Capital <strong>Plan</strong>Approved Capital Activity(dollars in thousands)additionalEstimated Estimated Spaceapproved Total Completion GSF *<strong>Budget</strong> <strong>Budget</strong> Date (in thousands)43. Chilled Water Cathodic Protection $1,270 $7,000 Jun-1544. Water Filtration <strong>Plan</strong>t Projects 6,900 Ongoing45. Barton Hall Ro<strong>of</strong>/Exterior Repairs 4,034 5,034 Sep-0946. Heating <strong>Plan</strong>t Projects 4,450 Ongoing47. Schoellkopf Crescent Repairs 2,950 4,200 Aug-1048. CHP Water Treatment <strong>Plan</strong>t Upgrade 1,900 4,000 Dec-0849. Baker/Clark Code Upgrades 3,750 3,750 Fall 201050. Contract College Ro<strong>of</strong> Replacements 3,648 3,648 Jun-0951. Sibley Hall Accessibility 379 3,300 Aug-1052. Statler Hotel Guest Room Renovations 3,107 3,107 Feb-0953. Hoy Road Rehabilitation/Stabilization 2,909 2,909 Aug-0854. Hydroplant Projects 2,300 Ongoing55. Contract College Fire Alarm/Sprinklers 2,151 Jun-1156. Campus Lighting Project, Phase III 2,000 Jun-0957. McGraw Hall Ro<strong>of</strong> and Masonry Repairs 545 2,000 Fall 200958. Subtotal Renovation/Renewal 169,479 711,341 32359. Campus Network Wiring Upgrade 23,161 83,855 2017-1860. CHP Steam/Electric Expansion 54,850 81,800 Nov-09 1561. Administrative Systems (approved projects) 63,442 63,442 2008-0962. Endowed Energy Conservation Initiative 11,881 24,344 Ongoing63. Contract Energy Conservation Initiative 3,660 21,788 Ongoing64. Server Farm 16,510 Ongoing65. LambdaRail – Wide Area Network 14,510 14,510 Ongoing66. Central Avenue Parking Garage 1,324 13,500 2012-13 6467. Campus Area Network 12,450 Ongoing68. Water Tank/Distribution Expansion 1,135 6,850 Jun-1069. Telephony Infrastructure Upgrades 6,025 Ongoing70. Campus-Wide Wireless Network 3,540 Ongoing71. Subtotal Infrastructure 173,963 348,614 7972. Total Ithaca Campus 993,145 1,950,317 1,55073. Biomedical Research Building 6,025 655,000 2014-15 41374. 407 E. 67th Street Fit-Out 67,894 67,894 Oct-08 6375. Deferred Maintenance 45,300 45,300 2010-1176. RARC A-7 & C-7 Renovation 21,826 21,826 Aug-0877. RARC S-3 17,403 17,403 Jul-0978. Public Health/Environ. Health & Safety Fit-Out 13,036 13,036 Oct-08 2679. Urology Renovation 11,541 11,541 Feb-0980. A-950 Classroom Renovation 2,250 2,250 Aug-0881. Total Medical College 185,275 834,250 50282. Total Approved Projects 1,178,420 2,784,567 2,052* GSF = Gross square feet.52
Capital <strong>Plan</strong>FUNDING SOURCESFINANCINGPresent Value <strong>of</strong> Gifts/GrantsNewTo Be General Y york long-In Hand Pledged Raised Purpose Unit Enterprise State † Bridge Term$7,000 43.6,900 3,200 44.5 5,029 45.4,450 46.4,200 47.4,000 4,000 48.3,750 3,750 49.38 3,610 50.3,300 3,300 51.3,107 52.1,096 1,813 950 53.2,300 2,100 54.2,151 55.2,000 2,000 56.2,000 2,000 57.4,000 6,000 160,898 25,835 90,085 424,523 5,000 102,426 58.83,855 73,595 59.80,800 1,000 80,800 60.63,442 61.24,044 300 21,149 62.21,688 100 19,153 63.16,510 64.1,350 4,850 8,310 65.13,500 13,500 66.12,450 67.6,850 6,850 68.1,500 4,525 69.3,540 70.1,350 214,389 1,500 129,975 1,400 215,047 71.234,452 80,054 432,681 401,850 49,888 220,610 530,782 401,323 391,462 72.33,690 88,169 533,141 375,000 73.67,894 74.30,673 14,627 75.1,700 20,126 20,126 76.2,050 15,353 15,353 77.13,036 78.734 2,253 8,554 79.2,250 80.68,847 105,049 622,625 37,729 410,479 81.303,299 185,103 1,055,306 439,579 49,888 220,610 530,782 401,323 801,941 82.† Includes funds administered by the State <strong>University</strong> Construction Fund and grants provided directly from New York State.53
- Page 5 and 6: Operating plan - highlightsIntroduc
- Page 8: Operating plan - highlightsComposit
- Page 11 and 12: Tuition, Financial Aid & Endowmentm
- Page 13 and 14: Tuition, Financial Aid & Endowmentu
- Page 15 and 16: Tuition, Financial Aid & EndowmentC
- Page 17 and 18: Tuition, Financial Aid & Endowmentf
- Page 19 and 20: Tuition, Financial Aid & EndowmentD
- Page 21 and 22: Tuition, Financial Aid & EndowmentC
- Page 23 and 24: Tuition, Financial Aid & EndowmentS
- Page 25 and 26: Tuition, Financial Aid & Endowmentw
- Page 27: Tuition, Financial Aid & Endowmentt
- Page 31 and 32: Tuition, Financial Aid & Endowmentp
- Page 33 and 34: Operating plan - DetailsIthaca Camp
- Page 35 and 36: Operating plan - DetailsSignificant
- Page 37 and 38: Operating plan - Detailstive staff
- Page 39 and 40: Operating plan - Detailsand develop
- Page 41 and 42: Operating plan - DetailsCentrallyOt
- Page 43 and 44: Operating plan - DetailsMedical Col
- Page 45 and 46: Capital PlanDistribution of Space -
- Page 47 and 48: Capital Plan• New York State supp
- Page 49 and 50: Capital PlanFUNDING SOURCESFINANCIN
- Page 51: Capital PlanEXPENDITURE PATTERNEsti
- Page 55 and 56: Capital PlanEXPENDITURE PATTERNEsti
- Page 57 and 58: Capital PlanEXPENDITURE PATTERNEsti
- Page 59 and 60: Capital PlanDebt Service by Operati
- Page 61 and 62: BStudent Fees and Other Tuition Rat
- Page 63 and 64: DUndergraduate Tuition, Fees, Room,
- Page 65 and 66: FAverage Nine-Month Faculty Salarie
- Page 67 and 68: HNew York State AppropriationsSourc
- Page 69 and 70: JInvestment Assets, Returns, and Pa
- Page 71 and 72: LGifts/Contributions - Through Marc
- Page 73 and 74: NWorkforce - Ithaca Campus2007-08 I
- Page 75 and 76: PU.S. Senate ResponseThe Senate Com
- Page 77 and 78: U.S. Senate Response (continued)of
- Page 79 and 80: U.S. Senate Response (continued)inc
- Page 81 and 82: U.S. Senate Response (continued)fro
- Page 83 and 84: U.S. Senate Response (continued)Tab
- Page 85 and 86: U.S. Senate Response (continued)Tab
- Page 87 and 88: U.S. Senate Response (continued)Tab