| Instructional Programs | $126,193.8 | $11,896.9 | $138,090.7 |
| Organized Research | $5,929.0 | $17,764.2 | $23,693.2 |
| Public Service | $7,271.2 | $52,476.8 | $59,748.0 |
| Academic Support | $23,015.5 | $3,461.4 | $26,476.9 |
| Student Services | $18,696.5 | $61,404.5 | $80,101.0 |
| Institutional Support | $22,925.1 | $5,715.2 | $28,640.3 |
| O & M of Physical Plant | $33,119.9 | $27,981.1 | $61,101.0 |
| Independent Operations | $0.0 | $46,724.8 | $46,724.8 |
| Refunds | $0.0 | $44.3 | $44.3 |
| Unexpended-Lapsed Funds | $0.0 | $0.0 | $0.0 |
| CMS Group Health Insurance | $3,541.3 | $0.0 | $3,541.3 |
| Medicare | $3,157.0 | $241.2 | $3,398.2 |
| Total Op Cost by Function | $243,849.3 | $227,710.4 | $471,559.7 |
|