Schedule B-4 UNIVERSITY OF NORTH TEXAS SCHEDULE OF RESTRICTED CURRENT FUNDS For the Year Ended August 31, 1999 UNAUDITED A D D I T I O N S E X P E N D I T U R E S FUND ADJUSTMENTS & TRANSFERS COST SHARING CREDITS PERSONNEL COMPENSATION BALANCES GIFTS & INCOME FROM IN/ -OUT INTER-DEPT COLLEGE SALARIES STAFF SUPPLIES & 9-1-98 GRANTS INVESTMENTS OTHER OVERHEAD OTHER TRANSFERS WORK STUDY & WAGES BENEFITS EXPENSES $ $ $ $ $ $ $ $ $ $ $ 1.0 INSTRUCTION FEDERAL GOVERNMENT 100,294.43 525,821.05 0.00 0.00 -24,663.04 6,644.05 111.72 0.00 193,307.54 33,284.99 172,932.69 STATE GOVERNMENT 95,533.42 438,365.33 0.00 307,900.00 0.00 -18,746.23 6,151.60 0.00 240,633.02 5,198.38 519,659.02 PRIVATE 286,616.98 482,400.00 601.26 1,581,467.15 -40,710.60 -235,083.00 47,654.86 766.81 167,406.24 26,144.38 1,318,725.07 Total 1.0 INSTRUCTION 482,444.83 1,446,586.38 601.26 1,889,367.15 -65,373.64 -247,185.18 53,918.18 766.81 601,346.80 64,627.75 2,011,316.78 2.0 ReRESEARCH FEDERAL GOVERNMENT 2,625,047.53 7,224,786.42 0.00 0.00 -730,284.29 77,539.09 63,494.47 17,519.32 2,911,264.68 541,339.91 1,813,203.97 STATE GOVERNMENT 575,921.99 643,869.42 0.00 80.00 -39,839.85 -138,210.50 38,866.45 1,117.34 431,863.53 76,400.07 287,531.22 PRIVATE 3,458,182.12 3,813,528.67 39,766.19 16,398.59 -235,043.49 67,453.11 146,058.78 18,720.24 1,855,262.55 317,389.78 1,088,161.49 Total 2.0 RESEARCH 6,659,151.64 11,682,184.51 39,766.19 16,478.59 -1,005,167.63 6,781.70 248,419.70 37,356.90 5,198,390.76 935,129.76 3,188,896.68 3.0 PUBLIC SERVICE FEDERAL GOVERNMENT 288,625.49 181,926.73 0.00 0.00 0.00 70,336.34 14,040.37 3,276.63 162,253.89 21,299.47 28,572.23 STATE GOVERNMENT 55,127.15 108,102.00 0.00 -42.00 -933.76 0.01 0.00 0.00 33,039.16 4,687.59 39,620.26 PRIVATE 260,443.86 233,732.99 96.98 315,205.43 -11,756.36 -45,744.70 20,641.81 976.53 125,452.03 29,470.89 274,887.06 Total 3.0 PUBLIC SERVI 604,196.50 523,761.72 96.98 315,163.43 -12,690.12 24,591.65 34,682.18 4,253.16 320,745.08 55,457.95 343,079.55 4.0 ACADEMIC SUPPORT FEDERAL GOVERNMENT 0.00 12,500.00 0.00 0.00 -1,250.00 0.00 0.00 0.00 0.00 0.00 11,250.00 STATE GOVERNMENT 0.00 1,459,093.00 0.00 17,796.21 0.00 0.00 0.00 0.00 0.00 0.00 19,504.08 PRIVATE 564,075.04 152,946.06 10,815.50 170,465.40 0.00 -10,744.01 150,335.19 0.00 50,941.40 8,071.07 284,904.35 Total 4.0 ACADEMIC SUP 564,075.04 1,624,539.06 10,815.50 188,261.61 -1,250.00 -10,744.01 150,335.19 0.00 50,941.40 8,071.07 315,658.43 5.0 STUDENT SERVICES FEDERAL GOVERNMENT 849,377.72 760,568.00 0.00 0.00 0.00 -435,108.96 0.00 -495,435.24 18,895.19 0.00 0.00 STATE GOVERNMENT 90,709.91 1,500.00 0.00 118,731.05 0.00 34,499.14 1,870.00 0.00 60,850.75 11,781.65 119,110.46 PRIVATE 153,982.79 36,835.00 237.94 120,541.37 -7.19 -40,625.00 8,450.00 0.00 20,308.63 2,272.78 160,033.31 Total 5.0 STUDENT SERVICES 1,094,070.42 798,903.00 237.94 239,272.42 -7.19 -441,234.82 10,320.00 -495,435.24 100,054.57 14,054.43 279,143.77 6.0 INSTITUTIONAL SUPPORT FEDERAL GOVERNMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 STATE GOVERNMENT 3,740.16 6,345.00 0.00 23,890.79 0.00 0.00 0.00 0.00 0.00 0.00 30,235.79 PRIVATE 208,288.65 22,561.33 35,180.28 92,831.83 0.00 -161,466.00 4,602.30 0.00 17,667.47 9,563.88 16,118.64 Total 6.0 INSTITUTIONA 212,028.81 28,906.33 35,180.28 116,722.62 0.00 -161,466.00 4,602.30 0.00 17,667.47 9,563.88 46,354.43 7.0 OPERATION & PLANT MAINTENANCE FEDERAL GOVERNEMNT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 STATE GOVERNMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PRIVATE 2,934.68 10.00 0.00 0.00 0.00 646.25 0.00 0.00 0.00 0.00 930.50 Total 7.0 OPERATION & 2,934.68 10.00 0.00 0.00 0.00 646.25 0.00 0.00 0.00 0.00 930.50 8.0 SCHOLARSHIPS & FELLOWSHIPS FEDERAL GOVERNMENT 2,532,789.35 9,627,341.84 0.00 0.00 0.00 778,369.00 0.16 0.00 0.00 0.00 8,646,941.98 STATE GOVERNEMENT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PRIVATE 3,492,477.52 1,201,190.40 256,760.60 132,338.79 0.00 2,062,906.62 3,365.00 0.00 64,053.20 6,744.22 3,056,587.02 Total 8.0 SCHOLARSHIPS 6,025,266.87 10,828,532.24 256,760.60 132,338.79 0.00 2,841,275.62 3,365.16 0.00 64,053.20 6,744.22 11,703,529.00 TOTAL BASED ON AWARDS FEDERAL GOVERNMENT 6,396,134.52 18,332,944.04 0.00 0.00 -756,197.33 497,779.52 77,646.72 -474,639.29 3,285,721.30 595,924.37 10,672,900.87 STATE GOVERNMENT 821,032.63 2,657,274.75 0.00 468,356.05 -40,773.61 -122,457.58 46,888.05 1,117.34 766,386.46 98,067.69 1,015,660.83 PRIVATE 8,427,001.64 5,943,204.45 343,458.75 2,429,248.56 -287,517.64 1,637,343.27 381,107.94 20,463.58 2,301,091.52 399,657.00 6,200,347.44 TOTAL BASED ON AWARDS 15,644,168.79 26,933,423.24 343,458.75 2,897,604.61 -1,084,488.58 2,012,665.21 505,642.71 -453,058.37 6,353,199.28 1,093,649.06 17,888,909.14 Adj. Fnd Bal. For 8/31/98 A -4,980,260.17 4,980,260.17 Less Contract and Grant Awards at 8-31-99 -11,979,234.70 FY 98 AFR Adjustments for Fair Value of Investments 73,092.49 FY 99 Net Inc./-Dec. in FV of Inv. 0.00 TOTAL RESTR CURRENT FUNDS 10,737,001.11 19,934,448.71 343,458.75 2,897,604.61 -1,084,488.58 2,012,665.21 505,642.71 -453,058.37 6,353,199.28 1,093,649.06 17,888,909.14 (Exh. B) Transfers To - Endowment Funds -16,145.34 From - Auxiliary 2,869.00 - Board Designated Funds 239,402.37 - Board Designated Funds - Designated Tuition 1,786,531.11 Total Transfers 2,012,657.14 Reclassify from Agency 8.07 Total Transfers and Adjustments 2,012,665.21
|
Schedule B-4 FUND CAPITAL TOTAL BALANCES EXPENDITURES EXPENDITURES 8-31-99 $ $ $ 24,397.77 423,811.27 184,285.22 0.00 759,338.82 63,713.70 0.00 1,463,854.02 611,437.77 24,397.77 2,647,004.11 859,436.69 18,826.84 5,203,621.61 3,993,467.14 0.00 755,811.03 286,010.03 144,146.32 3,240,181.12 3,920,104.07 162,973.16 9,199,613.76 8,199,581.24 0.00 194,808.59 346,079.97 6,798.19 84,145.20 78,108.20 0.00 408,191.64 343,786.56 6,798.19 687,145.43 767,974.73 0.00 11,250.00 0.00 64,664.05 84,168.13 1,392,721.08 69,965.41 263,547.04 624,010.95 134,629.46 358,965.17 2,016,732.03 0.00 514,330.43 660,506.33 2,834.10 192,706.96 52,733.14 2,177.70 176,342.42 94,622.49 5,011.80 883,379.81 807,861.96 0.00 0.00 0.00 0.00 30,235.79 3,740.16 0.00 38,747.69 158,648.40 0.00 68,983.48 162,388.56 0.00 0.00 0.00 0.00 0.00 0.00 0.00 930.50 2,660.43 0.00 930.50 2,660.43 0.00 8,646,941.82 4,291,558.37 0.00 0.00 0.00 3,129.00 3,127,148.44 4,018,525.49 3,129.00 11,774,090.26 8,310,083.86 43,224.61 14,994,763.72 9,475,897.03 74,296.34 1,906,405.93 1,877,026.31 219,418.43 8,718,942.87 9,773,796.16 336,939.38 25,620,112.52 21,126,719.50 -11,979,234.70 73,092.49 0.00 336,939.38 25,620,112.52 9,220,577.29 (Exh. B) |
britt@fis.admin.unt.edu |
University of North Texas >> Electronic Reports >> Financial Report |