|
|
|
|
|
|
|
|
|
|
|
|
General Expendable Funds |
Restricted Expendable Funds |
|
|
|
Operating |
|
Sponsored Research |
|
|
|
|
|
Operating |
Other (Non-Credit) |
Subtotal |
Ancillary |
Entities Consolidated |
Entities Not Consolidated |
Subtotal |
Trust |
Capital |
Total Expendable Funds |
Endowment |
|
01 |
02 |
03 |
04 |
05 |
06 |
07 |
08 |
09 |
10 |
11 |
| 1. Government Grants and Contracts: |
| a) Ontario MTCU: |
| (i) Basic Formula Grant |
216,972 |
0 |
216,972 |
0 |
0 |
0 |
0 |
0 |
0 |
216,972 |
0 |
| (ii) Non-Formula Grants |
83,889 |
0 |
83,889 |
235 |
931 |
0 |
931 |
0 |
2,491 |
87,546 |
3,238 |
| (iii) Other MTCU Grants & Contracts |
13,446 |
0 |
13,446 |
0 |
0 |
0 |
0 |
1,530 |
0 |
14,976 |
0 |
| b) Other Ontario Government Grants and Contracts |
134 |
0 |
134 |
0 |
9,642 |
0 |
9,642 |
0 |
22 |
9,798 |
0 |
| Total Ontario Grants and Contracts |
314,441 |
0 |
314,441 |
235 |
10,573 |
0 |
10,573 |
1,530 |
2,513 |
329,292 |
3,238 |
| c) Federal |
102 |
0 |
102 |
0 |
39,094 |
0 |
39,094 |
162 |
0 |
39,358 |
0 |
| d) Municipal |
25 |
0 |
25 |
0 |
987 |
0 |
987 |
0 |
0 |
1,012 |
0 |
| e) Other Provinces |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| f) Foreign |
761 |
0 |
761 |
0 |
524 |
0 |
524 |
0 |
0 |
1,285 |
0 |
| 2. Fees |
| a) Tuition Fees |
246,013 |
31,353 |
277,366 |
0 |
0 |
0 |
0 |
0 |
0 |
277,366 |
0 |
| b) Miscellaneous Fees |
32,887 |
770 |
33,657 |
1,427 |
0 |
0 |
0 |
0 |
2,906 |
37,990 |
0 |
| 3. Borrowings |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
| 4. Donations and Non-Government Grants and Contracts |
2,069 |
49 |
2,118 |
0 |
9,231 |
0 |
9,231 |
4,579 |
8,448 |
24,376 |
22,597 |
| 5. Sales of Services and Products |
0 |
0 |
0 |
67,022 |
0 |
0 |
0 |
0 |
0 |
67,022 |
0 |
| 6. Investment Income |
| a) Endowment |
0 |
0 |
0 |
0 |
444 |
0 |
444 |
19,437 |
0 |
19,881 |
1,628 |
| b) Other Investment Income |
11,000 |
0 |
11,000 |
0 |
25 |
0 |
25 |
0 |
2,801 |
13,826 |
0 |
| 7. Miscellaneous |
383 |
0 |
383 |
112 |
28 |
0 |
28 |
1,466 |
299 |
2,288 |
0 |
| Total |
607,681 |
32,172 |
639,853 |
68,207 |
60.906 |
0 |
60,906 |
27,174 |
16,967 |
813,696 |
27,463 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Expendable Funds |
Restricted Expendable Funds |
|
|
|
|
|
|
Sponsored Research |
|
|
|
|
Operating |
Other (Non-Credit)
|
Subtotal |
Ancillary |
Entities Consolidated |
Entities Not Consolidated |
Subtotal |
Trust |
Capital |
Total |
|
01 |
02 |
03 |
04 |
05 |
06 |
07 |
08 |
09 |
10 |
| 1. Salaries and Wages: |
| (i) Academic Ranks |
169,254 |
1,744 |
170,998 |
0 |
4,363 |
0 |
4,363 |
36 |
0 |
175,397 |
| (ii) Other Instruction & Research |
29,648 |
391 |
30,039 |
0 |
14,138 |
0 |
14,138 |
315 |
0 |
44,492 |
| (iii) Other Salaries & Wages |
153,757 |
13,046 |
166,803 |
16,584 |
7,296 |
0 |
7,296 |
831 |
0 |
191,514 |
| Total Salaries and Wages |
352,659 |
15,181 |
367,840 |
16,584 |
25,797 |
0 |
25,797 |
1,182 |
0 |
411,403 |
| 2. Employee Benefits |
81,746 |
1,638 |
83,384 |
3,512 |
2,597 |
0 |
2,597 |
141 |
0 |
89,6341 |
| Total Salaries and Benefits |
434,405 |
16,819 |
451,224 |
20,096 |
28,394 |
0 |
28,394 |
1,323 |
0 |
501,037 |
| 3. Library Acquisitions |
10,487 |
0 |
10,487 |
0 |
0 |
0 |
0 |
696 |
0 |
11,183 |
| 4. Furniture and Equipment Purchases |
13,690 |
374 |
14,064 |
1,148 |
7,446 |
0 |
7,446 |
133 |
1,141 |
23,932 |
| 5. Equipment Rental and Maintenance |
9,367 |
230 |
9,597 |
2,531 |
230 |
0 |
230 |
42 |
53 |
12,453 |
| 6. Printing and Duplicating |
4,886 |
800 |
5,686 |
1,334 |
377 |
0 |
377 |
30 |
0 |
7,427 |
| 7. Materials and Supplies |
17,529 |
1,010 |
18,539 |
(4,485) |
4,895 |
0 |
4,895 |
368 |
(945) |
18,372 |
| 8. Communications |
1,980 |
972 |
2,952 |
300 |
428 |
0 |
428 |
13 |
3 |
3,696 |
| 9. Professional Fees |
1,921 |
2 |
1,923 |
11 |
26 |
0 |
26 |
6 |
0 |
1,966 |
| 10. Cost of Goods Sold |
0 |
0 |
0 |
19,853 |
0 |
0 |
0 |
0 |
0 |
19,853 |
| 11. Travel |
11,112 |
3,336 |
14,448 |
646 |
5,726 |
0 |
5,726 |
508 |
5 |
21,333 |
| 12. Utilities |
13,784 |
11 |
13,795 |
1,894 |
0 |
0 |
0 |
0 |
0 |
15,689 |
| 13. Renovations and Alterations |
6,660 |
26 |
6,686 |
3,102 |
414 |
0 |
414 |
14 |
118 |
10,334 |
| 14. Externally Contracted Services |
3,384 |
67 |
3,451 |
2,812 |
4 |
0 |
4 |
0 |
0 |
6,267 |
| 15. Scholarships, Bursaries, etc. |
38,321 |
65 |
38,386 |
0 |
6,103 |
0 |
6,103 |
7,968 |
0 |
52,457 |
| 16. Debt Repayments |
0 |
0 |
0 |
6,629 |
0 |
0 |
0 |
0 |
1,938 |
8,567 |
| 17. Interest |
765 |
0 |
765 |
3,748 |
0 |
0 |
0 |
0 |
18,801 |
23,314 |
| 18. Building, Land and Site Services |
3 |
0 |
3 |
0 |
0 |
0 |
0 |
0 |
26,814 |
26,817 |
| 19. Other Operational Expenditures |
11,230 |
2,850 |
14,080 |
1,961 |
138 |
0 |
138 |
593 |
633 |
17,405 |
| 20. Internal Cost Allocations |
8,362 |
0 |
8,362 |
13,583 |
4,332 |
0 |
4,332 |
0 |
(26,277) |
0 |
| 21. External Cost Recoveries |
(13,604) |
(666) |
(14,270) |
0 |
(1,3880 |
0 |
(1,388) |
(1,261) |
(136) |
(17,055) |
| Total |
574,282 |
25,896 |
600,178 |
75,163 |
57,125 |
0 |
57,125 |
10,433 |
22,148 |
765,047 |
| |
|
|
|
|
|
|
|
|
|
|
|