|
|
|
|
|
| |
| |
| |
| |
| |
| General Fund -
Current vs Prior Year Income Statement by Object |
| |
| |
Current Year |
Prior Year |
Change |
| OPERATING REVENUES |
Student Tuition and Fees |
$ 58,355,593 |
$ 52,785,882 |
$ 5,569,711 |
| |
Federal Grants and Contracts |
166,425 |
192,803 |
(26,378) |
| |
Indirect Cost Recoveries |
6,071,621 |
5,658,642 |
412,979 |
| |
Educational Activities |
572,134 |
549,762 |
22,372 |
| |
Sales and Services of Dept Activities |
2,415 |
1,402 |
1,013 |
| |
65,168,188 |
59,188,491 |
5,979,697 |
| |
|
| OPERATING EXPENSES |
Salaries & Wages - Non-Faculty |
(21,477,549) |
(20,428,614) |
(1,048,935) |
| |
Salaries & Wages - Faculty |
(26,651,343) |
(25,002,985) |
(1,648,358) |
| |
Salaries & Wages - Graduate Students |
(2,756,627) |
(2,829,155) |
72,528 |
| |
Salaries & Wages - Undergrad Students |
(1,113,598) |
(1,123,637) |
10,039 |
| |
Fringe Benefits |
(19,888,396) |
(18,708,818) |
(1,179,578) |
| |
Supplies and Services |
(14,538,679) |
(12,974,631) |
(1,564,048) |
| |
Scholarships and Fellowships |
(13,157,939) |
(13,110,139) |
(47,800) |
| |
Utilities |
(4,353,022) |
(4,286,209) |
(66,813) |
| |
(103,937,153) |
(98,464,188) |
(5,472,965) |
| |
|
| TRANSFERS |
Mandatory Transfers In |
- |
4,801 |
(4,801) |
| |
Mandatory Transfers Out |
(1,046,247) |
(1,368,488) |
322,241 |
| |
Non Mandatory Transfers In |
6,288,813 |
7,018,682 |
(729,869) |
| |
Non Mandatory Transfers Out |
(13,913,019) |
(14,261,766) |
348,747 |
| |
(8,670,453) |
(8,606,771) |
(63,682) |
| NON-OPERATING
REVENUES (EXPENSES) |
State appropriations, Operating |
48,243,884 |
49,669,588 |
(1,425,704) |
| |
Gift Income |
214,248 |
210,402 |
3,846 |
| |
Investment Income (loss) |
(386,800) |
(150,535) |
(236,265) |
| |
Interest Expense |
- |
(12,688) |
12,688 |
| |
48,071,332 |
49,716,767 |
(1,645,435) |
| |
|
| Net
increase (decrease) in Net Assets |
631,914 |
1,834,299 |
(1,202,385) |
| |
|
| Net
assets (deficit), beginning of year |
(10,050,683) |
(11,884,982) |
1,834,299 |
| Net
assets (deficit), end of year |
$
(9,418,769) |
$(10,050,683) |
$
631,914 |
| |
|
|
|
|
|