Montana Tech Budget Book FY2014
Total Page:16
File Type:pdf, Size:1020Kb
The Campuses of UNIVERSITY OF MONTANA Current Unrestricted Operating Budgets Mountain Campus and Missoula College Forest and Conservation Experiment Station North Campus and Highlands College Bureau of Mines and Geology This Page Left Intentionally Blank University of Montana FY14 Operating Budgets Table of Contents Page Summary of Current Unrestricted Funds 1 Summary of Instructional Units-General Fund 4 Student FTE Analysis 8 Benefit Rates 11 University of Montana-Missoula Tuition Rates 13 All Funds 14 Summary of General Funds 15 FY14 State Operating Budget 18 FY14 State Positions 34 FY14 Operating Budgets-Auxiliary Accounts 84 FY14 Operating Budgets-Designated Accounts 90 Forest and Conservation Experiment Station Summary of General Funds 115 FY14 State Operating Budget 116 FY14 State Positions 117 Montana Tech of University of Montana Tuition Rates 119 All Funds 120 Summary of General Funds 121 FY14 State Operating Budget 124 FY14 State Positions 127 FY14 Operating Budgets-Auxiliary Accounts 138 FY14 Operating Budgets-Designated Accounts 140 Bureau of Mines and Geology Summary of General Funds 143 FY14 State Operating Budget 144 FY14 State Positions 145 University of Montana Western Tuition Rates 149 All Funds 150 Summary of General Funds 151 FY14 State Operating Budget 154 FY14 State Positions 156 FY14 Operating Budgets-Auxiliary Accounts 162 FY14 Operating Budgets-Designated Accounts 166 Helena College University of Montana Tuition Rates 173 All Funds 174 Summary of General Funds 175 FY14 State Operating Budget 178 FY14 State Positions 180 FY14 Operating Budgets-Auxiliary Accounts 184 FY14 Operating Budgets-Designated Accounts 186 This Page Left Intentionally Blank University of Montana - Instructional Units Summary of Current Unrestricted Funds Missoula Montana Tech Western Helena College Total FY13 FY14 FY13 FY14 FY13 FY14 FY13 FY14 FY13 FY14 Funding Budgeted Budgeted Budgeted Budgeted Budgeted Budgeted Budgeted Budgeted Budgeted Budgeted General Funds - - - - General Fund Appropriation $43,473,360 $48,859,533 $11,750,765 $12,799,347 - $5,838,642 $6,521,060 - $4,651,496 $5,079,109 $65,714,263 $73,259,049 - 1% ORP Retirement 420,000 460,000 60,320 - 89,000 - 40,000 40,000 - 20,000 20,000 540,320 609,000 - Millage 7,148,041 6,696,762 1,874,197 - 1,761,758 955,636 898,307 - - 9,977,874 9,356,827 - Travel Research 410,000 598,350 - - - - 410,000 598,350 - Flathead Lake Bio-Station 125,000 125,000 - - - - - 125,000 125,000 - - NSF EPSCoR (OTO) 400,000 - - - - - 400,000 - - - Federal Match Funds (OTO) 200,000 - - - - - 200,000 - Super Computer (OTO) - - 250,000 - - - - 250,000 - Ph.D. Program Development (OTO) - - 300,000 - - 300,000 Montana Digital Academy (OTO) - 715,000 - - - 715,000 Montana Digital Academy 1,168,000 1,168,000 - - - 1,168,000 1,168,000 Total Appropriation 53,344,401 58,622,645 13,935,282 14,950,105 6,834,278 7,459,367- 4,671,496 5,099,109 78,785,457 86,131,226 - Tuition & Fees 101,789,769 100,546,016 16,431,447 15,571,622 - 6,240,373 6,405,988 3,358,988 2,911,396 127,820,577 125,435,022 Interest 216,972 216,972 32,000 32,000 8,000 3,000 50,201 - 307,173 251,972 Transfers 5,595,256 1,320,975 100,000 100,000 - - 5,695,256.00 1,420,975.00 Other 327,494 300,665 151,722 151,722 81,000 38,425 21,901 21,720 582,117 512,532 Carry Forward 637,647 350,365 - 250,000 - 428,677 0 1,316,324 350,365 Total General Funds $161,911,539 $161,357,638 $30,650,451 $30,805,449 $13,413,651 $13,906,780 $8,531,263 $8,032,225 $214,506,904 $214,102,092 Designated Funds $54,926,644 $53,899,686 $6,978,914 $6,727,291 $3,748,465 $3,949,346 $1,010,954 $1,294,456 $66,664,977 $65,870,779 Auxiliary Funds $48,880,518 $49,279,181 $5,090,791 $5,303,289 $5,099,215 $5,593,266 $1,090,011 $994,028 $60,160,535 $61,169,764 Total Current Unrestricted $265,718,701 $264,536,505 $42,720,156 $42,836,029 $22,261,331 $23,449,392 $10,632,228 $10,320,709 $341,332,416 $341,142,635 1 University of Montana - Instructional Units Summary of Current Unrestricted Funds Missoula Montana Tech Western Helena College Total FY13 FY13 FY13 FY13 FY13 FY13 FY13 FY13 FY13 FY13 Funding Budgeted Actual Budgeted Actual Budgeted Actual Budgeted Actual Budgeted Actual General Funds General Fund Appropriation $ 43,473,360 $ 43,828,360 $ 11,750,765 $ 11,750,765 $ 5,838,642 $ 5,843,937 $ 4,651,496 $ 4,651,496 $ 65,714,263 $ 66,074,558 1% ORP Retirement 420,000 486,695 60,320 88,863 40,000 40,000 20,000 22,650 540,320 638,208 Millage 7,148,041 7,148,041 1,874,197 1,874,197 955,636 955,636 - - 9,977,874 9,977,874 Travel Research 410,000 660,000 - - - - - - 410,000 660,000 Flathead Lake Bio-Station 125,000 125,000 - - - - - - 125,000 125,000 NSF EPSCoR (OTO) 400,000 1,045,606 - - - - - - 400,000 1,045,606 Federal Match Funds (OTO) 200,000 200,000 - - - - - - 200,000 200,000 Super Computer (OTO) - - 250,000 230,001 - - - - 250,000 230,001 Montana Digital Academy (OTO) - 300,000 - - - - - - - 300,000 Montana Digital Academy 1,168,000 1,168,000 - - - - - - 1,168,000 1,168,000 Total Appropriation 53,344,401 54,961,702 13,935,282 13,943,826 6,834,278 6,839,573 4,671,496 4,674,146 78,785,457 80,419,247 Tuition & Fees 101,789,769 96,888,298 16,431,447 15,562,583 6,240,373 6,622,602 3,358,988 3,316,280 127,820,577 122,389,763 Interest 216,972 314,465 32,000 30,273 8,000 6,613 50,201 52,674 307,173 404,025 Transfers 5,595,256 5,595,256 100,000 - - - 5,695,256.00 5,595,256.00 Other 327,494 570,908 151,722 189,343 81,000 52,579 21,901 19,191 582,117 832,021 Carry Forward 637,647 - - - 250,000 - 428,677 - 1,316,324 - Total General Funds $ 161,911,539 $ 158,330,628 $ 30,650,451 $ 29,726,024 $ 13,413,651 $ 13,521,367 $ 8,531,263 $ 8,062,291 $ 214,506,904 $ 209,640,312 Designated Funds $ 54,926,644 $ 56,360,813 $ 6,978,914 $ 5,956,659 $ 3,748,465 $ 3,234,590 $ 1,010,954 $ 1,076,378 $ 66,664,977 $ 66,628,440 Auxiliary Funds $ 48,880,518 $ 48,159,449 $ 5,090,791 $ 4,940,325 $ 5,099,215 $ 5,496,355 $ 1,090,011 $ 1,099,144 $ 60,160,535 $ 59,695,273 Total Current Unrestricted $ 265,718,701 $ 262,850,890 $ 42,720,156 $ 40,623,008 $ 22,261,331 $ 22,252,312 $ 10,632,228 $ 10,237,813 $ 341,332,416 $ 335,964,025 2 The Campuses of University of Montana FY14 Budgeted General Funds - Sources Carry Forward Interest Other General Fund & 0.2% 0.1% 0.8% Millage 1% ORP 38.6% 0.3% OTOs 0.8% Tuition & Fees Transfers 58.6% 0.7% 3 University of Montana - Instructional Units General Fund Summary Missoula Montana Tech Western Helena College Total FY13 FY14 FY13 FY14 FY13 FY14 FY13 FY14 FY13 FY14 Budgeted Budgeted Budgeted Budgeted Budgeted Budgeted Budgeted Budgeted Budgeted Budgeted Funding General Fund and Millage $ 50,621,401 $ 55,556,295 $ 13,624,962 $ 14,561,105 $ 6,794,278 $ 7,419,367 $ 4,651,496 $ 5,079,109 $ 75,692,137 $ 82,615,876 1% ORP Retirement 420,000 460,000 60,320 89,000 40,000 40,000 20,000 20,000 540,320 609,000 OTOs 1,135,000 1,438,350 250,000 300,000 - - - - 1,385,000 1,738,350 Tuition & Fees 101,789,769 100,546,016 16,431,447 15,571,622 6,240,373 6,405,988 3,358,988 2,911,396 127,820,577 125,435,022 Interest 216,972 216,972 32,000 32,000 8,000 3,000 50,201 - 307,173 251,972 Transfers 5,595,256 1,320,975 100,000 100,000 - - - - 5,695,256 1,420,975 Other 327,494 300,665 151,722 151,722 81,000 38,425 21,901 21,720 582,117 512,532 Montana Digital Academy 1,168,000 1,168,000 - - - - - - 1,168,000 1,168,000 Carry Forward 637,647 350,365 - - 250,000 - 428,677 - 1,316,324 350,365 $ 161,911,539 $ 161,357,638 $ 30,650,451 $ 30,805,449 $ 13,413,651 $ 13,906,780 $ 8,531,263 $ 8,032,225 $ 214,506,904 $ 214,102,092 Expenditures by Program Instruction $ 78,298,815 $ 80,186,174 $ 16,537,457 $ 17,467,997 $ 6,657,578 $ 6,885,618 $ 4,177,339 $ 3,836,512 $ 105,671,189 $ 108,376,301 Research 3,402,463 3,298,701 74,466 71,661 - - - - 3,476,929 3,370,362 Public Service 1,478,120 1,521,248 - - - - - - 1,478,120 1,521,248 Academic Support 20,535,801 20,619,739 2,775,433 2,399,184 1,149,751 1,159,780 1,244,175 1,215,113 25,705,160 25,393,816 Student Services 10,106,887 10,274,065 3,011,825 3,113,499 1,799,358 1,927,073 1,042,024 1,027,436 15,960,094 16,342,073 Institutional Support 16,369,745 13,299,101 2,112,319 2,092,882 1,352,143 1,370,916 1,064,243 920,462 20,898,450 17,683,361 O&M Plant 17,297,131 17,177,862 3,932,961 3,649,865 1,572,493 1,649,065 772,754 788,631 23,575,339 23,265,423 Scholarships & Fellowships 14,422,577 14,980,748 2,205,990 2,010,361 882,328 914,328 230,728 244,072 17,741,623 18,149,509 Total $ 161,911,539 $ 161,357,638 $ 30,650,451 $ 30,805,449 $ 13,413,651 $ 13,906,780 $ 8,531,263 $ 8,032,225 $ 214,506,904 $ 214,102,093 Student FTE's Undergraduate Resident 8,454 7,529 1,969 1,920 1,030 1,080 1,121 1,032 12,574 11,561 Resident Distance 81 75 - - - - - - 81 75 WUE 730 712 149 153 200 220 13 8 1,092 1,093 Non-Resident 2,157 2,173 375 313 85 75 16 21 2,633 2,582 Non-Resident Distance 12 13 - - - - - - 12 13 Graduate Resident 1,291 1,157 66 60 - - - - 1,357 1,217 Resident Distance 57 63 - - - - - - 57 63 Non-Resident TA/RA 226 229 - 11 - - 226 240 Non-Resident 290 256 55 48 - - - - 345 304 Non-Resident Distance 7 9 - - - - - - 7 9 Total 13,305 12,215 2,614 2,505 1,315 1,375 1,150 1,061 18,384 17,156 Employee FTE's Faculty 671 665 160 166 80 81 44 51 953 963 Contract Administrative 53 51 8 8 7 7 4 4 72 70 Contract Professional 101 138 40 42 18 20 14 14 173 213 Classified 618 576 76 76 44 47 29 34 767 733 Graduate Assistants 103 123 11 12 - - - - 114 135 Hourly/Part-time 60 116 13 14 2 2 16 4 91 136 Total 1,605 1,669 308 318 152 156 107 106 2,172 2,250 4 University of Montana - Instructional Units General