2008-09 Redbook | Previous Page | Next Page | page:
                                                        UNIVERSITY OF WISCONSIN - SYSTEM                           EXHIBIT X                  PAGE       70 
                                                                    2008-09 BUDGET 
                                         SUMMARY BY ACTIVITY, FUND AND ACCOUNTING CLASSIFICATION (ALL FUNDS) 

                                               2008-09                  SALARIES AND WAGES                          SUPPLIES &                      AIDS TO 
                                     FUND-     BUDGET     -----------------------------------------      FRINGE     EXPENSE OR                    INDIV (A) / 
                                      ACT      TOTAL      UNCLASSIFIED    CLASSIFIED       TOTAL        BENEFITS    SALES CR (C)     CAPITAL     SPEC PUR (P) 
                                     -----  -----------   ------------   -----------   ------------   -----------  -------------   -----------   ------------ 
UNIVERSITY OF WISCONSIN - SYSTEM 
                  INSTRUCTION        101-2  447,664,973    278,027,074    25,121,614    303,148,688   116,289,262     30,263,114     1,146,253       176,700 A 
                                                                                                                      -3,359,044 C 
                                     102-2  375,832,535    229,974,613    14,677,557    244,652,170   105,815,563     23,867,706     1,511,698        37,500 A 
                                                                                                                         -52,102 C 
                                     103-2   35,022,567     21,882,128       494,273     22,376,401    10,578,601      2,114,314        28,225 
                                                                                                                         -74,974 C 
                                     104-2   37,145,298     17,940,082     2,591,916     20,531,998     8,126,478      8,576,822        10,000 
                                                                                                                        -100,000 C 
                                     106-2   53,626,912      1,968,389                    1,968,389       865,562     50,792,961 
                                     108-2    1,156,637        110,114                      110,114        42,522      1,004,001 
                                     114-2    6,049,501                                                                4,334,248     1,715,253 
                                     115-2    1,774,975        916,216       110,542      1,026,758       434,309        269,108                      45,000 A 
                                                                                                                            -200 C 
                                     116-2   10,403,494      3,898,666     3,136,103      7,034,769     3,038,403        330,322 
                                     123-2      720,508                                                                                              720,508 P 
                                     128-2   30,777,421      2,628,013       788,668      3,416,681     1,002,142     26,458,433        23,610           555 P 
                                                                                                                        -124,000 C 
                                     131-2   31,730,385     15,048,234     1,012,400     16,060,634     5,425,173     10,034,578       210,000 
                                     133-2   93,689,190     53,752,104     9,227,178     62,979,282    19,955,626     10,345,186       351,064       172,440 A 
                                                                                                                        -149,408 C                    35,000 P 
                                     135-2    1,092,831      1,093,581                    1,093,581                         -750 
                                     136-2   38,110,088     10,974,820     4,070,844     15,045,664     5,008,319     20,270,805       499,600         7,600 A 
                                                                                                                      -2,726,900 C                     5,000 P 
                                     144-2   28,399,206      8,320,080     1,051,765      9,371,845     4,271,412     13,759,018       252,992       811,139 A 
                                                                                                                         -67,200 C 
                                     145-2    2,359,217                    1,885,117      1,885,117                                                  474,100 A 
                                     150-2    1,963,029         56,959        21,000         77,959        13,548      1,533,688       287,019        50,815 P 
                                     161-2    1,033,736        335,119         1,400        336,519       158,100        475,176        15,941        50,000 A 
                                                                                                                          -2,000 C 
                                     177-2    1,269,486        243,893        17,000        260,893       102,864        852,545        53,184 
                                     402-2    1,086,412        706,086        60,253        766,339       277,621         42,452 
                                          1,200,908,401*   647,876,171*   64,267,630*   712,143,801*  281,405,505*   205,323,727*    6,104,839*    1,774,479*A 
                                                                                                                      -6,655,828*C                   811,878*P 
                  RESEARCH           101-4  126,194,745     69,314,396    15,354,301     84,668,697    32,009,060     15,302,078       495,443       200,000 A 
                                                                                                                      -6,480,533 C 
                                     102-4    2,039,576        774,297       194,981        969,278       418,789        425,509       226,000 
                                     106-4      386,677        343,000                      343,000        39,804          3,873 
                                     118-4    1,483,322        888,964                      888,964       365,608        151,550        77,200 
                                     119-4      909,652        643,092                      643,092       266,560 
                                     123-4      548,100                                                                                              548,100 P 
                                     128-4  -16,516,116      1,169,437        80,963      1,250,400       464,700    -18,114,216        50,000 
                                                                                                                        -167,000 C 
                                     131-4       80,400                        3,600          3,600         1,800         75,000 
                                     133-4  203,739,589     90,841,468    10,659,287    101,500,755    29,059,480     68,746,657    14,403,562     1,340,456 A 
                                                                                                                     -20,958,884 C                 9,647,563 P 
                                     135-4   66,719,972     25,355,254       549,691     25,904,945       118,184     16,664,488    24,187,355 
                                                                                                                        -155,000 C 
                                     136-4   26,069,813     30,030,443     8,294,312     38,324,755    15,341,583     21,013,925     2,639,200 
                                                                                                                     -51,249,650 C 
                                     137-4      258,500                                                                  258,500 
                                     142-4    5,432,315      3,263,937       298,841      3,562,778       777,516      1,092,021 
                                     144-4  514,283,244    144,604,183    11,139,823    155,744,006    41,782,649    293,154,991    30,003,223       940,854 A 
                                                                                                                      -7,691,413 C                   348,934 P 
                                     145-4      604,544                      554,544        554,544                                                   50,000 A 
                                     150-4   50,824,617      1,190,614       305,205      1,495,819       184,176     29,701,728    19,262,294        10,000 A 
                                                                                                                                                     170,600 P 
                                     161-4   12,919,758      4,323,805       176,575      4,500,380       940,250      5,841,128     1,510,000        40,000 A 
                                                                                                                          -2,000 C                    90,000 P 
                                     169-4      131,100         52,800                       52,800        23,300         55,000 
2008-09 Redbook | Previous Page | Next Page | page: