Section I1: Revenue for the Fiscal Year Ended April 30, 2017
Revenue Type | Operating | Other NC | Subtotal | Ancillary | Entities Consolidated | Entities Not Consolidated | Subtotal | Trust | Capital | Total Expendable Funds | Endowment |
---|---|---|---|---|---|---|---|---|---|---|---|
MAESD: Basic Formula Grant | 81,671 | 0 | 81,671 | 0 | 0 | 0 | 0 | 0 | 0 | 81,671 | 0 |
MAESD: Non-Formula Grants | |||||||||||
MAESD: Other Grants & Contracts | 18,349 | 0 | 18,349 | 0 | 581 | 0 | 581 | 1,476 | 1,796 | 22,202 | 0 |
Ontario (excl MAESD): Government Grants and Contracts | 0 | 0 | 0 | 0 | 2,888 | 0 | 2,888 | 0 | 0 | 2,888 | 0 |
Subtotal: Ontario Grants and Contracts | 100,020 | 0 | 100,020 | 0 | 3,469 | 0 | 3,469 | 1,476 | 1,796 | 106,761 | 0 |
Federal Government Grants and Contracts | 152 | 0 | 152 | 0 | 15,232 | 0 | 15,232 | 1,147 | 2,920 | 19,451 | 0 |
Municipal Government Grants and Contracts | 0 | 0 | 0 | 0 | 97 | 0 | 97 | 0 | 0 | 97 | 0 |
Other Provinces Government Grants and Contracts | 0 | 0 | 0 | 0 | 1,042 | 0 | 1,042 | 0 | 0 | 1,042 | 0 |
Foreign Government Grants and Contracts | 0 | 0 | 0 | 0 | 1,278 | 0 | 1,278 | 0 | 0 | 1,278 | 0 |
Tuition Fees | 149,937 | 4,449 | 154,387 | 0 | 0 | 0 | 0 | 0 | 0 | 154,387 | 0 |
Miscellaneous Fees | 10,779 | 0 | 30,779 | 0 | 0 | 0 | 0 | 0 | 0 | 10,779 | 0 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Donations and Non-Government Grants and Contracts | 16 | 0 | 16 | 0 | 5,080 | 0 | 5,080 | 2,167 | 877 | 8,140 | 1,323 |
Sales of Services and Products | 0 | 0 | 0 | 18952 | 0 | 0 | 0 | 0 | 0 | 18,952 | 0 |
Investment Income: Endowment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,122 | 0 | 6,122 | 9,201 |
Investment Income: Other | 3,167 | 0 | 3,167 | 0 | 0 | 0 | 0 | 572 | 1,244 | 4,983 | 0 |
Miscellaneous | 170 | 0 | 170 | 0 | 0 | 0 | 0 | 4,181 | 132 | 4,483 | 0 |
Total | 264,242 | 4,449 | 268,691 | 18952 | 26,198 | 0 | 26,198 | 15,665 | 6,969 | 336,475 | 10,524 |
Source: COU. COFO-UO Financial Report
Section I2: Expenses for the Fiscal Year Ended April 30, 2017
Expense Type | Operating | Other NC | Subtotal | Ancillary | Entities Consolidated | Entities Not Consolidated | Subtotal | Trust | Capital | Total |
---|---|---|---|---|---|---|---|---|---|---|
1. Salaries and Wages | ||||||||||
(i) Academic Ranks | 81,797 | 409 | 82,206 | 0 | 649 | 0 | 649 | 0 | 0 | 82,855 |
(ii) Other Instruction & Research | 14,942 | 116 | 15,058 | 0 | 12,192 | 0 | 12,192 | 112 | 0 | 27,362 |
(iii) Other Salaries & Wages | 66,767 | 1,387 | 68,154 | 5,608 | 933 | 0 | 933 | 610 | 0 | 75,305 |
Total Salaries and Wages | 163,506 | 1,912 | 165,418 | 5,608 | 13,774 | 0 | 13,774 | 722 | 0 | 185,522 |
2. Employee Benefits | 36,299 | 306 | 36,605 | 1,247 | 1,086 | 0 | 1,086 | 102 | 0 | 39,040 |
Total Salaries and Benefits | 199,805 | 2,218 | 202,023 | 6,855 | 14,860 | 0 | 14,860 | 824 | 0 | 224,562 |
3. Library Acquisitions | 2,666 | 0 | 2,666 | 0 | 0 | 0 | 0 | 12 | 0 | 2,678 |
4. Furniture and Equipment Purchases | 3,736 | 1 | 3,737 | 179 | 1,630 | 0 | 1,630 | 283 | 519 | 6,348 |
5. Equipment Rental and Maintenance | 3,185 | 104 | 3,289 | 475 | 218 | 0 | 218 | 115 | 5 | 4,102 |
6. Printing and Duplicating | 1,069 | 15 | 1,084 | 53 | 55 | 0 | 55 | 41 | 3 | 1,236 |
7. Materials and Supplies | 8,433 | 231 | 8,664 | 22 | 1,817 | 0 | 1,817 | 242 | 1,270 | 12,015 |
8. Communications | 687 | 13 | 700 | 38 | 94 | 0 | 94 | 701 | 4 | 1,537 |
9. Professional Fees | 5,716 | 1 | 5,717 | 12 | 55 | 0 | 55 | 459 | 4 | 6,247 |
10. Cost of Goods Sold | 0 | 0 | 0 | 5,320 | 0 | 0 | 0 | 0 | 0 | 5,320 |
11. Travel | 4,773 | 73 | 4,846 | 0 | 1,519 | 0 | 1,519 | 455 | 56 | 6,876 |
12. Utilities | 4,931 | 62 | 4,993 | 1,245 | 8 | 0 | 8 | 0 | 0 | 6,246 |
13. Renovations and Alterations | 4,632 | 2 | 4,634 | 102 | 27 | 0 | 27 | 192 | 11,780 | 16,735 |
14. Externally Contracted Services | 557 | 0 | 557 | 113 | 0 | 0 | 0 | 0 | 0 | 670 |
15. Scholarships, Bursaries, etc. | 10,722 | 0 | 10,722 | 0 | 0 | 0 | 0 | 6,641 | 0 | 17,363 |
16. Debt Repayments | 1,459 | 0 | 1,459 | 563 | 0 | 0 | 0 | 0 | 0 | 2,022 |
17. Interest | 5,797 | 0 | 5,797 | 2,394 | 0 | 0 | 0 | 0 | 0 | 8,191 |
18. Building, Land and Site Services | 10 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 23,031 | 23,041 |
19. Other Operational Expenditures | 7,930 | 1,026 | 8,956 | 1,335 | 765 | 0 | 765 | 1,287 | 848 | 13,191 |
20. Internal Cost Allocations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
21. External Cost Recoveries |
(7,773) |
(24) | (7,797) | 0 | 0 | 0 | 0 | 0 | 0 | (7,797) |
Total | 258,335 | 3,722 | 262,057 | 18,706 | 21,048 | 0 | 21,048 | 11,252 | 37,520 | 350,583 |
Source: COU. COFO-UO Financial Report
Financial statements are available from the Finance Department
Please direct any questions or concerns to oia@uwindsor.ca