45 UNIVERSITY B INCOME STATEMENT June 30, 2016 and 2015 (12 months period) In Rupiahs REVENUE: 2014 - 2015 2015 - 2016 $ Operating Income Tithe and Donations 0 763,100,000 Tuition and Fees 14,365,198,805 15,597,835,044 Direct Operating Income 19,861,182,491 21,605,990,222 Investment Income 140,500,840 145,154,227 Other Operating Income 3,675,975,589 4,372,544,533 Exchange Gains - General (308,486,061) (163,417,805) Total Earned Operating Income 37,734,371,664 42,321,206,221 Operating Expenses Workers' Salary & Allowances Expense 18,799,276,612 19,733,470,844 Travel Expenses 365,639,325 274,249,515 Program Specific 112,757,524 139,515,518 Administrative Expenses 2,662,719,959 2,220,357,867 Office Expenses 335,181,394 410,023,743 General Expenses 12,437,753,528 13,549,464,168 Plant Operation & Maintenance 5,331,042,877 5,513,525,114 Total Operating Expense 40,044,371,219 41,840,606,769 Increase (Decrease) Before Appropriations (2,309,999,555) 480,599,452 Operating Appropriations Appropriation Received 490,000,001 479,000,000 Exchange Gain/Loss – Appropriations 0 0 Less Appropriations to Fields 0 0 Appropriation Retained 490,000,001 479,000,000 Other Operating Appropriation Received 0 0 Less Other Appropriations to Fields (707,804,200) (710,120,750) Other Appropriation Retained (707,804,200) (710,120,750) Net Appropriation Retained (217,804,199) (231,120,750) Increase (Decrease) After Appropriation (2,527,803,754) 249,480,702 Capital Capital Appropriations 0 0 Exchange Gain/Loss – Capital Appropriation 0 0 Other Capital Income 917,465,000 132,058,000 Total Capital Appropriation & Income 917,465,000 132,058,000 Less Capital Appropriation to Fields 0 0 Other Capital Expenses 13,153,250 0 Total Capital Expenses 13,153,250 0 Capital Increase (Decrease) 904,311,750 132,058,000 Increase (Decrease) Before Transfers (1,623,492,004) 381,538,702 Transfers Between Unallocated & Allocated Funds From Unallocated to Allocated (27,800,128,651) From Allocated to Unallocated 27,800,128,651 Net Transfers Between Unallocated & Allocated Funds 0 Between Allocated Funds To Allocated Funds 0 From Allocated Funds 0 Net Transfers Between Allocated Funds 0 Between Other Funds From Non-tithe Funds to Unexp Property Funds 0 2,975,604,588 Net Transfer In (Out) 0 0 Net Increase (Decrease) for Year (1,623,492,004) 381,538,702 Fund Balance, July 1, 2015 and 2014 34,714,567,172 33,091,075,168 Prior Year Adjustment 0 0 Fund Balance, December 31 33,091,075,168 33,472,613,870