|
|
|
|
|
|
|
|
|
|
|
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 |
30272 |
17 |
30289 |
0 |
784 |
0 |
784 |
0 |
0 |
31073 |
(ii) other instruction & research |
4865 |
110 |
4975 |
0 |
3105 |
0 |
3105 |
0 |
0 |
8080 |
(iii) other salaries & wages |
17995 |
486 |
18481 |
1898 |
1020 |
0 |
1020 |
0 |
0 |
21399 |
total salaries and wages |
53132 |
613 |
53745 |
1898 |
4909 |
0 |
4909 |
0 |
0 |
60552 |
2. employee benefits |
8292 |
69 |
8361 |
370 |
422 |
0 |
422 |
0 |
0 |
9153 |
total salaries and benefits |
61424 |
682 |
62106 |
2268 |
5331 |
0 |
5331 |
0 |
0 |
69705 |
3. library acquisitions |
2287 |
4 |
2291 |
0 |
90 |
0 |
90 |
0 |
0 |
2381 |
4. furniture and equipment purchases |
1625 |
18 |
1643 |
330 |
2181 |
0 |
2181 |
10 |
0 |
4164 |
5. equipment rental and maintenance |
3648 |
64 |
3712 |
41 |
149 |
0 |
149 |
0 |
0 |
3902 |
6. printing and duplicating |
445 |
20 |
465 |
20 |
62 |
0 |
62 |
0 |
0 |
547 |
7. materials and supplies |
1975 |
61 |
2036 |
485 |
1596 |
0 |
1596 |
23 |
0 |
4140 |
8. communications |
501 |
6 |
507 |
153 |
46 |
0 |
46 |
0 |
0 |
706 |
9. professional fees |
369 |
0 |
369 |
1 |
945 |
0 |
945 |
0 |
0 |
1315 |
10. cost of goods sold |
0 |
0 |
0 |
6707 |
0 |
0 |
0 |
0 |
0 |
6707 |
11. travel |
1259 |
53 |
1312 |
9 |
1403 |
0 |
1403 |
10 |
0 |
2734 |
12. utilities |
2521 |
0 |
2521 |
992 |
14 |
0 |
14 |
0 |
0 |
3527 |
13. renovations and alterations |
0 |
0 |
0 |
452 |
0 |
0 |
0 |
0 |
495 |
947 |
14. externally contracted services |
413 |
0 |
413 |
279 |
0 |
0 |
0 |
0 |
0 |
692 |
15. scholarships, bursaries, etc. |
3625 |
0 |
3625 |
0 |
1416 |
0 |
1416 |
1786 |
0 |
6827 |
16. debt repayments |
49 |
0 |
49 |
1171 |
0 |
0 |
0 |
0 |
666 |
1886 |
17. interest |
337 |
0 |
337 |
759 |
0 |
0 |
0 |
0 |
4103 |
5199 |
18. building, land and site services |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
19. other operational expenditures |
3796 |
37 |
3833 |
268 |
52 |
0 |
52 |
0 |
0 |
4153 |
20. internal cost allocations |
217 |
0 |
217 |
(217) |
0 |
0 |
0 |
0 |
0 |
0 |
21. external cost recoveries |
(1041) |
(350) |
(1391) |
0 |
0 |
0 |
0 |
0 |
0 |
(1391) |
total |
83450 |
595 |
84045 |
13718 |
13285 |
0 |
13285 |
1829 |
5264 |
118141 |