Impact of Board Approved Rate and Fee Increases as of 02/28/11
The impact of board-approved rate and fee increases, including textbook rental fee adjustments, distance education fee changes, and out-of-state tuition rate modifications. Financial projections and historical tuition rates are also analyzed for various institutions.
Download Presentation
Please find below an Image/Link to download the presentation.
The content on the website is provided AS IS for your information and personal use only. It may not be sold, licensed, or shared on other websites without obtaining consent from the author.If you encounter any issues during the download, it is possible that the publisher has removed the file from their server.
You are allowed to download the files provided on this website for personal or commercial use, subject to the condition that they are used lawfully. All files are the property of their respective owners.
The content on the website is provided AS IS for your information and personal use only. It may not be sold, licensed, or shared on other websites without obtaining consent from the author.
E N D
Presentation Transcript
Impact of Board approved rate and fee increases (as of 02/28/11): Textbook rental fee increase from $7.00 to $10.00 $ 205K $ 281K Distance Education fee increase from $35.00 to $50.00 Out-of-state tuition rate increase from $286.00 to $297.20 Distance tuition rate charged based on student s residency $1.22M Impact of 5.2% reduction in State Appropriations: As of 02/28/11 ($ 862K) ($1.29M) Projected to 06/30/11
Institution In-State Rate Total @ 15 hr Required Fee Per Semester Per Year O/S Rate U of M System 245.60 3,684.00 Varies Varies 8,567.86 Varies Truman 253.00 3,795.00 309.00 3,346.00 6,692.00 478.00 Central 200.55 3,008.25 371.25 3,379.50 6,759.00 401.10 Missouri State 191.00 2,865.00 348.00 3,213.00 6,426.00 372.00 Lincoln 189.50 2,842.50 245.00 3,087.50 6,175.00 363.83 Southeast 184.89 2,772.00 355.50 3,127.50 6,257.70 349.48 Western 171.93 2,578.95 284.20 2,863.15 5,726.30 320.15 Harris-Stowe 164.00 2,460.00 200.00 2,660.00 5,320.00 323.08 Northwest 163.42 2,451.30 1,162.50 3,613.80 7,227.60 335.78 MSSU 148.53 2,227.95 263.00 2,490.95 4,981.90 297.20
History of Per Credit Hour In-State Tuition Rates Charged to Students Institution FY2004 FY 2005 FY 2006 FY 2007 FY 2008 FY 2009 FY 2010 FY 2011 U of M System $194.80 $209.20 $216.50 $227.30 $235.90 $245.60 $245.60 $245.60 Truman State $191.50 $180.33 $191.33 $248.50 $258.75 $253.00 $253.00 $253.00 Central $149.00 $166.00 $171.00 $180.50 $187.35 $195.30 $195.30 $195.30 Missouri State $138.00 $154.00 $164.00 $173.00 $179.00 $186.00 $186.00 $186.00 Lincoln $129.80 $129.80 $147.08 $154.43 $183.50 $189.50 $189.50 $189.50 Southeast $141.80 $151.80 $158.80 $167.80 $176.80 $184.89 $184.80 $184.80 Western $146.00 $146.00 $146.00 $155.00 $160.00 $166.40 $166.40 $166.40 Harris-Stowe $130.00 $136.50 $136.50 $152.00 $158.00 $164.00 $164.00 $164.00 Northwest $150.50 $165.50 $172.50 $194.50 $148.60 $157.39 $157.39 $157.39 MSSU $127.00 $127.00 $125.00 $130.00 $135.00 $143.00 $143.00 $143.00
Financial Projections Tuition Increase Appropriation Cash FY2012 FY2013 FY2014 FY2015 FY2016 6.05% / $8.65 7% Beginning Cash 11,000,000 8,680,769 7,224,420 5,516,273 3,553,495 1,110,581 (1,647,585) Net Cash I / (D) (2,319,231) (1,456,349) (1,708,147) (1,962,778) (2,220,302) Ending Cash 8,680,769 7,224,420 5,516,273 3,553,495 1,333,193 9.79% / $14.00 7% Beginning Cash 11,000,000 9,343,227 8,568,953 7,563,085 6,323,396 1,773,039 (1,647,585) Net Cash I / (D) (1,656,773) (774,274) (1,005,868) (1,239,689) (1,475,778) Ending Cash 9,343,227 8,568,953 7,563,085 6,323,396 4,847,618 11.89% / $17.00 7% Beginning Cash 11,000,000 9,715,134 9,323,779 8,712,172 7,878,428 2,144,946 (1,647,585) Net Cash I / (D) (1,284,866) (391,355) (611,607) (833,744) (1,057,800) Ending Cash 9,715,134 9,323,779 8,712,172 7,878,428 6,820,628 13.99% / $20.00 7% Beginning Cash 11,000,000 10,087,041 10,078,605 9,861,260 9,433,460 2,516,853 (1,647,585) Net Cash I / (D) (912,959) (8,436) (217,345) (427,800) (639,822) Ending Cash 10,087,041 10,078,605 9,861,260 9,433,460 8,793,638 14.69% / $27.00 7% Beginning Cash 11,000,000 10,210,861 10,329,911 10,243,828 9,951,181 2,640,673 (1,647,585) Net Cash I / (D) (789,139) 119,050 (86,083) (292,647) (500,664) Ending Cash 10,210,861 10,329,911 10,243,828 9,951,181 9,450,517 19.58% / $28.00 7% Beginning Cash 11,000,000 11,077,153 12,088,146 12,920,428 13,573,358 3,506,965 (1,647,585) Net Cash I / (D) 77,153 1,010,993 832,282 652,930 472,944 Ending Cash 11,077,153 12,088,146 12,920,428 13,573,358 14,046,302
A slight increase (3%) in tuition revenue annually from FY2013 FY2016 due to a combination of increase in enrollment and/or increase in tuition rate. A small increase in utility cost in FY2014 FY2016. Actual has been less than budget and we do not anticipate a budgetary increase until those years. The projection includes funding for deferred maintenance. Cash balances exclude the $5 million short-term investment. Current FY2011 Appropriations Gross $24,264,876 Less Governor 3% Reserve ($727,946) = Net $23,536,930 Current tuition charged to student I/S $143.00 O/S $297.20 6.05% Increase = $ 8.65 9.79% Increase = $14.00 11.89% Increase = $17.00 13.99% Increase = $20.00 14.69% Increase = $27.00 19.58% Increase = $28.00 (Calculations based on the above rates.) I/S $151.65 O/S $303.30 I/S $157.00 O/S $314.00 I/S $160.00 O/S $320.00 I/S $163.00 O/S $326.00 I/S $164.00 O/S $328.00 I/S $171.00 O/S $342.00
