BREvi\RPC:01vIMiJNrtYCOLLEGE--'
SUMMARY OF mcoME AND EXPENDITURES
UNRESffRlCTED~URRENT FUND
FOD,'IJHEMON'rI1:ENDm@AUGUST
;. .h::,.,:;ti;h <.c;:::i::::, :.'~H:.::' . -,::..:::::::::-+:,.:_:::.::::::",,~.:.:,\~ ::",;.;k:::;,;;;-,~;:<"d'::"-:'>';;;;;:':'i;}:;:::::;,,~, :,';::h~~::::;:-: :<.:. ..<: :.::' .: ,:}':.",:;.>' ; :,',:,.:.:.:,
FY%
FY%
CURRENTYEAR 2007-2008 17%
PRIOR YEAR 2006-2007
17%
Approved
Year to Date
Unobligated
Act
Year to Date
End of Year
Act
Budget
Activity
Balance %
Activity
Activity
%
Revenue:
StudentFees
$18,089,668.00 $7,775,019.74
$10,314,648.26
43%
$7,218,982.28
$17,442,799.73
41%
GovernmentAppropriations
43,156,959.00 6,210,998.08
36,945,960.92
14%
6,228,614.62
42,014,780.26
15%
Other Sources
2,170,000.00 215,045.89
1,954,954.11
10%
203,609.59
2,416,625.88
8%
Total Revenue
$63,416,627.00 $14,201,063.71
$49,215,563.29
22%
$13,651,206.49 $61,874,205.87
22%
Expenditures:
Salaries and Benefits
$46,270,433.00 $4,630,071.10
$41,640,361.90
10%
$5,080,306.04
$44,526,403.48
11%
Current Expenses
15,403,108.00
1,519,189.09
13,883,918.91
10%
1,698,081.06
13,016,358.39
13%
Capital Outlay
1,226,796.00
54,409.50
1,172,386.50
4%
443,281.78
1,505,979.18
29%
Transfers
912,880.00
840,723.12
72,156.88
92%
840,723.12
895,153.12
94%
Total Expenditures
$63,813,217.00 $7,044,392.81
$56,768,824.19
11%
$8,062,392.00
$59,943,894.17
13%
Net Revenues and
Expenditures ($396,590.00) $7,156,670.90
$5,588,814.49
$1,930,311.70
Budgeted Ending Fund
Balance
$7,926,351.82