===== PAGE 1 ===== # KENTUCKY STATE UNIVERSITY BOARD OF REGENTS Finance and Business Committee April 27, 2012 Regent ___,Chairperson Regent Ron Banks Regent David Guarnieri Regent Chuck Whitehead ===== PAGE 2 ===== # KENTUCKY STATE UNIVERSITY BOARD OF REGENTS April 27, 2012 FINANCE AND BUSINESS MEETING INDEX B1 Minutes of January 27, 2012 meeting B2 Executive Summary Report B3 Budget vs. Actual – February 2012 B4 Interim Financial Statements—February 2012 Statement of Net Assets Statement of Revenues, Expenses and Changes in Net Assets Statement of Cash Flows B5 2012-2013 Tuition/Fee Rates 2012-2013 Schedule of Course Fees & Optional Participation Fees Fiscal 2013 Financial Plan B6 Human Resources ===== PAGE 3 ===== # KENTUCKY STATE UNIVERSITY Regular Meeting of the Finance and Business Committee Board of Regents 10 am, April 27, 2012 Board Room, Academic Service Building Frankfort, Kentucky Regent ___, Presiding ## AGENDA 1. Call to Order Chairperson II. Roll Call Mrs. Lillian Graham III. Opening Remarks Chairperson IV. Approval of January 27, 2012 Minutes Chairperson V. Executive Summary Report Mrs. Alice Johnson VI. Action Items - Approval of 2012-2013 Tuition/Fee Rates - Approval of 2012-2013 Schedule of Course Fees & Optional Participation Fees ### VII. Informational Items - Fiscal 2013 Financial Plan - Budget vs. Actual February 2012 - Interim Financial Statement February 2012 - Human Resources VIII. Discussion 1 Chairperson XI. Adjourn Chairperson ===== PAGE 4 ===== ## KENTUCKY STATE UNIVERSITY BOARD OF REGENTS AGENDA ITEM BACKGROUND
| To: Board of Regents Finance and Business Committee | Date: April 27, 2012 |
| From: Alice B. Johnson Vice President for Finance and Business Affairs | |
| Subject: Finance and Business Committee Meeting Minutes January 27, 2012 | |
| Reason for Consideration: Action Item | Enclosures: Yes |
| Initiator: | Alice B. Johnson Vice President for Finance and Business Affairs |
| Board Action Date: | April 27, 2012 |
| Effective Date: | April 27, 2012 |
| To: Board of Regents Finance and Business Committee | Date: April 27, 2012 |
| From: Alice B. Johnson Vice President for Finance and Business Affairs | |
| Subject: Executive Summary | |
| Reason for Consideration: Informational Item | Enclosures: Yes |
| Initiator: | Alice B. Johnson Vice President for Finance and Business Affairs |
| Board Action Date: | April 27, 2012 |
| Effective Date: | April 27, 2012 |
| To: Board of Regents Finance and Business Committee | Date: April 27, 2012 |
| From: Alice B. Johnson Vice President for Finance and Business Affairs | |
| Subject: Budget vs. Actual February 2012 | |
| Reason for Consideration: Informational Item | Enclosures: Yes |
| Initiator: | Claudine Gee Director, Budget Policy & Planning |
| Board Action Date: | April 27, 2012 |
| Effective Date: | April 27, 2012 |
| Approved Budget | Revised Budget | YTD Actual Activity | YTD Actual % of Revised Budget | % Expired | Variance | YTD ACTUAL BY FUND GROUP | |||
| Education & General | Auxiliary | Land Grant & Action Agenda | |||||||
| Revenues | |||||||||
| State Appropriations | 25,146,800 | 25,146,800 | 19,728,000 | 78.45% | 66.67% | -21.55% | 14,711,228 | 0 | 5,016,772 |
| Student Tuition & Fees | 22,213,287 | 22,213,287 | 22,772,689 | 102.52% | 66.67% | 2.52% | 22,772,689 | 0 | 0 |
| Auxiliaries | 6,516,120 | 6,516,120 | 6,507,247 | 99.86% | 66.67% | -0.14% | 0 | 6,507,247 | 0 |
| Other | 4,778,700 | 4,778,700 | 945,769 | 19.79% | 66.67% | -80.21% | 945,769 | 0 | 0 |
| Revenues Total | 58,654,907 | 58,654,907 | 49,953,705 | 85.17% | 66.67% | -14.83% | 38,429,686 | 6,507,247 | 5,016,772 |
| Expenditures | |||||||||
| Salaries/Wages/Benefits | 31,334,967 | 32,773,614 | 19,454,434 | 59.36% | 66.67% | -40.64% | 17,070,528 | 747,208 | 1,636,698 |
| Supplies & Other | 3,119,057 | 2,892,704 | 1,017,135 | 35.16% | 66.67% | -64.84% | 666,717 | 197,053 | 153,365 |
| Travel | 1,627,069 | 1,618,882 | 754,200 | 46.59% | 66.67% | -53.41% | 631,357 | 83 | 122,761 |
| Communications | 603,134 | 500,037 | 361,520 | 72.30% | 66.67% | -27.70% | 332,617 | 13,905 | 14,999 |
| Services | 9,491,199 | 8,802,857 | 4,877,977 | 55.41% | 66.67% | -44.59% | 2,248,018 | 2,430,519 | 199,440 |
| Interdepartmental | 409,914 | 312,095 | 357,288 | 114.48% | 66.67% | 14.48% | 53,954 | 273,458 | 29,876 |
| Fixed Costs | 3,428,088 | 4,135,855 | 2,353,127 | 56.90% | 66.67% | -43.10% | 1,979,054 | 177,327 | 196,746 |
| Student Aid | 4,693,994 | 4,592,301 | 4,693,286 | 102.20% | 66.67% | 2.20% | 4,562,273 | 131,013 | 0 |
| Capital | 1,314,371 | 853,634 | 1,181,505 | 138.41% | 66.67% | 38.41% | 488,578 | 361,782 | 331,144 |
| Expenditures Total | 56,021,794 | 56,481,979 | 35,050,471 | 62.06% | 66.67% | -37.94% | 28,033,096 | 4,332,347 | 2,685,028 |
| Surplus (Deficit) before Transfers | 2,633,113 | 2,172,928 | 14,903,234 | 10,396,591 | 2,174,900 | 2,331,744 | |||
| Mandatory & Nonmandatory Transfers | 2,633,114 | 2,172,928 | 2,143,457 | 98.64% | 66.67% | -1.36% | 1,334,518 | 789,312 | 19,627 |
| Surplus (Deficit) | (0) | (0) | 12,759,778 | 9,062,073 | 1,385,587 | 2,312,117 | |||
| To: Board of Regents\nFinance and Business Committee | Date: April 27, 2012 |
| From: Alice B. Johnson\nVice President for Finance and Business Affairs | |
| Subject: Interim Financial Statements – February 2012 | |
| Reason for Consideration: Informational Item | Enclosures: Yes |
| Initiator: | Katherine Napier\nAssociate Vice President for Business Operations |
| Board Action Date: | April 27, 2012 |
| Effective Date: | April 27, 2012 |
| FY 2012 | |
| ASSETS | |
| Current assets | |
| Cash and cash equivalents | 37,309,205 |
| Accounts, grants and loans receivable, net | 12,486,432 |
| Investments | - |
| Inventory and other current assets | 981,593 |
| Total current assets | 50,777,230 |
| Noncurrent assets | |
| Accounts, grants and loans receivable, net | 855,724 |
| Investments | 10,814,578 |
| Capital assets, net | 81,728,656 |
| Total noncurrent assets | 93,398,958 |
| Total assets | 144,176,188 |
| LIABILITIES | |
| Current liabilities | |
| Accounts payable and accrued liabilities | 1,955,850 |
| Accrued compensated absences | 2,060,002 |
| Deferred revenue | 1,804,371 |
| Deposits | 62,698 |
| Other current liabilities | 78,689 |
| Bonds and capital lease obligations | 847,179 |
| Total current liabilities | 6,808,789 |
| Noncurrent liabilities | |
| Bonds and capital lease obligations | 8,474,426 |
| Federal grants refundable | 991,709 |
| Total noncurrent liabilities | 9,466,135 |
| Total liabilities | 16,274,924 |
| NET ASSETS | |
| Invested in capital assets, net of related debt | 72,407,051 |
| Restricted | |
| Nonexpendable | 9,863,774 |
| Expendable | 11,908,946 |
| Unrestricted | 33,721,492 |
| Total net assets | 127,901,263 |
| June 302011 | ActualYTD Activity | February 292012 | |
| Invested in Capital Assets, net of related debt | 73,936,125 | (1,529,074) | 72,407,051 |
| Restricted - Nonexpendable: | |||
| Endowments | 8,594,513 | 1,269,261 | 9,863,774 |
| Expendable: | |||
| Grants & Contracts | (689,996) | 9,770,967 | 9,080,972 |
| Endowments | 1,541,194 | (590,390) | 950,804 |
| Plant Renewal & Replacement | 3,928,818 | (2,571,648) | 1,357,170 |
| Capital Renewal Reserves | 339,657 | 180,343 | 520,000 |
| 5,119,673 | 6,789,272 | 11,908,946 | |
| Unrestricted: | |||
| Education & General | 7,167,009 | 4,175,811 | 11,342,820 |
| E&G Plant Reserve | 2,500,000 | (2,500,000) | - |
| Auxiliary | 2,604,598 | 1,305,964 | 3,910,562 |
| Land Grant Match | 16,057,297 | 2,410,813 | 18,468,110 |
| 28,328,904 | 5,392,588 | 33,721,492 | |
| Total Net Assets | 115,979,215 | 11,922,048 | 127,901,263 |
| REVENUES | FY 2012 |
| Operating Revenues | |
| Student tuition and fees (gross) | 21,694,414 |
| Less: Scholarship allowances | (3,927,673) |
| Student tuition and fees (net of scholarships) | 17,766,741 |
| Federal grants and contracts | 4,926,517 |
| Federal appropriations | 2,049,878 |
| State and local grants and contracts | 347,429 |
| Nongovernmental grants and contracts | - |
| Auxiliary enterprises | |
| Residence halls | 3,312,289 |
| Dining | 3,122,789 |
| Bookstore | 75,000 |
| Other auxiliaries | 41,386 |
| Other operating revenues | 776,326 |
| Total operating revenues | 32,418,355 |
| EXPENSES | |
| Operating expenses | |
| Educational and general | |
| Instruction | 8,506,334 |
| Research | 3,666,068 |
| Public service | 3,787,544 |
| Academic support | 2,522,866 |
| Student services | 4,357,083 |
| Institutional support | 6,645,677 |
| Operation and maintenance of plant | 3,915,098 |
| Student aid | 9,051,544 |
| Depreciation | 2,498,865 |
| Auxiliary enterprises | |
| Residence halls | 1,863,465 |
| Dining | 1,820,064 |
| Bookstore | - |
| Other auxiliaries | 94,803 |
| Depreciation | 440,976 |
| Total operating expenses | 49,170,387 |
| Operating income (loss) | (16,752,032) |
| NONOPERATING REVENUES (EXPENSES) | |
| State appropriations | 19,841,270 |
| Federal Grants and Contracts | 7,103,034 |
| Gifts | 80,255 |
| Investment income (net of investment expense) | 206,550 |
| Interest on capital asset-related debt | - |
| Other nonoperating revenues (expenses) | 1,340,419 |
| Net nonoperating revenues | 28,571,528 |
| Income (loss) before other revenues, expenses, gains or losses | 11,842,064 |
| Capital appropriations | - |
| Endowment Gifts | 102,552 |
| Increase (decrease) in net assets | 11,922,048 |
| Net assets, beginning of year | 115,979,215 |
| Net assets, end of year | 127,901,263 |
| FY 2012 | |
| Cash flows from operating activities | |
| Tuition and fees | 18,058,685 |
| Grants and contracts | 4,409,164 |
| Payments to suppliers | (24,211,074) |
| Payments to employees | (22,456,519) |
| Loans issued to students | (196,687) |
| Collection of loans issued to students | 83,576 |
| Auxiliary enterprises: | |
| Residence halls and dining | 6,435,078 |
| Bookstore | - |
| Other auxiliaries | - |
| Other receipts (payments) | (2,016,958) |
| Net cash from operating activities | (19,894,735) |
| Cash flows from noncapital financing activities | |
| State appropriations | 19,841,270 |
| Federal Grants and Contracts | 7,103,034 |
| Gifts for other than capital purposes | 182,807 |
| Student organization agency receipts | 96,370 |
| Student organization agency disbursements | (70,044) |
| Other receipts (payments) | 1,466,589 |
| Net cash from noncapital financing activities | 28,620,026 |
| Cash flows from capital financing activities | |
| Capital appropriations | - |
| Purchases of capital assets | (1,291,970) |
| Principal paid on capital debt | (118,797) |
| Interest paid on capital debt | 252 |
| Net cash flows from capital financing activities | (1,410,515) |
| Cash flows from investing activities | |
| Interest received on investments | 140,038 |
| Investment expenses | (29,531) |
| Proceeds from sale of investments | 763,580 |
| Purchases of investments | (502,854) |
| Net cash flows from investing activities | 371,233 |
| Net increase (decrease) in cash and cash equivalents | 7,686,009 |
| Cash and cash equivalents at beginning of year | 29,623,196 |
| Cash and cash equivalents at end of year | 37,309,205 |
| Reconciliation of net operating loss to net cash from operating activities | |
| Operating loss | (16,752,032) |
| cash from operating activities: | |
| Depreciation expense | 2,939,842 |
| Changes in assets and liabilities: | |
| Receivables, net | (5,602,840) |
| Inventory and prepaid expenses | 270,084 |
| Accounts payable and accrued liabilities | (254,726) |
| Accrued compensated absences | (71,018) |
| Other Liabilities | (82,408) |
| Deferred revenue | (341,636) |
| Net cash from operating activities | (19,894,735) |
| To: Board of Regents Finance and Business Committee | Date: April 27, 2012 |
| From: Alice B. Johnson Vice President for Finance and Business Affairs | |
| Subject: 2012-2013 Tuition/Fee Rates 2012-2013 Schedule of Course Fees & Optional Participation Fees | |
| Reason for Consideration: Action Items | Enclosures: Yes |
| Initiator: | Claudine Gee Director, Budget Policy & Planning |
| Board Action Date: | April 27, 2012 |
| Effective Date: | April 27, 2012 |
| FY 2011-2012 | FY 2012-2013 | |||||||
| Full-Time | Per Credit Hour | Full-Time | Per Credit Hour | Percent Inc/Dec on PCH Basis | ||||
| Fall & Spring | Tuition | Mandatory | Total | Fall & Spring | Tuition | Mandatory | Total | |
| Semester | Rate | Fee | Rate | Semester | Rate | Fee | Rate | |
| Undergraduate | Ceiling @ 15sch | Ceiling @ 15sch | ||||||
| Resident | $3,266 | $217 | $25 | $242 | $3,429 | $229 | $25 | $254 |
| Non-Resident Destiny | $6,531 | $459 | $25 | $484 | $6,858 | $483 | $25 | $508 |
| Non-Resident | $7,837 | $556 | $25 | $581 | $8,230 | $585 | $25 | $610 |
| On-line | $309 | $324 | ||||||
| Graduate | @9sch | @9sch | ||||||
| Resident | $3,330 | $344 | $25 | $369 | $3,483 | $362 | $25 | $387 |
| Non-Resident | $4,983 | $529 | $25 | $554 | $5,238 | $557 | $25 | $582 |
| On-line | $386 | $405 | ||||||
| 2011-12 Approved Fees | 2012-13 Requested Changes | 2012-13 Proposed Fees | |
| Optional Participation Fees | |||
| Activity Fee | 170.00 | - | 170.00 |
| Application Fee | 30.00 | - | 30.00 |
| Application Fee--International Students | 100.00 | - | 100.00 |
| Auto Registration--Faculty/Staff (per year) | 100.00 | - | 100.00 |
| Auto Registration--Students (per year) | 30.00 | - | 30.00 |
| Damage Fee (non-refundable) | 125.00 | - | 125.00 |
| Deferred Payment Fee (per semester) | 75.00 | - | 75.00 |
| Diploma Replacement (undergraduate) | 13.00 | - | 13.00 |
| Diploma/Cover Replacement (undergraduate) | 20.00 | - | 20.00 |
| Diploma Replacement (graduate) | 20.00 | - | 20.00 |
| Diploma/Cover Replacement (graduate) | 40.00 | - | 40.00 |
| Drop/Add Fee | 30.00 | - | 30.00 |
| Graduation Fee--Graduate (excl cap/gown) non-refundable | 125.00 | - | 125.00 |
| Graduation Fee--Undergraduate (excl cap/gown) non-refundable | 75.00 | - | 75.00 |
| Health Insurance Fee (per semester) | 264.00 | - | 264.00 |
| Homecoming Fee (fall semester only) | 50.00 | - | 50.00 |
| ID Card Replacement Fee (per card) | 20.00 | - | 20.00 |
| Student Housing Fire, Theft Property Insurance | 60.00 | - | 60.00 |
| Housing Access Control Fee (One Time Housing Fee,) non-refundable | 50.00 | - | 50.00 |
| Late Registration (per semester) | 100.00 | - | 100.00 |
| Nursing Student Liability Insurance Fee (Fall Semester) | 16.00 | - | 16.00 |
| Orientation Fee | 35.00 | - | 35.00 |
| Re-instatement Fee | 50.00 | - | 50.00 |
| Return Check Fee | 50.00 | - | 50.00 |
| Room Reservation (per year) | 75.00 | - | 75.00 |
| Thesis Fee | 30.00 | - | 30.00 |
| Transcript Fee | 10.00 | - | 10.00 |
| 2011-12 Approved Fees | 2012-13 Requested Changes | 2012-13 Proposed Fees | |
| Test Fees | |||
| ACAT | - | - | - |
| ACT Plus Writing | - | - | - |
| ACT Test Fee--National | 34.00 | - | 34.00 |
| ACT Test Fee--Residual | 34.00 | - | 34.00 |
| CLEP Test--KSU | 25.00 | - | 25.00 |
| CLEP Test--CLEP | 77.00 | - | 77.00 |
| Correspondence Exams | 25.00 | - | 25.00 |
| CPP-2 Test | - | - | - |
| GMAT Test | - | - | - |
| GRE Test | - | - | - |
| Law School Reports | - | - | - |
| LSDAS | - | - | - |
| LSAT Test | - | - | - |
| MAT (Miller Analogies Test) | 77.00 | - | 77.00 |
| MCAT Test | - | - | - |
| NLN/ACE (TBA) | 70.00 | - | 70.00 |
| NCLEX Review | 350.00 | - | 350.00 |
| PRAXIS Test--Registration | - | - | - |
| PRAXIS Test--Subjects | - | - | - |
| SAT1 Test - Reasoning | 49.00 | - | 49.00 |
| SAT2 Test - Subject (each) | 22.00 | - | 22.00 |
| SAT2 Test - Listening | 22.00 | - | 22.00 |
| TOEFL Test | 125.00 | - | 125.00 |
| Testing Transcript (per copy) | 5.00 | - | 5.00 |
| 2011-12 Approved Fees | 2012-13 Requested Changes | 2012-13 Proposed Fees | |
| Course & Lab Fees (per course) | |||
| Applied Information Technology | |||
| CIT 110, 120, 121, 136, 137, 220, 221, 222, 230, 251, 255, 300, 310, 350 | 20 | - | 20 |
| 351, 352, 355, 361, 362, 420, 430, 440, 450, 451, 452, 460 | 20 | - | 20 |
| Aquaculture | |||
| AQU 411, 412, 413, 427, 460, 511, 512, 527, 560 | 30 | - | 30 |
| Art | |||
| ART 130, 360 | 10 | - | 10 |
| ART 101, 108, 110, 112, 113, 211, 305, 306, 310, 319, 330, 405, 419, 430, 431, 432, | 30 | - | 30 |
| ART 220, 240, 315, 317, 321, 340, 415, 417, 420, 433, 434, 435, 436, 437, 438, 439 | 50 | - | 50 |
| ART 440, 441, 442, 443, 444 | |||
| ART 307, 312, 322, 407, 412, 451, 452, 453, 454 | 75 | - | 75 |
| Biology | |||
| BIO 101, 107, 108, 111, 204, 210, 212, 301, 302, 303, 304, 305, 307, 308, 309 | 30 | - | 30 |
| BIO 315, 316, 317, 318, 408, 410, 411, 412, 413, 417, 427, 460 | 30 | - | 30 |
| Chemistry | |||
| CHE 110, 120, 203, 220, 307, 308, 310, 312, 314, 350 | 35 | - | 35 |
| Child Develop/Family Relations | |||
| CDF 315, 407, 408 | 30 | - | 30 |
| Computer Science | |||
| COS 100, 101, 108, 109, 180, 200, 230, 232, 242, 250, 300, 301, 340, 350 | 15 | - | 15 |
| COS 410, 420, 481, 482, 483, 484, 485, 502, 504, 511, 512, 513, 514 | 15 | - | 15 |
| COS 515, 517, 518, 520, 533, 581, 582, 583, 584, 585, 586, 587, 588, 589 | 15 | - | 15 |
| Music | |||
| MUS 112, 114, 212, 214 | 25 | - | 25 |
| Half Hour Private Lesson/wk | 50 | - | 50 |
| One Hour Private Lesson/wk | 75 | - | 75 |
| Nursing | |||
| NUR 111, 112, 201, 202, 211, 212 | 200 | - | 200 |
| Physical Sciences | |||
| PHS 201, 202, 211 | 20 | - | 20 |
| Physics | |||
| PHY 111, 112, 207, 208, 211, 212, 320, 340, 361 | 20 | - | 20 |
| To: Board of Regents Finance and Business Committee | Date: April 27, 2012 |
| From: Alice B. Johnson Vice President for Finance and Business Affairs | |
| Subject: Human Resources Update | |
| Reason for Consideration: Informational Item | Enclosures: No |
| Initiator: | Gary Meiseles Director of Human Resource Services |
| Board Action Date: | April 27, 2012 |
| Effective Date: | April 27, 2012 |