Kathie Debenham College: College of Technology and Computing



Download 218.52 Kb.
Page7/8
Date28.05.2018
Size218.52 Kb.
#52170
1   2   3   4   5   6   7   8

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.



Download 218.52 Kb.

Share with your friends:
1   2   3   4   5   6   7   8




The database is protected by copyright ©ininet.org 2024
send message

    Main page