Compendium of Budget Information for the 2011 General Session

Higher Education
Appropriations Subcommittee
Subcommittee Table of Contents

Agency: Utah State University

Function

Utah State University (USU) serves as the State's land grant university. Its mission is to provide undergraduate, graduate, professional, and research curriculums in numerous fields of study, including agriculture, applied sciences, education, and natural resources. In addition, USU has a statewide role to provide education to underserved areas throughout the state via on-site delivery and distance education at its comprehensive regional college (formerly College of Eastern Utah), three regional campuses, multiple distance education centers, and county extension offices.

Statutory Authority

The following laws govern Utah State University in addition to the laws previously mentioned:

Funding Detail

The funding sources for Utah State University are General Funds, Education Funds, Dedicated Credits (tuition and fees), Mineral Lease and Land Grant Trust funds.

Sources of Finance
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
General Fund $108,993,300 $109,102,600 $103,439,600 $101,508,100 $111,527,400
General Fund, One-time $0 ($99,000,000) $9,261,000 $2,392,000 ($4,401,800)
Education Fund $31,959,500 $46,344,800 $41,387,000 $33,676,400 $47,185,900
Education Fund, One-time $1,170,800 $100,721,600 ($9,765,100) ($3,000,000) $0
Federal Funds $4,227,292 $5,371,000 $4,603,700 $4,696,600 $3,902,300
American Recovery and Reinvestment Act $0 $0 $5,889,000 $14,099,800 $4,408,800
Dedicated Credits Revenue $58,459,889 $67,454,800 $71,833,700 $80,935,800 $81,877,400
Dedicated Credits - Land Grant $965,000 $0 $345,200 $428,500 $150,600
Federal Mineral Lease $2,742,853 $2,687,200 $3,933,700 $2,739,700 $1,745,800
GFR - Land Exchange Distribution Account $0 $389,300 $0 $289,200 $298,800
Trust and Agency Funds $0 $209,100 $33,000 $175,100 $0
Land Grant Mgt Fund $0 $478,200 $0 $0 $0
Transfers $1,725,511 $3,599,900 $8,533,800 $1,289,300 $329,300
Other Financing Sources $204,156 $0 $112,300 $0 $0
Beginning Nonlapsing $22,748,369 $22,652,100 $20,523,400 $8,962,900 $0
Closing Nonlapsing ($22,249,674) ($20,523,400) ($8,962,900) ($12,069,700) $780,100
Total
$210,946,996
$239,487,200
$251,167,400
$236,123,700
$247,804,600
 
Line Items
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Education and General $153,107,906 $177,334,500 $178,835,600 $172,721,000 $170,961,100
CEU - Education and General $0 $0 $0 $0 $14,787,800
Educationally Disadvantaged $261,539 $273,600 $277,600 $235,900 $249,800
CEU - Educationally Disadvantaged $0 $0 $0 $0 $105,000
CEU - Career and Technical Education $0 $0 $0 $0 $1,395,900
Uintah Basin Regional Campus $5,098,487 $5,792,500 $7,152,400 $6,073,700 $5,401,100
Southeastern Continuing Education Center $2,023,996 $1,454,600 $1,764,600 $1,441,100 $1,341,500
Brigham City Regional Campus $9,475,155 $10,274,200 $12,280,900 $16,293,400 $10,169,400
Tooele Regional Campus $8,283,122 $8,791,100 $9,563,200 $7,421,600 $8,138,000
Water Research Laboratory $3,665,353 $3,800,500 $6,083,100 $4,883,100 $3,734,800
Agriculture Experiment Station $14,366,012 $16,236,400 $18,645,000 $13,405,100 $14,235,300
Cooperative Extension $14,665,426 $15,529,800 $16,565,000 $13,648,800 $13,997,400
Prehistoric Museum $0 $0 $0 $0 $256,700
San Juan Center $0 $0 $0 $0 $3,030,800
Total
$210,946,996
$239,487,200
$251,167,400
$236,123,700
$247,804,600
 
Categories of Expenditure
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Personnel Services $169,639,184 $184,847,000 $189,685,000 $185,543,600 $207,692,000
In-state Travel $2,180,012 $2,473,200 $2,727,100 $2,572,500 $237,300
Current Expense $37,821,449 $50,607,500 $36,572,200 $36,562,100 $39,819,600
Capital Outlay $1,306,351 $1,559,500 $2,667,500 $1,493,900 $55,700
Other Charges/Pass Thru $0 $0 $19,515,600 $9,951,600 $0
Total
$210,946,996
$239,487,200
$251,167,400
$236,123,700
$247,804,600
 
Other Indicators
2007
Actual
2008
Actual
2009
Actual
2010
Actual
2011
Approp
Budgeted FTE 2,418.3 2,416.5 2,402.4 2,758.8 2,977.6
Vehicles 665 667 665 719 665






Subcommittee Table of Contents