|
|
|
|
|
| |
| |
| |
| |
| |
| General Fund -
Current vs Prior Year Income Statement by Object |
| |
| |
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 |
Salaries & Wages - Non-Faculty |
(24,857,828) |
(23,300,209) |
(1,557,619) |
| |
Salaries & Wages - Faculty |
(29,741,424) |
(27,264,441) |
(2,476,983) |
| |
Salaries & Wages - Graduate Students |
(2,843,428) |
(2,925,311) |
81,883 |
| |
Salaries & Wages - Undergrad Students |
(1,352,860) |
(1,156,287) |
(196,573) |
| |
Fringe Benefits |
(23,581,476) |
(21,545,828) |
(2,035,648) |
| |
Supplies and Services |
(15,651,635) |
(15,478,190) |
(173,445) |
| |
Scholarships and Fellowships |
(17,828,999) |
(15,169,843) |
(2,659,156) |
| |
Utilities |
(4,741,940) |
(4,653,119) |
(88,821) |
| |
(120,599,590) |
(111,493,228) |
(9,106,362) |
| |
|
| 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 |
(492,402) |
274,131 |
(766,533) |
| |
|
| Net
assets (deficit), beginning of year |
(9,144,579) |
(9,418,710) |
274,131 |
| Net
assets (deficit), end of year |
$
(9,636,981) |
$
(9,144,579) |
$
(492,402) |
| |
|
|
|
|
|