Looks like the previous poster’s assumption is that the endowment produces investment income at a 4.5% annual rate that can be used for things other than increasing the endowment. Of course, any investment fund’s returns can vary from year to year, as can the amount of funding provided by the state. Economic downturns are often bad for investment fund returns and funding provided by the state.