|
|
|
|
|
|
|
|
|
|
|
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 |
159119 |
1680 |
160799 |
0 |
6827 |
0 |
6827 |
417 |
0 |
168043 |
| (ii) Other Instruction & Research |
27530 |
529 |
28059 |
0 |
12413 |
0 |
12413 |
262 |
0 |
40734 |
| (iii) Other Salaries & Wages |
144141 |
11619 |
155760 |
15378 |
6018 |
0 |
6018 |
1394 |
0 |
178550 |
| Total Salaries and Wages |
330790 |
13828 |
344618 |
15378 |
25258 |
0 |
25258 |
2073 |
0 |
387327 |
| 2. Employee Benefits |
73774 |
1430 |
75204 |
3304 |
2019 |
0 |
2019 |
179 |
0 |
80706 |
| Total Salaries and Benefits |
404564 |
15258 |
419822 |
18682 |
27277 |
0 |
27277 |
2252 |
0 |
468033 |
| 3. Library Acquisitions |
9438 |
0 |
9438 |
0 |
0 |
0 |
0 |
928 |
0 |
10366 |
| 4. Furniture and Equipment Purchases |
15966 |
283 |
16249 |
1392 |
9573 |
0 |
9573 |
48 |
2847 |
30109 |
| 5. Equipment Rental and Maintenance |
8196 |
163 |
8359 |
2007 |
240 |
0 |
240 |
34 |
110 |
10750 |
| 6. Printing and Duplicating |
4858 |
762 |
5620 |
1171 |
343 |
0 |
343 |
80 |
0 |
7214 |
| 7. Materials and Supplies |
16069 |
1228 |
17297 |
(2130) |
4208 |
0 |
4208 |
401 |
0 |
19776 |
| 8. Communications |
1981 |
1044 |
3025 |
264 |
361 |
0 |
361 |
27 |
159 |
3836 |
| 9. Professional Fees |
1896 |
0 |
1896 |
96 |
3 |
0 |
3 |
0 |
0 |
1995 |
| 10. Cost of Goods Sold |
0 |
0 |
0 |
17086 |
0 |
0 |
0 |
0 |
0 |
17086 |
| 11. Travel |
10211 |
3221 |
13432 |
193 |
5255 |
0 |
5255 |
1124 |
0 |
20004 |
| 12. Utilities |
11671 |
12 |
11683 |
1347 |
2 |
0 |
2 |
0 |
0 |
13032 |
| 13. Renovations and Alterations |
5574 |
101 |
5675 |
3093 |
331 |
0 |
331 |
1 |
7 |
9107 |
| 14. Externally Contracted Services |
4585 |
47 |
4632 |
2148 |
0 |
0 |
0 |
2 |
0 |
6782 |
| 15. Scholarships, Bursaries, etc. |
36113 |
96 |
36209 |
0 |
247 |
0 |
247 |
13086 |
0 |
49542 |
| 16. Debt Repayments |
0 |
0 |
0 |
6298 |
0 |
0 |
0 |
0 |
1839 |
8137 |
| 17. Interest |
865 |
0 |
865 |
4081 |
0 |
0 |
0 |
0 |
18801 |
23747 |
| 18. Building, Land and Site Services |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
29 |
44797 |
44826 |
| 19. Other Operational Expenditures |
9620 |
2930 |
12550 |
1884 |
96 |
0 |
96 |
248 |
550 |
15328 |
| 20. Internal Cost Allocations |
6640 |
0 |
6640 |
15504 |
10832 |
0 |
10832 |
(5673) |
(27303) |
0 |
| 21. External Cost Recoveries |
(14311) |
(940) |
(15251) |
0 |
(23) |
0 |
(23) |
(1205) |
(267) |
(16746) |
| Total |
533936 |
24205 |
558141 |
73116 |
58745 |
0 |
58745 |
11382 |
41540 |
742924 |