FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for...

101
FOR THE FISCAL YEAR ENDING JUNE 30, 2017 BUDGET Cossatot Campus

Transcript of FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for...

Page 1: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

FOR THE FISCAL YEAR ENDING JUNE 30, 2017

BUDGET

Cossatot Campus

Page 2: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for
Page 3: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

i

COSSATOT COMMUNITY COLLEGE OF THE UNIVERSITY OF ARKANSAS 2017 BUDGET

TABLE OF CONTENTS

Executive Budget Summary .......................................................................................... 1-2 Operating Budget Summary .............................................................................................3 Budgeted Revenues, Expenses and Changes in Net Position ..................................... 4-5

Department Summaries: Unrestricted Budgets:

Vice Chancellor for Business/Financial Services ..........................................................6 Accounts Payable/Fiscal Reporting ...............................................................................7 Accounts Receivable/Billing .........................................................................................8 Human Resource & Payroll ...........................................................................................9 Board of Visitors ..........................................................................................................10 Chancellor ....................................................................................................................11 Chancellor’s Housing Allowance ................................................................................12 Reception Services .......................................................................................................13 Copier ...........................................................................................................................14 Vice Chancellor for Facilities ......................................................................................15 Nashville ......................................................................................................................16 Ashdown ......................................................................................................................17 Miscellaneous Collection- Short/Over .........................................................................18 Department of Information Systems Support ..............................................................19 Quality Improvement Committee ................................................................................20 Professional Development ...........................................................................................21 Vice Chancellor for Academic Services ......................................................................22 Radio Station ................................................................................................................23 Educational Resource Center .......................................................................................24 Testing Center ..............................................................................................................25 Ashdown Testing Center..............................................................................................26 Director of Distance Learning .....................................................................................27 Success Strategies ........................................................................................................28 Developmental English and Reading ...........................................................................29 Developmental Math ....................................................................................................30 Division of General Education .....................................................................................31 Division of Business Education ...................................................................................32 Division of Technology ...............................................................................................33 Agriculture ...................................................................................................................34 Biological Sciences ......................................................................................................35 Welding - NV ...............................................................................................................36 Welding - DQ ...............................................................................................................37 Welding - Ashdown .....................................................................................................38 Collision Repair ...........................................................................................................39 Automotive ..................................................................................................................40 Multi-Craft (Industrial Maintenance) ..........................................................................41

Page 4: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

ii

Cossatot Community College of the University of Arkansas 2017 Budget Table of Contents

Department Summaries Continued: Pipe Welding ................................................................................................................42 Health Education ..........................................................................................................43 Clinical Supplies and Testing Fees ..............................................................................44 Medical Education Reimbursable ................................................................................45 OTA Program...............................................................................................................46 PTA Program ...............................................................................................................47 ARNEC-RN .................................................................................................................48 High School Programs .................................................................................................49 Secondary Center – Admin ..........................................................................................50 Secondary Center – Automotive Services Technology ...............................................51 Secondary Center – Welding Technology ...................................................................52 Secondary Center – Cosmetology ................................................................................53 Secondary Center – Medical Professions Education ...................................................54 Secondary Center – Auto/Collision Repair..................................................................55 Secondary Center Ashdown – Welding Technology ...................................................56 Secondary Center Ashdown – Industrial Maintenance ................................................57 Secondary Center Ashdown – Culinary .......................................................................58 Cosmetology ................................................................................................................59 Truck Driving...............................................................................................................60 Business and Community Outreach .............................................................................61 Ed-2-Go Expenditures .................................................................................................62 Marketing .....................................................................................................................63 Advancement Office (Foundation) ..............................................................................64 Registrar’s Office .........................................................................................................65 International Student ....................................................................................................66 Division of Student Services ........................................................................................67 Counseling Services .....................................................................................................68 Financial Aid ................................................................................................................69 CCCUA Board of Visitors Scholarship .......................................................................70 Loan Repayments.........................................................................................................71 Building Maintenance – Lockesburg ...........................................................................72 Building Maintenance – Nashville...............................................................................73 Building Maintenance – Ashdown...............................................................................74 Building Maintenance – DeQueen (Salary Only) ........................................................75 Building Maintenance – De Queen ..............................................................................76 Security/Safety Office ..................................................................................................77 Faculty Incentive Program ...........................................................................................78

Total Unrestricted Budgets ................................................................................................79 Auxiliary Budgets:

Auxiliary - Student Book/Material Program................................................................80 Auxiliary - Rodeo ........................................................................................................81

Page 5: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

iii

Cossatot Community College of the University of Arkansas 2017 Budget Table of Contents

Department Summaries Continued: Auxiliary - Café ...........................................................................................................82

Total Auxiliary ...................................................................................................................83 Total Unrestricted E&G and Auxiliary ..............................................................................84 Restricted Grants and Other Program Budgets:

Adult Education ...........................................................................................................85 TAACCCT Grant .........................................................................................................86 Arkansas Career Coach Grant ......................................................................................87 Workplace Education Center .......................................................................................88 Career Pathways...........................................................................................................89 RAMP Grant ................................................................................................................90 Financial Aid Grants (Various) ....................................................................................91 Other Grants and Contracts ..........................................................................................92

Total Restricted ..................................................................................................................93 Total Plant ..........................................................................................................................94 Total All Funds ..................................................................................................................95

Page 6: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

Cossatot Community College of the University of Arkansas Executive Budget Summary

For the Fiscal Year ending June 30, 2017

Mission Statement:

UA Cossatot embraces diversity and is committed to improving the lives of those in our region by providing quality education, outstanding service, and relevant industry training.

Budget Assumptions and Philosophy:

UA Cossatot prepared the FY17 budget based upon the following priorities:

Raises for all full-time staff and faculty budgeted at 2% Increase in Healthcare premiums of 2% Increases in Technical Program Instruction M&O New PTA Program start-up funds for second year (full-year) New Radio Broadcast position New HR Assistant position Reduction in Budgeted Adjunct and Extra Help positions Budgeted Increase in Fund Balance to begin working on offsetting the Pension

Liability from FY16 Increase in budget for critical maintenance needs Beginning the process of budgeting for new ERP System expenditures

Estimated Revenues:

UA Cossatot is estimating gross Tuition and Fees to be $4,055,926 for FY17. This includes a budgeted increase in FTE’s of 10 and a budgeted increase for a tuition and fee rate changes. Part of the Tuition and Fee increase includes additional fees for the expansion of the Secondary Center programs. State Appropriations are budgeted at $4,746,139. Local Sales Tax is budgeted at $1,224,200. Other budgeted sources of revenues include, Sales/Services of educational departments at $101,700, Other Operating Revenues of $55,000, and Investment Income of $12,000. This is a total projected revenue budget for E&G of $10,194,965 for FY17.

Auxiliary revenues include Book Rental Program, Café, and Rodeo, which will bring in about $271,500 for FY17.

Restricted revenues are budgeted at approximately $1,545,000 for grants and contracts in FY17. Another $3,795,000 is budgeted for student aid grants. In addition, $175,000 is budgeted for private gifts. These are all estimates based on previous years’ experience

1

Page 7: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

with grants and other restricted programs. The college is pursuing several grants that may increase this amount during the year. No new Plant Fund Revenues are projected for FY17. A small amount of GIF funds were released in FY16. The college will continue to use those funds for critical maintenance until the funds are exhausted. Budget Allocations: UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for FY17. The college has also budgeted $55,000 for institutional scholarships. Auxiliary expenditures for Compensation & Benefits are budgeted at $80,328 for Rodeo, Café, and the Book Rental Program. Another $186,775 is budgeted for Supplies & Services for these activities. With the above estimated revenues for Auxiliary, the college will transfer approximately $4,397 to Unrestricted for the year. Restricted expenditures are budgeted at $970,000 for Compensation & Benefits for various grants and contracts. In addition, $575,000 is budgeted for Supplies & Services for these same grants and contracts. Scholarship Allowances are budgeted to be approximately $2,095,000, while the Scholarship Expenditures back to students will be approximately $1,875,000. Plant fund expenditures are budgeted for Supplies & Services at $42,500. This amount will pay for any critical maintenance and low value equipment items. Depreciation for the year is budgeted at $945,000. Debt payments are budgeted at $266,612 in principal payments and another $165,000 will be the interest on the debt. A transfer will be required between E&G and Plant funds for the debt payments. Overall, this will create a increase in net assets for Unrestricted E&G of $183,840 and a decrease of $885,888 for Plant Fund net assets for FY17. The majority of the plant fund decrease is due to estimated depreciation on fixed assets, such as buildings, equipment, library holding, other capitalized assets and spending the remainder of the GIF funds. UA Cossatot should remain in good financial condition for the year. Resource Development: UA Cossatot continues to seek opportunities with grants and other funding that will enhance the college and fit in with our mission, goals, and objectives. Currently, the college has a little over $1.5 million in grants and other restricted programs. These grants are a combination of federal, state and private grants, as well as cost-share programs that enhance the college’s mission and purposes. The college will continue to collaborate and leverage resources with other colleges and entities when submitting proposals.

2

Page 8: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

Beginning Cash Fund Balance $2,100,000

RevenuesState Appropriations General Revenue $3,395,802 Workforce 2000 1,350,337 $4,746,139Tuition & Fees Credit Tuition and Fees $3,382,841 Continuing Education Tuition 45,000 Secondary Vocational Center 628,085 4,055,926Miscellaneous 168,700Local County Sales Tax Lockesburg City Sales Tax $18,600 Little River Co. Sales Tax $290,000 Sevier Co. Sales Tax 427,200 Howard Co. Sales Tax 488,400 1,224,200

Total Revenue $10,194,965

ExpensesSalaries $5,531,701Match 1,786,232Maintenance & Operations 2,375,977Institutional Scholarships 55,000Debt Service 266,612

Total Expenses 10,015,522179,443

Auxiliary (Books, Rodeo & Café) Revenues $271,500 Expenses 267,103

Total Transfers 4,397

Increase(Decrease) in Fund Balance 183,840

Ending Cash Fund Balance $2,283,840

Cossatot Community College of the University of ArkansasOperating Budget Summary

2016-2017Unrestricted & Auxiliary

3

Page 9: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

Page

1 o

f 2

E&G

Auxi

liary

Rest

ricte

dPl

ant

Oth

erTO

TAL

OPE

RATI

NG

REVE

NU

ESt

uden

t tui

tion

& fe

es4,

055,

926

4,

055,

926

Les

s: I

nstit

utio

nal s

chol

arsh

ips

(55,

000)

(5

5,00

0)

Les

s: O

ther

scho

lars

hip

allo

wan

ces

(2,0

95,0

00)

(2

,095

,000

)

Pa

tient

serv

ices

-

Fede

ral a

nd c

ount

y ap

prop

riatio

ns-

Gr

ants

and

con

trac

ts1,

545,

000

1,

545,

000

Sa

les/

serv

ices

of e

duca

tiona

l dep

artm

ents

101,

700

10

1,70

0

In

sura

nce

plan

-

Auxi

liary

ent

erpr

ises:

-

A

thle

tics

25,0

00

25,0

00

L

ess:

Ins

titut

iona

l sch

olar

ship

s-

Les

s: O

ther

scho

lars

hip

allo

wan

ces

-

H

ousin

g/fo

od se

rvic

e76

,000

76

,000

Les

s: I

nstit

utio

nal s

chol

arsh

ips

-

L

ess:

Oth

er sc

hola

rshi

p al

low

ance

s-

Boo

ksto

re17

0,50

0

170,

500

L

ess:

Ins

titut

iona

l sch

olar

ship

s-

Les

s: O

ther

scho

lars

hip

allo

wan

ces

-

O

ther

aux

iliar

y en

terp

rises

-

L

ess:

Ins

titut

iona

l sch

olar

ship

s-

Les

s: O

ther

scho

lars

hip

allo

wan

ces

-

Oth

er o

pera

ting

reve

nues

55,0

00

55,0

00

T

OTA

L O

PERA

TIN

G RE

VEN

UES

4,15

7,62

6

271,

500

(5

50,0

00)

-

-

3,87

9,12

6

OPE

RATI

NG

EXPE

NSE

SCo

mpe

nsat

ion

& b

enef

its7,

317,

933

80

,328

97

0,00

0

8,36

8,26

1

Supp

lies &

serv

ices

2,37

5,97

7

186,

775

57

5,00

0

42,5

00

3,18

0,25

2

Scho

lars

hips

& fe

llow

ship

s1,

875,

000

1,

875,

000

In

sura

nce

plan

-

Depr

ecia

tion

945,

000

94

5,00

0

Co

ntin

genc

y-

TO

TAL

OPE

RATI

NG

EXPE

NSE

S9,

693,

910

26

7,10

3

3,42

0,00

0

987,

500

-

14,3

68,5

13

O

PERA

TIN

G LO

SS(5

,536

,284

)

4,39

7

(3

,970

,000

)

(987

,500

)

-

(10,

489,

387)

COSS

ATO

T CO

MM

UN

ITY

COLL

EGE

OF

THE

UN

IVER

SITY

OF

ARKA

NSA

SBu

dget

ed R

even

ues,

Exp

ense

s and

Cha

nges

in N

et P

ositi

onFo

r the

Yea

r End

ed Ju

ne 3

0, 2

017

4

Page 10: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

Page

2 o

f 2

E&G

Auxi

liary

Rest

ricte

dPl

ant

Oth

erTO

TAL

NO

N-O

PERA

TIN

G RE

VEN

UES

(EXP

ENSE

S)St

ate

appr

opria

tions

4,74

6,13

9

4,74

6,13

9

Prop

erty

& sa

les t

ax1,

224,

200

1,

224,

200

Gr

ants

3,79

5,00

0

3,79

5,00

0

Gift

s17

5,00

0

175,

000

Inve

stm

ent i

ncom

e12

,000

12

,000

In

tere

st o

n ca

pita

l ass

et-r

elat

ed d

ebt

(165

,000

)

(1

65,0

00)

O

ther

-

N

ET N

ON

-OPE

RATI

NG

REVE

NU

ES5,

982,

339

-

3,97

0,00

0

(165

,000

)

-

9,78

7,33

9

IN

COM

E (L

OSS

) BEF

ORE

OTH

ER R

EV/E

XP44

6,05

5

4,39

7

-

(1,1

52,5

00)

-

(702

,048

)

OTH

ER C

HAN

GES

IN N

ET A

SSET

SCa

pita

l app

ropr

iatio

nsCa

pita

l gift

s and

gra

nts

Oth

er

TO

TAL

OTH

ER C

HAN

GES

-

-

-

-

-

-

TRAN

SFER

S IN

(OU

T)De

bt S

ervi

ce(2

66,6

12)

266,

612

-

O

ther

4,39

7

(4

,397

)

-

TO

TAL

TRAN

SFER

S IN

(OU

T)(2

62,2

15)

(4,3

97)

-

26

6,61

2

-

-

IN

CREA

SE IN

NET

ASS

ETS

183,

840

-

-

(8

85,8

88)

-

(7

02,0

48)

5

Page 11: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t100

0V

ice

Cha

ncel

lor f

or B

usin

ess/

Fina

nce

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

004/

0004

Cha

rlot

te Jo

hnso

nC

hief

Fis

cal O

ffice

r1-

1000

-613

012

A$9

8,24

5$9

8,94

5To

tal S

alar

ies

$98,

245

$98,

945

Extr

a-H

elp

$0Fr

inge

Ben

efits

$29,

310

Mai

nten

ance

& O

pera

tions

$43,

970

Cap

ital O

utla

y$0

Tota

l Bud

get

$172

,225

6

Page 12: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t110

0A

ccou

nts

Paya

ble/

Fisc

al R

epor

ting

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

032/

0036

Bren

da Y

oung

Fisc

al S

uppo

rt A

naly

st-A

ccts

Pay

1-11

00-6

110

12C

$32,

496

$33,

846

039/

0049

Vac

ant

Fisc

al S

uppo

rt S

peci

alis

t-Pur

ch1-

1100

-611

012

C$2

5,26

8$2

6,28

8To

tal S

alar

ies

$57,

764

$60,

134

Extr

a-H

elp

$12,

750

Frin

ge B

enef

its$2

7,43

2M

aint

enan

ce &

Ope

ratio

ns$5

,695

Cap

ital O

utla

y$0

Tota

l Bud

get

$106

,011

7

Page 13: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t112

5A

ccou

nts

Rec

eiva

ble/

Billi

ng

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

024/

0027

Kat

y Pi

cken

sA

ccou

ntan

t I1-

1125

-611

012

C$3

8,25

1$3

5,90

103

3/00

37C

arol

yn W

ilker

son

Stud

ent A

ccou

nts O

ffice

r1-

1125

-611

012

C$3

2,49

6$3

3,84

604

4/00

62Ro

bert

Irvi

nC

ashi

er1-

1125

-611

012

C$2

0,78

8$2

1,20

4To

tal S

alar

ies

$91,

535

$90,

951

Extr

a-H

elp

$0Fr

inge

Ben

efits

$37,

433

Mai

nten

ance

& O

pera

tions

$40,

750

Cap

ital O

utla

y$0

Tota

l Bud

get

$169

,134

8

Page 14: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t114

5H

uman

Res

ourc

e &

Pay

roll

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

006/

0006

Kel

ly P

lunk

Dir

ecto

r of H

uman

Res

ourc

es1-

1145

-613

012

A$5

1,82

3$5

2,52

303

0/00

34Ja

ckie

Wal

ters

Payr

oll S

ervi

ces S

peci

alis

t1-

1145

-611

012

C$3

1,78

3$3

3,11

904

1/00

54D

ebbi

e G

atlin

Payr

oll T

echn

icia

n1-

1145

-611

012

C$2

5,77

6$2

6,29

204

6/00

68V

acan

tA

dmin

istr

ativ

e Sp

ecia

list I

1-11

45-6

110

12C

$18,

855

$18,

855

Tota

l Sal

arie

s$1

28,2

37$1

30,7

89

Extr

a-H

elp

$0Fr

inge

Ben

efits

$52,

926

Mai

nten

ance

& O

pera

tions

$10,

485

Cap

ital O

utla

y$0

Tota

l Bud

get

$194

,200

9

Page 15: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t120

0Bo

ard

of V

isito

rs

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Extr

a-H

elp

$0Fr

inge

Ben

efits

$0M

aint

enan

ce &

Ope

ratio

ns$3

5,60

0C

apita

l Out

lay

$0

Tota

l Bud

get

$35,

600

10

Page 16: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t140

0C

hanc

ello

r

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

001/

0001

Stev

e C

ole

Cha

ncel

lor

1-14

00-6

130

12A

$182

,439

$182

,439

040/

0050

Vac

ant

Adm

inis

trat

ive

Spec

ialis

t III

1-14

00-6

110

12C

$25,

268

$45,

927

Tota

l Sal

arie

s$2

07,7

07$2

28,3

66

Extr

a-H

elp

$0Fr

inge

Ben

efits

$64,

336

Mai

nten

ance

& O

pera

tions

$14,

025

Cap

ital O

utla

y$0

Tota

l Bud

get

$306

,727

11

Page 17: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t140

0C

hanc

ello

r's H

ousi

ng A

llow

ance

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Hou

sing

Allo

wan

ce1-

1400

-613

0$1

8,00

0$1

8,00

0To

tal S

alar

ies

$18,

000

$18,

000

Extr

a-H

elp

$0Fr

inge

Ben

efits

$0M

aint

enan

ce &

Ope

ratio

ns$0

Cap

ital O

utla

y$0

Tota

l Bud

get

$18,

000

12

Page 18: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t197

5R

ecep

tion

Serv

ices

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

046/

0066

Wen

dy G

arci

aA

dmin

istr

ativ

e Sp

ecia

list I

1-19

75-6

110

12C

$19,

044

$19,

425

Tota

l Sal

arie

s$1

9,04

4$1

9,42

5

Extr

a-H

elp

$0Fr

inge

Ben

efits

$9,2

94M

aint

enan

ce &

Ope

ratio

ns$1

00C

apita

l Out

lay

$0

Tota

l Bud

get

$28,

819

13

Page 19: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t165

0C

opie

r

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Extr

a-H

elp

$0Fr

inge

Ben

efits

$0M

aint

enan

ce &

Ope

ratio

ns$2

,000

Cap

ital O

utla

y$0

Tota

l Bud

get

$2,0

00

14

Page 20: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t192

5V

ice

Cha

ncel

lor f

or F

ac/P

lann

ing

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

002/

0002

Mik

e K

inka

deV

ice

Cha

ncel

lor H

owar

d C

o1-

1900

-613

012

A$9

8,24

5$9

8,94

5To

tal S

alar

ies

$98,

245

$98,

945

Extr

a-H

elp

$0Fr

inge

Ben

efits

$27,

583

Mai

nten

ance

& O

pera

tions

$2,5

80C

apita

l Out

lay

$0

Tota

l Bud

get

$129

,108

15

Page 21: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t190

0N

ashv

ille

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

043/

0058

Rach

el H

icke

yA

dmin

istr

ativ

e Sp

ecili

st II

1-19

00-6

110

12C

$22,

265

$22,

710

Tota

l Sal

arie

s$2

2,26

5$2

2,71

0

Extr

a-H

elp

$12,

750

Frin

ge B

enef

its$1

1,96

2M

aint

enan

ce &

Ope

ratio

ns$4

,790

Cap

ital O

utla

y$0

Tota

l Bud

get

$52,

212

16

Page 22: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t195

0A

shdo

wn

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

046/

0067

Kay

Tho

rnto

nA

dmin

istr

ativ

e Sp

ecili

st I

1-19

75-6

110

12C

$20,

216

$20,

216

015/

0015

Barr

y Re

edD

irec

tor o

f Off-

Cam

pus O

per

1-19

75-6

130

12A

$53,

916

$54,

516

Tota

l Sal

arie

s$7

4,13

2$7

4,73

2

Extr

a-H

elp

$12,

750

Frin

ge B

enef

its$2

8,75

4M

aint

enan

ce &

Ope

ratio

ns$3

,105

Cap

ital O

utla

y$0

Tota

l Bud

get

$119

,341

17

Page 23: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t230

0M

isce

llane

ous

Col

lect

ion

- Sho

rt/O

ver

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Extr

a-H

elp

$0Fr

inge

Ben

efits

$0M

aint

enan

ce &

Ope

ratio

ns$1

,350

Cap

ital O

utla

y$0

Tota

l Bud

get

$1,3

50

18

Page 24: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t202

5D

ept o

f Inf

orm

atio

n Sy

stem

s Su

ppor

t

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

008/

0008

Tony

Har

grov

eIn

form

atio

n Sy

stem

s Man

ager

1-20

25-6

130

12A

$72,

079

$72,

779

035/

0039

Jimm

y St

okes

Com

pute

r Ope

rato

r1-

2025

-611

012

C$2

9,28

4$3

0,47

003

5/00

40Je

rem

y D

ull

Com

pute

r Ope

rato

r1-

2025

-612

012

C$2

8,98

6$2

9,56

601

4/00

14Ja

mes

Goo

dnig

htC

oord

of A

dmin

stra

tive

Com

p1-

2025

-614

012

A$4

2,84

0$4

4,57

1To

tal S

alar

ies

$173

,189

$177

,386

Extr

a-H

elp

$0Fr

inge

Ben

efits

$60,

102

Mai

nten

ance

& O

pera

tions

$480

,837

Cap

ital O

utla

y$0

Tota

l Bud

get

$718

,325

19

Page 25: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t150

0A

QIP

Ste

erin

g C

omm

ittee

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Extr

a-H

elp

$0Fr

inge

Ben

efits

$0M

aint

enan

ce &

Ope

ratio

ns$2

1,80

0C

apita

l Out

lay

$0

Tota

l Bud

get

$21,

800

20

Page 26: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t155

0Pr

ofes

sion

al D

evel

opm

ent

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Extr

a-H

elp

$0Fr

inge

Ben

efits

$0M

aint

enan

ce &

Ope

ratio

ns$7

,200

Cap

ital O

utla

y$0

Tota

l Bud

get

$7,2

00

21

Page 27: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t200

0V

ice

Cha

ncel

lor f

or A

ca S

ervi

ces

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

003/

0003

Mar

ia P

arke

rC

hief

Aca

dem

ic O

ffice

r1-

2000

-613

012

A$9

9,30

6$9

9,90

604

0/00

51Ju

lia S

hank

les

Adm

inis

trat

ive

Spec

ialis

t III

1-20

00-6

110

12C

$25,

268

$25,

773

Tota

l Sal

arie

s$1

24,5

74$1

25,6

79

Extr

a-H

elp

$0Fr

inge

Ben

efits

$40,

285

Mai

nten

ance

& O

pera

tions

$6,8

50C

apita

l Out

lay

$0

Tota

l Bud

get

$172

,814

22

Page 28: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t355

0R

adio

Sta

tion

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

012/

0012

Lore

n H

into

nPr

ogra

m M

anag

er1-

3550

-613

012

A$4

3,19

7$4

3,19

705

3/00

91Jo

n Bu

nyar

dSp

ecia

l Ins

truc

tor/

Trai

ner

1-35

50-6

130

12A

$37,

740

$37,

740

Tota

l Sal

arie

s$8

0,93

7$8

0,93

7

Extr

a-H

elp

$3,0

00Fr

inge

Ben

efits

$24,

940

Mai

nten

ance

& O

pera

tions

$17,

680

Cap

ital O

utla

y$0

Tota

l Bud

get

$126

,557

23

Page 29: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t502

0Ed

ucat

iona

l Res

ourc

e C

ente

r

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

053/

0090

Relin

da R

uth

Spec

ial I

nstr

ucto

r/C

oord

. Boo

k1-

5020

-613

012

F$5

1,82

3$4

5,60

4To

tal S

alar

ies

$51,

823

$45,

604

Extr

a-H

elp

$72,

750

Frin

ge B

enef

its$2

5,64

9M

aint

enan

ce &

Ope

ratio

ns$3

5,05

5C

apita

l Out

lay

$3,0

00

Tota

l Bud

get

$182

,058

24

Page 30: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t503

0Te

stin

g C

ente

r

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

019/

0019

Chr

istin

e V

ertiz

Ass

essm

ent C

oord

inat

or1-

5030

-613

012

A$3

2,32

4$3

2,92

404

3/00

59C

andi

ce G

ilber

tA

dmin

istr

ativ

e Sp

ecia

list I

I1-

5030

-611

012

C$2

2,71

2$2

3,16

6To

tal S

alar

ies

$55,

036

$56,

090

Extr

a-H

elp

$6,8

00Fr

inge

Ben

efits

$23,

573

Mai

nten

ance

& O

pera

tions

$7,4

60C

apita

l Out

lay

$0

Tota

l Bud

get

$93,

923

25

Page 31: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t502

3A

shdo

wn

Test

ing

Cen

ter

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Prov

Gin

a D

unca

nPr

ojec

t/Pr

ogra

m M

anag

er/W

EC1-

5023

-613

012

A$3

4,59

3$3

5,19

3To

tal S

alar

ies

$34,

593

$35,

193

Extr

a-H

elp

$5,9

50Fr

inge

Ben

efits

$10,

036

Mai

nten

ance

& O

pera

tions

$425

Cap

ital O

utla

y$0

Tota

l Bud

get

$51,

604

26

Page 32: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t208

5D

irec

tor o

f Dis

tanc

e Le

arni

ng

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

018/

0018

Laur

a Ri

ddle

Proj

ect/

Prog

ram

Spe

c-D

ist L

earn

1-20

85-6

130

12A

$58,

000

$58,

000

Tota

l Sal

arie

s$5

8,00

0$5

8,00

0

Extr

a-H

elp

$0Fr

inge

Ben

efits

$14,

389

Mai

nten

ance

& O

pera

tions

$2,0

25C

apita

l Out

lay

$0

Tota

l Bud

get

$74,

414

27

Page 33: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t208

0Su

cces

s St

rate

gies

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

054/

0096

Kay

Cob

bFa

culty

1-20

80-6

120

12F

$75,

681

$75,

681

054/

0121

Laur

en Y

oung

Facu

lty1-

2080

-612

09F

$35,

150

$35,

150

055/

0136

Vac

ant

Part

-Tim

e Fa

culty

1-20

80-6

120

PTF

$5,7

60$5

,760

Tota

l Sal

arie

s$1

16,5

91$1

16,5

91

Extr

a-H

elp

$0Fr

inge

Ben

efits

$36,

296

Mai

nten

ance

& O

pera

tions

$2,9

70C

apita

l Out

lay

$0

Tota

l Bud

get

$155

,857

28

Page 34: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t208

7D

evel

opm

ent E

nglis

h an

d R

eadi

ng

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

055/

0137

Vac

ant

Part

-Tim

e Fa

culty

1-20

90-6

120

PTF

$17,

280

$17,

280

Tota

l Sal

arie

s$1

7,28

0$1

7,28

0

Extr

a-H

elp

$0Fr

inge

Ben

efits

$3,4

56M

aint

enan

ce &

Ope

ratio

ns$1

,890

Cap

ital O

utla

y$0

Tota

l Bud

get

$22,

626

29

Page 35: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t207

5D

evel

opm

enta

l Mat

h

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

055/

0138

Vac

ant

Part

-Tim

e Fa

culty

1-20

90-6

120

PTF

$23,

040

$23,

040

Tota

l Sal

arie

s$2

3,04

0$2

3,04

0

Extr

a-H

elp

$0Fr

inge

Ben

efits

$4,6

08M

aint

enan

ce &

Ope

ratio

ns$1

,850

Cap

ital O

utla

y$0

Tota

l Bud

get

$29,

498

30

Page 36: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t209

0D

ivis

ion

of G

ener

al E

duca

tion

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

049/

0081

Cry

stal

Sim

sD

ivis

on C

hair

/Lea

d Fa

culty

1-20

90-6

130

11F

$63,

037

$63,

037

054/

0100

Bruc

e Fr

ankl

inFa

culty

1-20

90-6

120

9F$5

8,98

8$5

8,98

805

4/00

98Su

nni D

avis

Facu

lty1-

2090

-612

09F

$56,

698

$56,

698

054/

0116

Sony

a Ro

bins

onFa

culty

1-20

90-6

120

9F$5

5,58

6$5

5,58

605

4/01

10Ro

bbie

McK

elve

yFa

culty

1-20

90-6

120

9F$6

0,16

7$5

8,98

705

4/01

11Ta

bith

a N

guye

nFa

culty

1-20

90-6

120

9F$4

5,60

0$4

5,60

005

4/00

97M

Col

omFa

culty

1-20

90-6

120

9F$4

1,30

1$4

1,30

105

4/01

01Li

ndse

y G

reat

hous

eFa

culty

1-20

90-6

120

9F$4

2,49

1$4

2,49

105

4/01

17M

olly

Sir

igir

iFa

culty

1-20

90-6

120

9F$4

4,70

6$4

4,70

605

4/01

15M

icha

el W

righ

tFa

culty

1-20

90-6

120

9F$5

8,98

8$4

2,00

005

4/01

23C

asan

dra

Theu

sch

Facu

lty1-

2090

-612

09F

$42,

127

$42,

127

054/

0093

Kar

en A

rbuc

kle

Facu

lty1-

2090

-612

09F

$42,

401

$42,

401

055/

0139

Vac

ant

Part

-Tim

e Fa

culty

1-20

90-6

120

PTF

$194

,400

$194

,400

Tota

l Sal

arie

s$8

06,4

90$7

88,3

22

Extr

a-H

elp

$0Fr

inge

Ben

efits

$235

,430

Mai

nten

ance

& O

pera

tions

$315

,980

Cap

ital O

utla

y$0

Tota

l Bud

get

$1,3

39,7

32

31

Page 37: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t211

0Bu

sine

ss E

duca

tion

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

049/

0079

Barb

ara

Lace

field

Div

isio

n C

hair

/Lea

d Fa

culty

1-21

10-6

130

11F

$68,

972

$68,

972

054/

0099

Ash

ley

Dou

gher

tyFa

culty

1-21

10-6

120

9F$3

9,73

2$3

9,73

205

4/00

94A

shle

y A

ylet

tFa

culty

1-21

10-6

120

9F$4

2,12

7$4

2,12

705

5/01

40V

acan

tPa

rt-T

ime

Facu

lty1-

2110

-612

0PT

F$2

5,92

0$2

5,92

0To

tal S

alar

ies

$176

,751

$176

,751

Extr

a-H

elp

$0Fr

inge

Ben

efits

$54,

353

Mai

nten

ance

& O

pera

tions

$8,8

95C

apita

l Out

lay

$0

Tota

l Bud

get

$239

,999

32

Page 38: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t211

7D

ivis

ion

of T

echn

olog

y

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

049/

0080

Stev

e M

cJun

kins

Div

isio

n C

hair

/Lea

d Fa

culty

12F

$69,

571

$69,

571

Tota

l Sal

arie

s$6

9,57

1$6

9,57

1

Extr

a-H

elp

$0Fr

inge

Ben

efits

$20,

827

Mai

nten

ance

& O

pera

tions

$4,6

50C

apita

l Out

lay

$0

Tota

l Bud

get

$95,

048

33

Page 39: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t220

0A

gric

ultu

re

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

054/

0103

Kel

li H

arri

sFa

culty

1-22

00-6

120

9F$4

2,11

1$4

2,11

105

5/01

41V

acan

tPa

rt-T

ime

Facu

lty1-

2200

-612

0PT

F$2

,880

$2,8

80To

tal S

alar

ies

$44,

991

$44,

991

Extr

a-H

elp

$0Fr

inge

Ben

efits

$16,

815

Mai

nten

ance

& O

pera

tions

$7,3

20C

apita

l Out

lay

$0

Tota

l Bud

get

$69,

126

34

Page 40: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t212

0Bi

olog

ical

Sci

ence

s

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Extr

a-H

elp

$0Fr

inge

Ben

efits

$0M

aint

enan

ce &

Ope

ratio

ns$1

5,08

0C

apita

l Out

lay

$0

Tota

l Bud

get

$15,

080

35

Page 41: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t221

0W

eldi

ng/I

ndus

tria

l

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

054/

0119

Mar

vin

Terr

ell

Facu

lty1-

2210

-612

09F

$45,

212

$37,

712

Tota

l Sal

arie

s$4

5,21

2$3

7,71

2

Extr

a-H

elp

$0Fr

inge

Ben

efits

$13,

500

Mai

nten

ance

& O

pera

tions

$12,

010

Cap

ital O

utla

y$0

Tota

l Bud

get

$63,

222

36

Page 42: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t224

0W

eldi

ng-D

Q

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

054/

0108

Felip

e Li

nare

sFa

culty

1-22

40-6

120

9F$3

4,46

0$2

6,96

0To

tal S

alar

ies

$34,

460

$26,

960

Extr

a-H

elp

$0Fr

inge

Ben

efits

$11,

027

Mai

nten

ance

& O

pera

tions

$8,1

10C

apita

l Out

lay

$0

Tota

l Bud

get

$46,

097

37

Page 43: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t214

0W

eldi

ng-A

shdo

wn

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Extr

a-H

elp

$0Fr

inge

Ben

efits

$0M

aint

enan

ce &

Ope

ratio

ns$8

,155

Cap

ital O

utla

y$0

Tota

l Bud

get

$8,1

55

38

Page 44: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t222

0C

ollis

ion

Rep

air

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

054/

0118

Brad

Sm

ithFa

culty

1-22

20-6

120

9F$3

4,46

1$2

6,96

1To

tal S

alar

ies

$34,

461

$26,

961

Extr

a-H

elp

$0Fr

inge

Ben

efits

$13,

063

Mai

nten

ance

& O

pera

tions

$6,5

35C

apita

l Out

lay

$0

Tota

l Bud

get

$46,

559

39

Page 45: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t223

0A

utom

otiv

e

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

054/

0107

Mar

k K

utak

Facu

lty1-

2220

-612

09F

$38,

753

$31,

253

Tota

l Sal

arie

s$3

8,75

3$3

1,25

3

Extr

a-H

elp

$0Fr

inge

Ben

efits

$12,

014

Mai

nten

ance

& O

pera

tions

$6,4

40C

apita

l Out

lay

$0

Tota

l Bud

get

$49,

707

40

Page 46: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t215

5M

ulti-

Cra

ft (I

ndus

tria

l Mai

nt)

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

055/

0142

Vac

ant

Part

-Tim

e Fa

culty

1-21

55-6

120

PTF

$25,

000

$25,

000

Tota

l Sal

arie

s$2

5,00

0$2

5,00

0

Extr

a-H

elp

$0Fr

inge

Ben

efits

$5,0

00M

aint

enan

ce &

Ope

ratio

ns$1

,665

Cap

ital O

utla

y$0

Tota

l Bud

get

$31,

665

41

Page 47: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t218

0Pi

pe W

eldi

ng

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

054/

0106

Way

ne K

endr

ick

Facu

lty1-

2180

-612

09F

$35,

853

$20,

853

Tota

l Sal

arie

s$3

5,85

3$2

0,85

3

Extr

a-H

elp

$0Fr

inge

Ben

efits

$9,6

22M

aint

enan

ce &

Ope

ratio

ns$1

2,11

0C

apita

l Out

lay

$0

Tota

l Bud

get

$42,

585

42

Page 48: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t226

0H

ealth

Edu

catio

n

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

049/

0078

Kim

Dic

kers

onD

ivis

ion

Cha

ir/L

ead

Facu

lty1-

2260

-613

011

F$6

2,70

1$6

2,70

105

0/00

82Sh

anno

n D

uke

Dir

ecto

r of N

ursi

ng1-

2260

-612

012

F$5

1,82

3$5

1,82

305

1/00

83St

acey

Hen

sley

Inst

ruct

or -

Nur

sing

1-22

60-6

120

12F

$48,

759

$48,

759

051/

0084

Jean

ne S

teve

nsIn

stru

ctor

- N

ursi

ng1-

2260

-612

012

F$4

3,82

0$4

3,82

005

1/00

85M

elis

sa M

cCoy

Inst

ruct

or -

Nur

sing

1-22

60-6

120

12F

$48,

759

$48,

759

051/

0086

F M

iche

lle M

artin

Inst

ruct

or -

Nur

sing

1-22

60-6

120

12F

$46,

503

$46,

503

054/

0113

Kat

hy R

icha

rds

Facu

lty1-

2260

-612

09F

$42,

008

$27,

008

054/

0120

Kay

Tro

ttaFa

culty

1-22

60-6

120

9F$4

9,48

8$4

9,48

805

5/01

43V

acan

tPa

rt-T

ime

Facu

lty1-

2260

-612

0PT

F$1

05,9

00$1

05,9

0004

0/00

52C

hris

tina

Coo

per

Adm

inis

trat

ive

Spec

ialis

t III

1-22

60-6

110

12C

$25,

521

$26,

031

Tota

l Sal

arie

s$5

25,2

82$5

10,7

92

Extr

a-H

elp

$19,

200

Frin

ge B

enef

its$1

62,0

24M

aint

enan

ce &

Ope

ratio

ns$2

6,50

0C

apita

l Out

lay

$0

Tota

l Bud

get

$718

,516

43

Page 49: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t225

0C

linic

al S

uppl

ies

and

Test

ing

Fees

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Extr

a-H

elp

$0Fr

inge

Ben

efits

$0M

aint

enan

ce &

Ope

ratio

ns$8

4,10

0C

apita

l Out

lay

$0

Tota

l Bud

get

$84,

100

44

Page 50: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t225

5M

edic

al E

duca

tion

Rei

mbu

rsea

bles

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Extr

a-H

elp

$0Fr

inge

Ben

efits

$0M

aint

enan

ce &

Ope

ratio

ns$2

4,57

0C

apita

l Out

lay

$0

Tota

l Bud

get

$24,

570

45

Page 51: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t216

0O

TA P

rogr

am

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

054/

0104

Tam

ela

Hem

inge

rD

irec

tor o

f OTA

/Fac

ulty

1-21

60-6

130

11F

$72,

758

$72,

758

054/

0112

Shar

on P

ool

Facu

lty1-

2160

-612

09F

$44,

147

$44,

147

055/

0144

Vac

ant

Part

Tim

e Fa

culty

1-21

60-6

120

PTF

$16,

320

$16,

320

Tota

l Sal

arie

s$1

33,2

25$1

33,2

25

Extr

a-H

elp

$0Fr

inge

Ben

efits

$41,

840

Mai

nten

ance

& O

pera

tions

$14,

748

Cap

ital O

utla

y$0

Tota

l Bud

get

$189

,813

46

Page 52: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

tNEW

PTA

Pro

gram

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

054/

0095

Jenn

ifer B

owm

anD

irec

tor o

f PTA

/Spe

cial

Inst

1-21

60-6

130

11F

$65,

000

$65,

000

054/

0122

Vac

ant

Facu

lty1-

2160

-612

011

F$4

5,00

0$4

5,00

005

5/01

45V

acan

tPa

rt T

ime

Facu

lty1-

2160

-612

0PT

F$1

7,00

0$1

7,00

0To

tal S

alar

ies

$127

,000

$127

,000

Extr

a-H

elp

$12,

750

Frin

ge B

enef

its$4

0,26

5M

aint

enan

ce &

Ope

ratio

ns$2

1,70

0C

apita

l Out

lay

$10,

000

Tota

l Bud

get

$211

,715

47

Page 53: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t226

3A

RN

EC-R

N

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Prov

Judy

Car

lyle

ARN

EC P

rogr

am D

irec

tor

1-22

63-6

130

12A

$76,

500

$7,6

50Pr

ovRu

th D

augh

tery

ARN

EC S

ecre

tary

I1-

2263

-611

012

C$1

8,85

5$1

,923

Prov

Gin

ny W

itche

rA

RNEC

Clin

ical

Inst

ruct

or1-

2263

-612

012

F$5

9,60

6$5

,961

Prov

Ken

dra

Brad

ford

ARN

EC C

linic

al In

stru

ctor

1-22

63-6

121

12F

$50,

873

$5,0

87To

tal S

alar

ies

$205

,834

$20,

621

Extr

a-H

elp

$800

Frin

ge B

enef

its$6

,998

Mai

nten

ance

& O

pera

tions

$3,9

40C

apita

l Out

lay

$0

Tota

l Bud

get

$32,

359

48

Page 54: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t270

0H

igh

Scho

ol P

rogr

ams

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Prov

Julie

Rho

des

Dir

ecto

r - H

igh

Scho

ol P

rogr

ams

1-27

00-6

130

12A

$52,

423

$13,

106

Prov

Vac

ant

Car

eer C

oach

-NV

1-27

00-6

130

11A

$37,

000

$9,2

50To

tal S

alar

ies

$89,

423

$22,

356

Extr

a-H

elp

$0Fr

inge

Ben

efits

$7,5

55M

aint

enan

ce &

Ope

ratio

ns$9

,100

Cap

ital O

utla

y$0

Tota

l Bud

get

$39,

011

49

Page 55: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t226

8Se

cond

ary

Cen

ter-

Adm

inis

trat

ion

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Prov

Julie

Rho

des

Dir

ecto

r - H

igh

Scho

ol P

rogr

ams

1-22

68-6

130

12A

$52,

423

$39,

317

Prov

Pat E

arne

stC

oord

inat

or -

Seco

ndar

y/Te

ch12

268-

6130

12A

$58,

860

$14,

715

Prov

Step

hani

e H

arri

son

Seco

ndar

y A

dmin

Spe

cial

ist I

1-22

68-6

110

12C

$18,

855

$19,

232

Tota

l Sal

arie

s$1

30,1

38$7

3,26

4

Extr

a-H

elp

$0Fr

inge

Ben

efits

$26,

502

Mai

nten

ance

& O

pera

tions

$87,

900

Cap

ital O

utla

y$0

Tota

l Bud

get

$187

,666

50

Page 56: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t227

3Se

cond

ary

Cen

ter -

Aut

omot

ive

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

055/

0146

Vac

ant

Part

-Tim

e Fa

culty

1-22

73-6

120

PTF

$25,

000

$25,

000

Tota

l Sal

arie

s$2

5,00

0$2

5,00

0

Extr

a-H

elp

$0Fr

inge

Ben

efits

$6,2

50M

aint

enan

ce &

Ope

ratio

ns$1

0,30

0C

apita

l Out

lay

$0

Tota

l Bud

get

$41,

550

51

Page 57: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t227

4Se

cond

ary

Cen

ter -

Wel

ding

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

055/

0147

Vac

ant

Part

-Tim

e Fa

culty

1-22

74-6

120

PTF

$50,

000

$50,

000

Tota

l Sal

arie

s$5

0,00

0$5

0,00

0

Extr

a-H

elp

$0Fr

inge

Ben

efits

$12,

500

Mai

nten

ance

& O

pera

tions

$40,

200

Cap

ital O

utla

y$0

Tota

l Bud

get

$102

,700

52

Page 58: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t227

7Se

cond

ary

Cen

ter -

Cos

met

olog

y

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

055/

0148

Vac

ant

Part

-Tim

e Fa

culty

1-22

77-6

120

PTF

$20,

000

$20,

000

Tota

l Sal

arie

s$2

0,00

0$2

0,00

0

Extr

a-H

elp

$0Fr

inge

Ben

efits

$4,0

00M

aint

enan

ce &

Ope

ratio

ns$1

0,20

0C

apita

l Out

lay

$0

Tota

l Bud

get

$34,

200

53

Page 59: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t227

8Se

cond

ary

Cen

ter -

Med

Pro

f

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

055/

0149

Vac

ant

Part

-Tim

e Fa

culty

1-22

78-6

120

PTF

$90,

000

$90,

000

Tota

l Sal

arie

s$9

0,00

0$9

0,00

0

Extr

a-H

elp

$0Fr

inge

Ben

efits

$18,

000

Mai

nten

ance

& O

pera

tions

$6,7

25C

apita

l Out

lay

$0

Tota

l Bud

get

$114

,725

54

Page 60: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t227

9Se

cond

ary

Cen

ter -

Col

lisio

n R

epai

r

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

055/

0150

Vac

ant

Part

-Tim

e Fa

culty

1-22

79-6

120

PTF

$12,

500

$12,

500

Tota

l Sal

arie

s$1

2,50

0$1

2,50

0

Extr

a-H

elp

$0Fr

inge

Ben

efits

$4,3

75M

aint

enan

ce &

Ope

ratio

ns$7

,150

Cap

ital O

utla

y$0

Tota

l Bud

get

$24,

025

55

Page 61: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t228

2Se

cond

ary

Ash

dow

n - W

eldi

ng

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

055/

0151

Vac

ant

Part

-Tim

e Fa

culty

1-22

82-6

120

PTF

$12,

500

$12,

500

Tota

l Sal

arie

s$1

2,50

0$1

2,50

0

Extr

a-H

elp

$0Fr

inge

Ben

efits

$2,5

00M

aint

enan

ce &

Ope

ratio

ns$8

,800

Cap

ital O

utla

y$0

Tota

l Bud

get

$23,

800

56

Page 62: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t228

3Se

cond

ary

Ash

dow

n - I

ndus

t Mai

nt

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

055/

0152

Vac

ant

Part

-Tim

e Fa

culty

1-22

83-6

120

PTF

$12,

500

$12,

500

Tota

l Sal

arie

s$1

2,50

0$1

2,50

0

Extr

a-H

elp

$0Fr

inge

Ben

efits

$2,5

00M

aint

enan

ce &

Ope

ratio

ns$2

,000

Cap

ital O

utla

y$0

Tota

l Bud

get

$17,

000

57

Page 63: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t228

4Se

cond

ary

Ash

dow

n - C

ulin

ary

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

055/

0153

Vac

ant

Part

-Tim

e Fa

culty

1-22

84-6

120

PTF

$15,

000

$15,

000

Tota

l Sal

arie

s$1

5,00

0$1

5,00

0

Extr

a-H

elp

$0Fr

inge

Ben

efits

$3,0

00M

aint

enan

ce &

Ope

ratio

ns$4

,750

Cap

ital O

utla

y$0

Tota

l Bud

get

$22,

750

58

Page 64: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t229

0C

osm

etol

ogy

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

054/

0109

Sum

mer

Mar

kham

Facu

lty1-

2290

-612

011

F$4

3,81

9$4

3,81

905

4/01

02Sa

ndra

Gri

ffin

Facu

lty1-

2290

-612

011

F$4

4,69

6$4

4,69

605

5/01

54V

acan

tPa

rt-T

ime

Facu

lty1-

2290

-612

0PT

F$3

,200

$3,2

00To

tal S

alar

ies

$91,

715

$91,

715

Extr

a-H

elp

$0Fr

inge

Ben

efits

$30,

650

Mai

nten

ance

& O

pera

tions

$34,

830

Cap

ital O

utla

y$0

Tota

l Bud

get

$157

,195

59

Page 65: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t227

0Tr

uck

Dri

ving

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

055/

0155

Vac

ant

Part

Tim

e Fa

culty

1-22

70-6

120

PTF

$25,

000

$25,

000

Tota

l Sal

arie

s$2

5,00

0$2

5,00

0

Extr

a-H

elp

$0Fr

inge

Ben

efits

$5,0

00M

aint

enan

ce &

Ope

ratio

ns$2

0,13

5C

apita

l Out

lay

$0

Tota

l Bud

get

$50,

135

60

Page 66: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t228

5Bu

sine

ss a

nd C

omm

unity

Out

reac

h

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

007/

0007

Tam

my

Col

eman

Dir

of W

orkf

orce

Dev

elm

ent

1-22

85-6

130

12A

$57,

879

$58,

579

009/

0009

Zebb

ie L

auni

usC

oord

. Con

t Ed

& B

us O

utre

ach

1-22

85-6

130

12A

$33,

364

$33,

364

053/

0088

Dav

id S

irm

onSp

ecia

l Ins

truc

tor/

Trai

ner

1-22

85-6

130

12A

$32,

324

$32,

324

054/

0105

Wac

o Ja

ckso

nFa

culty

1-22

85-6

120

12F

$34,

751

$34,

751

055/

0156

Vac

ant

Part

-Tim

e Fa

culty

1-22

85-6

120

PTF

$14,

000

$14,

000

Tota

l Sal

arie

s$1

72,3

18$1

73,0

18

Extr

a-H

elp

$0Fr

inge

Ben

efits

$54,

902

Mai

nten

ance

& O

pera

tions

$19,

960

Cap

ital O

utla

y$0

Tota

l Bud

get

$247

,880

61

Page 67: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t469

0Ed

-2-G

o Ex

pend

iture

s

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Extr

a-H

elp

$0Fr

inge

Ben

efits

$0M

aint

enan

ce &

Ope

ratio

ns$2

,400

Cap

ital O

utla

y$0

Tota

l Bud

get

$2,4

00

62

Page 68: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t180

0M

arke

ting

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

010/

0010

Alis

ha L

ewis

Dir

. Of P

ublic

Rel

atio

ns &

Mkt

g1-

1800

-613

012

A$5

3,85

6$5

3,85

602

2/00

25Em

ily N

ewlin

Coo

rd o

f Inf

o &

Com

m R

elat

ions

1-18

00-6

130

12A

$37,

142

$37,

142

Tota

l Sal

arie

s$9

0,99

8$9

0,99

8

Extr

a-H

elp

$0Fr

inge

Ben

efits

$32,

309

Mai

nten

ance

& O

pera

tions

$117

,250

Cap

ital O

utla

y$0

Tota

l Bud

get

$240

,557

63

Page 69: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t626

1A

dvan

cem

ent O

ffic

e

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

017/

0017

Dus

tin R

ober

tsIn

stitu

tiona

l Res

earc

h C

oord

1-62

61-6

130

12A

$24,

276

$21,

848

Tota

l Sal

arie

s$2

4,27

6$2

1,84

8

Extr

a-H

elp

$0Fr

inge

Ben

efits

$9,3

68M

aint

enan

ce &

Ope

ratio

ns$2

,535

Cap

ital O

utla

y$0

Tota

l Bud

get

$33,

751

64

Page 70: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t602

0R

egis

trar

's O

ffic

e

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

011/

0011

Bren

da M

orri

sRe

gist

rar

1-60

20-6

130

12A

$45,

059

$45,

059

031/

0035

Kei

th B

urt

Ass

ista

nt R

egis

trar

1-60

20-6

110

12C

$29,

839

$31,

136

Tota

l Sal

arie

s$7

4,89

8$7

6,19

5

Extr

a-H

elp

$0Fr

inge

Ben

efits

$27,

177

Mai

nten

ance

& O

pera

tions

$33,

542

Cap

ital O

utla

y$0

Tota

l Bud

get

$136

,914

65

Page 71: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t601

5In

tern

atio

nal S

tude

nt

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

043/

0057

Gle

nda

Fish

er-Ir

vin

Inte

rnat

iona

l Stu

dent

Stip

end

1-60

15-6

110

12C

$1,0

00$1

,000

Tota

l Sal

arie

s$1

,000

$1,0

00

Extr

a-H

elp

$0Fr

inge

Ben

efits

$230

Mai

nten

ance

& O

pera

tions

$2,3

00C

apita

l Out

lay

$0

Tota

l Bud

get

$3,5

30

66

Page 72: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t602

5D

ivis

ion

of S

tude

nt S

ervi

ces

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

005/

0005

Just

in W

hite

Dir

Off-

Cam

pus/

SS1-

6025

-613

012

A$5

6,07

3$5

6,07

302

1/00

24K

ellie

Rey

nold

sC

oord

inat

or o

f Adm

issi

ons

1-60

25-6

130

12A

$31,

669

$31,

669

020/

0021

Toyi

a W

ither

spoo

nA

cade

mic

Adv

isor

1-60

25-6

130

12A

$30,

503

$30,

503

020/

0020

Nik

ki E

vans

Aca

dem

ic A

dvis

or1-

6025

-613

012

A$3

0,50

3$3

0,50

302

0/00

22Er

ica

Buen

rost

roA

cade

mic

Adv

isor

1-60

25-6

130

12A

$29,

183

$29,

183

020/

0023

Oliv

ia W

ebb

Aca

dem

ic A

dvis

or1-

6025

-613

012

A$2

8,05

0$2

8,05

005

3/00

89V

aler

ie S

tone

Spec

ial I

nstr

ucto

r/Tr

aine

r1-

6025

-613

012

A$3

0,90

2$1

5,45

105

5/01

57V

acan

tPa

rt-T

ime

Facu

lty1-

6025

-613

0PT

F$1

,000

$1,0

0004

3/00

57G

lend

a Ir

vin

Adm

inis

trat

ive

Spec

ialis

t II

1-60

25-6

110

12C

$23,

141

$24,

204

Tota

l Sal

arie

s$2

61,0

24$2

46,6

36

Extr

a-H

elp

$16,

800

Frin

ge B

enef

its$9

7,13

9M

aint

enan

ce &

Ope

ratio

ns$1

6,57

0C

apita

l Out

lay

$0

Tota

l Bud

get

$377

,145

67

Page 73: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t603

5C

ouns

elin

g Se

rvic

es

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

023/

0026

Suza

nne

War

dEd

ucat

ion

Cou

nsel

or1-

6035

-611

012

C$3

8,25

1$3

9,01

6To

tal S

alar

ies

$38,

251

$39,

016

Extr

a-H

elp

$0Fr

inge

Ben

efits

$13,

800

Mai

nten

ance

& O

pera

tions

$2,9

95C

apita

l Out

lay

$0

Tota

l Bud

get

$55,

811

68

Page 74: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t630

0Fi

nanc

ial A

id

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

013/

0013

Den

ise

Ham

mon

dD

irec

tor o

f Fin

anci

al A

id1-

6300

-613

012

A$5

5,77

7$5

6,57

703

7/00

44V

acan

tFi

nanc

ial A

id S

peci

alis

t1-

6300

-611

012

C$2

5,26

8$2

7,60

503

7/00

43K

aty

Gar

cia

Fina

ncia

l Aid

Spe

cial

ist

1-63

00-6

110

12C

$26,

531

$27,

062

037/

0045

Mon

ica

Cla

rkFi

nanc

ial A

id S

peci

alis

t1-

6300

-611

012

C$2

7,06

4$2

7,60

502

7/00

30Sh

awna

Stin

nett

Fina

ncia

l Aid

Ana

lyst

1-63

00-6

110

12C

$31,

812

$32,

448

Tota

l Sal

arie

s$1

66,4

52$1

71,2

97

Extr

a-H

elp

$16,

000

Frin

ge B

enef

its$6

7,74

2M

aint

enan

ce &

Ope

ratio

ns$2

4,66

0C

apita

l Out

lay

$0

Tota

l Bud

get

$279

,699

69

Page 75: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t659

0C

CC

UA

Boa

rd o

f Vis

itors

Sch

ol

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Extr

a-H

elp

$0Fr

inge

Ben

efits

$0M

aint

enan

ce &

Ope

ratio

ns$5

5,00

0C

apita

l Out

lay

$0

Tota

l Bud

get

$55,

000

70

Page 76: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t240

0Lo

an R

epay

men

ts

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Extr

a-H

elp

$0Fr

inge

Ben

efits

$0M

aint

enan

ce &

Ope

ratio

ns$2

64,6

12C

apita

l Out

lay

$0

Tota

l Bud

get

$264

,612

71

Page 77: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

tNEW

Build

ing

Mai

nt-L

ocke

sbur

g

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Extr

a-H

elp

$0Fr

inge

Ben

efits

$0M

aint

enan

ce &

Ope

ratio

ns$7

3,60

0C

apita

l Out

lay

$0

Tota

l Bud

get

$73,

600

72

Page 78: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t800

0Bu

ildin

g M

aint

enan

ce-N

ashv

ille

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

048/

0072

Mic

hael

Mar

shIn

stitu

tiona

l Ser

vice

s Ass

ista

nt1-

8000

-611

012

C$1

7,12

2$1

7,46

404

8/00

73A

llan

Cla

rkIn

stitu

tiona

l Ser

vice

s Ass

ista

nt1-

8000

-611

012

C$1

6,64

0$1

6,97

3To

tal S

alar

ies

$33,

762

$34,

437

Extr

a-H

elp

$0Fr

inge

Ben

efits

$17,

573

Mai

nten

ance

& O

pera

tions

$73,

335

Cap

ital O

utla

y$0

Tota

l Bud

get

$125

,345

73

Page 79: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t810

0Bu

ildin

g M

aint

enan

ce-A

shdo

wn

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

048/

0071

Rode

rick

Dan

cer

Inst

itutio

nal S

ervi

ces A

ssis

tant

1-81

00-6

110

12C

$17,

674

$18,

027

Tota

l Sal

arie

s$1

7,67

4$1

8,02

7

Extr

a-H

elp

$6,4

00Fr

inge

Ben

efits

$9,9

32M

aint

enan

ce &

Ope

ratio

ns$8

3,82

0C

apita

l Out

lay

$0

Tota

l Bud

get

$118

,179

74

Page 80: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t828

0Bu

ildin

g M

aint

-DeQ

ueen

- Sa

lary

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

016/

0016

Jim F

lem

ing

Dir

ecto

r of P

hysi

cal P

lant

1-82

80-6

130

12A

$61,

910

$61,

910

025/

0028

Tim

Whi

senh

unt

Mai

nten

ance

Sup

ervi

sor

1-82

80-6

110

12C

$29,

839

$30,

436

048/

0074

Arv

adel

l Lyn

nIn

stitu

tiona

l Ser

vice

s Ass

ista

nt1-

8280

-611

012

C$1

7,12

2$1

7,46

402

9/00

32Fl

oyd

Dav

isSk

illed

Tra

desm

an1-

8280

-611

012

C$2

9,25

1$2

9,83

604

5/00

63A

nnet

te D

avis

Mai

nten

ance

Ass

ista

nt1-

8280

-611

012

C$2

1,85

2$2

2,98

904

5/00

65Ja

ckie

Tay

lor

Mai

nten

ance

Ass

ista

nt1-

8280

-611

012

C$2

1,20

6$2

1,63

004

8/00

70Ta

nmy

Mor

ris

Inst

itutio

nal S

ervi

ces A

ssis

tant

1-82

80-6

110

12C

$21,

791

$22,

927

045/

0064

Rick

Pru

ittM

aint

enan

ce A

ssis

tant

1-82

80-6

110

12C

$20,

788

$21,

804

048/

0075

Step

hani

e H

ollis

Inst

itutio

nal S

ervi

ces A

ssis

tant

1-82

80-6

110

12C

$16,

640

$16,

973

029/

0033

Jerr

y H

ardi

ngSk

illed

Tra

desm

an1-

8280

-611

012

C$3

0,43

5$3

1,04

4To

tal S

alar

ies

$270

,834

$277

,013

Extr

a-H

elp

$27,

000

Frin

ge B

enef

its$1

19,7

85M

aint

enan

ce &

Ope

ratio

ns$0

Cap

ital O

utla

y$0

Tota

l Bud

get

$423

,798

75

Page 81: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t830

0Bu

ildin

g M

aint

enan

ce-D

e Q

ueen

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Extr

a-H

elp

$0Fr

inge

Ben

efits

$0M

aint

enan

ce &

Ope

ratio

ns$3

25,6

70C

apita

l Out

lay

$0

Tota

l Bud

get

$325

,670

76

Page 82: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t827

5Se

curi

ty/S

afet

y O

ffic

e

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

038/

0047

Mon

te S

trin

gfel

low

Inst

itutio

nal O

ffice

r Sup

ervi

sor

1-82

75-6

110

12C

$27,

064

$28,

205

038/

0046

Jaso

n C

urtis

Inst

itutio

nal O

ffice

r Sup

ervi

sor

1-82

80-6

110

12C

$27,

064

$27,

605

038/

0048

Hec

tor C

orte

zIn

stitu

tiona

l Offi

cer S

uper

viso

r1-

8280

-611

012

C$2

6,53

1$2

7,06

2To

tal S

alar

ies

$80,

659

$82,

872

Extr

a-H

elp

$0Fr

inge

Ben

efits

$37,

301

Mai

nten

ance

& O

pera

tions

$11,

250

Cap

ital O

utla

y$0

Tota

l Bud

get

$131

,423

77

Page 83: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t904

5Fa

culty

Ince

ntiv

e Pr

ogra

m

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

055/

0158

Vac

ant

Part

Tim

e Fa

culty

1-90

45-6

120

PTF

$5,0

00$5

,000

Tota

l Sal

arie

s$5

,000

$5,0

00

Extr

a-H

elp

$0Fr

inge

Ben

efits

$1,0

00M

aint

enan

ce &

Ope

ratio

ns$0

Cap

ital O

utla

y$0

Tota

l Bud

get

$6,0

00

78

Page 84: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17To

tal U

nres

tric

ted

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Tota

l Sal

arie

s$5

,306

,001

Extr

a-H

elp

$225

,700

Frin

ge B

enef

its$1

,786

,232

Mai

nten

ance

& O

pera

tions

$2,6

84,5

89C

apita

l Out

lay

$13,

000

Tota

l Bud

get

$10,

015,

522

79

Page 85: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t906

0St

uden

t Boo

k/M

ater

ial P

rogr

am

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

053/

0090

Relin

da R

uth

Spec

ial I

nstr

ucto

r/C

oord

. Boo

k1-

9060

-613

012

F$5

1,82

3$6

,219

Tota

l Sal

arie

s$5

1,82

3$6

,219

Extr

a-H

elp

$0Fr

inge

Ben

efits

$2,0

09M

aint

enan

ce &

Ope

ratio

ns$9

9,30

0C

apita

l Out

lay

$0

Tota

l Bud

get

$107

,528

80

Page 86: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t223

5A

uxili

ary-

Rod

eo

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

053/

0089

Val

erie

Sto

neSp

ecia

l Ins

truc

tor T

rain

er1-

2235

-613

012

A$3

0,90

2$1

5,45

105

5/01

57V

acan

tPa

rt T

ime

Facu

lty1-

2235

-612

0PT

F$5

,000

$5,0

00To

tal S

alar

ies

$35,

902

$20,

451

Extr

a-H

elp

$0Fr

inge

Ben

efits

$6,9

67M

aint

enan

ce &

Ope

ratio

ns$4

8,37

5C

apita

l Out

lay

$0

Tota

l Bud

get

$75,

793

81

Page 87: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

t903

5A

uxili

ary-

Caf

é

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

047/

0069

Vac

ant

Food

Pre

para

tion

Spec

ialis

t1-

9035

-611

012

F$1

7,10

2$1

7,44

4To

tal S

alar

ies

$17,

102

$17,

444

Extr

a-H

elp

$16,

000

Frin

ge B

enef

its$1

1,23

8M

aint

enan

ce &

Ope

ratio

ns$3

9,10

0C

apita

l Out

lay

$0

Tota

l Bud

get

$83,

782

82

Page 88: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17To

tal A

uxili

ary

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Tota

l Sal

arie

s$4

4,11

4

Extr

a-H

elp

$16,

000

Frin

ge B

enef

its$2

0,21

4M

aint

enan

ce &

Ope

ratio

ns$1

86,7

75C

apita

l Out

lay

$0

Tota

l Bud

get

$267

,103

83

Page 89: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17To

tal U

nres

tric

ted

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Tota

l Sal

arie

s$5

,350

,115

Extr

a-H

elp

$241

,700

Frin

ge B

enef

its$1

,806

,446

Mai

nten

ance

& O

pera

tions

$2,8

71,3

64C

apita

l Out

lay

$13,

000

Tota

l Bud

get

$10,

282,

625

84

Page 90: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

tA

dult

Educ

atio

n

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Prov

Jenn

ifer B

lack

Dir

ecto

r of A

dult

Educ

atio

nG

rant

12A

$53,

917

$54,

617

Prov

Mel

issa

Lut

zFa

culty

/Adu

lt Ed

Gra

nt9F

$41,

301

$41,

301

Prov

Daw

n H

umph

rey

Facu

lty/A

dult

EdG

rant

9F$4

2,00

8$4

2,00

8Pr

ovBr

andi

Woo

dsFa

culty

Gra

nt9F

$17,

000

$17,

000

Prov

Vac

ant

Part

Tim

e Fa

culty

Gra

ntPT

F$2

3,00

0$2

3,00

0Pr

ovC

athy

Bill

ings

ley

Adm

inst

rativ

e A

ssis

tant

IG

rant

12C

$25,

238

$25,

938

Tota

l Sal

arie

s$2

02,4

64$2

03,8

64

Extr

a-H

elp

$0Fr

inge

Ben

efits

$70,

906

Mai

nten

ance

& O

pera

tions

$16,

000

Cap

ital O

utla

y$0

Tota

l Bud

get

$290

,770

85

Page 91: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

tTA

AC

CC

T G

rant

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Prov

Jam

es Jo

nes

Mul

ti-C

raft-

Inst

r/C

oord

inat

orG

rant

12A

$42,

448

$42,

448

Tota

l Sal

arie

s$4

2,44

8$4

2,44

8

Extr

a-H

elp

$0Fr

inge

Ben

efits

$14,

589

Mai

nten

ance

& O

pera

tions

$5,0

00C

apita

l Out

lay

$0

Tota

l Bud

get

$62,

037

86

Page 92: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

tA

rkan

sas

Car

eer C

oach

es

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Prov

Con

nie

Kel

ton

Car

eer C

oach

/Cou

nsel

orG

rant

11A

$18,

500

$18,

500

Prov

Vac

ant

Car

eer C

oach

/Cou

nsel

orG

rant

11A

$37,

000

$18,

500

Prov

Ver

onic

a O

zura

Car

eer C

oach

/Cou

nsel

orG

rant

11A

$38,

735

$38,

735

Prov

Julia

nne

Jam

ison

Car

eer C

oach

/Cou

nsel

orG

rant

11A

$37,

975

$37,

975

Prov

Gab

riel

la B

alde

ras

Car

eer C

oach

/Cou

nsel

orG

rant

11A

$37,

975

$37,

975

Tota

l Sal

arie

s$1

70,1

85$1

51,6

85

Extr

a-H

elp

$0Fr

inge

Ben

efits

$51,

593

Mai

nten

ance

& O

pera

tions

$48,

722

Cap

ital O

utla

y$0

Tota

l Bud

get

$252

,000

87

Page 93: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

tW

orkp

lace

Edu

catio

n C

ente

r

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Prov

Vac

ant

WEC

Par

aPro

fess

iona

lG

rant

PTF

$3,0

00$3

,000

Prov

Bess

McC

oske

yW

orkp

lace

Ed

Ctr

Adm

in A

sst

Gra

nt9C

$19,

921

$21,

019

Tota

l Sal

arie

s$2

2,92

1$2

4,01

9

Extr

a-H

elp

$0Fr

inge

Ben

efits

$10,

563

Mai

nten

ance

& O

pera

tions

$418

Cap

ital O

utla

y$0

Tota

l Bud

get

$35,

000

88

Page 94: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

tC

aree

r Pat

hway

s

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Prov

Cry

stal

Bel

lC

aree

r Pat

hway

s Pro

j Dir

ecto

rG

rant

12A

$38,

744

$38,

744

Prov

Lind

a Yo

ung

Car

eer P

athw

ays S

kills

Fac

il.G

rant

9F$2

1,39

5$2

1,39

5To

tal S

alar

ies

$60,

139

$60,

139

Extr

a-H

elp

$0Fr

inge

Ben

efits

$23,

622

Mai

nten

ance

& O

pera

tions

$85,

000

Cap

ital O

utla

y$0

Tota

l Bud

get

$168

,761

89

Page 95: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

tR

AM

P G

rant

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Prov

Tom

mi C

obb

Dir

ecto

r of R

AM

P G

rant

Gra

nt12

A$4

5,90

0$4

5,90

0To

tal S

alar

ies

$45,

900

$45,

900

Extr

a-H

elp

$0Fr

inge

Ben

efits

$17,

419

Mai

nten

ance

& O

pera

tions

$0C

apita

l Out

lay

$0

Tota

l Bud

get

$63,

319

90

Page 96: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

tFi

nanc

ial A

id G

rant

s (V

ario

us)

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Extr

a-H

elp

$0Fr

inge

Ben

efits

$0M

aint

enan

ce &

Ope

ratio

ns$3

,970

,000

Cap

ital O

utla

y$0

Tota

l Bud

get

$3,9

70,0

00

91

Page 97: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17D

epar

tmen

tO

ther

Gra

nts

and

Con

trac

ts

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Prov

Vac

ant

Gra

nt D

irec

tor

Gra

nt12

A$5

0,80

7$5

0,80

7Pr

ovV

acan

tG

rant

Adv

isor

/Rec

ruite

rG

rant

12A

$35,

543

$35,

543

Prov

Vac

ant

Gra

nt C

ouns

elor

Gra

nt12

A$4

2,97

3$4

2,97

3Pr

ovV

acan

tG

rant

Indu

stry

Tra

iner

Gra

nt12

A$3

0,48

1$3

0,48

1Pr

ovV

acan

tG

rant

Indu

stry

Tra

iner

Gra

nt12

A$3

0,48

1$3

0,48

1Pr

ovV

acan

tG

rant

Indu

stry

Tra

iner

Gra

ntPT

F$1

5,00

0$1

5,00

0To

tal S

alar

ies

$205

,285

$205

,285

Extr

a-H

elp

$0Fr

inge

Ben

efits

$47,

968

Mai

nten

ance

& O

pera

tions

$419

,860

Cap

ital O

utla

y$0

Tota

l Bud

get

$467

,828

92

Page 98: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17To

tal R

estr

icte

d

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Tota

l Sal

arie

s$7

33,3

40

Extr

a-H

elp

$0Fr

inge

Ben

efits

$236

,660

Mai

nten

ance

& O

pera

tions

$4,5

45,0

00C

apita

l Out

lay

$0

Tota

l Bud

get

$5,5

15,0

00

93

Page 99: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17To

tal P

lant

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Tota

l Sal

arie

s$0

Extr

a-H

elp

$0Fr

inge

Ben

efits

$0M

aint

enan

ce &

Ope

ratio

ns$1

,152

,500

Cap

ital O

utla

y$0

Tota

l Bud

get

$1,1

52,5

00

94

Page 100: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for

CO

SSA

TOT

CO

MM

UN

ITY

CO

LLEG

E O

F TH

E U

NIV

ERSI

TY O

F A

RK

AN

SAS

Budg

et fo

r 201

6-20

17To

tal A

ll Fu

nds

Item

#/P

osN

ame

Title

Acc

ount

N

o.Pe

riod

C

ode

Tota

l Sal

ary

Budg

et

Tota

l Sal

arie

s$6

,083

,455

Extr

a-H

elp

$241

,700

Frin

ge B

enef

its$2

,043

,106

Mai

nten

ance

& O

pera

tions

$8,5

68,8

64C

apita

l Out

lay

$13,

000

Tota

l Bud

get

$16,

950,

125

95

Page 101: FOR THE FISCAL YEAR ENDING JUNE 30, 2017 …UA Cossatot is budgeting E&G expenditures for Compensation & Benefits at $7,317,933. Supplies & Services are budgeted at $2,375,977 for