Governor Deval Patrick's Budget Recommendation - House 1 Fiscal Year 2008

Governor's Budget Recommendation FY2008

University of Massachusetts


Account Description FY07
GAA
FY08
House 1
7100-0500 Commonwealth College Honors Program
For the operation of the board of higher education's commonwealth college honors program at the University of Massachusetts at Amherst
3,430,000 3,430,000

 
 
HISTORICAL SPENDING CATEGORIES ($000)
SPENDING CATEGORY FY04
Expended
FY05
Expended
FY06
Expended
FY07
Projected
Spending
FY08
House 1
Wages & Salaries 1,631 1,675 3,342 3,342 3,342
Pensions & Benefits 5 0 0 0 0
Operating Expenses 40 27 20 20 20
Public Assistance 38 13 68 68 68
TOTAL 1,715 1,715 3,430 3,430 3,430

* FY07 Projected Spending includes the budget plus nearly $1 billion in spending from FY06 supplemental budgets.

 

Pie Chart: Wages & Salaries=97%, Operating Expenses=1%, Public Assistance=2%



 
HISTORICAL EMPLOYMENT LEVELS
Account Description
June
2004

June
2005

June
2006

Jan.
2007

Projected
FY08
7100-0500 Commonwealth College Honors Program 19 21 28 34 27

* Figures represent full-time equivalents (FTEs) that paid from budgeted funds and are considered standard workforce.

* FY08 FTE figures are approximate and do not represent maximum allowable hires.