Title: University of South Carolina FY20082009 Preliminary Budget
1University of South CarolinaFY2008-2009
Preliminary Budget
- Board of Trustees
- Executive Committee
- June 18, 2008
2Internal Budget Process
3System Budget FY2009
4 5University of South Carolina SystemProposed
Total Current Funds Budget FY2008-09
Revenues
6 7University of South Carolina SystemProposed
Total Current Funds Budget FY2008-09
Expenditures
8FY 2009 State Funding
USC Beauforts reduction includes reduction of
180,240 for Penn Center Early Childhood At-Risk
Family Initiative
9USC Columbia Tuition and FeesFY 2009
10Estimated Resident Undergraduate Cost per
Semester Current 2007-08 to Proposed 2008-09
11USC Columbia Campus Operating Budget FY2009
12USC Columbia Campus FY 2009State Budget Cut
Impact
State Budget Cut
( 4,301,711) Reduction in State
Appropriations 3,768,892 Tuition
Impact Travel Cut 532,819 -
Passed on to Academic Service Units
13USC Columbia Campus FY 2009 Academic Programs
and Services
Faculty Excellence Initiative
750,000 Global Competitiveness Initiative
200,000 University Libraries
369,941 Total
1,319,941
14USC Columbia Campus FY 2009 Academic Support
and Student Affairs Programs
- Scholarship 4 Fee Waiver Increase
701,227 - In-State Undergraduate
- Enrollment Management 355,000
- Gamecock Guarantee Operations
100,000 - Student Affairs Planning Compliance
120,000 - Study Abroad Data Management
10,000 - MyStudentBody.com 14,330
- Total 1,300,557
15USC Columbia Campus FY 2009 General
Institutional Costs and Central Operations
- Utility Increases 988,636
- Insurance Increase
166,386 - Law Enforcement and Safety - Fuel Adjustment
125,000 - Facilities - Fuel Adjustment
100,000 - Facilities - Sustainability Coordinator
80,828 - Facilities - Salary Allocation Plan - Year Three
500,000 - Facilities - OM of Strings Facility and Band
Hall 100,027 - Env. Health Safety - Fire Alarm Inspection
145,980 - Env. Health Safety - Hazardous Waste Increase
15,000 - Human Resources Initiatives
24,147 - Total 2,246,004
16USC Columbia Campus FY 2009 Pay Package,
Health Insurance and Retirement
- University Share of Pay Package
- Salary 665,080
- Fringe Benefits 156,853
- Retirement Health Insurance Increases
735,000 - Total 1,556,933
17USC Columbia Campus FY 2009 Mandated Fee
Distributions
- Institutional Bond 1,000,000
- Student Health Center 80,000
- Student Activities 240,000
- Total
1,320,000
18USC Columbia Campus FY 2009Non-Recurring
Funding Recommendations
Academic Support and Student Affairs Programs
- Enrollment Management
66,000 - Gamecock Guarantee Operations
175,000 - Student Affairs Planning and Compliance
4,320 - Study Abroad Data Management
60,000 - MyStudentBody.com 48,680
- Total
354,000
General Institutional Costs and Central Operations
Utilities - Franchise Fee
72,900 Facilities OM of Strings Facility and
Band Hall 12,000 Total 84,900
19USC Columbia - Source of A Funds
20USC Columbia - Source of A Funds
21USC Columbia - Use of A Funds
22USC Columbia - Use of A Funds
23System Tuition and Fees FY2009
24Required Tuition Fees per Semester for
Full-time Students Current 2007-08 to Proposed
2008-09
25Senior Regional Campuses Required Tuition
Fees per Semester for Full-time Students Current
2007-08 to Proposed 2008-09
26(No Transcript)