FY 2013 Cabinet Budget Request Summary Kentucky State University

Johnson 1HigherOne $15,000; Temporary Labor $60,00075,000
Johnson 2Concur $24,000 Bank Charges $11,00035,000
Johnson 3Other Business Operation operating expenses300
Johnson 4Equipment - 10 Computers (reduced to 0 by President)0
Johnson 5Chronicle $35,000; AAP $3,000; Training $13,000 ; Benefit Adm. $48,00099,000
Johnson 6Chronicle site license1,800
Johnson 7Unemployment $85,000 and Workman's Compensation $150,000235,000
Johnson 8Finance Budget Reduction: Salary $131,484, FB $34,725(166,209)
279,891
Jones 1Financial Aid - Title III: Salary $95,338 and FB $32,472127,810
Jones 2New Position-Financial Aid: Salary $56,000 and FB $19,07475,074
Jones 3Position correction ($29,500) and SGA stipend increase $7,000(22,500)
Jones 4Police general operating supplies & equipment0
Jones 5Police Parking Control - Securitas17,346
Jones 6Police car leases0
Jones 7Front Entrance Security - Two Shifts25,920
Jones 8Scholarship - Athletics56,678
Jones 9Scholarship - Commonwealth (reduced by $75K by President)114,382
Jones 10Scholarship - KCCS Transfers100,804
Jones 11Scholarship - Merit Based (reduced by $200K by President)21,745
Jones 11Student Insurance(238,000)
279,259
Mason 1Athletics- Cross Ctry Coach $25,500; FB $8,68534,185
Mason 2Athletics- Title IX issues-Gen Operating Supplies19,095
Mason 3Athletics-Travel & Fees39,614
Mason 4Athletics-Sickle Cell Testing $3,000; Helments per Fed Regulations $10,00013,000
Mason 5Athletics-Correction to position budget & other operating expenses(59,704)
Mason 6Eliminate Audit Position(99,245)
Mason 7Internal Audit Firm Contract82,000
28,945
McDuffie 1Auxiliary - Position Salary $45,000 and FB $15,35160,351
McDuffie 2Auxiliary - Other Operating Expenses627,389
McDuffie 3External Relation Budget Reduction: Salary $23,354, FB $6,168(29,522)
McDuffie 4Document Center(485,000)
173,218