board of trustees fy 2009 budget presentation f. john case, ed. d. may 19, 2008
DESCRIPTION
Board of Trustees FY 2009 Budget Presentation F. John Case, Ed. D. May 19, 2008. FY09 Budget Proposal – FY09 Basic Assumptions. 4% increase in enrollment No change in undergraduate or graduate tuition and fees 5% increase in School of Law tuition and non-resident surcharge - PowerPoint PPT PresentationTRANSCRIPT
1
Board of TrusteesBoard of Trustees
FY 2009 Budget FY 2009 Budget PresentationPresentation
F. John Case, Ed. D.F. John Case, Ed. D.
May 19, 2008May 19, 2008
2
FY09 Budget Proposal – FY09 Basic AssumptionsFY09 Budget Proposal – FY09 Basic Assumptions
• 4% increase in enrollment• No change in undergraduate or graduate tuition and fees• 5% increase in School of Law tuition and non-resident
surcharge• $8.4 million increase in SSI – assumes $3.9M “tuition
subsidy”• Funds to support a 3.5% salary pool for all regular
employees
• 4% increase in enrollment• No change in undergraduate or graduate tuition and fees• 5% increase in School of Law tuition and non-resident
surcharge• $8.4 million increase in SSI – assumes $3.9M “tuition
subsidy”• Funds to support a 3.5% salary pool for all regular
employees
3
FY09 Budget Proposal – Request SummaryFY09 Budget Proposal – Request Summary
Summary of general fund departmental requests. Personnel request includes $2M for academic investment and all instructional position requests
Ongoing One-time Example
Personnel $11,568,116 $131,450Ongoing: 58 instructional positions, from lecturers to full professors; Advisors; New/increased GA stipend
Operating $2,473,141 2,916,500Ongoing: Increases to support requested faculty growth; Cost share increase for Engineering student design team ($204k)
Tech/Equip 30,000 4,079,558One-time: Equipment replacement in Engineering labs
Facilities/Plant
130,000 5,447,800
One-time: Lab and classroom renovations; Ocasek Natatorium major pool repairs; Planning costs for Library’s Learning Commons
Total $14,201,257 $12,575,308
4
FY09 Budget Proposal – Highlights FY09 Budget Proposal – Highlights
$19.8 million committed to various aspects of the campus community:$19.8 million committed to various aspects of the campus community:
Commitments (included in budget model)1. Debt Payments 3,073,584$ 2. Utility increases 1,987,150 3. Scholarship ($831k honors plus $705k general) 1,536,000 4. New facility operating costs 365,675 5. Compensation, includes 3.5% pool 4,869,886 6. Academic investment 750,000 7. Athletics - Gender Equity, Budget Enhancement 1,816,783 8. Positions and operating for $500M campaign 1,343,000 9. Parking (either rate increases or GF support) 1,700,000 10. Other commitments 264,500 11. Research matching commitments TBD
19,781,578$
5
FY09 Budget Proposal – Highlights (cont’d.)FY09 Budget Proposal – Highlights (cont’d.)
1. Vacant Position funding• Proposal to review overall vacant positions and related requests
for new allocations• Budget proposal includes:
- $14.2M funded vacancies- $2.5M overall academic investment allocations - ($7M) estimated salary savings
1. Vacant Position funding• Proposal to review overall vacant positions and related requests
for new allocations• Budget proposal includes:
- $14.2M funded vacancies- $2.5M overall academic investment allocations - ($7M) estimated salary savings
2. Expected $50M in FY08 carryover – proposal to recommend use of carryover balances to address one-time requests and supplement operating budget as needed
3. Review the $4M in technology-related requests and determine what can be funded using the available technology fees
2. Expected $50M in FY08 carryover – proposal to recommend use of carryover balances to address one-time requests and supplement operating budget as needed
3. Review the $4M in technology-related requests and determine what can be funded using the available technology fees
6
FY09 Budget Proposal – Revenue SummaryFY09 Budget Proposal – Revenue Summary Approved Budget
FY08 Proposed
Budget FY09 Increase
(Decrease)
REVENUESTuition & General Service Fees 182,006,000$ 191,847,900$ 9,841,900$ Other Fees 20,145,758 20,863,572 717,814
Total Tuition and Fees 202,151,758$ 212,711,472$ 10,559,714$
State AppropriationsState Share of Instruction 85,574,500$ 93,945,925$ 8,371,425$ Challenge Funding 4,528,572 4,472,054 (56,518) Institute for Global Business 250,000 250,000 - Capital Component 2,528,761 - (2,528,761)
Total State Appropriations 92,881,833$ 98,667,979$ 5,786,146$
Inc. from Investments/Endowments 6,220,000$ 5,670,000$ (550,000)$ Departmental Sales/Svc Revenues 9,844,628 11,946,176 2,101,548 Indirect Cost Revenue 4,325,000 4,475,000 150,000 Miscellaneous 1,050,000 1,050,000 -
Total Other Revenue 21,439,628$ 23,141,176$ 1,701,548$
Total Revenue 316,473,219$ 334,520,627$ 18,047,408$
Transfers-in 1,022,386$ -$ (1,022,386)$ Total Current Resources 317,495,605$ 334,520,627$ 17,025,022$
7
FY09 Budget Proposal – Expense SummaryFY09 Budget Proposal – Expense Summary Approved Budget
FY08 Proposed
Budget FY09 Increase
(Decrease)
EXPENDITURESFull time employees 103,768,975$ 107,468,526$ 3,699,551$ Vacant positions 7,518,526 9,739,943 2,221,417 Other employees (PT, OT, etc.) 26,610,421 27,253,777 643,356 Salary pool 3.5% 3,628,282 4,068,995 440,713
Total payroll 141,526,205$ 148,531,241$ 7,005,037$
Fringe Benefits 45,797,765$ 48,035,878$ 2,238,114$ Total Compensation 187,323,969$ 196,567,120$ 9,243,150$
Nonpersonnel operating 25,102,717$ 25,644,308$ 541,591$ Scholarships 28,181,230 29,805,715 1,624,485 Dedicated fee operations 13,185,435 13,602,791 417,356 Utilities 9,375,338 11,362,488 1,987,150 Other central obligations 21,107,787 21,955,593 847,806
Total nonpersonnel 96,952,506$ 102,370,895$ 5,418,388$
Auxiliary support 19,197,701$ 23,261,758$ 4,064,057$ Debt retirement 10,155,667 11,233,855 1,078,188 Other 3,865,761 1,087,000 (2,778,761)
Total transfers out 33,219,129$ 35,582,613$ 2,363,484$
Total expenditures 317,495,605$ 334,520,627$ 17,025,022$
Net Surplus/Deficit 0$ 0$ 0$
8
FY09 Budget Proposal – Auxiliary SupportFY09 Budget Proposal – Auxiliary Support
FY08 Approved
FY09 Auxiliary
FY09 ProposedUnfunded
Request FY08
Residence Life & Housing 600,000$ 600,000$ 600,000$ -$ Dining Services - - - - Student Union 1,495,275 1,695,982 1,495,275 200,707 Athletics 13,259,960 15,624,017 15,624,017 - Parking Services - 1,700,000 1,700,000 - Student Recreation & Wellness Ctr 2,350,000 2,710,639 2,350,000 360,639 Athletic Facilities 879,896 1,097,174 879,896 217,278 EJ Thomas PAH 1,212,570 1,212,570 1,212,570 - Telecommunications - - - -
Total 19,797,701$ 24,640,382$ 23,861,758$ 778,624$
9
FY09 Budget Proposal - Wayne College
Assumptions
FY09 Budget Proposal - Wayne College
Assumptions• Flat enrollment• No change in tuition and fees• No new positions• Funding of “Customer Service and Campus Safety
Initiatives”• 40% growth in SB140/Post-secondary resulting from
the expansion to Dual Enrollment programming• Sufficient funds to support a 3.5% salary pool for all
regular employees
• Flat enrollment• No change in tuition and fees• No new positions• Funding of “Customer Service and Campus Safety
Initiatives”• 40% growth in SB140/Post-secondary resulting from
the expansion to Dual Enrollment programming• Sufficient funds to support a 3.5% salary pool for all
regular employees
10
FY09 Budget Proposal - Wayne CollegeRevenue SummaryFY09 Budget Proposal - Wayne CollegeRevenue Summary
FY07-08 Approved
Budget
FY08-09 Proposed
BudgetIncrease
(Decrease)Resources:
RevenuesCredit Tuition and Fees $7,062,300 $7,286,200 $223,900State Share of Instruction 3,183,603 3,490,585 306,982 Access Challenge 609,803 609,803 - Capital Component 28,503 0 (28,503) Course, Technology, Misc Fees 402,000 367,000 (35,000) Continuing Ed. & Other Dept. Sales 595,500 618,750 23,250 Other 2,500 52,500 50,000
Subtotal $11,884,209 $12,424,838 $540,629
Transfers-InReserve for Contingency $50,000 $50,000 - From Bookstore/Vending 0 0 -
Subtotal $50,000 $50,000 -
Total Available Resources $11,934,209 $12,474,838 $540,629
11
FY09 Budget Proposal - Wayne CollegeExpense SummaryFY09 Budget Proposal - Wayne CollegeExpense Summary
FY07-08 Approved
Budget
FY08-09 Proposed
BudgetIncrease
(Decrease)Expenditures:
Compensation $9,183,047 9,527,847 $344,800Fixed Obligations 908,000 991,000 83,000 Nonpersonnel Operating 1,284,659 1,305,991 21,332
Subtotal $11,375,706 $11,824,838 $449,132
Transfers-OutContingency $50,000 $50,000 $0Scholarships (SB140) 180,000 300,000 120,000 Plant Funds/Scholarships 300,000 300,000 - Capital Component 28,503 0 (28,503)
Subtotal $558,503 $650,000 $91,497
Total Expenditures and Tr-Out $11,934,209 $12,474,838 $540,629
12
Input/QuestionsInput/Questions