OPERATING BUDGET FOR FY 2016-2017
Presented to Staff Council: May 10, 2016
1
OPERATING BUDGET FOR FY 2016-2017 Presented to Staff Council: May - - PowerPoint PPT Presentation
OPERATING BUDGET FOR FY 2016-2017 Presented to Staff Council: May 10, 2016 1 AGENDA SMC Budget Realities Private Higher Education Environment Global, PACCON, and SMC Changes to Prior Budget Assumptions Major Budget
1
2
3
4
5
6
7
8
9
10
11
12
14
Graduate and Undergraduate Fall 10-Year Headcount Enrollment Trends Fall 2006 through Fall 2015
1461 1289 1309 1243 1284 1265 1354 1368 1319 1252 2699 2611 2514 2379 2621 2823 2853 2873 2778 2754 4160 3900 3823 3622 3905 4088 4207 4241 4097 4006 500 1000 1500 2000 2500 3000 3500 4000 4500 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 Graduate and Professional Undergraduate Total
15
Undergraduate Fall Headcount Enrollment 5 Yr. Trends and 5 Yr. Projections Fall 2011 through Fall 2020
648 623 626 581 653 635 635 635 635 635 199 203 175 181 181 175 175 175 175 175 2006 2047 1977 1992 1,926 1,969 1,995 2,037 2,089 2,128 2853 2873 2778 2754 2,760 2,779 2,805 2,847 2,899 2,938 500 1000 1500 2000 2500 3000 3500 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 Enrollment-New Freshmen Enrollment - Transfer Enrollment-Returning Total Enrollment
Projected Fall Enrollment Actual Fall Enrollment
16
Undergraduate Net Tuition Revenue January Approved Budget vs Actual Fiscal Years Ended 2012-2015
$54,793,000 $63,686,000 $66,174,000 $69,246,000 $63,967,000 $67,203,000 $70,557,000 $70,187,000 50,000,000 55,000,000 60,000,000 65,000,000 70,000,000 75,000,000 2011-2012 2012-2013 2013-2014 2014-2015 Undergraduate January Budget (Net) Undergraduate Actual Revenue (Net)
17
Graduate Net Income Budget vs Actual Fiscal Years Ended Fiscal Years Ending 2012-2015
$6,215,000 $6,298,000 $6,834,000 $7,424,000 $6,455,106 $8,559,577 $8,205,796 $6,848,000 5000000 5500000 6000000 6500000 7000000 7500000 8000000 8500000 9000000 2011-2012 2012-2013 2013-2014 2014-2015 Graduate and Professional Projections Net Graduate and Professional Actuals - Net
18
19
May 10, 2016
20
21
OPERATING BUDGET REVENUES Fiscal Year Ended June 30, 2017 $131,213,000
22 Net Undergraduate Tuition and Fees 50.7% Auxiliary Enterprises 16.7% Endowment Income 5.9% Gift Revenue 1.6% Graduate and Professional Programs Revenue 23.2% Other 1.9%
OPERATING BUDGET EXPENSES BY OBJECT Fiscal Year Ended June 30, 2017 $130,900,000
23 Faculty Salary 24.9% Staff Salary 25.1% Employee Benefits 15.2% Debt Service 3.0% Non-Salary Expenses 29.9% Depreciation Funding 0.6% Strategic Initiatives 0.6% Other Expenses 0.7%
OPERATING BUDGET EXPENSES BY FUNCTION Fiscal Year Ended June 30, 2017 $130,900,000
24 Instruction 39.1% Academic Support 9.0% Information Technology 4.2% Administration 13.4% Student Services 7.5% Athletics 6.3% Auxiliary Services 8.2% Plant Renewal 0.6% Plant Operations 7.2% Debt Service 3.0% Strategic Initiatives 0.6% Other Expenses 0.7%