|
|
|
|
|
|
| |
| |
| |
| |
| |
| General Fund -
Current vs Prior Year Income Statement by Function |
|
| |
| |
Current Year |
Prior Year |
Change |
|
| OPERATING REVENUES |
Student Tuition and Fees |
$ 65,441,243 |
$ 58,355,593 |
$ 7,085,650 |
|
| |
Federal Grants and Contracts |
42,368 |
166,425 |
(124,057) |
|
| |
Indirect Cost Recoveries |
8,973,234 |
6,071,621 |
2,901,613 |
|
| |
Educational Activities |
410,427 |
572,134 |
(161,707) |
|
| |
Sales and Services of Dept Activities |
(179) |
2,415 |
(2,594) |
|
| |
74,867,093 |
65,168,188 |
9,698,905 |
|
| |
|
|
| OPERATING EXPENSES |
Instruction |
(45,890,709) |
(44,318,950) |
(1,571,759) |
|
| |
Research |
(10,222,614) |
(8,955,599) |
(1,267,015) |
|
| |
Public Service |
(542,504) |
(481,825) |
(60,679) |
|
| |
Academic Support |
(11,613,474) |
(10,897,564) |
(715,910) |
|
| |
Student Services |
(5,485,306) |
(5,516,794) |
31,488 |
|
| |
Institutional Support |
(13,445,435) |
(11,991,220) |
(1,454,215) |
|
| |
Operation and Maintenance of Plant |
(10,839,533) |
(10,130,354) |
(709,179) |
|
| |
Student Financial Support |
(13,453,651) |
(11,644,848) |
(1,808,803) |
|
| |
(111,493,226) |
(103,937,154) |
(7,556,072) |
|
| |
|
|
| TRANSFERS |
Mandatory Transfers In |
- |
- |
- |
|
| |
Mandatory Transfers Out |
(1,014,909) |
(1,046,247) |
31,338 |
|
| |
Non Mandatory Transfers In |
6,559,921 |
6,288,813 |
271,108 |
|
| |
Non Mandatory Transfers Out |
(17,071,823) |
(13,913,019) |
(3,158,804) |
|
| |
(11,526,811) |
(8,670,453) |
(2,856,358) |
|
| NON-OPERATING
REVENUES (EXPENSES) |
State appropriations, Operating |
48,131,899 |
48,243,884 |
(111,985) |
|
| |
Gift Income |
295,178 |
214,248 |
80,930 |
|
| |
Investment Income (loss) |
- |
(386,800) |
386,800 |
|
| |
Interest Expense |
- |
- |
- |
|
| |
48,427,077 |
48,071,332 |
355,745 |
|
| |
|
|
| Net
increase (decrease) in Net Assets |
274,133 |
631,913 |
(357,780) |
|
| |
|
|
| Net
assets (deficit), beginning of year |
(9,418,710) |
(10,050,624) |
631,914 |
|
| Net
assets (deficit), end of year |
$
(9,144,577) |
$
(9,418,711) |
$
274,134 |
|
| |
|
|
|
|
|
|