- Back to the February 2000 Board of Trustees Meeting -


UNIVERSITY CORPORATION FOR ATMOSPHERIC RESEARCH

CONSOLIDATED STATEMENT OF PROGRAM FUNDING AND EXPENDITURES

TWELVE MONTHS ENDED SEPTEMBER 30, 2000



UNIVERSITY CORPORATION FOR ATMOSPHERIC RESEARCH
Statement of Program Funding Available by Sponsor and UCAR Entity
(In Thousands of Dollars)

 

 

As of
9/30/00

As of
9/30/99

As of
9/30/98

By Source:

NSF Regular (1)

82,409   70,411   59,583

NSF Named Programs (2)

23,989   21,107   21,259

NSF Special & Grants (3)

10,661   8,934   8,780
  NSF HIAPER (4) 8,500        

Total NSF

125,559   100,452   89,622

NOAA

30,149   29,328   27,597

NASA

20,466   24,021   24,149

FAA

8,810   8,204   7,179

DOD

9,031   7,789   7,423

EPA

2,585   1,598   2,411

DOE

5,175   4,918   4,088

Foreign  7,474   5,034   4,472
Commercial  11,089   2,272   1,739
University  5,453   5,418   3,156

Other (Gov't and Non-Gov't)

6,236   6,925   4,396

TOTAL (6)

232,027   195,959   176,232

By UCAR Entity:

NCAR

153,314   130,674   121,583

UCAR Office of Programs

59,432   57,709   50,786
  UCAR Foundation (5) 8,025   218   389
  Mesa Lab Refurbishment (1) 7,812   4,000    

All Other

3,444   3,358   3,474

         

TOTAL (6)

232,027   195,959   176,232

(1) NSF Regular includes NCAR's base or core funding including USWRP and NSWP Initiatives. UOP's funding includes   UNIDATA, GST, VSP, COMET, IITA, and JOSS. Also includes $7.8M in ML refurbishment funds at 9/30/00.                 

(2) Named programs includes the NCAR's High Performance Computing & Communications (HPCC) and the Global  Change Research Program (USGCRP).                  

(3) Includes all the ATD Deployment Pool funds and HAO's Space Weather, CEDAR, SUNRISE programs.   Also includes ATD's FASTEX, SCD's Applied Network Research and Distributed CSL, and numerous others.                   

(4) Funding for ATD's High-Performance Instrumented Airborne Platform for Environmental Research (HIAPER) received its first increment of funding.                 

(5) Includes equity and cash value of sale of WITI Corp., a UCAR Foundation Subsidiary, to Lifeminders.com.        

(6) Includes uncommitted and committed carryover of $45.4M and $20.9M for FY00, $35.4M and $12.5M for FY99, and $30M and $11.9M for FY98.    

 

 


 

UNIVERSITY CORPORATION FOR ATMOSPHERIC RESEARCH
Statement of Program Funding and Expenditures/Commitments
FYTD 2000
Fiscal Year Ended September 30, 2000
(In Thousands of Dollars)

 

 

Funding Received (a)

Expenditures/
Commitments

Funds Programmed
But Not Yet
Committed


By Entity:

NCAR

153,314 120,983 32,331

UCAR Office of Programs (b)

59,432 36,947 22,485

UCAR Foundation

8,025 1,097 6,928

Other

11,256 2,541 8,715


TOTAL

232,027 161,568 70,459


 

By Funding Source:

NCAR:

NSF Regular

53,716 52,727 989

NSF Named Programs

23,962 23,591 371

NSF Special & Grants

10,188 5,841 4,347

  NSF HIAPER 8,500 0 8,500  

NASA

14,301 9,149 5,152

NOAA

5,713 3,155 2,558

DOD

6,823 5,742 1,081

FAA

8,610 8,197 413

EPA

968 453 515

DOE

4,241 2,698 1,543

Foreign

6,827 3,755 3,072

Commercial

2,821 1,466 1,355

University

3,241 2,355 886

Other (Gov't and Non-Gov't)

3,403 1,854 1,549


Subtotal

153,314 120,983 32,331

UCAR Office of Programs:

NSF

20,064 12,190 7,874

NOAA

24,327 16,187 8,140

NASA

5,881 3,117 2,764

DOD

2,208 1,411 797

DOE 901 624 277
  EPA 1,592 456 1,136    

Foreign

636 268 368

University

1,098 763 335

Other (Gov't and Non-Gov't)

2,725 1,931 794


Subtotal

59,432 36,947 22,485

UCAR Foundation:

8,025

1,097 6,928 (c)

Other:

NSF

9,103 2,836 6,267

NASA

266 160 106

Non-NSF

1,887 (455) 2,342


Subtotal

11,256

2,541 8,715

TOTAL

232,027

161,568 70,459


 

 

(a) Funds received including committed and uncommitted carryover from FY 1999.         

(b) Includes UNIDATA, JOSS, DLESE, VSP, COMET, IITA, COSMIC and GST.                      

(c) Includes cash and stock proceeds from sale of Weather Information Technologies.            

 

 


 

UNIVERSITY COPORATION FOR ATMOSPHERIC RESEARCH

CONSOLIDATED FY00 FUNDING (AVAILABLE FOR EXPENDITURE)
As of 30 September 2000

By Funding Source  
 

Total: $232.0

(In Millions of Dollars)

 

 

 

 

 

 

 

By UCAR Entity  
 

Total: $232.0

(In Millions of Dollars)

*Other includes $7.5M from foreign sources, $5.5M from university sources,

$11.0M from commercial sources, and the remainder from 15 other funding sources.

 


 

UNIVERSITY COPORATION FOR ATMOSPHERIC RESEARCH

CONSOLIDATED FY99 FUNDING (AVAILABLE FOR EXPENDITURE)
As of 30 September 1999

 

 

By Funding Source  
 

Total: $196.0

(In Millions of Dollars)

 

 

 

 

 

 

 

By UCAR Entity  
 

Total: $196.0

(In Millions of Dollars)

*Other includes 5.0M from foreign sources, $5.4M from university sources,

$2.3M from commercial sources, and the remainder from 20 other funding sources.

 

 


 

UNIVERSITY CORPORATION FOR ATMOSPHERIC RESEARCH  

Statement of General Fund Revenues and Expenses  

Fiscal Year Ended 30 September 2000

 

Actual
12 Months
Ended 9/30/00

Original
Projection
FY2000

 

Unrestricted General Fund Balance, 10/1 (Actual)

$13,890,364   $13,890,364

Revenues:

Government Fees:

NOAA

450,474   700,000

NSF

75,000   75,000

Other Agencies-Through NSF Coop. Agreement

530,713   700,000

Other Agencies-Direct Contracts

420,834   450,000



Subtotal Government Fees

1,477,021   1,925,000



Other Direct Fees:

WITI Contracts

42,711   45,000

Other Direct Contracts

279,223 350,000



Subtotal Other Direct Fees

321,934   395,000



Subtotal Fees- All Sources

1,798,955   2,320,000



Interest Income

620,422   534,000

Dividend & Capital Gain Income

615,514   320,000

Recognition of Unrealized Gains (Losses)

1,067,787   480,000

Membership Revenues

50,000   43,000

Condo Receipts

5,550   5,000

FL4 Rental Revenue (WITI, CU)

91,156   91,000

WITI Interest Revenue

44,636   50,000

Debt Service Forward Supply Sale (net)
467,071    

Other

150   25,000

Total Revenues

5,106,789   3,863,000



Expenses:

Lewis Burke & Associates   11,580   35,000

Corporate Representation Allowances   80,933   96,000

Audit Adjustments/Bad Debt Adjustmet   (46,353)   3,000

Lobbying Expenses   12,267   12,000

Artowski Award Match   30,000   30,000

Science Store (net)   38,700   25,000

Vehicle Operating Costs   8,304   12,800

FL4 Rental Expenses   105,161   101,000

Condo Expenses   15,851   13,000

Tech Transfer Distribution to Employees       22,500

NCAR 40th Anniversary/HAO 60th Anniversary   45,087   20,000

Science & Technology Opportunity/Risk Mitigation (STORM)    120,448   400,000

Windows to Universe   56,550    

Women & Scientist I Support   18,284    

Salary Bonuses   42,101   20,000

Other   5,460   6,100



Total Expenses

544,374   796,400



Transfers:  

Internal Transfer (CAP Closeout)

(16,919)    

Depreciation & writeoffs of Indirect Cost Equipment

(26,486)   (55,000)


 


 

Net Increase in Fund Balance

4,605,820   3,121,600


 


 

Unrestricted General Fund Balance, End of Period

$18,496,184   $17,011,964

 


 


 

(1)- Includes fees from Taiwan Contract of $104,000, $38,000 for Lockheed, $16,000 HIRDLS and many other foreign, university, and commercial contracts.      


 

UNIVERSITY CORPORATION FOR ATMOSPHERIC RESEARCH 

Investments

Annualized Effective Return

Maturity Date  

9/30/00
Market Value

9/30/99
Market Value

 


 



 


Restricted Investments:

 

 

 

 

 

 

Money Market Funds     N/A

5,165,175   2,129,750
Asset Backed Obligations Various   Various

931,091   1,671,550
US Treasury Notes Various   Various

124,710   1,002,273
Agency Obligations Various   Various

1,922,430   1,721,836
Agency Pass-Through Various   Various

381,384   833,334
Corporate Bonds/Notes Various   Various

786,300   1,464,064
Vanguard Fixed Income -GNMA Portfolio Various   Various

    200,306


 


 

Total Restricted Investments

9,311,090   9,023,113

 


 


 

Unrestricted Investments:

UCAR Foundation Money Market Funds

6.56%

2,047,421

L/T Fixed Income Obligations:

US Treasury Notes 6.38%   4/30/02

879,350    
Guaranteed Investment Contract 8.92%   12/1/13

3,150,000   3,150,000
Vanguard Inflation Protected Securities 8.61%*   N/A

757,411    
Vanguard Fixed Income -GNMA Portfolio 7.63%   5.88%

1,071,546   795,244



Subtotal

7,905,728   3,945,244


 


Equities:

(1)

(2)

Vanguard Index 500 16.50%

17.29%

3,019,447   3,355,104
Vanguard Wellington 6.85%*

7.56%

626,556   591,216
Vanguard Windsor II 3.60%

N/A

814,242   455,347
Vanguard Extended Market Index Fund N/A

N/A

982,470    
T. Rowe Price Equity Income 0.50%

7.06%

1,050,769   1,002,634
Fidelity Growth & Income 13.10%

14.42%

932,192   824,847
Cohen & Steers Realty Shares 18.00%

1.58%

589,859   466,238
Acorn 28.80%

14.88%

1,072,081   814,167
Dreyfus Small Co. Value 21.60%

5.18%

493,644   420,623
Common Fund Private Equity III 27.05**%

N/A

275,132   90,763
Vanguard International Growth 18.70% 7.33% 512,140   454,874
Janus Worldwide 24.12% 2,130,595 1,553,582
May Department Stores 52.60%   923    



Subtotal

12,500,050   10,029,395

 


 


 



Total Unrestricted Investments

20,405,778   13,974,639


 




Total Corporate Investments

29,716,868   22,997,752

  



Weighted Average Returns on Corporate Investments Compared to Indices:

Last 12 mo.

3 yr.
Annualized

Last 12 mo.

3 yr.
Annualized
Average Total Return on Unrestricted Investments

12.43%

11.18%

Average Total Return on Domestic Equities

11.00%

11.29%

Russell 2000

23.39%

5.96%
Average Total Return on Cash Equivalents

6.56%

5.87%

91 day T-Bills

6.00%

5.30%
Average Total Return on Fixed Income Obligations

7.82%

7.58%

Lehman 1-3 yr.

5.84%

5.64%
Average Total Return on International Equities

31.58%

21.57%

MSCI-EAFE ND

3.18%

7.39%

S&P 500

13.27%

16.44%

(1) Total return for past 12 months.

 

* Annualized since inception.

(2) Total annualized for past 3 years.

 

** IRR since 12/31/98 to 9/30/00


Back to the February 2001 Board Meeting Homepage