| |
|
|
|
|
|
|
|
|
|
|
|
| |
| |
| |
| |
| |
| Combining Income
Statement by Function - Current Year 07 |
| |
|
Unrestricted Funds |
Restricted Funds |
Investment in Plant |
Combined Total |
|
|
| |
Capital Expenses |
Capital Gifts |
Tuition Allowance |
Other |
Total |
| |
Student Tuition and Fees |
$
66,788,437 |
$ - |
$ - |
$
66,788,437 |
$ - |
$
- |
$
(17,988,444) |
$ - |
$
48,799,993 |
| |
Federal Grants and Contracts |
42,368 |
26,074,396 |
- |
26,116,764 |
- |
- |
- |
- |
26,116,764 |
| |
State/Local Grants and Contracts |
- |
3,805,813 |
- |
3,805,813 |
- |
- |
- |
- |
3,805,813 |
| |
Nongovernmental Grants and Contract |
30,000 |
12,478,760 |
- |
12,508,760 |
- |
- |
- |
- |
12,508,760 |
| |
Indirect Cost Recoveries |
8,973,234 |
(8,973,234) |
- |
- |
- |
- |
- |
- |
- |
| |
Educational Activities |
4,008,890 |
189,295 |
- |
4,198,185 |
- |
- |
- |
(92,533) |
4,105,652 |
| |
Student Resident Fees |
15,522,845 |
- |
- |
15,522,845 |
- |
- |
(154,441) |
645,861 |
16,014,265 |
| |
Sales and Services of Dept Activities |
9,366,328 |
15,984 |
- |
9,382,312 |
- |
- |
- |
(553,328) |
8,828,984 |
| |
OPERATING REVENUES |
104,732,102 |
33,591,014 |
- |
138,323,116 |
- |
- |
(18,142,885) |
- |
120,180,231 |
| |
Instruction |
(48,465,506) |
(368,867) |
- |
(48,834,373) |
489,985 |
- |
- |
- |
(48,344,388) |
| |
Research |
(16,293,858) |
(28,130,796) |
- |
(44,424,654) |
1,662,594 |
- |
- |
- |
(42,762,060) |
| |
Public Service |
(1,421,806) |
(3,485,709) |
- |
(4,907,515) |
25,110 |
- |
- |
- |
(4,882,405) |
| |
Academic Support |
(11,772,526) |
(32,953) |
- |
(11,805,479) |
258,078 |
- |
- |
- |
(11,547,401) |
| |
Student Services |
(6,416,546) |
(394,294) |
- |
(6,810,840) |
11,019 |
- |
- |
- |
(6,799,821) |
| |
Institutional Support |
(21,039,572) |
(1,395,998) |
- |
(22,435,570) |
1,586,360 |
- |
- |
- |
(20,849,210) |
| |
Operation & Maintenance of Plant |
(12,812,158) |
(10,365,694) |
(1,246,621) |
(24,424,473) |
13,622,264 |
- |
- |
- |
(10,802,209) |
| |
Student Financial Support |
(13,453,651) |
(7,148,469) |
- |
(20,602,120) |
19,663 |
- |
17,988,444 |
- |
(2,594,013) |
| |
Auxiliary Activities |
(23,447,632) |
(1,171) |
- |
(23,448,803) |
744,701 |
- |
- |
22,704,102 |
- |
| |
Student Residents |
- |
- |
- |
- |
- |
- |
154,441 |
(11,488,079) |
(11,333,638) |
| |
Sales and Services of Dept Activities |
- |
- |
- |
- |
- |
- |
- |
(11,216,023) |
(11,216,023) |
| |
Depreciation |
- |
- |
(11,179,758) |
(11,179,758) |
- |
- |
- |
- |
(11,179,758) |
| |
OPERATING EXPENSES |
(155,123,255) |
(51,323,951) |
(12,426,379) |
(218,873,585) |
18,419,774 |
- |
18,142,885 |
- |
(182,310,926) |
| |
Mandatory Transfers In |
59,890 |
7,726,175 |
- |
7,786,065 |
- |
- |
- |
- |
7,786,065 |
| |
Mandatory Transfers Out |
(3,749,094) |
(1,059,928) |
(2,977,043) |
(7,786,065) |
- |
- |
- |
- |
(7,786,065) |
| |
Non Mandatory Transfers In |
35,367,346 |
7,804,586 |
- |
43,171,932 |
- |
- |
- |
- |
43,171,932 |
| |
Non Mandatory Transfers Out |
(38,077,623) |
(5,296,787) |
202,477 |
(43,171,933) |
- |
- |
- |
- |
(43,171,933) |
| |
TRANSFERS |
(6,399,481) |
9,174,046 |
(2,774,566) |
(1) |
- |
- |
- |
- |
(1) |
| |
State appropriations, Operating |
48,131,899 |
- |
- |
48,131,899 |
- |
- |
- |
- |
48,131,899 |
| |
Gift Income |
5,920,374 |
3,518,534 |
- |
9,438,908 |
- |
- |
- |
- |
9,438,908 |
| |
Investment Income (loss) |
1,736,397 |
653,759 |
- |
2,390,156 |
- |
- |
- |
- |
2,390,156 |
| |
Interest Expense |
- |
(2,150,380) |
38,067 |
(2,112,313) |
- |
- |
- |
- |
(2,112,313) |
| |
Capital Appropriations |
- |
8,120,233 |
- |
8,120,233 |
- |
- |
- |
- |
8,120,233 |
| |
Capital Grants and Gifts |
60,654 |
3,542,354 |
629,381 |
4,232,389 |
- |
- |
- |
- |
4,232,389 |
| |
Loss on Disposal of Capital Assets |
- |
- |
18,100,649 |
18,100,649 |
(18,419,774) |
- |
- |
- |
(319,125) |
| |
NON-OPERATING REVENUES
(EXPENSES) |
55,849,324 |
13,684,500 |
18,768,097 |
88,301,921 |
(18,419,774) |
- |
- |
- |
69,882,147 |
| Net
increase (decrease) in Net Assets |
(941,310) |
5,125,609 |
3,567,152 |
7,751,451 |
- |
- |
- |
- |
7,751,451 |
| Net Assets, Beginning of Year |
8,930,909 |
22,062,468 |
170,342,409 |
201,335,786 |
- |
- |
- |
- |
201,335,786 |
| Net
Assets, End of Year |
$
7,989,599 |
$
27,188,077 |
$
173,909,561 |
$
209,087,237 |
$ - |
$
- |
$ - |
$ - |
$
209,087,237 |
| |
|
|
|
|
|
|
|
|
|
|
|
|