|
|
|
|
|
|
| |
| |
| |
| |
| |
| General Fund -
Current vs Prior Year Income Statement by Function |
|
| |
| |
Current Year |
Prior Year |
Change |
|
| OPERATING REVENUES |
Student Tuition and Fees |
$ 75,186,631 |
$ 65,441,243 |
$ 9,745,388 |
|
| |
Federal Grants and Contracts |
118,984 |
42,368 |
76,616 |
|
| |
Indirect Cost Recoveries |
9,359,923 |
8,973,234 |
386,689 |
|
| |
Educational Activities |
455,082 |
410,427 |
44,655 |
|
| |
Sales and Services of Dept Activities |
(5,705) |
(179) |
(5,526) |
|
| |
85,114,915 |
74,867,093 |
10,247,822 |
|
| |
|
|
| OPERATING EXPENSES |
Instruction |
(49,326,060) |
(45,890,709) |
(3,435,351) |
|
| |
Research |
(10,659,264) |
(10,222,614) |
(436,650) |
|
| |
Public Service |
(416,101) |
(542,504) |
126,403 |
|
| |
Academic Support |
(11,838,335) |
(11,613,474) |
(224,861) |
|
| |
Student Services |
(5,820,307) |
(5,485,306) |
(335,001) |
|
| |
Institutional Support |
(15,166,150) |
(13,445,435) |
(1,720,715) |
|
| |
Operation and Maintenance of Plant |
(11,271,161) |
(10,839,533) |
(431,628) |
|
| |
Student Financial Support |
(16,102,216) |
(13,453,651) |
(2,648,565) |
|
| |
(120,599,594) |
(111,493,226) |
(9,106,368) |
|
| |
|
|
| TRANSFERS |
Mandatory Transfers In |
- |
- |
- |
|
| |
Mandatory Transfers Out |
(1,061,197) |
(1,014,909) |
(46,288) |
|
| |
Non Mandatory Transfers In |
5,315,529 |
6,559,921 |
(1,244,392) |
|
| |
Non Mandatory Transfers Out |
(18,451,335) |
(17,071,823) |
(1,379,512) |
|
| |
(14,197,003) |
(11,526,811) |
(2,670,192) |
|
| NON-OPERATING
REVENUES (EXPENSES) |
State appropriations, Operating |
49,028,200 |
48,131,899 |
896,301 |
|
| |
Gift Income |
161,076 |
295,178 |
(134,102) |
|
| |
Investment Income (loss) |
- |
- |
- |
|
| |
Interest Expense |
- |
- |
- |
|
| |
49,189,276 |
48,427,077 |
762,199 |
|
| |
|
|
| Net
increase (decrease) in Net Assets |
(492,406) |
274,133 |
(766,539) |
|
| |
|
|
| Net
assets (deficit), beginning of year |
(9,144,579) |
(9,418,710) |
274,131 |
|
| Net
assets (deficit), end of year |
$
(9,636,985) |
$
(9,144,577) |
$
(492,408) |
|
| |
|
|
|
|
|
|