Finance Bill 59
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: April 1, 2009
ENACTED, by the North Carolina State University Student Senate that:
Section I. The FY 2009-2010 Budget:
|
REVENUE |
|
|
|
|
|
|
|
|
|
Section I - Fee Revenue |
|
Recurring
Revenues |
|
Non-Recurring Revenues |
||||
|
2009-2010 Student Fees |
$ 10.85 |
|||||||
|
Projected
AY 09-10 Enrollment |
26,314 |
2.2% increase |
||||||
|
Academic Year (AY) 2009-2010 Revenue |
$ 285,506.90 |
$ - |
||||||
|
Summer Session I and II Revenue |
$ 14,873.93 |
$ -
|
||||||
|
Total Projected Fee Revenue |
$ 300,380.83 |
$ - |
||||||
|
Projected Fee Collection |
|
|
$ 293,171.69 |
|
97.6% collection rate |
|||
|
Section II - FY10 Projected Revenue |
|
|
|
|
|
|||
|
Fee Revenue |
$ 293,171.69 |
$ - |
||||||
|
General Fund Deposit for Mandated Reserve |
$ - |
$ 24,439.97 |
||||||
|
Total FY10 Projected Revenue |
|
|
$ 317,611.66 |
|||||
|
EXPENDITURES |
Line
Item |
|
|
|
|
|
Change from FY09 |
|
|
Section I - Stipends |
|
|
Recurring
Expenses |
|
Non-Recurring Expenses |
|
Total Expenses |
|
|
Tier 8 |
||||||||
|
Student
Body President |
101 |
$ 4,250.00 |
$ - |
$ 4,250.00 |
$ - |
|||
|
Student
Senate President |
102 |
$ 4,000.00 |
$ - |
$ 4,000.00 |
$ - |
|||
|
Student
Body Treasurer |
103 |
$ 3,750.00 |
$ - |
$ 3,750.00 |
$ - |
|||
|
Student
Chief Justice |
104 |
$ 3,500.00 |
$ - |
$ 3,500.00 |
$ - |
|||
|
Tier 7 |
||||||||
|
Senate
President Pro Tem |
201 |
$ 800.00 |
$ - |
$ 800.00 |
$ - |
|||
|
SBP
Chief of Staff |
202 |
$ 800.00 |
$ - |
$ 800.00 |
$ - |
|||
|
Tier 6 |
||||||||
|
Executive
Secretary |
301 |
$ 600.00 |
$ - |
$ 600.00 |
$ - |
|||
|
Judicial
Executive Assistant |
303 |
$ 600.00 |
$ - |
$ 600.00 |
$ - |
|||
|
Tier 5 |
||||||||
|
SG
Webmaster |
401 |
$ 400.00 |
$ - |
$ 400.00 |
$ - |
|||
|
Student
Body Comptroller |
402 |
$ 400.00 |
$ - |
$ 400.00 |
$ (400.00) |
|||
|
Tier 4 |
||||||||
|
Senate
Secretary |
501 |
$ 300.00 |
$ - |
$ 300.00 |
$ (300.00) |
|||
|
Legislative
Secretary |
502 |
$ 300.00 |
$ - |
$ 300.00 |
$ 300.00 |
|||
|
Tier 3 |
||||||||
|
Elections
Commission Chairman |
601 |
$ 200.00 |
$ - |
$ 200.00 |
$ (200.00) |
|||
|
SG Graphic
Designer |
602 |
$ 200.00 |
$ - |
$ 200.00 |
$ 200.00 |
|||
|
Tier 2 |
||||||||
|
SG
Elections Technical Administrator I |
701 |
$ 30.00 |
$ - |
$ 30.00 |
$ - |
|||
|
SG
Elections Technical Administrator I |
702 |
$ 30.00 |
$ - |
$ 30.00 |
$ - |
|||
|
SG
Elections Technical Administrator II |
703 |
$ 50.00 |
$ - |
$ 50.00 |
$ - |
|||
|
SG
Elections Technical Administrator II |
704 |
$ 50.00 |
$ - |
$ 50.00 |
$ - |
|||
|
Section I Total |
|
|
$ 20,260.00 |
|
$ - |
|
$ 20,260.00 |
|
|
Section II - Office Management |
|
|
|
|
|
|
|
|
|
Office Supplies and Maintenance |
801 |
$ 5,500.00 |
$ - |
$ 5,500.00 |
$ - |
|||
|
Network Access Fees |
802 |
$ 2,000.00 |
$ - |
$ 2,000.00 |
$ - |
|||
|
Transportation |
803 |
$ 2,000.00 |
$ - |
$ 2,000.00 |
$ - |
|||
|
Telecommunication Expenses |
804 |
$ 5,000.00 |
$ - |
$ 5,000.00 |
$ 2,000.00 |
|||
|
Revolving Technology Replacement Fund |
805 |
$ 5,000.00 |
$ - |
$ 5,000.00 |
$ 3,500.00 |
|||
|
OIT Support |
806 |
$ 2,800.00 |
$ - |
$ 2,800.00 |
$ 2,800.00 |
|||
|
Section II Total |
|
|
$ 22,300.00 |
|
$ - |
|
$ 22,300.00 |
|
|
Section III - Student Body Officials Operational Expenses |
|
|
|
|
|
|
|
|
|
Student Body President |
901 |
$ 225.00 |
$ - |
$ 225.00 |
$ 25.00 |
|||
|
Student Senate President |
902 |
$ 225.00 |
$ - |
$ 225.00 |
$ 25.00 |
|||
|
Student Body Treasurer |
903 |
$ 225.00 |
$ - |
$ 225.00 |
$ 25.00 |
|||
|
Student Chief Justice |
904 |
$ 225.00 |
$ - |
$ 225.00 |
$ 25.00 |
|||
|
Section III Total |
|
|
$ 900.00 |
|
$ - |
|
$ 900.00 |
|
|
Section IV - SG Developmental Activities |
|
|
|
|
|
|
|
|
|
Wolf Aides Leadership Development Program |
1001 |
$ 300.00 |
$ - |
$ 300.00 |
$ (200.00) |
|||
|
SG Retreat |
1002 |
$ 1,400.00 |
$ - |
$ 1,400.00 |
$ - |
|||
|
Judicial Branch Conference |
1003 |
$ 300.00 |
$ - |
$ 300.00 |
$ - |
|||
|
SG Service Banquet |
1004 |
$ 700.00 |
$ - |
$ 700.00 |
$ - |
|||
|
SG
Service Awards |
1004a |
$ 500.00 |
$ - |
$ 500.00 |
$ - |
|||
|
Section IV Total |
|
|
$ 3,200.00 |
|
$ - |
|
$ 3,200.00 |
|
|
Section V - SG Initiatives |
|
|
|
|
|
|
|
|
|
Red Terror Transit |
1101 |
$ 13,000.00 |
$ - |
$ 13,000.00 |
$ 10,000.00 |
|||
|
Outstanding Student Service Award |
1102 |
$ 100.00 |
$ - |
$ 100.00 |
$ - |
|||
|
Finance Committee Disbursment |
1103 |
$ 2,500.00 |
$ 12,000.00 |
$ 14,500.00 |
$ 500.00 |
|||
|
WSI/Jimmy
V Scholarship |
1103a |
$ - |
$ 1,000.00 |
$ 1,000.00 |
$ - |
|||
|
Leader
of the Pack |
1103b |
$ - |
$ 1,000.00 |
$ 1,000.00 |
$ - |
|||
|
Take
Back the Night |
1103c |
$ - |
$ 1,000.00 |
$ 1,000.00 |
$ - |
|||
|
Homecoming |
1103d |
$ - |
$ 6,000.00 |
$ 6,000.00 |
$ - |
|||
|
Service
Raleigh |
1103e |
$ - |
$ 1,000.00 |
$ 1,000.00 |
$ - |
|||
|
Pack-A-Thon |
1103f |
$ - |
$ 1,000.00 |
$ 1,000.00 |
$ - |
|||
|
Leadershape |
1103g |
$ - |
$ 1,000.00 |
$ 1,000.00 |
$ - |
|||
|
Section V Total |
|
|
$ 15,600.00 |
|
$ 24,000.00 |
|
$ 27,600.00 |
|
|
Section VI - Branch Programs and Operations |
|
|
|
|
|
|
|
|
|
Legislative Branch |
1201 |
$ 3,000.00 |
$ - |
$ 3,000.00 |
$ 1,000.00 |
|||
|
Campout |
1201a |
$ 1,000.00 |
$ 1,000.00 |
$ 2,000.00 |
$ 1,000.00 |
|||
|
Executive Branch |
1202 |
$ 5,000.00 |
$ - |
$ 5,000.00 |
$ 1,000.00 |
|||
|
Diversity
Commission |
1202a |
$ 250.00 |
$ - |
$ 250.00 |
$ - |
|||
|
Department
of Government Relations |
1202b |
$ - |
$ 150.00 |
$ 150.00 |
$ (100.00) |
|||
|
Hillsborough
Street Commission |
1202c |
$ 500.00 |
$ - |
$ 500.00 |
$ 250.00 |
|||
|
Department
of Community Service |
1202d |
$ 1,000.00 |
$ - |
$ 1,000.00 |
$ 500.00 |
|||
|
Athletics/Traditions
Commission |
1202e |
$ 500.00 |
$ - |
$ 500.00 |
$ 250.00 |
|||
|
Crowdsourcing and Student Body Recognition Fund |
1202f |
$ - |
$ 200.00 |
$ 200.00 |
$ 200.00 |
|||
|
Treasury Branch Operations |
1203 |
$ 1,200.00 |
$ - |
$ 1,200.00 |
$ 200.00 |
|||
|
Judicial Branch Operations |
1204 |
$ 800.00 |
$ - |
$ 800.00 |
$ - |
|||
|
Section VI Total |
|
|
$ 13,250.00 |
|
$ 1,350.00 |
|
$ 14,600.00 |
|
|
Section VII - Appropriations Committee |
|
|
|
|
|
|
|
|
|
Committee Operations |
1301 |
$ 500.00 |
$ - |
$ 500.00 |
$ - |
|||
|
Fall Disbursement |
1302 |
$ 65,016.66 |
$ - |
$ 65,016.66 |
$ 19,016.66 |
|||
|
Spring Disbursement |
1303 |
$ 61,500.00 |
$ - |
$ 61,500.00 |
$ 21,500.00 |
|||
|
Section VII Total |
|
|
$ 127,016.66 |
|
$ - |
|
$ 127,016.66 |
|
|
Section VIII - Elections |
|
|
|
|
|
|
|
|
|
Fall |
1401 |
$ 100.00 |
$ -
|
$ 100.00 |
$ 10.00 |
|||
|
Spring |
1402 |
$ 100.00 |
$ - |
$ 100.00 |
$ - |
|||
|
Section VIII Total |
|
|
$ 200.00 |
|
$ - |
|
$ 200.00 |
|
|
Section IX Professional and Administrative Support |
|
|
|
|
|
|
|
|
|
Assistant Director for SG Advising |
1501 |
$ 47,000.00 |
$ - |
$ 47,000.00 |
$ - |
|||
|
Benefits |
1501a |
$ 5,000.00 |
$ - |
$ 5,000.00 |
$ 500.00 |
|||
|
Professional
Development |
1501b |
$ 500.00 |
$ 500.00 |
$ 1,000.00 |
$ 500.00 |
|||
|
Graduate Assistant |
1502 |
$ 15,600.00 |
$ - |
$ 15,600.00 |
$ - |
|||
|
Healthcare |
1502a |
$ 1,500.00 |
$ - |
$ 1,500.00 |
$ 1,500.00 |
|||
|
Professional
Development |
1502b |
$ 500.00 |
$ - |
$ 500.00 |
$ 500.00 |
|||
|
Work Study Student |
1503 |
$ 1,400.00 |
$ - |
$ 1,400.00 |
$ 1,400.00 |
|||
|
Work Study Student |
1504 |
$ - |
$ 1,400.00 |
$ 1,400.00 |
$ 1,400.00 |
|||
|
Section IX Total |
|
|
$ 71,500.00 |
|
$ 1,900.00 |
|
$ 73,400.00 |
|
|
|
|
|
|
|||||
|
Section X Operating Reserves |
|
|
|
|
|
|
|
|
|
University Required Operating Reserve |
1601 |
$ 28,135.00 |
$ - |
$ 28,135.00 |
$ 28,127.00 |
|||
|
Section X Total |
|
|
$ 28,135.00 |
|
$ - |
|
$ 28,135.00 |
|
|
Total Revenue |
$ 317,611.66 |
|||||||
|
Total Expenditures |
$ 317,611.66 |
|||||||
Section II. This act shall be effective upon its enrollment.