Compendium of Budget Information for the 2014 General Session

Higher Education
Appropriations Subcommittee
left arrowPrevious Page | Subcommittee Table of Contents | Next Pageright arrow

Agency: Utah State University

Line Item: Education and General

Function

Each institution in the USHE except the Utah College of Applied Technology has a separate line item for appropriated funds entitled Education and General (E&G). E&G line items have the following functions:

  1. Instruction -- All expenditures associated with instruction including academic, vocational and remedial education.
  2. Research -- All expenditures related to research and development.
  3. Public Service -- Funding for non-instructional services including the Cooperative Extension at Utah State University.
  4. Academic Support -- Support services to meet the primary mission of the institution such as libraries, museums, computer support and academic deans.
  5. Student Services -- Admissions and registration, counseling, financial aid, and career development, as well as the social aspect of college life such as student organizations and athletics.
  6. Institutional Support -- Expenditures associated with executive level activities such as the management of the institution, planning and programming, legal services, fiscal operations, administrative data processing, space management, and human resource management.
  7. Operation and Maintenance (O & M) of Facilities -- Expenses associated with the operation and maintenance of the physical plant including utilities and insurance.
  8. Scholarships and Fellowships -- Expenditures for scholarships and fellowships from restricted and unrestricted funds in the form of grants to students.

Performance

All USHE institutions' Education and General line items utilize the same three measurements: Degrees Conferred, FTE Student Enrollment, and Graduations Rates. (Note: For Utah State University, these measures include the Logan Campus, Eastern Campus in Price, Regional Campuses, and Continuing Education Centers.)

Utah State University Education and General

Utah State University Education and General

Utah State University Education and General

Funding Detail

For more detail about a particular source of finance or organizational unit, click a linked entry in the left column of the table(s) below.

Sources of Finance
(click linked fund name for more info)
General Fund
General Fund, One-time
Education Fund
Education Fund, One-time
American Recovery and Reinvestment Act
Dedicated Credits Revenue
Dedicated Credits - Land Grant
Transfers - HED
Beginning Nonlapsing
Closing Nonlapsing
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$94,693,000 $101,743,900 $93,454,500 $96,711,300 $97,445,400
$0
$97,445,400
$1,672,500
$99,117,900
($829,200) ($21,935,100) $1,804,200 ($797,000) ($733,700)
$0
($733,700)
$733,700
$0
$6,771,100 $6,775,800 $12,455,600 $13,381,800 $17,630,100
$0
$17,630,100
$4,177,000
$21,807,100
($3,000,000) $0 $0 $0 $3,000,000
($63,300)
$2,936,700
($2,503,100)
$433,600
$14,099,800 $21,942,100 $0 $0 $0
$0
$0
$0
$0
$59,542,000 $66,448,900 $75,198,100 $79,318,800 $78,507,000
($1,966,600)
$76,540,400
$671,400
$77,211,800
$428,500 $339,500 $708,200 $879,000 $150,600
$0
$150,600
$0
$150,600
$1,234,900 $615,600 $869,000 $2,515,300 $615,600
$236,500
$852,100
$0
$852,100
$738,500 $957,600 $1,497,200 $2,139,600 $2,139,600
$1,496,600
$3,636,200
($1,496,600)
$2,139,600
($957,600) ($1,497,200) ($2,139,600) ($3,636,200) ($2,139,600)
($1,496,600)
($3,636,200)
$1,496,600
($2,139,600)
$172,721,000
$175,391,100
$183,847,200
$190,512,600
$196,615,000
($1,793,400)
$194,821,600
$4,751,500
$199,573,100
Programs:
(click linked program name to drill-down)
Education and General
USU - School of Veterinary Medicine
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$172,721,000 $175,391,100 $183,847,200 $190,512,600 $196,615,000
($5,154,000)
$191,461,000
$3,199,600
$194,660,600
$0 $0 $0 $0 $0
$3,360,600
$3,360,600
$1,551,900
$4,912,500
$172,721,000
$175,391,100
$183,847,200
$190,512,600
$196,615,000
($1,793,400)
$194,821,600
$4,751,500
$199,573,100
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
In-state Travel
Current Expense
Capital Outlay
Other Charges/Pass Thru
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$141,091,400 $140,143,300 $144,097,200 $148,568,800 $153,718,200
$2,223,600
$155,941,800
$5,407,700
$161,349,500
$1,554,100 $1,900,600 $1,833,200 $1,793,700 $0
$0
$0
$0
$0
$23,863,600 $26,312,500 $29,638,300 $30,622,500 $43,076,500
($4,196,700)
$38,879,800
($656,200)
$38,223,600
$901,000 $386,100 $793,000 $1,955,900 $0
$0
$0
$0
$0
$5,310,900 $6,648,600 $7,485,500 $7,571,700 ($179,700)
$179,700
$0
$0
$0
$172,721,000
$175,391,100
$183,847,200
$190,512,600
$196,615,000
($1,793,400)
$194,821,600
$4,751,500
$199,573,100
Other Indicators
 
Budgeted FTE
Actual FTE
Vehicles

2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
1,942.0 1,789.6 1,794.8 1,882.2 1,882.2
31.6
1,913.8
(31.6)
1,882.2
1,752.0 1,765.6 1,801.7 1,805.7 0.0
0.0
0.0
0.0
0.0
719 662 722 721 655
84
739
(84)
655









Program: USU - School of Veterinary Medicine

Function

The Joint Professional School of Veterinary Medicine was approved in anticipation of an increased need for veterinarians in the State. The program focuses on large animals, but does not limit students to that area.

Background

During the 2011 General Session, the Legislature approved H.B. 57, "Joint Professional School of Veterinary Medicine" which allowed Utah State University to enter into a partnership with Washington State University for a four-year program to train veterinarians. The program is designed to educate 20 Utah resident students and 10 nonresidents. The students will complete their first and second years of study in Logan, then finish their third and fourth years at Washington State University in Pullman, Washington. The Legislature appropriated $1.7 million in state funding to establish the program and pay the nonresident portion of the tuition for the Utah residents during their third and fourth years.

The first cohort in the program began in the Fall of 2012. This group will complete their second year in 2013-2014 in Logan. A second class started in Fall of 2013.

Statutory Authority

The following laws govern the Joint Professional School of Veterinary Medicine:

  • UCA 53B-18-1301 provides for a partnership to establish a veterinary education program.

Funding Detail

Sources of Finance
(click linked fund name for more info)
General Fund
Education Fund
Dedicated Credits Revenue
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$0 $0 $0 $0 $0
$1,700,000
$1,700,000
$1,500,000
$3,200,000
$0 $0 $0 $0 $0
$0
$0
$38,800
$38,800
$0 $0 $0 $0 $0
$1,660,600
$1,660,600
$13,100
$1,673,700
$0
$0
$0
$0
$0
$3,360,600
$3,360,600
$1,551,900
$4,912,500
Categories of Expenditure
(mouse-over category name for definition)
Personnel Services
In-state Travel
Current Expense
Total
2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
$0 $0 $0 $0 $0
$2,338,000
$2,338,000
$1,251,900
$3,589,900
$0 $0 $0 $0 $0
$60,000
$60,000
$0
$60,000
$0 $0 $0 $0 $0
$962,600
$962,600
$300,000
$1,262,600
$0
$0
$0
$0
$0
$3,360,600
$3,360,600
$1,551,900
$4,912,500
Other Indicators
 
Budgeted FTE

2010
Actual
2011
Actual
2012
Actual
2013
Actual
2014
Approp
2014
Change
2014
Revised
2015
Change
2015
Approp
0.0 0.0 0.0 0.0 0.0
9.0
9.0
0.0
9.0









left arrowPrevious Page | Next Pageright arrow

COBI contains unaudited data as presented to the Legislature by state agencies at the time of publication. For audited financial data see the State of Utah's Comprehensive Annual Financial Reports.