Mercer University
FY 2003-2004 Operating Budget



Amount   Percent of Total
Revenue Tuition & Fees 84,300,725 60.7%
Federal/State Approp 21,703,598 15.6%
Indirect Cost Recovery 1,271,081 0.9%
Gifts 6,652,223 4.8%
Endowment Income 6,978,597 5.0%
Other Sources 3,164,817 2.3%
Auxiliary Enterprise Income 14,885,723 10.7%
Subtotal Revenue 138,956,764 100%


Expense Salaries & Wages 62,412,543 44.9%
Employee Benefits 18,494,571 13.3%
Supplies And Expense 24,041,838 17.3%
Travel/Job Expense 1,974,577 1.4%
Equipment 2,212,092 1.6%
Other Expns/Allocations 10,093,670 7.3%
Reserves for Contingency 4,816,994 3.5%
Auxiliary Enterprise Income 14,910,479 10.7%
Subtotal Expenses 138,956,764 100%