rmac
play

RMAC: CPP Budget Overview 2007/08 2011/12 February 3, 2012 Budget - PowerPoint PPT Presentation

Dec 10, 2023 •220 likes •395 views

RMAC: CPP Budget Overview 2007/08 2011/12 February 3, 2012 Budget Services Cal Poly Pomonas Budget CPP Budget Trends 2012/13 Budget Est 2 CPP Budget Services Cal Poly Pomona 2011/12 University Budget Plan Summary as of January

  1. RMAC: CPP Budget Overview 2007/08 – 2011/12 February 3, 2012 Budget Services

  2. Cal Poly Pomona’s Budget  CPP Budget Trends  2012/13 Budget Est 2 CPP Budget Services

  3. Cal Poly Pomona 2011/12 University Budget Plan Summary as of January 17, 2012 2011/12 Base One-Time 2011/12 Mid- Total One-Time 2011/12 Total Budget Temp Budget Year Reduction Temp Budget Budget Division President $ 1,597,605 $ 895,807 $ - $ 895,807 $ 2,493,412 Academic Affairs 68,753,090 18,161,275 - 18,161,275 86,914,365 Administrative Affairs 13,365,863 3,744,472 - 3,744,472 17,110,335 Instr & Info Tech 6,290,576 1,745,147 - 1,745,147 8,035,723 Student Affairs 11,255,950 2,554,107 - 2,554,107 13,810,057 Student Health Services 3,540,000 (140,864) - (140,864) 3,399,136 University Advancement 2,645,129 966,935 - 966,935 3,612,064 Total, Divisions $ 107,448,213 $ 27,926,879 $ - $ 27,926,879 $ 135,375,092 Centrally Managed Benefits $ 50,999,169 $ 1,318,139 $ - $ 1,318,139 $ 52,317,308 Financial Aid State Univ Grants 31,198,800 2,243,458 - 2,243,458 33,442,258 EOP, Other 1,024,909 (27,535) - (27,535) 997,374 Total Fin Aid 32,223,709 2,215,923 - 2,215,923 34,439,632 Risk Management 3,905,444 - - - 3,905,444 Space Rental 922,364 - - - 922,364 Utilities 9,867,982 3,502,114 - 3,502,114 13,370,096 Total, Centrally Managed $ 97,918,668 $ 7,036,176 $ - $ 7,036,176 $ 104,954,844 University Designated $ 972,420 $ 3,787,423 $ - $ 3,787,423 $ 4,759,843 Unallocated 243,761 15,716,044 (4,918,100) 10,797,944 11,041,705 Reserve 2,000,000 3,000,000 - 3,000,000 5,000,000 Total, University $ 3,216,181 $ 22,503,467 $ (4,918,100) $ 17,585,367 $ 20,801,548 Grand Total, CPP Uses $ 208,583,062 $ 57,466,522 $ (4,918,100) $ 52,548,422 $ 261,131,484 3 CPP Budget Services

  4. Percent 2007/08 2008/09 2009/10 2010/11 2011/12 Total Change Change Divisions $ 140,182,803 $ 139,193,681 $ 109,022,954 $ 127,511,908 $ 107,409,273 $ (32,773,530) -23.4% Centrally Managed 72,071,843 74,403,176 81,207,706 84,937,064 97,918,668 25,846,825 35.9% University 2,640,823 72,037 1,860,162 3,325,120 3,255,121 614,298 23.3% Total $ 214,895,469 $ 213,668,894 $ 192,090,822 $ 215,774,092 $ 208,583,062 $ (6,312,407) -2.9% Divisions $145,000,000 $135,000,000 $125,000,000 $115,000,000 $105,000,000 $95,000,000 $85,000,000 $75,000,000 2007/08 2008/09 2009/10 2010/11 2011/12 Centrally Managed 105,000,000 95,000,000 85,000,000 75,000,000 65,000,000 55,000,000 45,000,000 2007/08 2008/09 2009/10 2010/11 2011/12 4 CPP Budget Services

  5. Uses for the Centrally Managed Fund Percent of 4-Year 2007/08 2008/09 2009/10 2010/11 2011/12 Centrally Managed Total Change Benefits $ 44,057,438 $ 45,169,790 $ 45,744,932 $ 46,767,792 $ 50,999,169 52.1% 15.8% Utilities 7,391,780 7,630,980 8,368,968 9,235,548 9,867,982 10.1% 33.5% Financial Aid 15,864,817 16,844,598 22,335,998 24,157,609 32,223,709 32.9% 103.1% Risk Management 3,905,444 3,905,444 3,905,444 3,905,444 3,905,444 4.0% 0.0% Space Rental 852,364 852,364 852,364 852,364 922,364 0.9% 8.2% Total Cent'ly Mgd $ 72,071,843 $ 74,403,176 $ 81,207,706 $ 84,918,757 $ 97,918,668 100.0% 35.9% $100,000,000 $90,000,000 $80,000,000 $70,000,000 $60,000,000 $50,000,000 $40,000,000 $30,000,000 $20,000,000 $10,000,000 $- 2007/08 2008/09 2009/10 2010/11 2011/12 Benefits Utilities Financial Aid Risk Management Space Rental 5 CPP Budget Services

  6. Cal Poly Pomona Annual Budget 2007/08 through 2011/12 Mid Year Reduction Fund Source 2007/08 2008/09 2008/09 2009/10 2010/11 2011/12 General Fund $ 146,607,350 $ 145,896,192 $ 140,917,092 $ 106,124,922 $ 124,212,192 $ 96,644,062 Tuition Fees 57,696,667 62,823,000 62,823,000 75,416,000 79,609,000 101,152,000 Other Revenue 10,591,452 9,912,000 9,928,802 10,549,900 11,953,000 10,787,000 Total Budget $ 214,895,469 $ 218,631,192 $ 213,668,894 $ 192,090,822 $ 215,774,192 $ 208,583,062 • 2007/08 – Last year before the economic tsunami hit the US and California • 2008/09 – GF reduced, offset with $5M fee revenue increase • 2008/09 had total $4.979M mid-year reductions in November & December • 2009/10 22% Gen Fund Reduction but, offset with U.S. Stimulus funds • 2010/11 State increased CSU Budget; CPP had a $14M Gen Fund increase, but, Enrollment was reduced which reduced revenue budget • 2011/12 State reduced CPP’s GF budget by another 22% or $27.6M followed by a Mid-Yr reduction of another $4.9M. Total reduction of 26.2% from 2010/11 CPP Budget Services 6

  7. Cal Poly Pomona General Operating 5 Year Fund $225,000,000 $175,000,000 $125,000,000 $75,000,000 $25,000,000 2007/08 2008/09 2008/09 2009/10 2010/11 2011/12 2011/12 Other Revenue Tuition Fees General Fund 7 CPP Budget Services

  8. CPP General Fund 5-Year Summary $165,000,000 $155,000,000 $145,000,000 $135,000,000 Budget $125,000,000 $115,000,000 $105,000,000 $95,000,000 $85,000,000 $75,000,000 2007/08 2008/09 2008/09 2009/10 2010/11 2011/12 2011/12 General Fund $146,607,350 $145,896,192 $140,917,092 $106,124,922 $124,212,192 $96,644,062 $91,725,962 CPP Tuition Fees 5-Year Summary $110,000,000 $100,000,000 $90,000,000 Budget $80,000,000 $70,000,000 $60,000,000 $50,000,000 2007/08 2008/09 2008/09 2009/10 2010/11 2011/12 Tuition Fees $57,696,667 $62,823,000 $62,823,000 $75,416,000 $79,609,000 $101,152,000 8 CPP Budget Services

  9. Annual General Fund Change 2008/09 to 2011/12 $20,000,000 $10,000,000 Budget Change $- $(10,000,000) $(20,000,000) $(30,000,000) $(40,000,000) $(50,000,000) $(60,000,000) 2008/09 2008/09 2009/10 2010/11 2011/12 2011/12 Total General Fund $(711,158) $(4,979,100) $(34,792,170) $18,087,270 $(27,568,130) $(4,918,100) $(54,881,388) Annual Tuition Fee Revenue Change 2008/09 to 2011/12 $50,000,000 $45,000,000 Revenue Budget Change $40,000,000 $35,000,000 $30,000,000 $25,000,000 $20,000,000 $15,000,000 $10,000,000 $5,000,000 $- 2008/09 2008/09 2009/10 2010/11 2011/12 2011/12 Total Tuition Fee $5,126,333 $- $12,593,000 $4,193,000 $21,543,000 $2,419,000 $45,874,333 Net 5-Yr Reduction: $(9,007,055) 9 CPP Budget Services

  10. Dollars per FTE Annual Change $9,000 $8,000 $7,000 $6,000 $5,000 $4,000 $3,000 2007/08 2008/09 2009/10 2010/11 2011/12 GF/FTE TF/FTE 10 CPP Budget Services

  11. Cal Poly Pomona Annual Budget 2007/08 through 2011/12 Mid Year Reduction Fund Source 2007/08 2008/09 2008/09 2009/10 2010/11 2011/12 General Fund $ 146,607,350 $ 145,896,192 $ 140,917,092 $ 106,124,922 $ 124,212,192 $ 96,644,062 Tuition Fees 57,696,667 62,823,000 62,823,000 75,416,000 79,609,000 101,152,000 Other Revenue 10,591,452 9,912,000 9,928,802 10,549,900 11,953,000 10,787,000 Total Budget $ 214,895,469 $ 218,631,192 $ 213,668,894 $ 192,090,822 $ 215,774,192 $ 208,583,062 • 2007/08 – Last year before the economic tsunami hit the US and California • 2008/09 – GF reduced, offset with $5M fee revenue increase • 2008/09 had total $4.979M mid-year reductions in November & December • 2009/10 22% Gen Fund Reduction but, offset with U.S. Stimulus funds • 2010/11 State increased CSU Budget; CPP had a $14M Gen Fund increase, but, Enrollment was reduced which reduced revenue budget • 2011/12 State reduced CPP’s GF budget by another 22% or $27.6M followed by a Mid-Yr reduction of another $4.9M. Total reduction of 26.2% from 2010/11 11 CPP Budget Services

  12. 12

  13. So How is CPP surviving? • In light of -$9M reduction over 5 years, the Campus has the ability to Use One-time Carryforward Balances What are the Carryforward Balances? 2007/08 2008/09 2009/10 2010/11 2011/12 Carryforward President $ 543,704 $ 413,816 $ 485,327 $ 681,118 $ 895,807 Academic Affairs 3,009,287 1,831,930 4,422,518 5,888,265 18,669,268 Administrative Affairs 1,429,109 1,658,545 2,425,708 1,652,449 3,458,437 I & IT 2,087,592 3,165,509 2,022,861 2,035,843 1,808,706 Student Affairs 1,313,334 841,915 1,715,015 924,730 2,098,714 Health Services 437,485 235,273 353,003 285,123 (28,644) University Advancement 287,931 40,612 110,481 166,012 777,806 Centrally Managed & University 12,136,192 13,473,658 23,011,515 28,601,122 29,676,871 Total Carryforward $ 21,244,634 $ 21,661,258 $ 34,546,428 $ 40,234,662 $ 57,356,965 How were Carryforward Balances achieved? Beginning 2007/08: • VP approval of purchases over $1,000 • Travel Limits • Hiring Limits • Campus has collectively worked at not spending its budgets 13 CPP Budget Services

  14. CPP Allocation and Carryforward Balance 250,000,000 250,000,000 200,000,000 200,000,000 150,000,000 150,000,000 100,000,000 100,000,000 50,000,000 50,000,000 - 2007/08 2008/09 2009/10 2010/11 2011/12 - 2007/08 2008/09 2009/10 2010/11 2011/12 Total Carryforward $21,244,634 $21,661,258 $34,546,428 $40,234,662 $57,356,965 Perm Allocation Total Carryforward Perm Allocation 214,895,469 213,668,894 192,090,822 215,774,192 208,583,062 14 CPP Budget Services

Recommend

Ham Branch Nomination Presentation to Rivers Management Advisory Committee (RMAC) Concord, NH

Ham Branch Nomination Presentation to Rivers Management Advisory Committee (RMAC) Concord, NH

NHRMPP Ham Branch Nomination Presentation to Rivers Management Advisory Committee (RMAC) Concord, NH June 23, 2014 Ham Branch Nomination/NHRMPP Presentation to RMAC June 23, 2014 Who we are: Roy Stever Chair, Easton Conservation

320 views • 27 slides
Nomination of the Warner River to the NHDES Rivers Management and Protection Program An exercise

Nomination of the Warner River to the NHDES Rivers Management and Protection Program An exercise

Nomination of the Warner River to the NHDES Rivers Management and Protection Program An exercise in public policy, outreach and education NH R H River ers M Managem emen ent and Protec ection on P Progr gram am LAC RMAC Towns

444 views • 33 slides
Finite Projective Planes and their Substructures G. Eric Moorhouse Department of Mathematics

Finite Projective Planes and their Substructures G. Eric Moorhouse Department of Mathematics

Projective Planes Substructures of known planes Nets A Call for Heuristics Finite Projective Planes and their Substructures G. Eric Moorhouse Department of Mathematics University of Wyoming RMAC Seminar 10 Sept 2010 G. Eric Moorhouse

792 views • 48 slides
The Alon-Tarsi Conjecture G. Eric Moorhouse Department of Mathematics University of Wyoming 5

The Alon-Tarsi Conjecture G. Eric Moorhouse Department of Mathematics University of Wyoming 5

The Alon-Tarsi Conjecture G. Eric Moorhouse Department of Mathematics University of Wyoming 5 Dec 2008 / RMAC Seminar G. Eric Moorhouse The Alon-Tarsi Conjecture Latin Squares A Latin square of order n is an n n array in which each of the

1.06k views • 50 slides
Semifinite Generalized Quadrangles G. Eric Moorhouse Department of Mathematics University of

Semifinite Generalized Quadrangles G. Eric Moorhouse Department of Mathematics University of

Semifinite Generalized Quadrangles G. Eric Moorhouse Department of Mathematics University of Wyoming RMAC Seminar10 October 2014 G. Eric Moorhouse Semifinite Generalized Quadrangles Generalized Quadrangles A generalized quadrangle (GQ) is

636 views • 49 slides

More recommend