SLIDE 45 Auxiliary Status Report
Beginning Total Available Current YTD Budget Yr End Activity Fund Balance Budget Revenue YTD % Budget Expend YTD % Budgeted Transfers YTD Fund Bal. Reserves Fund Bal. Activity Activity Student Government 1,817,268 4,214,760 4,175,108 99% 4,528,852 3,996,191 88% 524,159 524,159 1,472,026 1,193,295 278,731 (345,242) (838,251) Student Union 1,969,214 1,760,880 1,742,042 99% 1,727,244 1,491,111 86% 287,300 287,690 1,932,455
(36,759) (253,664) Student Life & Services 178,617 2,125,920 2,105,808 99% 2,265,920 2,102,062 93%
3,746 (140,000) Student Wellness Center 917,553 1,238,958 1,187,258 96% 1,524 1,483 97% 1,027,645 953,460 1,149,868 500,000 649,868 232,315 209,789 Child Development Center 370,846 527,180 484,430 92% 525,982 445,090 85%
325,152 85,034 39,340 1,198 Student Health Services 869,700 1,411,490 1,364,285 97% 1,411,490 1,251,345 89% 50,000 932,640 709,860 222,780 62,940
213,322 437,835 426,793 97% 557,835 480,421 86%
118,500 41,194 (53,628) (120,000) Counseling Center 540,309 1,164,002 1,142,694 98% 1,242,002 1,092,823 88% 50,000 540,180 180,000 360,180 (129) (78,000) Bookstore 123,966 662,133 702,129 106% 209,096 127,655 61% 578,711 483,115 215,325 100,000 115,325 91,359 (125,674) Printing & Duplicating 266,061 555,169 555,676 100% 568,675 535,169 94% 4,494 282,074 180,000 102,074 16,013 (13,506) Food Service 265,153 553,064 616,042 111% 659,649 441,476 67% 43,415 142,892 296,827 100,000 196,827 31,674 (150,000) Telephone Services 585,569 1,006,138 1,020,334 101% 1,082,470 858,664 79%
350,000 397,239 161,670 (76,332) University Parking 11,881,972 3,500,000 3,786,564 108% 2,691,311 2,122,933 79% 900,000 336,926 13,208,677 11,766,500 1,442,177 1,326,705 (91,311) Transportation 5,881 1,723,538 1,721,968 100% 1,665,538 1,493,286 90% 58,000 48,685 185,878
179,997
- Admin Overhead Expenditures
58,097
3,092,337 2,789,674 90% (3,092,337) (2,731,577)
- (58,097)
- University Center
304,422 1,805,000 1,807,512 100% 1,835,000 1,741,495 95% 30,000 30,000 340,439 225,000 115,439 36,017 (60,000) English Language Progam 572,789 1,337,557 1,145,649 86% 1,413,295 1,232,317 87% 150,000 154,856 331,265 331,265
(225,738) Housing 12,846,854 18,045,298 17,669,905 98% 17,722,388 15,398,594 87% 6,910,462 1,588,246 13,529,919 6,050,000 7,479,919 683,065 (6,587,552) Technology Fee 365,917 2,130,920 2,106,145 99% 2,417,522 2,352,192 97%
(246,047) (286,602) Distance Learning 451,421 998,188 1,386,658 139% 1,629,341 1,460,538 90% 10,000 10,000 367,541 50,000 317,541 (83,880) (641,153) FIE Academic Services 289,466 378,121 427,159 113% 434,114 334,402 77%
275,000 107,223 92,757 (55,993) Athletics 69,859 8,134,895 8,081,852 99% 8,270,403 8,040,773 97% (88,591) (42,420) 153,358
83,499 (46,917) Cont Ed Non-Credit 41,533 2,991,001 2,642,089 88% 2,943,085 2,759,909 94%
(117,820) 47,916 Fine Arts Center 128,907 634,000 828,564 131% 665,429 677,870 102%
100,000 179,601 150,694 (31,429) Administrative OH 2,928,676 3,540,000 3,845,023 109%
3,704,732 5,267,456 1,506,243
(1,422,433) (164,732) General 727,870 125,000 6,255 5%
(50,000) (150,000) 884,125
156,255 175,000 Other Auxiliaries 5,631,426 5,390,071 5,448,807 101% 7,877,456 6,112,624 78% (618,456) (614,468) 5,582,077 932,563 4,649,514 (49,349) (1,862,913) TOTAL 44,422,668 66,391,118 66,426,749 100% 67,437,958 59,340,097 88% 10,375,040 6,393,514 45,115,806 23,487,135 21,628,671 693,138 (11,415,864) Revenue Expenditures Transfers