SLIDE 8 4/23/2020 8
Academic Programs Auxiliary Enterprises Capital Management & Philanthropy
Revenue Cost & Margin Analysis
Public School #1 (Large Public)
Enrollment (’18) 44,474 Endowment $3.3B Grad School: Yes
Instruction Tuition and Fees 1,037,216,000 $ Less Institutional Aid (145,279,000) $ Government & Other Grants and Contracts 405,179,000 $ 1,297,116,000 $ Instruction Delivery Cost (1,351,618,000) $ Margin (54,502,000) $ ‐4% State Appropriations 398,143,000 $ Margin Funding: Academic Support (213,981,000) $ Student Services (47,874,000) $ Institutional Support (279,731,000) $ Public Service, Research and Media (146,278,000) $ Net Margin (344,223,000) $ ‐27% Auxiliary Enterprises Sales and Services 377,393,000 $ Auxiliary Service Expense (231,617,000) $ Net Gain (Loss) 145,776,000 $ 39% Capital Management and Philanthropy Investment Income 125,711,000 $ Private Gifts ‐ Operational 91,659,000 $ Private Gifts ‐ Non‐Operational Change in Value Split Interests Other Income 88,027,000 $ Fundraising& Interest Expense (29,687,000) $ Endowment & Plant contributions 96,515,000 $ Net Return 372,225,000 $
Net Income $173,778,000
(13% of Net tuition & grants)
Academic Programs Auxiliary Enterprises Capital Management & Philanthropy
Revenue Cost & Margin Analysis
Public School #2 Small Public
Enrollment 9,454 (’18) Endowment $51,849,060 Grad School: Yes
Instruction Tuition and Fees 111,630,154 $ Less Institutional Aid (42,834,365) $ Government & Other Grants and Contracts 28,794,657 $ 97,590,446 $ Instruction Delivery Cost (107,416,840) $ Margin (9,826,394) $ ‐10% State Appropriations 45,344,100 $ Margin Funding: Academic Support (9,953,325) $ Student Services (16,563,970) $ Institutional Support (19,094,877) $ Public Service, Research and Media (6,570,379) $ Net Margin (16,664,845) $ ‐17% Auxiliary Enterprises Sales and Services 44,233,077 $ Auxiliary Service Expense (27,014,680) $ Net Gain (Loss) 17,218,397 $ 39% Capital Management and Philanthropy Investment Income 3,191,632 $ Private Gifts ‐ Operational 1,369,510 $ Private Gifts ‐ Non‐Operational 403,899 $ Change in Value Split Interests Insurance recovery 4,040,459 $ Fundraising& Interest Expense (1,829,489) $ Endowment & Plant contributions 8,553 $ State capital Contribution 4,378,656 $ Net Return 11,563,220 $
Net Income $12,116,772
(12% of Net Tuition & Grants)