SLIDE 25 University of Alaska Anchorage Current Base Operating Budget Status As Of 2/28/08
Attachment IV F 9960 Total Revenues 3,751,176 3,586,592
164,584 Net Surplus/(Deficit) 186,134 FY08 Current Base Oper Budget - KOC.xls
Major Budget Unit:
Kodiak College
Year to Projected Total
Expenditures:
Adjusted Date Exp to YTD and Budget Budget Activity Year End Projections Variance
1000 Salaries/Ben 2,387,527 1,374,934 796,381 2,171,315 216,212 2000 Travel 95,700 53,195 39,876 93,071 2,629 3000 Contr Svcs 937,249 406,190 516,866 923,056 14,193 4000 Commdty 222,200 79,729 87,041 166,770 55,430 4500 Resale
25,500 1,280 1,280 24,220 6000 Fin Aid 72,500 22,684 14,135 36,819 35,681 7000 Overhead
10,500 8,147 8,147 2,353 Total Expenditures 3,751,176 1,946,159 1,454,299 3,400,458 350,718
Year to Projected Total
Revenues:
Adjusted Date Exp to YTD and Budget Budget Activity Year End Projections Variance
9100 Tuition 477,000 536,274 536,274 (59,274) 9150 9150 L b F Lab ees 60 800 60,800 14 974 14,974 14 974 14,974 45 826 45,826 9210 Gen Fund 2,635,700 2,617,300 2,617,300 18,400 9700 Aux Receipts
- 9801 Interest Income
- 9802 Overhead
28,600 7,033 7,033 21,567 9900 Intra Agency Rcpt 5,800
CIP Receipts
543,276 411,011 411,011 132,265