Section V: Finance
Financial Analysis Form for All R401 Documents
|
|
|
|
|
|
|
|
|
|
Year 1
|
Year 2
|
Year 3
|
Year 4
|
Year 5
|
Students
|
|
|
|
|
|
|
Projected FTE Enrollment*
|
5.47
|
6.83
|
7.20
|
7.47
|
7.67
|
|
Cost Per FTE*
|
$5,052.00
|
$5,957.00
|
$5,902.00
|
$6,805.00
|
$6,835.00
|
|
Student/Faculty Ratio*
|
10.93
|
9.76
|
10.29
|
9.33
|
9.58
|
|
Projected Headcount**
|
102
|
115
|
120
|
122
|
124
|
|
|
|
|
|
|
|
Projected Tuition
|
|
|
|
|
|
|
Gross Tuition
|
$21,561.00
|
$26,951.00
|
$28,397.00
|
$29,449.00
|
$30,237.00
|
|
Tuition to Program
|
See Notes
|
See Notes
|
See Notes
|
See Notes
|
See Notes
|
|
|
|
|
|
|
|
5 Year Budget Projection (for new courses/sections only)
|
|
|
Year 1
|
Year 2
|
Year 3
|
Year 4
|
Year 5
|
Expense***
|
|
|
|
|
|
|
Salaries & Wages
|
$20,000.00
|
$29,120.00
|
$30,285.00
|
$35,996.00
|
$37,435.00
|
|
Benefits
|
$2,120.00
|
$3,087.00
|
$3,210.00
|
$3,816.00
|
$3,968.00
|
|
Total Personnel
|
$22,120.00
|
$32,207.00
|
$33,495.00
|
$39,811.00
|
$41,404.00
|
|
Current Expense
|
$500.00
|
$3,000.00
|
$3,000.00
|
$5,000.00
|
$5,000.00
|
|
Travel
|
$0.00
|
$500.00
|
$1,000.00
|
$1,000.00
|
$1,000.00
|
|
Capital
|
$5,000.00
|
$5,000.00
|
$5,000.00
|
$5,000.00
|
$5,000.00
|
|
Library Expense
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
$0.00
|
Total Expense
|
$27,620.00
|
$40,707.00
|
$42,495.00
|
$50,811.00
|
$52,404.00
|
|
|
|
|
|
|
|
Revenue***
|
|
|
|
|
|
|
Legislative Appropriation
|
|
|
|
|
|
|
Grants & Contracts
|
|
|
|
|
|
|
Donations
|
|
|
|
|
|
|
Reallocation
|
|
|
|
|
|
|
Tuition Generated by new FTE
|
$21,561.00
|
$26,951.00
|
$28,374.00
|
$29,449.00
|
$30,237.00
|
|
Fees
|
|
|
|
|
|
|
Other (Tuition growth in other programs)
|
$6,059.00
|
$13,756.00
|
$14,098.00
|
$21,363.00
|
$22,166.00
|
Total Revenue
|
$27,620.00
|
$40,707.00
|
$42,495.00
|
$50.811.00
|
$50,404.00
|
|
|
|
|
|
|
|
Difference
|
|
|
|
|
|
|
Revenue-Expense
|
$ -
|
$ -
|
$ -
|
$ -
|
$ -
|
|
|
|
|
|
|
|
Comments
|
|
*Projected FTE Enrollment, Cost Per FTE, and Student/Faculty Ratio are for the additional sections of existing courses ONLY. Given the nature of these courses, the Student/Faculty Ratio for these additional sections will be lower than that of the entire Computer Science Department
**Projected number of majors in this new program
***Expenses and Revenues are for the additional sections of existing courses ONLY
Notes: UVU does not allocate tuition revenues directly to any programs. Increased tuition revenue from general UVU growth and/or additional enrollment growth tax fund support would be allocated through UVU’s Planning, Budgeting, and Accountability (PBA) process.
Share with your friends: |