|
|
|
|
|
|
|
|
|
|
|
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 |
60860 |
0 |
60860 |
0 |
1810 |
0 |
1810 |
0 |
0 |
62670 |
| (ii) Other Instruction & Research |
8721 |
45 |
8766 |
0 |
11048 |
0 |
11048 |
568 |
0 |
20382 |
| (iii) Other Salaries & Wages |
57195 |
0 |
57195 |
7293 |
1298 |
0 |
1298 |
193 |
0 |
65979 |
| Total Salaries and Wages |
126776 |
45 |
126821 |
7293 |
14156 |
0 |
14156 |
761 |
0 |
149031 |
| 2. Employee Benefits |
29653 |
3 |
29656 |
1072 |
1091 |
0 |
1091 |
88 |
0 |
31907 |
| Total Salaries and Benefits |
156429 |
48 |
156477 |
8365 |
15247 |
0 |
15247 |
849 |
0 |
180938 |
| 3. Library Acquisitions |
4672 |
0 |
4672 |
0 |
0 |
0 |
0 |
26 |
0 |
4698 |
| 4. Furniture and Equipment Purchases |
4080 |
0 |
4080 |
232 |
4390 |
0 |
4390 |
137 |
576 |
9415 |
| 5. Equipment Rental and Maintenance |
3502 |
0 |
3502 |
1179 |
64 |
0 |
64 |
342 |
0 |
5087 |
| 6. Printing and Duplicating |
2419 |
3 |
2422 |
215 |
1352 |
0 |
1352 |
156 |
2 |
4145 |
| 7. Materials and Supplies |
1433 |
0 |
1433 |
317 |
1080 |
0 |
1080 |
11 |
16 |
2857 |
| 8. Communications |
713 |
0 |
713 |
78 |
200 |
0 |
200 |
364 |
0 |
1355 |
| 9. Professional Fees |
2151 |
0 |
21514 |
34 |
52 |
0 |
52 |
151 |
0 |
2388 |
| 10. Cost of Goods Sold |
0 |
0 |
0 |
9185 |
0 |
0 |
0 |
0 |
0 |
9185 |
| 11. Travel |
3380 |
7 |
3387 |
38 |
2659 |
0 |
2659 |
268 |
0 |
6352 |
| 12. Utilities |
5871 |
0 |
5871 |
2061 |
0 |
0 |
0 |
0 |
0 |
7932 |
| 13. Renovations and Alterations |
2094 |
0 |
2094 |
109 |
0 |
0 |
0 |
99 |
17810 |
20112 |
| 14. Externally Contracted Services |
27 |
0 |
27 |
115 |
0 |
0 |
0 |
0 |
0 |
142 |
| 15. Scholarships, Bursaries, etc. |
9660 |
0 |
9660 |
0 |
0 |
0 |
0 |
4611 |
0 |
14271 |
| 16. Debt Repayments |
395 |
0 |
395 |
80 |
0 |
0 |
0 |
0 |
0 |
475 |
| 17. Interest |
4673 |
0 |
4673 |
2407 |
0 |
0 |
0 |
0 |
0 |
7080 |
| 18. Building, Land and Site Services |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
771 |
771 |
| 19. Other Operational Expenditures |
9851 |
28 |
9879 |
721 |
2082 |
0 |
2082 |
1142 |
17 |
13841 |
| 20. Internal Cost Allocations |
-4081 |
47 |
-4034 |
434 |
3600 |
0 |
3600 |
0 |
0 |
0 |
| 21. External Cost Recoveries |
-6793 |
-92 |
-6885 |
0 |
0 |
0 |
0 |
0 |
0 |
-6885 |
| Total |
200476 |
41 |
200517 |
25570 |
30726 |
0 |
30726 |
8156 |
19190 |
284159 |