77
University of Minnesota President’s Operating Budget 2009-10 and Preliminary Financial Plan 2010-11 Approved by the Board of Regents June 24, 2009

University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

  • Upload
    others

  • View
    4

  • Download
    0

Embed Size (px)

Citation preview

Page 1: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

University of Minnesota

President’s Operating Budget 2009-10 and

Preliminary Financial Plan 2010-11 Approved by the Board of Regents June 24, 2009

Page 2: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

2

President’s Recommended Operating Budget Plan 2009-10 Contents Page

I. Budget Context 4

A. Legislative Outcome – Change in State Appropriation 4 B. Governor’s Potential Un-Allotment 4 C. FY10 and FY11 Budget Framework – Incremental Changes 5 D. Federal Stimulus 6

II. All Funds Budget Summary – Current Law Appropriations 6

A. University of Minnesota Financial Statement Forecast 7 B. Detailed FY10 Operating Budget Overview 8

III. Budget Development FY10 10

A. Summary 10 B. FY10 Investment Plans 11 C. Strategies to Balance the Budget for FY10 12

State Appropriation 12 Uncommitted FY09 Appropriation/Changes in Central Reserves Transfer 12 University Reductions and Reallocations 12 Tuition and the University Fee 13 Cost of Attendance 16 D. Special Budget Issues 18 Compensation 18 Rates and Fees 19 Student Services Fee Summary 20

IV. Operating Budget – Revenue Summary 20

A. Non-current Funds 20 B. Current Funds 20

Revenue Summary by Fund Group 21 Centrally Distributed and Attributed Funds 21 Self-Sustaining Funds 25 Sponsored Research 26

V. Operating Budget – Expenditures/Resource 26 Allocation Summary

Page 3: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

3

Contents Page

VI. Future Planning – FY12 and FY13 Scenarios 27 Legislative Base Funding Scenario – Key Assumptions 28

Un-allotment Funding Scenario – Key Assumptions 29

VII. All Current Funds Operating Budget – Resolution 31 Attachments:

1. Resource and Expenditure Budget Plan – University Fiscal Page 32 2. Forecasted – Consolidated Statement of Net Assets 33 3. Forecasted – Statement of Revenues, Expenditures & Changes in Net Assets 34 4. University of Minnesota 2009-10 Tuition Plan: Tuition Rates 35 5. 2009-10 Fringe Benefit Rates by Component 39 6. Graduate and Professional Student Fringe Table 40 7. Definitions of Current Sponsored and Nonsponsored Funds 41 8. University of Minnesota 2009-10 Tuition Plan: Course Fees 43 9. University of Minnesota 2009-10 Tuition Plan: Term Fees 54 10. University of Minnesota 2009-10 Tuition Plan: Course Fees 62

in Lieu of Tuition 11. Student Services Fee Summary 63 12. Fund Forecast – Centrally Distributed and Attributed Funds 72 13. Resolution Related to the Fiscal Year 2009-10 Operating Budget 76

Page 4: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

4

I. Budget Context A. Legislative Outcome – Change in State Appropriations The table below outlines the outcome of the University of Minnesota’s 2010-2012 biennial budget appropriations. Appropriations from the Health Care Access fund, $2.2 million per year, and the $22.2 million annual appropriation to the Academic Health Center pursuant to Minnesota Statutes, section 297.10 have been excluded from the table.

University of Minnesota Biennial Appropriations – 2009 Legislative Session Outcome

($ in Thousands)

FY10 FY11 Biennium Beginning Base Level Appropriation $702.6 $702.6 $1,405.2 Actual State Appropriation $623.4 $677.3 $1,300.7 Change from Base ($79.2) ($28.3) ($104.5) As indicated above, the University’s biennial base level appropriation was reduced by $104.5 million or approximately 7.4%. In addition to the $79.2 million reduction in the FY10 appropriation identified above, the University’s base of $702.6 million (the starting point in the table) was $2.6 million less than the prior year (FY09) due to a previous O&M reduction passed during the 2008 Legislative Session. As such, the total impact to date of legislative actions on the FY10 O&M appropriation amount to a reduction of $81.8 million. The University’s FY10 appropriation (O&M and regular State Specials) totals $623.4 million. This annual appropriation compares with a preliminary budget planning assumption of $627.4 million. The University had constructed its internal budget planning framework assuming a reduction of approximately $75.2 million. Therefore, the planning assumptions used in the budget development process and the final actual appropriation for FY10 varied by only $4 million, so the original financial framework did not need to be modified significantly. The FY11 state appropriation, while a decrease of $28.3 million from the base funding level, actually represents an increase of $53.9 million compared to the University actual appropriation for FY10. B. Governor’s Potential Un-Allotment The 2009 state legislature has adjourned, but the state still faces a budget shortfall of approximately $2.7 billion for the current biennium. The Governor has announced that un-allotment actions will be taken to balance the state budget. He has further stated that higher education will be included in the un-allotment process. It is generally understood that due to the interaction between E-12 education and higher education with respect to the federal stimulus funds made available to the State of Minnesota through the American Recovery and Reinvestment Act (ARRA) that the Governor will not un-allot from FY10 appropriations. In addition, it is generally understood that the maximum amount of un-allotment that can be implemented on both the University of Minnesota and the Minnesota State Colleges and

Page 5: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

5

Universities (MNSCU) amounts to approximately $146 million. If the Governor chooses to un-allot on both the University and MNSCU, it is most likely to occur in the second year of the biennium. Any un-allotment will reduce the University’s FY11 appropriation of $677.3 million. At the beginning of each biennium the University prepares a President’s Recommended Operating Budget Plan as well as a Preliminary Financial Plan for the following fiscal year. In order to adhere to that framework, the University is making preliminary estimates of the likely impact of the Governor’s un-allotment actions. While no final decision has been made by the Governor regarding un-allotment, and it is still unclear regarding the timeline, the University is assuming for preliminary FY11 budget planning that one half, or roughly $73 million of the potential $146 million un-allotment, is made to the currently authorized state appropriation for FY11 of $766.3 million. This assumption would lead to an adjusted FY11 appropriation of $604.3 million and result in a further reduction of $19.1 million compared to the FY10 appropriation of $623.4 million. This un-allotment, in conjunction with the original reduction in the University’s base level of funding, would mean a reduction of $177.5 million for the biennium or approximately 12.6% (compared to the 7.4% explained above). It is possible that the un-allotment could reduce the University’s authorized FY11 appropriation to $591.1 million, which represents the minimum level of maintenance required by the ARRA. C. FY10 and FY11 Budget Framework – Incremental Changes The table below outlines the budget framework for the next two fiscal years. The figures shown are incremental changes in revenue and expenditures compared to the prior fiscal. (Further details on the FY10 budget plan begin on page 8 of this document.)

University of Minnesota

FY10 and FY11 Budget Framework ($ in millions)

President’s Recommended Preliminary Operating Budget Plan Operating Budget Plan

FY10 FY11 Balance Forward from Prior Year $0.0 $38.3 Resource Plan State Appropriations - Enacted (81.8) 53.9 Potential Un-allotment – FY11 0.0 (73.0) Net Change (81.8) (19.1) Recurring University Budget Reductions 94.9 20.0 New Tuition Revenue 41.0 46.9 New Federal Stimulus Funds 89.3 0.0 One-Time Reallocation/Rev Change (3.6) 17.3

Total Resources $139.8 $103.4

Page 6: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

6

Expenditure Plan Recurring Financial Obligations 50.5 51.4 Onetime Financial Obligations 0.0 13.7 Federal Stimulus Fund Tuition Mitigation 20.3 29.8 Stimulus Funding Pool 30.7 8.5 Net Stimulus Fund 51.0 38.3 Total Expenditures $101.5 $ 103.4 Ending Balance $38.3 $0.0 D. Federal Stimulus

As a result of the enactment of the American Recovery and Reinvestment Act (ARRA) the University of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota Legislature, totaling $89,323,000. These funds will be allocated consistent with the requirements and guidelines of the ARRA and the specific requirements enacted by the 2009 Minnesota Legislature. The ARRA appropriations will be placed into a newly created federal fund within the University in order to specifically track and report on their use. The University will be required to submit requests for reimbursement of expenditures to the State of Minnesota who will then transfer the federal funds to the University. The funds must be expended by September 30, 2011. The budget plan includes the expenditure of 56% or $50.1 million of the federal stimulus funds for mitigation of tuition. Additional information on the impact of the use of federal stimulus funds for student aid can be found on page 14. The remaining 44% or $39.2 million will be used on a one-time basis as a target pool of funds to: retain jobs of talented faculty and staff, reduce operating costs/enhance revenues, obtain long term productivity gains, reshape and strengthen the University’s long term financial future through investments with a high rate of return. It is currently estimated that approximately $51,000,000 of stimulus funds will be expended during FY10 and $38,300,000 in FY11.

II All-Funds Budget – Summary – Current Law Appropriation The FY10 operating budget presented here for approval is an “all-funds” budget. Attachment 1, “Resource and Expenditure Budget Plan – University Fiscal Page”, provides the detailed budget plan for FY10 in an all-funds context. The chart below displays the fund structure included in this budget.

Page 7: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

7

Sponsored funds are those provided to the University by a grant or a contract. They are restricted funds administered by Sponsored Projects Administration within the Office of the Vice President for Research and are budgeted on a multi-year, project by project basis. For FY10, the total projected sponsored funds budget is $518,175,000. It is included here for the purposes of identifying the University’s total annual operation budget, but it does not require Board approval. Those funds in the Local Unit Generated category are, by University Policy, monitored and reviewed by central administration, but are automatically attributed to the units as generated and are managed within those units. The annual budgeting of revenues and expenses in this category of funds requires decision making processes at the local unit level, but not by central administration. The primary focus of the discussion and information in this document centers on the category of funds commonly referred to as “centrally distributed and attributed” – funds requiring a decision process or formal approval by central administration and the Board on the exact amount to estimate and budget in each academic and support unit. These are the funds that support nearly the entire maintenance and operation of the University’s core mission. A. University of Minnesota Financial Statement Forecast The President’s Recommended Operating Budget Plan for FY10 includes, for the first time, the portrayal of the operating budget plan in the framework of the annual financial statement. Attachment 1 contains the more traditional budgetary view of the annual operating budget plan while Attachments 2 and 3 translate that information into two key financial statement presentation views.

Current Non-Sponsored Funds-$2.5 Billion

Centrally Distributed & Attributed Revenues – $1.5 Billion

Local Unit Generated Revenues $1 Billion

$.7 Million Clinical Income

Restricted Income Grants & Contracts Business & Industry

Sales & Services Fees

Endowment Income

State O & M/Other Misc.

State Specials

Indirect Cost Recovery

Central Reserves

$.3 Million Auxiliary

Operations (e.g. bookstores,

parking, food, housing)

Tuition

University Fee

Sponsored Funds-$.5 Billion

University of Minnesota All Funds Budget Structure

Page 8: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

8

The financial statements represent management's forecast of the University's Consolidated Statement of Net Assets and Statement of Revenues, Expenses, and Changes in Net Assets for June 30, 2009 and June 30, 2010, projected based on the University's budgeted revenues and expenditures, and management assumptions related to investments, debt, and capital assets. The forecast statements for June 30, 2009 also take into consideration actual amounts through December 31, 2009. The figures contained in Attachments 2 and 3 are unaudited. The University typically publishes audited financial statements by November following the official close of the fiscal year on June 30. B. Detailed Fiscal Year 2009-10 Operating Budget Overview This recommended operating budget plan for FY10 has been developed in adherence with the budget principles and strategies used to guide University budgetary decisions over the last several years. These principles remain true and relevant as we move into the next biennium:

Maintain the University’s momentum, quality and competitiveness Compensate, support and retain talented faculty and staff Increase productivity by reducing costs and increasing revenues Improve financial access and affordability for all students Use all available tools to address the long and short-term challenges

As explained above, this year’s budget planning has involved some difficult choices to address the financial challenges while adhering to these important budget principles. Decisions had to be made in the context of significant fiscal challenges faced by the state of Minnesota. So, while making every effort to maintain the University’s quality and momentum, we had to recognize that we may have to rely more heavily in the short term on non-recurring funds to reshape the University. While continuing to value the dedication and contribution of our faculty and staff, the resource task in the short term will be to keep people employed without increasing our recurring obligations. While striving to increase productivity and reduce costs, some non-recurring investments designed to enhance revenues or permanently redesign work to improve productivity will be necessary. While remaining committed to our current strong support for student financial aid, new and enhanced student aid programs will be necessary ensure affordability by addressing the rising costs of tuition, particularly for low and middle income Minnesotans. And finally, while analyzing all tools available to address the budget challenges, for the next biennium the federal stimulus funds available through the American Recovery and Reinvestment Act will be an important element in bridging to the implementation of recurring expenditure reductions and in investing in things that will enhance or create new value from our existing resources. This important budgeting work will be carried out across the University: in departments and centers and colleges and campuses. All efforts undertaken to implement this recommended operating budget plan for FY10 will support the University’s long-term goals of excellence. In summary, the budget for total current nonsponsored funds is proposed as follows:

Page 9: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

9

Current Nonsponsored Funds- Fiscal Year 2009-10 Operating Budget Beginning Balance $565,028,691 Revenue & Net Transfers $2,420,482,391 Total Net Resources $2,985,511,081 Expenditures $2,418,275,274 Ending Balance $567,235,807 Within the framework of the FY10 Operating Budget Plan, the primary funds supporting teaching, research and outreach are Operations and Maintenance, (O&M), University Fee, Tuition, State Specials, Indirect Cost Recovery (ICR) and Central Reserves – those described above as centrally distributed and attributed. These six funds total approximately 53% of externally generated revenues of the University and represent the major focus of budget development and planning. The remaining 47% of the University’s budget is derived from more restricted funds including sponsored grants and contracts (19%), and fees, auxiliary enterprises, philanthropic support, education sales and services, etc. (28% combined). The revenue and expenditure plans relative to the six centrally distributed and attributed funds are summarized below:

President’s FY10 Recommended Operating Budget (O&M, University Fee, Tuition, State Specials, ICR, Central Reserves)

Percent Beginning Balance $11,874,318 Revenues & Net Transfers Operations & Maintenance-State 550,345,000 38% Operations & Maintenance-Other 15,100,000 1% University Fee 64,930,177 4% Tuition 613,743,692 42% State Specials 98,879,000 7% Indirect Cost Recovery 111,489,158 7% Central Reserves 10,950,500 1% Total Net Resources $1,477,311,845 100% Allocations to Units $1,464,670,711 Ending Balance $12,641,134 In graphic form, the chart below displays the estimated relative share that each of these six revenue source represents of the estimated centrally distributed and attributed revenues for the fiscal year ending June 30, 2010.

Page 10: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

10

III. Budget Development FY10 A. Summary The FY10 operating budget plan for state appropriations and tuition/University fee includes total incremental resources of $50.5 million compared to FY09 (Indirect Cost Recovery and Central Reserves is discussed separately later in this document). The framework for the incremental resources and the allocation of those resources is as follows:

FY10 FY10 FY10 Recurring Nonrecurring Total (change from 09) (change from 09) (change from 09) $ in Thousands $ in Thousands $ in Thousands

Identified Resources State Appropriation ($81,800) $0 ($81,800) Uncommitted FY09 Appropriation 3,200 0 3,200 University Reductions & Reallocations 91,700 0 91,700 Tuition & UFee 41,000 0 41,000 Change in Transfer-Central Reserves 0 (3,600) (3,600)

Total Identified Resources $54,100 ($3,600) $50,500

38.6%

6.8%

4.4%

7.5%

0.7%

41.9%

University of Minnesota Centrally Distributed & Attributed Revenues

Fiscal Year 2009-10 Proposed Budget $1,464,372,539

Indirect Cost Recovery

Tuition

Central Reserves

State O&M/Other Miscellaneous University Fee

State Specials

Page 11: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

11

FY10 FY10 FY10 Recurring Nonrecurring Total (change from 09) (change from 09) (change from 09) $ in Thousands $ in Thousands $ in Thousands

Investments/Challenge

O&M/State Special Fringe Costs $20,800 $0 $20,800 Founders Free Tuition Program 3,600 0 3,600 Facility Operations 10,100 0 10,100 Strategic Investments 16,000 0 16,000

Total Investments/Challenge $50,500 $0 $50,500 Balance $3,600 ($3,600) $0 Please note that details contained in this document for FY10 should be understood and considered as planning information – subject to modification should circumstances and operating assumptions change. B. FY10 Investment Plans Recurring investments in this budget are aligned with the University’s strategic planning framework and are directed toward critical academic and service priorities to maintain the strength and secure the long-term future of the University. Some of the investments were identified as priorities and included within the University’s biennial budget proposal to the state for the 2010-2011 biennium. Due to the large reduction in the state appropriation, opportunities to advance a broad range of major University initiatives, including important faculty and staff hires, have been curtailed. Instead, decisions have been made to strategically fund a select number of focused, critical investments - on top of the required spending increases for fringe benefits, facilities operations and the Founders Free Tuition Program. Examples of strategic investments included within the $16,000,000 identified above include:

$1,000,000 for a new Chair for the Department of Neurology in the Medical School $975,000 for additional tenure/tenure track faculty in the Carlson School of Management

to address a critical need for quality instruction to serve the expanding undergraduate enrollment

$900,000 for continued investment in the University-wide initiative on Translational Neuroscience

$900,000 for essential investment in the University initiative on Health Informatics $1,500,000 for Discovery Grants for the new Institute on the Environment $500,000 for key faculty hires in the College of Liberal Arts $850,000 for the Mid Level Provider initiative in the School of Dentistry $350,000 to address accreditation issues in the School of Veterinary Medicine $343,000 for the federally required Respiratory Protection Program coordinated by

University Health and Safety $719,400 to provide University matches to donor contributions to the 21st Century and

Presidential Scholarship programs $634,000 to address federally required occupational health and safety and AAALAC

issues $190,000 for two additional police officers

Page 12: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

12

$1,107,076 to cover the additional costs of the University’s hardware/software maintenance agreements

In addition, it is important to note that the University is launching the new Middle-Income Scholarship program which will initially be funded at $7.8 million for FY10 and FY11 from the federal stimulus funds. It will be funded from new private and new internal University funds in FY12 and beyond. C. Strategies to Balance the Budget for FY10 State Appropriation The change in the state appropriation is addressed in some detail on pages 4 and 5 of this document and, as explained earlier, there is no increase in appropriation available to cover the costs and investments identified above. Instead, the loss of appropriation represents an $81.8 million challenge in balancing the budget and the most significant reason behind the levels of University reallocation and tuition rates included within this recommended budget. Uncommitted FY09 Appropriation and Change in CR Transfer The approved budget for FY09 included an allocation of recurring appropriations of $3.2 million to cover nonrecurring expenditures during the year. Therefore, when entering FY10, the nonrecurring spending is eliminated from the base, leaving the $3.2 million recurring resources available for reallocation to cover new needs identified in the budget framework. Traditionally, the Central Reserves fund, containing earnings from University managed endowments and the investment of cash balances, supports approximately $13 million of recurring O&M expenditures through an inter-fund transfer. Due to the market impact of FY09 investment earnings in the Central Reserves fund and the greater than average use of cash balances during the year (largely the result of the un-allotment of the FY09 appropriation), the transfer into O&M from Central Reserves is being reduced by $3.6 million on a one-time basis. This represents a one-time reduction in O&M resources and a one-time increase to Central Reserves. The recurring balance in O&M (recurring revenue supporting recurring expenditures) will remain a positive $3.6 million, however, making those funds available for spending in FY11. The balance is just being used one time in FY10 to help strengthen Central Reserves. University Reductions and Reallocations Over the last several biennia, the University has routinely included planned reductions and reallocation of resources within its proposed annual budget. Whether to address a reduction in state appropriation or to increase investments in units or programs at the core of the University’s mission and priorities, the annual budgets have included reductions to or elimination of the O&M allocations supporting activities further from those mission critical functions. Either when accomplished within a unit but between programs or between different organizational units, such reductions or eliminations of state appropriations may, in some cases, lead to the elimination, downsizing or consolidation of activities or units. In other cases, these reductions will lead to a greater reliance on other revenue sources. In every case, the strategies chosen must be implemented consistent with University goals at all organizational levels. Included within this budget recommendation is a reallocation on unit budgets of $91,661,153 for FY10. In combination with the tuition revenue increase, this $91.7 million reallocation is

Page 13: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

13

necessary to cover the significant reduction in state appropriation and the required costs and investments of $50.5 million identified in the table above. Each major operating unit of the University was asked to develop plans for implementing a 5% reduction in their O&M allocation and an 8% reduction. Based on those plans, senior leadership decided on unique levels of reallocation for each unit. The final result was not across-the-board. Reallocations for FY10 vary by unit from 4% to 8%, depending on the unique financial circumstances of the unit and the need to protect University priorities as much as possible. As units are only receiving their final allocation numbers at the time this recommended budget is being delivered to the Board of Regents, specific details related to implementation of the reallocations is not known. From the plans submitted during the scenario discussions, it is apparent that much of the impact in the immediate future will be in the form of reduced or eliminated positions, some currently open awaiting a new hire, and some currently filled. Some personnel reductions will result from restructuring and reorganizing administrative functions and some will result from a necessary elimination and downsizing of activities and services. A summary of the impact on positions and programs will be presented at the June Board of Regents meeting and a more complete report will be submitted to the Board by November. Other examples of expense reductions proposed by units include: a reduction in recurring project funding (base funding amounts dedicated to different research projects each year); changes in operations to reduce expenditures for printing, travel, food, etc.; reductions to pools of discretionary funds; reductions in contract employees or consultants; offsetting revenue increases from other sources, etc. Most importantly, students are protected in this budget; there will be no reductions in student aid programs as a result of these reductions and reallocations. Tuition and the University Fee The President’s FY10 budget increases tuition and University fee revenue to the institution by $41 million. See Attachment 4 (University of Minnesota 2009-10 Tuition Plan: Tuition Rates) for specific details regarding graduate and professional tuition increases associated with the President’s Recommended Operating Budget Plan 2009-10. For FY10 the University administration is recommending an overall increase in tuition and the University fee of 7.5 percent for most resident students. The actual increase in tuition rates varies in order to produce this result, with the University fee increasing from $550 per term to $600 per term (prorated at $60 per credit for credits 1-10). The University fee is assessed to all students, in addition to tuition. The overall tuition increase for any student is best understood as the total increase in tuition and the University fee. For undergraduate students and most graduate students the increase for non-resident students has been kept to the same dollar increase as for resident students, as was the case since FY05. This is to ensure the University’s non-resident tuition rates for undergraduate and graduate students on the Twin Cities and Duluth campuses do not increase beyond what the market will bear. In FY10 two significant changes in tuition rates for undergraduate students will continue to be phased in for students matriculating in fall 2008 or later.

1. First, under the new Minnesota/Wisconsin Tuition Reciprocity agreement, Wisconsin reciprocity students will be assessed the Minnesota resident rate, rather than the rate for a comparable campus in their home state. For example Wisconsin reciprocity students on the Twin Cities campus will be assessed the Minnesota resident rate, rather than the UW, Madison rate.

Page 14: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

14

2. Second, nonresident undergraduate students on the Duluth and Twin Cities campuses will

be assessed the lower tuition rates approved by the Board in June 2007. For nonresident students on the Duluth campus the new rate is the resident rate plus $1,000 per semester. For nonresident students on the Twin Cities campus the new rate is the resident rate plus $2,000 per semester. This level of assessment covers the full cost of instruction without Minnesota state subsidy.

The annual dollar and percentage increases (tuition + University fee) for various students are shown in the table below.

University of Minnesota 2009-10 Tuition and University Fee Plan: Annual Increases Annual Cost Annual $ Increase Annual % Increase

Tuition + U Fee Tuition + U Fee Tuition + U Fee

Resident Nonres Resident Nonres Resident Nonres

Crookston Undergraduate $8,588 $8,588 $600 $600 7.5% 7.5%

Duluth Undergraduate $10,030 $12,030 $700 $700 7.5% 6.2%

Morris Undergraduate $10,030 $10,030 $700 $700 7.5% 7.5%

Twin Cities Undergraduate $10,320 $21,950 $720 $720 7.5% 3.4%

New Nonresident ** --- $14,320 --- $720 --- 5.3%

Graduate School $12,412 $19,510 $866 $866 7.5% 4.6%

M.B.A. Day Program $28,720 $40,384 $2,020 $2,834 7.6% 7.5%

Law School (Year 1) $13,262 $17,963 $1,762 $1,262 15.3% 7.5%

Dentistry * $32,085 $55,749 $2,264 $3,914 7.6% 7.6%

Medical School (Year 1) * $32,328 $40,236 $1,605 $1,980 5.2% 5.2%

Pharmacy $19,664 $31,052 $1,388 $1,388 7.6% 4.7%

Veterinary Medicine $23,346 $43,390 $1,632 $3,018 7.5% 7.5%

** For nonresident students matriculating fall 2008 or later

* Includes Summer

Access and Affordability: In setting tuition rates, the University always balances the need for new revenue with the importance of maintaining access and affordability for students.

For FY10, the University will implement a new Middle Income Scholarship Program for Minnesota resident students from families with an income of $40K to $100K. This new program, along with the existing free tuition program for all low-income Minnesota resident students who are Pell eligible, will help to ensure that the University remains affordable for Minnesota students from low and middle-income families. These students and families will actually experience a decrease in tuition costs. The number of students who are eligible for the free tuition program is projected to increase from 4,700 in 2008-09 to 5,200 in 2009-10. This is because the maximum expected family contribution or EFC that is used to determine eligibility for federal Pell grants is increasing from $4,731 to $5,350. This corresponds to an increase in the maximum federal Pell grant to $5,350. Although the increase in funding for the federal Pell grant program, which is a permanent, recurring change in the federal American Recovery and Reinvestment Act of 2009 (ARRA), along with changes in the Minnesota state grant program that pass these increases on to students, will fund the increased cost of the free tuition program for most eligible students, the University’s budget plan for FY10 includes funds to cover the cost related to the increase in the number of students who are eligible. Also in FY10, the University will receive fiscal stabilization funds from the ARRA, in part to mitigate tuition increases for resident undergraduate students. These funds will be used to

Page 15: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

15

provide a federal stimulus grant that limits the increase in tuition for all resident undergraduate students to $300. This funding recurs in 2010-11 but not in subsequent years. A final provision in the ARRA that will benefit most of the University’s undergraduate students, regardless of residency status, is a $700 increase in the federal Hope tax credit, from $1,800 to $2,500. Eligibility for the credit is also extended from two years to four year, and the credit is refundable, which means that even the lowest income families may benefit by $1,000. The increase for most families is $700 up to an income level of $160K. Because of these changes in the financial assistance available to students from federal, state, and University programs, many resident undergraduate students will see a net decrease in tuition in 2009-10. This is shown in detail in the table below for resident undergraduate students from various income levels (see rows 14-15). Note that although the details in this table are for the Twin Cities campus, the pattern and the benefits are exactly the same for students on the Duluth, Morris, and Crookston campuses. The table is divided into two sections. Rows 1-15 provide detail for federal, state and University programs administered by the University’s financial aid offices. Rows 16-20 provide detail for the Hope tax credit. Although the University has nothing to do with the tax credit, except to inform students and families of this significant change, it is important to show the extent to which the changes in the tax credit will benefit the University’s students and their families, especially middle and upper-middle income families.

Net FY 2010 Tuition Increase for Minnesota Resident Undergraduate Students A B C D E F

1

Cohort Description

Pell-eligible,

Founders-eligible

Non-Pell-Eligible,

State Grant-eligible

Non-Pell/State-

Grant Eligible,

Middle Income

Upper Middle Income

Income > $160K or

No FAFSA2 Income Level < $40K $40K-$60K $60K-$100K $100K-$160K > $160K 3 Number of Students 5,200 4,200 4,500 4,500 11,950

4 FY 2009 Tuition/U Fee $9,600 $9,600 $9,600 $9,600 $9,600 5 FY 2009 Federal/State Grant -$6,400 -$3,000 $0 $0 $0 6 FY 2009 Founders Scholarship -$3,200 $0 $0 $0 $0 7 FY 2009 Net Tuition/U Fee $0 $6,600 $9,600 $9,600 $9,600

8 FY10 7.5% Tuition Increase $720 $720 $720 $720 $720 9 Pell/State Grant Increase -$783 -$783 $0 $0 $0

10 Founders Increase $0 $0 $0 $0 $0 11 Federal Stimulus -$420 -$420 -$420 -$420 -$420 12 Mid Inc Scholarship (minimum) $0 -$1,500 -$500 $0 $0 13 FY 2010 Net Tuition/U Fee -$483 $4,617 $9,400 $9,900 $9,900 14 Net Tuition Increase: $ -$483 -$1,983 -$200 $300 $300 15 Net Tuition Increase: % -5.0% -20.7% -2.1% 3.1% 3.1%

16 Hope Tax Credit Increase -$1,000 -$700 -$700 -$700 $0 17 Net Tuition Inc w/Credit: $ -$1,483 -$2,683 -$900 -$400 $300 18 Net Tuition Inc w/Credit: % -14.9% -27.9% -9.4% -4.2% 3.1% 19 Net tuition with Credit Inc -$1,483 $3,917 $8,700 $9,200 $9,900 20 Net tuition with $2,500 Credit -$1,483 $2,117 $6,900 $7,400 $9,900

Page 16: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

16

Cost of Attendance In addition to base tuition, students pursuing a University education incur additional fees and expenses required to attend classes on a full-time basis. The proposed rates for undergraduate tuition and university fee, for the 2009-10 academic year range from $8,588 to $10,320 depending on the campus the student attends. Required fees, and room and board costs represent an additional expense, and when combined with the base tuition, comprise the total cost of University attendance. For 2009-10 the total cost of University attendance for resident undergraduates ranges from $16,236 to $18,679 depending on the campus the student attends. Estimated increases in total cost of attendance are typically lower than tuition rate increases. The increases from FY09 to FY10 by campus are: Crookston, 5.9%; Duluth, 5.1%; Morris, 6.3%; and Twin Cities, 4.8%. Depending on the campus, costs for each of the other categories fall within a given range as a percent of the total: Room and board, based on anticipated rates for on-campus dormitories, ranges from $6,176 to $7,392 and represents 35.9% - 39.7% of the total cost of attendance; various required fees assessed to students range from $685 to $1,400, and represent between 3.8% - 8.6% of the total cost of attendance. The cost of textbooks, supplies and personal expenses were not included in the estimated total cost of attendance in order to confine the estimate to costs that are within the approval responsibilities of the Board of Regents, although the University does work to restrain and reduce these costs as well. The tables below present estimated total cost of attendance for an undergraduate resident student living in a dorm room for the 2009-10 academic year at each of the four University of Minnesota campuses. Twin Cities Campus, Undergraduate, Resident – Dorm Room FY09

Academic Year

FY10 Academic

Year

$ Increase

% Increase

FY10 % of Total

Tuition (13-credit band) $8,500 $9,120 $620 7.3 48.8University fee 1,100 1,200 100 9.1 6.4 Net tuition and university fee 9,600 10,320 720 7.5 55.2Student services fee 673 697 24 3.6 3.7Technology fee* 201 204 3 1.5 1.1Transportation fee 32 34 2 6.2 0.2Stadium fee 25 25 0 0.0 0.1Other required fees** 8 7 -1 -12.5 0.1 Subtotal tuition and required fees 10,539 11,287 748 7.1 60.4 Room & Board (double room, 14 meal plan) 7,280 7,392 112 1.5 39.6 Total Cost of Attendance – Twin Cities $17,819 $18,679 $860 4.8% 100%*Average of all undergraduate programs, 6+ credits **Council of College Boards, MN Student Association.

Page 17: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

17

Note – factoring in the Federal Stimulus scholarship described above would reduce the total increase in the cost of attendance on the Twin Cities campus (as depicted in this chart) to 2.5%. University of Minnesota - Crookston, Resident – Dorm Room FY09

Academic Year

FY10 Academic

Year

$ Increase

% Increase

FY10 % of Total

Tuition (13-credit band) $6,888 $7,388 $500 7.2 45.5University fee 1,100 1,200 100 9.1 7.4 Net tuition and university fee 7,988 8,588 600 7.5 52.9Student services fee 393 400 7 1.8 2.5Technology fee 1,000 1,000 0 0 6.1 Subtotal tuition and required fees 9,381 9,988 607 6.5 61.5 Room & Board (double room, 19 meal plan) 5,950 6,248 298 5.0 38.5 Total Cost of Attendance – Crookston $15,331 $16,236 $905 5.9% 100% Note – factoring in the Federal Stimulus scholarship described above would reduce the total increase in the cost of attendance on the Crookston campus (as depicted in this chart) to 3.9%. University of Minnesota - Duluth, Resident Undergraduate– Dorm Room FY09

Academic Year

FY10 Academic

Year

$ Increase

% Increase

FY10 % of Total

Tuition (13-credit band) $8,230 $8,830 $600 7.3 51.4University fee 1,100 1,200 100 9.1 7.0 Net tuition and university fee 9,330 10,030 700 7.5 58.4Student services fee 509 558 49 9.6 3.2Collegiate equipment technology fee 282 267 -15 -5.3 1.6Computer network access fee 140 149 9 6.4 0.9 Subtotal tuition and required fees 10,261 11,004 743 7.2 64.1 Room & Board (double room, 19 meal plan) 6,078 6,176 98 1.6 35.9 Total Cost of Attendance – Duluth $16,339 $17,180 $841 5.1% 100% Note – factoring in the Federal Stimulus scholarship described above would reduce the total increase in the cost of attendance on the Duluth campus (as depicted in this chart) to 2.7%.

Page 18: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

18

University of Minnesota - Morris, Resident – Dorm Room FY09

Academic Year

FY10 Academic

Year

$ Increase

% Increase

FY10 % of Total

Tuition (13-credit band) $8,230 $8,830 $600 7.3 49.7University fee 1,100 1,200 100 9.1 6.8 Net tuition and university fee 9,330 10,030 700 7.5 56.5Student services fee* 561 580 19 3.4 3.2Technology fee 105 105 0 0.0 0.6 Subtotal tuition and required fees 9,996 10,715 719 7.2 60.3 Room & Board (double room, 19 meal plan) 6,710 7,049 339 5.0 39.7 Total Cost of Attendance – Morris $16,706 $17,764 $1,058 6.3% 100%*Activities fee, Health Services fee, Student Center fee, Athletics fee, Regional Fitness Center fee Note – factoring in the Federal Stimulus scholarship described above would reduce the total increase in the cost of attendance on the Morris campus (as depicted in this chart) to 3.9%. D. Special Budget Issues Compensation It is important to note that information in this document regarding compensation matters has been prepared for budgeting purposes and should not be interpreted as an attempt by the University to disregard good faith bargaining with affected employee groups or to ignore all other mandates of PELRA. Salary Increases: This budget includes an assumption of no salary increases for FY10. Fringe Benefit Rates: The fringe benefit rates for civil service employees, academic employees and graduate assistants proposed for FY10 are shown below: Actual Proposed 2008-09 2009-10 Civil Service (and undergraduate students) 32.7% 37.0% Academic 30.4% 32.3% Graduate Assistants Tuition $13.32/hr $14.32/hr Health Insurance 14.46% 16.84% Social Security 6.03% 6.46% Medicare 1.41% 1.70%

Page 19: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

19

The breakdown of the fringe benefit rates by component is included in this document as Attachments 5 and 6. Rates and Fees Internal Sales and Auxiliaries There are a variety of rates charged by University units that fall under the definition of Internal Sales or Auxiliary Enterprises (see Attachment 7 for the definition of all sponsored and nonsponsored funds). The proposed rates and fees for each year and a review of the processes used to arrive at them are built into the annual budget development process. The all-funds budget in this document, as displayed on Attachment 1, includes the proposed Internal Sales and Auxiliary rates as part of the projected revenue for FY10. The University provides housing, dining and parking services for the convenience of its students, faculty and staff. Though the specific rates and charges for these services vary broadly, the table below reflects the average anticipated increases by each service area by campus. These rates have been developed and approved after the appropriate reviews and consultation process of each campus. In addition, the room and board rates are reflected in the cost of attendance information displayed earlier beginning on page 16.

Auxiliary Rate Increases Average Fee Increase for FY10

Campus Room & Board Parking Crookston 4.73% 0.0% Duluth 1.60% 0.0% Morris 5.00% 0.0% Twin Cities 1.54% Contract Garages 0.0% Contract Ramps 0.0% Contract Lots 0.0% Hourly 0.0% Other Fees Each request for a new course or collegiate fee or any increase in an existing course or collegiate fee has been reviewed through the budget process. Attachments 8, 9, and 10 contain the lists of all such proposed fees that are recommended for approval at this time. Each of these changes meet the parameters established in Regents policy. In general, the course fees are designed to recover specific costs and are assessed for the purposes of 1) paying for transportation related expenses associated with field trips, 2) paying for consumable materials utilized in instruction, or 3) charges relating to cost demand for services such as music lessons or access to very specialized equipment. At this time, the majority of collegiate term fees primarily support technology needs in the college – technology costs directly related to service to students (labs, equipment, etc.). Some collegiate term fees support general operating expenses in addition to technology needs.

Page 20: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

20

As mentioned previously, the President’s Recommended Operating Budget for FY10 contains a proposed increase in the University fee. For FY10, this fee will be implemented each term as $60 per credit for 9 credits or fewer, and at a flat $600 per term for 10 credits and above. The all-funds budget recommended in this document, as displayed on Attachment 1 includes the fee increases as part of the projected revenues for fiscal year 2009-10. Student Services Fee Summary Attachment 11 outlines the recommendations to the Board regarding student service fees at all campuses for FY10. These fees have also been incorporated into the cost of attendance information displayed above.

IV. Operating Budget – Revenue Summary A. Non-Current Funds Since expenditures in these funds can change significantly from one year to the next, budgets for non-current funds are less predictable than the budgets for current funds. Noncurrent funds can generally be classified into one of the following fund groups:

1) Plant Funds – The majority of non-current expenditures are contained within the plant funds. These funds are to account for property, plant and equipment transactions of the University. The spending pattern in this area varies depending upon capital project construction timetables and available financing from external sources such as State of Minnesota general obligation bonds. Plant fund activities (capital projects over $500,000) are summarized in the six-year capital improvement plan and the annual capital budget presented to the Board of Regents for review in May and approval in June 2009.

2) Endowment and Similar Funds – The resources included in endowment and similar funds

are a combination of gifts made to the University that contain certain stipulations as to preservation of principal, and additions to existing endowments in the form of investment income and market value fluctuations. Projections of total change in endowment and similar funds are difficult because these funds are subject to market risks as well as fluctuations in contributions.

3) Loan Funds – These funds are designated for student loans, which are provided by the

federal government, the State of Minnesota, and private donors. The loan fund is the smallest group of non-current funds. Additions to the fund consist of interest received on outstanding loans and new contributions.

Noncurrent funds generally do not support the daily operations of the University and therefore are not detailed further within this document. B. Current Funds Current funds support the day-to-day activities of the University and can be explained in two categories:

Page 21: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

21

1) Nonsponsored Funds Centrally Distributed and Attributed – Funds distributed or attributed by the

Board of Regents, which may be further distributed to a unit or department by a central, collegiate or administrative office.

Self-Sustaining – Funds in which expenditures are supported by revenues earned by the internal or external sale of goods or services, fees, federal appropriations, or by gifts from external donors.

2) Sponsored Funds (sponsored research) – Funds provided by a grant or contract that are administered by Sponsored Projects Administration within the Office of the Vice President for Research.

For FY08, the most recent year of actual resource and expenditure information, current fund revenues for University operations totaled approximately $3.0 billion. Attachment 7 contains the definitions of all current nonsponsored and sponsored funds. The table below outlines the major funding sources supporting FY08 expenditures, the budget for these sources for FY09, and the proposed budget for FY10.

Current Fund Revenues

Sponsored and Nonsponsored FY2007-08 FY2008-09 FY2009-10 FY10% Funding Source Actual Revenues Budget Plan Proposed Budget of Total Operations & Maintenance $628,262,834 $628,283,774 $565,445,000 19% Tuition & University Fee 629,859,079 636,868,984 678,673,869 23% State Specials 113,095,000 89,694,216 98,879,000 3% Indirect Cost Recovery 113,744,635 112,895,568 111,489,158 4% Central Reserves 21,327,596 20,575,000 10,950,500 0% Auxiliary Enterprises 275,235,996 289,851,077 289,851,077 10% Internal Service Orgs. 216,670,876 220,722,361 225,136,808 8% Other Unrestricted Accounts 128,379,161 105,823,265 110,056,195 4% Other Restricted Accounts 383,836,165 305,941,369 360,000,783 12% Subtotal Current Nonsponsored $2,510,411,342 $2,410,655,614 $2,450,482,390 83% Sponsored Research $470,549,683 $470,000,000 $518,175,000 17% Total Revenue $2,980,961,025 $2,880,656,614 $2,968,657,390 100% Revenue Summary by Fund Group The President’s operating budget plan is composed of current, nonsponsored funds that represent approximately 83% of all current fund resources. The budget plan also includes estimated resources for current, sponsored funds, which comprise the remaining 17% of annual current fund resources. What follows is a brief overview of the FY10 revenue summary for each of the current fund categories. Centrally Distributed and Attributed Funds Operations and Maintenance Fund The financial plan for the Operations and Maintenance fund is based upon resources derived from state appropriations, financial services fees, the Enterprise Assessment, and transfers-in from central reserves.

Page 22: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

22

Resources available for FY10 are projected to be $574,543,103. This represents a decrease in resources of $69,940,144 compared to FY09.

Legislative appropriations will decrease $63,108,300. This is the net result of a restoration of the one-time FY09 unallotment of $18,617,000, the reduction to the FY10 appropriation of $2,550,000 passed during the 2008 legislative session and a new recurring cut to the base of $79,175,300

Application/Bursar fees are estimated to remain stable Resources from the Enterprise Assessment (internal assessment to support the enterprise

system replacement projects) will increase by $25,417 The transfer-in from Central Reserves/ICR will decrease by $5,123,297: $3.6 million is

due to a reduction in the annual transfer in from central reserves to partially offset reduced FY10 investment earnings

The balance available from the previous year is estimated to be $1,733,964 less than that available in FY09

Tuition and University Fee Funds The financial plan for the University Fee fund is based upon resources derived from a $600.00 per term fee assessed to each student registering at the University (prorated at $60.00/credit for credits 1-9). In FY09, this fee was $550.00 per term (prorated at $55.00/credit for credits 1-9). Beginning in FY07, the University Fee is attributed 100% to the academic units on the same basis as tuition. University Fee resources available for FY10 are projected to be $64,930,177. This represents an increase in resources of $4,554,730 in this fund compared to FY09. The FY10 tuition rate schedule for all campuses can be found in Attachment 4. Tuition revenue is increasing $38,154,408 between FY09 and FY10. A large part of this growth is a result of the rate increases proposed to meet the budget challenge for the year. The FY09 and FY10 tuition and University fee revenue estimates (combined) by unit are as follows: FY2008-09 FY2009-10 Crookston $9,342,883 $9,987,867 Duluth 90,182,076 95,852,094 Morris 12,160,022 13,071,338 Rochester 712,789 1,481,531 Twin Cities – Academic Health Center Colleges Dentistry 13,115,000 14,158,625 Medical School 34,206,710 36,955,000 Nursing 8,250,812 8,003,708 Pharmacy 16,006,284 17,078,538 Public Health 12,277,461 13,216,016 Veterinary Medicine 11,890,900 12,791,500 Total Academic Health Center Colleges 95,747,167 102,203,387 Twin Cities – Provost Colleges Food, Ag. & Natural Resource Sciences 17,199,021 18,484,714 Design 12,475,198 13,353,025 Biological Sciences 15,366,500 16,536,898

Page 23: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

23

FY2008-09 FY2009-10 Carlson School of Management 61,855,967 65,411,406 Continuing Education 15,761,430 16,759,440 Education & Human Development 48,502,908 50,799,006 Humphrey Institute 5,486,795 5,612,907 Institute of Technology 77,385,206 82,532,747 Law School 21,977,863 23,898,854 Liberal Arts 147,701,646 157,877,069 Total Provost Colleges 423,712,534 451,266,066 Senior Vice President Units Academic Health Center Shared 2,873,342 3,542,357 Graduate School 517,000 517,000 Sr. VP System Academic Admin. 38,077 40,078 Undergraduate Education 678,841 712,151 Total Vice President Units 4,107,260 4,811,586 Grand Total $635,964,731 $678,673,869 State Specials The financial plan for state specials is based upon resources derived from restricted state appropriations. Revenues from the state specials available for FY10 total $98,879,000. This represents an increase of $8,283,300 from FY09. The increase specifically relates to:

an increase of $8,000,000 for the Mayo/University Partnership restoration of the FY09 one-time unallotment of $1,383,000 a planned and phased reduction of $1,100,00 in the year two amount for the

mesothelioma study transfer an increase of $300 in the system special just to round to the nearest thousand

Indirect Cost Recovery The financial plan for indirect cost recovery funds is based upon estimated resources derived from the reimbursements received from sponsors to cover “overhead” costs associated with sponsored research. For FY10, available indirect cost recovery resources are estimated to be $111,489,158. This represents an increase in resources available for distribution of $225,775 compared to the estimate for the previous year.

Generated revenue is projected to increase $225,775 from the FY09 estimates. The balance available in the central distribution accounts from the previous year (carry-

forward) is $1,523,297 less than that available in FY09. Transfers out to other funds will be $1,523,297 less than transfers out in FY09.

In October 2007, the University signed a new Facilities and Administrative (F&A) rate agreement with the Federal Department of Health and Human Services (DHHS). Effective FY08, the F&A rate charged to new federal grants increased to 51% from 49.5%. This new rate only applies to new grants. Any grant that was previously awarded at the old 49.5% rate will continue to use the 49.5% rate through the end of the grant. The table below presents a summary of the change in recurring indirect cost revenue allocations from FY09 to FY10 by resource responsibility center. Under the institutional budget model, 100% of the ICR revenue is attributed to the academic units that generate it.

Page 24: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

24

Distribution of Recurring ICR Revenue for Fiscal Years 2008-09 and 2009-10 FY2009 FY2010 Change Crookston $22,066 $44,311 $22,245 Duluth 2,078,000 1,960,304 (117,696) Morris 89,690 77,836 (11,854) Twin Cities-Academic Health Center Academic Health Center Shared 9,000,000 9,854,076 854,076 Dentistry 750,000 500,000 (250,000) Medical School 38,500,000 39,000,000 500,000 Nursing 653,324 653,324 0 Pharmacy 2,314,098 2,400,000 85,902 Public Health 12,702,672 13,800,000 1,097,328 Veterinary Medicine 2,355,936 1,850,000 (505,936) Total Academic Health Center 66,276,030 68,057,400 1,781,370 Twin Cities-Sr. VP Academic Affairs Food, Ag & Natural Resource Sciences 3,899,051 3,899,051 0 Design 103,569 65,000 (38,569) Biological Sciences 4,275,824 4,247,681 (28,143) Carlson School of Management 201,162 87,106 (114,056) Continuing Education 7,918 0 (7,918) Education & Human Development 3,918,137 4,247,156 329,019 Humphrey Institute 628,100 367,105 (260,995) Institute of Technology 20,577,084 20,500,000 (77,084) Law School 205,593 150,000 (55,593) Liberal Arts 2,917,139 2,917,139 0 Sr. VP Academic Affairs & Provost 19,334 70,000 50,666 Student Affairs 49,302 50,000 698 University Libraries 4,287 5,000 713 Total Sr. VP Academic Affairs 36,806,500 33,605,238 (201,262) Twin Cities – Sr. VP System Academic Admin. MN Extension Service 1,528,724 1,357,457 (171,267) Agricultural Experiment Station 3,714 0 (3,714) Sr. VP System Administration 49,424 0 (49,424) System Admin. – Academic Units 501,734 368,780 (132,954) Equity & Diversity 980 0 (980) Office of International Programs 69,169 40,000 (29,169) Total Other Units 2,153,745 1,766,237 (387,508) Other VP for Research 3,823,622 2,966,000 (857,622) VP Scholarly & Cultural Affairs 13,730 11,832 (1,898) Grand Total $111,263,383 $111,489,158 $225,775 Central Reserves The primary revenue source for the central reserves fund is investment earnings from the temporary investment pool. The purpose of this fund is to insulate the University from potential major financial risks, including:

Unanticipated or uninsured catastrophic events Temporary institutional revenue declines or expenditure gaps Unforeseen legal obligations and costs Failures in central infrastructure

Page 25: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

25

Failures of major business systems The financial plan for FY10 central reserves is based on estimated resources derived from investment earnings. Resources available for the year are projected to be $13,726,715, which is a decrease of $ 2,952,603 from FY09.

Gross investment income is estimated to decrease $6,956,500 The balance available from the previous year is estimated at $9,404,603 less than that

available in FY09 The estimate of capital losses is $8,580,000 less, which has a positive impact on the

balance The fees and operating costs deducted from earnings is $578,500 less than in FY09 Miscellaneous income to central reserves is estimated to be $650,000 higher in FY10

than in FY09 The transfer to O&M is decreasing by $3,600,000 compared to FY09

The financial plan for FY10 central reserves includes allocations of $1,095,000. After allocations, the central reserves balance is projected to be $12,631,715 at the end of FY10. Base on FY10 state appropriations, Board of Regents policy would set the required balance at $25,968,960. Given the market conditions of the last nine months and the necessary spending of departmental balances (cash) due to the FY09 appropriation un-allotment, the FY10 plan for central reserves will not meet policy guidelines. Budget plans for the next few years will include efforts to increase the reserve back to Board policy level. Self-Sustaining Funds Auxiliary Enterprises The University operates a number of self-sustaining operations called auxiliary enterprises. These are activities that provide goods and services predominantly to individuals in the University community and incidentally to the general public. Resident halls, food service, student unions, bookstores, parking and transit, health services and intercollegiate athletics are primary examples of auxiliary enterprises. Overall, the FY10 budget plan for auxiliary enterprises is based upon estimated resources of $289,851,077. Internal Service Activities The University conducts internal service activities for the purpose of convenience, cost or control. These activities provide goods and services predominantly to University departments and incidentally to the general public. Fleet services, University Stores and the Physics Shop are primary examples of internal service activities. Overall, the FY10 budget plan for internal service organizations is built based upon estimated resources of $225,136,808.

Page 26: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

26

Other Unrestricted and Other Restricted Nonsponsored Activity FY10 budget plans for other unrestricted and restricted nonsponsored funds are based upon estimated resources of $470,056,978. The other unrestricted fund category includes resources derived from miscellaneous activity such as sales of education goods and services and course and technology fees. The other restricted fund category includes numerous restricted accounts, the funds of which may only be used in accordance with the purposes established by the source. Examples of funds included in this category are grants and contracts with business and industry, University of Minnesota Foundation, private practice and restricted government funds. Sponsored Research Sponsored research consists of grants and contracts administered through the Office of Sponsored Project Administration (SPA). Sponsored funds typically represent multi-year activities surrounding research projects. Estimated expenditures for a given year will vary according to the University’s ability to obtain research grants as well as the timing of expenditures related to current or pending research projects. Estimated expenditures for FY10 equal $518,175,000.

V. Operating Budget – Expenditure/Resource Allocation Summary

For FY08, the most recent year of actual resource and expenditure information, current fund expenditures for University operations totaled approximately $3 billion. Attachment 7 contains the definitions of all current nonsponsored and sponsored funds. The table below outlines (according to function) the current fund expenditures for FY08, the approved budget for these sources for FY09, and the proposed budget for FY10.

Current Fund Expenditures Sponsored and Nonsponsored

FY2007-08 FY2008-09 FY2009-10 FY10 % Funding Source Actual Expenditures Budget Plan Proposed Budget of Total Current Nonsponsored Funds: Instruction $834,731,285 $844,452,962 $825,665,802 28% Research 51,158,684 45,575,909 44,967,944 2% Public Service 133,110,714 134,695,758 132,308,076 4% Academic Support 431,026,265 455,868,262 445,726,229 15% Student Services 92,676,403 96,100,748 93,962,724 3% Institutional Support 276,680,830 282,727,852 276,437,800 9% Plant/Ops & Maintenance 251,075,916 257,966,427 252,227,260 9% Scholarships 151,699,637 117,742,483 124,807,032 4% Auxiliary Enterprises 213,040,959 227,227,707 222,172,407 8% $2,435,200,692 $2,462,358,108 $2,418,275,274 82%

Subtotal Sponsored $470,549,683 $470,000,000 $518,175,000 18%

Total Expenditures $2,905,750,375 $2,932,358,108 $2,936,450,274 100%

Page 27: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

27

The President’s operating budget plan is composed of current, nonsponsored funds that represent approximately 83% of all current fund expenditures. The budget plan also includes estimated expenditures for current, sponsored funds, which comprise the remaining 17% of annual current fund expenditures. Centrally Distributed and Attributed – Proposed Distributions Within the context of available resources, the proposed distributions for the centrally distributed and attributed funds are as follows:

Fiscal Year 2009-10 Proposed Distributions Centrally Distributed and Attributed Funds

State Central University O&M Tuition Specials ICR Reserves Fee Balance Forward $0 $0 $0 $0 $11,874,318 $0 Annual Revenue/ 574,543,103 613,743,692 98,879,000 111,489,158 1,852,397 64,930,177 Net Transfers Total Net Resources $574,543,103 $613,743,692 $98,879,000 $111,489,158 $13,726,715 $64,930,177 Planned Distributions $574,533,684 $613,743,692 $98,879,000 $111,489,158 $1,095,000 $64,930,177 Ending Balance $0 $0 $0 $0 $12,631,715 $0 Details on specific distributions by campus, college and support unit can be found on Attachment 12, Fund Forecast – Centrally Distributed and Attributed Funds.

VI. Future Planning – FY12 and FY13 Scenarios This year’s budget development includes, for the first time, an extension of the practice of providing financial information through the President’s Recommended Annual Operating Budget Plan for FY10 and Preliminary Financial Plan for FY11 by including an additional two year outlook. This additional information provides a very preliminary look at the potential financial challenges facing the University in FY12 and FY13. The inclusion of additional financial information beyond the current year is always difficult given the potential range of options and choices available. Compounding the uncertainty regarding future financial estimates is the unsettled state budget outlook for both the current biennium and the next. The information outlined below is designed to initiate a discussion regarding potential future financial challenges and the options, strategies and approaches that may be necessary in the future to address those challenges. The table below outlines the four year appropriation levels enacted at the conclusion of the 2009 legislative session.

Enacted Appropriations Beginning Base Level Funding FY10 FY11 FY12 FY13 State General Funds $623.4* $677.3* $670.0 $670.0 *Note: Actual appropriation amounts prior to potential un-allotment actions by the Governor

Page 28: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

28

In addition to establishing the University’s FY10 and FY11 appropriations, the Legislature also established an FY12 and FY13 beginning base level funding of $670.0 million per year. This base level funding traditionally represents the starting point for budget development for the 2012-2013 biennium. The base level funding for FY12 and FY13 can not be altered by un-allotment actions in the current biennium and will, per tradition, be incorporated into long term state budget projections by the State of Minnesota. Preparation of the University’s next biennial budget submittal will begin in June of the even numbered year (2010) prior to the odd numbered year (2011) in which the Minnesota Legislature establishes the upcoming biennial budget (for 2012-2013). The University carefully takes into consideration, during the development of its annual operating budgets, the potential impact of changes in the base level appropriations for the biennium following the current biennium in order to ensure that budget development for the near term does not result in a significant structural imbalance (defined here as an imbalance between recurring resources and recurring expenditures) in the next biennium. An example of this would be to commit an unrealistic amount of current biennial appropriations to recurring expenditures when it is apparent, through an analysis of the subsequent biennium, that some portion of current resources is not intended to recur into the following years. In most years this is a relatively direct analysis. The current financial environment makes this analysis particularly difficult given the size of the state budget shortfall remaining in both the current biennium (presently estimated at $2.7 billion) and for the next biennium (presently estimated at $3.1 billion). Tables A and B below outline different views of the University’s financial landscape in FY12 and FY13. These two scenarios outline widely different views regarding state appropriations. A critical factor in understanding the two scenarios is that the beginning point for changes in state appropriations for FY12 is the assumed $604.3 million funding level for FY11 remaining after the potential Governor’s un-allotment. As such, the amounts shown in the tables below show incremental changes in resource and expenditure levels from those planned for FY11. The preliminary financial plan for FY11 contains a potential $16.3 million structural imbalance which, unless addressed in FY11, must be corrected in FY12. The structural imbalance carried forward into FY12 is equivalent to 1.2% of anticipated FY11 revenues from state appropriations and tuition. Expenditure projections outlined below in Table A incorporate the structural imbalance. Scenario A outlines a balanced budget for FY12 but a significant budget shortfall of $49.4 million for FY13. Scenario A - Legislative Base Level Funding Scenario – Key Assumptions The resource plan contained in Table A assumes that the 2011 Minnesota legislature authorizes an annual appropriation of $670.0 million to the University of Minnesota for both FY12 and FY13. Assuming a funding level of $604.3 million for FY11 (after un-allotment) the University would experience an incremental increase of $65.7 million in FY12. The President’s Preliminary Financial Plan for FY11 is balanced and, as such, this growth in state general fund appropriations over FY11 will be available to meet new expenditure obligations outlined for FY12 and FY13. This scenario assumes no additional incremental increase in state resources for FY13. The resource plan contained in Table A also assumes that tuition revenue will rise at an annual rate of 4.5% system-wide. This increase will yield approximately $30.6 million in new incremental revenue in each of FY12 and FY13.

Page 29: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

29

Table A University of Minnesota FY12 and FY13 Budget Outlook Legislative Base Level Funding Scenario

FY12 FY13 Resource Plan Change in State Appropriation $65.7 $0.0 Tuition Revenue $30.6 $30.6 Total Resources $96.3 $30.6 Expenditure Plan General Cost Increases/Financial Obligations & Strategic Investments $96.3 $80.0 Revenues vs. Expenditures $0.0 ($49.4) The expenditure plan in Table A assumes a return to a more stable level of recurring investment. The Board of Regents has previously been presented with estimates of incremental expenditure levels necessary to ensure that faculty and staff are compensated at reasonable levels, that contractual obligations are met, that funds are available to support new building operations, debt and leases, and that the University is able to make modest strategic investments consistent with the goals and priorities of strategic positioning. The expenditure plan is designed to restore the University’s momentum and to ensure high quality in research, education and services. It does not reflect an acceleration of expenditures over historical rates of growth and is not reflective of potential increased investment needs that may be necessary due to extraordinary financial circumstances. The higher expenditure level in FY12 compared to FY13 reflects the need to address the structural imbalance carried over from FY11. The net result of planned revenues and expenditures in Table A is a balanced budget for FY12 but a significant budget shortfall of $49.4 million for FY13. Absent additional new state appropriations beyond the assumed $670.0 million annual level, the choices for the University to balance the budget in FY13 are internal budget reallocations, tuition increases beyond the assumed 4.5%, new sources of revenue or a reduction in the assumed level of expenditures. Scenario B – Un-allotment Funding Level Scenario – Key Assumptions The resource plan contained in Table B assumes that the 2011 Minnesota legislature authorizes a significant reduction to the current law base funding level for FY12 and FY13 resulting in an annual appropriation of $604.3 million for each of FY12 and FY13 to the University of Minnesota. This reduction would amount to roughly a 9.8% reduction from the University’s enacted base level funding for FY12 and FY13. A funding level of $604.3 million for FY11 carried forward into FY12 and FY13 means that the University would experience no incremental increase in state general fund appropriations. The resource plan contained in Table B, like Table A, assumes that tuition revenue will rise at an annual rate of 4.5% system-wide. This increase will yield approximately $30.6 million in new incremental revenue in each of FY12 and FY13.

Page 30: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

30

Table B below outlines significant budget shortfalls in both FY12 and FY13.

Table B University of Minnesota FY12 and FY13 Budget Outlook Un-allotment Funding Level Scenario

FY12 FY13 Resource Plan Change in State Appropriation $0.0 $0.0 Tuition Revenue $30.6 $30.6 Total Resources $30.6 $30.6 Expenditure Plan General Cost Increases/Financial Obligations & Strategic Investments $ 96.3 $80.0 Revenues vs. Expenditures ($65.7) ($49.4) The expenditure plan in Table B also assumes a return to a more stable level of recurring investment. The Board of Regents has previously been presented with estimates of incremental expenditure levels necessary to ensure that faculty and staff are compensated at reasonable levels, that contractual obligations are meet, funds are available to support new building operations, debt and leases and that the University is able to make modest strategic investments consistent with the goals and objectives of strategic positioning. The expenditure plan is designed to restore the University’s momentum. It does not reflect an acceleration of expenditures over historical rates of growth and is not reflective of potential increased investment needs that may be necessary due to extra ordinary financial circumstances. The higher expenditure level in FY12 compared to FY13 reflects the need to address the structural imbalance carried over from FY11. The net result of planned revenues and expenditures in Table B is a significant budget shortfall of $61.8 million for FY12 and an additional $49.4 million for FY13. The combined two year shortfall amounts to $111.2 million. Absent additional new state appropriations beyond the assumed $604.3 million, the choices for the University to balance the budget for FY12 and FY13 are internal budget reallocations, tuition increases beyond the assumed 4.5%, new sources of revenue or a reduction in the assumed level of investment expenditures to assure the University’s continued quality and competitiveness. Both Tables A and B are built on significantly different views of state appropriation levels. Other scenarios could be created that reflect different levels of optimism or pessimism regarding the direction of state support for higher education as well as potential state revenue shortages or surpluses in the state general fund for the 2012–2013 biennium. As stated earlier in this document, the State of Minnesota currently faces an unprecedented $2.7 billion budget shortfall for the 2010–2011 biennium after the conclusion of the 2009 Legislature and a corresponding $3.1 billion shortfall for the 2012–2013 biennium. The University and its faculty, staff and students will likely face significant additional financial challenges in FY12 and FY13 and must begin to prepare for those challenges. The administration will address these issues substantially in the 2009-10 academic year.

Page 31: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

31

VII. All Current Funds Operating Budget – Resolution Attachment 13 contains the budget resolution for approval by the Board of Regents.

Page 32: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

Attachment 1-Revised 32

Resource and Expenditure Budget Plan

University Fiscal PageCurrent Non Sponsored Funds

Actual Actual Actual Budgeted Budget PlanExcluding Multi Year accounts 2005-06 2006-07 2007-08 2008-09 2009 10

RESOURCESa Carry Forward $537,247,026 $596,900,519 $570,103,015 $600,241,459 $565,028,691

Revenues by Revenue ClassO & M Appropiations $527,824,115 556,212,000 $618,034,100 $613,424,000 $550,345,000O & M Other Revenue 9,393,385 10,073,059 10,228,734 14,859,774 15,100,000State Specials 87,744,000 87,774,000 113,095,000 89,694,216 98,879,000Tuition/University Fee 559,164,155 597,198,412 629,859,079 636,868,984 678,673,869ICR 104,401,130 109,293,530 113,744,635 112,895,568 111,489,158Central Reserves 23,964,442 28,098,725 21,327,596 20,575,000 10,950,500Auxiliaries 239,636,797 258,468,537 275,235,996 289,851,077 289,851,077ISO 210,616,809 222,536,154 216,670,876 220,722,361 225,136,808Other Unrestricted 233,000,164 141,983,895 128,379,161 105,823,265 110,056,195Restricted 324,127,975 365,834,429 383,836,165 305,941,369 360,000,783

b Total Revenues $2,319,872,972 $2,377,472,740 $2,510,411,342 $2,410,655,614 $2,450,482,391

c Net Transfers (137,022,325) (143,540,433) (45,072,206) 50,000,000 (30,000,000)

d TOTAL NET RESOURCES (a+b+c) $2,720,097,674 $2,830,832,827 $3,035,442,151 $3,060,897,073 $2,985,511,081

EXPENDITURES Expenditures by Function TypeInstruction $739,389,100 $784,904,150 $834,731,285 $844,452,962 $825,665,802Research 46,045,061 47,861,151 51,158,684 45,575,909 44,967,944

TPublic Service 122,677,461 126,188,237 133,110,714 134,695,758 132,308,076Academic Support 349,880,524 400,267,335 431,026,265 455,868,262 445,726,229Student Services 82,421,708 87,882,683 92,676,403 96,100,748 93,962,724Institutional Support 198,525,163 238,330,257 276,680,830 282,727,852 276,437,800Operation & Maint. of Plant 272,273,979 229,101,122 251,075,916 257,966,427 252,227,260Scholarships & Fellowships 116,976,186 133,059,122 151,699,637 117,742,483 124,807,032Auxiliary Enterprises 195,007,973 213,135,755 213,040,959 227,227,707 222,172,407TOTAL EXPENDITURES $2,123,197,154 $2,260,729,812 $2,435,200,692 $2,462,358,108 $2,418,275,274

Expenditures by Object ClassSalaries $990,418,118 $1,061,771,521 $1,132,494,042 $1,180,062,622 $1,103,979,442Fringe Benefits $309,097,832 $326,482,947 $354,261,438 $370,114,652 $388,805,041Student Aid $123,442,412 $141,264,550 $159,475,473 $178,612,530 $189,329,282Consultant/Purchased Person. $90,219,477 $89,893,161 $105,385,827 $70,571,984 $63,527,179Communications $39,028,960 $39,388,115 $33,655,177 $30,928,311 $29,405,443Supplies, Serv, & Misc. Exp. $245,842,020 $268,251,034 $292,257,361 $295,931,427 $281,250,110Materials for Resale $60,284,346 $66,016,980 67,949,373 $71,672,926 $68,089,280Equipment & Other Capital Assets $49,457,118 $46,840,010 $56,021,045 $52,620,069 $51,611,043Rents, & Leases $23,816,226 $25,055,576 $27,753,532 $26,541,647 $26,013,293Repairs, Maintenance & Supplies $61,871,604 $63,989,659 $59,540,771 $65,954,474 $62,669,143Utilities $128,751,631 $131,258,363 146,067,303 $151,817,362 $152,576,449Loan Activity ($312,474) ($327,199) ($234,514) $156,133 $153,010ICR/Subcontracts/Participants $1,279,885 $845,095 $573,865 $884,245 $866,560TOTAL EXPENDITURES $2,123,197,154 $2,260,729,812 $2,435,200,692 $2,495,868,382 $2,418,275,274

e $596,900,519 $570,103,015 $600,241,459 $565,028,691 $567,235,807

ENDING BALANCE (d-e)

Page 33: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

Attachment 2 33

University of Minnesota

Consolidated Statements of Net Assets June 30, 2009 and 2010

(in thousands)

ASSETS June 30 June 302009 2010

Current assets Cash and cash equivalents 270,632$ 270,632$

Securities lending collateral - - Short-term investments 70,586 70,586 Receivables, net 199,320 185,840 Inventories 20,084 20,255 Current portion of student loan receivables 8,473 8,524 Current portion of prepaid expenses and deferred charges 6,204 6,719 Other assets 200 200

Total current assets 575,499 562,756

Noncurrent assetsRestricted cash and cash equivalents 68,806 68,806 Investments 1,148,584 1,157,584 Receivables, net 620 556 Student loan receivables 66,006 67,258 Prepaid expenses and deferred charges 1,703 1,377 Other assets 32 29

Capital assets, net 2,450,000 2,581,788 Total noncurrent assets 3,735,751 3,877,398

Total assets 4,311,250 4,440,154

LIABILITIES

Current liabilitiesAccounts payable 64,020 67,221 Accrued liabilities and other 252,209 267,097 Securities lending collateral - - Unearned Income 103,711 110,746 Long term liabilities - current portion 422,531 444,072

Total current liabilities 842,471 889,136

Noncurrent liabilitiesAccrued liabilities and other 99,000 100,057 Unearned income 702 456 Long term liabilities 511,716 558,198

Total noncurrent liabilities 611,418 658,711 Total liabilities 1,453,889 1,547,847

NET ASSETSTotal net assets 2,857,361$ 2,892,307$

FORECASTED

Page 34: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

Attachment 3 34

University of Minnesota

Statement of Revenues, Expenses and Changes in Net Assets

June 30 June 30REVENUES 2009 2010Operating Revenues Student tuition and fees net 586,800$ 617,500$ Federal appropriations 16,800 66,900 Federal grants and contracts 435,327 478,860 State and other government grants 80,209 80,209 Nongovernmental grants and contracts 225,141 231,896 Student loan interest income 1,681 1,698 Sales and services of educational activities 169,384 174,465 Auxiliary enterprises net 310,000 319,300 Other operating revenues 2,900 2,900 Total Operating Revenues 1,828,242 1,973,728

EXPENSESOperating Expenses Educational and General 2,594,319 2,686,638 Auxiliary enterprises 218,445 221,722 Other operating expenses 2,488 12,660 Total Operating Expenses 2,815,252 2,921,020 Operating Income (Loss) (987,010) (947,292)

NONOPERATING REVENUES (EXPENSES) State appropriations 704,000 649,200 Grants 135,718 143,873 Gifts 129,404 134,580 Investment income (losses) 8,500 10,000 Net increase (decrease) in the fair market value of investments (287,000) 9,000 Interest on capital asset-related debt (35,484) (42,464) Other nonoperating revenues (expenses) (2,386) (2,386) Net Nonoperating Revenues (Expenses) 652,752 901,803 Income (Loss) Before Other Revenues, Expenses, Gains, or Losses (334,258) (45,489) Capital appropriations 47,300 51,000 Capital grants and gifts 30,000 10,000 Additions to permanent endowments 15,566 19,434 Total Other Revenues(Expenses) 92,866 80,434

Increase/(Decrease) in Net Assets (241,392) 34,945

Change in Accounting Estimate (6,265) -

NET ASSETSNet assets - beginning of year 3,105,018 2,857,361 Net assets - end of year 2,857,361$ 2,892,306$

FORECASTED

(in thousands)

Page 35: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

Attachment 4 - RevisedUniversity of Minnesota 2009-10 Tuition Plan: Tuition Rates

35

2009-10 Tuition Schedule

2008-09 2008-09 2009-10 2009-10 2008-09 2009-10% Increase

Resident Nonresident Resident Nonresident U Fee U Fee ResidentTwin Cities

UndergraduatePer Credit $326.92 $774.23 $350.76 $798.07 $55.00 $60.00 7.55%13-Credit Band $4,250.00 $10,065.00 $4,560.00 $10,375.00 $550.00 $600.00 7.50%

Undergraduate Fall 2008 or LaterPer Credit $480.77 $504.61 $55.00 $60.00 9.09%13-Credit Band $6,250.00 $6,560.00 $550.00 $600.00 9.09%

Graduate School General ProgramsPart-time rates

per credit $870.50 $1,462.00 $934.33 $1,525.83 $55.00 $60.00 7.44%Full-time rates

6-14 Credits $5,223.00 $8,772.00 $5,606.00 $9,155.00 $550.00 $600.00 7.50%Each Credit over 14 $870.50 $1,462.00 $934.33 $1,525.83 $55.00 $60.00 7.44%

Architecture & Landscape Arch

Per Credit $705.92 $1,090.84 $758.16 $1,143.08 $55.00 $60.00 7.52%12-17 Credits $8,471.00 $13,090.00 $9,098.00 $13,717.00 $550.00 $600.00 7.50%Each Credit over 17 $705.92 $1,090.84 $758.16 $1,143.08 $55.00 $60.00 7.52%

CBS -- Professional MastersPer Credit $1,314.00 $1,314.00 $1,314.00 $1,314.00 $55.00 $60.00 0.37%

CLA -- Master of Geographical Information SystemPart-time rates

Per credit $910.17 $1,528.67 $977.00 $1,595.50 $55.00 $60.00 7.44%Full-time rates

6-14 Credits $5,461.00 $9,172.00 $5,862.00 $9,573.00 $550.00 $600.00 7.50%Each Credit over 14 $910.17 $1,528.67 $977.00 $1,595.50 $55.00 $60.00 7.44%

Humphrey Institutes MastersPer Credit $1,004.00 $1,594.17 $1,077.83 $1,668.00 $55.00 $60.00 7.44%6-15 Credits $6,024.00 $9,565.00 $6,467.00 $10,008.00 $550.00 $600.00 7.50%Each Credit over 15 $1,004.00 $1,594.17 $1,077.83 $1,668.00 $55.00 $60.00 7.44%

MPA Per Credit $873.00 $1,464.00 $938.00 $1,529.00 $55.00 $60.00 7.54%

Housing Studies Certificate (per cr) $585.00 $585.00 $628.00 $628.00 $55.00 $60.00 7.50%

Management of Technology MastersFirst Year $15,030.00 $15,030.00 $15,175.00 $15,175.00 $550.00 $600.00 1.25%Second Year $14,150.00 $14,150.00 $15,030.00 $15,030.00 $550.00 $600.00 6.33%Per Credit (special circumstances) $1,625.00 $1,625.00 $1,640.00 $1,640.00 $55.00 $60.00 1.19%

Software Engineering MastersFirst Year $6,760.00 $6,760.00 $6,950.00 $6,950.00 $550.00 $600.00 3.28%Second Year (continuing) $6,510.00 $6,510.00 $6,760.00 $6,760.00 $550.00 $600.00 4.25%

Infrastructure Systems Eng MastersFirst Year $6,225.00 $6,225.00 $6,475.00 $6,475.00 $550.00 $600.00 4.43%Second Year $6,000.00 $6,000.00 $6,225.00 $6,225.00 $550.00 $600.00 4.20%Third Year $5,700.00 $5,700.00 $6,000.00 $6,000.00 $550.00 $600.00 5.60%Per Credit (special circumstances) $830.00 $830.00 $863.00 $863.00 $55.00 $60.00 4.29%

Master of Financial Mathematics (per cr) $600.00 $600.00 $700.00 $700.00 $55.00 $60.00 16.03%

Master of Security Technology (new) $1,000.00 $1,000.00 $55.00 $60.00 na

Semester Rates Semester Rates

Page 36: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

Attachment 4 - RevisedUniversity of Minnesota 2009-10 Tuition Plan: Tuition Rates

36

2009-10 Tuition Schedule

2008-09 2008-09 2009-10 2009-10 2008-09 2009-10% Increase

Resident Nonresident Resident Nonresident U Fee U Fee ResidentTwin Cities

Semester Rates Semester Rates

Professional Schools

Carlson School of Management

Industrial Relations Masters Day Program

Per Credit $658.50 $1,201.25 $707.90 $1,291.30 $55.00 $60.00 7.62%10-15 Credits $6,585.00 $12,012.50 $7,079.00 $12,913.00 $550.00 $600.00 7.62%

Industrial Relations Masters Evening ProgramPer Credit $725.00 $1,056.00 $758.00 $1,104.00 $55.00 $60.00 4.87%

M.B.A. Day Program ***Entering Students (guaranteed two-year rates)Per Credit $1,068.67 $1,518.75 $1,146.66 $1,632.66 $55.00 $60.00 7.39%12-19 Credits $12,800.00 $18,225.00 $13,760.00 $19,592.00 $550.00 $600.00 7.57%

Continuing StudentsPer Credit $992.40 $1,412.80 $1,068.67 $1,518.75 $55.00 $60.00 7.76%12-19 Credits $11,909.00 $16,953.50 $12,800.00 $18,225.00 $550.00 $600.00 7.55%

M.B.A. Evening ProgramPer Credit (1-11) $1,015.00 $1,015.00 $1,060.00 $1,060.00 $55.00 $60.00 4.67% 12 or more Per Credit $1,015.00 $1,470.00 $1,060.00 $1,536.00 $55.00 $60.00 4.67%

M.B.T. ProgramPer Credit (1-11) $1,015.00 $1,015.00 $1,060.00 $1,060.00 $55.00 $60.00 4.67% 12 or more Per Credit $1,015.00 $1,470.00 $1,060.00 $1,536.00 $55.00 $60.00 4.67%

Master of AccountingPer Credit (1-9) $680.00 $1,015.00 $731.00 $1,091.10 $55.00 $60.00 7.62% 10-18 Credits $6,800.00 $10,150.00 $7,310.00 $10,911.00 $550.00 $600.00 7.62%

Executive MBAEntering Students (guaranteed 2 yr rates) $22,162.50 $22,162.50 $23,160.00 $23,160.00 $550.00 $600.00 4.61%

Continuing Students $20,625.00 $20,625.00 $22,162.50 $22,162.50 $550.00 $600.00 7.50%

Dentistry, School ofResident and NonresidentSemester $11,114.00 $19,799.00 $11,948.00 $21,581.00 $550.00 $600.00 7.58%Summer Term $5,943.00 $10,587.00 $6,389.00 $11,540.00 $550.00 $600.00 7.64%Program Completion (per credit) $445.00 $793.00 $478.00 $864.00 $55.00 $60.00 7.60%

North Dakota Reciprocity (75% NR rate)Semester $14,849.25 $15,963.00 $550.00 $600.00 7.56%Summer Term $7,940.25 $8,535.75 $550.00 $600.00 7.60%Program Completion (per credit) $594.75 $639.00 $55.00 $60.00 7.58%

PASSSemester - Year 1 $25,078.00 $26,959.00 $550.00 $600.00 7.53%Summer Term - Year 1 $16,015.00 $17,216.00 $550.00 $600.00 7.55%Semester - Year 2 $23,773.00 $25,556.00 $550.00 $600.00 7.54%Summer Term - Year 2 $12,597.00 $13,542.00 $550.00 $600.00 7.57%Program Completion (per credit) $782.00 $841.00 $55.00 $60.00 7.65%

Dental Therapist Graduate Program (new)Semester $5,223.00 $8,772.00 naSummer Term $5,223.00 $8,772.00 naProgram Completion (per credit) $209.00 $351.00 na

Departmental Masters and Post-baccalaureate Certificates

Page 37: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

Attachment 4 - RevisedUniversity of Minnesota 2009-10 Tuition Plan: Tuition Rates

37

2009-10 Tuition Schedule

2008-09 2008-09 2009-10 2009-10 2008-09 2009-10% Increase

Resident Nonresident Resident Nonresident U Fee U Fee ResidentTwin Cities

Semester Rates Semester Rates

Per Credit $416.34 $698.34 $446.83 $728.83 $55.00 $60.00 7.53%12 - 18 Credit plateau $4,996.00 $8,380.00 $5,362.00 $8,746.00 $550.00 $600.00 7.50%

Law School1 LPer Credit $912.50 $1,345.96 $1,055.16 $1,446.92 $55.00 $60.00 15.26%Term (12 or more Credits) $10,950.00 $16,151.50 $12,662.00 $17,363.00 $550.00 $600.00 15.32%2 L and 3 LPer Credit $912.50 $1,345.96 $981.00 $1,446.91 $55.00 $60.00 7.60%Term (12 or more Credits) $10,950.00 $16,151.50 $11,772.00 $17,363.00 $550.00 $600.00 7.58%LLM / per Credit $1,391.59 $1,391.59 $1,493.25 $1,493.25 $55.00 $60.00 7.37%LLM / term (12 or more Credits) $16,669.00 $16,669.00 $17,919.00 $17,919.00 $550.00 $600.00 7.55%

Medical School (TC & UMD)

1st year studentsPer term including summer $9,691.00 $12,202.00 $10,176.00 $12,812.00 $550.00 $600.00 5.22%

2nd year studentsPer term including summer $9,409.00 $11,847.00 $9,691.00 $12,202.00 $550.00 $600.00 3.33%

3rd year studentsPer term including summer $9,135.00 $11,502.00 $9,409.00 $11,847.00 $550.00 $600.00 3.35%

4th year studentsPer term including summer $8,869.00 $11,167.00 $9,135.00 $11,502.00 $550.00 $600.00 3.35%

5th year studentsPer term including summer $8,869.00 $11,167.00 $550.00 $600.00 na

6th year studentsPer term including summer $8,611.00 $10,909.00 $550.00 $600.00 na

CompletionPer term including summer $6,924.00 $12,687.00 na na

Medical fellow specialists residency programPer term including summer $0.00 $0.00 na na

Psychology fellow specialistsPer term including summer $0.00 $0.00 na na

Physical Therapy (DPT) $6,147.00 $10,232.00 $6,608.00 $10,999.00 $550.00 $600.00 7.63%

Physical Therapy (DPT) Transitional ProgramPart-time rates

per credit $870.50 $1,462.00 $935.83 $1,571.83 $55.00 $60.00 7.60%Full-time rates

6-14 Credits $5,223.00 $8,772.00 $5,615.00 $9,431.00 $550.00 $600.00 7.66%Each Credit over 14 $870.50 $1,462.00 $935.83 $1,571.83 $55.00 $60.00 7.60%

NursingPost BacDoctor of Nursing Practice (DNP)Per Semester (9crs or more) $6,246.00 $6,246.00Per credit $646.00 $1,021.00 $694.00 $694.00 $55.00 $60.00 7.56%Post MastersDoctor of Nursing Practice (DNP)Per credit $646.00 $1,021.00 $694.00 $694.00 $55.00 $60.00 7.56%

Master of Nursing (MN)Per credit $449.00 $714.00 $483.00 $483.00 $55.00 $60.00 7.74%

Page 38: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

Attachment 4 - RevisedUniversity of Minnesota 2009-10 Tuition Plan: Tuition Rates

38

2009-10 Tuition Schedule

2008-09 2008-09 2009-10 2009-10 2008-09 2009-10% Increase

Resident Nonresident Resident Nonresident U Fee U Fee ResidentTwin Cities

Semester Rates Semester Rates

Occupational TherapyPer Semester $8,275.00 $13,157.00 $550.00 $600.00 naPer Credit (OT 7797) $537.17 $854.09 $55.00 $60.00 na

College of Pharmacy (TC & UMD)Per Credit $715.66 $1,190.16 $769.33 $1,243.83 $55.00 $60.00 7.61%Term (12 or more Credits) $8,588.00 $14,282.00 $9,232.00 $14,926.00 $550.00 $600.00 7.59%

Public Health, School ofPer Credit (semester) $565.00 $764.00 $607.00 $821.00 $55.00 $60.00 7.58%Per Credit (summer)) $565.00 $565.00 $607.00 $607.00 $55.00 $60.00 7.58%

Healthcare Administration MastersPer Credit $921.00 $921.00 $990.00 $990.00 $55.00 $60.00 7.58%

Per Credit (day and 99PRD) $565.00 $764.00 $607.00 $821.00 $55.00 $60.00 7.58%

Veterinary Medicine, College of (Spring and Summer) (Approved 11/9/08 by P.Z. and S. Barduche)Per Credit $1,145.23 $2,181.78 $1,230.33 $2,343.88 $55.00 $60.00 7.51%Term (9 or more Credits) $10,307.00 $19,636.00 $11,073.00 $21,095.00 $550.00 $600.00 7.52%

Duluth

UndergraduatePer Credit $316.54 $393.47 $339.61 $416.53 $55.00 $60.00 7.56%13-Credit Band $4,115.00 $5,115.00 $4,415.00 $5,415.00 $550.00 $600.00 7.50%

Graduate School General Programs: Same as Twin Cities

Medical School: Same as Twin Cities

School of Pharmacy: Same as Twin Cities

Departmental Masters and Post-baccalaureate CertificatesPer Credit $414.00 $724.00 $444.00 $754.00 $55.00 $60.00 7.46%

MBA(degree and non-degree seeking students)Per Credit $830.00 $830.00 $892.00 $892.00 $55.00 $60.00 7.57%Rochester MBA $961.00 $961.00 $1,033.00 $1,033.00 $55.00 $60.00 7.58%

Morris

UndergraduatePer Credit $316.54 $316.54 $339.61 $339.61 $55.00 $60.00 7.56%13-Credit Band $4,115.00 $4,115.00 $4,415.00 $4,415.00 $550.00 $600.00 7.50%

Crookston

UndergraduatePer Credit $264.92 $264.92 $284.15 $284.15 $55.00 $60.00 7.57%13-Credit Band $3,444.00 $3,444.00 $3,694.00 $3,694.00 $550.00 $600.00 7.51%

Rochester (New - Same as Duluth)

UndergraduatePer Credit $339.61 $416.53 $55.00 $60.00 na13-Credit Band $4,415.00 $5,415.00 $550.00 $600.00 na

Page 39: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

President’s Operating Budget Plan 2009-10 39

Attachment 5 2009-10

Fringe Benefit Rates by Component

2007-08 Actual CIVIL GRADUATE

ACADEMIC SERVICE ASSISTANT Retirement 13.6 4.07 ---

Group Life & Disability .38 --- --- Workers Compensation --- .40 ---

Unemployment .01 .01 --- Social Security 5.34 6.09 5.40

Medicare 1.58 1.48 1.37 Tuition .34 1.38 **

Health Insurance 9.81 18.93 12.13 Vacation .54 .34 ---

31.60 32.70 18.90

2008-09 Actual CIVIL GRADUATE ACADEMIC SERVICE ASSISTANT

Retirement 13.26 4.25 -- Group Life & Disability .38 -- -- Workers Compensation .08 .77 --

Unemployment .01 .01 -- Social Security 4.65 6.06 6.03

Medicare 1.43 1.37 1.41 Tuition .42 1.66 **

Health Insurance 9.69 17.77 14.46 Vacation .48 .81 --

30.40 32.70 21.90

2009-10 CIVIL GRADUATE (As Approved) ACADEMIC SERVICE ASSISTANT

Retirement 13.30 4.97 --

Group Life & Disability .47 -- -- Workers Compensation .10 .96 --

Unemployment .07 .39 -- Social Security 5.31 6.07 6.46

Medicare 1.53 1.63 1.70 Tuition .50 1.51 **

Health Insurance 10.62 20.61 16.84 Vacation .40 .86 --

32.30 37.00 25.00

** Graduate Student tuition remission is a flat charge per hour that a student works.

Page 40: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

President’s Operating Budget Plan 2009-10 40

Attachment 6

Graduate and Professional Student Fringe Table

Tuition Fringe as Dollar per Hour Charge

Fiscal Year 2009-10 Tuition Health Social Security

Medicare Total

% Fringe Summer Only

9571 Summer Quarter TA $0.00 16.84% 8.16% 25.00% 9572 Summer Quarter RA $0.00 16.84% 8.16% 25.00% 9573 Summer Quarter AF $0.00 16.84% 8.16% 25.00% 9574 Summer Quarter TA w/ T. Ben $33.85 16.84% 8.16% 25.00% 9575 Summer Session TA w/o T. Ben $0.00 16.84% 8.16% 25.00% Academic Year and Summer Quarter 9511 Teaching Assistant (TA) $14.32 16.84% 8.16% 25.00% 9515 Graduate Instructor $14.32 16.84% 8.16% 25.00% 9517 Ph.D. Cand. Graduate Instructor $2.29 16.84% 8.16% 25.00% 9518 Advanced Masters TA $2.29 16.84% 8.16% 25.00% 9519 Ph.D. Cand. w/24 thesis cred. TA $2.29 16.84% 8.16% 25.00% 9521 Research Assistant (RA) $14.32 16.84% 8.16% 25.00% 9526 Graduate Research Project Asst. $14.32 16.84% 8.16% 25.00% 9527 Ph.D. Cand. Grad Research Asst. $2.29 16.84% 8.16% 25.00% 9528 Advanced Masters RA $2.29 16.84% 8.16% 25.00% 9529 Ph.D. Cand. w/24 thesis cred. RA $2.29 16.84% 8.16% 25.00% 9531 Administrative Fellow (AF) $14.32 16.84% 8.16% 25.00% 9532 Advanced Masters AF $2.29 16.84% 8.16% 25.00% 9533 Ph.D. Cand. w/24 thesis cred. AF $2.29 16.84% 8.16% 25.00% 9535 Professional Program Asst. $0.00 16.84% 8.16% 25.00% 9538 Legal Project Assistant w/T. Ben $28.51 0.00% 8.16% 8.16% 9539 Legal Project Assistant w/o T. Ben $0.00 0.00% 8.16% 8.16% 9553 Dental Fellow $14.32 0.00% 8.16% 8.16% 9554 Med Fellow, Graduate Program $7.16 0.00% 8.16% 8.16% 9559 Med Resident, Graduate Program $7.16 0.00% 8.16% 8.16% FICA assessed only if student fails test for exclusion. Graduate students employed at the University will be exempt from FICA withholding on their University wages, and therefore, their salaries will not be assessed for the employer’s share of FICA, if they meet the following test: • Enrolled for at least 6 credits per term if an undergraduate student; or • Enrolled for at least 3 credits per term if a graduate student (one credit for Ph.D. candidates working on

a dissertation) Social Security and Medicare components are 6.46% for FICA and 1.7% for Medicare (8.16% total)

Page 41: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

President’s Operating Budget Plan 2009-10 41

Attachment 7

DEFINITIONS OF CURRENT SPONSORED AND NONSPONSORED FUNDS

Current funds can be categorized as either sponsored or nonsponsored. Sponsored funds consist of grants and contracts administered through the Sponsored Project Administration (SPA). All sponsored research funds are restricted and are generally subject to special grant reporting procedures. Restricted funds are subject to legally binding limits and rules established by the person or organization providing these funds for specific purposes, programs, departments, or schools. Within the nonsponsored grouping, funds can be classified as unrestricted or restricted. Unrestricted current funds include all funds over which the University retains full control to direct their use in achieving its institutional purposes. Most current nonsponsored funds are unrestricted; exceptions include State Specials and Other Restricted funds. Externally restricted funds may be used only in accordance with the purposes established by the source of such funds.

CURRENT NONSPONSORED FUNDS CENTRALLY DISTRIBUTED AND ATTRIBUTED Operations and Maintenance: Operations and maintenance funds consist primarily of the general appropriation from the State of Minnesota plus tuition and University fee revenues. Other sources contributing to the fund include Enterprise Assessment fees and a transfer of funds from the central reserves fund State Specials: State Specials funds consist of restricted-purpose appropriations from the State. The University receives State Special allocations in six categories: 1) Agriculture, 2) Health Sciences, 3) Technology, 4) Tobacco, 5) MN Care, and 6) System Specials and miscellaneous, including support for Student Loan Matching Program, Industrial Relations Education, Natural Resources Research Institute, Center for Urban and Regional Affairs, the Bell Museum of Natural History, and the Humphrey Exhibit Indirect Cost Recoveries: Indirect Cost Recovery funds consist of partial reimbursements to the University for the indirect costs of research based on a percentage of sponsored grant and contract direct costs. Indirect costs of research are those expenses (often referred to as overhead) that cannot be readily and exclusively attributed to a specific research grant or contract. Components of the indirect cost rate include departmental administration, sponsored projects general administration, building and equipment depreciation, operations and maintenance, and libraries. Central Reserves: Central Reserve funds consist of non-dedicated investment earnings and unrestricted proceeds from University property and settlements. This fund is a true central reserve fund and operates as a contingency funding source, i.e., no recurring funding activity occurs in this fund.

Page 42: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

President’s Operating Budget Plan 2009-10 42

SELF-SUSTAINING Auxiliary Enterprises: The University operates a number of self-sustaining operations called auxiliary enterprises. Their primary mission is to provide goods and/or services to individuals within the University including students, faculty, and staff. Residence halls, student unions, bookstores, parking and transit, health services, and intercollegiate athletics are the University’s primary auxiliary enterprises. Auxiliary enterprises operate as freestanding entities, responsible for covering all of their operating costs with fees charged. Internal Service Activities: Internal Service Activities are institutional services established for reasons of convenience, cost, or control. Their primary mission is to provide goods and/or services to other University departments. Examples of major internal service activities include Networking and Telecommunications Services, University Stores, and Printing and Graphic Arts. Other Unrestricted Accounts including Central Pools: The resources in these funds are primarily miscellaneous external sales and services. The central fringe benefit recovery pools are also included in this classification. Other Restricted Accounts: Nonsponsored restricted funds consist of funds from business and industry, foundations including the University of Minnesota Foundation and Minnesota Medical Foundation, federal and state work-study, SEOG and PELL grants, private practice, and restricted funds from federal, state, and local government agencies, individuals and others.

CURRENT SPONSORED FUNDS Federal Research: These funds are composed of expendable research grants, appropriations, and contracts received from the federal government. Other Sponsored Research: Other sponsored research funds include grants, appropriations, and contracts from non-federal sources including state and local government and private sources.

Page 43: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

43

Un

iver

sity

of

Min

nes

ota

- 2

009

- 10

Tu

itio

n P

lan

: C

ou

rse

Fee

s -

Per

Sem

este

r

Cam

pu

s/C

olle

ge

Cla

ss N

ame

Fee

Pu

rpo

seT

ype

2009

A

mo

un

t20

10

Am

ou

nt

Per

cen

t C

han

ge

Cro

okst

onA

NS

C 1

004

Intr

o to

Ani

mal

Sci

Tra

nspo

rtat

ion/

field

trip

Fla

t$1

0.00

$15.

0050

.00

%C

rook

ston

AN

SC

320

3 A

nim

al A

nat/P

hysi

olC

onsu

mab

le m

ater

ials

Fla

t$2

5.00

$25.

000.

00 %

Cro

okst

onA

NS

C 3

304

Rep

rod/

AI/L

acta

tion

Con

sum

able

mat

eria

lsF

lat

New

Fee

$25.

00N

ew F

eeC

rook

ston

AR

T 1

352

Art

Des

ign

& T

ech

Con

sum

able

mat

eria

lsF

lat

$65.

00$6

5.00

0.00

%C

rook

ston

AR

T 2

000

Ele

men

tary

Art

Con

sum

able

mat

eria

lsF

lat

$60.

00$6

0.00

0.00

%C

rook

ston

AS

M 1

034

Fac

ility

Mai

nten

ance

/Saf

ety

Con

sum

able

mat

eria

lsF

lat

$25.

00$2

5.00

0.00

%C

rook

ston

AS

M 2

043

Wel

ding

/Man

ufac

turin

g P

roc

Con

sum

able

mat

eria

lsF

lat

$30.

00$3

0.00

0.00

%C

rook

ston

BIO

L 10

09 G

ener

al B

iolo

gyC

onsu

mab

le m

ater

ials

Fla

t$2

0.00

$20.

000.

00 %

Cro

okst

onB

IOL

2012

Zoo

logy

, 202

2 B

oton

y, 2

032

Mic

ro, 2

103

& 2

104

anat

omy

I & II

Con

sum

able

mat

eria

lsF

lat

$30.

00$3

0.00

0.00

%C

rook

ston

BIO

L 30

22 P

rin o

f Gen

etic

s, 3

027

Cel

l Bio

, 313

1 P

lant

phy

, 314

0 H

isto

logy

Con

sum

able

mat

eria

lsF

lat

$40.

00$4

0.00

0.00

%C

rook

ston

BIO

L 34

64 M

amm

alog

yC

onsu

mab

le m

ater

ials

Fla

t$7

8.00

$78.

000.

00 %

Cro

okst

onB

IOL

3466

Orn

ithol

ogy

Con

sum

able

mat

eria

lsF

lat

$43.

00$4

3.00

0.00

%C

rook

ston

BIO

L 37

20 P

lant

For

m/F

unc,

372

2 Li

mno

logy

, 382

2 M

olec

ular

bio

Con

sum

able

mat

eria

lsF

lat

$40.

00$4

0.00

0.00

%C

rook

ston

Var

ious

cou

rses

- O

n-Li

ne C

ours

e F

eeD

eman

d fo

r se

rvic

eP

er C

redi

t$3

0.00

$30.

000.

00 %

Cro

okst

onV

ario

us c

ours

es -

Tut

orin

g/T

estin

g F

eeD

eman

d fo

r se

rvic

eF

lat

New

Fee

$168

.00

New

Fee

Cro

okst

onC

A 2

190

Top

ics

in C

ompu

ter

App

licat

nsC

onsu

mab

le m

ater

ials

Per

Cre

dit

$75.

00$7

5.00

0.00

%C

rook

ston

CH

EM

100

1 In

tro,

CH

EM

prin

102

1,10

22, B

ioch

em14

01C

onsu

mab

le m

ater

ials

Fla

t$2

0.00

$20.

000.

00 %

Cro

okst

onC

HE

M 2

310,

231

1- E

lem

Org

anic

Che

m L

ab I

& II

Con

sum

able

mat

eria

lsF

lat

$30.

00$3

0.00

0.00

%C

rook

ston

CH

EM

302

2 A

naly

tical

Che

m/S

pect

rosc

opy

Con

sum

able

mat

eria

lsF

lat

New

Fee

$35.

00N

ew F

eeC

rook

ston

EC

E 3

410

Lrni

ng E

nvirn

Infa

nts/

Tod

dler

Con

sum

able

mat

eria

lsF

lat

$35.

00$3

5.00

0.00

%C

rook

ston

EC

E 4

700,

470

2- D

ev A

ppro

p P

repr

imar

y E

duc

I & II

Con

sum

able

mat

eria

lsF

lat

$17.

50$1

7.50

0.00

%C

rook

ston

ED

300

0 P

ract

icum

: Cul

tura

l Im

mer

sion

Tra

nspo

rtat

ion/

field

trip

Fla

tN

ew F

ee$7

5.00

New

Fee

Cro

okst

onE

QS

C 3

403

Equ

ine

Exe

rcis

e P

hysi

olog

yT

rans

port

atio

n/fie

ld tr

ipF

lat

New

Fee

$40.

00N

ew F

eeC

rook

ston

GE

OL

1001

Intr

oduc

tory

Geo

logy

Con

sum

able

mat

eria

lsF

lat

$20.

00$2

0.00

0.00

%C

rook

ston

HLT

H 1

062

Firs

t Aid

/CP

RD

eman

d fo

r se

rvic

eF

lat

$6.0

0$6

.00

0.00

%C

rook

ston

HO

RT

102

1 W

oody

Pla

nt M

atrls

Tra

nspo

rtat

ion/

field

trip

Fla

t$3

0.00

$30.

000.

00 %

Cro

okst

onH

OR

T 1

092

Flo

ral D

esig

nC

onsu

mab

le m

ater

ials

Fla

t$3

0.00

$30.

000.

00 %

Cro

okst

onH

OR

T 1

093

Adv

Flo

ral D

sgn/

Flo

ral O

per

Con

sum

able

mat

eria

lsF

lat

$35.

00$3

5.00

0.00

%C

rook

ston

HO

RT

303

6 P

lant

Pro

paga

tion

Con

sum

able

mat

eria

lsF

lat

$20.

00$2

0.00

0.00

%C

rook

ston

HR

I 111

1 In

tro

to F

ood

Con

sum

able

mat

eria

lsF

lat

$25.

00$2

5.00

0.00

%C

rook

ston

MU

S 1

041,

304

1 P

riv M

usic

Inst

rD

eman

d fo

r se

rvic

eF

lat

$25.

00$2

5.00

0.00

%C

rook

ston

NA

TR

124

4 E

lem

ents

of F

ores

try

Con

sum

able

mat

eria

lsF

lat

$35.

00$3

5.00

0.00

%C

rook

ston

NA

TR

166

3 P

rin o

f Fis

h M

gmt &

NA

TR

257

3 E

nto

Con

sum

able

mat

eria

lsF

lat

$32.

00$3

2.00

0.00

%C

rook

ston

NA

TR

320

3 P

ark/

Rec

Mgm

tT

rans

port

atio

n/fie

ld tr

ipF

lat

$18.

00$1

8.00

0.00

%C

rook

ston

NA

TR

337

4 E

colo

gyC

onsu

mab

le m

ater

ials

Fla

t$1

2.00

$12.

000.

00 %

Cro

okst

onN

AT

R 3

464

Mam

mal

ogy

Con

sum

able

mat

eria

lsF

lat

$78.

00$7

8.00

0.00

%C

rook

ston

NA

TR

346

6 O

rnith

olog

yC

onsu

mab

le m

ater

ials

Fla

t$4

3.00

$43.

000.

00 %

Cro

okst

onN

AT

R 3

654

Wild

life

Eco

l/Mgm

tC

onsu

mab

le m

ater

ials

Fla

t$2

4.00

$24.

000.

00 %

Cro

okst

onP

HY

S 1

012,

110

1, 1

102

Intr

o P

hysi

cs, I

, II

Con

sum

able

mat

eria

lsF

lat

$20.

00$2

0.00

0.00

%C

rook

ston

PIM

257

3 E

ntom

olog

yC

onsu

mab

le m

ater

ials

Fla

t$3

2.00

$32.

000.

00 %

Dul

uth

ME

D 6

505

App

lied

Ana

tom

yC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$4

0.00

New

Fee

Dul

uth

ME

D 6

566

Car

diov

asc

Sys

tC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$2

5.00

New

Fee

Dul

uth

ME

D 6

728

Res

pir

Sys

tC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$2

5.00

New

Fee

Dul

uth

Var

ious

cou

rses

- C

EH

SP

Bac

kgro

und

Che

ck C

ours

e F

eeD

eman

d fo

r se

rvic

eF

lat

New

Fee

$33.

00N

ew F

eeD

ulut

hV

ario

us c

ours

es -

PE

Roc

k C

limbi

ng C

ours

e F

eeD

eman

d fo

r se

rvic

eF

lat

New

Fee

$60.

00N

ew F

eeD

ulut

hV

ario

us c

ours

es -

PE

Kay

akin

g C

ours

e F

eeD

eman

d fo

r se

rvic

eF

lat

New

Fee

$70.

00N

ew F

eeD

ulut

hV

ario

us c

ours

es -

Che

mis

try/

Bio

chem

istr

y La

b F

eeC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$5

5.00

New

Fee

Dul

uth

Var

ious

cou

rses

- B

iolo

gy la

b fe

eC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$8

2.50

New

Fee

Dul

uth

Var

ious

cou

rses

- C

ompu

ter

Ful

l Lab

Acc

ess

Fee

Dem

and

for

serv

ice

Fla

t$6

8.13

$70.

172.

99 %

Dul

uth

Var

ious

cou

rses

- A

pplie

d M

usic

Les

son

fee-

non-

mus

ic m

ajor

sD

eman

d fo

r se

rvic

eF

lat

$242

.00

$300

.00

23.9

7 %

Dul

uth

Var

ious

cou

rses

- A

pplie

d M

usic

-fla

t fee

for

mus

ic m

ajor

sD

eman

d fo

r se

rvic

eF

lat

$63.

00$1

90.0

020

1.59

%D

ulut

hV

ario

us c

ours

es -

App

lied

Mus

ic L

esso

n fe

e- m

usic

maj

ors-

addi

tiona

l per

cre

dit

Dem

and

for

serv

ice

Per

Cre

dit

$55.

00$5

5.00

0.00

%D

ulut

hV

ario

us c

ours

es -

Use

of l

ocke

r ro

om/to

wel

fee

Dem

and

for

serv

ice

Fla

t$7

.88

$8.1

23.

05 %

Dul

uth

Var

ious

cou

rses

- C

ompu

ter

Net

wor

k A

cces

s F

eeD

eman

d fo

r se

rvic

eP

er C

redi

t$5

.56

$5.7

33.

06 %

Dul

uth

Var

ious

cou

rses

- C

ITS

Em

ail A

cces

s F

eeD

eman

d fo

r se

rvic

eF

lat

$5.5

6$5

.73

3.06

%D

ulut

hV

ario

us c

ours

es -

Rec

reat

ion

Cou

rse

Fee

Dem

and

for

serv

ice

Fla

t$3

7.93

$39.

073.

01 %

Attachment 8

Page 44: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

44

Un

iver

sity

of

Min

nes

ota

- 2

009

- 10

Tu

itio

n P

lan

: C

ou

rse

Fee

s -

Per

Sem

este

r

Cam

pu

s/C

olle

ge

Cla

ss N

ame

Fee

Pu

rpo

seT

ype

2009

A

mo

un

t20

10

Am

ou

nt

Per

cen

t C

han

ge

Dul

uth

CC

311

7 F

unct

iona

l Ana

tom

y, S

port

Inj

Con

sum

able

mat

eria

lsF

lat

$15.

45$1

5.91

2.98

%D

ulut

hC

OM

M 2

929

Inte

rcul

tura

l Com

mT

rans

port

atio

n/fie

ld tr

ipF

lat

$80.

00$8

0.00

0.00

%D

ulut

hE

NE

D 3

310

Out

door

Lea

ders

hip

Fie

ld E

xper

Dem

and

for

serv

ice

Fla

t$2

65.2

3$2

73.1

93.

00 %

Dul

uth

EN

ED

333

1 O

rg E

nviro

nmen

t Edu

c C

ente

rsD

eman

d fo

r se

rvic

eF

lat

$25.

75$2

6.52

2.99

%D

ulut

hE

NE

D 4

163

Out

door

Edu

catio

n M

etho

dsD

eman

d fo

r se

rvic

eF

lat

$75.

35$7

7.61

3.00

%D

ulut

hE

NE

D 4

410

Rop

es C

ours

e M

anag

emen

tD

eman

d fo

r se

rvic

eF

lat

$173

.85

$179

.07

3.00

%D

ulut

hE

NE

D 4

601

Wild

erne

ss P

hilo

soph

yT

rans

port

atio

n/fie

ld tr

ipF

lat

$15.

92$1

6.40

3.02

%D

ulut

hE

NE

D 5

163

Out

door

Edu

catio

n M

etho

dsT

rans

port

atio

n/fie

ld tr

ipF

lat

$75.

35$7

7.61

3.00

%D

ulut

hE

NE

D 5

343

Adv

Fie

ld In

terp

retiv

e T

ech

Tra

nspo

rtat

ion/

field

trip

Fla

t$3

27.8

2$3

37.6

53.

00 %

Dul

uth

EN

ED

549

5 E

nEd

Spe

cial

Top

ics:

Tra

nspo

rtat

ion/

field

trip

Fla

t$3

50.0

0$3

60.5

03.

00 %

Dul

uth

FO

RS

300

6 H

ist 3

235,

His

tory

and

Soc

cer

Dem

and

for

serv

ice

Fla

tN

ew F

ee$5

0.00

New

Fee

Dul

uth

FO

RS

400

0 N

orth

ern

Irel

and:

Cul

tura

l Exp

Dem

and

for

serv

ice

Fla

tN

ew F

ee$5

0.00

New

Fee

Dul

uth

FS

T 1

105

Stu

dy in

Eng

land

Pro

gram

Dem

and

for

serv

ice

Fla

tN

ew F

ee$5

0.00

New

Fee

Dul

uth

FS

T 1

115

Exc

hang

e P

rogr

am S

cand

inav

iaD

eman

d fo

r se

rvic

eF

lat

New

Fee

$50.

00N

ew F

eeD

ulut

hF

ST

113

5 U

MD

Exc

h in

Wes

tern

Aus

tral

iaD

eman

d fo

r se

rvic

eF

lat

New

Fee

$50.

00N

ew F

eeD

ulut

hF

ST

114

0 U

MD

Stu

dy in

New

Zea

land

Dem

and

for

serv

ice

Fla

tN

ew F

ee$5

0.00

New

Fee

Dul

uth

FS

T 1

145

UM

D E

xcha

nge

Pro

gram

in E

ngl

Dem

and

for

serv

ice

Fla

tN

ew F

ee$5

0.00

New

Fee

Dul

uth

FS

T 1

399

Chi

nese

Lan

guag

e in

Chi

naD

eman

d fo

r se

rvic

eF

lat

New

Fee

$50.

00N

ew F

eeD

ulut

hF

ST

304

0 G

er 3

040,

Cul

ture

of G

erm

any

Dem

and

for

serv

ice

Fla

tN

ew F

ee$5

0.00

New

Fee

Dul

uth

FS

T 3

098

Spa

n 30

48, S

pan

Cul

t Abr

oad

IVD

eman

d fo

r se

rvic

eF

lat

New

Fee

$50.

00N

ew F

eeD

ulut

hF

ST

316

0 S

tudy

in G

reec

eD

eman

d fo

r se

rvic

eF

lat

New

Fee

$50.

00N

ew F

eeD

ulut

hF

ST

323

6 Ic

elan

dic

Geo

l, N

ew S

ocie

tyD

eman

d fo

r se

rvic

eF

lat

New

Fee

$50.

00N

ew F

eeD

ulut

hF

ST

357

4 W

S38

96 In

tens

ive

Fld

wk

Mex

ico

Dem

and

for

serv

ice

Fla

tN

ew F

ee$5

0.00

New

Fee

Dul

uth

FS

T 3

894

Stu

dy in

Spa

in: L

ang,

Cul

ture

Dem

and

for

serv

ice

Fla

tN

ew F

ee$5

0.00

New

Fee

Dul

uth

FS

T 4

006

Com

m 4

949,

Inte

rcul

Com

m P

ract

Dem

and

for

serv

ice

Fla

tN

ew F

ee$5

0.00

New

Fee

Dul

uth

FS

T 4

168

Bio

l 450

3, G

ener

al M

icro

biol

Dem

and

for

serv

ice

Fla

tN

ew F

ee$5

0.00

New

Fee

Dul

uth

FS

T 4

225

IntB

449

5, C

hin

Bus

ines

s, E

con

Dem

and

for

serv

ice

Fla

tN

ew F

ee$5

0.00

New

Fee

Dul

uth

FS

T 4

243

ED

UC

499

3 T

each

ing

in K

orea

Dem

and

for

serv

ice

Fla

tN

ew F

ee$5

0.00

New

Fee

Dul

uth

FS

T 5

082

CS

D 5

195

T: C

hina

Con

fD

eman

d fo

r se

rvic

eF

lat

New

Fee

$50.

00N

ew F

eeD

ulut

hG

EO

G 4

451

Geo

grap

hy o

f Soi

lsT

rans

port

atio

n/fie

ld tr

ipF

lat

$85.

00$8

7.55

3.00

%D

ulut

hG

EO

G 5

612

Fie

ld T

echn

ique

sT

rans

port

atio

n/fie

ld tr

ipF

lat

$160

.00

$164

.80

3.00

%D

ulut

hG

EO

L 10

45 F

r. S

em: M

N's

Geo

logi

c H

isto

ryT

rans

port

atio

n/fie

ld tr

ipF

lat

$61.

80$6

3.65

2.99

%D

ulut

hG

EO

L 21

10 E

arth

His

tory

Tra

nspo

rtat

ion/

field

trip

Fla

t$2

6.53

$27.

333.

02 %

Dul

uth

GE

OL

2311

Min

eral

ogy

Tra

nspo

rtat

ion/

field

trip

Fla

t$4

2.44

$43.

712.

99 %

Dul

uth

GE

OL

2312

Pet

rolo

gyT

rans

port

atio

n/fie

ld tr

ipF

lat

$42.

44$4

3.71

2.99

%D

ulut

hG

EO

L 32

10 G

eom

orph

olog

yT

rans

port

atio

n/fie

ld tr

ipF

lat

$20.

00$2

0.60

3.00

%D

ulut

hG

EO

L 34

20 S

edim

ento

logy

and

Str

atig

raph

yT

rans

port

atio

n/fie

ld tr

ipF

lat

$58.

35$6

0.10

3.00

%D

ulut

hG

EO

L 35

40 G

eolo

gic

Fie

ld M

etho

dsT

rans

port

atio

n/fie

ld tr

ipF

lat

$31.

83$3

2.78

2.98

%D

ulut

hG

EO

L 43

50 E

cono

mic

Geo

logy

Tra

nspo

rtat

ion/

field

trip

Fla

t$1

06.0

9$1

09.2

73.

00 %

Dul

uth

GE

OL

4450

Str

uctu

ral G

eolo

gyT

rans

port

atio

n/fie

ld tr

ipF

lat

$42.

44$4

3.71

2.99

%D

ulut

hG

EO

L 52

60 F

luvi

al G

eom

orph

olog

yT

rans

port

atio

n/fie

ld tr

ipF

lat

$30.

00$3

0.90

3.00

%D

ulut

hG

EO

L 54

50 A

dvan

ced

Str

uctu

reT

rans

port

atio

n/fie

ld tr

ipF

lat

$31.

83$3

2.78

2.98

%D

ulut

hLI

M 5

004

Fie

ld L

imno

logy

Tra

nspo

rtat

ion/

field

trip

Fla

tN

ew F

ee$5

5.00

New

Fee

Dul

uth

MU

830

2 G

rad

Sec

Inst

rD

eman

d fo

r se

rvic

eF

lat

$242

.00

$300

.00

23.9

7 %

Dul

uth

PE

141

4 B

owlin

gD

eman

d fo

r se

rvic

eF

lat

$54.

08$5

5.70

3.00

%D

ulut

hP

E 1

500

Cro

ss-C

ount

ry S

kiD

eman

d fo

r se

rvic

eF

lat

$39.

40$4

0.58

2.99

%D

ulut

hP

E 1

502

Alp

ine

Ski

Dem

and

for

serv

ice

Fla

t$9

7.65

$100

.58

3.00

%D

ulut

hP

E 1

506

Sai

ling

Dem

and

for

serv

ice

Fla

t$7

8.69

$81.

053.

00 %

Dul

uth

PE

150

8 F

lat C

anoe

Dem

and

for

serv

ice

Fla

t$2

4.59

$25.

333.

01 %

Dul

uth

PE

P 3

520

Alp

ine

Ski

Inst

rD

eman

d fo

r se

rvic

eF

lat

$97.

65$1

00.5

83.

00 %

Dul

uth

RE

C 2

300

Rec

Pro

gC

onsu

mab

le m

ater

ials

Fla

t$1

5.92

$16.

403.

02 %

Dul

uth

SO

C 3

841

Urb

an J

ustic

e T

our

Tra

nspo

rtat

ion/

field

trip

Fla

t$4

00.0

0$4

00.0

00.

00 %

Dul

uth

SP

ED

420

4 A

sses

s C

hild

ren

Dis

abili

ties

Dem

and

for

serv

ice

Fla

t$2

8.14

$28.

982.

99 %

Dul

uth

SP

ED

520

4 A

sses

s C

hild

ren

Dis

abili

ties

Dem

and

for

serv

ice

Fla

t$2

8.14

$28.

982.

99 %

Mor

risA

RT

S 1

039,

104

0- C

eram

ics

I & II

, 150

0- B

eg. P

hoto

grap

hyC

onsu

mab

le m

ater

ials

Fla

t$5

5.00

$55.

000.

00 %

Mor

risA

RT

S 3

014

Med

ia S

tudi

es: F

abric

as

For

mC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$5

5.00

New

Fee

Mor

risB

IOL

1071

Pla

nts

of M

inne

sota

Tra

nspo

rtat

ion/

field

trip

Fla

tN

ew F

ee$2

0.00

New

Fee

Attachment 8

Page 45: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

45

Un

iver

sity

of

Min

nes

ota

- 2

009

- 10

Tu

itio

n P

lan

: C

ou

rse

Fee

s -

Per

Sem

este

r

Cam

pu

s/C

olle

ge

Cla

ss N

ame

Fee

Pu

rpo

seT

ype

2009

A

mo

un

t20

10

Am

ou

nt

Per

cen

t C

han

ge

Mor

risV

ario

us c

ours

es -

Stu

dio

Art

Mat

eria

ls F

eeC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$7

5.00

New

Fee

Mor

risV

ario

us c

ours

es -

Priv

ate

Mus

ic L

esso

n F

eeD

eman

d fo

r se

rvic

eF

lat

$350

.00

$350

.00

0.00

%M

orris

Var

ious

cou

rses

- S

tudi

o A

rt M

ater

ials

Fee

Con

sum

able

mat

eria

lsF

lat

$15.

00$1

5.00

0.00

%M

orris

Var

ious

cou

rses

- S

tudi

o A

rt M

ater

ials

Fee

Con

sum

able

mat

eria

lsF

lat

$25.

00$2

5.00

0.00

%M

orris

Var

ious

cou

rses

- S

tudi

o A

rt M

ater

ials

Fee

Con

sum

able

mat

eria

lsP

er C

redi

t$3

0.00

$25.

00-1

6.67

%M

orris

Var

ious

cou

rses

- S

tudi

o A

rt M

ater

ials

Fee

Con

sum

able

mat

eria

lsF

lat

$40.

00$4

0.00

0.00

%M

orris

Var

ious

cou

rses

- S

tudi

o A

rt M

ater

ials

Fee

Con

sum

able

mat

eria

lsF

lat

$55.

00$5

5.00

0.00

%M

orris

ELE

D 4

112

Pra

c IV

: Exp

Ele

m S

choo

lT

rans

port

atio

n/fie

ld tr

ipF

lat

$300

.00

$350

.00

16.6

7 %

Mor

risG

EO

L 23

01 G

eolo

gy o

f Min

neso

taC

onsu

mab

le m

ater

ials

Fla

t$3

0.00

$30.

000.

00 %

Mor

risM

US

130

0 U

MM

Sym

phon

ic W

inds

Tra

nspo

rtat

ion/

field

trip

Fla

t$6

0.00

$75.

0025

.00

%M

orris

MU

S 1

320

Con

cert

Cho

irT

rans

port

atio

n/fie

ld tr

ipF

lat

$50.

00$6

0.00

20.0

0 %

Roc

hest

erV

ario

us c

ours

es -

BS

HS

Che

mis

try

Cou

rse

Fee

Con

sum

able

mat

eria

lsF

lat

New

Fee

$80.

00N

ew F

eeR

oche

ster

Var

ious

cou

rses

- B

SH

S B

iolo

gy C

ours

e F

eeC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$6

0.00

New

Fee

Tw

in C

itie

sA

cade

mic

Hea

lth C

ente

rC

SP

H 3

201

Min

dful

ness

/Str

ess

Red

uctio

nC

onsu

mab

le m

ater

ials

Fla

t$5

0.00

$50.

000.

00 %

Aca

dem

ic H

ealth

Cen

ter

CS

PH

511

1 W

ays

of T

hink

ing

abou

t Hea

lthT

rans

port

atio

n/fie

ld tr

ipF

lat

$2,0

00.0

0$2

,200

.00

10.0

0 %

Aca

dem

ic H

ealth

Cen

ter

CS

PH

533

1 S

ham

anis

m &

Sha

man

ic H

ealin

gD

eman

d fo

r se

rvic

eF

lat

$150

.00

$200

.00

33.3

3 %

Aca

dem

ic H

ealth

Cen

ter

CS

PH

540

5 P

lant

s in

Hum

an A

ffairs

Tra

nspo

rtat

ion/

field

trip

Fla

t$2

,200

.00

$2,2

00.0

00.

00 %

Aca

dem

ic H

ealth

Cen

ter

CS

PH

552

2 T

hera

peut

ic H

ortic

ultu

reC

onsu

mab

le m

ater

ials

Fla

t$3

5.00

$35.

000.

00 %

Aca

dem

ic H

ealth

Cen

ter

CS

PH

552

3 A

ppl T

hera

peut

ic H

ortic

ultu

reC

onsu

mab

le m

ater

ials

Fla

t$3

5.00

$60.

0071

.43

%A

cade

mic

Hea

lth C

ente

rC

SP

H 5

701

Hea

lth C

oach

ing

I, 57

03 C

oach

Pra

ctic

um, 5

705

Inte

rnsh

ipD

eman

d fo

r se

rvic

eF

lat

New

Fee

$300

.00

New

Fee

Aca

dem

ic H

ealth

Cen

ter

CS

PH

570

2 H

ealth

Coa

chin

g II

Dem

and

for

serv

ice

Fla

t$6

00.0

0$3

00.0

0-5

0.00

%

Col

lege

of D

esig

nA

RC

H 1

281

Des

ign

Fun

dam

enta

ls I

Dem

and

for

serv

ice

Fla

t$5

0.00

$100

.00

100.

00 %

Col

lege

of D

esig

nA

RC

H 1

701

Des

igne

d E

nvD

eman

d fo

r se

rvic

eF

lat

New

Fee

$100

.00

New

Fee

Col

lege

of D

esig

nA

RC

H 2

281

Des

ign

Fun

da II

, 325

0 D

esig

n W

orks

hop

Con

sum

able

mat

eria

lsF

lat

$50.

00$5

0.00

0.00

%C

olle

ge o

f Des

ign

AR

CH

230

1 In

tro

Arc

h D

raw

ing

Con

sum

able

mat

eria

lsF

lat

$20.

00$2

0.00

0.00

%C

olle

ge o

f Des

ign

AR

CH

335

1 A

utoC

AD

I, 3

381

Intr

o A

utoC

AD

, 361

1 D

esig

n in

Dig

ital a

geD

eman

d fo

r se

rvic

eF

lat

$100

.00

$100

.00

0.00

%C

olle

ge o

f Des

ign

AR

CH

371

1V H

: Env

Des

ign

Soc

-Cltr

l Cnt

xtT

rans

port

atio

n/fie

ld tr

ipF

lat

New

Fee

$25.

00N

ew F

eeC

olle

ge o

f Des

ign

AR

CH

371

1W E

nv D

esig

n S

oc-C

ltrl C

ntxt

Tra

nspo

rtat

ion/

field

trip

Fla

tN

ew F

ee$2

5.00

New

Fee

Col

lege

of D

esig

nA

RC

H 4

321

Arc

h in

Wat

erco

lor

Con

sum

able

mat

eria

lsF

lat

$30.

00$3

0.00

0.00

%C

olle

ge o

f Des

ign

AR

CH

436

1 3D

Arc

h M

dlg/

Dsg

nD

eman

d fo

r se

rvic

eF

lat

New

Fee

$100

.00

New

Fee

Col

lege

of D

esig

nA

RC

H 4

434

Con

tem

pora

ry A

rch

Tra

nspo

rtat

ion/

field

trip

Fla

tN

ew F

ee$2

5.00

New

Fee

Col

lege

of D

esig

nA

RC

H 4

511

Mat

eria

ls a

nd M

etho

ds I

Tra

nspo

rtat

ion/

field

trip

Fla

t$3

0.00

$30.

000.

00 %

Col

lege

of D

esig

nA

RC

H 4

671

His

t Prs

vts,

467

2 H

ist B

ldg

Con

srvt

nT

rans

port

atio

n/fie

ld tr

ipF

lat

New

Fee

$25.

00N

ew F

eeC

olle

ge o

f Des

ign

AR

CH

510

1 A

rchi

tect

ural

Des

ign

Stu

dies

Tra

nspo

rtat

ion/

field

trip

Fla

t$4

,942

.00

$150

.00

-96.

96 %

Col

lege

of D

esig

nA

RC

H 5

321

Arc

h in

Wat

erco

lor

Con

sum

able

mat

eria

lsF

lat

$30.

00$3

0.00

0.00

%C

olle

ge o

f Des

ign

AR

CH

536

1 3D

Arc

h M

dlg/

Dsg

n, 5

381

Intr

o C

AA

D, 5

382

CA

AD

Dem

and

for

serv

ice

Fla

t$1

00.0

0$1

00.0

00.

00 %

Col

lege

of D

esig

nA

RC

H 5

434

Con

tem

pora

ry A

rch

Tra

nspo

rtat

ion/

field

trip

Fla

tN

ew F

ee$2

5.00

New

Fee

Col

lege

of D

esig

nA

RC

H 5

515

Tec

h O

ne: M

atrls

. & C

onst

r.T

rans

port

atio

n/fie

ld tr

ipF

lat

New

Fee

$25.

00N

ew F

eeC

olle

ge o

f Des

ign

AR

CH

551

6 T

ech

Tw

o: L

umin

The

rm D

esT

rans

port

atio

n/fie

ld tr

ipF

lat

New

Fee

$25.

00N

ew F

eeC

olle

ge o

f Des

ign

AR

CH

551

7 T

ech

Thr

ee: S

trct

Sys

Tra

nspo

rtat

ion/

field

trip

Fla

tN

ew F

ee$2

5.00

New

Fee

Col

lege

of D

esig

nA

RC

H 5

671

His

t Prs

vtn

Tra

nspo

rtat

ion/

field

trip

Fla

tN

ew F

ee$2

5.00

New

Fee

Col

lege

of D

esig

nA

RC

H 5

672

His

t Bld

g C

onsr

vtn

Tra

nspo

rtat

ion/

field

trip

Fla

tN

ew F

ee$2

5.00

New

Fee

Col

lege

of D

esig

nV

ario

us c

ours

es -

Bla

nket

fee

for

Clo

thin

g S

tudi

osC

onsu

mab

le m

ater

ials

Fla

t$2

5.00

$25.

000.

00 %

Col

lege

of D

esig

nV

ario

us c

ours

es -

Bla

nket

fee

for

Arc

h 17

01 &

170

1 H

onor

sT

rans

port

atio

n/fie

ld tr

ipF

lat

$15.

00$1

5.00

0.00

%C

olle

ge o

f Des

ign

Var

ious

cou

rses

- F

ee fo

r A

rch

4432

/543

2 M

oder

n A

rchi

tect

ure

Tra

nspo

rtat

ion/

field

trip

Fla

t$2

5.00

$25.

000.

00 %

Col

lege

of D

esig

nD

HA

122

1 C

loth

ing

Ass

embl

yC

onsu

mab

le m

ater

ials

Fla

t$4

0.00

$40.

000.

00 %

Col

lege

of D

esig

nD

HA

131

1 F

nd I:

Dw

g &

Dsg

nC

onsu

mab

le m

ater

ials

Fla

t$2

5.00

$15.

00-4

0.00

%C

olle

ge o

f Des

ign

DH

A 2

213

Tex

tile

Ana

lysi

sC

onsu

mab

le m

ater

ials

Fla

t$2

0.00

$20.

000.

00 %

Col

lege

of D

esig

nD

HA

221

4 S

oftli

nes

Ana

lysi

sC

onsu

mab

le m

ater

ials

Fla

t$1

5.00

$15.

000.

00 %

Col

lege

of D

esig

nD

HA

231

1 D

raw

& Il

lust

Con

sum

able

mat

eria

lsF

lat

$25.

00$1

5.00

-40.

00 %

Col

lege

of D

esig

nD

HA

234

5 T

ype

Dsg

nC

onsu

mab

le m

ater

ials

Fla

t$2

5.00

$15.

00-4

0.00

%C

olle

ge o

f Des

ign

DH

A 2

351

Gra

phic

Des

ign

IC

onsu

mab

le m

ater

ials

Fla

t$7

0.00

$70.

000.

00 %

Col

lege

of D

esig

nD

HA

260

4 ID

Stu

dio

IVC

onsu

mab

le m

ater

ials

Fla

t$1

0.00

$40.

0030

0.00

%C

olle

ge o

f Des

ign

DH

A 3

170

Spe

cial

Top

ics

Tra

nspo

rtat

ion/

field

trip

Fla

tN

ew F

ee$2

0.00

New

Fee

Attachment 8

Page 46: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

46

Un

iver

sity

of

Min

nes

ota

- 2

009

- 10

Tu

itio

n P

lan

: C

ou

rse

Fee

s -

Per

Sem

este

r

Cam

pu

s/C

olle

ge

Cla

ss N

ame

Fee

Pu

rpo

seT

ype

2009

A

mo

un

t20

10

Am

ou

nt

Per

cen

t C

han

ge

Col

lege

of D

esig

nD

HA

321

7 F

ash

Tre

nds/

Vis

ual

Con

sum

able

mat

eria

lsF

lat

$10.

00$1

0.00

0.00

%C

olle

ge o

f Des

ign

DH

A 3

312

Col

or a

nd F

orm

Con

sum

able

mat

eria

lsF

lat

$65.

00$7

5.00

15.3

8 %

Col

lege

of D

esig

nD

HA

360

5 ID

Stu

dio

VC

onsu

mab

le m

ater

ials

Fla

t$1

0.00

$40.

0030

0.00

%C

olle

ge o

f Des

ign

DH

A 4

215

Pro

duct

Dev

elop

men

tC

onsu

mab

le m

ater

ials

Fla

t$3

0.00

$30.

000.

00 %

Col

lege

of D

esig

nD

HA

424

7 A

dvan

ced

Buy

ing

Tra

nspo

rtat

ion/

field

trip

Fla

tN

ew F

ee$2

0.00

New

Fee

Col

lege

of D

esig

nD

HA

433

0 S

urfa

ce F

abric

Con

sum

able

mat

eria

lsF

lat

$65.

00$7

5.00

15.3

8 %

Col

lege

of D

esig

nD

HA

434

0 F

iber

Dsg

n W

orks

hop

Con

sum

able

mat

eria

lsF

lat

$40.

00$4

0.00

0.00

%C

olle

ge o

f Des

ign

DH

A 4

345

Adv

Typ

eC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$1

5.00

New

Fee

Col

lege

of D

esig

nD

HA

435

1 P

hoto

grap

hyC

onsu

mab

le m

ater

ials

Fla

t$4

0.00

$40.

000.

00 %

Col

lege

of D

esig

nD

HA

435

2 B

ookm

akin

gC

onsu

mab

le m

ater

ials

Fla

t$2

0.00

$20.

000.

00 %

Col

lege

of D

esig

nD

HA

546

7W H

sg &

Soc

ial E

nvT

rans

port

atio

n/fie

ld tr

ipF

lat

New

Fee

$8.0

0N

ew F

eeC

olle

ge o

f Des

ign

LA 1

401

Des

igne

d E

nvC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$5

0.00

New

Fee

Col

lege

of D

esig

nLA

230

1 A

dvan

ced

Rep

rese

ntat

ion

Con

sum

able

mat

eria

lsF

lat

New

Fee

$50.

00N

ew F

eeC

olle

ge o

f Des

ign

LA 2

302

Com

pute

r R

ep fo

r E

nvirn

Des

ign

Con

sum

able

mat

eria

lsF

lat

New

Fee

$50.

00N

ew F

eeC

olle

ge o

f Des

ign

LA 3

002

Info

rman

ts o

f Cre

atin

g S

pace

Tra

nspo

rtat

ion/

field

trip

Fla

tN

ew F

ee$2

0.00

New

Fee

Col

lege

of D

esig

nLA

300

3 C

ase

Stu

dies

Sus

t Pla

n&D

esig

nC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$5

0.00

New

Fee

Col

lege

of D

esig

nLA

320

4 La

ndsc

ape

Eco

logy

Con

sum

able

mat

eria

lsF

lat

New

Fee

$50.

00N

ew F

eeC

olle

ge o

f Des

ign

LA 3

413

Intr

o LA

His

tory

Con

sum

able

mat

eria

lsF

lat

New

Fee

$50.

00N

ew F

eeC

olle

ge o

f Des

ign

LA 3

501

Env

Des

: Bio

l/Phy

s C

onte

xtC

onsu

mab

le m

ater

ials

Fla

t$1

00.0

0$5

0.00

-50.

00 %

Col

lege

of D

esig

nLA

351

4 M

akin

g th

e M

issi

ssip

piC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$3

0.00

New

Fee

Col

lege

of D

esig

nLA

400

1 S

ust L

A D

esig

n &

Pla

n P

ract

ice

Con

sum

able

mat

eria

lsF

lat

New

Fee

$30.

00N

ew F

eeC

olle

ge o

f Des

ign

LA 4

712

Infa

stru

ctur

e&N

atur

al S

yste

ms

Con

sum

able

mat

eria

lsF

lat

New

Fee

$30.

00N

ew F

eeC

olle

ge o

f Des

ign

LA 5

202

Land

scap

e A

naly

sis

Wor

ksho

pT

rans

port

atio

n/fie

ld tr

ipF

lat

$425

.00

$575

.00

35.2

9 %

Col

lege

of D

esig

nLA

520

3 E

colo

gica

l Des

ign

Tra

nspo

rtat

ion/

field

trip

Fla

t$1

20.0

0$1

20.0

00.

00 %

Col

lege

of D

esig

nLA

520

4 La

ndsc

ape

Eco

logy

Con

sum

able

mat

eria

lsF

lat

New

Fee

$50.

00N

ew F

eeC

olle

ge o

f Des

ign

LA 5

371

Com

p M

etho

ds I

Con

sum

able

mat

eria

lsF

lat

New

Fee

$50.

00N

ew F

eeC

olle

ge o

f Des

ign

LA 5

372

Com

p M

etho

ds II

Con

sum

able

mat

eria

lsF

lat

$100

.00

$50.

00-5

0.00

%C

olle

ge o

f Des

ign

LA 5

413

Intr

o LA

His

tory

Con

sum

able

mat

eria

lsF

lat

New

Fee

$50.

00N

ew F

eeC

olle

ge o

f Des

ign

LA 8

203

Mak

e R

egl L

ands

Spa

ceT

rans

port

atio

n/fie

ld tr

ipF

lat

$120

.00

$300

.00

150.

00 %

Col

lege

of D

esig

nLA

820

5 U

rban

For

m O

ptio

nsT

rans

port

atio

n/fie

ld tr

ipF

lat

$120

.00

$150

.00

25.0

0 %

Col

lege

of D

esig

nLA

830

2 P

rof P

rac

Con

sum

able

mat

eria

lsF

lat

New

Fee

$50.

00N

ew F

eeC

olle

ge o

f Des

ign

LA 8

574

Sto

rm W

ater

Mng

mt

Con

sum

able

mat

eria

lsF

lat

$100

.00

$100

.00

0.00

%

Col

lege

of B

iolo

gica

l Sci

ence

sB

IOL

1020

Bio

logy

Col

loqu

ium

Tra

nspo

rtat

ion/

field

trip

Fla

t$5

.00

$5.0

00.

00 %

Col

lege

of B

iolo

gica

l Sci

ence

sB

IOL

1805

Nat

ure

of L

ifeT

rans

port

atio

n/fie

ld tr

ipF

lat

$250

.00

$250

.00

0.00

%C

olle

ge o

f Bio

logi

cal S

cien

ces

BIO

L 20

02 F

ound

atio

ns o

f Bio

logy

IT

rans

port

atio

n/fie

ld tr

ipF

lat

$6.0

0$6

.00

0.00

%C

olle

ge o

f Bio

logi

cal S

cien

ces

BIO

L 20

02 F

dn o

f Bio

logy

I, B

IOL

2002

H F

dn B

io 1

, BIO

L 20

03 F

dn B

io II

Dem

and

for

serv

ice

Fla

t$2

5.00

$25.

000.

00 %

Col

lege

of B

iolo

gica

l Sci

ence

sV

ario

us c

ours

es -

CB

S L

ab C

onsu

mab

les

Fee

Con

sum

able

mat

eria

lsF

lat

$82.

50$8

7.25

5.76

%C

olle

ge o

f Bio

logi

cal S

cien

ces

Var

ious

cou

rses

- C

BS

Rec

reat

ion

Fee

Dem

and

for

serv

ice

Fla

t$8

.25

$8.2

50.

00 %

Col

lege

of B

iolo

gica

l Sci

ence

sG

CD

610

3 H

uman

His

tolo

gyD

eman

d fo

r se

rvic

eF

lat

$50.

00$5

0.00

0.00

%C

olle

ge o

f Bio

logi

cal S

cien

ces

PB

IO 4

321

Min

neso

ta F

lora

Tra

nspo

rtat

ion/

field

trip

Fla

t$1

5.50

$15.

500.

00 %

Col

lege

of B

iolo

gica

l Sci

ence

sP

BIO

451

1 F

low

erin

g P

lant

Div

ersi

tyT

rans

port

atio

n/fie

ld tr

ipF

lat

$23.

50$2

3.50

0.00

%

Col

lege

of E

d/H

uman

Dev

Var

ious

cou

rses

- C

EH

D P

PG

Par

tner

ship

sD

eman

d fo

r se

rvic

eF

lat

New

Fee

$40.

00N

ew F

eeC

olle

ge o

f Ed/

Hum

an D

evV

ario

us c

ours

es -

CE

HD

PP

G P

artn

ersh

ips

Dem

and

for

serv

ice

Fla

tN

ew F

ee$5

0.00

New

Fee

Col

lege

of E

d/H

uman

Dev

EP

SY

561

4 F

ndns

-SpE

d II

Con

sum

able

mat

eria

lsF

lat

New

Fee

$10.

00N

ew F

eeC

olle

ge o

f Ed/

Hum

an D

evE

PS

Y 8

403

Soc

/Cul

tCon

t:Cou

nSk

Con

sum

able

mat

eria

lsF

lat

$45.

00$4

5.00

0.00

%C

olle

ge o

f Ed/

Hum

an D

evE

PS

Y 8

405

Car

eerD

ev:T

hry,

Ski

lls,C

nsel

ing

Dem

and

for

serv

ice

Fla

t$4

2.00

$42.

000.

00 %

Col

lege

of E

d/H

uman

Dev

EP

SY

841

3 P

erso

nalit

y A

sses

sD

eman

d fo

r se

rvic

eF

lat

$65.

00$6

0.00

-7.6

9 %

Col

lege

of E

d/H

uman

Dev

EP

SY

850

3 C

ouns

Pra

c I,

EP

SY

850

4 C

ouns

Pra

c II

Con

sum

able

mat

eria

lsF

lat

$4.0

0$4

.00

0.00

%C

olle

ge o

f Ed/

Hum

an D

evK

IN 3

027

Hum

an A

nato

my

for

Kin

Stu

dent

sD

eman

d fo

r se

rvic

eF

lat

$30.

00$3

0.00

0.00

%C

olle

ge o

f Ed/

Hum

an D

evK

IN 3

112

Intr

oduc

tion

to B

iom

echa

nics

Con

sum

able

mat

eria

lsF

lat

$25.

00$3

5.00

40.0

0 %

Col

lege

of E

d/H

uman

Dev

KIN

332

7 T

chng

PE

Ele

m S

chC

onsu

mab

le m

ater

ials

Fla

t$1

0.00

$10.

000.

00 %

Col

lege

of E

d/H

uman

Dev

KIN

338

5 H

uman

Phy

siol

ogy

Con

sum

able

mat

eria

lsF

lat

$20.

00$3

0.00

50.0

0 %

Col

lege

of E

d/H

uman

Dev

KIN

438

5 E

xerc

ise

Phy

siol

ogy

Dem

and

for

serv

ice

Fla

t$8

0.00

$110

.00

37.5

0 %

Col

lege

of E

d/H

uman

Dev

KIN

498

1 U

nder

stan

ding

Kin

Res

earc

hC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$5

0.00

New

Fee

Col

lege

of E

d/H

uman

Dev

KIN

543

5 E

xerc

ise

Sci

ence

Lab

orat

ory

Con

sum

able

mat

eria

lsF

lat

$50.

00$5

0.00

0.00

%C

olle

ge o

f Ed/

Hum

an D

evK

IN 5

485

Adv

ance

d E

xerc

ise

Tes

ting

Con

sum

able

mat

eria

lsF

lat

New

Fee

$60.

00N

ew F

ee

Attachment 8

Page 47: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

47

Un

iver

sity

of

Min

nes

ota

- 2

009

- 10

Tu

itio

n P

lan

: C

ou

rse

Fee

s -

Per

Sem

este

r

Cam

pu

s/C

olle

ge

Cla

ss N

ame

Fee

Pu

rpo

seT

ype

2009

A

mo

un

t20

10

Am

ou

nt

Per

cen

t C

han

ge

Col

lege

of E

d/H

uman

Dev

KIN

659

6 C

linic

al E

xp I:

Phy

s E

d, K

IN 6

597

Exp

II, K

IN 6

598

Exp

III

Con

sum

able

mat

eria

lsF

lat

$7.5

0$8

.00

6.67

%C

olle

ge o

f Ed/

Hum

an D

evP

E 1

004

Div

ing,

PE

1007

Beg

Sw

imD

eman

d fo

r se

rvic

eF

lat

$25.

00$1

8.00

-28.

00 %

Col

lege

of E

d/H

uman

Dev

PE

101

2 B

egin

ning

Run

ning

Dem

and

for

serv

ice

Fla

tN

ew F

ee$3

5.00

New

Fee

Col

lege

of E

d/H

uman

Dev

PE

101

4 C

ond.

Con

sum

able

mat

eria

lsF

lat

$5.0

0$2

.00

-60.

00 %

Col

lege

of E

d/H

uman

Dev

PE

101

4 C

ond.

Dem

and

for

serv

ice

Fla

t$5

0.00

$50.

000.

00 %

Col

lege

of E

d/H

uman

Dev

PE

102

2 W

hite

wat

er K

ayak

ing

Tra

nspo

rtat

ion/

field

trip

Fla

t$1

00.0

0$1

00.0

00.

00 %

Col

lege

of E

d/H

uman

Dev

PE

102

9 H

andb

all

Con

sum

able

mat

eria

lsF

lat

$35.

00$3

5.00

0.00

%C

olle

ge o

f Ed/

Hum

an D

evP

E 1

031

Sab

re F

enci

ngC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$2

.00

New

Fee

Col

lege

of E

d/H

uman

Dev

PE

103

2 B

adm

into

nD

eman

d fo

r se

rvic

eF

lat

$5.0

0$5

.00

0.00

%C

olle

ge o

f Ed/

Hum

an D

evP

E 1

033

Foi

l Fen

cing

Dem

and

for

serv

ice

Fla

t$5

.00

$2.0

0-6

0.00

%C

olle

ge o

f Ed/

Hum

an D

evP

E 1

034

Judo

Con

sum

able

mat

eria

lsF

lat

New

Fee

$35.

00N

ew F

eeC

olle

ge o

f Ed/

Hum

an D

evP

E 1

035

Kar

ate

Con

sum

able

mat

eria

lsF

lat

$35.

00$3

5.00

0.00

%C

olle

ge o

f Ed/

Hum

an D

evP

E 1

036

Rac

BC

onsu

mab

le m

ater

ials

Fla

t$1

0.00

$10.

000.

00 %

Col

lege

of E

d/H

uman

Dev

PE

103

6 R

acB

Dem

and

for

serv

ice

Fla

t$5

.00

$5.0

00.

00 %

Col

lege

of E

d/H

uman

Dev

PE

103

7 S

q R

acD

eman

d fo

r se

rvic

eF

lat

$10.

00$1

0.00

0.00

%C

olle

ge o

f Ed/

Hum

an D

evP

E 1

037

Sq

Rac

Con

sum

able

mat

eria

lsF

lat

$10.

00$1

0.00

0.00

%C

olle

ge o

f Ed/

Hum

an D

evP

E 1

038

Beg

Tn

Dem

and

for

serv

ice

Fla

t$5

.00

$4.0

0-2

0.00

%C

olle

ge o

f Ed/

Hum

an D

evP

E 1

042

Orie

ntee

ring

Dem

and

for

serv

ice

Fla

t$1

0.00

$5.0

0-5

0.00

%C

olle

ge o

f Ed/

Hum

an D

evP

E 1

043

Beg

in H

orse

Rid

ing

Con

sum

able

mat

eria

lsF

lat

$125

.00

$125

.00

0.00

%C

olle

ge o

f Ed/

Hum

an D

evP

E 1

045

Roc

k C

limbi

ngC

onsu

mab

le m

ater

ials

Fla

t$2

5.00

$25.

000.

00 %

Col

lege

of E

d/H

uman

Dev

PE

104

6 T

ae K

won

Do

Con

sum

able

mat

eria

lsF

lat

New

Fee

$35.

00N

ew F

eeC

olle

ge o

f Ed/

Hum

an D

evP

E 1

047

Bac

kpac

king

Con

sum

able

mat

eria

lsF

lat

New

Fee

$50.

00N

ew F

eeC

olle

ge o

f Ed/

Hum

an D

evP

E 1

047

Bac

kpac

king

Tra

nspo

rtat

ion/

field

trip

Fla

t$4

0.00

$40.

000.

00 %

Col

lege

of E

d/H

uman

Dev

PE

104

8 B

owlin

gC

onsu

mab

le m

ater

ials

Fla

t$5

0.00

$50.

000.

00 %

Col

lege

of E

d/H

uman

Dev

PE

105

5 G

olf

Dem

and

for

serv

ice

Fla

t$1

0.00

$8.0

0-2

0.00

%C

olle

ge o

f Ed/

Hum

an D

evP

E 1

057

Beg

inni

ng S

kiin

g, P

E 1

058

Sno

wbo

ardi

ngD

eman

d fo

r se

rvic

eF

lat

$110

.00

$110

.00

0.00

%

Col

lege

of E

d/H

uman

Dev

PE

105

9-T

rack

/Fie

ld, P

E 1

067-

Bas

ketb

all,

PE

107

1-C

ricke

t, P

E 1

072

Soc

cer

, 107

4 V

olle

ybal

lD

eman

d fo

r se

rvic

eF

lat

$5.0

0$2

.00

-60.

00 %

Col

lege

of E

d/H

uman

Dev

PE

107

3 S

oftb

all

Con

sum

able

mat

eria

lsF

lat

New

Fee

$4.0

0N

ew F

eeC

olle

ge o

f Ed/

Hum

an D

evP

E 1

107

Int.

Sw

imm

ing

Dem

and

for

serv

ice

Fla

tN

ew F

ee$2

0.00

New

Fee

Col

lege

of E

d/H

uman

Dev

PE

112

9 In

term

edia

te H

andb

all

Con

sum

able

mat

eria

lsF

lat

New

Fee

$35.

00N

ew F

eeC

olle

ge o

f Ed/

Hum

an D

evP

E 1

133

Inte

rmed

iate

Foi

l Fen

cing

Con

sum

able

mat

eria

lsF

lat

New

Fee

$2.0

0N

ew F

eeC

olle

ge o

f Ed/

Hum

an D

evP

E 1

135

Inte

rmed

iate

Kar

ate

Con

sum

able

mat

eria

lsF

lat

New

Fee

$35.

00N

ew F

eeC

olle

ge o

f Ed/

Hum

an D

evP

E 1

136

Int.

Rac

quet

ball

Con

sum

able

mat

eria

lsF

lat

$5.0

0$5

.00

0.00

%C

olle

ge o

f Ed/

Hum

an D

evP

E 1

137

Inte

rmed

iate

Squ

ash

Con

sum

able

mat

eria

lsF

lat

New

Fee

$5.0

0N

ew F

eeC

olle

ge o

f Ed/

Hum

an D

evP

E 1

137

Inte

rmed

iate

Squ

ash

Dem

and

for

serv

ice

Fla

tN

ew F

ee$1

0.00

New

Fee

Col

lege

of E

d/H

uman

Dev

PE

113

8 In

term

edia

te T

enni

sD

eman

d fo

r se

rvic

eF

lat

$5.0

0$4

.00

-20.

00 %

Col

lege

of E

d/H

uman

Dev

PE

114

6 In

term

edia

te T

ae K

wan

Do

Con

sum

able

mat

eria

lsF

lat

New

Fee

$35.

00N

ew F

eeC

olle

ge o

f Ed/

Hum

an D

evP

E 1

154

Fig

ure

Ska

ting

Con

sum

able

mat

eria

lsF

lat

New

Fee

$35.

00N

ew F

eeC

olle

ge o

f Ed/

Hum

an D

evP

E 1

157

Inte

rmed

iate

Ski

ing

Dem

and

for

serv

ice

Fla

t$1

10.0

0$1

10.0

00.

00 %

Col

lege

of E

d/H

uman

Dev

PE

117

4 In

term

edia

te V

olle

ybal

lC

onsu

mab

le m

ater

ials

Fla

t$5

.00

$2.0

0-6

0.00

%C

olle

ge o

f Ed/

Hum

an D

evP

E 1

205

Scu

baD

eman

d fo

r se

rvic

eF

lat

$95.

00$1

08.0

013

.68

%C

olle

ge o

f Ed/

Hum

an D

evP

E 1

262

Mar

atho

n T

rain

ing

Dem

and

for

serv

ice

Fla

tN

ew F

ee$2

00.0

0N

ew F

eeC

olle

ge o

f Ed/

Hum

an D

evP

E 1

305

Scu

ba S

tres

s R

escu

e &

Acc

Mgm

tD

eman

d fo

r se

rvic

eF

lat

$95.

00$9

5.00

0.00

%C

olle

ge o

f Ed/

Hum

an D

evP

E 1

306

Life

guar

d T

rain

ing

Dem

and

for

serv

ice

Fla

t$3

0.00

$20.

00-3

3.33

%C

olle

ge o

f Ed/

Hum

an D

evP

E 1

411

Wat

er S

afet

y In

stru

ctor

Dem

and

for

serv

ice

Fla

tN

ew F

ee$2

5.00

New

Fee

Col

lege

of E

d/H

uman

Dev

PS

TL

722

Intr

oduc

tory

Alg

ebra

(C

mpt

r.)

Con

sum

able

mat

eria

lsF

lat

New

Fee

$80.

00N

ew F

eeC

olle

ge o

f Ed/

Hum

an D

evP

ST

L 73

2 In

term

edia

te A

lgeb

ra (

Cm

ptr.

)C

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$8

0.00

New

Fee

Col

lege

of E

d/H

uman

Dev

PS

TL

1112

Nat

ure

in th

e C

ityT

rans

port

atio

n/fie

ld tr

ipF

lat

$20.

00$2

0.00

0.00

%C

olle

ge o

f Ed/

Hum

an D

evP

ST

L 11

33 N

atur

e S

tudy

Tra

nspo

rtat

ion/

field

trip

Fla

t$4

0.00

$40.

000.

00 %

Col

lege

of E

d/H

uman

Dev

PS

TL

1135

Hum

an A

nato

my

and

Phy

siol

ogy

Con

sum

able

mat

eria

lsF

lat

$20.

00$2

0.00

0.00

%C

olle

ge o

f Ed/

Hum

an D

evP

ST

L 14

85 P

hoto

grap

hyC

onsu

mab

le m

ater

ials

Fla

t$5

0.00

$50.

000.

00 %

Col

lege

of E

d/H

uman

Dev

RE

C 5

301

Wild

erne

ss a

nd A

dven

ture

Edu

cT

rans

port

atio

n/fie

ld tr

ipF

lat

$35.

00$3

5.00

0.00

%C

olle

ge o

f Ed/

Hum

an D

evR

EC

531

1 P

rog

Out

dr E

nv E

dT

rans

port

atio

n/fie

ld tr

ipF

lat

$15.

00$1

5.00

0.00

%C

olle

ge o

f Ed/

Hum

an D

evS

W 4

501

SrS

emS

ocJu

stic

eT

rans

port

atio

n/fie

ld tr

ipF

lat

$5.0

0$5

.00

0.00

%C

olle

ge o

f Ed/

Hum

an D

evS

W 8

010

Fie

ld P

rac.

I, S

W 8

020

Pra

c. II

, SW

803

0 A

dv P

rac.

, SW

804

1 S

pec

fldD

eman

d fo

r se

rvic

eP

er C

redi

t$1

0.00

$15.

0050

.00

%C

olle

ge o

f Ed/

Hum

an D

evY

OS

T 2

241

Exp

erie

ntia

l Lrn

gD

eman

d fo

r se

rvic

eF

lat

$20.

00$2

0.00

0.00

%C

olle

ge o

f Ed/

Hum

an D

evY

OS

T 4

196

You

thw

ork

Inte

rnsh

ipT

rans

port

atio

n/fie

ld tr

ipF

lat

New

Fee

$25.

00N

ew F

ee

Attachment 8

Page 48: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

48

Un

iver

sity

of

Min

nes

ota

- 2

009

- 10

Tu

itio

n P

lan

: C

ou

rse

Fee

s -

Per

Sem

este

r

Cam

pu

s/C

olle

ge

Cla

ss N

ame

Fee

Pu

rpo

seT

ype

2009

A

mo

un

t20

10

Am

ou

nt

Per

cen

t C

han

ge

Col

lege

of E

d/H

uman

Dev

YO

ST

431

4 T

heat

re A

ctiv

ities

Con

sum

able

mat

eria

lsF

lat

$25.

00$2

5.00

0.00

%C

olle

ge o

f Ed/

Hum

an D

evY

OS

T 5

101

You

thw

ork

Pra

c I,

YO

ST

510

2 P

rac

IIT

rans

port

atio

n/fie

ld tr

ipF

lat

$25.

00$2

5.00

0.00

%C

olle

ge o

f Ed/

Hum

an D

evY

OS

T 5

241

Exp

erie

ntia

l Lrn

gD

eman

d fo

r se

rvic

eF

lat

$25.

00$2

5.00

0.00

%C

olle

ge o

f Ed/

Hum

an D

evY

OS

T 5

301

Com

m A

dol S

exua

lity

Dem

and

for

serv

ice

Fla

t$1

0.00

$10.

000.

00 %

Col

lege

of E

d/H

uman

Dev

YO

ST

531

4 T

heat

re A

ctiv

ities

Dem

and

for

serv

ice

Fla

tN

ew F

ee$2

5.00

New

Fee

Col

lege

of L

iber

al A

rts

AN

TH

100

1 H

uman

Evo

lutio

n, A

NT

H10

01H

Hon

ors

Hum

an E

v.C

onsu

mab

le m

ater

ials

Fla

t$7

4.00

$74.

000.

00 %

Col

lege

of L

iber

al A

rts

AR

TS

100

1 C

once

pts

in V

isua

l Art

Con

sum

able

mat

eria

lsF

lat

$15.

00$1

5.00

0.00

%C

olle

ge o

f Lib

eral

Art

sA

RT

S 1

301

Scu

lptu

reC

onsu

mab

le m

ater

ials

Fla

t$9

0.00

$90.

000.

00 %

Col

lege

of L

iber

al A

rts

AR

TS

150

1 P

rintm

akin

g: In

tagl

io, L

ithog

rC

onsu

mab

le m

ater

ials

Fla

t$7

5.00

$75.

000.

00 %

Col

lege

of L

iber

al A

rts

AR

TS

170

2 D

igita

l Pho

togr

aphy

Con

sum

able

mat

eria

lsF

lat

New

Fee

$60.

00N

ew F

eeC

olle

ge o

f Lib

eral

Art

sA

RT

S 1

801

Cer

amic

sC

onsu

mab

le m

ater

ials

Fla

t$1

10.0

0$1

10.0

00.

00 %

Col

lege

of L

iber

al A

rts

AR

TS

190

5 F

resh

man

Sem

inar

Tra

nspo

rtat

ion/

field

trip

Fla

t$4

0.00

$40.

000.

00 %

Col

lege

of L

iber

al A

rts

AR

TS

344

4 M

ajor

Pro

ject

Con

sum

able

mat

eria

lsF

lat

New

Fee

$60.

00N

ew F

eeC

olle

ge o

f Lib

eral

Art

sA

RT

S 3

444

Maj

or P

roje

ctC

onsu

mab

le m

ater

ials

Per

Cre

dit

New

Fee

$60.

00N

ew F

eeC

olle

ge o

f Lib

eral

Art

sA

RT

S 3

444

Maj

or P

roje

ctC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$1

0.00

New

Fee

Col

lege

of L

iber

al A

rts

AR

TS

380

3 C

eram

ics:

Mol

d M

akin

gC

onsu

mab

le m

ater

ials

Fla

t$1

70.0

0$1

70.0

00.

00 %

Col

lege

of L

iber

al A

rts

AR

TS

540

0 C

once

pts

& P

ract

ice

Con

sum

able

mat

eria

lsF

lat

$10.

00$1

0.00

0.00

%C

olle

ge o

f Lib

eral

Art

sA

RT

S 5

405

Vis

ual N

arra

tive

Str

uctu

res

Con

sum

able

mat

eria

lsF

lat

$20.

00$2

0.00

0.00

%C

olle

ge o

f Lib

eral

Art

sA

RT

S 5

441

Pro

fess

nl P

ract

ices

Con

sum

able

mat

eria

lsF

lat

New

Fee

$35.

00N

ew F

eeC

olle

ge o

f Lib

eral

Art

sA

RT

S 5

444

B.F

.A. E

xhib

ition

Con

sum

able

mat

eria

lsF

lat

New

Fee

$40.

00N

ew F

eeC

olle

ge o

f Lib

eral

Art

sA

RT

S 5

490

Wor

ksho

p in

Art

Con

sum

able

mat

eria

lsF

lat

$75.

00$7

5.00

0.00

%C

olle

ge o

f Lib

eral

Art

sA

RT

S 5

490

Wor

ksho

p in

Art

Tra

nspo

rtat

ion/

field

trip

Fla

t$3

00.0

0$3

00.0

00.

00 %

Col

lege

of L

iber

al A

rts

AR

TS

582

1 C

eram

ic M

ater

ials

Ana

lysi

sC

onsu

mab

le m

ater

ials

Fla

t$9

0.00

$90.

000.

00 %

Col

lege

of L

iber

al A

rts

AR

TS

583

0 A

dv C

eram

ics:

Mol

d M

akng

Con

sum

able

mat

eria

lsF

lat

$180

.00

$180

.00

0.00

%C

olle

ge o

f Lib

eral

Art

sA

RT

S 5

990

Inde

pend

ent S

tudy

Con

sum

able

mat

eria

lsF

lat

New

Fee

$160

.00

New

Fee

Col

lege

of L

iber

al A

rts

AR

TS

599

0 In

depe

nden

t Stu

dyC

onsu

mab

le m

ater

ials

Per

Cre

dit

New

Fee

$50.

00N

ew F

eeC

olle

ge o

f Lib

eral

Art

sA

RT

S 5

990

Inde

pend

ent S

tudy

Con

sum

able

mat

eria

lsF

lat

New

Fee

$80.

00N

ew F

eeC

olle

ge o

f Lib

eral

Art

sA

RT

S 8

500

Prin

tmak

ing

Con

sum

able

mat

eria

lsF

lat

$125

.00

$125

.00

0.00

%C

olle

ge o

f Lib

eral

Art

sA

RT

S 8

700

Pho

togr

aphy

Con

sum

able

mat

eria

lsF

lat

New

Fee

$100

.00

New

Fee

Col

lege

of L

iber

al A

rts

AR

TS

880

0 C

eram

ics

Con

sum

able

mat

eria

lsF

lat

$250

.00

$250

.00

0.00

%C

olle

ge o

f Lib

eral

Art

sA

RT

S 8

990

MF

A C

reat

ive

The

sis

Con

sum

able

mat

eria

lsF

lat

New

Fee

$100

.00

New

Fee

Col

lege

of L

iber

al A

rts

AR

TS

899

0 M

FA

Cre

ativ

e T

hesi

sC

onsu

mab

le m

ater

ials

Per

Cre

dit

New

Fee

$80.

00N

ew F

eeC

olle

ge o

f Lib

eral

Art

sV

ario

us c

ours

es -

Dep

t of A

rt c

ours

e fe

e -

Cer

amic

sC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$1

60.0

0N

ew F

eeC

olle

ge o

f Lib

eral

Art

sV

ario

us c

ours

es -

Col

labo

rativ

e A

rts

- C

olla

bora

tory

Fee

Con

sum

able

mat

eria

lsF

lat

New

Fee

$25.

00N

ew F

eeC

olle

ge o

f Lib

eral

Art

sV

ario

us c

ours

es -

Col

labo

rativ

e A

rts

- A

rt o

f Col

labo

ratio

n/C

ross

ing

Bou

ndar

ies

Fee

Con

sum

able

mat

eria

lsF

lat

New

Fee

$35.

00N

ew F

eeC

olle

ge o

f Lib

eral

Art

sV

ario

us c

ours

es -

Col

labo

rativ

e A

rts

- C

OLA

Top

ics

fees

Con

sum

able

mat

eria

lsF

lat

New

Fee

$50.

00N

ew F

eeC

olle

ge o

f Lib

eral

Art

sV

ario

us c

ours

es -

Dep

artm

ent o

f Art

Cou

rse

Fee

- S

culp

ture

Con

sum

able

mat

eria

lsF

lat

New

Fee

$25.

00N

ew F

eeC

olle

ge o

f Lib

eral

Art

sV

ario

us c

ours

es -

Dan

ce A

ccom

pani

st F

ee -

Afr

ican

Dan

ce &

Top

ics

Dem

and

for

serv

ice

Fla

tN

ew F

ee$6

5.00

New

Fee

Col

lege

of L

iber

al A

rts

Var

ious

cou

rses

- D

ept o

f Art

Dig

ital D

raw

ing

Fee

Con

sum

able

mat

eria

lsF

lat

New

Fee

$100

.00

New

Fee

Col

lege

of L

iber

al A

rts

Var

ious

cou

rses

- D

epar

tmen

t of A

rt C

rs F

ee-

Dra

w &

Pai

ntC

onsu

mab

le m

ater

ials

Fla

t$1

5.00

$15.

000.

00 %

Col

lege

of L

iber

al A

rts

Var

ious

cou

rses

- D

epar

tmen

t of A

rt C

ours

e F

ee-

Pai

ntin

gC

onsu

mab

le m

ater

ials

Fla

t$3

0.00

$30.

000.

00 %

Col

lege

of L

iber

al A

rts

Var

ious

cou

rses

- D

epar

tmen

t of A

rt C

ours

e F

ee-

Dra

win

g/P

aint

ing

Con

sum

able

mat

eria

lsF

lat

$35.

00$3

5.00

0.00

%C

olle

ge o

f Lib

eral

Art

sV

ario

us c

ours

es -

Dep

artm

ent o

f Art

Cou

rse

Fee

- D

raw

ing

Con

sum

able

mat

eria

lsF

lat

$95.

00$9

5.00

0.00

%C

olle

ge o

f Lib

eral

Art

sV

ario

us c

ours

es -

Dep

artm

ent o

f Art

Cou

rse

Fee

- D

raw

ing

Tra

nspo

rtat

ion/

field

trip

Fla

t$1

10.0

0$1

10.0

00.

00 %

Col

lege

of L

iber

al A

rts

Var

ious

cou

rses

- D

epar

tmen

t of A

rt C

ours

e F

ee-

Scu

lptu

reC

onsu

mab

le m

ater

ials

Fla

t$2

5.00

$25.

000.

00 %

Col

lege

of L

iber

al A

rts

Var

ious

cou

rses

- D

epar

tmen

t of A

rt C

ours

e F

ee-

Per

form

ance

Art

Con

sum

able

mat

eria

lsF

lat

$60.

00$6

0.00

0.00

%C

olle

ge o

f Lib

eral

Art

sV

ario

us c

ours

es -

Dep

artm

ent o

f Art

Cou

rse

Fee

- S

culp

ture

Con

sum

able

mat

eria

lsF

lat

$85.

00$8

5.00

0.00

%C

olle

ge o

f Lib

eral

Art

sV

ario

us c

ours

es -

Dep

artm

ent o

f Art

Fou

ndry

mat

eria

ls fe

eC

onsu

mab

le m

ater

ials

Fla

t$2

5.00

$25.

000.

00 %

Col

lege

of L

iber

al A

rts

Var

ious

cou

rses

- D

ept o

f Art

Fou

ndry

Invo

ice

Con

sum

able

mat

eria

lsF

lat

$50.

00$5

0.00

0.00

%C

olle

ge o

f Lib

eral

Art

sV

ario

us c

ours

es -

Dep

artm

ent o

f Art

Fou

ndry

Mat

eria

ls F

eeC

onsu

mab

le m

ater

ials

Fla

t$2

00.0

0$2

00.0

00.

00 %

Col

lege

of L

iber

al A

rts

Var

ious

cou

rses

- D

epar

tmen

t of A

rt B

ook

Art

s M

ater

ials

Fee

Con

sum

able

mat

eria

lsF

lat

$40.

00$4

0.00

0.00

%C

olle

ge o

f Lib

eral

Art

sV

ario

us c

ours

es -

Dep

artm

ent o

f Art

Pap

erm

akin

g M

ater

ials

Fee

Con

sum

able

mat

eria

lsF

lat

$50.

00$5

0.00

0.00

%C

olle

ge o

f Lib

eral

Art

sV

ario

us c

ours

es -

Dep

artm

ent o

f Art

Prin

tmak

ing

Mat

eria

ls fe

eC

onsu

mab

le m

ater

ials

Per

Cre

dit

$75.

00$7

5.00

0.00

%C

olle

ge o

f Lib

eral

Art

sV

ario

us c

ours

es -

Dep

artm

ent o

f Art

Prin

tmak

ing

Mat

eria

ls fe

eC

onsu

mab

le m

ater

ials

Fla

t$9

5.00

$95.

000.

00 %

Col

lege

of L

iber

al A

rts

Var

ious

cou

rses

- D

epar

tmen

t of A

rt P

rintm

akin

g m

ater

ials

fee

Con

sum

able

mat

eria

lsF

lat

$100

.00

$100

.00

0.00

%C

olle

ge o

f Lib

eral

Art

sV

ario

us c

ours

es -

Dep

artm

ent o

f Art

Tim

e &

Inte

ract

ivity

Mat

eria

ls fe

eC

onsu

mab

le m

ater

ials

Fla

t$2

5.00

$25.

000.

00 %

Col

lege

of L

iber

al A

rts

Var

ious

cou

rses

- D

epar

tmen

t of A

rt T

ime

& In

tera

ctiv

ity m

ater

ials

fee

Con

sum

able

mat

eria

lsF

lat

$50.

00$5

0.00

0.00

%

Attachment 8

Page 49: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

49

Un

iver

sity

of

Min

nes

ota

- 2

009

- 10

Tu

itio

n P

lan

: C

ou

rse

Fee

s -

Per

Sem

este

r

Cam

pu

s/C

olle

ge

Cla

ss N

ame

Fee

Pu

rpo

seT

ype

2009

A

mo

un

t20

10

Am

ou

nt

Per

cen

t C

han

ge

Col

lege

of L

iber

al A

rts

Var

ious

cou

rses

- D

epar

tmen

t of A

rt T

ime

& In

tera

ctiv

ity M

ater

ials

fee

Con

sum

able

mat

eria

lsF

lat

$75.

00$7

5.00

0.00

%C

olle

ge o

f Lib

eral

Art

sV

ario

us c

ours

es -

Dep

artm

ent o

f Art

Tim

e &

Inte

ract

ivity

mat

eria

ls fe

eC

onsu

mab

le m

ater

ials

Fla

t$1

00.0

0$1

00.0

00.

00 %

Col

lege

of L

iber

al A

rts

Var

ious

cou

rses

- D

epar

tmen

t of A

rt P

hoto

grap

hy m

ater

ials

fee

Con

sum

able

mat

eria

lsF

lat

$40.

00$4

0.00

0.00

%C

olle

ge o

f Lib

eral

Art

sV

ario

us c

ours

es -

Dep

artm

ent o

f Art

Pho

togr

aphy

Mat

eria

ls fe

eC

onsu

mab

le m

ater

ials

Fla

t$8

0.00

$80.

000.

00 %

Col

lege

of L

iber

al A

rts

Var

ious

cou

rses

- D

epar

tmen

t of A

rt C

eram

ics

Mat

eria

ls fe

eC

onsu

mab

le m

ater

ials

Fla

t$1

40.0

0$1

40.0

00.

00 %

Col

lege

of L

iber

al A

rts

Var

ious

cou

rses

- S

LHS

-Aud

iolo

gy C

ours

e F

eeC

onsu

mab

le m

ater

ials

Fla

t$1

5.00

$15.

000.

00 %

Col

lege

of L

iber

al A

rts

Var

ious

cou

rses

- S

LHS

Clin

ical

Ed

Cou

rse

Fee

Con

sum

able

mat

eria

lsP

er C

redi

t$1

5.00

$15.

000.

00 %

Col

lege

of L

iber

al A

rts

Var

ious

cou

rses

- J

ourn

alis

m/M

ass

Com

m-B

asic

Lab

Fee

Con

sum

able

mat

eria

lsF

lat

$9.0

0$9

.00

0.00

%C

olle

ge o

f Lib

eral

Art

sV

ario

us c

ours

es -

Jou

rnal

ism

/Mas

s C

omm

-Prin

ting

Lab

Fee

Con

sum

able

mat

eria

lsF

lat

$22.

00$2

2.00

0.00

%C

olle

ge o

f Lib

eral

Art

sV

ario

us c

ours

es -

Jou

rnal

ism

/Mas

s C

omm

-Dig

ital L

ab F

eeC

onsu

mab

le m

ater

ials

Fla

t$2

8.00

$28.

000.

00 %

Col

lege

of L

iber

al A

rts

Var

ious

cou

rses

- G

EO

G 1

973/

3973

Cop

yrig

ht F

eeC

onsu

mab

le m

ater

ials

Fla

t$5

.00

$5.0

00.

00 %

Col

lege

of L

iber

al A

rts

Var

ious

cou

rses

- A

pplie

d M

usic

Fee

-Maj

ors

Dem

and

for

serv

ice

Per

Cre

dit

$55.

00$5

5.00

0.00

%C

olle

ge o

f Lib

eral

Art

sV

ario

us c

ours

es -

App

lied

Mus

ic F

ee-S

econ

dary

Dem

and

for

serv

ice

Per

Cre

dit

$75.

00$7

5.00

0.00

%C

olle

ge o

f Lib

eral

Art

sV

ario

us c

ours

es -

App

lied

Mus

ic F

ee-B

eyon

d R

equi

rmen

tD

eman

d fo

r se

rvic

eP

er C

redi

t$9

0.00

$90.

000.

00 %

Col

lege

of L

iber

al A

rts

Var

ious

cou

rses

- A

pplie

d M

usic

Fee

-Ele

ctiv

esD

eman

d fo

r se

rvic

eP

er C

redi

t$1

55.0

0$1

55.0

00.

00 %

Col

lege

of L

iber

al A

rts

Var

ious

cou

rses

- T

heat

re A

rts

Cou

rse

Fee

- S

tage

Mat

eria

lsC

onsu

mab

le m

ater

ials

Fla

t$6

0.00

$60.

000.

00 %

Col

lege

of L

iber

al A

rts

Var

ious

cou

rses

- D

ance

Acc

ompa

nist

Fee

-Mod

ern,

Bal

let,

Ara

bic,

Fla

men

co D

ance

Dem

and

for

serv

ice

Fla

t$5

5.00

$60.

009.

09 %

Col

lege

of L

iber

al A

rts

Var

ious

cou

rses

- D

ance

Acc

ompa

nist

Fee

-Tap

Cou

rses

Dem

and

for

serv

ice

Fla

t$2

5.00

$25.

000.

00 %

Col

lege

of L

iber

al A

rts

Var

ious

cou

rses

- D

ance

Acc

ompa

nist

Fee

-Jaz

z C

ours

esD

eman

d fo

r se

rvic

eF

lat

$35.

00$3

5.00

0.00

%C

olle

ge o

f Lib

eral

Art

sV

ario

us c

ours

es -

Mus

ic C

ours

e F

ee-P

iano

Dem

and

for

serv

ice

Fla

t$4

5.00

$45.

000.

00 %

Col

lege

of L

iber

al A

rts

Var

ious

cou

rses

- E

nsem

ble

Fee

Con

sum

able

mat

eria

lsF

lat

$22.

50$2

2.50

0.00

%C

olle

ge o

f Lib

eral

Art

sV

ario

us c

ours

es -

Mus

ic C

ours

e F

ee-M

UE

DC

onsu

mab

le m

ater

ials

Fla

t$5

0.00

$50.

000.

00 %

Col

lege

of L

iber

al A

rts

Var

ious

cou

rses

- A

nthr

opol

ogy

Cou

rse

Fee

Con

sum

able

mat

eria

lsF

lat

$25.

00$2

5.00

0.00

%C

olle

ge o

f Lib

eral

Art

sV

ario

us c

ours

es -

Ant

hrop

olog

y C

ours

e F

ee-A

rche

olog

yC

onsu

mab

le m

ater

ials

Fla

t$6

0.00

$60.

000.

00 %

Col

lege

of L

iber

al A

rts

CO

MM

320

1 E

lect

roni

c M

ed P

rod

Con

sum

able

mat

eria

lsF

lat

$5.0

0$5

.00

0.00

%C

olle

ge o

f Lib

eral

Art

sC

OM

M 3

204

Adv

Ele

ctro

nic

Med

ia P

rod

Con

sum

able

mat

eria

lsF

lat

$10.

00$1

0.00

0.00

%C

olle

ge o

f Lib

eral

Art

sC

SC

L 52

56W

Sub

urbi

aD

eman

d fo

r se

rvic

eF

lat

$55.

00$5

5.00

0.00

%C

olle

ge o

f Lib

eral

Art

sID

120

1 M

ajor

& C

aree

r E

xplo

ratio

nC

onsu

mab

le m

ater

ials

Fla

t$3

0.00

$30.

000.

00 %

Col

lege

of L

iber

al A

rts

ID 3

201

Car

eer

Pla

nC

onsu

mab

le m

ater

ials

Fla

t$4

0.00

$40.

000.

00 %

Col

lege

of L

iber

al A

rts

MU

ED

501

1 M

usic

in E

lem

Cla

ssC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$2

5.00

New

Fee

Col

lege

of L

iber

al A

rts

SP

AN

340

1 La

tino

Imm

igra

tion/

Com

m S

ervc

Dem

and

for

serv

ice

Fla

t$1

0.00

$25.

0015

0.00

%C

olle

ge o

f Lib

eral

Art

sT

H 1

101W

Intr

o to

The

atre

Tra

nspo

rtat

ion/

field

trip

Fla

tN

ew F

ee$2

0.00

New

Fee

Col

lege

of L

iber

al A

rts

TH

110

1W In

tro

to T

heat

reT

rans

port

atio

n/fie

ld tr

ipF

lat

$30.

00$1

0.00

-66.

67 %

Col

lege

of L

iber

al A

rts

TH

191

1W E

nter

tain

men

t w/ A

ttitu

deT

rans

port

atio

n/fie

ld tr

ipF

lat

$125

.00

$125

.00

0.00

%C

olle

ge o

f Lib

eral

Art

sT

H 4

322

Act

ing

for

Cam

era

Con

sum

able

mat

eria

lsF

lat

New

Fee

$20.

00N

ew F

eeC

olle

ge o

f Lib

eral

Art

sT

H 4

380

Cre

ativ

e C

olla

bora

tion

Con

sum

able

mat

eria

lsF

lat

New

Fee

$25.

00N

ew F

eeC

olle

ge o

f Lib

eral

Art

sT

H 4

532

Mak

eup

for

Act

orC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$7

5.00

New

Fee

Col

lege

of L

iber

al A

rts

TH

535

5 P

uppe

try

in T

heat

reC

onsu

mab

le m

ater

ials

Fla

t$4

5.00

$45.

000.

00 %

Col

lege

of L

iber

al A

rts

UR

BS

375

1 U

rban

Env

ironm

ent

Tra

nspo

rtat

ion/

field

trip

Fla

t$5

.00

$5.0

00.

00 %

Col

lege

of L

iber

al A

rts

WR

IT 4

501

Usa

bilit

y T

estin

gD

eman

d fo

r se

rvic

eF

lat

$40.

00$4

0.00

0.00

%

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

AG

RO

110

1 B

io o

f Pla

nt S

yste

mC

onsu

mab

le m

ater

ials

Fla

t$4

6.50

$46.

500.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

AG

RO

110

3 C

rops

, Env

ironm

ent &

Soc

iety

, AG

RO

210

1 B

io F

ood,

Lan

d, E

nvC

onsu

mab

le m

ater

ials

Fla

t$3

0.00

$30.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

AG

RO

166

0 F

irst-

Yea

r C

ollo

quiu

mT

rans

port

atio

n/fie

ld tr

ipF

lat

$40.

00$4

0.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciA

GR

O 4

005

App

Cro

p P

hys

& D

evC

onsu

mab

le m

ater

ials

Fla

t$3

0.00

$45.

0050

.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciA

GR

O 4

603

Fie

ld C

rop

Sco

ut &

Pro

b D

iag

Tra

nspo

rtat

ion/

field

trip

Fla

t$2

5.00

$25.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

AN

SC

100

1 O

rient

atio

n to

Ani

mal

Sci

ence

Tra

nspo

rtat

ion/

field

trip

Fla

t$2

0.00

$20.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

AN

SC

205

5 H

orse

Hea

lth M

anag

emen

tC

onsu

mab

le m

ater

ials

Fla

t$2

5.00

$25.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

AN

SC

305

2 E

quin

e A

nato

my

& E

xerc

ise

Phy

sC

onsu

mab

le m

ater

ials

Fla

t$5

0.00

$50.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

AN

SC

330

1 S

yste

mic

Phy

siol

ogy

Con

sum

able

mat

eria

lsF

lat

$25.

00$2

5.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciA

NS

C 4

404

App

lied

Dai

ry N

utrit

ion

Dem

and

for

serv

ice

Fla

t$3

5.00

$35.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

AN

SC

460

3 B

eef P

rodu

ctio

n S

yste

ms

Mgm

t, A

NS

C 4

613

Adv

Bee

f Pro

d S

ysT

rans

port

atio

n/fie

ld tr

ipF

lat

$100

.00

$100

.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciA

NS

C 8

131

Mol

Bio

l Tec

hC

onsu

mab

le m

ater

ials

Fla

t$2

00.0

0$2

00.0

00.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

BB

E 1

001

Bio

prds

& B

iosy

s E

ng O

rient

Tra

nspo

rtat

ion/

field

trip

Fla

t$5

5.00

$55.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

BB

E 3

001

Mec

hani

cs &

Str

uctl

Des

ign

Con

sum

able

mat

eria

lsF

lat

$10.

00$2

0.00

100.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

BB

E 3

013

Eng

r P

rin C

ell P

roc

Con

sum

able

mat

eria

lsF

lat

$100

.00

$100

.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciB

BE

302

3 E

colo

gica

l Eng

Prin

cipl

esC

onsu

mab

le m

ater

ials

Fla

t$4

0.00

$40.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

BB

E 3

101

Sta

tics/

Str

uctr

s fo

r C

onst

Mgm

tC

onsu

mab

le m

ater

ials

Fla

t$1

0.00

$20.

0010

0.00

%

Attachment 8

Page 50: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

50

Un

iver

sity

of

Min

nes

ota

- 2

009

- 10

Tu

itio

n P

lan

: C

ou

rse

Fee

s -

Per

Sem

este

r

Cam

pu

s/C

olle

ge

Cla

ss N

ame

Fee

Pu

rpo

seT

ype

2009

A

mo

un

t20

10

Am

ou

nt

Per

cen

t C

han

ge

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

BB

E 4

407

Bio

-bas

ed P

rod

Mfg

& A

pps

IC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$1

5.00

New

Fee

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

BB

E 4

412W

Bio

-bas

ed P

rod

Mfg

& A

pps

IIC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$1

5.00

New

Fee

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

BB

E 4

533

Agr

Was

te M

gmt E

ngr

Con

sum

able

mat

eria

lsF

lat

$50.

00$5

0.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciB

BE

474

4 E

ngr

Prin

for

Bio

l Sci

entis

tsC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$3

0.00

New

Fee

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

Var

ious

cou

rses

- T

rans

port

atio

n / C

onsu

mab

les

Tra

nspo

rtat

ion/

field

trip

Fla

t$2

5.00

$25.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

Var

ious

cou

rses

- In

tern

atio

nal S

tudi

es T

rave

l Cos

tT

rans

port

atio

n/fie

ld tr

ipF

lat

$4,0

00.0

0$4

,000

.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciV

ario

us c

ours

es -

FR

347

1 / 5

471

For

est P

lng

and

Mgm

tC

onsu

mab

le m

ater

ials

Fla

t$2

5.00

$25.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

Var

ious

cou

rses

- P

lant

Pat

holo

gy C

ours

e F

eeC

onsu

mab

le m

ater

ials

Fla

t$2

0.00

$20.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

Var

ious

cou

rses

- W

etla

nd S

oils

Tra

nspo

rtat

ion/

field

trip

Fla

t$5

5.00

$55.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

Var

ious

cou

rses

- T

rans

port

atio

n / L

ab fe

eT

rans

port

atio

n/fie

ld tr

ipF

lat

$75.

00$7

5.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciE

NT

300

5 In

sect

Bio

logy

Con

sum

able

mat

eria

lsF

lat

$25.

00$2

5.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciE

NT

536

1 A

quat

ic In

sect

sC

onsu

mab

le m

ater

ials

Fla

t$3

0.00

$30.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

ES

PM

100

1 F

resh

men

Orie

ntat

ion

to E

SP

MT

rans

port

atio

n/fie

ld tr

ipF

lat

$55.

00$5

5.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciE

SP

M 1

011

Issu

es in

the

Env

ironm

ent

Tra

nspo

rtat

ion/

field

trip

Fla

t$1

5.00

$15.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

ES

PM

322

1 S

oil C

onse

rv. &

Lan

d-U

se M

ngm

tT

rans

port

atio

n/fie

ld tr

ipF

lat

$20.

00$3

0.00

50.0

0 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

ES

PM

404

1W P

rob

Sol

vng

for

Env

iron

Cha

nge

Con

sum

able

mat

eria

lsF

lat

$40.

00$4

0.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciF

R 1

001

Orie

ntat

ion/

Info

rmat

ion

Sys

tem

Tra

nspo

rtat

ion/

field

trip

Fla

t$5

5.00

$55.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FR

210

1 Id

entif

ying

For

est P

lant

sD

eman

d fo

r se

rvic

eF

lat

$0.0

1$0

.01

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciF

R 2

102

Nor

ther

n F

ores

ts: F

ield

Eco

lgy

Dem

and

for

serv

ice

Fla

t$3

5.98

$35.

980.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FR

210

2 N

orth

ern

For

ests

: Fie

ld E

colg

yD

eman

d fo

r se

rvic

eF

lat

$124

.00

$124

.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciF

R 2

102

Nor

ther

n F

ores

ts: F

ield

Eco

lgy

Dem

and

for

serv

ice

Fla

t$3

0.00

$30.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FR

210

2 N

orth

ern

For

ests

: Fie

ld E

colg

yD

eman

d fo

r se

rvic

eF

lat

$550

.00

$550

.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciF

R 2

102

Nor

ther

n F

ores

ts: F

ield

Eco

lgy

Tra

nspo

rtat

ion/

field

trip

Fla

t$1

25.0

0$1

25.0

00.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FR

210

4 M

easu

ring

For

est R

esou

rces

Dem

and

for

serv

ice

Fla

t$0

.01

$0.0

10.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FR

310

4 F

ores

t Eco

logy

Tra

nspo

rtat

ion/

field

trip

Fla

t$7

0.00

$70.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FR

320

3 F

ores

t Fire

& D

istu

rban

ce E

col

Tra

nspo

rtat

ion/

field

trip

Fla

t$2

0.00

$20.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FR

361

2 S

ilvi&

Tim

br H

rvst

g P

racs

in M

NT

rans

port

atio

n/fie

ld tr

ipF

lat

$125

.00

$175

.00

40.0

0 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FR

510

4 F

ores

t Eco

logy

Tra

nspo

rtat

ion/

field

trip

Fla

t$7

0.00

$70.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FR

516

1 N

orth

ern

For

est F

ield

Cou

rse

Dem

and

for

serv

ice

Fla

t$5

50.0

0$5

50.0

00.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FR

516

1 N

orth

ern

For

est F

ield

Cou

rse

Tra

nspo

rtat

ion/

field

trip

Fla

t$1

55.0

0$1

55.0

00.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FR

516

1 N

orth

ern

For

est F

ield

Cou

rse

Dem

and

for

serv

ice

Fla

t$3

5.98

$35.

980.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FR

516

1 N

orth

ern

For

est F

ield

Cou

rse

Dem

and

for

serv

ice

Fla

t$1

13.5

0$1

13.5

00.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FR

516

1 N

orth

ern

For

est F

ield

Cou

rse

Con

sum

able

mat

eria

lsF

lat

New

Fee

$20.

00N

ew F

eeC

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciF

R 5

203

For

est F

ire &

Dis

turb

ance

Eco

lT

rans

port

atio

n/fie

ld tr

ipF

lat

$20.

00$2

0.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciF

R 5

228

Adv

Ass

essm

ent &

Mod

elin

gT

rans

port

atio

n/fie

ld tr

ipF

lat

$75.

00$7

5.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciF

R 5

413

Mng

For

Eco

sys:

Silv

icul

tre

Lab

Tra

nspo

rtat

ion/

field

trip

Fla

t$5

0.00

$50.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FR

561

1 F

ield

Silv

icul

ture

Dem

and

for

serv

ice

Fla

t$6

5.00

$65.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FR

561

1 F

ield

Silv

icul

ture

Tra

nspo

rtat

ion/

field

trip

Fla

t$6

5.00

$65.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FR

561

2 S

ilvi&

Tim

br H

rvst

g P

racs

in M

NT

rans

port

atio

n/fie

ld tr

ipF

lat

$125

.00

$175

.00

40.0

0 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FR

561

5 F

ld R

emot

e S

ensi

ng/R

es S

urve

yD

eman

d fo

r se

rvic

eF

lat

$70.

00$7

0.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciF

R 5

621

Fld

Tim

ber

Har

vstg

& R

oad

Pln

gD

eman

d fo

r se

rvic

eF

lat

$65.

00$6

5.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciF

R 5

621

Fld

Tim

ber

Har

vstg

& R

oad

Pln

gD

eman

d fo

r se

rvic

eF

lat

$75.

00$7

5.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciF

SC

N 1

001

Orie

ntat

ion

to N

utrit

ion

Tra

nspo

rtat

ion/

field

trip

Fla

t$2

0.00

$20.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FS

CN

102

1 In

trod

ucto

ry M

icro

biol

ogy

Con

sum

able

mat

eria

lsF

lat

$45.

00$4

5.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciF

SC

N 3

102

Intr

oduc

tion

to F

ood

Sci

ence

Con

sum

able

mat

eria

lsF

lat

$35.

00$3

5.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciF

SC

N 3

731

Foo

d S

ervi

ce O

per

Mgm

t Lab

Con

sum

able

mat

eria

lsF

lat

$25.

00$2

5.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciF

SC

N 4

121

Foo

d M

icro

biol

ogy

Con

sum

able

mat

eria

lsF

lat

New

Fee

$75.

00N

ew F

eeC

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciF

SC

N 4

122

Foo

d F

erm

enta

tions

& B

iote

chC

onsu

mab

le m

ater

ials

Fla

t$7

5.00

$25.

00-6

6.67

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciF

SC

N 4

311

Che

m R

eact

ions

in F

ood

Sys

tem

sC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$5

0.00

New

Fee

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FS

CN

431

2W F

ood

Ana

lysi

sC

onsu

mab

le m

ater

ials

Fla

t$2

5.00

$25.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FS

CN

433

2 F

ood

Pro

cess

ing

Ope

ratio

nsC

onsu

mab

le m

ater

ials

Fla

t$3

0.00

$30.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FS

CN

434

3 P

roce

ssin

g of

Dai

ry P

rodu

cts

Con

sum

able

mat

eria

lsF

lat

$40.

00$4

0.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciF

SC

N 4

349

Foo

d S

cien

ce C

apst

one

Con

sum

able

mat

eria

lsF

lat

New

Fee

$100

.00

New

Fee

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FS

CN

461

3 E

xper

imen

tal N

utrit

ion

Con

sum

able

mat

eria

lsF

lat

$75.

00$1

00.0

033

.33

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciF

SC

N 5

481

Sen

sory

Eva

l of F

ood

Qua

lity

Con

sum

able

mat

eria

lsF

lat

New

Fee

$30.

00N

ew F

eeC

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciF

W 1

001

Orie

nt in

Fsh

rs,W

ldlf,

Con

sBio

Tra

nspo

rtat

ion/

field

trip

Fla

t$5

5.00

$55.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FW

410

1 H

erpe

tolo

gyT

rans

port

atio

n/fie

ld tr

ipF

lat

$25.

00$2

5.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciF

W 4

106

Impr

tnt P

lant

s in

FW

Hab

itats

Dem

and

for

serv

ice

Fla

t$0

.01

$0.0

10.

00 %

Attachment 8

Page 51: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

51

Un

iver

sity

of

Min

nes

ota

- 2

009

- 10

Tu

itio

n P

lan

: C

ou

rse

Fee

s -

Per

Sem

este

r

Cam

pu

s/C

olle

ge

Cla

ss N

ame

Fee

Pu

rpo

seT

ype

2009

A

mo

un

t20

10

Am

ou

nt

Per

cen

t C

han

ge

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FW

410

8 F

ld M

thd

Rsr

ch/C

ons

Ver

t Pop

sD

eman

d fo

r se

rvic

eF

lat

$550

.00

$550

.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciF

W 4

108

Fld

Mth

d R

srch

/Con

s V

ert P

ops

Tra

nspo

rtat

ion/

field

trip

Fla

t$1

50.0

0$1

50.0

00.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FW

410

8 F

ld M

thd

Rsr

ch/C

ons

Ver

t Pop

sD

eman

d fo

r se

rvic

eF

lat

$35.

98$3

5.98

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciF

W 4

108

Fld

Mth

d R

srch

/Con

s V

ert P

ops

Dem

and

for

serv

ice

Fla

t$1

24.0

0$1

24.0

00.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

FW

456

5 F

W E

colo

gy/M

gmt:

Fie

ld T

ripT

rans

port

atio

n/fie

ld tr

ipF

lat

$250

.00

$250

.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciF

W 5

625

Wld

lf H

ndln

g/Im

mob

iliza

tion

Con

sum

able

mat

eria

lsF

lat

$150

.00

$300

.00

100.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

HO

RT

100

1 P

lant

Pro

paga

tion

Con

sum

able

mat

eria

lsF

lat

$35.

00$3

5.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciH

OR

T 1

004

Bui

ld H

ort L

earn

Com

mun

ityT

rans

port

atio

n/fie

ld tr

ipF

lat

$55.

00$5

5.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciH

OR

T 1

013

Flo

ral D

esig

nC

onsu

mab

le m

ater

ials

Fla

t$2

00.0

0$2

00.0

00.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

HO

RT

101

5 W

oody

& H

erb

Plts

Tra

nspo

rtat

ion/

field

trip

Fla

t$1

5.00

$20.

0033

.33%

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

HO

RT

103

1 V

ines

and

Win

es In

tro

Con

sum

able

mat

eria

lsF

lat

$60.

00$7

5.00

25.0

0 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

HO

RT

203

1 O

rgan

ic F

ood:

Gro

w, B

uy, F

eed

Tra

nspo

rtat

ion/

field

trip

Fla

tN

ew F

ee$2

0.00

New

Fee

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

HO

RT

300

2W G

reen

hous

e M

anag

emen

tC

onsu

mab

le m

ater

ials

Fla

t$4

0.00

$40.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

HO

RT

300

5 E

nvir

Effe

cts

on H

ort C

rops

Con

sum

able

mat

eria

lsF

lat

$30.

00$3

0.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciH

OR

T 4

015

Adv

Woo

dy &

Her

b P

lt T

opic

sT

rans

port

atio

n/fie

ld tr

ipF

lat

New

Fee

$30.

00N

ew F

eeC

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciH

OR

T 4

021

Land

scap

e D

esig

n an

d Im

plem

IC

onsu

mab

le m

ater

ials

Fla

t$1

00.0

0$1

00.0

00.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

HO

RT

402

2 C

AD

for

Land

scap

esD

eman

d fo

r se

rvic

eF

lat

$75.

00$7

5.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciH

OR

T 4

023

Land

Des

ign

& Im

plem

II, H

OR

T 5

018

Land

Op

& M

gmt

Con

sum

able

mat

eria

lsF

lat

$100

.00

$100

.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciH

OR

T 4

071W

App

of P

lant

Bio

tech

to P

l Im

pC

onsu

mab

le m

ater

ials

Fla

t$5

0.00

$50.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

HO

RT

407

2 G

row

ing

Pla

nts

Org

anic

ally

Tra

nspo

rtat

ion/

field

trip

Fla

t$1

0.00

$10.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

HO

RT

414

1W N

ur M

gmt

Tra

nspo

rtat

ion/

field

trip

Fla

tN

ew F

ee$3

0.00

New

Fee

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

HO

RT

503

1 S

usta

inab

le F

ruit

Pro

d S

yste

ms

Tra

nspo

rtat

ion/

field

trip

Fla

t$2

5.00

$25.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

HO

RT

505

1 F

loric

ultu

re C

rop

Pro

dT

rans

port

atio

n/fie

ld tr

ipF

lat

New

Fee

$40.

00N

ew F

eeC

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciH

OR

T 5

071

Res

tora

tion

& R

ecla

m E

colo

gyT

rans

port

atio

n/fie

ld tr

ipF

lat

$30.

00$3

0.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciP

LPA

509

0 Is

sues

in P

lant

Pat

holo

gyC

onsu

mab

le m

ater

ials

Fla

t$2

0.00

$20.

000.

00 %

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

RR

M 1

001

Orie

nt. &

Info

rmat

ion

Sys

tem

sT

rans

port

atio

n/fie

ld tr

ipF

lat

$55.

00$5

5.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciS

OIL

409

3 D

irect

ed S

tudy

, SO

IL 5

515

Soi

l Gen

esis

&La

nd, S

OIL

819

5 R

sch

Pro

b.T

rans

port

atio

n/fie

ld tr

ipF

lat

$35.

00$3

5.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciS

OIL

451

1 F

ield

Stu

dy o

f Soi

lsT

rans

port

atio

n/fie

ld tr

ipF

lat

$35.

00$4

0.00

14.2

9 %

Car

lson

Sch

ool o

f Man

agem

ent

IBU

S 3

001

Int'l

Bus

ines

s T

opic

sT

rans

port

atio

n/fie

ld tr

ipF

lat

New

Fee

$3,0

00.0

0N

ew F

eeC

arls

on S

choo

l of M

anag

emen

tIB

US

300

1 In

t'l B

usin

ess

Top

ics

Tra

nspo

rtat

ion/

field

trip

Fla

tN

ew F

ee$4

,600

.00

New

Fee

Car

lson

Sch

ool o

f Man

agem

ent

IBU

S 3

010

Inte

rnat

iona

l Bus

ines

s T

opic

sT

rans

port

atio

n/fie

ld tr

ipF

lat

$3,4

88.0

0$4

,600

.00

31.8

8 %

Car

lson

Sch

ool o

f Man

agem

ent

IBU

S 3

021

Hum

an R

esou

rce

Man

agem

ent

Tra

nspo

rtat

ion/

field

trip

Fla

t$3

,688

.00

$4,7

00.0

027

.44

%C

arls

on S

choo

l of M

anag

emen

tIB

US

409

0 C

orpo

rate

Str

ateg

y in

CE

ET

rans

port

atio

n/fie

ld tr

ipF

lat

$3,4

88.0

0$3

,500

.00

0.34

%C

arls

on S

choo

l of M

anag

emen

tIB

US

510

0 U

nder

grad

uate

Sem

este

r -

CIM

BA

Tra

nspo

rtat

ion/

field

trip

Fla

t$9

,270

.00

$9,5

06.0

02.

55 %

Car

lson

Sch

ool o

f Man

agem

ent

IBU

S 5

101

Inte

rnat

iona

l Bus

ines

s S

umm

erT

rans

port

atio

n/fie

ld tr

ipF

lat

$976

.00

$876

.00

-10.

25 %

Car

lson

Sch

ool o

f Man

agem

ent

IBU

S 5

102

Vie

nna

Sum

mer

Pro

gram

Tra

nspo

rtat

ion/

field

trip

Fla

t$2

,188

.00

$2,0

88.0

0-4

.57

%C

arls

on S

choo

l of M

anag

emen

tIB

US

510

3 N

orw

ay S

umm

er P

rogr

amT

rans

port

atio

n/fie

ld tr

ipF

lat

$1,6

88.0

0$1

,588

.00

-5.9

2 %

Car

lson

Sch

ool o

f Man

agem

ent

IBU

S 5

110

Cos

ta R

ica

Sem

inar

Tra

nspo

rtat

ion/

field

trip

Fla

t$8

08.0

0$2

60.0

0-6

7.82

%C

arls

on S

choo

l of M

anag

emen

tIB

US

512

0 V

ienn

a S

emin

ar, I

BU

S 5

130

Fra

nce

Sem

(G

rad)

Tra

nspo

rtat

ion/

field

trip

Fla

t$1

,408

.00

$860

.00

-38.

92 %

Car

lson

Sch

ool o

f Man

agem

ent

IBU

S 5

140

Vie

nna

Sum

mer

Pro

gram

Tra

nspo

rtat

ion/

field

trip

Fla

t$7

12.0

0$4

0.00

-94.

38 %

Car

lson

Sch

ool o

f Man

agem

ent

IBU

S 5

150

Indi

a S

emin

arT

rans

port

atio

n/fie

ld tr

ipF

lat

$1,4

08.0

0$8

60.0

0-3

8.92

%C

arls

on S

choo

l of M

anag

emen

tIB

US

516

0 C

olog

ne S

umm

er P

rogr

amT

rans

port

atio

n/fie

ld tr

ipF

lat

$616

.00

$120

.00

-80.

52 %

Car

lson

Sch

ool o

f Man

agem

ent

IBU

S 5

170

Chi

na S

emin

ar (

Gra

duat

e)T

rans

port

atio

n/fie

ld tr

ipF

lat

New

Fee

$860

.00

New

Fee

Car

lson

Sch

ool o

f Man

agem

ent

IBU

S 5

170

Chi

na S

emin

ar (

Gra

duat

e)T

rans

port

atio

n/fie

ld tr

ipF

lat

New

Fee

$860

.00

New

Fee

Car

lson

Sch

ool o

f Man

agem

ent

IBU

S 5

190

Bra

zil S

emin

arT

rans

port

atio

n/fie

ld tr

ipF

lat

$1,4

08.0

0$8

60.0

0-3

8.92

%C

arls

on S

choo

l of M

anag

emen

tIB

US

520

0 U

nder

grad

uate

Exc

hang

eT

rans

port

atio

n/fie

ld tr

ipF

lat

$2,2

25.0

0$2

,225

.00

0.00

%C

arls

on S

choo

l of M

anag

emen

tIB

US

530

0 G

radu

ate

Exc

hang

eT

rans

port

atio

n/fie

ld tr

ipF

lat

New

Fee

$2,2

25.0

0N

ew F

eeC

arls

on S

choo

l of M

anag

emen

tIB

US

530

1 In

tern

atio

nal B

usin

ess

Sum

mer

Tra

nspo

rtat

ion/

field

trip

Fla

t$7

7.00

$60.

00-2

2.08

%C

arls

on S

choo

l of M

anag

emen

tIB

US

631

5 E

thic

s S

emin

ar (

Gra

duat

e)T

rans

port

atio

n/fie

ld tr

ipF

lat

New

Fee

$860

.00

New

Fee

Car

lson

Sch

ool o

f Man

agem

ent

IBU

S 6

315

Eth

ics

Sem

inar

(G

radu

ate)

Tra

nspo

rtat

ion/

field

trip

Fla

tN

ew F

ee$8

60.0

0N

ew F

ee

Sch

ool o

f Den

tistr

yD

EN

T 5

802

Ope

r D

ent I

Lab

Con

sum

able

mat

eria

lsF

lat

New

Fee

$194

.00

New

Fee

Sch

ool o

f Den

tistr

yD

EN

T 5

804

Ope

r D

ent I

I Lab

Con

sum

able

mat

eria

lsF

lat

$230

.00

$247

.00

7.39

%S

choo

l of D

entis

try

DE

NT

590

1 O

ral A

nat.

IC

onsu

mab

le m

ater

ials

Fla

t$1

5.91

$17.

107.

48 %

Sch

ool o

f Den

tistr

yD

EN

T 5

902

Ora

l Ana

t Lab

IC

onsu

mab

le m

ater

ials

Fla

t$2

2.55

$24.

006.

43 %

Sch

ool o

f Den

tistr

yD

EN

T 5

904

PC

Pro

s La

b II

Con

sum

able

mat

eria

lsF

lat

$800

.00

$860

.00

7.50

%S

choo

l of D

entis

try

DE

NT

590

8 P

C P

ros

Tec

h La

b IV

Con

sum

able

mat

eria

lsF

lat

$390

.00

$419

.00

7.44

%

Attachment 8

Page 52: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

52

Un

iver

sity

of

Min

nes

ota

- 2

009

- 10

Tu

itio

n P

lan

: C

ou

rse

Fee

s -

Per

Sem

este

r

Cam

pu

s/C

olle

ge

Cla

ss N

ame

Fee

Pu

rpo

seT

ype

2009

A

mo

un

t20

10

Am

ou

nt

Per

cen

t C

han

ge

Sch

ool o

f Den

tistr

yD

EN

T 5

908

PC

Pro

s T

ech

Lab

IVC

onsu

mab

le m

ater

ials

Fla

t$1

20.0

0$1

29.0

07.

50 %

Sch

ool o

f Den

tistr

yD

EN

T 5

912

PC

Pro

s T

ech

Lab

VI

Con

sum

able

mat

eria

lsF

lat

$525

.00

$564

.00

7.43

%S

choo

l of D

entis

try

DT

343

0 O

ral A

nat

Con

sum

able

mat

eria

lsF

lat

New

Fee

$17.

00N

ew F

eeS

choo

l of D

entis

try

DT

343

1 O

ral A

nat L

abC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$2

4.00

New

Fee

Sch

ool o

f Den

tistr

yD

T 3

433

Ope

r D

ent I

Lab

Con

sum

able

mat

eria

lsF

lat

New

Fee

$194

.00

New

Fee

Sch

ool o

f Den

tistr

yD

T 3

434

Ope

r D

ent I

I and

III

Con

sum

able

mat

eria

lsF

lat

New

Fee

$247

.00

New

Fee

Sch

ool o

f Den

tistr

yD

T 5

430

Ora

l Ana

tC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$1

7.00

New

Fee

Sch

ool o

f Den

tistr

yD

T 5

431

Ora

l Ana

t Lab

Con

sum

able

mat

eria

lsF

lat

New

Fee

$24.

00N

ew F

eeS

choo

l of D

entis

try

DT

543

3 O

per

Den

t I L

abC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$1

94.0

0N

ew F

eeS

choo

l of D

entis

try

DT

543

4 O

per

Den

t II a

nd II

IC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$2

47.0

0N

ew F

ee

Hea

lth S

cien

ces

Var

ious

cou

rses

- L

ab M

icro

scop

e F

eeD

eman

d fo

r se

rvic

eF

lat

$15.

00$1

5.00

0.00

%H

ealth

Sci

ence

sV

ario

us c

ours

es -

Lab

Mic

rosc

ope

Fee

Dem

and

for

serv

ice

Fla

t$3

0.00

$30.

000.

00 %

Hea

lth S

cien

ces

Var

ious

cou

rses

- L

ab C

onsu

mab

les

Con

sum

able

mat

eria

lsF

lat

$25.

00$2

5.00

0.00

%H

ealth

Sci

ence

sV

ario

us c

ours

es -

Lab

Con

sum

able

sC

onsu

mab

le m

ater

ials

Fla

t$5

0.00

$50.

000.

00 %

Hea

lth S

cien

ces

Var

ious

cou

rses

- L

ab C

onsu

mab

les

Con

sum

able

mat

eria

lsF

lat

$75.

00$8

0.00

6.67

%H

ealth

Sci

ence

sV

ario

us c

ours

es -

Lab

Con

sum

able

sC

onsu

mab

le m

ater

ials

Fla

t$8

5.00

$90.

005.

88 %

Hea

lth S

cien

ces

Var

ious

cou

rses

- L

ab C

onsu

mab

les

Con

sum

able

mat

eria

lsF

lat

$75.

00$8

0.00

6.67

%H

ealth

Sci

ence

sO

T 6

100

Pub

and

Pro

f Eng

agem

ent I

Con

sum

able

mat

eria

lsF

lat

$40.

00$4

0.00

0.00

%H

ealth

Sci

ence

sO

T 6

102

Pro

fess

iona

l Ide

ntity

Con

sum

able

mat

eria

lsF

lat

$30.

00$3

0.00

0.00

%H

ealth

Sci

ence

sO

T 6

111

Occ

upat

ions

as

The

rapy

Con

sum

able

mat

eria

lsF

lat

$75.

00$7

5.00

0.00

%H

ealth

Sci

ence

sO

T 6

200

Pub

lic &

Pro

f. E

ngag

emen

t II

Con

sum

able

mat

eria

lsF

lat

$20.

00$2

0.00

0.00

%H

ealth

Sci

ence

sO

T 6

201

Fun

ctio

nal A

nato

my/

Kin

esio

logy

Con

sum

able

mat

eria

lsF

lat

$150

.00

$150

.00

0.00

%H

ealth

Sci

ence

sO

T 6

202

OT

PI:

Com

pens

atio

nC

onsu

mab

le m

ater

ials

Fla

t$3

0.00

$30.

000.

00 %

Hea

lth S

cien

ces

OT

640

2 O

TP

I: N

euro

reha

b. A

ppro

ache

sC

onsu

mab

le m

ater

ials

Fla

t$3

5.00

$35.

000.

00 %

Hea

lth S

cien

ces

OT

641

2 O

TP

I: O

rtho

tics

& P

rost

hetic

sC

onsu

mab

le m

ater

ials

Fla

t$1

00.0

0$1

00.0

00.

00 %

Hea

lth S

cien

ces

OT

642

2 O

TP

: Gro

up C

onte

xtC

onsu

mab

le m

ater

ials

Fla

t$1

5.00

$15.

000.

00 %

Inst

itute

of T

echn

olog

yA

EM

430

3W F

light

Dyn

amic

sC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$2

5.00

New

Fee

Inst

itute

of T

echn

olog

yA

EM

433

1 A

eros

pace

Veh

icle

Des

ign

Con

sum

able

mat

eria

lsF

lat

$50.

00$5

0.00

0.00

%In

stitu

te o

f Tec

hnol

ogy

AE

M 4

333

Aer

ospa

ce D

esig

n P

roje

cts

Con

sum

able

mat

eria

lsF

lat

$100

.00

$100

.00

0.00

%In

stitu

te o

f Tec

hnol

ogy

AE

M 4

601

Inst

rum

enta

tion

Lab

Con

sum

able

mat

eria

lsF

lat

$20.

00$2

0.00

0.00

%In

stitu

te o

f Tec

hnol

ogy

AE

M 4

602W

Aer

omec

hani

cs L

abC

onsu

mab

le m

ater

ials

Fla

t$4

0.00

$40.

000.

00 %

Inst

itute

of T

echn

olog

yV

ario

us c

ours

es -

UN

ITE

Spe

cial

Fee

- B

lank

et S

ectio

n 88

1, 8

83, 8

85D

eman

d fo

r se

rvic

eP

er C

redi

t$1

50.0

0$1

50.0

00.

00 %

Inst

itute

of T

echn

olog

yB

ME

N 2

501

Cel

l and

Mol

ecul

ar B

iolo

gyC

onsu

mab

le m

ater

ials

Fla

t$3

5.00

$35.

000.

00 %

Inst

itute

of T

echn

olog

yB

ME

N 3

001

Bio

mec

hani

csC

onsu

mab

le m

ater

ials

Fla

t$1

0.00

$10.

000.

00 %

Inst

itute

of T

echn

olog

yB

ME

N 3

101

Bio

med

ical

Tra

nspo

rt P

roce

sses

Con

sum

able

mat

eria

lsF

lat

$30.

00$3

0.00

0.00

%In

stitu

te o

f Tec

hnol

ogy

BM

EN

320

1 B

ioel

ec./B

ioin

str.

, BM

EN

330

1 B

iom

at.,

BM

EN

Bio

med

Sys

Con

sum

able

mat

eria

lsF

lat

$10.

00$1

0.00

0.00

%In

stitu

te o

f Tec

hnol

ogy

BM

EN

400

2W B

ME

Eng

inee

ring

Des

ign

IIC

onsu

mab

le m

ater

ials

Fla

t$1

00.0

0$1

00.0

00.

00 %

Inst

itute

of T

echn

olog

yC

E 3

402

Con

str

Mat

ls, C

E 3

406

Con

st M

atls

, CE

440

1 S

teel

Con

cret

eC

onsu

mab

le m

ater

ials

Fla

t$6

2.00

$62.

000.

00 %

Inst

itute

of T

echn

olog

yC

E 5

542

Exp

erim

enta

l Met

h E

nv E

ng, C

E 5

551

Env

Mic

robi

o La

bC

onsu

mab

le m

ater

ials

Fla

t$5

0.00

$50.

000.

00 %

Inst

itute

of T

echn

olog

yC

E 8

551

Env

Mic

robi

ol:L

abC

onsu

mab

le m

ater

ials

Fla

t$2

00.0

0$2

00.0

00.

00 %

Inst

itute

of T

echn

olog

yC

HE

M 1

011

Intr

o C

hem

, CH

EM

101

7 C

hem

, CH

EM

102

1 C

hem

I, C

HE

M 1

022

CH

EM

Prin

II,

CH

EM

103

1H H

onor

s, C

HE

M 1

032H

Hon

ors

Con

sum

able

mat

eria

lsF

lat

$54.

00$5

5.50

2.78

%In

stitu

te o

f Tec

hnol

ogy

CH

EM

211

1 In

tro

Ana

l Che

m L

abC

onsu

mab

le m

ater

ials

Fla

t$5

6.00

$57.

502.

68 %

Inst

itute

of T

echn

olog

yC

HE

M 2

121

Pro

cess

Ana

l Che

mC

onsu

mab

le m

ater

ials

Fla

t$6

0.00

$61.

502.

50 %

Inst

itute

of T

echn

olog

yC

HE

M 2

311

Org

anic

Lab

Con

sum

able

mat

eria

lsF

lat

$81.

00$8

3.00

2.47

%In

stitu

te o

f Tec

hnol

ogy

CH

EM

231

2H H

on O

rgan

ic L

abC

onsu

mab

le m

ater

ials

Fla

t$1

11.0

0$1

14.0

02.

70 %

Inst

itute

of T

echn

olog

yC

HE

M 4

111W

Inte

r A

nal C

hem

Lab

Con

sum

able

mat

eria

lsF

lat

$60.

00$6

1.50

2.50

%In

stitu

te o

f Tec

hnol

ogy

CH

EM

422

3W P

olym

er L

abC

onsu

mab

le m

ater

ials

Fla

t$8

3.00

$85.

503.

01 %

Inst

itute

of T

echn

olog

yC

HE

M 4

311W

Adv

Org

Che

m L

abC

onsu

mab

le m

ater

ials

Fla

t$1

06.0

0$1

09.0

02.

83 %

Inst

itute

of T

echn

olog

yC

HE

M 4

511W

Adv

Phy

s C

hem

Lab

Con

sum

able

mat

eria

lsF

lat

$56.

00$5

7.50

2.68

%In

stitu

te o

f Tec

hnol

ogy

CH

EM

471

1W A

dv In

org

Che

m L

abC

onsu

mab

le m

ater

ials

Fla

t$9

0.00

$92.

502.

78 %

Inst

itute

of T

echn

olog

yC

HE

M 8

153

Sig

nal-n

oise

Con

sum

able

mat

eria

lsF

lat

$63.

00$6

4.50

2.38

%In

stitu

te o

f Tec

hnol

ogy

CH

EN

440

1 C

hem

Eng

Lab

IC

onsu

mab

le m

ater

ials

Fla

t$1

10.0

0$1

10.0

00.

00 %

Inst

itute

of T

echn

olog

yC

HE

N 4

402

Che

m E

ng L

ab II

Con

sum

able

mat

eria

lsF

lat

$60.

00$6

0.00

0.00

%In

stitu

te o

f Tec

hnol

ogy

EE

200

2 C

ir &

Ele

c La

b, E

E 3

006

Fun

d E

E L

abC

onsu

mab

le m

ater

ials

Fla

t$4

5.00

$45.

000.

00 %

Inst

itute

of T

echn

olog

yE

E 2

301

Intr

o D

igita

l Des

Con

sum

able

mat

eria

lsF

lat

$39.

00$3

9.00

0.00

%

Attachment 8

Page 53: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

53

Un

iver

sity

of

Min

nes

ota

- 2

009

- 10

Tu

itio

n P

lan

: C

ou

rse

Fee

s -

Per

Sem

este

r

Cam

pu

s/C

olle

ge

Cla

ss N

ame

Fee

Pu

rpo

seT

ype

2009

A

mo

un

t20

10

Am

ou

nt

Per

cen

t C

han

ge

Inst

itute

of T

echn

olog

yE

E 2

361

Intr

o M

icro

cont

rolle

rsC

onsu

mab

le m

ater

ials

Fla

t$5

5.00

$55.

000.

00 %

Inst

itute

of T

echn

olog

yG

EO

100

6 O

cean

ogra

phy

Tra

nspo

rtat

ion/

field

trip

Fla

t$1

0.00

$10.

000.

00 %

Inst

itute

of T

echn

olog

yG

EO

190

1 F

resh

man

Sem

inar

: Env

t, G

EO

450

1 S

truc

t. G

eolo

gyT

rans

port

atio

n/fie

ld tr

ipF

lat

$36.

00$3

6.00

0.00

%In

stitu

te o

f Tec

hnol

ogy

GE

O 2

201

Geo

dyn

I, G

EO

230

2 P

etro

, GE

O 4

301

Ig/M

et P

etro

, GE

O 5

713

Kar

st H

ydro

Tra

nspo

rtat

ion/

field

trip

Fla

t$1

8.00

$18.

000.

00 %

Inst

itute

of T

echn

olog

yG

EO

391

1 In

tr F

ield

Geo

, GE

O 4

971W

Fie

ld H

ydro

geo,

GE

O 5

971

Fie

ld H

ydro

geo

Tra

nspo

rtat

ion/

field

trip

Fla

t$8

00.0

0$8

00.0

00.

00 %

Inst

itute

of T

echn

olog

yG

EO

470

3 G

laci

al G

eolo

gyT

rans

port

atio

n/fie

ld tr

ipF

lat

New

Fee

$36.

00N

ew F

eeIn

stitu

te o

f Tec

hnol

ogy

GE

O 4

911

Adv

Fie

ld G

eolo

gyT

rans

port

atio

n/fie

ld tr

ipF

lat

New

Fee

$800

.00

New

Fee

Inst

itute

of T

echn

olog

yG

EO

535

3 E

lect

ron

Mic

ropr

obe

Con

sum

able

mat

eria

lsF

lat

$60.

00$6

0.00

0.00

%In

stitu

te o

f Tec

hnol

ogy

IOF

T 1

101

Env

ir Is

sues

Sol

nsC

onsu

mab

le m

ater

ials

Fla

t$5

3.05

$53.

050.

00 %

Inst

itute

of T

echn

olog

yM

AT

S 2

002

Mec

h. P

rop.

Lab

Con

sum

able

mat

eria

lsF

lat

$50.

00$5

0.00

0.00

%In

stitu

te o

f Tec

hnol

ogy

MA

TS

422

3W P

olym

er L

abC

onsu

mab

le m

ater

ials

Fla

t$8

3.00

$85.

503.

01 %

Inst

itute

of T

echn

olog

yM

E 2

011

Intr

o E

ngC

onsu

mab

le m

ater

ials

Fla

t$1

8.50

$40.

0011

6.22

%

Inst

itute

of T

echn

olog

yM

E 3

221

D&

M I,

Eng

Mat

l&M

an, M

E 4

031W

Bas

ic M

easu

re, M

E41

31W

The

rm E

nv E

ng, M

E 4

231

Mot

Con

t Lab

, ME

423

2 F

luid

Pow

er C

ontr

ol, M

E 4

331

The

rrm

al E

ng, M

E 4

431W

Ene

rgy

Con

Sys

Con

sum

able

mat

eria

lsF

lat

$17.

50$4

0.00

128.

57 %

Inst

itute

of T

echn

olog

yM

E 4

054W

Des

ign

Pro

ject

sC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$6

6.00

New

Fee

Inst

itute

of T

echn

olog

yM

E 4

233

Vib

ratio

n E

ngin

eerin

g La

bC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$4

0.00

New

Fee

Inst

itute

of T

echn

olog

yM

E 5

090

Adv

Eng

r P

rob,

ME

534

1 T

herm

an D

esig

nC

onsu

mab

le m

ater

ials

Fla

t$1

5.50

$20.

0029

.03

%In

stitu

te o

f Tec

hnol

ogy

ME

513

3 A

eros

ol L

abC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$4

0.00

New

Fee

Med

ical

Sch

ool

AN

AT

360

2 P

rinci

ples

of H

uman

Ana

t Lab

, AN

AT

361

2 P

rin. O

f Hum

an A

nat

Con

sum

able

mat

eria

lsF

lat

$40.

00$4

0.00

0.00

%M

edic

al S

choo

lV

ario

us c

ours

es -

LA

MP

Mic

rosc

ope

rent

al fe

eC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$5

.00

New

Fee

Med

ical

Sch

ool

Var

ious

cou

rses

- L

AM

P L

ab S

ervi

ce fe

eC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$1

0.00

New

Fee

Med

ical

Sch

ool

Var

ious

cou

rses

- M

ICB

Lab

Ser

vice

fee

Con

sum

able

mat

eria

lsF

lat

New

Fee

$85.

00N

ew F

eeM

edic

al S

choo

lV

ario

us c

ours

es -

NS

C a

nd N

SC

I Lab

Ser

vice

fee

Con

sum

able

mat

eria

lsF

lat

New

Fee

$85.

00N

ew F

eeM

edic

al S

choo

lLA

MP

610

1 G

ener

al P

ath

Dem

and

for

serv

ice

Fla

t$1

0.00

$10.

000.

00 %

Med

ical

Sch

ool

LAM

P 6

290

Labo

rato

ry M

edic

ine

Con

sum

able

mat

eria

lsF

lat

$10.

00$1

0.00

0.00

%M

edic

al S

choo

lM

OR

T 3

151

R A

Lab

Con

sum

able

mat

eria

lsF

lat

$25.

00$2

5.00

0.00

%M

edic

al S

choo

lM

OR

T 3

161

Em

balm

ing

Labo

rato

ryC

onsu

mab

le m

ater

ials

Fla

t$1

10.0

0$1

10.0

00.

00 %

Med

ical

Sch

ool

MO

RT

317

1 H

uman

Ana

tom

y La

bora

tory

Con

sum

able

mat

eria

lsF

lat

$10.

00$1

0.00

0.00

%M

edic

al S

choo

lN

SC

554

0 B

iom

edic

al N

euro

scie

nce

Dem

and

for

serv

ice

Fla

t$2

10.0

0$2

00.0

0-4

.76

%M

edic

al S

choo

lN

SC

554

0 B

iom

edic

al N

euro

scie

nce

Dem

and

for

serv

ice

Fla

t$1

,075

.00

$1,0

00.0

0-6

.98

%M

edic

al S

choo

lN

SC

554

0 B

iom

edic

al N

euro

scie

nce

Dem

and

for

serv

ice

Fla

t$1

,600

.00

$1,6

00.0

00.

00 %

Med

ical

Sch

ool

NS

C 5

540

Bio

med

ical

Neu

rosc

ienc

eD

eman

d fo

r se

rvic

eF

lat

$800

.00

$800

.00

0.00

%M

edic

al S

choo

lN

SC

I 410

5 N

euro

biol

ogy

Labo

rato

ry I

Con

sum

able

mat

eria

lsF

lat

$82.

50$8

5.00

3.03

%M

edic

al S

choo

lP

HS

L 30

63 P

rinci

ples

of H

uman

Phy

siol

ogy,

PH

SL

3701

Phy

Lab

Con

sum

able

mat

eria

lsF

lat

$20.

00$3

5.00

75.0

0 %

Med

ical

Sch

ool

PH

SL

5510

Adv

Car

diac

Phy

siol

ogy

Con

sum

able

mat

eria

lsF

lat

$525

.00

$525

.00

0.00

%M

edic

al S

choo

lP

HS

L 55

11 A

dv N

euro

mus

cula

r Jx

Phs

lC

onsu

mab

le m

ater

ials

Fla

t$3

95.0

0$3

95.0

00.

00 %

Med

ical

Sch

ool

PH

SL

5520

Adv

ance

d P

ulm

onar

y M

echa

nics

Con

sum

able

mat

eria

lsF

lat

$310

.00

$310

.00

0.00

%M

edic

al S

choo

lP

HS

L 55

30 D

rug

Phy

siol

ogy

Con

sum

able

mat

eria

lsF

lat

$200

.00

$200

.00

0.00

%

Col

lege

of P

harm

acy

PH

AR

649

4 D

irect

ed S

tudy

III

Tra

nspo

rtat

ion/

field

trip

Fla

tN

ew F

ee$7

50.0

0N

ew F

eeC

olle

ge o

f Pha

rmac

yP

HA

R 6

494

Dire

cted

Stu

dy II

IT

rans

port

atio

n/fie

ld tr

ipF

lat

New

Fee

$750

.00

New

Fee

Col

lege

of P

harm

acy

PH

AR

721

7 E

lect

ive

Pra

ctic

e E

xper

ienc

e V

Tra

nspo

rtat

ion/

field

trip

Fla

tN

ew F

ee$1

,500

.00

New

Fee

Col

lege

of P

harm

acy

PH

AR

721

7 E

lect

ive

Pra

ctic

e E

xper

ienc

e V

Tra

nspo

rtat

ion/

field

trip

Fla

tN

ew F

ee$1

,500

.00

New

Fee

Sch

ool o

f Pub

lic H

ealth

Var

ious

cou

rses

- IS

P A

dmin

istr

tive

Fee

Dem

and

for

serv

ice

Fla

t$8

91.0

0$8

91.0

00.

00 %

Sch

ool o

f Pub

lic H

ealth

Var

ious

cou

rses

- IS

P In

tern

atio

nal A

dmin

istr

atio

n F

eeD

eman

d fo

r se

rvic

eF

lat

$1,3

91.0

0$1

,391

.00

0.00

%S

choo

l of P

ublic

Hea

lthV

ario

us c

ours

es -

Pub

lic H

ealth

Inst

itute

Fee

Dem

and

for

serv

ice

Per

Cre

dit

$120

.00

$200

.00

66.6

7 %

Col

lege

of C

ontin

uing

Ed

TR

IN 3

102

Con

secu

tive

Inte

rpre

ting

Dem

and

for

serv

ice

Fla

t$4

0.00

$40.

000.

00 %

Col

lege

of V

eter

inar

y M

edic

ine

CM

B 5

335

Mol

ecul

ar B

iote

ch L

ab N

ovic

eC

onsu

mab

le m

ater

ials

Fla

tN

ew F

ee$7

5.00

New

Fee

Col

lege

of V

eter

inar

y M

edic

ine

CM

B 8

335

Mol

Bio

l Tec

hC

onsu

mab

le m

ater

ials

Fla

t$2

00.0

0$2

00.0

00.

00 %

Col

lege

of V

eter

inar

y M

edic

ine

VB

S 2

032

Gen

eral

Mic

robi

olog

y w

/Lab

Con

sum

able

mat

eria

lsF

lat

$80.

00$9

0.00

12.5

0 %

Col

lege

of V

eter

inar

y M

edic

ine

VP

M 3

700

Equ

ine

Rep

rodu

ctiv

e M

anag

emen

tT

rans

port

atio

n/fie

ld tr

ipF

lat

$50.

00$5

0.00

0.00

%

Attachment 8

Page 54: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

54U

niv

ersi

ty o

f M

inn

eso

ta -

200

9 -

10 T

uit

ion

Pla

n:

Aca

dem

ic/T

erm

Fee

s -

Per

Sem

este

r C

amp

us/

Co

lleg

eF

ee N

ame

Cre

dit

s20

09 A

mo

un

t20

10 A

mo

un

tP

erce

nt

Ch

ang

e

All

Cam

puse

sU

nive

rsity

Fee

per

Cre

dit

0.05

to 9

.99

$

55.

00

60.0

09.

09%

All

Cam

puse

sU

nive

rsity

Fee

per

Cre

dit

10 to

999

.99

$

550.

00

600.

009.

09%

Co

ord

inat

e C

amp

us

Cro

okst

onO

rient

atio

n F

ee6

to 9

99.9

9$7

5.00

$75.

000.

00%

Cro

okst

onLa

te P

aym

ent F

ee0

to 9

99.9

9$2

5.00

$30.

0020

.00%

Cro

okst

onIn

stal

lmen

t Fee

0 to

999

.99

$10.

00$3

5.00

250.

00%

Cro

okst

onT

rans

crip

t Fee

0 to

999

.99

$5.0

0$5

.00

0.00

%C

rook

ston

Tra

nscr

ipt F

ee--

rush

ord

er0

to 9

99.9

9$1

0.00

$10.

000.

00%

Cro

okst

onLa

te R

egis

trat

ion

Fee

-Firs

t Wee

k0

to 9

99.9

9$1

0.00

$50.

0040

0.00

%C

rook

ston

Late

Reg

istr

atio

n F

ee--

Sec

ond

Wee

k0

to 9

99.9

9$2

0.00

$50.

0015

0.00

%C

rook

ston

App

licat

ion

Fee

0 to

999

.99

$40.

00$3

0.00

-25.

00%

Cro

okst

onT

echn

olog

y A

cces

s F

ee

0.05

to 5

.5$1

00.0

0$1

00.0

00.

00%

Cro

okst

onT

echn

olog

y A

cces

s F

ee

6 to

999

.99

$500

.00

$500

.00

0.00

%C

rook

ston

Tec

hnol

ogy

Acc

ess

- su

mm

er r

enta

l0

to 9

99.9

9$1

75.0

0$1

75.0

00.

00%

Cro

okst

onT

echn

olog

y A

cces

s -

sum

mer

inte

rn0

to 9

99.9

9$1

00.0

0$1

00.0

00.

00%

Cro

okst

onT

echn

olog

y A

cces

s -

late

ret

urn

0 to

999

.99

$50.

00$5

0.00

0.00

%C

rook

ston

Tec

hnol

ogy

Acc

ess

- da

ily r

enta

l0

to 9

99.9

9$1

0.00

$10.

000.

00%

Cro

okst

onN

SF

Che

ck C

harg

e0.

05 to

999

.99

$25.

00$2

0.00

-20.

00%

Cro

okst

onC

redi

t Exa

m F

ee0.

05 to

999

.99

$50.

00$5

0.00

0.00

%C

rook

ston

Par

king

Per

mit

Fee

-All

lots

(al

l yea

r)0.

05 to

999

.99

$68.

00$6

8.00

0.00

%C

rook

ston

Par

king

Per

mit

- A

ll lo

ts -

eac

h se

mes

ter

0.05

to 9

99.9

9$5

0.00

$50.

000.

00%

Cro

okst

onP

arki

ng P

erm

it -

Lot E

- a

ll ye

ar0.

05 to

999

.99

$35.

00$6

8.00

94.2

9%C

rook

ston

Par

king

Per

mit-

Res

erve

d P

arki

ng0.

05 to

999

.99

$110

.00

$110

.00

0.00

%C

rook

ston

Par

king

Per

mit-

Tem

p-1

wee

k0.

05 to

999

.99

$5.0

0$5

.00

0.00

%C

rook

ston

Par

king

Per

mit

- T

emp

- 1

mon

th0.

05 to

999

.99

$15.

00$1

5.00

0.00

%C

rook

ston

Com

pute

r In

sura

nce

Ded

uctio

n0.

05 to

999

.99

$500

.00

$500

.00

0.00

%C

rook

ston

Par

king

Per

mit

- A

ll lo

ts-D

uplic

ate

0.05

to 9

99.9

9$5

.00

$5.0

00.

00%

Cro

okst

onU

-Car

d R

epla

cem

ent

0.05

to 9

99.9

9$1

5.00

$15.

000.

00%

Cro

okst

onS

tude

nt H

ealth

Insu

ranc

e6

to 9

99.9

9$7

82.0

0$9

07.0

015

.98%

Cro

okst

onF

edE

x O

vern

ight

Ser

vice

Fee

-Nat

iona

l0.

05 to

999

.99

$25.

00$2

5.00

0.00

%C

rook

ston

Fed

Ex

Ove

rnig

ht S

ervi

ce F

ee-I

nter

natio

nal

0.05

to 9

99.9

9$3

0.00

$30.

000.

00%

Cro

okst

onIn

tern

atio

nal S

tude

nt F

ee0.

05 to

999

.99

$75.

00$1

00.0

033

.33%

Cro

okst

onS

umm

er S

tart

Pro

gram

0.05

to 9

99.9

9$2

50.0

0$2

50.0

00.

00%

Cro

okst

onG

loba

l Sem

inar

Fee

0.05

to 9

99.9

9N

ew F

ee$4

,850

.00

New

Fee

Cro

okst

onS

tudy

Abr

oad

App

licat

ion

Fee

0.05

to 9

99.9

9N

ew F

ee$5

0.00

New

Fee

Cro

okst

onLa

te R

egis

trat

ion

Fee

- th

ird w

eek

0 to

999

.99

New

Fee

$100

.00

New

Fee

Dul

uth

Stu

dent

Tea

chin

g O

utsi

de th

e D

ulut

h A

rea

0.05

to 2

.99

$95.

62$9

8.49

3.00

%D

ulut

hS

tude

nt T

each

ing

Out

side

the

Dul

uth

Are

a3

to 5

.99

$191

.22

$196

.96

3.00

%D

ulut

hS

tude

nt T

each

ing

Out

side

the

Dul

uth

Are

a6

to 1

1.99

$286

.86

$295

.47

3.00

%D

ulut

hS

tude

nt T

each

ing

Out

side

the

Dul

uth

Are

a12

to 9

99.9

9$5

73.6

8$5

90.8

93.

00%

Dul

uth

Late

Pay

men

t Fee

0 to

999

.99

$20.

00$3

0.00

50.0

0%D

ulut

hIn

stal

lmen

t Fee

0 to

999

.99

$35.

00$3

5.00

0.00

%D

ulut

hLa

te R

egis

trat

ion

Fee

- F

irst 2

Wee

ks0

to 9

99.9

9$5

0.00

$50.

000.

00%

Dul

uth

Late

Reg

istr

atio

n F

ee -

Thi

rd W

eek

or la

ter

0 to

999

.99

$100

.00

$100

.00

0.00

%D

ulut

hA

pplic

atio

n F

ee-U

nder

grad

uate

0 to

999

.99

$35.

00$3

5.00

0.00

%D

ulut

hO

rient

atio

n F

ee0

to 9

99.9

9$4

0.00

$40.

000.

00%

Dul

uth

CE

Tec

hnol

ogy/

Equ

ipm

ent F

ee5

to 9

99.9

9$5

0.00

$50.

000.

00%

Dul

uth

CE

Tec

hnol

ogy/

Equ

ipm

ent F

ee -

sum

mer

5 to

999

.99

$25.

00$2

5.00

0.00

%D

ulut

hC

EH

SP

Tec

hnol

ogy/

Equ

ipm

ent F

ee5

to 9

99.9

9$1

25.0

0$1

25.0

00.

00%

Dul

uth

CE

HS

P T

echn

olog

y/E

quip

men

t Fee

- s

umm

er5

to 9

99.9

9$6

2.50

$62.

500.

00%

Dul

uth

CLA

Tec

hnol

ogy/

Equ

ipm

ent F

ee5

to 9

99.9

9$1

50.0

0$1

50.0

00.

00%

Attachment 9 - Revised

Page 55: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

55U

niv

ersi

ty o

f M

inn

eso

ta -

200

9 -

10 T

uit

ion

Pla

n:

Aca

dem

ic/T

erm

Fee

s -

Per

Sem

este

r C

amp

us/

Co

lleg

eF

ee N

ame

Cre

dit

s20

09 A

mo

un

t20

10 A

mo

un

tP

erce

nt

Ch

ang

e

Dul

uth

CLA

Tec

hnol

ogy/

Equ

ipm

ent F

ee -

sum

mer

5 to

999

.99

$75.

00$7

5.00

0.00

%D

ulut

hS

CS

E T

echn

olog

y/E

quip

men

t Fee

5 to

999

.99

$150

.00

$150

.00

0.00

%D

ulut

hS

CS

E T

echn

olog

y/E

quip

men

t Fee

- s

umm

er5

to 9

99.9

9$7

5.00

$75.

000.

00%

Dul

uth

LSB

E T

echn

olog

y/E

quip

men

t Fee

5 to

999

.99

$100

.00

$100

.00

0.00

%D

ulut

hLS

BE

Tec

hnol

ogy/

Equ

ipm

ent F

ee -

sum

mer

5 to

999

.99

$50.

00$5

0.00

0.00

%D

ulut

hS

FA

Tec

hnol

ogy/

Equ

ipm

ent F

ee5

to 9

99.9

9$2

50.0

0$2

50.0

00.

00%

Dul

uth

SF

A T

echn

olog

y/E

quip

men

t Fee

5 to

999

.99

$125

.00

$125

.00

0.00

%D

ulut

hM

AP

L, M

Ed,

and

MIS

Pro

gram

App

licat

ion

Fee

0.05

to 9

99.9

9$3

0.00

$30.

000.

00%

Dul

uth

CE

HS

P P

ost-

bacc

alau

reat

e F

ee0.

05 to

999

.99

$30.

00$3

0.00

0.00

%D

ulut

hR

oche

ster

Equ

ipm

ent/T

echn

olog

y F

ee0.

05 to

5.9

9$5

0.00

$50.

000.

00%

Dul

uth

Roc

hest

er E

quip

men

t/Tec

hnol

ogy

Fee

6 to

999

.99

$250

.00

$250

.00

0.00

%D

ulut

hU

-Car

d R

epla

cem

ent

0.05

to 9

99.9

9$1

5.00

$15.

000.

00%

Dul

uth

NS

F C

heck

Cha

rge

0.05

to 9

99.9

9$2

0.00

$20.

000.

00%

Dul

uth

Cre

dit-

by-E

xam

amin

atio

n F

ee1

to 9

99.9

9$5

0.00

$50.

000.

00%

Dul

uth

Tra

nscr

ipt F

ee0

to 9

99.9

9$5

.00

$5.0

00.

00%

Dul

uth

Tra

nscr

ipt F

ee -

Rus

h O

rder

0 to

999

.99

$10.

00$1

0.00

0.00

%D

ulut

hT

rans

crip

t Fee

- R

ush

Ord

er/N

atl F

edX

0 to

999

.99

$25.

00$2

5.00

0.00

%D

ulut

hT

rans

crip

t Fee

- R

ush

Ord

er/In

tl F

edX

0 to

999

.99

$30.

00$3

0.00

0.00

%D

ulut

hR

oche

ster

MB

A T

echn

olog

y F

ee0.

05 to

5.9

9$7

5.00

$75.

000.

00%

Dul

uth

Roc

hest

er M

BA

Tec

hnol

ogy

Fee

6 to

999

.99

$150

.00

$150

.00

0.00

%D

ulut

hIn

tern

et/E

mai

l Acc

ess

Fee

0.05

to 1

2.99

$5.5

6$5

.73

3.06

%D

ulut

hIn

tern

et/E

mai

l Acc

ess

Fee

13 to

999

.99

$70.

00$7

4.49

6.41

%D

ulut

hC

LA T

echn

olog

y/E

quip

men

t Fee

5 to

999

.99

$5.0

0$5

.00

0.00

%D

ulut

hE

duca

tion

Adm

inis

trat

ion

Lice

nsur

e P

rogr

am-a

pplic

atio

n fe

e0.

05 to

999

.99

New

Fee

$30.

00N

ew F

ee

Mor

risLa

te P

aym

ent F

ee0

to 9

99.9

9$2

0.00

$30.

0050

.00%

Mor

risIn

stal

lmen

t Fee

0 to

999

.99

$10.

00$3

5.00

250.

00%

Mor

risA

pplic

atio

n F

ee0

to 9

99.9

9$3

5.00

$35.

000.

00%

Mor

risF

resh

man

Con

firm

atio

n F

ee0

to 9

99.9

9$1

25.0

0$1

50.0

020

.00%

Mor

risS

tude

nt C

ente

r F

ee0.

05 to

999

.99

$39.

00$3

9.00

0.00

%M

orris

Act

ivity

Fee

6 to

999

.99

$89.

00$9

3.50

5.06

%M

orris

Inte

rcol

legi

ate

Ath

letic

Fee

6 to

999

.99

$25.

00$2

5.00

0.00

%M

orris

Act

ivity

Fee

- S

umm

er0.

05 to

999

.99

$30.

00$3

0.00

0.00

%M

orris

Tec

hnol

ogy

Fee

6

to 9

99.9

9$5

2.50

$52.

500.

00%

Mor

risT

rans

crip

t Fee

0.05

to 9

99.9

9$5

.00

$5.0

00.

00%

Mor

risT

rans

crip

t Fee

- R

ush

0.05

to 9

99.9

9$1

0.00

$10.

000.

00%

Mor

risN

SF

Che

ck C

harg

e0.

05 to

999

.99

$20.

00$2

0.00

0.00

%M

orris

Tra

nsfe

r C

onfir

mat

ion

Fee

0.05

to 9

99.9

9$1

25.0

0$1

50.0

020

.00%

Mor

risC

redi

t Exa

m0.

05 to

999

.99

$50.

00$5

0.00

0.00

%M

orris

U C

ard

Rep

lace

men

t Fee

0.05

to 9

99.9

9$1

5.00

$15.

000.

00%

Mor

risH

ealth

Ser

vice

Fee

6 to

999

.99

$70.

00$7

5.00

7.14

%M

orris

Reg

iona

l Fitn

ess

Cen

ter

Fee

6 to

999

.99

$57.

50$5

7.50

0.00

%M

orris

GLO

BA

L S

TU

TC

HG

AP

PLI

CA

TIO

N F

EE

0.05

to 9

99.9

9$3

00.0

0$3

00.0

00.

00%

Mor

risE

LTA

P A

pplic

atio

n F

ee0.

05 to

999

.99

$300

.00

$300

.00

0.00

%M

orris

Out

of A

rea

Stu

dent

Tea

chin

g F

ee0.

05 to

999

.99

$300

.00

$300

.00

0.00

%M

orris

Tra

nscr

ipt F

ee -

rus

h na

tiona

l fed

ex0.

05 to

999

.99

New

Fee

$25.

00N

ew F

eeM

orris

Tra

nscr

ipt F

ee -

rus

h in

tern

atio

nal f

edex

0.05

to 9

99.9

9N

ew F

ee$3

0.00

New

Fee

Mor

risLa

te R

eigs

trat

ion

- 1s

t Wee

k0.

05 to

999

.99

New

Fee

$50.

00N

ew F

eeM

orris

Late

Reg

istr

atio

n -

2nd

Wee

k0.

05 to

999

.99

New

Fee

$50.

00N

ew F

eeM

orris

Late

Reg

istr

atio

n -

3rd

Wee

k0.

05 to

999

.99

New

Fee

$100

.00

New

Fee

Roc

hest

erR

oche

ster

Tec

hnol

ogy

Fee

0.

05 to

5.9

9$5

0.00

$50.

000.

00%

Roc

hest

erR

oche

ster

Tec

hnol

ogy

Fee

6

to 9

99.9

9$1

00.0

0$1

00.0

00.

00%

Attachment 9 - Revised

Page 56: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

56U

niv

ersi

ty o

f M

inn

eso

ta -

200

9 -

10 T

uit

ion

Pla

n:

Aca

dem

ic/T

erm

Fee

s -

Per

Sem

este

r C

amp

us/

Co

lleg

eF

ee N

ame

Cre

dit

s20

09 A

mo

un

t20

10 A

mo

un

tP

erce

nt

Ch

ang

e

Roc

hest

erR

oche

ster

Stu

dent

Ser

vice

s F

ee6

to 9

99.9

9$3

.00

$160

.00

5233

.33%

Roc

hest

erB

SH

S T

echn

olog

y F

ee0.

05 to

5.9

9N

ew F

ee$1

00.0

0N

ew F

eeR

oche

ster

BS

HS

Tec

hnol

ogy

Fee

6 to

999

.99

New

Fee

$500

.00

New

Fee

Roc

hest

erA

pplic

atio

n F

ee0.

05 to

999

.99

New

Fee

$35.

00N

ew F

eeR

oche

ster

Enr

ollm

ent D

epos

it F

ee0.

05 to

999

.99

New

Fee

$300

.00

New

Fee

Tw

in C

itie

sT

win

Citi

es -

Cam

pusw

ide

Stu

dent

Sta

dium

Fee

6 to

999

.99

$12.

50$1

2.50

0.00

%T

win

Citi

es -

Cam

pusw

ide

Cap

ital E

nhan

cem

ent F

ee fo

r S

tude

nt L

ife6

to 9

99.9

9$1

2.50

$25.

0010

0.00

%

Col

lege

of D

esig

nC

Des

Col

legi

ate

Fee

Und

ergr

adua

te e

xcep

t Hou

sing

& R

etai

l1

to 5

$135

.00

$154

.00

14.0

7%C

olle

ge o

f Des

ign

CD

es C

olle

giat

e F

ee U

nder

grad

uate

exc

ept H

ousi

ng &

Ret

ail

6 to

999

$268

.00

$308

.00

14.9

3%C

olle

ge o

f Des

ign

CD

es C

olle

giat

e F

ee S

umm

er n

on-h

ousi

ng n

on-r

etai

l1

to 5

$67.

50$7

2.00

6.67

%C

olle

ge o

f Des

ign

CD

es C

olle

giat

e F

ee S

umm

er n

on-h

ousi

ng n

on-r

etai

l6

to 9

9999

$135

.00

$144

.00

6.67

%C

olle

ge o

f Des

ign

Key

Dep

osit

Fee

0.05

to 9

99.9

9$2

0.00

$20.

000.

00%

Col

lege

of D

esig

nC

Des

Col

legi

ate

fee

for

Gra

d P

rogr

ams

full-

rate

0.05

to 5

.99

$135

.00

$154

.00

14.0

7%C

Des

Col

legi

ate

fee

for

Gra

d P

rogr

ams

full-

rate

6 to

999

$268

.00

$308

.00

14.9

3%C

olle

ge o

f Des

ign

CD

es C

olle

giat

e F

ee fo

r H

ousi

ng &

Ret

ail U

nder

grad

maj

ors

1 to

5$9

5.00

$112

.00

17.8

9%C

olle

ge o

f Des

ign

CD

es C

olle

giat

e F

ee fo

r H

ousi

ng &

Ret

ail U

nder

grad

maj

ors

6 to

999

.99

$190

.00

$224

.00

17.8

9%C

olle

ge o

f Des

ign

Col

legi

ate

Fee

for

DH

A G

rad

Pla

ns, M

A, M

S, a

nd P

hD0.

05 to

5.9

9$9

5.00

$112

.00

17.8

9%C

olle

ge o

f Des

ign

Col

legi

ate

Fee

for

DH

A G

rad

Pla

ns, M

A, M

S, a

nd P

hD6

to 9

99.9

9$1

90.0

0$2

24.0

017

.89%

Col

lege

of D

esig

nC

Des

Col

legi

ate

Fee

Sum

mer

Hou

sing

and

Ret

ail M

erch

andi

sing

0.05

to 5

.99

$47.

50$5

1.00

7.37

%C

olle

ge o

f Des

ign

CD

es C

olle

giat

e F

ee S

umm

er H

ousi

ng a

nd R

etai

l Mer

chan

disi

ng6

to 9

99.9

9$9

5.00

$102

.00

7.37

%C

olle

ge o

f Des

ign

Lock

er R

enta

l Fee

0.05

to 9

99.9

9$1

5.00

$15.

000.

00%

Col

lege

of D

esig

nM

UR

P: M

aste

rs o

f Urb

an R

egio

nal P

lann

ing

0.05

to 9

99.9

9N

ew F

ee$1

00.0

0N

ew F

ee

Col

lege

of B

iolo

gica

l Sci

ence

sC

BS

Tec

hnol

ogy

Fee

- s

umm

er3

to 9

99.9

9$9

8.00

$102

.00

4.08

%C

olle

ge o

f Bio

logi

cal S

cien

ces

CB

S T

echn

olog

y F

ee3

to 5

.99

$98.

00$1

02.0

04.

08%

Col

lege

of B

iolo

gica

l Sci

ence

sC

BS

Tec

hnol

ogy

Fee

6 to

999

.99

$196

.00

$203

.00

3.57

%C

olle

ge o

f Bio

logi

cal S

cien

ces

Spe

cial

Exa

m F

ee0.

05 to

999

.99

New

Fee

$50.

00N

ew F

ee

Col

lege

of E

d/H

uman

Dev

EdH

D T

echn

olog

y F

ee

0.05

to 5

.99

$60.

00$6

5.00

8.33

%C

olle

ge o

f Ed/

Hum

an D

evE

dHD

Tec

hnol

ogy

Fee

6

to 9

99.9

9$1

20.0

0$1

30.0

08.

33%

Col

lege

of E

d/H

uman

Dev

ED

PA

Adm

inis

trat

ive

Lice

nsur

e F

ee0.

05 to

999

.99

$550

.00

$550

.00

0.00

%C

olle

ge o

f Ed/

Hum

an D

evP

art-

time

Sch

ool C

ouns

elin

g Li

cens

ure

App

licat

ion

Fee

0.05

to 9

99.9

9$3

0.00

$30.

000.

00%

Col

lege

of E

d/H

uman

Dev

Sch

ool P

sych

olog

y P

rogr

am F

ees

- 1s

t & 2

nd y

r st

uden

ts0.

05 to

999

.99

$75.

00$7

5.00

0.00

%C

olle

ge o

f Ed/

Hum

an D

evS

choo

l Psy

chol

ogy

Pro

gram

Fee

s -

3rd

yr s

tude

nts

0.05

to 9

99.9

9$3

0.00

$30.

000.

00%

Col

lege

of E

d/H

uman

Dev

Mas

ter

of E

duca

tion

and

End

orse

men

t Pro

gram

App

licat

ion

Fee

0.05

to 9

99.9

9$5

5.00

$55.

000.

00%

Col

lege

of E

d/H

uman

Dev

Initi

al L

icen

sure

-Mas

ter

of E

duca

tion

Con

firm

atio

n F

ee0.

05 to

999

.99

$50.

00$9

5.00

90.0

0%C

olle

ge o

f Ed/

Hum

an D

evC

rede

ntia

l Reg

istr

atio

n F

ee0.

05 to

999

.99

$48.

00$4

8.00

0.00

%C

olle

ge o

f Ed/

Hum

an D

evC

rede

ntia

l Fee

Add

ition

al F

iles

0.05

to 9

99.9

9$5

.00

$5.0

00.

00%

Col

lege

of E

d/H

uman

Dev

Cre

dent

ial C

opy

Fee

0.05

to 9

99.9

9$5

.00

$5.0

00.

00%

Col

lege

of E

d/H

uman

Dev

Inac

tive

Cre

dent

ial F

ile F

ee0.

05 to

999

.99

$12.

00$1

2.00

0.00

%C

olle

ge o

f Ed/

Hum

an D

evC

rede

ntia

l Nex

t Day

Ser

vice

0.05

to 9

99.9

9$1

5.00

$15.

000.

00%

Col

lege

of E

d/H

uman

Dev

Cre

dent

ial P

ick

Up

Fee

0.05

to 9

99.9

9$5

.00

$5.0

00.

00%

Col

lege

of E

d/H

uman

Dev

ED

PA

Mul

tiple

End

orse

men

t Fee

0.05

to 9

99.9

9$2

75.0

0$2

75.0

00.

00%

Col

lege

of E

d/H

uman

Dev

EdH

D T

echn

olog

y F

ee (

fall,

spr

ing,

sum

mer

)0.

05 to

5.9

9$6

0.00

$65.

008.

33%

Col

lege

of E

d/H

uman

Dev

EdH

D T

echn

olog

y F

ee (

fall,

spr

ing,

sum

mer

)6

to 9

99.9

9$1

20.0

0$1

30.0

08.

33%

Col

lege

of E

d/H

uman

Dev

Cre

dit E

xam

Fee

0.05

to 9

99.9

9$5

0.00

$50.

000.

00%

Col

lege

of E

d/H

uman

Dev

Ed.

Psy

. Firs

t Yea

r S

tude

nt M

ater

ials

Fee

0.05

to 9

99.9

9N

ew F

ee$2

10.0

0N

ew F

eeC

olle

ge o

f Ed/

Hum

an D

evS

SW

Gra

duat

e S

eatin

g F

ee0.

05 to

999

.99

New

Fee

$75.

00N

ew F

ee

Col

lege

of L

iber

al A

rts

Gra

d C

LA T

echn

olog

y F

ee0.

05 to

5.9

9$5

2.50

$52.

500.

00%

Attachment 9 - Revised

Page 57: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

57U

niv

ersi

ty o

f M

inn

eso

ta -

200

9 -

10 T

uit

ion

Pla

n:

Aca

dem

ic/T

erm

Fee

s -

Per

Sem

este

r C

amp

us/

Co

lleg

eF

ee N

ame

Cre

dit

s20

09 A

mo

un

t20

10 A

mo

un

tP

erce

nt

Ch

ang

e

Col

lege

of L

iber

al A

rts

Gra

d C

LA T

echn

olog

y F

ee6

to 9

99.9

9$1

05.0

0$1

05.0

00.

00%

Col

lege

of L

iber

al A

rts

UG

CLA

Tec

hnol

ogy

Fee

0.05

to 5

.99

$52.

50$5

2.50

0.00

%C

olle

ge o

f Lib

eral

Art

sU

G C

LA T

echn

olog

y F

ee6

to 9

99.9

9$1

05.0

0$1

05.0

00.

00%

Col

lege

of L

iber

al A

rts

Art

-Maj

ors

Stu

dio

Dep

osits

0.05

to 9

99.9

9$5

0.00

$50.

000.

00%

Col

lege

of L

iber

al A

rts

Art

-Gra

duat

e S

tudi

o D

epos

it0.

05 to

999

.99

$100

.00

$100

.00

0.00

%C

olle

ge o

f Lib

eral

Art

sC

CLC

-Job

Sea

rch

Jum

p S

tart

wor

ksho

p fe

es0.

05 to

999

.99

$20.

00$2

0.00

0.00

%C

olle

ge o

f Lib

eral

Art

sE

nglis

h-ke

y de

posi

t0.

05 to

999

.99

$10.

00$4

0.00

300.

00%

Col

lege

of L

iber

al A

rts

Mar

chin

g B

and

Inst

rum

ent r

enta

l0.

05 to

999

.99

$50.

00$5

0.00

0.00

%C

olle

ge o

f Lib

eral

Art

sM

usic

-Ins

trum

ent R

enta

l Lev

el I

(Mus

ic E

d/N

on-P

rofe

ssio

nal)

0.05

to 9

99.9

9$1

00.0

0$1

00.0

00.

00%

Col

lege

of L

iber

al A

rts

Mus

ic-I

nstr

umen

t Ren

tal L

evel

II (

Pro

fess

iona

l/Val

ued

unde

r $7

000)

0.05

to 9

99.9

9$1

35.0

0$1

35.0

00.

00%

Col

lege

of L

iber

al A

rts

Mus

ic-I

nstr

umen

t Ren

tal L

evel

III (

prof

essi

onal

/val

ued

over

$70

00)

0.05

to 9

99.9

9$1

60.0

0$1

60.0

00.

00%

Col

lege

of L

iber

al A

rts

Mus

ic-

C, D

, E, F

, or

G P

ract

ice

Roo

ms-

Sem

este

r U

sage

Maj

ors/

Min

ors

0.05

to 9

99.9

9$8

0.00

$80.

000.

00%

Col

lege

of L

iber

al A

rts

Mus

ic-P

ract

ice

Roo

ms

Hou

rly U

sage

Maj

ors/

Min

ors

0.05

to 9

99.9

9$2

5.00

$25.

000.

00%

Col

lege

of L

iber

al A

rts

Mus

ic-P

ract

ice

Roo

m -

lost

acc

ess

card

0.05

to 9

99.9

9$2

0.00

$20.

000.

00%

Col

lege

of L

iber

al A

rts

Mus

ic -

Rec

ital S

taffi

ng0.

05 to

999

.99

$60.

00$6

0.00

0.00

%C

olle

ge o

f Lib

eral

Art

sM

arch

ing

Ban

d -

Spa

t cam

p0.

05 to

999

.99

$80.

00$8

0.00

0.00

%C

olle

ge o

f Lib

eral

Art

sM

usic

- Lo

cker

Roo

m K

eyca

rd R

epla

cem

ent

0.05

to 9

99.9

9$4

5.00

$45.

000.

00%

Col

lege

of L

iber

al A

rts

Mus

ic-

Lock

er R

enta

l Ful

l-Yea

r0.

05 to

999

.99

$90.

00$9

0.00

0.00

%C

olle

ge o

f Lib

eral

Art

sM

usic

- L

ocke

r R

enta

l Sin

gle

Ter

m0.

05 to

999

.99

$70.

00$7

0.00

0.00

%C

olle

ge o

f Lib

eral

Art

sC

LA L

angu

age

Cen

ter-

Stu

dent

Mul

timed

ia L

ab P

rintin

g0.

05 to

999

.99

$0.1

0$0

.10

0.00

%C

olle

ge o

f Lib

eral

Art

sA

rt L

ocke

r F

ee in

Reg

is C

ente

r0.

05 to

999

.99

$45.

00$4

5.00

0.00

%C

olle

ge o

f Lib

eral

Art

sC

CLC

- N

SE

Orie

ntat

ion/

Act

ivity

Fee

0.05

to 9

99.9

9$5

0.00

$50.

000.

00%

Col

lege

of L

iber

al A

rts

CC

LC -

NS

E P

rogr

am F

ees

0.05

to 9

99.9

9$2

00.0

0$2

00.0

00.

00%

Col

lege

of L

iber

al A

rts

Art

Loc

ker

Fee

in R

egis

Cen

ter

- fa

ll or

spr

ing

0.05

to 9

99.9

9$2

5.00

$25.

000.

00%

Col

lege

of L

iber

al A

rts

Art

Loc

ker

Fee

in R

egis

Cen

ter

- sp

ring

or s

umm

er0.

05 to

999

.99

$50.

00$5

0.00

0.00

%C

olle

ge o

f Lib

eral

Art

sM

arch

ing

Ban

d -

Uni

form

Dry

Cle

anin

g (f

rom

$1.

50 to

$25

)0.

05 to

999

.99

$1.5

0$1

.50

0.00

%C

olle

ge o

f Lib

eral

Art

sM

usic

- C

, D, E

, F, o

r G

Pra

ctic

e R

oom

s-S

emes

ter

Use

Non

Maj

or/M

inor

0.05

to 9

99.9

9$1

10.0

0$1

10.0

00.

00%

Col

lege

of L

iber

al A

rts

Mus

ic-

B P

ract

ice

Roo

ms-

Sem

este

r U

sage

Maj

ors/

Min

ors

0.05

to 9

99.9

9$6

5.00

$65.

000.

00%

Col

lege

of L

iber

al A

rts

Mus

ic-

B P

ract

ice

Roo

ms-

Sem

este

r U

se N

onM

ajor

/Min

or0.

05 to

999

.99

$100

.00

$100

.00

0.00

%C

olle

ge o

f Lib

eral

Art

sM

usic

- R

ecita

l Can

cella

tion

7 or

less

day

s0.

05 to

999

.99

$150

.00

$150

.00

0.00

%C

olle

ge o

f Lib

eral

Art

sM

usic

- R

ecita

l Can

cella

tion

8-28

day

s0.

05 to

999

.99

$75.

00$7

5.00

0.00

%C

olle

ge o

f Lib

eral

Art

sM

usic

- F

ergu

son

Hal

l Lob

by r

enta

l for

Rec

ital R

ecep

tions

0.05

to 9

99.9

9$3

5.00

$35.

000.

00%

Col

lege

of L

iber

al A

rts

Mus

ic-

Ulta

n R

ecita

l Hal

l Ren

tal

0.05

to 9

99.9

9$2

5.00

$25.

000.

00%

Col

lege

of L

iber

al A

rts

Mus

ic-

Rec

ordi

ng T

echn

ical

Ass

ista

nce

0.05

to 9

99.9

9$3

5.00

$35.

000.

00%

Col

lege

of L

iber

al A

rts

Mus

ic-

Req

uest

ed P

iano

and

/or

Har

psic

hord

Tun

ings

0.05

to 9

99.9

9$1

00.0

0$1

00.0

00.

00%

Col

lege

of L

iber

al A

rts

Mus

ic-

Rec

ital R

ecor

ding

Edi

ting

0.05

to 9

99.9

9$3

5.00

$35.

000.

00%

Col

lege

of L

iber

al A

rts

CLA

Lan

guag

e C

tr-I

ndiv

idua

l LP

E T

estin

g0.

05 to

999

.99

$30.

00$3

0.00

0.00

%C

olle

ge o

f Lib

eral

Art

sC

LA L

angu

age

Cen

ter

- LP

E S

cree

ning

Tes

t0.

05 to

999

.99

$20.

00$2

0.00

0.00

%C

olle

ge o

f Lib

eral

Art

sC

LA E

quip

men

t Loa

n La

te F

ees

0.05

to 9

99.9

9$2

5.00

$25.

000.

00%

Col

lege

of L

iber

al A

rts

Ens

embl

e lo

st m

usic

10

or le

ss p

iece

s0.

05 to

999

.99

$50.

00$5

0.00

0.00

%C

olle

ge o

f Lib

eral

Art

sE

nsem

ble

lost

mus

ic fe

e 11

or

mor

e pi

eces

0.05

to 9

99.9

9$7

5.00

$75.

000.

00%

Col

lege

of L

iber

al A

rts

Ens

embl

e lo

st m

usic

fee:

lost

sco

re0.

05 to

999

.99

$200

.00

$200

.00

0.00

%C

olle

ge o

f Lib

eral

Art

sA

rt D

ept E

quip

men

t Rep

lace

men

t0.

05 to

999

.99

$3,5

00.0

0$3

,500

.00

0.00

%C

olle

ge o

f Lib

eral

Art

sA

rt D

ept L

ate

Equ

ipm

ent F

ee0.

05 to

999

.99

$25.

00$2

5.00

0.00

%C

olle

ge o

f Lib

eral

Art

sR

ecor

ding

Ses

sion

Can

cella

tion

Fee

0.05

to 9

99.9

9$1

00.0

0$1

00.0

00.

00%

Col

lege

of L

iber

al A

rts

Art

Loc

ker

Fee

in R

egis

Cen

ter

0.05

to 9

99.9

9$1

0.00

$10.

000.

00%

Col

lege

of L

iber

al A

rts

Art

- K

ey D

epos

it0.

05 to

999

.99

$10.

00$1

0.00

0.00

%C

olle

ge o

f Lib

eral

Art

sC

LA S

peci

al E

xam

Fee

0.05

to 9

99.9

9$5

0.00

$50.

000.

00%

Col

lege

of L

iber

al A

rts

Mus

ic-P

erfo

rman

ce D

uplic

atio

n F

ee0.

05 to

999

.99

$12.

00$1

2.00

0.00

%C

olle

ge o

f Lib

eral

Art

sC

CLC

- N

SE

Pro

gram

Fee

0.05

to 9

99.9

9$2

00.0

0$2

00.0

00.

00%

Col

lege

of L

iber

al A

rts

Art

Dep

t Eqi

uipm

ent R

epai

r0.

05 to

999

.99

New

Fee

$500

.00

New

Fee

Col

lege

of L

iber

al A

rts

Mus

ic-P

ract

ice

Roo

ms

Hou

rly U

sage

Non

-Maj

ors/

Min

ors

0.05

to 9

99.9

9$5

0.00

$50.

000.

00%

Col

lege

of L

iber

al A

rts

CC

LC S

kills

Inve

ntor

y T

estin

g F

ee0.

05 to

999

.99

New

Fee

$15.

00N

ew F

ee

Attachment 9 - Revised

Page 58: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

58U

niv

ersi

ty o

f M

inn

eso

ta -

200

9 -

10 T

uit

ion

Pla

n:

Aca

dem

ic/T

erm

Fee

s -

Per

Sem

este

r C

amp

us/

Co

lleg

eF

ee N

ame

Cre

dit

s20

09 A

mo

un

t20

10 A

mo

un

tP

erce

nt

Ch

ang

e

Col

lege

of L

iber

al A

rts

Dep

artm

ent o

f His

tory

Gra

duat

e P

lace

men

t Ser

vice

Fee

0.05

to 9

99.9

9N

ew F

ee$4

.00

New

Fee

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

Die

tetic

Inte

rnsh

ip0.

05 to

999

.99

$3,4

00.0

0$3

,400

.00

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciC

FA

NS

Tec

hnol

ogy

Fee

(U

G, G

rad,

DM

- s

prin

g &

fall)

0 to

5.9

9$5

5.00

$55.

000.

00%

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

CF

AN

S T

echn

olog

y F

ee (

UG

, Gra

d, D

M -

spr

ing

& fa

ll)6

to 9

99.9

9$1

10.0

0$1

10.0

00.

00%

Col

lege

of F

ood/

Agr

ic/N

at R

src

Sci

CF

AN

S T

echn

olog

y F

ee (

UG

, Gra

d, D

M -

sum

mer

)0

to 2

.99

$27.

50$2

7.50

0.00

%C

olle

ge o

f Foo

d/A

gric

/Nat

Rsr

c S

ciC

FA

NS

Tec

hnol

ogy

Fee

(U

G, G

rad,

DM

- s

umm

er)

3 to

999

.99

$55.

00$5

5.00

0.00

%

Car

lson

Sch

ool o

f Man

agem

ent

CS

OM

PT

-MB

A S

tude

nt S

vcs

& T

ech

Fee

0.05

to 9

99.9

9$2

90.0

0$2

90.0

00.

00%

Car

lson

Sch

ool o

f Man

agem

ent

CS

OM

PT

-MB

A S

tude

nt S

vcs

& T

ech

Fee

0.05

to 9

99.9

9$1

45.0

0$1

45.0

00.

00%

Car

lson

Sch

ool o

f Man

agem

ent

CS

OM

Sum

PhD

MA

HR

IR T

echn

olog

y F

ee -

sum

mer

0.05

to 9

99.9

9$1

57.5

0$1

57.5

00.

00%

Car

lson

Sch

ool o

f Man

agem

ent

CS

OM

FT

-MB

A S

tude

nt S

vcs

& T

ech

Fee

0.05

to 9

99.9

9$4

80.0

0$4

80.0

00.

00%

Car

lson

Sch

ool o

f Man

agem

ent

CS

OM

FT

-MB

A S

tude

nt S

vcs

& T

ech

Fee

- s

umm

er0.

05 to

999

.99

$240

.00

$240

.00

0.00

%C

arls

on S

choo

l of M

anag

emen

tC

SO

M S

um E

MA

HR

IR, M

BT

, MA

cc T

echn

olog

y F

ee0.

05 to

999

.99

$107

.50

$107

.50

0.00

%C

arls

on S

choo

l of M

anag

emen

tC

SO

M S

um U

grd

w0.

05 to

5.9

9$5

0.00

$50.

000.

00%

Car

lson

Sch

ool o

f Man

agem

ent

CS

OM

Ugr

d w

0.05

to 5

.99

$100

.00

$100

.00

0.00

%C

arls

on S

choo

l of M

anag

emen

tC

SO

M E

MA

HR

IR, M

Acc

, MB

T, A

S T

echn

olog

y F

ee0.

05 to

999

.99

$215

.00

$215

.00

0.00

%C

arls

on S

choo

l of M

anag

emen

tC

arls

on S

choo

l Int

erna

tiona

l Pro

gram

Can

cella

tion

Fee

0.05

to 9

99.9

9$1

,500

.00

$1,5

00.0

00.

00%

Car

lson

Sch

ool o

f Man

agem

ent

Car

lson

Sch

ool I

nter

natio

nal P

rogr

am D

efer

ral F

ee0.

05 to

999

.99

$500

.00

$500

.00

0.00

%C

arls

on S

choo

l of M

anag

emen

tC

SO

M P

hD, M

AH

RIR

Tec

hnol

ogy

Fee

0.05

to 9

99.9

9$3

15.0

0$3

15.0

00.

00%

Car

lson

Sch

ool o

f Man

agem

ent

CS

OM

Cre

dit E

xam

fee

0.01

to 9

99.9

9$5

0.00

$50.

000.

00%

Car

lson

Sch

ool o

f Man

agem

ent

CS

OM

UG

rad

Stu

dent

Svc

s &

Tec

h F

ee -

sum

mer

6 to

999

.99

$237

.50

$237

.50

0.00

%C

arls

on S

choo

l of M

anag

emen

tC

SO

M U

Gra

d S

tude

nt S

vcs

& T

ech

Fee

6 to

999

.99

$475

.00

$475

.00

0.00

%C

arls

on S

choo

l of M

anag

emen

tC

SO

M M

BA

Lap

top

0.05

to 9

99.9

9$7

33.8

6$7

49.8

02.

17%

Car

lson

Sch

ool o

f Man

agem

ent

CS

OM

Glo

bal E

nric

hmen

t App

l Fee

0.05

to 9

99.9

9N

ew F

ee$5

0.00

New

Fee

Car

lson

Sch

ool o

f Man

agem

ent

CS

OM

Glo

bal I

mm

ersi

on A

ppl F

ee0.

05 to

999

.99

New

Fee

$50.

00N

ew F

ee

Sch

ool o

f Den

tistr

yD

entis

try

Inst

rum

ent U

sage

Fee

- P

eds(

Gra

d &

Cer

tific

ate)

0.05

to 9

99.9

9$6

50.0

0$6

99.0

07.

54%

Sch

ool o

f Den

tistr

yD

entis

try

Inst

rum

ent U

sage

Fee

- P

erio

(Gra

d &

Cer

tific

ate)

0.05

to 9

99.9

9$4

80.0

0$5

16.0

07.

50%

Sch

ool o

f Den

tistr

yD

DS

Stu

dent

App

licat

ion

Fee

0.05

to 9

99.9

9$7

5.00

$75.

000.

00%

Sch

ool o

f Den

tistr

yD

DS

Tui

tion

Dep

osits

0.05

to 9

99.9

9$1

,000

.00

$1,0

00.0

00.

00%

Sch

ool o

f Den

tistr

yD

enta

l Hyg

iene

Tui

tion

Dep

osits

0.05

to 9

99.9

9$1

50.0

0$1

61.0

07.

33%

Sch

ool o

f Den

tistr

yT

rans

fer

Eva

luat

ion

Fee

- D

DS

0.05

to 9

99.9

9$1

,000

.00

$1,0

00.0

00.

00%

Sch

ool o

f Den

tistr

yD

entis

try

Inst

rum

ent U

sage

Fee

- P

rost

h(G

rad

& C

ertif

icat

e)0.

05 to

999

.99

$745

.00

$801

.00

7.52

%S

choo

l of D

entis

try

Mic

rosc

ope

Fee

- E

ndo1

(Gra

d &

Cer

tific

ate)

0.05

to 9

99.9

9$4

25.0

0$4

25.0

00.

00%

Sch

ool o

f Den

tistr

yM

icro

scop

e F

ee -

End

o2(G

rad

& C

ertif

icat

e)0.

05 to

999

.99

$425

.00

$425

.00

0.00

%S

choo

l of D

entis

try

Den

tal O

verg

arm

ent F

ee -

Ora

l Sur

gery

0.02

to 9

99.9

9$5

2.00

$56.

007.

69%

Sch

ool o

f Den

tistr

yD

entis

try

Inst

rum

ent U

sage

Fee

- T

MJ(

Gra

d &

Cer

tific

ate)

0.05

to 9

99.9

9$3

80.0

0$4

09.0

07.

63%

Sch

ool o

f Den

tistr

yD

enta

l Ove

rgar

men

t Fee

- O

rtho

(Gra

d an

d C

ertif

icat

e)0.

05 to

999

.99

$78.

00$8

4.00

7.69

%S

choo

l of D

entis

try

Den

tistr

y In

stru

men

t Usa

ge F

ee -

DD

S1

0.05

to 9

99.9

9$1

,600

.00

$1,7

20.0

07.

50%

Sch

ool o

f Den

tistr

yD

entis

try

Inst

rum

ent U

sage

Fee

- D

DS

20.

05 to

999

.99

$1,5

30.0

0$1

,645

.00

7.52

%S

choo

l of D

entis

try

Den

tistr

y In

stru

men

t Usa

ge F

ee -

DD

S2

- su

mm

er0.

05 to

999

.99

$731

.00

$786

.00

7.52

%S

choo

l of D

entis

try

Den

tistr

y In

stru

men

t Usa

ge F

ee -

DD

S3

0.05

to 9

99.9

9$1

,430

.00

$1,5

37.0

07.

48%

Sch

ool o

f Den

tistr

yD

entis

try

Inst

rum

ent U

sage

Fee

- D

DS

3 -

sum

mer

0.05

to 9

99.9

9$8

60.0

0$9

25.0

07.

56%

Sch

ool o

f Den

tistr

yD

entis

try

Inst

rum

ent U

sage

Fee

- D

DS

4, D

DS

50.

05 to

999

.99

$1,3

75.0

0$1

,478

.00

7.49

%S

choo

l of D

entis

try

Den

tistr

y In

stru

men

t Usa

ge F

ee -

DD

S4

- su

mm

er0.

05 to

999

.99

$731

.00

$786

.00

7.52

%S

choo

l of D

entis

try

Den

tistr

y In

stru

men

t Usa

ge F

ee -

End

o(G

rad

& C

ertif

icat

e)0.

05 to

999

.99

$680

.00

$731

.00

7.50

%S

choo

l of D

entis

try

Den

tistr

y In

stru

men

t Usa

ge F

ee -

DH

0.05

to 9

99.9

9$6

25.0

0$6

72.0

07.

52%

Sch

ool o

f Den

tistr

yD

ent F

ello

w S

pec

(OM

S)

0.05

to 9

99.9

9$8

18.0

0$8

79.0

07.

46%

Sch

ool o

f Den

tistr

yD

ent F

ello

w S

pec

(OR

TH

O,P

ED

,PE

RIO

,PR

OS

,TM

J,O

HS

OA

,EN

DO

)0.

05 to

999

.99

$1,6

37.0

0$1

,760

.00

7.51

%S

choo

l of D

entis

try

Den

tistr

y E

quip

men

t Fee

- G

rad

and

Cer

tific

ate

Pro

gram

s, D

DS

3&

40.

05 to

999

.99

$162

.00

$174

.00

7.41

%S

choo

l of D

entis

try

Hea

lth In

sura

nce

Pre

miu

m -

Den

tal R

esid

ents

and

DT

Mas

ters

0.05

to 9

99.9

9$9

9.00

$137

.00

38.3

8%S

choo

l of D

entis

try

Dis

abili

ty In

sura

nce

-DD

S1&

2&3&

4&P

ass&

Den

t The

rapy

(F

all o

nly)

0.05

to 9

99.9

9$7

0.00

$75.

007.

14%

Attachment 9 - Revised

Page 59: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

59U

niv

ersi

ty o

f M

inn

eso

ta -

200

9 -

10 T

uit

ion

Pla

n:

Aca

dem

ic/T

erm

Fee

s -

Per

Sem

este

r C

amp

us/

Co

lleg

eF

ee N

ame

Cre

dit

s20

09 A

mo

un

t20

10 A

mo

un

tP

erce

nt

Ch

ang

e

Sch

ool o

f Den

tistr

yD

DS

4 M

odifi

ed C

irric

ulum

0.05

to 9

99.9

9$4

41.0

0$4

74.0

07.

48%

Sch

ool o

f Den

tistr

yD

DS

3 M

odifi

ed C

irric

ulum

0.05

to 9

99.9

9$3

48.0

0$3

74.0

07.

47%

Sch

ool o

f Den

tistr

yD

DS

2 M

odifi

ed C

irric

ulum

0.05

to 9

99.9

9$4

62.0

0$4

97.0

07.

58%

Sch

ool o

f Den

tistr

yD

DS

1 M

odifi

ed C

irric

ulum

0.05

to 9

99.9

9$4

63.0

0$4

98.0

07.

56%

Sch

ool o

f Den

tistr

yD

entis

try

Inst

rum

ent U

sage

Fee

DD

S5

0.05

to 9

99.9

9$7

09.0

0$7

62.0

07.

48%

Sch

ool o

f Den

tistr

yP

AS

S S

TU

DE

NT

AP

PLI

CA

TIO

N F

EE

0.05

to 9

99.9

9$1

00.0

0$1

00.0

00.

00%

Sch

ool o

f Den

tistr

yP

AS

S1

PR

OG

RA

M D

EP

OS

ITS

0.05

to 9

99.9

9$1

9,21

5.00

$20,

850.

008.

51%

Sch

ool o

f Den

tistr

yD

DS

1 M

odid

ified

Cirr

icul

um-

Non

res

iden

t0.

05 to

999

.99

$821

.00

$882

.00

7.43

%S

choo

l of D

entis

try

DD

S2

MO

DIF

IED

CIR

RIC

ULU

M-N

ON

RE

SID

EN

T0.

05 to

999

.99

$823

.00

$885

.00

7.53

%S

choo

l of D

entis

try

DD

S3

MO

DIF

IED

CIR

RIC

ULU

M-N

ON

RE

SID

EN

T0.

05 to

999

.99

$619

.00

$665

.00

7.43

%S

choo

l of D

entis

try

DD

S4

MO

DIF

IED

CIR

RIC

ULU

M-N

ON

RE

SID

EN

T0.

05 to

999

.99

$784

.00

$843

.00

7.53

%S

choo

l of D

entis

try

Den

tistr

y E

quip

men

t Fee

- D

H -

sum

mer

0.05

to 9

99.9

9$1

62.0

0$1

74.0

07.

41%

Sch

ool o

f Den

tistr

yD

entis

try

Inst

rum

ent U

sage

Fee

-DH

0.05

to 9

99.9

9$3

75.0

0$4

03.0

07.

47%

Sch

ool o

f Den

tistr

yD

entis

try

Inst

rum

ent U

sage

Fee

DD

S3-

PA

SS

- s

umm

er0.

05 to

999

.99

$860

.00

$925

.00

7.56

%S

choo

l of D

entis

try

Den

tistr

y In

stru

men

t Usa

ge F

ee-D

DS

3-P

AS

S0.

05 to

999

.99

$1,4

30.0

0$1

,537

.00

7.48

%S

choo

l of D

entis

try

Den

tistr

y In

stru

men

t Usa

ge F

ee D

DS

4-P

AS

S0.

05 to

999

.99

$1,3

75.0

0$1

,478

.00

7.49

%S

choo

l of D

entis

try

Den

tistr

y In

stru

men

t Usa

ge F

ee D

DS

4-P

AS

S -

sum

mer

0.05

to 9

99.9

9$7

31.0

0$7

86.0

07.

52%

Sch

ool o

f Den

tistr

yD

entis

try

Equ

ipm

ent F

ee D

DS

-PA

SS

3 &

4, D

enta

l Hyg

iene

/Gra

d0.

05 to

999

.99

$162

.00

$174

.00

7.41

%S

choo

l of D

entis

try

Den

tal H

ygie

ne G

rad

App

licat

ion

Fee

0.05

to 9

99.9

9$1

00.0

0$1

00.0

00.

00%

Sch

ool o

f Den

tistr

yD

enta

l Equ

ipm

ent F

ee D

DS

1 D

DS

20.

05 to

999

.99

$200

.00

$215

.00

7.50

%S

choo

l of D

entis

try

Den

t End

o T

ypod

ont-

PA

SS

DD

S3

0.05

to 9

99.9

9$1

29.0

0$1

39.0

07.

75%

Sch

ool o

f Den

tistr

yD

ent L

ab A

rtic

ulat

ors

DD

S3-

PA

SS

0.05

to 9

99.9

9$8

00.0

0$8

60.0

07.

50%

Sch

ool o

f Den

tistr

yD

ent O

per/

Pro

s T

ypod

ont-

DD

S3-

PA

SS

0.05

to 9

99.9

9$1

80.0

0$1

94.0

07.

78%

Sch

ool o

f Den

tistr

yH

ealth

Insu

ranc

e P

rem

ium

-Mas

ters

Den

tal H

ygie

ne0.

05 to

999

.99

$99.

00$1

37.0

038

.38%

Sch

ool o

f Den

tistr

yD

DS

2 M

OD

IFIE

D C

IRR

ICU

LUM

-NO

N R

ES

IDE

NT

0.05

to 9

99.9

9$8

23.0

0$8

85.0

07.

53%

Sch

ool o

f Den

tistr

yD

enta

l Ins

trum

ent U

sage

Fee

Den

tal T

hera

py-U

G Y

R 3

& G

rad

0.05

to 9

99.9

9N

ew F

ee$1

,600

.00

New

Fee

Sch

ool o

f Den

tistr

yD

enta

l Im

stru

men

t Usa

ge F

ee D

enta

l The

rapy

-UG

YR

3 &

Gra

d0.

05 to

999

.99

New

Fee

$848

.00

New

Fee

Sch

ool o

f Den

tistr

yD

enta

l Equ

ipm

ent F

ee-D

enta

l The

rapy

Und

ergr

ad Y

R 3

&4

& G

rad

0.05

to 9

99.9

9N

ew F

ee$1

74.0

0N

ew F

eeS

choo

l of D

entis

try

Ora

l Ana

tom

y T

eeth

-CD

(F

all O

nly)

0.05

to 9

99.9

9N

ew F

ee$1

2.00

New

Fee

Exe

c V

P &

Pro

vost

Gra

d S

choo

l Orie

ntat

ion

Fee

0.05

to 9

99.9

9$5

0.00

$50.

000.

00%

Exe

c V

P &

Pro

vost

Sto

p P

aym

ent-

retu

rned

ref

und

chec

ks fe

e0.

05 to

999

.99

$10.

00$1

0.00

0.00

%E

xec

VP

& P

rovo

stA

pplic

atio

n F

ee -

Und

ergr

ads

0 to

999

.99

$45.

00$5

5.00

22.2

2%E

xec

VP

& P

rovo

stT

rans

crip

t-of

ficia

l cop

y0.

05 to

999

.99

$5.0

0$5

.00

0.00

%E

xec

VP

& P

rovo

stT

rans

crip

t-of

ficia

l cop

y R

ush

0.05

to 9

99.9

9$1

0.00

$10.

000.

00%

Exe

c V

P &

Pro

vost

Late

Pay

men

t0.

05 to

999

.99

$30.

00$3

0.00

0.00

%E

xec

VP

& P

rovo

stIn

stal

lmen

t0.

05 to

999

.99

$35.

00$3

5.00

0.00

%E

xec

VP

& P

rovo

stN

SF

Che

ck C

harg

e0.

05 to

999

.99

$20.

00$2

0.00

0.00

%E

xec

VP

& P

rovo

stLa

te R

egis

trat

ion-

1st a

nd 2

nd w

eek

0.05

to 9

99.9

9$5

0.00

$50.

000.

00%

Exe

c V

P &

Pro

vost

Late

Reg

istr

atio

n-3r

d w

eek

0.05

to 9

99.9

9$1

00.0

0$1

00.0

00.

00%

Exe

c V

P &

Pro

vost

Tra

nscr

ipt&

othe

r m

isc-

Fed

Ex

Prio

rity

Ove

rnig

ht0.

05 to

999

.99

$15.

00$1

5.00

0.00

%E

xec

VP

& P

rovo

stT

rans

crip

t&ot

her

mis

c-In

tern

atio

nal P

riorit

y0.

05 to

999

.99

$20.

00$2

0.00

0.00

%E

xec

VP

& P

rovo

stLa

te R

egis

trat

ion-

1st w

eek

Sum

mer

0.05

to 9

99.9

9$2

5.00

$25.

000.

00%

Exe

c V

P &

Pro

vost

Late

Reg

istr

atio

n-2n

d w

eek

Sum

mer

0.05

to 9

99.9

9$5

0.00

$50.

000.

00%

Exe

c V

P &

Pro

vost

Fre

shm

an C

onfir

mat

ion

Fee

0.05

to 9

99.9

9$1

60.0

0$1

75.0

09.

40%

Exe

c V

P &

Pro

vost

Tra

nsfe

r C

onfir

mat

ion

Fee

0.05

to 9

99.9

9$7

0.00

$80.

0014

.30%

Gra

duat

e S

choo

lA

pplic

atio

n F

ee -

inte

rn'l

appl

ican

ts0

to 9

99.9

9$7

5.00

$95.

0026

.67%

Gra

duat

e S

choo

lA

pplic

atio

n F

ee -

dom

estic

app

lican

ts0

to 9

99.9

9$5

5.00

$75.

0036

.36%

Gra

duat

e S

choo

lG

radu

ate

Sch

ool R

e-A

dmis

sion

/Cha

nge

of S

tatu

s0.

05 to

999

.99

$55.

00$7

5.00

36.3

6%

Hum

phre

y In

st o

f Pub

lic A

ffairs

HH

H T

echn

olog

y F

ee0.

05 to

5.9

9$1

25.0

0$1

25.0

00.

00%

Hum

phre

y In

st o

f Pub

lic A

ffairs

HH

H T

echn

olog

y F

ee6

to 9

99.9

9$2

50.0

0$2

50.0

00.

00%

Attachment 9 - Revised

Page 60: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

60U

niv

ersi

ty o

f M

inn

eso

ta -

200

9 -

10 T

uit

ion

Pla

n:

Aca

dem

ic/T

erm

Fee

s -

Per

Sem

este

r C

amp

us/

Co

lleg

eF

ee N

ame

Cre

dit

s20

09 A

mo

un

t20

10 A

mo

un

tP

erce

nt

Ch

ang

e

Hum

phre

y In

st o

f Pub

lic A

ffairs

HH

H T

echn

olog

y F

ee -

sum

mer

0.05

to 2

.99

$37.

50$3

7.50

0.00

%H

umph

rey

Inst

of P

ublic

Affa

irsH

HH

Tec

hnol

ogy

Fee

- s

umm

er3

to 9

99.9

9$5

0.00

$50.

000.

00%

Hum

phre

y In

st o

f Pub

lic A

ffairs

Mus

kie

Fel

low

Orie

ntat

ion

Fee

Firs

t Yea

r0.

05 to

999

.99

$1,0

00.0

0$1

,000

.00

0.00

%H

umph

rey

Inst

of P

ublic

Affa

irsM

uski

e F

ello

w O

rient

atio

n F

ee -

sec

ond

year

0.05

to 9

99.9

9$5

00.0

0$5

00.0

00.

00%

Hea

lth S

cien

ces

App

licat

ion

Pro

cess

ing

Fee

0.05

to 9

99.9

9$5

5.00

$55.

000.

00%

Hea

lth S

cien

ces

Adm

issi

on C

onfir

mat

ion

Fee

0.05

to 9

99.9

9$2

50.0

0$2

50.0

00.

00%

Inst

itute

of T

echn

olog

yIS

E Y

ear

2 F

ee0.

05 to

999

.99

$850

.00

$900

.00

5.88

%In

stitu

te o

f Tec

hnol

ogy

ISE

Yea

r 1

Fee

0.05

to 9

99.9

9$9

00.0

0$1

,175

.00

30.5

6%In

stitu

te o

f Tec

hnol

ogy

MO

T p

er c

redi

t fee

0.05

to 9

99.9

9$1

50.0

0$1

80.0

020

.00%

Inst

itute

of T

echn

olog

yIS

E Y

ear

3 F

ee0.

05 to

999

.99

$850

.00

$850

.00

0.00

%In

stitu

te o

f Tec

hnol

ogy

MO

T Y

ear

2 F

ees

0.05

to 9

99.9

9$1

,350

.00

$1,4

00.0

03.

70%

Inst

itute

of T

echn

olog

yM

OT

Yea

r 1

Fee

0.05

to 9

99.9

9$1

,400

.00

$1,7

00.0

021

.43%

Inst

itute

of T

echn

olog

yLo

cker

Ren

tal -

Civ

il E

ng0.

05 to

999

.99

$15.

00$1

5.00

0.00

%In

stitu

te o

f Tec

hnol

ogy

Lab

Key

Dep

osit

0.05

to 9

99.9

9$5

.00

$5.0

00.

00%

Inst

itute

of T

echn

olog

yE

nviro

nmen

tal L

ab K

ey D

epos

it0.

05 to

999

.99

$10.

00$1

0.00

0.00

%In

stitu

te o

f Tec

hnol

ogy

Gra

d S

tude

nt O

ffice

Key

Dep

osit

0.05

to 9

99.9

9$2

0.00

$20.

000.

00%

Inst

itute

of T

echn

olog

yD

esk

Key

Dep

osit

0.05

to 9

99.9

9$2

0.00

$20.

000.

00%

Inst

itute

of T

echn

olog

yC

ivi l

Eng

Bui

ldin

g K

ey D

epos

it0.

05 to

999

.99

$5.0

0$5

.00

0.00

%In

stitu

te o

f Tec

hnol

ogy

Mec

hani

cal E

ng -

Key

Dep

osit

0.05

to 9

99.9

9$1

5.00

$15.

000.

00%

Inst

itute

of T

echn

olog

yC

EM

S K

ey D

epos

it -

Sub

Mas

ter,

Mas

ter

0.05

to 9

99.9

9$1

0.00

$10.

000.

00%

Inst

itute

of T

echn

olog

yE

&C

E K

ey D

epos

it0.

05 to

999

.99

$10.

00$1

0.00

0.00

%In

stitu

te o

f Tec

hnol

ogy

CS

&E

Key

Dep

osit

0.05

to 9

99.9

9$2

0.00

$20.

000.

00%

Inst

itute

of T

echn

olog

yS

heph

erd

Lab

Bui

ldin

g K

ey D

epos

it0.

05 to

999

.99

$5.0

0$5

.00

0.00

%In

stitu

te o

f Tec

hnol

ogy

IT T

echn

olog

y F

ee (

sum

mer

)0.

5 to

2.9

9$5

0.00

$50.

000.

00%

Inst

itute

of T

echn

olog

yIT

Tec

hnol

ogy

Fee

(su

mm

er)

3 to

999

.99

$100

.00

$100

.00

0.00

%In

stitu

te o

f Tec

hnol

ogy

IT T

echn

olog

y F

ee (

fall,

spr

ing)

3 to

5.9

9$1

00.0

0$1

00.0

00.

00%

Inst

itute

of T

echn

olog

yIT

Tec

hnol

ogy

Fee

(fa

ll, s

prin

g)6

to 9

99.9

9$2

00.0

0$2

00.0

00.

00%

Inst

itute

of T

echn

olog

yIS

E p

er c

redi

t fee

0.05

to 9

99.9

9$1

20.0

0$1

57.0

030

.83%

Inst

itute

of T

echn

olog

yM

OT

or

ISE

late

cap

ston

e fe

e0.

05 to

999

.99

$500

.00

$500

.00

0.00

%In

stitu

te o

f Tec

hnol

ogy

Cre

dit E

xam

Fee

- T

est o

ut0.

05 to

999

.99

$50.

00$5

0.00

0.00

%In

stitu

te o

f Tec

hnol

ogy

E&

CE

Key

Dep

osit

0.05

to 9

99.9

9$1

0.00

$15.

0050

.00%

Inst

itute

of T

echn

olog

yS

E Y

ear

1 an

d Y

ear

2 F

ee0.

05 to

999

.99

$1,2

90.0

0$1

,350

.00

4.65

%

Law

Sch

ool

Law

Sch

ool T

echn

olog

y F

ee fo

r S

umm

er S

choo

l0.

05 to

999

.99

$180

.00

$180

.00

0.00

%La

w S

choo

lLa

w S

choo

l Tra

nscr

ipt F

ee0.

05 to

999

.99

$5.0

0$5

.00

0.00

%La

w S

choo

lLa

w S

choo

l Loc

ker

Fee

0.05

to 9

99.9

9$1

0.00

$10.

000.

00%

Law

Sch

ool

App

licat

ion

Fee

for

Law

Sch

ool S

tude

nts

0.05

to 9

99.9

9$7

0.00

$75.

007.

14%

Law

Sch

ool

Bei

jing

Chi

na S

umm

er P

rogr

am0.

05 to

5$2

,221

.93

$3,7

50.0

068

.77%

Law

Sch

ool

Bei

jing

Chi

na S

umm

er P

rogr

am6

to 6

$500

.00

$750

.00

50.0

0%La

w S

choo

lT

echn

olog

y/A

cade

mic

Fee

0.05

to 9

99.9

9$4

50.0

0$4

50.0

00.

00%

Law

Sch

ool

Bei

jing

Sum

mer

Hou

sing

Fee

0.05

to 9

99.9

9$1

,929

.00

$1,5

00.0

0-2

2.24

%La

w S

choo

lLL

M A

pplic

atio

n F

ee0.

05 to

999

.99

$70.

00$7

0.00

0.00

%La

w S

choo

lLa

ptop

Pur

chas

e C

harg

e0.

05 to

999

.99

$650

.00

$700

.00

7.69

%

Med

ical

Sch

ool

Mor

t Sci

Tec

hnol

ogy

Fee

0.05

to 9

99.9

9$5

0.00

$50.

000.

00%

Med

ical

Sch

ool

Med

ical

Sch

ool C

olle

giat

e/te

ch fe

e fo

r M

edic

al S

tude

nts

(TC

& D

ulut

h)0.

05 to

999

.99

$200

.00

$200

.00

0.00

%M

edic

al S

choo

lM

edic

al S

choo

l Col

legi

ate/

tech

fee

for

Alli

ed H

ealth

Stu

dent

s0.

05 to

999

.99

$150

.00

$150

.00

0.00

%

Sch

ool o

f Nur

sing

Inte

nt T

o E

nrol

l - B

acca

laur

eate

Nur

sing

Pro

gram

0.05

to 9

99.9

9$5

00.0

0$5

00.0

00.

00%

Sch

ool o

f Nur

sing

Col

legi

ate

Fee

- N

urse

Ane

sthe

sia

Pro

gram

0.05

to 9

99.9

9$4

25.0

0$4

57.0

07.

53%

Sch

ool o

f Nur

sing

Nur

sing

BS

N T

estin

g an

d m

odul

e tr

aini

ng0.

05 to

999

.99

$66.

00$7

5.00

13.6

4%

Attachment 9 - Revised

Page 61: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

61U

niv

ersi

ty o

f M

inn

eso

ta -

200

9 -

10 T

uit

ion

Pla

n:

Aca

dem

ic/T

erm

Fee

s -

Per

Sem

este

r C

amp

us/

Co

lleg

eF

ee N

ame

Cre

dit

s20

09 A

mo

un

t20

10 A

mo

un

tP

erce

nt

Ch

ang

e

Sch

ool o

f Nur

sing

Nur

sing

MN

Tes

ting

and

mod

ule

trai

ning

0.05

to 9

99.9

9$5

0.00

$60.

0020

.00%

Sch

ool o

f Nur

sing

Nur

sing

Col

legi

ate

Fee

- U

nder

grad

uate

0.05

to 9

99.9

9$1

2.90

$139

.00

977.

52%

Sch

ool o

f Nur

sing

Nur

sing

Col

legi

ate

Fee

- G

radu

ate

0.05

to 5

.99

$21.

50$2

3.25

8.14

%S

choo

l of N

ursi

ngN

ursi

ng C

olle

giat

e F

ee -

Gra

duat

e6

to 9

99.9

9$1

29.0

0$1

39.0

07.

75%

Sch

ool o

f Nur

sing

Col

legi

ate

Fee

-Mas

ters

in N

ursi

ng0.

05 to

999

.99

$21.

50$1

39.0

054

6.51

%S

choo

l of N

ursi

ngIn

tent

To

Enr

oll -

MN

& D

NP

Pro

gram

s0.

05 to

999

.99

$500

.00

$500

.00

0.00

%S

choo

l of N

ursi

ngN

ursi

ng C

olle

giat

e F

ee -

Doc

tora

te in

Nur

sing

Pra

ctic

e0.

05 to

999

.99

$21.

50$1

39.0

054

6.51

%S

choo

l of N

ursi

ngB

SN

Pro

gram

Fee

0.05

to 9

99.9

9N

ew F

ee$7

00.0

0N

ew F

ee

Inte

rnat

iona

l Pro

gram

sIn

t'l S

tu A

dmin

istr

ativ

e F

ee

0.02

to 9

99.9

9$7

5.00

$80.

006.

67%

Inte

rnat

iona

l Pro

gram

sIn

tern

atio

nal S

tude

nt A

id F

ee

0.05

to 9

99.9

9$1

2.00

$12.

000.

00%

Inte

rnat

iona

l Pro

gram

sIn

t'l S

tu A

dmin

istr

ativ

e F

ee-s

umm

er0.

05 to

999

.99

$35.

00$4

0.00

14.2

9%In

tern

atio

nal P

rogr

ams

Inte

rnat

iona

l Stu

dent

Aid

Fee

- s

umm

er

0.05

to 9

99.9

9$6

.00

$6.0

00.

00%

Col

lege

of P

harm

acy

Pha

rmac

y C

olle

giat

e F

ee

0.05

to 9

99.9

9$1

50.0

0$1

90.0

026

.67%

Col

lege

of P

harm

acy

Pha

rmac

y C

olle

giat

e F

ee -

sum

mer

0.05

to 9

99.9

9$7

5.00

$95.

0026

.67%

Col

lege

of P

harm

acy

UM

ND

L P

harm

acy

Col

legi

ate

Fee

- s

umm

er0.

05 to

999

.99

$75.

00$9

5.00

26.6

7%C

olle

ge o

f Pha

rmac

yU

MN

DL

Pha

rmac

y C

olle

giat

e F

ee

0.05

to 9

99.9

9$1

50.0

0$1

90.0

026

.67%

Sch

ool o

f Pub

lic H

ealth

Pub

lic H

ealth

Tec

hnol

ogy

Fee

0.05

to 5

.99

$90.

00$9

0.00

0.00

%S

choo

l of P

ublic

Hea

lthP

ublic

Hea

lth T

echn

olog

y F

ee6

to 9

99.9

9$1

15.0

0$1

15.0

00.

00%

Sch

ool o

f Pub

lic H

ealth

Pub

lic H

ealth

Tec

hnol

ogy

Fee

- s

umm

er0.

05 to

2.9

9$4

5.00

$45.

000.

00%

Sch

ool o

f Pub

lic H

ealth

Pub

lic H

ealth

Tec

hnol

ogy

Fee

- s

umm

er3

to 9

99.9

9$5

7.50

$57.

500.

00%

Col

lege

of C

ontin

uing

Ed

CC

E C

olle

giat

e F

ee -

sum

mer

0.05

to 9

99.9

9$1

8.50

$19.

002.

70%

Col

lege

of C

ontin

uing

Ed

CC

E C

olle

giat

e F

ee

0.05

to 9

99.9

9$3

7.00

$38.

002.

70%

Col

lege

of C

ontin

uing

Ed

ITI P

rogr

am T

echn

olog

y F

ee (

fall,

spr

ing)

0 to

999

.99

$200

.00

$200

.00

0.00

%C

olle

ge o

f Con

tinui

ng E

dIn

depe

nden

t and

Dis

tanc

e Le

arni

ng2

to 5

.99

$85.

00$8

7.00

2.35

%C

olle

ge o

f Con

tinui

ng E

dIn

depe

nden

t and

Dis

tanc

e Le

arni

ng6

to 1

0.99

$170

.00

$178

.00

4.71

%C

olle

ge o

f Con

tinui

ng E

dIn

depe

nden

t and

Dis

tanc

e Le

arni

ng11

to 9

99.9

9$2

55.0

0$2

61.0

02.

35%

Col

lege

of C

ontin

uing

Ed

ITI P

rogr

am T

echn

olog

y F

ee (

sum

mer

)0.

05 to

999

.99

$100

.00

$100

.00

0.00

%C

olle

ge o

f Con

tinui

ng E

dT

estin

g F

ee fo

r E

nglis

h La

nuag

e P

rofic

ienc

y T

estin

g0.

05 to

999

.99

$30.

00$3

0.00

0.00

%

Uni

vers

ity S

ervi

ces

Tra

nspo

rtat

ion

Fee

0.

05 to

999

.99

$16.

00$1

7.00

6.25

%

Col

lege

of V

eter

inar

y M

edic

ine

colle

giat

e fe

e0.

05 to

999

.99

$275

.00

$325

.00

18.1

8%

Attachment 9 - Revised

Page 62: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

Attachment 10University of Minnesota 2009 - 10 Tuition Plan: Course Fees in Lieu of Tuition - Per Semester

Duluth Class Name Type2009

Amount2010

AmountPercent Change

Duluth Various courses - CITS Program Fee Flat $84.44 $84.27 -0.20%Duluth Various courses - CE Special Credit Program Fee Per Credit $88.00 $90.00 2.27%Duluth EHS 799 CEHSP Masters Active Status Flat $5.56 $5.73 3.06%Duluth FST 1105 Study in England Program Flat $850.00 $850.00 0.00%Duluth FST 1105 Study in England Program Flat $11,500.00 $13,400.00 16.52%Duluth FST 1105 Study in England Program Flat $7,800.00 $8,900.00 14.10%Duluth FST 1120 Foreign Study Experience Flat $250.00 $275.00 10.00%Duluth FST 1120 Foreign Study Experience Flat $36.00 $38.00 5.56%Duluth GRAD 999 Graduate School Active Status Flat $5.56 $5.73 3.06%

MorrisMorris Global Stu Tchg Prog Fee Flat $ 4,200.00 $ 4,200.00 0.00%

Twin CitiesCollege of Biological Sci EEB 4842 Arctic Field Ecology Flat $4,375.00 $4,375.00 0.00%

College of Ed/Human Dev Various courses - CEHD PPG Collabaration Fee Per Credit New Fee $289.00 New FeeCollege of Ed/Human Dev Various courses - CEHD PPG Conference Fee Per Credit New Fee $105.00 New FeeCollege of Ed/Human Dev Various courses - CEHD PPG Special Rate Fee Per Credit New Fee $60.00 New Fee

College of Liberal Arts ARTS 5490 Workshop in Art Flat $1,480.00 $1,480.00 0.00%College of Liberal Arts ID 3561 Literature in Social Context Flat $7,300.00 $7,300.00 0.00%College of Liberal Arts ID 3571 HECUA Mtro Urb Stud Flat $7,300.00 $7,300.00 0.00%College of Liberal Arts ID 3581 City Arts - Reading Seminar Flat $7,300.00 $7,300.00 0.00%College of Liberal Arts ID 3591 Adaptive Ecosystem Management Flat $7,300.00 $7,300.00 0.00%

Carlson School of Mgmt Various courses - IBUS Study Abroad Grad Tuition Per Credit $923.00 $1,060.00 14.84%Carlson School of Mgmt Various courses - IBUS Study Abroad UG Tuition Per Credit $328.00 $353.00 7.62%Carlson School of Mgmt IBUS 5100 Undergraduate Semester - CIMBA Flat $4,225.00 $4,569.00 8.14%Carlson School of Mgmt IBUS 5200 Undergraduate Exchange Flat $4,225.00 $4,569.00 8.14%

School of Dentistry DENT 6000 Dent Clin Per Credit $445.00 $478.00 7.42%School of Dentistry DENT 6000 Dent Clin Per Credit $792.00 $851.00 7.45%

College of Continuing Ed Various courses - College in the Schools Flat $143.00 $145.00 1.40%College of Continuing Ed Various courses - MELP/TOEFL Prep Course Fee Flat $575.00 $590.00 2.61%College of Continuing Ed Various courses - Intensive English Program (IEP) Flat $1,570.00 $1,570.00 0.00%College of Continuing Ed Various courses - Intensive English Program (IEP) Flat $1,025.00 $1,050.00 2.44%College of Continuing Ed Various courses - Intensive English Program (IEP) Flat $2,050.00 $2,100.00 2.44%College of Continuing Ed Various courses - Intensive English Program (IEP) Flat $785.00 $785.00 0.00%College of Continuing Ed Various courses - Intensive English Program (IEP) Flat $3,000.00 $3,000.00 0.00%College of Continuing Ed OPH 1101 Academic Studies OPHTECH Flat $120.00 $120.00 0.00%College of Continuing Ed OPH 1201 Basic Science OPHTHTECHS Flat $120.00 $120.00 0.00%College of Continuing Ed OPH 1301 Basic Science OPHTH Techs Flat $120.00 $120.00 0.00%College of Continuing Ed OPH 1401 Clin Assist: OPH Tech Flat $120.00 $120.00 0.00%College of Continuing Ed OPH 1501 Ophthalmic Tech Externship Flat $200.00 $200.00 0.00%College of Continuing Ed OPH 1601 Oph Tech Externship Flat $200.00 $200.00 0.00%College of Continuing Ed OPH 1701 Oph Tech Externship Flat $200.00 $200.00 0.00%

62

Page 63: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

President’s Operating Budget Plan 2008-09

Attachment 11 Date: May 6, 2009 To: President Robert H. Bruininks Vice President Richard Pfutzenreuter From: Senior Vice President Robert J. Jones Re: Student Services Fees Recommendations Attached please find the 2009-2010 Student Services Fees recommendations for the University of Minnesota campuses. Each campus has its own autonomous review and recommendation process that is governed by a student-majority committee appointed by the respective student associations. System Academic Administration and Student Affairs serve as consultants to the campuses regarding the Student Services Fees process. The campus Student Services Fees Committees forward their recommendations to the appropriate chancellor or provost, who reviews and comments upon these recommendations and submits them to my office. I am forwarding these recommendations to you to forward to the Board of Regents as a section of the University budget, for their review and action. The recommendations for the mandatory 2009-2010 Student Services Fees for each campus are as follows:

Campus 2008-2009 2009-2010 Percentage Semester Fee Semester Fee Increase/Decrease

UMC $196.50 $200.00 1.78%

UMD $254.48 $279.32 9.76%* UMM $280.50 $290.00 3.38% UMR $3.00 $160.00 N/A UMTC $336.31 $348.41 3.59%

*Please see attached explanation from UMD about the unusually large increase in FY10 The Student Services Fees recommendations submitted by each campus are attached for your information. Please let me know if you have questions concerning any of these items. I want to take this opportunity to acknowledge the Fee Committee members on each campus for their dedication in serving on this very important and demanding project. It is a big responsibility that affects nearly all students throughout the University, and we appreciate the commitment of the committee members to setting fair and equitable fees that best serve our student body. C: Lincoln Kallsen Julie Tonneson

63

Page 64: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

President’s Operating Budget Plan 2008-09

UMD FY10 Student Service Fee Increase

Fees on the UMD campus would increase 6.5 percent for FY10 except for several unusual additions as follows that raise the increase to 9.76 percent: 1) Through FY09, both MPIRG and SLC have been separate fees assessed to students as optional/non-refundable fees. They were not included as part of the Student Services Fees. For FY10 the fee committee is recommending that both MPIRG and SLC become part of the Student Services Fees. They are not NEW fees but will be treated in a different manner. For comparison's sake amounts have been reflected in the FY09 approved fee columns. For MPIRG this is $1.08/semester or $19,350 total; for SLC it is $.86 or $15,534 total. 2) In FY09 some of the staff in Kirby Student Center, Health Services and Recreational Sports/Outdoor Programs were granted in-range salary adjustments. Prior to notifying these individuals of their increases, Randy Hyman, UMD Vice Chancellor of Academic Support and Student Life, met with the Student Services Fee Committee to request approval for one-time funding for the increases from the student services fee reserve, with the understanding that if approved this funding would be included in the units' fee requests for FY10. In neither case was the FY09 UMD Student Services Fees changed from the amount that was approved by the Board of Regents. Students have been assessed $254.48 for SSF for the current year.

64

Page 65: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

President’s Operating Budget Plan 2009-10

2009-2010 Student Services Fees Recommendations

2009-2010 Student Services Fees Recommendations

University of Minnesota - Crookston Campus

Mandatory Student

Fees FY 2008-

09 FY 2009-10 FY 2009-10 assessed on all students

registered Recommended by

for 6 or more credits

Approved by Administration

FY 2009-10

Requested by Organization

Recommended by Fees Committee Administration

Semester Semester Semester Semester Semester Semester

Organization Name Students Income Fee Students Income Fee Income Fee Income Fee

Clubs and Organizations 1,700 $13,600 8.00 1,775 $14,200 8.00 $14,200 8.00 $14,200 $8.00

Concerts and Lectures 1,700 $8,500 5.00 1,775 $8,875 5.00 $8,875 5.00 $8,875 $5.00 Crookston Student Association (CSA) 1,700 $10,200 6.00 1,775 $10,650 6.00 $10,650 6.00 $10,650 $6.00

Student Experience 1,700 $2,550 1.50 1,775 $2,663 1.50 $2,663 1.50 $2,663 $1.50

Fitness Center 1,700 $25,500 15.00 1,775 $26,625 15.00 $26,625 15.00 $26,625 $15.00

Health Service 1,700 $51,000 30.00 1,775 $53,250 30.00 $53,250 30.00 $53,250 $30.00

Intercollegiate Athletics 1,700 $122,400 72.00 1,775 $127,800 72.00 $127,800 72.00 $127,800 $72.00

Intramurals 1,700 $11,900 7.00 1,775 $12,425 7.00 $12,425 7.00 $12,425 $7.00

NACTA 1,700 $1,700 1.00 1,775 $3,550 2.00 $3,550 2.00 $3,550 $2.00

Publications 1,700 $1,700 1.00 1,775 $1,775 1.00 $1,775 1.00 $1,775 $1.00

Service Learning 1,700 $1,700 1.00 1,775 $0 0.00 $0 0.00 $0 $0.00 Student Activities (SPACE) 1,700 $49,300 29.00 1,775 $51,475 29.00 $51,475 29.00 $51,475 $29.00

Student Center 1,700 $15,300 9.00 1,775 $15,975 9.00 $15,975 9.00 $15,975 $9.00 Student Center Equipment Renewal 1,700 $8,500 5.00 1,775 $5,325 3.00 $5,325 3.00 $5,325 $3.00 Student Legislative Coalition 1,700 $0 0.00 1,775 $2,663 1.50 $2,663 1.50 $2,663 $1.50

Study Abroad 1,700 $5,100 3.00 1,775 $5,325 3.00 $4,438 2.50 $4,438 $2.50

Black Student Association 1,700 $5,100 $3.00 1,775 $8,875 5.00 $7,100 $4.00 $7,100 $4.00

Cheerleaders 1,775 $3,550 2.00 $2,663 $1.50 $2,663 $1.50

Pep Band 1,775 $1,331 0.75 $0 $0.00 $0 $0.00

CSSD 1,775 $5,325 3.00 $3,550 $2.00 $3,550 $2.00

Diversity Programs 1,775 $8,875 5.00 $0 $0.00 $0 $0.00

Total Student Fees $334,050 $196.50 $370,531 $ 208.75 $355,000 $200.00 $341,688 $200.00

65

Page 66: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

President’s Operating Budget Plan 2009-10

FY10 STUDENT SERVICES FEES RECOMMENDATIONS

University of Minnesota - Duluth Campus

FY10 FY10

FY09 FY10 SSF COMMITTEE CHANCELLOR'S

STUDENT FEE GROUPS APPROVED FEE ORGANIZATION REQUEST RECOMMENDATION RECOMMENDATION

18,000 STUDENTS 18,000 STUDENTS 18,000 STUDENTS 18,000 STUDENTS

ALLOCATION FEE (rounded) ALLOCATION FEE (rounded) ALLOCATION FEE (rounded) ALLOCATION FEE (rounded)

ACCESS FOR ALL 3,500 0.19 3,500 0.19 3,500 0.19 3,500 0.19

ANISHINABE STUDENT ORG. 0 0.00 0 0.00 0 0.00 0 0.00

ASIAN AMERICAN STUDENT ORG. 6,000 0.33 6,000 0.33 6,000 0.33 6,000 0.33

BLACK STUDENT ASSOCIATION 6,500 0.36 6,500 0.36 6,500 0.36 6,500 0.36

Glensheen (new 10) 0 0.00 52,675 2.93 0 0.00 10,000 0.56

HEALTH SERVICES 1,209,000 67.17 1,285,181 71.40 1,285,181 71.40 1,285,181 71.40

HEALTH SERVICES CAPITAL IMP. 43,000 2.39 60,000 3.33 60,000 3.33 60,000 3.33

INTERCOLLEGIATE ATHLETICS 560,000 31.11 697,000 38.72 628,500 34.92 628,500 34.92

INTERNATIONAL CLUB 4,700 0.26 5,018 0.28 5,018 0.28 5,018 0.28

KIRBY PROGRAM BOARD 110,000 6.11 110,000 6.11 110,000 6.11 110,000 6.11

KIRBY STUDENT CENTER 800,000 44.44 892,745 49.60 892,745 49.60 892,745 49.60

KSC CAPITAL IMPROVEMENT 325,500 18.08 358,050 19.89 325,500 18.08 325,500 18.08

KUMD 50,000 2.78 100,000 5.56 75,000 4.17 75,000 4.17

LATINO/CHICANA STUDENT ASSN. 5,500 0.31 6,000 0.33 6,000 0.33 6,000 0.33

MUSIC ORGANIZATIONS 55,000 3.06 55,000 3.06 55,000 3.06 55,000 3.06

MPIRG (conversion from optional fee) * 19,350 1.08 44,736 2.49 0 0.00 22,500 1.25

QUEER and ALLIED STUDENT UNION 4,800 0.27 4,800 0.27 4,800 0.27 4,800 0.27

REC SPORTS/OUTDOOR PRG. 820,940 45.61 871,000 48.39 871,000 48.39 871,000 48.39

REC SPTS/OUTDOOR PRG. CAP. IMP. 176,668 9.81 181,968 10.11 181,968 10.11 181,968 10.11

SERVE 0 0.00 2,224 0.12 0 0.00 0 0.00

STATESMAN 40,000 2.22 40,000 2.22 40,000 2.22 40,000 2.22

STUDENT ASSOCIATION 38,000 2.11 38,000 2.11 38,000 2.11 38,000 2.11

STUDENT ASSN/Discounted Taxi Prg. 10,055 0.56 40,000 2.22 25,000 1.39 25,000 1.39

SA- college readership (new 10) 0 0.00 44,000 2.44 0 0.00 0 0.00

SLC (conversion from optional fee) * 15,534 0.86 15,534 0.86 11,000 0.61 11,000 0.61

THEATRE 45,000 2.50 45,000 2.50 45,000 2.50 45,000 2.50

TWEED MUSEUM 13,000 0.72 18,000 1.00 15,500 0.86 15,500 0.86

WOMEN'S RESOURCE ACTION CTR. 3,500 0.19 4,000 0.22 4,000 0.22 4,000 0.22

SUBTOTAL 4,365,547 242.53 4,986,931 277.05 4,695,212 260.85 4,727,712 262.65

Excess Reserve Credit (200,000) (11.11) (150,000) (8.33) (150,000) (8.33)

SUBTOTAL 4,165,547 231.42 4,986,931 277.05 4,545,212 252.52 4,577,712 254.32

Capital Improvement Reserve 450,000 25.00 450,000 25.00 450,000 25.00 450,000 25.00

TOTAL STUDENT FEES 4,615,547 256.42 5,436,931 302.05 4,995,212 277.52 5,027,712 279.32

* MPIRG and SLC were optional non-refundable fees through FY09. Approved fees for FY09 have been adjusted on this spreadsheet for informational purposes only.

66

Page 67: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

President’s Operating Budget Plan 2009-10

SUMMER 2010 STUDENT SERVICES FEES RECOMMENDATIONS

University of Minnesota - Duluth Campus

SUMMER SUMMER2008 2009 SUMMER 2010

APPROVED APPROVED SSF COMMITTEE CHANCELLOR'SFEE FEE RECOMMENDATION RECOMMENDATION

KIRBY STUDENT CENTER 29.55 29.78 33.23 33.23KSC CAPITAL IMPROVEMENT 10.05 12.12 12.12 12.12KUMD 1.97 1.86 2.79 2.79HEALTH SERVICES 33.76 33.75 35.88 35.88HEALTH SERVICES CAPITAL IMP 2.13 1.19 1.67 1.67REC SPTS/OUTDOOR PRG 29.41 30.56 32.42 32.42REC SPTS/OUTDOOR PRG CAP IMP 5.23 6.58 6.77 6.77

TOTAL FEE 112.10 115.84 124.88 124.88

67

Page 68: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

President’s Operating Budget Plan 2009-10

03 - 04 04 - 05 05 - 06 06 - 07 07 - 08 08 - 09 09-10ALLOC. ALLOC. ALLOC. ALLOC. ALLOC. ALLOC. ALLOC.

American Chemical Society (ACS) $1,370 $54 $557 $727 $526 $211 $0

Asian Student Association (ASA) $5,000 $3,425 $4,000 $3,656 $3,823 $2,892 $1,600

Assistance to Student Groups (ASG) $12,000 $17,716 $11,911 $20,000 $20,000 $13,109 $25,000

Big Friend / Little Friend (BFLF) $3,020 $105 $1,138 $1,025 $1,085 $600 $435

Black Student Union (BSU) $10,650 $7,060 $4,000 $9,046 $6,000 $7,005 $4,401

CAC Concerts Committee $18,700 $8,065 $8,000 $6,950 $11,740 $14,000 $22,713

CAC Convocations Committee $24,700 $27,407 $23,628 $12,833 $22,053 $21,630 $25,151

CAC Coordinating Board $8,075 $2,089 $5,217 $4,696 $5,452 $6,000 $3,971

CAC Films Committee $10,500 $12,485 $12,485 $10,000 $12,845 $13,028 $7,487

CAC Homecoming and Traditions (HAT) $6,960 $8,452 $4,182 $4,804 $5,000 $7,708 $3,510

CAC Performing Arts Committee (PAC) $37,850 $27,658 $34,085 $30,255 $37,664 $30,734 $33,000

Cheer Team $2,740 $2,274 $2,274 $4,331 $5,493 $3,938 $703

Circle of Nations Indian Assoc. (CNIA) $11,400 $13,686 $11,500 $10,350 $11,250 $11,743 $6,364

Community Service & Volunterism (CSV) $983 $983 $820 $1,534 $2,100 $1,772

Computer Science Club $575 $167 $119 $0

Dance Ensemble $3,110 $2,151 $1,274 $1,121 $0 $0

Diversity Peer Educators $3,550

Equality $9,010 $9,014 $9,000 $7,094 $7,368 $2,502 $0

French Club (Entre Nous) $1,308 $1,587 $2,755 $2,500 $848

Imani $3,000 $2,232 $795 $1,095 $275 $0 $0

Intercollegiate Speech Team $3,530 $5,651 $6,401 $3,345 $0 $0 $0

International Relations $2,550 $2,607 $2,607 $0

Intramurals and Recreation $15,675 $14,028 $12,000 $10,031 $11,510 $10,599 $13,442

KUMM $10,400 $4,427 $5,335 $5,856 $5,787 $11,662 $4,987

KUMM - Tower Account $2,000

Meiningens $1,200 $2,726 $645 $1,093 $0 $0

Men's Intercollegiate Volleyball $3,250 $4,480 $0 $2,677 $165 $0 $0

Minnesota, public Interest Research Group (MPIRG) $4,136

Mock Trial / Pre-Law Society $3,725 $5,909 $5,564 $4,921 $4,177 $6,631 $10,286

Morris Campus Student Association (MCSA) $17,260 $16,452 $14,655 $11,423 $7,000 $7,727 $13,168

Office of Student Activities (OSA) $25,230 $22,581 $26,400 $19,320 $15,760 $28,374 $33,435

Outdoor Club $2,146 $2,146 $0 $0 $0

Peer Health Educators (PHE) $5,545 $4,399 $3,772 $3,395 $0 $0 $975

Soccer Club $3,200 $4,356 $2,409 $0

Student Organization Leaders Network (SOLN) $5,900 $4,770 $2,870 $4,042 $6,284 $0 $0

Study Abroad Advising Service (SAAS) $900 $3,100 $2,606 $1,961 $2,801 $3,099 $0

The Counterweight $9,450 $4,935 $2,509

The University Register (UR) $16,500 $16,307 $17,000 $14,098 $15,402 $10,500 $19,242

Third Ear Peer Counseling $0 $0

United Latinos (UL) $10,750 $5,792 $3,276 $1,049 $5,172 $3,912 $0

Women of Color Association (WOCA) $3,600 $3,978 $4,000 $3,589 $3,658 $2,000 $490

Women's Resource Center (WRC) $4,150 $3,403 $3,403 $4,192 $2,734 $0 $0

World Touch Cultural Heritage Week (WTCHW) $12,500 $14,635 $10,725 $13,152 $16,665 $16,255 $15,592

TOTAL $318,075 $288,770 $262,270 $234,534 $261,428 $245,394 $255,217

University of Minnesota, Morris - Activity Fee Review Committee2009-10 Mandatory Activities Fee - Final Allocations

Student Organization/Program

68

Page 69: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

President’s Operating Budget Plan 2009-10

University of Minnesota - Rochester FY2009 Amount FY2010 Amount UM Rochester Student Service Fee Students enrolled in 6 or more credits Summer Semester $ 3.00 $ 160.00 Fall Semester $ 3.00 $ 160.00 Spring Semester $ 3.00 $ 160.00

69

Page 70: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

President’s Operating Budget Plan 2008-09

2008-09 2009-10 Stu Fees 2009/10 Stu Fees 2009-10Final Rec. Requested Initial Rec. Final Rec.

Fees Groups: Revenue Per Sem Revenue Per Sem Revenue Per Sem Revenue Per SemAfrican Student Association (ASA) -$ -$ 14,000$ 0.20$ 10,000$ 0.14$ 10,000$ 0.14$ All-Campus Elections Commissions 13,000$ 0.18$ 13,000$ 0.18$ 6,500$ 0.09$ 6,500$ 0.09$ Al-Madinah Cultural Center 62,500$ 0.87$ 63,000$ 0.87$ 60,000$ 0.83$ 60,000$ 0.83$ American Indian Cultural Center (AISCC) -$ -$ 25,000$ 0.35$ 12,500$ 0.17$ 15,000$ 0.21$ Amnesty International 5,200$ 0.07$ 4,800$ 0.07$ 4,800$ 0.07$ 4,800$ 0.07$ Asian American Student Union 69,549$ 0.92$ 75,155$ 1.04$ 60,000$ 0.83$ 60,000$ 0.83$ Black Student Union 46,000$ 0.62$ 60,000$ 0.84$ 55,000$ 0.77$ 55,000$ 0.77$ Boynton Health Service 7,498,426$ 111.65$ 7,882,090$ 117.23$ 7,830,857$ 116.47$ 7,830,857$ 116.47$ Campus Atheists, Skeptics and Humanists (CASH) 8,000$ 0.11$ 8,000$ 0.11$ 8,000$ 0.11$ 8,000$ 0.11$ Campus Crusade for Christ (CRU) 12,855$ 0.18$ 13,400$ 0.19$ 10,000$ 0.14$ 10,000$ 0.14$ Colleges Against Cancer -$ -$ 21,000$ 0.29$ 6,000$ 0.08$ 6,000$ 0.08$ Collegians for a Constructive Tomorrow* -$ -$ 100,000$ 1.39$ 90,000$ 1.25$ 90,000$ 1.25$ Community Child Care Center 75,000$ 1.00$ 75,000$ 0.98$ 75,000$ 0.98$ 75,000$ 0.98$ Como Community Child Care 60,000$ 0.79$ 70,000$ 0.93$ 70,000$ 0.93$ 70,000$ 0.93$ Compassionate Action for Animals -$ -$ 35,000$ 0.49$ 15,000$ 0.21$ 15,000$ 0.21$ Democracy Matters 3,500$ 0.05$ -$ -$ -$ -$ -$ -$ Disabled Student Cultural Center 15,000$ 0.20$ 15,000$ 0.20$ 10,000$ 0.13$ 10,000$ 0.13$ Engineers Without Borders 3,000$ 0.04$ 38,615$ 0.54$ 25,000$ 0.35$ 25,000$ 0.35$ Experimental College (EXCO) -$ -$ 8,500$ 0.12$ -$ -$ -$ -$ Hillel: the Jewish Student Center 31,250$ 0.43$ 31,250$ 0.44$ 3,400$ 0.05$ 31,250$ 0.44$ Hmong Minnesota Student Association (HMSA) -$ -$ 45,000$ 0.63$ 10,000$ 0.14$ 10,000$ 0.14$ Impact Movement -$ -$ 7,000$ 0.10$ 4,000$ 0.06$ 4,000$ 0.06$ La Raza Student Cultural Center 35,000$ 0.49$ 42,000$ 0.57$ 40,000$ 0.54$ 40,000$ 0.54$ Learning Abroad Center 103,725$ 1.37$ 121,044$ 1.60$ 106,422$ 1.40$ 106,422$ 1.40$ Middle Eastern Student Association (MESA) 2,500$ 0.03$ 5,600$ 0.08$ 2,500$ 0.03$ 2,500$ 0.03$ Mindfulness for Students -$ -$ 9,800$ 0.14$ 8,800$ 0.12$ 8,800$ 0.12$ MN Daily 550,000$ 7.37$ 600,000$ 8.05$ 566,500$ 7.58$ 550,000$ 7.35$ MN International Student Association 42,028$ 0.57$ 67,000$ 0.93$ 67,000$ 0.93$ 67,000$ 0.93$ MN Public Interest Research Group (MPIRG) -$ -$ 130,000$ 1.81$ 103,200$ 1.44$ 103,200$ 1.44$ Paintball Club -$ -$ 31,842$ 0.44$ -$ -$ -$ -$ Queer Student Cultural Center 44,650$ 0.61$ 47,000$ 0.64$ 42,185$ 0.57$ 42,185$ 0.57$ Radio K-Operating 213,610$ 2.86$ 219,458$ 2.88$ 219,458$ 2.88$ 219,458$ 2.88$ Radio K Refurbish -$ (0.10)$ -$ -$ -$ -$ Recreational Sports - Capital, Depreciation, Maint. 1,725,000$ 22.69$ -$ -$ -$ -$ Recreational Sports - Operational Fund 2,507,456$ 33.17$ 2,307,456$ 30.13$ 2,307,456$ 30.13$ 2,307,456$ 30.13$ Recreational Sports-Facility Support Fee -$ -$ 2,275,000$ 30.03$ 2,275,000$ 30.03$ 2,275,000$ 30.03$ Recreational Sports - Capital Planning Fund 350,000$ 4.60$ -$ -$ -$ -$ Student Conflict Resolution Center 225,000$ 2.97$ 235,000$ 3.09$ 235,000$ 3.09$ 235,000$ 3.09$ Students for a Conservative Voice 44,500$ 0.62$ 86,000$ 1.20$ 20,000$ 0.28$ 20,000$ 0.28$ Student Fee Administration 93,538$ 1.23$ 93,538$ 1.23$ 93,538$ 1.23$ 93,538$ 1.23$ Students for Human Life -$ -$ 50,000$ 0.70$ 20,000$ 0.28$ 15,000$ 0.21$ Student Service Fees Event Grant 62,080$ 0.80$ 75,000$ 1.00$ 75,000$ 1.00$ 75,000$ 1.00$ Student Unions & Activities - Operating 4,951,606$ 65.37$ 5,276,092$ 69.53$ 5,226,557$ 68.84$ 5,226,557$ 68.84$ Student Unions & Activities - Bond Repayment 3,716,516$ 48.88$ 3,716,516$ 48.80$ 3,716,516$ 48.80$ 3,716,516$ 48.80$ Student Unions & Activities - Capital, Depr, Maint. 724,207$ 9.53$ 724,207$ 9.51$ 724,207$ 9.51$ 724,207$ 9.51$ Student Veterans Association 6,000$ 0.08$ 17,265$ 0.24$ 17,265$ 0.24$ 17,265$ 0.24$ University Student Legal Service 1,076,000$ 14.17$ 1,076,000$ 14.13$ 1,076,000$ 14.13$ 1,076,000$ 14.13$ University YMCA -$ -$ 30,550$ 0.43$ 17,500$ 0.24$ 17,500$ 0.24$ Voices Merging 6,460$ 0.09$ 16,050$ 0.22$ -$ -$ -$ -$ The Wake Student Magazine 98,500$ 1.36$ 101,000$ 1.39$ 65,000$ 0.89$ 57,000$ 0.78$ Women's Student Activist Collective 30,000$ 0.41$ 30,000$ 0.41$ 30,000$ 0.41$ 30,000$ 0.41$ Total Student Fees 24,511,655$ 336.31$ 25,988,228$ 356.35$ 25,421,161$ 348.40$ 25,422,011$ 348.41$

2008-09 2009-10 Stu Fees 2009/10 Stu Fees 2009-10Final Rec. Requested Initial Rec. Final Rec.

Special Assessment Groups: Revenue Per Sem Revenue Per Sem Revenue Per Sem Revenue Per SemCollegians for a Constructive Tomorrow* 82,000$ 3.57$ -$ -$ -$ -$ Council of College Boards 63,010$ 1.22$ 71,655$ 1.39$ 34,000$ 0.66$ 61,479$ 1.19$ Graduate & Professional Student Assembly 376,363$ 11.55$ 375,403$ 11.51$ 375,403$ 11.51$ 375,403$ 11.51$ MN Public Interest Research Group* 100,000$ 4.82$ -$ -$ -$ -$ MN Student Association 144,104$ 2.75$ 140,103$ 2.59$ 140,103$ 2.59$ 123,468$ 2.26$ Summer Cultural Programs 73,000$ 11.82$ 75,000$ 11.98$ 75,000$ 11.98$ 75,000$ 11.98$ Total Special Assessments 838,478$ 35.73$ 662,161$ 27.46$ 624,506$ 26.73$ 635,350$ 26.94$ *Refuseable/refundable funding mechanism - those groups no longer in this category for FY10.Total for All Groups 25,350,133$ 372.04$ 26,650,389$ 383.80$ 26,045,667$ 375.12$ 26,057,361$ 375.35$

Student Service Fees CommitteeRecommendations for 2009-10 Funding

70

Page 71: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

President’s Operating Budget Plan 2008-09

Footnotes:1. The following units have submitted two year request per the new two year process for Administrative Fee Units: (FY10 listed above, FY11 below)

Requested Initial Recommendation Final RecommendationBoynton Health Service 8,209,626$ 8,087,421$ 8,087,421$

Recreational Sports - Operational Fee 2,340,856$ 2,340,856$ 2,340,856$ Recreational Sports - Facility Support Fee 2,303,409$ 2,303,409$ 2,303,409$

Student Unions and Activities - Operation Request 5,371,873$ 5,322,338$ 5,322,388$ tudent Unions and Activities - Bond Repayment Req 3,716,516$ 3,716,516$ 3,716,516$

Student Unions and Activities-Capital, Depr, Maint 724,207$ 724,207$ 724,207$ University Student Legal Services 1,076,000$ 1,076,000$ 1,076,000$

2. The following Administrative units had budgets approved for FY10 per the new two year process for Administrative Fee Units:Learning Abroad Center 106,422$

Radio K Operating 219,458$ Radio K Summer Music Fesitval -$

Student Conflict Resolution Center 235,000$ Summer Cultural Programs 75,000$

71

Page 72: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

72

Up

dat

ed E

stim

ates

wit

h A

ctu

al C

arry

forw

ard

Ap

pro

ved

Bu

dg

etF

.Y. 2

009

F.Y

. 201

0

Cen

tral

Un

iver

sity

Su

pp

ort

Bu

dg

eted

Cen

tral

Un

iver

sity

Fed

eral

Su

pp

ort

Bu

dg

eted

O

& M

Tu

itio

nS

tate

Sp

ecia

lI C

RR

eser

ves

Fee

Un

it P

oo

lsA

lloca

tio

ns

O &

MT

uit

ion

Sta

te S

pec

ial

I C R

Res

erve

sF

eeS

tim

ulu

sT

ota

lU

nit

Po

ols

Allo

cati

on

s

U o

f M S

UM

MA

RY

Res

ou

rces

Bal

ance

For

war

d -

Sys

tem

wid

e1,

733,

964

00

1,52

3,29

721

,278

,921

00

24,5

36,1

820

00

011

,874

,318

00

11,8

74,3

180

11,8

74,3

18

Ann

ual R

even

ue: S

tate

Leg

isla

tive

App

ropr

iatio

ns61

3,45

3,30

00

90,5

95,7

000

00

070

4,04

9,00

055

0,34

5,00

00

98,8

79,0

000

00

89,3

23,0

0064

9,22

4,00

00

649,

224,

000

Tui

tion

and

Fee

s3,

600,

000

575,

589,

284

00

060

,375

,447

063

9,56

4,73

13,

600,

000

613,

743,

692

00

064

,930

,177

068

2,27

3,86

90

682,

273,

869

Indi

rect

Cos

t Rec

over

y0

00

111,

263,

383

00

011

1,26

3,38

30

00

111,

489,

158

00

011

1,48

9,15

80

111,

489,

158

Inve

stm

ent I

ncom

e (n

et)

00

00

8,09

8,50

00

08,

098,

500

00

00

10,3

00,5

000

010

,300

,500

010

,300

,500

Ent

erpr

ise

Ass

essm

ent

11,4

74,5

830

00

00

011

,474

,583

11,5

00,0

000

00

00

011

,500

,000

011

,500

,000

Oth

er0

00

00

047

0,21

6,64

247

0,21

6,64

20

00

065

0,00

00

065

0,00

047

0,21

6,64

247

0,86

6,64

2

Sub

tota

l - A

nnua

l Rev

enue

628,

527,

883

575,

589,

284

90,5

95,7

0011

1,26

3,38

38,

098,

500

60,3

75,4

4747

0,21

6,64

21,

944,

666,

839

565,

445,

000

613,

743

,692

98,8

79,0

0011

1,48

9,15

810

,950

,500

64,9

30,1

7789

,323

,000

1,55

4,76

0,52

747

0,21

6,64

21,

935,

654,

169

Net

Inte

rfun

d T

rans

fers

14,2

21,4

000

0(1

,523

,297

)(1

2,69

8,10

3)0

00

9,09

8,10

30

00

(9,0

98,1

03)

00

00

0

To

tal R

eso

urc

es A

vaila

ble

644,

483,

247

575,

589,

284

90,5

95,7

0011

1,26

3,38

316

,679

,318

60,3

75,4

4747

0,21

6,64

21,

969,

203,

021

574,

543,

103

613,

743,

692

98,8

79,0

0011

1,48

9,15

813

,726

,715

64,9

30,1

7789

,323

,000

1,56

6,63

4,84

547

0,21

6,64

21,

947,

528,

487

Allo

cati

on

s

Boa

rd o

f Reg

ents

00

00

45,0

000

886,

660

931,

660

00

00

45,0

000

045

,000

840,

060

885,

060

Pre

side

nt's

Offi

ce90

8,16

50

00

50,0

000

4,87

9,82

45,

837,

989

499,

919

00

050

,000

00

549,

919

4,31

4,47

94,

864,

398

Ath

letic

s8,

568,

051

00

00

00

8,56

8,05

18,

018,

851

00

00

00

8,01

8,85

10

8,01

8,85

1U

nive

rsity

Rel

atio

ns40

0,00

00

00

00

8,88

3,93

69,

283,

936

00

00

00

00

8,39

8,56

18,

398,

561

Gen

eral

Cou

nsel

70,0

000

00

00

4,35

4,85

34,

424,

853

00

00

00

00

4,14

2,65

94,

142,

659

Aud

its0

00

00

02,

054,

223

2,05

4,22

30

00

00

00

02,

008,

075

2,00

8,07

5C

hief

Fin

anci

al O

ffice

r0

00

00

020

,446

,814

20,4

46,8

148,

673

00

00

00

8,67

320

,500

,310

20,5

08,9

83U

nive

rsity

Ser

vice

s79

6,00

00

00

00

161,

073,

899

161,

869,

899

245,

000

00

00

00

245,

000

166,

399,

186

166,

644,

186

Deb

t Ser

vice

5,30

7,90

50

00

00

29,2

00,6

8634

,508

,591

7,54

7,02

90

00

00

07,

547,

029

29,2

52,8

3036

,799

,859

Sen

ior

VP

/Aca

dmic

Affa

irs31

4,54

2,25

838

4,52

0,12

031

,363

,756

36,8

06,5

000

40,3

88,2

5511

6,56

1,16

992

4,18

2,05

825

9,98

0,81

640

8,98

4,61

531

,86

4,05

636

,605

,238

043

,510

,602

078

0,94

5,32

711

9,69

4,82

890

0,64

0,15

5S

enio

r V

P/S

yste

m A

cade

mic

Adm

20,0

49,2

2434

,783

22,2

06,6

952,

153,

745

03,

294

79,9

04,3

7112

4,35

2,11

217

,516

,410

36,4

8523

,089

,695

1,76

6,23

70

3,59

30

42,4

12,4

2080

,660

,500

123,

072,

920

Sen

ior

VP

Hea

lth S

cien

ces

184,

455,

571

92,3

13,4

1233

,348

,013

66,2

76,0

300

6,30

7,09

710

,931

,175

393,

631,

298

173,

298,

787

99,2

05,5

1032

,248

,01

368

,057

,400

06,

540,

234

037

9,34

9,94

411

,474

,067

390,

824,

011

Hum

an R

esou

rces

00

00

00

10,2

13,5

6410

,213

,564

00

00

00

00

9,75

0,93

69,

750,

936

Sch

olar

ly &

Cul

tura

l Affa

irs4,

339,

550

00

13,7

300

049

1,47

64,

844,

756

4,16

5,68

10

011

,832

00

04,

177,

513

569,

949

4,74

7,46

2R

esea

rch

2,04

9,26

70

03,

823,

622

00

13,7

41,9

9219

,614

,881

8,93

6,22

00

02,

966,

000

00

011

,902

,220

13,6

10,2

4325

,512

,463

Dul

uth

48,3

82,1

7679

,443

,170

2,94

6,87

32,

078,

000

250,

000

10,7

38,9

060

143,

839,

125

39,4

53,6

4284

,257

,021

2,94

6,87

31,

960,

304

011

,595

,073

014

0,21

2,91

30

140,

212,

913

Mor

ris19

,954

,970

10,5

57,0

2528

0,36

389

,690

01,

602,

997

032

,485

,045

19,6

16,0

4511

,322

,922

280,

363

77,8

360

1,74

8,41

60

33,0

45,5

820

33,0

45,5

82C

rook

ston

12,1

34,1

138,

070,

938

022

,066

01,

271,

945

021

,499

,062

10,9

81,0

278,

612,

291

044

,311

01,

375,

576

021

,013

,205

021

,013

,205

Roc

hest

er7,

642,

973

649,

836

450,

000

00

62,9

530

8,80

5,76

27,

510,

754

1,32

4,84

845

0,00

00

015

6,68

30

9,44

2,28

50

9,44

2,28

5

Con

tinge

ncie

s an

d R

eser

ves

00

00

1,40

0,00

00

01,

400,

000

00

00

1,00

0,00

00

01,

000,

000

01,

000,

000

Spe

cial

Allo

catio

ns23

,659

,413

00

03,

060,

000

01,

518,

000

28,2

37,4

1316

,754

,830

08,

000,

000

00

051

,000

,000

75,7

54,8

301,

518,

000

77,2

72,8

30

Sub

tota

l - A

lloca

tions

653,

259,

636

575,

589,

284

90,5

95,7

0011

1,26

3,38

34,

805,

000

60,3

75,4

4746

5,14

2,64

21,

961,

031,

092

574,

533,

684

613,

743,

692

98,8

79,0

0011

1,48

9,15

81,

095,

000

64,9

30,1

7751

,000

,000

1,51

5,67

0,71

147

3,13

4,68

31,

988,

805,

394

To

tal A

lloca

tio

ns

653,

259,

636

575,

589,

284

90,5

95,7

0011

1,26

3,38

34,

805,

000

60,3

75,4

4746

5,14

2,64

21,

961,

031,

092

574,

533,

684

613,

743,

692

98,8

79,0

0011

1,48

9,15

81,

095,

000

64,9

30,1

7751

,000

,000

1,51

5,67

0,71

147

3,13

4,68

31,

988,

805,

394

Cha

nge

in a

lloca

tions

/Tra

nsfe

rs8,

776,

389

(5,0

74,0

00)

3,70

2,38

9

En

din

g B

alan

ce0

00

011

,874

,318

00

11,8

74,3

189,

419

00

012

,631

,715

038

,323

,000

50,9

64,1

34(2

,918

,041

)(4

1,27

6,90

7)R

equi

red

Res

erve

28,1

61,9

6025

,968

,960

Attachment 12: Fund Forecast – Centrally Distributed and Attributed Funds

Page 73: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

73

Up

dat

ed E

stim

ates

wit

h A

ctu

al C

arry

forw

ard

Ap

pro

ved

Bu

dg

etF

.Y. 2

009

F.Y

. 201

0

Cen

tral

Un

iver

sity

Su

pp

ort

Bu

dg

eted

Cen

tral

Un

iver

sity

Fed

eral

Su

pp

ort

Bu

dg

eted

O

& M

Tu

itio

nS

tate

Sp

ecia

lI C

RR

eser

ves

Fee

Un

it P

oo

lsA

lloca

tio

ns

O &

MT

uit

ion

Sta

te S

pec

ial

I C R

Res

erve

sF

eeS

tim

ulu

sT

ota

lU

nit

Po

ols

Allo

cati

on

s

AN

NU

AL

RE

SO

UR

CE

SS

tate

Leg

isla

tive

Ap

pro

pri

atio

ns

Gen

eral

App

ropr

iatio

n61

3,45

3,30

00

00

00

061

3,45

3,30

055

0,34

5,00

00

00

00

89,3

23,0

0063

9,66

8,00

00

639,

668,

000

Min

neso

taC

are

00

2,15

7,00

00

00

02,

157,

000

00

2,15

7,00

00

00

02,

157,

000

02,

157,

000

Cig

aret

te T

ax0

022

,250

,000

00

00

22,2

50,0

000

022

,250

,000

00

00

22,2

50,0

000

22,2

50,0

00M

isce

llane

ous

Spe

cial

00

2,58

0,00

00

00

02,

580,

000

00

9,40

0,00

00

00

09,

400,

000

09,

400,

000

Agr

icul

ture

Spe

cial

00

50,7

92,0

000

00

050

,792

,000

00

52,2

55,0

000

00

052

,255

,000

052

,255

,000

Hea

lth S

cien

ces

Spe

cial

00

5,27

5,00

00

00

05,

275,

000

00

5,27

5,00

00

00

05,

275,

000

05,

275,

000

Tec

hnol

ogy

Spe

cial

00

1,38

7,00

00

00

01,

387,

000

00

1,38

7,00

00

00

01,

387,

000

01,

387,

000

Sys

tem

Spe

cial

00

6,15

4,70

00

00

06,

154,

700

00

6,15

5,00

00

00

06,

155,

000

06,

155,

000

Sub

tota

l - S

tate

App

ropr

iatio

ns61

3,45

3,30

00

90,5

95,7

000

00

070

4,04

9,00

055

0,34

5,00

00

98,8

79,0

000

00

89,3

23,0

0073

8,54

7,00

00

738,

547,

000

Tu

itio

n a

nd

U F

eeT

uitio

n/U

Fee

- T

win

Citi

es0

476,

868,

315

00

046

,698

,646

052

3,56

6,96

10

508,

226,

610

00

050

,054

,429

055

8,28

1,03

90

558,

281,

039

Tui

tion/

U F

ee -

Dul

uth

079

,443

,170

00

010

,738

,906

090

,182

,076

084

,257

,021

00

011

,595

,073

095

,852

,094

095

,852

,094

Tui

tion/

U F

ee -

Mor

ris0

10,5

57,0

250

00

1,60

2,99

70

12,1

60,0

220

11,3

22,9

220

00

1,74

8,41

60

13,0

71,3

380

13,0

71,3

38T

uitio

n/U

Fee

- R

oche

ster

064

9,83

60

00

62,9

530

712,

789

01,

324,

848

00

015

6,68

30

1,48

1,53

10

1,48

1,53

1T

uitio

n/U

Fee

- C

rook

ston

08,

070,

938

00

01,

271,

945

09,

342,

883

08,

612,

291

00

01,

375,

576

09,

987,

867

09,

987,

867

Sub

tota

l - T

uitio

n/U

Fee

057

5,58

9,28

40

00

60,3

75,4

470

635,

964,

731

061

3,74

3,69

20

00

64,9

30,1

770

678,

673,

869

067

8,67

3,86

9

Tui

tion

Adj

ustm

ent

00

00

00

00

00

00

00

00

00

App

licat

ion/

Bur

sar

Fee

s3,

600,

000

00

00

00

3,60

0,00

03,

600,

000

00

00

00

3,60

0,00

00

3,60

0,00

0S

ubto

tal -

Tui

tion

and

Fee

s3,

600,

000

00

00

00

3,60

0,00

03,

600,

000

00

00

00

3,60

0,00

00

3,60

0,00

0

Ind

irec

t C

ost

Rec

ove

ry0

00

111,

263,

383

00

011

1,26

3,38

30

00

111,

489,

158

00

011

1,48

9,15

80

111,

489,

158

Inve

stm

ent

Inco

me

(net

)G

ross

Inve

stm

ent I

ncom

e0

00

019

,369

,000

00

19,3

69,0

000

00

012

,412

,500

00

12,4

12,5

000

12,4

12,5

00C

apita

l Gai

ns/L

oss

00

00

(8,5

80,0

00)

00

(8,5

80,0

00)

00

00

00

00

Fee

s &

Ope

ratin

g D

educ

tion

00

00

(2,0

90,5

00)

00

(2,0

90,5

00)

00

00

(1,5

12,0

00)

00

(1,5

12,0

00)

0(1

,512

,000

)In

v. In

com

e -

To

Par

ticip

ants

00

00

(600

,000

)0

0(6

00,0

00)

00

00

(600

,000

)0

0(6

00,0

00)

0(6

00,0

00)

Sub

tota

l - In

vest

men

t Inc

ome

(net

)0

00

08,

098,

500

00

8,09

8,50

00

00

010

,300

,500

00

10,3

00,5

000

10,3

00,5

00

Oth

erIn

tern

al C

ost P

ool R

ecei

pts

00

00

00

470,

216,

642

470,

216,

642

00

00

00

00

470,

216,

642

470,

216,

642

Ent

erpr

ise

Ass

essm

ent

11,4

74,5

830

00

00

011

,474

,583

11,5

00,0

000

00

00

011

,500

,000

011

,500

,000

Oth

er In

com

e0

00

00

00

00

00

065

0,00

00

065

0,00

00

650,

000

Sub

tota

l - O

ther

11,4

74,5

830

00

00

470,

216,

642

481,

691,

225

11,5

00,0

000

00

650,

000

00

12,1

50,0

0047

0,21

6,64

248

2,36

6,64

2

Ann

ual R

even

ue62

8,52

7,88

357

5,58

9,28

490

,595

,700

111,

263,

383

8,09

8,50

060

,375

,447

470,

216,

642

1,94

4,66

6,83

956

5,44

5,00

061

3,74

3,69

298

,87

9,00

011

1,48

9,15

810

,950

,500

64,9

30,1

7789

,323

,000

1,55

4,76

0,52

747

0,21

6,64

22,

024,

977,

169

Net

Inte

rfu

nd

Tra

nsf

ers

Fro

m C

en R

es fo

r F

inan

cial

Aid

1,40

0,00

00

00

(1,4

00,0

00)

00

01,

400,

000

00

0(1

,400

,000

)0

00

00

Into

O&

M fr

om F

ed S

timul

us0

00

00

00

00

00

00

00

00

Into

O&

M fr

om IC

R1,

523,

297

00

(1,5

23,2

97)

00

00

00

00

00

00

00

Into

O&

M fr

om C

entr

al R

eser

ves

10,5

73,1

030

00

(10,

573,

103)

00

06,

973,

103

00

0(6

,973

,103

)0

00

00

Into

O&

M fr

om In

v. E

arni

ngs

725,

000

00

0(7

25,0

00)

00

072

5,00

00

00

(725

,000

)0

00

00

Sub

tota

l - N

et T

rans

fers

14,2

21,4

000

0(1

,523

,297

)(1

2,69

8,10

3)0

00

9,09

8,10

30

00

(9,0

98,1

03)

00

00

0

Attachment 12: Fund Forecast – Centrally Distributed and Attributed Funds

Page 74: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

74

Up

dat

ed E

stim

ates

wit

h A

ctu

al C

arry

forw

ard

Ap

pro

ved

Bu

dg

etF

.Y. 2

009

F.Y

. 201

0

Cen

tral

Un

iver

sity

Su

pp

ort

Bu

dg

eted

Cen

tral

Un

iver

sity

Fed

eral

Su

pp

ort

Bu

dg

eted

O

& M

Tu

itio

nS

tate

Sp

ecia

lI C

RR

eser

ves

Fee

Un

it P

oo

lsA

lloca

tio

ns

O &

MT

uit

ion

Sta

te S

pec

ial

I C R

Res

erve

sF

eeS

tim

ulu

sT

ota

lU

nit

Po

ols

Allo

cati

on

s

AL

LO

CA

TIO

NS

Bo

ard

of

Reg

ents

00

00

45,0

000

886,

660

931,

660

00

00

45,0

000

045

,000

840,

060

885,

060

Pre

sid

ent'

s O

ffic

e90

8,16

50

00

50,0

000

4,87

9,82

45,

837,

989

499,

919

00

050

,000

00

549,

919

4,31

4,47

94,

864,

398

Gen

eral

Co

un

sel

70,0

000

00

00

4,35

4,85

34,

424,

853

00

00

00

00

4,14

2,65

94,

142,

659

Au

dit

s0

00

00

02,

054,

223

2,05

4,22

30

00

00

00

02,

008,

075

2,00

8,07

5

Ch

ief

Fin

anci

al O

ffic

erB

udge

t and

Fin

ance

0

00

00

010

,541

,932

10,5

41,9

328,

673

00

00

00

8,67

310

,542

,423

10,5

51,0

96C

ontr

olle

r0

00

00

09,

904,

882

9,90

4,88

20

00

00

00

09,

957,

887

9,95

7,88

7T

otal

- C

hief

Fin

anci

al O

ffice

r0

00

00

020

,446

,814

20,4

46,8

148,

673

00

00

00

8,67

320

,500

,310

20,5

08,9

83

Un

iver

sity

Ser

vice

sU

nive

rsity

Ser

vice

s -

VP

00

00

00

5,80

8,52

45,

808,

524

00

00

00

00

5,94

9,97

15,

949,

971

Fac

ilitie

s M

anag

emen

t25

0,00

00

00

00

138,

911,

376

139,

161,

376

00

00

00

00

143,

906,

796

143,

906,

796

Cap

ital P

lann

ing/

Pro

ject

Mgm

t0

00

00

01,

528,

430

1,52

8,43

00

00

00

00

01,

526,

084

1,52

6,08

4U

nive

rsity

Hea

lth &

Saf

ety

120,

000

00

00

04,

619,

062

4,73

9,06

20

00

00

00

04,

881,

350

4,88

1,35

0P

ublic

Saf

ety

236,

000

00

00

09,

658,

830

9,89

4,83

00

00

00

00

09,

599,

290

9,59

9,29

0A

uxili

ary

Ser

vice

s19

0,00

00

00

00

547,

677

737,

677

245,

000

00

00

00

245,

000

535,

695

780,

695

Tot

al -

Uni

vers

ity S

ervi

ces

796,

000

00

00

016

1,07

3,89

916

1,86

9,89

924

5,00

00

00

00

024

5,00

016

6,39

9,18

616

6,64

4,18

6

Deb

t S

ervi

ce5,

307,

905

00

00

029

,200

,686

34,5

08,5

917,

547,

029

00

00

00

7,54

7,02

929

,252

,830

36,7

99,8

59

Hu

man

Res

ou

rces

00

00

00

10,2

13,5

6410

,213

,564

00

00

00

00

9,75

0,93

69,

750,

936

Un

iver

sity

Rel

atio

ns

400,

000

00

00

08,

883,

936

9,28

3,93

60

00

00

00

08,

398,

561

8,39

8,56

1

Sch

ola

rly

& C

ult

ura

l Aff

airs

4,33

9,55

00

013

,730

00

491,

476

4,84

4,75

64,

165,

681

00

11,8

320

00

4,17

7,51

356

9,94

94,

747,

462

Sr.

VP

Sys

tem

Ad

min

istr

atio

nS

r. V

P S

ys A

cade

mic

Adm

in43

6,02

634

,783

049

,424

03,

294

6,55

2,63

17,

076,

158

203,

026

36,4

850

00

3,59

30

243,

104

7,12

5,59

77,

368,

701

Sr.

VP

Sys

Aca

dem

ic A

dm-U

nits

.2,

908,

382

090

3,57

350

1,73

40

00

4,31

3,68

92,

860,

955

090

3,57

336

8,78

00

00

4,13

3,30

80

4,13

3,30

8E

quity

& D

iver

sity

1,72

3,50

00

098

00

08,

821,

840

10,5

46,3

201,

723,

500

00

00

00

1,72

3,50

08,

660,

246

10,3

83,7

46In

tern

atio

nal P

rogr

ams

00

069

,169

00

4,64

4,90

34,

714,

072

00

040

,000

00

040

,000

4,39

5,81

84,

435,

818

Info

rmat

ion

Tec

h0

00

00

059

,884

,997

59,8

84,9

970

00

00

00

060

,478

,839

60,4

78,8

39A

g E

xper

imen

t Sta

tion

4,71

9,53

20

3,74

9,92

23,

714

00

08,

473,

168

3,78

8,27

20

4,00

5,62

20

00

07,

793,

894

07,

793,

894

MN

Ext

ensi

on S

ervi

ce10

,261

,784

017

,553

,200

1,52

8,72

40

00

29,3

43,7

088,

940,

657

018

,180

,500

1,35

7,45

70

00

28,4

78,6

140

28,4

78,6

14T

otal

- S

r. V

ice

Pre

side

nt20

,049

,224

34,7

8322

,206

,695

2,15

3,74

50

3,29

479

,904

,371

124,

352,

112

17,5

16,4

1036

,485

23,0

89,6

951,

766,

237

03,

593

042

,412

,420

80,6

60,5

0012

3,07

2,92

0

Ath

leti

cs

8,56

8,05

10

00

00

08,

568,

051

8,01

8,85

10

00

00

08,

018,

851

08,

018,

851

Res

earc

h2,

049,

267

00

3,82

3,62

20

013

,741

,992

19,6

14,8

818,

936,

220

00

2,96

6,00

00

00

11,9

02,2

2013

,610

,243

25,5

12,4

63

Sr.

VP

Aca

dem

ic A

ffai

rsS

r. V

ice

Pre

side

nt /

Pro

vost

7,39

2,05

00

019

,334

00

4,73

7,29

412

,148

,678

8,96

1,73

90

070

,000

00

09,

031,

739

5,09

9,74

014

,131

,479

Und

ergr

adua

te E

duca

tion

3,96

2,51

159

7,60

10

00

81,2

4052

,376

,002

57,0

17,3

543,

952,

267

625,

162

00

086

,989

04,

664,

418

54,8

39,8

3759

,504

,255

Gra

duat

e S

choo

l1,

012,

894

480,

000

845,

377

00

37,0

0018

,613

,401

20,9

88,6

7287

6,19

048

0,00

084

5,37

70

037

,000

02,

238,

567

19,7

20,4

0121

,958

,968

Stu

dent

Affa

irs4,

676,

357

00

49,3

020

03,

858,

960

8,58

4,61

94,

444,

080

00

50,0

000

00

4,49

4,08

03,

798,

437

8,29

2,51

7U

nive

rsity

Lib

rarie

s20

4,00

00

04,

287

00

36,9

75,5

1237

,183

,799

00

05,

000

00

05,

000

36,2

36,4

1336

,241

,413

Tot

al -

Sr.

Vic

e P

resi

dent

17,2

47,8

121,

077,

601

845,

377

72,9

230

118,

240

116,

561,

169

135,

923,

122

18,2

34,2

761,

105,

162

845,

377

125,

000

012

3,98

90

20,4

33,8

0411

9,69

4,82

814

0,12

8,63

2

Pro

vost

Edu

catio

n &

Hum

an D

ev.

30,5

13,8

0043

,738

,966

998,

615

3,91

8,13

70

4,76

3,94

20

83,9

33,4

6024

,830

,861

45,8

05,4

5399

8,61

54,

247,

156

04,

993,

553

08

0,87

5,63

80

80,8

75,6

38C

arls

on S

choo

l of M

anag

emen

t11

,719

,972

57,7

13,7

5789

9,68

120

1,16

20

4,14

2,21

00

74,6

76,7

826,

747,

486

60,8

92,6

6989

9,68

187

,106

04,

518,

737

07

3,14

5,67

90

73,1

45,6

79H

umph

rey

Inst

. of P

ublic

Affa

irs5,

606,

660

5,09

7,86

911

0,15

562

8,10

00

388,

926

011

,831

,710

5,06

9,84

25,

200,

048

110,

455

367,

105

041

2,85

90

11,1

60,3

090

11,1

60,3

09La

w S

choo

l8,

905,

037

21,0

66,1

940

205,

593

091

1,66

90

31,0

88,4

936,

328,

766

22,9

04,3

140

150,

000

099

4,54

00

30,3

77,6

200

30,3

77,6

20D

esig

n9,

639,

994

11,2

46,4

8434

5,80

710

3,56

90

1,22

8,71

40

22,5

64,5

688,

404,

996

12,0

11,8

4934

5,80

765

,000

01,

341,

176

022

,168

,828

022

,168

,828

Foo

d., A

g., N

at. R

es. S

cien

ces

35,2

02,4

9315

,395

,652

26,3

39,0

843,

899,

051

01,

803,

369

082

,639

,649

32,0

56,7

1016

,505

,227

26,8

39,0

843,

899,

051

01,

979,

487

081

,279

,559

081

,279

,559

Col

lege

of C

ontin

uing

Edu

catio

n12

,444

,115

14,2

26,9

340

7,91

80

1,53

4,49

60

28,2

13,4

6312

,602

,641

15,2

56,6

520

00

1,50

2,78

80

29,3

62,0

810

29,3

62,

081

Bio

logi

cal S

cien

ces

25,3

49,9

5013

,700

,000

438,

037

4,27

5,82

40

1,66

6,50

00

45,4

30,3

1122

,796

,095

14,7

39,0

3143

8,03

74,

247,

681

01,

797,

867

044

,018

,711

044

,018

,711

Libe

ral A

rts

74,1

83,7

8213

1,56

4,93

00

2,91

7,13

90

16,1

36,7

160

224,

802,

567

55,9

59,7

7914

0,42

4,27

30

2,91

7,13

90

17,4

52,7

960

216,

753,

987

021

6,75

3,98

7In

stitu

te o

f Tec

hnol

ogy

83,7

28,6

4369

,691

,733

1,38

7,00

020

,577

,084

07,

693,

473

018

3,07

7,93

366

,949

,364

74,1

39,9

371,

387,

000

20,5

00,0

000

8,3

92,8

100

171,

369,

111

017

1,36

9,11

1T

otal

- P

rovo

st29

7,29

4,44

638

3,44

2,51

930

,518

,379

36,7

33,5

770

40,2

70,0

150

788,

258,

936

241,

746,

540

407,

879,

453

31,0

18,6

7936

,480

,238

043

,386

,613

076

0,51

1,52

30

760,

511,

523

Attachment 12: Fund Forecast – Centrally Distributed and Attributed Funds

Page 75: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

75

Up

dat

ed E

stim

ates

wit

h A

ctu

al C

arry

forw

ard

Ap

pro

ved

Bu

dg

etF

.Y. 2

009

F.Y

. 201

0

Cen

tral

Un

iver

sity

Su

pp

ort

Bu

dg

eted

Cen

tral

Un

iver

sity

Fed

eral

Su

pp

ort

Bu

dg

eted

O

& M

Tu

itio

nS

tate

Sp

ecia

lI C

RR

eser

ves

Fee

Un

it P

oo

lsA

lloca

tio

ns

O &

MT

uit

ion

Sta

te S

pec

ial

I C R

Res

erve

sF

eeS

tim

ulu

sT

ota

lU

nit

Po

ols

Allo

cati

on

s

Aca

dem

ic H

ealt

h C

ente

rD

entis

try

14,9

62,9

5212

,480

,000

144,

000

750,

000

063

5,00

00

28,9

71,9

5212

,972

,185

13,4

76,0

0014

4,00

050

0,00

00

682,

625

027

,774

,810

027

,774

,810

Sen

ior

VP

-Hlth

Sci

ence

s0

00

00

010

,931

,175

10,9

31,1

750

00

00

00

011

,474

,067

11,4

74,0

67A

cade

mic

Hlth

Cen

ter

- S

hare

d48

,211

,647

2,63

8,18

06,

203,

173

9,00

0,00

00

235,

162

066

,288

,162

49,5

59,4

823,

277,

332

6,20

3,17

39,

854,

076

026

5,02

50

69,1

59,0

880

69,1

59,0

88M

edic

al S

choo

l74

,603

,898

31,9

25,6

8418

,434

,760

38,5

00,0

000

2,28

1,02

60

165,

745,

368

68,1

17,1

7834

,775

,000

18,4

34,7

6039

,000

,000

02,

180,

000

016

2,50

6,93

80

162,

506,

938

Nur

sing

6,72

5,65

37,

500,

608

444,

000

653,

324

075

0,20

40

16,0

73,7

896,

590,

109

7,21

0,70

944

4,00

065

3,32

40

792,

999

015

,691

,141

015

,691

,141

Pha

rmac

y8,

218,

292

15,0

18,0

461,

444,

000

2,31

4,09

80

988,

238

027

,982

,674

6,77

6,41

116

,000

,469

1,44

4,00

02,

400,

000

01,

078,

069

027

,698

,949

027

,698

,949

Pub

lic H

ealth

12,7

52,1

5011

,394

,994

2,87

2,56

412

,702

,672

088

2,46

70

40,6

04,8

4711

,859

,188

12,2

50,0

001,

772,

564

13,8

00,0

000

966,

016

040

,647

,768

040

,647

,768

Vet

erin

ary

Med

icin

e18

,980

,979

11,3

55,9

003,

805,

516

2,35

5,93

60

535,

000

037

,033

,331

17,4

24,2

3412

,216

,000

3,80

5,51

61,

850,

000

057

5,50

00

35,8

71,2

500

35,8

71,2

50T

otal

- A

cade

mic

Hea

lth C

ente

r18

4,45

5,57

192

,313

,412

33,3

48,0

1366

,276

,030

06,

307,

097

10,9

31,1

7539

3,63

1,29

817

3,29

8,78

799

,205

,510

32,2

48,0

1368

,057

,400

06,

540,

234

037

9,34

9,94

411

,474

,067

390,

824,

011

Du

luth

48,3

82,1

7679

,443

,170

2,94

6,87

32,

078,

000

250,

000

10,7

38,9

060

143,

839,

125

39,4

53,6

4284

,257

,021

2,94

6,87

31,

960,

304

011

,595

,073

014

0,21

2,91

30

140,

212,

913

Mo

rris

19,9

54,9

7010

,557

,025

280,

363

89,6

900

1,60

2,99

70

32,4

85,0

4519

,616

,045

11,3

22,9

2228

0,36

377

,836

01,

748,

416

033

,045

,582

033

,045

,582

Cro

oks

ton

12,1

34,1

138,

070,

938

022

,066

01,

271,

945

021

,499

,062

10,9

81,0

278,

612,

291

044

,311

01,

375,

576

021

,013

,205

021

,013

,205

Ro

ches

ter

7,64

2,97

364

9,83

645

0,00

00

062

,953

08,

805,

762

7,51

0,75

41,

324,

848

450,

000

00

156,

683

09,

442,

285

09,

442,

285

C

on

tin

gen

cies

an

d R

eser

ves

Gen

eral

Con

tinge

ncy

00

00

1,40

0,00

00

01,

400,

000

00

00

1,00

0,00

00

01,

000,

000

01,

000,

000

Tot

al -

Con

tinge

ncie

s &

Res

erve

s0

00

01,

400,

000

00

1,40

0,00

00

00

01,

000,

000

00

1,00

0,00

00

1,00

0,00

0

Sp

ecia

l Allo

cati

on

s (T

INA

)

Res

erve

- In

itiat

ives

4,85

7,07

90

00

00

1,51

8,00

06,

375,

079

1,77

7,07

90

00

00

01,

777,

079

1,51

8,00

03,

295,

079

R20

00 S

chol

arsh

ips

850,

000

00

00

00

850,

000

00

00

00

00

00

08-0

9 B

ienn

ial I

nitia

tives

2,40

0,00

00

00

00

02,

400,

000

1,40

0,00

00

00

00

01,

400,

000

01,

400,

000

Gra

duat

e A

ssis

tant

Sup

port

2,40

0,00

00

00

00

02,

400,

000

2,40

0,00

00

00

00

02,

400,

000

02,

400,

000

Ent

erpr

ise

Pro

ject

8,75

7,40

10

00

00

08,

757,

401

8,78

2,81

80

00

00

08,

782,

818

08,

782,

818

Ext

ensi

on S

ever

ance

60,0

000

00

00

060

,000

60,0

000

00

00

060

,000

060

,000

Mid

Inco

me

Sch

olar

ship

2,00

0,00

00

00

3,06

0,00

00

05,

060,

000

00

00

00

00

00

Stu

dent

s A

ccts

. Rec

eiva

ble

00

00

00

00

00

00

00

00

00

06-0

7 B

ienn

ial I

nitia

tives

1,16

7,35

50

00

00

01,

167,

355

1,16

7,35

50

00

00

01,

167,

355

01,

167,

355

Hol

ding

Deb

t Bal

ance

1,16

7,57

80

00

00

01,

167,

578

1,16

7,57

80

00

00

01,

167,

578

01,

167,

578

MD

H B

uild

ing

Cos

ts0

00

00

00

00

00

00

00

00

0R

oche

ster

/May

o A

ppro

pria

tion

00

00

00

00

00

8,00

0,00

00

00

08,

000,

000

08,

000,

000

Fed

eral

Stim

ulus

Fun

ds0

00

00

00

00

00

00

051

,000

,000

51,0

00,0

000

51,0

00,0

00T

otal

- S

peci

al A

lloca

tions

23,6

59,4

130

00

3,06

0,00

00

1,51

8,00

028

,237

,413

16,7

54,8

300

8,00

0,00

00

00

51,0

00,0

0075

,754

,830

1,51

8,00

077

,272

,830

AL

LO

CA

TIO

NS

653,

259,

636

575,

589,

284

90,5

95,7

0011

1,26

3,38

34,

805,

000

60,3

75,4

4746

5,14

2,64

21,

961,

031,

092

574,

533,

684

613,

743,

692

98,8

79,0

0011

1,48

9,15

81,

095,

000

64,9

30,1

7751

,000

,000

1,51

5,67

0,71

147

3,13

4,68

31,

988,

805,

394

Attachment 12: Fund Forecast – Centrally Distributed and Attributed Funds

Page 76: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

76

Attachment 13

REGENTS OF THE UNIVERSITY OF MINNESOTA

RESOLUTION RELATED TO

PRESIDENT'S RECOMMENDED ANNUAL OPERATING BUDGET FY2010

WHEREAS, the University of Minnesota as the state’s public, land grant university is charged with the responsibility to pursue knowledge and to help apply that knowledge through research and discovery, teaching and learning, and outreach and public service; and

WHEREAS, the State of Minnesota, through its legislative and executive branches,

has appropriated $623,417,000 in state general fund monies for fiscal year 2009-10 to the University of Minnesota, a decrease of $81,725,300 in appropriations compared to the prior year’s funding; and

WHEREAS, the University of Minnesota is committed to achieving standards of

national and international excellence; and WHEREAS, the future of the University is premised on partnerships within the

University community of faculty, staff and students, with the State of Minnesota, other educational institutions, business and industry, University alumni, local communities, and the citizens of Minnesota; and

NOW, THEREFORE, BE IT RESOLVED that the Board of Regents hereby approves the University of Minnesota Fiscal Year 2009-10 Operating Budget as follows: The annual revenue and expenditure plan for current, non-sponsored funds and projected expenditures for sponsored funds for fiscal year 2009-10.

Page 77: University of Minnesotafinance.umn.edu/Budget_FY2010/FY10_OpsBudget_Approved.pdfUniversity of Minnesota was appropriated $15,273,000 for FY09 and $74,050,000 for FY10 by the 2009 Minnesota

77

The Fiscal Year 2009-10 Operating Budget approved by the Board of Regents includes the following attachments which are included in the President’s Recommended FY10 Operating Budget:

Attachment 1 - Resource and Expenditure Budget Plan (University Fiscal Page) Attachment 3 - University of Minnesota 2009-10 Tuition Plan: Tuition Rates Attachment 8 - University of Minnesota 2009-10 Tuition Plan: Course Fees Attachment 9 - University of Minnesota 2009-10 Tuition Plan: Academic Term Fees Attachment 10 - University of Minnesota 2009-10 Tuition Plan: Fees in Lieu of Tuition Attachment 11- Student Services Fees Attachment 12 - Fund Forecast - Centrally Distributed and Attributed Funds