| | 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 | 27931 | 13 | 27944 | 0 | 580 | 0 | 580 | 0 | 0 | 28524 |
| (ii) Other Instruction & Research | 4376 | 137 | 4513 | 0 | 3413 | 0 | 3413 | 0 | 0 | 7926 |
| (iii) Other Salaries & Wages | 16098 | 730 | 16828 | 1822 | 762 | 0 | 762 | 0 | 0 | 19412 |
| Total Salaries and Wages | 48405 | 880 | 49285 | 1822 | 4755 | 0 | 4755 | 0 | 0 | 55862 |
| 2. Employee Benefits | 8451 | 104 | 8555 | 321 | 427 | 0 | 427 | 0 | 0 | 9303 |
| Total Salaries and Benefits | 56856 | 984 | 57840 | 2143 | 5182 | 0 | 5182 | 0 | 0 | 65165 |
| 3. Library Acquisitions | 1642 | 3 | 1645 | 0 | 115 | 0 | 115 | 0 | 0 | 1760 |
| 4. Furniture and Equipment Purchases | 1082 | 38 | 1120 | 169 | 1455 | 0 | 1455 | 0 | 0 | 2744 |
| 5. Equipment Rental and Maintenance | 2149 | 106 | 2255 | 3 | 275 | 0 | 275 | 0 | 0 | 2533 |
| 6. Printing and Duplicating | 396 | 24 | 420 | 24 | 49 | 0 | 49 | 0 | 0 | 493 |
| 7. Materials and Supplies | 1883 | 229 | 2112 | 378 | 1305 | 0 | 1305 | 19 | 0 | 3814 |
| 8. Communications | 430 | 9 | 439 | 104 | 46 | 0 | 46 | 0 | 0 | 589 |
| 9. Professional Fees | 1189 | 0 | 1189 | 5 | 596 | 0 | 596 | 0 | 0 | 1790 |
| 10. Cost of Goods Sold | 0 | 0 | 0 | 5806 | 0 | 0 | 0 | 0 | 0 | 5806 |
| 11. Travel | 1292 | 95 | 1387 | 9 | 1375 | 0 | 1375 | 2 | 0 | 2773 |
| 12. Utilities | 2519 | 2 | 2521 | 989 | 13 | 0 | 13 | 0 | 0 | 3523 |
| 13. Renovations and Alterations | 0 | 0 | 0 | 974 | 0 | 0 | 0 | 0 | 1767 | 2741 |
| 14. Externally Contracted Services | 147 | 0 | 147 | 362 | 0 | 0 | 0 | 0 | 0 | 509 |
| 15. Scholarships, Bursaries, etc. | 3864 | 2 | 3866 | 0 | 1359 | 0 | 1359 | 1406 | 0 | 6631 |
| 16. Debt Repayments | 42 | 0 | 42 | 858 | 0 | 0 | 0 | 0 | 653 | 1553 |
| 17. Interest | 338 | 0 | 338 | 1299 | 0 | 0 | 0 | 0 | 2585 | 4222 |
| 18. Building, Land and Site Services | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 19. Other Operational Expenditures | 3250 | 135 | 3385 | 168 | 22 | 0 | 22 | 0 | 0 | 3575 |
| 20. Internal Cost Allocations | 118 | 19 | 137 | (137) | 0 | 0 | 0 | 0 | 0 | 0 |
| 21. External Cost Recoveries | (959) | (386) | (1345) | 0 | 0 | 0 | 0 | 0 | 0 | (1345) |
| Total | 76238 | 1260 | 77498 | 13154 | 11792 | 0 | 11792 | 1427 | 5005 | 108876 |