Agency: Utah State University Line Item: CEU - Education and General Function The 2010 Legislature passed S.B. 69, "College of Eastern Utah Affiliation with Utah State University" which established Utah State University - College of Eastern Utah as a comprehensive Regional College of Utah State University.
Utah State University - College of Eastern Utah is an open access institution with campuses in Price and Blanding, and centers in Castle Dale, Monticello, Montezuma Creek, Monumnet Calley, and Navajo Mountain. It also runs centers in western Colorado and northern Arizona. The College serves community needs throughout southeastern Utah with a strong commitment to students for certification, general education, occupational training, and continuing education for personal enrichment, career enhancement, and lifelong learning. 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: - Instruction - All expenditures associated with instruction including academic, vocational and remedial education.
- Research - All expenditures related to research and development.
- Public Service - Funding for non-instructional services including the Cooperative Extension at Utah State University.
- Academic Support - Support services to meet the primary mission of the institution such as libraries, museums, computer support and academic deans.
- 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.
- 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.
- Operation and Maintenance (O & M) of Facilities - Expenses associated with the operation and maintenance of the physical plant including utilities and insurance.
- Scholarships and Fellowships - Expenditures for scholarships and fellowships from restricted and unrestricted funds in the form of grants to students.
Funding Detail The sources of funding for Utah State University - College of Eastern Utah are General Funds, Education Funds, and Dedicated Credits (tuition and fees). Following the University's annual audit, minor changes were made in the FY 2010 actual funding, affecting the closing nonlapsing balances. | Sources of Finance | 2008
Actual | 2009
Actual | 2010
Actual | 2011
Actual | 2012
Approp | | General Fund | $809,200 | $640,000 | ($71,400) | $49,300 | $49,300 | | General Fund, One-time | $0 | $0 | $1,272,200 | ($354,000) | $0 | | Education Fund | $12,896,000 | $11,455,900 | $11,455,500 | $11,957,400 | $11,901,800 | | Education Fund, One-time | $0 | ($7,300) | ($1,518,400) | $0 | $0 | | American Recovery and Reinvestment Act | $0 | $668,400 | $1,000,000 | $354,000 | $0 | | Dedicated Credits Revenue | $1,994,900 | $2,223,000 | $2,805,100 | $2,962,900 | $2,595,200 | | Transfers - HED | $0 | $0 | $0 | $184,400 | $0 | | Beginning Nonlapsing | $20,000 | $1,485,300 | $874,700 | $639,700 | $739,100 | | Closing Nonlapsing | ($843,000) | ($874,700) | ($639,700) | ($1,168,300) | ($739,100) | | Total | $14,877,100 | $15,590,600 | $15,178,000 | $14,625,400 | $14,546,300 |
|---|
| | Programs: | 2008
Actual | 2009
Actual | 2010
Actual | 2011
Actual | 2012
Approp | | CEU - Education and General | $14,877,100 | $15,590,600 | $15,178,000 | $14,625,400 | $14,546,300 | | Total | $14,877,100 | $15,590,600 | $15,178,000 | $14,625,400 | $14,546,300 |
|---|
| | Categories of Expenditure | 2008
Actual | 2009
Actual | 2010
Actual | 2011
Actual | 2012
Approp | | Personnel Services | $11,000,800 | $11,298,500 | $10,009,900 | $10,038,900 | $10,532,800 | | In-state Travel | $110,200 | $93,600 | $99,700 | $142,600 | $121,800 | | Current Expense | $3,460,500 | $3,256,100 | $2,298,000 | $2,397,800 | $3,337,100 | | Capital Outlay | $305,600 | $48,200 | $98,600 | $161,500 | $54,600 | | Other Charges/Pass Thru | $0 | $894,200 | $2,671,800 | $1,884,600 | $500,000 | | Total | $14,877,100 | $15,590,600 | $15,178,000 | $14,625,400 | $14,546,300 |
|---|
| | Other Indicators | 2008
Actual | 2009
Actual | 2010
Actual | 2011
Actual | 2012
Approp | | Budgeted FTE | 159.6 | 180.0 | 175.8 | 146.8 | 146.8 | | Actual FTE | 184.8 | 178.4 | 140.0 | 134.5 | 0.0 | | Vehicles | 66 | 65 | 0 | 67 | 0 |
|
|
|
|
|
|
Subcommittee Table of Contents |