Request for Implementation Authorization



Download 0.49 Mb.
Page4/6
Date05.08.2017
Size0.49 Mb.
#26210
TypeRequest
1   2   3   4   5   6

Note: In FY 2008, the Department will become a split department with approximately half the faculty moving to the Arizona Biomedical Collaborative Building I. As a result, a second Office Specialist Sr. and second Admin Systems Specialist will be hired.


  1. FINANCING




  1. SUPPORTING FUNDS FROM OUTSIDE SOURCES

A budget of $1 million has been provided to establish the Department of Biomedical Informatics through Laws 2005, Chapter 330 - SB 1517 (higher education; budget).




  1. NEW ACADEMIC DEGREE PROGRAM BUDGET PROJECTIONS FORM -- Complete the appropriate budget form, available at http://www2.nau.edu/academicadmin/UCCForms.htm describing the current departmental budget and estimating additional costs for the first three years of operation for the proposed program. Please note that these costs for each year are incremental costs, not cumulative costs.

The budget request provided in Sections III,4 and III.5 of the Request for Establishment of the Department of Biomedical Informatics, approved by the Arizona Board of Regents in December 2005 addresses the support required for delivery of this program. No additional funding is requested.







Current Departmental Budget

Year 1 - Incremental

Year 2 - Incremental

Year 3 - Incremental

State

State

State

State

Faculty

 

 

 

 

100% Director

0

0

200000

0

20% Interim Director

38743

38743

0

0

100% Professor

0

0

0

150000

100% Professor

0

0

150000

0

100% Professor

0

0

150000

0

100% Professor

0

0

150000

0

100% Professor

0

0

150000

0

100% Professor

0

0

0

150000

100% Professor

0

0

0

150000

100% Professor

0

0

0

150000

100% Associate Professor

0

125000

0

0

100% Associate Professor

0

0

125000

0

100% Associate Professor

0

0

0

125000

100% Associate Professor

0

0

0

125000

50% Associate Professor

0

62500

0

0

50% Associate Professor

0

0

0

62500

100% Assistant Professor

0

100000

0

0

100% Assistant Professor

0

100000

0

0

100% Assistant Professor

0

0

100000

 

100% Assistant Professor

0

0

0

100000

50% Assistant Professor

53556

0

0

0

17% Assistant Professor

10124

0

0

0

25% Clinical Professor

50000

0

0

0

40% Clinical Professor

33333

0

0

0

100% Assist. Research Professor

25000

25000

0

0

100% (3) Postdocs

0

135000

0

0

50% Associate Director

45000

45000

0

0

100% Accountant

0

0

0

50000

3% Technical Supp Analyst Sr.

1962

0

0

0

100% Technical Supp Analyst Sr.

0

65000

0

0

100% Academic Advisor

0

0

40000

0

100% Administrative Associate

18000

18000

0

0

5% Office Specialist Sr.

1507

0

0

0

10% Administrative Assistant

2762

0

0

0

50% (2) Graduate Assist/Assoc

23500

0

0

0

50% (6)Teaching Assist/Assoc

0

70500

35000

0

50% (3) Student Worker

0

10000

20000

0

 

303487

794743

1120000

1062500

ERE

117900

945744.17

1332800

1264375

Subtotal Personal Services

$ 421,387

$ 1,740,487

$ 2,452,800

$ 2,326,875

In-State Travel

1000

1000

1000

10000

Out-State Travel

6000

1000

1000

10000

Professional & Outside Services

20000

5000

5000

10000

Other Operating Expenses

220000

7513

95200

468125

Subtotal Other Operating Expenses

563613

14513

102200

498125

Total PS and OOE

$ 985,000

$ 1,755,000

$ 2,555,000

$ 2,825,000

One-Time Expenditures













* Construction/Renovation

0

50000

50000

60000

Describe:













* Equipment

0

150000

350000

150000

Replacement

0

0

0

400000

New Computer

15000

20000

20000

30000

* Library Resources

0

25000

25000

35000

Total One-Time Expenditures

15000

245000

445000

675000

Total Incremental Budget

$ 1,000,000

$ 2,000,000

$ 3,000,000

$ 3,500,000

Less one-time expenditures from prior year

0

$ 1,000,000

$ 1,000,000

$ 2,000,000

Total Yearly Budget

$ 1,000,000

$ 1,000,000

$ 2,000,000

$ 1,500,000

Source of Funding













State Funds - New

New Department











Download 0.49 Mb.

Share with your friends:
1   2   3   4   5   6




The database is protected by copyright ©ininet.org 2024
send message

    Main page