|
General Expendable Funds |
Restricted Expendable Funds |
|
|
|
|
|
|
Sponsored Research |
|
|
|
|
Operating |
Other (Non-Credit) |
Subtotal |
Ancillary |
Entities Consolidated |
Entities Not Consolidated |
Subtotal |
Trust |
Capital |
Total |
|
|
|
|
|
|
|
|
|
|
|
| 1. Salaries and Wages: |
| (i) Academic Ranks |
266,747 |
6,015 |
272,762 |
0 |
22,462 |
27,424 |
49,886 |
5,993 |
0 |
328,641 |
| (ii) Other Instruction & Research |
69,030 |
4,424 |
73,454 |
0 |
96,557 |
117,885 |
214,442 |
3,310 |
0 |
291,206 |
| (iii) Other Salaries & Wages |
269,706 |
9,672 |
279,378 |
18,997 |
40,541 |
49,496 |
90,037 |
3,470 |
0 |
391,882 |
| Total Salaries and Wages |
605,483 |
20,111 |
625,594 |
18,997 |
159,560 |
194,805 |
354,365 |
12,773 |
0 |
1,011,729 |
| 2. Employee Benefits |
150,704 |
5,006 |
155,710 |
4,608 |
13,312 |
16,252 |
29,564 |
1,133 |
0 |
191,015 |
| Total Salaries and Benefits |
756,187 |
25,117 |
781,304 |
23,605 |
172,872 |
211,057 |
383,929 |
13,906 |
0 |
1,202,744 |
| 3. Library Acquisitions |
28,403 |
13 |
28,416 |
0 |
39 |
0 |
39 |
259 |
0 |
28,714 |
| 4. Furniture and Equipment Purchases |
19,487 |
254 |
19,741 |
584 |
33,740 |
41,193 |
74,933 |
1,619 |
4,777 |
101,654 |
| 5. Equipment Rental and Maintenance |
15,588 |
383 |
15,971 |
5,406 |
1,612 |
1,968 |
3,580 |
390 |
0 |
25,347 |
| 6. Printing and Duplicating |
8,883 |
871 |
9,754 |
77 |
2,016 |
2,461 |
4,477 |
624 |
0 |
14,932 |
| 7. Materials and Supplies |
43,772 |
5,131 |
48,903 |
2,525 |
69,083 |
84,342 |
153,425 |
5,020 |
0 |
209,873 |
| 8. Communications |
9,336 |
401 |
9,737 |
421 |
1,213 |
1,481 |
2,694 |
175 |
0 |
13,027 |
| 9. Professional Fees |
10,263 |
1,240 |
11,503 |
443 |
2,239 |
2,734 |
4,973 |
1,073 |
0 |
17,992 |
| 10. Cost of Goods Sold |
0 |
0 |
0 |
58,668 |
0 |
0 |
0 |
0 |
0 |
58,668 |
| 11. Travel |
14,402 |
999 |
15,401 |
95 |
15,945 |
19,467 |
35,412 |
1,897 |
0 |
52,805 |
| 12. Utilities |
43,563 |
0 |
43,563 |
7,487 |
0 |
0 |
0 |
0 |
0 |
51,050 |
| 13. Renovations and Alterations |
5,336 |
0 |
5,336 |
3,479 |
1,520 |
1,856 |
3,376 |
4,712 |
1,591 |
18,494 |
| 14. Externally Contracted Services |
9,547 |
1,192 |
10,739 |
12,831 |
16,482 |
20,123 |
36,605 |
3,541 |
0 |
63,716 |
| 15. Scholarships, Bursaries, etc. |
82,435 |
739 |
83,174 |
0 |
0 |
0 |
0 |
23,922 |
0 |
107,096 |
| 16. Debt Repayments |
321 |
12 |
333 |
1,427 |
0 |
0 |
0 |
0 |
0 |
1,760 |
| 17. Interest |
10,344 |
0 |
10,344 |
18,987 |
0 |
0 |
0 |
0 |
0 |
29,331 |
| 18. Building, Land and Site Services |
8,498 |
0 |
8,498 |
0 |
22,843 |
0 |
22,843 |
408 |
122,864 |
154,613 |
| 19. Other Operational Expenditures |
25,417 |
2,199 |
27,616 |
931 |
1,818 |
2,219 |
4,037 |
2,310 |
0 |
34,894 |
| 20. Internal Cost Allocations |
(43,381) |
0 |
(43,381) |
0 |
43,381 |
0 |
43,381 |
0 |
0 |
0 |
| 21. External Cost Recoveries |
(15,701) |
(3,431) |
(19,132) |
0 |
0 |
0 |
0 |
0 |
0 |
(19,132) |
| Total |
1,032,700 |
35,120 |
1,067,820 |
136,966 |
384,803 |
388,901 |
773,704 |
59,856 |
129,232 |
2,167,578 |