Mercer University
FY 2004-2005 Operating Budget



Amount   Percent of Total
Revenue Tuition & Fees 86,786,014 62.5%
Federal/State Approp 19,437,695 14.0%
Indirect Cost Recovery 1,423,228 1.0%
Gifts 6,955,390 5.0%
Endowment Income 6,509,165 4.7%
Other Sources 3,339,235 2.4%
Auxiliary Enterprise Income 14,468,683 10.4%
Subtotal Revenue 139,919,410 100%


Expense Salaries & Wages 65,171,787 46.3%
Employee Benefits 18,936,186 13.5%
Supplies And Expense 22,953,524 16.5%
Travel/Job Expense 1,939,526 1.4%
Equipment 2,217,459 1.6%
Other Expns/Allocations 10,365,407 7.5%
Reserves for Contingency 3,302,244 3.1%
Auxiliary Enterprise Expense 14,033,277 10.1%
Subtotal Expenses 139,919,410 100%