Student Achievement Council
Last Updated: 10/07/2024
Budgeted Operating Expenditures
Dollars in Thousands
Does Not Include Higher Education Tuition and Fee Accounts)
Fiscal Year 2025 through September 2024
Student Achievement Council | Fiscal Year 2025 Actual | Fiscal Year Total Estimate | Fiscal Year to Date Actual | Balance |
---|---|---|---|---|
Staffing |
||||
Total Full Time Equivalent Staff Years | 127 | 136 | 134 | 3 |
Statewide Totals | 127 | 136 | 134 | 3 |
Programs |
||||
Coordination and Policy | 23,891 | 114,782 | 4,672 | 110,109 |
Advanced College Tuition Payment | 6,426 | 7,152 | 905 | 6,248 |
Student Financial Assistance | 558,288 | 621,514 | 40,259 | 581,255 |
Total Programs | 588,605 | 743,448 | 45,835 | 697,613 |
Objects of Expenditures |
||||
Salaries and Wages | 11,003 | 12,441 | 1,969 | 10,472 |
Employee Benefits | 3,611 | 4,160 | 639 | 3,521 |
Professional Service Contracts | 9,020 | 13,044 | 206 | 12,837 |
Goods and Other Services | 4,320 | 5,040 | 596 | 4,443 |
Travel | 375 | 637 | 71 | 566 |
Capital Outlays | 77 | 534 | 14 | 520 |
Inter Agency/Fund Transfers | 489,806 | 531,832 | 36,080 | 495,752 |
Grants, Benefits & Client Services | 70,513 | 175,761 | 6,271 | 169,490 |
Interagency Reimbursements | (83) | |||
Intra-Agency Reimbursements | (37) | (10) | 10 | |
Total Objects of Expenditures | 588,605 | 743,448 | 45,835 | 697,613 |
Source of Funds |
||||
General Fund Federal | 6,890 | 13,577 | 1,252 | 12,324 |
General Fund Private/Local | 45 | 183 | 81 | 102 |
General Fund State | 319,021 | 320,334 | 22,303 | 298,031 |
Other Funds Non-Appropriated | 21,167 | 34,053 | 4,537 | 29,517 |
Other Funds State | 241,481 | 375,301 | 17,663 | 357,638 |
Total Source of Funds | 588,605 | 743,448 | 45,835 | 697,613 |