A B C D E F G H 5 Data for 20X6-20X7 Minnesota State University 6 Undergraduates
ID: 2365556 • Letter: A
Question
A B C D E F G H 5 Data for 20X6-20X7 Minnesota State University 6 Undergraduates Graduates 7 Average salary of faculty member $58,000 $58,000 8 Average faculty teaching load in semester 9 credit-hours per year (eight undergraduate 10 or six graduate courses) 24 18 11 Average number of students per class 30 20 12 Total enrollment (full-time and part-time students) 3,600 1,800 13 Average number of semester credit-hours carried 14 each year per student 25 20 15 Full-time load, semester hours per year 30 24 16 Tuition per credit hour (no other fees required) $92 $92 17 Data for 20X7-20X8 and additional information: 18 Enrollment increase (decrease) -2.00% 5.00% 19 Faculty salary increase 6.00% 6.00% 20 Full-time scholarships 30 50 21 Expenses: 20X7-20X8 22 Budget for operations & maintenance $526,400 23 Budget for remaining expenses 1,870,000 24 Budgeted operating expenses 2,396,400 25 Revenues: 26 Endowment income 210,000 27 Net income from auxiliary service 335,000 28 Intercollegiate athletic receipts 300,000 29 Other: 30 Classroom remodeling 575,000 31 Required: Undergraduates Graduates 32 a. Projected enrollment Formula 1 Formula 13 33 b. Projected student credit hours Formula 2 Formula 14 34 Less scholarship credit hours Formula 3 Formula 15 35 Tuition paying credit hours Formula 4 Formula 16 36 c. Full-time equivalent enrollment Formula 5 Formula 17 37 Projected credit hours taught per faculty member Formula 6 Formula 18 38 d. Projected number of full-time faculty Formula 7 Formula 19 39 e. Projected salaries and benefits for full-time 40 faculty Formula 8 Formula 20 41 f. Projected tuition revenue Formula 9 Formula 21 42 Legislative apportionment: 43 Full-time equivalent students Formula 10 Formula 22 44 Legislative apportionment per full-time 45 equivalent student Formula 11 Formula 23 46 g. Total legislative apportionment Formula 12 Formula 24 47 48 Minnesota State University 49 Expenses: 20X7-20X8 50 Faculty salaries Formula 25 51 Budgeted operating expenses Formula 26 52 Total budgeted operating expenses - 53 Revenues: 54 Tuition Formula 27 55 Legislative apportionment Formula 28 56 Endowment income Formula 29 57 Net income from auxiliary services Formula 30 58 Intercollegiate athletic receipts Formula 31 59 Total budgeted operating revenues $- 60 Deficit from operations Formula 32 61 Budgeted capital expenditures Formula 33 62 Total cash needed from fund-raising $- 63 64 End of ProblemExplanation / Answer
Required: Undergraduates Graduates a. Projected enrollment 3,528 1,890 b. Projected student credit hours 25 50 Less scholarship credit hours 30 50 Tuition paying credit hours (5) (5) c. Full-time equivalent enrollment 30 24 Projected credit hours taught per faculty member 24 18 d. Projected number of full-time faculty 8.0 6.0 e. Projected salaries and benefits for full-time faculty $ 240,000 $ 240,000 f. Projected tuition revenue $ 2,300 $ 4,600 Legislative apportionment: Full-time equivalent students 30 24 Legislative apportionment per full-time equivalent student $ 23,400 $ 18,720 g. Total legislative apportionment $ 702,000 $ 449,280 Minnesota State University Expenses: 20X7-20X8 Faculty salaries Budgeted operating expenses 1,882,000 Total budgeted operating expenses 1,882,000 Revenues: Tuition $ 6,900 Legislative apportionment 1,151,280 Endowment income 210,000 Net income from auxiliary services 335,000 Intercollegiate athletic receipts 300,000 Total budgeted operating revenues $ 2,003,180 Deficit from operations $ 526,400 Budgeted capital expenditures 1,882,000 Total cash needed from fund-raising $ 2,408,400
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.