| FYE (Page 1 of 2) |
2009 |
|
2008 |
|
2007 |
|
| Primary Reserve Ratio Calculation |
Data |
Str |
Wt |
CFI |
Data |
Str |
Wt |
CFI |
Data |
Str |
Wt |
CFI |
| Institution unrestricted net assets |
|
65,456 |
|
|
|
89,864 |
|
|
|
129,821 |
|
|
|
| Institution expendable restricted net assets |
+ |
373,809 |
|
|
|
396,220 |
|
|
|
392,651 |
|
|
|
| Component Unit (C.U.) unrestricted net assets |
+ |
36,430 |
|
|
|
30,093 |
|
|
|
29,545 |
|
|
|
| C.U. temporary restrict net assets |
+ |
378,811 |
|
|
|
375,852 |
|
|
|
377,944 |
|
|
|
| C.U. net investment in plant |
- |
6,454 |
|
|
|
2,339 |
|
|
|
2,799 |
|
|
|
| Numerator Total |
|
848,052 |
|
|
|
889,690 |
|
|
|
927,162 |
|
|
|
| Institution operating expenses |
|
4,209,187 |
|
|
|
4,038,418 |
|
|
|
3,744,787 |
|
|
|
| Institution nonoperating expenses |
+ |
73,460 |
|
|
|
132,151 |
|
|
|
73,602 |
|
|
|
| Elimination of inter-entity amounts |
+ |
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
| C.U. total expenses |
+ |
206,603 |
|
|
|
253,965 |
|
|
|
171,163 |
|
|
|
| Denominator Total |
|
4,489,250 |
|
|
|
4,424,534 |
|
|
|
3,989,552 |
|
|
|
| Primary reserve ratio (p. 58*) |
/ |
0.189 |
1.42 |
0.35 |
0.50 |
0.201 |
1.51 |
0.35 |
0.53 |
0.232 |
1.74 |
0.35 |
0.61 |
| Net Operating Revenue Ratio Calculation |
|
|
|
|
|
|
|
|
|
|
|
|
| Institution operating income (loss) |
|
-1,324,946 |
|
|
|
-1,192,102 |
|
|
|
-1,116,758 |
|
|
|
| Institution net nonoperating revenues |
+ |
1,296,460 |
|
|
|
1,122,948 |
|
|
|
1,140,856 |
|
|
|
| C.U. change in unrestricted net assets |
+ |
6,337 |
|
|
|
548 |
|
|
|
5,726 |
|
|
|
| Elimination of inter-entity amounts |
+ |
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
| Numerator Total |
|
-22,149 |
|
|
|
-68,606 |
|
|
|
29,824 |
|
|
|
| Institution operating revenues |
|
2,884,241 |
|
|
|
2,846,316 |
|
|
|
2,628,029 |
|
|
|
| Institution nonoperating revenues |
+ |
1,429,338 |
|
|
|
1,255,099 |
|
|
|
1,214,458 |
|
|
|
| C.U. total unrestricted revenues |
+ |
35,000 |
|
|
|
22,737 |
|
|
|
22,940 |
|
|
|
| Elimination of inter-entity amounts |
+ |
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
| Denominator Total |
|
4,348,579 |
|
|
|
4,124,152 |
|
|
|
3,865,427 |
|
|
|
| Net Operating Revenue ratio (p. 86*) |
/ |
-0.005 |
-0.71 |
0.10 |
-0.07 |
-0.017 |
-1.00 |
0.10 |
-0.10 |
0.008 |
1.14 |
0.10 |
0.11 |
| Return on Net Assets ratio calculation |
|
|
|
|
|
|
|
|
|
|
|
|
| Change in net assets plus C.U. change in net
assets |
|
-228,220 |
|
|
|
-93,367 |
|
|
|
235,761 |
|
|
|
| Elimination of inter-entity amounts |
+ |
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
| Divided by total net assets + C.U. total net
assets (beginning of year) |
|
3,342,919 |
|
|
|
3,571,139 |
|
|
|
3,664,506 |
|
|
|
| Return on Net Assets ratio (p. 74*) |
/ |
-0.068 |
-1.00 |
0.20 |
-0.20 |
-0.026 |
-1.00 |
0.20 |
-0.20 |
0.064 |
3.20 |
0.20 |
0.64 |
| Viability ratio calculation |
|
|
|
|
|
|
|
|
|
|
|
|
| Numerator - Expendable net assets (from
Primary Reserve Numerator) |
|
848,052 |
|
|
|
889,690 |
|
|
|
927,162 |
|
|
|
| Institution long-term debt (total
project-related debt) |
|
1,712,693 |
|
|
|
1,630,947 |
|
|
|
1,524,559 |
|
|
|
| C.U. long-term debt (total project-related
debt) |
+ |
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
| Denominator - Total Long-term + C.U. debt
(total project-related debt) |
|
1,712,693 |
|
|
|
1,630,947 |
|
|
|
1,524,559 |
|
|
|
| Viability ratio (p. 64*) |
/ |
0.495 |
1.19 |
0.35 |
0.42 |
0.546 |
1.31 |
0.35 |
0.46 |
0.608 |
1.46 |
0.35 |
0.51 |
| Total-Composite Financial Indicator Score (CFI) |
|
|
|
|
0.6 |
|
|
|
0.7 |
|
|
|
1.9 |