Finance Bill 45
A RESOLUTION
TO BE ENTILED AN ACT TO
ESTABLISH
THE 2009-2010 STUDENT GOVERNMENT BUDGET
Short Title: 2009-2010 Budget Act
Sponsors: Senators LAMM (Corresponding), BOWER, CHASE, COSOLITO, HAGER, STEWART, and CLARK.
Signatories:
First Reading: March 11, 2009
ENACTED, by the North Carolina State University Student Senate that:
Section I. The FY 2009-2010 Budget:
|
REVENUE |
|
|
|
|
Section I - Fee Revenue |
|
|
|
|
2009-2010 Student Fees |
$ 10.85 |
||
|
Projected Enrollment |
26,314 |
||
|
Total Fee Revenue |
$ 285,506.90 |
||
|
Projected Fee Collection |
|
|
$ 278,654.00 |
|
Section II - FY10 Projected Revenue |
|
|
|
|
Fee Revenue |
$ 278,654.00 |
||
|
FY09 Transfer |
$ 20,590.00 |
||
|
Total FY10 Projected Revenue |
|
|
$ 299,244.00 |
|
EXPENDITURES |
Line
Item |
|
|
|
Section I - Stipends |
|
|
|
|
Tier 8 |
|||
|
Student
Body President |
101 |
$ 4,250.00 |
|
|
Student
Senate President |
102 |
$ 4,000.00 |
|
|
Student
Body Treasurer |
103 |
$ 3,750.00 |
|
|
Student
Chief Justice |
104 |
$ 3,500.00 |
|
|
Tier 7 |
|||
|
Senate
President Pro Tem |
201 |
$ 800.00 |
|
|
SBP
Chief of Staff |
202 |
$ 800.00 |
|
|
Tier 6 |
|||
|
Executive
Secretary |
301 |
$ 600.00 |
|
|
Judicial
Executive Assistant |
303 |
$ 600.00 |
|
|
Tier 5 |
|||
|
SG
Webmaster |
401 |
$ 400.00 |
|
|
Student
Body Comptroller |
402 |
$ 400.00 |
|
|
Tier 4 |
|||
|
Senate
Secretary |
501 |
$ 300.00 |
|
|
Legislative
Secretary |
502 |
$ 300.00 |
|
|
Tier 3 |
|||
|
Elections
Commission Chairman |
601 |
$ 200.00 |
|
|
SG
Graphic Designer |
602 |
$ 200.00 |
|
|
Tier 2 |
|||
|
SG
Elections Technical Administrator I |
701 |
$ 30.00 |
|
|
SG
Elections Technical Administrator I |
702 |
$ 30.00 |
|
|
SG
Elections Technical Administrator II |
703 |
$ 50.00 |
|
|
SG
Elections Technical Administrator II |
704 |
$ 50.00 |
|
|
Section I Total |
|
|
$ 20,260.00 |
|
Section II - Office Management |
|
|
|
|
Office Supplies and Maintenance |
801 |
$ 5,500.00 |
|
|
Network Access Fees |
802 |
$ 2,000.00 |
|
|
Transportation |
803 |
$ 2,000.00 |
|
|
Telecommunication Expenses |
804 |
$ 5,000.00 |
|
|
Revolving Technology Replacement Fund |
805 |
$ 4,500.00 |
|
|
Section II Total |
|
|
$ 19,000.00 |
|
Section III - Student Body Officials Operational Expenses |
|
|
|
|
Student Body President |
901 |
$ 200.00 |
|
|
Student Senate President |
902 |
$ 200.00 |
|
|
Student Body Treasurer |
903 |
$ 200.00 |
|
|
Student Chief Justice |
904 |
$ 200.00 |
|
|
Section III Total |
|
|
$ 800.00 |
|
Section IV - SG Developmental Activities |
|
|
|
|
Wolf Aides Leadership Development Program |
1001 |
$ 500.00 |
|
|
SG Retreat |
1002 |
$ 1,500.00 |
|
|
Judicial Branch Conference |
1003 |
$ 300.00 |
|
|
SG Awards and Service Banquet |
1004 |
$ 1,200.00 |
|
|
Section IV Total |
|
|
$ 3,500.00 |
|
Section V - SG Initiatives |
|
|
|
|
Red Terror Transit |
1101 |
$ 8,000.00 |
|
|
Outstanding Student Service Award |
1102 |
$ 100.00 |
|
|
Finance Committee Disbursment |
1103 |
$ 4,784.00 |
|
|
WSI/Jimmy
V Scholarship |
1103a |
$ 1,000.00 |
|
|
Leader
of the Pack |
1103b |
$ 1,000.00 |
|
|
Take
Back the Night |
1103c |
$ 1,000.00 |
|
|
Homecoming |
1103d |
$ 6,000.00 |
|
|
Service
Raleigh |
1103e |
$ 1,000.00 |
|
|
Pack-A-Thon |
1103f |
$ 1,000.00 |
|
|
Leadershape |
1103g |
$ 1,000.00 |
|
|
Section V Total |
|
|
$ 24,884.00 |
|
Section VI - Branch Programs and Operations |
|
|
|
|
Legislative Branch |
1201 |
$ 3,000.00 |
|
|
Campout |
1201a |
$ 2,000.00 |
|
|
Executive Branch |
1202 |
$ 4,000.00 |
|
|
Diversity
Commission |
1202a |
$ 250.00 |
|
|
Department
of Government Relations |
1202b |
$ 150.00 |
|
|
Hillsborough
Street Commission |
1202c |
$ 500.00 |
|
|
Department
of Community Service |
1202d |
$ 1,000.00 |
|
|
Athletics/Traditions
Commission |
1202e |
$ 500.00 |
|
|
Disbursement
by SBP Cabinet |
1202f |
$ 1,000.00 |
|
|
Treasury Branch Operations |
1203 |
$ 600.00 |
|
|
Judicial Branch Operations |
1204 |
$ 400.00 |
|
|
Section VI Total |
|
|
$ 13,400.00 |
|
Section VII - Appropriations Committee |
|
|
|
|
Committee Operations |
1301 |
$ 500.00 |
|
|
Fall Disbursement |
1302 |
$ 74,000.00 |
|
|
Spring Disbursement |
1303 |
$ 70,000.00 |
|
|
Section VII Total |
|
|
$ 144,500.00 |
|
Section VIII - Elections |
|
|
|
|
Fall |
1401 |
$ 100.00 |
|
|
Spring |
1402 |
$ 100.00 |
|
|
Section VIII Total |
|
|
$ 200.00 |
|
Section IX Professional and Administrative Support |
|
|
|
|
Assistant Director for SG Advising |
1501 |
$ 47,000.00 |
|
|
Benefits |
1501a |
$ 5,000.00 |
|
|
Professional
Development |
1501b |
$ 500.00 |
|
|
Graduate Assistant |
1502 |
$ 13,200.00 |
|
|
Section IX Total |
|
|
$ 65,700.00 |
|
|
|
|
|
|
Section X University Mandated Contingency Fund |
|
|
|
|
Contingency Fund |
1601 |
$ 7,000.00 |
|
|
Section X Total |
|
|
$ 7,000.00 |
|
Total Revenue |
$ 299,244.00 |
||
|
Total Expenditures |
$ 299,244.00 |
||
Section II. This act shall be effective upon its enrollment.