|
|
|
|
|
|
|
|
|
|
|
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 |
33237 |
14 |
33251 |
0 |
780 |
0 |
780 |
0 |
0 |
34031 |
(ii) other instruction & research |
5681 |
119 |
5800 |
0 |
3376 |
0 |
3376 |
0 |
0 |
9176 |
(iii) other salaries & wages |
18620 |
455 |
19075 |
1909 |
1057 |
0 |
1057 |
38 |
0 |
22079 |
total salaries and wages |
57538 |
588 |
58126 |
1909 |
5213 |
0 |
5213 |
38 |
0 |
65286 |
2. employee benefits |
9199 |
64 |
9263 |
297 |
431 |
0 |
431 |
5 |
0 |
9996 |
total salaries and benefits |
66737 |
652 |
67389 |
2206 |
5644 |
0 |
5644 |
43 |
0 |
75282 |
3. library acquisitions |
1959 |
5 |
1964 |
0 |
91 |
0 |
91 |
0 |
0 |
2055 |
4. furniture and equipment purchases |
1549 |
20 |
1569 |
51 |
1446 |
0 |
1446 |
0 |
0 |
3066 |
5. equipment rental and maintenance |
3045 |
85 |
3130 |
0 |
184 |
0 |
184 |
2 |
0 |
3316 |
6. printing and duplicating |
435 |
47 |
482 |
19 |
62 |
0 |
62 |
0 |
0 |
563 |
7. materials and supplies |
2622 |
75 |
2697 |
268 |
2235 |
0 |
2235 |
20 |
0 |
5220 |
8. communications |
483 |
9 |
492 |
170 |
56 |
0 |
56 |
0 |
0 |
718 |
9. professional fees |
276 |
0 |
276 |
0 |
857 |
0 |
857 |
0 |
0 |
1133 |
10. cost of goods sold |
0 |
0 |
0 |
6659 |
0 |
0 |
0 |
0 |
0 |
6659 |
11. travel |
1188 |
57 |
1245 |
4 |
1413 |
0 |
1413 |
22 |
0 |
2684 |
12. utilities |
2347 |
0 |
2347 |
986 |
15 |
0 |
15 |
0 |
0 |
3348 |
13. renovations and alterations |
92 |
0 |
92 |
950 |
161 |
0 |
161 |
0 |
1970 |
3173 |
14. externally contracted services |
519 |
0 |
519 |
396 |
0 |
0 |
0 |
0 |
0 |
915 |
15. scholarships, bursaries, etc. |
4193 |
0 |
4193 |
0 |
1655 |
0 |
1655 |
2284 |
0 |
8132 |
16. debt repayments |
52 |
0 |
52 |
479 |
0 |
0 |
0 |
0 |
970 |
1501 |
17. interest |
334 |
0 |
334 |
1611 |
0 |
0 |
0 |
0 |
3799 |
5744 |
18. building, land and site services |
1080 |
0 |
1080 |
0 |
0 |
0 |
0 |
0 |
0 |
1080 |
19. other operational expenditures |
4207 |
41 |
4248 |
229 |
73 |
0 |
73 |
0 |
0 |
4550 |
20. internal cost allocations |
225 |
0 |
225 |
(225) |
0 |
0 |
0 |
0 |
0 |
0 |
21. external cost recoveries |
(1098) |
(385) |
(1483) |
0 |
0 |
0 |
0 |
0 |
0 |
(1483) |
total |
90245 |
606 |
90851 |
13803 |
13892 |
0 |
13892 |
2371 |
6739 |
127656 |