Student Achievement Council
Last Updated: 07/07/2025
Budgeted Operating Expenditures
Dollars in Thousands
Does Not Include Higher Education Tuition and Fee Accounts)
Fiscal Year 2025 through June 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 | 136 | 0.29 |
Statewide Totals | 127 | 136 | 136 | 0.29 |
Programs |
||||
Coordination and Policy | 23,891 | 114,857 | 26,398 | 88,459 |
Advanced College Tuition Payment | 6,426 | 7,152 | 5,834 | 1,318 |
Student Financial Assistance | 558,288 | 683,366 | 648,407 | 34,959 |
Total Programs | 588,605 | 805,375 | 680,639 | 124,736 |
Objects of Expenditures |
||||
Salaries and Wages | 11,003 | 12,441 | 11,144 | 1,297 |
Employee Benefits | 3,611 | 4,160 | 3,641 | 519 |
Professional Service Contracts | 9,020 | 13,044 | 5,298 | 7,745 |
Goods and Other Services | 4,320 | 5,077 | 3,522 | 1,555 |
Travel | 375 | 675 | 256 | 419 |
Capital Outlays | 77 | 534 | 67 | 467 |
Inter Agency/Fund Transfers | 489,806 | 591,592 | 575,329 | 16,263 |
Grants, Benefits & Client Services | 70,513 | 177,853 | 82,074 | 95,779 |
Interagency Reimbursements | (83) | (637) | 637 | |
Intra-Agency Reimbursements | (37) | (55) | 55 | |
Total Objects of Expenditures | 588,605 | 805,375 | 680,639 | 124,736 |
Source of Funds |
||||
General Fund Federal | 6,890 | 13,577 | 10,371 | 3,205 |
General Fund Private/Local | 45 | 258 | 368 | (110) |
General Fund State | 319,021 | 320,334 | 315,367 | 4,967 |
Other Funds Non-Appropriated | 21,167 | 34,053 | 22,288 | 11,765 |
Other Funds State | 241,481 | 437,153 | 332,244 | 104,909 |
Total Source of Funds | 588,605 | 805,375 | 680,639 | 124,736 |