Student Achievement Council
Last Updated: 04/07/2025
Budgeted Operating Expenditures
Dollars in Thousands
Does Not Include Higher Education Tuition and Fee Accounts)
Fiscal Year 2025 through March 2025
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 | 135 | 1 |
Statewide Totals | 127 | 136 | 135 | 1 |
Programs |
||||
Coordination and Policy | 23,891 | 114,782 | 21,107 | 93,675 |
Advanced College Tuition Payment | 6,426 | 7,152 | 4,122 | 3,031 |
Student Financial Assistance | 558,288 | 621,514 | 435,399 | 186,115 |
Total Programs | 588,605 | 743,448 | 460,627 | 282,821 |
Objects of Expenditures |
||||
Salaries and Wages | 11,003 | 12,441 | 8,031 | 4,410 |
Employee Benefits | 3,611 | 4,160 | 2,622 | 1,538 |
Professional Service Contracts | 9,020 | 13,044 | 3,409 | 9,635 |
Goods and Other Services | 4,320 | 5,040 | 2,475 | 2,565 |
Travel | 375 | 637 | 200 | 437 |
Capital Outlays | 77 | 534 | 41 | 492 |
Inter Agency/Fund Transfers | 489,806 | 531,832 | 381,440 | 150,392 |
Grants, Benefits & Client Services | 70,513 | 175,761 | 62,524 | 113,237 |
Interagency Reimbursements | (83) | (75) | 75 | |
Intra-Agency Reimbursements | (37) | (40) | 40 | |
Total Objects of Expenditures | 588,605 | 743,448 | 460,627 | 282,821 |
Source of Funds |
||||
General Fund Federal | 6,890 | 13,577 | 7,747 | 5,830 |
General Fund Private/Local | 45 | 183 | 399 | (216) |
General Fund State | 319,021 | 320,334 | 234,556 | 85,778 |
Other Funds Non-Appropriated | 21,167 | 34,053 | 17,425 | 16,628 |
Other Funds State | 241,481 | 375,301 | 200,500 | 174,801 |
Total Source of Funds | 588,605 | 743,448 | 460,627 | 282,821 |