SLIDE 12 12/3/2018 12 W A S H I N G T O N S T A T E U N I V E R S I T Y
Enrollment Ma na g eme nt Rese rve s (Are a 04) Projec tions
As of: 4/ 30/ 2017 Ac tua l & to Da t e Pr
e d Pr
Pr
Pr
e d Pr
e d Pe r m a ne nt Bud g e t L e ve l Funding (PBL ) 2016 2017 2018 2019 2020 2021 Are a PBL 6,847,399 $
L e ss PBL Sa la rie s (5,121,498) $
L e ss Unit Ope ra tio ns (1,684,430) $ PBL Ad just m e nts for t he Ye a r (55,425) $ 424,829 $
E nding PBL Ba la nc e (Ar e a R e se r ve ) 8,299 $ 433,128 $ 433,128 $ 433,128 $ 433,128 $ 433,128 $ Ca sh I n - Ar e a Rese r ve 2017 2018 2019 2020 2021 2022 Prior Ye a r Ba la nc e Fo rwa rd 899,322 $ 278,957 $ 8,469 $ 12,383 $ 16,298 $ 20,212 $ Initia l PBL to Ca sh Allo c a tio n (Inc lud e s Pe rm-Te mp $) 8,299 $ 433,128 $ 433,128 $ 433,128 $ 433,128 $ 433,128 $ Ne t Inc o me fro m NSP 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ 100,000 $ Fe e A c c o unts 859,259 $ 1,016,323 $ 1,016,323 $ 1,016,323 $ 1,016,323 $ 1,016,323 $ Misc 618,399 $ 104,398 $ 104,398 $ 104,398 $ 104,398 $ 104,398 $ T
a l Ca sh In - Ar e a Re se r ve 2,523,861 $ 1,932,807 $ 1,662,318 $ 1,666,233 $ 1,670,147 $ 1,674,062 $ Ac tua l/ Pr
Pr
Pr
e d Pr
Pr
Pr
e d Ca sh Out
e a R e ser ve 2017 2018 2019 2020 2021 2022 Co mmitme nts to Enro llme nt Ma na g e me nt (457,545) $ (336,343) $ (61,940) $ (61,940) $ (61,940) $ (61,940) $ Co mmitme nts to EIT (52,078) $ (79,675) $ (79,675) $ (79,675) $ (79,675) $ (79,675) $ Co mmitme nts to Re c ruitme nt (1,078,835) $ (1,169,378) $ (1,169,378) $ (1,169,378) $ (1,169,378) $ (1,169,378) $ Co mmitme nts to Re g istra r (248,569) $ (30,000) $ (30,000) $ (30,000) $ (30,000) $ (30,000) $ Misc e lla ne o us C ommitme nts (1) $ (60,000) $ (60,000) $ (60,000) $ (60,000) $ (60,000) $ Eq uipme nt Re pla c e ment/ 1187-0004, 1187-0005 & 7304-0998 (98,308) $ (227,461) $ (227,461) $ (227,461) $ (227,461) $ (227,461) $ T
a l Ca sh Out - Ar e a Re se r ve (1,935,691) $ (1,902,858) $ (1,628,455) $ (1,628,455) $ (1,628,455) $ (1,628,455) $ Ac t ua l Ca sh Ba la nc e - Ar e a Re se r ve 588,184 $ L e ss Co mmitme nts Pro je c ted to Po st in FY17 (309,227) $ 2017 Pr
2018 Pr
e d 2019 Pr
2020 Pr
2021 Pr
e d 2022 Pr
Pr
e d Ca sh Ba la nc e - Ar e a R e se r ve 278,942 $ 29,949 $ 33,863 $ 37,778 $ 41,692 $ 45,607 $ Annua l Net Ga in / (L
- ss) - Re ve nue le ss Com m itm e nt
s (620,379) $ (249,009) $ 25,395 $ 25,395 $ 25,395 $ 25,395 $
Commitment Tracking
B U D G E T / S P E N D
Provost FY17 Budget (All 3 Areas Combined)
Unit Total Budget Awarded PBL Salaries (001 & 148‐05) PBL Operations (001 & 148‐05) Salaries, Bens & Operations (148‐01) Area 68 Perm/Temp Funding (001 & 148‐02) Other Temporary Funding (Includes EBB to OUE) (001) Academic Success & Career Advising 1,066,736 702,170 26,415 63,756 274,395 Admissions 829,416 741,652 87,764 Assessment & Innovation 453,592 365,501 42,764 4,904 40,423 Corporate Relations 228,690 208,690 20,000 Enrollment Area Reserves 543,444 (9,049) 270,590 281,903 Enrollment Equipment Replacement 182,971 ‐ 41,471 141,500 Enrollment Information Technology 1,072,470 1,102,811 (75,341) 45,000 Enrollment Management Admin 213,629 180,204 33,425 Equity & Diversity 478,323 305,674 34,873 1,564 136,212 Freshman Seminar 116,999 54,110 30,889 32,000 Honors College 1,158,253 1,136,892 21,361 Institutional Research 748,370 713,050 16,968 18,352 Misc Small Units (ROTC/Ombuds, etc) 611,072 331,436 96,295 182,278 1,063 Museum of Arts 382,768 361,142 21,280 346 Native American Programs 414,771 317,922 13,928 2,169 80,752 New Student Programs 1,803,267 ‐ ‐ 1,803,267 Office of Undergraduate Education 971,779 552,566 36,805 1,306 5,687 375,415 Provost Administration 1,571,303 1,473,323 97,980 Provost Support / Commitments 919,018 ‐ ‐ 908,918 10,100 Recruitment & Marketing 2,471,671 1,014,397 567,775 849,499 40,000 Registrar 1,027,393 665,142 ‐ 362,251 Student Academic Success 286,136 286,136 ‐ Student Financial Services 2,071,214 1,852,819 218,395 Writing Program 379,286 269,130 54,156 56,000 Total Budget Awarded in Area 01 & 04 20,002,571 12,625,718 1,657,793 3,557,119 1,332,199 829,742 ‐ Colleges 796,476 796,476 Colleges ‐ Partner Accommodation 500,000 500,000 Colleges ‐ Dean Searches 215,000 215,000 Other ‐ Non College 210,000 210,000 Grand Total Budget Awarded 21,724,047 12,625,718 1,657,793 3,557,119 3,053,675 829,742 Total Available Budget 20,572,722 12,706,658 1,873,608 3,035,299 2,168,924 788,233 Net Long / (Short) (5.3%) (1,151,325) 80,940 215,815 (521,820) (884,751) (41,509)