES 38,454 0.00 0 0 0 0 0 0 38,454 38,454 0
884- 008 ENERGY PERFORMANCE CONTRACT 609,500 0.00 0 0 0 0 0 0 609,500 609,500 0
TOTAL PHYSICAL PLANT $16,017,455 132.00 $3,606,849 $279,391 1,958,347 $5,844,588 $13,000 $73,583 $9,802,477 $9,889,060 $283,808
Page C-6
SCHEDULE C
GENERAL EDUCATION PROGRAMS
FY 2009-2010 BUDGET SUMMARY
INSTITUTIONAL SUPPORT
851- 001 STUDENT SERVICES ADMIN $398,649 3.39 $299,022 $1,694 $87,858 $388,574 $3,103 $2,921 $3,443 $9,467 $608
901- 001 PRESIDENT'S OFFICE 616,497 4.00 407,061 10,849 117,807 535,717 16,542 12,203 52,035 80,780 0
902- 001 BUSINESS & TECHNOLOGY CENTER 100,421 1.30 58,644 0 23,023 81,666 0 8,502 5,858 14,360 4,395
903- 001 FINANCIAL SERVICES 2,042,519 25.70 1,347,312 56,016 494,118 1,897,446 11,542 62,412 71,119 145,073 0
905- 001 PURCHASING SERVICES 440,845 7.80 290,680 3,098 125,214 418,992 3,160 8,877 9,816 21,853 0
906- 001 HUMAN RESOURCES 640,265 9.28 429,137 10,613 166,827 606,576 5,660 9,438 18,591 33,689 0
908- 001 AFFIRMATIVE ACTION 150,820 2.00 108,098 0 38,750 146,848 515 1,457 2,000 3,972 0
910- 001 GENERAL SUPPORT 963,632 0.00 0 34,563 215,691 250,254 0 5,298 704,346 709,644 3,734
910- 003 INSTITUTION MEMBERSHIPS 99,635 0.00 0 0 0 0 0 0 99,635 99,635 0
910- 004 RECRUITMENT/ADMIN 24,657 0.00 0 0 0 0 0 0 24,657 24,657 0
910- 009 MOVING EXPENSE/ADMIN 19,087 0.00 0 0 0 0 0 0 19,087 19,087 0
910- 013 ETHNIC DIVERSITY COMMITTEE 5,586 0.00 0 0 0 0 0 0 5,586 5,586 0
910- 016 OUT PLACEMENT SERVICES 150,000 0.00 0 0 0 0 0 0 150,000 150,000 0
910- 017 EMPLOYEE RECOGNITION 17,973 0.00 0 0 0 0 0 0 17,973 17,973 0
910- 025 CENTRAL PROP INVENTORY 49,596 1.00 29,994 0 15,578 45,572 0 0 4,024 4,024 0
910 039 FACULTY & STAFF DIVERSITY CENTER 10,000 0.00 0 0 0 0 0 0 10,000 10,000 0
911- 001 GENERAL COUNSEL 463,936 5.00 333,232 0 114,999 448,230 4,095 2,644 8,967 15,706 0
911- 003 LITIGATION COSTS 40,000 0.00 0 0 0 0 0 0 40,000 40,000 0
913- 001 AUDITING SERVICES 202,512 2.00 149,011 327 47,586 196,924 2,000 1,110 2,478 5,588 0
913- 003 EXTERNAL AUDIT SERVICES 180,000 0.00 0 0 0 0 0 0 180,000 180,000 0
914- 001 SECURITY 618,335 10.75 361,709 17,763 175,943 555,414 # 5,000 4,068 51,358 60,426 2,495
914- 003 SAFETY PROGRAM 13,453 0.00 0 0 0 0 500 1,450 11,503 13,453 0
914- 004 CCTV/ESCORT 20,430 0.00 0 9,821 361 10,182 0 0 10,248 10,248 0
915- 001 CENTRAL RECEIVING 69,832 1.00 26,125 29,327 14,380 69,832 0 0 0 0 0
918- 001 UNIVERSITY RELATIONS 553,383 7.00 366,142 12,922 138,883 517,947 1,781 10,702 22,953 35,436 0
918- 002 UNIVERSITY RELATIONS-BOISE 69,423 1.00 46,883 0 18,099 64,982 765 1,502 2,174 4,441 0
918- 005 UNIV REL/PHOTOGRAPHIC SERVICES 77,207 1.47 48,497 0 22,387 70,884 0 641 5,682 6,323 0
918- 006 UNIV REL/OUTLOOK 18,860 0.00 0 0 0 0 0 0 18,860 18,860 0
918- 013 TREASURE VALLEY MARKETING 18,650 0.00 0 0 0 0 0 0 18,650 18,650 0
918- 014 WEB COMMUNICATIONS 112,986 2.00 78,374 0 32,987 111,361 0 0 1,625 1,625 0
919- 001 LIABILITY & FIDELITY INSUR 31,213 0.00 0 0 0 0 0 0 31,213 31,213 0
920- 001 EVENT MANAGEMENT 239,460 2.97 175,724 0 63,736 239,460 0 0 0 0 0
921- 001 ALUMNI RELATIONS OFFICE 286,621 4.00 158,683 4,346 66,447 229,476 5,294 22,509 29,342 57,145 0
922- 001 DEVELOPMENT OFFICE 590,813 6.73 340,563 25,362 131,534 497,459 12,783 16,889 63,682 93,354 0
922- 003 DEVELOPMENT OUTREACH 153,668 1.91 106,678 0 38,100 144,778 926 1,217 4,601 6,744 2,146
929- 001 MAIL CENTER 136,896 1.00 33,613 68,832 17,816 120,261 0 2,030 12,688 14,718 1,917
930- 001 RISK MANAGEMENT 59,655 0.50 44,002 0 13,274 57,276 1,958 421 0 2,379 0
935- 001 ACADEMIC AFFAIRS 1,053,658 7.83 778,907 8,541 224,060 1,011,508 12,163 2,554 27,433 42,150 0
936- 003 PRE-HEALTH PROFESSIONAL ADVISING 86,582 1.50 52,728 0 27,730 80,458 1,211 547 4,366 6,124 0
TOTAL INSTITUTIONAL SUPPORT $10,827,757 111.13 $6,070,818 $294,074 2,433,187 $8,798,079 $88,998 $179,392 $1,745,993 $2,014,383 $15,295
Page C-7
SCHEDULE C
GENERAL EDUCATION PROGRAMS
FY 2009-2010 BUDGET SUMMARY
INTERCOLLEGIATE ATHLETICS
973- 001 ADMINISTRATION $403,601 6.00 $287,518 $5,836 $110,246 $403,601 $0 $0 $0 $0 $0
973- 007 ATHLETIC STUDENT SUPPORT 88,286 1.00 66,206 0 22,080 88,286 0 0 0 0 0
974- 001 SPORTS INFORMATION 154,966 1.92 89,156 30,000 35,809 154,966 0 0 0 0 0
974- 003 TRAINING ROOM 234,320 3.88 152,642 12,600 69,078 234,320 0 0 0 0 0
974- 004 EQUIPMENT ROOM 50,083 1.00 20,322 15,234 14,527 50,083 0 0 0 0 0
974- 009 WEIGHT TRAINING 60,309 1.00 41,413 1,856 17,040 60,309 0 0 0 0 0
975- 011 WOMEN'S-BASKETBALL 217,924 2.96 161,280 350 56,294 217,924 0 0 0 0 0
975- 013 SOFTBALL 259,050 1.75 70,195 0 31,342 101,536 48,333 0 109,180 157,513 0
975- 015 WOMEN'S-TENNIS 39,566 0.64 25,033 1,440 13,093 39,566 0 0 0 0 0
975- 016 WOMEN'S-TRACK & FIELD 69,255 0.95 40,836 11,154 17,265 69,255 0 0 0 0 0
975- 017 VOLLEYBALL 128,856 1.91 95,055 0 33,802 128,856 0 0 0 0 0
975- 018 WOMEN'S-GOLF 18,099 0.50 15,007 0 3,092 18,099 0 0 0 0 0
975- 019 WOMEN'S-CROSS COUNTRY 32,717 0.50 23,629 0 9,088 32,717 0 0 0 0 0
975- 020 SOCCER 129,617 2.00 95,056 0 34,561 129,617 0 0 0 0 0
976- 011 MEN'S-BASKETBALL 272,394 2.96 205,830 1,035 65,528 272,394 0 0 0 0 0
976- 012 FOOTBALL 609,903 9.79 417,381 21,156 171,366 609,903 0 0 0 0 0
976- 015 MEN'S-TENNIS 39,566 0.64 25,033 1,440 13,093 39,566 0 0 0 0 0
976- 016 MEN'S-TRACK & FIELD 68,173 0.96 40,836 10,154 17,183 68,173 0 0 0 0 0
976- 019 MEN'S-CROSS COUNTRY 32,717 0.50 23,629 0 9,088 32,717 0 0 0 0 0
TOTAL INTERCOLL. ATHLETICS $2,909,400 40.86 $1,896,056 $112,255 743,576 $2,751,887 $48,333 $0 $109,180 $157,513 $0
TOTAL OPERATING BUDGET $106,947,863 1,074.21 $60,397,744 $2,006,473 21,728,086 $84,132,303 $716,436 $889,453 $16,883,576 $18,489,466 $4,326,094
Page C-8
IDAHO STATE UNIVERSITY PAGE 1
2009-2010 BUDGET DETAIL ( BB052 )
INSTRUCTION 0101-001-004-01
COLLEGE OF ARTS & SCIENCES
INTERNATIONAL STUDIES
EXEMPT STAFF
EXEMPT UE TOTALS
CLASSIFIED $11,771.76
COMBINED $11,771.76 ***
COMMUNICATIONS $1,123.00
MATERIALS & SUPPLIES $2,346.00
TOTAL OPERATING COSTS $3,469.00 *
INSTRUCTION 0101-001-010-01
COLLEGE OF ARTS & SCIENCES
RECRUITMENT
INSTRUCTION 0101-001-015-01
COLLEGE OF ARTS & SCIENCES
ACAD OUTREACH/OPERATIONAL
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $65,000.00
CLASSIFIED $57,200.00
COMBINED $122,200.00 ***
COMMUNICATIONS $2,239.00
MATERIALS & SUPPLIES $2,173.00
TOTAL OPERATING COSTS $4,412.00 *
INSTRUCTION 0101-001-019-01
COLLEGE OF ARTS & SCIENCES
REMEDIAL INSTRUCTION
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $64,625.60
CLASSIFIED $.00
COMBINED $64,625.60 ***
INSTRUCTION 0101-001-100-01
COLLEGE OF ARTS & SCIENCES
ELECTRICAL EQUIP & REPAIR
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $.00
CLASSIFIED $39,499.20
COMBINED $39,499.20 ***
COMMUNICATIONS $477.00
MATERIALS & SUPPLIES $560.00
TOTAL OPERATING COSTS $1,037.00 *
INSTRUCTION 0101-001-801-01
COLLEGE OF ARTS & SCIENCES
GENERAL INSTRUCTION
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $1,133,059.08
CLASSIFIED $.00
COMBINED $1,133,059.08 ***
INSTRUCTION 0101-002-001-01
COLLEGE OF ARTS & SCIENCES
ART
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $382,607.50
CLASSIFIED $21,507.20
COMBINED $404,114.70 ***
INSTRUCTION 0101-002-002-01
COLLEGE OF ARTS & SCIENCES
ART/STUDENT FEES
INSTRUCTION 0101-006-001-01
COLLEGE OF ARTS & SCIENCES
BIOLOGICAL SCIENCES
EXEMPT STAFF
INSTRUCTION 0101-006-001-01
COLLEGE OF ARTS & SCIENCES
BIOLOGICAL SCIENCES *CONTINUED*
CLASSIFIED STAFF
EXEMPT $2,124,213.32
CLASSIFIED $207,209.60
COMBINED $2,331,422.92 ***
COMMUNICATIONS $24,683.00
MATERIALS & SUPPLIES $15,644.00
TOTAL OPERATING COSTS $40,327.00 *
INSTRUCTION 0101-006-002-01
COLLEGE OF ARTS & SCIENCES
BIO/FELLOWSHIPS/STD FEES
INSTRUCTION 0101-006-003-01
COLLEGE OF ARTS & SCIENCES
CLINICAL LAB SCIENCE
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $80,126.64
CLASSIFIED $.00
COMBINED $80,126.64 ***
INSTRUCTION 0101-007-001-01
COLLEGE OF ARTS & SCIENCES
CHEMISTRY
EXEMPT STAFF
CLASSIFIED STAFF
INSTRUCTION 0101-007-001-01
COLLEGE OF ARTS & SCIENCES
CHEMISTRY *CONTINUED*
EXEMPT $845,477.55
CLASSIFIED $97,739.20
COMBINED $943,216.75 ***
INSTRUCTION 0101-007-002-01
COLLEGE OF ARTS & SCIENCES
CHEMISTRY/STUDENT FEES
INSTRUCTION 0101-009-001-01
COLLEGE OF ARTS & SCIENCES
COMMUNICATION & RHETORICAL STs
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $349,180.36
CLASSIFIED $22,880.00
COMBINED $372,060.36 ***
INSTRUCTION 0101-009-002-01
COLLEGE OF ARTS & SCIENCES
COMMUN. & THEATRE STUDENT FEES
INSTRUCTION 0101-009-004-01
COLLEGE OF ARTS & SCIENCES
J.E. ROGERS/MASS COMMUNICATION
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $415,272.00
CLASSIFIED $24,833.60
COMBINED $440,105.60 ***
INSTRUCTION 0101-010-001-01
COLLEGE OF ARTS & SCIENCES
THEATRE AND DANCE
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $388,939.70
CLASSIFIED $49,796.00
COMBINED $438,735.70 ***
COMMUNICATIONS $3,370.00
MATERIALS & SUPPLIES $4,776.00
TOTAL OPERATING COSTS $8,146.00 *
INSTRUCTION 0101-010-002-01
COLLEGE OF ARTS & SCIENCES
THEATRE & DANCE/STUDENT FEES
INSTRUCTION 0101-011-001-01
COLLEGE OF ARTS & SCIENCES
ECONOMICS
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $359,876.40
CLASSIFIED $.00
COMBINED $359,876.40 ***
INSTRUCTION 0101-011-003-01
COLLEGE OF ARTS & SCIENCES
ECON/GEN FUND FORECAST PROJ
INSTRUCTION 0101-012-001-01
COLLEGE OF ARTS & SCIENCES
ENGLISH & PHILOSOPHY
EXEMPT STAFF
CLASSIFIED STAFF
INSTRUCTION 0101-012-001-01
COLLEGE OF ARTS & SCIENCES
ENGLISH & PHILOSOPHY *CONTINUED*
EXEMPT $1,547,599.97
CLASSIFIED $43,139.20
COMBINED $1,590,739.17 ***
INSTRUCTION 0101-012-002-01
COLLEGE OF ARTS & SCIENCES
ENGLISH/FELLOWSHIP/STUDENT FEE
INSTRUCTION 0101-013-001-01
COLLEGE OF ARTS & SCIENCES
LANGUAGES & LITERATURE
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $385,582.60
CLASSIFIED $25,636.80
COMBINED $411,219.40 ***
INSTRUCTION 0101-014-001-01
COLLEGE OF ARTS & SCIENCES
GEOSCIENCES
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $544,000.52
CLASSIFIED $55,806.40
COMBINED $599,806.92 ***
INSTRUCTION 0101-014-002-01
COLLEGE OF ARTS & SCIENCES
GEOSCIENCES/STUDENT FEES
INSTRUCTION 0101-015-001-01
COLLEGE OF ARTS & SCIENCES
HISTORY
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $559,843.96
CLASSIFIED $27,121.60
COMBINED $586,965.56 ***
INSTRUCTION 0101-015-003-01
COLLEGE OF ARTS & SCIENCES
HISTORY/ORAL HISTORY PROJ
INSTRUCTION 0101-015-004-01
COLLEGE OF ARTS & SCIENCES
HISTORY: HALE
INSTRUCTION 0101-015-005-01
COLLEGE OF ARTS & SCIENCES
WOMEN'S STUDIES
INSTRUCTION 0101-020-001-01
COLLEGE OF ARTS & SCIENCES
MATHEMATICS
EXEMPT STAFF
CLASSIFIED STAFF
INSTRUCTION 0101-020-001-01
COLLEGE OF ARTS & SCIENCES
MATHEMATICS *CONTINUED*
EXEMPT $1,207,710.68
CLASSIFIED $38,591.30
COMBINED $1,246,301.98 ***
COMMUNICATIONS $7,592.00
MATERIALS & SUPPLIES $2,830.00
TOTAL OPERATING COSTS $10,422.00 *
INSTRUCTION 0101-020-002-01
COLLEGE OF ARTS & SCIENCES
MATH/FELLOWSHIP/STD FEES
INSTRUCTION 0101-022-001-01
COLLEGE OF ARTS & SCIENCES
MUSIC
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $528,535.72
CLASSIFIED $24,876.80
COMBINED $553,412.52 ***
INSTRUCTION 0101-023-001-01
COLLEGE OF ARTS & SCIENCES
PHYSICS
EXEMPT STAFF
CLASSIFIED STAFF
INSTRUCTION 0101-023-001-01
COLLEGE OF ARTS & SCIENCES
PHYSICS *CONTINUED*
EXEMPT $618,530.06
CLASSIFIED $47,876.40
COMBINED $666,406.46 ***
INSTRUCTION 0101-023-002-01
COLLEGE OF ARTS & SCIENCES
PHYSICS/STUDENT FEES
INSTRUCTION 0101-023-006-01
COLLEGE OF ARTS & SCIENCES
PHYSICS/SCHOOL OUTREACH
INSTRUCTION 0101-025-001-01
COLLEGE OF ARTS & SCIENCES
POLITICAL SCIENCE
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $512,573.60
CLASSIFIED $32,884.80
COMBINED $545,458.40 ***
INSTRUCTION 0101-025-002-01
COLLEGE OF ARTS & SCIENCES
GOVERNMENT FELLOW & STD. FEES
INSTRUCTION 0101-026-001-01
COLLEGE OF ARTS & SCIENCES
PSYCHOLOGY
EXEMPT STAFF
CLASSIFIED STAFF
INSTRUCTION 0101-026-001-01
COLLEGE OF ARTS & SCIENCES
PSYCHOLOGY *CONTINUED*
EXEMPT $939,351.60
CLASSIFIED $48,318.40
COMBINED $987,670.00 ***
COMMUNICATIONS $8,922.00
MATERIALS & SUPPLIES $16,428.00
TOTAL OPERATING COSTS $25,350.00 *
INSTRUCTION 0101-026-002-01
COLLEGE OF ARTS & SCIENCES
PSYCHOLOGY/STUDENT FEES
INSTRUCTION 0101-028-001-01
COLLEGE OF ARTS & SCIENCES
SOCIOLOGY & SOCIAL WORK
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $538,136.80
CLASSIFIED $40,658.80
COMBINED $578,795.60 ***
COMMUNICATIONS $6,916.00
MATERIALS & SUPPLIES $10,125.00
TOTAL OPERATING COSTS $17,041.00 *
INSTRUCTION 0101-028-002-01
COLLEGE OF ARTS & SCIENCES
SOCIOLOGY/STUDENT FEES
INSTRUCTION 0101-029-001-01
COLLEGE OF ARTS & SCIENCES
ANTHROPOLOGY
EXEMPT STAFF
CLASSIFIED STAFF
INSTRUCTION 0101-029-001-01
COLLEGE OF ARTS & SCIENCES
ANTHROPOLOGY *CONTINUED*
EXEMPT $400,686.22
CLASSIFIED $49,013.12
COMBINED $449,699.34 ***
INSTRUCTION 0101-029-002-01
COLLEGE OF ARTS & SCIENCES
ANTHROPOLOGY/STUDENT FEES
INSTRUCTION 0101-029-009-01
COLLEGE OF ARTS & SCIENCES
INDIAN STUDIES
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $9,401.20
CLASSIFIED $.00
COMBINED $9,401.20 ***
INSTRUCTION 0103-076-002-01
COLLEGE OF BUSINESS
BUSINESS/STUDENT FEES
INSTRUCTION 0103-076-801-01
COLLEGE OF BUSINESS
BUSINESS/GENERAL INSTRUCTION
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $174,231.20
CLASSIFIED $42,036.80
COMBINED $216,268.00 ***
INSTRUCTION 0103-078-001-01
COLLEGE OF BUSINESS
ACCOUNTING
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $548,787.20
CLASSIFIED $.00
COMBINED $548,787.20 ***
INSTRUCTION 0103-081-001-01
COLLEGE OF BUSINESS
MARKETING
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $388,668.80
CLASSIFIED $.00
COMBINED $388,668.80 ***
INSTRUCTION 0103-083-001-01
COLLEGE OF BUSINESS
MANAGEMENT
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $971,339.20
CLASSIFIED $.00
COMBINED $971,339.20 ***
INSTRUCTION 0103-087-001-01
COLLEGE OF BUSINESS
FINANCE
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $491,795.20
CLASSIFIED $.00
COMBINED $491,795.20 ***
INSTRUCTION 0103-088-001-01
COLLEGE OF BUSINESS
COMPUTER INFORMATION SYSTEMS
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $742,143.60
CLASSIFIED $27,331.20
COMBINED $769,474.80 ***
INSTRUCTION 0104-101-002-01
COLLEGE OF EDUCATION
COLLEGE OF ED - STUDENT FEES
INSTRUCTION 0104-101-003-01
COLLEGE OF EDUCATION
EDUC/FIELD EXPERIENCE
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $45,183.94
CLASSIFIED $25,875.20
COMBINED $71,059.14 ***
INSTRUCTION 0104-101-801-01
COLLEGE OF EDUCATION
GENERAL INSTRUCTION
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $165,581.20
CLASSIFIED $.00
COMBINED $165,581.20 ***
INSTRUCTION 0104-102-003-01
COLLEGE OF EDUCATION
SCH OF PSYC, LITERACY& SPEC ED
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $476,964.80
CLASSIFIED $.00
COMBINED $476,964.80 ***
INSTRUCTION 0104-102-004-01
COLLEGE OF EDUCATION
EDUCATION FOUNDATIONS
EXEMPT STAFF
CLASSIFIED STAFF
INSTRUCTION 0104-102-004-01
COLLEGE OF EDUCATION
EDUCATION FOUNDATIONS *CONTINUED*
EXEMPT $763,356.97
CLASSIFIED $38,980.80
COMBINED $802,337.77 ***
INSTRUCTION 0104-102-006-01
COLLEGE OF EDUCATION
OFFICE OF INTERMOUNTAIN CENTER
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $82,136.60
CLASSIFIED $35,630.40
COMBINED $117,767.00 ***
INSTRUCTION 0104-102-008-01
COLLEGE OF EDUCATION
SATURDAY SCHOOL
INSTRUCTION 0104-102-009-01
COLLEGE OF EDUCATION
READING EDUCATION
INSTRUCTION 0104-102-503-01
COLLEGE OF EDUCATION
EDUCATIONAL LEADERSHIP
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $601,482.72
CLASSIFIED $.00
COMBINED $601,482.72 ***
INSTRUCTION 0104-103-001-01
COLLEGE OF EDUCATION
SPORTS SCI & PHYSICAL ED
EXEMPT STAFF
CLASSIFIED STAFF
INSTRUCTION 0104-103-001-01
COLLEGE OF EDUCATION
SPORTS SCI & PHYSICAL ED *CONTINUED*
EXEMPT $444,439.20
CLASSIFIED $53,643.20
COMBINED $498,082.40 ***
INSTRUCTION 0105-125-001-01
COLLEGE OF ENGINEERING
ENGINEERING
EXEMPT STAFF
SIMPER,MIRIAM 151200 .50 STU SERV & PUB RELAT. SPEC N 12 $24,034.40 *
VACANT 988064 .00 GROUP PART-TIME INSTRUCTORS N $40,922.73 *
VACANT 900401 .00 TEACHING ASSISTANT N 09 $12,281.60 *
VACANT 900402 .00 TEACHING ASSISTANT N 09 $9,401.20 *
VACANT 900403 .00 TEACHING ASSISTANT N 09 $9,401.20 *
VACANT 900404 .00 TEACHING ASSISTANT N 09 $9,401.20 *
VACANT 900405 .00 TEACHING ASSISTANT N 09 $9,401.20 *
HAVLICAK,ANN MARIE 139500 .50 DEVELOPMENT DIRECTOR N 12 $24,741.60
ALSO DEVELOPMENT OFFICE $24,741.60 NA
$49,483.20 *
CLASSIFIED STAFF
EXEMPT $139,585.13
CLASSIFIED $120,244.80
COMBINED $259,829.93 ***
INSTRUCTION 0105-125-002-01
COLLEGE OF ENGINEERING
ENGINEERING/STUDENT FEES
INSTRUCTION 0105-126-801-01
COLLEGE OF ENGINEERING
GENERAL INSTRUCTION
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $13,162.56
CLASSIFIED $.00
COMBINED $13,162.56 ***
INSTRUCTION 0105-126-803-01
COLLEGE OF ENGINEERING
SABBATICAL ALLOCATIONS
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $11,612.00
CLASSIFIED $.00
COMBINED $11,612.00 ***
INSTRUCTION 0105-128-001-01
COLLEGE OF ENGINEERING
COMPUTER SCIENCE
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $333,528.00
CLASSIFIED $.00
COMBINED $333,528.00 ***
INSTRUCTION 0105-129-001-01
COLLEGE OF ENGINEERING
CIVIL/ENVIRONMENTAL
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $616,740.80
CLASSIFIED $.00
COMBINED $616,740.80 ***
INSTRUCTION 0105-130-001-01
COLLEGE OF ENGINEERING
ELECTRICAL ENGINEERING
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $557,897.60
CLASSIFIED $.00
COMBINED $557,897.60 ***
INSTRUCTION 0105-131-001-01
COLLEGE OF ENGINEERING
MECHANICAL ENGINEERING
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $348,212.80
CLASSIFIED $.00
COMBINED $348,212.80 ***
INSTRUCTION 0105-132-001-01
COLLEGE OF ENGINEERING
NUCLEAR ENGINEERING
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $103,189.06
CLASSIFIED $.00
COMBINED $103,189.06 ***
INSTRUCTION 0108-186-003-01
KASISKA COLLEGE OF HEALTH PROF
ACAD OUTREACH/INSTRUCTIONAL
INSTRUCTION 0108-186-004-01
KASISKA COLLEGE OF HEALTH PROF
INSTITUTE OF RURAL HEALTH
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $86,633.04
CLASSIFIED $.00
COMBINED $86,633.04 ***
COMMUNICATIONS $4,582.00
TOTAL OPERATING COSTS $4,582.00 *
INSTRUCTION 0108-186-801-01
KASISKA COLLEGE OF HEALTH PROF
GENERAL INSTRUCTION
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $94,574.33
CLASSIFIED $6,832.80
COMBINED $101,407.13 ***
INSTRUCTION 0108-187-001-01
KASISKA COLLEGE OF HEALTH PROF
NURSING
EXEMPT STAFF
CLASSIFIED STAFF
INSTRUCTION 0108-187-001-01
KASISKA COLLEGE OF HEALTH PROF
NURSING *CONTINUED*
EXEMPT $1,357,213.39
CLASSIFIED $113,453.60
COMBINED $1,470,666.99 ***
INSTRUCTION 0108-187-002-01
KASISKA COLLEGE OF HEALTH PROF
NURSING/STUDENT FEES
INSTRUCTION 0108-188-001-01
KASISKA COLLEGE OF HEALTH PROF
DENTAL HYGIENE
EXEMPT STAFF
CLASSIFIED STAFF
INSTRUCTION 0108-188-001-01
KASISKA COLLEGE OF HEALTH PROF
DENTAL HYGIENE *CONTINUED*
EXEMPT $726,296.74
CLASSIFIED $120,363.20
COMBINED $846,659.94 ***
INSTRUCTION 0108-189-001-01
KASISKA COLLEGE OF HEALTH PROF
COMMUN.SCI DISORDERS/EDUC DEAF
EXEMPT STAFF
CLASSIFIED STAFF
INSTRUCTION 0108-189-001-01
KASISKA COLLEGE OF HEALTH PROF
COMMUN.SCI DISORDERS/EDUC DEAF *CONTINUED*
EXEMPT $1,352,598.24
CLASSIFIED $76,273.60
COMBINED $1,428,871.84 ***
COMMUNICATIONS $489.00
MATERIALS & SUPPLIES $311.00
TOTAL OPERATING COSTS $800.00 *
INSTRUCTION 0108-189-002-01
KASISKA COLLEGE OF HEALTH PROF
COMMUN SCI DISORDERS/STD FEES
INSTRUCTION 0108-189-003-01
KASISKA COLLEGE OF HEALTH PROF
EDUCATION OF HEARING IMPAIRED
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $65,249.60
CLASSIFIED $.00
COMBINED $65,249.60 ***
INSTRUCTION 0108-191-001-01
KASISKA COLLEGE OF HEALTH PROF
RADIOGRAPHIC SCIENCE
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $175,011.20
CLASSIFIED $12,053.60
COMBINED $187,064.80 ***
INSTRUCTION 0108-192-001-01
KASISKA COLLEGE OF HEALTH PROF
PHYSICAL THERAPY
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $405,346.22
CLASSIFIED $45,884.80
COMBINED $451,231.02 ***
INSTRUCTION 0108-192-002-01
KASISKA COLLEGE OF HEALTH PROF
PHYSICAL THERAPY/STUDENT FEES
INSTRUCTION 0108-192-501-01
KASISKA COLLEGE OF HEALTH PROF
OCCUPATIONAL THERAPY
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $261,451.52
CLASSIFIED $34,444.80
COMBINED $295,896.32 ***
INSTRUCTION 0108-192-502-01
KASISKA COLLEGE OF HEALTH PROF
OCCUPATIONAL THERAPY/STD FEES
INSTRUCTION 0108-195-001-01
KASISKA COLLEGE OF HEALTH PROF
HEALTH & NUTRITION SCIENCES
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $271,020.73
CLASSIFIED $39,717.60
COMBINED $310,738.33 ***
INSTRUCTION 0108-195-002-01
KASISKA COLLEGE OF HEALTH PROF
HLTH/NUTRITION/STD FEES
INSTRUCTION 0108-195-101-01
KASISKA COLLEGE OF HEALTH PROF
PUBLIC HEALTH
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $162,427.20
CLASSIFIED $19,860.67
COMBINED $182,287.87 ***
INSTRUCTION 0108-195-201-01
KASISKA COLLEGE OF HEALTH PROF
DIETETICS
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $220,646.40
CLASSIFIED $.00
COMBINED $220,646.40 ***
INSTRUCTION 0108-197-001-01
KASISKA COLLEGE OF HEALTH PROF
HEALTH CARE ADMINISTRATION
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $218,680.93
CLASSIFIED $.00
COMBINED $218,680.93 ***
INSTRUCTION 0108-198-001-01
KASISKA COLLEGE OF HEALTH PROF
DEPARTMENT OF COUNSELING
EXEMPT STAFF
CLASSIFIED STAFF
INSTRUCTION 0108-198-001-01
KASISKA COLLEGE OF HEALTH PROF
DEPARTMENT OF COUNSELING *CONTINUED*
EXEMPT $676,454.29
CLASSIFIED $44,304.00
COMBINED $720,758.29 ***
COMMUNICATIONS $11,696.00
MATERIALS & SUPPLIES $7,713.00
TOTAL OPERATING COSTS $19,409.00 *
INSTRUCTION 0108-198-002-01
KASISKA COLLEGE OF HEALTH PROF
COUNSELOR ED/STUDENT FEES
INSTRUCTION 0108-200-100-01
KASISKA COLLEGE OF HEALTH PROF
DENTAL EDUCATION
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $81,358.94
CLASSIFIED $.00
COMBINED $81,358.94 ***
INSTRUCTION 0108-201-501-01
KASISKA COLLEGE OF HEALTH PROF
PHYSICIAN ASSISTANT PROGRAM
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $41,138.24
CLASSIFIED $.00
COMBINED $41,138.24 ***
INSTRUCTION 0109-209-001-01
COLLEGE OF PHARMACY
PHARM PRACTICE/ADMIN SCIENCES
EXEMPT STAFF
INSTRUCTION 0109-209-001-01
COLLEGE OF PHARMACY
PHARM PRACTICE/ADMIN SCIENCES *CONTINUED*
CLASSIFIED STAFF
EXEMPT $1,365,751.40
CLASSIFIED $23,504.00
COMBINED $1,389,255.40 ***
INSTRUCTION 0109-210-001-01
COLLEGE OF PHARMACY
PHARMACEUTICAL SCIENCES
EXEMPT STAFF
CLASSIFIED STAFF
INSTRUCTION 0109-210-001-01
COLLEGE OF PHARMACY
PHARMACEUTICAL SCIENCES *CONTINUED*
EXEMPT $833,666.86
CLASSIFIED $27,830.40
COMBINED $861,497.26 ***
INSTRUCTION 0109-211-005-01
COLLEGE OF PHARMACY
COLLEGE OF PHARM/STD AFFAIRS
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $115,822.98
CLASSIFIED $31,938.01
COMBINED $147,760.99 ***
INSTRUCTION 0109-211-801-01
COLLEGE OF PHARMACY
GENERAL INSTRUCTION
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $.00
CLASSIFIED $32,364.80
COMBINED $32,364.80 ***
INSTRUCTION 0101-252-001-01
COLLEGE OF ARTS & SCIENCES
MILITARY SCIENCE
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $1,668.50
CLASSIFIED $28,184.00
COMBINED $29,852.50 ***
INSTRUCTION 0117-267-001-01
GENERAL INSTRUCTION
ANIMAL CARE FACILITIES
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $.00
CLASSIFIED $83,907.20
COMBINED $83,907.20 ***
INSTRUCTION 0111-269-001-01
GENERAL INSTRUCTION
GENERAL INSTRUCTION
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $391,093.00
CLASSIFIED $.00
COMBINED $391,093.00 ***
INSTRUCTION 0111-269-004-01
GENERAL INSTRUCTION
ENVIRONMENTAL SAFETY
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $94,544.06
CLASSIFIED $6,141.20
COMBINED $100,685.26 ***
INSTRUCTION 0111-269-005-01
GENERAL INSTRUCTION
ACCREDITATION COSTS
INSTRUCTION 0111-269-008-01
GENERAL INSTRUCTION
RECRUITMENT/INSTR
INSTRUCTION 0111-269-010-01
GENERAL INSTRUCTION
INSTRUCTIONAL DISTANCE LEARN
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $181,854.40
CLASSIFIED $242,840.00
COMBINED $424,694.40 ***
INSTRUCTION 0111-269-011-01
GENERAL INSTRUCTION
CNTR FOR TEACHING/LEARNING
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $365,186.70
CLASSIFIED $36,894.40
COMBINED $402,081.10 ***
INSTRUCTION 0111-269-012-01
GENERAL INSTRUCTION
HONORS PROGRAM
INSTRUCTION 0111-269-014-01
GENERAL INSTRUCTION
CULTURAL AFFAIRS COUNCIL
INSTRUCTION 0111-269-015-01
GENERAL INSTRUCTION
INSTRUCTIONAL TECHNOLOGY CNTR
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $207,334.40
CLASSIFIED $.00
COMBINED $207,334.40 ***
COMMUNICATIONS $3,116.00
MATERIALS & SUPPLIES $4,321.00
TOTAL OPERATING COSTS $7,437.00 *
INSTRUCTION 0111-269-017-01
GENERAL INSTRUCTION
SPECIAL PROJECTS RESERVE
INSTRUCTION 0111-269-018-01
GENERAL INSTRUCTION
STUDENT RETENTION PROGRAM
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $41,302.00
CLASSIFIED $.00
COMBINED $41,302.00 ***
INSTRUCTION 0111-269-019-01
GENERAL INSTRUCTION
INSTRUCTIONAL SUPPORT
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $.00
CLASSIFIED $10,787.40
COMBINED $10,787.40 ***
INSTRUCTION 0111-269-028-01
GENERAL INSTRUCTION
FACULTY DEVELOPMENT
INSTRUCTION 0111-269-029-01
GENERAL INSTRUCTION
EARLY COLLEGE
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $46,800.00
CLASSIFIED $32,801.60
COMBINED $79,601.60 ***
INSTRUCTION 0111-269-100-01
GENERAL INSTRUCTION
PUBLIC AWARENESS CAMPAIGN
INSTRUCTION 0111-269-101-01
GENERAL EDUCATION
OUTREACH CENTERS
INSTRUCTION 0111-269-102-01
GENERAL EDUCATION
LITERACY ENHANCEMENT
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $9,401.20
CLASSIFIED $.00
COMBINED $9,401.20 ***
INSTRUCTION 0117-276-002-01
GRADUATE SCHOOL
GRAD SCHOOL/STD FEES
INSTRUCTION 0117-276-003-01
GRADUATE SCHOOL
GRAD SCHOOL/BULLETIN
INSTRUCTION 0117-276-801-01
GRADUATE SCHOOL
GENERAL INSTRUCTION
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $81,255.12
CLASSIFIED $.00
COMBINED $81,255.12 ***
INSTRUCTION 0121-280-001-01
INSTRUCTION
IDAHO FALLS EDUC PROG
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $330,635.20
CLASSIFIED $169,436.80
COMBINED $500,072.00 ***
INSTRUCTION 0121-280-005-01
INSTRUCTION
SBOE ACAD PROG/ID FALLS
INSTRUCTION 0122-285-001-01
INSTRUCTION
TWIN FALLS EDUC PROGRAM
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $98,009.60
CLASSIFIED $28,704.00
COMBINED $126,713.60 ***
INSTRUCTION 0123-286-001-01
BOISE EDUCATION PROGRAM
BOISE EDUCATION PROGRAMS
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $212,999.02
CLASSIFIED $287,006.93
COMBINED $500,005.95 ***
INSTRUCTION 0111-287-001-01
GENERAL INSTRUCTION
SUMMER SESSION-ARTS & SCI
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $573,542.00
CLASSIFIED $.00
COMBINED $573,542.00 ***
INSTRUCTION 0111-287-003-01
GENERAL INSTRUCTION
SUMMER SESSION - BUSINESS
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $40,362.00
CLASSIFIED $.00
COMBINED $40,362.00 ***
INSTRUCTION 0111-287-004-01
GENERAL INSTRUCTION
SUMMER SESSION - EDUCATION
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $120,340.00
CLASSIFIED $.00
COMBINED $120,340.00 ***
INSTRUCTION 0111-287-005-01
GENERAL INSTRUCTION
SUMMER SESSION - ENGINEERING
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $29,047.00
CLASSIFIED $.00
COMBINED $29,047.00 ***
INSTRUCTION 0111-287-008-01
GENERAL INSTRUCTION
SUMMER SESSION - HEALTH PROF.
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $133,968.00
CLASSIFIED $.00
COMBINED $133,968.00 ***
INSTRUCTION 0111-287-010-01
GENERAL INSTRUCTION
SUMMER SESSION - TECHNOLOGY
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $18,344.00
CLASSIFIED $.00
COMBINED $18,344.00 ***
INSTRUCTION 0124-290-001-01
COLLABORATIVE CENTERS
MAGIC VALLEY OVERSIGHT COUNCIL
INSTRUCTION 0124-290-003-01
COLLABORATIVE CENTERS
SE IDAHO OVERSIGHT COUNCIL
INSTRUCTION 0125-300-002-01
COLLEGE OF TECHNOLOGY
COLLEGE OF TECHN SABBATICAL
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $2,899.00
CLASSIFIED $.00
COMBINED $2,899.00 ***
INSTRUCTION 0125-300-003-01
COLLEGE OF TECHNOLOGY
COLLEGE OF TECN RECRUITMENT
INSTRUCTION 0125-300-100-01
COLLEGE OF TECHNOLOGY
HUMAN RESOURCE TRAIN & DEVELOP
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $233,598.05
CLASSIFIED $11,419.20
COMBINED $245,017.25 ***
INSTRUCTION 0125-300-102-01
COLLEGE OF TECHNOLOGY
HR TRAINING/STUDENT FEES
INSTRUCTION 0125-300-200-01
COLLEGE OF TECHNOLOGY
B.A.T.
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $.00
CLASSIFIED $25,584.00
COMBINED $25,584.00 ***
INSTRUCTION 0125-300-201-01
COLLEGE OF TECHNOLOGY
GEOMATICS TECHNOLOGY
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $161,216.60
CLASSIFIED $.00
COMBINED $161,216.60 ***
INSTRUCTION 0125-300-203-01
COLLEGE OF TECHNOLOGY
NURSING-ASSOC OF SCIENCE
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $192,317.58
CLASSIFIED $11,512.80
COMBINED $203,830.38 ***
INSTRUCTION 0125-300-204-01
COLLEGE OF TECHNOLOGY
RESPIRATORY THERAPY
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $122,928.00
CLASSIFIED $.00
COMBINED $122,928.00 ***
INSTRUCTION 0125-300-207-01
COLLEGE OF TECHNOLOGY
FIRE SERVICE ADMINISTRATION
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $37,817.36
CLASSIFIED $879.84
COMBINED $38,697.20 ***
INSTRUCTION 0125-300-209-01
COLLEGE OF TECHNOLOGY
EMERGENCY MANAGEMENT
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $59,000.00
CLASSIFIED $.00
COMBINED $59,000.00 ***
INSTRUCTION 0125-300-801-01
COLLEGE OF TECHNOLOGY
COT/ACADEMIC - GENERAL INSTR.
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $67,750.32
CLASSIFIED $.00
COMBINED $67,750.32 ***
RESEARCH 0426-127-001-01
OFFICE OF RESEARCH
INST OF NUCLEAR SCI & ENGIN.
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $15,480.32
CLASSIFIED $.00
COMBINED $15,480.32 ***
RESEARCH 0416-277-001-01
COLLEGE OF BUSINESS
IRI OPERATION INFORMATICS
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $241,455.82
CLASSIFIED $.00
COMBINED $241,455.82 ***
RESEARCH 0426-676-001-01
OFFICE OF RESEARCH
OFFICE OF SPONSORED PROGRAMS
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $155,280.84
CLASSIFIED $28,246.40
COMBINED $183,527.24 ***
RESEARCH 0426-676-003-01
OFFICE OF RESEARCH
OFFICE OF RESEARCH
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $229,175.44
CLASSIFIED $75,566.40
COMBINED $304,741.84 ***
RESEARCH 0426-676-005-01
OFFICE OF RESEARCH
HUMAN SUBJECTS COMMITTEE
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $12,512.50
CLASSIFIED $.00
COMBINED $12,512.50 ***
COMMUNICATIONS $120.00
MATERIALS & SUPPLIES $454.00
TOTAL OPERATING COSTS $574.00 *
RESEARCH 0426-676-006-01
GENERAL INSTRUCTION
GIS CENTER
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $60,231.60
CLASSIFIED $.00
COMBINED $60,231.60 ***
RESEARCH 0426-676-007-01
OFFICE OF RESEARCH
RESEARCH SUPPORT INITIATIVE
RESEARCH 0426-676-033-01
OFFICE OF RESEARCH
IACUC STATE
RESEARCH 0426-681-004-01
RESEARCH
UNIVERSITY RESEARCH COMMITTEE
RESEARCH 0426-681-030-01
RESEARCH
BIOANALYTICAL FAC/GOV INI II
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $47,709.22
CLASSIFIED $.00
COMBINED $47,709.22 ***
RESEARCH 0426-681-050-01
ENVIRONMENTAL MONITORING PROG
INTEGRATED ENVIRONMENTAL ANAL
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $219,060.40
CLASSIFIED $.00
COMBINED $219,060.40 ***
RESEARCH 0462-681-058-01
OFFICE OF RESEARCH
CNTR/ECOLOGICAL RESEARCH & ED
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $33,633.60
CLASSIFIED $.00
COMBINED $33,633.60 ***
RESEARCH 0462-681-059-01
RESEARCH
MOLECULAR RESEARCH CORE FAC
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $40,976.00
CLASSIFIED $24,564.80
COMBINED $65,540.80 ***
RESEARCH 0426-682-100-01
OFFICE OF RESEARCH
CAES
EXEMPT STAFF
CLASSIFIED STAFF
RESEARCH 0426-682-100-01
OFFICE OF RESEARCH
CAES *CONTINUED*
EXEMPT $491,179.26
CLASSIFIED $31,512.00
COMBINED $522,691.26 ***
RESEARCH 0426-684-001-01
OFFICE OF RESEARCH
IDAHO ACCELERATOR CENTER
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $51,961.35
CLASSIFIED $11,506.56
COMBINED $63,467.91 ***
RESEARCH 0403-687-003-01
RESEARCH BY FACULTY
SBDC - POCATELLO
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $34,912.80
CLASSIFIED $1,870.44
COMBINED $36,783.24 ***
RESEARCH 0403-687-005-01
RESEARCH BY FACULTY
SMALL BUS DEV CNTR/IDA FALLS
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $39,269.36
CLASSIFIED $.00
COMBINED $39,269.36 ***
LIBRARIES 0727-826-001-01
LIBRARY
GENERAL LIBRARY
EXEMPT STAFF
CLASSIFIED STAFF
LIBRARIES 0727-826-001-01
LIBRARY
GENERAL LIBRARY *CONTINUED*
EXEMPT $860,234.00
CLASSIFIED $708,156.80
COMBINED $1,568,390.80 ***
LIBRARIES 0727-826-004-01
LIBRARY
LIBRARY RECORD MANAGEMENT
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $.00
CLASSIFIED $12,604.80
COMBINED $12,604.80 ***
LIBRARIES 0727-826-803-01
GENERAL LIBRARY
SABBATICAL ALLOCATIONS
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $6,571.00
CLASSIFIED $.00
COMBINED $6,571.00 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $33,497.10
CLASSIFIED $34,548.80
COMBINED $68,045.90 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $306,141.40
CLASSIFIED $27,734.72
COMBINED $333,876.12 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $236,870.40
CLASSIFIED $25,833.60
COMBINED $262,704.00 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $179,233.20
CLASSIFIED $82,763.20
COMBINED $261,996.40 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $214,082.70
CLASSIFIED $70,626.40
COMBINED $284,709.10 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $42,473.60
CLASSIFIED $.00
COMBINED $42,473.60 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $36,004.80
CLASSIFIED $.00
COMBINED $36,004.80 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $36,004.80
CLASSIFIED $.00
COMBINED $36,004.80 ***
COMMUNICATIONS $300.00
MATERIALS & SUPPLIES $700.00
TOTAL OPERATING COSTS $1,000.00 *
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $148,720.00
CLASSIFIED $26,520.00
COMBINED $175,240.00 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $245,169.60
CLASSIFIED $557,697.40
COMBINED $802,867.00 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $298,483.27
CLASSIFIED $66,221.67
COMBINED $364,704.94 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $347,635.86
CLASSIFIED $182,478.40
COMBINED $530,114.26 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $138,854.77
CLASSIFIED $62,566.40
COMBINED $201,421.17 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $417,643.20
CLASSIFIED $100,380.80
COMBINED $518,024.00 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $.00
CLASSIFIED $1,284,087.00
COMBINED $1,284,087.00 ***
COMMUNICATIONS $5,000.00
MATERIALS & SUPPLIES $146,065.00
TOTAL OPERATING COSTS $151,065.00 *
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $.00
CLASSIFIED $536,577.60
COMBINED $536,577.60 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $.00
CLASSIFIED $328,234.40
COMBINED $328,234.40 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $6,801.60
CLASSIFIED $89,762.40
COMBINED $96,564.00 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $.00
CLASSIFIED $57,340.40
COMBINED $57,340.40 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $.00
CLASSIFIED $76,793.60
COMBINED $76,793.60 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $.00
CLASSIFIED $359,549.00
COMBINED $359,549.00 ***
COMMUNICATIONS $5,016.00
MATERIALS & SUPPLIES $168,924.85
TOTAL OPERATING COSTS $173,940.85 *
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $.00
CLASSIFIED $183,279.26
COMBINED $183,279.26 ***
COMMUNICATIONS $425.00
TOTAL OPERATING COSTS $425.00 *
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $.00
CLASSIFIED $166,400.00
COMBINED $166,400.00 ***
COMMUNICATIONS $1,527.00
MATERIALS & SUPPLIES $145,288.72
TOTAL OPERATING COSTS $146,815.72 *
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $252,721.38
CLASSIFIED $46,300.80
COMBINED $299,022.18 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $377,275.60
CLASSIFIED $29,785.60
COMBINED $407,061.20 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $30,376.32
CLASSIFIED $28,267.20
COMBINED $58,643.52 ***
COMMUNICATIONS $8,502.00
MATERIALS & SUPPLIES $5,858.00
TOTAL OPERATING COSTS $14,360.00 *
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $942,314.85
CLASSIFIED $404,996.80
COMBINED $1,347,311.65 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $72,467.20
CLASSIFIED $218,212.80
COMBINED $290,680.00 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $320,747.70
CLASSIFIED $108,388.80
COMBINED $429,136.50 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $82,763.20
CLASSIFIED $25,334.40
COMBINED $108,097.60 ***
COMMUNICATIONS $5,298.00
MATERIALS & SUPPLIES $704,346.10
TOTAL OPERATING COSTS $709,644.10 *
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $.00
CLASSIFIED $29,993.60
COMBINED $29,993.60 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $266,250.40
CLASSIFIED $66,981.20
COMBINED $333,231.60 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $149,011.20
CLASSIFIED $.00
COMBINED $149,011.20 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $76,752.00
CLASSIFIED $284,956.68
COMBINED $361,708.68 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $.00
CLASSIFIED $26,124.80
COMBINED $26,124.80 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $266,011.20
CLASSIFIED $98,467.20
COMBINED $364,478.40 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $46,883.20
CLASSIFIED $.00
COMBINED $46,883.20 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $.00
CLASSIFIED $48,497.28
COMBINED $48,497.28 ***
COMMUNICATIONS $641.00
MATERIALS & SUPPLIES $5,682.00
TOTAL OPERATING COSTS $6,323.00 *
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $42,140.80
CLASSIFIED $36,233.60
COMBINED $78,374.40 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $98,597.72
CLASSIFIED $77,126.40
COMBINED $175,724.12 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $75,004.80
CLASSIFIED $83,678.40
COMBINED $158,683.20 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $276,373.76
CLASSIFIED $64,188.80
COMBINED $340,562.56 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $79,518.40
CLASSIFIED $27,159.60
COMBINED $106,678.00 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $.00
CLASSIFIED $33,612.80
COMBINED $33,612.80 ***
COMMUNICATIONS $2,030.00
MATERIALS & SUPPLIES $12,688.00
TOTAL OPERATING COSTS $14,718.00 *
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $33,462.00
CLASSIFIED $10,540.40
COMBINED $44,002.40 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $697,090.02
CLASSIFIED $81,816.80
COMBINED $778,906.82 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $40,788.80
CLASSIFIED $11,939.20
COMBINED $52,728.00 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $284,690.38
CLASSIFIED $116,974.00
COMBINED $401,664.38 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $178,526.40
CLASSIFIED $58,905.60
COMBINED $237,432.00 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $393,199.06
CLASSIFIED $120,848.00
COMBINED $514,047.06 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $184,724.80
CLASSIFIED $.00
COMBINED $184,724.80 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $199,570.25
CLASSIFIED $69,856.80
COMBINED $269,427.05 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $218,183.94
CLASSIFIED $83,765.24
COMBINED $301,949.18 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $235,511.64
CLASSIFIED $62,588.52
COMBINED $298,100.16 ***
COMMUNICATIONS $9,810.00
MATERIALS & SUPPLIES $11,618.00
TOTAL OPERATING COSTS $21,428.00 *
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $602,193.28
CLASSIFIED $680,534.99
COMBINED $1,282,728.27 ***
COMMUNICATIONS $15,919.00
MATERIALS & SUPPLIES $224,360.48
TOTAL OPERATING COSTS $240,279.48 *
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $46,369.44
CLASSIFIED $23,160.80
COMBINED $69,530.24 ***
COMMUNICATIONS $1,775.00
MATERIALS & SUPPLIES $4,025.00
TOTAL OPERATING COSTS $5,800.00 *
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $559,064.74
CLASSIFIED $159,744.00
COMBINED $718,808.74 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $176,571.20
CLASSIFIED $61,172.80
COMBINED $237,744.00 ***
COMMUNICATIONS $2,567.00
MATERIALS & SUPPLIES $37,789.00
TOTAL OPERATING COSTS $40,356.00 *
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $35,031.97
CLASSIFIED $.00
COMBINED $35,031.97 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $29,944.63
CLASSIFIED $24,564.80
COMBINED $54,509.43 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $9,674.60
CLASSIFIED $32,409.05
COMBINED $42,083.65 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $36,253.24
CLASSIFIED $.00
COMBINED $36,253.24 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $190,008.00
CLASSIFIED $97,510.40
COMBINED $287,518.40 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $66,206.40
CLASSIFIED $.00
COMBINED $66,206.40 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $89,156.40
CLASSIFIED $.00
COMBINED $89,156.40 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $152,642.00
CLASSIFIED $.00
COMBINED $152,642.00 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $.00
CLASSIFIED $20,321.60
COMBINED $20,321.60 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $41,412.80
CLASSIFIED $.00
COMBINED $41,412.80 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $161,279.68
CLASSIFIED $.00
COMBINED $161,279.68 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $70,194.80
CLASSIFIED $.00
COMBINED $70,194.80 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $25,032.54
CLASSIFIED $.00
COMBINED $25,032.54 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $40,836.12
CLASSIFIED $.00
COMBINED $40,836.12 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $95,054.56
CLASSIFIED $.00
COMBINED $95,054.56 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $15,007.20
CLASSIFIED $.00
COMBINED $15,007.20 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $23,628.80
CLASSIFIED $.00
COMBINED $23,628.80 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $95,055.60
CLASSIFIED $.00
COMBINED $95,055.60 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $205,830.16
CLASSIFIED $.00
COMBINED $205,830.16 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $417,381.16
CLASSIFIED $.00
COMBINED $417,381.16 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $25,032.54
CLASSIFIED $.00
COMBINED $25,032.54 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $40,836.12
CLASSIFIED $.00
COMBINED $40,836.12 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $23,628.80
CLASSIFIED $.00
COMBINED $23,628.80 ***
TABLE OF CONTENTS
Page
TABLE OF CONTENTS
Page
Law Enforcement 26
Electricity 27
Microcomputer Support 28
Business Occupations Division Manager 29
Dental Lab Technology 30
Practical Nursing 31
Computer Software Engr Tech 32
Office Technology 33
Paralegal Studies 34
Cosmetology 35
Culinary Arts 36
Work Force Training 37
Trade/Industrial Manager 38
General Education 39
Web Page Design & Management 40
Associate Dean's Office 41
General & Administrative 42
Program Reserve 43
Building Construction Technology 44
Marketing & Mgmt Occup 45
Auto Collision Repair/Refinish 46
Automotive Technology 47
Diesel/Diesel Elect Technology 48
Computer Aided Design C.A.D. 49
Graphic Arts 50
Student Services 51
Student Recruitment 53
Table-2
SCHEDULE A
IDAHO STATE UNIVERSITY
OPERATING BUDGET 2009-2010
SOURCE OF FUNDS
COLLEGE OF TECHNOLOGY
Page A-1
SCHEDULE B
IDAHO STATE UNIVERSITY
COLLEGE OF TECHNOLOGY
DEPARTMENTAL SUMMARY
JULY 1, 2009 - JUNE 30, 2010
301 TECHNOLOGY DEANS OFFICE 1.87 $199,028 $11,761 $0 $210,789 1.87 $212,344 0.00 -$1,555
302 FISCAL RECORDS OFFICE 2.50 178,274 48,569 0 226,843 2.50 180,187 0.00 46,655
303 PUBLIC RELATIONS & INFO 1.58 88,801 95,658 0 184,459 1.58 192,602 0.00 -8,143
304 GRANT COORDINATOR 0.00 0 2,292 0 2,292 0.00 2,410 0.00 -118
305 DEVELOPMENT 2.00 121,084 17,680 0 138,764 3.00 184,672 -1.00 -45,908
306 WEB COORDINATOR 1.00 52,675 2,149 0 54,824 1.00 55,243 0.00 -419
310 HEALTH OCCUPATIONS 3.00 215,143 10,953 0 226,096 3.00 228,827 0.00 -2,731
311 HEALTH INFORMATION TECH 3.00 200,256 11,541 0 211,797 2.00 144,273 1.00 67,524
312 MEDICAL ASSISTING 2.00 120,833 9,145 0 129,978 2.00 130,839 0.00 -861
313 PHYSICAL THERAPIST ASST 2.00 134,278 9,868 0 144,146 3.00 218,796 -1.00 -74,650
315 MASSAGE THERAPY 1.00 73,043 8,612 0 81,655 1.00 99,735 0.00 -18,080
317 CHILD CARE PROVIDER 2.00 112,781 6,438 0 119,219 2.00 126,507 0.00 -7,288
320 TECHNICAL DIVISION MGR 2.00 127,604 6,104 0 133,708 2.00 134,693 0.00 -985
321 TECH GENERAL EDUC CORE 5.00 314,764 7,250 0 322,014 5.00 317,428 0.00 4,585
322 ELECTRO-TECH CORE 5.85 380,980 19,388 0 400,368 5.85 415,998 0.00 -15,629
325 ELECTRONICS SYSTEMS TECHN 5.71 413,079 25,128 0 438,207 5.77 446,241 -0.06 -8,034
326 LASER/ELECTRO-OPTICS TECHN 1.00 74,841 6,975 0 81,816 1.00 100,150 0.00 -18,334
327 CIVIL ENGINEERING TECHN 2.00 136,166 10,128 0 146,294 2.00 168,898 0.00 -22,604
328 AIRCRAFT MECHANICS 3.00 187,125 55,301 0 242,426 3.00 212,292 0.00 30,134
329 COMPUTER/BUSINESS EQUIP TECH 2.00 131,566 10,912 0 142,478 3.00 205,842 -1.00 -63,364
330 ELECTRONICS DEPT 3.00 229,889 9,028 0 238,917 1.86 142,077 1.14 96,840
331 INSTRUMENTATION/AUTOMATION 1.41 143,056 25,595 0 168,651 2.00 209,011 -0.59 -40,360
332 MACHINING TECHNOLOGY 2.00 154,062 16,980 0 171,042 2.00 156,098 0.00 14,944
333 WELDING 3.00 212,150 26,713 0 238,863 3.00 244,411 0.00 -5,549
334 LAW ENFORCEMENT 2.00 153,129 22,164 0 175,293 2.00 180,862 0.00 -5,570
335 ELECTRICITY 0.00 0 27,159 0 27,159 1.00 68,466 -1.00 -41,307
Page B-1
SCHEDULE B
IDAHO STATE UNIVERSITY
COLLEGE OF TECHNOLOGY
DEPARTMENTAL SUMMARY
JULY 1, 2009 - JUNE 30, 2010
337 MICROCOMPUTER SUPPORT 3.00 193,176 13,660 0 206,836 3.00 227,416 0.00 -20,579
340 BUSINESS OCCUP DIV MGR 2.00 133,838 5,697 0 139,535 2.00 140,517 0.00 -982
341 DENTAL LAB TECHNOLOGY 1.50 84,409 14,822 0 99,231 1.50 100,898 0.00 -1,667
342 PRACTICAL NURSING 4.69 332,601 17,805 0 350,406 5.50 368,569 -0.81 -18,163
344 COMPUTER SOFTWARE ENGR 2.00 151,849 7,840 0 159,689 3.00 236,753 -1.00 -77,064
345 OFFICE TECHNOLOGY 4.77 304,521 14,628 0 319,149 5.00 331,857 -0.23 -12,708
345 PARALEGAL STUDIES 1.00 75,207 3,129 0 78,336 1.00 84,862 0.00 -6,526
346 COSMETOLOGY 4.00 236,724 28,503 0 265,227 4.00 268,590 0.00 -3,362
347 CULINARY ARTS 4.00 197,761 12,748 0 210,509 4.00 212,503 0.00 -1,995
350 WORK FORCE TRAINING 3.00 210,962 0 0 210,962 3.00 212,208 0.00 -1,246
350 TRADE/INDUSTRIAL MANAGER 2.00 126,298 5,420 0 131,718 2.00 142,357 0.00 -10,639
351 GENERAL EDUCATION DEPT 4.68 284,023 8,302 0 292,325 4.68 302,285 0.00 -9,960
354 WEB PAGE DESIGN & MGT 2.00 135,435 6,454 0 141,889 2.00 149,038 0.00 -7,150
360 ASSOCIATE DEAN'S OFFICE 2.00 162,944 5,411 0 168,355 2.00 170,442 0.00 -2,087
360 GENERAL & ADMINISTRATIVE 0.00 209,845 122,631 400,000 732,476 0.00 722,226 0.00 10,250
361 BUILDING CONSTRUCTION TECH 2.00 149,222 17,715 0 166,937 2.00 167,895 0.00 -959
362 MARKETING & MGT OCCUPATIONS 1.00 64,320 7,002 0 71,322 2.00 127,393 -1.00 -56,071
363 AUTO COLLISION REPAIR 2.58 158,153 22,845 0 180,998 2.58 192,062 0.00 -11,064
364 AUTOMOTIVE TECHNOLOGY 4.00 241,616 13,558 0 255,174 4.00 257,443 0.00 -2,269
365 DIESEL/DIESEL ELECT TECH 4.92 309,926 44,057 0 353,983 5.92 418,698 -1.00 -64,714
366 C.A.D. 3.00 215,290 10,576 0 225,866 3.00 231,955 0.00 -6,089
367 GRAPHIC ARTS 2.05 126,081 11,161 0 137,242 3.00 188,740 -0.95 -51,498
371 STUDENT SERVICES 10.35 550,401 47,216 0 597,617 11.25 631,135 -0.90 -33,518
TOTAL COL OF TECHNOLOGY 130.46 $8,809,208 $944,671 $400,000 $10,153,879 138.86 $10,664,746 -8.40 -$510,867
Page B-2
IDAHO STATE UNIVERSITY PAGE 1
2009-2010 BUDGET DETAIL ( BB052 )
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $119,883.40
CLASSIFIED $32,052.80
COMBINED $151,936.20 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $84,968.00
CLASSIFIED $24,897.60
COMBINED $109,865.60 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $44,324.80
CLASSIFIED $15,324.00
COMBINED $59,648.80 ***
INSTRUCTION 0125-304-001-12
COLLEGE OF TECHNOLOGY
GRANT COORDINATOR
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $86,403.20
CLASSIFIED $.00
COMBINED $86,403.20 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $.00
CLASSIFIED $36,712.00
COMBINED $36,712.00 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $110,011.20
CLASSIFIED $34,299.20
COMBINED $144,310.40 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $140,483.20
CLASSIFIED $.00
COMBINED $140,483.20 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $86,195.20
CLASSIFIED $.00
COMBINED $86,195.20 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $95,950.40
CLASSIFIED $.00
COMBINED $95,950.40 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $45,406.40
CLASSIFIED $.00
COMBINED $45,406.40 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $79,518.40
CLASSIFIED $.00
COMBINED $79,518.40 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $66,976.00
CLASSIFIED $24,856.00
COMBINED $91,832.00 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $220,646.40
CLASSIFIED $.00
COMBINED $220,646.40 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $251,929.60
CLASSIFIED $22,000.00
COMBINED $273,929.60 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $274,301.82
CLASSIFIED $25,062.40
COMBINED $299,364.22 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $55,057.60
CLASSIFIED $.00
COMBINED $55,057.60 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $94,993.60
CLASSIFIED $.00
COMBINED $94,993.60 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $101,587.20
CLASSIFIED $30,305.60
COMBINED $131,892.80 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $94,889.60
CLASSIFIED $.00
COMBINED $94,889.60 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $129,686.70
CLASSIFIED $25,688.00
COMBINED $155,374.70 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $92,807.52
CLASSIFIED $.00
COMBINED $92,807.52 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $106,246.40
CLASSIFIED $.00
COMBINED $106,246.40 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $155,126.40
CLASSIFIED $.00
COMBINED $155,126.40 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $58,448.00
CLASSIFIED $27,851.20
COMBINED $86,299.20 ***
COMMUNICATIONS $280.00
MATERIALS & SUPPLIES $26,879.00
TOTAL OPERATING COSTS $27,159.00 *
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $98,300.80
CLASSIFIED $41,100.80
COMBINED $139,401.60 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $61,401.60
CLASSIFIED $35,609.60
COMBINED $97,011.20 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $55,993.60
CLASSIFIED $.00
COMBINED $55,993.60 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $207,042.42
CLASSIFIED $11,512.80
COMBINED $218,555.22 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $112,153.60
CLASSIFIED $.00
COMBINED $112,153.60 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $193,419.20
CLASSIFIED $20,000.00
COMBINED $213,419.20 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $49,524.80
CLASSIFIED $.00
COMBINED $49,524.80 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $168,292.80
CLASSIFIED $.00
COMBINED $168,292.80 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $85,092.80
CLASSIFIED $51,099.20
COMBINED $136,192.00 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $117,312.00
CLASSIFIED $36,836.80
COMBINED $154,148.80 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $67,620.80
CLASSIFIED $23,379.20
COMBINED $91,000.00 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $177,783.36
CLASSIFIED $25,292.80
COMBINED $203,076.16 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $95,742.40
CLASSIFIED $.00
COMBINED $95,742.40 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $95,659.20
CLASSIFIED $25,833.60
COMBINED $121,492.80 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $132,419.39
CLASSIFIED $.00
COMBINED $132,419.39 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $98,259.20
CLASSIFIED $.00
COMBINED $98,259.20 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $40,788.80
CLASSIFIED $.00
COMBINED $40,788.80 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $97,468.80
CLASSIFIED $12,684.00
COMBINED $110,152.80 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $172,348.80
CLASSIFIED $.00
COMBINED $172,348.80 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $192,483.20
CLASSIFIED $18,758.40
COMBINED $211,241.60 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $157,518.40
CLASSIFIED $.00
COMBINED $157,518.40 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $88,795.20
CLASSIFIED $1,505.92
COMBINED $90,301.12 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $144,580.80
CLASSIFIED $153,576.80
COMBINED $298,157.60 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $38,001.60
CLASSIFIED $.00
COMBINED $38,001.60 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $47,379.20
CLASSIFIED $.00
COMBINED $47,379.20 ***
TABLE OF CONTENTS
Page
Table-1
IDAHO STATE UNIVERSITY SCHEDULE A
OPERATING BUDGET 2009-2010
SOURCE OF FUNDS
Page A-1
IDAHO STATE UNIVERSITY
SCHEDULE B
IDAHO DENTAL EDUCATION PROGRAM
DEPARTMENTAL SUMMARY
FTE PERSONNEL OPERATING CAPITAL TRUSTEE TOTAL FTE AMOUNT FTE AMOUNT %
POSITIONS COSTS EXPENSE OUTLAY BENEFIT BUDGET
ID DENTAL EDUC PROGRAM 3.25 $382,052 $25,000 $5,500 $1,005,500 $1,418,052 3.25 $1,362,020 0.00 $56,032 4.11%
Page B-1
IDAHO STATE UNIVERSITY PAGE 1
2009-2010 BUDGET DETAIL ( BB052 )
INSTRUCTION 0108-200-001-02
KASISKA COLLEGE OF HEALTH PROF
ID DENTAL EDUC PROGRAM
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $198,780.40
CLASSIFIED $13,696.80
COMBINED $212,477.20 ***
TABLE OF CONTENTS
Page
Table-1
IDAHO STATE UNIVERSITY SCHEDULE A
OPERATING BUDGET 2009-2010
SOURCE OF FUNDS
497,500
Page A-1
IDAHO STATE UNIVERSITY
SCHEDULE B
IDAHO MUSEUM OF NATURAL HISTORY
DEPARTMENTAL SUMMARY
ID MUSEUM NATL HISTORY 7.70 $483,700 $13,800 $0 $497,500 8.50 $599,300 -0.80 -$101,800 -16.99%
Page B-1
IDAHO STATE UNIVERSITY PAGE 1
2009-2010 BUDGET DETAIL ( BB052 )
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $212,160.00
CLASSIFIED $121,318.08
COMBINED $333,478.08 ***
TABLE OF CONTENTS
Page
Table-1
IDAHO STATE UNIVERSITY SCHEDULE A
OPERATING BUDGET 2009-2010
SOURCE OF FUNDS
$883,300
`
Page A-1
IDAHO STATE UNIVERSITY
SCHEDULE B
FAMILY PRACTICE RESIDENCY
DEPARTMENTAL SUMMARY
201- 001 FAMILY PRACTICE RESIDENCY 4.30 $572,400.00 $310,900.00 $0.00 $883,300.00 3.65 $747,300.00 0.65 $136,000.00 18.20%
Page B-1
IDAHO STATE UNIVERSITY PAGE 1
2009-2010 BUDGET DETAIL ( BB052 )
INSTRUCTION 0108-201-001-04
KASISKA COLLEGE OF HEALTH PROF
FAMILY PRACTICE RESIDENCY PROG
EXEMPT STAFF
CLASSIFIED STAFF
INSTRUCTION 0108-201-001-04
KASISKA COLLEGE OF HEALTH PROF
FAMILY PRACTICE RESIDENCY PROG *CONTINUED*
EXEMPT $414,086.89
CLASSIFIED $23,379.20
COMBINED $437,466.09 ***
TABLE OF CONTENTS
Page
Table-1
IDAHO STATE UNIVERSITY
AUXILIARY ENTERPRISES OPERATING BUDGET
2009-2010
TABLE OF CONTENTS
Page
Food Service 46
Student Health Service
Student Health Service 47
EMR Planning 49
Capital Outlay 50
Utilities 51
Campus Health Education 52
Bookstore 53
Associate Students:
Recreation/Intramural Rev & Tran 54
Revenue & Transfer 55
Bengal Newspaper 56
Marching Band 57
KISU - FM Radio 58
Boise Programmers 59
Intramurals 60
Student Organizations 61
Program Board 62
Student Government 63
Theater ISU 64
Twin Falls Programming 65
Idaho Falls Programming 66
Early Learning Center 67
Bengal Card 69
International Affairs Council 70
Rodeo Club 71
Rec Facilities Operation 72
ISU Recycling 73
Student Insurance Admin 74
Frank Church Symposium 75
Rec Facility / Capital Reserves 76
Debate Team 77
Leadership Trainer 78
Sport Clubs 79
Bengal Dancers 80
I.F. Early Learning Center 81
Satellite Campus Recreation 82
Student Union 83
Bennion Student Union 95
Holt Arena 96
Table-2
IDAHO STATE UNIVERSITY SCHEDULE-A
SUMMARY OF SOURCES AND USES
AUXILIARY ENTERPRISES
JULY 1, 2009 - JUNE 30, 2010
Sources of Funds:
State Appropriations
General Account
Endowment Funds
Student Fees
Total Appropriations $0
Uses of Funds:
Instruction $0
Research 0
Public Service 0
Academic Support 0
Libraries 0
Student Services 0
Institutional Support 0
Physical Plant 0
Scholarships & Fellowships 0
Auxiliary Enterprises 21,624,262
986- 018 REVENUE & TRANSFER 0.00 $0 $18,054 $0 $18,054 0.00 $0 0.00 $18,054 NEW
986- 026 ASISU/INTRAMURALS 2.11 129,465 11,900 0 141,365 2.11 157,800 0.00 -16,435 -10.42%
986- 049 ISU RODEO TEAM 0.00 17,500 58,900 0 76,400 0.00 83,000 0.00 -6,600 -7.95%
986- 050 CAMPUS RECREATION PROG. 4.28 363,275 149,200 20,000 532,475 5.67 551,435 -1.39 -18,960 -3.44%
986- 062 ASISU SPORT CLUBS 0.00 50,700 31,000 0 81,700 0.00 69,411 0.00 12,289 17.70%
986- 063 BENGAL DANCERS 0.85 51,592 50,075 0 101,667 0.46 88,395 0.39 13,272 15.01%
986- 105 CAMPUS REC SATELLITE CAMPUS 0.00 0 20,000 0 20,000 0.00 79,571 0.00 -59,571 -74.87%
TOTAL CAMPUS RECREATION 7.24 $612,532 $339,129 $20,000 $971,661 8.24 $1,029,612 -1.00 -$57,951 -5.63%
977- 027 STUDENT HOUSING 8.33 $592,656 $2,112,556 $0 2,705,212 6.33 2,588,717 2.00 116,495 4.50%
977- 050 CUSTODIAL SERVICES 2.00 60,450 0 0 60,450 4.30 143,950 -2.30 -83,500 -58.01%
977- 056 MAINTENANCE SERVICES 0.00 0 0 0 0 2.00 102,724 -2.00 -102,724 -100.00%
977- XXX HOUSING UNITS 15.73 830,381 1,081,490 49,600 1,961,471 13.43 1,787,056 2.30 174,415 9.76%
TOTAL STUDENT HOUSING 26.06 $1,483,487 $3,194,046 $49,600 $4,727,133 26.06 $4,622,447 0.00 $104,686 2.26%
981- 020 STUDENT HEALTH SERVICES 17.56 $1,274,236 $457,687 $12,000 $1,743,923 18.09 $1,834,816 -0.53 -90,893 -4.95%
981- 023 UTILITY/ADMIN COSTS 0.00 0 38,729 0 38,729 0.00 34,482 0.00 4,247 12.32%
TOTAL STUDENT HEALTH SERV 17.56 $1,274,236 $496,416 $12,000 $1,782,652 18.09 $1,869,298 -0.53 -$86,646 -4.64%
986- 019 ASISU/REVENUE & TRANSFER 0.00 $0 $131,770 $0 $131,770 0.00 $145,390 0.00 -13,620 -9.37%
986- 021 ASISU/STUDENT NEWSPAPER 0.09 46,493 31,370 0 77,863 0.09 73,559 0.00 4,304 5.85%
986- 022 ASISU/MARCHING BAND 0.50 40,945 111,070 0 152,015 0.50 149,988 0.00 2,027 1.35%
986- 024 ASISU/KISU-FM RADIO 0.91 115,988 66,196 0 182,184 0.91 189,610 0.00 -7,426 -3.92%
986- 025 ASISU/BOISE PROGRAMMERS 0.00 0 7,269 0 7,269 0.00 3,506 0.00 3,763 107.33%
986- 027 ASISU/CNTR FOR STD ORG 0.50 32,630 14,916 0 47,546 0.65 53,574 -0.15 -6,028 -11.25%
986- 029 ASISU/PROGRAM BOARD 1.42 144,062 200,735 0 344,797 1.88 405,625 -0.46 -60,828 -15.00%
986- 030 ASISU/STUDENT GOVERNMENT 2.00 145,341 47,198 0 192,539 2.67 295,621 -0.67 -103,082 -34.87%
986- 031 ASISU/THEATRE ISU 0.00 27,203 59,094 0 86,297 0.00 92,415 0.00 -6,118 -6.62%
986- 032 ASISU/TWIN FALLS PROGRAMS 0.00 0 2,793 0 2,793 0.00 4,100 0.00 -1,307 -31.88%
986- 033 ASISU/IDAHO FALLS PROGRAMS 0.00 12,245 33,636 0 45,881 0.00 36,700 0.00 9,181 25.02%
986- 039 ASISU EARLY LRNG CNTR 21.81 1,139,929 306,743 0 1,446,672 20.90 1,374,823 0.91 71,849 5.23%
986- 104 ASISU IF EARLY LRNG CNTR 1.00 43,026 3,224 0 46,250 1.00 126,123 0.00 -79,873 -63.33%
986- 044 ASISU/BENGAL CARD 1.90 80,860 38,408 10,000 129,268 1.12 127,877 0.78 1,391 1.09%
986- 046 ASISU/INTERNATIONAL AFFAIRS 0.00 0 17,450 0 17,450 0.00 29,032 0.00 -11,582 -39.89%
986- 051 ISU RECYCLING 0.00 0 1,920 0 1,920 0.00 1,988 0.00 -68 -3.42%
986- 052 STUDENT HEALTH INSURANCE 0.75 44,910 4,600 0 49,510 0.75 55,951 0.00 -6,441 -11.51%
986- 053 FRANK CHURCH SYMPOSIUM 0.00 0 0 0 0 0.00 3,136 0.00 -3,136 -100.00%
986- 056 ASISU/DEBATE TEAM 0.50 47,582 101,913 0 149,495 0.50 147,318 0.00 2,177 1.48%
986- 057 ASISU/LEADERSHIP/CNSL TR 0.30 24,706 68,662 0 93,368 1.00 85,120 -0.70 8,248 9.69%
986- 060 ASISU DEBATE TEAM 0.00 0 0 0 0 0.00 80,000 0.00 -80,000 -100.00%
TOTAL ASISU PROGRAMS 31.68 $1,945,920 $1,248,967 $10,000 $3,204,887 31.97 $3,481,456 -0.29 -$276,569 -7.94%
987- 023 SUMMER PROGRAM FEE 0.00 $8,737 $66,250 $0 $74,987 0.00 $91,508 0.00 -$16,521 -18.05%
Page B-1
SCHEDULE B
IDAHO STATE UNIVERSITY
987- 020 POND STUDENT UNION 33.81 $1,816,316 $767,001 $15,177 $2,598,494 35.67 $3,106,133 -1.86 -$507,639 -16.34%
987- 050 BENNION STUDENT UNION 5.50 308,144 142,990 16,702 467,836 6.00 464,468 -0.50 $3,368 0.73%
TOTAL STUDENT UNION 39.31 $2,124,460 $909,991 $31,879 $3,066,330 41.67 $3,570,601 -2.36 -$504,271 -14.12%
980- 020 FOOD SERVICE 0.00 $0 $802,660 $10,000 $812,660 0.00 $812,660 0.00 $0 0.00%
982- 020 BOOKSTORE 0.00 $0 $81,980 $0 $81,980 0.00 $90,830 0.00 -$8,850 -9.74%
973- 001 ATHLETICS-ADMINISTRATION 0.00 $78,598 $382,563 $2,500 $463,661 0.00 $409,742 0.00 53,919 13.16%
973- 006 MARKETING 1.00 59,980 133,683 0 193,663 1.00 178,981 0.00 14,682 8.20%
973- 007 STUDENT SUPPORT 1.00 56,694 52,946 645 110,285 1.00 102,214 0.00 8,071 7.90%
973- 008 DAVIS FIELD COMPLEX 0.00 0 36,000 0 36,000 0.00 36,000 0.00 0 0.00%
973- 010 ATHLETIC EVENT & FACILITY OPS 1.00 79,055 9,000 11,050 99,105 0.00 38,488 1.00 60,617 157.50%
974- 001 SPORTS INFORMATION 0.00 7,142 26,137 1,625 34,904 0.00 43,392 0.00 -8,488 -19.56%
974- 003 TRAINING ROOM 0.00 7,142 39,526 2,000 48,668 0.00 48,156 0.00 512 1.06%
974- 004 EQUIPMENT ROOM 0.00 8,137 3,084 851 12,072 0.00 3,935 0.00 8,137 206.79%
974- 005 BENGAL FOUNDATION 1.00 93,761 39,524 0 133,285 3.00 191,360 -2.00 -58,075 -30.35%
974- 007 CHEERLEADERS 0.00 11,916 30,521 0 42,437 0.00 42,437 0.00 0 0.00%
974- 008 INSURANCE 0.00 0 325,010 0 325,010 0.00 325,010 0.00 0 0.00%
974- 009 WEIGHT TRAINING 0.00 0 7,534 0 7,534 0.00 7,534 0.00 0 0.00%
975- 011 WOMEN'S-BASKETBALL 0.00 13,996 388,831 10,000 412,827 0.00 386,837 0.00 25,990 6.72%
975- 013 WOMEN'S-SOFTBALL 0.00 0 26,265 17,050 43,315 0.00 0 0.00 43,315 NEW
975- 015 WOMEN'S-TENNIS 0.00 0 78,519 4,750 83,269 0.00 71,341 0.00 11,928 16.72%
975- 016 WOMEN'S-TRACK & FIELD 0.00 2,000 240,600 16,525 259,125 0.00 249,323 0.00 9,802 3.93%
975- 017 VOLLEYBALL 0.00 7,142 224,983 6,800 238,925 0.00 236,913 0.00 2,012 0.85%
975- 018 WOMEN'S-GOLF 0.00 2,706 75,110 4,500 82,316 0.00 74,652 0.00 7,664 10.27%
975- 019 WOMEN'S-CROSS COUNTRY 0.00 0 19,334 3,500 22,834 0.00 23,540 0.00 -706 -3.00%
975- 020 SOCCER 0.00 7,142 256,961 13,500 277,603 0.00 279,023 0.00 -1,420 -0.51%
976- 011 MEN'S-BASKETBALL 0.75 58,794 403,657 12,000 474,451 0.00 531,423 0.75 -56,972 -10.72%
976- 012 FOOTBALL 0.00 0 1,322,422 67,000 1,389,422 0.00 1,270,642 0.00 118,780 9.35%
976- 015 MEN'S-TENNIS 0.00 0 53,603 4,750 58,353 0.00 57,994 0.00 359 0.62%
976- 016 MEN'S TRACK & FIELD 0.00 3,083 145,098 16,525 164,706 0.00 162,457 0.00 2,249 1.38%
976- 018 MEN'S-GOLF 0.00 0 4,100 0 4,100 0.00 14,315 0.00 -10,215 -71.36%
976- 019 MEN'S-CROSS COUNTRY 0.00 0 19,033 3,500 22,533 0.00 23,230 0.00 -697 -3.00%
TOTAL ATHLETICS 4.75 $497,288 $4,344,044 $199,071 $5,040,403 5.00 $4,808,939 -0.25 $231,464 4.81%
989- 020 STADIUM ADMINISTRATION 8.87 $597,668 $927,000 $31,000 $1,555,668 8.87 $1,676,706 0.00 -$121,038 -7.22%
989- 029 STADIUM CONCESSIONS 1.00 109,681 193,220 3,000 305,901 1.00 346,003 0.00 -40,102 -11.59%
TOTAL STADIUM 9.87 $707,349 $1,120,220 $34,000 $1,861,569 9.87 $2,022,709 0.00 -$161,140 -7.97%
PROGRAM TOTALS 136.47 $8,654,009 $12,603,703 $366,550 $21,624,262 140.90 $22,400,060 -4.43 -$775,798 -3.46%
Page B-2
IDAHO STATE UNIVERSITY PAGE 2
2009-2010 BUDGET DETAIL ( BB052 )
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $34,507.20
CLASSIFIED $.00
COMBINED $34,507.20 ***
COMMUNICATIONS $3,200.00
MATERIALS & SUPPLIES $110,473.00
ADVERTISING $20,010.00
TOTAL OPERATING COSTS $133,683.00 *
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $36,004.80
CLASSIFIED $.00
COMBINED $36,004.80 ***
EXEMPT STAFF
MCMILLIN,JAY 513000 1.00 ASST A.D./DEV & MAJOR FUND RAI N 12 $43,264.00 *
CLASSIFIED STAFF
EXEMPT $43,264.00
CLASSIFIED $.00
COMBINED $43,264.00 ***
COMMUNICATIONS $450.00
MATERIALS & SUPPLIES $1,434.00
MAINTENANCE & REPAIRS $1,200.00
TOTAL OPERATING COSTS $3,084.00 *
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $44,782.40
CLASSIFIED $.00
COMBINED $44,782.40 ***
INSURANCE $325,010.00
TOTAL OPERATING COSTS $325,010.00 *
COMMUNICATIONS $584.00
MATERIALS & SUPPLIES $6,450.00
MAINTENANCE & REPAIRS $500.00
TOTAL OPERATING COSTS $7,534.00 *
COMMUNICATIONS $600.00
MATERIALS & SUPPLIES $500.00
TOTAL OPERATING COSTS $1,100.00 *
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $25,880.40
CLASSIFIED $.00
COMBINED $25,880.40 ***
COMMUNICATIONS $100.00
TOTAL OPERATING COSTS $100.00 *
EXEMPT STAFF
CLASSIFIED STAFF
COMMUNICATIONS $5,000.00
MATERIALS & SUPPLIES $59,600.00
TOTAL OPERATING COSTS $64,600.00 *
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $.00
CLASSIFIED $35,193.60
COMBINED $35,193.60 ***
EXEMPT STAFF
CLASSIFIED STAFF
COMMUNICATIONS $14,400.00
UTILITIES $88,200.00
MATERIALS & SUPPLIES $22,510.00
INSURANCE $4,590.00
TOTAL OPERATING COSTS $129,700.00 *
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $8,660.60
CLASSIFIED $.00
COMBINED $8,660.60 ***
INSURANCE $4,590.00
TOTAL OPERATING COSTS $4,590.00 *
EXEMPT STAFF
CLASSIFIED STAFF
COMMUNICATIONS $10,500.00
UTILITIES $28,000.00
MATERIALS & SUPPLIES $22,610.00
INSURANCE $4,590.00
TOTAL OPERATING COSTS $65,700.00 *
EXEMPT STAFF
CLASSIFIED STAFF
UTILITIES $37,800.00
MATERIALS & SUPPLIES $9,410.00
INSURANCE $4,590.00
TOTAL OPERATING COSTS $51,800.00 *
EXEMPT STAFF
CLASSIFIED STAFF
COMMUNICATIONS $23,000.00
UTILITIES $81,500.00
MATERIALS & SUPPLIES $40,510.00
INSURANCE $4,590.00
TOTAL OPERATING COSTS $149,600.00 *
EXEMPT STAFF
CLASSIFIED STAFF
COMMUNICATIONS $11,000.00
UTILITIES $74,000.00
MATERIALS & SUPPLIES $16,510.00
INSURANCE $4,590.00
TOTAL OPERATING COSTS $106,100.00 *
EXEMPT STAFF
CLASSIFIED STAFF
COMMUNICATIONS $11,000.00
UTILITIES $74,000.00
MATERIALS & SUPPLIES $16,510.00
INSURANCE $4,590.00
TOTAL OPERATING COSTS $106,100.00 *
EXEMPT STAFF
CLASSIFIED STAFF
COMMUNICATIONS $16,500.00
UTILITIES $40,000.00
MATERIALS & SUPPLIES $29,510.00
INSURANCE $4,590.00
TOTAL OPERATING COSTS $90,600.00 *
EXEMPT STAFF
CLASSIFIED STAFF
COMMUNICATIONS $14,000.00
UTILITIES $38,000.00
MATERIALS & SUPPLIES $29,510.00
INSURANCE $4,590.00
TOTAL OPERATING COSTS $86,100.00 *
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT STAFF
CLASSIFIED STAFF
TRANSFERS IN $20,000.00
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT STAFF
CLASSIFIED STAFF
COMMUNICATIONS $600.00
MATERIALS & SUPPLIES $11,300.00
TOTAL OPERATING COSTS $11,900.00 *
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $21,216.00
CLASSIFIED $.00
COMBINED $21,216.00 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT $.00
CLASSIFIED $52,291.20
COMBINED $52,291.20 ***
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT STAFF
CLASSIFIED STAFF
COMMUNICATIONS $480.00
MATERIALS & SUPPLIES $2,620.00
ASISU TRAVEL $1,500.00
TOTAL OPERATING COSTS $4,600.00 *
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT STAFF
CLASSIFIED STAFF
COMMUNICATIONS $120.00
MATERIALS & SUPPLIES $22,362.00
STUDENT AID $46,180.00
TOTAL OPERATING COSTS $68,662.00 *
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT STAFF
CLASSIFIED STAFF
COMMUNICATIONS $300.00
MATERIALS & SUPPLIES $65,950.00
TOTAL OPERATING COSTS $66,250.00 *
EXEMPT STAFF
CLASSIFIED STAFF
COMMUNICATIONS $4,700.00
MATERIALS & SUPPLIES $31,375.00
MAINTENANCE & REPAIRS $95,606.00
TOTAL OPERATING COSTS $131,681.00 *
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT STAFF
CLASSIFIED STAFF
COMMUNICATIONS $270.00
MATERIALS & SUPPLIES $47,338.00
TOTAL OPERATING COSTS $47,608.00 *
EXEMPT STAFF
CLASSIFIED STAFF
COMMUNICATIONS $1,600.00
MATERIALS & SUPPLIES $7,726.00
MAINTENANCE & REPAIRS $11,600.00
TRANSFERS $63,539.00
TOTAL OPERATING COSTS $84,465.00 *
EXEMPT STAFF
CLASSIFIED STAFF
COMMUNICATIONS $4,200.00
MATERIALS & SUPPLIES $5,700.00
MAINTENANCE & REPAIRS $1,700.00
TOTAL OPERATING COSTS $11,600.00 *
EXEMPT STAFF
CLASSIFIED STAFF
COMMUNICATIONS $800.00
MATERIALS & SUPPLIES $17,000.00
MAINTENANCE & REPAIRS $2,000.00
TOTAL OPERATING COSTS $19,800.00 *
EXEMPT STAFF
CLASSIFIED STAFF
COMMUNICATIONS $1,410.00
MATERIALS & SUPPLIES $2,199.00
TOTAL OPERATING COSTS $3,609.00 *
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT STAFF
CLASSIFIED STAFF
EXEMPT STAFF
CLASSIFIED STAFF
UTILITIES $62,000.00
TOTAL OPERATING COSTS $62,000.00 *
EXEMPT STAFF
CLASSIFIED STAFF
FY 2009-2010
EMPLOYEE INDEX
Page 1
IDAHO STATE UNIVERSITY
FY 2009-2010
EMPLOYEE INDEX
Page 2
IDAHO STATE UNIVERSITY
FY 2009-2010
EMPLOYEE INDEX
Page 3
IDAHO STATE UNIVERSITY
FY 2009-2010
EMPLOYEE INDEX
Page 4
IDAHO STATE UNIVERSITY
FY 2009-2010
EMPLOYEE INDEX
Page 5
IDAHO STATE UNIVERSITY
FY 2009-2010
EMPLOYEE INDEX
Page 6
IDAHO STATE UNIVERSITY
FY 2009-2010
EMPLOYEE INDEX
Page 7
IDAHO STATE UNIVERSITY
FY 2009-2010
EMPLOYEE INDEX
Page 8
IDAHO STATE UNIVERSITY
FY 2009-2010
EMPLOYEE INDEX
Page 9
IDAHO STATE UNIVERSITY
FY 2009-2010
EMPLOYEE INDEX
Page 10
IDAHO STATE UNIVERSITY
FY 2009-2010
EMPLOYEE INDEX
Page 11
IDAHO STATE UNIVERSITY
FY 2009-2010
EMPLOYEE INDEX
Page 12
IDAHO STATE UNIVERSITY
FY 2009-2010
EMPLOYEE INDEX
Page 13
IDAHO STATE UNIVERSITY
FY 2009-2010
EMPLOYEE INDEX
Page 14