Net of SURS/Investments
Operating (Funds 01 & 02) Statement of Activities (Net of SURS/Investments)
January 31, 2024 FY24 Act.
% Change Over %
YTD Actual YTD Budget Full Budget YTD Bud. Full Bud. YTD Actual Budget Chng FY23 Act. Chng
Revenue
Local Governmental Sources
16,814,768$ 16,815,748$ 28,700,710$ 100.
0% 58.6% 16,979,905$ 28,
962,379$ 58.6% (165,137)$ -1.0%
State Governmental Sources
5,719,658 6,157,302 10,
509,134 92.9% 54.4% 2,288,385 4,872,056 47.0% 3,431,273$ 149.
9%
Federal Governmental Sources
- - - 0.0% 0.0% - - 0.0% -$ 0.0%
Student Tuition & Fees
10,146,055 9,178,932 14,360,846 110.5% 70.7% 9,616,801 13,350,427 72.0% 529,254$ 5.5%
Sales & Service Fees
75,816 102,533 175,
000 73.
9% 43.3% 54,935 164,000 33.5% 20,881$ 38.
0%
Facilities Revenue
15,966 11,112 18,966 143.7% 84.2% 15,966 18,
966 84.2% -$ 0.
0%
Nongovernmental Gifts
13,486 6,445 11,000 209.3% 122.6% 2,753 11,
000 25.0% 10,733$ 389.
9%
Other Revenue
3,623,118 4,129,293 7,
047,777 87.7% 51.4% 3,646,916 11,671,443 31.2% (23,798)$ -
0.7%
Total Revenue
36,408,868$ 36,401,365$ 60,823,433$ 100.0% 59.9% 32,605,661$ 59,050,271$ 55.2% 3,803,207$ 11.7%
Salaries
16,836,736$ 17,155,534$ 29,
280,648$ 98.1% 57.5% 15,611,141$ 28,
170,035$ 55.4% 1,225,594$ 7.
9%
Employee Benefits
5,795,261 6,902,359 11,780,779 84.0% 49.2% 5,349,163 15,614,102 34.3% 446,099$ 8.
3%
Contractual Services
2,430,053 2,991,071 5,105,087 81.2% 47.6% 2,367,796 4,823,014 49.1% 62,257$ 2.6%
General Materials & Supplies
1,912,300 2,022,524 3,451,994 94.6% 55.4% 1,849,714 3,
307,839 55.9% 62,586$ 3.4%
Travel & Conference/Meeting
168,375 251,970 430,
056 66.
8% 39.2% 124,090 332,282 37.3% 44,285$ 35.
7%
Fixed Charges
1,319,632 949,149 1,
619,985 139.0% 81.5% 1,021,116 1,
591,347 64.2% 298,516$ 29.
2%
Utilities
480,637 701,779 1,197,780 68.5% 40.1% 355,541 1,220,675 29.1% 125,096$ 35.
2%
Capital Outlay
46,822 910,374 1,553,805 5.1% 3.0% 10,389 1,687,269 0.6% 36,434$ 350.7%
Other Expenditures
586,917 565,394 965,
000 103.8% 60.8% 566,254 916,500 61.8% 20,663$ 3.6%
Contingency
- 39,387 67,
225 0.0% 0.0% - 100,000 0.0% -$ 0.
0%
Total Expenditures 29,576,733$ 32,489,541$ 55,452,359$ 91.0% 53.3% 27,255,204$ 57,763,063$ 47.2% 2,321,529$ 8.5%
Surplus/(deficit)
6,832,135$ 3,911,824$ 5,371,074$ 5,350,457$ 1,530,279$ 1,481,678$ 27.7%
Net Transfers Out/(In) -$ 850,000$ -$ 1,530,279$ -$ 0.0%
Net Operating Funds Surplus/(Deficit) 6,832,135$ 3,911,824$ 4,521,074$ 5,350,457$ -$ 1,481,678$ 27.7%
Beginning Fund Balance 30,505,914 30,505,914 30,505,914 33,702,147
Net Operating Funds Surplus/(Deficit) 6,832,135 3,911,824 4,521,074 5,350,457
Add: Contingency (assumption is it is not used) 67,225
Calculated YTD Ending Fund Balance (b) 37,338,049$ 34,417,738$ 35,094,213$ 39,052,604$